EX-12.1 6 form10k123109exh12pt1.htm FORM 10-K 12/31/09 EXHIBIT 12.1 form10k123109exh12pt1.htm
Exhibit 12.1
                             
                               
ALLIANT ENERGY CORPORATION
                             
                               
RATIO OF EARNINGS TO FIXED CHARGES
                             
   
Years Ended Dec. 31,
 
   
2009
   
2008
   
2007
   
2006
   
2005 (a)
 
   
(dollars in millions)
 
EARNINGS:
                             
Net income from continuing operations attributable to
                         
   Alliant Energy Corporation common shareowners
  $ 110.7     $ 280.0     $ 424.7     $ 338.3     $ 56.4  
Income tax expense (benefit) (b)
    (9.2 )     140.2       255.8       203.0       (52.9 )
Subtotal
    101.5       420.2       680.5       541.3       3.5  
                                         
Fixed charges as defined
    200.7       186.5       185.6       213.4       226.7  
                                         
Adjustment for undistributed equity earnings
    (6.7 )     (6.1 )     (7.8 )     (16.6 )     (41.7 )
                                         
Less:
                                       
   Interest capitalized
    -       -       -       -       3.4  
   Preferred dividend requirements of subsidiaries (pre-tax basis) (c)
    17.4       27.5       29.5       29.3       5.5  
                                         
Total earnings as defined
  $ 278.1     $ 573.1     $ 828.8     $ 708.8     $ 179.6  
                                         
FIXED CHARGES:
                                       
Interest expense
  $ 154.9     $ 125.8     $ 116.7     $ 145.7     $ 175.8  
Interest capitalized
    -       -       -       -       3.4  
Estimated interest component of rent expense
    28.4       33.2       39.4       38.4       42.0  
Preferred dividend requirements of subsidiaries (pre-tax basis) (c)
    17.4       27.5       29.5       29.3       5.5  
Total fixed charges as defined
  $ 200.7     $ 186.5     $ 185.6     $ 213.4     $ 226.7  
                                         
Ratio of Earnings to Fixed Charges (d)
    1.39       3.07       4.47       3.32       0.79  
                                         
(a) For the year ended Dec. 31, 2005, earnings as defined were inadequate to cover fixed charges as defined by $47.1 million.
 
                                         
(b) Includes net interest related to unrecognized tax benefits.
                         
                                         
(c) Preferred dividend requirements of subsidiaries (pre-tax basis) are computed by dividing the preferred dividend requirements of
 
subsidiaries by one hundred percent minus the respective annual effective income tax rate.
 
                                         
(d) The ratio calculation in the above table relates to Alliant Energy Corporation's continuing operations.