EX-12.3 11 exh12-3_093008.htm EXHIBIT 12.3 exh12-3_093008.htm

 
EXHIBIT 12.3
PUBLIC SERVICE COMPANY OF NEW MEXICO
 
Ratio of Earnings to Combined Fixed Charges and Preferred Stock Dividends
 
(In thousands, except ratio)
 
                                     
   
Nine Months
                               
   
Ended
   
Year Ended December 31,
 
   
September 30, 2008
   
2007
   
2006
   
2005
   
2004
   
2003
 
Fixed charges, as defined by the Securities and Exchange
                                   
Commission:
                                   
                                     
Interest on long-term debt
  $ 42,924     $ 38,534     $ 40,541     $ 39,408     $ 36,801     $ 48,067  
Amortization of debt premium, discount and expenses
    3,624       4,618       2,871       2,856       3,036       2,958  
Other interest
    5,582       9,799       3,956       1,921       1,719       3,859  
Estimated interest factor of lease rental charges
    11,764       16,630       16,448       16,954       16,406       17,007  
Interest capitalized
    264       3,738       1,946       1,054       752       909  
     Total Fixed Charges
    64,158       73,319       65,762       62,193       58,714       72,800  
                                                 
Preferred dividend requirements
    431       781       815       746       891       859  
                                                 
Total Fixed Charges and Preferred Dividend Requirements
  $ 64,589     $ 74,100     $ 66,577     $ 62,939     $ 59,605     $ 73,659  
                                                 
                                                 
Earnings, as defined by the Securities and Exchange
                                               
Commission:
                                               
                                                 
Earnings before income taxes
  $ (63,159 )   $ 34,611     $ 89,657     $ 51,034     $ 114,690     $ 74,400  
Fixed charges as above
    64,158       73,319       65,762       62,193       58,714       72,800  
Interest capitalized
    (264 )     (3,738 )     (1,946 )     (1,054 )     (752 )     (909 )
                                                 
Earnings Available for Fixed Charges
  $ 735     $ 104,192     $ 153,473     $ 112,173     $ 172,652     $ 146,291  
                                                 
Ratio of Earnings to Fixed Charges and Preferred Stock Dividends
    0.01 *     1.41       2.31       1.78       2.90       1.99  
                                                 
                                                 
* The shortfall in the earnings available for fixed charges to achieve a ratio of earnings to fixed charges of 1.00 amounted to $63.9 million for the nine months ended September 30, 2008.