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, LLC (a Texas limited liability company) 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) 10055 Grogans Mill Road The Woodlands, TX 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) 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 |
Date: | April 25, 2018 | ||
For Release: | Immediately | ||
Contact: | Emily Parenteau (Media) (504) 576-4328 eparent@entergy.com | David Borde (Investor Relations) (504) 576-5668 dborde@entergy.com |
Table of Contents Page |
News Release1 Appendices8 A: Consolidated Results and Special Items9 B: Earnings Variance Analysis12 C: Utility Financial and Operating Measures14 D: EWC Financial and Operating Measures16 E: Consolidated Financial Measures17 F: Definitions and Abbreviations and Acronyms18 G: GAAP to Non-GAAP Reconciliations22 Financial Statements26 |
• | Entergy New Orleans received approval for the New Orleans Power Station. |
• | The LPSC approved Entergy Louisiana’s unopposed settlement for its formula rate plan. |
• | Entergy Mississippi made its annual formula rate plan filing. |
• | Entergy and parties filed a settlement memorandum of understanding with the Vermont PUC for the sale of Vermont Yankee. |
• | Indian Point 2 completed its final refueling and maintenance outage before retirement. |
• | Entergy was named for a third consecutive year by the Women’s Business Enterprise National Council to the list of America’s Top Corporations for Women’s Business Enterprise, honoring corporations that have implemented world-class policies and programs to enable growth and reduce barriers for women-owned businesses. |
Consolidated Earnings (GAAP and Non-GAAP Measures) | |||
First Quarter 2018 vs. 2017 (See Appendix A for reconciliation of GAAP to non-GAAP measures and description of special items) | |||
First Quarter | |||
2018 | 2017 | Change | |
(After-tax, $ in millions) | |||
As-reported earnings | 133 | 83 | 50 |
Less special items | (78) | (95) | 17 |
Operational earnings (non-GAAP) | 211 | 178 | 33 |
Estimated weather in billed sales | 16 | (29) | 46 |
(After-tax, per share in $) | |||
As-reported earnings | 0.73 | 0.46 | 0.27 |
Less special items | (0.43) | (0.53) | 0.10 |
Operational earnings (non-GAAP) | 1.16 | 0.99 | 0.17 |
Estimated weather in billed sales | 0.09 | (0.16) | 0.25 |
• | A: Consolidated Results and Special Items |
• | B: Earnings Variance Analysis |
• | C: Utility Financial and Operating Measures |
• | D: EWC Financial and Operating Measures |
• | E: Consolidated Financial Measures |
• | F: Definitions and Abbreviations and Acronyms |
• | G: GAAP to Non-GAAP Reconciliations |
Appendix A-1: Consolidated Earnings - Reconciliation of GAAP to Non-GAAP Measures First Quarter 2018 vs. 2017 (See Appendix A-3 and Appendix A-4 for details on special items) | |||
First Quarter | |||
2018 | 2017 | Change | |
(After-tax, $ in millions) | |||
Earnings (loss) | |||
Utility | 215 | 165 | 50 |
Parent & Other | (64) | (54) | (10) |
EWC | (18) | (28) | 9 |
Consolidated | 133 | 83 | 50 |
Less special items | |||
Utility | — | — | — |
Parent & Other | — | — | — |
EWC | (78) | (95) | 17 |
Consolidated | (78) | (95) | 17 |
Operational earnings (loss) (non-GAAP) | |||
Utility | 215 | 165 | 50 |
Parent & Other | (64) | (54) | (10) |
EWC | 60 | 67 | (8) |
Consolidated | 211 | 178 | 33 |
Estimated weather in billed sales | 16 | (29) | 46 |
Diluted average number of common shares outstanding (in millions) | 181.4 | 179.8 | |
(After-tax, per share in $) (a) | |||
Earnings (loss) | |||
Utility | 1.19 | 0.92 | 0.27 |
Parent & Other | (0.36) | (0.30) | (0.06) |
EWC | (0.10) | (0.16) | 0.06 |
Consolidated | 0.73 | 0.46 | 0.27 |
Less special items | |||
Utility | — | — | — |
Parent & Other | — | — | — |
EWC | (0.43) | (0.53) | 0.10 |
Consolidated | (0.43) | (0.53) | 0.10 |
Operational earnings (loss) (non-GAAP) | |||
Utility | 1.19 | 0.92 | 0.27 |
Parent & Other | (0.36) | (0.30) | (0.06) |
EWC | 0.33 | 0.37 | (0.04) |
Consolidated | 1.16 | 0.99 | 0.17 |
Estimated weather in billed sales | 0.09 | (0.16) | 0.25 |
(a) | Per share amounts are calculated by dividing the corresponding earnings (loss) by the diluted average number of common shares outstanding for the period. |
Appendix A-2: Consolidated Operating Cash Flow | |||
First Quarter 2018 vs. 2017 | |||
($ in millions) | |||
First Quarter | |||
2018 | 2017 | Change | |
Utility | 523 | 558 | (35) |
Parent & Other | (57) | (176) | 119 |
EWC | 91 | 147 | (56) |
Consolidated | 557 | 529 | 28 |
Appendix A-3: Special Items by Driver (shown as positive/(negative) impact on earnings or EPS) | |||||
First Quarter 2018 vs. 2017 | |||||
First Quarter | |||||
2018 | 2017 | Change | |||
(Pre-tax except for income tax effects and total, $ in millions) | |||||
EWC | |||||
Items associated with decisions to close or sell EWC nuclear plants | (99) | (231) | 132 | ||
Gain on the sale of FitzPatrick | — | 16 | (16) | ||
Income tax effect on adjustments above (b) | 21 | 75 | (54) | ||
Income tax benefit resulting from FitzPatrick transaction | — | 45 | (45) | ||
Total EWC | (78) | (95) | 17 | ||
Total special items | (78) | (95) | 17 | ||
(After-tax, per share in $) (c) | |||||
EWC | |||||
Items associated with decisions to close or sell EWC nuclear plants | (0.43) | (0.84) | 0.41 | ||
Gain on the sale of FitzPatrick | — | 0.06 | (0.06) | ||
Income tax benefit resulting from FitzPatrick transaction | — | 0.25 | (0.25) | ||
Total EWC | (0.43) | (0.53) | 0.10 | ||
Total special items | (0.43) | (0.53) | 0.10 | ||
(c) | EPS effect is calculated by multiplying the pre-tax amount by the estimated income tax rate that is expected to apply to each adjustment and then dividing by the diluted average number of common shares outstanding for the period. |
Appendix A-4: Special Items by Income Statement Line Item (shown as positive/(negative) impact on earnings) | |||
First Quarter 2018 vs. 2017 | |||
(Pre-tax except for Income taxes and total, $ in millions) | |||
First Quarter | |||
2018 | 2017 | Change | |
EWC | |||
Net revenue | — | 91 | (91) |
Non-fuel O&M | (25) | (120) | 95 |
Asset write-off and impairments | (73) | (212) | 139 |
Taxes other than income taxes | (1) | (4) | 4 |
Gain on sale of assets | — | 16 | (16) |
Miscellaneous net (other income) | — | 15 | (15) |
Income taxes (d) | 21 | 120 | (99) |
Total EWC | (78) | (95) | 17 |
Total special items (after-tax) | (78) | (95) | 17 |
(d) | Income taxes include the income tax effect of the special items which were calculated using the estimated income tax rate that is expected to apply to each item. First quarter 2017 also includes the income tax benefit which resulted from the FitzPatrick transaction. |
Appendix B: As-Reported and Operational Earnings Variance Analysis | |||||||||||
First Quarter 2018 vs. 2017 | |||||||||||
(Pre-tax except for Income taxes, $ in millions) | |||||||||||
Utility | Parent & Other | EWC | Consolidated | ||||||||
As-Reported | Opera-tional | As-Reported | Opera-tional | As- Reported | Opera-tional | As- Reported | Opera- tional | ||||
2017 earnings | 165 | 165 | (54) | (54) | (28) | 67 | 83 | 178 | |||
Net revenue | 55 | 55 | (e) | — | — | (112) | (22) | (f) | (57) | 34 | |
Non-fuel O&M | (35) | (35) | (g) | — | — | 98 | 3 | (h) | 63 | (32) | |
Asset write-offs and impairments | — | — | — | — | 139 | — | (i) | 139 | — | ||
Decommissioning expense | 3 | 3 | — | — | 17 | 17 | (j) | 20 | 20 | ||
