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 July 31, 2014, announcing PPL's financial results for the quarter ended June 30, 2014, and other business matters.
|
||||
99.2 -
|
Slides to be used on the July 31, 2014 webcast among members of PPL's senior management and financial analysts.
|
||||
PPL CORPORATION
|
|||
By:
|
/s/ Stephen K. Breininger
|
||
Stephen K. Breininger
Controller
|
Contacts:
|
For news media – Dan McCarthy, 610-774-5997
|
For financial analysts – Joseph P. Bergstein, 610-774-5609
|
·
|
Second-quarter and first-half earnings from ongoing operations increased 15 percent over 2013
|
·
|
Company increases 2014 forecast of earnings from ongoing operations to $2.20 to $2.40 per share, with a midpoint of $2.30 per share
|
·
|
Energy supply business spinoff on track
|
(Dollars in millions, except for per share amounts)
|
2nd Quarter
|
|||||||||
2014
|
2013
|
% Change
|
||||||||
Reported Earnings
|
$
|
229
|
$
|
405
|
(43)%
|
|||||
Reported Earnings Per Share
|
$
|
0.34
|
$
|
0.63
|
(46)%
|
|||||
Earnings from Ongoing Operations
|
$
|
357
|
$
|
311
|
15%
|
|||||
Earnings from Ongoing Operations Per Share
|
$
|
0.53
|
$
|
0.49
|
8%
|
Per share
|
2nd Quarter
|
Year to Date
|
||||||||||||||
2014
|
2013
|
2014
|
2013
|
|||||||||||||
Earnings from ongoing operations
|
||||||||||||||||
U.K. Regulated
|
$
|
0.33
|
$
|
0.35
|
$
|
0.74
|
$
|
0.72
|
||||||||
Kentucky Regulated
|
0.09
|
0.08
|
0.25
|
0.23
|
||||||||||||
Pennsylvania Regulated
|
0.08
|
0.07
|
0.21
|
0.16
|
||||||||||||
Supply
|
0.06
|
0.01
|
0.17
|
0.11
|
||||||||||||
Corporate and Other1
|
(0.03
|
)
|
(0.02
|
)
|
(0.04
|
)
|
(0.02
|
)
|
||||||||
Total
|
$
|
0.53
|
$
|
0.49
|
$
|
1.33
|
$
|
1.20
|
||||||||
Special items
|
||||||||||||||||
U.K. Regulated
|
$
|
(0.05
|
)
|
$
|
0.03
|
$
|
(0.14
|
)
|
$
|
0.14
|
||||||
Kentucky Regulated
|
–
|
0.01
|
–
|
–
|
||||||||||||
Pennsylvania Regulated
|
–
|
–
|
–
|
–
|
||||||||||||
Supply
|
(0.06
|
)
|
0.10
|
(0.28
|
)
|
(0.06
|
)
|
|||||||||
Corporate and Other1
|
(0.08
|
)
|
–
|
(0.08
|
)
|
–
|
||||||||||
Total
|
$
|
(0.19
|
)
|
$
|
0.14
|
$
|
(0.50
|
)
|
$
|
0.08
|
||||||
Reported earnings
|
||||||||||||||||
U.K. Regulated
|
$
|
0.28
|
$
|
0.38
|
$
|
0.60
|
$
|
0.86
|
||||||||
Kentucky Regulated
|
0.09
|
0.09
|
0.25
|
0.23
|
||||||||||||
Pennsylvania Regulated
|
0.08
|
0.07
|
0.21
|
0.16
|
||||||||||||
Supply
|
–
|
0.11
|
(0.11
|
)
|
0.05
|
|||||||||||
Corporate and Other1
|
(0.11
|
)
|
(0.02
|
)
|
(0.12
|
)
|
(0.02
|
)
|
||||||||
Total
|
$
|
0.34
|
$
|
0.63
|
$
|
0.83
|
$
|
1.28
|
2014
forecast
midpoint
|
2013
actual
|
||||
Per share
|
|||||
U.K. Regulated
|
$ 1.35
|
$ 1.32
|
|||
Kentucky Regulated
|
0.45
|
0.48
|
|||
Pennsylvania Regulated
|
0.39
|
0.31
|
|||
Supply
|
0.17
|
0.39
|
|||
Corporate and Other1
|
(0.06
|
)
|
(0.05
|
)
|
|
Total
|
$ 2.30
|
$ 2.45
|
PPL CORPORATION AND SUBSIDIARIES
|
||||||||
CONDENSED CONSOLIDATED FINANCIAL INFORMATION (a)
|
||||||||
|
|
|
|
|
|
|
|
|
Condensed Consolidated Balance Sheets (Unaudited)
|
||||||||
(Millions of Dollars)
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30,
|
|
December 31,
|
||
|
|
|
|
2014
|
|
2013
|
||
Assets
|
|
|
|
|
|
|
||
Cash and cash equivalents
|
|
$
|
1,269
|
|
$
|
1,102
|
||
Price risk management assets - current
|
|
|
954
|
|
|
942
|
||
Accounts receivable
|
|
|
1,096
|
|
|
1,020
|
||
Unbilled revenues
|
|
|
680
|
|
|
835
|
||
Fuel, materials and supplies
|
|
|
651
|
|
|
702
|
||
Other current assets
|
|
|
887
|
|
|
552
|
||
Investments
|
|
|
950
|
|
|
907
|
||
Property, Plant and Equipment
|
|
|
|
|
|
|
||
|
Regulated utility plant
|
|
|
29,473
|
|
|
27,755
|
|
|
Less: Accumulated depreciation - regulated utility plant
|
|
|
5,291
|
|
|
4,873
|
|
|
|
Regulated utility plant, net
|
|
|
24,182
|
|
|
22,882
|
|
Non-regulated property, plant and equipment
|
|
|
13,346
|
|
|
13,306
|
|
|
Less: Accumulated depreciation - non-regulated property, plant and equipment
|
|
|
6,294
|
|
|
6,172
|
|
|
|
Non-regulated property, plant and equipment, net
|
|
|
7,052
|
|
|
7,134
|
|
Construction work in progress
|
|
|
3,197
|
|
|
3,071
|
|
|
Property, Plant and Equipment, net
|
|
|
34,431
|
|
|
33,087
|
|
Regulatory assets - noncurrent
|
|
|
1,242
|
|
|
1,246
|
||
Goodwill and other intangibles
|
|
|
5,253
|
|
|
5,172
|
||
Price risk management assets - noncurrent
|
|
|
423
|
|
|
337
|
||
Other noncurrent assets
|
|
|
357
|
|
|
357
|
||
Total Assets
|
|
$
|
48,193
|
|
$
|
46,259
|
||
|
|
|
|
|
|
|
|
|
Liabilities and Equity
|
|
|
|
|
|
|
||
Short-term debt
|
|
$
|
808
|
|
$
|
701
|
||
Long-term debt due within one year
|
|
|
304
|
|
|
315
|
||
Accounts payable
|
|
|
1,178
|
|
