Avangrid, inc. (AGR)
CashFlow / TTM
Mar'20Dec'19Sep'19Jun'19Mar'19Dec'18Sep'18Jun'18Mar'18Dec'17Sep'17Jun'17Mar'17Dec'16Sep'16Jun'16Mar'16Dec'15Sep'15Jun'15Mar'15
Cash Flow from Operating Activities
Net Income (Loss), Including Portion Attributable to Noncontrolling Interest

690,000

676,000

576,000

571,000

576,000

598,000

405,000

371,000

381,000

382,000

668,000

677,000

659,000

632,000

525,000

470,000

379,000

273,000

0

0

0

Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization

963,000

934,000

892,000

881,000

874,000

855,000

860,000

839,000

830,000

824,000

791,000

789,000

796,000

804,000

791,000

751,000

725,000

695,000

0

0

0

Loss from assets held for sale

-

-

-

-

-

-

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

Accretion expenses

-

-

-

-

-

-

-

-

-

10,000

11,000

11,000

10,000

10,000

15,000

11,000

13,000

14,000

0

0

0

Regulatory assets/liabilities amortization and carrying cost

68,000

64,000

70,000

68,000

66,000

73,000

66,000

71,000

64,000

62,000

-30,000

-6,000

27,000

49,000

157,000

137,000

153,000

101,000

0

0

0

Regulatory assets/liabilities carrying cost

-

-

-

-

-

-

-

-

-

-

-

11,000

13,000

13,000

22,000

34,000

41,000

41,000

0

0

0

Pension cost

86,000

91,000

98,000

106,000

117,000

123,000

121,000

118,000

115,000

112,000

90,000

100,000

105,000

110,000

138,000

127,000

120,000

115,000

0

0

0

Stock-based compensation

-

-

-

-

-

-

-

-

-

-

-

0

0

-

-

-

0

-

-

-

-

Income (Loss) from Equity Method Investments

-4,000

3,000

3,000

5,000

9,000

10,000

-35,000

-36,000

-40,000

-40,000

6,000

8,000

7,000

7,000

0

0

0

-

-

-

0

Distributions of earnings received from equity method investments

13,000

12,000

14,000

9,000

13,000

14,000

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

Amortization of debt premium

-

-

-

-

-

-

-

-

-

-

-

-15,000

-19,000

-28,000

-17,000

-14,000

-5,000

3,000

0

0

0

Gain on disposal of property and equity method investment

-

-

-

-

-

-

-

-

-

-

-

-

-

33,000

0

0

0

-

-

-

-

Unrealized (gain) loss on marked-to-market derivative contracts

91,000

76,000

50,000

-3,000

-27,000

-22,000

-36,000

-31,000

-36,000

-17,000

21,000

45,000

60,000

4,000

-31,000

17,000

0

-10,000

0

0

0

Deferred taxes

127,000

138,000

120,000

23,000

109,000

151,000

-287,000

-287,000

-283,000

-251,000

212,000

273,000

364,000

375,000

401,000

361,000

111,000

82,000

0

0

0

Other non-cash items

48,000

51,000

30,000

30,000

25,000

27,000

59,000

54,000

55,000

73,000

49,000

51,000

42,000

23,000

0

0

0

-

-

-

-

Changes in operating assets and liabilities:
Current assets

-153,000

-126,000

-154,000

-58,000

159,000

117,000

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

Noncurrent assets

167,000

152,000

80,000

52,000

82,000

87,000

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

Current liabilities

-78,000

-5,000

53,000

-27,000

76,000

98,000

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

Noncurrent liabilities

-12,000

-38,000

-98,000

17,000

-87,000

80,000

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

Accounts receivable and unbilled revenues

-

-

-

-

-

-

-

-

-

-

51,000

100,000

163,000

158,000

-133,000

-154,000

-157,000

-160,000

0

0

0

Inventories

-

-

-

-

-

-

-

-

-

-

46,000

33,000

18,000

-46,000

-23,000

4,000

51,000

-4,000

0

0

0

Other assets/liabilities

-

-

-

-

-

-

-

-

-

-

0

0

0

-

0

0

0

-

-

-

-

Other assets

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

Cash distribution from equity method investments

-

-

-

-

-

-

-

-

-

-

15,000

15,000

14,000

14,000

0

0

0

-

-

-

-

Accounts payable and accrued liabilities

-

-

-

-

-

-

-

-

-

-

27,000

28,000

137,000

184,000

115,000

109,000

-40,000

-10,000

0

0

0

Other liabilities

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

Taxes accrued

-

-

-

-

-

-

-

-

-

-

-4,000

8,000

-3,000

-3,000

-5,000

-7,000

-27,000

21,000

0

0

0

Increase (Decrease) in Regulatory Assets and Liabilities

-

-

-

-

-

-

-

-

-

-

-163,000

-175,000

59,000

81,000

226,000

256,000

85,000

-74,000

0

0

0

Net Cash Provided by Operating Activities

1,585,000

1,593,000

1,718,000

1,625,000

1,509,000

1,791,000

1,758,000

1,821,000

1,919,000

1,763,000

1,669,000

1,580,000

1,606,000

1,561,000

1,614,000

1,487,000

1,299,000

1,363,000

0

0

0

Cash Flow from Investing Activities
Payments to Acquire Property, Plant, and Equipment

