EX-12.1 11 aee201710-kexhibit121.htm RATIO OF EARNINGS TO FIXED CHARGES Exhibit


EXHIBIT 12.1
Ameren Corporation
Computation of Ratio of Earnings to Fixed Charges
(in millions, except ratios)

 
Year Ended December 31,
 
 
2013
 
2014
 
2015(a)
 
2016
 
2017(b)
 
Earnings available for fixed charges, as defined:
 
 
 
 
 
 
 
 
 
 
Net income from continuing operations attributable to Ameren Corporation
$
512

 
$
587

 
$
579

 
$
653

 
$
523

 
Loss from equity investee

 

 

 
4

 
2

 
Distributed income from equity investee

 
1

 

 

 

 
Tax expense based on income
311

 
377

 
363

 
382

 
576

 
Fixed charges excluding capitalized interest and subsidiary preferred stock dividends tax adjustment (c)(d)
449

 
379

 
381

 
407

 
415

 
Amortization of capitalized interest (d)
1

 

 

 

 

 
Earnings available for fixed charges, as defined
$
1,273

 
$
1,344

 
$
1,323

 
$
1,446

 
$
1,516

 
Fixed charges, as defined:
 
 
 
 
 
 
 
 
 
 
Interest expense on short-term and long-term debt  (c)
$
415

 
$
348

 
$
350

 
$
375

 
$
383

 
Capitalized interest (d)(e)
17

 

 

 

 

 
Estimated interest cost within rental expense
4

 
3

 
3

 
4

 
4

 
Amortization of net debt premium, discount,
and expenses
24

 
22

 
22

 
22

 
22

 
Subsidiary preferred stock dividends
6

 
6

 
6

 
6

 
6

 
Adjust preferred stock dividends to pretax
basis
4

 
4

 
4

 
4

 
4

 
Total fixed charges, as defined
$
470

 
$
383

 
$
385

 
$
411

 
$
419

 
Consolidated ratio of earnings to fixed charges
2.7

 
3.5

 
3.4

 
3.5

 
3.6

 

(a)
Includes a $69 million provision for the Callaway construction and operating license. See Note 2 - Rate and Regulatory Matters under Part II, Item 8, of this Form 10-K for additional information.
(b)
Includes an increase to income tax expense of $154 million recorded in 2017 as a result of the TCJA. See Note 12 - Income Taxes under Part II, Item 8, of this Form 10-K for additional information.
(c)
Includes net interest related to uncertain tax positions.
(d)
All capitalized interest is associated with discontinued operations.
(e)
Excludes allowance for funds used during construction.