Stock Scorer

PPL Corp (PPLC)

Every figure this model derived for PPLC, the value it took, and the element in the company's own XBRL it was read from — so any of it can be checked against the filing rather than taken on trust. As at 2026-03-31.

The figures, and where each came from

This is the part no other screener shows. Each figure below names the XBRL element it was read from, so it can be checked against the filing itself.

FigureValueXBRL tagAs at
capex 4,295,000,000 PaymentsToAcquirePropertyPlantAndEquipment 2026-03-31
cash 1,241,000,000 CashAndCashEquivalentsAtCarryingValue 2026-03-31
current assets 4,321,000,000 AssetsCurrent 2026-03-31
current liabilities 4,307,000,000 LiabilitiesCurrent 2026-03-31
equity 15,019,000,000 StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest 2026-03-31
interest expense 842,000,000 InterestExpense 2026-03-31
ocf 2,673,000,000 NetCashProvidedByUsedInOperatingActivities 2026-03-31
revenue 9,312,000,000 Revenues 2026-03-31
sbc 49,000,000 ShareBasedCompensation 2025-12-31

The ratios

The figures themselves rather than their scores — what somebody looking up PPLC on one particular measure came for.

RatioValue
cash operating margin38.51
current ratio1.0
current ratio reported1.0
dilution pct0.47
ebit cagr15.54
ebit yoy17.25
ev ebit24.41
ev owner earnings-32.08
ev sales5.76
fcf margin-17.42
growth cv1.14
interest cover2.61
net debt ebitda5.27
operating margin23.58
owner earnings margin-17.94
revenue growth7.5
revenue growth per share7.0
roic5.15
rule of 4031.09
sbc pct revenue0.53

Everything else this filing tags

400 more elements from PPLC's own XBRL that this model has no measure for, newest reading each, largest first. Nothing here is converted, added up or renamed — it is the filing's own element names and the filing's own numbers.

ElementNewestAs of PeriodsUnit
Assets46,304,000,0002026-03-31 140USD
LiabilitiesAndStockholdersEquity46,304,000,0002026-03-31 140USD
PublicUtilitiesPropertyPlantAndEquipmentPlantInService43,480,000,0002026-03-31 128USD
SegmentReportingInformationAssets40,537,000,0002011-06-30 8USD
NoncurrentAssets39,656,000,0002020-12-31 20USD
PropertyPlantAndEquipmentNet36,737,000,0002026-03-31 128USD
PublicUtilitiesPropertyPlantAndEquipmentNet32,987,000,0002026-03-31 138USD
PropertyPlantAndEquipmentGross21,221,000,0002010-09-30 12USD
DebtInstrumentCarryingAmount19,089,000,0002025-12-31 29USD
LongTermDebtNoncurrent19,024,000,0002026-03-31 140USD
LongTermDebt18,894,000,0002025-12-31 26USD
EntityWideDisclosureOnGeographicAreasLongLivedAssetsInEntitysCountryOfDomicile18,228,000,0002010-12-31 2USD
LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive14,110,000,0002025-12-31 16USD
StockholdersEquity13,933,000,0002023-12-31 197USD
DebtInstrumentPrincipalOutstanding12,604,000,0002010-12-31 2USD
AdditionalPaidInCapitalCommonStock12,316,000,0002026-03-31 140USD
PublicUtilitiesPropertyPlantAndEquipmentAccumulatedDepreciation10,493,000,0002026-03-31 128USD
PublicUtilitiesPropertyPlantAndEquipmentGenerationOrProcessing10,165,000,0002010-12-31 14USD
PublicUtilitiesPropertyPlantAndEquipmentTransmissionAndDistribution8,738,000,0002010-09-30 12USD
BusinessAcquisitionsProFormaRevenue8,667,000,0002024-12-31 9USD
LiabilitiesOtherThanLongtermDebtNoncurrent7,954,000,0002026-03-31 28USD
LiabilitiesNoncurrent7,827,000,0002025-12-31 112USD
EntityWideDisclosureOnGeographicAreasRevenueFromExternalCustomersAttributedToEntitysCountryOfDomicile7,760,000,0002010-12-31 3USD
BusinessAcquisitionCostOfAcquiredEntityPurchasePrice7,614,000,0002010-10-31 1USD
BusinessAcquisitionCostOfAcquiredEntityCashPaid5,800,000,0002011-04-30 4USD
SegmentReportingInformationRevenueFromExternalCustomers5,399,000,0002011-06-30 13USD
PaymentsToAcquireBusinessesGross5,300,000,0002022-06-30 5USD
AssetsNoncurrent5,246,000,0002026-03-31 140USD
BusinessAcquisitionPurchasePriceAllocationPropertyPlantAndEquipment4,900,000,0002011-06-30 3USD
