XML 30 R7.htm IDEA: XBRL DOCUMENT v3.25.3
CONSOLIDATED STATEMENTS OF EQUITY - USD ($)
$ in Millions
Total
Total Common Stockholders’ Equity
Common stock
OPIC
AOCI
Retained Earnings (Accumulated deficit)
NCI
Beginning balance (in shares) at Dec. 31, 2023     574,000,000        
Beginning balance at Dec. 31, 2023 $ 10,916 $ 10,437 $ 57 $ 10,494 $ (17) $ (97) $ 479
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Net income 267 253       253 14
Stock Investment Plan and share-based benefit plans (in shares)     2,000,000        
Stock Investment Plan and share-based benefit plans 9 9   9      
Cash dividends declared on common stock (244) (244)   (88)   (156)  
FET Equity Interest Sale 2,673 1,942   1,942     731
Noncontrolling interest cash distributions declared (8)           (8)
Ending balance (in shares) at Mar. 31, 2024     576,000,000        
Ending balance at Mar. 31, 2024 13,613 12,397 $ 57 12,357 (17) 0 1,216
Beginning balance (in shares) at Dec. 31, 2023     574,000,000        
Beginning balance at Dec. 31, 2023 10,916 10,437 $ 57 10,494 (17) (97) 479
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Net income 831            
Other comprehensive income, net of tax 3            
Ending balance (in shares) at Sep. 30, 2024     576,000,000        
Ending balance at Sep. 30, 2024 13,692 12,427 $ 58 12,356 (14) 27 1,265
Beginning balance (in shares) at Mar. 31, 2024     576,000,000        
Beginning balance at Mar. 31, 2024 13,613 12,397 $ 57 12,357 (17) 0 1,216
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Net income 98 45       45 53
Other comprehensive income, net of tax 3 3     3    
Stock Investment Plan and share-based benefit plans 21 21 $ 1 20      
Noncontrolling interest cash distributions declared (7)           (7)
Other 0 8   8     (8)
Ending balance (in shares) at Jun. 30, 2024     576,000,000        
Ending balance at Jun. 30, 2024 13,728 12,474 $ 58 12,385 (14) 45 1,254
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Net income 466 419       419 47
Other comprehensive income, net of tax 0            
Stock Investment Plan and share-based benefit plans 24 24   24      
Cash dividends declared on common stock (490) (490)   (53)   (437)  
Noncontrolling interest cash distributions declared (36)           (36)
Ending balance (in shares) at Sep. 30, 2024     576,000,000        
Ending balance at Sep. 30, 2024 $ 13,692 12,427 $ 58 12,356 (14) 27 1,265
Beginning balance (in shares) at Dec. 31, 2024 576,612,245   577,000,000        
Beginning balance at Dec. 31, 2024 $ 13,720 12,455 $ 58 12,368 (14) 43 1,265
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Net income 414 360       360 54
Stock Investment Plan and share-based benefit plans 9 9   9      
Cash dividends declared on common stock (257) (257)       (257)  
Noncontrolling interest cash distributions declared (24)           (24)
Ending balance (in shares) at Mar. 31, 2025     577,000,000        
Ending balance at Mar. 31, 2025 $ 13,862 12,567 $ 58 12,377 (14) 146 1,295
Beginning balance (in shares) at Dec. 31, 2024 576,612,245   577,000,000        
Beginning balance at Dec. 31, 2024 $ 13,720 12,455 $ 58 12,368 (14) 43 1,265
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Net income 1,264            
Other comprehensive income, net of tax $ 0            
Ending balance (in shares) at Sep. 30, 2025 577,665,555   578,000,000        
Ending balance at Sep. 30, 2025 $ 14,184 12,798 $ 58 12,414 (14) 340 1,386
Beginning balance (in shares) at Mar. 31, 2025     577,000,000        
Beginning balance at Mar. 31, 2025 13,862 12,567 $ 58 12,377 (14) 146 1,295
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Net income 318 268       268 50
Stock Investment Plan and share-based benefit plans 16 16   16      
Noncontrolling interest cash distributions declared (25)           (25)
Ending balance (in shares) at Jun. 30, 2025     577,000,000        
Ending balance at Jun. 30, 2025 14,171 12,851 $ 58 12,393 (14) 414 1,320
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Net income 532 441       441 91
Other comprehensive income, net of tax 0            
Stock Investment Plan and share-based benefit plans (in shares)     1,000,000        
Stock Investment Plan and share-based benefit plans 19 19   19      
Cash dividends declared on common stock (515) (515)       (515)  
Noncontrolling interest cash distributions declared (25)           (25)
Other $ 2 2   2      
Ending balance (in shares) at Sep. 30, 2025 577,665,555   578,000,000        
Ending balance at Sep. 30, 2025 $ 14,184 $ 12,798 $ 58 $ 12,414 $ (14) $ 340 $ 1,386