Quantcast
Last updated on May 26, 2012 at 17:19 EDT

PPL Reports First-Quarter Earnings

May 5, 2011
Repost This

ALLENTOWN, Pa., May 5, 2011 /PRNewswire/ — PPL Corporation (NYSE: PPL) on Thursday (5/5) announced reported first-quarter earnings of $401 million, or $0.82 per share, up from $250 million, or $0.66 per share, a year ago. Adjusting for special items, PPL’s earnings from ongoing operations for the quarter were $407 million, or $0.84 per share, compared with $357 million, or $0.94 per share, a year ago.

The increase in first-quarter reported earnings and earnings from ongoing operations reflects the earnings of PPL’s Kentucky regulated business segment and the impact of PPL Electric Utilities’ distribution base rate increase that became effective in January 2011. Partially offsetting these positive factors were expected lower energy margins in PPL’s competitive supply business segment. Reported earnings in the first quarter of 2010 also were negatively impacted by higher special item charges than in the first quarter of 2011.

On a per share basis, PPL’s earnings from ongoing operations were lower for the quarter compared with a year ago, primarily due to its June 2010 issuance of common stock to fund the November 2010 acquisition of Louisville Gas and Electric Company and Kentucky Utilities Company. The common stock issuance reduced PPL’s earnings from ongoing operations and reported earnings for the first quarter of 2011 by $0.23 and $0.22 per share, respectively.

In April 2011, PPL successfully completed equity offerings to permanently finance the acquisition of Western Power Distribution East Midlands plc and Western Power Distribution West Midlands plc, the former Central Networks electricity distribution businesses in central England.

“With our strong first-quarter results, we’re on target to meet our 2011 earnings forecast,” said James H. Miller, PPL’s chairman, president and chief executive officer. “We’re extremely pleased with the successful execution of the equity offering for the permanent financing of the Central Networks acquisition, which closed on April 1,” Miller said.

“As a result of the Kentucky and U.K. acquisitions, we’ve accomplished our strategic objective to increase the weighting of regulated businesses in our portfolio,” Miller said.

“Clearly, we have excellent assets that are well-positioned to grow value for our shareowners — both in the regulated and the competitive segments of our business. By 2013, we expect a significant majority of our earnings and cash flow to come from regulated businesses. Just as importantly, we have significantly improved our risk profile while also retaining the upside of the competitive supply segment when wholesale energy market fundamentals rebound,” Miller said.

PPL reaffirmed its 2011 forecast of $2.50 to $2.75 per share in earnings from ongoing operations, based on its recently completed acquisition of WPD East Midlands and WPD West Midlands. PPL’s 2011 forecast of reported earnings is $2.48 to $2.73 per share, reflecting special items recorded through the first quarter of 2011, but excluding subsequently incurred transaction-related costs for the WPD Midlands acquisition.

First-Quarter 2011 Earnings Details

PPL’s reported earnings for the first quarter of 2011 included net special item charges of $0.02 per share, reflecting $0.05 per share in acquisition-related charges for the April 1, 2011, acquisition of WPD East Midlands and WPD West Midlands and a credit of $0.03 per share for energy-related economic activity. For the first quarter of 2010, PPL recorded net special item charges of $0.28 per share, including a charge of $0.16 per share for energy-related economic activity.

Reported earnings are calculated in accordance with generally accepted accounting principles (GAAP) in the U.S. Earnings from ongoing operations is a non-GAAP financial measure that is adjusted for special items. Special items include the impact of energy-related economic activity (principally changes in fair value of economic hedges and the ineffective portion of qualifying cash flow hedges), as well as other impacts fully detailed at the end of this news release.

(Dollars in millions, except for per share amounts)


                                     1st Quarter  1st Quarter
                                             2011         2010 % Change
                                             ----         ---- --------
    Reported Earnings                        $401         $250       +60%
    Reported Earnings Per Share             $0.82        $0.66       +24%
    Earnings from Ongoing Operations         $407         $357       +14%
    Per Share Earnings from Ongoing
     Operations                             $0.84        $0.94       -11%

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

First-Quarter 2011 Earnings by Business Segment

The following chart shows PPL’s earnings by business segment for the first quarter of 2011, compared with the same period of 2010.