DeferredIncomeTaxLiabilities4,675,000,0002025-12-31 24USD
ElectricalDistributionRevenue4,519,000,0002012-12-31 9USD
DeferredTaxLiabilitiesPropertyPlantAndEquipment4,105,000,0002025-12-31 32USD
RegulatedAndUnregulatedOperatingRevenue4,011,000,0002015-06-30 130USD
UtilityRevenue3,979,000,0002015-06-30 69USD
BusinessCombinationConsiderationTransferred13,800,000,0002022-06-30 1USD
DeferredTaxAssetsLiabilitiesNet-3,690,000,0002013-12-31 8USD
ConstructionInProgressGross3,688,000,0002026-03-31 140USD
DeferredIncomeTaxLiabilitiesNet3,623,000,0002026-03-31 52USD
EntityWideDisclosureOnGeographicAreasLongLivedAssetsInForeignCountries3,505,000,0002010-12-31 2USD
DeferredTaxLiabilities3,497,000,0002025-12-31 32USD
RetainedEarningsAccumulatedDeficit3,443,000,0002026-03-31 140USD
RegulatoryLiabilityNoncurrent3,283,000,0002026-03-31 127USD
StockholdersEquityNoteSpinoffTransaction-3,205,000,0002015-12-31 9USD
AdditionsToNoncurrentAssets3,153,000,0002012-12-31 6USD
DeferredTaxLiabilitiesNoncurrent3,076,000,0002019-09-30 88USD
StockRepurchaseProgramAuthorizedAmount13,000,000,0002021-08-01 6USD
DefinedBenefitPlanFairValueOfPlanAssets2,819,000,0002010-12-31 2USD
RevenueFromContractWithCustomerExcludingAssessedTax2,785,000,0002026-03-31 98USD
AmountOfRestrictedNetAssetsForConsolidatedAndUnconsolidatedSubsidiaries2,700,000,0002016-12-31 5USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredGoodwillAndLiabilitiesAssumedNet2,493,000,0002010-10-31 1USD
ElectricalTransmissionAndDistributionRevenue2,438,000,0002010-09-30 21USD
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations-2,383,000,0002023-12-31 44USD
EquityIssuanceTotalDollarAmount2,328,000,0002011-04-30 2USD
StockIssuedDuringPeriodValueIssuedForCash2,328,000,0002011-04-30 3USD
BusinessAcquisitionPurchasePriceAllocationOtherNoncurrentLiabilities2,289,000,0002010-10-31 1USD
SaleOfStockConsiderationReceivedOnTransaction2,258,000,0002011-04-30 2USD
Goodwill2,247,000,0002026-03-31 151USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive2,181,000,0002025-12-31 16USD
FairValueAssetsMeasuredOnRecurringBasisDerivativeFinancialInstrumentsAssets2,132,000,0002011-06-30 12USD
UtilitiesOperatingExpensePurchasedPower2,132,000,0002010-09-30 21USD
RegulatoryAssetsNoncurrent2,100,000,0002026-03-31 140USD
UtilitiesOperatingExpense2,029,000,0002026-03-31 229USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments1,912,000,0002017-12-31 113USD
NotionalAmountOfInterestRateCashFlowHedgeDerivatives1,900,000,0002013-06-30 15USD
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations1,758,000,0002023-12-31 44USD
SegmentReportingInformationExpendituresForAdditionsToLongLivedAssets1,639,000,0002010-12-31 3USD
GoodwillAcquiredDuringPeriod1,586,000,0002022-12-31 18USD
CommonStockSharesAuthorized1,560,000,0002026-03-31 140shares
DerivativeFairValueOfDerivativeAsset1,556,000,0002015-03-31 18USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedNoncurrentLiabilitiesLongTermDebt1,500,000,0002022-06-30 5USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedNet1,497,000,0002010-10-31 1USD
GoodwillImpairmentLoss1,493,000,0002009-12-31 1USD
DerivativeFairValueOfDerivativeLiability1,406,000,0002015-03-31 18USD
AccountsPayableCurrent1,403,000,0002026-03-31 140USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree1,350,000,0002025-12-31 16USD
AccountsReceivableNetCurrent1,331,000,0002026-03-31 140USD
FairValueLiabilitiesMeasuredOnRecurringBasisDerivativeFinancialInstrumentsLiabilities1,260,000,0002011-06-30 12USD
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents1,251,000,0002026-03-31 132USD
DerivativeAssetNotDesignatedAsHedgingInstrumentFairValue1,245,000,0002011-06-30 12USD
SegmentReportingInformationIncomeLossBeforeIncomeTaxes1,239,000,0002010-12-31 3USD
DerivativeLiabilityNotDesignatedAsHedgingInstrumentFairValue1,219,000,0002011-06-30 12USD
DeferredTaxAssetsNet1,178,000,0002025-12-31 32USD
ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest1,163,000,0002025-12-31 143USD
ProceedsFromIssuanceOfLongTermDebt1,150,000,0002026-03-31 145USD
ProceedsFromIssuanceOrSaleOfEquity1,150,000,0002013-07-31 7USD
IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest1,128,000,0002017-12-31 153USD
ProfitLoss1,128,000,0002017-12-31 177USD
DerivativeFairValueOfDerivativeAssetAmountNotOffsetAgainstCollateral1,095,000,0002015-03-31 18USD
DerivativeFairValueOfDerivativeLiabilityAmountNotOffsetAgainstCollateral1,095,000,0002015-03-31 18USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesForeign1,069,000,0002020-12-31 33USD
SegmentExpenditureAdditionToLongLivedAssets1,061,000,0002026-03-31 8USD
NetCashProvidedByUsedInInvestingActivities-1,046,000,0002026-03-31 153USD
StockRepurchaseProgramRemainingAuthorizedRepurchaseAmount11,000,000,0002021-09-30 1USD
LongTermInvestments999,000,0002015-03-31 52USD
BusinessAcquisitionPurchasePriceAllocationGoodwillAmount996,000,0002010-10-31 1USD
LongTermDebtCurrent994,000,0002026-03-31 129USD
OtherCostOfServices974,000,0002018-06-30 129USD
DecommissioningFundInvestments965,000,0002015-03-31 52USD
UtilitiesOperatingExpenseDepreciationAndAmortization940,000,0002023-09-30 174USD
PublicUtilitiesPropertyPlantAndEquipmentEquipment919,000,0002010-09-30 12USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths904,000,0002025-12-31 16USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic902,000,0002020-12-31 33USD
ProceedsFromSaleOfProductiveAssets900,000,0002014-12-31 3USD
ProceedsFromDivestitureOfBusinessesAndInterestsInAffiliates900,000,0002014-11-18 5USD
DerivativeAssetDesignatedAsHedgingInstrumentFairValue887,000,0002011-06-30 12USD
NetIncomeLossFromContinuingOperationsAvailableToCommonShareholdersBasic886,000,0002024-12-31 24USD
NetIncomeLossFromContinuingOperationsAvailableToCommonShareholdersDiluted886,000,0002024-12-31 15USD
AssetRetirementObligationLegallyRestrictedAssetsFairValue864,000,0002013-12-31 34USD
AvailableForSaleSecurities823,000,0002013-09-30 26USD
BusinessAcquisitionsProFormaNetIncomeLoss790,000,0002024-12-31 9USD
BusinessAcquisitionCostOfAcquiredEntityOtherNoncashConsideration772,000,0002010-10-31 1USD
CommonStockSharesIssued771,163,0002026-03-31 140shares
EntityWideDisclosureOnGeographicAreasRevenueFromExternalCustomersAttributedToForeignCountries761,000,0002010-12-31 3USD
WeightedAverageNumberOfDilutedSharesOutstanding757,158,0002026-03-31 229shares
CommonStockSharesOutstanding752,178,0002026-03-31 140shares
WeightedAverageNumberOfSharesOutstandingBasic751,764,0002026-03-31 229shares
InterestPaidNet745,000,0002025-12-31 51USD
OperatingIncomeLoss745,000,0002026-03-31 309USD
OtherLiabilitiesCurrent705,000,0002026-03-31 140USD
BusinessAcquisitionPurchasePriceAllocationOtherNoncurrentAssets689,000,0002010-10-31 1USD
NetCashProvidedByUsedInFinancingActivities654,000,0002026-03-31 153USD
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations650,000,0002023-12-31 44USD
SegmentReportingInformationProfitLoss597,000,0002011-06-30 13USD
FiniteLivedIntangibleAssetsGross596,000,0002025-12-31 32USD
SegmentReportingInformationInterestExpense593,000,0002010-12-31 3USD
UtilitiesOperatingExpenseMaintenanceOperationsAndOtherCostsAndExpenses579,000,0002026-03-31 100USD
OtherAssetsNoncurrent573,000,0002026-03-31 140USD
CapitalExpendituresIncurredButNotYetPaid560,000,0002026-03-31 86USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest560,000,0002026-03-31 116USD
OtherLiabilitiesNoncurrent556,000,0002026-03-31 140USD
SegmentReportingInformationDepreciationExpense556,000,0002010-12-31 3USD
PublicUtilitiesInventory551,000,0002025-12-31 28USD
TreasuryStockCommonValue548,000,0002026-03-31 38USD
IncomeTaxExpenseBenefitContinuingOperations545,000,0002012-12-31 9USD
InventoryNet536,000,0002026-03-31 140USD
PublicUtilitiesPropertyPlantAndEquipmentFuel531,000,0002010-09-30 12USD
