American electric power co inc. (AEP)
CashFlow / Quarterly
Mar'20Dec'19Sep'19Jun'19Mar'19Dec'18Sep'18Jun'18Mar'18Dec'17Sep'17Jun'17Mar'17Dec'16Sep'16Jun'16Mar'16Dec'15Sep'15Jun'15Mar'15Dec'14Sep'14Jun'14Mar'14Dec'13Sep'13Jun'13Mar'13Dec'12Sep'12Jun'12Mar'12Dec'11Sep'11Jun'11Mar'11Dec'10Sep'10Jun'10Mar'10Dec'09Sep'09Jun'09Mar'09
Operating Activities
Net Income (Loss), Including Portion Attributable to Noncontrolling Interest

499,300

152,700

733,900

459,100

574,100

364,800

579,700

530,100

456,700

401,800

556,700

376,200

594,200

375,200

-764,200

503,900

503,100

470,700

519,600

431,300

630,700

192,000

494,000

391,000

561,000

347,000

434,000

339,000

364,000

21,000

488,000

363,000

390,000

311,000

930,000

353,000

355,000

178,000

557,000

137,000

346,000

239,000

446,000

317,000

363,000

Income from Discontinued Operations

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

10,500

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Income (Loss) from Continuing Operations

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

205,200

511,800

431,400

620,200

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Adjustments to Reconcile Net Income to Net Cash Flows from (Used for) Operating Activities:
Depreciation and Amortization

672,200

640,900

645,200

622,600

605,800

591,100

602,600

553,200

539,700

511,300

518,500

485,500

481,900

412,100

539,300

513,800

497,100

481,700

534,900

497,700

495,400

479,600

484,000

443,000

491,000

433,000

447,000

443,000

420,000

429,000

470,000

460,000

423,000

397,000

445,000

410,000

403,000

404,000

424,000

405,000

408,000

397,000

421,000

397,000

382,000

Deferred Income Taxes

27,900

-33,700

51,400

-52,300

16,800

61,300

-106,700

62,400

87,300

160,600

316,800

287,900

136,200

-3,000

-599,300

222,100

330,200

279,600

78,400

211,900

238,300

483,800

-25,000

111,000

299,000

127,000

215,000

121,000

246,000

44,000

175,000

156,000

261,000

30,000

239,000

195,000

330,000

405,000

192,000

91,000

121,000

582,000

302,000

143,000

217,000

Gain on Settlement with BOA and Enron

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

0

0

51,000

0

0

0

0

-

-

-

-

Settlement of Litigation with BOA and Enron

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

0

0

211,000

0

0

0

0

-

-

-

-

Asset Impairments and Other Related Charges

-

-

-

-

-

-

-

-

-

-

-

-

-

2,900

2,264,900

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Carrying Costs Income

-

-

-

-

-

-

-

-

-

-

2,600

5,700

5,900

4,300

1,700

6,300

3,900

5,100

1,800

8,200

8,400

11,200

7,000

9,000

6,000

10,000

8,000

8,000

4,000

11,000

11,000

11,000

20,000

70,000

291,000

17,000

15,000

19,000

18,000

19,000

14,000

14,000

12,000

12,000

9,000

Public Utilities, Allowance for Funds Used During Construction, Capitalized Cost of Equity

