EX-12.2 7 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 Ratio of Earnings to Fixed Charges and Combined

Fixed Charges and Preferred Stock Dividend Requirements

(Thousands of Dollars, Except Ratios)

 

     Year Ended December 31,  
     2005    2006    2007     2008     2009  

Net income from continuing operations

   $ 351,770    $ 348,806    $ 341,966      $ 250,998      $ 265,020   

Less- Income from equity investee

     6,463      54,285      54,545        10,948        —     

Add- Taxes based on income

     193,156      183,867      139,782        133,514        127,982   
                                      

Net income before income taxes and income from equity investee

     538,463      478,388      427,203        373,564        393,002   

Add- fixed charges:

            

Interest on short-term and long-term debt

     120,899      176,088      203,456  (1)      205,314  (1)      245,272  (1) 

Estimated interest cost within rental expense

     2,528      2,754      2,540        3,533        3,542   

Amortization of net debt premium, discount, and expenses

     5,278      5,468      5,634        6,226        6,686   
                                      

Total fixed charges

     128,705      184,310      211,630        215,073        255,500   
                                      

Earnings available for fixed charges

     667,168      662,698      638,833        588,637        648,502   
                                      

Ratio of earnings to fixed charges

     5.18      3.59      3.01        2.73        2.53   
                                      

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 pretax basis

     2,896      3,244      2,429        3,160        2,869   
                                      
     8,837      9,185      8,370        9,101        8,810   
                                      

Combined fixed charges and preferred stock dividend requirements

   $ 137,542    $ 193,495    $ 220,000      $ 224,174      $ 264,310   
                                      

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

     4.85      3.42      2.90        2.62        2.45   
                                      

 

(1)

Includes FIN 48 interest expense