EX-12.C 5 exhibit12c.htm EXHIBIT 12(C)

Exhibit 12(c)  
LG&E AND KU ENERGY LLC AND SUBSIDIARIES  
   
COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES  
(Millions of Dollars)  
   
                                                    Predeces-  
              Successor (a)     sor (b)  
              9 Months   Year   Year   Year   Year   2 Months     10 Months  
              Ended   Ended   Ended   Ended   Ended   Ended     Ended  
              Sep. 30,   Dec. 31,   Dec. 31,   Dec. 31,   Dec. 31,   Dec. 31,     Oct. 31,  
              2015   2014   2013   2012   2011   2010     2010  
Earnings, as defined:                                              
    Income from Continuing Operations                                              
      Before Income Taxes   $ 491   $ 553   $ 551   $ 331   $ 419   $ 70     $ 300  
    Adjustment to reflect earnings from                                              
      equity method investments on a cash                                              
      basis (c)     (2)     (1)     (1)     33     (1)             (4)  
    Mark to market impact of derivative                                              
      instruments                                   2       (20)  
            489     552     550     364     418     72       276  
                                                         
    Total fixed charges as below     134     173     151     157     153     25       158  
                                                         
        Total earnings   $ 623   $ 725   $ 701   $ 521   $ 571   $ 97     $ 434  
                                                         
Fixed charges, as defined:                                              
    Interest charges (d) (e)   $ 128   $ 167   $ 145   $ 151   $ 147   $ 24     $ 153  
    Estimated interest component of                                              
      operating rentals     6     6     6     6     6     1       5  
                                                         
        Total fixed charges   $ 134   $ 173   $ 151   $ 157   $ 153   $ 25     $ 158  
                                                         
Ratio of earnings to fixed charges     4.6     4.2     4.6     3.3     3.7     3.9       2.7  

 

(a)   Post-acquisition activity covering the time period after October 31, 2010.
(b)   Pre-acquisition activity covering the time period prior to November 1, 2010.
(c)   Includes other-than-temporary impairment loss of $25 million in 2012.
(d)   Includes interest on long-term and short-term debt, as well as amortization of loss on reacquired debt and amortization of debt discount, expense and premium - net.
(e)   Includes a credit for amortization of a fair market value adjustment of $7 million in 2013.

 

117