EX-12.1 2 aee-exhibit121.htm RATIO OF EARNINGS TO FIXED CHARGES Exhibit 12.1


EXHIBIT 12.1
Ameren Corporation
Computation of Ratio of Earnings to Fixed Charges
(Thousands of Dollars, Except Ratios)

 
Year Ended December 31,
 
 
2008
 
2009
 
2010
(a) 
2011
(b) 
2012
 
Earnings available for fixed charges, as defined:
 
 
 
 
 
 
 
 
 
 
Net income from continuing operations attributable to Ameren Corporation
$
181,189

 
$
367,827

 
$
483,414

 
$
417,596

 
$
517,398

 
Tax expense (benefit) based on income
128,160

 
154,369

 
273,927

 
245,191

 
308,590

 
Fixed charges excluding preferred stock dividends tax adjustment (c)
393,395

 
465,523

 
458,490

 
427,593

 
422,264

 
Earnings available for fixed charges, as defined
$
702,744

 
$
987,719

 
$
1,215,831

 
$
1,090,380

 
$
1,248,252

 
Fixed charges, as defined:
 
 
 
 
 
 
 
 
 
 
Interest expense on short-term and long-term debt  (c)
$
359,414

 
$
427,663

 
$
426,666

 
$
397,618

 
$
389,496

 
Estimated interest cost within rental expense
5,331

 
7,211

 
7,476

 
7,193

 
7,024

 
Amortization of net debt premium, discount,
and expenses
18,293

 
20,775

 
16,070

 
16,754

 
19,301

 
Subsidiary preferred stock dividends
10,357

 
9,874

 
8,278

 
6,028

 
6,443

 
Adjust preferred stock dividends to pretax
basis
6,989

 
6,279

 
4,942

 
3,859

 
4,032

 
Total fixed charges, as defined
$
400,384

 
$
471,802

 
$
463,432

 
$
431,452

 
$
426,296

 
Consolidated ratio of earnings to fixed charges
1.76

 
2.09

 
2.62

 
2.53

 
2.93

 
(a)
In 2010, Ameren Corporation recorded an impairment charge of $64 million related to the Meredosia energy center. See Note 17 - Impairment and Other Charges under Exhibit 99.4, Item 8 of this current report on Form 8-K for additional information.
(b)
In 2011, Ameren Corporation recorded a charge to earnings of $123 million related to an Ameren Missouri loss on regulatory disallowance and charges related to the closure of the Meredosia and Hutsonville energy centers. See Note 17 - Impairment and Other Charges under Exhibit 99.4, Item 8 of this current report on Form 8-K for additional information.
(c)
Includes interest expense related to uncertain tax positions.