UNITED STATES SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, D.C. 20549
                                     FORM 10-Q

(Mark One)

       X  QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
          EXCHANGE ACT OF 1934

For the quarterly period ended May 31, 1996

OR

          TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
          EXCHANGE ACT OF 1934

For the transition period from                      to

Commission file number 1-3789

                       SOUTHWESTERN PUBLIC SERVICE COMPANY
            (Exact name of registrant as specified in its charter)

          New Mexico                                        75-0575400
  (State or other jurisdiction of                        (I.R.S. Employer
   incorporation or organization)                         Identification No.)

                      Tyler at Sixth, Amarillo, Texas 79101
              (Address of principal executive offices)   (Zip Code)

Registrant's Telephone Number, including area code (806) 378-2121

     Indicate  by check mark  whether the  registrant  (1) has filed all reports
required to be filed by Section 13 or 15(d) of the  Securities  Exchange  Act of
1934  during  the  preceding  12 months  (or for such  shorter  period  that the
registrant was required to file such reports),  and (2) has been subject to such
filing requirements for the past 90 days. Yes X No __

     As of July 10, 1996,  40,917,908  shares of the Company's common stock were
outstanding.


SOUTHWESTERN PUBLIC SERVICE COMPANY 
FORM 10-Q
For the Quarter Ended May 31, 1996


TABLE OF CONTENTS

PART I. Financial Information
          (Unaudited, except Condensed Consolidated Balance Sheet at
                August 31, 1995)

          Condensed Consolidated Balance Sheets at May 31, 1996 and
                August 31, 1995

          Condensed  Consolidated  Statements of Earnings for the three,  nine
                and twelve months ended May 31, 1996 and 1995

          Condensed  Consolidated  Statements  of Cash  Flows  for the nine and
                twelve months ended May 31, 1996 and 1995

          Notes to Condensed Consolidated Financial Statements

          Independent Accountants' Report

          Management's Discussion and Analysis of
                Financial Condition and Results of Operations

PART II. Other Information

Signatures

Exhibit 12. Statement of Computation of Ratio of Earnings


PART I. FINANCIAL INFORMATION



SOUTHWESTERN PUBLIC SERVICE COMPANY
Condensed Consolidated Balance Sheets


Assets
                                                                  
                                                     May 31,        August 31,
                                                     1996           1995
                                                     (Unaudited)
                                                           (In Thousands)
Utility plant:
         Utility plant in service ................   $ 2,455,017    $ 2,366,435
         Accumulated depreciation ................      (901,276)      (854,015)
                  Net plant in service ...........     1,553,741      1,512,420
         Construction work in progress ...........        60,625         31,026
                  Net utility plant ..............     1,614,366      1,543,446
Nonutility property and investments ..............        72,449         70,087

Current assets:
         Cash and temporary investments ..........        18,007         36,860
         Accounts receivable, net ................        69,385         73,262
         Accrual for unbilled revenues ...........        22,833         28,626
         Materials and supplies, at average cost .        20,028         21,647
         Prepayments and other current assets ....         7,785         10,734
                  Total current assets ...........       138,038        171,129

Deferred debits ..................................       141,107        124,343

                  Total assets ...................   $ 1,965,960    $ 1,909,005

         Continued . . .

See accompanying notes to condensed consolidated financial statements.





SOUTHWESTERN PUBLIC SERVICE COMPANY
Condensed Consolidated Balance Sheets

Capitalization and Liabilities
                                                                                   
                                                                        May 31,      August 31,
                                                                        1996         1995
                                                                        (Unaudited)
                                                                             (In Thousands)
Capitalization:
         Common stock, $1 par value, authorized - 100,000,000 shares;
                  issued and outstanding - 40,917,908 shares ........   $   40,918   $   40,918
         Premium on capital stock ...................................      307,484      306,376
         Retained earnings ..........................................      364,576      373,458
                  Total common shareholders' equity .................      712,978      720,752
         Preferred stock - redemption not required ..................          -         72,680
         Long-term debt .............................................      625,204      582,276
                  Total capitalization ..............................    1,338,182    1,375,708