31,400

46,100

43,000

50,400

28,900

40,100

30,900

30,800

30,700

31,500

20,000

21,000

21,200

27,100

25,600

28,800

31,700

35,500

32,600

34,100

29,700

28,900

27,000

25,000

22,000

22,000

19,000

17,000

15,000

23,000

23,000

24,000

23,000

29,000

26,000

23,000

20,000

17,000

17,000

19,000

24,000

23,000

23,000

52,000

-16,000

Mark-to-Market of Risk Management Contracts

-57,400

-12,400

-31,300

138,400

-65,500

-29,000

-17,500

112,200

700

-32,900

-28,500

90,700

-6,000

-94,200

-7,900

-27,800

-20,900

-34,800

-58,800

20,100

21,000

68,100

-6,000

-3,000

-6,000

-9,000

-13,000

18,000

-34,000

13,000

-62,000

2,000

-10,000

47,000

-23,000

-19,000

-42,000

-138,000

112,000

-73,000

69,000

-40,000

16,000

37,000

46,000

Amortization of Nuclear Fuel

23,400

17,500

25,500

21,000

25,100

31,200

31,200

24,000

27,400

24,300

33,200

36,500

35,100

18,900

36,500

32,700

40,500

43,400

36,100

27,200

38,300

30,200

35,000

41,000

38,000

30,000

38,000

29,000

34,000

36,000

36,000

30,000

34,000

29,000

36,000

38,000

34,000

26,000

44,000

39,000

30,000

22,000

16,000

12,000

13,000

Property Taxes

-59,800

-415,500

204,100

213,200

-75,600

-363,900

184,900

183,600

-63,700

-320,900

168,500

167,300

-44,400

-307,300

157,000

165,700

-34,400

-299,500

145,100

136,800

-34,800

-261,800

128,000

146,000

-54,000

-226,000

123,000

119,000

-51,000

-200,000

113,000

117,000

-49,000

-188,000

111,000

114,000

-52,000

-178,000

103,000

107,000

-53,000

-161,000

106,000

102,000

-64,000

Deferred Fuel Over/Under-Recovery, Net

-63,100

8,500

-57,000

-4,200

-32,500

20,900

-198,300

-73,500

61,200

-3,400

-60,300

-1,400

-19,300

37,000

22,700

16,400

-10,600

-44,500

-71,800

-18,100

-3,400

-41,500

-28,000

-32,000

137,000

-24,000

-42,000

0

4,000

-24,000

-42,000

21,000

-112,000

-69,000

1,000

66,000

27,000

20,000

52,000

84,000

97,000

97,000

131,000

341,000

-95,000

Gain on Sale of Merchant Generation Assets

-

-

-

-

-

-

-

-

-

0

0

-100

226,500

0

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Recovery of Ohio Capacity Costs, Net

0

0

5,100

14,300

14,700

15,000

16,900

17,800

18,000

17,600

18,500

16,900

30,200

-20,700

41,400

32,300

35,100

30,500

36,100

5,500

-6,600

-7,500

-7,000

-43,000

-56,000

-57,000

-55,000

-53,000

-49,000

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Refund of Global Settlement

0

-4,100

-4,200

-4,100

-4,100

0

0

-100

-5,400

-4,900

-5,200

-88,100

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Change in Other Noncurrent Assets

