Commission File
Number
|
Registrant; State of Incorporation;
Address and Telephone Number
|
IRS Employer
Identification No.
|
1-11459
|
PPL Corporation
(Exact name of Registrant as specified in its charter)
(Pennsylvania)
Two North Ninth Street
Allentown, PA 18101-1179
(610) 774-5151
|
23-2758192
|
[ ]
|
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
|
|
[ ]
|
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
|
|
[ ]
|
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
|
|
[ ]
|
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
|
(d)
|
Exhibits
|
||||
99.1 -
|
Press Release, dated February 14, 2013, announcing PPL's financial results for the year ended December 31, 2012, and other business matters.
|
||||
99.2 -
|
Slides to be used on the February 14, 2013 webcast among members of PPL's senior management and financial analysts.
|
PPL CORPORATION
|
|||
By:
|
/s/ Vincent Sorgi
|
||
Vincent Sorgi
Vice President and Controller
|
Contacts:
|
For news media – George C. Lewis, 610-774-5997
|
For financial analysts – Joseph P. Bergstein, 610-774-5609
|
·
|
Reported earnings of $2.60 per share and earnings from ongoing operations of $2.42 per share exceed 2012 forecast ranges
|
·
|
Annualized dividend increased to $1.47 per share, 11th increase in the past 12 years
|
·
|
Company announces 2013 earnings forecast
|
(Dollars in millions, except for per share amounts)
|
|||
2012
|
2011
|
% Change
|
|
Reported Earnings
|
$1,526
|
$1,495
|
2%
|
Reported Earnings Per Share
|
$2.60
|
$2.70
|
-4%
|
Earnings from Ongoing Operations
|
$1,417
|
$1,509
|
-6%
|
Earnings from Ongoing Operations Per Share
|
$2.42
|
$2.73
|
-11%
|
4th Quarter
|
4th Quarter
|
||
2012
|
2011
|
% Change
|
|
Reported Earnings
|
$359
|
$454
|
-21%
|
Reported Earnings Per Share
|
$0.60
|
$0.78
|
-23%
|
Earnings from Ongoing Operations
|
$292
|
$410
|
-29%
|
Earnings from Ongoing Operations Per Share
|
$0.49
|
$0.71
|
-31%
|
Per share
|
Year
|
4th Quarter
|
||||||||||||||
Earnings from ongoing operations
|
2012
|
2011
|
2012
|
2011
|
||||||||||||
Kentucky Regulated
|
$
|
0.33
|
$
|
0.40
|
$
|
0.08
|
$
|
0.06
|
||||||||
U.K. Regulated
|
1.19
|
0.87
|
0.29
|
0.28
|
||||||||||||
Pennsylvania Regulated
|
0.22
|
0.31
|
0.05
|
0.10
|
||||||||||||
Supply
|
0.68
|
1.15
|
0.07
|
0.27
|
||||||||||||
Total
|
$
|
2.42
|
$
|
2.73
|
$
|
0.49
|
$
|
0.71
|
||||||||
Special items
|
||||||||||||||||
Kentucky Regulated
|
$
|
(0.03
|
)
|
$
|
–
|
$
|
(0.03
|
)
|
$
|
–
|
||||||
U.K. Regulated
|
0.18
|
(0.28
|
)
|
0.12
|
(0.12
|
)
|
||||||||||
Pennsylvania Regulated
|
–
|
–
|
–
|
–
|
||||||||||||
Supply
|
0.03
|
0.25
|
0.02
|
0.19
|
||||||||||||
Total
|
$
|
0.18
|
$
|
(0.03
|
)
|
$
|
0.11
|
$
|
0.07
|
|||||||
Reported earnings
|
||||||||||||||||
Kentucky Regulated
|
$
|
0.30
|
$
|
0.40
|
$
|
0.05
|
$
|
0.06
|
||||||||
U.K. Regulated
|
1.37
|
0.59
|
0.41
|
0.16
|
||||||||||||
Pennsylvania Regulated
|
0.22
|
0.31
|
0.05
|
0.10
|
||||||||||||
Supply
|
0.71
|
1.40
|
0.09
|
0.46
|
||||||||||||
Total
|
$
|
2.60
|
$
|
2.70
|
$
|
0.60
|
$
|
0.78
|
Earnings per share
|
2013
forecast midpoint
|
2012 actual
(ongoing earnings)
|
||||
Kentucky Regulated
|
$ 0.47
|
$ 0.33
|
||||
U.K. Regulated
|
1.25
|
1.19
|
||||
Pennsylvania Regulated
|
0.29
|
0.22
|
||||
Supply
|
0.40
|
0.68
|
||||
Corporate and Other
|
(0.04
|
)
|
-
|
|||
Total
|
$ 2.37
|
$ 2.42
|
·
|
Adjusted energy-related economic activity (as discussed below).
|
·
|
Foreign currency-related economic hedges.
|
·
|
Gains and losses on sales of assets not in the ordinary course of business.
|
·
|
Impairment charges (including impairments of securities in the company’s nuclear decommissioning trust funds).
|
·
|
Workforce reduction and other restructuring impacts.
|
·
|
Acquisition-related adjustments.
|
·
|
Other charges or credits that are, in management’s view, not reflective of the company’s ongoing operations.