Current liabilities:
         Short-term debt ............................................       86,078          -
         Current maturities of long-term debt .......................       15,176          276
         Accounts payable ...........................................       14,562       12,187
         Interest accrued ...........................................       16,895        9,067
         Fuel and purchased power expense accrued ...................       41,428       40,164
         Taxes accrued ..............................................       12,511       39,757
         Dividends payable on common stock ..........................       22,505       22,505
         Other current liabilities ..................................       37,043       45,812
                  Total current liabilities .........................      246,198      169,768

Deferred credits:
         Deferred income taxes ......................................      364,595      344,794
         Unamortized investment tax credits .........................        5,865        6,053
         Other ......................................................       11,120       12,682
                  Total deferred credits ............................      381,580      363,529

                  Total capitalization and liabilities ..............   $1,965,960   $1,909,005

See accompanying notes to condensed consolidated financial statements.





SOUTHWESTERN PUBLIC SERVICE COMPANY
Condensed Consolidated Statements of Earnings
(Unaudited)

                                                                                                     

                                                      Three Months Ended        Nine Months Ended         Twelve Months Ended
                                                      5-31-96      5-31-95      5-31-96      5-31-95      5-31-96      5-31-95
                                                                      (In Thousands, Except Per Share Amounts)

Operating revenues ................................   $ 225,029    $ 205,187    $ 629,771    $ 574,251    $ 889,602    $ 829,063

Operating expenses:
         Operation:
                  Fuel ............................     105,659       95,054      289,766      262,702      397,116      380,746
                  Purchased power .................       7,009        1,069       11,635        3,399       13,476        4,572
                  Other ...........................      29,843       25,717       88,036       77,129      118,374      106,990
         Maintenance ..............................      10,444        7,261       25,488       23,207       31,320       29,970
         Depreciation and amortization ............      16,497       15,292       49,344       45,871       64,542       60,741
         Taxes other than property and
                  income taxes ....................       4,923        4,389       15,331       14,055       20,398       19,216
         Property taxes ...........................       6,068        6,074       17,665       17,935       23,739       23,700
         Income taxes (note 2) ....................      12,606       14,294       38,487       36,043       66,317       58,779
                           Total operating expenses     193,049      169,150      535,752      480,341      735,282      684,714
Operating income ..................................      31,980       36,037       94,019       93,910      154,320      144,349

Other income, net:
         Income taxes (note 2) ....................        (405)        (857)      (1,698)      (2,074)      (3,398)        (778)
         Other, net ...............................       1,589        2,202        5,167        5,709       10,432        3,179
                           Total other income, net        1,184        1,345        3,469        3,635        7,034        2,401

Interest charges ..................................      13,286       10,953       36,361       31,270       47,025       41,504
Net earnings ......................................      19,878       26,429       61,127       66,275      114,329      105,246
Dividends and premiums on cumulative
         preferred stock ..........................         -          1,219        2,494        3,658        3,713        4,878
Earnings applicable to
         common stock .............................   $  19,878    $  25,210    $  58,633    $  62,617    $ 110,616    $ 100,368
Earnings per common share* ........................   $    0.49    $    0.62    $    1.43    $    1.53    $    2.70    $    2.45
Weighted average shares
         outstanding ..............................      40,918       40,918       40,918       40,918       40,918       40,918
Dividends declared per
         common share .............................   $    0.55    $    0.55    $    1.65    $    1.65    $    2.20    $    2.20

( ) Denotes deduction.
*Based on weighted average shares outstanding.

See accompanying notes to condensed consolidated financial statements.





