EX-12 5 ex12b1.htm IDACORP, INC

Exhibit 12(b)

IDACORP, INC.
Consolidated Financial Information
Ratio of Earnings to Combined Fixed Charges and Preferred Dividends Requirements

 

 

 

 

 

 

Twelve Months Ended

 

 

 

December 31,

 

 

 

(Thousands of Dollars)

 

 

 

 

 

 

 

2001

 

2002

 

2003

 

2004

 

2005

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings, as defined:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before income taxes

 

$

189,860 

 

$

10,525 

 

$

25,459 

 

$

48,213 

 

$

76,582

 

Adjust for distributed income of equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

investees

 

 

(1,620)

 

 

(2,544)

 

 

(20,536)

 

 

26,616 

 

 

4,069

 

Equity in loss of equity method

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

investments

 

 

296 

 

 

 

 

 

 

 

 

-

 

Minority interest in losses of majority

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

owned subsidiaries

 

 

(612)

 

 

(211)

 

 

(435)

 

 

(48)

 

 

-

 

Fixed charges, as below

 

 

85,034 

 

 

62,658 

 

 

68,134 

 

 

66,137 

 

 

64,379

 

 

Total earnings, as defined

 

$

272,958 

 

$

70,428 

 

$

72,622 

 

$

140,918 

 

$

145,030

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed charges, as defined:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest charges

 

$

75,305 

 

$

60,031 

 

$

64,813 

 

$

61,269 

 

$

62,962

 

Preferred stock dividends of

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

subsidiaries - gross up -

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

IDACORP rate

 

 

8,142 

 

 

857 

 

 

1,915 

 

 

3,216 

 

 

-

 

Rental interest factor

 

 

1,587 

 

 

1,770 

 

 

1,406 

 

 

1,652 

 

 

1,417

 

 

Total fixed charges

 

$

85,034 

 

$

62,658 

 

$

68,134 

 

$

66,137 

 

$

64,379

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Preferred dividends requirements

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total combined fixed charges

 

$

85,034 

 

$

62,658 

 

$

68,134 

 

$

66,137 

 

$

64,379

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ratio of earnings to combined fixed

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

charges and preferred dividends

 

 

3.21x

 

 

1.12x

 

 

1.07x

 

 

2.13x

 

 

2.25x