|
PPL CORPORATION AND SUBSIDIARIES
|
||||||||
CONDENSED CONSOLIDATED FINANCIAL INFORMATION (a)
|
||||||||
Condensed Consolidated Balance Sheets (Unaudited)
|
||||||||
(Millions of Dollars)
|
||||||||
December 31,
|
December 31,
|
|||||||
2012
|
2011
|
|||||||
Assets
|
||||||||
Cash and cash equivalents
|
$
|
901
|
$
|
1,202
|
||||
Price risk management assets - current
|
1,525
|
2,548
|
||||||
Other current assets
|
2,642
|
2,676
|
||||||
Investments
|
759
|
718
|
||||||
Property, Plant and Equipment
|
||||||||
Regulated utility plant
|
25,196
|
22,994
|
||||||
Less: Accumulated depreciation - regulated utility plant
|
4,164
|
3,534
|
||||||
Regulated utility plant, net
|
21,032
|
19,460
|
||||||
Non-regulated property, plant and equipment
|
12,545
|
11,608
|
||||||
Less: Accumulated depreciation - non-regulated property, plant and equipment
|
5,942
|
5,676
|
||||||
Non-regulated property, plant and equipment, net
|
6,603
|
5,932
|
||||||
Construction work in progress
|
2,397
|
1,874
|
||||||
Property, Plant and Equipment, net
|
30,032
|
27,266
|
||||||
Regulatory assets
|
1,483
|
1,349
|
||||||
Goodwill and other intangibles
|
5,083
|
5,179
|
||||||
Price risk management assets - noncurrent
|
572
|
920
|
||||||
Other noncurrent assets
|
637
|
790
|
||||||
Total Assets
|
$
|
43,634
|
$
|
42,648
|
||||
Liabilities and Equity
|
||||||||
Short-term debt
|
$
|
652
|
$
|
578
|
||||
Long-term debt due within one year
|
751
|
|
||||||
Accounts payable
|
1,252
|
1,150
|
||||||
Price risk management liabilities - current
|
1,065
|
1,570
|
||||||
Other current liabilities
|
1,905
|
1,957
|
||||||
Long-term debt
|
18,725
|
17,993
|
||||||
Deferred income taxes and investment tax credits
|
3,715
|
3,611
|
||||||
Price risk management liabilities - noncurrent
|
629
|
840
|
||||||
Accrued pension obligations
|
2,076
|
1,313
|
||||||
Regulatory liabilities
|
1,010
|
1,010
|
||||||
Other noncurrent liabilities
|
1,356
|
1,530
|
||||||
Common stock and additional paid-in-capital
|
6,942
|
6,819
|
||||||
Earnings reinvested
|
5,478
|
4,797
|
||||||
Accumulated other comprehensive loss
|
(1,940)
|
(788)
|
||||||
Noncontrolling interests
|
18
|
268
|
||||||
Total Liabilities and Equity
|
$
|
43,634
|
$
|
42,648
|
(a)
|
The Financial Statements in this news release have been condensed and summarized for purposes of this presentation. Please refer to PPL Corporation’s periodic filings with the Securities and Exchange Commission for full financial statements, including note disclosure.
|
PPL CORPORATION AND SUBSIDIARIES
|
|||||||||||||||
Condensed Consolidated Statements of Income (Unaudited)
|
|||||||||||||||
(Millions of Dollars, Except Share Data)
|
|||||||||||||||
Three Months Ended December 31,
|
Year Ended December 31,
|
||||||||||||||
2012
|
2011
|
2012 (a)
|
2011 (a)
|
||||||||||||
|
|||||||||||||||
Operating Revenues
|
|||||||||||||||
Utility
|
$
|
1,796
|
$
|
1,597
|
$
|
6,808
|
$
|
6,292
|
|||||||
Unregulated retail electric and gas (b)
|
224
|
209
|
844
|
726
|
|||||||||||
Wholesale energy marketing
|
|||||||||||||||
Realized
|
1,066
|
1,130
|
4,433
|
3,807
|
|||||||||||
Unrealized economic activity (b)
|
11
|
1,178
|
(311)
|
1,407
|
|||||||||||
Net energy trading margins
|
(3)
|
(16)
|
4
|
(2)
|
|||||||||||
Energy-related businesses
|
128
|
120
|
508
|
507
|
|||||||||||
Total Operating Revenues
|
3,222
|
4,218
|
12,286
|
12,737
|
|||||||||||
Operating Expenses
|
|||||||||||||||
Operation
|
|||||||||||||||
Fuel (b)
|
432
|
454
|
1,837
|
1,946
|
|||||||||||
Energy purchases
|
|||||||||||||||
Realized
|
744
|
663
|
2,997
|
2,130
|
|||||||||||
Unrealized economic activity (b)
|
(22)
|
1,074
|
(442)
|
1,123
|
|||||||||||
Other operation and maintenance
|
740
|
626
|
2,835
|
2,667
|
|||||||||||
Depreciation
|
287
|
263
|
1,100
|
960
|
|||||||||||
Taxes, other than income
|
98
|
88
|
366
|
326
|
|||||||||||
Energy-related businesses
|
121
|
116
|
484
|
484
|
|||||||||||
Total Operating Expenses
|
2,400
|
3,284
|
9,177
|
9,636
|
|||||||||||
Operating Income
|
822
|
934
|
3,109
|
3,101
|
|||||||||||
Other Income (Expense) - net
|
(8)
|
6
|
(39)
|
4
|
|||||||||||
Other-Than-Temporary Impairments
|
26
|
|
27
|
6
|
|||||||||||
Interest Expense
|
247
|
220
|
961
|
898
|
|||||||||||
Income from Continuing Operations Before Income Taxes
|
541
|
720
|
2,082
|
2,201
|
|||||||||||
Income Taxes
|
181
|
262
|
545
|
691
|
|||||||||||
Income from Continuing Operations After Income Taxes
|
360
|
458
|
1,537
|
1,510
|
|||||||||||
Income (Loss) from Discontinued Operations (net of income taxes)
|
|
|
(6)
|
2
|
|||||||||||
Net Income
|
360
|
458
|
1,531
|
1,512
|
|||||||||||
Net Income Attributable to Noncontrolling Interests
|
1
|
4
|
5
|
17
|
|||||||||||
Net Income Attributable to PPL Shareowners
|
$
|
359
|
$
|
454
|
$
|
1,526
|
$
|
1,495
|
|||||||
Amounts Attributable to PPL Shareowners
|
|||||||||||||||
Income from Continuing Operations After Income Taxes
|
$
|
359
|
$
|
454
|
$
|
1,532
|
$
|
1,493
|
|||||||
Income (Loss) from Discontinued Operations (net of income taxes)
|
|
|
(6)
|
2
|
|||||||||||
Net Income
|
$
|
359
|
$
|
454
|
$
|
1,526
|
$
|
1,495
|
|||||||
Earnings Per Share of Common Stock - Basic
|
|||||||||||||||
Net Income Available to PPL Common Shareowners
|
$
|
0.61
|
$
|
0.78
|
$
|
2.61
|
$
|
2.71
|
|||||||
Earnings Per Share of Common Stock - Diluted (c)
|
|||||||||||||||
Earnings from Ongoing Operations
|
$
|
0.49
|
$
|
0.71
|
$
|
2.42
|
$
|
2.73
|
|||||||
Special Items
|
0.11
|
0.07
|
0.18
|
(0.03)
|
|||||||||||
Net Income Available to PPL Common Shareowners
|
$
|
0.60
|
$
|
0.78
|
$
|
2.60
|
$
|
2.70
|
|||||||
Weighted-Average Shares of Common Stock Outstanding
|
|||||||||||||||
(in thousands)
|
|||||||||||||||
Basic
|
581,492
|
578,153
|
580,276
|
550,395
|
|||||||||||
Diluted
|
583,644
|
579,347
|
581,626
|
550,952
|
(a)
|
The results of operations for 2012 are not comparable with 2011 due to the acquisition of WPD Midlands. WPD Midlands' results are consolidated on a one- month lag, and includes eight months of results in 2011, as the date of the acquisition was April 1, 2011.
