XML 59 R7.htm IDEA: XBRL DOCUMENT v3.23.1
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2022
Dec. 31, 2021
Dec. 31, 2020
Cash flows from operating activities:      
Net margin $ 61,704 $ 57,781 $ 55,895
Adjustments to reconcile net margin to net cash provided by operating activities:      
Depreciation and amortization, including nuclear fuel 451,899 400,681 376,639
Accretion cost 55,953 56,086 54,475
Amortization of deferred gains (1,789) (1,789) (1,789)
Allowance for equity funds used during construction (700) (385) (374)
Deferred outage costs (30,926) (30,746) (38,278)
Loss (gain) on sale of investments 21,950 (13,516) (19,779)
Gain on sale of spare parts 0 (15,734) 0
Regulatory deferral of costs associated with nuclear decommissioning (54,529) (19,318) (10,691)
Other (712) (2,528) (5,587)
Change in operating assets and liabilities:      
Receivables (68,550) (5,693) (3,659)
Inventories (36,235) 23,232 (2,409)
Prepayments and other current assets 25,031 577 (23,754)
Accounts payable 7,008 31,790 1,504
Accrued interest 9,042 23,976 6,539
Accrued taxes 52,764 (36,301) 33,588
Other current liabilities 32,300 (14,292) 9,439
Member power bill prepayments 2,217 (38,078) (67,281)
Rate management program collections, net 19,847 144,763 146,917
Total adjustments 484,570 502,725 455,500
Net cash provided by operating activities 546,274 560,506 511,395
Cash flows from investing activities:      
Property additions (1,156,383) (1,203,050) (1,335,380)
Plant acquisition (86,826) (233,156) 0
Activity in nuclear decommissioning trust fund – Purchases (204,500) (675,153) (578,610)
Activity in nuclear decommissioning trust fund - Proceeds 194,046 667,344 570,294
Proceeds from the sale of spare parts 0 18,500 0
Decrease in restricted investments 246,022 167,535 46,003
Activity in other long-term investments – Purchases (185,092) (433,532) (425,628)
Activity in other long-term investments - Proceeds 107,082 246,256 186,219
Other 4,040 14,843 7,982
Net cash used in investing activities (1,081,611) (1,430,413) (1,529,120)
Cash flows from financing activities:      
Long-term debt proceeds 1,414,925 757,032 2,221,685
Long-term debt payments (397,162) (468,577) (1,334,368)
(Decrease) increase in short-term borrowings, net (440,321) 712,473 101,128
Other 2,526 44,618 (13,821)
Net cash provided by financing activities 579,968 1,045,546 974,624
Net increase (decrease) in cash, cash equivalents and restricted cash 44,631 175,639 (43,101)
Cash, cash equivalents and restricted cash at beginning of period 581,150 405,511 448,612
Cash, cash equivalents and restricted cash at end of period 625,781 581,150 405,511
Cash paid for –      
Interest (net of amounts capitalized) 182,066 170,605 193,063
Supplemental disclosure of non-cash investing and financing activities:      
Change in asset retirement obligations 10,486 107,677 18,709
Accrued property additions at end of period $ 79,204 $ 65,686 $ 89,640