Commission File Number | Registrant, State of Incorporation, Address of Principal Executive Offices, Telephone Number, and IRS Employer Identification No. | Commission File Number | Registrant, State of Incorporation, Address of Principal Executive Offices, Telephone Number, and IRS Employer Identification No. |
1-11299 | ENTERGY CORPORATION (a Delaware corporation) 639 Loyola Avenue New Orleans, Louisiana 70113 Telephone (504) 576-4000 72-1229752 | 1-35747 | ENTERGY NEW ORLEANS, INC. (a Louisiana corporation) 1600 Perdido Street New Orleans, Louisiana 70112 Telephone (504) 670-3700 72-0273040 |
1-10764 | ENTERGY ARKANSAS, INC. (an Arkansas corporation) 425 West Capitol Avenue Little Rock, Arkansas 72201 Telephone (501) 377-4000 71-0005900 | 1-34360 | ENTERGY TEXAS, INC. (a Texas corporation) 9425 Pinecroft The Woodlands, Texas 77380 Telephone (409) 981-2000 61-1435798 |
1-32718 | ENTERGY LOUISIANA, LLC (a Texas limited liability company) 4809 Jefferson Highway Jefferson, Louisiana 70121 Telephone (504) 576-4000 47-4469646 | 1-09067 | SYSTEM ENERGY RESOURCES, INC. (an Arkansas corporation) Echelon One 1340 Echelon Parkway Jackson, Mississippi 39213 Telephone (601) 368-5000 72-0752777 |
1-31508 | ENTERGY MISSISSIPPI, INC. (a Mississippi corporation) 308 East Pearl Street Jackson, Mississippi 39201 Telephone (601) 368-5000 64-0205830 |
Exhibit No. | Description |
99.1 | Release, dated October 25, 2016, issued by Entergy Corporation |
99.2 | Statement on Uses and Usefulness of Non-GAAP Financial Measures |
Date: | Oct. 25, 2016 | ||
For Release: | Immediately | ||
Contact: | Kay Jones (Media) (504) 576-4238 cjone22@entergy.com | David Borde (Investor Relations) (504) 576-5668 dborde@entergy.com |
• | ETI filed for certification to construct the Montgomery County Power Station, an approximate 993 MW CCGT. This project was selected in ETI’s RFP. |
• | Entergy reached an agreement to sell its EWC FitzPatrick nuclear power plant. The transaction is expected to close in second quarter 2017. |
• | EAI and ENOI made filings requesting approval of their advanced metering infrastructure investment. |
• | Standard & Poor’s upgraded Entergy’s system rating for Entergy and its Utility operating companies by one notch to BBB+. |
Table of Contents Page |
News Release1 Appendices6 A: Consolidated Results and Special Items7 B: Variance Analysis9 C: Utility Financial and Operational Measures11 D: EWC Financial and Operational Measures12 E: Consolidated Financial Performance Measures13 F: Definitions, Abbreviations and Acronyms14 G: GAAP to Non-GAAP Reconciliations18 Financial Statements22 |
• | Entergy Corporation was named to the Dow Jones Sustainability North America Index, one of four U.S. electric utility companies designated a sustainability leader on the index. |
Consolidated Earnings (GAAP and Non-GAAP Measures) | ||||||
Third Quarter and Year-to-Date 2016 vs. 2015 (See Appendix A for reconciliation of GAAP to non-GAAP measures and description of special items) | ||||||
Third Quarter | Year-to-Date | |||||
2016 | 2015 | Change | 2016 | 2015 | Change | |
As-Reported Earnings ($ millions) | 388.2 | (723.0) | 1,111.2 | 1,185.4 | (276.1) | 1,461.6 |
Less Special Items | (27.5) | (1,063.7) | 1,036.2 | (30.7) | (1,069.4) | 1,038.7 |
Operational Earnings | 415.6 | 340.7 | 75.0 | 1,216.2 | 793.3 | 422.9 |
Estimated Weather Impact | 33.8 | 29.3 | 4.5 | (8.0) | 40.7 | (48.7) |
As-Reported Earnings (per share in $) | 2.16 | (4.04) | 6.20 | 6.60 | (1.54) | 8.14 |
Less Special Items | (0.15) | (5.94) | 5.79 | (0.17) | (5.96) | 5.79 |
Operational Earnings | 2.31 | 1.90 | 0.41 | 6.77 | 4.42 | 2.35 |
Estimated Weather Impact | 0.18 | 0.16 | 0.02 | (0.04) | 0.23 | (0.27) |
• | Appendix A: Consolidated Results and Special Items |
• | Appendix B: Variance Analysis |
• | Appendix C: Utility Financial and Operational Measures |
• | Appendix D: EWC Financial and Operational Measures |
• | Appendix E: Consolidated Financial Performance Measures |
• | Appendix F: Definitions, Abbreviations and Acronyms |
• | Appendix G: GAAP to Non-GAAP Reconciliations |
• | Financial Statements |
Appendix A-1: Consolidated Earnings - Reconciliation of GAAP to Non-GAAP Measures Third Quarter and Year-to-Date 2016 vs. 2015 (See Appendix A-3 and Appendix A-4 for details on special items) | ||||||
(Per share in $) | ||||||
Third Quarter | Year-to-Date | |||||
2016 | 2015 | Change | 2016 | 2015 | Change | |
As-reported | ||||||
Utility | 2.47 | 2.01 | 0.46 | 5.64 | 4.36 | 1.28 |
Parent & Other | (0.35) | (0.29) | (0.06) | (0.92) | (0.81) | (0.11) |
EWC | 0.04 | (5.76) | 5.80 | 1.88 | (5.09) | 6.97 |
Consolidated as-reported earnings | 2.16 | (4.04) | 6.20 | 6.60 | (1.54) | 8.14 |
Less special items | ||||||
Utility | — | — | — | — | — | — |
Parent & Other | — | — | — | — | — | — |
EWC | (0.15) | (5.94) | 5.79 | (0.17) | (5.96) | 5.79 |
Consolidated special items | (0.15) | (5.94) | 5.79 | (0.17) | (5.96) | 5.79 |
Operational | ||||||
Utility | 2.47 | 2.01 | 0.46 | 5.64 | 4.36 | 1.28 |
Parent & Other | (0.35) | (0.29) | (0.06) | (0.92) | (0.81) | (0.11) |
EWC | 0.19 | 0.18 | 0.01 | 2.05 | 0.87 | 1.18 |
Consolidated operational earnings | 2.31 | 1.90 | 0.41 | 6.77 | 4.42 | 2.35 |
Estimated weather impact | 0.18 | 0.16 | 0.02 | (0.04) | 0.23 | (0.27) |
Appendix A-2: Consolidated Operating Cash Flow | ||||||
Third Quarter and Year-to-Date 2016 vs. 2015 | ||||||
($ in millions) | ||||||
Third Quarter | Year-to-Date | |||||
2016 | 2015 | Change | 2016 | 2015 | Change | |
Utility | 929 | 833 | 96 | 2,078 | 2,049 | 29 |
Parent & Other | (53) | 13 | (66) | (162) | (81) | (81) |
EWC | 124 | 165 | (41) | 336 | 381 | (45) |
Total OCF | 1,000 | 1,011 | (11) | 2,252 | 2,350 | (97) |
Appendix A-3: Special Items by Driver (shown as positive/(negative) impact on EPS) | ||||||
Third Quarter and Year-to-Date 2016 vs. 2015 | ||||||
(After-tax, per share in $) | ||||||
Third Quarter | Year-to-Date | |||||
2016 | 2015 | Change | 2016 | 2015 | Change | |
EWC | ||||||
Decisions to close VY and Pilgrim and decision to sell or close FitzPatrick | (0.15) | (5.94) | 5.79 | (0.29) | (5.96) | 5.67 |
DOE litigation awards for VY and FitzPatrick | — | — | — | 0.12 | — | 0.12 |
Total EWC | (0.15) | (5.94) | 5.79 | (0.17) | (5.96) | 5.79 |
Total special items | (0.15) | (5.94) | 5.79 | (0.17) | (5.96) | 5.79 |
Appendix A-4: Special Items by Income Statement Line Item (shown as positive/(negative) impact on earnings) | ||||||
Third Quarter and Year-to-Date 2016 vs. 2015 | ||||||
(Pre-tax except for Income taxes - other and Total, $ in millions) | ||||||
Third Quarter | Year-to-Date | |||||
2016 | 2015 | Change | 2016 | 2015 | Change | |
EWC | ||||||
Net revenue | 7.5 | — | 7.5 | 7.5 | — | 7.5 |
Non-fuel O&M | (29.3) | (1.7) | (27.5) | (18.1) | (10.8) | (7.3) |
Taxes other than income taxes | (1.8) | (0.1) | (1.7) | (3.7) | 0.2 | (3.9) |
Asset write-off and impairments | (18.8) | (1,642.2) | 1,623.4 | (33.2) | (1,642.2) | 1,609.0 |
Income taxes - other | 15.0 | 580.3 | (565.4) | 16.8 | 583.4 | (566.6) |
Total EWC | (27.5) | (1,063.7) | 1,036.2 | (30.7) | (1,069.4) | 1,038.7 |
Total special items (after-tax) | (27.5) | (1,063.7) | 1,036.2 | (30.7) | (1,069.4) | 1,038.7 |
Appendix B-1: As-Reported and Operational EPS Variance Analysis | |||||||||||
Third Quarter 2016 vs. 2015 | |||||||||||
(After-tax, per share in $, sorted in consolidated operational column, most to least favorable) | |||||||||||
Utility | Parent & Other | EWC | Consolidated | ||||||||
As-Reported | Opera-tional | As-Reported | Opera-tional | As- Reported | Opera-tional | As- Reported | Opera-tional | ||||
2015 earnings | 2.01 | 2.01 | (0.29) | (0.29) | (5.76) | 0.18 | (4.04) | 1.90 | |||
Net revenue | 0.37 | 0.37 | (a) | — | — | (0.04) | (0.07) | (b) | 0.33 | 0.30 | |
Non-fuel O&M | 0.13 | 0.13 | (c) | (0.01) | (0.01) | (0.02) | 0.08 | (d) | 0.10 | 0.20 | |
Taxes other than income taxes | 0.04 | 0.04 | — | — | — | — | 0.04 | 0.04 | |||
Other income (deductions)-other | 0.01 | 0.01 | — | — | — | — | 0.01 | 0.01 | |||
Asset write-offs and impairments | — | — | — | — | 5.86 | — | (e) | 5.86 | — | ||
Share effect | (0.01) | (0.01) | — | — | — | — | (0.01) | (0.01) | |||
Interest expense and other charges | (0.02) | (0.02) | — | — | 0.01 | 0.01 | (0.01) | (0.01) | |||
Depreciation/amortization expense | (0.04) | (0.04) | — | — | 0.02 | 0.02 | (0.02) | (0.02) | |||
Income taxes - other | (0.01) | (0.01) | (0.05) | (0.05) | (f) | 0.02 | 0.02 | (0.04) | (0.04) | ||
Decommissioning expense | (0.01) | (0.01) | — | — | (0.05) | (0.05) | (g) | (0.06) | (0.06) | ||
2016 earnings | 2.47 | 2.47 | (0.35) | (0.35) | 0.04 | 0.19 | 2.16 | 2.31 | |||
Appendix B-2: As-Reported and Operational EPS Variance Analysis | |||||||||||
Year-to-Date 2016 vs. 2015 | |||||||||||
(After-tax, per share in $, sorted in consolidated operational column, most to least favorable) | |||||||||||
Utility | Parent & Other | EWC | Consolidated | ||||||||
As-Reported | Opera-tional | As-Reported | Opera-tional | As- Reported | Opera-tional | As- Reported | Opera-tional | ||||
2015 earnings | 4.36 | 4.36 | (0.81) | (0.81) | (5.09) | 0.87 | (1.54) | 4.42 | |||
Income taxes - other | 0.66 | 0.66 | (h) | (0.05) | (0.05) | (f) | 1.33 | 1.33 | (i) | 1.94 | 1.94 |
Non-fuel O&M | 0.36 | 0.36 | (c) | (0.03) | (0.03) | 0.25 | 0.28 | (d) | 0.58 | 0.61 | |
Taxes other than income taxes | 0.05 | 0.05 | (j) | — | — | 0.04 | 0.05 | (k) | 0.09 | 0.10 | |
Asset write-offs and impairments | — | — | — | — | 5.80 | — | (e) | 5.80 | — | ||
Depreciation/amortization expense | (0.12) | (0.12) | (l) | — | — | 0.11 | 0.11 | (m) | (0.01) | (0.01) | |
Preferred dividend requirements | (0.01) | (0.01) | — | — | — | — | (0.01) | (0.01) | |||
Other income (deductions)-other | 0.03 | 0.03 | (0.01) | (0.01) | (0.06) | (0.06) | (n) | (0.04) | (0.04) | ||
Interest expense and other charges | (0.04) | (0.04) | (0.02) | (0.02) | — | — | (0.06) | (0.06) | |||
Decommissioning expense | (0.03) | (0.03) | — | — | (0.05) | (0.05) | (g) | (0.08) | (0.08) | ||
Net revenue | 0.38 | 0.38 | (a) | — | — | (0.45) | (0.48) | (b) | (0.07) | (0.10) | |
2016 earnings | 5.64 | 5.64 | (0.92) | (0.92) | 1.88 | 2.05 | 6.60 | 6.77 | |||
Utility As-Reported Net Revenue Variance Analysis 2016 vs. 2015 ($ EPS) | ||
Third Quarter | Year-to- Date | |
Estimated weather | 0.02 | (0.27) |
Sales growth/pricing | 0.41 | 0.89 |
Other | (0.06) | (0.24) |
Total | 0.37 | 0.38 |
(a) | The current quarter and year-to-date increases were due primarily to rate changes associated with the Union acquisition, EAI’s rate case and EMI’s FRP. Volume in the unbilled period also contributed to the net revenue increase. Partially offsetting the increase in the year-to-date period was a $16 million (pre-tax) reserve recorded in second quarter 2016 for the portion of a tax benefit to be shared with customers. The effect of weather was slightly favorable quarter-over-quarter but unfavorable in the year-to-date variance. |
