
| Q3 2024 | Q3 2023 | YTD 2024 | YTD 2023 | |||||||||||
| GAAP net earnings attributable to TXNM Energy | $131.2 | $37.7 | $226.4 | $138.0 | ||||||||||
| GAAP diluted EPS | $1.45 | $0.44 | $2.50 | $1.60 | ||||||||||
| Ongoing net earnings | $129.3 | $132.9 | $220.6 | $228 | ||||||||||
| Ongoing diluted EPS | $1.43 | $1.54 | $2.44 | $2.65 | ||||||||||
| GAAP Diluted EPS | Ongoing Diluted EPS | ||||||||||||||||
| Q3 2024 | Q3 2023 | Q3 2024 | Q3 2023 | ||||||||||||||
| PNM | $1.20 | $0.09 | $1.18 | $1.19 | |||||||||||||
| TNMP | $0.39 | $0.46 | $0.39 | $0.46 | |||||||||||||
| Corporate and Other | ($0.14) | ($0.11) | ($0.14) | ($0.11) | |||||||||||||
| Consolidated TXNM Energy | $1.45 | $0.44 | $1.43 | $1.54 | |||||||||||||
| PNM | TNMP | Corporate and Other | TXNM Consolidated | |||||||||||||||||||||||
| (in thousands) | ||||||||||||||||||||||||||
| Three Months Ended September 30, 2024 | ||||||||||||||||||||||||||
| GAAP Net Earnings (Loss) Attributable to TXNM | $ | 108,666 | $ | 35,695 | $ | (13,159) | $ | 131,202 | ||||||||||||||||||
Adjusting items before income tax effects: | ||||||||||||||||||||||||||
Net change in unrealized (gains) and losses on investment securities2a | (9,546) | — | — | (9,546) | ||||||||||||||||||||||
Regulatory disallowances2b | 6,142 | — | — | 6,142 | ||||||||||||||||||||||
Pension expense related to previously disposed of gas distribution business2c | 433 | — | — | 433 | ||||||||||||||||||||||
Merger related costs2d | — | — | 479 | 479 | ||||||||||||||||||||||
| Total adjustments before income tax effects | (2,971) | — | 479 | (2,492) | ||||||||||||||||||||||
Income tax impact of above adjustments1 | 754 | — | (121) | 633 | ||||||||||||||||||||||
Total income tax impacts4 | 754 | — | (121) | 633 | ||||||||||||||||||||||
| Adjusting items, net of income taxes | (2,217) | — | 358 | (1,859) | ||||||||||||||||||||||
| Ongoing Earnings (Loss) | $ | 106,449 | $ | 35,695 | $ | (12,801) | $ | 129,343 | ||||||||||||||||||
| Nine Months Ended September 30, 2024 | ||||||||||||||||||||||||||
| GAAP Net Earnings (Loss) Attributable to TXNM | $ | 181,373 | $ | 80,203 | $ | (35,135) | $ | 226,441 | ||||||||||||||||||
Adjusting items before income tax effects: | ||||||||||||||||||||||||||
Net change in unrealized (gains) and losses on investment securities2a | (16,204) | — | — | (16,204) | ||||||||||||||||||||||
Regulatory disallowances2b | 10,847 | — | — | 10,847 | ||||||||||||||||||||||
Pension expense related to previously disposed of gas distribution business2c | 1,299 | — | — | 1,299 | ||||||||||||||||||||||
Merger related costs2d | 134 | (22) | 2,128 | 2,240 | ||||||||||||||||||||||
Sale of NMRD3 | — | — | 15,097 | 15,097 | ||||||||||||||||||||||
| Total adjustments before income tax effects | (3,924) | (22) | 17,225 | 13,279 | ||||||||||||||||||||||
Income tax impact of above adjustments1 | 997 | 4 | (4,375) | (3,374) | ||||||||||||||||||||||
Sale of NMRD3 | — | — | (15,712) | (15,712) | ||||||||||||||||||||||
Total income tax impacts4 | 997 | 4 | (20,087) | (19,086) | ||||||||||||||||||||||
| Adjusting items, net of income taxes | (2,927) | (18) | (2,862) | (5,807) | ||||||||||||||||||||||
| Ongoing Earnings (Loss) | $ | 178,446 | $ | 80,185 | $ | (37,997) | $ | 220,634 | ||||||||||||||||||
1 Tax effects calculated using a tax rate of 21.0% for TNMP and 25.4% for other segments | ||||||||||||||||||||||||||
2 The pre-tax impacts (in thousands) of adjusting items are reflected on the GAAP Condensed Consolidated Statements of Earnings as follows: | ||||||||||||||||||||||||||
a Changes in "Gains (losses) on investment securities" reflecting non-cash performance relative to market, not indicative of funding requirements | ||||||||||||||||||||||||||
