EX-12.1 3 aee-exhibit121.htm RATIO OF EARNINGS TO FIXED CHARGES AEE 2013 10-K-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,
 
 
2009
 
2010
 
2011(a)
 
2012
 
2013
 
Earnings available for fixed charges, as defined:
 
 
 
 
 
 
 
 
 
 
Net income from continuing operations attributable to Ameren Corporation
$
359,040

 
$
513,579

 
$
431,213

 
$
515,491

 
$
512,055

 
Income from equity investee

 

 

 

 
(57
)
 
Tax expense based on income
145,835

 
294,037

 
254,269

 
307,319

 
311,288

 
Fixed charges excluding capitalized interest and preferred stock dividends tax adjustment (b)(c)
552,547

 
542,676

 
492,058

 
478,998

 
455,574

 
Amortization of capitalized interest (c)
3,301

 
3,484

 
3,544

 
3,435

 
1,477

 
Earnings available for fixed charges, as defined
$
1,060,723

 
$
1,353,776

 
$
1,181,084

 
$
1,305,243

 
$
1,280,337

 
Fixed charges, as defined:
 
 
 
 
 
 
 
 
 
 
Interest expense on short-term and long-term debt  (b)
$
509,407

 
$
502,032

 
$
456,724

 
$
440,590

 
$
415,465

 
Capitalized interest (c)(d)
12,798

 
5,852

 
2,920

 
13,069

 
17,076

 
Estimated interest cost within rental expense
8,341

 
8,593

 
8,196

 
8,039

 
8,189

 
Amortization of net debt premium, discount,
and expenses
24,925

 
23,773

 
21,110

 
23,926

 
25,477

 
Subsidiary preferred stock dividends
9,874

 
8,278

 
6,028

 
6,443

 
6,443

 
Adjust preferred stock dividends to pretax
basis
5,271

 
4,753

 
3,561

 
4,529

 
4,116

 
Total fixed charges, as defined
$
570,616

 
$
553,281

 
$
498,539

 
$
496,596

 
$
476,766

 
Consolidated ratio of earnings to fixed charges
1.86

 
2.45

 
2.37

 
2.63

 
2.69

 

(a)
In 2011, Ameren Corporation recorded a charge to earnings of $89 million related to an Ameren Missouri loss on regulatory disallowance. See Note 1 – Summary of Significant Accounting Policies under Part II, Item 8, of this Form 10-K for additional information.
(b)
Includes net interest related to uncertain tax positions.
(c)
All capitalized interest is associated with discontinued operations.
(d)
Excludes allowance for funds used during construction.