(b) | The current quarter and year-to-date decreases were driven by lower energy pricing for nuclear assets. The sale of the RISEC facility in December 2015 also contributed to the decline. These decreases were partially offset by lower nuclear fuel expense (due largely to 2015 impairments). In the year-to-date period, volume from nuclear assets was lower due largely to the extended IP2 refueling outage. |
(c) | The current quarter and year-to-date increases reflected lower pension and OPEB expenses stemming partly from a higher discount rate, lower vegetation maintenance costs and energy efficiency costs, including the effects of true-ups. Non-fuel O&M expense was also reduced as a result of litigation awards from the DOE in connection with spent nuclear fuel storage costs. The expense decreases were partially offset by the Union acquisition (offset in net revenue). The quarter variance also reflected lower nuclear generation spending in 2016 due primarily to a decrease in regulatory compliance costs and expenses related to the ELL business combination. The year-to-date variance reflected a deferral recorded at EAI in first quarter 2016 and lower spending on fossil outages. These items were partially offset |
(d) | The current quarter as-reported decrease was driven by higher expenses resulting from the decisions to close or sell certain nuclear plants (these expenses were considered special items and excluded from operational results). The current quarter operational and year-to-date variances increased, reflecting lower refueling outage expense (largely as a result of 2015 impairments) and the sale of the RISEC facility in December 2015. The year-to-date variance also reflected a reduction in expense for litigation proceeds received from the DOE in connection with spent nuclear fuel storage costs in second quarter 2016 (approximately 12 cents EPS received for VY and FitzPatrick was considered a special item). |
(e) | The as-reported current quarter and year-to-date increases were primarily due to non-cash impairment charges and related write-offs recorded in third quarter 2015 for Pilgrim and FitzPatrick. Partially offsetting was capital recorded as non-fuel O&M for those nuclear plants that have closed (VY) or are identified to close or be sold (Pilgrim and FitzPatrick). |
(f) | The current quarter and year-to-date decreases were due to an inter-company adjustment recorded (offset at EWC). |
(g) | The current quarter and year-to-date decreases were due to the establishment of decommissioning liabilities for Indian Point 3 and FitzPatrick in 2016 and revisions to decommissioning cost studies at other EWC nuclear facilities in 2015. |
(h) | The year-to-date increase was due largely to the reversal of a portion of the provision for uncertain tax positions totaling $136 million for two previous positions that were resolved in the 2010-2011 tax audit in second quarter 2016. This was partly offset by customer sharing recorded as a regulatory charge ($16 million pre-tax, included in net revenue). Partially offsetting was a first quarter 2015 reversal of a portion of the provision for uncertain tax provisions related to interest accrual of approximately $24 million. |
(i) | The year-to-date increase was attributable largely to a tax election which reduced income tax expense by $238 million. |
(j) | The year-to-date increase was due primarily to lower franchise taxes and lower payroll taxes. |
(k) | The year-to-date increase was due largely to lower sales and use tax and the effect of prior year’s New York state audit settlement. |
(l) | The year-to-date decrease was due primarily to additions to plant, including the Union acquisition in March 2016. The decrease was partially offset by depreciation expense reduction which resulted from litigation awards from the DOE in connection with spent nuclear fuel storage costs in the current quarter. |
(m) | The year-to-date increase resulted from 2015 impairments, recording the effects of DOE litigation proceeds related to spent nuclear fuel storage costs and the sale of RISEC. |
(n) | The year-to-date decrease was due largely to realized earnings from decommissioning trusts in 2015 from rebalancing of VY’s decommissioning trust. |
Appendix C-1: Utility, Parent & Other Adjusted EPS - Reconciliation of GAAP to Non-GAAP Measures | ||||||
Third Quarter and Year-to-Date 2016 vs. 2015 (See Appendix A for details on special items) | ||||||
(Per share in $) | Third Quarter | Year-to-Date | ||||
2016 | 2015 | Change | 2016 | 2015 | Change | |
As-reported EPS | 2.12 | 1.72 | 0.40 | 4.72 | 3.55 | 1.17 |
Less: | ||||||
Special items | — | — | — | — | — | — |
Estimated weather | 0.18 | 0.16 | 0.02 | (0.04) | 0.23 | (0.27) |
Income taxes, net of sharing | (0.04) | — | (0.04) | 0.67 | 0.13 | 0.54 |
Adjusted EPS | 1.98 | 1.56 | 0.42 | 4.09 | 3.19 | 0.90 |
Appendix C-2: Utility Operational Performance Measures | ||||||||
Third Quarter and Year-to-Date 2016 vs. 2015 (See Appendix G for reconciliation of GAAP to non-GAAP measures) | ||||||||
Third Quarter | Year-to-Date | |||||||
2016 | 2015 | % Change | % Weather Adjusted | 2016 | 2015 | % Change | % Weather Adjusted | |
GWh billed | ||||||||
Residential | 11,817 | 11,887 | (0.6%) | (0.6%) | 27,035 | 28,683 | (5.7%) | (0.6%) |
Commercial | 8,650 | 8,744 | (1.1%) | (2.0%) | 21,938 | 22,370 | (1.9%) | (1.5%) |
Governmental | 703 | 692 | 1.6% | 1.0% | 1,912 | 1,886 | 1.4% | 1.3% |
Industrial | 12,017 | 12,087 | (0.6%) | (0.6%) | 34,581 | 33,230 | 4.1% | 4.1% |
Total retail sales | 33,187 | 33,410 | (0.7%) | (0.9%) | 85,466 | 86,169 | (0.8%) | 1.0% |
Wholesale | 2,733 | 2,586 | 5.7% | 9,452 | 7,535 | 25.4% | ||
Total sales | 35,920 | 35,996 | (0.2%) | 94,918 | 93,704 | 1.3% | ||
Number of electric retail customers | ||||||||
Residential | 2,454,761 | 2,434,079 | 0.8% | |||||
Commercial | 352,175 | 348,920 | 0.9% | |||||
Governmental | 17,662 | 17,779 | (0.7%) | |||||
Industrial | 49,606 | 49,941 | (0.7%) | |||||
Total retail customers | 2,874,204 | 2,850,719 | 0.8% | |||||
Net revenue ($ millions) | 1,859 | 1,750 | 6.2% | 4,758 | 4,648 | 2.4% | ||
As-reported non-fuel O&M per MWh | $17.39 | $18.42 | (5.6%) | $18.82 | $20.17 | (6.7%) | ||
Operational non-fuel O&M per MWh | $17.39 | $18.42 | (5.6%) | $18.82 | $20.17 | (6.7%) | ||
Appendix D-1: EWC Operational Adjusted EBITDA - Reconciliation of GAAP to Non-GAAP Measures | ||||||
Third Quarter and Year-to-Date 2016 vs. 2015 | ||||||
($ in millions) | Third Quarter | Year-to-Date | ||||
2016 | 2015 | Change | 2016 | 2015 | Change | |
Net income | 8 | (1,032) | 1,040 | 339 | (913) | 1,252 |
Add back: interest expense | 5 | 7 | (2) | 18 | 19 | (1) |
Add back: income tax expense | 6 | (555) | 561 | (177) | (488) | 311 |
Add back: depreciation and amortization | 53 | 60 | (7) | 155 | 187 | (32) |
Subtract: interest and investment income | 27 | 29 | (2) | 87 | 116 | (29) |
Add back: decommissioning expense | 47 | 33 | 14 | 117 | 101 | 16 |
Adjusted EBITDA | 93 | (1,515) | 1,608 | 365 | (1,210) | 1,575 |
Add back pre-tax special items for: | ||||||
Decisions to close VY and Pilgrim and decision to sell or close FitzPatrick | 42 | 1,644 | (1,602) | 81 | 1,653 | (1,572) |
DOE litigation awards for VY and FitzPatrick | — | — | — | (34) | — | (34) |
Operational adjusted EBITDA | 135 | 129 | 6 | 412 | 443 | (31) |
Appendix D-2: EWC Operational Performance Measures | ||||||
Third Quarter and Year-to-Date 2016 vs. 2015 (See Appendix G for reconciliation of GAAP to non-GAAP measures) | ||||||
Third Quarter | Year-to-Date | |||||
2016 | 2015 | % Change | 2016 | 2015 | % Change | |
Owned capacity (MW) (o) | 4,880 | 5,463 | (10.7%) | 4,880 | 5,463 | (10.7%) |
GWh billed | 9,372 | 10,440 | (10.2%) | 26,484 | 29,610 | (10.6%) |
As-reported average total revenue per MWh | $50.72 | $49.97 | 1.5% | $50.65 | $54.16 | (6.5%) |
Adjusted operational average total revenue per MWh | $49.03 | $49.61 | (1.2%) | $49.74 | $53.77 | (7.5%) |
Net revenue ($ millions) | 396 | 410 | (3.4%) | 1,156 | 1,287 | (10.2%) |
As-reported non-fuel O&M per MWh | $27.78 | $24.49 | 13.4% | $25.59 | $25.42 | 0.7% |
Operational non-fuel O&M per MWh | $24.65 | $24.32 | 1.4% | $24.90 | $25.06 | (0.6%) |
EWC Nuclear Fleet | ||||||
Capacity factor | 90% | 92% | (2.2%) | 85% | 90% | (5.6%) |
GWh billed | 8,674 | 9,125 | (4.9%) | 24,670 | 26,298 | (6.2%) |
As-reported average total revenue per MWh | $51.01 | $50.41 | 1.2% | $51.05 | $53.96 | (5.4%) |
Adjusted operational average total revenue per MWh | $49.19 | $49.99 | (1.6%) | $50.07 | $53.53 | (6.5%) |
Production cost per MWh | $23.77 | $26.90 | (11.6%) | $22.91 | $26.24 | (12.7%) |
Net revenue ($ millions) | 396 | 395 | 0.3% | 1,151 | 1,240 | (7.2%) |
Refueling outage days | ||||||
Indian Point 2 | — | — | 102 | — | ||
Indian Point 3 | — | — | — | 23 | ||
Palisades | — | 13 | — | 13 | ||
Pilgrim | — | — | — | 34 | ||
(o) | Third quarter and year-to-date 2016 exclude RISEC (583 MW) that was sold in December 2015 |
Appendix E: GAAP and Non-GAAP Financial Performance Measures | |||
Third Quarter 2016 vs. 2015 (See Appendix G for reconciliation of GAAP to non-GAAP measures) | |||
For 12 months ending September 30 | 2016 | 2015 | Change |
GAAP Measures | |||
ROIC - as-reported | 7.0% | 1.1% | 5.9% |
ROE - as-reported | 13.4% | (1.6%) | 15.0% |
Book value per share | $56.21 | $51.33 | $4.88 |
End of period shares outstanding (millions) | 179.1 | 178.4 | 0.7 |
Non-GAAP Measures | |||
ROIC - operational | 7.9% | 5.6% | 2.3% |
ROE - operational | 15.6% | 9.6% | 6.0% |
As of September 30 ($ in millions) | 2016 | 2015 | Change |
GAAP Measures | |||
Cash and cash equivalents | 1,307 | 1,041 | 266 |
Revolver capacity | 4,243 | 3,869 | 374 |
Commercial paper | 264 | 664 | (400) |
Total debt | 15,073 | 14,144 | 929 |
Securitization debt | 698 | 814 | (116) |
Debt to capital | 59.4% | 60.2% | (0.8%) |
Off-balance sheet liabilities: | |||
Debt of joint ventures - Entergy’s share | 74 | 78 | (4) |
Leases - Entergy’s share | 359 | 422 | (63) |
Power purchase agreements accounted for as leases | 195 | 224 | (29) |
Total off-balance sheet liabilities | 628 | 724 | (96) |
Non-GAAP Measures | |||
Debt to capital, excluding securitization debt | 58.3% | 58.7% | (0.4%) |
Gross liquidity | 5,550 | 4,910 | 640 |
Net debt to net capital, excluding securitization debt | 55.9% | 56.7% | (0.8%) |
Parent debt to total debt, excluding securitization debt | 19.4% | 20.9% | (1.5%) |
Debt to operational adjusted EBITDA, excluding securitization debt | 4.2x | 3.9x | 0.3x |
Operational FFO to debt, excluding securitization debt | 21.1% | 25.4% | (4.3%) |
Appendix F-1: Definitions | ||
Utility Operational Performance Measures | ||
GWh billed | Total number of GWh billed to all retail and wholesale customers | |
Net revenue | Operating revenue less fuel, fuel related expenses and gas purchased for resale, purchased power and other regulatory charges (credits) - net | |
Non-fuel O&M | Operation and maintenance expenses excluding fuel, fuel-related expenses and gas purchased for resale and purchased power | |
Non-fuel O&M per MWh | Non-fuel O&M per MWh of billed sales | |