b Increase in "Regulatory disallowances" of $6.1 million and $10.6 million for the three and nine months ended September 30, 2024 and a decrease in "Electric Operating Revenue" of zero and $0.2 million for the three and nine months ended September 30, 2024 | ||||||||||||||||||||||||||
c Increases in "Other (deductions)" | ||||||||||||||||||||||||||
d Increases (decreases) in "Administrative and general", including $0.4 million related to rebranding costs in the three and nine months ended September 30, 2024 | ||||||||||||||||||||||||||
3 Net gain of $4.4 million on the sale of NMRD: Increase in "Other (deductions)" of $15.1 million, decrease in "Income Taxes (Benefits)" of $3.8 million for federal income tax and a decrease in "Income Taxes (Benefits)" of $15.7 million for investment tax credits | ||||||||||||||||||||||||||
4 Increases (decreases) in "Income Taxes (Benefits)" | ||||||||||||||||||||||||||
| PNM | TNMP | Corporate and Other | TXNM Consolidated | |||||||||||||||||||||||
| (in thousands) | ||||||||||||||||||||||||||
| Three Months Ended September 30, 2023 | ||||||||||||||||||||||||||
| GAAP Net Earnings (Loss) Attributable to TXNM | $ | 8,076 | $ | 39,504 | $ | (9,854) | $ | 37,726 | ||||||||||||||||||
Adjusting items before income tax effects: | ||||||||||||||||||||||||||
Net change in unrealized (gains) and losses on investment securities2a | 5,551 | — | — | 5,551 | ||||||||||||||||||||||
Regulatory disallowances2b | 119,872 | — | — | 119,872 | ||||||||||||||||||||||
Pension expense related to previously disposed of gas distribution business2c | 679 | — | — | 679 | ||||||||||||||||||||||
Merger related costs2d | 32 | — | 132 | 164 | ||||||||||||||||||||||
| Total adjustments before income tax effects | 126,134 | — | 132 | 126,266 | ||||||||||||||||||||||
Income tax impact of above adjustments1 | (32,038) | — | (34) | (32,072) | ||||||||||||||||||||||
Income tax impact of non-deductible merger related costs3 | 1 | — | 9 | 10 | ||||||||||||||||||||||
Timing of statutory and effective tax rates on non-recurring items4 | 692 | (106) | 429 | 1,015 | ||||||||||||||||||||||
Total income tax impacts5 | (31,345) | (106) | 404 | (31,047) | ||||||||||||||||||||||
| Adjusting items, net of income taxes | 94,789 | (106) | 536 | 95,219 | ||||||||||||||||||||||
| Ongoing Earnings (Loss) | $ | 102,865 | $ | 39,398 | $ | (9,318) | $ | 132,945 | ||||||||||||||||||
| Nine Months Ended September 30, 2023 | ||||||||||||||||||||||||||
| GAAP Net Earnings (Loss) Attributable to TXNM | $ | 93,836 | $ | 74,169 | $ | (29,960) | $ | 138,045 | ||||||||||||||||||
Adjusting items before income tax effects: | ||||||||||||||||||||||||||
Net change in unrealized (gains) and losses on investment securities2a | (6,438) | — | — | (6,438) | ||||||||||||||||||||||
Regulatory disallowances2b | 123,602 | — | — | 123,602 | ||||||||||||||||||||||
Pension expense related to previously disposed of gas distribution business2c | 2,037 | — | — | 2,037 | ||||||||||||||||||||||
Merger related costs2d | 59 | 2 | 651 | 712 | ||||||||||||||||||||||
| Total adjustments before income tax effects | 119,260 | 2 | 651 | 119,913 | ||||||||||||||||||||||
Income tax impact of above adjustments1 | (30,292) | — | (166) | (30,458) | ||||||||||||||||||||||
Income tax impact of non-deductible merger related costs3 | 6 | — | 94 | 100 | ||||||||||||||||||||||
Timing of statutory and effective tax rates on non-recurring items4 | 240 | 51 | 144 | 435 | ||||||||||||||||||||||
Total income tax impacts5 | (30,046) | 51 | 72 | (29,923) | ||||||||||||||||||||||
| Adjusting items, net of income taxes | 89,214 | 53 | 723 | 89,990 | ||||||||||||||||||||||
| Ongoing Earnings (Loss) | $ | 183,050 | $ | 74,222 | $ | (29,237) | $ | 228,035 | ||||||||||||||||||
1Tax effects calculated using a tax rate of 21.0% for TNMP and 25.4% for other segments | ||||||||||||||||||||||||||
