EX-12.2 9 exh12-2_033110.htm EXHIBIT 12.2 exh12-2_033110.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, 2010
   
2009
   
2008
   
2007
   
2006
 
Fixed charges, as defined by the Securities and Exchange
                             
Commission:
                             
                               
Interest expensed and capitalized
  $ 18,647     $ 73,104     $ 72,427     $ 58,045     $ 49,379  
Amortization of debt premium, discount and expenses
    334       1,336       4,345       4,618       2,871  
Interest from discontinued operations (including capitalized interest)
    -       1,027       13,758       12,546       11,790  
Estimated interest factor of lease rental charges
    905       4,517       4,553       4,661       4,337  
     Total Fixed Charges
  $ 19,886     $ 79,984     $ 95,083     $ 79,870     $ 68,377  
                                         
Earnings, as defined by the Securities and Exchange
                                       
Commission:
                                       
                                         
Earnings from continuing operations before income taxes and non-controlling interest
  $ 10,472     $ 45,627     $ (69,324 )   $ 34,611     $ 89,657  
Fixed charges as above
    19,886       79,984       95,083       79,870       68,377  
Non-controlling interest in earnings of Valencia
    (3,103 )     (11,890 )     (7,179 )     -       -  
Interest capitalized
    (1,016 )     (6,067 )     (7,363 )     (10,033 )     (5,257 )
                                         
Earnings Available for Fixed Charges
  $ 26,239     $ 107,654     $ 11,217     $ 104,448     $ 152,777  
                                         
Ratio of Earnings to Fixed Charges
    1.32       1.35       0.12 *     1.31       2.23  
                                         
* The shortfall in the earnings available for fixed charges to achieve a ratio of earnings to fixed charges of 1.00 amounted to $83.9 million for the year December 31, 2008