SOUTHWESTERN PUBLIC SERVICE COMPANY
Condensed Consolidated Statements of Cash Flows
(Unaudited)
                                                                                                                
                                                                                  Nine Months Ended         Twelve Months Ended
                                                                                  5-31-96      5-31-95      5-31-96      5-31-95
                                                                                                   (In Thousands)
Operating Activities:
         Cash received from customers .........................................   $ 628,363    $ 597,886    $ 854,580    $ 831,822
         Cash paid to suppliers and employees .................................    (406,982)    (384,192)    (533,109)    (523,734)
         Interest paid ........................................................     (29,163)     (24,420)     (46,833)     (39,967)
         Income taxes paid ....................................................     (47,369)     (36,663)     (60,794)     (47,691)
         Taxes other than income taxes paid ...................................     (40,390)     (35,294)     (46,994)     (41,391)
         Other operating cash receipts and payments, net ......................      (4,612)       4,495          712       13,808
                               Net cash provided by operating activities ......      99,847      121,812      167,562      192,847
Investing Activities:
         Construction expenditures ............................................     (89,463)     (70,501)    (113,624)     (88,125)
         Nonutility property and investments ..................................      (2,362)     (11,553)     (19,028)     (14,906)
         Acquisitions .........................................................     (29,200)         -        (29,200)         -
                               Net cash used in investing activities ..........    (121,025)     (82,054)    (161,852)    (103,031)
Financing Activities:
         Issuance of long-term debt ...........................................      60,000       70,000       66,204       70,000
         Retirement of long-term debt .........................................      (2,172)     (16,702)      (2,350)     (17,046)
         Change in short-term debt ............................................      86,078      (14,994)      86,078      (49,000)
         Redemption of preferred stock ........................................     (71,572)         -        (71,572)         -
         Dividends paid (common and preferred) ................................     (70,009)     (71,173)     (93,734)     (94,898)
                               Net cash used in financing activities ..........       2,325      (32,869)     (15,374)     (90,944)
Net Increase (Decrease) in Cash and Temporary Investments .....................     (18,853)       6,889       (9,664)      (1,128)
Cash and Temporary Investments at Beginning of Period .........................      36,860       20,782       27,671       28,799
Cash and Temporary Investments at End of Period ...............................   $  18,007    $  27,671    $  18,007    $  27,671

Reconciliation of Net Earnings to Net Cash Provided
         by Operating Activities:
                  Net earnings ................................................   $  61,127    $  66,275    $ 114,329    $ 105,246
                  Adjustments to reconcile net earnings to net cash
                           provided by operating activities:
                               Depreciation and amortization ..................      49,344       45,871       64,542       60,741
                               Deferred income taxes and investment tax credits      12,668        8,398       13,737       11,394
                               Allowance for equity funds used during construction      (60)        (219)         (70)        (207)

                  Cash flows impacted by changes in:
                               Accounts receivable ............................       3,877       12,780      (12,808)        (716)
                               Accrual for unbilled revenues ..................       5,793       13,255      (14,770)       3,594
                               Materials and supplies .........................       1,619       (1,666)        (124)      (2,228)
                               Accounts payable ...............................       2,375       (3,331)       5,592         (779)
                               Fuel and purchased power expense accrued .......       1,264       (8,378)       8,922          949
                               Taxes accrued ..................................     (27,246)     (10,171)      (7,677)       6,105
                               Liability for refunds to customers .............     (10,325)      (1,697)      (6,463)         839
                               Other, net .....................................        (589)         695        2,352        7,909
                                       Net cash provided by operating activities  $  99,847    $ 121,812    $ 167,562    $ 192,847

See accompanying notes to condensed consolidated financial statements.



SOUTHWESTERN PUBLIC SERVICE COMPANY
Notes to Condensed Consolidated Financial Statements
(Unaudited)


(1) Interim  periods.  The results of operations for the interim periods are not
necessarily an indication of the expected results for the fiscal year due to the
seasonal nature of Southwestern Public Service Company's (the Company) business.
The unaudited condensed  consolidated  financial statements included herein were
prepared from the books of the Company in  accordance  with  generally  accepted
accounting  principles and reflect all adjustments (none of which are other than
normal recurring adjustments) which are, in the opinion of management, necessary
to provide a fair statement of the results of operations and financial  position
for the interim  periods.  Such financial  statements  generally  conform to the
presentation  reflected in the  Company's  Annual  Report to  Shareholders.  The
current interim periods  reported herein are included in the fiscal year subject
to independent audit at the end of the year.