|
1,308
|
||
Price risk management liabilities - current
|
|
|
1,259
|
|
|
829
|
||
Other current liabilities
|
|
|
1,607
|
|
|
1,759
|
||
Long-term debt
|
|
|
20,819
|
|
|
20,592
|
||
Deferred income taxes and investment tax credits
|
|
|
4,539
|
|
|
4,270
|
||
Price risk management liabilities - noncurrent
|
|
|
498
|
|
|
415
|
||
Accrued pension obligations
|
|
|
1,080
|
|
|
1,286
|
||
Asset retirement obligations
|
|
|
712
|
|
|
687
|
||
Regulatory liabilities - noncurrent
|
|
|
1,026
|
|
|
1,048
|
||
Other noncurrent liabilities
|
|
|
628
|
|
|
583
|
||
Common stock and additional paid-in capital
|
|
|
9,365
|
|
|
8,322
|
||
Earnings reinvested
|
|
|
5,768
|
|
|
5,709
|
||
Accumulated other comprehensive loss
|
|
|
(1,398)
|
|
|
(1,565)
|
||
Total Liabilities and Equity
|
|
$
|
48,193
|
|
$
|
46,259
|
(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 June 30,
|
|
Six Months Ended June 30,
|
||||||||
|
|
|
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Utility
|
|
$
|
1,830
|
|
$
|
1,655
|
|
$
|
3,992
|
|
$
|
3,605
|
||
|
Unregulated wholesale energy (a)
|
|
|
591
|
|
|
1,401
|
|
|
(838)
|
|
|
1,544
|
||
|
Unregulated retail energy
|
|
|
280
|
|
|
257
|
|
|
629
|
|
|
494
|
||
|
Energy-related businesses
|
|
|
173
|
|
|
137
|
|
|
314
|
|
|
264
|
||
|
Total Operating Revenues
|
|
|
2,874
|
|
|
3,450
|
|
|
4,097
|
|
|
5,907
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Operation
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
Fuel
|
|
|
491
|
|
|
441
|
|
|
1,249
|
|
|
970
|
|
|
|
Energy purchases (b)
|
|
|
351
|
|
|
1,051
|
|
|
(1,143)
|
|
|
1,108
|
|
|
|
Other operation and maintenance
|
|
|
741
|
|
|
698
|
|
|
1,438
|
|
|
1,374
|
|
|
Depreciation
|
|
|
312
|
|
|
286
|
|
|
617
|
|
|
570
|
||
|
Taxes, other than income
|
|
|
93
|
|
|
86
|
|
|
197
|
|
|
182
|
||
|
Energy-related businesses
|
|
|
168
|
|
|
130
|
|
|
306
|
|
|
252
|
||
|
Total Operating Expenses
|
|
|
2,156
|
|
|
2,692
|
|
|
2,664
|
|
|
4,456
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Income
|
|
|
718
|
|
|
758
|
|
|
1,433
|
|
|
1,451
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Income (Expense) - net
|
|
|
(82)
|
|
|
13
|
|
|
(105)
|
|
|
135
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Expense
|
|
|
258
|
|
|
258
|
|
|
522
|
|
|
509
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from Continuing Operations Before Income Taxes
|
|
|
378
|
|
|
513
|
|
|
806
|
|
|
1,077
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income Taxes
|
|
|
149
|
|
|
109
|
|
|
261
|
|
|
260
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from Continuing Operations After Income Taxes
|
|
|
229
|
|
|
404
|
|
|
545
|
|
|
817
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (Loss) from Discontinued Operations (net of income taxes)
|
|
|
|
|
|
1
|
|
|
|
|
|
1
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income Attributable to PPL Shareowners
|
|
$
|
229
|
|
$
|
405
|
|
$
|
545
|
|
$
|
818
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amounts Attributable to PPL Shareowners:
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Income from Continuing Operations After Income Taxes
|
|
$
|
229
|
|
$
|
404
|
|
$
|
545
|
|
$
|
817
|
||
|
Income (Loss) from Discontinued Operations (net of income taxes)
|
|
|
|
|
|
1
|
|
|
|
|
|
1
|
||
|
Net Income
|
|
$
|
229
|
|
$
|
405
|
|
$
|
545
|
|
$
|
818
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings Per Share of Common Stock:
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Income from Continuing Operations After Income Taxes Available
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
to PPL Common Shareowners:
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
Basic
|
|
$
|
0.35
|
|
$
|
0.68
|
|
$
|
0.84
|
|
$
|
1.39
|
||
|
Diluted
|
|
$
|
0.34
|
|
$
|
0.63
|
|
$
|
0.83
|
|
$
|
1.28
|
||
|
Net Income Available to PPL Common Shareowners:
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
Basic
|
|
$
|
0.35
|
|
$
|
0.68
|
|
$
|
0.84
|
|
$
|
1.39
|
||
|
Diluted
|
|
$
|
0.34
|
|
$
|
0.63
|
|
$
|
0.83
|
|
$
|
1.28
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-Average Shares of Common Stock Outstanding
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
(in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Basic
|
|
|
653,132
|
|
|
589,834
|
|
|
642,002
|
|
|
586,683
|
||
|
Diluted
|
|
|
665,792
|
|
|
664,615
|
|
|
664,927
|
|
|
661,263
|
(a)
(b)
|
The six month period ended June 30, 2014 includes significant realized and unrealized losses on physical and financial commodity sales contracts due to the unusually cold weather experienced in the first quarter of 2014.
