EX-12 12 ex12g.txt
Ex12g Idaho Power Company Consolidated Financial Information Supplemental Ratio of Earnings to Combined Fixed Charges and Preferred Dividends Requirements Twelve Months Twelve Months Ended December 31, Ended (Thousands of Dollars) June 30, 1996 1997 1998 1999 2000 2001 Earnings, as defined: Income from continuing operations before income taxes $ 142,710 $ 135,908 $ 133,021 $ 119,872 $ 128,139 $ 93,529 Adjust for distributed income of equity investees (1,413) (3,943) (4,697) (837) (3,116) 3,930 Equity in loss of equity method investments 0 0 476 0 0 0 Minority interest in losses of majority owned subsidiaries 0 0 (125) 0 0 0 Supplemental fixed charges and preferred dividends, as below 60,939 64,317 63,967 65,526 61,372 65,031 Total earnings, as defined $ 202,236 $ 196,282 $ 192,642 $ 184,561 $ 186,395 $ 162,490 Fixed charges, as defined: Interest charges $ 57,348 $ 60,761 $ 60,593 $ 62,014 $ 57,797 $ 62,041 Rental interest factor 991 982 801 955 1,036 1,070 Total fixed charges 58,339 61,743 61,394 62,969 58,833 63,111 Supplemental increment to fixed charges* 2,600 2,574 2,573 2,557 2,539 1,920 Supplemental fixed charges 60,939 64,317 63,967 65,526 61,372 65,031 Preferred stock dividends-gross up Idaho Power rate 12,146 7,803 8,275 8,133 9,564 9,323 Total combined supplemental fixed charges and preferred dividends $ 73,085 $ 72,120 $ 72,242 $ 73,659 $ 70,936 $ 74,354 Supplemental ratio of earnings to combined fixed charges and preferred dividends 2.77x 2.72x 2.67x 2.51x 2.63x 2.19x *Explanation of increment - Interest on the guaranty of American Falls Reservoir District bonds and Milner Dam, Inc. notes which are already included in operation expenses.