Ppl corporation (PPL)
CashFlow / TTM
Mar'20Dec'19Sep'19Jun'19Mar'19Dec'18Sep'18Jun'18Mar'18Dec'17Sep'17Jun'17Mar'17Dec'16Sep'16Jun'16Mar'16Dec'15Sep'15Jun'15Mar'15Dec'14Sep'14Jun'14Mar'14Dec'13Sep'13Jun'13Mar'13Dec'12Sep'12Jun'12Mar'12Dec'11Sep'11Jun'11Mar'11Dec'10Sep'10Jun'10Mar'10Dec'09Sep'09Jun'09Mar'09
Cash Flows from Operating Activities
Net Income (Loss) Attributable to Parent

1,834,000

1,746,000

1,797,000

1,767,000

1,841,000

1,827,000

1,490,000

1,400,000

1,177,000

1,128,000

1,515,000

1,633,000

1,824,000

1,902,000

1,836,000

1,756,000

516,000

682,000

978,000

1,082,000

2,068,000

1,737,000

943,000

857,000

1,033,000

1,130,000

1,589,000

1,533,000

1,399,000

1,531,000

1,629,000

1,723,000

1,652,000

1,512,000

1,413,000

1,217,000

1,109,000

959,000

757,000

530,000

435,000

426,000

0

0

0

Loss from Discontinued Operations (net of income taxes)

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-921,000

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Income from continuing operations (net of income taxes)

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

1,603,000

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

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

1,232,000

1,199,000

1,167,000

1,136,000

1,109,000

1,094,000

1,080,000

1,062,000

1,035,000

1,008,000

979,000

954,000

939,000

926,000

917,000

911,000

896,000

883,000

893,000

900,000

834,000

923,000

672,000

728,000

864,000

843,000

1,146,000

1,135,000

1,120,000

1,100,000

1,077,000

1,050,000

1,017,000

961,000

877,000

755,000

647,000

567,000

513,000

504,000

489,000

471,000

0

0

0

Amortization

71,000

81,000

82,000

75,000

79,000

78,000

81,000

86,000

95,000

97,000

98,000

88,000

85,000

80,000

67,000

69,000

66,000

59,000

60,000

57,000

16,000

65,000

-47,000

-12,000

62,000

66,000

206,000

211,000

195,000

186,000

218,000

216,000

262,000

254,000

237,000

252,000

227,000

213,000

259,000

294,000

329,000

389,000

0

0

0

Defined benefit plans - (income) expense

-249,000

-263,000

-244,000

-226,000

-208,000

-192,000

-172,000

-151,000

-126,000

-95,000

-80,000

-61,000

-46,000

-40,000

-17,000

0

27,000

56,000

55,000

53,000

43,000

48,000

27,000

61,000

95,000

125,000

178,000

173,000

175,000

166,000

163,000

218,000

208,000

205,000

195,000

122,000

114,000

102,000

0

0

0

-

-

-

-

Deferred income taxes and investment tax credits

326,000

309,000

357,000

338,000

385,000

355,000

678,000

677,000

605,000

707,000

408,000

441,000

559,000

560,000

505,000

492,000

479,000

428,000

609,000

669,000

803,000

666,000

502,000

349,000

281,000

387,000

427,000

351,000

247,000

424,000

477,000

609,000

635,000

582,000

823,000

641,000

450,000

241,000

-95,000

127,000

111,000

104,000

0

0

0

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

0

-

-

-

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Gains related to the extinguishment of notes

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

0

0

Defined benefits

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

Impairment of assets

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

127,000

0

0

0

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

-

-

-

-

-

-

-

48,000

-228,000

-178,000

-106,000

-346,000

-88,000

-19,000

-47,000

331,000

59,000

77,000

105,000

194,000

480,000

187,000

169,000

-136,000

-199,000

-56,000

-132,000

-225,000

-360,000

-27,000

103,000

358,000

453,000

314,000

243,000

-33,000

-339,000

-542,000

-1,180,000

-713,000

-333,000

-329,000

0

0

0

Adjustment to WPD line loss accrual

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

65,000

0

0

0

-

-

-

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Stock-based compensation expense

28,000

36,000

29,000

29,000

25,000

26,000

29,000

32,000

34,000

38,000

35,000

32,000

34,000

28,000

28,000

11,000

30,000

31,000

0

0

0

-

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Provision for Montana hydroelectric litigation