50,800

87,800

-63,900

25,600

47,900

41,800

-151,200

-70,200

59,800

89,300

146,600

88,900

99,100

211,200

42,200

132,900

68,300

14,900

35,500

86,000

-7,200

-76,600

52,000

-36,000

25,000

149,000

15,000

56,000

-36,000

-2,000

93,000

21,000

59,000

80,000

21,000

8,000

3,000

39,000

29,000

49,000

-28,000

139,000

24,000

-34,000

23,000

Change in Other Noncurrent Liabilities

-74,800

-99,800

37,300

-120,900

67,300

-12,900

-43,200

51,800

133,300

-24,000

73,700

87,000

45,000

-25,900

39,500

0

1,800

-97,900

-8,600

43,700

-26,200

-14,900

139,000

55,000

77,000

-185,000

4,000

-5,000

17,000

-112,000

88,000

78,000

-47,000

82,000

142,000

6,000

77,000

19,000

118,000

102,000

-37,000

408,000

-80,000

-102,000

18,000

Changes in Certain Components of Working Capital:
Accounts Receivable, Net

32,600

-122,800

40,500

-108,000

-57,500

-198,200

-157,600

249,600

-39,700

172,800

69,200

-34,700

-235,800

-14,200

74,800

155,200

10,800

-217,700

-16,500

31,700

2,300

41,300

-54,000

-10,000

83,000

-1,000

-57,000

49,000

4,000

12,000

97,000

114,000

-207,000

-56,000

2,000

128,000

-181,000

100,000

-36,000

185,000

617,000

27,000

-39,000

-131,000

102,000

Fuel, Materials and Supplies

35,800

131,600

2,000

88,200

26,400

78,000

-67,500

-2,700

-28,500

40,600

-68,000

22,900

-13,400

-48,600

-118,600

11,600

95,400

232,400

-45,800

-15,900

-132,100

121,200

-15,000

2,000

-209,000

-50,000

-133,000

60,000

1,000

55,000

-30,000

73,000

126,000

99,000

-129,000

-25,000

-121,000

19,000

-169,000

12,000

-83,000

81,000

81,000

195,000

118,000

Margin Deposits

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

20,000

-

-34,000

10,000

39,000

Accounts Payable

-111,100

38,200

40,000

80,200

-152,600

81,600

8,600

75,700

-129,300

33,000

79,500

80,200

-250,700

117,100

70,400

11,800

-34,400

29,800

-100

-59,000

45,800

-34,900

-1,000

-72,000

33,000

123,000

29,000

-54,000

-3,000

75,000

-35,000

-74,000

-26,000

22,000

21,000

39,000

-126,000

127,000

5,000

-85,000

-83,000

37,000

-47,000

15,000

3,000

Customer Deposits

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

5,000

-

-6,000

5,000

12,000

Accrued Taxes, Net

-93,900

498,800

-189,800

-93,100

-77,000

400,700

-119,700

-53,500

-74,300

402,000

-237,300

-259,600

186,800

435,800

-89,300

-134,500

-169,200

188,500

43,800

-145,600

33,500

-19,600

106,000

-70,000

-16,000

363,000

-64,000

-145,000

-69,000

304,000

-38,000

-62,000

-30,000

235,000

156,000

-102,000

-96,000

-44,000

387,000

-84,000

-80,000

-635,000

55,000

167,000

-57,000

Accrued Interest

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-34,000

-

-41,000

47,000

-44,000

Other Current Assets

-5,300

-10,500

-32,800

-46,200

18,800

1,200

3,100

-54,900

40,100

-37,500

52,900

-600

45,900

17,300

-5,200

-4,700

-21,600

37,200

9,700

-44,600

24,400

20,600

-3,000

-48,000

51,000

-10,000

-5,000

-6,000

16,000

-25,000

21,000

-8,000

15,000

-24,000

-22,000

11,000

-2,000

-38,000

31,000

-80,000

14,000

2,000

46,000

18,000

7,000

Other Current Liabilities

-242,700

132,900

-98,900

-3,300

-219,700

48,700

213,400

-49,100

-63,200

78,500

28,600

400

-289,300

182,900

32,600

-31,100

-212,900

-51,900

220,300

-14,400

-203,100

168,300

160,000

40,000

-131,000

98,000

1,000

14,000

-179,000

94,000

122,000

27,000

-166,000

