PG&E CorpPCG
Market cap
P/E ratio
| Dec 31, 2010 | Dec 31, 2011 | Dec 31, 2012 | Dec 31, 2013 | Dec 31, 2014 | Dec 31, 2015 | Dec 31, 2016 | Dec 31, 2017 | Dec 31, 2018 | Dec 31, 2019 | Dec 31, 2020 | Dec 31, 2021 | Dec 31, 2022 | Dec 31, 2023 | Dec 31, 2024 | |
| Net income | 1,113 | 858 | 830 | 828 | 1,450 | 888 | 1,407 | 1,660 | -6,837 | -7,642 | -1,304 | -88 | 1,814 | 2,256 | 2,512 |
| Depreciation Amortization Decommissioning | 2,151 | 2,215 | 2,272 | 2,077 | 2,433 | 2,612 | 2,755 | 2,854 | 3,036 | 3,234 | 3,468 | 3,403 | 3,856 | 3,738 | 4,189 |
| Bad debt expense | - | - | - | - | - | - | - | - | - | - | - | 154 | 143 | 636 | 341 |
| Allowance for equity funds used during construction | 110 | 87 | 107 | 101 | 100 | 107 | 112 | 89 | 129 | 79 | 140 | 133 | 184 | 179 | 184 |
| Deferred Income Taxes and Tax Credits | 756 | 544 | 648 | 1,075 | 690 | 693 | 1,030 | 1,254 | -2,532 | -2,948 | 1,097 | 1,783 | -452 | -765 | 1,098 |
| Wildfire Fund expense | - | - | - | - | - | - | - | - | - | - | 413 | 517 | 477 | 568 | 383 |
| Disallowed capital expenditures | - | - | 353 | 196 | 116 | 407 | 507 | 47 | -45 | 581 | 17 | - | 15 | - | - |
| Other | - | 326 | 290 | 355 | 286 | 326 | 379 | 307 | 332 | 207 | 399 | 248 | 517 | -116 | 310 |
| Accounts receivable | - | - | - | - | - | - | - | - | - | 104 | 1,182 | 589 | 757 | 369 | 1,061 |
| Wildfire-related insurance receivable | - | - | - | - | - | - | - | - | 1,698 | -35 | -1,564 | 723 | -453 | -358 | -318 |
| Inventories | 43 | 63 | 24 | 10 | 22 | -37 | 24 | 18 | 73 | 80 | -6 | 32 | 246 | 28 | -45 |
| Accounts payable | 48 | 65 | -4 | 113 | -61 | -55 | 180 | 173 | 409 | 516 | 58 | 117 | 627 | -90 | 30 |
| Wildfire-related claims | - | - | - | - | - | - | - | - | 13,665 | -114 | -16,525 | 472 | -810 | -489 | -506 |
| Other current assets and liabilities | - | -23 | -262 | 469 | -205 | 315 | -83 | -42 | 281 | -77 | 1,079 | -244 | -17 | -397 | 231 |
| Regulatory assets, liabilities, and balancing accounts, net | -394 | 100 | -291 | 202 | 1,642 | 244 | 1,214 | 387 | 800 | 1,417 | 2,451 | 2,266 | 1,131 | 429 | -1,545 |
| Contributions to Wildfire Fund | - | - | - | - | - | - | - | - | - | - | 5,200 | 193 | 193 | 193 | 193 |
| Other noncurrent assets and liabilities | - | -349 | -243 | -80 | 67 | 355 | 219 | -57 | 151 | -197 | 142 | 579 | 425 | 548 | 561 |
| Net cash provided by operating activities | 3,206 | 3,739 | 4,882 | 3,427 | 3,677 | 3,753 | 4,409 | 5,977 | 4,752 | 4,816 | -19,130 | 2,262 | 3,721 | 4,747 | 8,035 |
| Capital expenditures | 3,802 | 4,038 | 4,624 | 5,207 | 4,833 | 5,173 | 5,709 | 5,641 | 6,514 | 6,313 | 7,690 | 7,689 | 9,584 | 9,714 | 10,369 |
| Proceeds from Decommissioning Trust Fund Assets | - | 1,928 | 1,133 | 1,619 | 1,336 | 1,268 | 1,295 | 1,291 | 1,412 | 956 | 1,518 | 1,678 | 3,316 | 2,235 | 1,980 |
| Purchases of nuclear decommissioning trust investments | - | 1,963 | 1,189 | 1,604 | 1,334 | 1,392 | 1,352 | 1,323 | 1,485 | 1,032 | 1,590 | 1,702 | 3,208 | 2,252 | 2,002 |
| Proceeds from sales and maturities of customer credit trust investments | - | - | - | - | - | - | - | - | - | - | - | - | 250 | 556 | 398 |
| Purchases of customer credit investments | - | - | - | - | - | - | - | - | - | - | - | - | 1,022 | - | 519 |
| Purchases of self-insurance investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 898 |