                                                  1st Quarter
                                                  -----------
                                                2011            2010
                                                ----            ----
                                                  (per share)
    Earnings from Ongoing Operations

    Kentucky Regulated                         $0.15     $         -
    International Regulated                     0.16            0.20
    Pennsylvania Regulated                      0.11            0.10
    Supply                                      0.42            0.64
                                                ----            ----
          Total                                $0.84           $0.94
                                               =====           =====

    Special Items

    Kentucky Regulated                   $         -     $         -
    International Regulated                    (0.05)              -
    Pennsylvania Regulated                         -               -
    Supply                                      0.03           (0.28)
                                                ----           -----
          Total                               $(0.02)         $(0.28)
                                              ======          ======

    Reported Earnings

    Kentucky Regulated                         $0.15     $         -
    International Regulated                     0.11            0.20
    Pennsylvania Regulated                      0.11            0.10
    Supply                                      0.45            0.36
                                                ----            ----
          Total                                $0.82           $0.66
                                               =====           =====

(For more details and a breakout of special items by segment, see the reconciliation tables at the end of this news release.)

Key Factors Impacting Business Segment Earnings from Ongoing Operations

Kentucky Regulated Segment

PPL’s Kentucky regulated segment primarily includes the regulated electricity and natural gas delivery operations and the regulated electricity generation of Louisville Gas and Electric and Kentucky Utilities.

PPL acquired the Kentucky businesses on Nov. 1, 2010. Earnings from ongoing operations of $0.15 per share includes their operating results for the first quarter of 2011, interest expense associated with the equity units issued in June 2010 for the acquisition of these businesses, and dilution of $0.04 per share.

International Regulated Segment

PPL’s international regulated segment includes the U.K. regulated electricity delivery operations of WPD, serving Southwest England and South Wales and, effective April 1, 2011, the Midlands area of England.

Earnings from ongoing operations for this segment in the first quarter of 2011 declined by $0.04 per share compared with a year ago. After adjusting for dilution of $0.04 per share, this segment’s earnings were flat compared with 2010, primarily as the result of higher delivery revenues offset by higher financing costs and higher income taxes.

Pennsylvania Regulated Segment

PPL’s Pennsylvania regulated segment includes the regulated electricity delivery operations of PPL Electric Utilities.

Earnings from ongoing operations for this segment in the first quarter of 2011 increased by $0.01 per share compared with 2010. This increase was primarily due to higher distribution revenue as a result of the distribution base rate increase effective Jan. 1, 2011, partially offset by higher operation and maintenance expenses and dilution of $0.03 per share.

Supply Segment

PPL’s supply segment primarily consists of the domestic electricity generation and the marketing operations of PPL Energy Supply.

Earnings from ongoing operations for this segment in the first quarter of 2011 declined by $0.22 per share compared with 2010. This decline was primarily due to dilution of $0.12 per share and lower energy margins as a result of lower Eastern energy and capacity prices.

2011 Earnings from Ongoing Operations Forecast by Business Segment


    Earnings                                      2011          2010
                                            (Forecast)      (Actual)
    (per share)                             midpoint

    Kentucky Regulated                           $0.41         $0.06  *
    International Regulated                       0.86          0.53
    Pennsylvania Regulated                        0.27          0.27
    Supply                                        1.09          2.27
                                                  ----          ----
          Total                                  $2.63         $3.13
                                                 =====         =====

* The 2010 earnings for the Kentucky regulated segment only include results for November and December, partially offset by the interest expense associated with the equity units issued in June 2010 related to the acquisition.

A full year of earnings from the Kentucky regulated segment and a partial year of earnings from the U.K. acquisition are the largest positive drivers of PPL’s 2011 projected earnings. Offsetting these benefits is dilution of $0.75 per share associated with PPL’s June 2010 and April 2011 issuances of common stock, as well as expected lower wholesale energy margins.

