XML 27 R6.htm IDEA: XBRL DOCUMENT v3.25.1
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
Cash flows from operating activities:      
Net margin $ 70,501 $ 65,790 $ 61,704
Adjustments to reconcile net margin to net cash provided by operating activities:      
Depreciation and amortization, including nuclear fuel 569,349 441,926 451,899
Accretion cost 69,223 65,907 55,953
Amortization of deferred gains (1,789) (1,789) (1,789)
Allowance for equity funds used during construction (1,756) (750) (700)
Deferred outage costs (46,065) (32,390) (30,926)
(Gain) loss on sale of investments (90,356) (6,954) 21,950
Regulatory deferral of costs associated with nuclear decommissioning 74,805 (21,449) (54,529)
Other (47,605) (5,150) (712)
Change in operating assets and liabilities:      
Receivables (32,222) 12,011 (68,550)
Inventories (34,717) (38,562) (36,235)
Prepayments and other current assets (7,912) (2,211) 25,031
Accounts payable 29,156 (104,164) 7,008
Accrued interest (24,930) 903 9,042
Accrued taxes 9,678 1,087 52,764
Other current liabilities 13,485 (65,795) 32,300
Rate management program (billing credits applied) collections, net (126,876) (56,612) 19,847
Other 6,902 (57,281) 2,217
Total adjustments 358,370 128,727 484,570
Net cash provided by operating activities 428,871 194,517 546,274
Cash flows from investing activities:      
Property additions (662,122) (474,952) (1,156,383)
Plant acquisition (75,240) (16,743) (86,826)
Litigation proceeds received for capitalized spent nuclear fuel storage costs 14,347 0 0
Activity in nuclear decommissioning trust fund – Purchases (1,149,281) (535,027) (204,500)
Activity in nuclear decommissioning trust fund – Proceeds 1,129,631 520,986 194,046
Decrease in restricted investments 0 74,031 246,022
Activity in other long-term investments – Purchases (264,277) (262,712) (185,092)
Activity in other long-term investments – Proceeds 354,894 199,200 107,082
Other 1,156 13,782 4,040
Net cash used in investing activities (650,892) (481,435) (1,081,611)
Cash flows from financing activities:      
Long-term debt proceeds 667,493 506,272 1,414,925
Long-term debt payments (384,771) (358,477) (397,162)
Decrease in short-term borrowings, net (207,818) (47,765) (440,321)
Other (5,162) 51,699 2,526
Net cash provided by financing activities 69,742 151,729 579,968
Net (decrease) increase in cash, cash equivalents and restricted cash (152,279) (135,189) 44,631
Cash, cash equivalents and restricted cash at beginning of period 490,592 625,781 581,150
Cash, cash equivalents and restricted cash at end of period 338,313 490,592 625,781
Cash paid for –      
Interest (net of amounts capitalized) 492,055 278,952 182,066
Supplemental disclosure of non-cash investing and financing activities:      
Change in asset retirement obligations (225,604) 63,803 10,486
Accrued property additions at end of period $ 49,683 $ 39,854 $ 79,204