The six month period ended June 30, 2014 includes significant realized and unrealized gains on physical and financial commodity purchase contracts due to the unusually cold weather experienced in the first quarter of 2014.
|
PPL CORPORATION AND SUBSIDIARIES
|
|||||||||
|
|
|
|
|
|
|
|
|
|
Condensed Consolidated Statements of Cash Flows (Unaudited)
|
|||||||||
(Millions of Dollars)
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended June 30,
|
||||
|
|
|
|
|
2014
|
|
2013
|
||
Cash Flows from Operating Activities
|
|
|
|
|
|
|
|||
|
Net income
|
|
$
|
545
|
|
$
|
818
|
||
|
Adjustments to reconcile net income to net cash provided by operating activities
|
|
|
|
|
|
|
||
|
|
Depreciation
|
|
|
617
|
|
|
570
|
|
|
|
Amortization
|
|
|
112
|
|
|
113
|
|
|
|
Defined benefit plans - expense
|
|
|
59
|
|
|
91
|
|
|
|
Deferred income taxes and investment tax credits
|
|
|
133
|
|
|
291
|
|
|
|
Unrealized (gains) losses on derivatives, and other hedging activities
|
|
|
301
|
|
|
(11)
|
|
|
|
Adjustment to WPD line loss accrual
|
|
|
65
|
|
|
24
|
|
|
|
Other
|
|
|
51
|
|
|
26
|
|
|
Change in current assets and current liabilities
|
|
|
|
|
|
|
||
|
|
Accounts receivable
|
|
|
(73)
|
|
|
(189)
|
|
|
|
Accounts payable
|
|
|
(99)
|
|
|
(75)
|
|
|
|
Unbilled revenues
|
|
|
161
|
|
|
144
|
|
|
|
Taxes payable
|
|
|
51
|
|
|
128
|
|
|
|
Uncertain tax positions
|
|
|
|
|
|
(98)
|
|
|
|
Accrued interest
|
|
|
(107)
|
|
|
(119)
|
|
|
|
Other
|
|
|
(80)
|
|
|
(238)
|
|
|
Other operating activities
|
|
|
|
|
|
|
||
|
|
Defined benefit plans - funding
|
|
|
(218)
|
|
|
(468)
|
|
|
|
Other
|
|
|
65
|
|
|
(60)
|
|
|
|
|
Net cash provided by operating activities
|
|
|
1,583
|
|
|
947
|
Cash Flows from Investing Activities
|
|
|
|
|
|
|
|||
|
Expenditures for property, plant and equipment
|
|
|
(1,854)
|
|
|
(1,797)
|
||
|
Expenditures for intangible assets
|
|
|
(48)
|
|
|
(40)
|
||
|
Purchases of nuclear plant decommissioning trust investments
|
|
|
(73)
|
|
|
(66)
|
||
|
Proceeds from the sale of nuclear plant decommissioning trust investments
|
|
|
65
|
|
|
59
|
||
|
Proceeds from the receipt of grants
|
|
|
56
|
|
|
4
|
||
|
Net increase in restricted cash and cash equivalents
|
|
|
(251)
|
|
|
(17)
|
||
|
Other investing activities
|
|
|
2
|
|
|
23
|
||
|
|
|
Net cash used in investing activities
|
|
|
(2,103)
|
|
|
(1,834)
|
Cash Flows from Financing Activities
|
|
|
|
|
|
|
|||
|
Issuance of long-term debt
|
|
|
296
|
|
|
450
|
||
|
Retirement of long-term debt
|
|
|
(239)
|
|
|
(9)
|
||
|
Repurchase of common stock
|
|
|
|
|
|
(28)
|
||
|
Issuance of common stock
|
|
|
1,017
|
|
|
259
|
||
|
Payment of common stock dividends
|
|
|
(470)
|
|
|
(426)
|
||
|
Contract adjustment payments
|
|
|
(21)
|
|
|
(48)
|
||
|
Net increase in short-term debt
|
|
|
107
|
|
|
563
|
||
|
Other financing activities
|
|
|
(19)
|
|
|
(51)
|
||
|
|
|
Net cash provided by financing activities
|
|
|
671
|
|
|
710
|
Effect of Exchange Rates on Cash and Cash Equivalents
|
|
|
16
|
|
|
(13)
|
|||
Net Increase (Decrease) in Cash and Cash Equivalents
|
|
|
167
|
|
|
(190)
|
|||
Cash and Cash Equivalents at Beginning of Period
|
|
|
1,102
|
|
|
901
|
|||
Cash and Cash Equivalents at End of Period
|
|
$
|
1,269
|
|
$
|
711
|
Key Indicators (Unaudited)
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
12 Months Ended
|
||
|
|
|
|
|
|
|
|
|
|
|
|
June 30,
|
||
Financial
|
|
|
|
|
|
2014
|
|
2013
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends declared per share of common stock
|
|
|
|
|
|
$ 1.48
|
|
$ 1.455
|
||||||
Book value per share (a)(b)
|
|
|
|
|
|
$ 20.68
|
|
$ 18.48
|
||||||
Market price per share (a)
|
|
|
|
|
|
$ 35.53
|
|
$ 30.26
|
||||||
Dividend yield
|
|
|
|
|
|
4.2%
|
|
4.8%
|
||||||
Dividend payout ratio (c)
|
|
|
|
|
|
112%
|
|
58%
|
||||||
Dividend payout ratio - earnings from ongoing operations (c)(d)
|
|
|
|
|
|
57%
|
|
60%
|
||||||
Price/earnings ratio (c)
|
|
|
|
|
|
26.9
|
|
12.1
|
||||||
Price/earnings ratio - earnings from ongoing operations (c)(d)
|
|
|
|
|
|
13.7
|
|
12.6
|
||||||
Return on average common equity
|
|
|
|
|
|
6.81%
|
|
14.06%
|
||||||
Return on average common equity - earnings from ongoing operations (d)
|
|
|
|
|
|
13.57%
|
|
13.54%
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) End of period.