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

66,000

0

0

0

-

-

-

0

Other

2,000

22,000

6,000

1,000

3,000

3,000

13,000

13,000

11,000

9,000

8,000

6,000

8,000

12,000

35,000

36,000

16,000

14,000

-76,000

-76,000

-58,000

-66,000

3,000

49,000

25,000

0

1,000

-56,000

-41,000

-31,000

114,000

80,000

28,000

38,000

-88,000

-150,000

-65,000

-32,000

-103,000

8,000

-12,000

-13,000

0

0

0

Change in current assets and current liabilities
Accounts receivable

-26,000

-4,000

-47,000

-4,000

-42,000

-28,000

20,000

13,000

61,000

33,000

-39,000

5,000

-4,000

15,000

-23,000

-137,000

-113,000

-47,000

69,000

102,000

66,000

123,000

191,000

117,000

209,000

211,000

91,000

203,000

212,000

-7,000

-64,000

32,000

0

89,000

147,000

97,000

62,000

106,000

86,000

-102,000

34,000

-76,000

0

0

0

Accounts payable

-46,000

-77,000

17,000

66,000

20,000

78,000

28,000

-8,000

38,000

-10,000

4,000

4,000

16,000

57,000

24,000

-72,000

-110,000

-116,000

-87,000

3,000

-102,000

40,000

214,000

156,000

358,000

127,000

6,000

22,000

-68,000

-29,000

-47,000

-102,000

-23,000

-36,000

-22,000

77,000

-74,000

216,000

125,000

113,000

127,000

-150,000

0

0

0

Unbilled revenues

-15,000

5,000

30,000

-20,000

-31,000

-41,000

0

27,000

42,000

48,000

14,000

-9,000

29,000

63,000

5,000

27,000

-38,000

-54,000

9,000

-7,000

-89,000

-22,000

131,000

106,000

226,000

56,000

-57,000

-53,000

-59,000

19,000

51,000

58,000

76,000

-64,000

-100,000

-209,000

-276,000

99,000

-141,000

14,000

139,000

-6,000

0

0

0

Fuel, materials and supplies

44,000

26,000

-1,000

-4,000

-5,000

-17,000

-30,000

-30,000

-39,000

-40,000

-24,000

-18,000

-16,000

3,000

0

0

0

-

-

-

0

-

-

-

0

-

-

-

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Prepayments

0

-

0

0

0

-

0

0

0

-

0

0

0

-

0

0

-6,000

-

0

0

0

-

-

0

0

-

-

0

0

-

-

-86,000

-279,000

-294,000

-16,000

51,000

309,000

318,000

78,000

258,000

218,000

17,000

0

0

0

Regulatory assets and liabilities, net

88,000

88,000

88,000

101,000

76,000

-13,000

-30,000

-49,000

-69,000

12,000

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Counterparty collateral

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-124,000

-152,000

-163,000

-34,000

96,000

125,000

70,000

-190,000

-460,000

-374,000

-564,000

-18,000

177,000

231,000

548,000

334,000

0

0

0

Price risk management assets and liabilities

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

231,000

0

0

0

Taxes payable

-

-

-

-

-

-

-

-

-

-

0

0

-5,000

-

7,000

-24,000

-174,000

-175,000

-119,000

-20,000

49,000

161,000

113,000

-25,000

55,000

51,000

71,000

123,000

80,000

24,000

-11,000

-12,000

-48,000

-104,000

-89,000

-28,000

-50,000

20,000

0

0

0

-

-

-

0

Accrued interest

0

-

0

0

0

-

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

109,000

0

0

0

-

-

-

-

-

-

-

-

Other current liabilities

-96,000

-73,000

-80,000

-60,000

26,000

-22,000

23,000

11,000

-54,000

6,000

0

0

0

-

0

0

0

-

-

0

0

-

-

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Other

-12,000

33,000

7,000

3,000

29,000

2,000

-5,000

-10,000

5,000

-11,000

-65,000

-89,000

-59,000

-55,000

7,000

41,000

22,000

7,000

3,000

-3,000

-53,000

-30,000

-51,000

-87,000

-73,000

66,000

42,000

-9,000

66,000

-55,000

79,000

103,000

3,000

0

-70,000