Taxes other than income taxes | (15) | (15) | (k) | — | — | 7 | 3 | (9) | (12) | ||
Depreciation/amortization exp. | (14) | (14) | — | — | 14 | 14 | — | — | |||
Gain on sale of assets | — | — | — | — | (16) | — | (l) | (16) | — | ||
Other income (deductions)-other | 12 | 12 | (1) | (1) | (57) | (43) | (m) | (47) | (32) | ||
Interest exp. and other charges | (2) | (2) | (4) | (4) | (2) | (2) | (8) | (8) | |||
Income taxes | 46 | 46 | (n) | (5) | (5) | (77) | 22 | (o) | (36) | 63 | |
2018 earnings | 215 | 215 | (64) | (64) | (18) | 60 | 133 | 211 | |||
Utility Net Revenue Variance Analysis 2018 vs. 2017 (Pre-tax, $ in millions) | |
1Q | |
Estimated weather | 69 |
Volume/unbilled | (9) |
Retail electric price Reg. provisions for tax reform | 18 (29) |
Other | 6 |
Total | 55 |
(e) | The earnings increase from higher Utility net revenue was driven by weather, which was positive in first quarter 2018 and negative in first quarter 2017. While weather-adjusted billed sales volume increased across all classes, the net revenue effect was more than offset by lower volume in the unbilled period. Rate changes including E-AR’s 2018 FRP and E-TX’s TCRF and DCRF also contributed to the increase, but regulatory provisions at E-LA and E-NO to reflect regulatory agreements to return the benefits of the lower effective tax rate in first quarter 2018 to customers more than offset the rate changes. |
(f) | The earnings decrease from lower EWC net revenue reflected lower volume from merchant nuclear plants, including FitzPatrick (sold first quarter 2017), largely offset by higher nuclear energy prices. The as-reported variance also reflected cost reimbursements from the buyer related to the FitzPatrick sale (classified as a special item and offset in non-fuel O&M). |
(g) | The earnings decrease from higher Utility non-fuel O&M was primarily due to higher spending on nuclear operations, higher energy efficiency and storm reserve costs (largely offset in net revenue), as well as higher spending on fossil work. This was partly offset by higher nuclear insurance refunds in first quarter 2018. |
(h) | The as-reported earnings increase from lower EWC non-fuel O&M is primarily due to costs incurred in first quarter 2017 related to the agreement to sell FitzPatrick (classified as a special item and offset in net revenue). |
(i) | The as-reported earnings increase from lower EWC asset write-offs and impairments was due to lower impairment charges for EWC nuclear plants, partly due to Palisades no longer being impaired as a result of the decision to operate that plant until May 2022, as well as lower refueling outage costs charged to impairment (classified as a special item). |
(j) | The earnings increase from lower EWC decommissioning expense was primarily due to the sale of FitzPatrick in first quarter 2017. |
(k) | The earnings decrease from higher Utility taxes other than income taxes was due to higher franchise, ad valorem and payroll taxes. |
(l) | The as-reported earnings decrease from lower EWC gain on sale of assets was due to the gain on the sale of FitzPatrick in first quarter 2017 (classified as a special item). |
(m) | The earnings decrease from lower EWC other income (deductions)-other was due largely to losses on the decommissioning trust fund investments in first quarter 2018, including unrealized losses on equity investments that were previously recorded to other comprehensive income for periods prior to 2018. In first quarter 2017, only realized gains along with interest and dividends from the decommissioning trust fund investments, were recorded to the income statement. The as-reported earnings decrease also reflected the absence of gains on the receipt of the Indian Point 3 and FitzPatrick decommissioning trust funds from NYPA in first quarter 2017 (classified as a special item). |
(n) | The earnings increase from lower Utility income taxes is primarily due to the change in the federal income tax rate. |
(o) | The as-reported earnings decrease from higher EWC income taxes is primarily due to the tax benefit in first quarter 2017, which resulted from the sale of FitzPatrick (classified as a special item). The change in the federal income tax rate, as well as a change in pre-tax income was reflected in the as-reported and operational variances. |
Appendix C-1: Utility, Parent & Other Adjusted Earnings and EPS - Reconciliation of GAAP to Non-GAAP Measures First Quarter 2018 vs. 2017 | ||||||
First Quarter | ||||||
2018 | 2017 | Change | ||||
($ in millions) | ||||||
Utility as-reported earnings | 215 | 165 | 50 | |||
Parent & Other as-reported earnings (loss) | (64) | (54) | (10) | |||
UP&O as-reported earnings | 151 | 110 | 41 | |||
Less: | ||||||
Special items | — | — | — | |||
Estimated weather (p) | 22 | (48) | 69 | |||
Tax effect of estimated weather (q) | (6) | 18 | (24) | |||
Estimated weather impact (after-tax) | 16 | (29) | 46 | |||
Other income tax items (r) | 6 | (9) | 15 | |||
UP&O adjusted earnings | 129 | 149 | (20) | |||
(After tax, per share in $)(s) | ||||||
Utility as-reported earnings | 1.19 | 0.92 | 0.27 | |||
Parent & Other as-reported earnings (loss) | (0.36) | (0.30) | (0.06) | |||
UP&O as-reported earnings | 0.83 | 0.62 | 0.21 | |||
Less: | ||||||
Special items | — | — | — | |||
Estimated weather | 0.09 | (0.16) | 0.25 | |||
Other income tax items | 0.03 | (0.05) | 0.08 | |||
UP&O adjusted earnings | 0.71 | 0.83 | (0.12) |
(p) | The effects of weather were estimated using heating degree days and cooling degree days for the billing cycles from certain locations within each jurisdiction and comparing to “normal” weather based on 20-year historical data. The models used to estimate weather are updated periodically and are subject to change. |
(q) | Income tax effect is calculated by multiplying the pre-tax amount by the estimated income tax rates that are expected to apply. |
(r) | Other income tax items represent the adjustment made to income tax expense to reflect a statutory tax rate estimated to be 25.5% in 2018 and 38.5% in 2017. |
(s) | Per share amounts are calculated by dividing the corresponding earnings (loss) by the diluted average number of common shares outstanding for the period. |
Appendix C-2: Utility Operating and Financial Measures | ||||
First Quarter 2018 vs. 2017 | ||||
First Quarter | ||||
2018 | 2017 | % Change | % Weather Adjusted (t) | |
GWh billed | ||||
Residential | 9,287 | 7,637 | 21.6 | 4.1 |
Commercial | 6,732 | 6,439 | 4.6 | 2.4 |
Governmental | 608 | 593 | 2.5 | 2.2 |
Industrial | 11,405 | 11,117 | 2.6 | 2.6 |
Total retail sales | 28,032 | 25,786 | 8.7 | 3.0 |
Wholesale | 3,244 | 3,022 | 7.3 | |
Total sales | 31,276 | 28,808 | 8.6 | |
Number of electric retail customers | ||||
Residential | 2,476,056 | 2,469,879 | 0.3 | |
Commercial | 356,034 | 355,138 | 0.3 | |
Governmental | 17,945 | 18,229 | (1.6) | |
Industrial | 40,856 | 41,043 | (0.5) | |
Total retail customers | 2,890,891 | 2,884,289 | 0.2 | |
As-reported net revenue ($ in millions) | 1,460 | 1,404 | 4.0 | |
Non-fuel O&M per MWh | $20.09 | $20.61 | (2.5) | |
Appendix C-3: Utility Operating Measures | ||||
Twelve Months Ended March 31, 2018 vs. 2017 | ||||
Twelve Months Ended March 31 | ||||
2018 | 2017 | % Change | % Weather Adjusted (t) | |
GWh billed | ||||
Residential | 35,484 | 34,612 | 2.5 | 3.0 |
Commercial | 29,039 | 29,125 | (0.3) | 1.8 |