|
||||||||||||||
(b) Based on 664,018 and 591,622 shares of common stock outstanding (in thousands) at June 30, 2014 and June 30, 2013.
|
||||||||||||||
(c) Based on diluted earnings per share.
|
||||||||||||||
(d) Calculated using earnings from ongoing operations, which is a non-GAAP financial measure that 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 June 30,
|
|
6 Months Ended June 30,
|
||||||||
|
|
|
|
|
|
|
|
Percent
|
|
|
|
|
|
Percent
|
(GWh)
|
|
2014
|
|
2013
|
|
Change
|
|
2014
|
|
2013
|
|
Change
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Domestic Retail Delivered
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
PPL Electric Utilities
|
|
8,378
|
|
8,374
|
|
0.0%
|
|
19,008
|
|
18,321
|
|
3.7%
|
|
|
LKE
|
|
7,418
|
|
7,326
|
|
1.3%
|
|
15,913
|
|
15,326
|
|
3.8%
|
|
|
|
Total
|
|
15,796
|
|
15,700
|
|
0.6%
|
|
34,921
|
|
33,647
|
|
3.8%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Domestic Retail Supplied (a)
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
PPL EnergyPlus
|
|
3,633
|
|
3,246
|
|
11.9%
|
|
7,409
|
|
6,527
|
|
13.5%
|
|
|
LKE
|
|
7,418
|
|
7,326
|
|
1.3%
|
|
15,913
|
|
15,326
|
|
3.8%
|
|
|
|
Total
|
|
11,051
|
|
10,572
|
|
4.5%
|
|
23,322
|
|
21,853
|
|
6.7%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
International Delivered
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
United Kingdom
|
|
18,684
|
|
20,007
|
|
(6.6%)
|
|
39,699
|
|
41,548
|
|
(4.5%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Domestic Wholesale
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
PPL EnergyPlus - East
|
|
12,398
|
|
10,221
|
|
21.3%
|
|
28,146
|
|
24,678
|
|
14.1%
|
|
|
PPL EnergyPlus - West
|
|
1,285
|
|
1,511
|
|
(15.0%)
|
|
2,664
|
|
3,163
|
|
(15.8%)
|
|
|
LKE (b)
|
|
532
|
|
585
|
|
(9.1%)
|
|
1,262
|
|
1,160
|
|
8.8%
|
|
|
|
Total
|
|
14,215
|
|
12,317
|
|
15.4%
|
|
32,072
|
|
29,001
|
|
10.6%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) Represents GWh supplied by PPL EnergyPlus to PPL Electric Utilities as PLR, and to other retail customers in Pennsylvania, New
|
||||||||||||||
|
Jersey, Montana, Delaware, Maryland, Ohio and Washington, D.C. Also includes GWh supplied by LKE to retail customers in Kentucky,
|
|||||||||||||
|
Virginia and Tennessee.
|
|||||||||||||
(b) Represents FERC-regulated municipal and unregulated off-system sales.
|
Reconciliation of Segment Earnings from Ongoing Operations to Reported Earnings
|
|||||||||||||||||||
(After Tax)
|
|||||||||||||||||||
(Unaudited)
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2nd Quarter 2014
|
|
(millions of dollars)
|
|||||||||||||||||
|
|
|
U.K.
|
|
Kentucky
|
|
Pennsylvania
|
|
|
|
Corporate
|
|
|
||||||
|
|
|
Regulated
|
|
Regulated
|
|
Regulated
|
|
Supply
|
|
and Other
|
|
Total
|
||||||
Earnings from Ongoing Operations
|
|
$
|
220
|
|
$
|
57
|
|
$
|
56
|
|
$
|
41
|
|
$
|
(17)
|
|
$
|
357
|
|
Special Items:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted energy-related economic activity, net
|
|
|
|
|
|
|
|
|
|
|
|
(23)
|
|
|
|
|
|
(23)
|
|
Foreign currency-related economic hedges
|
|
|
(33)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(33)
|
|
Spinoff of PPL Energy Supply:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change in tax valuation allowances
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(46)
|
|
|
(46)
|
|
Transaction costs
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(10)
|
|
|
(10)
|
Other:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EEI adjustments
|
|
|
|
|
|
1
|
|
|
|
|
|
|
|
|
|
|
|
1
|
|
Separation benefits
|
|
|
|
|
|
|
|
|
(4)
|
|
|
(13)
|
|
|
|
|
|
(17)
|
Total Special Items
|
|
|
(33)
|
|
|
1
|
|
|
(4)
|
|
|
(36)
|
|
|
(56)
|
|
|
(128)
|
|
Reported Earnings
|
|
$
|
187
|
|
$
|
58
|
|
$
|
52
|
|
$
|
5
|
|
$
|
(73)
|
|
$
|
229
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(per share - diluted) (a)
|
||||||||||||||||
|
|
|
U.K.
