EX-12.B 6 exhibit12b.htm EXHIBIT 12(B) exhibit12b.htm
 
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,
   
2009
 
2008
 
2007
 
2006
 
2005
 
2004
Earnings, as defined:
                                               
Income from Continuing Operations Before Income Taxes
 
$
239
   
$
1,085
   
$
1,095
   
$
841
   
$
619
   
$
825
 
Less earnings of equity method investments
   
1
     
1
     
3
     
5
     
5
     
4
 
Distributed income from equity method investments
   
1
     
1
     
5
     
3
     
5
     
4
 
     
239
     
1,085
     
1,097
     
839
     
619
     
825
 
                                                 
Total fixed charges as below
   
259
     
390
     
388
     
326
     
307
     
289
 
Less:
                                               
Capitalized interest
   
37
     
57
     
54
     
21
     
7
     
5
 
Interest expense related to discontinued operations
   
3
     
4
     
29
     
30
     
31
     
24
 
Total fixed charges included in Income from Continuing Operations Before Income Taxes
   
219
     
329
     
305
     
275
     
269
     
260
 
                                                 
Total earnings
 
$
458
   
$
1,414
   
$
1,402
   
$
1,114
   
$
888
   
$
1,085
 
                                                 
Fixed charges, as defined:
                                               
Interest on long-term debt
 
$
209
   
$
345
   
$
353
   
$
296
   
$
259
   
$
255
 
Interest on short-term debt and other interest
   
22
     
27
     
24
     
16
     
26
     
23
 
Amortization of debt discount, expense and premium - net
   
6
     
2
     
(3
)
   
(1
)
   
7
     
(6
)
Estimated interest component of operating rentals
   
21
     
15
     
14
     
15
     
15
     
17
 
Fixed charges of majority-owned share of 50% or less-owned persons
   
1
     
1
                                 
                                                 
Total fixed charges (a)
 
$
259
   
$
390
   
$
388
   
$
326
   
$
307
   
$
289
 
                                                 
Ratio of earnings to fixed charges
   
1.8
     
3.6
     
3.6
     
3.4
     
2.9
     
3.8
 

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