XML 32 R7.htm IDEA: XBRL DOCUMENT v3.22.1
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2021
Dec. 31, 2020
Dec. 31, 2019
Cash flows from operating activities:      
Net margin $ 57,781 $ 55,895 $ 54,461
Adjustments to reconcile net margin to net cash provided by operating activities:      
Depreciation and amortization, including nuclear fuel 400,681 376,639 377,853
Accretion cost 56,086 54,475 50,473
Amortization of deferred gains (1,789) (1,789) (1,788)
Allowance for equity funds used during construction (385) (374) (771)
Deferred outage costs (30,746) (38,278) (34,505)
Gain on sale of investments (13,516) (19,779) (6,058)
Gain on sale of spare parts (15,734) 0 0
Regulatory deferral of costs associated with nuclear decommissioning (19,318) (10,691) (23,982)
Other (2,528) (5,587) (1,097)
Change in operating assets and liabilities:      
Receivables (5,693) (3,659) 24,251
Inventories 23,232 (2,409) (18,597)
Prepayments and other current assets 577 (23,754) (1,992)
Accounts payable 31,790 1,504 (27,668)
Accrued interest 23,976 6,539 4,924
Accrued taxes (36,301) 33,588 2,943
Other current liabilities (14,292) 9,439 (24,069)
Member power bill prepayments (38,078) (67,281) (68,245)
Rate management program collections 144,763 146,917 45,228
Total adjustments 502,725 455,500 296,900
Net cash provided by operating activities 560,506 511,395 351,361
Cash flows from investing activities:      
Property additions (1,203,050) (1,335,380) (1,255,188)
Plant acquisition (233,156) 0 0
Activity in nuclear decommissioning trust fund – Purchases (675,153) (578,610) (374,338)
Activity in nuclear decommissioning trust fund - Proceeds 667,344 570,294 365,871
Proceeds from the sale of spare parts 18,500 0 0
Decrease in restricted investments 167,535 46,003 119,568
Activity in other long-term investments – Purchases (433,532) (425,628) (251,077)
Activity in other long-term investments - Proceeds 246,256 186,219 178,172
Other 14,843 7,982 (21,493)
Net cash used in investing activities (1,430,413) (1,529,120) (1,238,485)
Cash flows from financing activities:      
Long-term debt proceeds 757,032 2,221,685 1,266,950
Long-term debt payments (468,577) (1,334,368) (523,691)
Increase (decrease) in short-term borrowings, net 712,473 101,128 (154,257)
Other 44,618 (13,821) (5,884)
Net cash provided by financing activities 1,045,546 974,624 583,118
Net increase (decrease) in cash, cash equivalents and restricted cash 175,639 (43,101) (304,006)
Cash, cash equivalents and restricted cash at beginning of period 405,511 448,612 752,618
Cash, cash equivalents and restricted cash at end of period 581,150 405,511 448,612
Cash paid for –      
Interest (net of amounts capitalized) 170,605 193,063 208,892
Supplemental disclosure of non-cash investing and financing activities:      
Change in asset retirement obligations 107,677 18,709 5,282
Accrued property additions at end of period 65,686 89,640 94,492
Interest paid-in-kind $ 0 $ 0 $ 67,028