|
|
Kentucky
|
|
Pennsylvania
|
|
|
|
Corporate
|
|
|
||||||
|
|
|
Regulated
|
|
Regulated
|
|
Regulated
|
|
Supply
|
|
and Other
|
|
Total
|
||||||
Earnings from Ongoing Operations
|
|
$
|
0.33
|
|
$
|
0.09
|
|
$
|
0.08
|
|
$
|
0.06
|
|
$
|
(0.03)
|
|
$
|
0.53
|
|
Special Items:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted energy-related economic activity, net
|
|
|
|
|
|
|
|
|
|
|
|
(0.04)
|
|
|
|
|
|
(0.04)
|
|
Foreign currency-related economic hedges
|
|
|
(0.05)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(0.05)
|
|
Spinoff of PPL Energy Supply:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change in tax valuation allowances
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(0.07)
|
|
|
(0.07)
|
|
Transaction costs
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(0.01)
|
|
|
(0.01)
|
Other:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Separation benefits
|
|
|
|
|
|
|
|
|
|
|
|
(0.02)
|
|
|
|
|
|
(0.02)
|
Total Special Items
|
|
|
(0.05)
|
|
|
|
|
|
|
|
|
(0.06)
|
|
|
(0.08)
|
|
|
(0.19)
|
|
Reported Earnings
|
|
$
|
0.28
|
|
$
|
0.09
|
|
$
|
0.08
|
|
$
|
-
|
|
$
|
(0.11)
|
|
$
|
0.34
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) The "If-Converted Method" has been applied to PPL's 2011 Equity Units, resulting in an immaterial amount of interest charges being added
|
|||||||||||||||||||
back to earnings and approximately 11 million shares of PPL Common Stock being treated as outstanding. Both adjustments are only for
|
|||||||||||||||||||
purposes of calculating diluted earnings per share.
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Segment Earnings from Ongoing Operations to Reported Earnings
|
|||||||||||||||||||
(After Tax)
|
|||||||||||||||||||
(Unaudited)
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year-to-Date June 30, 2014
|
|
(millions of dollars)
|
|||||||||||||||||
|
|
|
U.K.
|
|
Kentucky
|
|
Pennsylvania
|
|
|
|
Corporate
|
|
|
||||||
|
|
|
Regulated
|
|
Regulated
|
|
Regulated
|
|
Supply
|
|
and Other
|
|
Total
|
||||||
Earnings from Ongoing Operations
|
|
$
|
484
|
|
$
|
164
|
|
$
|
141
|
|
$
|
115
|
|
$
|
(24)
|
|
$
|
880
|
|
Special Items:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted energy-related economic activity, net
|
|
|
|
|
|
|
|
|
|
|
|
(162)
|
|
|
|
|
|
(162)
|
|
Foreign currency-related economic hedges
|
|
|
(39)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(39)
|
|
Kerr Dam Project impairment
|
|
|
|
|
|
|
|
|
|
|
|
(10)
|
|
|
|
|
|
(10)
|
|
Spinoff of PPL Energy Supply:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change in tax valuation allowances
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(46)
|
|
|
(46)
|
|
Transaction costs
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(10)
|
|
|
(10)
|
Other:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EEI adjustments
|
|
|
|
|
|
1
|
|
|
|
|
|
|
|
|
|
|
|
1
|
|
Change in WPD line loss accrual
|
|
|
(52)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(52)
|
|
Separation benefits
|
|
|
|
|
|
|
|
|
(4)
|
|
|
(13)
|
|
|
|
|
|
(17)
|
Total Special Items
|
|
|
(91)
|
|
|
1
|
|
|
(4)
|
|
|
(185)
|
|
|
(56)
|
|
|
(335)
|
|
Reported Earnings
|
|
$
|
393
|
|
$
|
165
|
|
$
|
137
|
|
$
|
(70)
|
|
$
|
(80)
|
|
$
|
545
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(per share - diluted) (a)
|
||||||||||||||||
|
|
|
U.K.
