EX-12.2 5 ex12_2.htm EXHIBIT 12.2 UE'S STATEMENT OF COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES Exhibit 12.2 UE's Statement of Computation of Ratio of Earnings to Fixed Charges
Exhibit 12.2
Union Electric Company
Computation of Ratios of Earnings to Fixed Charges and Combined
Fixed Charges and Preferred Stock Dividend Requirements
(Thousands of Dollars, Except Ratios)
             
             
 
 
3 Months Ended 
   
Year Ended
 
 
March 31, 
   
December 31,
 
   
2007
   
2006
 
Net income from continuing operations
$
37,810
 
$
348,806
 
Less- Income from equity investee
 
13,591
   
54,285
 
Add- Taxes based on income
 
11,450
   
183,867
 
             
Net income before income taxes and income from equity
investee
 
35,669
   
478,388
 
             
Add- fixed charges:
           
Interest on long term debt
 
50,846
   
176,088
 
Estimated interest cost within rental expense
 
558
   
2,754
 
Amortization of net debt premium, discount,
and expenses
 
1,368
   
5,468
 
Total fixed charges
 
52,772
   
184,310
 
             
Earnings available for fixed charges
 
88,441
   
662,698
 
             
Ratio of earnings to fixed charges
 
1.67
   
3.59
 
             
Earnings required for combined fixed
charges and preferred stock dividends:
           
Preferred stock dividends
 
1,485
   
5,941
 
Adjustment to pre-tax basis
 
450
   
3,244
 
   
1,935
   
9,185
 
             
Combined fixed charges and preferred stock
dividend requirements
$
54,707
 
$
193,495
 
             
Ratio of earnings to combined fixed charges
and preferred stock dividend requirements
 
1.61
   
3.42