(2) Income taxes. The components of income tax expense (benefit) are as follows:


                                                                                        
                                              Three Months Ended      Nine Months Ended       Twelve Months Ended
                                              5-31-96     5-31-95     5-31-96     5-31-95     5-31-96     5-31-95
                                                                         (In Thousands)
 Taxes on operating income:
                  Federal-current .........   $  7,280    $ 10,675    $ 23,746    $ 26,165    $ 49,175    $ 45,035
                  Federal-deferred ........      4,987       3,266      13,286       8,963      14,994      12,195
                  Investment tax credits...        (63)        (63)       (188)       (188)       (250)       (250)
                  State-current ...........        402         416       1,643       1,103       2,398       1,799
                                                12,606      14,294      38,487      36,043      66,317      58,779
 Taxes on other income:
                  Federal-current .........        626       1,097       2,094       2,430       4,367       1,309
                  Federal-deferred ........       (239)       (249)       (430)       (377)     (1,007)       (552)
                  State-current ...........         18           9          34          21          38          21
                                                   405         857       1,698       2,074       3,398         778
                        Total income taxes    $ 13,011    $ 15,151    $ 40,185    $ 38,117    $ 69,715    $ 59,557


3) Merger  with  Public  Service  Company of  Colorado  (PSCo).  The Company and
Denver-based  PSCo entered into a definitive  merger  agreement  (the Merger) on
August 22, 1995, to form a registered  public utility  holding company named New
Century  Energies,  Inc.,  which will be the parent  company for the Company and
PSCo. The  shareholders  of the Company and PSCo approved the Agreement and Plan
of  Reorganization,  as amended,  at their  respective  shareholder  meetings on
January  31,  1996.  The  transaction  is still  subject to various  conditions,
including the approval of, or the taking of other action by, the  Securities and
Exchange  Commission,  the Federal Trade Commission,  the Department of Justice,
the Federal Energy Regulatory  Commission  (FERC),  and the state public utility
commissions  in Texas,  Colorado and New Mexico.  Requested  approvals have been
received from Kansas, Wyoming and the Nuclear Regulatory Commission.

     Requisite   applications   have  been  filed  with  the  applicable   state
jurisdictions,  the Securities and Exchange Commission and the FERC and numerous
intervenors have filed in certain of the proceedings. Hearings began in Texas on
June 24,  1996,  in Colorado  on July 9, 1996,  and have been  scheduled  in New
Mexico for July 22, 1996. On June 26, 1996, the FERC announced a date of January
31, 1997, for an initial decision on the Merger.

     The  Merger,  with a targeted  completion  date in the  spring of 1997,  is
conditioned on qualifying as a tax-free  reorganization  and being accounted for
as a pooling of interests.

(4) Long-Term  Debt. The Company made a public  offering of $60 million of 6.50%
First  Mortgage Bonds (Bonds) on March 8, 1996. The proceeds from the Bonds were
applied primarily to the retirement of short-term debt.

(5) Rate and Regulatory  Matters.  A Public  Utility  Commission of Texas (PUCT)
substantive  rule  requires  periodic  examination  of the  Company's  fuel  and
purchased  power costs,  the  efficiency  of the use of such fuel and  purchased
power, fuel acquisition and management  policies and purchase power commitments.
On May  1,  1995,  the  Company  filed  with  the  PUCT  a  petition  for a fuel
reconciliation  for the months of January 1992 through  December 1994. A hearing
was held in  September  1995,  and in  January  1996 an order was  issued  which
required  the  Company to make a $3.9  million  fuel refund  consisting  of $2.1
million of overrecovered fuel costs (which has previously been accrued) and $1.8
million  of  disallowed  fuel  costs  for the  period.  Additionally,  the order
required the Company to flow through to customers  100% of margins from non-firm
off-system  opportunity  sales as of January 1995. Prior Commission  rulings had
allowed  the Company to retain 25% of these  margins.  The  retained  portion of
these  margins for  calendar  year 1995 was $2.3  million.  The Company  filed a
motion for  rehearing on January 25, 1996.  The PUCT issued an order on March 14
denying  rehearing  on the  fuel  disallowance,  (which  was  adjusted  to  $1.9
million),  and ordered the flow through of 100% of the margin effective with the
first billing cycle after the date of the order.  The Company filed a motion for
rehearing  of the March 14 order on April 3, which was also  denied.  On May 24,
1996,  the Company  filed an appeal in the Travis County  District  Court on the
PUCT's  decision.  The  ultimate  outcome of this matter will not  significantly
affect consolidated financial results.

