Exhibit 12(e)
Idaho Power Company
Consolidated Financial Information
Supplemental Ratio of Earnings to Fixed Charges
|
|
|
|
| ||||||||||||||||
|
| Twelve Months Ended |
|
| ||||||||||||||||
|
| December 31, |
|
| ||||||||||||||||
|
| (Thousands of Dollars) |
|
| ||||||||||||||||
|
|
|
| June 30, | ||||||||||||||||
|
| 1999 |
| 2000 |
| 2001 |
| 2002 |
| 2003 |
| 2004 | ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Earnings, as defined: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
| Income from continuing operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
| before income taxes |
| $ | 119,872 |
| $ | 128,139 |
| $ | 48,250 |
| $ | 86,326 |
|
| 80,319 |
| $ | 85,250 |
| Adjust for distributed income of equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
| investees |
|
| (837) |
|
| (3,116) |
|
| (1,620) |
|
| (2,544) |
|
| (20,536) |
|
| 21,784 |
| Equity in loss of equity method |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
| investments |
|
| - |
|
| - |
|
| - |
|
| - |
|
| - |
|
| - |
| Minority interest in losses of majority |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
| owned subsidiaries |
|
| - |
|
| - |
|
| - |
|
| - |
|
| - |
|
| - |
| Supplemental fixed charges, as below |
|
| 65,526 |
|
| 61,372 |
|
| 66,748 |
|
| 63,002 |
|
| 61,849 |
|
| 57,841 | |
|
| Total earnings, as defined |
| $ | 184,561 |
| $ | 186,395 |
| $ | 113,378 |
| $ | 146,784 |
|
| 121,632 |
| $ | 164,875 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
Fixed charges, as defined: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
| Interest charges |
| $ | 62,014 |
| $ | 57,797 |
| $ | 64,002 |
| $ | 60,317 |
|
| 59,363 |
| $ | 55,191 | |
| Rental interest factor |
|
| 955 |
|
| 1,036 |
|
| 962 |
|
| 1,086 |
|
| 941 |
|
| 1,126 | |
|
| Total fixed charges |
| $ | 62,969 |
| $ | 58,833 |
| $ | 64,964 |
| $ | 61,403 |
|
| 60,304 |
| $ | 56,317 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
Supplemental increment to fixed charges* |
|
| 2,557 |
|
| 2,539 |
|
| 1,784 |
|
| 1,599 |
|
| 1,545 |
|
| 1,524 | ||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
| Total supplemental fixed charges |
| $ | 65,526 |
| $ | 61,372 |
| $ | 66,748 |
| $ | 63,002 |
|
| 61,849 |
| $ | 57,841 | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
Supplemental ratio of earnings to fixed |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
| charges |
|
| 2.82x |
|
| 3.04x |
|
| 1.70x |
|
| 2.33x |
|
| 1.97x |
|
| 2.85x | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
*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.