13,000

72,000

58,000

-114,000

69,000

-164,000

212,000

-55,000

40,000

4,000

34,000

-321,000

Net Cash Flows from (Used for) Operating Activities

615,700

920,200

1,549,100

992,500

808,300

1,290,600

1,925,800

1,204,600

802,200

1,146,200

1,407,200

910,200

806,800

1,100,800

1,695,200

925,900

799,900

838,000

1,711,800

941,200

1,257,700

887,400

1,518,000

1,064,000

1,133,000

1,066,000

1,524,000

760,000

756,000

892,000

1,199,000

837,000

876,000

450,000

1,606,000

902,000

830,000

960,000

1,120,000

580,000

2,000

604,000

1,014,000

540,000

317,000

Investing Activities
Construction Expenditures

1,792,700

1,715,400

1,349,300

1,421,300

1,565,400

1,622,500

1,465,000

1,317,600

1,905,800

1,913,100

1,267,800

1,144,600

1,365,800

1,394,100

1,101,200

1,082,300

1,203,500

1,225,300

1,101,200

1,104,500

1,077,000

1,233,000

1,014,000

976,000

907,000

1,143,000

844,000

794,000

843,000

917,000

737,000

630,000

741,000

820,000

736,000

573,000

540,000

716,000

525,000

495,000

609,000

669,000

576,000

650,000

897,000

Change In Other Temporary Investments, Net

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-28,300

41,900

-122,800

-

-50,100

62,800

-93,500

68,100

-61,000

68,000

-44,000

64,000

-15,000

37,000

-75,000

46,000

-20,000

80,000

-79,000

54,000

-51,000

62,000

-73,000

67,000

-32,000

51,000

-82,000

56,000

-29,000

-154,000

111,000

Proceeds from Sale of Merchant Generation Assets

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

0

-

-

-

-

-

-

-

-

0

0

0

72,000

0

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

Acquisitions of Assets

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

19,800

0

2,000

43,000

26,000

2,000

2,000

2,000

5,000

1,000

3,000

85,000

9,000

0

8,000

2,000

-

-

-

-

-

-

-

-

Purchases of Investment Securities

632,700

624,500

716,000

105,100

130,400

476,600

522,000

543,300

525,900

458,900

537,600

812,200

506,000

547,800

657,100

645,400

1,152,000

793,300

947,900

295,300

246,200

297,000

281,000

345,000

165,000

234,000

270,000

227,000

196,000

302,000

199,000

193,000

353,000

297,000

379,000

191,000

454,000

376,000

704,000

393,000

445,000

280,000

130,000

264,000

179,000

Sales of Investment Securities

635,600

620,000

674,700

87,600

111,900

459,100

513,100

529,200

508,600

447,700

519,500

801,200

487,900

530,700

650,000

639,300

1,137,700

781,100

921,500

287,600

228,200

285,800

263,000

335,000

148,000

223,000

250,000

217,000

168,000

289,000

182,000

183,000

334,000

285,000

382,000

228,000

484,000

340,000

628,000

376,000

473,000

224,000

113,000

253,000

158,000

Acquisitions of Nuclear Fuel

1,300

400

58,100

1,400

32,400

20,000

1,900

400

23,800

34,800

34,300

35,200

3,700

900

48,400

33,700

45,500

38,700

1,100

400

51,800

7,200

51,000

9,000

49,000

44,000

51,000

12,000

47,000

94,000

2,000

0

11,000

2,000

11,000

66,000

27,000

22,000

28,000

3,000

38,000

16,000

1,000

76,000

76,000

Proceeds from Sales of Assets

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

5,000

5,000

0

8,000

7,000

22,000

25,000

69,000

27,000

13,000

8,000

139,000

20,000

18,000

68,000

172,000

Acquisition of Cushion Gas from BOA

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

0

0

214,000

0

0

0

0

-

-

-

-

Other Investing Activities

-25,100

69,500

-26,200

-9,200

-33,500

4,900

-26,000

