XML 27 R7.htm IDEA: XBRL DOCUMENT v3.3.1.900
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2015
Dec. 31, 2014
Dec. 31, 2013
Cash flows from operating activities:      
Net margin $ 48,341 $ 46,635 $ 41,480
Adjustments to reconcile net margin to net cash provided by operating activities:      
Depreciation and amortization, including nuclear fuel 313,320 313,449 296,546
Accretion cost 26,108 24,616 22,900
Amortization of deferred gains (1,788) (1,788) (1,788)
Allowance for equity funds used during construction (675) (1,172) (2,397)
Deferred outage costs (40,803) (53,823) (43,302)
Deferral of Hawk Road and Smith Energy Facilities effect on net margin (58,588) (58,426) (35,662)
Gain on sale of investments (34,464) (18,179) (24,962)
Regulatory deferral of costs associated with nuclear decommissioning 21,532 4,564 10,181
Other (8,353) (8,835) (8,718)
Change in operating assets and liabilities:      
Receivables (98) (1,000) 4,743
Inventories (28,403) 15,319 (22,219)
Prepayments and other current assets (4,317) 3,197 191
Accounts payable (37,155) (22,488) (32,665)
Accrued interest (11) 648 (456)
Accrued and withheld taxes 3,731 (4,198) 17,996
Other current liabilities 2,805 8,956 318
Member power bill prepayments 20,994 83,236 8,787
Total adjustments 173,835 284,076 189,493
Net cash provided by operating activities 222,176 330,711 230,973
Cash flows from investing activities:      
Property additions (495,426) (534,171) (628,216)
Activity in nuclear decommissioning trust fund - Purchases (558,568) (389,854) (568,979)
Activity in nuclear decommissioning trust fund - Proceeds 553,654 385,185 563,712
Increase in restricted cash and investments (16,301) (57,815) (51,622)
(Increase) decrease in restricted cash and short-term investments (6,076) 48 (182,415)
Activity in other long-term investments - Purchases (89,263) (54,113) (40,593)
Activity in other long-term investments - Proceeds 86,563 53,756 41,652
Activity on interest rate options - Purchases/Collateral returned   (81,070) (187,190)
Activity on interest rate options - Collateral received   46,100 213,210
Other (13,068) (44,893) 6,626
Net cash used in investing activities (538,485) (676,827) (833,815)
Cash flows from financing activities:      
Long-term debt proceeds 423,637 1,135,687 888,857
Long-term debt payments (162,903) (408,377) (351,273)
Increase (decrease) in short-term borrowings, net 27,109 (510,038) 174,927
Other 4,113 (41,958) (41)
Net cash provided by financing activities 291,956 175,314 712,470
Net (decrease) increase in cash and cash equivalents (24,353) (170,802) 109,628
Cash and cash equivalents at beginning of period 237,391 408,193 298,565
Cash and cash equivalents at end of period 213,038 237,391 408,193
Cash paid for -      
Interest (net of amounts capitalized) 240,817 237,107 213,404
Supplemental disclosure of non-cash investing and financing activities:      
Change in asset retirement obligations 144,161    
Change in accrued property additions 119,775 36,633 $ (3,473)
Interest paid-in-kind $ 36,021 $ 24,607