EX-12 5 esex12-1.htm

 

 

Exhibit 12.1

IDACORP, Inc.

Consolidated Financial Information

 Ratio of Earnings to Fixed Charges and Supplemental Ratio of Earnings to Fixed Charges

(Thousands of Dollars)

Twelve Months Ended

December 31,

 

2010 

2009 

2008 

2007 

2006 

RATIO OF EARNINGS TO FIXED CHARGES

Earnings, as defined:

Income from continuing operations before income taxes

 $

141,729 

 $

146,737 

 $

117,614 

 $

96,003 

 $

115,452 

Adjust for distributed income of equity investees

3,522 

13,724 

5,176 

6,064 

(9,347)

Fixed charges, as below

86,806 

79,461 

81,172 

72,879 

65,745 

Total earnings, as defined

 $

232,057 

 $

239,922 

 $

203,962 

 $

174,946 

 $

171,850 

Fixed charges, as defined:

Interest charges1

 $

85,840 

 $

78,457 

 $

80,282 

 $

71,946 

 $

64,720 

Rental interest factor

966 

1,004 

890 

933 

1,025 

Total fixed charges, as defined

 $

86,806 

 $

79,461 

 $

81,172 

 $

72,879 

 $

65,745 

Ratio of earnings to fixed charges

2.67x

3.02x

2.51x

2.40x

2.61 

           

SUPPLEMENTAL RATIO OF EARNINGS TO FIXED

CHARGES

Earnings, as defined:

Income from continuing operations before income taxes

 $

141,729 

 $

146,737 

 $

117,614 

 $

96,003 

 $

115,452 

Adjust for distributed income of equity investees

3,522 

13,724 

5,176 

6,064 

(9,347)

Supplemental fixed charges, as below

87,870 

80,946 

82,962 

74,631 

67,521 

Total earnings, as defined

 $

233,121 

 $

241,407 

 $

205,752 

 $

176,698 

 $

173,626 

Supplemental fixed charges:

Interest charges1

 $

85,840 

 $

78,457 

 $

80,282 

 $

71,946 

 $

64,720 

Rental interest factor

966 

1,004 

890 

933 

1,025 

Supplemental increment to fixed charges2

1,064 

1,485 

1,790 

1,752 

1,776 

Total supplemental fixed charges

 $

87,870 

 $

80,946 

 $

82,962 

 $

74,631 

 $

67,521 

Supplemental ratio of earnings to fixed charges

2.65x

2.98x

2.48x

2.37x

2.57x

1 FIN 48 interest is not included in interest charges.

2 Explanation of increment - Interest on the guaranty of American Falls Reservoir District bonds and Milner Dam, Inc.

notes which are already included in operation expenses.