EX-12.2 6 dex122.htm COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES Computation of Ratio 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)

 

     Year Ended December 31,  
     2004    2005    2006    2007     2008  

Net income from continuing operations

   $ 378,670    $ 351,770    $ 348,806    $ 341,966     $ 250,998  

Less- Income from equity investee

     5,098      6,463      54,285      54,545       10,948  

Add- Taxes based on income

     207,641      193,156      183,867      139,782       133,514  
                                     

Net income before income taxes, change in Accounting principle and income from equity investee

     581,213      538,463      478,388      427,203       373,564  

Add- fixed charges:

             

Interest on long term debt

     103,338      120,899      176,088      203,456 (1)     205,314 (1)

Estimated interest cost within rental expense

     2,790      2,528      2,754      2,540       3,533  

Amortization of net debt premium, discount, and expenses

     5,168      5,278      5,468      5,634       6,226  
                                     

Total fixed charges

     111,296      128,705      184,310      211,630       215,073  
                                     

Earnings available for fixed charges

     692,509      667,168      662,698      638,833       588,637  
                                     

Ratio of earnings to fixed charges

     6.22      5.18      3.59      3.01       2.73  
                                     

Earnings required for combined fixed charges and preferred stock dividends:

             

Preferred stock dividends

     5,941      5,941      5,941      5,941       5,941  

Adjustment to pre-tax basis

     2,891      2,896      3,244      2,429       3,160  
                                     
     8,832      8,837      9,185      8,370       9,101  
                                     

Combined fixed charges and preferred stock dividend requirements

   $ 120,128    $ 137,542    $ 193,495    $ 220,000     $ 224,174  
                                     

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

     5.76      4.85      3.42      2.90       2.62  
                                     

(1) Includes FIN 48 interest expense