XML 44 R24.htm IDEA: XBRL DOCUMENT v3.23.1
Summary of significant accounting policies (Tables)
12 Months Ended
Dec. 31, 2022
Accounting Policies [Abstract]  
Schedule of sales to members

Sales to members were as follows:

    

2022

2021

2020

(dollars in thousands)

Capacity revenues

$

984,036

$

946,662

$

971,071

Energy revenues

 

990,647

 

610,447

 

405,939

Total

$

1,974,683

$

1,557,109

$

1,377,010

Sales to non-members were as follows:

    

2022

    

2021

    

2020

(dollars in thousands)

Energy revenues

$

155,372

$

47,754

$

608

Capacity revenues

 

82

 

 

Total

$

155,454

$

47,754

$

608

Schedule of members whose revenues accounted for 10% or more of total operating revenues

The following table reflects members whose revenues accounted for 10% or more of our total operating revenues in 2022, 2021 or 2020:

    

2022

    

2021

    

2020

 

Jackson EMC

 

16.0

%  

15.2

%  

15.2

%

GreyStone Power Corporation, an EMC

 

10.0

%  

8.7

%  

8.7

%

Cobb EMC

 

9.5

%  

12.3

%  

13.2

%

Schedule of sales to non-members

Sales to members were as follows:

    

2022

2021

2020

(dollars in thousands)

Capacity revenues

$

984,036

$

946,662

$

971,071

Energy revenues

 

990,647

 

610,447

 

405,939

Total

$

1,974,683

$

1,557,109

$

1,377,010

Sales to non-members were as follows:

    

2022

    

2021

    

2020

(dollars in thousands)

Energy revenues

$

155,372

$

47,754

$

608

Capacity revenues

 

82

 

 

Total

$

155,454

$

47,754

$

608

Schedule reflecting details of asset retirement obligations included in the consolidated balance sheets

The following table reflects the details of the asset retirement obligations included in the consolidated balance sheets for the years 2022 and 2021.

    

Nuclear

    

Coal Ash Pond

    

Other

    

Total

(dollars in thousands)

Balance at December 31, 2021

$

778,214

$

442,686

$

66,243

 

1,287,143

Liabilities settled

 

 

(10,134)

 

(184)

 

(10,318)

Accretion

 

41,892

 

12,196

 

1,865

 

55,953

Deferred accretion

 

 

479

 

 

479

Change in cash flow estimates

 

 

16,301

 

(5,815)

 

10,486

Balance at December 31, 2022

$

820,106

$

461,528

$

62,109

$

1,343,743

    

Nuclear

    

Coal Ash Pond

    

Other

    

Total

(dollars in thousands)

Balance at December 31, 2020

$

738,217

$

346,589

$

51,177

$

1,135,983

Liabilities settled

 

 

(17,046)

 

4,642

 

(12,404)

Accretion

 

43,206

 

11,157

 

1,723

 

56,086

Deferred accretion

 

 

(199)

 

 

(199)

Change in cash flow estimates

 

(3,209)

 

102,185

 

8,701

 

107,677

Balance at December 31, 2021

$

778,214

$

442,686

$

66,243

$

1,287,143

Schedule of estimated costs of decommissioning of co-owned nuclear facilities

    

Hatch

    

Hatch

    

Vogtle

    

Vogtle

2021 site study

Unit No. 1

Unit No. 2

Unit No. 1

Unit No. 2

Expected start date of decommissioning

 

2034

 

2038

 

2047

 

2049

(dollars in thousands)

Estimated costs based on site study in 2021 dollars:

 

  

 

  

 

  

 

  

Radiated structures

$

227,000

$

236,000

$

200,000

$

213,000

Spent fuel management

 

60,000

 

51,000

 

58,000

 

53,000

Non-radiated structures

 

15,000

 

21,000

 

24,000

 

31,000

Total estimated site study costs

$

302,000

$

308,000

$

282,000

$

297,000

Schedule of external and internal trust funds by type of investment

The following table outlines the fair value of our nuclear decommissioning funds as of December 31, 2022 and December 31, 2021. The funds were invested in a diversified mix of approximately 69% equity and 31% fixed income securities in 2022 and 71% equity and 29% fixed income securities in 2021.

