EX-12.2 3 ex12_2.htm EXHIBIT 12.2 UE COMPUTATION OF RATIOS OF EARNINGS TO FIXED CHARGES Exhibit 12.2 UE Computation of Ratios of Earnings to Fixed Charges
Exhibit 12.2

Union Electric Company
Computation of Ratios of Earnings to Fixed Charges and Combined
Fixed Charges and Preferred Stock Dividend Requirements
(Thousands of Dollars, Except Ratios)
         
 
Nine Months
 
Year
 
 
Ended
 
Ended
 
 
September 30,
 
December 31,
 
 
2006
 
2005
 
Net income from continuing operations
$
309,010
 
$
351,770
 
Less- Income from equity investee
 
46,663
   
6,463
 
Add- Taxes based on income
 
160,574
   
193,156
 
             
Net income before income taxes and income from equity
investee
 
422,921
   
538,463
 
             
Add- fixed charges:
           
Interest on long term debt
 
110,828
   
120,899
 
Estimated interest cost within rental expense
 
1,970
   
2,528
 
Amortization of net debt premium, discount,
and expenses
 
4,100
   
5,278
 
Total fixed charges
 
116,898
   
128,705
 
             
Earnings available for fixed charges
 
539,819
   
667,168
 
             
Ratio of earnings to fixed charges
 
4.61
   
5.18
 
             
Earnings required for combined fixed
charges and preferred stock dividends:
           
Preferred stock dividends
 
4,456
   
5,941
 
Adjustment to pre-tax basis
 
2,316
   
2,896
 
   
6,772
   
8,837
 
             
Combined fixed charges and preferred stock
dividend requirements
$
123,670
 
$
137,542
 
             
Ratio of earnings to combined fixed charges
and preferred stock dividend requirements
 
4.36
   
4.85