EX-12 5 esex12-3.htm

 

 

 

 

 

 

 

Exhibit 12.3

Idaho Power Company

Consolidated Financial Information

Ratio of Earnings to Fixed Charges

Three Months

Twelve Months Ended

Ended

December 31,

March 31,

(Thousands of Dollars)

 

2009

2008

2007

2006

2005

2004

Earnings, as defined:

Income before income taxes

 $

29,057 

 $

131,715 

 $

111,965 

 $

137,890 

 $

115,764 

 $

76,936 

Adjust for distributed income of equity investees

(3,302)

(6,772)

(5,553)

(9,347)

(10,370)

1,990 

Equity in loss of equity method investments

-  

Minority interest in losses of majority owned

subsidiaries

Fixed charges, as below

18,298 

77,568 

68,272 

60,687 

57,739 

55,530 

Total earnings, as defined

 $

44,053 

 $

202,511 

 $

174,684 

 $

189,230 

 $

163,133 

 $

134,456 

Fixed charges, as defined:

Interest charges1

 $

18,106 

 $

76,711 

 $

67,386 

 $

59,955 

 $

56,866 

 $

54,297 

Rental interest factor

192 

857 

886 

732 

873 

1,233 

Total fixed charges, as defined

 $

18,298 

 $

77,568 

 $

68,272 

 $

60,687 

 $

57,739 

 $

55,530 

Ratio of earnings to fixed charges

2.41 x

2.61 x

2.56 x

3.12 x

2.83 x

2.42 x

1 FIN 48 interest is not included in interest charges.