|
(b)
|
Includes activity from energy-related contracts to hedge future cash flows that are not eligible for hedge accounting, or for which hedge accounting was not elected.
|
(c)
|
Earnings in 2012 and 2011 were impacted by several special items, as described in the text and tables of this news release. Earnings from ongoing operations exclude the impact of these special items.
|
PPL CORPORATION AND SUBSIDIARIES
|
||||||||||||
Condensed Consolidated Statements of Cash Flows (Unaudited)
|
||||||||||||
(Millions of Dollars)
|
||||||||||||
2012
|
2011 (a)
|
2010 (a)
|
||||||||||
Cash Flows from Operating Activities
|
||||||||||||
Net income
|
$
|
1,531
|
$
|
1,512
|
$
|
959
|
||||||
Adjustments to reconcile net income to net cash provided by operating activities
|
|
|
|
|||||||||
Depreciation
|
1,100
|
961
|
567
|
|||||||||
Amortization
|
186
|
254
|
213
|
|||||||||
Defined benefit plans - expense
|
166
|
205
|
102
|
|||||||||
Deferred income taxes and investment tax credits
|
441
|
582
|
241
|
|||||||||
Impairment of assets
|
28
|
13
|
120
|
|||||||||
Unrealized (gains) losses on derivatives, and other hedging activities
|
27
|
(314)
|
542
|
|||||||||
Provision for Montana hydroelectric litigation
|
|
(74)
|
66
|
|||||||||
Change in current assets and current liabilities
|
|
|
|
|||||||||
Prepayments
|
(5)
|
294
|
(318)
|
|||||||||
Counterparty collateral
|
(34)
|
(190)
|
(18)
|
|||||||||
Other
|
(26)
|
56
|
(20)
|
|||||||||
Other operating activities
|
||||||||||||
Defined benefit plans - funding
|
(607)
|
(667)
|
(396)
|
|||||||||
Other operating activities
|
(91)
|
(125)
|
(25)
|
|||||||||
Net cash provided by operating activities
|
2,716
|
2,507
|
2,033
|
|||||||||
Cash Flows from Investing Activities
|
||||||||||||
Expenditures for property, plant and equipment
|
(3,057)
|
(2,487)
|
(1,597)
|
|||||||||
Proceeds from the sale of certain non-core generation facilities
|
|
381
|
|
|||||||||
Proceeds from the sale of the Long Island generation business
|
|
|
124
|
|||||||||
Proceeds from the sale of the Maine hydroelectric generation business
|
|
|
38
|
|||||||||
Ironwood Acquisition, net of cash acquired
|
(84)
|
|
|
|||||||||
Acquisition of WPD Midlands
|
|
(5,763)
|
|
|||||||||
Acquisition of LKE, net of cash acquired
|
|
|
(6,812)
|
|||||||||
Purchases of nuclear plant decommissioning trust investments
|
(154)
|
(169)
|
(128)
|
|||||||||
Proceeds from the sale of nuclear plant decommissioning trust investments
|
139
|
156
|
114
|
|||||||||
Proceeds from the sale of other investments
|
20
|
163
|
|
|||||||||
Net (increase) decrease in restricted cash and cash equivalents
|
96
|
(143)
|
85
|
|||||||||
Other investing activities
|
(35)
|
(90)
|
(53)
|
|||||||||
Net cash used in investing activities
|
(3,075)
|
(7,952)
|
(8,229)
|
|||||||||
Cash Flows from Financing Activities
|
||||||||||||
Issuance of long-term debt
|
1,223
|
5,745
|
4,642
|
|||||||||
Retirement of long-term debt
|
(108)
|
(1,210)
|
(20)
|
|||||||||
Issuance of common stock
|
72
|
2,297
|
2,441
|
|||||||||
Payment of common stock dividends
|
(833)
|
(746)
|
(566)
|
|||||||||
Redemption of preference stock of a subsidiary
|
(250)
|
|
(54)
|
|||||||||
Debt issuance and credit facility costs
|
(17)
|
(102)
|
(175)
|
|||||||||
Contract adjustment payments on Equity Units
|
(94)
|
(72)
|
(13)
|
|||||||||
Net increase (decrease) in short-term debt
|
74
|
(125)
|
70
|
|||||||||
Other financing activities
|
(19)
|
(20)
|
(18)
|
|||||||||
Net cash provided by financing activities
|
48
|
5,767
|
6,307
|
|||||||||
Effect of Exchange Rates on Cash and Cash Equivalents
|
10
|
(45)
|
13
|
|||||||||
Net Increase (Decrease) in Cash and Cash Equivalents
|
(301)
|
277
|
124
|
|||||||||
Cash and Cash Equivalents at Beginning of Period
|
1,202
|
925
|
801
|
|||||||||
Cash and Cash Equivalents at End of Period
|
$
|
901
|
$
|
1,202
|
$
|
925
|
(a)
|
LKE's cash flows are consolidated for two months in 2010, as the date of acquisition was November 1, 2010. WPD Midlands' cash flows are consolidated on a one-month lag, and includes eight months of results in 2011, as the date of acquisition was April 1, 2011.