-138,000

57,000

-9,000

-147,000

7,000

-144,000

-80,000

0

0

0

Other operating activities
Defined benefit plans - funding

348,000

350,000

358,000

362,000

338,000

361,000

291,000

219,000

195,000

565,000

640,000

755,000

824,000

427,000

448,000

434,000

425,000

499,000

490,000

487,000

446,000

384,000

235,000

168,000

156,000

450,000

586,000

582,000

828,000

607,000

628,000

610,000

437,000

667,000

590,000

601,000

692,000

396,000

0

0

0

-

-

-

-

Other assets

38,000

100,000

61,000

-3,000

65,000

75,000

10,000

34,000

3,000

-32,000

-19,000

-30,000

-43,000

-33,000

-41,000

-12,000

18,000

19,000

43,000

22,000

-6,000

-9,000

-80,000

-77,000

25,000

-11,000

93,000

81,000

-12,000

33,000

39,000

36,000

70,000

62,000

36,000

96,000

45,000

45,000

2,000

-16,000

-2,000

-12,000

0

0

0

Other liabilities

28,000

16,000

-60,000

-47,000

42,000

40,000

37,000

56,000

-28,000

-12,000

-25,000

-51,000

-106,000

-95,000

-91,000

-63,000

19,000

53,000

49,000

32,000

-4,000

23,000

52,000

168,000

255,000

120,000

148,000

47,000

-46,000

-2,000

-67,000

-148,000

-125,000

-99,000

-81,000

-28,000

-22,000

-12,000

17,000

31,000

23,000

20,000

0

0

0

Net cash provided by operating activities - continuing operations

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

2,272,000

0

0

0

-

-

-

-

-

-

-

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Net cash provided by operating activities - discontinued operations

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

343,000

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Net cash provided by operating activities

2,645,000

2,427,000

2,499,000

2,566,000

2,729,000

2,821,000

2,917,000

2,996,000

2,892,000

2,461,000

2,414,000

2,510,000

2,468,000

2,890,000

2,814,000

2,472,000

2,499,000

2,615,000

2,806,000

3,133,000

3,145,000

3,403,000

0

0

0

-

-

-

-

2,764,000

2,755,000

2,640,000

3,039,000

2,507,000

2,183,000

2,275,000

1,431,000

2,033,000

2,301,000

1,856,000

2,340,000

1,852,000

0

0

0

Cash Flows from Investing Activities
Expenditures for property, plant and equipment

3,180,000

3,083,000

3,091,000

3,185,000

3,217,000

3,238,000

3,325,000

3,287,000

3,206,000

3,133,000

2,999,000

2,947,000

2,941,000

2,920,000

3,046,000

3,200,000

3,356,000

3,533,000

3,632,000

3,675,000

3,615,000

3,674,000

3,463,000

3,510,000

3,693,000

3,629,000

3,795,000

3,593,000

3,251,000

3,105,000

2,880,000

2,793,000

2,741,000

2,487,000

2,302,000

1,976,000

1,742,000

1,597,000

1,384,000

1,325,000

1,238,000

1,225,000

0

0

0

Proceeds from the sale of investments

-

-

-

-

-

-

-

-

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Proceeds from the sale of nuclear plant decommissioning trust investments

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

-

129,000

119,000

129,000

139,000

124,000

135,000

115,000

156,000

165,000

146,000

145,000

114,000

121,000

128,000

158,000

201,000

0

0

0

Proceeds from receipt of grants

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

-

-

-

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Purchase of investments

0

55,000

55,000

55,000

120,000

65,000

0

0

0

-

-

-

-

-

-

-

-

-

-

-

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Proceeds from the sale of investments

12,000

69,000

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Proceeds from the sale of certain non-core generation facilities

