EX-12.1 6 dex121.htm COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES Computation of Ratio of Earnings to Fixed Charges

Exhibit 12.1

Ameren Corporation

Computation of Ratio of Earnings to Fixed Charges

(Thousands of Dollars, Except Ratios)

 

     Year Ended December 31,  
     2005     2006     2007     2008     2009  

Net income from continuing operations attributable to Ameren Corporation

   $ 605,725      $ 546,738      $ 617,804      $ 605,189      $ 612,313   

Less- Change in accounting standard

     (22,135     —          —          —          —     

Less- Net income attributable to noncontrolling interests

     (3,231     (27,135     (27,266     (28,422     (2,007

Add- Taxes based on income

     356,016        283,825        330,141        326,736        332,128   
                                        

Net income before income taxes, change in accounting standard, and noncontrolling interests

     987,107        857,698        975,211        960,347        946,448   

Add- fixed charges:

          

Interest on short-term and long-term debt

     297,822        345,410        421,406  (1)      440,507  (1)      518,149  (1) 

Estimated interest cost within rental expense

     4,208        4,081        5,020        6,510        8,341   

Amortization of net debt premium, discount, and expenses

     14,687        15,341        18,638        19,716        16,183   

Subsidiary preferred stock dividends

     12,745        10,936        10,871        10,357        9,874   

Adjust preferred stock dividends to pretax basis

     7,227        5,565        5,709        5,497        5,271   
                                        

Total fixed charges

     336,689        381,333        461,644        482,587        557,818   
                                        

Less: Adjustment of preferred stock dividends to pretax basis

     7,227        5,565        5,709        5,497        5,271   
                                        

Earnings available for fixed charges

   $ 1,316,569      $ 1,233,466      $ 1,431,146      $ 1,437,437      $ 1,498,995   
                                        

Ratio of earnings to fixed charges

     3.91        3.23        3.10        2.97        2.68   
                                        

 

(1)

Includes FIN 48 interest expense