Number of retail customers | Number of customers at end of period | |
EWC Operational Performance Measures | ||
As-reported average total revenue per MWh | As-reported revenue per MWh billed (does not include revenue from investments in wind generation that is accounted for under the equity method of accounting) | |
Adjusted average total revenue per MWh | As-reported average total revenue per MWh, excluding revenue from the amortization of the Palisades below-market PPA and VY capacity revenue | |
Average revenue under contract per kW-month (applies to capacity contracts only) | Revenue on a per unit basis at which capacity is expected to be sold to third parties, given existing contract prices and/or auction awards | |
Average revenue per MWh on contracted volumes | Revenue on a per unit basis at which generation output reflected in contracts is expected to be sold to third parties (including offsetting positions) at the minimum contract prices and at forward market prices at a point in time, given existing contract or option exercise prices based on expected dispatch or capacity, excluding the revenue associated with the amortization of the below-market PPA for Palisades; revenue will fluctuate due to factors including market price changes affecting revenue received on puts, collars and call options, positive or negative basis differentials, option premiums and market prices at the time of option expiration, costs to convert firm LD to unit-contingent and other risk management costs | |
Bundled capacity and energy contracts | A contract for the sale of installed capacity and related energy, priced per MWh sold | |
Capacity contracts | A contract for the sale of the installed capacity product in regional markets managed by ISO-NE, the NYISO and MISO | |
Capacity factor | Normalized percentage of the period that the nuclear plants generate power | |
Expected sold and market total revenue per MWh | Total energy and capacity revenue on a per unit basis at which total planned generation output and capacity is expected to be sold given contract terms and market prices at a point in time, including estimates for market price changes affecting revenue received on puts, collars and call options, positive or negative basis differentials, option premiums and market prices at time of option expiration, costs to convert Firm LD to unit-contingent and other risk management costs, divided by total planned MWh of generation, excluding the revenue associated with the amortization of the Palisades below-market PPA | |
Firm LD | Transaction that requires receipt or delivery of energy at a specified delivery point (usually at a market hub not associated with a specific asset) or settles financially on notional quantities; if a party fails to deliver or receive energy, defaulting party must compensate the other party as specified in the contract; a portion of which may be capped through the use of risk management products | |
GWh billed | Total number of GWh billed to customers and financially-settled instruments (does not include amounts from investments in wind generation that are accounted for under the equity method of accounting) | |
Appendix F-1: Definitions | ||
EWC Operational Performance Measures (continued) | ||
Net revenue | Operating revenue less fuel, fuel related expenses and purchased power | |
Non-fuel O&M | Operation and maintenance expenses excluding fuel, fuel-related expenses and gas purchased for resale, purchased power (does not include amounts from investments in wind generation that are accounted for under the equity method of accounting) | |
Non-fuel O&M per MWh | Non-fuel O&M per MWh billed | |
Offsetting positions | Transactions for the purchase of energy, generally to offset a Firm LD transaction | |
Owned capacity (MW) | Installed capacity owned and operated by EWC, including investments in wind generation accounted for under the equity method of accounting; RISEC (non-nuclear) was sold on Dec. 17, 2015 | |
Percent of capacity sold forward | Percent of planned qualified capacity sold to mitigate price uncertainty under physical or financial transactions | |
Percent of planned generation under contract | Percent of planned generation output sold or purchased forward under contracts, forward physical contracts, forward financial contracts or options that mitigate price uncertainty that may or may not require regulatory approval or approval of transmission rights or other conditions precedent; positions that are no longer classified as hedges are netted in the planned generation under contract | |
Planned net MW in operation | Amount of installed capacity to generate power and/or sell capacity, assuming intent to shutdown Pilgrim on May 31, 2019 and sell FitzPatrick in second quarter 2017 | |
Planned TWh of generation | Amount of output expected to be generated by EWC resources considering plant operating characteristics and outage schedules, assuming intent to shutdown Pilgrim on May 31, 2019 and to sell FitzPatrick in second quarter 2017, uninterrupted normal plant operation and timely renewal of plant operating licenses at IPEC | |
Production cost per MWh | Fuel and non-fuel O&M expenses according to accounting standards that directly relate to the production of electricity per MWh (based on net generation), excluding special items | |
Refueling outage days | Number of days lost for scheduled refueling outage during the period | |
Unit-contingent | Transaction under which power is supplied from a specific generation asset; if the asset is on operational outage, seller is generally not liable to buyer for any damages, unless the contract specifies certain conditions such as an availability guarantee | |
Financial Measures - GAAP | ||
Book value per share | End of period common equity divided by end of period shares outstanding | |
Debt of joint ventures - Entergy’s share | Entergy’s share of debt issued by business joint ventures at EWC | |
Debt to capital ratio | Total debt divided by total capitalization | |
Leases - Entergy’s share | Operating leases held by subsidiaries capitalized at implicit interest rate | |
Revolver capacity | Amount of undrawn capacity remaining on corporate and subsidiary revolvers, including Entergy Nuclear Vermont Yankee | |
ROIC - as-reported | 12-months rolling net income attributable to Entergy Corporation adjusted for preferred dividends and tax-effected interest expense divided by average invested capital | |
ROE - as-reported | 12-months rolling net income attributable to Entergy Corporation divided by average common equity | |
Securitization debt | Debt associated with securitization bonds issued to recover storm costs from hurricanes Rita, Ike and Gustav at ETI and Hurricane Isaac at ENOI; the 2009 ice storm at EAI and investment recovery of costs associated with the cancelled Little Gypsy repowering project at ELL | |
Total debt | Sum of short-term and long-term debt, notes payable and commercial paper and capital leases on the balance sheet | |
Appendix F-1: Definitions | |
Financial Measures - Non-GAAP | |
Adjusted EBITDA | Earnings before interest, depreciation and amortization and income taxes excluding decommissioning expense; for Entergy consolidated, also excludes AFUDC-equity funds and subtracts securitization proceeds |
Adjusted EPS | As-reported EPS excluding special items and weather and normalizing for income tax |
Debt to capital ratio, excluding securitization debt | Total debt divided by total capitalization, excluding securitization debt |
Debt to EBITDA | End of period total debt excluding securitization debt divided by 12-months rolling operational adjusted EBITDA |
FFO | OCF less AFUDC-borrowed funds, working capital items in OCF (receivables, fuel inventory, accounts payable, prepaid taxes and taxes accrued, interest accrued and other working capital accounts) and securitization regulatory charge |
FFO to debt | 12-months rolling operational FFO as a percentage of end of period total debt excluding securitization debt |
Gross liquidity | Sum of cash and revolver capacity |
Operational adjusted EBITDA | Adjusted EBITDA excluding effects of special items |
Operational EPS | As-reported EPS adjusted to exclude the impact of special items |
Operational FFO | FFO excluding effects of special items |
Parent debt to total debt | End of period Entergy Corporation debt, including amounts drawn on credit revolver and commercial paper facilities, as a percent of total debt excluding securitization debt |
Net debt to net capital ratio, excluding securitization debt | Total debt less cash and cash equivalents divided by total capitalization less cash and cash equivalents, excluding securitization debt |
ROIC - operational | 12-months rolling operational net income attributable to Entergy Corporation adjusted for preferred dividends and tax-effected interest expense divided by average invested capital |
ROE - operational | 12-months rolling operational net income attributable to Entergy Corporation divided by average common equity |
Appendix F-2: Abbreviations and Acronyms | |||
ADIT | Accumulated deferred income taxes | LPSC | Louisiana Public Service Commission |
AFUDC - borrowed funds | Allowance for borrowed funds used during construction | LTM | Last twelve months |
MISO | Midcontinent Independent System Operator, Inc. | ||
AFUDC - equity funds | Allowance for equity funds used during construction | MPSC | Mississippi Public Service Commission |
MTEP | MISO Transmission Expansion Planning | ||
ALJ | Administrative law judge | NEPOOL | New England Power Pool |
AMI | Advanced metering infrastructure | Ninemile 6 | Ninemile Point Unit 6 |
ANO | Arkansas Nuclear One (nuclear) | NOAA | National Oceanic and Atmosphere Administration |
APSC | Arkansas Public Service Commission | Non-fuel O&M | Non-fuel operation and maintenance expense |
BP | Basis point | NRC | Nuclear Regulatory Commission |
CCGT | Combined cycle gas turbine | NYISO | New York Independent System Operator, Inc. |
CCNO | Council of the City of New Orleans, Louisiana | NYS | New York State |
COD | Commercial operation date | NYSDEC | New York State Department of Environmental Conservation |
Cooper | Cooper Nuclear Station | ||
CT | Simple cycle combustion turbine | NYSDOS | New York State Department of State |
CZM | Coastal zone management | NYSE | New York Stock Exchange |
DCRF | Distribution cost recovery factor | NYSERDA | New York State Energy Research and Development Authority |
DOE | U.S. Department of Energy | ||
EAI | Entergy Arkansas, Inc. | O&M | Operation and maintenance expense |
EBITDA | Earnings before interest, income taxes, depreciation and amortization | OCF | Net cash flow provided by operating activities |
OPEB | Other post-employment benefits | ||
EGSL | Entergy Gulf States Louisiana, L.L.C. | Palisades | Palisades Power Plant (nuclear) |
ELL | Entergy Louisiana, LLC | Pilgrim | Pilgrim Nuclear Power Station (nuclear) |
EMI | Entergy Mississippi, Inc. | PPA | Power purchase agreement or purchased power agreement |