Kentucky Regulated Segment

The projected 2011 segment earnings represent a full year of earnings versus two months in 2010. This segment’s 2011 earnings are expected to be generally driven by the results of electricity and natural gas base rate increases that became effective Aug. 1, 2010. Dilution for 2011 is expected to be $0.12 per share.

International Regulated Segment

PPL projects higher segment earnings in 2011 compared with 2010. This increase is primarily due to the partial year of earnings from the newly acquired U.K. businesses. In addition, PPL expects higher earnings from its legacy WPD business, compared with 2010, primarily due to higher electricity delivery revenue and a more favorable currency exchange rate, partially offset by higher income taxes, higher depreciation and higher financing costs. Dilution for 2011 is expected to be $0.24 per share.

Pennsylvania Regulated Segment

PPL projects flat segment earnings in 2011 compared with 2010, with higher distribution revenues resulting from a distribution base rate increase effective Jan. 1, 2011, offset by dilution of an equivalent amount.

Supply Segment

PPL expects lower segment earnings in 2011 compared with 2010 as a result of lower energy margins driven by lower Eastern energy and capacity prices, higher average fuel costs and outages related to turbine blade inspections and replacements at PPL’s Susquehanna nuclear plant, as well as higher income taxes and higher operation and maintenance expense. Dilution for 2011 is expected to be $0.31 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.

(Note: All references to earnings per share in the text and tables of this news release are stated in terms of diluted earnings per share.)

Conference Call and Webcast

PPL invites interested parties to listen to a live Internet webcast of management’s teleconference with financial analysts about first-quarter 2011 financial results at 9 a.m. EDT Thursday, May 5. The meeting is available online live, in audio format, along with slides of the presentation, on PPL’s web site: www.pplweb.com. The webcast will be available for replay on the PPL web site for 30 days. Interested individuals also can access the live conference call via telephone at 702-696-4769 (ID# 62094429).

“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 (as discussed below).
  • 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.

Energy-related economic activity includes the changes in fair value of positions used economically to hedge a portion of the economic value of PPL’s generation assets, full-requirement sales contracts and retail activities. This economic value is subject to changes in fair value due to market price volatility of the input and output commodities (e.g., fuel and power) prior to the delivery period that was hedged. Also included in energy-related economic activity is the ineffective portion of qualifying cash flow hedges, the monetization of certain full-requirement sales contracts and premium amortization associated with options. This economic activity is deferred, with the exception of the full-requirement sales contracts that were monetized, and included in earnings from ongoing operations over the delivery period of the item that was hedged or upon realization. Management believes that adjusting for such amounts provides a better matching of earnings from ongoing operations to the actual amounts settled for PPL’s underlying hedged assets. Please refer to the Notes to the Consolidated Financial Statements and MD&A in PPL Corporation’s periodic filings with the Securities and Exchange Commission for additional information on energy-related economic activity.

Statements contained in this news release, including statements with respect to future earnings, cash flows, financing, regulation and corporate strategy 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. The following are among the important factors that could cause actual results to differ materially from the forward-looking statements: market demand and prices for energy, capacity and fuel; weather conditions affecting customer energy usage and operating costs; competition in power markets; the effect of any business or industry restructuring; the profitability and liquidity of PPL Corporation and its subsidiaries; new accounting requirements or new interpretations or applications of existing requirements; operating performance of plants and other facilities; the length of scheduled and unscheduled outages at our plants, including the current outage at Unit 2 of our Susquehanna nuclear plant to inspect and repair turbine blades, and the timing and outcome of any similar outage for inspections at Unit 1 of the Susquehanna plant; environmental conditions and requirements and the related costs of compliance, including environmental capital expenditures and emission allowance and other expenses; system conditions and operating costs; development of new projects, markets and technologies; performance of new ventures; asset or business acquisitions and dispositions, and PPL Corporation’s ability to realize the expected benefits from acquired businesses, including the 2010 acquisition of Louisville Gas and Electric Company and Kentucky Utilities Company and the 2011 acquisition of the Central Networks electricity distribution businesses in the U.K.; any impact of hurricanes or other severe weather on our business, including any impact on fuel prices; receipt of necessary government permits, approvals, rate relief and regulatory cost recovery; capital market conditions and decisions regarding capital structure; the impact of state, federal or foreign investigations applicable to PPL Corporation and its subsidiaries; the outcome of litigation against PPL Corporation and its subsidiaries; stock price performance; the market prices of equity securities and the impact on pension income and resultant cash funding requirements for defined benefit pension plans; the securities and credit ratings of PPL Corporation and its subsidiaries; political, regulatory or economic conditions in states, regions or countries where PPL Corporation or its subsidiaries conduct business, including any potential effects of threatened or actual terrorism or war or other hostilities; foreign exchange rates; new state, federal or foreign legislation, including new tax legislation; and the commitments and liabilities of PPL Corporation and its subsidiaries. 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.


