EX-12.1 3 pnm9302017ex121.htm EXHIBIT 12.1

Exhibit 12.1
PNM RESOURCES, INC. AND SUBSIDIARIES
Ratio of Earnings to Fixed Charges
(In thousands, except ratio)
|  | Nine Months Ended |  | Year Ended December 31, |
|  | September 30, 2017 |  | 2016 |  | 2015 |  | 2014 |  | 2013 |  | 2012 |
Fixed charges, as defined by the Securities and Exchange Commission: |  |  |  |  |  |  |  |  |  |  |  |  |
Interest expensed and capitalized |  | $ | 97,196 |  |  | $ | 129,592 |  |  | $ | 117,932 |  |  | $ | 117,337 |  |  | $ | 118,880 |  |  | $ | 125,379 |  |
Amortization of debt premium, discount, and expenses |  | 2,875 |  |  | 3,779 |  |  | 3,575 |  |  | 4,194 |  |  | 3,716 |  |  | 4,023 |  |
Estimated interest factor of lease rental charges |  | 1,905 |  |  | 2,747 |  |  | 3,298 |  |  | 4,686 |  |  | 5,847 |  |  | 5,585 |  |
Preferred dividend requirements of subsidiary |  | 600 |  |  | 781 |  |  | 784 |  |  | 809 |  |  | 800 |  |  | 769 |  |
Total Fixed Charges |  | $ | 102,576 |  |  | $ | 136,899 |  |  | $ | 125,589 |  |  | $ | 127,026 |  |  | $ | 129,243 |  |  | $ | 135,756 |  |
Earnings, as defined by the Securities and Exchange Commission: |  |  |  |  |  |  |  |  |  |  |  |  |
Earnings from continuing operations before income taxes and non-controlling interest |  | $ | 221,158 |  |  | $ | 195,174 |  |  | $ | 46,153 |  |  | $ | 200,647 |  |  | $ | 175,069 |  |  | $ | 175,035 |  |
Fixed charges as above |  | 102,576 |  |  | 136,899 |  |  | 125,589 |  |  | 127,026 |  |  | 129,243 |  |  | 135,756 |  |
Interest capitalized |  | (5,911 | ) |  | (7,964 | ) |  | (9,753 | ) |  | (6,256 | ) |  | (5,209 | ) |  | (5,432 | ) |
Non-controlling interest in earnings of Valencia |  | (11,452 | ) |  | (14,519 | ) |  | (14,910 | ) |  | (14,127 | ) |  | (14,521 | ) |  | (14,050 | ) |
Preferred dividend requirements of subsidiary |  | (600 | ) |  | (781 | ) |  | (784 | ) |  | (809 | ) |  | (800 | ) |  | (769 | ) |
Earnings Available for Fixed Charges |  | $ | 305,771 |  |  | $ | 308,809 |  |  | $ | 146,295 |  |  | $ | 306,481 |  |  | $ | 283,782 |  |  | $ | 290,540 |  |
Ratio of Earnings to Fixed Charges |  | 2.98 |  |  | 2.26 |  | 1 | 1.16 |  | 2 | 2.41 |  | 3 | 2.20 |  | 4 | 2.14 |  |
1 Earnings 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 at PNM. If that loss was excluded, the Ratio of Earnings to Fixed Charges would have been 2.37 for 2016.
2 Earnings from continuing operations before income taxes and non-controlling interest for the year ended December 31, 2015 includes a pre-tax loss of $167.5 million due to the write-off of regulatory disallowances and restructuring costs at PNM. If that loss was excluded, the Ratio of Earnings to Fixed Charges would have been 2.50 for 2015.
3 Earnings 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 at PNM. If that loss was excluded, the Ratio of Earnings to Fixed Charges would have been 2.42 for 2014.
4 Earnings 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 at PNM. If that loss was excluded, the Ratio of Earnings to Fixed Charges would have been 2.29 for 2013.