AvailableForSaleSecuritiesAmortizedCost508,000,0002013-09-30 32USD
ComprehensiveIncomeNetOfTax454,000,0002026-03-31 164USD
IncomeLossFromContinuingOperations452,000,0002026-03-31 128USD
NetIncomeLoss452,000,0002026-03-31 258USD
NetIncomeLossAvailableToCommonStockholdersBasic451,000,0002026-03-31 32USD
NetIncomeLossAvailableToCommonStockholdersDiluted451,000,0002026-03-31 171USD
DerivativeAssets450,000,0002015-03-31 18USD
SaleLeasebackTransactionNetBookValue450,000,0002013-09-30 1USD
DeferredTaxLiabilitiesRegulatoryAssets432,000,0002025-12-31 31USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo428,000,0002025-12-31 16USD
AcquiredFiniteLivedIntangibleAssetAmount427,000,0002010-12-31 1USD
BusinessAcquisitionPurchasePriceAllocationAmortizableIntangibleAssets427,000,0002010-10-31 1USD
UnbilledContractsReceivable413,000,0002026-03-31 140USD
ProceedsFromSaleOfTreasuryStock401,000,0002025-12-31 3USD
RegulatoryLiabilityCurrent389,000,0002026-03-31 128USD
BankruptcyClaimsAmountOfClaimsFiled375,000,0002012-12-31 5USD
RegulatoryAssetsCurrent375,000,0002026-03-31 128USD
AvailableForSaleSecuritiesDebtMaturitiesFairValue373,000,0002010-12-31 1USD
DeferredTaxAssetsCapitalLossCarryforwards370,000,0002020-12-31 14USD
Depreciation351,000,0002026-03-31 103USD
DecommissioningLiabilityNoncurrent342,000,0002013-12-31 34USD
CashAndCashEquivalentsPeriodIncreaseDecrease335,000,0002017-09-30 68USD
OtherComprehensiveIncomeLossNetOfTaxPeriodIncreaseDecrease-332,000,0002012-06-30 51USD
IntangibleAssetsNetExcludingGoodwill326,000,0002026-03-31 140USD
AssetsOfDisposalGroupIncludingDiscontinuedOperationCurrent325,000,0002022-09-30 36USD
UnregulatedOperatingRevenue310,000,0002015-03-31 86USD
ProceedsFromShortTermDebtMaturingInMoreThanThreeMonths300,000,0002020-09-30 6USD
CapitalizedComputerSoftwareGross290,000,0002011-12-31 4USD
AvailableforsaleSecuritiesGrossUnrealizedGain289,000,0002013-06-30 18USD
FuelCosts274,000,0002026-03-31 229USD
DefinedBenefitPensionPlanLiabilitiesNoncurrent272,000,0002026-03-31 140USD
CustomerDepositsCurrent265,000,0002018-09-30 44USD
FiniteLivedIntangibleAssetsAccumulatedAmortization263,000,0002025-12-31 32USD
NotionalAmountOfDerivativeInstrumentsDesignatedAsNetInvestmentHedges263,000,0002013-06-30 9USD
SegmentReportingInformationIncomeTaxExpenseBenefit263,000,0002010-12-31 3USD
OtherComprehensiveIncomeReclassificationAdjustmentOnDerivativesIncludedInNetIncomeNetOfTax262,000,0002012-06-30 51USD
ExtinguishmentOfDebtAmount250,000,0002009-12-31 4USD
GainLossOnDispositionOfAssets1246,000,0002014-12-31 3USD
DisposalGroupIncludingDiscontinuedOperationPensionPlanBenefitObligation244,000,0002015-09-30 2USD
InterestPayableCurrent244,000,0002026-03-31 140USD
DerivativeLiabilities241,000,0002015-03-31 18USD
AvailableForSaleSecuritiesDebtSecurities239,000,0002015-03-31 8USD
AvailableForSaleSecuritiesFairValueDisclosure239,000,0002013-06-30 3USD
ProceedsFromRepaymentsOfShortTermDebtMaturingInThreeMonthsOrLess-236,000,0002026-03-31 53USD
DerivativeInstrumentsGainLossRecognizedInOtherComprehensiveIncomeEffectivePortionNet230,000,0002010-09-30 1USD
AvailableForSaleSecuritiesDebtMaturitiesAmortizedCost229,000,0002015-03-31 12USD
DeferredTaxAssetsNetCurrent223,000,0002015-09-30 16USD
BusinessCombinationIntegrationRelatedCosts223,000,0002023-12-31 10USD
IncreaseDecreaseInReceivables221,000,0002026-03-31 118USD
ShortTermBorrowings220,000,0002026-03-31 140USD
AssetRetirementObligationPeriodIncreaseDecrease219,000,0002015-09-30 4USD
Dividends216,000,0002026-03-31 164USD
FederalIncomeTaxExpenseBenefitContinuingOperations216,000,0002025-12-31 48USD
LossContingencyRangeOfPossibleLossMaximum213,000,0002013-12-31 3USD
DividendsPayableCurrent210,000,0002026-03-31 140USD
TaxCreditCarryforwardDeferredTaxAsset209,000,0002014-12-31 8USD
LiabilitiesOfDisposalGroupIncludingDiscontinuedOperationCurrent205,000,0002022-09-30 10USD