ENOI | Entergy New Orleans, Inc. | ||
ESI | Entergy Services, Inc. | PUCT | Public Utility Commission of Texas |
EPS | Earnings per share | RFP | Request for proposal |
ETI | Entergy Texas, Inc. | RISEC | Rhode Island State Energy Center (CCGT) |
ETR | Entergy Corporation | ROE | Return on equity |
EWC | Entergy Wholesale Commodities | ROIC | Return on invested capital |
FERC | Federal Energy Regulatory Commission | RPCE | Rough production cost equalization |
FFO | Funds from operations | RSP | Rate Stabilization Plan (ELL Gas) |
Firm LD | Firm liquidated damages | SEC | U.S. Securities and Exchange Commission |
FitzPatrick | James A. FitzPatrick Nuclear Power Plant (nuclear) | SERI | System Energy Resources, Inc. |
FRP | Formula rate plan | SPDES | State Pollutant Discharge Elimination System |
GAAP | Generally accepted accounting principles | SPP | Southwest Power Pool |
Grand Gulf | Unit No. 1 of Grand Gulf Nuclear Station (nuclear), 90% owned or leased by System Energy | TCRF | Transmission cost recovery factor |
Top Deer | Top Deer Wind Ventures, LLC | ||
HCM | Human Capital Management program | Union | Union Power Station (CCGT) |
Indian Point 2 | Indian Point Energy Center Unit 2 (nuclear) | UP&O | Utility, Parent & Other |
Indian Point 3 | Indian Point Energy Center Unit 3 (nuclear) | VY | Vermont Yankee Nuclear Power Station (nuclear) |
IPEC | Indian Point Energy Center (nuclear) | WACC | Weighted-average cost of capital |
ISES | Independence Steam Electric Station (coal) | WOTAB | West of the Atchafalaya Basin |
ISO | Independent system operator | WQC | Water Quality Certification |
ISO-NE | ISO New England | YOY | Year-over-year |
Appendix G-1: Reconciliation of GAAP to Non-GAAP Financial Measures - Utility and EWC Non-fuel O&M per MWh, EWC and EWC Nuclear Average Total Revenue per MWh | |||||
($ in thousands except where noted) | Third Quarter | Year-to-Date | |||
2016 | 2015 | 2016 | 2015 | ||
Utility | |||||
As-reported Utility non-fuel O&M | (A) | 624,646 | 663,142 | 1,786,048 | 1,889,982 |
Operational Utility non-fuel O&M | (B) | 624,646 | 663,142 | 1,786,048 | 1,889,982 |
Utility billed sales (GWh) | (C) | 35,920 | 35,996 | 94,918 | 93,704 |
As-reported Utility non-fuel O&M per MWh | (A/C) | 17.39 | 18.42 | 18.82 | 20.17 |
Operational Utility non-fuel O&M per MWh | (B/C) | 17.39 | 18.42 | 18.82 | 20.17 |
EWC | |||||
As-reported EWC non-fuel O&M | (D) | 260,319 | 255,656 | 677,604 | 752,719 |
Special items included in non-fuel O&M: | |||||
Decisions to close VY and Pilgrim and decision to sell or close FitzPatrick | 29,254 | 1,706 | 51,879 | 10,774 | |
DOE litigation awards for VY and FitzPatrick | — | — | (33,823) | — | |
Total special items included in non-fuel O&M | (E) | 29,254 | 1,706 | 18,056 | 10,774 |
Operational EWC non-fuel O&M | (D-E) | 231,065 | 253,950 | 659,548 | 741,945 |
EWC billed sales (GWh) | (F) | 9,372 | 10,440 | 26,484 | 29,610 |
As-reported EWC non-fuel O&M per MWh | (D/F) | 27.78 | 24.49 | 25.59 | 25.42 |
Operational EWC non-fuel O&M per MWh | [(D-E)/(F)] | 24.65 | 24.32 | 24.90 | 25.06 |
As-reported EWC operating revenue | (G) | 475,345 | 521,746 | 1,341,534 | 1,603,643 |
Special items included in operating revenue: | |||||
Decision to sell or close FitzPatrick | (H) | 7,479 | — | 7,479 | — |
Operational EWC operating revenue | (G-H) | 467,866 | 521,746 | 1,334,055 | 1,603,643 |
Less Palisades below-market PPA amortization and VY capacity revenue (p) | (I) | 8,338 | 3,800 | 16,724 | 11,400 |
Adjusted operational EWC operating revenue | [(G-H)]-(I) | 459,528 | 517,946 | 1,317,331 | 1,592,243 |
As-reported EWC average total revenue per MWh | (G)/(F) | 50.72 | 49.97 | 50.65 | 54.16 |
Adjusted operational EWC average total revenue per MWh | [[(G-H)]-(I)/(F)] | 49.03 | 49.61 | 49.74 | 53.77 |
As-reported EWC nuclear operating revenue | (J) | 442,488 | 459,964 | 1,259,420 | 1,419,060 |
Special items included in operating revenue: | |||||
Decision to sell or close FitzPatrick | (K) | 7,479 | — | 7,479 | — |
Operational EWC nuclear operating revenue | (J-K) | 435,009 | 459,964 | 1,251,941 | 1,419,060 |
Less Palisades below-market PPA amortization and VY capacity revenue (p) | (L) | 8,338 | 3,800 | 16,724 | 11,400 |
Adjusted operational EWC nuclear operating revenue | [(J-K)]-(L) | 426,671 | 456,164 | 1,235,217 | 1,407,660 |
EWC nuclear billed sales (GWh) | (M) | 8,674 | 9,125 | 24,670 | 26,298 |
As-reported EWC nuclear average total revenue per MWh | (J)/(M) | 51.01 | 50.41 | 51.05 | 53.96 |
Adjusted operational EWC nuclear average total revenue per MWh | [[(J-K)]-(L)/(M)] | 49.19 | 49.99 | 50.07 | 53.53 |
(p) | VY capacity revenue which is largely offset by purchased capacity following decision to close VY |
Appendix G-2: Reconciliation of GAAP to Non-GAAP Financial Measures - ROIC, ROE Metrics | |||
($ in millions) | Third Quarter | ||
2016 | 2015 | ||
As-reported net income attributable to Entergy Corporation, rolling 12 months | (A) | 1,285 | (156) |
Preferred dividends | 21 | 19 | |
Tax effected interest expense | 407 | 396 | |
As-reported net income attributable to Entergy Corporation, rolling 12 months adjusted for preferred dividends and tax effected interest expense | (B) | 1,713 | 259 |
Special items in prior quarters | (186) | (21) | |
Decisions to close VY and Pilgrim and decision to sell or close FitzPatrick | (27) | (1,064) | |
Total special items, rolling 12 months | (C) | (212) | (1,085) |
Operational earnings, rolling 12 months adjusted for preferred dividends and tax effected interest expense | (B-C) | 1,925 | 1,344 |
Operational earnings, rolling 12 months | (A-C) | 1,497 | 929 |
Average invested capital | (D) | 24,443 | 23,819 |
Average common equity | (E) | 9,613 | 9,653 |
ROIC - as-reported | (B/D) | 7.0 | 1.1 |
ROIC - operational | [(B-C)/D] | 7.9 | 5.6 |
ROE - as-reported | (A/E) | 13.4 | (1.6) |
ROE - operational | [(A-C)/E] | 15.6 | 9.6 |
Appendix G-3: Reconciliation of GAAP to Non-GAAP Financial Measures - Credit and Liquidity Metrics | |||
($ in millions) | Third Quarter | ||
2016 | 2015 | ||
Total debt | (A) | 15,073 | 14,144 |
Less securitization debt | (B) | 698 | 814 |
Total debt, excluding securitization debt | (C) | 14,375 | 13,330 |
Less cash and cash equivalents | (D) | 1,307 | 1,041 |
Net debt, excluding securitization debt | (E) | 13,068 | 12,289 |
Total capitalization | (F) | 25,375 | 23,512 |
Less securitization debt | (B) | 698 | 814 |
Total capitalization, excluding securitization debt | (G) | 24,677 | 22,698 |
Less cash and cash equivalents | (D) | 1,307 | 1,041 |
Net capital, excluding securitization debt | (H) | 23,370 | 21,657 |
Debt to capital | (A/F) | 59.4% | 60.2% |
Debt to capital, excluding securitization debt | (C/G) | 58.3% | 58.7% |
Net debt to net capital, excluding securitization debt | (E/H) | 55.9% | 56.7% |
Revolver capacity | (I) | 4,243 | 3,869 |
Gross liquidity | (D+I) | 5,550 | 4,910 |
Entergy Corporation notes: | |||
Due January 2017 | 500 | 500 | |
Due September 2020 | 450 | 450 | |
Due July 2022 | 650 | 650 | |
Due September 2026 | 750 | 0 | |
Total parent long-term debt | (J) | 2,350 | 1,600 |
Revolver draw | (K) | 180 | 525 |
Commercial paper | (L) | 264 | 664 |
Total parent debt | (J)+(K)+(L) | 2,794 | 2,789 |
Parent debt to total debt, excluding securitization debt | [((J)+(K)+(L))/(C)] | 19.4% | 20.9% |
Appendix G-3: Reconciliation of GAAP to Non-GAAP Financial Measures - Credit and Liquidity Metrics (continued) | |||
($ in millions) | Third Quarter | ||
2016 | 2015 | ||
Total debt | (A) | 15,073 | 14,144 |
Less securitization debt | (B) | 698 | 814 |
Total debt, excluding securitization debt | (C) | 14,375 | 13,330 |
As-reported consolidated net income, rolling 12 months | 1,306 | (156) | |
Add back: interest expense, rolling 12 months | 661 | 644 | |
Add back: income tax expense, rolling 12 months | (377) | (35) | |
Add back: depreciation and amortization, rolling 12 months | 1,340 | 1,333 | |
Add back: regulatory charges (credits), rolling 12 months | 196 | 29 | |
Subtract: securitization proceeds, rolling 12 months | 140 | 134 | |
Subtract: interest and investment income, rolling 12 months | 157 | 186 | |
Subtract: AFUDC-equity funds, rolling 12 months | 62 | 56 | |
Add back: decommissioning expense, rolling 12 months | 303 | 279 | |
Adjusted EBITDA, rolling 12 months | (D) | 3,070 | 1,718 |
Add back: special item for HCM implementation expenses, rolling 12 months (pre-tax) | — | 3 | |
Add back: special item resulting from decisions to close VY and Pilgrim and decision to sell or close FitzPatrick, rolling 12 months (pre-tax) | 86 | 1,673 | |
Add back: special item for DOE litigation awards for VY and FitzPatrick, rolling 12 months (pre-tax) | (34) | — | |
Add back: special item for Palisades asset impairment and related write-offs, rolling 12 months (pre-tax) | 396 | — | |
Add back: special item for Top Deer investment impairment, rolling 12 months (pre-tax) | 37 | — | |
Add back: special item for gain on the sale of RISEC, rolling 12 months (pre-tax) | (154) | — | |
Operational adjusted EBITDA, rolling 12 months | (E) | 3,401 | 3,394 |
Debt to operational adjusted EBITDA, excluding securitization debt | (C)/(E) | 4.2x | 3.9x |
Net cash flow provided by operating activities, rolling 12 months | (F) | 3,194 | 3,348 |
AFUDC-borrowed funds used during construction, rolling 12 months | (G) | (32) | (29) |
Working capital items in net cash flow provided by operating activities, rolling 12 months: | |||
Receivables | (10) | (5) | |
Fuel inventory | 24 | (34) | |
Accounts payable | 55 | (63) | |
Prepaid taxes and taxes accrued | 3 | 25 | |
Interest accrued | 9 | (5) | |
Other working capital accounts | (59) | (17) | |
Securitization regulatory charge | 111 | 104 | |
Total | (H) | 133 | 5 |
FFO, rolling 12 months | (F)+(G)-(H) | 3,029 | 3,314 |
Add back: special item for HCM implementation expenses, rolling 12 months (pre-tax) | — | 11 | |
Add back: special item resulting from decisions to close VY and Pilgrim and decision to sell or close FitzPatrick, rolling 12 months (pre-tax) | 6 | 56 | |
Operational FFO, rolling 12 months | (I) | 3,035 | 3,381 |
Operational FFO to debt ratio, excluding securitization debt | (I)/(C) | 21.1% | 25.4% |
Entergy Corporation | ||||||||||||||||
Consolidating Balance Sheet | ||||||||||||||||
September 30, 2016 | ||||||||||||||||
(Dollars in thousands) | ||||||||||||||||
(Unaudited) | ||||||||||||||||
Utility | Parent & Other | Entergy Wholesale Commodities | Consolidated | |||||||||||||
ASSETS | ||||||||||||||||
CURRENT ASSETS | ||||||||||||||||
Cash and cash equivalents: | ||||||||||||||||
Cash | $97,663 | $1,270 | $2,972 | $101,905 | ||||||||||||
Temporary cash investments | 610,422 | 32,976 | 562,131 | 1,205,529 | ||||||||||||
Total cash and cash equivalents | 708,085 | 34,246 | 565,103 | 1,307,434 | ||||||||||||
Notes receivable | — | (528,097 | ) | 528,097 | — | |||||||||||
Accounts receivable: | ||||||||||||||||
Customer | 598,224 | — | 126,746 | 724,970 | ||||||||||||
Allowance for doubtful accounts | (11,387 | ) | — | — | (11,387 | ) | ||||||||||
