EX-12.2 3 dex122.htm PNM - RATIO OF EARNINGS TO FIXED CHARGES PNM - Ratio of Earnings to Fixed Charges
  PUBLIC SERVICE COMPANY OF NEW MEXICO   Exhibit 12.2

Ratio of Earnings to Fixed Charges

(In thousands, except ratio)

 

    Six Months Ended
June 30, 2010
  Year Ended December 31,
      2009   2008     2007   2006   2005

Fixed charges, as defined by the Securities and Exchange Commission:

           

Interest expensed and capitalized

    $ 37,362       $ 73,104       $ 72,427          $ 58,045       $ 49,379       $ 44,442  

Amortization of debt premium, discount and expenses

    652       1,336       4,345          4,618       2,871       2,856  

Interest from discontinued operations (including capitalized interest)

    -           1,027       13,758          12,546       11,790       10,658  

Estimated interest factor of lease rental charges

    1,940       4,517       4,553          4,661       4,337       4,588  
                                     

Total Fixed Charges

    $ 39,954       $ 79,984       $ 95,083          $ 79,870       $ 68,377       $ 62,544  
                                     

Earnings, as defined by the Securities and Exchange Commission:

           

Earnings from continuing operations before income taxes and non-controlling interest

    $ 28,567       $ 45,627       $         (69,324)         $ 34,611       $ 89,657       $ 51,034  

Fixed charges as above

    39,954       79,984       95,083          79,870       68,377       62,544  

Non-controlling interest in earnings of Valencia

    (6,396)      (11,890)      (7,179)         -           -           -      

Interest capitalized

    (1,782)      (6,067)      (7,363)         (10,033)      (5,257)      (3,512) 
                                     

Earnings Available for Fixed Charges

    $ 60,343       $         107,654       $ 11,217          $         104,448       $         152,777       $         110,066  
                                     

Ratio of Earnings to Fixed Charges

    1.51       1.35       0.12    *      1.31       2.23       1.76  
                                     

* 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