Attached files

file filename
8-K/A - FORM 8-K/A - PPL Corpd306923d8ka.htm
EX-99.3 - SLIDES - PPL Corpd306923dex993.htm

Exhibit 99.2

 

Contacts:    For news media – George E. Biechler, 610-774-5997
   For financial analysts – Joseph P. Bergstein, 610-774-5609

PPL Corporation Reports Revised 2011 Earnings Due to

Favorable Supreme Court Decision on Montana Streambed Case

ALLENTOWN, Pa. (Feb. 27, 2012) —PPL Corporation (NYSE: PPL) on Monday (2/27) announced increased fourth-quarter and year-end 2011 earnings compared with the results previously reported on Feb. 10, 2012, due to a favorable U.S. Supreme Court decision affecting the company’s hydroelectric generation operations in Montana.

The Supreme Court on Feb. 22 unanimously overturned a previous Montana state Supreme Court decision requiring PPL Montana to pay rent for the use, in its hydroelectric operations, of riverbeds under portions of three rivers in Montana.

Reflecting the court’s decision, PPL has reversed a loss accrual of $89 million pre-tax, or $53 million after-tax.

PPL’s revised 2011 reported earnings were $1.495 billion, or $2.70 per share, as compared with the previously announced totals of $1.442 billion, or $2.61 per share. Excluding special items, PPL’s revised 2011 earnings from ongoing operations were $1.509 billion, or $2.73 per share, as compared with the previously announced totals of $1.504 billion, or $2.72 per share.

For the fourth quarter of 2011, PPL’s revised reported earnings were $454 million, or $0.78 per share, as compared with the previously announced totals of $401 million, or $0.69 per share. Excluding special items, PPL’s revised 2011 fourth-quarter earnings from ongoing operations were $410 million, or $0.71 per share, as compared with the previously announced totals of $405 million, or $0.70 per share.

PPL is maintaining the existing 2012 earnings forecast range of $2.15 per share to $2.45 per share, with a midpoint of $2.30 per share.

The reversal of the loss accrual affected PPL’s competitive supply business segment, which primarily consists of the domestic energy generation and marketing operations of PPL Energy Supply.

This segment’s revised 2011 reported earnings were $1.40 per share, as compared with the previously announced $1.31 per share. Excluding special items, this segment’s revised 2011 earnings from ongoing operations were $1.15 per share, as compared with the previously announced $1.14 per share.


For the fourth quarter of 2011, this segment’s revised reported earnings were $0.46 per share, as compared with the previously announced $0.37 per share. Excluding special items, this segment’s revised 2011 fourth-quarter earnings from ongoing operations were $0.27 per share, as compared with the previously announced $0.26 per share.

PPL Corporation, headquartered in Allentown, Pa., owns or controls about 19,000 megawatts of generating capacity in the United States, sells energy in key U.S. markets, and delivers electricity and natural gas to about 10 million customers in the United States and the United Kingdom. More information is available at www.pplweb.com.

(See the tables at the end of the news release for details as to the reconciliation of earnings from ongoing operations to reported earnings.)

“Earnings from ongoing operations” should not be considered as an alternative to reported earnings, or net income attributable to PPL, which is an indicator of operating performance determined in accordance with generally accepted accounting principles (GAAP). PPL believes that “earnings from ongoing operations,” although a non-GAAP financial measure, is also useful and meaningful to investors because it provides management’s view of PPL’s fundamental earnings performance as another criterion in making investment decisions. PPL’s management also uses “earnings from ongoing operations” in measuring certain corporate performance goals. Other companies may use different measures to present financial performance.

“Earnings from ongoing operations” is adjusted for the impact of special items. Special items include:

 

   

Energy-related economic activity.

 

   

Foreign currency-related economic hedges.

 

   

Gains and losses on sales of assets not in the ordinary course of business.

 

   

Impairment charges (including impairments of securities in the company’s nuclear decommissioning trust funds).

 

   

Workforce reduction and other restructuring impacts.

 

   

Acquisition-related costs and charges.

 

   

Other charges or credits that are, in management’s view, not reflective of the company’s ongoing operations.