|
|
Kentucky
|
|
Pennsylvania
|
|
|
|
Corporate
|
|
|
||||||
|
|
|
Regulated
|
|
Regulated
|
|
Regulated
|
|
Supply
|
|
and Other
|
|
Total
|
||||||
Earnings from Ongoing Operations
|
|
$
|
0.74
|
|
$
|
0.25
|
|
$
|
0.21
|
|
$
|
0.17
|
|
$
|
(0.04)
|
|
$
|
1.33
|
|
Special Items:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted energy-related economic activity, net
|
|
|
|
|
|
|
|
|
|
|
|
(0.24)
|
|
|
|
|
|
(0.24)
|
|
Foreign currency-related economic hedges
|
|
|
(0.06)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(0.06)
|
|
Kerr Dam Project impairment
|
|
|
|
|
|
|
|
|
|
|
|
(0.02)
|
|
|
|
|
|
(0.02)
|
|
Spinoff of PPL Energy Supply:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change in tax valuation allowances
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(0.07)
|
|
|
(0.07)
|
|
Transaction costs
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(0.01)
|
|
|
(0.01)
|
Other:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change in WPD line loss accrual
|
|
|
(0.08)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(0.08)
|
|
Separation benefits
|
|
|
|
|
|
|
|
|
|
|
|
(0.02)
|
|
|
|
|
|
(0.02)
|
Total Special Items
|
|
|
(0.14)
|
|
|
|
|
|
|
|
|
(0.28)
|
|
|
(0.08)
|
|
|
(0.50)
|
|
Reported Earnings
|
|
$
|
0.60
|
|
$
|
0.25
|
|
$
|
0.21
|
|
$
|
(0.11)
|
|
$
|
(0.12)
|
|
$
|
0.83
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) The "If-Converted Method" has been applied to PPL's 2011 Equity Units, resulting in $9 million of interest charges (after-tax) being added
|
|||||||||||||||||||
back to earnings and approximately 21 million shares of PPL Common Stock being treated as outstanding. Both adjustments are only for
|
|||||||||||||||||||
purposes of calculating diluted earnings per share.
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Segment Earnings from Ongoing Operations to Reported Earnings
|
|||||||||||||||||||
(After Tax)
|
|||||||||||||||||||
(Unaudited)
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2nd Quarter 2013
|
|
(millions of dollars)
|
|||||||||||||||||
|
|
|
U.K.
|
|
Kentucky
|
|
Pennsylvania
|
|
|
|
Corporate
|
|
|
||||||
|
|
|
Regulated
|
|
Regulated
|
|
Regulated
|
|
Supply
|
|
and Other
|
|
Total
|
||||||
Earnings from Ongoing Operations
|
|
$
|
226
|
|
$
|
48
|
|
$
|
45
|
|
$
|
3
|
|
$
|
(11)
|
|
$
|
311
|
|
Special Items:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted energy-related economic activity, net
|
|
|
|
|
|
|
|
|
|
|
|
76
|
|
|
|
|
|
76
|
|
Foreign currency-related economic hedges
|
|
|
(5)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(5)
|
|
Other:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LKE discontinued operations
|
|
|
|
|
|
1
|
|
|
|
|
|
|
|
|
|
|
|
1
|
|
Change in tax accounting method related to repairs
|
|
|
|
|
|
|
|
|
|
|
|
(3)
|
|
|
|
|
|
(3)
|
|
Counterparty bankruptcy
|
|
|
|
|
|
|
|
|
|
|
|
1
|
|
|
|
|
|
1
|
|
Windfall tax litigation
|
|
|
43
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
43
|
|
Change in WPD line loss accrual
|
|
|
(19)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(19)
|
Total Special Items
|
|
|
19
|
|
|
1
|
|
|
|
|
|
74
|
|
|
|
|
|
94
|
|
Reported Earnings
|
|
$
|
245
|
|
$
|
49
|
|
$
|
45
|
|
$
|
77
|
|
$
|
(11)
|
|
$
|
405
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(per share - diluted) (a)
|
||||||||||||||||
|
|
|
U.K.
|
|
Kentucky
|
|
Pennsylvania
|
|
|
|
|
Corporate
|
|
|
|||||
|
|
|
Regulated
|
|
Regulated
|
|
Regulated
|
|
Supply
|
|
|
and Other
|
|
Total
|
|||||
Earnings from Ongoing Operations
|
|
$
|
0.35
|
|
$
|
0.08
|
|
$
|
0.07
|
|
$
|
0.01
|
|
$
|
(0.02)
|
|
$
|
0.49
|
|
Special Items:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted energy-related economic activity, net
|
|
|
|
|
|
|
|
|
|
|
|
0.11
|
|
|
|
|
|
0.11
|
|
Foreign currency-related economic hedges
|
|
|
(0.01)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(0.01)
|
|
Other:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LKE discontinued operations
|
|
|
|
|
|
0.01
|
|
|
|
|
|
|
|
|
|
|
|
0.01
|
|
Change in tax accounting methods related to repairs
|
|
|
|
|
|
|
|
|
|
|
|
(0.01)
|
|
|
|
|
|
(0.01)
|
|
Windfall tax litigation
|
|
|
0.07
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.07
|
|
Change in WPD line loss accrual
|
|
|
(0.03)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(0.03)
|
Total Special Items
|
|
|
0.03
|
|
|
0.01
|
|
|
|
|
|
0.10
|
|
|
|
|
|
0.14
|
|
Reported Earnings
|
|
$
|
0.38
|
|
$
|
0.09
|
|
$
|
0.07
|
|
$
|
0.11
|
|
$
|
(0.02)
|
|
$
|
0.63
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) The "If-Converted Method" has been applied to PPL's Equity Units prior to settlement, resulting in $15 million of interest charges (after-tax)
|
|||||||||||||||||||
|
being added back to earnings and approximately 73 million shares of PPL Common Stock being treated as outstanding. Both adjustments
|
||||||||||||||||||
|
are only for purposes of calculating diluted earnings per share.
|
Reconciliation of Segment Earnings from Ongoing Operations to Reported Earnings
|
|||||||||||||||||||
(After Tax)
|
|||||||||||||||||||
(Unaudited)
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year-to-Date June 30, 2013
|
|
(millions of dollars)
|
|||||||||||||||||
|
|
|
U.K.