|
Key Indicators (Unaudited)
|
||||||||||||||
12 Months Ended
|
||||||||||||||
December 31,
|
||||||||||||||
Financial
|
2012
|
2011
|
||||||||||||
Dividends declared per share
|
$ 1.44
|
$ 1.40
|
||||||||||||
Book value per share (a)
|
$ 18.01
|
$ 18.72
|
||||||||||||
Market price per share (a)
|
$ 28.63
|
$ 29.42
|
||||||||||||
Dividend yield (a)
|
5.0%
|
4.8%
|
||||||||||||
Dividend payout ratio (b)
|
55%
|
52%
|
||||||||||||
Dividend payout ratio - earnings from ongoing operations (c)
|
60%
|
51%
|
||||||||||||
Price/earnings ratio (a)(b)
|
11.0
|
10.9
|
||||||||||||
Price/earnings ratio - earnings from ongoing operations (a)(c)
|
11.8
|
10.8
|
||||||||||||
Return on average common equity
|
13.76%
|
14.93%
|
||||||||||||
Return on average common equity - earnings from ongoing operations (c)
|
12.78%
|
15.08%
|
||||||||||||
(a) End of period.
|
||||||||||||||
(b) Based on diluted earnings per share.
|
||||||||||||||
(c) Calculated using earnings from ongoing operations, which excludes the impact of special items, as described in the text and tables of this news release.
|
||||||||||||||
Operating - Domestic & International Electricity Sales (Unaudited)
|
||||||||||||||
3 Months Ended December 31,
|
12 Months Ended December 31,
|
|||||||||||||
Percent
|
Percent
|
|||||||||||||
(GWh)
|
2012
|
2011
|
Change
|
2012
|
2011
|
Change
|
||||||||
Domestic Retail Delivered
|
||||||||||||||
PPL Electric Utilities (a)
|
8,917
|
8,854
|
0.7%
|
36,023
|
36,908
|
(2.4%)
|
||||||||
LKE
|
7,215
|
7,119
|
1.3%
|
30,908
|
30,898
|
0.0%
|
||||||||
Total
|
16,132
|
15,973
|
1.0%
|
66,931
|
67,806
|
(1.3%)
|
||||||||
Domestic Retail Supplied (b)
|
||||||||||||||
PPL EnergyPlus
|
2,938
|
2,537
|
15.8%
|
11,471
|
9,249
|
24.0%
|
||||||||
LKE
|
7,215
|
7,119
|
1.3%
|
30,908
|
30,898
|
0.0%
|
||||||||
Total
|
10,153
|
9,656
|
5.1%
|
42,379
|
40,147
|
5.6%
|
||||||||
International Delivered
|
||||||||||||||
United Kingdom (c)
|
19,518
|
19,487
|
0.2%
|
77,467
|
58,245
|
33.0%
|
||||||||
Domestic Wholesale Supplied
|
||||||||||||||
PPL EnergyPlus - East
|
10,405
|
13,427
|
(22.5%)
|
46,585
|
51,804
|
(10.1%)
|
||||||||
PPL EnergyPlus - West
|
2,173
|
2,465
|
(11.8%)
|
7,413
|
10,327
|
(28.2%)
|
||||||||
LKE (d)
|
595
|
1,039
|
(42.7%)
|
2,304
|
3,550
|
(35.1%)
|
||||||||
Total
|
13,173
|
16,931
|
(22.2%)
|
56,302
|
65,681
|
(14.3%)
|
(a)
|
Prior period volumes were restated to include unbilled volumes.
|
(b)
|
Represents GWh supplied by PPL EnergyPlus to PPL Electric Utilities as PLR, and to other retail customers in Pennsylvania, New Jersey, Montana, Delaware and Maryland. Also includes GWh supplied by LKE to retail customers in Kentucky, Virginia and Tennessee.
|
(c)
|
The WPD Midlands acquisition occurred April 1, 2011 and sales volumes are reported on a one-month lag. The twelve months ended December 31, 2012 and 2011 include 51,603 GWh and 31,900 GWh delivered by WPD Midlands.
|
(d)
|
Represents FERC-regulated municipal and unregulated off-system sales.
|
Reconciliation of Segment Earnings from Ongoing Operations to Reported Earnings
|
||||||||||||||||
(After Tax)
|
||||||||||||||||
(Unaudited)
|
||||||||||||||||
4th Quarter 2012
|
(millions of dollars)
|
|||||||||||||||
Kentucky
|
U.K.
|
Pennsylvania
|
|
|||||||||||||
Regulated
|
Regulated
|
Regulated
|
Supply
|
Total
|
||||||||||||
Earnings from Ongoing Operations
|
$
|
44
|
$
|
172
|
$
|
37
|
$
|
39
|
$
|
292
|
||||||
Special Items:
|
||||||||||||||||
Adjusted energy-related economic activity, net
|
|
|
|
15
|
15
|
|||||||||||
Foreign currency-related economic hedges
|
|
(5)
|
|
|
(5)
|
|||||||||||
Impairments:
|
|
|
|
|
|
|||||||||||
Other asset impairments
|
(15)
|
|
|
(1)
|
(16)
|
|||||||||||
Acquisition-related adjustments:
|
|
|
|
|
|
|||||||||||
WPD Midlands
|
|
|
|
|
|
|||||||||||
Separation benefits
|
|
(2)
|
|
|
(2)
|
|||||||||||
Other:
|
|
|
|
|
|
|||||||||||
Change in U.K. tax rate
|
|
1
|
|
|
1
|
|||||||||||
Line loss adjustment
|
74
|
74
|
||||||||||||||
Total Special Items
|
(15)
|
|
|
68
|
|
|
|
|
|
14
|
|
|
67
|
|||
Reported Earnings
|
$
|
29
|
$
|
240
|
$
|
37
|
$
|
53
|
$
|
359
|
||||||
(per share - diluted)
|
||||||||||||||||
Kentucky
|
U.K.