Statements contained in this news release with respect to future earnings are “forward-looking statements” within the meaning of the federal securities laws. Although PPL Corporation believes that the expectations and assumptions reflected in these forward-looking statements are reasonable, these statements are subject to a number of risks and uncertainties, and actual results may differ materially from the results discussed in the statements. Any such forward-looking statements should be considered in light of such important factors and in conjunction with PPL Corporation’s Form 10-K and other reports on file with the Securities and Exchange Commission.

 

2


PPL CORPORATION AND SUBSIDIARIES

CONDENSED CONSOLIDATED FINANCIAL INFORMATION (a)

Condensed Consolidated Balance Sheets (Unaudited)

(Millions of Dollars)

 

     December 31,
2011(b)
    December 31,
2010
 

Assets

    

Cash and cash equivalents

   $ 1,202     $ 925  

Short-term investments

     16       163  

Price risk management assets - current

     2,548       1,918  

Assets held for sale

       374  

Other current assets

     2,660       2,808  

Investments

     718       693  

Property, Plant and Equipment

    

Regulated utility plant

     22,994       15,994  

Less: Accumulated depreciation - regulated utility plant

     3,534       3,037  
  

 

 

   

 

 

 

Regulated utility plant, net

     19,460       12,957  
  

 

 

   

 

 

 

Non-regulated property, plant and equipment

     11,809       11,146  

Less: Accumulated depreciation - non-regulated property, plant and equipment

     5,676       5,440  
  

 

 

   

 

 

 

Non-regulated property, plant and equipment, net

     6,133       5,706  

Construction work in progress

     1,673       2,160  
  

 

 

   

 

 

 

Property, Plant and Equipment, net

     27,266       20,823  
  

 

 

   

 

 

 

Regulatory assets

     1,349       1,180  

Goodwill and other intangibles

     5,179       2,727  

Price risk management assets - noncurrent

     920       655  

Other noncurrent assets

     790       571  
  

 

 

   

 

 

 

Total Assets

   $ 42,648     $ 32,837  
  

 

 

   

 

 

 

Liabilities and Equity

    

Short-term debt

   $ 578     $ 694  

Price risk management liabilities - current

     1,570       1,144  

Accounts payable

     1,214       1,028  

Other current liabilities

     1,893       2,348  

Long-term debt

     17,993       12,161  

Deferred income taxes and investment tax credits

     3,611       2,800  

Price risk management liabilities - noncurrent

     840       470  

Accrued pension obligations

     1,299       1,496  

Regulatory liabilities

     1,010       1,031  

Other noncurrent liabilities

     1,544       1,187  

Common stock and additional paid-in-capital

     6,819       4,607  

Earnings reinvested

     4,797       4,082  

Accumulated other comprehensive loss

     (788     (479

Noncontrolling interests

     268       268  
  

 

 

   

 

 

 

Total Liabilities and Equity

   $ 42,648     $ 32,837  
  

 

 

   

 

 

 

 

(a) The Financial Statements in this news release have been condensed and summarized for purposes of this presentation. Please refer to PPL Corporation’s periodic filings with the Securities and Exchange Commission for full financial statements, including note disclosure.
(b) December 31, 2011 balances include the purchase price allocation associated with the acquisition of WPD Midlands on April 1, 2011.


PPL CORPORATION AND SUBSIDIARIES

Condensed Consolidated Statements of Income (Unaudited)

(Millions of Dollars, Except Share Data)

 

     Three Months Ended
December 31,
    Year Ended
December 31,
 
     2011     2010 (a)     2011 (a)     2010 (a)  

Operating Revenues

        

Utility

   $ 1,597     $ 1,230     $ 6,292     $ 3,668  

Unregulated retail electric and gas (b)

     209       94       726       415  

Wholesale energy marketing

        

Realized

     1,130       1,050       3,807       4,832  

Unrealized economic activity (b)

     1,178       (615     1,407       (805

Net energy trading margins

     (16     6       (2     2  

Energy-related businesses

     120       98       507       409  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total Operating Revenues

     4,218       1,863       12,737       8,521  
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating Expenses

        

Operation

        

Fuel (b)

     454       425       1,946       1,235  

Energy purchases

        

Realized

     663       641       2,130       2,773  

Unrealized economic activity (b)

     1,074       (704     1,123       (286

Other operation and maintenance

     626       527       2,667       1,756  

Depreciation

     263       180       960       556  

Taxes, other than income

     88       57       326       238  

Energy-related businesses

     116       95       484       383  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total Operating Expenses