|
|
Kentucky
|
|
Pennsylvania
|
|
|
|
|
Corporate
|
|
|
|||||
|
|
|
Regulated
|
|
Regulated
|
|
Regulated
|
|
Supply
|
|
|
and Other
|
|
Total
|
|||||
Earnings from Ongoing Operations
|
|
$
|
464
|
|
$
|
132
|
|
$
|
109
|
|
$
|
74
|
|
$
|
(14)
|
|
$
|
765
|
|
Special Items:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted energy-related economic activity, net
|
|
|
|
|
|
|
|
|
|
|
|
(41)
|
|
|
|
|
|
(41)
|
|
Foreign currency-related economic hedges
|
|
|
73
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
73
|
|
Acquisition-related adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
WPD Midlands
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Separation benefits
|
|
|
(1)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
|
Other acquisition-related adjustments
|
|
|
(2)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2)
|
Other:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LKE discontinued operations
|
|
|
|
|
|
1
|
|
|
|
|
|
|
|
|
|
|
|
1
|
|
EEI adjustments
|
|
|
|
|
|
1
|
|
|
|
|
|
|
|
|
|
|
|
1
|
|
Change in tax accounting methods related to repairs
|
|
|
|
|
|
|
|
|
|
|
|
(3)
|
|
|
|
|
|
(3)
|
|
Counterparty bankruptcy
|
|
|
|
|
|
|
|
|
|
|
|
1
|
|
|
|
|
|
1
|
|
Windfall tax litigation
|
|
|
43
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
43
|
|
Change in WPD line loss accrual
|
|
|
(19)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(19)
|
Total Special Items
|
|
|
94
|
|
|
2
|
|
|
|
|
|
(43)
|
|
|
|
|
|
53
|
|
Reported Earnings
|
|
$
|
558
|
|
$
|
134
|
|
$
|
109
|
|
$
|
31
|
|
$
|
(14)
|
|
$
|
818
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(per share - diluted) (a)
|
||||||||||||||||
|
|
|
U.K.
|
|
Kentucky
|
|
Pennsylvania
|
|
|
|
|
Corporate
|
|
|
|||||
|
|
|
Regulated
|
|
Regulated
|
|
Regulated
|
|
Supply
|
|
|
and Other
|
|
Total
|
|||||
Earnings from Ongoing Operations
|
|
$
|
0.72
|
|
$
|
0.23
|
|
$
|
0.16
|
|
$
|
0.11
|
|
$
|
(0.02)
|
|
$
|
1.20
|
|
Special Items:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted energy-related economic activity, net
|
|
|
|
|
|
|
|
|
|
|
|
(0.05)
|
|
|
|
|
|
(0.05)
|
|
Foreign currency-related economic hedges
|
|
|
0.11
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.11
|
|
Other:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change in tax accounting method related to repairs
|
|
|
|
|
|
|
|
|
|
|
|
(0.01)
|
|
|
|
|
|
(0.01)
|
|
Windfall tax litigation
|
|
|
0.06
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.06
|
|
Change in WPD line loss accrual
|
|
|
(0.03)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(0.03)
|
Total Special Items
|
|
|
0.14
|
|
|
|
|
|
|
|
|
(0.06)
|
|
|
|
|
|
0.08
|
|
Reported Earnings
|
|
$
|
0.86
|
|
$
|
0.23
|
|
$
|
0.16
|
|
$
|
0.05
|
|
$
|
(0.02)
|
|
$
|
1.28
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) The "If-Converted Method" has been applied to PPL's Equity Units prior to settlement, resulting in $30 million of interest charges (after-tax)
|
|||||||||||||||||||
|
being added back to earnings and approximately 73 million shares of PPL Common Stock being treated as outstanding. Both adjustments
|
||||||||||||||||||
|
are only for purposes of calculating diluted earnings per share.
|
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of PPL's Forecast of Earnings from Ongoing Operations to Reported Earnings
|
|
|
|
|
|
|
|||||||||||||||||||
(After-Tax)
|
|
|
|
|
|
|
|||||||||||||||||||
(Unaudited)
|
|
|
|
|
|
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Forecast (per share - diluted)
|
|||||||||||||||||||||||
|
|
|
Midpoint
|
|
|
||||||||||||||||||||
|
|
|
U.K.
|
|
Kentucky
|
|
Pennsylvania
|
|
|
|
Corporate
|
|
|
|
High
|
|
Low
|
||||||||
|
|
|
Regulated
|
|
Regulated
|
|
Regulated
|
|
Supply
|
|
and Other
|
|
Total
|
|
2014
|
|
2014
|
||||||||
Earnings from Ongoing Operations
|
|
$
|
1.35
|
|
$
|
0.45
