EXHIBIT 12
AVISTA CORPORATION
Computation of Ratio of Earnings to Fixed Charges and
Preferred Dividend Requirements
Consolidated
(Thousands of Dollars)
12 months
ended Years Ended December 31
June 30, -----------------------------------------------
2002 2001 2000 1999 1998
---------- -------- -------- -------- --------
Fixed charges, as defined:
Interest expense $104,774 $100,841 $ 64,846 $ 61,703 $ 66,158
Amortization of debt expense
and premium - net 8,305 5,639 3,409 3,044 2,859
Interest portion of rentals 5,402 5,140 4,324 4,645 4,301
-------- -------- -------- -------- --------
Total fixed charges $118,481 $111,620 $ 72,579 $ 69,392 $ 73,318
======== ======== ======== ======== ========
Earnings, as defined:
Income from continuing operations $ 26,355 $ 59,605 $101,055 $ 28,662 $ 78,316
Add (deduct):
Income tax expense 16,300 34,386 76,998 16,897 43,430
Total fixed charges above 118,481 111,620 72,579 69,392 73,318
-------- -------- -------- -------- --------
Total earnings $161,136 $205,611 $250,632 $114,951 $195,064
======== ======== ======== ======== ========
Ratio of earnings to fixed charges 1.36 1.84 3.45 1.66 2.66
Fixed charges and preferred dividend requirements:
Fixed charges above $118,481 $111,620 $ 72,579 $ 69,392 $ 73,318
Preferred dividend requirements (1) 3,936 3,835 41,820 34,003 13,057
-------- -------- -------- -------- --------
Total $122,417 $115,455 $114,399 $103,395 $ 86,375
======== ======== ======== ======== ========
Ratio of earnings to fixed charges
and preferred dividend requirements 1.32 1.78 2.19 1.11 2.26
(1) Preferred dividend requirements have been grossed up to their pre-tax level.