Associated companies | 22,381 | (33,366 | ) | 10,985 | — | |||||||||||
Other | 217,904 | — | 9,374 | 227,278 | ||||||||||||
Accrued unbilled revenues | 439,596 | — | — | 439,596 | ||||||||||||
Total accounts receivable | 1,266,718 | (33,366 | ) | 147,105 | 1,380,457 | |||||||||||
Deferred fuel costs | 41,686 | — | — | 41,686 | ||||||||||||
Fuel inventory - at average cost | 183,006 | — | 5,904 | 188,910 | ||||||||||||
Materials and supplies - at average cost | 662,230 | — | 256,039 | 918,269 | ||||||||||||
Deferred nuclear refueling outage costs | 103,697 | — | 113,790 | 217,487 | ||||||||||||
Prepayments and other | 213,411 | (45,416 | ) | 117,797 | 285,792 | |||||||||||
TOTAL | 3,178,833 | (572,633 | ) | 1,733,835 | 4,340,035 | |||||||||||
OTHER PROPERTY AND INVESTMENTS | ||||||||||||||||
Investment in affiliates - at equity | 1,390,786 | (1,390,674 | ) | 605 | 717 | |||||||||||
Decommissioning trust funds | 2,713,540 | — | 2,957,534 | 5,671,074 | ||||||||||||
Non-utility property - at cost (less accumulated depreciation) | 216,669 | (11 | ) | 6,350 | 223,008 | |||||||||||
Other | 468,398 | — | 5,566 | 473,964 | ||||||||||||
TOTAL | 4,789,393 | (1,390,685 | ) | 2,970,055 | 6,368,763 | |||||||||||
PROPERTY, PLANT, AND EQUIPMENT | ||||||||||||||||
Electric | 44,020,923 | 3,676 | 3,462,096 | 47,486,695 | ||||||||||||
Property under capital lease | 609,852 | — | — | 609,852 | ||||||||||||
Natural gas | 408,360 | — | — | 408,360 | ||||||||||||
Construction work in progress | 1,299,632 | 537 | 151,323 | 1,451,492 | ||||||||||||
Nuclear fuel | 769,698 | — | 401,258 | 1,170,956 | ||||||||||||
TOTAL PROPERTY, PLANT AND EQUIPMENT | 47,108,465 | 4,213 | 4,014,677 | 51,127,355 | ||||||||||||
Less - accumulated depreciation and amortization | 20,539,406 | 198 | 1,258,626 | 21,798,230 | ||||||||||||
PROPERTY, PLANT AND EQUIPMENT - NET | 26,569,059 | 4,015 | 2,756,051 | 29,329,125 | ||||||||||||
DEFERRED DEBITS AND OTHER ASSETS | ||||||||||||||||
Regulatory assets: | ||||||||||||||||
Regulatory asset for income taxes - net | 777,113 | — | — | 777,113 | ||||||||||||
Other regulatory assets | 4,540,895 | — | — | 4,540,895 | ||||||||||||
Deferred fuel costs | 239,050 | — | — | 239,050 | ||||||||||||
Goodwill | 374,099 | — | 3,073 | 377,172 | ||||||||||||
Accumulated deferred income taxes | 12,963 | 42,497 | 67,625 | 123,085 | ||||||||||||
Other | 61,188 | 11,615 | 1,570,140 | 1,642,943 | ||||||||||||
TOTAL | 6,005,308 | 54,112 | 1,640,838 | 7,700,258 | ||||||||||||
TOTAL ASSETS | $40,542,593 | ($1,905,191 | ) | $9,100,779 | $47,738,181 | |||||||||||
*Totals may not foot due to rounding. |
Entergy Corporation | ||||||||||||||||
Consolidating Balance Sheet | ||||||||||||||||
September 30, 2016 | ||||||||||||||||
(Dollars in thousands) | ||||||||||||||||
(Unaudited) | ||||||||||||||||
Utility | Parent & Other | Entergy Wholesale Commodities | Consolidated | |||||||||||||
LIABILITIES AND SHAREHOLDERS' EQUITY | ||||||||||||||||
CURRENT LIABILITIES | ||||||||||||||||
Currently maturing long-term debt | $250,200 | $500,000 | $— | $750,200 | ||||||||||||
Notes payable and commercial paper: | ||||||||||||||||
Associated companies | — | (23,359 | ) | 23,359 | — | |||||||||||
Other | 169,420 | 263,943 | — | 433,363 | ||||||||||||
Account payable: | ||||||||||||||||
Associated companies | 21,727 | (43,285 | ) | 21,558 | — | |||||||||||
Other | 852,951 | 471 | 209,717 | 1,063,139 | ||||||||||||
Customer deposits | 402,794 | — | — | 402,794 | ||||||||||||
Taxes accrued | — | (214,578 | ) | 454,084 | 239,506 | |||||||||||
Interest accrued | 166,606 | 14,510 | (38 | ) | 181,078 | |||||||||||
Deferred fuel costs | 118,228 | — | — | 118,228 | ||||||||||||
Obligations under capital leases | 2,743 | — | — | 2,743 | ||||||||||||
Pension and other postretirement liabilities | 49,662 | — | 10,105 | 59,767 | ||||||||||||
Other | 168,130 | 2,161 | 30,638 | 200,929 | ||||||||||||
TOTAL | 2,202,461 | 499,863 | 749,423 | 3,451,747 | ||||||||||||
NON-CURRENT LIABILITIES | ||||||||||||||||
Accumulated deferred income taxes and taxes accrued | 7,992,006 | 383,454 | 135,486 | 8,510,946 | ||||||||||||
Accumulated deferred investment tax credits | 228,757 | — | — | 228,757 | ||||||||||||
Obligations under capital leases | 24,957 | — | — | 24,957 | ||||||||||||
Other regulatory liabilities | 1,525,897 | — | — | 1,525,897 | ||||||||||||
Decommissioning and retirement cost liabilities | 2,839,961 | — | 3,261,322 | 6,101,283 | ||||||||||||
Accumulated provisions | 462,216 | — | 1,250 | 463,466 | ||||||||||||
Pension and other postretirement liabilities | 2,175,783 | — | 709,120 | 2,884,903 | ||||||||||||
Long-term debt | 11,804,148 | 2,016,055 | 41,500 | 13,861,703 | ||||||||||||
Other | 684,124 | (386,798 | ) | 84,949 | 382,275 | |||||||||||
TOTAL | 27,737,849 | 2,012,711 | 4,233,627 | 33,984,187 | ||||||||||||
Subsidiaries' preferred stock without sinking fund | 208,936 | — | 24,249 | 233,185 | ||||||||||||
SHAREHOLDERS' EQUITY | ||||||||||||||||
Common stock, $.01 par value, authorized 500,000,000 shares; | ||||||||||||||||
issued 254,752,788 shares in 2016 | 2,051,268 | (2,249,823 | ) | 201,103 | 2,548 | |||||||||||
Paid-in capital | 2,798,256 | 904,621 | 1,701,110 | 5,403,987 | ||||||||||||
Retained earnings | 5,791,318 | 2,306,132 | 2,025,636 | 10,123,086 | ||||||||||||
Accumulated other comprehensive income (loss) | (127,495 | ) | — | 165,631 | 38,136 | |||||||||||
Less - treasury stock, at cost (75,625,184 shares in 2016) | 120,000 | 5,378,695 | — | 5,498,695 | ||||||||||||
TOTAL | 10,393,347 | (4,417,765 | ) | 4,093,480 | 10,069,062 | |||||||||||
TOTAL LIABILITIES AND EQUITY | $40,542,593 | ($1,905,191 | ) | $9,100,779 | $47,738,181 | |||||||||||
*Totals may not foot due to rounding. |
Entergy Corporation | ||||||||||||||||
Consolidating Balance Sheet | ||||||||||||||||
December 31, 2015 | ||||||||||||||||
(Dollars in thousands) | ||||||||||||||||
(Unaudited) | ||||||||||||||||
Utility | Parent & Other | Entergy Wholesale Commodities | Consolidated | |||||||||||||
ASSETS | ||||||||||||||||
CURRENT ASSETS | ||||||||||||||||
Cash and cash equivalents: | ||||||||||||||||
Cash | $57,098 | $682 | $5,717 | $63,497 | ||||||||||||
Temporary cash investments | 561,970 | 12,208 | 713,285 | 1,287,464 | ||||||||||||
Total cash and cash equivalents | 619,068 | 12,890 | 719,002 | 1,350,961 | ||||||||||||
Notes receivable | — | (513,778 | ) | 513,778 | — | |||||||||||
Accounts receivable: | ||||||||||||||||
Customer | 440,869 | — | 167,622 | 608,491 | ||||||||||||
Allowance for doubtful accounts | (39,895 | ) | — | — | (39,895 | ) | ||||||||||
Associated companies | 30,948 | (34,177 | ) | 3,230 | — | |||||||||||
Other | 169,447 | — | 8,917 | 178,364 | ||||||||||||
Accrued unbilled revenues | 321,940 | — | — | 321,940 | ||||||||||||
Total accounts receivable | 923,309 | (34,177 | ) | 179,769 | 1,068,900 | |||||||||||
Deferred fuel costs | — | — | — | — | ||||||||||||
Fuel inventory - at average cost | 210,861 | — | 6,949 | 217,810 | ||||||||||||
Materials and supplies - at average cost | 627,702 | — | 245,654 | 873,357 | ||||||||||||
Deferred nuclear refueling outage costs | 140,423 | — | 71,089 | 211,512 | ||||||||||||
Prepayments and other | 141,096 | (8,576 | ) | 212,352 | 344,872 | |||||||||||
TOTAL | 2,662,459 | (543,641 | ) | 1,948,593 | 4,067,412 | |||||||||||
OTHER PROPERTY AND INVESTMENTS | ||||||||||||||||
Investment in affiliates - at equity | 1,390,786 | (1,390,673 | ) | 4,228 | 4,341 | |||||||||||
Decommissioning trust funds | 2,515,066 | — | 2,834,887 | 5,349,953 | ||||||||||||
Non-utility property - at cost (less accumulated depreciation) | 212,997 | (10 | ) | 7,012 | 219,999 | |||||||||||
Other | 460,322 | — | 8,382 | 468,704 | ||||||||||||
TOTAL | 4,579,171 | (1,390,683 | ) | 2,854,509 | 6,042,997 | |||||||||||
PROPERTY, PLANT, AND EQUIPMENT | ||||||||||||||||
Electric | 41,079,998 | 3,579 | 3,383,581 | 44,467,159 | ||||||||||||
Property under capital lease | 952,465 | — | — | 952,465 | ||||||||||||
Natural gas | 392,032 | — | — | 392,032 | ||||||||||||
Construction work in progress | 1,326,728 | 349 | 129,659 | 1,456,735 | ||||||||||||
Nuclear fuel | 856,573 | — | 488,850 | 1,345,422 | ||||||||||||
TOTAL PROPERTY, PLANT AND EQUIPMENT | 44,607,796 | 3,928 | 4,002,090 | 48,613,813 | ||||||||||||
Less - accumulated depreciation and amortization | 19,654,374 | 198 | 1,134,880 | 20,789,452 | ||||||||||||
PROPERTY, PLANT AND EQUIPMENT - NET | 24,953,422 | 3,730 | 2,867,210 | 27,824,361 | ||||||||||||
DEFERRED DEBITS AND OTHER ASSETS | ||||||||||||||||
Regulatory assets: | ||||||||||||||||
Regulatory asset for income taxes - net | 775,528 | — | — | 775,528 | ||||||||||||
Other regulatory assets | 4,704,796 | — | — | 4,704,796 | ||||||||||||
Deferred fuel costs | 238,902 | — | — | 238,902 | ||||||||||||
Goodwill | 374,099 | — | 3,073 | 377,172 | ||||||||||||
Accumulated deferred income taxes | 15,888 | 1,206 | 37,809 | 54,903 | ||||||||||||
Other | 52,641 | 9,980 | 498,989 | 561,610 | ||||||||||||
TOTAL | 6,161,854 | 11,186 | 539,871 | 6,712,911 | ||||||||||||
TOTAL ASSETS | $38,356,906 | ($1,919,408 | ) | $8,210,183 | $44,647,681 | |||||||||||
*Totals may not foot due to rounding. |
Entergy Corporation | ||||||||||||||||
Consolidating Balance Sheet | ||||||||||||||||
December 31, 2015 | ||||||||||||||||
(Dollars in thousands) | ||||||||||||||||
(Unaudited) | ||||||||||||||||
Utility | Parent & Other | Entergy Wholesale Commodities | Consolidated | |||||||||||||
LIABILITIES AND SHAREHOLDERS' EQUITY | ||||||||||||||||
CURRENT LIABILITIES | ||||||||||||||||
Currently maturing long-term debt | $209,374 | $— | $5,000 | $214,374 | ||||||||||||
Notes payable and commercial paper: | ||||||||||||||||
Associated companies | — | (324,315 | ) | 324,315 | — | |||||||||||
Other | 72,047 | 422,302 | — | 494,348 | ||||||||||||
Account payable: | ||||||||||||||||
Associated companies | 25,119 | (50,553 | ) | 25,433 | — | |||||||||||
Other | 877,395 | 593 | 193,810 | 1,071,798 | ||||||||||||
Customer deposits | 419,407 | — | — | 419,407 | ||||||||||||
Taxes accrued | 159,650 | (105,466 | ) | 155,893 | 210,077 | |||||||||||
Interest accrued | 163,391 | 31,161 | 13 | 194,565 | ||||||||||||
Deferred fuel costs | 235,986 | — | — | 235,986 | ||||||||||||
Obligations under capital leases | 2,709 | — | — | 2,709 | ||||||||||||
Pension and other postretirement liabilities | 53,143 | — | 9,370 | 62,513 | ||||||||||||
Other | 150,308 | 1,936 | 31,937 | 184,181 | ||||||||||||
TOTAL | 2,368,529 | (24,342 | ) | 745,771 | 3,089,958 | |||||||||||
NON-CURRENT LIABILITIES | ||||||||||||||||
Accumulated deferred income taxes and taxes accrued | 7,459,787 | 300,243 | 546,835 | 8,306,865 | ||||||||||||
Accumulated deferred investment tax credits | 234,300 | — | — | 234,300 | ||||||||||||
Obligations under capital leases | 27,001 | — | — | 27,001 | ||||||||||||
Other regulatory liabilities | 1,414,898 | — | — | 1,414,898 | ||||||||||||
Decommissioning and retirement cost liabilities | 2,720,676 | — | 2,069,511 | 4,790,187 | ||||||||||||