     3,284       1,221       9,636       6,655  
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating Income

     934       642       3,101       1,866  

Other Income (Expense) - net

     6       (13     4       (31

Other-Than-Temporary Impairments

         6       3  

Interest Expense

     220       180       898       593  
  

 

 

   

 

 

   

 

 

   

 

 

 

Income from Continuing Operations Before Income Taxes

     720       449       2,201       1,239  

Income Taxes

     262       111       691       263  
  

 

 

   

 

 

   

 

 

   

 

 

 

Income from Continuing Operations After Income Taxes

     458       338       1,510       976  

Income (Loss) from Discontinued Operations (net of income taxes)

       21       2       (17
  

 

 

   

 

 

   

 

 

   

 

 

 

Net Income

     458       359       1,512       959  

Net Income Attributable to Noncontrolling Interests

     4       4       17       21  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net Income Attributable to PPL Corporation

   $ 454     $ 355     $ 1,495     $ 938  
  

 

 

   

 

 

   

 

 

   

 

 

 

Amounts Attributable to PPL Corporation:

        

Income from Continuing Operations After Income Taxes

   $ 454     $ 334     $ 1,493     $ 955  

Income (Loss) from Discontinued Operations (net of income taxes)

       21       2       (17
  

 

 

   

 

 

   

 

 

   

 

 

 

Net Income

   $ 454     $ 355     $ 1,495     $ 938  
  

 

 

   

 

 

   

 

 

   

 

 

 

Earnings Per Share of Common Stock - Basic

        

Net Income Available to PPL Corporation Common Shareowners

   $ 0.78     $ 0.73     $ 2.71     $ 2.17  
  

 

 

   

 

 

   

 

 

   

 

 

 

Earnings Per Share of Common Stock - Diluted (c)

        

Earnings from Ongoing Operations

   $ 0.71     $ 0.83     $ 2.73     $ 3.13  

Special Items

     0.07       (0.10     (0.03     (0.96
  

 

 

   

 

 

   

 

 

   

 

 

 

Net Income Available to PPL Corporation Common Shareowners

   $ 0.78     $ 0.73     $ 2.70     $ 2.17  
  

 

 

   

 

 

   

 

 

   

 

 

 

Weighted-Average Shares of Common Stock Outstanding (in thousands)

        

Basic

     578,153       483,145       550,395       431,345  

Diluted

     579,347       483,382       550,952       431,569  

 

(a) The results of operations of LKE are consolidated for two months in 2010, as the date of acquisition was November 1, 2010. The results of operations of WPD Midlands are consolidated for eight months in 2011, as the date of acquisition was April 1, 2011. Consistent with PPL’s policy, the results of operations of WPD Midlands are consolidated on a one-month lag.
(b) Includes activity from energy-related contracts to hedge future cash flows that are not eligible for hedge accounting, or for which hedge accounting was not elected.
(c) Earnings in 2011 and 2010 were impacted by several special items, as described in the text and tables of this news release. Earnings from ongoing operations exclude the impact of these special items.


PPL CORPORATION AND SUBSIDIARIES

Condensed Consolidated Statements of Cash Flows (Unaudited)

(Millions of Dollars)

 

     2011 (a)     2010 (a)     2009  

Cash Flows from Operating Activities

      

Net income

   $ 1,512     $ 959     $ 426  

Adjustments to reconcile net income to net cash provided by operating activities

      

Pre-tax gain from the sale of the Maine hydroelectric generation business

       (25     (38

Depreciation

     961       567       471  

Amortization

     254       213       389  

Defined benefit plans - expense

     205       102       70  

Deferred income taxes and investment tax credits

     582       241       104  

Impairment of assets

     13       120       127  

Unrealized (gains) losses on derivatives, and other hedging activities

     (314     542       329  

Provision for Montana hydroelectric litigation

     (74     66       8  

Change in current assets and current liabilities

      

Prepayments

     294       (318     (17

Counterparty collateral

     (190     (18     334  

Other

     56       (20     (211

Defined benefit plans - funding

     (667     (396     (185

Other operating activities

     (125       45  
  

 

 

   

 

 

   

 

 

 

Net cash provided by operating activities

     2,507       2,033       1,852  
  

 

 

   

 

 

   

 

 

 

Cash Flows from Investing Activities

      

