EX-12 6 ex121.htm IDACORP, INC

Exhibit 12

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

 

 

Twelve Months Ended

 

Twelve Months

 

 

December 31,

 

Ended

 

 

(Thousands of Dollars)

 

June 30,

 

 

 

 

 

 

 

1997

 

1998

 

1999

 

2000

 

2001

 

2002

 

 

 

Earnings, as defined:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

before income taxes

 

$

135,908 

 

$

133,021 

 

$

119,872 

 

$

128,139 

 

$

48,250 

 

$

70,262 

 

Adjust for distributed income of equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

investees

 

 

(3,943)

 

 

(4,697)

 

 

(837)

 

 

(3,116)

 

 

(1,620)

 

 

(2,073)

 

Equity in loss of equity method

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

investments

 

 

 

 

476 

 

 

 

 

 

 

 

 

 

Minority interest in losses of majority

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

owned subsidiaries

 

 

 

 

(125)

 

 

 

 

 

 

 

 

 

Fixed charges, as below

 

 

61,743 

 

 

61,394 

 

 

62,969 

 

 

58,833 

 

 

64,964 

 

 

64,665 

 

 

Total earnings, as defined

 

$

193,708 

 

$

190,069 

 

$

182,004 

 

$

183,856 

 

$

111,594 

 

$

132,854 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed charges, as defined:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest charges

 

$

60,761 

 

$

60,593 

 

$

62,014 

 

$

57,797 

 

$

64,002 

 

$

63,640 

 

Rental interest factor

 

 

982 

 

 

801 

 

 

955 

 

 

1,036 

 

 

962 

 

 

1,025 

 

 

Total fixed charges, as defined

 

$

61,743 

 

$

61,394 

 

$

62,969 

 

$

58,833 

 

$

64,964 

 

$

64,665 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ratio of earnings to fixed charges

 

 

3.14x

 

 

3.10x

 

 

2.89x

 

 

3.13x

 

 

1.72x

 

 

2.05x