Accumulated provisions | 458,366 | — | 2,361 | 460,727 | ||||||||||||
Pension and other postretirement liabilities | 2,423,018 | — | 764,339 | 3,187,357 | ||||||||||||
Long-term debt | 10,643,726 | 2,426,571 | 41,259 | 13,111,556 | ||||||||||||
Other | 736,685 | (594,523 | ) | 307,694 | 449,856 | |||||||||||
TOTAL | 26,118,457 | 2,132,291 | 3,731,999 | 31,982,747 | ||||||||||||
Subsidiaries' preferred stock without sinking fund | 293,936 | — | 24,249 | 318,185 | ||||||||||||
SHAREHOLDERS' EQUITY | ||||||||||||||||
Common stock, $.01 par value, authorized 500,000,000 shares; | ||||||||||||||||
issued 254,752,788 shares in 2015 | 2,091,268 | (2,289,823 | ) | 201,103 | 2,548 | |||||||||||
Paid-in capital | 2,548,659 | 1,174,256 | 1,680,843 | 5,403,758 | ||||||||||||
Retained earnings | 5,185,328 | 2,520,589 | 1,687,996 | 9,393,913 | ||||||||||||
Accumulated other comprehensive income (loss) | (129,271 | ) | — | 138,222 | 8,951 | |||||||||||
Less - treasury stock, at cost (76,363,763 shares in 2015) | 120,000 | 5,432,379 | — | 5,552,379 | ||||||||||||
TOTAL | 9,575,984 | (4,027,357 | ) | 3,708,164 | 9,256,791 | |||||||||||
TOTAL LIABILITIES AND EQUITY | $38,356,906 | ($1,919,408 | ) | $8,210,183 | $44,647,681 | |||||||||||
*Totals may not foot due to rounding. |
Entergy Corporation | ||||||||||||||||
Consolidating Income Statement | ||||||||||||||||
Three Months Ended September 30, 2016 | ||||||||||||||||
(Dollars in thousands) | ||||||||||||||||
(Unaudited) | ||||||||||||||||
Utility | Parent & Other | Entergy Wholesale Commodities | Consolidated | |||||||||||||
OPERATING REVENUES | ||||||||||||||||
Electric | $2,624,596 | ($34 | ) | $— | $2,624,562 | |||||||||||
Natural gas | 24,796 | — | — | 24,796 | ||||||||||||
Competitive businesses | — | — | 475,345 | 475,345 | ||||||||||||
Total | 2,649,392 | (34 | ) | 475,345 | 3,124,703 | |||||||||||
OPERATING EXPENSES | ||||||||||||||||
Operation and Maintenance: | ||||||||||||||||
Fuel, fuel related expenses, and gas purchased for resale | 404,208 | (34 | ) | 56,816 | 460,990 | |||||||||||
Purchased power | 353,006 | 34 | 22,067 | 375,107 | ||||||||||||
Nuclear refueling outage expenses | 32,406 | — | 24,269 | 56,675 | ||||||||||||
Other operation and maintenance | 592,240 | 4,886 | 236,050 | 833,176 | ||||||||||||
Asset write-offs, impairments and related charges | — | — | 18,841 | 18,841 | ||||||||||||
Decommissioning | 38,370 | — | 46,896 | 85,266 | ||||||||||||
Taxes other than income taxes | 125,050 | 133 | 23,893 | 149,076 | ||||||||||||
Depreciation and amortization | 287,021 | 263 | 53,115 | 340,399 | ||||||||||||
Other regulatory charges | 33,113 | — | — | 33,113 | ||||||||||||
Total | 1,865,414 | 5,282 | 481,947 | 2,352,643 | ||||||||||||
OPERATING INCOME | 783,978 | (5,316 | ) | (6,602 | ) | 772,060 | ||||||||||
OTHER INCOME (DEDUCTIONS) | ||||||||||||||||
Allowance for equity funds used during construction | 15,451 | — | — | 15,451 | ||||||||||||
Interest and investment income | 48,497 | (38,012 | ) | 27,049 | 37,534 | |||||||||||
Miscellaneous - net | (4,924 | ) | (1,075 | ) | (741 | ) | (6,740 | ) | ||||||||
Total | 59,024 | (39,087 | ) | 26,308 | 46,245 | |||||||||||
INTEREST EXPENSE | ||||||||||||||||
Interest expense | 147,324 | 22,208 | 5,370 | 174,902 | ||||||||||||
Allowance for borrowed funds used during construction | (7,707 | ) | — | — | (7,707 | ) | ||||||||||
Total | 139,617 | 22,208 | 5,370 | 167,195 | ||||||||||||
INCOME BEFORE INCOME TAXES | 703,385 | (66,611 | ) | 14,336 | 651,110 | |||||||||||
Income taxes | 255,603 | (3,812 | ) | 6,115 | 257,906 | |||||||||||
CONSOLIDATED NET INCOME | 447,782 | (62,799 | ) | 8,221 | 393,204 | |||||||||||
Preferred dividend requirements of subsidiaries | 4,487 | — | 547 | 5,034 | ||||||||||||
NET INCOME ATTRIBUTABLE TO ENTERGY CORPORATION | $443,295 | ($62,799 | ) | $7,674 | $388,170 | |||||||||||
EARNINGS PER AVERAGE COMMON SHARE: | ||||||||||||||||
BASIC | $2.48 | ($0.35) | $0.04 | $2.17 | ||||||||||||
DILUTED | $2.47 | ($0.35) | $0.04 | $2.16 | ||||||||||||
AVERAGE NUMBER OF COMMON SHARES OUTSTANDING: | ||||||||||||||||
BASIC | 179,023,351 | |||||||||||||||
DILUTED | 179,990,888 | |||||||||||||||
*Totals may not foot due to rounding. |
Entergy Corporation | ||||||||||||||||
Consolidating Income Statement | ||||||||||||||||
Three Months Ended September 30, 2015 | ||||||||||||||||
(Dollars in thousands) | ||||||||||||||||
(Unaudited) | ||||||||||||||||
Utility | Parent & Other | Entergy Wholesale Commodities | Consolidated | |||||||||||||
OPERATING REVENUES | ||||||||||||||||
Electric | $2,825,164 | ($21 | ) | $— | $2,825,143 | |||||||||||
Natural gas | 24,517 | — | — | 24,517 | ||||||||||||
Competitive businesses | — | — | 521,746 | 521,746 | ||||||||||||
Total | 2,849,681 | (21 | ) | 521,746 | 3,371,406 | |||||||||||
OPERATING EXPENSES | ||||||||||||||||
Operation and Maintenance: | ||||||||||||||||
Fuel, fuel related expenses, and gas purchased for resale | 654,579 | (21 | ) | 84,891 | 739,449 | |||||||||||
Purchased power | 422,693 | 25 | 27,066 | 449,784 | ||||||||||||
Nuclear refueling outage expenses | 30,094 | — | 38,483 | 68,577 | ||||||||||||
Other operation and maintenance | 633,048 | 2,164 | 217,173 | 852,385 | ||||||||||||
Asset write-offs, impairments and related charges | — | — | 1,642,204 | 1,642,204 | ||||||||||||
Decommissioning | 35,978 | — | 32,910 | 68,888 | ||||||||||||
Taxes other than income taxes | 135,032 | 212 | 22,890 | 158,134 | ||||||||||||
Depreciation and amortization | 273,937 | 489 | 60,415 | 334,841 | ||||||||||||
Other regulatory charges | 22,160 | — | — | 22,160 | ||||||||||||
Total | 2,207,521 | 2,869 | 2,126,032 | 4,336,422 | ||||||||||||
OPERATING INCOME (LOSS) | 642,160 | (2,890 | ) | (1,604,286 | ) | (965,016 | ) | |||||||||
OTHER INCOME (DEDUCTIONS) | ||||||||||||||||
Allowance for equity funds used during construction | 14,129 | — | — | 14,129 | ||||||||||||
Interest and investment income | 46,979 | (37,338 | ) | 29,413 | 39,054 | |||||||||||
Miscellaneous - net | (5,086 | ) | (1,100 | ) | (3,819 | ) | (10,005 | ) | ||||||||
Total | 56,022 | (38,438 | ) | 25,594 | 43,178 | |||||||||||
INTEREST EXPENSE | ||||||||||||||||
Interest expense | 142,261 | 21,857 | 7,231 | 171,349 | ||||||||||||
Allowance for borrowed funds used during construction | (7,289 | ) | — | — | (7,289 | ) | ||||||||||
Total | 134,972 | 21,857 | 7,231 | 164,060 | ||||||||||||
INCOME (LOSS) BEFORE INCOME TAXES | 563,210 | (63,185 | ) | (1,585,923 | ) | (1,085,898 | ) | |||||||||
Income taxes | 198,945 | (12,097 | ) | (554,513 | ) | (367,665 | ) | |||||||||
CONSOLIDATED NET INCOME (LOSS) | 364,265 | (51,088 | ) | (1,031,410 | ) | (718,233 | ) | |||||||||
Preferred dividend requirements of subsidiaries | 4,247 | — | 547 | 4,794 | ||||||||||||
NET INCOME (LOSS) ATTRIBUTABLE TO ENTERGY CORPORATION | $360,018 | ($51,088 | ) | ($1,031,957 | ) | ($723,027 | ) | |||||||||
EARNINGS (LOSS) PER AVERAGE COMMON SHARE: | ||||||||||||||||
BASIC | $2.01 | ($0.29) | ($5.76) | ($4.04) | ||||||||||||
DILUTED | $2.01 | ($0.29) | ($5.76) | ($4.04) | ||||||||||||
AVERAGE NUMBER OF COMMON SHARES OUTSTANDING: | ||||||||||||||||
BASIC | 179,151,832 | |||||||||||||||
DILUTED | 179,151,832 | |||||||||||||||
*Totals may not foot due to rounding. | ||||||||||||||||
Entergy Corporation | ||||||||||||||||
Consolidating Income Statement | ||||||||||||||||
Nine Months Ended September 30, 2016 | ||||||||||||||||
(Dollars in thousands) | ||||||||||||||||
(Unaudited) | ||||||||||||||||
Utility | Parent & Other | Entergy Wholesale Commodities | Consolidated | |||||||||||||
OPERATING REVENUES | ||||||||||||||||
Electric | $6,760,134 | ($80 | ) | $— | $6,760,054 | |||||||||||
Natural gas | 95,530 | — | — | 95,530 | ||||||||||||
Competitive businesses | — | — | 1,341,534 | 1,341,534 | ||||||||||||
Total | 6,855,664 | (80 | ) | 1,341,534 | 8,197,118 | |||||||||||
OPERATING EXPENSES | ||||||||||||||||
Operation and Maintenance: | ||||||||||||||||
Fuel, fuel related expenses, and gas purchased for resale | 1,209,840 | (80 | ) | 137,662 | 1,347,422 | |||||||||||
Purchased power | 831,924 | 80 | 48,099 | 880,102 | ||||||||||||
Nuclear refueling outage expenses | 97,700 | — | 57,251 | 154,951 | ||||||||||||
Other operation and maintenance | 1,688,348 | 15,649 | 620,353 | 2,324,350 | ||||||||||||
Asset write-offs, impairments and related charges | — | — | 33,170 | 33,170 | ||||||||||||
Decommissioning | 113,415 | — | 117,104 | 230,519 | ||||||||||||
Taxes other than income taxes | 373,483 | 944 | 73,676 | 448,103 | ||||||||||||
Depreciation and amortization | 854,050 | 1,236 | 155,052 | 1,010,339 | ||||||||||||
Other regulatory charges | 55,626 | — | — | 55,626 | ||||||||||||
Total | 5,224,386 | 17,829 | 1,242,367 | 6,484,582 | ||||||||||||
OPERATING INCOME | 1,631,278 | (17,909 | ) | 99,167 | 1,712,536 | |||||||||||
OTHER INCOME (DEDUCTIONS) | ||||||||||||||||
Allowance for equity funds used during construction | 48,242 | — | — | 48,242 | ||||||||||||
Interest and investment income | 144,634 | (115,351 | ) | 87,379 | 116,662 | |||||||||||
Miscellaneous - net | (14,867 | ) | (4,222 | ) | (6,613 | ) | (25,702 | ) | ||||||||
Total | 178,009 | (119,573 | ) | 80,766 | 139,202 | |||||||||||
INTEREST EXPENSE | ||||||||||||||||
Interest expense | 446,403 | 62,033 | 17,908 | 526,344 | ||||||||||||
Allowance for borrowed funds used during construction | (24,520 | ) | — | — | (24,520 | ) | ||||||||||
Total | 421,883 | 62,033 | 17,908 | 501,824 | ||||||||||||
INCOME BEFORE INCOME TAXES | 1,387,404 | (199,515 | ) | 162,025 | 1,349,914 | |||||||||||
Income taxes | 359,653 | (34,148 | ) | (176,626 | ) | 148,879 | ||||||||||
CONSOLIDATED NET INCOME | 1,027,751 | (165,367 | ) | 338,651 | 1,201,035 | |||||||||||
Preferred dividend requirements of subsidiaries | 13,945 | — | 1,641 | 15,586 | ||||||||||||
NET INCOME ATTRIBUTABLE TO ENTERGY CORPORATION | $1,013,806 | ($165,367 | ) | $337,010 | $1,185,449 | |||||||||||
EARNINGS PER AVERAGE COMMON SHARE: | ||||||||||||||||
BASIC | $5.67 | ($0.92) | $1.88 | $6.63 | ||||||||||||
DILUTED | $5.64 | ($0.92) | $1.88 | $6.60 | ||||||||||||
AVERAGE NUMBER OF COMMON SHARES OUTSTANDING: | ||||||||||||||||
BASIC | 178,804,148 | |||||||||||||||
DILUTED | 179,490,060 | |||||||||||||||
*Totals may not foot due to rounding. |
Entergy Corporation | ||||||||||||||||
Consolidating Income Statement | ||||||||||||||||
Nine Months Ended September 30, 2015 | ||||||||||||||||
(Dollars in thousands) | ||||||||||||||||
(Unaudited) | ||||||||||||||||
Utility | Parent & Other | Entergy Wholesale Commodities | Consolidated | |||||||||||||
OPERATING REVENUES | ||||||||||||||||
Electric | $7,289,331 | ($51 | ) | $— | $7,289,280 | |||||||||||
Natural gas | 111,805 | — | — | 111,805 | ||||||||||||
Competitive businesses | — | — | 1,603,643 | 1,603,643 | ||||||||||||
Total | 7,401,136 | (51 | ) | 1,603,643 | 9,004,728 | |||||||||||
OPERATING EXPENSES | ||||||||||||||||
Operation and Maintenance: | ||||||||||||||||