                              PPL CORPORATION AND SUBSIDIARIES
                      CONDENSED CONSOLIDATED FINANCIAL INFORMATION (a)

                     Condensed Consolidated Balance Sheets (Unaudited)
                                   (Millions of Dollars)

                                                                December
                                                   March 31,             31,
                                                         2011     2010
                                                         ----     ----
    Assets
    Cash and cash equivalents                          $1,245     $925
    Short-term investments                                         163
    Price risk management assets - current              1,785    1,918
    Assets held for sale                                           374
    Other current assets                                2,717    2,808
    Investments                                           720      693
    Property, Plant and Equipment
      Regulated utility plant -electric and gas        17,235   15,994
      Less: Accumulated depreciation -regulated
       utility plant                                    3,105    3,002
                                                        -----    -----
        Regulated utility plant -electric and gas,
         net                                           14,130   12,992
                                                       ------   ------
      Non-regulated property, plant and
       equipment                                       11,271   11,146
      Less: Accumulated depreciation - non-
       regulated property, plant and equipment          5,550    5,440
                                                        -----    -----
        Non-regulated property, plant and
         equipment, net                                 5,721    5,706
      Construction work in progress                     1,331    2,160
                                                        -----    -----
      Property, Plant and Equipment, net               21,182   20,858
                                                       ------   ------
    Regulatory assets                                   1,154    1,145
    Goodwill and other intangibles                      2,755    2,727
    Price risk management assets - noncurrent             600      655
    Other noncurrent assets                               583      571
                                                          ---      ---
    Total Assets                                      $32,741  $32,837
                                                      =======  =======

    Liabilities and Equity
    Short-term debt                                      $881     $694
    Price risk management liabilities - current         1,010    1,144
    Other current liabilities                           3,011    3,376
    Long-term debt                                     12,247   12,161
    Deferred income taxes and investment tax
     credits                                            3,090    2,800
    Price risk management liabilities -
     noncurrent                                           397      470
    Accrued pension obligations                         1,094    1,496
    Regulatory liabilities                              1,032    1,031
    Other noncurrent liabilities                        1,181    1,187
    Common stock and capital in excess of par
     value                                              4,642    4,607
    Earnings reinvested                                 4,312    4,082
    Accumulated other comprehensive loss                 (424)    (479)
    Noncontrolling interests                              268      268
                                                          ---      ---
    Total Liabilities and Equity                      $32,741  $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.


                        PPL CORPORATION AND SUBSIDIARIES

            Condensed Consolidated Statements of Income (Unaudited)
                   (Millions of Dollars, Except Share Data)

                                                 3 Months Ended March
                                                            31,
                                                  ---------------------
                                              2011  (a)          2010  (b)
                                              ---------          ---------