Governmental | 2,525 | 2,540 | (0.6) | 0.1 |
Industrial | 48,057 | 45,801 | 4.9 | 4.9 |
Total retail sales | 115,105 | 112,078 | 2.7 | 3.4 |
(t) | The effects of weather were estimated using heating degree days and cooling degree days for the billing cycles from certain locations within each jurisdiction and comparing to “normal” weather based on 20-year historical data. The models used to estimate weather are updated periodically and are subject to change. |
Appendix D-1: EWC Operational Adjusted EBITDA - Reconciliation of GAAP to Non-GAAP Measures | |||
First Quarter 2018 vs. 2017 | |||
($ in millions) | First Quarter | ||
2018 | 2017 | Change | |
Net income (loss) | (18) | (27) | 9 |
Add back: interest expense | 8 | 6 | 2 |
Add back: income taxes | (1) | (78) | 77 |
Add back: depreciation and amortization | 38 | 53 | (15) |
Subtract: interest and investment income | (1) | 43 | (44) |
Add back: decommissioning expense | 58 | 75 | (17) |
Adjusted EBITDA (non-GAAP) | 86 | (15) | 101 |
Add back pre-tax special items for: | |||
Items associated with decisions to close or sell EWC nuclear plants | 99 | 231 | (132) |
Gain on the sale of FitzPatrick | — | (16) | 16 |
Operational adjusted EBITDA (non-GAAP) | 185 | 200 | (15) |
Appendix D-2: EWC Operational and Financial Measures | |||
First Quarter 2018 vs. 2017 (See Appendix G for reconciliation of GAAP to non-GAAP measures) | |||
First Quarter | |||
2018 | 2017 | % Change | |
Owned capacity (MW) (u) | 3,962 | 4,800 | (17.5) |
GWh billed | 7,885 | 8,363 | (5.7) |
As-reported net revenue ($ in millions) | 382 | 494 | (22.7) |
Operational net revenue (non-GAAP) ($ in millions) | 382 | 404 | (5.4) |
EWC Nuclear Fleet | |||
Capacity factor | 83% | 80% | 3.7 |
GWh billed | 6,408 | 7,835 | (18.2) |
Production cost per MWh | $18.75 | $16.36 | 14.6 |
Average energy/capacity revenue per MWh (v) | $56.96 | $55.15 | 3.3 |
As-reported net revenue ($ in millions) | 379 | 491 | (22.9) |
Operational net revenue ($ in millions) | 379 | 401 | (5.6) |
Refueling outage days | |||
FitzPatrick | — | 42 | |
Indian Point 2 | 13 | — | |
Indian Point 3 | — | 19 | |
(u) | FitzPatrick (838 MW) was sold on 3/31/17. |
(v) | Average energy and capacity revenue per MWh excluding FitzPatrick was $55.27 in first quarter 2017. |
Appendix E: GAAP and Non-GAAP Financial Measures | |||
First Quarter 2018 vs. 2017 (See Appendix G for reconciliation of GAAP to non-GAAP financial measures) | |||
For 12 months ending March 31 | 2018 | 2017 | Change |
GAAP Measures | |||
ROIC - as-reported | 3.9% | (1.3%) | 5.2% |
ROE - as-reported | 5.8% | (8.4%) | 14.2% |
Book value per share | $44.11 | $44.90 | ($0.79) |
End of period shares outstanding (in millions) | 180.8 | 179.4 | 1.4 |
Non-GAAP Measures | |||
ROIC - operational | 7.4% | 6.7% | 0.7% |
ROE - operational | 16.6% | 13.9% | 2.7% |
As of March 31 ($ in millions) | 2018 | 2017 | Change |
GAAP Measures | |||
Cash and cash equivalents | 1,206 | 1,083 | 123 |
Revolver capacity | 3,010 | 4,185 | (1,175) |
Commercial paper | 655 | 1,088 | (433) |
Total debt | 17,680 | 15,611 | 2,069 |
Securitization debt | 520 | 637 | (117) |
Debt to capital | 68.4% | 65.4% | 3.0% |
Off-balance sheet liabilities: | |||
Debt of joint ventures - Entergy’s share | 66 | 71 | (5) |
Leases - Entergy’s share | 429 | 397 | 32 |
Power purchase agreements accounted for as leases | 136 | 166 | (30) |
Total off-balance sheet liabilities | 631 | 634 | (3) |
Non-GAAP Financial Measures | |||
Debt to capital, excluding securitization debt | 67.7% | 64.4% | 3.3% |
Gross liquidity | 4,216 | 5,268 | (1,052) |
Net debt to net capital, excluding securitization debt | 66.1% | 62.7% | 3.4% |
Parent debt to total debt, excluding securitization debt | 21.2% | 21.1% | 0.1% |
Debt to operational adjusted EBITDA, excluding securitization debt | 5.0x | 4.4x | 0.6x |
Operational FFO to debt, excluding securitization debt | 15.4% | 17.3% | (1.9%) |
Appendix F-1: Definitions | |
Utility Operating and Financial Measures | |
GWh billed | Total number of GWh billed to retail and wholesale customers |
Net revenue | Operating revenues 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 the end of the prior year |
EWC Operating and Financial Measures | |
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 New England, 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 |
Appendix F-1: Definitions | ||
EWC Operating and Financial Measures (continued) | ||
GWh billed | Total number of GWh billed to customers and financially-settled instruments | |
Net revenue | Operating revenues less fuel, fuel-related expenses and purchased power | |
Offsetting positions | Transactions for the purchase of energy, generally to offset a Firm LD transaction | |
Owned capacity (MW) | Installed capacity owned by EWC | |
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 (May 31, 2019), Indian Point 2 (April 30, 2020), Indian Point 3 (April 30, 2021) and Palisades (May 31, 2022) | |
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 (May 31, 2019), Indian Point 2 (April 30, 2020), Indian Point 3 (April 30, 2021) and Palisades (May 31, 2022) | |
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 a scheduled refueling and maintenance outage during the period | |
Unit-contingent | Transaction under which power is supplied from a specific generation asset; if the asset is in 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 | |
ROE - as-reported | 12-months rolling net income attributable to Entergy Corporation divided by average common equity | |
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 | |
Securitization debt | Debt associated with securitization bonds issued to recover storm costs from hurricanes Rita, Ike and Gustav at E-TX and Hurricane Isaac at E-NO; the 2009 ice storm at E-AR and investment recovery of costs associated with the cancelled Little Gypsy repowering project at E-LA | |
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 and excluding decommissioning expense; for Entergy consolidated, also excludes AFUDC-equity funds and subtracts securitization proceeds |
Adjusted EPS | As-reported EPS excluding special items and normalizing weather and income taxes |
Debt to capital ratio, excluding securitization debt | Total debt divided by total capitalization, excluding securitization debt |
Debt to operational adjusted EBITDA ratio, excluding securitization debt | 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 charges |
Gross liquidity | Sum of cash and revolver capacity |
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 |
Operational adjusted EBITDA | Adjusted EBITDA excluding effects of special items |
Operational EPS | As-reported EPS excluding special items |
Operational FFO | FFO excluding the effects of special items |
Operational FFO to debt ratio, excluding securitization debt | 12-months rolling operational FFO as a percentage of end of period total debt excluding securitization debt |
Parent debt to total debt ratio, excluding securitization debt | End of period Entergy Corporation debt, including amounts drawn on credit revolver and commercial paper facilities, as a percent of consolidated total debt, excluding securitization debt |
ROE - operational | 12-months rolling operational net income attributable to Entergy Corporation divided by average common equity |
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 |
