EX-12.3 6 exh12-3_063008.htm EXHIBIT 12.3 exh12-3_063008.htm


PUBLIC SERVICE COMPANY OF NEW MEXICO
Exhibit 12.3
Ratio of Earnings to Combined Fixed Charges and Preferred Stock Dividends
(In thousands, except ratio)
                               
     
 Six Months
                       
     
 Ended
 
Year Ended December 31,
   
     
 June 30, 2008
 
2007
 
2006
 
2005
 
2004
 
2003
   
 
Fixed charges, as defined by the Securities and Exchange
                           
 
Commission:
                           
                               
 
Interest on long-term debt
 
 $                25,297
 
 $               38,534
 
$40,541
 
 $        39,408
 
 $            36,801
 
 $            48,067
   
 
Amortization of debt premium, discount and expenses
 
                     2,365
 
                    4,618
 
              2,871
 
2,856
 
3,036
 
2,958
   
 
Other interest
 
                     4,155
 
                    9,799
 
3,956
 
1,921
 
1,719
 
3,859
   
 
Estimated interest factor of lease rental charges
 
                     7,995
 
                  16,630
 
16,448
 
16,954
 
16,406
 
17,007
   
 
Interest capitalized
 
                        178
 
                    3,738
 
1,946
 
1,054
 
752
 
909
   
 
     Total Fixed Charges
 
                   39,990
 
                  73,319
 
65,762
 
62,193
 
58,714
 
72,800
   
                               
 
Preferred dividend requirements
 
                        316
 
                       781
 
                 815
 
                746
 
                    891
 
                    859
   
                               
 
Total Fixed Charges and Preferred Dividend Requirements
 
 $                40,306
 
 $               74,100
 
 $         66,577
 
 $        62,939
 
 $            59,605
 
 $            73,659
   
                               
                               
 
Earnings, as defined by the Securities and Exchange
                           
 
Commission:
                           
                               
 
Earnings before income taxes
 
 $              (88,633)
 
 $               34,611
 
 $         89,657
 
 $        51,034
 
 $          114,690
 
 $            74,400
   
 
Fixed charges as above
 
                   39,990
 
73,319
 
65,762
 
62,193
 
58,714
 
72,800
   
 
Interest capitalized
 
                      (178)
 
                  (3,738)
 
             (1,946)
 
           (1,054)
 
                  (752)
 
                  (909)
   
                               
 
Earnings Available for Fixed Charges
 
 $              (48,821)
 
 $             104,192
 
 $       153,473
 
 $      112,173
 
 $          172,652
 
 $          146,291
   
                               
 
Ratio of Earnings to Fixed Charges and Preferred Stock Dividends
N/M
*
1.41
 
2.31
 
1.78
 
2.90
 
1.99
   
                               
 
* The ratio of earnings to fixed charges for the six months ended June 30, 2008 is not meaningful since earnings available for fixed charges is negative.  The shortfall in the earnings available
 
for fixed charges to achieve a ratio of earnings to fixed charges of 1.00 amounted to $89.1 million for the six months ended June 30, 2008.