    Operating Revenues
      Utility                                    $1,536           $1,014
      Unregulated retail electric and gas (c)       147              104
      Wholesale energy marketing
        Realized                                  1,038            1,359
        Unrealized economic activity (c)             57              424
      Net energy trading margins                     11               11
      Energy-related businesses                     121               94
                                                    ---              ---
      Total Operating Revenues                    2,910            3,006
                                                  -----            -----
    Operating Expenses
      Operation
        Fuel (c)                                    475              230
        Energy purchases
          Realized                                  671            1,009
          Unrealized economic activity (c)          (18)             563
        Other operation and maintenance             583              444
      Depreciation                                  208              124
      Taxes, other than income                       73               72
      Energy-related businesses                     113               88
                                                    ---              ---
      Total Operating Expenses                    2,105            2,530
                                                  -----            -----
    Operating Income                                805              476
    Other Income (Expense) - net                     (5)               8
    Other-Than-Temporary Impairments                  1
    Interest Expense                                174              111
                                                    ---              ---
    Income from Continuing Operations
     Before Income Taxes                            625              373
    Income Taxes                                    223              126
                                                    ---              ---
    Income from Continuing Operations After
     Income Taxes                                   402              247
    Income (Loss) from Discontinued
     Operations (net of income taxes)                 3                8
                                                    ---              ---
    Net Income                                      405              255
    Net Income Attributable to
     Noncontrolling Interests                         4                5
                                                    ---              ---
    Net Income Attributable to PPL
     Corporation                                   $401             $250
                                                   ====             ====

    Amounts Attributable to PPL
     Corporation:
      Income from Continuing Operations After
       Income Taxes                                $398             $242
      Income (Loss) from Discontinued
       Operations (net of income taxes)               3                8
                                                    ---              ---
      Net Income                                   $401             $250
                                                   ====             ====

    Earnings Per Share of Common Stock -
     Basic (d)
      Earnings from Ongoing Operations            $0.84            $0.94
      Special Items                               (0.02)           (0.28)
                                                  -----            -----
      Net Income Available to PPL Corporation
       Common Shareowners                         $0.82            $0.66
                                                  =====            =====

    Earnings Per Share of Common Stock -
     Diluted (d)
      Earnings from Ongoing Operations            $0.84            $0.94
      Special Items                               (0.02)           (0.28)
                                                  -----            -----
      Net Income Available to PPL Corporation
       Common Shareowners                         $0.82            $0.66
                                                  =====            =====

    Weighted-Average Shares of Common
     Stock Outstanding (in thousands)
      Basic                                     484,138          377,717
      Diluted                                   484,345          377,986
    (a)  Certain line items for 2011 include activity for the Kentucky
         entities, which were acquired on November 1, 2010.
    (b)  Certain amounts from 2010 have been reclassified to conform to the
         current year presentation.
    (c)  Includes energy-related contracts to hedge future cash flows that
         are not eligible for hedge accounting, or where hedge accounting is
         not elected.
    (d)  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 excludes the impact of these special items.


                       PPL CORPORATION AND SUBSIDIARIES

         Condensed Consolidated Statements of Cash Flows (Unaudited)
                            (Millions of Dollars)

                                                      3 Months Ended
                                                         March 31,
                                                     2011
                                                      (a)              2010
                                                    -----              ----
    Cash Flows from Operating Activities
      Net income                                      $405           $255
      Adjustments to reconcile net income to net
       cash provided by operating activities
        Depreciation                                   208            128
        Amortization                                    47             33
        Defined benefit plans - expense                 39             27
        Defined benefit plans - funding               (438)          (142)
        Deferred income taxes and investment tax
         credits                                       204             (5)
        Unrealized (gains) losses on derivatives,
         and other hedging activities                  (96)           107
        Provision for Montana hydroelectric
         litigation                                      3             56
      Change in current assets and current
       liabilities
        Counterparty collateral                       (195)           351
        Other                                            5            (52)
      Other operating activities                        14             40
                                                       ---            ---
          Net cash provided by operating activities    196            798
                                                       ---            ---
    Cash Flows from Investing Activities
      Expenditures for property, plant and
       equipment                                      (428)          (283)
      Proceeds from the sale of certain non-core
       generation facilities                           381
      Proceeds from the sale of the Long Island
       generation business                                            124
      Purchases of nuclear plant decommissioning
       trust investments                               (79)           (49)
      Proceeds from the sale of nuclear plant
       decommissioning trust investments                75             44
      Proceeds from the sale of other investments      163
      Net (increase) decrease in restricted cash
       and cash equivalents                             (7)          (130)
      Other investing activities                        (7)           (16)
                                                       ---            ---
          Net cash provided by (used in) investing
           activities                                   98           (310)
                                                       ---           ----
    Cash Flows from Financing Activities
      Issuance of long-term debt                                      597
      Issuance of common stock                          16             14
      Payment of common stock dividends               (170)          (131)
      Net increase (decrease) in short-term debt       187            (36)
      Other financing activities                       (20)           (14)
                                                       ---            ---
          Net cash provided by (used in) financing
           activities                                   13            430
                                                       ---            ---
    Effect of Exchange Rates on Cash and Cash
     Equivalents                                        13              5
                                                       ---            ---
    Net Increase (Decrease) in Cash and Cash
     Equivalents                                       320            923
    Cash and Cash Equivalents at Beginning of
     Period                                            925            801
                                                       ---            ---
    Cash and Cash Equivalents at End of Period      $1,245         $1,724
                                                    ======         ======
    (a)  Certain line items for 2011 include activity for the Kentucky
         entities, which were acquired on November 1, 2010.


