XML 28 R3.htm IDEA: XBRL DOCUMENT v3.22.1
CONSOLIDATED STATEMENTS OF REVENUES AND EXPENSES - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2021
Dec. 31, 2020
Dec. 31, 2019
Operating revenues:      
Total operating revenues $ 1,604,863 $ 1,377,618 $ 1,430,292
Operating expenses:      
Fuel 598,996 360,254 440,214
Production 410,708 427,808 410,328
Depreciation and amortization 275,346 248,888 243,512
Purchased power 69,346 68,484 68,556
Accretion 56,086 54,475 50,473
Total operating expenses 1,410,482 1,159,909 1,213,083
Operating margin 194,381 217,709 217,209
Other income:      
Investment income 45,932 43,294 59,182
Amortization of deferred gains 1,789 1,789 1,788
Allowance for equity funds used during construction 385 374 771
Other 23,148 5,238 2,448
Total other income 71,254 50,695 64,189
Interest charges:      
Interest expense 417,722 409,145 403,244
Allowance for debt funds used during construction (221,463) (207,972) (187,954)
Amortization of debt discount and expense 11,595 11,336 11,647
Net interest charges 207,854 212,509 226,937
Net margin 57,781 55,895 54,461
Members      
Operating revenues:      
Total operating revenues 1,557,109 1,377,010 1,429,852
Non-Members      
Operating revenues:      
Total operating revenues $ 47,754 $ 608 $ 440