-21,000

-19,100

-25,400

5,700

-17,800

-4,200

-11,300

600

-2,600

-2,200

-38,100

-24,700

-1,800

-32,400

-12,400

-11,000

22,000

9,000

17,000

-22,000

27,000

-1,000

40,000

19,000

15,000

23,000

33,000

16,000

20,000

2,000

-5,000

-5,000

-8,000

32,000

8,000

13,000

3,000

16,000

Net Cash Flows from (Used for) Investing Activities

-1,766,000

-1,786,900

-1,762,600

-2,012,200

-1,582,800

-1,664,900

-1,449,800

-1,311,100

-1,927,800

-1,933,700

-1,325,900

-1,173,000

776,200

-1,617,900

-1,129,000

-1,161,400

-1,138,300

-1,324,200

-1,053,900

-1,173,600

-1,020,900

-1,326,900

-1,011,000

-1,087,000

-981,000

-1,298,000

-877,000

-871,000

-772,000

-1,110,000

-751,000

-738,000

-792,000

-923,000

-687,000

-667,000

-613,000

-948,000

-583,000

-562,000

-430,000

-819,000

-619,000

-751,000

-727,000

Financing Activities
Issuance of Common Stock, Net

56,100

20,600

12,400

17,800

14,500

11,100

11,600

18,700

32,200

12,200

0

0

0

0

3,300

18,800

12,100

13,700

12,100

25,400

30,400

10,600

34,000

14,000

15,000

23,000

20,000

26,000

15,000

19,000

14,000

19,000

31,000

22,000

21,000

18,000

31,000

28,000

23,000

16,000

26,000

22,000

18,000

1,640,000

48,000

Issuance of Long-term Debt

1,418,900

1,044,200

718,700

1,488,100

1,285,600

1,373,700

1,362,800

1,368,200

841,000

1,111,400

1,692,700

967,100

82,900

1,035,300

816,200

218,300

525,100

505,500

327,800

1,829,500

773,800

861,000

267,000

863,000

76,000

1,120,000

1,146,000

270,000

671,000

1,256,000

339,000

129,000

1,132,000

210,000

44,000

60,000

1,014,000

69,000

40,000

509,000

652,000

394,000

837,000

128,000

947,000

Issuance of Short-term Debt with Original Maturities greater than 90 Days

1,297,500

0

0

0

0

0

0

0

205,600

0

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

0

0

0

17,000

4,000

0

0

21,000

26,000

105,000

39,000

318,000

370,000

145,000

26,000

24,000

37,000

31,000

31,000

28,000

Change in Short-term Debt with Original Maturities less than 90 Days, Net

328,300

328,300

233,000

419,000

-52,000

-332,600

-348,000

137,400

814,600

579,300

-792,400

315,700

-177,000

234,700

-582,000

839,300

421,000

18,000

-323,000

250,000

-491,000

64,000

-200,000

150,000

575,000

-461,000

-320,000

231,000

329,000

-237,000

8,000

158,000

-583,000

454,000

-276,000

322,000

244,000

-453,000

-122,000

414,000

931,000

-228,000

19,000

328,000

0

Repayments of Long-term Debt

300,500

197,300

295,200

507,700

220,600

822,500

619,700

795,800

544,000

660,700

527,900

657,000

1,242,300

487,300

523,500

461,700

322,400

266,500

405,700

1,486,900

238,800

241,400

331,000

835,000

370,000

317,000

1,208,000

215,000

858,000

739,000

417,000

148,000

339,000

145,000

257,000

486,000

777,000

539,000

113,000

703,000

638,000

157,000

287,000

279,000

93,000

Commercial Paper and Credit Facility Repayments

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

0

0

20,000

2,000

0

0

38,000

109,000

189,000

155,000

475,000

37,000

29,000

32,000

17,000

35,000

260,000

1,829,000

-28,000

Make Whole Premium on Extinguishment of Long-term Debt

-

-

-

-

-

-

-

-

-

0

1,200

0

44,900

0

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Principal Payments for Finance Leases

15,400

26,200

14,900

15,300

14,300

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Principal Payments for Finance Lease Obligations