     In December  1989 the FERC issued its order  regarding  the 1985 rate case.
The Company  appealed  certain portions of the order that related to recognition
in rates of the  reduction  of the federal  income tax rate from 46% to 34%. The
United States Court of Appeals for the District of Columbia Circuit remanded the
case, directing the FERC to reconsider the Company's claim of an offsetting cost
and  limiting  the FERC's  actions.  The FERC issued its Order on Remand in July
1992,  required  filings were made and a hearing was completed in February 1994.
In  October  1994,  the  administrative  law judge  issued a  favorable  initial
decision that, if approved by the FERC,  would result in a substantial  recovery
by the Company.  Negotiated  settlements with the Company's partial requirements
customers and  Texas-New  Mexico Power Company were approved by the FERC in July
1993 and September 1993,  respectively,  and the Company received  approximately
$2.8  million.  In a  settlement  with  the  Company's  New  Mexico  cooperative
customers,   which  the  FERC  approved  in  July  1995,  the  Company  received
approximately $7.0 million,  including interest.  Resolutions with the remaining
wholesale  customers,  Golden Spread member  cooperatives and Lyntegar  Electric
Cooperative have not been reached.  The Company cannot  reasonably  estimate the
ultimate amount  recoverable  from these  proceedings;  however,  if a favorable
resolution is reached in 1996, it could materially improve consolidated earnings
for the year.

     In August 1995 the Company agreed to purchase TUCO, Inc.  (TUCO),  a wholly
owned  subsidiary of Cabot  Corporation,  for $77 million  subject to regulatory
approval and other  conditions.  TUCO owns the coal inventory  maintained at the
Company's Harrington and Tolk generating stations. It also administers contracts
with coal mines, railroads and the coal-handling operator at the two coal-fueled
power plants.  This purchase had been expected to lower fuel costs.  On February
7, 1996,  the PUCT denied  certain  rule waivers for rate  treatment  which were
necessary to complete the  purchase.  The Company  applied for  rehearing and on
April 26, 1996,  the matter was again denied by the PUCT.  No further  appeal is
anticipated. Although the Company will not be purchasing TUCO, it is negotiating
alternative options for working with TUCO to provide fuel savings.

(6) General.  See note (1) of Notes to Consolidated  Financial Statements in the
Company's  1995  Annual  Report  on Form  10-K for a  summary  of the  Company's
significant accounting policies.



Independent Accountants' Report


Southwestern Public Service Company:

We have  reviewed  the  accompanying  condensed  consolidated  balance  sheet of
Southwestern Public Service Company and subsidiaries as of May 31, 1996, and the
related  condensed  consolidated  statements  of earnings  for the  three-month,
nine-month and twelve-month  periods ended May 31, 1996 and 1995, and cash flows
for the nine-month and  twelve-month  periods ended May 31, 1996 and 1995. These
financial statements are the responsibility of the Company's management.

We conducted our review in accordance with standards established by the American
Institute  of  Certified  Public  Accountants.  A review  of  interim  financial
information consists principally of applying analytical  procedures to financial
data and making  inquiries of persons  responsible  for financial and accounting
matters.  It is  substantially  less in scope than an audit in  accordance  with
generally accepted auditing standards,  the objective of which is the expression
of an opinion regarding the financial statements taken as a whole.  Accordingly,
we do not express such an opinion.

Based on our review, we are not aware of any material  modifications that should
be made to such condensed  consolidated  financial  statements for them to be in
conformity with generally accepted accounting principles.