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

381,000

381,000

381,000

381,000

0

0

0

0

-

-

-

-

Proceeds from the sale of the Long Island generation business

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

124,000

0

0

0

-

-

0

0

Expenditures for intangible assets

-

-

-

-

-

-

-

-

-

-

-

-

34,000

-

28,000

27,000

33,000

37,000

45,000

49,000

43,000

49,000

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

0

0

Proceeds from the sale of other investments

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

16,000

163,000

163,000

163,000

163,000

0

0

0

0

-

-

-

-

Purchase of available-for-sale securities

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

-

144,000

135,000

144,000

154,000

137,000

147,000

128,000

169,000

179,000

160,000

158,000

128,000

138,000

149,000

182,000

227,000

0

0

0

Net (increase) decrease in restricted cash and cash equivalents

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

-

-

-

-

-19,000

-1,000

-26,000

280,000

-2,000

-47,000

-25,000

-66,000

-96,000

30,000

67,000

158,000

143,000

44,000

17,000

-208,000

-85,000

-126,000

-109,000

68,000

-218,000

0

0

0

Other investing activities

23,000

11,000

9,000

18,000

56,000

64,000

72,000

73,000

32,000

28,000

52,000

31,000

6,000

6,000

-32,000

-15,000

2,000

5,000

5,000

4,000

12,000

2,000

21,000

-24,000

-40,000

-16,000

-91,000

-47,000

-55,000

-52,000

-80,000

-52,000

0

-12,000

75,000

70,000

44,000

53,000

130,000

118,000

99,000

82,000

0

0

0

Net cash used in investing activities - continuing operations

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-3,439,000

0

0

0

-

-

-

-

-

-

-

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Net cash used in investing activities - discontinued operations

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-149,000

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Net cash used in investing activities

-3,191,000

-3,080,000

-3,089,000

-3,191,000

-3,330,000

-3,361,000

-3,459,000

-3,425,000

-3,235,000

-3,161,000

-3,028,000

-2,964,000

-2,944,000

-2,926,000

-3,042,000

-3,211,000

-3,259,000

-3,588,000

-2,967,000

-2,950,000

-3,136,000

-3,329,000

0

0

0

-

-

-

-

-3,123,000

-3,029,000

-3,006,000

-8,761,000

-7,952,000

-14,428,000

-14,070,000

-7,821,000

-8,229,000

-1,129,000

-1,098,000

-1,040,000

-880,000

0

0

0

Cash Flows from Financing Activities
Contract adjustment payments on Equity Units

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

94,000

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

Debt issuance and credit facility costs

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

17,000

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

Issuance of long-term debt

-

-

-

-

-

1,059,000

1,029,000

1,505,000

1,595,000

1,515,000

1,189,000

916,000

1,182,000

1,342,000

2,340,000

3,168,000

2,460,000

2,236,000

0

0

0

-

-

-

-

2,038,000

1,261,000

1,098,000

1,673,000

1,223,000

0

0

0

-

-

-

-

4,642,000

1,750,000

1,747,000

895,000

298,000

0

0

0

Retirement of long-term debt

-

-

-

-

-

-

-

-

-

-

-

-

-

930,000

1,905,000

1,684,000

1,224,000

1,000,000

0

-2,000

-2,000

237,000

0

0

0

-

-

-

0

-

-

-

0

-

-

-

-

-

-

-

-

1,016,000

0

0

0

Issuance of common stock

1,165,000

1,167,000

69,000

586,000

620,000

698,000

856,000

423,000

480,000

453,000

286,000

245,000

175,000

144,000

191,000

196,000

210,000

203,000

182,000

140,000

1,094,000

1,074,000

0

0

0

-

-

-

-

72,000

70,000

66,000

2,297,000

2,297,000

2,297,000

2,297,000

2,443,000

2,441,000

2,440,000

2,440,000

58,000

60,000

0

0

0

Payment of common stock dividends

1,213,000

1,192,000

1,180,000

1,169,000

1,156,000

1,133,000

1,118,000

1,101,000

1,087,000

1,072,000

1,058,000

1,046,000

1,033,000

1,030,000

1,026,000

1,017,000

1,009,000

1,004,000

999,000

997,000

983,000

967,000

951,000

922,000

902,000

878,000

855,000

846,000

840,000

833,000

826,000

819,000

779,000

746,000

712,000

643,000

605,000

566,000

528,000

524,000

522,000

517,000

0

0

0

Issuance of term loan

0

-

-

-

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Net increase (decrease) in short-term debt

-357,000

-278,000

-152,000

-219,000

418,000

363,000

327,000

349,000

-260,000

115,000

566,000

649,000

422,000

29,000

97,000

-248,000

282,000

94,000

68,000

640,000

-568,000

147,000

361,000

-375,000

867,000

405,000

-23,000

326,000

397,000

74,000

146,000

507,000

-219,000

-125,000

191,000

-93,000

293,000

70,000

-425,000

-133,000

2,000

-52,000

0

0

0

Other financing activities

-26,000

-26,000

-24,000

-22,000

-19,000

-20,000

-5,000

-10,000

-12,000

-19,000

5,000

12,000

13,000

6,000

-50,000

-60,000

-56,000

-47,000

-32,000

-31,000

-37,000

-51,000

-96,000

-78,000

-68,000

-67,000

-31,000

-36,000

-42,000

-19,000

-12,000

78,000

-4,000

-20,000

-18,000

-115,000

-24,000

-18,000

-22,000

-23,000

-29,000

-23,000

0

0

0

Net cash provided by (used in) financing activities - continuing operations

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

0

0

-

-

-

-

-

-

-

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Net cash used in financing activities - discontinued operations

