EXHIBIT 12(b) PAGE 1 of 2 UNION ELECTRIC COMPANY COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES AND PREFERRED STOCK DIVIDEND REQUIREMENTS Year Ended December 31, ------------------------------------------------ 12 Months Ended September 30, 1989 1990 1991 1992 1993 1994 -------- -------- -------- -------- -------- -------- (Thousands of Dollars Except Ratios) Net income for the period................. $285,605 $294,219 $321,512 $302,748 $297,160 $306,915 Add: Taxes based on income................... 181,793 191,532 218,954 197,009 182,716 197,442 Fixed charges (see below)............... 177,611 188,698 168,380 136,227 130,914 140,741 -------- -------- -------- -------- -------- -------- Earnings available for fixed charges and preferred stock dividend requirements of Company......... $645,009 $674,449 $708,846 $635,984 $610,790 $645,098 ======== ======== ======== ======== ======== ======== Fixed charges: Interest on debt........................ $172,288 $183,215 $163,061 $125,798 $124,430 $133,859 Amortization of premium and discount, less expense, on debt; and bond defeasance cost................................... 4,283 4,369 4,148 9,521 5,170 5,501 Rentals (see note)...................... 1,040 1,114 1,171 908 1,314 1,381 -------- -------- -------- -------- -------- -------- Total fixed charges.................... $177,611 $188,698 $168,380 $136,227 $130,914 $140,741 Preferred stock dividend requirements of Company *(Adjusted for income tax effect).............................. 29,994 22,901 22,213 21,852 21,537 20,605 -------- -------- -------- -------- -------- -------- Total fixed charges and preferred stock dividend requirements.............. $207,605 $211,599 $190,593 $158,079 $152,451 $161,346 ======== ======== ======== ======== ======== ======== Ratio of earnings to fixed charges and preferred stock dividends............ 3.11 3.19 3.72 4.02 4.01 4.00 ======== ======== ======== ======== ======== ======== Note: Represents the interest factor applicable to rentals. * See following page for supporting computation.