We have  previously  audited,  in accordance  with generally  accepted  auditing
standards,  the consolidated  balance sheet and statement of  capitalization  of
Southwestern  Public Service Company and subsidiaries as of August 31, 1995, and
the related consolidated  statements of income,  stockholders'  equity, and cash
flows for the year then ended (not  presented  herein);  and in our report dated
October 10,  1995,  we expressed an  unqualified  opinion on those  consolidated
financial  statements.  In  our  opinion,  the  information  set  forth  in  the
accompanying  condensed  consolidated  balance  sheet as of August 31, 1995,  is
fairly stated, in all material respects, in relation to the consolidated balance
sheet from which it has been derived.


Deloitte & Touche LLP

July 12, 1996
Dallas, Texas


MANAGEMENT'S DISCUSSION AND ANALYSIS
OF FINANCIAL CONDITION AND
RESULTS OF OPERATIONS


RESULTS OF OPERATIONS

         Operating Revenues and Kilowatt-Hour Sales

         Substantially all of the Company's  operating  revenues result from the
sale of electric  energy.  The principal  factors  determining  revenues are the
amount and price per unit of energy sold.  The  following  table  describes  the
principal components of changes in revenues.


                                                                                
                                                   Increase (Decrease) From Corresponding Prior Period
                                                        Three Months   Nine Months   Twelve Months
                                                        Ended          Ended         Ended
                                                        5-31-96        5-31-96       5-31-96
                                                               (Dollars  In  Thousands) 
  Estimated effect on revenues of variations in:
         Kilowatt-hour (kwh) sales * ................   $ 20,064       $ 43,316      $ 48,565
         Rates ......................................     (2,929)        (2,154)        5,969
         Fuel and purchased power cost recovery .....      3,551         14,290         9,102
                  Subtotal ..........................     20,686         55,452        63,636
         Non-firm kwh sales .........................       (844)            68        (3,097)
                  Total revenue increase ............   $ 19,842       $ 55,520      $ 60,539
  Increase in kwh sales* (in millions) ..............        506          1,030         1,200
  Decrease in non-firm kwh sales (in millions) ......       (198)          (403)         (600)

*Comprised of retail and wholesale excluding economy and interruptible (non-firm) wholesale kwh sales.


         Variations  in Kwh  Sales.  The  revenue  increases  in the  nine-  and
twelve-month  periods are  attributable  primarily to  increased  sales to rural
electric  cooperatives  (RECs). This increase is principally due to sales to Cap
Rock Electric  Cooperative  that began in February 1994 and increased to 100% of
Cap Rock's West Texas requirements in February 1995. Increased irrigation sales,
reflecting below normal precipitation, also contributed to the rise in REC sales
for all periods.  Record breaking heat in May 1996 accounted for the increase in
retail and wholesale  sales for the quarter and  contributed to increases in the
other periods.  Improved economic  conditions also positively impacted sales for
all periods.  Additionally,  accounting adjustments to the estimate of delivered
not billed kwh sales also  increased  revenues  for the  twelve-month  period by
approximately  $8.3 million.  These estimated kwh sales relate to energy used by
customers but not billed until the subsequent month.

         Variations in Rates.  Revenues  decreased in the three- and  nine-month
periods due primarily to contractually  set demand charges for certain wholesale
customers. Although firm wholesale kwh sales increased, the revenue per kwh sold
decreased due to such  contractual  demand charges.  Revenues  increased for the
twelve-month period as a result of greater demand charge revenue paid by certain
wholesale  customers.  Additionally,  a settlement  of the 1985  Federal  Energy
Regulatory  Commission  (FERC) rate case with the Company's New Mexico wholesale
REC customers  contributed increased revenues of approximately $4.0 million (and
interest  of $3.0  million  which is  included  in other  income) for the twelve
months.

         Variations in Fuel and Purchased Power Cost Recovery. Revenue increases
are due to higher  natural  gas prices in all  periods  while  higher coal costs
contributed to the increases in the nine- and twelve-month periods.