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-546,000

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Net cash distributions to parent from discontinued operations

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

132,000

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Net cash provided by (used in) financing activities

934,000

836,000

435,000

193,000

501,000

690,000

704,000

808,000

548,000

824,000

857,000

424,000

53,000

-439,000

-307,000

401,000

280,000

68,000

-19,000

-573,000

94,000

583,000

0

0

0

-

-

-

-

48,000

-277,000

111,000

5,630,000

5,767,000

8,925,000

8,559,000

5,890,000

6,307,000

2,975,000

2,779,000

-212,000

-1,271,000

0

0

0

Effect of Exchange Rates on Cash, Cash Equivalents and Restricted Cash

8,000

10,000

-19,000

-15,000

-13,000

-18,000

-1,000

1,000

10,000

15,000

5,000

-6,000

8,000

-28,000

-30,000

-16,000

-41,000

-10,000

-27,000

-33,000

-24,000

-8,000

32,000

37,000

36,000

8,000

-7,000

3,000

-12,000

10,000

-14,000

-33,000

-50,000

-45,000

-22,000

0

21,000

13,000

0

0

0

-

-

0

0

Net Increase (Decrease) in Cash, Cash Equivalents and Restricted Cash

396,000

193,000

-174,000

-447,000

-113,000

132,000

161,000

380,000

215,000

139,000

248,000

-36,000

-415,000

-503,000

-565,000

-354,000

-300,000

-563,000

-13,000

-159,000

97,000

536,000

116,000

707,000

577,000

375,000

345,000

-270,000

-250,000

-301,000

-565,000

-288,000

-142,000

277,000

-3,342,000

-3,236,000

-479,000

124,000

4,157,000

3,532,000

1,093,000

-299,000

0

0

0

Net (Increase) Decrease in Cash and Cash Equivalents included in Discontinued Operations

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-352,000

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Supplemental Disclosures of Cash Flow Information
Accrued expenditures for property, plant and equipment at March 31,

300,000

340,000

397,000

294,000

354,000

345,000

298,000

405,000

437,000

360,000

361,000

282,000

238,000

281,000

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Accrued expenditures for intangible assets at March 31,

102,000

79,000

61,000

64,000

63,000

64,000

78,000

71,000

71,000

68,000

73,000

79,000

115,000

117,000

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

PPL Electric Utilities Corp [Member]
Net Income (Loss) Attributable to Parent

454,000

457,000

429,000

422,000

403,000

430,000

445,000

429,000

431,000

362,000

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Depreciation

389,000

386,000

380,000

370,000

362,000

352,000

343,000

331,000

319,000

309,000

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Amortization

24,000

24,000

23,000

22,000

21,000

22,000

25,000

29,000

31,000

33,000

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Defined benefit plans - expense (income)

-

-

-

-

-

-

-

-

9,000

12,000

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Deferred income taxes and investment tax credits

106,000

90,000

118,000

108,000

120,000

125,000

206,000

227,000

238,000

258,000

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Other

9,000

19,000

5,000

4,000

1,000

4,000

13,000

13,000

13,000

8,000

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Accounts receivable

-32,000

-33,000

-59,000

-17,000

-52,000

-47,000

42,000

33,000

60,000

57,000

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Accounts payable

-10,000

5,000

10,000

31,000

41,000

10,000

-5,000

2,000

-15,000

3,000

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Unbilled revenues

0

-

0

0

0

-

0

0

0

-

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Prepayments

-11,000

1,000

10,000

16,000

18,000

-1,000

-9,000

-8,000

-9,000

-3,000

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Regulatory assets and liabilities, net

39,000

43,000

36,000

32,000

39,000

19,000

30,000

20,000

-11,000

5,000

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Taxes payable

1,000

1,000

1,000

1,000

-2,000

4,000

-15,000

-1,000

0

-4,000

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Other

0

-

0

0

0

-

0

0

0

-

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Defined benefit plans - funding

