EX-12.2 12 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,  
     2006      2007     2008     2009     2010  

Net income from continuing operations

   $ 348,806       $ 341,966      $ 250,998      $ 265,020      $ 368,702   

Less- Income from equity investee

     54,285         54,545        10,948        -        -   

Add- Taxes based on income

     183,867         139,782        133,514        127,982        199,085   
                                         

Net income before income taxes and income from equity investee

     478,388         427,203        373,564        393,002        567,787   

Add- fixed charges:

           

Interest on short-term and long-term debt

     176,088         203,456 (a)      205,314 (a)      245,272 (a)      232,157 (a) 

Estimated interest cost within rental expense

     2,754         2,540        3,533        3,542        3,689   

Amortization of net debt premium, discount, and expenses

     5,468         5,634        6,226        6,686        6,744   
                                         

Total fixed charges

     184,310         211,630        215,073        255,500        242,590   
                                         

Earnings available for fixed charges

     662,698         638,833        588,637        648,502        810,377   
                                         

Ratio of earnings to fixed charges

     3.59         3.01        2.73        2.53        3.34   
                                         

Earnings required for combined fixed charges and preferred stock dividends:

           

Preferred stock dividends

     5,941         5,941        5,941        5,941        4,716   

Adjustment to pretax basis

     3,244         2,429        3,160        2,869        2,546   
                                         
     9,185         8,370        9,101        8,810        7,262   
                                         

Combined fixed charges and preferred stock dividend requirements

   $ 193,495       $ 220,000      $ 224,174      $ 264,310      $ 249,852   
                                         

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

     3.42         2.90        2.62        2.45        3.24   
                                         

 

(a)

Includes interest expense related to uncertain tax positions