EX-12.B 4 exhibit12b.htm EXHIBIT 12(B) exhibit12b.htm
 
PPL ENERGY SUPPLY, LLC AND SUBSIDIARIES
 
COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
(Millions of Dollars)
 
   
3 Months
Ended
March 31,
 
12 Months Ended December 31,
   
2009
 
2008
 
2007
 
2006
 
2005
 
2004
Earnings, as defined:
                                               
Income from Continuing Operations Before Income Taxes
 
$
258
   
$
1,109
   
$
1,118
   
$
866
   
$
649
   
$
851
 
Less earnings of equity method investments
   
1
     
3
     
5
     
7
     
7
     
5
 
Distributed income from equity method investments
           
3
     
7
     
3
     
5
     
5
 
     
257
     
1,109
     
1,120
     
862
     
647
     
851
 
                                                 
Total fixed charges as below
   
78
     
390
     
388
     
326
     
307
     
289
 
Less:
                                               
Capitalized interest
   
18
     
56
     
54
     
21
     
7
     
5
 
Interest expense related to discontinued operations
                   
27
     
29
     
28
     
22
 
Total fixed charges included in Income from Continuing Operations Before Income Taxes
   
60
     
334
     
307
     
276
     
272
     
262
 
                                                 
Total earnings
 
$
317
   
$
1,443
   
$
1,427
   
$
1,138
   
$
919
   
$
1,113
 
                                                 
Fixed charges, as defined:
                                               
Interest on long-term debt
 
$
66
   
$
345
   
$
353
   
$
296
   
$
259
   
$
255
 
Interest on short-term debt and other interest
   
7
     
27
     
24
     
16
     
26
     
23
 
Amortization of debt discount, expense and premium - net
   
1
     
2
     
(3
)
   
(1
)
   
7
     
(6
)
Estimated interest component of operating rentals
   
4
     
15
     
14
     
15
     
15
     
17
 
Fixed charges of majority-owned share of 50% or less-owned persons
           
1
                                 
                                                 
Total fixed charges (a)
 
$
78
   
$
390
   
$
388
   
$
326
   
$
307
   
$
289
 
                                                 
Ratio of earnings to fixed charges
   
4.1
     
3.7
     
3.7
     
3.5
     
3.0
     
3.9
 

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