Fuel, fuel related expenses, and gas purchased for resale | 1,658,220 | (51 | ) | 261,436 | 1,919,605 | |||||||||||
Purchased power | 1,059,325 | 55 | 55,356 | 1,114,736 | ||||||||||||
Nuclear refueling outage expenses | 89,642 | — | 110,933 | 200,575 | ||||||||||||
Other operation and maintenance | 1,800,340 | 8,242 | 641,786 | 2,450,368 | ||||||||||||
Asset write-offs, impairments and related charges | — | — | 1,642,204 | 1,642,204 | ||||||||||||
Decommissioning | 106,224 | — | 101,393 | 207,617 | ||||||||||||
Taxes other than income taxes | 387,779 | 1,234 | 83,022 | 472,035 | ||||||||||||
Depreciation and amortization | 819,143 | 1,524 | 186,514 | 1,007,181 | ||||||||||||
Other regulatory charges | 35,271 | — | — | 35,271 | ||||||||||||
Total | 5,955,944 | 11,004 | 3,082,644 | 9,049,592 | ||||||||||||
OPERATING INCOME (LOSS) | 1,445,192 | (11,055 | ) | (1,479,001 | ) | (44,864 | ) | |||||||||
OTHER INCOME (DEDUCTIONS) | ||||||||||||||||
Allowance for equity funds used during construction | 37,841 | — | — | 37,841 | ||||||||||||
Interest and investment income | 142,720 | (111,678 | ) | 115,851 | 146,893 | |||||||||||
Miscellaneous - net | (12,389 | ) | (5,335 | ) | (17,045 | ) | (34,769 | ) | ||||||||
Total | 168,172 | (117,013 | ) | 98,806 | 149,965 | |||||||||||
INTEREST EXPENSE | ||||||||||||||||
Interest expense | 428,770 | 55,824 | 18,952 | 503,546 | ||||||||||||
Allowance for borrowed funds used during construction | (19,450 | ) | — | — | (19,450 | ) | ||||||||||
Total | 409,320 | 55,824 | 18,952 | 484,096 | ||||||||||||
INCOME (LOSS) BEFORE INCOME TAXES | 1,204,044 | (183,892 | ) | (1,399,147 | ) | (378,995 | ) | |||||||||
Income taxes | 407,993 | (37,783 | ) | (487,622 | ) | (117,412 | ) | |||||||||
CONSOLIDATED NET INCOME (LOSS) | 796,051 | (146,109 | ) | (911,525 | ) | (261,583 | ) | |||||||||
Preferred dividend requirements of subsidiaries | 12,912 | — | 1,640 | 14,552 | ||||||||||||
NET INCOME (LOSS) ATTRIBUTABLE TO ENTERGY CORPORATION | $783,139 | ($146,109 | ) | ($913,165 | ) | ($276,135 | ) | |||||||||
EARNINGS (LOSS) PER AVERAGE COMMON SHARE: | ||||||||||||||||
BASIC | $4.36 | ($0.81) | ($5.09) | ($1.54) | ||||||||||||
DILUTED | $4.36 | ($0.81) | ($5.09) | ($1.54) | ||||||||||||
AVERAGE NUMBER OF COMMON SHARES OUTSTANDING: | ||||||||||||||||
BASIC | 179,442,172 | |||||||||||||||
DILUTED | 179,442,172 | |||||||||||||||
*Totals may not foot due to rounding. | ||||||||||||||||
Entergy Corporation | ||||||||||||||||
Consolidating Income Statement | ||||||||||||||||
Twelve Months Ended September 30, 2016 | ||||||||||||||||
(Dollars in thousands) | ||||||||||||||||
(Unaudited) | ||||||||||||||||
Utility | Parent & Other | Entergy Wholesale Commodities | Consolidated | |||||||||||||
OPERATING REVENUES | ||||||||||||||||
Electric | $8,779,543 | ($91 | ) | $— | $8,779,452 | |||||||||||
Natural gas | 126,471 | — | — | 126,471 | ||||||||||||
Competitive businesses | — | — | 1,799,719 | 1,799,719 | ||||||||||||
Total | 8,906,014 | (91 | ) | 1,799,719 | 10,705,642 | |||||||||||
OPERATING EXPENSES | ||||||||||||||||
Operation and Maintenance: | ||||||||||||||||
Fuel, fuel related expenses, and gas purchased for resale | 1,688,742 | (91 | ) | 191,337 | 1,879,988 | |||||||||||
Purchased power | 1,082,774 | 91 | 73,307 | 1,156,172 | ||||||||||||
Nuclear refueling outage expenses | 125,603 | — | 80,089 | 205,692 | ||||||||||||
Other operation and maintenance | 2,331,083 | 19,940 | 877,939 | 3,228,962 | ||||||||||||
Asset write-offs, impairments and related charges | 68,672 | — | 427,200 | 495,872 | ||||||||||||
Decommissioning | 149,935 | — | 153,240 | 303,175 | ||||||||||||
Taxes other than income taxes | 493,442 | 860 | 101,187 | 595,489 | ||||||||||||
Depreciation and amortization | 1,130,994 | 1,869 | 207,571 | 1,340,434 | ||||||||||||
Other regulatory charges | 195,658 | — | — | 195,658 | ||||||||||||
Total | 7,266,903 | 22,669 | 2,111,870 | 9,401,442 | ||||||||||||
Gain on sale of asset | — | — | 154,037 | 154,037 | ||||||||||||
OPERATING INCOME | 1,639,111 | (22,760 | ) | (158,114 | ) | 1,458,237 | ||||||||||
OTHER INCOME (DEDUCTIONS) | ||||||||||||||||
Allowance for equity funds used during construction | 62,309 | — | — | 62,309 | ||||||||||||
Interest and investment income | 193,460 | (156,811 | ) | 120,182 | 156,831 | |||||||||||
Miscellaneous - net | (24,545 | ) | (11,237 | ) | (51,150 | ) | (86,932 | ) | ||||||||
Total | 231,224 | (168,048 | ) | 69,032 | 132,208 | |||||||||||
INTEREST EXPENSE | ||||||||||||||||
Interest expense | 587,393 | 79,757 | 25,744 | 692,894 | ||||||||||||
Allowance for borrowed funds used during construction | (31,697 | ) | — | — | (31,697 | ) | ||||||||||
Total | 555,696 | 79,757 | 25,744 | 661,197 | ||||||||||||
INCOME BEFORE INCOME TAXES | 1,314,639 | (270,565 | ) | (114,826 | ) | 929,248 | ||||||||||
Income taxes | (31,577 | ) | (45,715 | ) | (299,344 | ) | (376,636 | ) | ||||||||
CONSOLIDATED NET INCOME | 1,346,216 | (224,850 | ) | 184,518 | 1,305,884 | |||||||||||
Preferred dividend requirements of subsidiaries | 18,674 | — | 2,188 | 20,862 | ||||||||||||
NET INCOME ATTRIBUTABLE TO ENTERGY CORPORATION | $1,327,542 | ($224,850 | ) | $182,330 | $1,285,022 | |||||||||||
EARNINGS (LOSS) PER AVERAGE COMMON SHARE: | ||||||||||||||||
BASIC | $7.43 | ($1.26) | $1.02 | $7.19 | ||||||||||||
DILUTED | $7.40 | ($1.26) | $1.02 | $7.16 | ||||||||||||
AVERAGE NUMBER OF COMMON SHARES OUTSTANDING: | ||||||||||||||||
BASIC | 178,699,435 | |||||||||||||||
DILUTED | 179,392,097 | |||||||||||||||
*Totals may not foot due to rounding. |
Entergy Corporation | ||||||||||||||||
Consolidating Income Statement | ||||||||||||||||
Twelve Months Ended September 30, 2015 | ||||||||||||||||
(Dollars in thousands) | ||||||||||||||||
(Unaudited) | ||||||||||||||||
Utility | Parent & Other | Entergy Wholesale Commodities | Consolidated | |||||||||||||
OPERATING REVENUES | ||||||||||||||||
Electric | $9,456,898 | ($77 | ) | $— | $9,456,821 | |||||||||||
Natural gas | 151,872 | — | — | 151,872 | ||||||||||||
Competitive businesses | — | 58 | 2,227,295 | 2,227,353 | ||||||||||||
Total | 9,608,770 | (19 | ) | 2,227,295 | 11,836,046 | |||||||||||
OPERATING EXPENSES | ||||||||||||||||
Operation and Maintenance: | ||||||||||||||||
Fuel, fuel related expenses, and gas purchased for resale | 2,193,747 | (77 | ) | 351,682 | 2,545,352 | |||||||||||
Purchased power | 1,404,203 | 81 | 68,234 | 1,472,518 | ||||||||||||
Nuclear refueling outage expenses | 120,121 | — | 150,441 | 270,562 | ||||||||||||
Other operation and maintenance | 2,436,604 | 12,517 | 919,196 | 3,368,317 | ||||||||||||
Asset write-offs, impairments and related charges | 11,368 | — | 1,642,816 | 1,654,184 | ||||||||||||
Decommissioning | 139,860 | — | 138,959 | 278,819 | ||||||||||||
Taxes other than income taxes | 493,239 | 1,375 | 115,088 | 609,702 | ||||||||||||
Depreciation and amortization | 1,081,262 | 2,284 | 249,727 | 1,333,273 | ||||||||||||
Other regulatory charges | 28,509 | — | — | 28,509 | ||||||||||||
Total | 7,908,913 | 16,180 | 3,636,143 | 11,561,236 | ||||||||||||
OPERATING INCOME | 1,699,857 | (16,199 | ) | (1,408,848 | ) | 274,810 | ||||||||||
OTHER INCOME (DEDUCTIONS) | ||||||||||||||||
Allowance for equity funds used during construction | 55,989 | — | — | 55,989 | ||||||||||||
Interest and investment income | 181,063 | (148,597 | ) | 153,073 | 185,539 | |||||||||||
Miscellaneous - net | (10,200 | ) | (7,207 | ) | (26,353 | ) | (43,760 | ) | ||||||||
Total | 226,852 | (155,804 | ) | 126,720 | 197,768 | |||||||||||
INTEREST EXPENSE | ||||||||||||||||
Interest expense | 575,821 | 73,945 | 23,503 | 673,269 | ||||||||||||
Allowance for borrowed funds used during construction | (28,827 | ) | — | — | (28,827 | ) | ||||||||||
Total | 546,994 | 73,945 | 23,503 | 644,442 | ||||||||||||
INCOME (LOSS) BEFORE INCOME TAXES | 1,379,715 | (245,948 | ) | (1,305,631 | ) | (171,864 | ) | |||||||||
Income taxes | 470,006 | (53,506 | ) | (451,788 | ) | (35,288 | ) | |||||||||
CONSOLIDATED NET INCOME (LOSS) | 909,709 | (192,442 | ) | (853,843 | ) | (136,576 | ) | |||||||||
Preferred dividend requirements of subsidiaries | 17,244 | — | 2,188 | 19,432 | ||||||||||||
NET INCOME (LOSS) ATTRIBUTABLE TO ENTERGY CORPORATION | $892,465 | ($192,442 | ) | ($856,031 | ) | ($156,008 | ) | |||||||||
EARNINGS (LOSS) PER AVERAGE COMMON SHARE: | ||||||||||||||||
BASIC | $4.97 | ($1.07) | ($4.77) | ($0.87) | ||||||||||||
DILUTED | $4.97 | ($1.07) | ($4.77) | ($0.87) | ||||||||||||
AVERAGE NUMBER OF COMMON SHARES OUTSTANDING: | ||||||||||||||||
BASIC | 179,644,669 | |||||||||||||||
DILUTED | 179,644,669 | |||||||||||||||
*Totals may not foot due to rounding. |
Entergy Corporation | ||||||||||||
Consolidated Cash Flow Statement | ||||||||||||
Three Months Ended September 30, 2016 vs. 2015 | ||||||||||||
(Dollars in thousands) | ||||||||||||
(Unaudited) | ||||||||||||
2016 | 2015 | Variance | ||||||||||
OPERATING ACTIVITIES | ||||||||||||
Consolidated net income (loss) | $393,204 | ($718,233 | ) | $1,111,437 | ||||||||
Adjustments to reconcile consolidated net income (loss) to net cash | ||||||||||||
flow provided by operating activities: | ||||||||||||
Depreciation, amortization, and decommissioning, including nuclear fuel amortization | 536,119 | 542,802 | (6,683 | ) | ||||||||
Deferred income taxes, investment tax credits, and non-current taxes accrued | 289,629 | (447,990 | ) | 737,619 | ||||||||
Asset write-offs, impairments and related charges | 18,841 | 1,642,204 | (1,623,363 | ) | ||||||||
Changes in working capital: | ||||||||||||
Receivables | (213,174 | ) | (122,143 | ) | (91,031 | ) | ||||||
Fuel inventory | 19,314 | (3,830 | ) | 23,144 | ||||||||
Accounts payable | 54,521 | 14,286 | 40,235 | |||||||||
Prepaid taxes and taxes accrued | 22,373 | 127,256 | (104,883 | ) | ||||||||
Interest accrued | (3,944 | ) | (15,384 | ) | 11,440 | |||||||
Deferred fuel costs | (163,349 | ) | 92,935 | (256,284 | ) | |||||||
Other working capital accounts | 43,376 | (8,996 | ) | 52,372 | ||||||||
Changes in provisions for estimated losses | 1,227 | 62,164 | (60,937 | ) | ||||||||
Changes in other regulatory assets | 55,016 | 30,459 | 24,557 | |||||||||
Changes in other regulatory liabilities | 40,494 | (80,268 | ) | 120,762 | ||||||||
Changes in pensions and other postretirement liabilities | (136,344 | ) | (190,742 | ) | 54,398 | |||||||
Other | 43,012 | 86,764 | (43,752 | ) | ||||||||
Net cash flow provided by operating activities | 1,000,315 | 1,011,284 | (10,969 | ) | ||||||||
INVESTING ACTIVITIES | ||||||||||||
Construction/capital expenditures | (708,929 | ) | (605,832 | ) | (103,097 | ) | ||||||
Allowance for equity funds used during construction | 15,655 | 14,263 | 1,392 | |||||||||
Nuclear fuel purchases | (36,236 | ) | (174,558 | ) | 138,322 | |||||||
Payment for purchase of plant | (1,426 | ) | — | (1,426 | ) | |||||||
Changes in securitization account | (17,150 | ) | (15,360 | ) | (1,790 | ) | ||||||
Payments to storm reserve escrow account | (398 | ) | (65,267 | ) | 64,869 | |||||||
Decrease (increase) in other investments | 12,317 | 38,699 | (26,382 | ) | ||||||||
