EX-12.2 4 aee-exhibit122.htm RATIO OF EARNINGS TO FIXED CHARGES AEE 2013 10-K-Exhibit 12.2


Exhibit 12.2
Union Electric Company
Computation of Ratio of Earnings to Fixed Charges and Combined
Fixed Charges and Preferred Stock Dividend Requirements
(Thousands of Dollars, Except Ratios)


 
 
 
 
 
 
 
 
 
 
 
2009
 
2010
 
2011
(a) 
2012
 
2013
Earnings available for fixed charges, as defined:
 
 
 
 
 
 
 
 
 
Net income
$
265,020

 
$
368,702

 
$
290,227

 
$
419,950

 
$
398,523

Tax expense based on income
127,982

 
199,085

 
160,085

 
251,736

 
241,657

Fixed charges (b)
255,500

 
242,590

 
237,120

 
241,529

 
229,720

Earnings available for fixed charges, as defined
$
648,502

 
$
810,377

 
$
687,432

 
$
913,215

 
$
869,900

Fixed charges, as defined:
 
 
 
 
 
 
 
 
 
Interest expense on short-term and long-term debt  (b)
$
242,152

 
$
235,277

 
$
227,165

 
$
231,679

 
$
218,725

Estimated interest cost within rental expense
3,542

 
3,689

 
3,608

 
3,445

 
3,534

Amortization of net debt premium, discount, and expenses
9,806

 
3,624

 
6,347

 
6,405

 
7,461

Total fixed charges, as defined
$
255,500

 
$
242,590

 
$
237,120

 
$
241,529

 
$
229,720

Ratio of earnings to fixed charges
2.53

 
3.34

 
2.90

 
3.78

 
3.79

Earnings required for combined fixed charges and preferred stock dividends:
 
 
 
 
 
 
 
 
 
Preferred stock dividends
$
5,941

 
$
4,716

 
$
3,420

 
$
3,420

 
$
3,420

Adjustment to pretax basis
2,869

 
2,546

 
1,887

 
2,050

 
2,074

 
$
8,810

 
$
7,262

 
$
5,307

 
$
5,470

 
$
5,494

 
 
 
 
 
 
 
 
 
 
Combined fixed charges and preferred stock dividend requirements
$
264,310

 
$
249,852

 
$
242,427

 
$
246,999

 
$
235,214

Ratio of earnings to combined fixed charges and preferred stock dividend requirements
2.45

 
3.24

 
2.84

 
3.70

 
3.70



(a)
In 2011, Union Electric Company recorded a loss from regulatory disallowance of $89 million. 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.