                    Key Indicators (Unaudited)

                                          12 Months Ended
                                             March 31,
                                             ---------
    Financial                          2011             2010
                                       ----             ----

    Dividends declared per
     share                            $1.40           $1.385
    Book value per share (a)         $17.60           $15.58
    Market price per share (a)       $25.30           $27.71
    Dividend yield (a)                  5.5%             5.0%
    Dividend payout ratio (b)            59%             126%
    Dividend payout ratio -
     earnings from ongoing
     operations (b)(c)                   46%              60%
    Price/earnings ratio (a)(b)        10.7             25.2
    Price/earnings ratio -
     earnings from ongoing
     operations (a)(b)(c)               8.3             12.0
    Return on average common
     equity                           14.10%            7.45%
    Return on average common
     equity -earnings from
     ongoing operations (c)           17.26%           15.29%
    (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.


    Operating -Domestic & International Electricity Sales (Unaudited)

                                 3 Months Ended March 31,
                                 ------------------------
                                                    Percent
    (GWh)                      2011        2010     Change
                               ----        ----     ------

    Domestic Retail
     Delivered (a)
      PPL Electric
       Utilities             10,473      10,286         1.8%
      LKE                     7,932
                              -----
        Total                18,405      10,286        78.9%
                             ======      ======

    Domestic Retail
     Supplied (b)
      PPL EnergyPlus          1,945       2,466      (21.1%)
      LKE                     7,932
                              -----
        Total                 9,877       2,466       300.5%
                              =====       =====

    International
     Delivered
      United Kingdom          7,546       7,609       (0.8%)
                              =====       =====

    Domestic Wholesale
      PPL EnergyPlus -
       East                  14,125      17,193      (17.8%)
      PPL EnergyPlus -
       West                     810       2,761      (70.7%)
      LKE                       949
                                ---
        Total                15,884      19,954      (20.4%)
                             ======      ======
    (a) Represents GWh delivered and billed to retail customers.
    (b) Represents GWh supplied by PPL EnergyPlus to PPL Electric
    Utilities as PLR, and to other retail customers in Pennsylvania and
    Montana.  Also includes GWh supplied by LKE to retail customers in
    Kentucky, Virginia and Tennessee.


    Reconciliation of Segment Earnings from Ongoing Operations to
    Reported Earnings (Diluted)
    (After Tax)
    (Unaudited)
    1st Quarter 2011                     (millions of dollars)
                                         ---------------------
                                        Kentucky International   Pennsylvania
                                        Regulated Regulated    Regulated
                                        --------- ---------    ---------
    Earnings from Ongoing Operations         $75     $75        $52
    Special Items:
    Energy-related economic activity
    Foreign currency-related economic
     hedges                                           (1)
    Sales of assets
    Impairments
    Central Networks acquisition-
     related costs:
      Bridge Facility costs                           (5)
      Other acquisition-related costs                (10)
      Foreign currency-related economic
       hedges                                         (4)
    Total Special Items                              (20)
                                                     ---
    Reported Earnings                        $75     $55        $52
                                             ===     ===        ===