3,057,000

2,740,000

2,659,000

2,373,000

1,813,000

1,787,000

1,885,000

2,098,000

2,290,000

2,416,000

2,375,000

2,102,000

1,956,000

1,707,000

1,448,000

1,226,000

994,000

1,082,000

0

0

0

Contributions in aid of construction

71,000

74,000

60,000

58,000

63,000

60,000

62,000

59,000

58,000

57,000

45,000

49,000

67,000

69,000

0

0

0

-

-

-

-

Proceeds from sale of equity method and other investment

-

-

-

-

-

-

-

-

-

-

-

-

-

57,000

0

0

0

-

-

-

-

Proceeds from sale of assets

0

-

0

0

0

-

0

0

0

-

0

0

0

-

-

-

-

-

-

-

-

Proceeds from notes receivable from affiliates

0

-

-

-

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Government grants

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

-

-

-

-

Receipts from affiliates

-

-

-

-

-

-

-

-

-

-

-

-

-

-6,000

0

0

0

-

-

-

-

Distributions received from equity method investments

4,000

5,000

4,000

7,000

4,000

4,000

4,000

4,000

4,000

4,000

6,000

6,000

6,000

6,000

0

0

0

-

-

-

-

Other investments and equity method investments, net

83,000

176,000

177,000

172,000

161,000

45,000

23,000

7,000

0

-2,000

14,000

7,000

10,000

8,000

-18,000

-22,000

-38,000

-47,000

0

0

0

Net Cash Used in Investing Activities

-2,936,000

-2,713,000

-2,687,000

-2,410,000

-1,767,000

-1,564,000

-1,707,000

-1,902,000

-2,150,000

-2,341,000

-2,329,000

-2,035,000

-1,840,000

-1,527,000

-1,770,000

-1,563,000

-1,368,000

-1,518,000

0

0

0

Cash Flow from Financing Activities
Non-current debt issuances

1,943,000

2,137,000

1,910,000

1,460,000

791,000

597,000

0

0

0

-

-

-

-

-

-

-

-

350,000

0

0

0

Repayments of non-current debt

306,000

346,000

496,000

346,000

258,000

217,000

305,000

347,000

303,000

305,000

337,000

333,000

317,000

355,000

0

0

0

-

-

-

-

(Repayments) receipts of other short-term debt, net

4,000

28,000

521,000

686,000

536,000

201,000

-233,000

-72,000

296,000

625,000

727,000

316,000

363,000

-2,000

0

0

0

-

-

-

0

Repayments of financing leases

7,000

27,000

26,000

26,000

26,000

13,000

14,000

14,000

14,000

33,000

38,000

39,000

38,000

12,000

0

0

0

-

-

-

-

Payments on tax equity financing arrangements

-

-

-

-

-

-

-

-

-

113,000

97,000

95,000

98,000

88,000

118,000

101,000

92,000

102,000

0

0

0

Issuance of common stock

-

-

-

-

-

2,000

2,000

2,000

2,000

1,000

0

0

0

-

-

-

-

-

-

-

-

Distributions to noncontrolling interests

61,000

63,000

63,000

64,000

68,000

76,000

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

Contributions from noncontrolling interests

374,000

133,000

137,000

134,000

220,000

223,000

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

Dividends paid

546,000

545,000

544,000

542,000

538,000

537,000

535,000

534,000

535,000

535,000

0

0

0

-

-

-

-

-

-

-

-

Net Cash Provided by Financing Activities

1,345,000

1,261,000

1,037,000

900,000

251,000

-230,000

-45,000

96,000

241,000

528,000

507,000

96,000

-140,000

-372,000

-712,000

-513,000

-182,000

102,000

0

0

0

Net Decrease in Cash, Cash Equivalents and Restricted Cash

-6,000

141,000

68,000

115,000

-7,000

-3,000

6,000

15,000

10,000

-50,000

-153,000

-359,000

-374,000

-338,000

-868,000

-589,000

-251,000

-53,000

0

0

0

Supplemental Cash Flow Information
Cash paid for interest, net of amounts capitalized

278,000

266,000

248,000

236,000

233,000

224,000

217,000

216,000

206,000

202,000

191,000

214,000

217,000

229,000

199,000

170,000

155,000

132,000

0

0

0

Cash paid for income taxes

2,000

2,000

2,000

3,000

6,000

-13,000

-7,000

-8,000

-7,000

13,000

9,000

10,000

7,000

9,000

6,000

6,000

6,000

7,000

0

0

0