21,000

21,000

21,000

21,000

21,000

28,000

28,000

28,000

28,000

24,000

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Other assets

-17,000

-15,000

-11,000

-8,000

10,000

37,000

20,000

22,000

15,000

-15,000

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Other liabilities

20,000

11,000

9,000

9,000

53,000

55,000

54,000

45,000

-1,000

-3,000

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Net cash provided by operating activities

964,000

913,000

937,000

928,000

983,000

978,000

955,000

965,000

901,000

880,000

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Expenditures for property, plant and equipment

1,130,000

1,114,000

1,172,000

1,207,000

1,211,000

1,192,000

1,228,000

1,212,000

1,215,000

1,244,000

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Expenditures for intangible assets

0

-

-

-

0

-

-

-

0

-

-

-

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Net cash used in investing activities

-1,134,000

-1,117,000

-1,717,000

-1,202,000

-1,211,000

-1,193,000

-1,231,000

-949,000

-1,222,000

-1,252,000

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Payment of common stock dividends to parent

-531,000

-486,000

-395,000

-383,000

-438,000

-390,000

-376,000

-404,000

-332,000

-336,000

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Net increase (decrease) in short-term debt

0

-

-

0

0

-

-

0

-286,000

-295,000

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Contributions from parent

-

-

-

-

-

-

-

-

-

575,000

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Other financing activities

-7,000

-8,000

-5,000

-1,000

-5,000

-4,000

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Net cash provided by (used in) financing activities

180,000

199,000

393,000

-195,000

231,000

433,000

447,000

414,000

321,000

408,000

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Net Increase (Decrease) in Cash, Cash Equivalents and Restricted Cash

0

-

0

0

0

-

0

0

0

-

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Accrued expenditures for property, plant and equipment at March 31,

196,000

180,000

155,000

136,000

153,000

158,000

114,000

156,000

158,000

133,000

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

LG And E And KU Energy LLC [Member]
Net Income (Loss) Attributable to Parent

479,000

468,000

475,000

447,000

427,000

445,000

352,000

354,000

355,000

316,000

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Depreciation

573,000

547,000

523,000

498,000

481,000

475,000

469,000

464,000

451,000

439,000

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Amortization

21,000

27,000

25,000

25,000

23,000

18,000

18,000

19,000

22,000

24,000

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Defined benefit plans - (income) expense

13,000

11,000

14,000

14,000

17,000

17,000

18,000

21,000

20,000

25,000

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Deferred income taxes and investment tax credits

77,000

82,000

101,000

111,000

122,000

94,000

192,000

233,000

254,000

294,000

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Other

2,000

3,000

4,000

4,000

5,000

4,000

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Accounts receivable

4,000

16,000

-6,000

-9,000

-14,000

-1,000

22,000

9,000

38,000

12,000

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Accounts payable

-11,000

-26,000

1,000

15,000

-4,000

39,000

25,000

9,000

29,000

-9,000

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Accounts payable to affiliates

0

-

-

-

0

-

-

-

-3,000

2,000

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Unbilled revenues

0

-

0

0

0

-

0

0

0

-

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Fuel, materials and supplies

5,000

0

-6,000

-2,000

6,000

-7,000

-28,000

-30,000

-46,000

-45,000

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Regulatory assets and liabilities, net

49,000

45,000

49,000

69,000

38,000

-32,000

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Taxes payable

-3,000

-5,000

1,000

-3,000

-39,000

-3,000

3,000

-1,000

36,000

27,000

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Accrued interest

0

-

0

0

0

-

0

0

0

-

-

-

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Other

0

-

0

0

0

-

0

0

0

-

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Defined benefit plans - funding

36,000

34,000

39,000

37,000

44,000

131,000

129,000

128,000

121,000

35,000

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Expenditures for asset retirement obligations

83,000

89,000

93,000

91,000

84,000

72,000

58,000

48,000

37,000

34,000

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Other assets

0

3,000

27,000

24,000

23,000

24,000

-2,000

-9,000

-4,000

-8,000

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Other liabilities

32,000

25,000

18,000

19,000

7,000

9,000

2,000

5,000

6,000

8,000

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Net cash provided by operating activities

988,000

938,000

941,000

920,000

907,000

915,000

966,000

1,028,000

1,065,000

1,099,000

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Expenditures for property, plant and equipment

1,071,000

1,094,000

1,052,000

1,083,000

1,101,000

1,117,000

1,139,000

1,101,000

1,002,000

892,000

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Net cash used in investing activities