2022

External Trust Funds:

    

Cost

    

    

Net

    

Unrealized

    

Fair Value

12/31/2021

Purchases

Proceeds(1)

Gain(Loss)

12/31/2022

(dollars in thousands)

Equity

$

223,336

$

9,255

$

(3,655)

$

131,572

$

360,508

Debt

 

204,935

 

191,958

 

(203,907)

 

(12,869)

 

180,117

Other

 

(795)

 

3,287

 

(2,401)

 

 

91

$

427,476

$

204,500

$

(209,963)

$

118,703

$

540,716

(1)Also included in net proceeds are net realized gains or losses, interest income, dividends and fees of $5,463,000.

2022

Internal Funds:

    

Cost

    

    

Net

    

Unrealized

    

Fair Value

12/31/2021

Purchases

Proceeds(1)

Gain(Loss)

12/31/2022

(dollars in thousands)

Equity

$

68,914

$

$

10,005

$

18,995

$

97,914

Debt

 

46,856

 

76,207

 

(79,828)

 

(2,741)

 

40,494

$

115,770

$

76,207

$

(69,823)

$

16,254

$

138,408

(1)Also included in net proceeds are net realized gains or losses, interest income, dividends, contributions and fees of $6,384,000.

2021

External Trust Funds:

    

Cost

    

    

Net

    

Unrealized

    

Fair Value

12/31/2020

Purchases

Proceeds(1)

Gain(Loss)

12/31/2021

(dollars in thousands)

Equity

$

212,387

$

50,309

$

(39,360)

$

230,710

$

454,046

Debt

 

196,810

 

583,003

 

(574,878)

 

1,724

 

206,659

Other

 

17

 

41,841

 

(42,653)

 

 

(795)

$

409,214

$

675,153

$

(656,891)

$

232,434

$

659,910

(1)Also included in net proceeds are net realized gains or losses, interest income, dividends and fees of $18,261,000.

2021

Internal Funds:

    

Cost

    

    

Net

    

Unrealized

    

Fair Value

12/31/2020

Purchases

Proceeds(1)

Gain(Loss)

12/31/2021

(dollars in thousands)

Equity

$

50,647

$

$

18,267

$

44,735

$

113,649

Debt

 

50,467

 

204,150

 

(207,761)

 

181

 

47,037

$

101,114

$

204,150

$

(189,494)

$

44,916

$

160,686

(1)Also included in net proceeds are net realized gains or losses, interest income, dividends, contributions and fees of $14,656,000.
Schedule of annual depreciation rates

    

Remaining Useful 

    

    

    

    

Life Range in

 

years*

2022

2021

2020

 

Steam production

 

20-22

 

13.77

%  

14.47

%  

2.58

%

Nuclear production

 

12-27

 

2.17

%  

2.18

%  

1.93

%

Hydro production

 

44

 

2.00

%  

2.00

%  

2.00

%

Other production

 

17-26

 

2.68

%  

2.60

%  

2.61

%

Transmission

 

12-27

 

2.75

%  

2.75

%  

2.75

%

General

 

1-43

 

2.00-33.33

%  

2.00-33.33

%  

2.00-33.33

%

*

Based on estimated retirement dates as of 2022. Actual retirement dates may be different. Remaining useful lives for nuclear production are based on the expiration date of the applicable operating license approved by the NRC.

Reconciliation of cash, cash equivalents and restricted cash

Classification

Twelve months ended

    

December 31,

    

December 31,

 

2022

 

2021

 

(dollars in thousands)

Cash and cash equivalents

$

595,381

$

579,350

Restricted cash included in restricted cash and short-term investments

 

30,400

 

1,800

Total cash, cash equivalents and restricted cash reported in the consolidated statements of cash flows

$

625,781

$

581,150

Schedule of regulatory assets and liabilities

(dollars in thousands)

    

2022

    

2021

Regulatory Assets:

Premium and loss on reacquired debt(a)

$

29,494

$

33,200

Amortization on financing leases(b)

 

31,908

 

34,179

Outage costs(c)

 

29,317

 

31,956

Asset retirement obligations –  Ashpond and other(l)

 

353,212

 

335,231

Asset retirement obligations – Nuclear(l)

 

32,192

 

Depreciation expense - Plant Vogtle(d)

 

35,549

 