         Variations in Non-Firm Kwh Sales.  The amount of revenues  arising from
non-firm  sales is dependent,  in large part,  upon the amount and cost of power
available to the Company for sale,  the demand for power,  the  availability  of
competing  hydroelectric  power from the  Northwest  and  generation  from major
plants in the West.  The decline in non-firm sales for the  twelve-month  period
was  primarily  due to  available  power  from major  western  plants and excess
hydroelectric power in the Northwest.

         Operating Expenses and Non-Operating Items

         Fuel and purchased power expense  comprised  58.4%,  56.3% and 55.8% of
total  operating  expenses for the three,  nine and twelve  months ended May 31,
1996, respectively.  When compared to the corresponding periods last year, these
expenses  increased  $16.5  million or 17.2%,  $35.3  million or 13.3% and $25.3
million or 6.6%, respectively.  Fuel expense (excluding purchased power expense)
per net kwh  generated,  increased  from 1.81 to 2.02  cents,  from 1.76 to 1.93
cents,  and  from  1.77 to 1.87  cents  for the  respective  three-,  nine-  and
twelve-month  periods  because of higher  market  prices for  natural gas in all
periods  and  greater  coal  costs  in  the  nine-  and  twelve-month   periods.
Additionally,  due to its availability, the Company purchased greater quantities
of low cost economy power.

         Total operating expenses, excluding fuel and purchased power, increased
$7.4 million or 10.1%, $20.1 million or 9.4%, and $25.3 million or 8.4%, for the
respective  three-,  nine- and  twelve-month  periods.  The  increases  resulted
primarily  from an  expected  increase  in  merger-related  expenses  (see OTHER
MATTERS) and from production maintenance expenses resulting from scheduled power
plant  repairs.  Income  taxes were also  higher for the nine- and  twelve-month
periods.

         Other income  increased  in the  twelve-month  period due  primarily to
approximately  $3.0 million of interest from the rate case  settlement  with New
Mexico  wholesale  customers.  The  write-off of  nonrecurring  expenses of $3.4
million  (related  to  engineering  and  design  costs of a  previously  planned
generating  facility  and  business  development  costs  related to a generation
project in Missouri) reduced other income for last year.

         Earnings

         The decline in earnings for the  three-and  nine-month  periods was due
primarily to increased  production  maintenance  expenses,  interest charges and
merger-related  expenses.  Earnings for the  twelve-month  period reflect income
from  increased  kilowatt-hour  sales which helped offset higher  expenses.  The
increase for the  twelve-month  period also reflects a change in the estimate of
delivered  not billed kwh sales ($5.4 million or 13 cents per share) and the New
Mexico  rate case  settlement  ($4.5  million  or 11 cents per  share).  Current
operating income increased for the nine- and twelve-month  periods due primarily
to increased kwh sales to all retail customers and certain wholesale  customers,
particularly  RECs. The increase in sales to RECs was due primarily to increased
irrigation-related sales, due to below-normal  precipitation.  Sales to Cap Rock
also  contributed  to the  rise in REC  sales  for the  nine-  and  twelve-month
periods.

         Assuming normal weather  conditions,  earnings for the 1996 fiscal year
are expected to remain at or slightly below last year's level  (excluding the 13
cents and 11 cents per share described above). If a favorable  resolution of the
1985 FERC rate case with Texas wholesale REC customers could be reached in 1996,
it could  materially  improve  earnings  for the year.  Additionally,  Quixx has
entered into an agreement  to sell  certain  water rights to the Canadian  River
Municipal  Water  Authority  (CRMWA) for $14.5  million  that would result in an
after-tax gain of  approximately  $7.6 million.  The Company expects the sale to
close in fiscal 1996.

LIQUIDITY AND CAPITAL RESOURCES

         The   Company's   demand  for  capital  is  normally   related  to  the
construction  of utility plant and  equipment.  Cash  construction  expenditures
excluding  AFUDC for the three,  nine and twelve months ended May 31, 1996, were
$25.1 million, $89.5 million and $113.6 million, respectively. Such expenditures
are expected to  approximate  $112.9  million for 1996.  The purchase of certain
Texas  properties  from  Texas-New  Mexico Power Company (TNP) for $29.2 million
resulted  in  additional  cash   requirements  this  year.  The  Company  cannot
accurately  forecast the portion of  internally  generated  funds to be used for
capital  expenditures,  but expects that it will be  approximately 60 percent in
fiscal 1996  (including  funds used for the purchase of TNP, but excluding funds
used to redeem and purchase the Preferred Stock discussed below).

