EX-12.3 4 d375869dex123.htm COMPUTATION OF RATIO TO FIXED CHARGES COMPUTATION OF RATIO 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)

 

                                                               
     Six Months Ended
June 30,

2012
     Year Ended
December  31,

2011
 

Earnings available for fixed charges, as defined:

     

Net income from continuing operations

   $ 60,932       $ 195,731   

Taxes based on income

     39,875         126,821   

Fixed charges

     67,270         141,308   
  

 

 

    

 

 

 

Earnings available for fixed charges, as defined

   $ 168,077       $ 463,860   
  

 

 

    

 

 

 

Fixed charges, as defined:

     

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

   $ 62,982       $ 132,493   

Estimated interest cost within rental expense

     1,714         3,581   

Amortization of net debt premium, discount, and expenses

     2,574         5,234   
  

 

 

    

 

 

 

Total fixed charges, as defined

   $ 67,270       $ 141,308   
  

 

 

    

 

 

 

Ratio of earnings to fixed charges

     2.50         3.28   
  

 

 

    

 

 

 

Earnings required for combined fixed charges and preferred stock dividends:

     

Preferred stock dividends

   $ 1,512       $ 3,045   

Adjustment to pretax basis

     989         1,973   
  

 

 

    

 

 

 
   $ 2,501       $ 5,018   
  

 

 

    

 

 

 

Combined fixed charges and preferred stock dividend requirements

   $ 69,771       $ 146,326   
  

 

 

    

 

 

 

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

     2.41         3.17   
  

 

 

    

 

 

 

 

(a)

Includes interest expense related to uncertain tax positions