PNM RESOURCES INC - FORM 10-Q - EX-12.2 - EXHIBIT 12.2 - July 28, 2017

Attached files

file filename
EX-31.1 - EXHIBIT 31.1 - PNM RESOURCES INCpnm6302017ex311.htm
EX-10.1 - EXHIBIT 10.1 - PNM RESOURCES INCpnm6302017ex101.htm
EX-31.2 - EXHIBIT 31.2 - PNM RESOURCES INCpnm6302017ex312.htm
EX-32.3 - EXHIBIT 32.3 - PNM RESOURCES INCpnm6302017ex323.htm
EX-32.2 - EXHIBIT 32.2 - PNM RESOURCES INCpnm6302017ex322.htm
EX-32.1 - EXHIBIT 32.1 - PNM RESOURCES INCpnm6302017ex321.htm
EX-31.6 - EXHIBIT 31.6 - PNM RESOURCES INCpnm6302017ex316.htm
EX-31.5 - EXHIBIT 31.5 - PNM RESOURCES INCpnm6302017ex315.htm
EX-31.4 - EXHIBIT 31.4 - PNM RESOURCES INCpnm6302017ex314.htm
EX-31.3 - EXHIBIT 31.3 - PNM RESOURCES INCpnm6302017ex313.htm
EX-12.3 - EXHIBIT 12.3 - PNM RESOURCES INCpnm6302017ex123.htm
EX-12.1 - EXHIBIT 12.1 - PNM RESOURCES INCpnm6302017ex121.htm
10-Q - 10-Q - PNM RESOURCES INCpnm630201710-q.htm


Exhibit 12.2
 
 
PUBLIC SERVICE COMPANY OF NEW MEXICO
 
Ratio of Earnings to Fixed Charges
 
(In thousands, except ratio)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Six Months Ended
 
Year Ended December 31,
 
 
 
June 30, 2017
 
2016
 
2015
 
2014
 
2013
 
2012
 
Fixed charges, as defined by the Securities and Exchange Commission:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Interest expensed and capitalized
 
$
43,147

 
$
89,502

 
$
84,695

 
$
79,834

 
$
79,769

 
$
82,864

 
Amortization of debt premium, discount and expenses
 
1,095

 
2,312

 
1,978

 
1,944

 
1,879

 
1,818

 
Estimated interest factor of lease rental charges
 
589

 
1,217

 
1,532

 
2,541

 
3,732

 
3,743

 
     Total Fixed Charges
 
$
44,831

 
$
93,031

 
$
88,205

 
$
84,319

 
$
85,380

 
$
88,425

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Earnings, as defined by the Securities and Exchange Commission:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Earnings (loss) from continuing operations before income taxes and non-controlling interest
 
$
73,810

 
$
132,860

 
$
(13,082
)
 
$
154,086

 
$
151,480

 
$
156,314

 
Fixed charges as above
 
44,831

 
93,031

 
88,205

 
84,319

 
85,380

 
88,425

 
Non-controlling interest in earnings of Valencia
 
(6,996
)
 
(14,519
)
 
(14,910
)
 
(14,127
)
 
(14,521
)
 
(14,050
)
 
Interest capitalized
 
(2,989
)
 
(6,094
)
 
(8,530
)
 
(5,211
)
 
(4,420
)
 
(4,314
)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Earnings Available for Fixed Charges
 
$
108,656

 
$
205,278

 
$
51,683

 
$
219,067

 
$
217,919

 
$
226,375

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Ratio of Earnings to Fixed Charges
 
2.42

 
2.21

1 
0.59

2 
2.60

3 
2.55

4 
2.56

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
1 Earnings (loss) from continuing operations before income taxes and non-controlling interest for the year ended December 31, 2016 includes a pre-tax loss of $15.0 million due to the write-off of regulatory disallowances and restructuring costs. If that loss was excluded, the Ratio of Earnings to Fixed Charges would have been 2.37 for 2016.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
2 The shortfall in earnings available for fixed charges to achieve a ratio of earnings to fixed charges of 1.00 amounted to $36.5 million for the year ended December 31, 2015. Earnings (loss) from continuing operations before income taxes includes a pre-tax loss of $167.5 million due to the write-off of regulatory disallowances and restructuring costs. If that loss was excluded, the Ratio of Earnings to Fixed Charges would have been 2.48 for 2015.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
3 Earnings (loss) from continuing operations before income taxes and non-controlling interest for the year ended December 31, 2014 includes a pre-tax loss of $1.1 million due to the write-off of regulatory disallowances. If that loss was excluded, the Ratio of Earnings to Fixed Charges would have been 2.61 for 2014.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
4 Earnings (loss) from continuing operations before income taxes and non-controlling interest for the year ended December 31, 2013 includes a pre-tax loss of $12.2 million due to the write-off of regulatory disallowances. If that loss was excluded, the Ratio of Earnings to Fixed Charges would have been 2.70 for 2013.
 
 
 
 
 
 
 
 
 
 
 
 
 
 



PNM RESOURCES INC Reports