EX-12.1 5 dex121.htm COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES Computation of Ratio of Earnings to Fixed Charges

Exhibit 12.1

Ameren Corporation

Computation of Ratio of Earnings to Fixed Charges

(Thousands of Dollars, Except Ratios)

 

     Year Ended December 31,  
     2004     2005     2006     2007     2008  

Net income from continuing operations

   $ 529,884     $ 605,725     $ 546,738     $ 617,804     $ 605,189  

Less- Change in accounting principle

     —         (22,135 )     —         —         —    

Less- Minority interest

     (4,201 )     (3,231 )     (27,135 )     (27,266 )     (28,422 )

Add- Taxes based on income

     282,558       356,016       283,825       330,141       326,736  
                                        

Net income before income taxes, change in accounting principle and minority interest

     816,643       987,107       857,698       975,211       960,347  

Add- fixed charges:

          

Interest on long term debt

     269,868       297,822       345,410       421,406 (1)     440,507 (1)

Estimated interest cost within rental expense

     3,185       4,208       4,081       5,020       6,510  

Amortization of net debt premium, discount, and expenses

     12,983       14,687       15,341       18,638       19,716  

Subsidiary preferred stock dividends

     11,089       12,745       10,936       10,871       10,357  

Adjust preferred stock dividends to pre-tax basis

     5,913       7,227       5,565       5,709       5,497  
                                        

Total fixed charges

     303,038       336,689       381,333       461,644       482,587  
                                        

Less: Adjustment of preferred stock dividends to pre-tax basis

     5,913       7,227       5,565       5,709       5,497  
                                        

Earnings available for fixed charges

   $ 1,113,768     $ 1,316,569     $ 1,233,466     $ 1,431,146     $ 1,437,437  
                                        

Ratio of earnings to fixed charges

     3.67       3.91       3.23       3.10       2.97  
                                        

(1) Includes FIN 48 interest expense