Expenditures for property, plant and equipment

     (2,487     (1,597     (1,225

Proceeds from the sale of certain non-core generation facilities

     381      

Proceeds from the sale of the Long Island generation business

       124    

Proceeds from the sale of the Maine hydroelectric generation business

       38       81  

Acquisition of WPD Midlands

     (5,763    

Acquisition of LKE

       (6,812  

Purchases of nuclear plant decommissioning trust investments

     (169     (128     (227

Proceeds from the sale of nuclear plant decommissioning trust investments

     156       114       201  

Proceeds from the sale of other investments

     163         154  

Net (increase) decrease in restricted cash and cash equivalents

     (143     85       218  

Other investing activities

     (90     (53     (82
  

 

 

   

 

 

   

 

 

 

Net cash used in investing activities

     (7,952     (8,229     (880
  

 

 

   

 

 

   

 

 

 

Cash Flows from Financing Activities

      

Issuance of long-term debt

     5,745       4,642       298  

Retirement of long-term debt

     (1,210     (20     (1,016

Issuance of common stock

     2,297       2,441       60  

Payment of common stock dividends

     (746     (566     (517

Redemption of preferred stock of a subsidiary

       (54  

Debt issuance and credit facility costs

     (102     (175     (21

Net increase (decrease) in short-term debt

     (125     70       (52

Other financing activities

     (92     (31     (23
  

 

 

   

 

 

   

 

 

 

Net cash provided by (used in) financing activities

     5,767       6,307       (1,271
  

 

 

   

 

 

   

 

 

 

Effect of Exchange Rates on Cash and Cash Equivalents

     (45     13    
  

 

 

   

 

 

   

 

 

 

Net Increase (Decrease) in Cash and Cash Equivalents

     277       124       (299

Cash and Cash Equivalents at Beginning of Period

     925       801       1,100  
  

 

 

   

 

 

   

 

 

 

Cash and Cash Equivalents at End of Period

   $ 1,202     $ 925     $ 801  
  

 

 

   

 

 

   

 

 

 

 

(a) LKE’s cash flows are consolidated for two months in 2010, as the date of acquisition was November 1, 2010. WPD Midlands’ cash flows are consolidated for eight months in 2011, as the date of acquisition was April 1, 2011. Consistent with PPL’s policy, the cash flows of WPD Midlands are consolidated on a one-month lag.


Key Indicators (Unaudited)

 

     12 Months Ended  
     December 31,  

Financial

   2011     2010  

Dividends declared per share (d)

   $ 1.40      $ 1.40   

Book value per share (a)

   $ 18.72      $ 16.98   

Market price per share (a)

   $ 29.42      $ 26.32   

Dividend yield (a)

     4.8     5.3

Dividend payout ratio (b)

     52     65

Dividend payout ratio - earnings from ongoing operations (b)(c)

     51     45

Price/earnings ratio (a)(b)

     10.9       12.1  

Price/earnings ratio - earnings from ongoing operations (a)(b)(c)

     10.8       8.4  

Return on common equity

     14.93     13.26

Return on common equity - earnings from ongoing operations (c)

     15.08     19.20

 

(a) End of period.
(b) Based on diluted earnings per share.
(c) Calculated using earnings from ongoing operations, which excludes the impact of special items, as described in the text and tables of this news release.
(d) On February 10, 2012, PPL announced an increase in the quarterly dividend on common stock to $0.36 per share, or $1.44 per share on an annualized basis.

Operating - Domestic & International Electricity Sales (Unaudited)

 

     3 Months Ended December 31,     12 Months Ended December 31,  
(GWh)    2011      2010      Percent
Change
    2011      2010      Percent
Change
 

Domestic Retail Delivered (a)

                

PPL Electric Utilities

     8,587        8,569        0.2     37,165        36,883        0.8

LKE (b)

     7,119        5,458        30.4     30,898        5,458        466.1
  

 

 

    

 

 

      

 

 

    

 

 

    

Total

     15,706        14,027        12.0     68,063        42,341        60.7
  

 

 

    

 

 

      

 

 

    

 

 

    

Domestic Retail Supplied (c)

                

PPL EnergyPlus

     2,537        2,246        13.0     9,249        9,137        1.2

LKE (b)

     7,119        5,458        30.4     30,898        5,458        466.1
  

 

