EXHIBIT 12.1 CALENERGY COMPANY, INC. RATIO OF EARNINGS TO FIXED CHARGES (DOLLARS IN THOUSANDS, EXCEPT RATIO) SIX MONTHS ENDED JUNE 30, YEAR ENDED DECEMBER 31, ---------------------- ------------------------------------------- 1996 1995 1995 1994 1993 1992 1991 --------- --------- --------- --------- --------- --------- --------- PRE-TAX INCOME FROM CONTINUING OPERATIONS ..... $ 49,270 $ 38,297 $ 97,051 $ 55,836 $ 61,258 $ 50,732 $ 34,866 LOSS ON EQUITY INVESTMENT IN UNCONSOLIDATED SUBSIDIARY . 2,774 -- 362 -- -- -- -- CAPITALIZED INTEREST, NET OF AMORTIZATION ........... (22,701) (9,479) (31,160) (9,196) (6,174) (5,202) (4,979) --------- --------- --------- --------- --------- --------- --------- 29,343 28,818 66,253 46,640 55,084 45,530 29,887 --------- --------- --------- --------- --------- --------- --------- FIXED CHARGES: INTEREST EXPENSE AND AMORTIZATION OF DEFERRED FINANCE CHARGES ON ALL INDEBTEDNESS ............. 71,504 65,295 134,637 62,837 30,205 20,459 29,814 INTEREST PORTION OF LEASE RENTALS .................. 30 30 60 109 247 253 217 --------- --------- --------- --------- --------- --------- --------- TOTAL FIXED CHARGES ...... 71,534 65,325 134,697 62,946 30,452 20,712 30,031 --------- --------- --------- --------- --------- --------- --------- EARNINGS BEFORE INCOME TAXES, AND FIXED CHARGES ......... $ 100,877 $ 94,143 $ 200,950 $ 109,586 $ 85,536 $ 66,242 $ 59,918 ========= ========= ========= ========= ========= ========= ========= RATIO OF EARNINGS TO FIXED CHARGES ................... 1.410 1.441 1.492 1.741 2.809 3.198 1.995 ========= ========= ========= ========= ========= ========= =========