EX-12.3 5 exh12-3_050609.htm EXHIBIT 12.3 exh12-3_050609.htm
Exhibit 12.3

TEXAS-NEW MEXICO POWER COMPANY
Ratio of Earnings to Fixed Charges
(In thousands, except ratio)
 
                         
                         
     
Year Ended December 31,
 
 
Three Months Ending
                   
 
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)
 $                              1,012
 
 $              12,427
 
 $        22,394
 
 $     25,728
 
 $    25,727
 
 $     25,855
 
Amortization of debt premium, discount and expenses
                                 1,298
 
                   1,504
 
             1,925
 
          1,695
 
2,111
 
2,522
 
Other interest (including interest capitalized)
                                 2,314
 
                   5,434
 
             1,129
 
          1,646
 
179
 
442
 
Estimated interest factor of lease rental charges
                                    105
 
                      571
 
                844
 
             367
 
377
 
279
 
                         
Total Fixed Charges
 $                              4,729
 
 $              19,936
 
 $        26,292
 
 $     29,436
 
 $    28,394
 
 $     29,098
 
                         
                         
Earnings, as defined by the Securities and Exchange
                     
Commission:
                       
                         
Earnings from continuing operations before income taxes
 $                              2,382
 
 $                2,335
 
 $        29,055
 
 $     17,905
 
 $    25,183
 
 $     66,117
 
Fixed charges as above
                                 4,729
 
                 19,936
 
           26,292
 
        29,436
 
       28,394
 
        29,098
 
Interest capitalized
                                   (529)
 
                  (1,025)
 
               (332)
 
            (209)
 
          (200)
 
            (370)
 
                         
Earnings Available for Fixed Charges
 $                              6,582
 
 $              21,246
 
 $        55,015
 
 $     47,132
 
 $    53,377
 
 $     94,845
 
                         
Ratio of Earnings to Fixed Charges
1.39
 
1.07
 
2.09
 
1.60
 
1.88
 
3.26