EX-12.B 3 exhibit12b.htm EXHIBIT 12(B) exhibit12b.htm
Exhibit 12(b)
PPL ENERGY SUPPLY, LLC AND SUBSIDIARIES
 
COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
(Millions of Dollars)
 
   
6 Months
Ended
June 30,
 
12 Months Ended December 31,
   
2008
 
2007
 
2006
 
2005
 
2004
 
2003
Earnings, as defined:
                                               
Income from Continuing Operations Before Income Taxes and Minority Interest
 
$
543
   
$
1,118
   
$
866
   
$
649
   
$
851
   
$
967
 
Less undistributed income of equity method investments
   
2
     
5
     
7
     
7
     
5
     
7
 
Distributed income from equity method investments
   
2
     
7
     
3
     
5
     
5
     
7
 
                                                 
Total fixed charges as below
   
185
     
388
     
326
     
307
     
289
     
244
 
Less:
                                               
Capitalized interest
   
31
     
54
     
21
     
7
     
5
     
7
 
Preferred security distributions
                                           
8
 
Interest expense related to discontinued operations
           
27
     
29
     
28
     
22
     
20
 
Total fixed charges included in Income from Continuing Operations Before Income Taxes and Minority Interest
   
154
     
307
     
276
     
272
     
262
     
209
 
                                                 
Total earnings
 
$
697
   
$
1,427
   
$
1,138
   
$
919
   
$
1,113
   
$
1,176
 
                                                 
Fixed charges, as defined:
                                               
Interest on long-term debt
 
$
167
   
$
353
   
$
296
   
$
259
   
$
255
   
$
149
 
Interest on short-term debt and other interest
   
10
     
24
     
16
     
26
     
23
     
25
 
Amortization of debt discount, expense and premium - net
   
1
     
(3
)
   
(1)
     
7
     
(6
)
   
31
 
Estimated interest component of operating rentals
   
7
     
14
     
15
     
15
     
17
     
31
 
Preferred securities distributions of subsidiaries on a pre-tax basis
                                           
8
 
                                                 
Total fixed charges (a)
 
$
185
   
$
388
   
$
326
   
$
307
   
$
289
   
$
244
 
                                                 
Ratio of earnings to fixed charges
   
3.8
     
3.7
     
3.5
     
3.0
     
3.9
     
4.8
 

(a)
 
Interest on unrecognized tax benefits is not included in fixed charges.