Exhibit 12(a)
PPL CORPORATION AND SUBSIDIARIES
COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
(Millions of Dollars)
12 Months 12 Months
Ended Ended
March 31, December 31,
--------- --------------------------------------------
2001 2000 1999 (c) 1998 (c) 1997 (c)
--------- --------- --------- --------- ---------
Fixed charges, as defined:
Interest on long-term debt....................................... $ 339 $ 323 $ 233 $ 203 $ 196
Interest on short-term debt and other interest................... 70 64 47 33 26
Amortization of debt discount, expense and premium - net......... 6 5 4 2 2
Interest on capital lease obligations:
Charged to expense............................................. 4 9 8 9
Capitalized.................................................... 1 2 2
Estimated interest component of operating rentals................ 37 25 20 18 15
------- ------- ------- ------- -------
Total fixed charges....................................... $ 452 $ 421 $ 314 $ 266 $ 250
======= ======= ======= ======= =======
Earnings, as defined:
Net income (a)................................................... $ 572 $ 491 $ 492 $ 379 $ 296
Preferred Stock Dividend Requirements........................... 26 26 26 25 24
Less undistributed income of equity method investments.......... 89 74 56 3 (25)
------- ------- ------- ------- -------
509 443 462 401 345
Add (Deduct):
Income taxes..................................................... 338 294 174 259 238
Amortization of capitalized interest on capital leases........... 2 2 2 2
Total fixed charges as above (excluding capitalized
interest on capitalized lease obligations)..................... 452 421 313 264 248
------- ------- ------- ------- -------
Total earnings............................................ $ 1,299 $ 1,160 $ 951 $ 926 $ 833
======= ======= ======= ======= =======
Ratio of earnings to fixed charges (b)................................ 2.87 2.75 3.03 3.48 3.33
======= ======= ======= ======= =======
(a) 2001, 2000, 1999 and 1998 net income excluding extraordinary items.
(b) Based on earnings excluding nonrecurring items, the ratio of earnings to
fixed charges are: March 2001, 2.79; 2000, 2.66; 1999, 2.80; 1998, 3.10;
and 1997, 3.51.
(c) Ratio of earnings to fixed charges for years 1999 and prior were
recalculated to give proper effect of undistributed earnings of equity
method investments.
53