Utility, Parent & Other | Combines the Utility segment with Parent & Other, which is all of Entergy excluding the EWC segment |
Appendix F-2: Abbreviations and Acronyms | |||
ADIT AFUDC - borrowed funds AFUDC - equity funds ALJ AMI ANO APSC ARO ASU bps CCGT CCNO COD CT DCRF DOE E-AR E-LA E-MS E-NO E-TX EBITDA ENVY ESI EPS ETR EWC FERC FFO Firm LD FitzPatrick FRP GAAP Grand Gulf Indian Point 1 or IP1 Indian Point 2 or IP2 Indian Point 3 or IP3 IPEC ISO | Accumulated deferred income taxes Allowance for borrowed funds used during construction Allowance for equity funds used during construction Administrative Law Judge Advanced metering infrastructure Units 1 and 2 of Arkansas Nuclear One owned by E-AR (nuclear) Arkansas Public Service Commission Asset retirement obligation Accounting Standards Update issued by the Financial Accounting Standards Board Basis points Combined cycle gas turbine Council of the City of New Orleans, Louisiana Commercial operation date Simple cycle combustion turbine Distribution cost recovery factor U.S. Department of Energy Entergy Arkansas, Inc. Entergy Louisiana, LLC Entergy Mississippi, Inc. Entergy New Orleans, LLC Entergy Texas, Inc. Earnings before interest, income taxes, depreciation and amortization Entergy Nuclear Vermont Yankee Entergy Services, Inc. Earnings per share Entergy Corporation Entergy Wholesale Commodities Federal Energy Regulatory Commission Funds from operations Firm liquidated damages James A. FitzPatrick Nuclear Power Plant (nuclear, sold March 31, 2017) Formula rate plan U.S. generally accepted accounting principles Unit 1 of Grand Gulf Nuclear Station (nuclear), 90% owned or leased by SERI Indian Point Energy Center Unit 1 (nuclear) (shut down in 1974) Indian Point Energy Center Unit 2 (nuclear) Indian Point Energy Center Unit 3 (nuclear) Indian Point Energy Center (nuclear) Independent system operator | ISES 2 LPSC LTM MISO Moody’s MPSC MTEP Nelson 6 NEPOOL Ninemile 6 Non-fuel O&M NDT NOPS NRC NYISO NYPA NYSE O&M OCF OpCo OPEB Palisades Pilgrim PPA PUCT RFP ROE ROIC RPCE RS Cogen RSP S&P SEC SERI TCRF Union UP&O VPUC VY or Vermont Yankee WACC WPEC | Unit 2 of Independence Steam Electric Station (coal) Louisiana Public Service Commission Last twelve months Midcontinent Independent System Operator, Inc. Moody’s Investor Service Mississippi Public Service Commission MISO Transmission Expansion Planning Unit 6 of Roy S. Nelson plant (coal) New England Power Pool Ninemile Point Unit 6 (CCGT) Non-fuel operation and maintenance expense Nuclear decommissioning trust New Orleans Power Station (reciprocating internal combustion engine/natural gas) Nuclear Regulatory Commission New York Independent System Operator, Inc. New York Power Authority New York Stock Exchange Operation and maintenance expense Net cash flow provided by operating activities Operating Company Other post-employment benefits Palisades Power Plant (nuclear) Pilgrim Nuclear Power Station (nuclear) Power purchase agreement or purchased power agreement Public Utility Commission of Texas Request for proposals Return on equity Return on invested capital Rough production cost equalization RS Cogen facility (CCGT cogeneration) Rate Stabilization Plan (E-LA Gas) Standard & Poor’s U.S. Securities and Exchange Commission System Energy Resources, Inc. Transmission cost recovery factor Union Power Station (CCGT) Utility, Parent & Other Vermont Public Utility Commission Vermont Yankee Nuclear Power Station (nuclear) Weighted-average cost of capital Washington Parish Energy Center (CT/natural gas) |
Appendix G-1: Reconciliation of GAAP to Non-GAAP Financial Measures - EWC Operational Net Revenue | |||||||
($ in millions except where noted) | First Quarter | ||||||
2018 | 2017 | ||||||
EWC | |||||||
As-reported net revenue | (A) | 382 | 494 | ||||
Special items included in net revenue: | |||||||
EWC Nuclear costs associated with decisions to close or sell plants | — | 91 | |||||
Total special items included in net revenue | (B) | — | 91 | ||||
Operational net revenue | (A-B) | 382 | 404 | ||||
EWC Nuclear | |||||||
As-reported EWC Nuclear net revenue | (C) | 379 | 491 | ||||
Special items included in EWC Nuclear net revenue: | |||||||
EWC Nuclear costs associated with decisions to close or sell plants | — | 91 | |||||
Total special items included in EWC Nuclear net revenue | (D) | — | 91 | ||||
Operational EWC Nuclear net revenue | (C-D) | 379 | 401 | ||||
Appendix G-2: Reconciliation of GAAP to Non-GAAP Financial Measures - ROIC, ROE | |||
($ in millions except where noted) | First Quarter | ||
2018 | 2017 | ||
As-reported net income (loss) attributable to Entergy Corporation, rolling 12 months | (A) | 462 | (731) |
Preferred dividends | 14 | 17 | |
Tax effected interest expense | 499 | 409 | |
As-reported net income (loss) attributable to Entergy Corporation, rolling 12 months adjusted for preferred dividends and tax effected interest expense | (B) | 975 | (305) |
Special items in prior quarters | (793) | (1,842) | |
Items associated with decisions to close or sell EWC nuclear plants | (78) | (150) | |
Gain on the sale of FitzPatrick | — | 11 | |
Income tax benefit resulting from FitzPatrick transaction | — | 45 | |
Total special items, rolling 12 months | (C) | (871) | (1,937) |
Operational earnings, rolling 12 months adjusted for preferred dividends and tax effected interest expense (non-GAAP) | (B-C) | 1,846 | 1,632 |
Operational earnings, rolling 12 months (non-GAAP) | (A-C) | 1,333 | 1,206 |
Average invested capital | (D) | 24,862 | 24,321 |
Average common equity | (E) | 8,016 | 8,709 |
ROIC - as-reported | (B/D) | 3.9% | (1.3%) |
ROIC - operational | [(B-C)/D] | 7.4% | 6.7% |
ROE - as-reported | (A/E) | 5.8% | (8.4%) |
ROE - operational | [(A-C)/E] | 16.6% | 13.9% |
Appendix G-3: Reconciliation of GAAP to Non-GAAP Financial Measures - Debt Ratios excluding Securitization Debt; Gross Liquidity; Debt to Operational Adjusted EBITDA, excluding Securitization Debt; Operational FFO to Debt Ratio, excluding Securitization Debt | |||
($ in millions except where noted) | First Quarter | ||
2018 | 2017 | ||
Total debt | (A) | 17,680 | 15,611 |
Less securitization debt | (B) | 520 | 637 |
Total debt, excluding securitization debt | (C) | 17,160 | 14,974 |
Less cash and cash equivalents | (D) | 1,206 | 1,083 |
Net debt, excluding securitization debt | (E) | 15,954 | 13,891 |
Total capitalization | (F) | 25,853 | 23,871 |
Less securitization debt | (B) | 520 | 637 |
Total capitalization, excluding securitization debt | (G) | 25,333 | 23,234 |
Less cash and cash equivalents | (D) | 1,206 | 1,083 |
Net capital, excluding securitization debt | (H) | 24,127 | 22,151 |
Debt to capital | (A/F) | 68.4% | 65.4% |
Debt to capital, excluding securitization debt | (C/G) | 67.7% | 64.4% |
Net debt to net capital, excluding securitization debt | (E/H) | 66.1% | 62.7% |
Revolver capacity | (I) | 3,010 | 4,185 |
Gross liquidity | (D+I) | 4,216 | 5,268 |
Entergy Corporation notes: | |||
Due September 2020 | 450 | 450 | |
Due July 2022 | 650 | 650 | |
Due September 2026 | 750 | 750 | |
Total parent long-term debt | (J) | 1,850 | 1,850 |
Revolver draw | (K) | 1,125 | 225 |
Commercial paper | (L) | 655 | 1,088 |
Total parent debt | (J)+(K)+(L) | 3,630 | 3,163 |
Parent debt to total debt, excluding securitization debt | [((J)+(K)+(L))/(C)] | 21.2% | 21.1% |
