EX-12.2 5 d260990dex122.htm RATIO OF EARNINGS TO FIXED CHARGES Ratio of Earnings to Fixed Charges

Exhibit 12.2

Union Electric 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,  
     2007     2008     2009      2010      2011(a)  

Net income from continuing operations

   $ 341,966      $ 250,998      $ 265,020       $ 368,702       $ 290,227   

Add- Income from equity investee

     (54,545     (10,948     —           —           —     

Add- Taxes based on income

     139,782        133,514        127,982         199,085         160,085   
  

 

 

   

 

 

   

 

 

    

 

 

    

 

 

 

Net income before income taxes and income from equity investee

     427,203        373,564        393,002         567,787         450,312   

Add- fixed charges:

            

Interest on short-term and long-term debt(b)

     203,456        205,314        245,272         232,157         227,165   

Estimated interest cost within rental expense

     2,540        3,533        3,542         3,689         3,608   

Amortization of net debt premium, discount, and expenses

     5,634        6,226        6,686         6,744         6,347   
  

 

 

   

 

 

   

 

 

    

 

 

    

 

 

 

Total fixed charges

     211,630        215,073        255,500         242,590         237,120   
  

 

 

   

 

 

   

 

 

    

 

 

    

 

 

 

Earnings available for fixed charges

     638,833        588,637        648,502         810,377         687,432   
  

 

 

   

 

 

   

 

 

    

 

 

    

 

 

 

Ratio of earnings to fixed charges

     3.01        2.73        2.53         3.34         2.90   
  

 

 

   

 

 

   

 

 

    

 

 

    

 

 

 

Earnings required for combined fixed charges and preferred stock dividends:

            

Preferred stock dividends

     5,941        5,941        5,941         4,716         3,420   

Adjustment to pretax basis

     2,429        3,160        2,869         2,546         1,887   
  

 

 

   

 

 

   

 

 

    

 

 

    

 

 

 
     8,370        9,101        8,810         7,262         5,307   
  

 

 

   

 

 

   

 

 

    

 

 

    

 

 

 

Combined fixed charges and preferred stock dividend requirements

   $ 220,000      $ 224,174      $ 264,310       $ 249,852       $ 242,427   
  

 

 

   

 

 

   

 

 

    

 

 

    

 

 

 

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

     2.90        2.62        2.45         3.24         2.84   
  

 

 

   

 

 

   

 

 

    

 

 

    

 

 

 

 

(a) 

In the third quarter of 2011, Union Electric Company recorded a loss from regulatory disallowance of $89 million . See Note 17 - Goodwill, Impairment and Other Charges under Part II, Item 8 of this Form 10-K for additional information.

(b) 

Includes interest expense related to uncertain tax positions