2 The pre-tax impacts (in thousands) of adjusting items are reflected on the GAAP Condensed Consolidated Statement of Earnings as follows: | ||||||||||||||||||||||||||
a Changes in "Gains (losses) on investment securities" reflecting non-cash performance relative to market, not indicative of funding requirements | ||||||||||||||||||||||||||
b Decreases in "Electric Operating Revenue" of $117.6 million for the three and nine months ended September 30, 2023, an increase in "Regulatory disallowances" of $2.3 million and $6.0 million for the three and nine months ended September 30, 2023 | ||||||||||||||||||||||||||
c Increases in "Other (deductions)" | ||||||||||||||||||||||||||
d Increases in "Administrative and general" | ||||||||||||||||||||||||||
3 Increases in "Income Taxes (Benefits)" | ||||||||||||||||||||||||||
4 Income tax timing impacts resulting from differences between the statutory rates of 25.4% for PNM, 21.0% for TNMP and the average expected statutory tax rate of 23.8% for TXNM, and the GAAP anticipated effective tax rates of 18.9% for PNM, 15.1% for TNMP, and 16.1% for TXNM, which will reverse by year end | ||||||||||||||||||||||||||
5 Income tax impacts reflected in "Income Taxes (Benefits)" | ||||||||||||||||||||||||||
| PNM | TNMP | Corporate and Other | TXNM Consolidated | |||||||||||||||||||||||
| (per diluted share) | ||||||||||||||||||||||||||
| Three Months Ended September 30, 2024 | ||||||||||||||||||||||||||
| GAAP Net Earnings (Loss) Attributable to TXNM | $ | 1.20 | $ | 0.39 | $ | (0.14) | $ | 1.45 | ||||||||||||||||||
Adjusting items, net of income tax effects: | ||||||||||||||||||||||||||
| Net change in unrealized (gains) and losses on investment securities | (0.07) | — | — | (0.07) | ||||||||||||||||||||||
| Regulatory disallowances | 0.05 | — | — | 0.05 | ||||||||||||||||||||||
| Total Adjustments | (0.02) | — | — | (0.02) | ||||||||||||||||||||||
| Ongoing Earnings (Loss) | $ | 1.18 | $ | 0.39 | $ | (0.14) | $ | 1.43 | ||||||||||||||||||
| Average Diluted Shares Outstanding: 90,605,188 | ||||||||||||||||||||||||||
| Nine Months Ended September 30, 2024 | ||||||||||||||||||||||||||
| GAAP Net Earnings (Loss) Attributable to TXNM | $ | 2.00 | $ | 0.89 | $ | (0.39) | $ | 2.50 | ||||||||||||||||||
Adjusting items, net of income tax effects: | ||||||||||||||||||||||||||
| Net change in unrealized (gains) and losses on investment securities | (0.13) | — | — | (0.13) | ||||||||||||||||||||||
| Sale of NMRD | — | — | (0.05) | (0.05) | ||||||||||||||||||||||
| Regulatory disallowances | 0.09 | — | — | 0.09 | ||||||||||||||||||||||
Pension expense related to previously disposed of gas distribution business | 0.01 | — | — | 0.01 | ||||||||||||||||||||||
| Merger related costs | — | — | 0.02 | 0.02 | ||||||||||||||||||||||
| Total Adjustments | (0.03) | — | (0.03) | (0.06) | ||||||||||||||||||||||
| Ongoing Earnings (Loss) | $ | 1.97 | $ | 0.89 | $ | (0.42) | $ | 2.44 | ||||||||||||||||||
| Average Diluted Shares Outstanding: 90,551,894 | ||||||||||||||||||||||||||
| PNM | TNMP | Corporate and Other | TXNM Consolidated | |||||||||||||||||||||||
| (per diluted share) | ||||||||||||||||||||||||||
| Three Months Ended September 30, 2023 | ||||||||||||||||||||||||||
| GAAP Net Earnings (Loss) Attributable to TXNM | $ | 0.09 | $ | 0.46 | $ | (0.11) | $ | 0.44 | ||||||||||||||||||
Adjusting items, net of income tax effects: | ||||||||||||||||||||||||||
| Net change in unrealized (gains) and losses on investment securities | 0.04 | — | — | 0.04 | ||||||||||||||||||||||
| Regulatory disallowances | 1.04 | — | — | 1.04 | ||||||||||||||||||||||
| Pension expense related to previously disposed of gas distribution business | 0.01 | — | — | 0.01 | ||||||||||||||||||||||