-1,071,000

-1,094,000

-1,052,000

-1,082,000

-1,100,000

-1,116,000

-1,138,000

-1,097,000

-998,000

-888,000

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Net increase (decrease) in notes payable with affiliate

55,000

37,000

49,000

104,000

-50,000

-112,000

-79,000

-60,000

155,000

62,000

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Distributions to member

304,000

308,000

291,000

278,000

289,000

302,000

303,000

345,000

369,000

402,000

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Issuance of long-term debt

-

-

-

-

-

118,000

218,000

200,000

260,000

160,000

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Net increase (decrease) in short-term debt

-199,000

-126,000

-203,000

-220,000

287,000

270,000

114,000

58,000

-28,000

59,000

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Proceeds from (Payments for) Other Financing Activities

-

-

-

-

-

-2,000

-2,000

-4,000

-3,000

-3,000

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Net cash provided by (used in) financing activities

108,000

159,000

112,000

155,000

188,000

195,000

161,000

89,000

-55,000

-194,000

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Cash and Cash Equivalents, Period Increase (Decrease)

25,000

3,000

1,000

-7,000

-5,000

-6,000

-11,000

20,000

12,000

17,000

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Accrued expenditures for property, plant and equipment at March 31,

103,000

113,000

149,000

129,000

114,000

150,000

140,000

203,000

223,000

174,000

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Louisville Gas And Electric Co [Member]
Net Income (Loss) Attributable to Parent

241,000

232,000

233,000

219,000

225,000

233,000

240,000

239,000

231,000

213,000

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Depreciation

244,000

231,000

217,000

205,000

198,000

195,000

193,000

191,000

187,000

183,000

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Amortization

10,000

15,000

17,000

18,000

17,000

14,000

13,000

14,000

15,000

14,000

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Defined benefit plans - (income) expense

0

-

-

0

0

-

-

6,000

6,000

7,000

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Deferred income taxes and investment tax credits

44,000

56,000

59,000

70,000

66,000

60,000

76,000

87,000

102,000

126,000

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Accounts receivable

-2,000

9,000

-3,000

-8,000

-5,000

-4,000

5,000

5,000

18,000

7,000

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Accounts receivable from affiliates

-4,000

-6,000

-7,000

0

-3,000

0

0

1,000

4,000

-4,000

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Accounts payable

-15,000

-10,000

-14,000

6,000

-5,000

10,000

19,000

-2,000

13,000

-7,000

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Accounts payable to affiliates

4,000

5,000

-2,000

0

0

1,000

4,000

-4,000

-2,000

-4,000

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Unbilled revenues

0

-

0

0

0

-

0

0

0

-

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Fuel, materials and supplies

0

-5,000

-2,000

0

0

-4,000

-15,000

-10,000

-15,000

-12,000

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Regulatory assets and liabilities, net

13,000

19,000

24,000

40,000

31,000

-5,000

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Taxes payable

0

-

-

0

0

-

-

6,000

12,000

-15,000

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Accrued interest

0

-

0

0

0

-

0

0

0

-

-

-

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Other

0

-

0

0

0

-

0

0

0

-

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Defined benefit plans - funding

10,000

6,000

8,000

8,000

6,000

61,000

60,000

58,000

58,000

4,000

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Expenditures for asset retirement obligations

30,000

30,000

27,000

24,000

21,000

22,000

19,000

18,000

16,000

15,000

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Other assets

2,000

1,000

0

0

0

-

-

-

-

-

-

-

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Other liabilities

12,000

11,000

14,000

15,000

7,000

4,000

0

-1,000

4,000

4,000

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Net cash provided by operating activities

506,000

492,000

450,000

446,000

454,000

443,000

504,000

503,000

516,000

512,000

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Expenditures for property, plant and equipment

482,000

482,000

457,000

482,000

521,000

554,000

585,000

577,000

514,000

458,000

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Net cash used in investing activities

-482,000

-482,000

-457,000

-482,000

-521,000

-554,000

-585,000

-577,000

-514,000

-458,000

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Net increase (decrease) in notes payable with affiliate

0

-

-

-

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Issuance of long-term debt

-

-

-

-

-

100,000

200,000

200,000

260,000

160,000

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Payment of common stock dividends to parent

-181,000

-182,000

-173,000

-146,000

-152,000

-156,000

-155,000

-151,000

-139,000

-192,000

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Net increase (decrease) in short-term debt

