XML 27 R7.htm IDEA: XBRL DOCUMENT v3.7.0.1
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Cash flows from operating activities:      
Net Margin $ 50,345 $ 48,341 $ 46,635
Adjustments to reconcile net margin to net cash provided by operating activities:      
Depreciation and amortization, including nuclear fuel 362,716 313,320 313,449
Accretion cost 32,361 26,108 24,616
Amortization of deferred gains (1,788) (1,788) (1,788)
Allowance for equity funds used during construction (788) (675) (1,172)
Deferred outage costs (40,599) (40,803) (53,823)
Deferral of Hawk Road and Smith Energy Facilities effect on net margin 0 (58,588) (58,426)
Loss (gain) on sale of investments 96 (34,464) (18,179)
Regulatory deferral of costs associated with nuclear decommissioning (20,440) 21,532 4,564
Other (7,286) (8,353) (8,835)
Change in operating assets and liabilities:      
Receivables (24,578) (98) (1,000)
Inventories 23,947 (28,403) 15,319
Prepayments and other current assets (2,172) (4,317) 3,197
Accounts payable (76,495) (37,155) (22,488)
Accrued interest 34,804 (11) 648
Accrued and withheld taxes 1,102 3,731 (4,198)
Other current liabilities (11,937) 2,805 8,956
Member power bill prepayments 6,155 20,994 83,236
Total adjustments 275,098 173,835 284,076
Net cash provided by operating activities 325,443 222,176 330,711
Cash flows from investing activities:      
Property additions (613,019) (495,426) (534,171)
Activity in nuclear decommissioning trust fund - Purchases (395,506) (558,568) (389,854)
Activity in nuclear decommissioning trust fund - Proceeds 389,011 553,654 385,185
Increase in restricted cash and investments (86,432) (16,301) (57,815)
Decrease (increase) in restricted short-term investments (6,198) 6,076 (48)
Activity in other long-term investments - Purchases (61,200) (89,263) (54,113)
Activity in other long-term investments - Proceeds 50,529 86,563 53,756
Activity on interest rate options - Purchases/Collateral returned 0 0 (81,070)
Activity on interest rate options - Collateral received 0 0 46,100
Other 13,554 (13,068) (44,893)
Net cash used in investing activities (696,865) (538,485) (676,827)
Cash flows from financing activities:      
Long-term debt proceeds 790,385 423,637 1,135,687
Long-term debt payments (114,702) (162,903) (408,377)
(Decrease) increase in short-term borrowings, net (159,310) 27,109 (510,038)
Other 8,301 4,113 (41,958)
Net cash provided by financing activities 524,674 291,956 175,314
Net increase (decrease) in cash and cash equivalents 153,252 (24,353) (170,802)
Cash and cash equivalents at beginning of period 213,038 237,391 408,193
Cash and cash equivalents at end of period 366,290 213,038 237,391
Cash paid for -      
Interest (net of amounts capitalized) 212,574 240,817 237,107
Supplemental disclosure of non-cash investing and financing activities:      
Change in asset retirement obligations 63,011 144,161  
Change in accrued property additions (50,775) 119,775 36,633
Interest paid-in-kind $ 47,814 $ 36,021 $ 24,607