EX-12 9 ex12c1.htm IDACORP, INC

Exhibit 12(c)

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

 

Three

Twelve Months Ended

Months Ended

December 31,

March 31,

(Thousands of Dollars)

 

 

2007

2006

2005

 

2004

 

2003

 

2002

Earnings, as defined:

Income from continuing operations

before income taxes

$

29,478

$

115,452 

$

103,327 

$

60,830 

$

31,063 

$

22,036 

Adjust for distributed income of equity

investees

1,326

(9,347)

(10,370)

1,990 

(2,136)

(2,544)

Equity in loss of equity method

investments

-

Minority interest in losses of majority

owned subsidiaries

-

(48)

(435)

(211)

Supplemental fixed charges and

Preferred dividends, as below

17,327

67,521 

65,991 

67,654 

69,679 

64,257 

Total earnings, as defined

$

48,131

$

173,626 

$

158,948

$

130,426 

$

98,171 

$

83,538 

Fixed charges, as defined:

Interest charges

$

16,691

$

64,720 

$

62,962

$

61,269 

$

64,813 

$

60,031 

Preferred stock dividends of

subsidiaries - gross up -

IDACORP rate

-

-

3,216 

1,915 

857 

Rental interest factor

202

1,025 

1,417

1,652 

1,406 

1,770 

Total fixed charges

$

16,893

$

65,745 

$

64,379

$

66,137 

$

68,134 

$

62,658 

Supplemental increment to fixed charges *

434

1,776 

1,612

1,517 

1,545 

1,599 

Supplemental fixed charges

17,327

67,521 

65,991

67,654 

69,679 

64,257 

Preferred dividends requirements

-

-

Total combined supplemental

$

17,327

$

67,521 

$

65,991

$

67,654 

$

69,679 

$

64,257 

Supplemental ratio of earnings to

combined fixed charges and preferred

Dividends

2.78x

2.57x

2.41x

1.93x

1.41x

1.30x

*Explanation of increment - Interest on the guaranty of American Falls Reservoir District bonds and Milner Dam, Inc. notes which are already included in operating expenses.