XML 85 R7.htm IDEA: XBRL DOCUMENT v3.20.1
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2020
Mar. 31, 2019
CASH FLOWS FROM OPERATING ACTIVITIES    
NET INCOME $ 34,866 $ 22,791
Adjustments to reconcile net income to net cash provided by operating activities:    
Depreciation and amortization including nuclear fuel 173,168 167,801
Deferred fuel and purchased power (5,785) 16,709
Deferred fuel and purchased power amortization (1,808) 12,872
Allowance for equity funds used during construction (7,697) (11,188)
Deferred income taxes (18,086) 3,620
Deferred investment tax credit (465) (353)
Stock compensation 6,282 12,074
Increase (Decrease) in Accounts and Notes Receivable (25,575) (15,476)
Changes in current assets and liabilities:    
Accrued unbilled revenues 34,731 23,093
Materials, supplies and fossil fuel 5,445 (13,057)
Income tax receivable 1,128 0
Increase (Decrease) in Prepaid Expense 20,202 10,115
Accounts payable (5,192) 26,593
Accrued taxes 49,833 45,130
Other current liabilities (63,096) (86,250)
Change in other long-term assets 81,143 (65,470)
Change in other long-term liabilities (106,212) 13,706
Net cash flow provided by operating activities 183,628 173,432
CASH FLOWS FROM INVESTING ACTIVITIES    
Capital expenditures (340,014) (259,792)
Contributions in aid of construction 3,152 7,938
Allowance for borrowed funds used during construction (4,076) (6,665)
Proceeds from nuclear decommissioning trust sales and other special use funds 195,087 179,048
Investment in nuclear decommissioning trust and other special use funds (195,658) (179,618)
Other 349 4,576
Net cash flow used for investing activities (341,160) (254,513)
CASH FLOWS FROM FINANCING ACTIVITIES    
Issuance of long-term debt 0 497,324
Short-term borrowing and payments — net (76,675) 172,650
Short-term debt borrowings 751,690 0
Short-term debt repayments (226,690) (5,000)
Repayment of long-term debt (150,000) (500,000)
Dividends paid on common stock (86,257) (80,897)
Common stock equity issuance - net of purchases (1,680) (2,653)
Net cash flow provided by financing activities 210,388 81,424
NET INCREASE IN CASH AND CASH EQUIVALENTS 52,856 343
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD 10,283 5,766
CASH AND CASH EQUIVALENTS AT END OF PERIOD 63,139 6,109
APS    
CASH FLOWS FROM OPERATING ACTIVITIES    
NET INCOME 40,218 33,149
Adjustments to reconcile net income to net cash provided by operating activities:    
Depreciation and amortization including nuclear fuel 173,147 167,779
Deferred fuel and purchased power (5,785) 16,709
Deferred fuel and purchased power amortization (1,808) 12,872
Allowance for equity funds used during construction (7,697) (11,188)
Deferred income taxes (17,782) (1,205)
Deferred investment tax credit (465) (353)
Increase (Decrease) in Accounts and Notes Receivable (15,045) (16,541)
Changes in current assets and liabilities:    
Accrued unbilled revenues 34,731 23,093
Materials, supplies and fossil fuel 5,445 (13,057)
Income tax receivable (1,411) 0
Increase (Decrease) in Prepaid Expense 18,164 9,598
Accounts payable (4,038) 30,774
Accrued taxes 54,243 54,234
Other current liabilities (49,149) (81,627)
Change in other long-term assets 82,178 (64,516)
Change in other long-term liabilities (105,117) 14,525
Net cash flow provided by operating activities 193,591 188,132
CASH FLOWS FROM INVESTING ACTIVITIES    
Capital expenditures (340,014) (259,446)
Contributions in aid of construction 3,152 7,938
Allowance for borrowed funds used during construction (4,076) (6,665)
Proceeds from nuclear decommissioning trust sales and other special use funds 195,087 179,048
Investment in nuclear decommissioning trust and other special use funds (195,658) (179,618)
Other (900) (1,140)
Net cash flow used for investing activities (342,409) (259,883)
CASH FLOWS FROM FINANCING ACTIVITIES    
Issuance of long-term debt 0 497,324
Short-term borrowing and payments — net 0 157,500
Short-term debt borrowings 540,000 0
Short-term debt repayments (110,000) 0
Repayment of long-term debt (150,000) (500,000)
Dividends paid on common stock (88,000) (82,700)
Net cash flow provided by financing activities 192,000 72,124
NET INCREASE IN CASH AND CASH EQUIVALENTS 43,182 373
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD 10,169 5,707
CASH AND CASH EQUIVALENTS AT END OF PERIOD $ 53,351 $ 6,080