Proceeds from nuclear decommissioning trust fund sales | 563,894 | 539,217 | 24,677 | |||||||||
Investment in nuclear decommissioning trust funds | (577,062 | ) | (547,445 | ) | (29,617 | ) | ||||||
Litigation proceeds for reimbursement of spent nuclear fuel storage costs | 33,081 | — | 33,081 | |||||||||
Net cash flow used in investing activities | (716,254 | ) | (816,283 | ) | 100,029 | |||||||
FINANCING ACTIVITIES | ||||||||||||
Proceeds from the issuance of: | ||||||||||||
Long-term debt | 1,651,693 | 1,340,250 | 311,443 | |||||||||
Treasury stock | 16,265 | 321 | 15,944 | |||||||||
Retirement of long-term debt | (809,403 | ) | (910,460 | ) | 101,057 | |||||||
Repurchase of common stock | — | (74,729 | ) | 74,729 | ||||||||
Repurchase / redemption of preferred stock | (85,283 | ) | (94,285 | ) | 9,002 | |||||||
Changes in credit borrowings and commercial paper - net | (591,525 | ) | (157,951 | ) | (433,574 | ) | ||||||
Other | 4,072 | (13,820 | ) | 17,892 | ||||||||
Dividends paid: | ||||||||||||
Common stock | (152,150 | ) | (149,009 | ) | (3,141 | ) | ||||||
Preferred stock | (6,395 | ) | (5,090 | ) | (1,305 | ) | ||||||
Net cash flow provided by (used in) financing activities | 27,274 | (64,773 | ) | 92,047 | ||||||||
Net increase in cash and cash equivalents | 311,335 | 130,228 | 181,107 | |||||||||
Cash and cash equivalents at beginning of period | 996,099 | 910,370 | 85,729 | |||||||||
Cash and cash equivalents at end of period | $1,307,434 | $1,040,598 | $266,836 | |||||||||
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION: | ||||||||||||
Cash paid (received) during the period for: | ||||||||||||
Interest - net of amount capitalized | $173,618 | $182,496 | ($8,878) | |||||||||
Income taxes | ($4,619) | $5,012 | ($9,631) | |||||||||
Entergy Corporation | ||||||||||||
Consolidated Cash Flow Statement | ||||||||||||
Nine Months Ended September 30, 2016 vs. 2015 | ||||||||||||
(Dollars in thousands) | ||||||||||||
(Unaudited) | ||||||||||||
2016 | 2015 | Variance | ||||||||||
OPERATING ACTIVITIES | ||||||||||||
Consolidated net income (loss) | $ | 1,201,035 | $ | (261,583 | ) | $ | 1,462,618 | |||||
Adjustments to reconcile consolidated net income (loss) to net cash | ||||||||||||
flow provided by operating activities: | ||||||||||||
Depreciation, amortization, and decommissioning, including nuclear fuel amortization | 1,548,872 | 1,612,690 | (63,818 | ) | ||||||||
Deferred income taxes, investment tax credits, and non-current taxes accrued | 119,603 | (267,984 | ) | 387,587 | ||||||||
Asset write-offs, impairments and related charges | 33,170 | 1,642,204 | (1,609,034 | ) | ||||||||
Changes in working capital: | ||||||||||||
Receivables | (270,847 | ) | (222,311 | ) | (48,536 | ) | ||||||
Fuel inventory | 28,900 | (7,578 | ) | 36,478 | ||||||||
Accounts payable | 99,933 | (90,309 | ) | 190,242 | ||||||||
Prepaid taxes and taxes accrued | 29,429 | 108,229 | (78,800 | ) | ||||||||
Interest accrued | (13,487 | ) | (34,368 | ) | 20,881 | |||||||
Deferred fuel costs | (159,592 | ) | 165,384 | (324,976 | ) | |||||||
Other working capital accounts | (78,553 | ) | (133,142 | ) | 54,589 | |||||||
Changes in provisions for estimated losses | 2,760 | 55,177 | (52,417 | ) | ||||||||
Changes in other regulatory assets | 164,716 | 155,244 | 9,472 | |||||||||
Changes in other regulatory liabilities | 110,999 | (95,327 | ) | 206,326 | ||||||||
Changes in pensions and other postretirement liabilities | (305,200 | ) | (307,638 | ) | 2,438 | |||||||
Other | (259,343 | ) | 30,957 | (290,300 | ) | |||||||
Net cash flow provided by operating activities | 2,252,395 | 2,349,645 | (97,250 | ) | ||||||||
INVESTING ACTIVITIES | ||||||||||||
Construction/capital expenditures | (2,003,427 | ) | (1,701,758 | ) | (301,669 | ) | ||||||
Allowance for equity funds used during construction | 48,807 | 39,428 | 9,379 | |||||||||
Nuclear fuel purchases | (160,343 | ) | (340,262 | ) | 179,919 | |||||||
Payment for purchase of plant | (949,329 | ) | — | (949,329 | ) | |||||||
Insurance proceeds received for property damages | — | 12,745 | (12,745 | ) | ||||||||
Changes in securitization account | (3,911 | ) | (8,756 | ) | 4,845 | |||||||
NYPA value sharing payment | — | (70,790 | ) | 70,790 | ||||||||
Payments to storm reserve escrow account | (1,203 | ) | (68,956 | ) | 67,753 | |||||||
Decrease (increase) in other investments | 12,374 | (15,323 | ) | 27,697 | ||||||||
Proceeds from nuclear decommissioning trust fund sales | 1,796,566 | 1,487,759 | 308,807 | |||||||||
Investment in nuclear decommissioning trust funds | (1,844,514 | ) | (1,520,461 | ) | (324,053 | ) | ||||||
Litigation proceeds for reimbursement of spent nuclear fuel storage costs | 122,488 | — | 122,488 | |||||||||
Net cash flow used in investing activities | (2,982,492 | ) | (2,186,374 | ) | (796,118 | ) | ||||||
FINANCING ACTIVITIES | ||||||||||||
Proceeds from the issuance of: | ||||||||||||
Long-term debt | 5,508,461 | 2,205,884 | 3,302,577 | |||||||||
Treasury stock | 33,120 | 24,218 | 8,902 | |||||||||
Retirement of long-term debt | (4,229,599 | ) | (2,295,118 | ) | (1,934,481 | ) | ||||||
Repurchase of common stock | — | (99,807 | ) | 99,807 | ||||||||
Repurchase / redemption of preferred stock | (85,283 | ) | (94,285 | ) | 9,002 | |||||||
Changes in credit borrowings and commercial paper - net | (60,985 | ) | 183,627 | (244,612 | ) | |||||||
Other | (6,204 | ) | (7,102 | ) | 898 | |||||||
Dividends paid: | ||||||||||||
Common stock | (455,993 | ) | (447,268 | ) | (8,725 | ) | ||||||
Preferred stock | (16,947 | ) | (14,848 | ) | (2,099 | ) | ||||||
Net cash flow provided by (used in) financing activities | 686,570 | (544,699 | ) | 1,231,269 | ||||||||
Net decrease in cash and cash equivalents | (43,527 | ) | (381,428 | ) | 337,901 | |||||||
Cash and cash equivalents at beginning of period | 1,350,961 | 1,422,026 | (71,065 | ) | ||||||||
Cash and cash equivalents at end of period | $ | 1,307,434 | $ | 1,040,598 | $ | 266,836 | ||||||
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION: | ||||||||||||
Cash paid during the period for: | ||||||||||||
Interest - net of amount capitalized | $584,362 | $523,489 | $60,873 | |||||||||
Income taxes | $79,988 | $95,779 | ($15,791) |
Entergy Corporation | ||||||||||||
Consolidated Cash Flow Statement | ||||||||||||
Twelve Months Ended September 30, 2016 vs. 2015 | ||||||||||||
(Dollars in thousands) | ||||||||||||
(Unaudited) | ||||||||||||
2016 | 2015 | Variance | ||||||||||
OPERATING ACTIVITIES | ||||||||||||
Consolidated net income (loss) | $1,305,884 | ($136,576 | ) | $1,442,460 | ||||||||
Adjustments to reconcile consolidated net income (loss) to net cash | ||||||||||||
flow provided by operating activities: | ||||||||||||
Depreciation, amortization, and decommissioning, including nuclear fuel amortization | 2,053,418 | 2,155,035 | (101,617 | ) | ||||||||
Deferred income taxes, investment tax credits, and non-current taxes accrued | (432,763 | ) | (151,431 | ) | (281,332 | ) | ||||||
Asset write-offs, impairments and related charges | 495,872 | 1,658,816 | (1,162,944 | ) | ||||||||
Gain on sale of asset | (154,037 | ) | — | (154,037 | ) | |||||||
Changes in working capital: | ||||||||||||
Receivables | (10,384 | ) | (4,710 | ) | (5,674 | ) | ||||||
Fuel inventory | 24,102 | (33,917 | ) | 58,019 | ||||||||
Accounts payable | 55,031 | (63,138 | ) | 118,169 | ||||||||
Prepaid taxes and taxes accrued | 3,169 | 25,499 | (22,330 | ) | ||||||||
Interest accrued | 9,436 | (5,424 | ) | 14,860 | ||||||||
Deferred fuel costs | (26,251 | ) | 219,168 | (245,419 | ) | |||||||
Other working capital accounts | (59,112 | ) | (16,657 | ) | (42,455 | ) | ||||||
Changes in provisions for estimated losses | (9,851 | ) | 69,535 | (79,386 | ) | |||||||
Changes in other regulatory assets | 271,789 | (1,053,348 | ) | 1,325,137 | ||||||||
Changes in other regulatory liabilities | 267,567 | (49,267 | ) | 316,834 | ||||||||
Changes in pensions and other postretirement liabilities | (443,980 | ) | 1,291,982 | (1,735,962 | ) | |||||||
Other | (155,956 | ) | (557,850 | ) | 401,894 | |||||||
Net cash flow provided by operating activities | 3,193,934 | 3,347,717 | (153,783 | ) | ||||||||
INVESTING ACTIVITIES | ||||||||||||
Construction/capital expenditures | (2,802,529 | ) | (2,314,338 | ) | (488,191 | ) | ||||||
Allowance for equity funds used during construction | 63,014 | 58,666 | 4,348 | |||||||||
Nuclear fuel purchases | (313,685 | ) | (524,338 | ) | 210,653 | |||||||
Payment for purchase of plant | (949,329 | ) | — | (949,329 | ) | |||||||
Proceeds from sale of assets and businesses | 487,406 | — | 487,406 | |||||||||
Insurance proceeds received for property damages | 11,654 | 20,065 | (8,411 | ) | ||||||||
Changes in securitization account | (961 | ) | (2,337 | ) | 1,376 | |||||||
NYPA value sharing payment | — | (70,790 | ) | 70,790 | ||||||||
Payments to storm reserve escrow account | (1,410 | ) | (70,843 | ) | 69,433 | |||||||
Receipts from storm reserve escrow account | 5,916 | — | 5,916 | |||||||||
Decrease (increase) in other investments | 28,268 | (5,430 | ) | 33,698 | ||||||||
Proceeds from nuclear decommissioning trust fund sales | 2,800,983 | 1,913,057 | 887,926 | |||||||||
Investment in nuclear decommissioning trust funds | (2,875,011 | ) | (1,976,133 | ) | (898,878 | ) | ||||||
Litigation proceeds for reimbursement of spent nuclear fuel storage costs | 140,784 | — | 140,784 | |||||||||
Net cash flow used in investing activities | (3,404,900 | ) | (2,972,421 | ) | (432,479 | ) | ||||||
FINANCING ACTIVITIES | ||||||||||||
Proceeds from the issuance of: | ||||||||||||
Long-term debt | 6,804,766 | 3,638,337 | 3,166,429 | |||||||||
Preferred stock of subsidiary | 107,426 | — | 107,426 | |||||||||
Treasury stock | 33,268 | 131,016 | (97,748 | ) | ||||||||
Retirement of long-term debt | (5,395,999 | ) | (3,082,736 | ) | (2,313,263 | ) | ||||||
Repurchase of common stock | — | (264,819 | ) | 264,819 | ||||||||
Repurchase / redemption of preferred stock | (85,283 | ) | (94,285 | ) | 9,002 | |||||||
Changes in credit borrowings and commercial paper - net | (348,659 | ) | (109,411 | ) | (239,248 | ) | ||||||
Other | (8,238 | ) | (4,505 | ) | (3,733 | ) | ||||||
Dividends paid: | ||||||||||||
Common stock | (607,622 | ) | (597,077 | ) | (10,545 | ) | ||||||
Preferred stock | (21,857 | ) | (19,727 | ) | (2,130 | ) | ||||||
Net cash flow provided by (used in) financing activities | 477,802 | (403,207 | ) | 881,009 | ||||||||
Net increase (decrease) in cash and cash equivalents | 266,836 | (27,911 | ) | 294,747 | ||||||||
Cash and cash equivalents at beginning of period | 1,040,598 | 1,068,509 | (27,911 | ) | ||||||||
Cash and cash equivalents at end of period | $1,307,434 | $1,040,598 | $266,836 | |||||||||
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION: | ||||||||||||
Cash paid during the period for: | ||||||||||||
Interest - net of amount capitalized | $724,503 | $658,765 | $65,738 | |||||||||
Income taxes | $87,798 | $125,718 | ($37,920) |