EX-12 7 ex12d1.htm IDACORP, INC

Exhibit 12(d)

Idaho Power Company
Consolidated Financial Information
Ratio of Earnings to Fixed Charges

 

 

 

 

 

 

 

Twelve Months Ended

 

 

 

 

December 31,

 

 

 

 

(Thousands of Dollars)

 

 

 

 

 

 

September 30,

 

 

2000

 

2001

 

2002

 

2003

 

2004

 

2005

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings, as defined:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

before income taxes

 

$

128,139 

 

$

48,250 

 

$

86,326 

 

$

80,319 

 

$

76,936 

 

$

115,144

 

Adjust for distributed income of equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

investees

 

 

(3,116)

 

 

(1,620)

 

 

(2,544)

 

 

(20,536)

 

 

26,616 

 

 

11,337

 

Equity in loss of equity method

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

investments

 

 

 

 

 

 

 

 

 

 

 

 

-

 

Minority interest in losses of majority

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

owned subsidiaries

 

 

 

 

 

 

 

 

 

 

 

 

-

 

Fixed charges, as below

 

 

58,833 

 

 

64,964 

 

 

61,403 

 

 

60,304 

 

 

55,530 

 

 

57,788

 

 

Total earnings, as defined

 

$

183,856 

 

$

111,594 

 

$

145,185 

 

$

120,087 

 

$

159,082 

 

$

184,269

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed charges, as defined:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest charges

 

$

57,797 

 

$

64,002 

 

$

60,317 

 

$

59,363 

 

$

54,297 

 

$

56,833

 

Rental interest factor

 

 

1,036 

 

 

962 

 

 

1,086 

 

 

941 

 

 

1,233 

 

 

955

 

 

Total fixed charges, as defined

 

$

58,833 

 

$

64,964 

 

$

61,403 

 

$

60,304 

 

$

55,530 

 

$

57,788

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ratio of earnings to fixed charges

 

 

3.13x

 

 

1.72x

 

 

2.36x

 

 

1.99x

 

 

2.86x

 

 

3.19x