-

-

-

-

-

-

-

-

16,800

-

17,200

16,700

16,600

24,700

30,900

26,100

24,900

25,100

24,100

22,200

27,600

26,200

25,000

27,000

33,000

29,000

20,000

17,000

16,000

18,000

17,000

18,000

18,000

18,000

18,000

18,000

17,000

21,000

25,000

25,000

24,000

20,000

20,000

19,000

23,000

Dividends Paid on Common Stock

363,700

348,000

333,900

334,500

333,600

333,000

308,300

308,100

306,100

316,900

290,100

293,500

291,400

270,200

276,700

276,600

276,500

275,600

261,300

261,100

261,000

261,600

246,000

245,000

245,000

245,000

240,000

239,000

230,000

229,000

229,000

229,000

229,000

230,000

222,000

223,000

223,000

222,000

203,000

202,000

197,000

194,000

200,000

195,000

169,000

Dividends Paid on Cumulative Preferred Stock

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

1,000

0

1,000

1,000

1,000

0

1,000

1,000

1,000

0

1,000

Other Financing Activities

-32,700

-12,100

-4,400

-18,200

13,900

3,100

600

-19,400

3,000

800

1,300

-7,900

2,200

-8,900

-7,200

-17,600

18,000

15,600

-1,000

-4,800

4,900

2,700

-2,000

1,000

4,000

2,000

5,000

-7,000

8,000

0

0

1,000

4,000

2,000

3,000

0

0

-

-

-

-

-

-

-

-

Net Cash Flows from (Used for) Financing Activities

2,388,500

809,500

313,700

1,046,200

693,500

-119,100

74,200

177,300

1,029,500

709,300

65,200

307,700

-1,687,100

457,900

-600,800

294,400

352,400

-14,400

-675,200

237,200

-209,300

409,100

-503,000

-79,000

22,000

203,000

-617,000

49,000

-84,000

54,000

-302,000

-88,000

-19,000

148,000

-790,000

-443,000

114,000

-808,000

-285,000

2,000

756,000

-172,000

124,000

-141,000

709,000

Net Cash Flows from (Used for) Discontinued Operating Activities

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

59,700

5,500

4,400

200

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Net Cash Flows from (Used for) Discontinued Investing Activities

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

546,300

-1,600

-200

4,300

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Net Cash Flows from (Used for) Discontinued Financing Activities

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-115,400

-4,000

-4,200

-4,100

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Net Increase (Decrease) in Cash, Cash Equivalents and Restricted Cash

1,238,200

-57,200

100,200

26,500

-81,000

-493,400

550,200

70,800

-96,100

-78,200

146,500

44,900

-104,100

-59,200

-34,600

56,400

14,000

-10,000

-17,400

4,800

27,900

-31,000

4,000

-102,000

174,000

-29,000

30,000

-62,000

-100,000

-164,000

146,000

11,000

65,000

-325,000

129,000

-208,000

331,000

-796,000

252,000

20,000

328,000

-387,000

519,000

-352,000

299,000

Supplementary Information
Cash Paid for Interest, Net of Capitalized Amounts

212,600

332,800

199,500

321,300

168,900

308,000

175,900

267,400

188,000

244,500

171,500

236,400

205,900

211,500

211,600

226,400

199,000

218,100

208,500

208,000

222,600

189,500

227,000

188,000

234,000

180,000

247,000

202,000

253,000

233,000

254,000

179,000

265,000

184,000

274,000

192,000

250,000

203,000

268,000

216,000

271,000

-

-

-

-

Net Cash Paid (Received) for Income Taxes

-600

-16,700

3,100

20,300

-600

3,200

-61,700

34,700

-900

5,700

14,400

67,600

-88,800

-2,700

6,000

18,900

7,300

4,600

17,900

95,600

2,100

8,300

46,000

69,000

-6,000

9,000

-54,000

9,000

-19,000

-38,000

-2,000

23,000

-65,000

1,000

-134,000

13,000

2,000

-25,000

-417,000

176,000

-2,000

-

-

-

-

Noncash Acquisitions Under Finance Leases

19,400

-

22,300

21,300

23,100

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Noncash Acquisitions Under Finance Leases

-

-

-

-

-

-

-

-

21,400

-

20,900

12,200

11,400

20,300

13,100

7,300

45,400

53,300

21,100

46,400

29,400

55,100

47,000

13,000

20,000

129,000

22,000

7,000

24,000

17,000

13,000

13,000

20,000

15,000

11,000

4,000

24,000

35,000

14,000

28,000

148,000

-

-

-

-

Government Grants Included in Accounts Receivable as of December 31,

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

0

0

-

-

-

-

Construction Expenditures Included in Current Liabilities as of March 31,

874,100

322,200

114,100

58,500

846,300

238,100

-57,700

140,100

799,900

539,200

193,700

82,300

515,600

253,200

50,600

9,900

544,300

162,000

36,400

14,100

528,900

44,300

83,000

45,000

387,000

129,000

66,000

-3,000

300,000

114,000

70,000

5,000

250,000

76,000

12,000

72,000

220,000

38,000

24,000

-11,000

216,000

-

-

-

-

Construction Expenditures Included in Noncurrent Liabilities as of March 31,

8,300

-

-

-

0

-

-

-

-

-

-

-

-

-

-

-

-

-

0

23,100

43,200

-

-

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Noncash Assumption of Liabilities Related to Acquisitions