    1st Quarter 2011                        (millions of dollars)
                                            ---------------------

                                               Supply          Total
                                               ------          -----
    Earnings from Ongoing Operations             $205          $407
    Special Items:
    Energy-related economic activity               17            17
    Foreign currency-related economic
     hedges                                                      (1)
    Sales of assets                                (1)           (1)
    Impairments                                    (2)           (2)
    Central Networks acquisition-
     related costs:
      Bridge Facility costs                                      (5)
      Other acquisition-related costs                           (10)
      Foreign currency-related economic
       hedges                                                    (4)
    Total Special Items                            14            (6)
                                                  ---           ---
    Reported Earnings                            $219          $401
                                                 ====          ====


                                              (per share)
                                              -----------
                                        Kentucky International    Pennsylvania
                                        Regulated Regulated     Regulated
                                        --------- ---------     ---------
    Earnings from Ongoing Operations       $0.15   $0.16       $0.11
    Special Items:
    Energy-related economic activity
    Central Networks acquisition-
     related costs:
      Bridge Facility costs                       (0.02)
      Other acquisition-related costs             (0.02)
      Foreign currency-related economic
       hedges                                     (0.01)
    Total Special Items                           (0.05)
                                                   -----
    Reported Earnings                      $0.15   $0.11       $0.11
                                           =====   =====       =====


                                               (per share)
                                               -----------

                                               Supply          Total
                                               ------          -----
    Earnings from Ongoing Operations            $0.42         $0.84
    Special Items:
    Energy-related economic activity             0.03          0.03
    Central Networks acquisition-
     related costs:
      Bridge Facility costs                                  (0.02)
      Other acquisition-related costs                        (0.02)
      Foreign currency-related economic
       hedges                                                (0.01)
    Total Special Items                          0.03        (0.02)
                                                 ----         -----
    Reported Earnings                           $0.45         $0.82
                                                =====         =====


    1st Quarter 2010                  (millions of dollars)
                                      ---------------------
                                    International      Pennsylvania
                                    Regulated        Regulated
                                    ---------        ---------
    Earnings from Ongoing
     Operations                          $76            $37
    Special Items:
    Energy-related economic
     activity
    Impairments
    Other:
      Montana hydroelectric
       litigation
      Health Care Reform -tax
       impact
    Total Special Items

    Reported Earnings                    $76            $37
                                         ===            ===

                                        (per share)
                                        -----------
                                    International      Pennsylvania
                                    Regulated      Regulated
                                    ---------      ---------
    Earnings from Ongoing
     Operations                        $0.20          $0.10
    Special Items:
    Energy-related economic
     activity
    Impairments
    Other:
      Montana hydroelectric
       litigation
      Health Care Reform -tax
       impact
    Total Special Items

    Reported Earnings                  $0.20          $0.10
                                       =====          =====


    1st Quarter 2010               (millions of dollars)
                                   ---------------------

                                      Supply          Total
                                      ------          -----
    Earnings from Ongoing
     Operations                         $244          $357
    Special Items:
    Energy-related economic
     activity                            (65)          (65)
    Impairments                           (2)           (2)
    Other:
      Montana hydroelectric
       litigation                        (32)          (32)
      Health Care Reform -tax
       impact                             (8)           (8)
    Total Special Items                 (107)         (107)
                                        ----          ----
    Reported Earnings                   $137          $250
                                        ====          ====

                                   (per share)
                                   -----------

                                   Supply        Total
                                   ------        -----
    Earnings from Ongoing
     Operations                        $0.64         $0.94
    Special Items:
    Energy-related economic
     activity                         (0.16)        (0.16)
    Impairments                       (0.01)        (0.01)
    Other:
      Montana hydroelectric
       litigation                     (0.09)        (0.09)
      Health Care Reform -tax
       impact                         (0.02)        (0.02)
    Total Special Items               (0.28)        (0.28)
                                       -----         -----
    Reported Earnings                  $0.36         $0.66
                                       =====         =====

SOURCE PPL Corporation


Source: newswire