36,973

Depreciation expense - Plant Wansley(e)

 

361,784

 

204,891

Deferred charges related to Vogtle Units No. 3 and No. 4 training costs(f)

 

54,701

 

55,857

Interest rate options cost(g)

 

136,827

 

131,556

Deferral of effects on net margin – Smith Energy Facility(h)

 

136,730

 

142,675

Other regulatory assets(o)

 

10,591

 

2,272

Total Regulatory Assets

$

1,212,305

$

1,008,790

Regulatory Liabilities:

 

  

 

  

Accumulated retirement costs for other obligations(i)

$

35,580

$

22,197

Deferral of effects on net margin – Hawk Road Energy Facility(h)

 

16,636

 

17,253

Deferral of effects on net margin – Effingham Energy Facility(p)

 

14,825

 

Major maintenance reserve(j)

 

74,584

 

73,059

Amortization on financing leases(b)

 

5,557

 

8,457

Deferred debt service adder(k)

 

154,514

 

138,897

Asset retirement obligations – Nuclear(l)

 

 

164,256

Revenue deferral plan(m)

 

357,460

 

359,799

Natural gas hedges(n)

 

131,804

 

63,994

Other regulatory liabilities(o)

 

1,230

 

1,537

Total Regulatory Liabilities

$

792,190

$

849,449

Net regulatory assets

$

420,115

$

159,341

(a)Represents premiums paid, together with unamortized transaction costs related to reacquired debt that are being amortized over the lives of the refunding debt, which range up to 21 years.
(b)Represents the difference between expense recognized for rate-making purposes versus financial statement purposes related to finance lease payments and the aggregate of the amortization of the asset and interest on the obligation.
(c)Consists of both coal-fired maintenance and nuclear refueling outage costs. Coal-fired outage costs are amortized on a straight-line basis to expense over periods up to 60 months, depending on the operating cycle of each unit. Nuclear refueling outage costs are amortized on a straight-line basis to expense over the 18 or 24-month operating cycles of each unit.
(d)Prior to Nuclear Regulatory Commission (NRC) approval of a 20-year license extension for Plant Vogtle, we deferred the difference between Plant Vogtle depreciation expense based on the then 40-year operating license and depreciation expense assuming an expected 20-year license extension. Amortization commenced upon NRC approval of the license extension in 2009 and is being amortized over the remaining life of the plant.
(e)Represents the deferral of accelerated depreciation associated with the early retirement of Plant Wansley, which occurred on August 31, 2022. Amortization commenced upon the retirement of Plant Wansley and will end no later than December 31, 2040.
(f)Deferred charges consist of training related costs, including interest and carrying costs of such training. Amortization will commence effective with the commercial operation date of each unit and amortized to expense over the life of the units.
(g)Deferral of premiums paid to purchase interest rate options used to hedge interest rates on certain borrowings, related carrying costs and other incidentals associated with construction of Vogtle Units No. 3 and No. 4. Amortization will commence the earlier of when Vogtle Unit No. 3 is placed in service or December 2023.
(h)Effects on net margin for Smith and Hawk Road Energy Facilities were deferred through the end of 2015 and are being amortized over the remaining life of each respective plant.
(i)Represents the accrual of retirement costs associated with long-lived assets for which there are no legal obligations to retire the assets.
(j)Represents collections for future major maintenance costs; revenues are recognized as major maintenance costs are incurred.
(k)Represents collections to fund certain debt payments to be made through the end of 2025 which will be in excess of amounts collected through depreciation expense; the deferred credits will be amortized over the remaining useful life of the plants.
(l)Represents the difference in the timing of recognition of decommissioning costs for financial statement purposes versus ratemaking purposes, as well as the deferral of unrealized gains and losses of funds set aside for decommissioning.
(m)Deferred revenues under a rate management program that allows for additional collections over a five-year period beginning in 2018. These amounts will be amortized to income and applied to member billings, per each member’s election, over the subsequent five-year period.
(n)Represents the deferral of unrealized gains on natural gas contracts.
(o)The amortization periods for other regulatory assets range up to 27 years and the amortization periods of other regulatory liabilities range up to 4 years.
(p)Effects on net margin for the Effingham Energy Facility that are being deferred until on or before January 2026 and will be amortized over the remaining life of the plant.