v3.25.3
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
$ in Millions
9 Months Ended
Sep. 30, 2025
Sep. 30, 2024
OPERATING ACTIVITIES    
Net income $ 1,542 $ 756
Adjustments to reconcile net income to net cash from operating activities:    
(Gain) loss on derivatives, net 539 (70)
Cash from settlement of derivatives, net 994 160
Loss on financing transactions 204 14
Deferred taxes 350 186
Non-cash interest expense 101 55
Depreciation and amortization 701 229
Stock-based compensation 34 18
Changes in operating assets and liabilities:    
Accounts receivable (279) 169
Inventory (56) (129)
Prepaid expenses and other current assets (9) 18
Accounts payable and accrued liabilities 345 51
Other, net (11) 19
Net cash from operating activities 4,455 1,476
INVESTING ACTIVITIES    
Purchases of property, plant and equipment (9,740) (10,058)
Other investing activities 163 (378)
Net cash used by investing activities (9,577) (10,436)
FINANCING ACTIVITIES    
Proceeds from issuance of debt 6,500 1,584
Proceeds from project credit facilities 4,890 5,410
IPO issuance of Class A common stock 1,750 0
Proceeds from issuance of VGLNG Series A Preferred Shares 0 3,000
Repayment of debt (7,697) (859)
Payments of financing and issuance costs (898) (95)
Payments of dividends and subsidiary distributions (423) (83)
Other financing activities (72) (234)
Net cash from financing activities 4,050 8,723
Net decrease in cash, cash equivalents and restricted cash (1,072) (237)
Cash, cash equivalents and restricted cash at beginning of period 4,614 5,872
CASH, CASH EQUIVALENTS AND RESTRICTED CASH AT END OF PERIOD $ 3,542 $ 5,635