 

    

 

 

      

 

 

    

 

 

    

Total

     9,656        7,704        25.3     40,147        14,595        175.1
  

 

 

    

 

 

      

 

 

    

 

 

    

International Delivered

                

United Kingdom (d)

     19,487        6,684        191.5     58,245        26,820        117.2
  

 

 

    

 

 

      

 

 

    

 

 

    

Domestic Wholesale

                

PPL EnergyPlus - East (e)

     13,427        14,365        (6.5 %)      51,804        64,322        (19.5 %) 

PPL EnergyPlus - West

     2,465        2,598        (5.1 %)      10,327        10,723        (3.7 %) 

LKE (b)(f)

     1,039        444        134.0     3,550        444        699.5
  

 

 

    

 

 

      

 

 

    

 

 

    

Total

     16,931        17,407        (2.7 %)      65,681        75,489        (13.0 %) 
  

 

 

    

 

 

      

 

 

    

 

 

    

 

(a) Represents GWh delivered and billed to retail customers.
(b) 2011 includes LKE’s volumes for the full year, whereas 2010 includes volumes for the two months following the November 1, 2010 date of acquisition.
(c) Represents GWh supplied by PPL EnergyPlus to PPL Electric Utilities as PLR, and to other retail customers in Pennsylvania, New Jersey, Montana and Maryland. Also includes GWh supplied by LKE to retail customers in Kentucky, Virginia and Tennessee.
(d) Includes GWh delivered by WPD Midlands since the April 1, 2011 date of acquisition. Sales volumes for WPD operations are reported on a one-month lag.
(e) Represents GWh generated plus GWh sold under full-requirement sales contracts. The percent change was primarily due to less full-requirement sales contracts in 2011.
(f) Represents FERC regulated municipal and unregulated off-system sales.


Reconciliation of Segment Earnings from Ongoing Operations to Reported Earnings (Diluted)

(After Tax)

(Unaudited)

 

4th Quarter 2011    (millions of dollars)  
     Kentucky      International     Pennsylvania               
     Regulated      Regulated     Regulated      Supply     Total  

Earnings from Ongoing Operations

   $ 36      $ 164     $ 58      $ 152     $ 410  

Special Items:

            

Adjusted energy-related economic activity, net

             69       69  

Foreign currency-related economic hedges

        (3          (3

WPD Midlands acquisition-related costs:

            

Separation benefits

        (7          (7

Other acquisition-related costs

        (21          (21

Other:

            

Montana hydroelectric litigation

             47       47  

Windfall profits tax litigation

        (39          (39

Counterparty bankruptcy

             (6     (6

Wholesale supply cost reimbursement

             4       4  
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

Total Special Items

        (70        114       44  
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

Reported Earnings

   $ 36      $ 94     $ 58      $ 266     $ 454  
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 
      (per share)  
     Kentucky      International     Pennsylvania               
     Regulated      Regulated     Regulated      Supply     Total  

Earnings from Ongoing Operations

   $ 0.06      $ 0.28     $ 0.10      $ 0.27     $ 0.71  

Special Items:

            

Adjusted energy-related economic activity, net

             0.11       0.11  

WPD Midlands acquisition-related costs:

            

Separation benefits

        (0.01          (0.01

Other acquisition-related costs

        (0.04          (0.04

Other:

            

Montana hydroelectric litigation

             0.08       0.08  

Windfall profits tax litigation

        (0.07          (0.07

Counterparty bankruptcy

             (0.01     (0.01

Wholesale supply cost reimbursement

             0.01       0.01  
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

Total Special Items

        (0.12        0.19       0.07  
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

Reported Earnings

   $ 0.06      $ 0.16     $ 0.10      $ 0.46     $ 0.78  
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 


Reconciliation of Segment Earnings from Ongoing Operations to Reported Earnings (Diluted)

(After Tax)

(Unaudited)

 

Year-to-Date December 31, 2011    (millions of dollars)  
     Kentucky      International     Pennsylvania               
     Regulated      Regulated     Regulated      Supply     Total  

Earnings from Ongoing Operations

   $ 220      $ 482     $ 173      $ 634     $ 1,509  

Special Items:

            

Adjusted energy-related economic activity, net

     1             72       73  

Foreign currency-related economic hedges

        5            5  

Impairments:

            