|
Pennsylvania
|
|
|||||||||||||
Regulated
|
Regulated
|
Regulated
|
Supply
|
Total
|
||||||||||||
Earnings from Ongoing Operations
|
$
|
0.08
|
$
|
0.29
|
$
|
0.05
|
$
|
0.07
|
$
|
0.49
|
||||||
Special Items:
|
|
|||||||||||||||
Adjusted energy-related economic activity, net
|
|
|
|
0.02
|
0.02
|
|||||||||||
Foreign currency-related economic hedges
|
|
(0.01)
|
|
|
(0.01)
|
|||||||||||
Impairments:
|
|
|
|
|
|
|||||||||||
Other asset impairments
|
(0.03)
|
|
|
|
(0.03)
|
|||||||||||
Other:
|
|
|
|
|
|
|||||||||||
Line loss adjustment
|
|
0.13
|
|
|
0.13
|
|||||||||||
Total Special Items
|
(0.03)
|
0.12
|
|
0.02
|
0.11
|
|||||||||||
Reported Earnings
|
$
|
0.05
|
$
|
0.41
|
$
|
0.05
|
$
|
0.09
|
$
|
0.60
|
Reconciliation of Segment Earnings from Ongoing Operations to Reported Earnings
|
||||||||||||||||
(After Tax)
|
||||||||||||||||
(Unaudited)
|
||||||||||||||||
Year-to-Date December 31, 2012
|
(millions of dollars)
|
|||||||||||||||
Kentucky
|
U.K.
|
Pennsylvania
|
|
|
||||||||||||
Regulated
|
Regulated (a)
|
Regulated
|
Supply
|
Total
|
||||||||||||
Earnings from Ongoing Operations
|
$
|
193
|
$
|
696
|
$
|
132
|
$
|
396
|
$
|
1,417
|
||||||
Special Items:
|
|
|||||||||||||||
Adjusted energy-related economic activity, net
|
|
|
|
38
|
38
|
|||||||||||
Foreign currency-related economic hedges
|
|
(33)
|
|
|
(33)
|
|||||||||||
Impairments:
|
|
|
|
|
|
|||||||||||
Adjustments - nuclear decommissioning trust investments
|
|
|
|
2
|
2
|
|||||||||||
Other asset impairments
|
(15)
|
|
|
(1)
|
(16)
|
|||||||||||
Acquisition-related adjustments:
|
|
|
|
|
|
|||||||||||
WPD Midlands
|
|
|
|
|
|
|||||||||||
Separation benefits
|
|
(11)
|
|
|
(11)
|
|||||||||||
Other acquisition-related adjustments
|
|
2
|
|
|
2
|
|||||||||||
LKE
|
|
|
|
|
|
|||||||||||
Net operating loss carryforward and other tax-related adjustments
|
4
|
|
|
|
4
|
|||||||||||
Other:
|
|
|
|
|
|
|||||||||||
LKE discontinued operations
|
(5)
|
|
|
|
(5)
|
|||||||||||
Change in U.K. tax rate
|
|
75
|
|
|
75
|
|||||||||||
Counterparty bankruptcy
|
|
|
|
(6)
|
(6)
|
|||||||||||
Wholesale supply cost reimbursement
|
|
|
1
|
1
|
||||||||||||
Ash basin leak remediation adjustment
|
|
|
1
|
1
|
||||||||||||
Coal contract modification payments
|
|
|
(17)
|
(17)
|
||||||||||||
Line loss adjustment
|
|
74
|
74
|
|||||||||||||
Total Special Items
|
(16)
|
107
|
|
18
|
109
|
|||||||||||
Reported Earnings
|
$
|
177
|
$
|
803
|
$
|
132
|
$
|
414
|
$
|
1,526
|
||||||
(per share - diluted)
|
||||||||||||||||
Kentucky
|
U.K.
|
Pennsylvania
|
|
|
||||||||||||
Regulated
|
Regulated (a)
|
Regulated
|
Supply
|
Total
|
||||||||||||
Earnings from Ongoing Operations
|
$
|
0.33
|
$
|
1.19
|
$
|
0.22
|
$
|
0.68
|
$
|
2.42
|
||||||
Special Items:
|
|
|||||||||||||||
Adjusted energy-related economic activity, net
|
|
|
|
0.07
|
0.07
|
|||||||||||
Foreign currency-related economic hedges
|
|
(0.06)
|
|
|
(0.06)
|
|||||||||||
Impairments:
|
|
|
|
|
|
|||||||||||
Other asset impairments
|
(0.03)
|
|
|
|
(0.03)
|
|||||||||||
Acquisition-related adjustments:
|
|
|
|
|
|
|||||||||||
WPD Midlands
|
|
|
|
|
|
|||||||||||
Separation benefits
|
|
(0.02)
|
|
|
(0.02)
|
|||||||||||
LKE
|
|
|
|
|
|
|||||||||||
Net operating loss carryforward and other tax-related adjustments
|
0.01
|
|
|
|
0.01
|
|||||||||||
Other:
|
|
|
|
|
|
|||||||||||
LKE discontinued operations
|
(0.01)
|
|
|
|
(0.01)
|
|||||||||||
Change in U.K. tax rate
|
|
0.13
|
|
|
0.13
|
|||||||||||
Counterparty bankruptcy
|
|
|
|
(0.01)
|
(0.01)
|
|||||||||||
Coal contract modification payments
|
|
|
(0.03)
|
(0.03)
|
||||||||||||
Line loss adjustment
|
|
0.13
|
|
0.13
|
||||||||||||
Total Special Items
|
(0.03)
|
0.18
|
|
0.03
|
0.18
|
|||||||||||
Reported Earnings
|
$
|
0.30
|
$
|
1.37
|
$
|
0.22
|
$
|
0.71
|
$
|
2.60
|
||||||
(a)
|
The results of operations for 2012 are not comparable with 2011 due to the acquisition of WPD Midlands. WPD Midlands' results are consolidated on a one-month lag, and include eight months of results in 2011, as the date of acquisition was April 1, 2011.
