EX-12.C 18 a10kex-12c.htm EXHIBIT 12.C 10Kex - 12(c)


 
 
 
 
Exhibit 12(c)
 
 
 
 
 
 
 
 
Entergy Louisiana, LLC
Computation of Ratios of Earnings to Fixed Charges and
Ratios of Earnings to Combined Fixed Charges and Preferred Distributions
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
2009
2010
2011
2012
2013
2014
 
 
 
 
 
 
 
Fixed charges, as defined:
 
 
 
 
 
 
Total Interest
$
103,671

$
119,484

$
116,803

$
136,967

$
153,529

$
166,750

  Interest applicable to rentals
6,810

4,103

4,269

3,928

3,544

3,442

 
 
 
 
 
 
 
Total fixed charges, as defined
110,481

123,587

121,072

140,895

157,073

170,192

 
 
 
 
 
 
 
Preferred distributions, as defined (a)
8,295

8,474

11,297

11,297

11,297

11,328

 
 
 
 
 
 
 
Combined fixed charges and preferred distributions, as defined
$
118,776

$
132,061

$
132,369

$
152,192

$
168,370

$
181,520

 
 
 
 
 
 
 
Earnings as defined:
 
 
 
 
 
 
  Net Income
$
232,845

$
231,435

$
473,923

$
281,081

$
252,464

$
283,531

  Add:
 
 
 
 
 
 
    Provision for income taxes:
 
 
 
 
 
 
Total Taxes (Benefit)
45,050

66,546

(370,211
)
(128,922
)
81,877

96,270

    Fixed charges as above
110,481

123,587

121,072

140,895

157,073

170,192

 
 
 
 
 
 
 
Total earnings, as defined
$
388,376

$
421,568

$
224,784

$
293,054

$
491,414

$
549,993

 
 
 
 
 
 
 
Ratio of earnings to fixed charges, as defined
3.52

3.41

1.86

2.08

3.13

3.23

 
 
 
 
 
 
 
Ratio of earnings to combined fixed charges and
 
 
 
 
 
 
preferred distributions, as defined
3.27

3.19

1.70

1.93

2.92

3.03

 
 
 
 
 
 
 
_______________________
 
 
 
 
 
 
(a) "Preferred distributions," as defined by SEC regulation S-K, are computed by dividing the preferred distribution
      requirement by one hundred percent (100%) minus the income tax rate.