EX-12.2 4 exh12-2_050609.htm EXHIBIT 12.2 exh12-2_050609.htm
Exhibit 12.2

PUBLIC SERVICE COMPANY OF NEW MEXICO
 
Ratio of Earnings to Fixed Charges
   
(In thousands, except ratio)
   
                             
                             
   
Three Months ended
 
Year Ended December 31,
   
   
March 31, 2009
 
 2008
 
2007
 
2006
 
2005
 
2004
   
 
Fixed charges, as defined by the Securities and Exchange
                       
 
Commission:
                         
                             
 
Interest on long-term debt (including interest capitalized)
 $                        17,178
 
 $                    58,003
 
 $          42,272
 
 $         42,487
 
 $        40,462
 
 $            37,553
   
 
Amortization of debt premium, discount and expenses
                                558
 
                         4,345
 
               4,618
 
              2,871
 
             2,856
 
                 3,036
   
 
Other interest (including interest capitalized)
                             1,373
 
                       14,424
 
             15,773
 
              6,892
 
             3,980
 
                 3,125
   
 
Estimated interest factor of lease rental charges
                             3,386
 
                       15,720
 
             16,630
 
            16,448
 
           16,954
 
               16,406
   
                             
                             
 
     Total Fixed Charges
 $                        22,495
 
 $                    92,492
 
 $          79,293
 
 $         68,698
 
 $        64,252
 
 $            60,120
   
                             
 
Earnings, as defined by the Securities and Exchange
                         
 
Commission:
                         
                             
 
Earnings from continuing operations before income taxes and non-controlling interest
 $                         (5,692)
 
 $                  (69,324)
*
 $          34,611
 
 $         89,657
 
 $        51,034
 
 $          114,690
   
 
Fixed charges as above
                           22,495
 
                       92,492
 
79,293
 
68,698
 
64,252
 
60,120
   
 
Non-controlling interest in earnings of Valencia
                            (2,579)
 
                       (7,179)
 
  -
 
  -
 
  -
 
  -
   
 
Interest capitalized
                            (1,902)
 
                       (6,815)
 
              (9,712)
 
             (4,882)
 
           (3,113)
 
               (2,158)
   
                             
 
Earnings Available for Fixed Charges
 $                        12,322
***
 $                      9,174
**
 $        104,192
 
 $       153,473
 
 $      112,173
 
 $          172,652
   
                             
 
Ratio of Earnings to Fixed Charges
0.55
 
0.10
 
1.31
 
2.23
 
1.75
 
2.87
   
                             
 
* The presentation of non-controlling interest in earnings of Valencia was changed effective January 1, 2009 in accordance with SFAS 160.  The 2008 presentation has been changed
 
to be consistent with 2009.  There is no impact on periods prior to 2008.
                       
                             
 
** The shortfall in the earnings available for fixed charges to achieve a ratio of earnings to fixed charges of 1.00 amounted to $83.3 million for the year ended December 31, 2008.
                             
 
*** The shortfall in the earnings available for fixed charges to achieve a ratio of earnings to fixed charges of 1.00 amounted to $10.2 million for the three months ended March 31, 2009.