Emission allowances

             (1     (1

Renewable energy credits

             (3     (3

WPD Midlands acquisition-related costs:

            

2011 Bridge Facility costs

        (30          (30

Foreign currency loss on 2011 Bridge Facility

        (38          (38

Net hedge gains

        38            38  

Hedge ineffectiveness

        (9          (9

U.K. stamp duty tax

        (21          (21

Separation benefits

        (75          (75

Other acquisition-related costs

        (57          (57

LKE acquisition-related costs:

            

Sale of certain non-core generation facilities

             (2     (2

Other:

            

Montana hydroelectric litigation

             45       45  

Litigation settlement - spent nuclear fuel storage

             33       33  

Change in U.K. tax rate

        69            69  

Windfall profits tax litigation

        (39          (39

Counterparty bankruptcy

             (6     (6

Wholesale supply cost reimbursement

             4       4  
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

Total Special Items

     1        (157        142       (14
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

Reported Earnings

   $ 221      $ 325     $ 173      $ 776     $ 1,495  
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 
      (per share)  
     Kentucky      International     Pennsylvania               
     Regulated      Regulated     Regulated      Supply     Total  

Earnings from Ongoing Operations

   $ 0.40      $ 0.87     $ 0.31      $ 1.15     $ 2.73  

Special Items:

            

Adjusted energy-related economic activity, net

             0.12       0.12  

Foreign currency-related economic hedges

        0.01            0.01  

Impairments:

            

Renewable energy credits

             (0.01     (0.01

WPD Midlands acquisition-related costs:

            

2011 Bridge Facility costs

        (0.05          (0.05

Foreign currency loss on 2011 Bridge Facility

        (0.07          (0.07

Net hedge gains

        0.07            0.07  

Hedge ineffectiveness

        (0.02          (0.02

U.K. stamp duty tax

        (0.04          (0.04

Separation benefits

        (0.13          (0.13

Other acquisition-related costs

        (0.10          (0.10

Other:

            

Montana hydroelectric litigation

             0.08       0.08  

Litigation settlement - spent nuclear fuel storage

             0.06       0.06  

Change in U.K. tax rate

        0.12            0.12  

Windfall profits tax litigation

        (0.07          (0.07

Counterparty bankruptcy

             (0.01     (0.01

Wholesale supply cost reimbursement

             0.01       0.01  
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

Total Special Items

        (0.28        0.25       (0.03
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

Reported Earnings

   $ 0.40      $ 0.59     $ 0.31      $ 1.40     $ 2.70  
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 


Reconciliation of Segment Earnings from Ongoing Operations to Reported Earnings (Diluted)

(After Tax)

(Unaudited)

 

4th Quarter 2010    (millions of dollars)  
     Kentucky     International     Pennsylvania                     
     Regulated     Regulated     Regulated      Supply     Other (a)     Total  

Earnings from Ongoing Operations

   $ 36     $ 32     $ 26      $ 311     $ (1   $ 404  

Special Items:

             

Adjusted energy-related economic activity, net

     (1          (6       (7

Foreign currency-related economic hedges

       3              3  

Sales of assets:

             

Maine hydroelectric generation business

            15         15  

Impairments:

             

Emission allowances

            (1       (1

LKE acquisition-related costs:

             

Monetization of certain full-requirement sales contracts

            (23       (23

Sale of certain non-core generation facilities

            (2       (2

Discontinued cash flow hedges and ineffectiveness

            (9       (9

Reduction of credit facility

            (6       (6

2010 Bridge Facility costs

              (8     (8

Other acquisition-related costs

              (14     (14

Other:

             

LKE discontinued operations

     2                2  

Change in U.K. tax rate

       (1            (1

Montana basin seepage litigation

            2         2  
  

 

 

   

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Total Special Items

     1       2          (30     (22     (49
  

 

 

   

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Reported Earnings

   $ 37     $ 34     $ 26      $ 281     $ (23   $ 355  
  

 

 

   

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 
     (per share)  
     Kentucky     International     Pennsylvania                     
     Regulated     Regulated     Regulated      Supply     Other (a)     Total  

Earnings from Ongoing Operations

   $ 0.07     $ 0.07     $ 0.05      $ 0.64       $ 0.83  

Special Items:

             

Adjusted energy-related economic activity, net

            (0.01       (0.01

Sales of assets:

