EX-12.(C) 12 ppl-12312016ex12c.htm EXHIBIT 12.(C) Exhibit


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,
 
2016
 
2015
 
2014
 
2013
 
2012
Earnings, as defined:
 
 
 
 
 
 
 
 
 

Income from Continuing Operations Before Income Taxes
$
686

 
$
603

 
$
553

 
$
551

 
$
331

Adjustment to reflect earnings from equity method investments on a cash basis (a)
(1
)
 
(1
)
 
(1
)
 
(1
)
 
33

 
685

 
602

 
552

 
550

 
364

 
 
 
 
 
 
 
 
 
 
Total fixed charges as below
223

 
189

 
173

 
151

 
157

 
 
 
 
 
 
 
 
 
 
Total earnings
$
908

 
$
791

 
$
725

 
$
701

 
$
521

 
 
 
 
 
 
 
 
 
 
Fixed charges, as defined:
 
 
 
 
 
 
 
 
 
Interest charges (b) (c)
214

 
181

 
167

 
145

 
151

Estimated interest component of operating rentals
9

 
8

 
6

 
6

 
6

 
 
 
 
 
 
 
 
 
 
Total fixed charges
223

 
189

 
173

 
151

 
157

 
 
 
 
 
 
 
 
 
 
Ratio of earnings to fixed charges
4.1

 
4.2

 
4.2

 
4.6

 
3.3

 
(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.