EX-12.B 5 form10q_exhibit12b.htm EXHIBIT 12(B) form10q_exhibit12b.htm
Exhibit 12(b)
PPL ENERGY SUPPLY, LLC AND SUBSIDIARIES
 
COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
(Millions of Dollars)
 
   
3 Months Ended
March 31,
 
Years Ended December 31,
   
2010
 
2009
 
2008
 
2007
 
2006
 
2005
Earnings, as defined:
                                               
Income from Continuing Operations Before Income Taxes
 
$
312
   
$
334
   
$
1,085
   
$
1,095
   
$
841
   
$
619
 
Less earnings of equity method investments
           
2
     
1
     
3
     
5
     
5
 
Distributed income from equity method investments
           
2
     
1
     
5
     
3
     
5
 
     
312
     
334
     
1,085
     
1,097
     
839
     
619
 
                                                 
Total fixed charges as below
   
104
     
364
     
390
     
388
     
326
     
307
 
Less:
                                               
Capitalized interest
   
8
     
44
     
57
     
54
     
21
     
7
 
Interest expense related to discontinued operations
           
5
     
4
     
27
     
30
     
31
 
Total fixed charges included in Income from Continuing Operations Before Income Taxes
   
96
     
315
     
329
     
307
     
275
     
269
 
                                                 
Total earnings
 
$
408
   
$
649
   
$
1,414
   
$
1,404
   
$
1,114
   
$
888
 
                                                 
Fixed charges, as defined:
                                               
Interest on long-term debt
 
$
78
   
$
284
   
$
345
   
$
353
   
$
296
   
$
259
 
Interest on short-term debt and other interest
   
14
     
29
     
27
     
24
     
16
     
26
 
Amortization of debt discount, expense and premium - net
   
2
     
8
     
2
     
(3
)
   
(1
)
   
7
 
Estimated interest component of operating rentals
   
10
     
42
     
15
     
14
     
15
     
15
 
Fixed charges of majority-owned share of 50% or less-owned persons
           
1
     
1
                         
                                                 
Total fixed charges (a)
 
$
104
   
$
364
   
$
390
   
$
388
   
$
326
   
$
307
 
                                                 
Ratio of earnings to fixed charges
   
3.9
     
1.8
     
3.6
     
3.6
     
3.4
     
2.9
 

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