-110,000

-41,000

-77,000

-87,000

132,000

80,000

-14,000

-24,000

-70,000

30,000

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Contributions from parent

50,000

25,000

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Other financing activities

-5,000

-6,000

-6,000

-5,000

-1,000

-1,000

-1,000

-2,000

-3,000

-2,000

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Net cash provided by (used in) financing activities

-26,000

-5,000

8,000

26,000

62,000

106,000

83,000

86,000

8,000

-44,000

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Cash and Cash Equivalents, Period Increase (Decrease)

-2,000

5,000

1,000

-10,000

-5,000

-5,000

2,000

12,000

10,000

10,000

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Accrued expenditures for property, plant and equipment at March 31,

61,000

59,000

63,000

44,000

23,000

61,000

60,000

109,000

133,000

92,000

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Kentucky Utilities Co [Member]
Net Income (Loss) Attributable to Parent

292,000

293,000

298,000

280,000

280,000

286,000

288,000

288,000

283,000

259,000

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Depreciation

327,000

315,000

304,000

291,000

283,000

279,000

275,000

272,000

263,000

255,000

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Amortization

10,000

10,000

8,000

6,000

5,000

3,000

4,000

5,000

6,000

9,000

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Defined benefit plans - expense (income)

-

-

-

-

-

-

-

-

-

4,000

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Deferred income taxes and investment tax credits

28,000

39,000

55,000

68,000

62,000

48,000

73,000

91,000

116,000

152,000

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Other

2,000

3,000

5,000

5,000

5,000

4,000

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Accounts receivable

0

-

-

0

0

-

-

6,000

20,000

5,000

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Accounts payable

-1,000

-15,000

15,000

10,000

2,000

29,000

4,000

12,000

15,000

0

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Accounts payable to affiliates

-4,000

-2,000

-9,000

-6,000

-4,000

-3,000

2,000

-3,000

1,000

-6,000

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Unbilled revenues

0

-

0

0

0

-

0

0

0

-

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Fuel, materials and supplies

6,000

6,000

-4,000

-2,000

6,000

-3,000

-12,000

-19,000

-30,000

-32,000

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Regulatory assets and liabilities, net

36,000

26,000

25,000

29,000

7,000

-27,000

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Taxes payable

11,000

2,000

-1,000

-1,000

-12,000

5,000

6,000

7,000

22,000

-26,000

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Accrued interest

0

-

0

0

0

-

0

0

0

-

-

-

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Other

0

-

0

0

0

-

0

0

0

-

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Defined benefit plans - funding

4,000

3,000

4,000

4,000

7,000

54,000

54,000

54,000

51,000

23,000

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Expenditures for asset retirement obligations

53,000

59,000

66,000

67,000

63,000

50,000

39,000

30,000

21,000

19,000

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Other assets

-3,000

2,000

13,000

10,000

11,000

12,000

-2,000

-5,000

-1,000

-3,000

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Other liabilities

16,000

16,000

13,000

16,000

9,000

11,000

9,000

8,000

12,000

9,000

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Net cash provided by operating activities

572,000

553,000

567,000

577,000

570,000

581,000

618,000

651,000

680,000

634,000

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Expenditures for property, plant and equipment

587,000

610,000

593,000

601,000

580,000

562,000

554,000

521,000

486,000

432,000

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Net (increase) decrease in notes receivable from affiliate

0

-

-

-

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Net cash used in investing activities

-608,000

-610,000

-593,000

-600,000

-579,000

-561,000

-543,000

-517,000

-482,000

-428,000

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Payment of common stock dividends to parent

-227,000

-229,000

-217,000

-201,000

-206,000

-246,000

-251,000

-252,000

-235,000

-226,000

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Net increase (decrease) in short-term debt

-89,000

-85,000

-126,000

-133,000

155,000

190,000

128,000

82,000

42,000

29,000

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Contributions from parent

77,000

68,000

68,000

68,000

73,000

45,000

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Other financing activities

-4,000

-5,000

-5,000

-5,000

-2,000

-1,000

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Net cash provided by (used in) financing activities

63,000

55,000

26,000

26,000

11,000

-21,000

-88,000

-126,000

-194,000

-198,000

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Cash and Cash Equivalents, Period Increase (Decrease)

27,000

-2,000

0

3,000

2,000

-1,000

-13,000

8,000

4,000

8,000

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Accrued expenditures for property, plant and equipment at March 31,

42,000

54,000

85,000

85,000

91,000

88,000

81,000

94,000

89,000

82,000

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-