|
Reconciliation of Segment Earnings from Ongoing Operations to Reported Earnings
|
||||||||||||||||
(After Tax)
|
||||||||||||||||
(Unaudited)
|
||||||||||||||||
4th Quarter 2011
|
(millions of dollars)
|
|||||||||||||||
Kentucky
|
U.K.
|
Pennsylvania
|
|
|||||||||||||
Regulated
|
Regulated
|
Regulated
|
Supply
|
Total
|
||||||||||||
Earnings from Ongoing Operations
|
$
|
36
|
$
|
164
|
$
|
58
|
$
|
152
|
$
|
410
|
||||||
Special Items:
|
|
|||||||||||||||
Adjusted energy-related economic activity, net
|
|
|
69
|
69
|
||||||||||||
Foreign currency-related economic hedges
|
(3)
|
|
|
(3)
|
||||||||||||
Acquisition-related adjustments:
|
|
|||||||||||||||
WPD Midlands
|
|
|
|
|
|
|||||||||||
Separation benefits
|
|
(7)
|
|
|
(7)
|
|||||||||||
Other acquisition-related costs
|
|
(21)
|
|
|
(21)
|
|||||||||||
Other:
|
|
|
|
|
|
|||||||||||
Montana hydroelectric litigation
|
|
|
|
47
|
47
|
|||||||||||
Windfall profits tax litigation
|
|
(39)
|
|
|
(39)
|
|||||||||||
Counterparty bankruptcy
|
(6)
|
(6)
|
||||||||||||||
Wholesale supply cost reimbursement
|
4
|
4
|
||||||||||||||
Total Special Items
|
|
(70)
|
|
114
|
44
|
|||||||||||
Reported Earnings
|
$
|
36
|
$
|
94
|
$
|
58
|
$
|
266
|
$
|
454
|
||||||
(per share - diluted)
|
||||||||||||||||
Kentucky
|
U.K.
|
Pennsylvania
|
|
|||||||||||||
Regulated
|
Regulated
|
Regulated
|
Supply
|
Total
|
||||||||||||
Earnings from Ongoing Operations
|
$
|
0.06
|
$
|
0.28
|
$
|
0.10
|
$
|
0.27
|
$
|
0.71
|
||||||
Special Items:
|
|
|||||||||||||||
Adjusted energy-related economic activity, net
|
|
|
|
0.11
|
0.11
|
|||||||||||
Acquistion-related adjustments:
|
|
|||||||||||||||
WPD Midlands
|
|
|
|
|
|
|||||||||||
Separation benefits
|
|
(0.01)
|
|
|
(0.01)
|
|||||||||||
Other acquisition-related costs
|
|
(0.04)
|
|
|
(0.04)
|
|||||||||||
Other:
|
|
|
|
|
|
|||||||||||
Montana hydroelectric litigation
|
|
|
|
0.08
|
0.08
|
|||||||||||
Windfall profits tax litigation
|
(0.07)
|
(0.07)
|
||||||||||||||
Counterparty bankruptcy
|
(0.01)
|
(0.01)
|
||||||||||||||
Wholesale supply cost reimbursement
|
0.01
|
0.01
|
||||||||||||||
Total Special Items
|
|
(0.12)
|
|
0.19
|
0.07
|
|||||||||||
Reported Earnings
|
$
|
0.06
|
$
|
0.16
|
$
|
0.10
|
$
|
0.46
|
$
|
0.78
|
Reconciliation of Segment Earnings from Ongoing Operations to Reported Earnings
|
||||||||||||||||
(After Tax)
|
||||||||||||||||
(Unaudited)
|
||||||||||||||||
Year-to-Date December 31, 2011
|
(millions of dollars)
|
|||||||||||||||
Kentucky
|
U.K.
|
Pennsylvania
|
|
|
||||||||||||
Regulated
|
Regulated (a)
|
Regulated
|
Supply
|
Total
|
||||||||||||
Earnings from Ongoing Operations
|
$
|
220
|
$
|
482
|
$
|
173
|
$
|
634
|
$
|
1,509
|
||||||
Special Items:
|
|
|||||||||||||||
Adjusted energy-related economic activity, net
|
1
|
72
|
73
|
|||||||||||||
Foreign currency-related economic hedges
|
5
|
5
|
||||||||||||||
Impairments:
|
|
|||||||||||||||
Emission allowances
|
(1)
|
(1)
|
||||||||||||||
Renewable energy credits
|
(3)
|
(3)
|
||||||||||||||
Acquisition-related adjustments:
|
|
|||||||||||||||
WPD Midlands
|
|
|||||||||||||||
2011 Bridge Facility costs
|
(30)
|
(30)
|
||||||||||||||
Foreign currency loss on 2011 Bridge Facility
|
(38)
|
(38)
|
||||||||||||||
Net hedge gains
|
38
|
38
|
||||||||||||||
Hedge ineffectiveness
|
(9)
|
(9)
|
||||||||||||||
U.K. stamp duty tax
|
(21)
|
(21)
|
||||||||||||||
Separation benefits
|
(75)
|
(75)
|
||||||||||||||
Other acquisition-related costs
|
(57)
|
(57)
|
||||||||||||||
LKE
|
|
|||||||||||||||
Sale of certain non-core generation facilities
|
(2)
|
(2)
|
||||||||||||||
Other:
|
|
|||||||||||||||
Montana hydroelectric litigation
|
45
|
45
|
||||||||||||||
Litigation settlement - spent nuclear fuel storage
|
33
|
33
|
||||||||||||||
Change in U.K. tax rate
|
69
|
69
|
||||||||||||||
Windfall profits tax litigation
|
(39)
|
(39)
|
||||||||||||||
Counterparty bankruptcy
|
(6)
|
(6)
|
||||||||||||||
Wholesale supply cost reimbursement
|
4
|
4
|
||||||||||||||
Total Special Items
|
1
|
(157)
|
|
142
|
|
(14)
|
||||||||||
Reported Earnings
|
$
|
221
|
$
|
325
|
$
|
173
|
$
|
776
|
$
|
1,495
|
||||||
(per share - diluted)
|
||||||||||||||||
Kentucky
|
U.K.
