Exhibit 12(a) |
|
PPL CORPORATION AND SUBSIDIARIES |
|
|
|
COMPUTATION OF RATIO OF EARNINGS TO COMBINED FIXED CHARGES AND |
|
PREFERRED STOCK DIVIDENDS |
|
(Millions of Dollars) |
|
|
|
|
|
|
|
|
|
6 Months |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ended |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, |
|
Years Ended December 31, (a) |
|
|
|
|
|
|
|
2015(a) |
|
2014 |
|
2013 |
|
2012 |
|
2011 |
|
2010 |
|
Earnings, as defined: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from Continuing Operations Before |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income Taxes |
$ |
1,090 |
|
$ |
2,129 |
|
$ |
1,728 |
|
$ |
1,406 |
|
$ |
922 |
|
$ |
321 |
|
|
|
Adjustment to reflect earnings from equity method |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
investments on a cash basis (b) |
|
(2) |
|
|
|
|
|
|
|
|
34 |
|
|
|
|
|
|
|
|
|
|
|
|
1,088 |
|
|
2,129 |
|
|
1,728 |
|
|
1,440 |
|
|
922 |
|
|
321 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total fixed charges as below |
|
590 |
|
|
1,095 |
|
|
1,096 |
|
|
1,065 |
|
|
1,022 |
|
|
698 |
|
|
|
|
|
Less: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capitalized interest |
|
8 |
|
|
11 |
|
|
11 |
|
|
6 |
|
|
4 |
|
|
|
|
|
|
|
|
Preferred security distributions of subsidiaries |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
on a pre-tax basis |
|
|
|
|
|
|
|
|
|
|
5 |
|
|
23 |
|
|
21 |
|
|
|
|
|
Interest expense and fixed charges related to |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
discontinued operations |
|
150 |
|
|
186 |
|
|
235 |
|
|
235 |
|
|
231 |
|
|
255 |
|
|
|
Total fixed charges included in Income from |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Continuing Operations Before Income Taxes |
|
432 |
|
|
898 |
|
|
850 |
|
|
819 |
|
|
764 |
|
|
422 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total earnings |
$ |
1,520 |
|
$ |
3,027 |
|
$ |
2,578 |
|
$ |
2,259 |
|
$ |
1,686 |
|
$ |
743 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed charges, as defined: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest charges (c) |
$ |
586 |
|
$ |
1,073 |
|
$ |
1,058 |
|
$ |
1,019 |
|
$ |
955 |
|
$ |
637 |
|
|
|
Estimated interest component of operating rentals |
|
4 |
|
|
22 |
|
|
38 |
|
|
41 |
|
|
44 |
|
|
39 |
|
|
|
Preferred security distributions of subsidiaries |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
on a pre-tax basis |
|
|
|
|
|
|
|
|
|
|
5 |
|
|
23 |
|
|
21 |
|
|
|
Fixed charges of majority-owned share of 50% or |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
less-owned persons |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total fixed charges (d) |
$ |
590 |
|
$ |
1,095 |
|
$ |
1,096 |
|
$ |
1,065 |
|
$ |
1,022 |
|
$ |
698 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ratio of earnings to fixed charges |
|
2.6 |
|
|
2.8 |
|
|
2.4 |
|
|
2.1 |
|
|
1.7 |
|
|
1.1 |
|
Ratio of earnings to combined fixed charges and |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
preferred stock dividends (e) |
|
2.6 |
|
|
2.8 |
|
|
2.4 |
|
|
2.1 |
|
|
1.7 |
|
|
1.1 |
|
(a) |
|
All periods reflect PPL's Supply segment as Discontinued Operations. See Note 8 to the Financial Statements for additional information. |
(b) |
|
Includes other-than-temporary impairment loss of $25 million in 2012. |
(c) |
|
Includes interest on long-term and short-term debt, as well as amortization of debt discount, expense and premium - net. |
(d) |
|
Interest on unrecognized tax benefits is not included in fixed charges. |
(e) |
|
PPL, the parent holding company, does not have any preferred stock outstanding; therefore, the ratio of earnings to combined fixed charges and preferred stock dividends is the same as the ratio of earnings to fixed charges. |