EX-12.1 9 d258440dex121.htm EX-12.1 EX-12.1

Exhibit 12.1

ALLIANT ENERGY CORPORATION

RATIO OF EARNINGS TO FIXED CHARGES

 

     Years Ended Dec. 31,  
     2011     2010     2009     2008     2007  
     (dollars in millions)  

EARNINGS:

          

Net income from continuing operations attributable to Alliant Energy Corporation common shareowners

   $ 302.3      $ 289.3      $ 110.1      $ 279.4      $ 425.1   

Income tax expense (benefit) (a)

     55.1        145.2        (9.3     139.6        256.3   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Subtotal

     357.4        434.5        100.8        419.0        681.4   

Fixed charges as defined

     213.7        219.3        200.6        186.5        185.6   

Adjustment for undistributed equity earnings

     (7.0     (5.9     (6.7     (6.1     (7.8

Less:

          

Interest capitalized

     2.7        —          —          —          —     

Preferred dividend requirements of subsidiaries (pre-tax basis) (b)

     21.4        27.5        17.3        27.5        29.5   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total earnings as defined

   $ 540.0      $ 620.4      $ 277.4      $ 571.9      $ 829.7   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

FIXED CHARGES:

          

Interest expense

   $ 158.3      $ 163.0      $ 154.9      $ 125.8      $ 116.7   

Interest capitalized

     2.7        —          —          —          —     

Estimated interest component of rent expense

     31.3        28.8        28.4        33.2        39.4   

Preferred dividend requirements of subsidiaries (pre-tax basis) (b)

     21.4        27.5        17.3        27.5        29.5   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total fixed charges as defined

   $ 213.7      $ 219.3      $ 200.6      $ 186.5      $ 185.6   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ratio of Earnings to Fixed Charges (c)

     2.53        2.83        1.38        3.07        4.47   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(a) Includes net interest related to unrecognized tax benefits.
(b) 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.
(c) The ratio calculation in the above table relates to Alliant Energy Corporation’s continuing operations.