PaymentsOfDividendsCommonStock202,000,0002026-03-31 157USD
AccumulatedOtherComprehensiveIncomeLossNetOfTax-200,000,0002026-03-31 294USD
DeferredIncomeTaxExpenseBenefit199,000,0002025-12-31 48USD
AvailableForSaleSecuritiesGrossUnrealizedGains196,000,0002011-06-30 12USD
PrepaidExpenseCurrent190,000,0002026-03-31 140USD
RestrictedCashAndCashEquivalentsAtCarryingValue190,000,0002015-03-31 52USD
BusinessCombinationAcquiredReceivablesGrossContractualAmount186,000,0002010-10-31 1USD
DeferredTaxAssetsRegulatoryAssetsAndLiabilities186,000,0002025-12-31 32USD
DeferredTaxAssetsValuationAllowance184,000,0002025-12-31 36USD
DeferredTaxAssetsOperatingLossCarryforwardsStateAndLocal181,000,0002025-12-31 32USD
BusinessAcquisitionPurchasePriceAllocationCurrentAssetsReceivables175,000,0002010-10-31 1USD
GainLossOnDiscontinuationOfCashFlowHedgeDueToForecastedTransactionProbableOfNotOccurringNet-173,000,0002010-12-31 10USD
DeferredFederalIncomeTaxExpenseBenefit172,000,0002025-12-31 48USD
OtherComprehensiveIncomeReclassificationAdjustmentOnDerivativesIncludedInNetIncomeTax171,000,0002012-06-30 51USD
NotionalAmountOfDerivativeInstrumentsDesignatedAsNetInvestmentHedges166,000,0002013-06-30 9GBP
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect165,000,0002026-03-31 74USD
PublicUtilitiesPropertyPlantAndEquipmentOtherPropertyPlantAndEquipment163,000,0002010-09-30 12USD
AllowanceForDoubtfulAccountsReceivableCurrent158,000,0002026-03-31 140USD
AccumulatedOtherComprehensiveIncomeLossForeignCurrencyTranslationAdjustmentNetOfTax-149,000,0002012-12-31 10USD
NetCashProvidedByUsedInContinuingOperations144,000,0002017-12-31 15USD
OtherAssetsCurrent143,000,0002026-03-31 140USD
NotionalAmountOfNonderivativeInstrumentsDesignatedAsNetInvestmentHedges142,000,0002013-06-30 6USD
TaxesPayableCurrent142,000,0002026-03-31 140USD
DeferredFinanceCostsGross137,000,0002025-12-31 16USD
AccumulatedOtherComprehensiveIncomeLossCumulativeChangesInNetGainLossFromCashFlowHedgesEffectNetOfTax132,000,0002012-12-31 10USD
DeferredTaxAssetsOther130,000,0002025-12-31 32USD
ProceedsFromRepaymentsOfShortTermDebt127,000,0002020-12-31 104USD
AssetRetirementObligation124,000,0002026-03-31 148USD
UtilitiesOperatingExpenseTaxes122,000,0002026-03-31 229USD
GainLossOnForeignCurrencyDerivativeInstrumentsNotDesignatedAsHedgingInstruments119,000,0002013-03-31 25USD
IncomeTaxReconciliationIncomeTaxExpenseBenefitAtFederalStatutoryIncomeTaxRate118,000,0002026-03-31 216USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour116,000,0002025-12-31 16USD
OperatingLeasesFutureMinimumPaymentsDue116,000,0002018-12-31 13USD
OtherComprehensiveIncomeLossReclassificationAdjustmentOnDerivativesIncludedInNetIncomeNetOfTax-116,000,0002013-06-30 13USD
LitigationSettlementAmountAwardedToOtherParty115,000,0002023-12-31 1USD
AssetRetirementObligationsNoncurrent112,000,0002026-03-31 140USD
AccumulatedOtherComprehensiveIncomeLossAvailableForSaleSecuritiesAdjustmentNetOfTax110,000,0002012-12-31 10USD
IncomeTaxExpenseBenefit108,000,0002026-03-31 229USD
OptionIndexedToIssuersEquityShares103,372,6952011-09-30 7shares
IncreaseDecreaseInOtherCurrentLiabilities-103,000,0002021-03-31 40USD
CurrentIncomeTaxExpenseBenefit99,000,0002025-12-31 48USD
DeferredTaxAssetsTaxDeferredExpenseCompensationAndBenefitsPensions99,000,0002025-12-31 32USD
NotionalAmountOfInterestRateFairValueHedgeDerivatives99,000,0002012-07-31 14USD
CapitalizedComputerSoftwareAccumulatedAmortization98,000,0002011-12-31 4USD
GainLossFromPriceRiskManagementActivity-98,000,0002020-12-31 70USD
DeferredIncomeTaxesAndTaxCredits94,000,0002026-03-31 157USD
DerivativeInstrumentsAndHedges94,000,0002020-12-31 94USD
NotionalAmountOfNonderivativeInstrumentsDesignatedAsNetInvestmentHedges94,000,0002013-06-30 6GBP
AccrualForEnvironmentalLossContingenciesUndiscountedDueAfterFifthYear93,000,0002014-12-31 8USD
IncomeTaxesPaidNet93,000,0002025-12-31 51USD
NontradeReceivablesCurrent92,000,0002026-03-31 140USD
