EX-12.3 9 exhibit12_3.htm EXHIBIT 12.3 - CIPS COMPUTATION OF RATIOS OF EARNINGS TO FIXED CHARGES exhibit12_3.htm
Exhibit 12.3

Central Illinois Public Service Company
Computation of Ratios of Earnings to Fixed Charges and Combined
Fixed Charges and Preferred Stock Dividend Requirements
(Thousands of Dollars, Except Ratios)
 
           
           
 
6 Months Ended
   
Year Ended
 
 
June 30,
   
December 31,
 
 
2008
   
2007
 
Net income from continuing operations
$ 690     $ 16,535  
Add- Taxes based on income
  156       9,322  
Net income before income taxes
  846       25,857  
               
Add- fixed charges:
             
Interest on long term debt (1)
  14,402       36,670  
Estimated interest cost within rental expense
  302       899  
Amortization of net debt premium, discount,
     and expenses
  513       1,105  
Total fixed charges
  15,217       38,674  
               
Earnings available for fixed charges
  16,063       64,531  
               
Ratio of earnings to fixed charges
  1.05       1.66  
               
Earnings required for combined fixed
charges and preferred stock dividends:
       
Preferred stock dividends
  1,256       2,512  
Adjustment to pre-tax basis
  284       1,416  
    1,540       3,928  
               
Combined fixed charges and preferred stock
dividend requirements
$ 16,757     $ 42,602  
               
Ratio of earnings to combined fixed charges
and preferred stock dividend requirements
  -  (2)     1.51  
               
(1)  Includes FIN 48 interest expense 
             
(2) Earnings were inadequate to cover fixed charges by $694 thousand for the six months ended June 30, 2008.