XML 45 R6.htm IDEA: XBRL DOCUMENT v2.4.0.6
Statements Of Cash Flows (USD $)
12 Months Ended
Dec. 31, 2012
Dec. 31, 2011
Dec. 31, 2010
Cash flows from operating activities:      
Assignable margins $ 5,525,507 $ 5,573,262 $ 5,410,009
Adjustments to reconcile assignable margins to net cash provided by operating activities:      
Depreciation 32,356,900 32,616,175 32,636,108
Amortization and depreciation cleared to operating expenses 5,882,580 5,472,557 5,457,480
Allowance for funds used during construction (258,301) (159,916) (83,966)
Loss on disposal of assets 991,871 851,756 210,596
Other (135,739) (93,834) 74,726
(Increase) decrease in assets:      
Accounts receivable, net (4,276,906) (7,128,876) 670,424
Fuel cost under-recovery 1,213,484 1,158,147 (2,093,467)
Materials and supplies (189,092) 2,563,223 (6,061,005)
Fuel stock (9,466,767) 0 0
Prepayments (245,073) 13,635 (663,527)
Other assets 27,937 (2,049,082) (96,522)
Deferred charges (4,335,252) (6,358,154) (1,511,639)
Increase (decrease) in liabilities:      
Accounts payable 1,454,677 1,891,089 (1,321,046)
Consumer deposits 330,849 (1,276,677) (267,221)
Fuel cost over-recovery 13,710,049 0 (3,511,422)
Accrued interest (36,266) 793,942 (18,099)
Salaries, wages and benefits 771,512 863,849 777,522
Fuel (3,531,079) 2,829,619 6,911,480
Other current liabilities 3,094,139 3,011,319 2,701,345
Deferred liabilities 120,204 239,761 (70,335)
Net cash provided by operating activities 43,005,234 40,811,795 39,151,441
Cash flows from investing activities:      
Proceeds on sale of Bernice Lake Power Plant 0 9,537,530 0
Investment in associated organizations 663,697 1,153,470 311,593
Investment in restricted cash equivalents 0 (270,000,000) 0
Investment in marketable securities (10,096,304) 0 0
Proceeds from restricted cash equivalents 120,000,000 150,000,000 0
Extension and replacement of plant (109,180,413) (123,679,854) (73,214,825)
Net cash provided by (used in) investing activities 1,386,980 (232,988,854) (72,903,232)
Cash flows from financing activities:      
Payments for debt issue costs (1,850,199) (1,949,027) (1,493,572)
Proceeds from short-term obligations 24,500,000 76,500,000 47,000,000
Proceeds from long-term obligations 250,000,000 275,000,000 0
Repayments of short-term obligations (188,000,000) 0 0
Repayments of long-term obligations (133,360,210) (152,851,500) (4,118,029)
Memberships and donations received 55,519 189,385 205,956
Retirement of patronage capital and estate payments (48,079) (309,188) (146,596)
Net receipts on consumer advances for construction 1,240,106 644,794 870,980
Net cash (used in) provided by financing activities (47,462,863) 197,224,464 42,318,739
Net change in cash and cash equivalents (3,070,649) 5,047,405 8,566,948
Cash and cash equivalents at beginning of period 17,118,118 12,070,713 3,503,765
Cash and cash equivalents at end of period 14,047,469 17,118,118 12,070,713
Supplemental disclosure of non-cash investing and financing activities:      
Retirement of plant 10,405,777 11,317,319 6,666,875
Extension and replacement of plant included in accounts payable 10,620,219 15,561,199 15,919,688
Supplemental disclosure of cash flow information - interest expense paid, net of amounts capitalized $ 13,092,576 $ 12,590,296 $ 18,057,000