|
Pennsylvania
|
|
|
||||||||||||
Regulated
|
Regulated (a)
|
Regulated
|
Supply
|
Total
|
||||||||||||
Earnings from Ongoing Operations
|
$
|
0.40
|
$
|
0.87
|
$
|
0.31
|
$
|
1.15
|
$
|
2.73
|
||||||
Special Items:
|
|
|||||||||||||||
Adjusted energy-related economic activity, net
|
0.12
|
0.12
|
||||||||||||||
Foreign currency-related economic hedges
|
0.01
|
0.01
|
||||||||||||||
Impairments:
|
|
|||||||||||||||
Renewable energy credits
|
(0.01)
|
(0.01)
|
||||||||||||||
Acquisition-related adjustments:
|
|
|||||||||||||||
WPD Midlands
|
|
|||||||||||||||
2011 Bridge Facility costs
|
(0.05)
|
(0.05)
|
||||||||||||||
Foreign currency loss on 2011 Bridge Facility
|
(0.07)
|
(0.07)
|
||||||||||||||
Net hedge gains
|
0.07
|
0.07
|
||||||||||||||
Hedge ineffectiveness
|
(0.02)
|
(0.02)
|
||||||||||||||
U.K. stamp duty tax
|
(0.04)
|
(0.04)
|
||||||||||||||
Separation benefits
|
(0.13)
|
(0.13)
|
||||||||||||||
Other acquisition-related costs
|
(0.10)
|
(0.10)
|
||||||||||||||
Other:
|
|
|||||||||||||||
Montana hydroelectric litigation
|
0.08
|
0.08
|
||||||||||||||
Litigation settlement - spent nuclear fuel storage
|
0.06
|
0.06
|
||||||||||||||
Change in U.K. tax rate
|
0.12
|
0.12
|
||||||||||||||
Windfall profits tax litigation
|
(0.07)
|
(0.07)
|
||||||||||||||
Counterparty bankruptcy
|
(0.01)
|
(0.01)
|
||||||||||||||
Wholesale supply cost reimbursement
|
0.01
|
0.01
|
||||||||||||||
Total Special Items
|
|
(0.28)
|
|
0.25
|
(0.03)
|
|||||||||||
Reported Earnings
|
$
|
0.40
|
$
|
0.59
|
$
|
0.31
|
$
|
1.40
|
$
|
2.70
|
||||||
(a)
|
The results of operations for 2012 are not comparable with 2011 due to the acquisition of WPD Midlands. WPD Midlands' results are consolidated on a one-month lag, and include eight months of results in 2011, as the date of the acquisition was April 1, 2011.
|
Segment
|
2012A
(Ongoing)
|
2013E Midpoint
|
Kentucky Regulated
|
$0.33
|
$0.47
|
U.K. Regulated
|
1.19
|
1.25
|
PA Regulated
|
0.22
|
0.29
|
Supply
|
0.68
|
0.40
|
Corporate and Other
|
|
(0.04)
|
Total
|
$2.42
|
$2.37
|
|
Year-to-Date
|
|
2011 EPS - Ongoing Earnings
|
|
$0.40
|
Gross margins
|
(0.01)
|
|
O&M
|
(0.01)
|
|
Depreciation
|
(0.01)
|
|
Income taxes and other
|
(0.02)
|
|
Dilution
|
(0.02)
|
|
Total
|
|
(0.07)
|
2012 EPS - Ongoing Earnings
|
|
$0.33
|
|
Year-to-Date
|
|
2011 EPS - Ongoing Earnings
|
|
$0.87
|
4 additional months of Midlands(1)
|
0.30
|
|
Utility revenue
|
0.21
|
|
Depreciation
|
(0.03)
|
|
Income taxes and other
|
(0.06)
|
|
Effect of exchange rates
|
(0.03)
|
|
Dilution
|
(0.07)
|
|
Total
|
|
0.32
|
2012 EPS - Ongoing Earnings
|
|
$1.19
|
|
Year-to-Date
|
|
2011 EPS - Ongoing Earnings
|
|
$0.31
|
Gross delivery margins
|
0.02
|
|
O&M
|
(0.05)
|
|
Depreciation
|
(0.02)
|
|
Income taxes and other
|
(0.03)
|
|
Dilution
|
(0.01)
|
|
Total
|
|
(0.09)
|
2012 EPS - Ongoing Earnings
|
|
$0.22
|
|
Year-to-Date
|
|
2011 EPS - Ongoing Earnings
|
|
$1.15
|
East energy margins
|
(0.16)
|
|
West energy margins
|
(0.05)
|
|
O&M
|
(0.10)
|
|
Depreciation
|
(0.06)
|
|
Income taxes and other
|
(0.06)
|
|
Dilution
|
(0.04)
|
|
Total
|
|
(0.47)
|
2012 EPS - Ongoing Earnings
|
|
$0.68
|
RIIO-ED1 Timetable
|
|
Provisional Timing
|
Milestone
|
September 2012
|
Publication of Strategy Consultation
|
February 2013
|
Publication of Strategy Decision
|
July 2013
|
DNOs submit business plans
|
October 2013
|
Initial Assessment and publication of Fast-Track Proposals
|
February 2014
|
Publication of Fast-Track Decision
|
March 2014
|
Business plan resubmitted (non-fast-track)
|
July 2014
|
Publication of Initial Proposals Consultation for non-fast-tracked
companies |
November 2014
|
Publication of Final Proposals for non-fast-tracked companies
|
December 2014
|
Issue statutory consultation on new license conditions
|
April 1, 2015
|
New price control period commences
|
(1)
|
24-hour average.
