EX-12.1 4 d260990dex121.htm RATIO OF EARNINGS TO FIXED CHARGES 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,  
     2007      2008      2009      2010(a)      2011(b)  

Net income from continuing operations attributable to Ameren Corporation

   $ 617,804       $ 605,189       $ 612,313       $ 138,678       $ 518,945   

Add- Net income attributable to noncontrolling interest

     27,266         28,422         2,007         3,366         1,061   

Add- Taxes based on income

     330,141         326,736         332,128         325,320         310,110   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net income before income taxes and noncontrolling interests

     975,211         960,347         946,448         467,364         830,116   

Add- fixed charges:

              

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

     421,406         440,507         518,149         511,468         464,522   

Estimated interest cost within rental expense

     5,020         6,510         8,341         8,593         8,196   

Amortization of net debt premium, discount, and expenses

     18,638         19,716         16,183         14,337         13,312   

Subsidiary preferred stock dividends

     10,871         10,357         9,874         8,278         6,028   

Adjust preferred stock dividends to pretax basis

     5,709         5,497         5,271         4,753         3,561   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total fixed charges

     461,644         482,587         557,818         547,429         495,619   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Less: Adjustment of preferred stock dividends to pretax basis

     5,709         5,497         5,271         4,753         3,561   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Earnings available for fixed charges

   $ 1,431,146       $ 1,437,437       $ 1,498,995       $ 1,010,040       $ 1,322,174   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Ratio of earnings to fixed charges

     3.10         2.97         2.68         1.84         2.67   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

(a) 

In the third quarter of 2010, Ameren Corporation recorded a goodwill and other impairment charge of $589 million. See Note 17 - Goodwill, Impairment and Other Charges under Part II, Item 8 of this Form 10-K for additional information.

(b) 

During 2011, Ameren Corporation recorded a charge to earnings of $125 million related to a loss on regulatory disallowance, charges related to the closure of two energy centers and asset impairments. See Note 17 - Goodwill, Impairment and Other Charges under Part II, Item 8 of this Form 10-K for additional information.

(c) 

Includes interest expense related to uncertain tax positions