Appendix G-3: Reconciliation of GAAP to Non-GAAP Financial Measures - Debt Ratios excluding Securitization Debt; Gross Liquidity; Debt to Operational Adjusted EBITDA, excluding Securitization Debt; Operational FFO to Debt Ratio, excluding Securitization Debt (continued) | |||
($ in millions except where noted) | First Quarter | ||
2018 | 2017 | ||
Total debt | (A) | 17,680 | 15,611 |
Less securitization debt | (B) | 520 | 637 |
Total debt, excluding securitization debt | (C) | 17,160 | 14,974 |
As-reported consolidated net income (loss), rolling 12 months | 476 | (714) | |
Add back (rolling 12 months): | |||
Interest expense | 670 | 664 | |
Income taxes | 578 | (949) | |
Depreciation and amortization | 1,390 | 1,360 | |
Regulatory charges (credits) | (4) | 8 | |
Decommissioning expense | 386 | 373 | |
Subtract (rolling 12 months): | |||
Securitization proceeds | 150 | 143 | |
Interest and investment income | 249 | 169 | |
AFUDC-equity funds | 104 | 68 | |
Adjusted EBITDA, rolling 12 months (non-GAAP) | (D) | 2,993 | 362 |
Add back special items (rolling 12 months pre-tax): | |||
Items associated with decisions to close or sell EWC nuclear plants | 511 | 3,121 | |
Tax reform | (56) | — | |
DOE litigation awards | — | (34) | |
Gain on the sale of FitzPatrick | — | (16) | |
Operational adjusted EBITDA, rolling 12 months (non-GAAP) | (E) | 3,448 | 3,433 |
Debt to operational adjusted EBITDA, excluding securitization debt | (C)/(E) | 5.0x | 4.4x |
Net cash flow provided by operating activities, rolling 12 months | (F) | 2,652 | 2,995 |
AFUDC-borrowed funds, rolling 12 months | (G) | (49) | (34) |
Working capital items in net cash flow provided by operating activities (rolling 12 months): | |||
Receivables | (123) | (17) | |
Fuel inventory | (26) | 54 | |
Accounts payable | 81 | 194 | |
Prepaid taxes and taxes accrued | 36 | (72) | |
Interest accrued | 5 | 6 | |
Other working capital accounts | (25) | 119 | |
Securitization regulatory charges | 121 | 114 | |
Total | (H) | 69 | 398 |
FFO, rolling 12 months | (F)+(G)-(H) | 2,534 | 2,563 |
Add back special items (rolling 12 months pre-tax): | |||
Items associated with decisions to close or sell EWC nuclear plants | 108 | 24 | |
Operational FFO, rolling 12 months | (I) | 2,642 | 2,587 |
Operational FFO to debt, excluding securitization debt | (I)/(C) | 15.4% | 17.3% |
Entergy Corporation | ||||||||||||||||
Consolidating Balance Sheet | ||||||||||||||||
March 31, 2018 | ||||||||||||||||
(Dollars in thousands) | ||||||||||||||||
(Unaudited) | ||||||||||||||||
Utility | Parent & Other | Entergy Wholesale Commodities | Consolidated | |||||||||||||
ASSETS | ||||||||||||||||
CURRENT ASSETS | ||||||||||||||||
Cash and cash equivalents: | ||||||||||||||||
Cash | $ | 43,667 | $ | 7,978 | $ | 6,276 | $ | 57,921 | ||||||||
Temporary cash investments | 902,398 | 7,935 | 237,342 | 1,147,675 | ||||||||||||
Total cash and cash equivalents | 946,065 | 15,913 | 243,618 | 1,205,596 | ||||||||||||
Notes receivable | — | (514,286 | ) | 514,286 | — | |||||||||||
Accounts receivable: | ||||||||||||||||
Customer | 546,158 | — | 70,495 | 616,653 | ||||||||||||
Allowance for doubtful accounts | (14,515 | ) | — | — | (14,515 | ) | ||||||||||
Associated companies | 21,216 | (28,115 | ) | 6,899 | — | |||||||||||
Other | 151,900 | — | 11,139 | 163,039 | ||||||||||||
Accrued unbilled revenues | 316,624 | — | — | 316,624 | ||||||||||||
Total accounts receivable | 1,021,383 | (28,115 | ) | 88,533 | 1,081,801 | |||||||||||
Deferred fuel costs | 83,445 | — | — | 83,445 | ||||||||||||
Fuel inventory - at average cost | 194,034 | — | 4,870 | 198,904 | ||||||||||||
Materials and supplies - at average cost | 691,264 | — | 50,413 | 741,677 | ||||||||||||
Deferred nuclear refueling outage costs | 111,438 | — | 927 | 112,365 | ||||||||||||
Prepayments and other | 167,946 | (9,149 | ) | 73,149 | 231,946 | |||||||||||
TOTAL | 3,215,575 | (535,637 | ) | 975,796 | 3,655,734 | |||||||||||
OTHER PROPERTY AND INVESTMENTS | ||||||||||||||||
Investment in affiliates - at equity | 1,390,785 | (1,390,674 | ) | 87 | 198 | |||||||||||
Decommissioning trust funds | 3,136,369 | — | 3,979,317 | 7,115,686 | ||||||||||||
Non-utility property - at cost (less accumulated depreciation) | 280,031 | (13 | ) | 9,056 | 289,074 | |||||||||||
Other | 431,321 | — | 2,547 | 433,868 | ||||||||||||
TOTAL | 5,238,506 | (1,390,687 | ) | 3,991,007 | 7,838,826 | |||||||||||
PROPERTY, PLANT, AND EQUIPMENT | ||||||||||||||||
Electric | 46,561,172 | 4,429 | 950,060 | 47,515,661 | ||||||||||||
Property under capital lease | 620,419 | — | — | 620,419 | ||||||||||||
Natural gas | 462,756 | — | — | 462,756 | ||||||||||||
Construction work in progress | 2,311,611 | 274 | 35,775 | 2,347,660 | ||||||||||||
Nuclear fuel | 750,557 | — | 107,336 | 857,893 | ||||||||||||
TOTAL PROPERTY, PLANT AND EQUIPMENT | 50,706,515 | 4,703 | 1,093,171 | 51,804,389 | ||||||||||||
Less - accumulated depreciation and amortization | 21,070,885 | 198 | 630,632 | 21,701,715 | ||||||||||||
PROPERTY, PLANT AND EQUIPMENT - NET | 29,635,630 | 4,505 | 462,539 | 30,102,674 | ||||||||||||
DEFERRED DEBITS AND OTHER ASSETS | ||||||||||||||||
Regulatory assets: | ||||||||||||||||
Other regulatory assets | 4,851,338 | — | — | 4,851,338 | ||||||||||||
Deferred fuel costs | 239,347 | — | — | 239,347 | ||||||||||||
Goodwill | 374,099 | — | 3,073 | 377,172 | ||||||||||||
Accumulated deferred income taxes | 16,679 | 295 | 4,170 | 21,144 | ||||||||||||
Other | 119,387 | 8,255 | 67,648 | 195,290 | ||||||||||||
TOTAL | 5,600,850 | 8,550 | 74,891 | 5,684,291 | ||||||||||||
TOTAL ASSETS | $ | 43,690,561 | $ | (1,913,269 | ) | $ | 5,504,233 | $ | 47,281,525 | |||||||
*Totals may not foot due to rounding. |
Entergy Corporation | ||||||||||||||||
Consolidating Balance Sheet | ||||||||||||||||
March 31, 2018 | ||||||||||||||||
(Dollars in thousands) | ||||||||||||||||
(Unaudited) | ||||||||||||||||
Utility | Parent & Other | Entergy Wholesale Commodities | Consolidated | |||||||||||||
LIABILITIES AND SHAREHOLDERS' EQUITY | ||||||||||||||||
CURRENT LIABILITIES | ||||||||||||||||
Currently maturing long-term debt | $ | 1,260,008 | $ | — | $ | — | $ | 1,260,008 | ||||||||
Notes payable and commercial paper: | ||||||||||||||||
Associated companies | — | (198,557 | ) | 198,557 | — | |||||||||||
Other | 149,979 | 655,152 | — | 805,131 | ||||||||||||
Account payable: | ||||||||||||||||
Associated companies | 10,053 | (25,958 | ) | 15,905 | — | |||||||||||
Other | 979,837 | 97 | 280,784 | 1,260,718 | ||||||||||||
Customer deposits | 403,072 | — | — | 403,072 | ||||||||||||
Taxes accrued | 152,343 | 27,076 | (20,752 | ) | 158,667 | |||||||||||
Interest accrued | 166,720 | 11,059 | 182 | 177,961 | ||||||||||||
Deferred fuel costs | 58,032 | — | — | 58,032 | ||||||||||||
Obligations under capital leases | 1,419 | — | — | 1,419 | ||||||||||||
Pension and other postretirement liabilities | 51,247 | — | 12,365 | 63,612 | ||||||||||||
Current portion of unprotected excess accumulated deferred | ||||||||||||||||
income taxes | 912,103 | — | — | 912,103 | ||||||||||||
Other | 105,817 | 1,730 | 24,402 | 131,949 | ||||||||||||
TOTAL | 4,250,630 | 470,599 | 511,443 | 5,232,672 | ||||||||||||
NON-CURRENT LIABILITIES | ||||||||||||||||
Accumulated deferred income taxes and taxes accrued | 5,397,638 | (214,379 | ) | (731,091 | ) | 4,452,168 | ||||||||||
Accumulated deferred investment tax credits | 217,502 | — | — | 217,502 | ||||||||||||
