EX-12.B 3 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)
 
   
Nine Months Ended September 30,
 
Years Ended December 31,
   
2010
 
2009 (b)
 
2008 (b)
 
2007 (b)
 
2006 (b)
 
2005 (b)
Earnings, as defined:
                                               
Income from Continuing Operations Before Income Taxes
 
$
745
   
$
277
   
$
1,000
   
$
1,044
   
$
803
   
$
602
 
Less earnings of equity method investments
                           
1
     
3
     
3
 
Distributed income from equity method investments
   
6
     
1
             
3
     
1
     
3
 
     
751
     
278
     
1,000
     
1,046
     
801
     
602
 
                                                 
Total fixed charges as below
   
306
     
364
     
390
     
388
     
326
     
307
 
Less:
                                               
Capitalized interest
   
22
     
44
     
57
     
54
     
21
     
7
 
Interest expense related to discontinued operations
   
7
     
15
     
12
     
34
     
32
     
32
 
Total fixed charges included in Income from Continuing Operations Before Income Taxes
   
277
     
305
     
321
     
300
     
273
     
268
 
                                                 
Total earnings
 
$
1,028
   
$
583
   
$
1,321
   
$
1,346
   
$
1,074
   
$
870
 
                                                 
Fixed charges, as defined:
                                               
Interest on long-term debt
 
$
229
   
$
284
   
$
345
   
$
353
   
$
296
   
$
259
 
Interest on short-term debt and other interest
   
42
     
29
     
27
     
24
     
16
     
26
 
Amortization of debt discount, expense and premium - net
   
6
     
8
     
2
     
(3
)
   
(1
)
   
7
 
Estimated interest component of operating rentals
   
28
     
42
     
15
     
14
     
15
     
15
 
Fixed charges of majority-owned share of 50% or less-owned persons
   
1
     
1
     
1
                         
                                                 
Total fixed charges (a)
 
$
306
   
$
364
   
$
390
   
$
388
   
$
326
   
$
307
 
                                                 
Ratio of earnings to fixed charges
   
3.4
     
1.6
     
3.4
     
3.5
     
3.3
     
2.8
 

(a)
 
Interest on unrecognized tax benefits is not included in fixed charges.
(b)
 
Years 2005 through 2009 have been adjusted to reflect the reclassification of certain non-core generation facilities as Discontinued Operations.  See Note 8 to the Financial Statements for additional information.