QuickLinks -- Click here to rapidly navigate through this document
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 March 31, 2008 | 3 Months Ended March 31, 2007 | |||||
---|---|---|---|---|---|---|---|
Net income from continuing operations | $ | 64,470 | $ | 33,249 | |||
Less—Income from equity investee | 10,948 | 13,591 | |||||
Add—Taxes based on income | 29,112 | 9,037 | |||||
Net income before income taxes and income from equity investee | 82,634 | 28,695 | |||||
Add—fixed charges: | |||||||
Interest on long term debt(1) | 43,289 | 50,846 | |||||
Estimated interest cost within rental expense | 739 | 558 | |||||
Amortization of net debt premium, discount, and expenses | 1,456 | 1,368 | |||||
Total fixed charges | 45,484 | 52,772 | |||||
Earnings available for fixed charges | 128,118 | 81,467 | |||||
Ratio of earnings to fixed charges | 2.81 | 1.54 | |||||
Earnings required for combined fixed charges and preferred stock dividends: | |||||||
Preferred stock dividends | 1,485 | 1,485 | |||||
Adjustment to pre-tax basis | 671 | 404 | |||||
2,156 | 1,889 | ||||||
Combined fixed charges and preferred stock dividend requirements | $ | 47,640 | $ | 54,661 | |||
Ratio of earnings to combined fixed charges and preferred stock dividend requirements | 2.68 | 1.49 | |||||
- (1)
- Includes FIN 48 interest expense
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)