         An additional  unbudgeted  cash  requirement of $32 million is expected
in 1997 for a 100 MW gas turbine to be  installed  with an  anticipated  startup
date in the summer of 1997.

         The Company  redeemed  on December  27,  1995,  all of its  outstanding
Preferred Stock that was redeemable by its terms.  The Company also purchased on
January 9, 1996, all of the  outstanding  2,600 shares of its 14.50%  Cumulative
Preferred  Stock that was not  redeemable by its terms.  The  aggregate  cost to
retire the Preferred  Stock was  approximately  $76 million,  including  accrued
dividends.  The Company  financed the  redemption  and purchase of the Preferred
Stock with short-term borrowings.

         On March 8,  1996,  the  Company  issued  $60  million  of 6.50%  First
Mortgage Bonds due March 1, 2006, the net proceeds of which were used to repay a
portion of the Company's outstanding short-term borrowings.  The Company filed a
shelf  registration on June 4, 1996,  under which $220 million of First Mortgage
Bonds and/or  preferred stock and/or unsecured debt securities are available for
issuance.  On June 5, 1996, the Company filed a shelf registration covering $100
million of trust preferred securities which has not yet become effective.

         In June 1996 the New Mexico  Public  Utility  Commission  approved  the
Company's  application to contribute $90 million of additional capital to Quixx.
These  funds will be limited to $15  million  per year for six years and will be
used  to  continue  the  investment  in and  development  of  independent  power
projects.

         At May 31, 1996, the Company maintained  committed bank lines of credit
aggregating $180 million, under which there were no borrowings  outstanding.  At
May 31, 1996,  the Company had  approximately  $87 million of  commercial  paper
outstanding.

         The Company currently  contemplates the sale of Preferred Stock, Common
Stock and Bonds during the five-year  period  1996-2000 in  connection  with the
financing of its construction program and retirement of outstanding securities.

OTHER MATTERS

         In  response  to  changing  utility  regulations,   federal  and  state
statutory  changes,  and  evolving  markets,  the  Company  has  entered  into a
definitive  merger  agreement  with  Public  Service  Company of  Colorado  (the
Merger). Consummation of the Merger is subject to customary conditions including
receiving   shareholder  and  regulatory  authority  approvals.   The  Company's
shareholders  approved the Merger at the Annual Meeting on January 31, 1996. The
two  utilities  are  working  toward a  completion  date in the  spring of 1997.
However,  settlement  with all  parties  before the  issues go to hearing  could
result in an earlier  completion.  The  foregoing  discussions  of the Company's
"Results of Operations"  and "Liquidity and Capital  Resources" do not take into
account any  changes  that could  arise as a result of the  consummation  of the
Merger.


PART II. OTHER INFORMATION

Item 5. Other Information.

     The  Company's  ratio of  earnings to fixed  charges for the twelve  months
ended  May 31,  1996,  was 4.59.  The ratio of  earnings  to fixed  charges  and
preferred dividend requirements combined was 4.11 for such period.

Item 6. Exhibits and Reports on Form 8-K.

         (a)  Exhibits:

                12   Statement showing computations of ratio of earnings for
                     the twelve months ended May 31, 1996

                15   Letter of Deloitte & Touche LLP regarding unaudited 
                     condensed consolidated interim financial information

         (b)  Reports on Form 8-K:

                None



SIGNATURES

         Pursuant to the  requirements  of the Securities  Exchange Act of 1934,
the  registrant  has duly  caused  this report to be signed on its behalf by the
undersigned, thereunto duly authorized.



         SOUTHWESTERN PUBLIC SERVICE COMPANY

         By       Doyle R. Bunch II
                  Executive Vice-President
                  Accounting and Corporate Development

DATE: July 12, 1996