Obligations under capital leases | 21,632 | — | — | 21,632 | ||||||||||||
Regulatory liability for income taxes - net | 1,981,963 | — | — | 1,981,963 | ||||||||||||
Other regulatory liabilities | 1,563,278 | — | — | 1,563,278 | ||||||||||||
Decommissioning and retirement cost liabilities | 3,126,332 | — | 3,202,332 | 6,328,664 | ||||||||||||
Accumulated provisions | 488,504 | — | 522 | 489,026 | ||||||||||||
Pension and other postretirement liabilities | 2,101,434 | — | 719,802 | 2,821,236 | ||||||||||||
Long-term debt | 12,510,111 | 2,964,017 | 117,500 | 15,591,628 | ||||||||||||
Other | 726,480 | (383,277 | ) | 65,811 | 409,014 | |||||||||||
TOTAL | 28,134,874 | 2,366,361 | 3,374,876 | 33,876,111 | ||||||||||||
Subsidiaries' preferred stock without sinking fund | 173,550 | — | 24,249 | 197,799 | ||||||||||||
COMMON EQUITY | ||||||||||||||||
Common stock, $.01 par value, authorized 500,000,000 shares; | ||||||||||||||||
issued 254,752,788 shares in 2018 | 1,973,768 | (2,172,323 | ) | 201,103 | 2,548 | |||||||||||
Paid-in capital | 2,934,976 | 1,241,079 | 1,241,208 | 5,417,263 | ||||||||||||
Retained earnings | 6,513,670 | 1,438,175 | 541,945 | 8,493,790 | ||||||||||||
Accumulated other comprehensive loss | (170,907 | ) | — | (390,591 | ) | (561,498 | ) | |||||||||
Less - treasury stock, at cost (73,953,521 shares in 2018) | 120,000 | 5,257,160 | — | 5,377,160 | ||||||||||||
TOTAL | 11,131,507 | (4,750,229 | ) | 1,593,665 | 7,974,943 | |||||||||||
TOTAL LIABILITIES AND EQUITY | $ | 43,690,561 | $ | (1,913,269 | ) | $ | 5,504,233 | $ | 47,281,525 | |||||||
*Totals may not foot due to rounding. |
Entergy Corporation | ||||||||||||||||
Consolidating Balance Sheet | ||||||||||||||||
December 31, 2017 | ||||||||||||||||
(Dollars in thousands) | ||||||||||||||||
(Unaudited) | ||||||||||||||||
Utility | Parent & Other | Entergy Wholesale Commodities | Consolidated | |||||||||||||
ASSETS | ||||||||||||||||
CURRENT ASSETS | ||||||||||||||||
Cash and cash equivalents: | ||||||||||||||||
Cash | $ | 50,270 | $ | 971 | $ | 5,388 | $ | 56,629 | ||||||||
Temporary cash investments | 494,158 | 3,663 | 226,822 | 724,644 | ||||||||||||
Total cash and cash equivalents | 544,428 | 4,634 | 232,210 | 781,273 | ||||||||||||
Notes receivable | — | (514,418 | ) | 514,418 | — | |||||||||||
Accounts receivable: | ||||||||||||||||
Customer | 561,751 | — | 111,596 | 673,347 | ||||||||||||
Allowance for doubtful accounts | (13,587 | ) | — | — | (13,587 | ) | ||||||||||
Associated companies | 43,639 | (55,019 | ) | 11,381 | — | |||||||||||
Other | 159,396 | — | 9,981 | 169,377 | ||||||||||||
Accrued unbilled revenues | 383,813 | — | — | 383,813 | ||||||||||||
Total accounts receivable | 1,135,012 | (55,019 | ) | 132,958 | 1,212,950 | |||||||||||
Deferred fuel costs | 95,746 | — | — | 95,746 | ||||||||||||
Fuel inventory - at average cost | 178,813 | — | 3,830 | 182,643 | ||||||||||||
Materials and supplies - at average cost | 672,715 | — | 50,506 | 723,222 | ||||||||||||
Deferred nuclear refueling outage costs | 130,103 | — | 3,061 | 133,164 | ||||||||||||
Prepayments and other | 150,568 | (8,677 | ) | 14,442 | 156,333 | |||||||||||
TOTAL | 2,907,385 | (573,480 | ) | 951,425 | 3,285,331 | |||||||||||
OTHER PROPERTY AND INVESTMENTS | ||||||||||||||||
Investment in affiliates - at equity | 1,390,785 | (1,390,673 | ) | 86 | 198 | |||||||||||
Decommissioning trust funds | 3,162,649 | — | 4,049,344 | 7,211,993 | ||||||||||||
Non-utility property - at cost (less accumulated depreciation) | 251,904 | (13 | ) | 9,089 | 260,980 | |||||||||||
Other | 439,264 | — | 2,598 | 441,862 | ||||||||||||
TOTAL | 5,244,602 | (1,390,686 | ) | 4,061,117 | 7,915,033 | |||||||||||
PROPERTY, PLANT, AND EQUIPMENT | ||||||||||||||||
Electric | 46,332,630 | 4,406 | 950,333 | 47,287,370 | ||||||||||||
Property under capital lease | 620,544 | — | — | 620,544 | ||||||||||||
Natural gas | 453,162 | — | — | 453,162 | ||||||||||||
Construction work in progress | 1,949,769 | 253 | 30,487 | 1,980,508 | ||||||||||||
Nuclear fuel | 822,260 | — | 100,941 | 923,200 | ||||||||||||
TOTAL PROPERTY, PLANT AND EQUIPMENT | 50,178,365 | 4,659 | 1,081,761 | 51,264,784 | ||||||||||||
Less - accumulated depreciation and amortization | 21,003,295 | 198 | 596,931 | 21,600,424 | ||||||||||||
PROPERTY, PLANT AND EQUIPMENT - NET | 29,175,070 | 4,461 | 484,830 | 29,664,360 | ||||||||||||
DEFERRED DEBITS AND OTHER ASSETS | ||||||||||||||||
Regulatory assets: | ||||||||||||||||
Regulatory asset for income taxes - net | — | — | — | — | ||||||||||||
Other regulatory assets | 4,935,689 | — | — | 4,935,689 | ||||||||||||
Deferred fuel costs | 239,298 | — | — | 239,298 | ||||||||||||
Goodwill | 374,099 | — | 3,073 | 377,172 | ||||||||||||
Accumulated deferred income taxes | 32,238 | 40,541 | 105,425 | 178,204 | ||||||||||||
Other | 70,288 | 9,635 | 32,139 | 112,062 | ||||||||||||
TOTAL | 5,651,612 | 50,176 | 140,637 | 5,842,425 | ||||||||||||
TOTAL ASSETS | $ | 42,978,669 | $ | (1,909,529 | ) | $ | 5,638,009 | $ | 46,707,149 | |||||||
*Totals may not foot due to rounding. |
Entergy Corporation | ||||||||||||||||
Consolidating Balance Sheet | ||||||||||||||||
December 31, 2017 | ||||||||||||||||
(Dollars in thousands) | ||||||||||||||||
(Unaudited) | ||||||||||||||||
Utility | Parent & Other | Entergy Wholesale Commodities | Consolidated | |||||||||||||
LIABILITIES AND SHAREHOLDERS' EQUITY | ||||||||||||||||
CURRENT LIABILITIES | ||||||||||||||||
Currently maturing long-term debt | $ | 760,007 | $ | — | $ | — | $ | 760,007 | ||||||||
Notes payable and commercial paper: | ||||||||||||||||
Associated companies | — | (6,433 | ) | 6,433 | — | |||||||||||
Other | 111,345 | 1,466,963 | — | 1,578,308 | ||||||||||||
Account payable: | ||||||||||||||||
Associated companies | 31,970 | (67,310 | ) | 35,340 | — | |||||||||||
Other | 1,211,661 | 109 | 240,446 | 1,452,216 | ||||||||||||
Customer deposits | 401,330 | — | — | 401,330 | ||||||||||||
Taxes accrued | 241,877 | (12,298 | ) | (14,612 | ) | 214,967 | ||||||||||
Interest accrued | 161,077 | 26,603 | 292 | 187,972 | ||||||||||||
Deferred fuel costs | 146,522 | — | — | 146,522 | ||||||||||||
Obligations under capital leases | 1,502 | — | — | 1,502 | ||||||||||||
Pension and other postretirement liabilities | 59,378 | — | 12,234 | 71,612 | ||||||||||||
Other | 129,001 | 1,958 | 90,812 | 221,771 | ||||||||||||
TOTAL | 3,255,670 | 1,409,592 | 370,945 | 5,036,207 | ||||||||||||
NON-CURRENT LIABILITIES | ||||||||||||||||
Accumulated deferred income taxes and taxes accrued | 5,288,573 | (151,174 | ) | (670,896 | ) | 4,466,503 | ||||||||||
Accumulated deferred investment tax credits | 219,634 | — | — | 219,634 | ||||||||||||
Obligations under capital leases | 22,015 | — | — | 22,015 | ||||||||||||
Regulatory liability for income taxes - net | 2,900,204 | — | — | 2,900,204 | ||||||||||||
Other regulatory liabilities | 1,588,520 | — | — | 1,588,520 | ||||||||||||
Decommissioning and retirement cost liabilities | 3,002,469 | — | 3,183,345 | 6,185,814 | ||||||||||||
Accumulated provisions | 477,742 | — | 531 | 478,273 | ||||||||||||
Pension and other postretirement liabilities | 2,170,518 | — | 740,136 | 2,910,654 | ||||||||||||
Long-term debt | 12,163,671 | 2,048,518 | 103,070 | 14,315,259 | ||||||||||||
Other | 714,509 | (393,075 | ) | 72,314 | 393,748 | |||||||||||
