EX-12.1 4 pnm3312013ex121.htm EXHIBIT 12.1 PNM 3.31.2013 EX.12.1


Exhibit 12.1
 
 
PNM RESOURCES, INC. AND SUBSIDIARIES
 
Ratio of Earnings to Fixed Charges
 
(In thousands, except ratio)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended
 
Year Ended December 31,
 
 
 
March 31, 2013
 
2012
 
2011
 
2010
 
2009
 
2008
 
Fixed charges, as defined by the Securities and Exchange Commission:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Interest expensed and capitalized
 
$
31,821

 
$
125,379

 
$
122,998

 
$
123,633

 
$
123,833

 
$
134,958

 
Amortization of debt premium, discount and expenses
 
1,021

 
4,023

 
3,695

 
4,627

 
5,430

 
6,386

 
Interest from discontinued operations (including capitalized interest)
 
—

 
—

 
—

 
—

 
1,027

 
13,758

 
Estimated interest factor of lease rental charges
 
1,470

 
5,585

 
6,665

 
6,888

 
7,034

 
7,894

 
Preferred dividend requirements of subsidiary
 
207

 
769

 
864

 
1,075

 
759

 
689

 
     Total Fixed Charges
 
$
34,519

 
$
135,756

 
$
134,222

 
$
136,223

 
$
138,083

 
$
163,685

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Earnings, as defined by the Securities and Exchange Commission:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Earnings (loss) from continuing operations before income taxes and non-controlling interest
 
$
21,931

 
$
175,035

 
$
321,469

 
$
(63,379
)
 
$
94,751

 
$
(388,381
)
 
(Earnings) loss of equity investee
 
—

 
—

 
—

 
15,223

 
30,145

 
29,687

 
Earnings (loss) from continuing operations before income taxes, non-controlling interest, and investee earnings
 
21,931

 
175,035

 
321,469

 
(48,156
)
 
124,896

 
(358,694
)
 
Fixed charges as above
 
34,519

 
135,756

 
134,222

 
136,223

 
138,083

 
163,685

 
Interest capitalized
 
(1,129
)
 
(5,432
)
 
(2,697
)
 
(3,401
)
 
(7,743
)
 
(8,849
)
 
Non-controlling interest in earnings of Valencia
 
(3,204
)
 
(14,050
)
 
(14,047
)
 
(13,563
)
 
(11,890
)
 
(7,179
)
 
Preferred dividend requirements of subsidiary
 
(207
)
 
(769
)
 
(864
)
 
(1,075
)
 
(759
)
 
(689
)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Earnings Available for Fixed Charges
 
$
51,910

 
$
290,540

 
$
438,083

 
$
70,028

 
$
242,587

 
$
(211,726
)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Ratio of Earnings to Fixed Charges
 
1.50

 
2.14

 
3.26

1 
0.51

2 
1.76

 
 N/M

3 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
1  Earnings (loss) from continuing operations before income taxes and non-controlling interest for the year ended December 31, 2011 includes a pre-tax loss of $21.4 million due to the write-off of regulatory disallowances at PNM and TNMP. If those losses were excluded, the Ratio of Earnings to Fixed Charges would have been 3.42. In addition, 2011 includes a pre-tax gain on the sale of First Choice of $174.9 million. If that gain were also excluded, the Ratio of Earnings to Fixed Charges would have been 1.96.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
2 The shortfall in the earnings available for fixed charges to achieve a ratio of earnings to fixed charges of 1.00 amounted to $66.2 million for the year ended December 31, 2010. Earnings (loss) from continuing operations before income taxes and non-controlling interest includes a pre-tax loss of $188.2 million due to the impairment of PNMR's investment in an equity investee. If that loss were excluded, the Ratio of Earnings to Fixed Charges would have been 1.90.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
3 The ratio of earnings to fixed charges for the year ended December 31, 2008 is not meaningful since earnings available for fixed charges is negative. The shortfall in the earnings available to achieve a ratio of earnings to fixed charges of 1.00 amounted to $375.4 million for the year ended December 31, 2008.