EX-12.1 3 dex121.htm RATIO OF EARNINGS TO FIXED CHARGES FOR ALLIANT ENERGY Ratio of Earnings to Fixed Charges for Alliant Energy

Exhibit 12.1

ALLIANT ENERGY CORPORATION

RATIO OF EARNINGS TO FIXED CHARGES

 

     Three Months
Ended March 31,
    Years Ended Dec. 31,  
     2011     2010     2010     2009     2008     2007     2006  
     (dollars in millions)  

EARNINGS:

              

Net income from continuing operations attributable to Alliant Energy Corporation common shareowners

   $ 72.2      $ 43.4      $ 289.3      $ 110.1      $ 279.4      $ 425.1      $ 337.8   

Income tax expense (benefit) (a)

     22.6        34.7        145.2        (9.3     139.6        256.3        202.8   
                                                        

Subtotal

     94.8        78.1        434.5        100.8        419.0        681.4        540.6   

Fixed charges as defined

     52.6        52.0        219.3        200.6        186.5        185.6        213.4   

Adjustment for undistributed equity earnings

     (1.6     (1.3     (5.9     (6.7     (6.1     (7.8     (16.6

Less:

              

Preferred dividend requirements of subsidiaries (pre-tax basis) (b)

     8.0        8.1        27.5        17.3        27.5        29.5        29.3   
                                                        

Total earnings as defined

   $ 137.8      $ 120.7      $ 620.4      $ 277.4      $ 571.9      $ 829.7      $ 708.1   
                                                        

FIXED CHARGES:

              

Interest expense

   $ 40.6      $ 40.7      $ 163.0      $ 154.9      $ 125.8      $ 116.7      $ 145.7   

Estimated interest component of rent expense

     4.0        3.2        28.8        28.4        33.2        39.4        38.4   

Preferred dividend requirements of subsidiaries (pre-tax basis) (b)

     8.0        8.1        27.5        17.3        27.5        29.5        29.3   
                                                        

Total fixed charges as defined

   $ 52.6      $ 52.0      $ 219.3      $ 200.6      $ 186.5      $ 185.6      $ 213.4   
                                                        

Ratio of Earnings to Fixed Charges (c)

     2.62        2.32        2.83        1.38        3.07        4.47        3.32   
                                                        

 

(a) Includes net interest related to unrecognized tax benefits.
(b) Preferred dividend requirements of subsidiaries (pre-tax basis) are computed by dividing the preferred dividend requirements of subsidiaries by one hundred percent minus the respective year-to-date effective income tax rate.
(c) The ratio calculation in the above table relates to Alliant Energy Corporation’s continuing operations.