EX-12.C 7 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)  
   
                                           
              Year   Year   Year   Year   Year  
              Ended   Ended   Ended   Ended   Ended  
              Dec. 31,   Dec. 31,   Dec. 31,   Dec. 31,   Dec. 31,  
              2015   2014   2013   2012   2011  
Earnings, as defined:                                
    Income from Continuing Operations                                
      Before Income Taxes   $ 603   $ 553   $ 551   $ 331   $ 419  
    Adjustment to reflect earnings from                                
      equity method investments on a cash                                
      basis (a)     (1)     (1)     (1)     33     (1)  
            602     552     550     364     418  
                                           
    Total fixed charges as below     189     173     151     157     153  
                                           
        Total earnings   $ 791   $ 725   $ 701   $ 521   $ 571  
                                           
Fixed charges, as defined:                                
    Interest charges (b) (c)   $ 181   $ 167   $ 145   $ 151   $ 147  
    Estimated interest component of                                
      operating rentals     8     6     6     6     6  
                                           
        Total fixed charges   $ 189   $ 173   $ 151   $ 157   $ 153  
                                           
Ratio of earnings to fixed charges     4.2     4.2     4.6     3.3     3.7  

 

(a)   Includes other-than-temporary impairment loss of $25 million in 2012.
(b)   Includes interest on long-term and short-term debt, as well as amortization of debt discount, expense and premium - net.
(c)   Includes a credit for amortization of a fair market value adjustment of $7 million in 2013.

 

 

 

 

263