|
|
$
|
0.39
|
|
$
|
0.17
|
|
$
|
(0.06)
|
|
$
|
2.30
|
|
$
|
2.40
|
|
$
|
2.20
|
|
Special Items:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted energy-related economic activity, net
|
|
|
|
|
|
|
|
|
|
|
|
(0.24)
|
|
|
|
|
|
(0.24)
|
|
|
(0.24)
|
|
|
(0.24)
|
|
Foreign currency-related economic hedges
|
|
|
(0.06)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(0.06)
|
|
|
(0.06)
|
|
|
(0.06)
|
|
Kerr Dam Project impairment
|
|
|
|
|
|
|
|
|
|
|
|
(0.02)
|
|
|
|
|
|
(0.02)
|
|
|
(0.02)
|
|
|
(0.02)
|
|
Spinoff of PPL Energy Supply:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change in tax valuation allowances
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(0.07)
|
|
|
(0.07)
|
|
|
(0.07)
|
|
|
(0.07)
|
|
Transaction costs
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(0.01)
|
|
|
(0.01)
|
|
|
(0.01)
|
|
|
(0.01)
|
Other:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change in WPD line loss accrual
|
|
|
(0.08)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(0.08)
|
|
|
(0.08)
|
|
|
(0.08)
|
|
Separation benefits
|
|
|
|
|
|
|
|
|
|
|
|
(0.02)
|
|
|
|
|
|
(0.02)
|
|
|
(0.02)
|
|
|
(0.02)
|
Total Special Items
|
|
|
(0.14)
|
|
|
|
|
|
|
|
|
(0.28)
|
|
|
(0.08)
|
|
|
(0.50)
|
|
|
(0.50)
|
|
|
(0.50)
|
|
Reported Earnings
|
|
$
|
1.21
|
|
$
|
0.45
|
|
$
|
0.39
|
|
$
|
(0.11)
|
|
$
|
(0.14)
|
|
$
|
1.80
|
|
$
|
1.90
|
|
$
|
1.70
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment
|
2013A
(Ongoing)
|
Previous
2014E
|
Revised
2014E
|
U.K. Regulated
|
$1.32
|
$1.34
|
$1.35
|
Kentucky Regulated
|
0.48
|
0.45
|
0.45
|
PA Regulated
|
0.31
|
0.39
|
0.39
|
Supply
|
0.39
|
0.11
|
0.17
|
Corporate and Other
|
(0.05)
|
(0.06)
|
(0.06)
|
Total
|
$2.45
|
$2.23
|
$2.30
|
|
2nd Quarter
|
|
2013 EPS - Ongoing Earnings
|
|
$0.35
|
Utility revenue
|
0.02
|
|
O&M
|
0.01
|
|
Depreciation
|
(0.01)
|
|
Financing
|
(0.01)
|
|
Income taxes and other
|
(0.03)
|
|
Total
|
|
(0.02)
|
2014 EPS - Ongoing Earnings
|
|
$0.33
|
|
2nd Quarter
|
|
2013 EPS - Ongoing Earnings
|
|
$0.08
|
Gross margins
|
0.02
|
|
O&M
|
(0.01)
|
|
Total
|
|
0.01
|
2014 EPS - Ongoing Earnings
|
|
$0.09
|
|
2nd Quarter
|
|
2013 EPS - Ongoing Earnings
|
|
$0.07
|
Gross delivery margins
|
0.02
|
|
Income taxes and other
|
(0.01)
|
|
Total
|
|
0.01
|
2014 EPS - Ongoing Earnings
|
|
$0.08
|
|
2nd Quarter
|
|
2013 EPS - Ongoing Earnings
|
|
$0.01
|
East energy margins
|
0.04
|
|
Income taxes and other
|
0.01
|
|
Total
|
|
0.05
|
2014 EPS - Ongoing Earnings
|
|
$0.06
|
(1)
|
24-hour average.
|
(2)
|
NYMEX and TETCO M3 forward gas prices on 6/30/2014.
|
(3)
|
Market Heat Rate = PJM on-peak power price divided by TETCO M3 gas price.
|
E%Z
MJD8_?RYX9^$'X=_QJHJM*`%FRBYP#R!]!3F1`F]I!SV7(Q57$7GO2[`W,AF<
M#"HO0#T]J>;V62(GA`.@':LHW<49(C5?;BAKB5B1T'O30BS,K2)RV,C!)I-/
M>\L9_-M;EHR#\WH?K5(S*O\`'N/Z4]+EY"/3M2E!25F--H[.VO7O[Z":_19%
M'RL4&&-:>D&R_P"$DB6\0&)95^S,XRC#OCMGG]!7*V$C119D!4,/O.=OZFMK
M3;F.*;RXW,L;MEE`^5#Z@GO7.L/O#3RZ&GM&]&>G>*M`?7?+&EZJ+.\CBX
MA#X#CUXYKF=,T+6K3PWK%OK1E:8M^Z:1]^0!G(/I5NUO]'U&%8[V)[>[3+0W
M".4D`SV/6NFTK^U1;^3-+#JUON92_",%[9[$TH24D[(F<;,\XT#Q0L<;65
MZ\R1#I/&Y#)6I?7GB72X!=V6HG4+`C(E50Q4>XI=6T#POJ.IW.GZ3J*66I`,
M#!*"(]P/(!/?Z$U)H/A;Q!H-P`]Y$D)QN4`NC"JY;$L@T/QEXAU6_6TAMX+A
MCU;:5"CU)SQ77ZSK%OI5LLES)F<)C:G NM@EACCSN4)GJ2.:AH=S>TUO,U*U0#=^\!Q]*Z6Y#B6::"4Q7#IMW$9'!
M[KTKSN+6K""=S/(73:P`CY))^G2J]]XPO;N+[-;.T-NH"J3S(0!CEJT@M"9:
ML[76/%IT^+R+617O",%@.$]_K[5Y[<2W-U<;(]TUU.V!W+,3_B:JM=A%!/S'
M'XUW_P`._#C(1KE^!OE_X]D;^%?[_P"/;\ZL@Z3PUX=MO"UC:+ JIMR?ZBI9W
M#N5["F(ISQT]*:V$RY;`D#(''<5Y9\3+W[1XDCM@?EMH0"/]IN3^F*]:B7:H
MXQQS7@?B&]_M#Q#?W6BZ9H6K-F:.)E$8``=L#&/2HE)1W+C%MZ%^?3]'L(]]II
MJO(1]]F)K`>TO-2OM@@,>XY("XX]R:[D7<6GI$?)$TQZD+D"M-+JVF#R"QC5
MV`.XYR:GVT>B+=&75GGVJ01Z3:+:P+NFD7+$
7?&&W9?"UNY1\;O+967@8^Z1_6EL_!VGV:S+%/+<"5,)O14VOV;(Y
M_"M%)7N1;0Y.^N(T:%&D&=F>>!U/2JMK;_VEK-K`DL:##,SLQV@8[XS70:EX
M.O[FX#;;9]J!