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

0

0

56,000

0

0

0

0

-

-

-

-

-

-

-

-

Acquisition of Nuclear Fuel Included in Current Liabilities as of March 31,

-

-

-

-

-

-

-

-

-

-

-

-

-

1,800

-41,200

12,400

29,100

6,800

31,100

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Noncash Contribution of Assets by Noncontrolling Interest

-

-

-

-

-

0

0

0

84,000

0

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Expected Reimbursement for Spent Nuclear Fuel Dry Cask Storage

1,300

300

0

-1,000

1,000

100

1,400

600

100

-200

400

1,400

1,000

700

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Stockholders' Equity, Other

30,200

-

-

-

55,600

-

-

-

16,900

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Acquisition of Nuclear Fuel Included in Current Liabilities at March 31,

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

3,000

-

-

-

-

AEP Texas Inc. [Member]
Net Income (Loss), Including Portion Attributable to Noncontrolling Interest

47,600

-13,700

77,000

80,600

34,400

60,200

57,800

46,500

46,800

163,900

64,300

49,000

33,300

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Depreciation and Amortization

162,500

157,500

170,200

155,700

138,900

134,700

133,300

121,600

110,000

107,100

124,000

116,200

102,800

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Deferred Income Taxes

-7,600

-22,900

59,300

-48,900

-11,000

4,700

-46,100

29,300

-4,400

-60,800

52,300

31,000

40,800

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Public Utilities, Allowance for Funds Used During Construction, Capitalized Cost of Equity

5,100

6,900

5,100

1,400

1,800

4,800

5,800

3,900

5,500

4,600

0

400

1,800

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Mark-to-Market of Risk Management Contracts

-

-

-

-

-

-

-

-

-200

400

200

-200

-100

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Property Taxes

-69,300

-

-

28,800

-73,800

-

-

17,700

-56,100

-

16,800

13,500

-46,200

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Change in Other Noncurrent Assets

10,800

35,200

23,900

-27,600

3,200

-20,300

19,600

23,400

12,700

20,300

8,700

7,700

12,700

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Change in Other Noncurrent Liabilities

3,200

4,800

900

11,300

-5,700

-22,200

45,500

15,100

6,500

1,400

1,500

1,100

4,800

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Accounts Receivable, Net

34,300

-53,500

3,800

38,400

7,800

-23,600

-40,600

68,900

-1,800

-24,100

9,600

41,700

-3,700

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Fuel, Materials and Supplies

7,600

900

900

-1,800

1,000

3,600

2,900

-700

200

-3,300

4,900

-4,400

-400

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Accounts Payable

2,400

-10,300

16,000

-2,400

4,200

-1,200

10,500

-3,700

-25,900

-46,500

81,800

8,900

-13,400

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Accrued Taxes, Net

38,900

21,600

-59,800

-31,100

57,500

-45,600

2,500

12,300

25,200

-33,000

6,000

-800

-3,500

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Other Current Assets

1,400

-300

2,700

-1,500

-500

-7,100

7,900

-3,200

1,600

-3,100

3,900

-1,700

300

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Other Current Liabilities

-4,600

23,700

8,900

-17,400

-4,400

12,100

19,600

-400

-5,100

15,900

-200

-5,100

-25,900

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Net Cash Flows from (Used for) Operating Activities

113,900

247,600

281,300

167,700

126,800

161,100

265,900

145,900

79,000

142,200

246,900

161,500

82,100

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Construction Expenditures

327,500

320,600

282,900

328,500

343,100

332,700

303,300

311,200

481,600

373,400

239,000

178,300

200,200

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Change in Advances to Affiliates, Net

-200,100

199,500

0

0

-300

0

-19,100

19,000

-103,800

-333,700

437,300

0

-300

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Other Investing Activities

-7,400

16,300

-10,800

-1,400

-6,200

-4,100

-11,900

-5,800

-13,400

-7,400

-4,600

-2,300

-4,600

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Net Cash Flows from (Used for) Investing Activities

-120,000

-536,400

-272,100

-327,100

-336,600

-328,600

-272,300

-324,400

-364,400

-32,300

-671,700

-176,000

-195,300

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Capital Contributions from Parent