PropertyPlantAndEquipmentOther91,000,0002026-03-31 128USD
GainLossOnDiscontinuationOfPriceRiskCashFlowHedgeDueToForecastedTransactionProbableOfNotOccurringNet-89,000,0002010-12-31 19USD
AvailableForSaleSecuritiesDebtMaturitiesAfterOneThroughFiveYearsFairValue84,000,0002015-03-31 12USD
IncreaseDecreaseInPrepaidExpense84,000,0002026-03-31 120USD
DebtInstrumentRepurchaseAmount84,000,0002025-12-31 1USD
AvailableForSaleSecuritiesDebtMaturitiesAfterOneThroughFiveYearsAmortizedCost82,000,0002015-03-31 12USD
GoodwillOtherChanges-82,000,0002014-12-31 3USD
ForeignCurrencyDerivativeInstrumentsNotDesignatedAsHedgingInstrumentsAtFairValueNet78,000,0002013-03-31 17USD
GoodwillTranslationAndPurchaseAccountingAdjustments76,000,0002020-12-31 28USD
StateAndLocalIncomeTaxExpenseBenefitContinuingOperations75,000,0002025-12-31 48USD
AvailableForSaleSecuritiesDebtMaturitiesAfterTenYearsFairValue74,000,0002015-03-31 12USD
LossContingencyLossInPeriod-74,000,0002011-12-31 20USD
LossContingencyRangeOfPossibleLossMinimum74,000,0002013-12-31 3USD
StockRepurchasedAndRetiredDuringPeriodValue-74,000,0002013-12-31 24USD
MultiemployerPlansPlanContributions73,000,0002014-12-31 9USD
AvailableForSaleSecuritiesDebtMaturitiesAfterFiveThroughTenYearsFairValue70,000,0002015-03-31 12USD
AvailableForSaleSecuritiesDebtMaturitiesAfterTenYearsAmortizedCost69,000,0002015-03-31 12USD
PensionAndOtherPostretirementBenefitExpense-69,000,0002017-09-30 71USD
OtherComprehensiveIncomeReclassificationOfDefinedBenefitPlansNetGainLossRecognizedInNetPeriodicBenefitCostNetOfTax68,000,0002013-06-30 63USD
AvailableForSaleSecuritiesDebtMaturitiesAfterFiveThroughTenYearsAmortizedCost67,000,0002015-03-31 12USD
CoalIndustryRetireeHealthBenefitActOf1992EstimatedAmountOfTotalObligation67,000,0002012-12-31 2USD
DefinedBenefitPlanAssetsForPlanBenefitsNoncurrent67,000,0002021-06-30 36USD
DeferredTaxAssetsGoodwillAndIntangibleAssets67,000,0002025-12-31 8USD
LossContingencyAccrualCarryingValuePayments66,000,0002013-12-31 3USD
IncomeTaxPaidFederalAfterRefundReceived66,000,0002025-12-31 3USD
FairValueAssetsAndLiabilitiesMeasuredOnRecurringBasisGainLossIncludedInEarnings-65,000,0002011-12-31 6USD
PaymentsToAcquireAvailableForSaleSecurities65,000,0002018-12-31 65USD
UtilitiesOperatingExpenseImpairments65,000,0002013-12-31 27USD
IncreaseDecreaseInOtherNoncurrentAssets63,000,0002026-03-31 63USD
AdjustmentsNoncashItemsToReconcileNetIncomeLossToCashProvidedByUsedInOperatingActivitiesOther60,000,0002011-06-30 22USD
DebtInstrumentUnamortizedDiscount59,000,0002011-12-31 4USD
DebtInstrumentUnamortizedDiscountPremiumNet-58,000,0002025-12-31 22USD
OtherComprehensiveIncomeLossReclassificationAdjustmentOnDerivativesIncludedInNetIncomeTax57,000,0002013-06-30 13USD
PaymentsForProceedsFromInvestments-57,000,0002019-03-31 2USD
IncreaseDecreaseInAccountsPayableTrade-56,000,0002026-03-31 157USD
GainLossOnSaleOfDerivatives55,000,0002011-12-31 1USD
ProceedsFromIncomeTaxRefunds55,000,0002023-12-31 1USD
IncreaseDecreaseInRegulatoryAssetsAndLiabilities54,000,0002026-03-31 97USD
CurrentStateAndLocalTaxExpenseBenefit53,000,0002025-12-31 48USD
PensionContributions53,000,0002021-12-31 102USD
DerivativeInstrumentsAndHedgesNoncurrent52,000,0002020-12-31 92USD
DeferredTaxLiabilitiesGoodwillAndIntangibleAssetsGoodwill52,000,0002025-12-31 6USD
PreferredStockValue51,000,0002010-04-30 2USD
IncreaseDecreaseInInterestPayableNet49,000,0002026-03-31 84USD
DeferredTaxLiabilitiesPrepaidExpenses49,000,0002025-12-31 8USD
IncreaseDecreaseInAccruedTaxesPayable-48,000,0002026-03-31 90USD
IncreaseDecreaseInUnbilledReceivables48,000,0002017-12-31 3USD
CurrentFederalTaxExpenseBenefit46,000,0002025-12-31 46USD
LeaseAndRentalExpense45,000,0002018-12-31 27USD
LessorOperatingLeasePaymentsToBeReceived44,000,0002020-12-31 5USD
RestrictedCashCurrent42,000,0002026-03-31 56USD
BillingsInExcessOfCost41,000,0002014-12-31 10USD