|
(2)
|
NYMEX and TZ6NNY forward gas prices on 12/31/2012.
|
(3)
|
Market Heat Rate = PJM on-peak power price divided by TZ6NNY gas price.
|
December 31, 2013
|
615
|
December 31, 2014
|
670
|
December 31, 2015
|
680
|
Y[8KB'Q9@Y96W#C%6+/5)'2*)B!L/RD=:Y
M:E)R5X['33JJ+L]SV6U$Q7>%Z],5KHCB,Y8?A6!X8U**6SBCDD_>,.%)SQ]:
MZ%`RJ1CZ5PVU.VYY[X]U2RM;&XT\R!KB4!E0KG'/7/YUY(ZY.:](^)^C7*7\
M6JJI>V=!&Q'\#`GK['/\Z\Z(YKU<+%*G='F8EMSU(@*<5XIVVC%=)S$6RFLM
M3[>*84)H&0;:`N3BI2A%(HPU,11UH82T'^P?YU6TG_D*V_\`O5;UPY^RG_8/
M\ZJ:3_R%;?\`WJI_Q5\CA_Y=2^?ZGI2+\H^E/"T1CY%^E2`5#>IZL?A0P"GA
M:TZHN-,N/]W^M>)VQSJO^1YF+7[U_X5^;/J
M;03_`,4_IW_7NG_H(K1S6;H/_(OZ?_U[I_Z"*T:\VI\;]3T:/\./HA U:SJV>AG"E=:G*-$T;$,,&F[F>?KCK4>G^=MMS&ZDF
M=B>/NC+9^[_[-2::O9E)IVNOZT*$\4]E-9BVD=DBNFCDD"E1GC\^0:WK*>:>
MWC-Q'LFV!G&,*5[N
MP[65SLY]5F9O-<9;K
MC%>0XZ7/>4M;%]ENI=/EBDV.&99,]#@-G'ZU8C0D7#$A7>#RU!)QG&.WO7,:
M7?W,DFH*\TA5(FVAF/!SVJ+2M4OI;Z)99YF0'E2V<\>E2Z>A2J'20K<*]O*J
M3%1&X.'R,\XSD\C/Y5%9Q75K)!!(+A&CE*G@$`\9Y].M8,NJ7(N_)69P@?"\
M@8YJ_/JMXU[DRLP4G`(!Z^OKWJ)092FBY);P1-NF";A*3F8#@=>/:H?MUG#&
M^5:7][O^1<#Z`U9L[X/<*)H4ECP0R^4&YQQU_"KU_>RW>F3:=%I`19MCM+PH
M&T=^.^":A2>S*<4]49$UY=1Z2M['911V32F)9&(8;\9QC/I3K:UNM8\-ZEJS
M7SD6+(IB"_>W''!SQ4\5G>R:,--NC9VNF+.91+(=P\W`&,CO@_3K4,=I);6<
MWV755DLA(%G2W78#_=.._P"-5S*PN4S])\H:A:F9,(TJ>877(V[AG=[5)KL$
M$6KS_8Y8OLORE7!ZD@9P![Y_*@JLDGE)O=G(6+GGKW]:8Y$)"&$.RXR2,^]"
M>MR>EA=$U`Z/J,>HI(S21!@I';P.T^^W;UJ.^U:[-TMK;JHM[=2L0QD!?ZT7]X/L[E>Q\/W]_
M,8K6&U4@9.Z13CZY)-&H:1J%A<16EQ=(RM@YB8LJY_*JMUKU\B"-IW*K@`9.
M.*U8/,O/"CW,KLTNY\-WX`K3W]WL2N5Z(M6/AG1/L]O)?ZK(&ESE4(`7'KUQ
M6@UKX+T]HPJ_:F+8):1OE]\<`UYQ/>/&S1L"2#_$U0+,'N(R<#)'3ZTU2DW=
MR8G5BHV21VVK_P#(5N/J/Y"I;')TJZ`.#O7^1J'5_P#D*W'U'\A3[,;M)NQN
MP3*@'ZU]!7VGZ,^4PW_+OUC^:)M+RNK0)E5!).3_`+I-==;:S);V3$P0$*Y?
M)4\KD,>_KS^-
]5]<\/:=H-Q:QOKMMJ!:3%REB-QB48R0QX)
MZ\<=*TBXWWNS*<96VLOQ.=I*MZ@U@UT?[-CN$MP,#[0ZL['U.``/IS]:JUJ8
MO07M24O:DH$%+24=J`"BBB@!12444`+0:**`#%%%+VH$(*6DHH`***6@8444
M4""BBBF`4M)10(6EI`:6@`HI*44`%%%%(04ZFTM`"T444"%HHI10(**,TX4P
M$`IP%%!.*"12<4PDDT=:#28Q13P*C''/:C?G@=*EEQ)"^.!^=-[T@IX7+<5F
MSHB"C-2JG3-.1`H]Z=W%*QHF+T%--.I#04,'W12&E`XQ2'T')H$(>%.::1GK
MP/2GXQG/6DQ3)8W%(1@4XX45!)+Z4"%DD"\=358EI#4NU6`)^4^E!`'`Q00R
M/8%^OK333V&*B=P/