EX-12.1 2 dex121.htm COMPUTATION OF RATIOS OF EARNINGS - NEVADA POWER COMPANY Computation of Ratios of Earnings - Nevada Power Company

Exhibit 12.1

Nevada Power Company

 

    Three Months Ended
March 31,
    Year Ended December 31,  
    2007     2006     2006     2005     2004     2003     2002  
                Amounts in 000’s                    

EARNINGS AS DEFINED:

 

Income (Loss) From Continuing Operations

    After Interest Charges

  $ 4,582     $ (3,296 )   $ 224,540     $ 132,734     $ 104,312     $ 19,277     $ (235,070 )

Income Taxes

    2,366       (1,686 )     117,510       63,995       56,572       (614 )     (131,784 )
                                                       

Income (Loss) From Continuing Operations

    before Income Taxes

    6,948       (4,982 )     342,050       196,729       160,884       18,663       (366,854 )

Fixed Charges

    47,140       47,081       190,333       159,776       145,055       195,342       137,968  

Capitalized Interest- (allowance for borrowed funds used during construction)

    (2,550 )     (5,372 )     (11,614 )     (23,187 )     (5,738 )     (2,700 )     (3,412 )

Total

  $ 51,538     $ 36,727     $ 520,769     $ 333,318     $ 300,201     $ 211,305     $ (232,298 )
                                                       

FIXED CHARGES AS DEFINED:

             

Interest Expensed and Capitalized (1)

  $ 47,140     $ 47,081     $ 190,333     $ 159,776     $ 145,055     $ 195,342     $ 137,968  
                                                       

Total

  $ 47,140     $ 47,081     $ 190,333     $ 159,776     $ 145,055     $ 195,342     $ 137,968  
                                                       

RATIO OF EARNINGS TO FIXED CHARGES

    1.09       —         2.74       2.09       2.07       1.08       —    

DEFICIENCY

  $ —       $ 10,354     $ —       $ —       $ —       $ —       $ 370,266  

(1) Includes amortization of premiums, discounts, and capitalized debt expense and interest component of rent expense.