EX-12 3 ex121.htm IDACORP, INC

Exhibit 12

IDACORP, INC.
Consolidated Financial Information
Ratio of Earnings to Fixed Charges

 

 

Twelve Months Ended

 

 

 

 

December 31,

 

 

 

 

(Thousands of Dollars)

 

 

 

 

 

 

June 30,

 

 

2000

 

2001

 

2002

 

2003

 

2004

 

2005

 

 

 

Earnings, as defined:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before income taxes

 

$

210,701 

 

$

189,860 

 

$

10,525 

 

$

25,459 

 

$

48,213 

 

$

48,405

 

Adjust for distributed income of equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

investees

 

 

(3,116)

 

 

(1,620)

 

 

(2,544)

 

 

(20,536)

 

 

26,616 

 

 

17,869

 

Equity in loss of equity method

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

investments

 

 

186 

 

 

296 

 

 

 

 

 

 

 

 

-

 

Minority interest in losses of majority

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

owned subsidiaries

 

 

(1,468)

 

 

(612)

 

 

(211)

 

 

(435)

 

 

(48)

 

 

-

 

Fixed charges, as below

 

 

73,261 

 

 

85,034 

 

 

62,658 

 

 

68,134 

 

 

66,137 

 

 

65,888

 

 

Total earnings, as defined

 

$

279,564 

 

$

272,958 

 

$

70,428 

 

$

72,622 

 

$

140,918 

 

$

132,162

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed charges, as defined:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest charges

 

$

63,339 

 

$

75,305 

 

$

60,031 

 

$

64,813 

 

$

61,269 

 

$

62,229

 

Preferred stock dividends of

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

subsidiaries - gross up -

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

IDACORP rate

 

 

8,886 

 

 

8,142 

 

 

857 

 

 

1,915 

 

 

3,216 

 

 

2,101

 

Rental interest factor

 

 

1,036 

 

 

1,587 

 

 

1,770 

 

 

1,406 

 

 

1,652 

 

 

1,558

 

 

Total fixed charges, as defined

 

$

73,261 

 

$

85,034 

 

$

62,658 

 

$

68,134 

 

$

66,137 

 

$

65,888

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ratio of earnings to fixed charges

 

 

3.82x

 

 

3.21x

 

 

1.12x

 

 

1.07x

 

 

2.13x

 

 

2.01x