XML 41 R18.htm IDEA: XBRL DOCUMENT v3.24.0.1
Consolidated Statements of Cash Flows - TNMP - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2023
Dec. 31, 2022
Dec. 31, 2021
Cash Flows From Operating Activities:      
Net earnings $ 106,879 $ 185,180 $ 211,847
Adjustments to reconcile net earnings to net cash flows from operating activities:      
 Depreciation and amortization 353,692 341,123 320,210
Deferred income tax expense (benefit) (13,509) 24,533 30,747
Allowance for equity funds used during construction and other, net (14,978) (13,799) (13,217)
Changes in certain assets and liabilities:      
Accounts receivable and unbilled revenues 53,229 (73,099) (25,924)
Materials, supplies, and fuel stock (31,301) (8,528) 1,356
Other current assets (52,225) 17,159 1,838
Other assets (25,820) 5,002 31,135
Accounts payable (33,536) 47,568 10,640
Accrued interest and taxes 17,526 9,205 2,692
Other current liabilities 125,580 (28,516) 6,894
Other liabilities 4,963 (27,935) (29,592)
Net cash flows from operating activities 551,171 567,284 547,873
Cash Flows From Investing Activities:      
Additions to utility and non-utility plant (1,075,812) (912,557) (935,016)
Net cash flows used in investing activities (1,088,406) (950,347) (952,258)
Cash Flows From Financing Activities:      
Revolving credit facilities borrowings (repayments), net 29,900 169,300 30,700
Long-term borrowings 1,358,096 558,000 1,816,345
Transmission interconnection and security deposit arrangements 49,807 96,550 80,558
Refunds paid under transmission interconnection arrangements (21,124) (107,397) (10,195)
Dividends paid (126,705) (119,839) (112,972)
Debt issuance costs and other, net (9,836) (5,564) (6,306)
Net cash flows from financing activities 537,100 386,037 357,561
Change in Cash, Cash Equivalents, and Restricted Cash (135) 2,974 (46,824)
Cash, Cash Equivalents, and Restricted Cash at Beginning of Year 4,078 1,104 47,928
Cash, Cash Equivalents, and Restricted Cash at End of Year 3,943 4,078 1,104
Supplemental Cash Flow Disclosures:      
Interest paid, net of amounts capitalized 155,273 118,485 91,276
Income taxes paid (refunded), net 1,505 (1,011) 1,042
Supplemental schedule of noncash investing and financing activities:      
(Increase) decrease in accrued plant additions (23,002) 4,455 7,362
TNMP      
Cash Flows From Operating Activities:      
Net earnings 94,937 92,267 63,879
Adjustments to reconcile net earnings to net cash flows from operating activities:      
 Depreciation and amortization 113,854 99,165 91,331
Deferred income tax expense (benefit) 2,888 (4,556) (253)
Allowance for equity funds used during construction and other, net (5,145) (4,477) (3,291)
Changes in certain assets and liabilities:      
Accounts receivable and unbilled revenues 1,916 (12,356) (1,167)
Materials, supplies, and fuel stock (5,620) (3,723) (1,175)
Other current assets 3,650 (264) (6,132)
Other assets 3,109 3,834 6,989
Accounts payable 171 195 338
Accrued interest and taxes 2,886 14,667 (1,533)
Other current liabilities (156) 11,952 620
Other liabilities 949 (1,757) 5,545
Net cash flows from operating activities 214,612 194,947 155,151
Cash Flows From Investing Activities:      
Additions to utility and non-utility plant (464,436) (449,534) (311,909)
Net cash flows used in investing activities (464,436) (449,534) (311,909)
Cash Flows From Financing Activities:      
Revolving credit facilities borrowings (repayments), net 18,400 36,300 400
Long-term borrowings 185,000 160,000 65,000
Transmission interconnection and security deposit arrangements 11,000 6,400 32,700
Refunds paid under transmission interconnection arrangements (3,500) (14,150) (7,302)
Equity contribution from parent 40,900 68,000 52,000
Debt issuance costs and other, net (1,976) (1,963) (840)
Net cash flows from financing activities 249,824 254,587 141,958
Change in Cash, Cash Equivalents, and Restricted Cash 0 0 (14,800)
Cash, Cash Equivalents, and Restricted Cash at Beginning of Year 0 0 14,800
Cash, Cash Equivalents, and Restricted Cash at End of Year 0 0 0
Supplemental Cash Flow Disclosures:      
Interest paid, net of amounts capitalized 41,847 33,974 31,599
Income taxes paid (refunded), net 16,904 9,245 13,735
Supplemental schedule of noncash investing and financing activities:      
(Increase) decrease in accrued plant additions $ (17,297) $ (9,131) $ (9,131)