TOTAL | 28,547,855 | 1,504,269 | 3,428,500 | 33,480,624 | ||||||||||||
Subsidiaries' preferred stock without sinking fund | 173,554 | — | 24,249 | 197,803 | ||||||||||||
COMMON EQUITY | ||||||||||||||||
Common stock, $.01 par value, authorized 500,000,000 shares; | ||||||||||||||||
issued 254,752,788 shares in 2017 | 2,030,268 | (2,228,823 | ) | 201,103 | 2,548 | |||||||||||
Paid-in capital | 2,934,943 | 1,006,941 | 1,491,549 | 5,433,433 | ||||||||||||
Retained earnings | 6,304,977 | 1,676,129 | (3,404 | ) | 7,977,702 | |||||||||||
Accumulated other comprehensive income (loss) | (148,598 | ) | — | 125,067 | (23,531 | ) | ||||||||||
Less - treasury stock, at cost (74,235,135 shares in 2017) | 120,000 | 5,277,637 | — | 5,397,637 | ||||||||||||
TOTAL | 11,001,590 | (4,823,390 | ) | 1,814,315 | 7,992,515 | |||||||||||
TOTAL LIABILITIES AND EQUITY | $ | 42,978,669 | $ | (1,909,529 | ) | $ | 5,638,009 | $ | 46,707,149 | |||||||
*Totals may not foot due to rounding. | ||||||||||||||||
Entergy Corporation | ||||||||||||||||
Consolidating Income Statement | ||||||||||||||||
Three Months Ended March 31, 2018 | ||||||||||||||||
(Dollars in thousands) | ||||||||||||||||
(Unaudited) | ||||||||||||||||
Utility | Parent & Other | Entergy Wholesale Commodities | Consolidated | |||||||||||||
OPERATING REVENUES | ||||||||||||||||
Electric | $ | 2,248,295 | $ | (33 | ) | $ | — | $ | 2,248,262 | |||||||
Natural gas | 56,695 | — | — | 56,695 | ||||||||||||
Competitive businesses | — | — | 418,924 | 418,924 | ||||||||||||
Total | 2,304,990 | (33 | ) | 418,924 | 2,723,881 | |||||||||||
OPERATING EXPENSES | ||||||||||||||||
Operating and Maintenance: | ||||||||||||||||
Fuel, fuel related expenses, and gas purchased for resale | 423,397 | (33 | ) | 19,932 | 443,296 | |||||||||||
Purchased power | 378,988 | 29 | 17,006 | 396,023 | ||||||||||||
Nuclear refueling outage expenses | 40,473 | — | 2,287 | 42,760 | ||||||||||||
Other operation and maintenance | 588,005 | 4,823 | 190,757 | 783,585 | ||||||||||||
Asset write-offs, impairments and related charges | — | — | 72,924 | 72,924 | ||||||||||||
Decommissioning | 36,265 | — | 58,135 | 94,400 | ||||||||||||
Taxes other than income taxes | 147,916 | 959 | 16,343 | 165,218 | ||||||||||||
Depreciation and amortization | 308,545 | 371 | 38,149 | 347,065 | ||||||||||||
Other regulatory charges | 42,946 | — | — | 42,946 | ||||||||||||
Total | 1,966,535 | 6,149 | 415,533 | 2,388,217 | ||||||||||||
OPERATING INCOME | 338,455 | (6,182 | ) | 3,391 | 335,664 | |||||||||||
OTHER INCOME (DEDUCTIONS) | ||||||||||||||||
Allowance for equity funds used during construction | 28,343 | — | — | 28,343 | ||||||||||||
Interest and investment income | 56,804 | (38,574 | ) | (1,360 | ) | 16,870 | ||||||||||
Miscellaneous - net | (17,132 | ) | (1,600 | ) | (12,624 | ) | (31,356 | ) | ||||||||
Total | 68,015 | (40,174 | ) | (13,984 | ) | 13,857 | ||||||||||
INTEREST EXPENSE | ||||||||||||||||
Interest expense | 149,571 | 25,088 | 8,264 | 182,923 | ||||||||||||
Allowance for borrowed funds used during construction | (13,265 | ) | — | — | (13,265 | ) | ||||||||||
Total | 136,306 | 25,088 | 8,264 | 169,658 | ||||||||||||
INCOME BEFORE INCOME TAXES | 270,164 | (71,444 | ) | (18,857 | ) | 179,863 | ||||||||||
Income taxes | 52,224 | (7,483 | ) | (1,078 | ) | 43,663 | ||||||||||
CONSOLIDATED NET INCOME | 217,940 | (63,961 | ) | (17,779 | ) | 136,200 | ||||||||||
Preferred dividend requirements of subsidiaries | 2,892 | — | 547 | 3,439 | ||||||||||||
NET INCOME ATTRIBUTABLE TO ENTERGY CORPORATION | $ | 215,048 | $ | (63,961 | ) | $ | (18,326 | ) | $ | 132,761 | ||||||
EARNINGS PER AVERAGE COMMON SHARE: | ||||||||||||||||
BASIC | $1.19 | ($0.36) | ($0.10) | $0.73 | ||||||||||||
DILUTED | $1.19 | ($0.36) | ($0.10) | $0.73 | ||||||||||||
AVERAGE NUMBER OF COMMON SHARES OUTSTANDING: | ||||||||||||||||
BASIC | 180,707,575 | |||||||||||||||
DILUTED | 181,431,968 | |||||||||||||||
*Totals may not foot due to rounding. | ||||||||||||||||
Entergy Corporation | ||||||||||||||||
Consolidating Income Statement | ||||||||||||||||
Three Months Ended March 31, 2017 | ||||||||||||||||
(Dollars in thousands) | ||||||||||||||||
(Unaudited) | ||||||||||||||||
Utility | Parent & Other | Entergy Wholesale Commodities | Consolidated | |||||||||||||
OPERATING REVENUES | ||||||||||||||||
Electric | $ | 1,991,761 | $ | (21 | ) | $ | — | $ | 1,991,740 | |||||||
Natural gas | 43,351 | — | — | 43,351 | ||||||||||||
Competitive businesses | — | — | 553,367 | 553,367 | ||||||||||||
Total | 2,035,112 | (21 | ) | 553,367 | 2,588,458 | |||||||||||
OPERATING EXPENSES | ||||||||||||||||
Operation and Maintenance: | ||||||||||||||||
Fuel, fuel related expenses, and gas purchased for resale | 395,945 | (21 | ) | 21,642 | 417,566 | |||||||||||
Purchased power | 320,295 | 21 | 37,452 | 357,768 | ||||||||||||
Nuclear refueling outage expenses | 36,577 | — | 5,987 | 42,564 | ||||||||||||
Other operation and maintenance | 557,134 | 4,854 | 284,868 | 846,856 | ||||||||||||
Asset write-offs, impairments and related charges | — | — | 211,791 | 211,791 | ||||||||||||
Decommissioning | 39,510 | — | 74,864 | 114,374 | ||||||||||||
Taxes other than income taxes | 132,623 | 809 | 22,921 | 156,353 | ||||||||||||
Depreciation and amortization | 294,358 | 314 | 52,593 | 347,265 | ||||||||||||
Other regulatory credits | (85,302 | ) | — | — | (85,302 | ) | ||||||||||
Total | 1,691,140 | 5,977 | 712,118 | 2,409,235 | ||||||||||||
Gain on sale of assets | — | — | 16,270 | 16,270 | ||||||||||||
OPERATING INCOME | 343,972 | (5,998 | ) | (142,481 | ) | 195,493 | ||||||||||
OTHER INCOME (DEDUCTIONS) | ||||||||||||||||
Allowance for equity funds used during construction | 19,008 | — | — | 19,008 | ||||||||||||
Interest and investment income | 51,681 | (38,270 | ) | 43,138 | 56,549 | |||||||||||
Miscellaneous - net | (14,224 | ) | (1,215 | ) | 250 | (15,189 | ) | |||||||||
Total | 56,465 | (39,485 | ) | 43,388 | 60,368 | |||||||||||
INTEREST EXPENSE | ||||||||||||||||
Interest expense | 143,364 | 21,284 | 6,441 | 171,089 | ||||||||||||
Allowance for borrowed funds used during construction | (9,042 | ) | — | — | (9,042 | ) | ||||||||||
Total | 134,322 | 21,284 | 6,441 | 162,047 | ||||||||||||
INCOME BEFORE INCOME TAXES | 266,115 | (66,767 | ) | (105,534 | ) | 93,814 | ||||||||||
Income taxes | 98,492 | (12,392 | ) | (78,337 | ) | 7,763 | ||||||||||
CONSOLIDATED NET INCOME | 167,623 | (54,375 | ) | (27,197 | ) | 86,051 | ||||||||||
Preferred dividend requirements of subsidiaries | 2,899 | — | 547 | 3,446 | ||||||||||||
NET INCOME ATTRIBUTABLE TO ENTERGY CORPORATION | $ | 164,724 | $ | (54,375 | ) | $ | (27,744 | ) | $ | 82,605 | ||||||
EARNINGS PER AVERAGE COMMON SHARE: | ||||||||||||||||
BASIC | $0.92 | ($0.30) | ($0.16) | $0.46 | ||||||||||||
DILUTED | $0.92 | ($0.30) | ($0.16) | $0.46 | ||||||||||||
AVERAGE NUMBER OF COMMON SHARES OUTSTANDING: | ||||||||||||||||
BASIC | 179,335,063 | |||||||||||||||
DILUTED | 179,842,053 |
Entergy Corporation | ||||||||||||||||
Consolidating Income Statement | ||||||||||||||||
Twelve Months Ended March 31, 2018 | ||||||||||||||||
(Dollars in thousands) | ||||||||||||||||
(Unaudited) | ||||||||||||||||
Utility | Parent & Other | Entergy Wholesale Commodities | Consolidated | |||||||||||||
OPERATING REVENUES | ||||||||||||||||
Electric | $ | 9,535,544 | $ | (127 | ) | $ | — | $ | 9,535,417 | |||||||
Natural gas | 152,200 | — | — | 152,200 | ||||||||||||