0

0

0

0

200,000

100,000

0

0

100,000

0

0

0

200,000

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Change in Advances from Affiliates, Net

63,900

-74,800

-164,200

-32,200

55,200

138,200

77,800

-232,700

232,700

0

-197,700

71,200

-43,000

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Repayments of Long-term Debt

114,300

35,000

185,000

78,300

103,500

34,400

77,600

57,600

96,500

74,700

131,300

27,200

89,900

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Principal Payments for Finance Leases

1,500

1,300

1,300

1,300

1,200

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Principal Payments for Finance Lease Obligations

-

-

-

-

-

-

-

-

1,100

-

1,100

1,000

900

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Other Financing Activities

400

400

-1,700

400

200

300

300

300

300

100

-1,100

200

600

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Net Cash Flows from (Used for) Financing Activities

-51,500

332,200

-20,300

184,200

150,700

203,000

-1,300

203,300

235,400

-75,800

418,700

43,200

66,800

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Net Increase (Decrease) in Cash, Cash Equivalents and Restricted Cash

-57,600

43,400

-11,100

24,800

-59,100

35,500

-7,700

24,800

-50,000

34,100

-6,100

28,700

-46,400

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Cash Paid for Interest, Net of Capitalized Amounts

21,100

53,500

21,700

51,000

22,400

53,700

22,900

41,500

27,800

33,500

31,700

35,700

33,700

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Net Cash Paid (Received) for Income Taxes

0

-39,700

14,300

20,000

-5,600

22,100

8,200

-22,400

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Noncash Acquisitions Under Finance Leases

3,700

4,500

2,500

2,000

2,400

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Noncash Acquisitions Under Finance Leases

-

-

-

-

-

-

-

-

4,000

-

2,400

900

2,000

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Construction Expenditures Included in Current Liabilities as of March 31,

175,100

41,900

-9,300

-2,800

195,700

66,700

-10,400

17,500

169,300

159,600

70,900

29,700

65,500

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

AEP Transmission Co [Member]
Net Income (Loss), Including Portion Attributable to Noncontrolling Interest

117,800

91,800

107,600

136,000

104,300

71,700

78,100

82,000

84,100

58,300

48,000

107,400

57,000

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Depreciation and Amortization

56,000

47,600

45,300

42,800

40,300

36,400

34,900

32,300

30,300

26,000

23,600

22,800

23,300

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Deferred Income Taxes

13,700

54,600

17,000

5,200

14,500

22,600

26,400

34,400

15,500

79,600

57,900

59,900

74,100

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Public Utilities, Allowance for Funds Used During Construction, Capitalized Cost of Equity

16,200

23,200

21,000

28,800

11,300

21,900

18,000

15,800

14,900

16,000

8,700

13,400

10,900

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Property Taxes

28,400

-146,300

42,400

45,100

23,200

-119,800

42,200

27,400

17,300

-95,200

28,300

27,300

16,800

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Change in Other Noncurrent Assets

-2,400

-3,800

-2,200

-900

-2,700

-1,900

-19,400

9,600

-2,900

-2,400

-17,400

11,000

-2,200

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Change in Other Noncurrent Liabilities

600

-4,300

2,600

-8,600

2,200

-600

200

-6,100

23,900

1,800

8,700

8,700

8,300

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Accounts Receivable, Net

22,000

300

-26,600

23,500

8,200

-13,200

-15,000

-18,100

9,600

-10,400

3,800

-2,000

39,000

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Fuel, Materials and Supplies

-400

-1,300

-2,100

-2,400

600

2,600

400

500

1,900

-2,400

5,100

2,100

3,800

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Accounts Payable

22,700

33,500

-2,200

-5,100

11,400

-10,800

-100

14,100

-10,700

2,600

23,100

5,500

-8,200

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Accrued Taxes, Net

-37,800

183,600

-49,700

-11,000

-32,100

146,600

-43,400

4,200

-34,000

87,500

-44,100

52,000

-79,100

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Accrued Interest