Exhibit 12(g)
Idaho Power Company
Consolidated Financial Information
Supplemental Ratio of Earnings to Combined Fixed Charges and Preferred Dividends Requirements
|
|
|
| ||||||||||||||||||
|
| 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, and |
|
| 65,526 |
|
| 61,372 |
|
| 66,748 |
|
| 63,002 |
|
| 61,849 |
|
| 57,841 | ||
|
| Preferred dividends, as below |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
| 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 | |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Supplemental fixed charges |
|
| 65,526 |
|
| 61,372 |
|
| 66,748 |
|
| 63,002 |
|
| 61,849 |
|
| 57,841 | |||
Preferred stock dividends - gross up Idaho |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
| Power rate |
|
| 8,133 |
|
| 9,564 |
|
| 9,033 |
|
| 4,456 |
|
| 4,668 |
|
| 4,764 | ||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
| Total combined supplemental |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
| fixed charges and preferred |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| dividends |
| $ | 73,659 |
| $ | 70,936 |
| $ | 75,781 |
| $ | 67,458 |
| $ | 66,517 |
| $ | 62,605 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Supplemental ratio of earnings to |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
| combined fixed charges and preferred |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
| dividends |
|
| 2.51x |
|
| 2.63x |
|
| 1.50x |
|
| 2.18x |
|
| 1.83x |
|
| 2.63x | ||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
*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.