DerivativeLiabilityDesignatedAsHedgingInstrumentFairValue41,000,0002011-06-30 12USD
SaleOfStockNumberOfSharesIssuedInTransaction40,000,0002013-07-31 11shares
AllocatedShareBasedCompensationExpense39,000,0002014-06-30 36USD
CapitalizedComputerSoftwareAmortization39,000,0002011-12-31 6USD
ContractWithCustomerLiability39,000,0002024-12-31 103USD
IncomeTaxReconciliationTaxContingenciesDomestic39,000,0002014-12-31 39USD
OtherNonoperatingIncomeExpense39,000,0002026-03-31 229USD
AdjustmentForAmortization38,000,0002026-03-31 122USD
ProceedsFromSaleOfAvailableForSaleSecurities38,000,0002015-03-31 82USD
AssetImpairmentCharges37,000,0002021-06-30 3USD
DeferredTaxLiabilitiesOther37,000,0002025-12-31 32USD
ProvisionForDoubtfulAccounts36,000,0002026-03-31 98USD
DeferredTaxAssetsTaxCreditCarryforwards35,000,0002025-12-31 22USD
EquityMethodInvestments34,000,0002009-09-30 4USD
InterestCostsCapitalized34,000,0002014-12-31 15USD
OtherInvestments34,000,0002015-03-31 52USD
OperatingLeasesFutureMinimumPaymentsDueThereafter33,000,0002018-12-31 13USD
InterestCostsIncurredCapitalized32,000,0002025-12-31 33USD
OtherNonoperatingIncome32,000,0002022-06-30 132USD
OtherSalesRevenueNet32,000,0002015-06-30 90USD
IncreaseDecreaseInOtherOperatingCapitalNet31,000,0002026-03-31 132USD
BusinessAcquisitionPurchasePriceAllocationCurrentAssetsCashAndCashEquivalents30,000,0002010-10-31 1USD
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment29,000,0002026-03-31 140USD
DeferredTaxLiabilitiesDerivatives28,000,0002014-12-31 10USD
DeferredStateAndLocalIncomeTaxExpenseBenefit27,000,0002025-12-31 48USD
StockIssuedDuringPeriodValueTreasuryStockReissued27,000,0002026-03-31 11USD
PaymentsOfDebtIssuanceCosts27,000,0002026-03-31 5USD
ContractWithCustomerLiabilityRevenueRecognized26,000,0002024-12-31 57USD
IncomeTaxReconciliationForeignIncomeTaxRateDifferential-26,000,0002020-12-31 149USD
LossContingencyAccrualAtCarryingValue26,000,0002016-12-31 24USD
OperatingLeasesFutureMinimumPaymentsDueCurrent26,000,0002018-12-31 13USD
OtherCostAndExpenseOperating26,000,0002015-06-30 35USD
RestrictedCashAndCashEquivalents26,000,0002017-12-31 14USD
SiteContingencyAccrualPresentValue26,000,0002012-12-31 9USD
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationAndExerciseOfStockOptions-26,000,0002026-03-31 8USD
OtherComprehensiveIncomeLossReclassificationPensionAndOtherPostretirementBenefitPlansNetGainLossRecognizedInNetPeriodicBenefitCostTax-25,000,0002013-06-30 13USD
DiscontinuedOperationTaxEffectOfAdjustmentToPriorPeriodGainLossOnDisposal24,000,0002009-12-31 1USD
IncomeTaxReconciliationStateAndLocalIncomeTaxes24,000,0002026-03-31 216USD
LossContingencyAccrualCarryingValueProvision24,000,0002013-06-30 2USD
PublicUtilitiesAllowanceForFundsUsedDuringConstructionCapitalizedCostOfEquity24,000,0002026-03-31 133USD
LossContingencyDamagesSoughtValue23,000,0002015-03-31 13USD
CollateralAlreadyPostedAggregateFairValue22,000,0002021-03-31 46USD
GainLossOnPriceRiskCashFlowHedgeIneffectiveness-22,000,0002011-12-31 37USD
IntangibleAssetsCurrent22,000,0002011-09-30 22USD
OtherNoncashIncomeExpense22,000,0002026-03-31 135USD
SeveranceCosts22,000,0002009-12-31 3USD
AllowanceForDoubtfulAccountsReceivable21,000,0002012-12-31 7USD
OperatingLeasesFutureMinimumPaymentsDueInTwoYears21,000,0002018-12-31 13USD
CostsInExcessOfBillingsOnUncompletedContractsOrPrograms20,000,0002014-12-31 10USD
IncreaseDecreaseInOtherOperatingAssets20,000,0002019-03-31 94USD
LesseeOperatingLeaseLiabilityPaymentsDueAfterYearFive20,000,0002026-12-31 10USD
SignificantChangeInUnrecognizedTaxBenefitsIsReasonablyPossibleEstimatedRangeOfChangeLowerBound20,000,0002014-12-31 11USD
AccrualForEnvironmentalLossContingencies19,000,0002014-12-31 2USD
IncreaseDecreaseInAccountsAndOtherReceivables-19,000,0002012-09-30 35USD
IncreaseDecreaseInInventories-19,000,0002026-03-31 100USD
UnrecognizedTaxBenefitsThatWouldImpactEffectiveTaxRate19,000,0002014-12-31 34USD