             

Maine hydroelectric generation business

            0.03         0.03  

LKE acquisition-related costs:

             

Monetization of certain full-requirement sales contracts

            (0.05       (0.05

Discontinued cash flow hedges and ineffectiveness

            (0.02       (0.02

Reduction of credit facility

            (0.01       (0.01

2010 Bridge Facility costs

            $ (0.01     (0.01

Other acquisition-related costs

              (0.03     (0.03
  

 

 

   

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Total Special Items

            (0.06     (0.04     (0.10
  

 

 

   

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Reported Earnings

   $ 0.07     $ 0.07     $ 0.05      $ 0.58     $ (0.04   $ 0.73  
  

 

 

   

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

 

(a) Includes certain costs incurred prior to the November 1, 2010 acquisition of LKE.


Reconciliation of Segment Earnings from Ongoing Operations to Reported Earnings (Diluted)

(After Tax)

(Unaudited)

 

Year-to-Date December 31, 2010    (millions of dollars)  
     Kentucky     International      Pennsylvania                     
     Regulated (a)     Regulated      Regulated      Supply     Other (b)     Total  

Earnings from Ongoing Operations

   $ 25     $ 230      $ 115      $ 990     $ (2   $ 1,358  

Special Items:

              

Adjusted energy-related economic activity, net

     (1           (121       (122

Foreign currency-related economic hedges

       1               1  

Sales of assets:

              

Maine hydroelectric generation business

             15         15  

Sundance indemnification

             1         1  

Impairments:

              

Emission allowances

             (10       (10

LKE acquisition-related costs:

              

Monetization of certain full-requirement sales contracts

             (125       (125

Sale of certain non-core generation facilities

             (64       (64

Discontinued cash flow hedges and ineffectiveness

             (28       (28

Reduction of credit facility

             (6       (6

2010 Bridge Facility costs

               (52     (52

Other acquisition-related costs

               (22     (22

Other:

              

Montana hydroelectric litigation

             (34       (34

LKE discontinued operations

     2                 2  

Change in U.K. tax rate

       18               18  

Windfall profits tax litigation

       12               12  

Health care reform - tax impact

             (8       (8

Montana basin seepage litigation

             2         2  
  

 

 

   

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Total Special Items

     1       31           (378     (74     (420
  

 

 

   

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Reported Earnings

   $ 26     $ 261      $ 115      $ 612     $ (76   $ 938  
  

 

 

   

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 
     (per share)  
     Kentucky     International      Pennsylvania                     
     Regulated (a)     Regulated      Regulated      Supply     Other (b)     Total  

Earnings from Ongoing Operations

   $ 0.06     $ 0.53      $ 0.27      $ 2.27       $ 3.13  

Special Items:

              

Adjusted energy-related economic activity, net

             (0.27       (0.27

Sales of assets:

              

Maine hydroelectric generation business

             0.03         0.03  

Impairments:

              

Emission allowances

             (0.02       (0.02

LKE acquisition-related costs:

              

Monetization of certain full-requirement sales contracts

             (0.29       (0.29

Sale of certain non-core generation facilities

             (0.14       (0.14

Discontinued cash flow hedges and ineffectiveness

             (0.06       (0.06

Reduction of credit facility

             (0.01       (0.01

2010 Bridge Facility costs

             $ (0.12     (0.12

Other acquisition-related costs

               (0.05     (0.05

Other:

              

Montana hydroelectric litigation

             (0.08       (0.08

Change in U.K. tax rate

       0.04               0.04  

Windfall profits tax litigation

       0.03               0.03  

Health care reform - tax impact

             (0.02       (0.02
  

 

 

   

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Total Special Items

       0.07           (0.86     (0.17     (0.96
  

 

 

   

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Reported Earnings

   $ 0.06     $ 0.60      $ 0.27      $ 1.41     $ (0.17   $ 2.17  
  

 

 

   

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

 

(a) The Kentucky Regulated segment includes $21 million of interest expense (after tax) on the 2010 equity units, which were issued in June 2010 to partially fund the LKE acquisition. Of this amount, $11 million (after tax) was included in the Supply segment in the third quarter, which was reallocated from the Supply segment to the Kentucky Regulated segment for the year-to-date presentation.
(b) Includes certain costs incurred prior to the November 1, 2010 acquisition of LKE.