EX-12.3 5 dex123.htm COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES Computation of Ratio of Earnings to Fixed Charges

Exhibit 12.3

Ameren Illinois Company

Computation of Ratio of Earnings to Fixed Charges and Combined

Fixed Charges and Preferred Stock Dividend Requirements

(Thousands of Dollars, Except Ratios)

 

     Three Months Ended
March 31,

2011
     Year Ended
December 31,

2010
 

Net income from continuing operations

   $                 33,350       $               212,547   

Add- Taxes based on income

     19,814         136,614   
                 

Net income before income taxes

     53,164         349,161   

Add- fixed charges:

     

Interest on short-term and long-term debt (a)

     34,214         152,667   

Estimated interest cost within rental expense

     893         3,899   

Amortization of net debt premium, discount, and expenses

     1,330         5,250   
                 

Total fixed charges

     36,437         161,816   
                 

Earnings available for fixed charges

     89,601         510,977   
                 

Ratio of earnings to fixed charges

     2.46         3.15   
                 

Earnings required for combined fixed charges and preferred stock dividends:

     

Preferred stock dividends

     756         4,435   

Adjustment to pretax basis

     449         2,396   
                 
     1,205         6,831   
                 

Combined fixed charges and preferred stock dividend requirements

   $ 37,642       $ 168,647   
                 

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

     2.38         3.02   
                 

 

(a) 

Includes interest expense related to uncertain tax positions