EX-12.1 8 aee-exhibit121.htm RATIO OF EARNINGS TO FIXED CHARGES Exhibit


EXHIBIT 12.1
Ameren Corporation
Computation of Ratio of Earnings to Fixed Charges
(Thousands of Dollars, Except Ratios)

 
Year Ended December 31,
 
 
2011(a)
 
2012
 
2013
 
2014
 
2015(b)
 
Earnings available for fixed charges, as defined:
 
 
 
 
 
 
 
 
 
 
Net income from continuing operations attributable to Ameren Corporation
$
431,213

 
$
515,491

 
$
512,055

 
$
587,313

 
$
578,866

 
Income from equity investee

 

 
(57
)
 
(498
)
 
(484
)
 
Distributed income from equity investee

 

 

 
1,020

 

 
Tax expense based on income
254,269

 
307,319

 
311,288

 
376,448

 
362,947

 
Fixed charges excluding capitalized interest and subsidiary preferred stock dividends tax adjustment (c)(d)
492,058

 
478,998

 
455,574

 
385,326

 
387,286

 
Amortization of capitalized interest (d)
3,544

 
3,435

 
1,477

 

 

 
Earnings available for fixed charges, as defined
$
1,181,084

 
$
1,305,243

 
$
1,280,337

 
$
1,349,609

 
$
1,328,615

 
Fixed charges, as defined:
 
 
 
 
 
 
 
 
 
 
Interest expense on short-term and long-term debt  (c)
$
456,724

 
$
440,590

 
$
415,465

 
$
348,470

 
$
350,299

 
Capitalized interest (d)(e)
2,920

 
13,069

 
17,076

 

 

 
Estimated interest cost within rental expense
8,196

 
8,039

 
8,189

 
9,079

 
8,748

 
Amortization of net debt premium, discount,
and expenses
21,110

 
23,926

 
25,477

 
21,334

 
21,796

 
Subsidiary preferred stock dividends
6,028

 
6,443

 
6,443

 
6,443

 
6,443

 
Adjust preferred stock dividends to pretax
basis
3,561

 
4,529

 
4,116

 
4,102

 
3,783

 
Total fixed charges, as defined
$
498,539

 
$
496,596

 
$
476,766

 
$
389,428

 
$
391,069

 
Consolidated ratio of earnings to fixed charges
2.37

 
2.63

 
2.69

 
3.47

 
3.40

 

(a)
Includes an $89 million regulatory disallowance associated with the Taum Sauk breach.
(b)
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.
(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.