| Other | 70 | 113 | -104 | -56 | -114 | -22 | -13 | -23 | -23 | -11 | -14 | -59 | -34 | -13 | -35 |
| Net cash used in investing activities | -3,857 | -3,986 | -4,526 | -5,107 | -4,714 | -5,211 | -5,526 | -5,650 | -6,564 | -6,378 | -7,748 | -6,905 | -10,214 | -9,162 | -11,375 |
| Proceeds from Lines of Credit | 490 | 358 | 120 | 140 | - | - | - | - | 3,960 | - | 8,554 | 9,730 | 10,130 | 10,675 | 6,873 |
| Repayments under credit facilities | 490 | 358 | - | - | 260 | - | - | - | 775 | - | 3,949 | 9,976 | 9,750 | 10,540 | 10,122 |
| Repayments under term loan credit facilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2,600 |
| Proceeds from Other Short-Term Debt | - | - | - | - | - | - | - | - | - | - | 1,448 | 300 | - | - | 999 |
| Short-term debt matured | - | - | - | - | - | - | - | - | - | - | - | 1,450 | 300 | - | - |
| Proceeds from Issuance of Other Long-Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | 5,483 | 4,495 |
| Repayments of long-term debt | 95 | 700 | 50 | 861 | 889 | - | 160 | 1,445 | 795 | - | 764 | 87 | 5,968 | 3,075 | 800 |
| SB 901 securitization | - | - | - | - | - | - | - | - | - | - | - | - | 7,464 | - | - |
| AB 1054 Recovery Bonds | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,409 |
| SB 901 securitization | - | - | - | - | - | - | - | - | - | - | - | - | 33 | 130 | 129 |
| AB 1054 Recovery Bonds | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 46 |
| Proceeds from DWR loan | - | - | - | - | - | - | - | - | - | - | - | - | 312 | - | 980 |
| Proceeds from Convertible Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | 2,123 | - |
| Mandatory convertible preferred stock issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,579 |
| Common stock issued | 303 | 662 | 751 | 1,045 | 802 | 780 | 822 | 395 | 200 | - | - | - | - | - | 1,128 |
| Common stock dividends paid | 662 | 704 | 746 | 782 | 828 | 856 | 921 | 1,021 | - | - | - | - | - | - | 86 |
| Other | -88 | 41 | 14 | -41 | 42 | - | -44 | -107 | -20 | -8 | -40 | -29 | 53 | -17 | -59 |
| Net cash provided by financing activities | 415 | 469 | -468 | 1,575 | 892 | 1,430 | 1,171 | -55 | 3,031 | 1,464 | 25,928 | 4,323 | 7,133 | 4,400 | 3,621 |
| Net change in cash, cash equivalents, restricted cash, and restricted cash equivalents | - | - | - | - | - | - | - | - | - | - | -950 | -320 | 640 | -15 | 281 |
| Interest, net of amounts capitalized | 627 | 647 | 594 | 623 | 633 | 684 | 726 | 790 | 786 | 10 | 1,563 | 1,404 | 1,607 | 2,286 | 2,421 |
| Capital Expenditures Incurred but Not yet Paid | 364 | 308 | 362 | 322 | 339 | 440 | 403 | 501 | 368 | 826 | 515 | 1,311 | 1,174 | 1,105 | 1,144 |
| Operating lease liabilities arising from ROU assets | - | - | - | - | - | - | - | - | - | 2,816 | 13 | 100 | 529 | 269 | 6 |
| Financing lease liabilities arising from obtaining ROU assets | - | - | - | - | - | - | - | - | - | - | - | - | - | 52 | 43 |
| Reclassification of Operating Lease Liability to Financing Lease Liability | - | - | - | - | - | - | - | - | - | - | - | - | - | 913 | - |
| DWR loan forgiveness and performance-based disbursements | - | - | - | - | - | - | - | - | - | - | - | - | - | 214 | 192 |
| Adjustments to Treasury Stock Acquired, Noncash | - | - | - | - | - | - | - | - | - | - | - | - | -2,337 | -2,517 | - |