Exhibit 12.1
Ameren Corporation
Computation of Ratio of Earnings to Fixed Charges
(Thousands of Dollars, Except Ratios)
Nine Months Ended September 30, 2012(a) | Year Ended December 31, 2011(b) | |||||||
Earnings available for fixed charges, as defined: | ||||||||
Net income from continuing operations attributable to Ameren Corporation | $ | 181,660 | $ | 518,945 | ||||
Net income (loss) attributable to noncontrolling interest | (5,752 | ) | 1,061 | |||||
Tax expense based on income | 81,619 | 310,110 | ||||||
Fixed charges excluding capitalized interest and preferred stock dividends tax adjustment(c) | 362,238 | 492,058 | ||||||
Amortization of capitalized interest | 2,550 | 3,616 | ||||||
|
|
|
| |||||
Earnings available for fixed charges, as defined | $ | 622,315 | $ | 1,325,790 | ||||
|
|
|
| |||||
Fixed charges, as defined: | ||||||||
Interest expense on short-term and long-term debt(d) | $ | 341,184 | $ | 464,522 | ||||
Capitalized interest(c) | 9,035 | 2,920 | ||||||
Estimated interest cost within rental expense | 5,827 | 8,196 | ||||||
Amortization of net debt premium, discount, and expenses | 10,394 | 13,312 | ||||||
Subsidiary preferred stock dividends | 4,833 | 6,028 | ||||||
Adjust preferred stock dividends to pretax basis | 2,115 | 3,561 | ||||||
|
|
|
| |||||
Total fixed charges, as defined | $ | 373,388 | $ | 498,539 | ||||
|
|
|
| |||||
Ratio of earnings to fixed charges | 1.67 | 2.66 | ||||||
|
|
|
|
(a) | In the first quarter of 2012, Ameren recorded a pretax asset impairment charge of $628 million. See Note 11 - Asset Impairment under Part I, Item I of this Form 10-Q for additional information. |
(b) | During 2011, Ameren Corporation recorded a charge to earnings of $125 million related to a loss on regulatory disallowance, charges related to closure of two energy centers and asset impairments. See Note 17 - Goodwill, Impairment and Other Charges under Part II, Item 8 of the 2011 Form 10-K for additional information. |
(c) | Excludes allowance for funds used during construction |
(d) | Includes interest expense related to uncertain tax positions |