EX-12 3 form10q093008exh12pt1.htm FORM 10-Q 09/30/08 EXHIBIT 12.1 Form 10-Q 09/30/08 Exhibit 12.1

Exhibit 12.1

ALLIANT ENERGY CORPORATION

RATIO OF EARNINGS TO FIXED CHARGES

  Nine Months    
  Ended Sep. 30,   Years Ended Dec. 31,
 
 
  2008 2007   2007 2006 2005 (a) 2004 2003
 
 
  (dollars in millions)
EARNINGS:                
Income from continuing operations  $229 .0 $226 .4 $424 .7 $338 .3 $56 .4 $218 .4 $151 .7
Income tax expense (benefit) (b)  118 .8 134 .9 255 .8 203 .0 (52 .9) 91 .2 75 .6
 
 
Income from continuing operations before income taxes  347 .8 361 .3 680 .5 541 .3 3 .5 309 .6 227 .3
   
Fixed charges as defined  138 .9 141 .1 185 .6 213 .4 226 .7 238 .8 247 .1
   
Adjustment for undistributed equity earnings  (4 .0) (5 .3) (7 .8) (16 .6) (41 .7) (21 .0) (18 .4)
   
Less: 
   Interest capitalized  -   -   -   -   3 .4 5 .4 -  
   Preferred dividend requirements of subsidiaries (pre-tax basis) (c)  20 .8 21 .9 29 .5 29 .3 5 .5 25 .9 24 .5
 
 
Total earnings as defined  $461 .9 $475 .2 $828 .8 $708 .8 $179 .6 $496 .1 $431 .5
 
 
FIXED CHARGES: 
Interest expense  $90 .0 $86 .3 $116 .7 $145 .7 $175 .8 $176 .9 $205 .1
Interest capitalized  -   -   -   -   3 .4 5 .4 -  
Estimated interest component of rent expense  28 .1 32 .9 39 .4 38 .4 42 .0 30 .6 17 .5
Preferred dividend requirements of subsidiaries (pre-tax basis) (c)  20 .8 21 .9 29 .5 29 .3 5 .5 25 .9 24 .5
 
 
Total fixed charges as defined  $138 .9 $141 .1 $185 .6 $213 .4 $226 .7 $238 .8 $247 .1
 
 
Ratio of Earnings to Fixed Charges (d)  3 .33 3 .37 4 .47 3 .32 0 .79 2 .08 1 .75
 
 

(a) For the year ended Dec. 31, 2005, earnings as defined were inadequate to cover fixed charges as defined by $47.1 million.

(b) Includes net interest related to unrecognized tax benefits.

(c) Preferred dividend requirements of subsidiaries (pre-tax basis) are computed by dividing the preferred dividend requirements of subsidiaries by one hundred percent minus the respective year-to-date effective income tax rate.

(d) The ratio calculation in the above table relates to Alliant Energy Corporation's (Alliant Energy's) continuing operations. Refer to Note 14 of Alliant Energy's "Notes to Condensed Consolidated Financial Statements" in Alliant Energy's Form 10-Q for the quarterly period ended Sep. 30, 2008 for information related to Alliant Energy's discontinued operations.