EX-12.1 4 c23635exv12w1.htm EXHIBIT 12.1 exv12w1
 

Exhibit 12.1
Ameren Corporation
Computation of Ratio of Earnings to Fixed Charges
(Thousands of Dollars, Except Ratios)
                                         
    Year Ended December 31,    
    2003   2004   2005   2006   2007
Net income from continuing operations
  $ 524,145     $ 529,884     $ 605,725     $ 546,738     $ 617,804  
Less - Change in accounting principle
    18,416       -       (22,135 )     -     -  
Less - Minority interest
    (7,050 )     (4,201 )     (3,231 )     (27,135 )     (27,266 )
Add - Taxes based on income
    301,209       282,558       356,016       283,825       330,141  
 
                                       
 
Net income before income taxes, change in accounting principle and minority interest
    813,988       816,643       987,107       857,698       975,211  
 
Add - fixed charges:
                                       
Interest on long term debt
    271,525       269,868       297,822       345,410       421,406 (1)
Estimated interest cost within rental expense
    4,169       3,185       4,208       4,081       5,020  
Amortization of net debt premium, discount, and expenses
    10,210       12,983       14,687       15,341       18,638  
Subsidiary preferred stock dividends
    10,861       11,089       12,745       10,936       10,871  
Adjust preferred stock dividends to pretax basis
    6,469       5,913       7,227       5,565       5,709  
 
                                       
Total fixed charges
    303,234       303,038       336,689       381,333       461,644  
 
                                       
 
Less: Adjustment of preferred stock dividends to pretax basis
    6,469       5,913       7,227       5,565       5,709  
 
                                       
 
Earnings available for fixed charges
  $ 1,110,753     $ 1,113,768     $ 1,316,569     $ 1,233,466     $ 1,431,146  
 
                                       
 
Ratio of earnings to fixed charges
    3.66       3.67       3.91       3.23       3.10  
 
                                       
 
(1)   Includes FIN 48 interest expense