| Timing of statutory and effective tax rates on non-recurring items | 0.01 | — | — | 0.01 | ||||||||||||||||||||||
| Total Adjustments | 1.10 | — | — | 1.10 | ||||||||||||||||||||||
| Ongoing Earnings (Loss) | $ | 1.19 | $ | 0.46 | $ | (0.11) | $ | 1.54 | ||||||||||||||||||
| Average Diluted Shares Outstanding: 86,129,744 | ||||||||||||||||||||||||||
| Nine Months Ended September 30, 2023 | ||||||||||||||||||||||||||
| GAAP Net Earnings (Loss) Attributable to TXNM | $ | 1.09 | $ | 0.86 | $ | (0.35) | $ | 1.60 | ||||||||||||||||||
Adjusting items, net of income tax effects: | ||||||||||||||||||||||||||
| Net change in unrealized (gains) and losses on investment securities | (0.05) | — | — | (0.05) | ||||||||||||||||||||||
| Regulatory disallowances | 1.07 | — | — | 1.07 | ||||||||||||||||||||||
| Pension expense related to previously disposed of gas distribution business | 0.02 | — | — | 0.02 | ||||||||||||||||||||||
| Merger related costs | — | — | 0.01 | 0.01 | ||||||||||||||||||||||
| Total Adjustments | 1.04 | — | 0.01 | 1.05 | ||||||||||||||||||||||
| Ongoing Earnings (Loss) | $ | 2.13 | $ | 0.86 | $ | (0.34) | $ | 2.65 | ||||||||||||||||||
| Average Diluted Shares Outstanding: 86,150,508 | ||||||||||||||||||||||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
| 2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||
| (In thousands, except per share amounts) | |||||||||||||||||||||||
| Electric Operating Revenues | $ | 569,256 | $ | 505,851 | $ | 1,494,235 | $ | 1,527,084 | |||||||||||||||
| Operating Expenses: | |||||||||||||||||||||||
| Cost of energy | 138,909 | 210,313 | 425,919 | 624,451 | |||||||||||||||||||
| Administrative and general | 64,840 | 58,481 | 179,848 | 167,630 | |||||||||||||||||||
| Energy production costs | 21,259 | 20,388 | 68,055 | 68,345 | |||||||||||||||||||
| Regulatory disallowances | 6,142 | 2,315 | 10,601 | 6,046 | |||||||||||||||||||
| Depreciation and amortization | 97,400 | 80,192 | 285,000 | 237,405 | |||||||||||||||||||
| Transmission and distribution costs | 23,660 | 25,078 | 71,475 | 72,739 | |||||||||||||||||||
| Taxes other than income taxes | 25,966 | 22,432 | 75,984 | 72,395 | |||||||||||||||||||
| Total operating expenses | 378,176 | 419,199 | 1,116,882 | 1,249,011 | |||||||||||||||||||
| Operating income | 191,080 | 86,652 | 377,353 | 278,073 | |||||||||||||||||||
| Other Income and Deductions: | |||||||||||||||||||||||
| Interest income | 8,669 | 5,366 | 17,719 | 15,568 | |||||||||||||||||||
| Gains (losses) on investment securities | 13,770 | (8,404) | 32,326 | 1,815 | |||||||||||||||||||
| Other income | 7,953 | 8,428 | 20,552 | 17,121 | |||||||||||||||||||
| Other (deductions) | (1,988) | (4,555) | (20,146) | (10,562) | |||||||||||||||||||
| Net other income and deductions | 28,404 | 835 | 50,451 | 23,942 | |||||||||||||||||||
| Interest Charges | 59,664 | 49,838 | 169,254 | 136,660 | |||||||||||||||||||
| Earnings before Income Taxes | 159,820 | 37,649 | 258,550 | 165,355 | |||||||||||||||||||
| Income Taxes (Benefits) | 23,422 | (5,267) | 19,822 | 12,742 | |||||||||||||||||||
| Net Earnings | 136,398 | 42,916 | 238,728 | 152,613 | |||||||||||||||||||
| (Earnings) Attributable to Valencia Non-controlling Interest | (5,064) | (5,058) | (11,891) | (14,172) | |||||||||||||||||||
| Preferred Stock Dividend Requirements of Subsidiary | (132) | (132) | (396) | (396) | |||||||||||||||||||
| Net Earnings Attributable to TXNM | $ | 131,202 | $ | 37,726 | $ | 226,441 | $ | 138,045 | |||||||||||||||
| Net Earnings Attributable to TXNM per Common Share: | |||||||||||||||||||||||
| Basic | $ | 1.45 | $ | 0.44 | $ | 2.50 | $ | 1.60 | |||||||||||||||
| Diluted | $ | 1.45 | $ | 0.44 | $ | 2.50 | $ | 1.60 | |||||||||||||||
| Dividends Declared per Common Share | $ | 0.3875 | $ | 0.3675 | $ | 1.1625 | $ | 1.1025 | |||||||||||||||