EX-12.3 13 dex123.htm COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES Computation of Ratio of Earnings to Fixed Charges

Exhibit 12.3

Ameren Illinois Company

Computation of Ratio of Earnings to Fixed Charges and Combined

Fixed Charges and Preferred Stock Dividend Requirements

(Thousands of Dollars, Except Ratios)

 

     Year Ended December 31,  
     2006      2007     2008     2009     2010  

Net income from continuing operations attributable to Ameren Illinois Company

   $ 124,334       $ 56,011      $ 40,713      $ 133,360      $ 212,547   

Add - Taxes based on income

     66,504         26,571        15,866        78,970        136,614   
                                         

Net income before income taxes

     190,838         82,582        56,579        212,330        349,161   

Add - fixed charges:

           

Interest on short-term and long-term debt

     94,143         131,826 (a)      140,289 (a)      163,831 (a)      152,667 (a) 

Estimated interest cost within rental expense

     1,220         1,476        1,890        3,797        3,899   

Amortization of net debt premium, discount, and expenses

     5,269         10,624        11,058        6,317        5,250   
                                         

Total fixed charges

     100,632         143,926        153,237        173,945        161,816   
                                         

Earnings available for fixed charges

     291,470         226,508        209,816        386,275        510,977   
                                         

Ratio of earnings to fixed charges

     2.89         1.57        1.36        2.22        3.15   
                                         

Earnings required for combined fixed charges and preferred stock dividends:

           

Preferred stock dividends

     6,732         6,656        6,160        5,678        4,435   

Adjustment to pretax basis

     3,601         3,158        2,401        3,362        2,396   
                                         
     10,333         9,814        8,561        9,040        6,831   
                                         

Combined fixed charges and preferred stock dividend requirements

   $ 110,965       $ 153,740      $ 161,798      $ 182,985      $ 168,647   
                                         

Ratio of earnings to combined fixed charges and preferred stock dividend requirements

     2.62         1.47        1.29        2.11        3.02   
                                         

 

(a)

Includes interest expense related to uncertain tax positions