US-listed companies
IDACORP INC

IDACORP INCIDA

Market cap

$9.3B

P/E ratio

2117.6x

Income statement Balance sheet Cash flow

	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
Electric utility revenues	-	-	-	-	-	-	-	1,367	1,343	1,347	1,455	1,641	1,763
Other operating revenues	-	-	-	-	-	-	-	4	3	3	3	3	3
Revenues	-	-	-	-	-	-	-	1,371	1,346	1,351	1,458	1,644	1,766
Purchased power	163	197	221	245	226	246	249	294	285	297	394	544	502
Fuel expense	132	159	214	201	186	179	146	133	157	173	181	230	275
Power cost adjustment	-	-	-	-	-	-	-	42	2	-34	-50	-101	7
Other operations and maintenance	339	349	349	355	342	352	350	364	356	352	361	399	400
Energy efficiency programs	38	27	36	27	31	34	39	36	40	42	30	33	32
Depreciation	120	124	130	133	138	144	162	165	169	172	176	170	195
Utilities Operating Expense, Other	-	-	-	-	-	-	-	-	-	36	35	37	39
Total electric utility expenses	858	826	940	1,015	973	982	1,032	1,069	1,043	1,039	1,126	1,314	1,450
Other	4	12	14	14	15	8	13	5	5	3	3	3	3
Operating expenses	863	838	954	1,029	988	990	1,045	1,074	1,048	1,041	1,128	1,317	1,453
Operating income	164	243	292	254	282	272	304	297	298	310	330	327	313
Allowance for equity funds used during construction	25	22	15	18	22	22	21	24	27	30	32	37	43
Earnings of unconsolidated equity-method investments	1	-0	12	12	11	13	11	12	12	12	11	12	12
Interest Expense, Debt	79	79	81	81	83	82	81	84	82	84	84	87	116
Other interest	-	7	7	8	9	10	11	12	15	15	15	16	20
Allowance for borrowed funds used during construction	-	-	-	8	10	10	9	10	11	12	12	14	20
Other (income) expense, net	21	4	17	6	7	10	9	-3	7	4	-3	11	37
Total nonoperating expense, net	19	24	29	22	26	28	24	12	20	-43	-47	-30	-24
Income before income taxes	115	195	255	211	240	235	262	245	258	267	283	297	289
Income Tax Expense	-52	26	72	17	46	36	49	17	25	29	37	38	27
Net Income	167	169	182	194	194	198	213	228	233	238	246	260	262
Adjustment for income attributable to noncontrolling interests	0	0	-0	0	-0	-0	1	1	0	1	0	1	1
Net Income Attributable to IDACORP, Inc.	167	169	182	194	195	198	213	228	233	238	246	260	262
Earnings Per Share, Basic	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
Earnings Per Share, Diluted	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