GainsLossesOnExtinguishmentOfDebt18,000,0002025-12-31 28USD
IncomeTaxReconciliationTaxCredits18,000,0002025-12-31 84USD
IndefiniteLivedIntangibleAssetsExcludingGoodwill18,000,0002025-12-31 32USD
MinorityInterestInLimitedPartnerships18,000,0002010-12-31 5USD
PriceRiskCashFlowHedgeUnrealizedGainLossToBeReclassifiedDuringNext12Months18,000,0002015-03-31 22USD
RepaymentsOfLongTermDebt18,000,0002026-03-31 126USD
RestrictedCashNoncurrent18,000,0002020-12-31 22USD
SalesRevenueFromEnergyCommoditiesAndServices18,000,0002011-09-30 7USD
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents17,000,0002020-12-31 27USD
IncomeTaxReconciliationTaxCreditsInvestment17,000,0002025-12-31 61USD
IncreaseDecreaseInCustomerDeposits-17,000,0002014-12-31 56USD
NotionalAmountOfNetInvestmentHedgeInstruments17,000,0002011-06-30 6USD
OtherComprehensiveIncomeUnrealizedGainLossOnDerivativesArisingDuringPeriodNetOfTax16,000,0002019-06-30 139USD
ProceedsFromSaleOfIntangibleAssets16,000,0002009-12-31 7USD
TreasuryStockValueAcquiredCostMethod16,000,0002022-03-31 5USD
EffectOfExchangeRateOnCashAndCashEquivalents15,000,0002017-12-31 81USD
NetInvestmentHedgeDerivativesAtFairValueNet15,000,0002013-03-31 15USD
OperatingLeasesFutureMinimumPaymentsDueInThreeYears15,000,0002018-12-31 13USD
UnrecognizedTaxBenefitsDecreasesResultingFromSettlementsWithTaxingAuthorities15,000,0002015-09-30 36USD
AccountsReceivableGross14,000,0002011-12-31 1USD
DefinedBenefitPlanAccumulatedOtherComprehensiveIncomeNetPriorServiceCostCreditAfterTax14,000,0002012-12-31 4USD
GainLossFromHedgedFirmCommitmentNotQualifyingAsInterestRateFairValueHedgeNet14,000,0002011-12-31 7USD
OtherComprehensiveIncomeDefinedBenefitPlanNetPriorServiceCostsArisingDuringPeriodTax-14,000,0002010-12-31 9USD
AssetRetirementObligationCurrent13,000,0002011-12-31 16USD
OperatingLeasesFutureMinimumPaymentsDueInFourYears13,000,0002018-12-31 13USD
ProceedsFromPaymentsForOtherFinancingActivities-13,000,0002026-03-31 157USD
AssetsHeldForSaleCurrent12,000,0002010-09-30 2USD
FairValueMeasurementWithUnobservableInputsReconciliationRecurringBasisAssetAndLiabilityGainLossIncludedInOtherComprehensiveIncomeLoss-12,000,0002011-12-31 6USD
LessorOperatingLeasePaymentsToBeReceivedThereafter12,000,0002026-12-31 5USD
PaymentsForProceedsFromOtherInvestingActivities-12,000,0002026-03-31 157USD
AssetRetirementObligationRevisionOfEstimate-11,000,0002026-03-31 72USD
AvailableForSaleSecuritiesDebtMaturitiesWithinOneYearAmortizedCost11,000,0002015-03-31 12USD
AvailableForSaleSecuritiesDebtMaturitiesWithinOneYearFairValue11,000,0002015-03-31 12USD
BusinessCombinationAcquiredReceivablesEstimatedUncollectible11,000,0002010-10-31 1USD
ForeignCurrencyContractsLiabilityFairValueDisclosure11,000,0002011-03-31 2USD
IncomeTaxReconciliationRepatriationOfForeignEarnings11,000,0002020-12-31 118USD
InterestRateCashFlowHedgeGainLossToBeReclassifiedDuringNext12MonthsNet-11,000,0002013-09-30 16USD
LessorOperatingLeasePaymentsToBeReceivedNextTwelveMonths11,000,0002021-12-31 5USD
OtherComprehensiveIncomeReclassificationOfDefinedBenefitPlansNetGainLossRecognizedInNetPeriodicBenefitCostTax-11,000,0002012-06-30 51USD
IncreaseDecreaseInOtherOperatingLiabilities-10,000,0002019-03-31 94USD
NotionalAmountOfNetInvestmentHedgeInstruments10,000,0002011-06-30 6GBP
PreferredStockSharesAuthorized10,000,0002010-12-31 3shares
ForwardContractIndexedToIssuersEquityIndexedShares9,900,0002012-04-30 6shares
TreasuryStockSharesAcquired9,600,0002021-09-30 2shares
GainLossOnInterestRateCashFlowHedgeIneffectiveness-9,000,0002011-12-31 19USD
ProceedsFromIssuanceOfCommonStock9,000,0002021-12-31 117USD
ProceedsFromSaleMaturityAndCollectionsOfInvestments9,000,0002020-12-31 16USD
InterestIncomeExpenseNonoperatingNet9,000,0002026-03-31 41USD

What to be careful about

What this model itself distrusts about PPLC's figures. Written by the derivation as it ran, not added afterwards.