IDACORP INCIDA

Market cap

$5B

P/E ratio

	Dec 31, 2010	Dec 31, 2011	Dec 31, 2012	Dec 31, 2013	Dec 31, 2014	Dec 31, 2015	Dec 31, 2016	Dec 31, 2017	Dec 31, 2018	Dec 31, 2019	Dec 31, 2020	Dec 31, 2021	Dec 31, 2022	Dec 31, 2023	Dec 31, 2024
Electric utility revenues	-	-	-	-	-	-	-	-	1,367	1,343	1,347	1,455	1,641	1,763	1,823
Other operating revenues	-	-	-	-	-	-	-	-	4	3	3	3	3	3	4
Revenues	-	-	-	-	-	-	-	-	1,371	1,346	1,351	1,458	1,644	1,766	1,827
Purchased power	144	163	197	221	245	226	246	249	294	285	297	394	544	502	425
Fuel expense	160	132	159	214	201	186	179	146	133	157	173	181	230	275	259
Power cost adjustment	-	-	-	-	-	-	-	-	42	2	-34	-50	-101	7	90
Other operations and maintenance	294	339	349	349	355	342	352	350	364	356	352	361	399	400	461
Energy efficiency programs	44	38	27	36	27	31	34	39	36	40	42	30	33	32	28
Depreciation	116	120	124	130	133	138	144	162	165	169	172	176	170	195	223
Utilities Operating Expense, Other	-	-	-	-	-	-	-	-	-	-	36	35	37	39	9
Total electric utility expenses	833	858	826	940	1,015	973	982	1,032	1,069	1,043	1,039	1,126	1,314	1,450	1,495
Other	5	4	12	14	14	15	8	13	5	5	3	3	3	3	4
Operating expenses	837	863	838	954	1,029	988	990	1,045	1,074	1,048	1,041	1,128	1,317	1,453	1,499
Operating income	199	164	243	292	254	282	272	304	297	298	310	330	327	313	328
Allowance for equity funds used during construction	-	25	22	15	18	22	22	21	24	27	30	32	37	43	53
Earnings of unconsolidated equity-method investments	3	1	-0	12	12	11	13	11	12	12	12	11	12	12	5
Interest Expense, Debt	80	79	79	81	81	83	82	81	84	82	84	84	87	116	139
Other interest	-	-	7	7	8	9	10	11	12	15	15	15	16	20	24
Allowance for borrowed funds used during construction	-	-	-	-	8	10	10	9	10	11	12	12	14	20	28
Other (income) expense, net	15	21	4	17	6	7	10	9	-3	7	4	-3	11	37	55
Total nonoperating expense, net	-	19	24	29	22	26	28	24	12	20	-43	-47	-30	-24	-23
Income before income taxes	-	115	195	255	211	240	235	262	245	258	267	283	297	289	305
Income Tax Expense	-1	-52	26	72	17	46	36	49	17	25	29	37	38	27	15
Net Income	142	167	169	182	194	194	198	213	228	233	238	246	260	262	290
Adjustment for income attributable to noncontrolling interests	-0	0	0	-0	0	-0	-0	1	1	0	1	0	1	1	1
Net Income Attributable to IDACORP, Inc.	143	167	169	182	194	195	198	213	228	233	238	246	260	262	290
Earnings Per Share, Basic	2.96	3.37	3.38	3.64	3.86	3.88	3.94	4.22	4.5	4.61	4.7	4.85	5.11	5.15	5.5
Earnings Per Share, Diluted	2.95	3.36	3.37	3.64	3.85	3.87	3.94	4.21	4.49	4.61	4.69	4.85	5.11	5.14	5.5