Competitive businesses | — | — | 1,522,286 | 1,522,286 | ||||||||||||
Total | 9,687,744 | (127 | ) | 1,522,286 | 11,209,903 | |||||||||||
OPERATING EXPENSES | ||||||||||||||||
Operating and Maintenance: | ||||||||||||||||
Fuel, fuel related expenses, and gas purchased for resale | 1,936,028 | (127 | ) | 81,418 | 2,017,319 | |||||||||||
Purchased power | 1,381,854 | 123 | 84,228 | 1,466,205 | ||||||||||||
Nuclear refueling outage expenses | 157,906 | — | 10,441 | 168,347 | ||||||||||||
Other operation and maintenance | 2,449,197 | 27,096 | 775,704 | 3,251,997 | ||||||||||||
Asset write-offs, impairments and related charges | — | — | 399,505 | 399,505 | ||||||||||||
Decommissioning | 147,482 | — | 238,229 | 385,711 | ||||||||||||
Taxes other than income taxes | 551,700 | 1,683 | 73,039 | 626,422 | ||||||||||||
Depreciation and amortization | 1,209,366 | 1,735 | 178,677 | 1,389,778 | ||||||||||||
Other regulatory charges (credits) - net | (3,652 | ) | — | — | (3,652 | ) | ||||||||||
Total | 7,829,881 | 30,510 | 1,841,241 | 9,701,632 | ||||||||||||
OPERATING INCOME (LOSS) | 1,857,863 | (30,637 | ) | (318,955 | ) | 1,508,271 | ||||||||||
OTHER INCOME (DEDUCTIONS) | ||||||||||||||||
Allowance for equity funds used during construction | 104,424 | — | — | 104,424 | ||||||||||||
Interest and investment income | 223,440 | (154,544 | ) | 179,623 | 248,519 | |||||||||||
Miscellaneous - net | (64,631 | ) | (5,388 | ) | (67,269 | ) | (137,288 | ) | ||||||||
Total | 263,233 | (159,932 | ) | 112,354 | 215,655 | |||||||||||
INTEREST EXPENSE | ||||||||||||||||
Interest expense | 598,375 | 95,134 | 25,537 | 719,046 | ||||||||||||
Allowance for borrowed funds used during construction | (49,092 | ) | — | — | (49,092 | ) | ||||||||||
Total | 549,283 | 95,134 | 25,537 | 669,954 | ||||||||||||
INCOME (LOSS) BEFORE INCOME TAXES | 1,571,813 | (285,703 | ) | (232,138 | ) | 1,053,972 | ||||||||||
Income taxes | 748,348 | (100,657 | ) | (69,220 | ) | 578,471 | ||||||||||
CONSOLIDATED NET INCOME (LOSS) | 823,465 | (185,046 | ) | (162,918 | ) | 475,501 | ||||||||||
Preferred dividend requirements of subsidiaries | 11,546 | — | 2,188 | 13,734 | ||||||||||||
NET INCOME (LOSS) ATTRIBUTABLE TO ENTERGY CORPORATION | $ | 811,919 | $ | (185,046 | ) | $ | (165,106 | ) | $ | 461,767 | ||||||
EARNINGS (LOSS) PER AVERAGE COMMON SHARE: | ||||||||||||||||
BASIC | $4.51 | ($1.03) | ($0.91) | $2.57 | ||||||||||||
DILUTED | $4.48 | ($1.02) | ($0.91) | $2.55 | ||||||||||||
AVERAGE NUMBER OF COMMON SHARES OUTSTANDING: | ||||||||||||||||
BASIC | 180,010,225 | |||||||||||||||
DILUTED | 180,971,491 | |||||||||||||||
*Totals may not foot due to rounding. | ||||||||||||||||
Entergy Corporation | ||||||||||||||||
Consolidating Income Statement | ||||||||||||||||
Twelve Months Ended March 31, 2017 | ||||||||||||||||
(Dollars in thousands) | ||||||||||||||||
(Unaudited) | ||||||||||||||||
Utility | Parent & Other | Entergy Wholesale Commodities | Consolidated | |||||||||||||
OPERATING REVENUES | ||||||||||||||||
Electric | $ | 8,816,339 | $ | (101 | ) | $ | — | $ | 8,816,238 | |||||||
Natural gas | 127,086 | — | — | 127,086 | ||||||||||||
Competitive businesses | — | — | 1,880,927 | 1,880,927 | ||||||||||||
Total | 8,943,425 | (101 | ) | 1,880,927 | 10,824,251 | |||||||||||
OPERATING EXPENSES | ||||||||||||||||
Operating and Maintenance: | ||||||||||||||||
Fuel, fuel related expenses, and gas purchased for resale | 1,498,928 | (101 | ) | 222,973 | 1,721,800 | |||||||||||
Purchased power | 1,228,183 | 101 | 87,687 | 1,315,972 | ||||||||||||
Nuclear refueling outage expenses | 131,668 | — | 68,344 | 200,011 | ||||||||||||
Other operation and maintenance | 2,366,810 | 23,012 | 965,777 | 3,355,600 | ||||||||||||
Asset write-offs, impairments and related charges | — | — | 3,040,067 | 3,040,067 | ||||||||||||
Decommissioning | 154,622 | — | 218,549 | 373,171 | ||||||||||||
Taxes other than income taxes | 505,112 | 1,011 | 92,954 | 599,076 | ||||||||||||
Depreciation and amortization | 1,162,138 | 1,703 | 196,338 | 1,360,179 | ||||||||||||
Other regulatory charges - net | 7,781 | — | — | 7,781 | ||||||||||||
Total | 7,055,242 | 25,726 | 4,892,689 | 11,973,657 | ||||||||||||
Gain on sale of assets | — | — | 16,270 | 16,270 | ||||||||||||
OPERATING INCOME (LOSS) | 1,888,183 | (25,827 | ) | (2,995,492 | ) | (1,133,136 | ) | |||||||||
OTHER INCOME (DEDUCTIONS) | ||||||||||||||||
Allowance for equity funds used during construction | 67,638 | — | — | 67,638 | ||||||||||||
Interest and investment income | 197,145 | (153,017 | ) | 124,794 | 168,922 | |||||||||||
Miscellaneous - net | (65,245 | ) | (8,130 | ) | (28,896 | ) | (102,272 | ) | ||||||||
Total | 199,538 | (161,147 | ) | 95,898 | 134,288 | |||||||||||
INTEREST EXPENSE | ||||||||||||||||
Interest expense | 587,108 | 87,519 | 23,196 | 697,823 | ||||||||||||
Allowance for borrowed funds used during construction | (33,535 | ) | — | — | (33,535 | ) | ||||||||||
Total | 553,573 | 87,519 | 23,196 | 664,288 | ||||||||||||
INCOME (LOSS) BEFORE INCOME TAXES | 1,534,148 | (274,493 | ) | (2,922,790 | ) | (1,663,135 | ) | |||||||||
Income taxes | 415,044 | (41,572 | ) | (1,322,914 | ) | (949,441 | ) | |||||||||
CONSOLIDATED NET INCOME (LOSS) | 1,119,104 | (232,921 | ) | (1,599,876 | ) | (713,694 | ) | |||||||||
Preferred dividend requirements of subsidiaries | 15,097 | — | 2,188 | 17,284 | ||||||||||||
NET INCOME (LOSS) ATTRIBUTABLE TO ENTERGY CORPORATION | $ | 1,104,007 | $ | (232,921 | ) | $ | (1,602,064 | ) | $ | (730,978 | ) | |||||
EARNINGS (LOSS) PER AVERAGE COMMON SHARE: | ||||||||||||||||
BASIC | $6.17 | ($1.30) | ($8.95) | ($4.08) | ||||||||||||
DILUTED | $6.17 | ($1.30) | ($8.95) | ($4.08) | ||||||||||||
AVERAGE NUMBER OF COMMON SHARES OUTSTANDING: | ||||||||||||||||
BASIC | 179,073,043 | |||||||||||||||
DILUTED | 179,073,043 | |||||||||||||||
*Totals may not foot due to rounding. |
Entergy Corporation | ||||||||||||
Consolidated Cash Flow Statement | ||||||||||||
Three Months Ended March 31, 2018 vs. 2017 | ||||||||||||
(Dollars in thousands) | ||||||||||||
(Unaudited) | ||||||||||||
2018 | 2017 | Variance | ||||||||||
OPERATING ACTIVITIES | ||||||||||||
Consolidated net income | $ | 136,200 | $ | 86,051 | $ | 50,149 | ||||||
Adjustments to reconcile consolidated net income to net cash | ||||||||||||
flow provided by operating activities: | ||||||||||||
Depreciation, amortization, and decommissioning, including nuclear fuel amortization | 525,181 | 531,373 | (6,192 | ) | ||||||||
Deferred income taxes, investment tax credits, and non-current taxes accrued | 104,607 | 16,497 | 88,110 | |||||||||
Asset write-offs, impairments and related charges | 25,800 | 145,026 | (119,226 | ) | ||||||||
Gain on sale of assets | — | (16,270 | ) | 16,270 | ||||||||
Changes in working capital: | ||||||||||||
Receivables | 131,150 | 156,201 | (25,051 | ) | ||||||||
Fuel inventory | (16,261 | ) | 6,465 | (22,726 | ) | |||||||
Accounts payable | (68,857 | ) | (47,682 | ) | (21,175 | ) | ||||||
Taxes accrued | (56,301 | ) | (58,832 | ) | 2,531 | |||||||
Interest accrued | (10,011 | ) | (13,921 | ) | 3,910 | |||||||
Deferred fuel costs | (76,238 | ) | (7,389 | ) | (68,849 | ) | ||||||
Other working capital accounts | (28,004 | ) | (7,324 | ) | (20,680 | ) | ||||||
Changes in provisions for estimated losses | 10,744 | (4,031 | ) | 14,775 | ||||||||
Changes in other regulatory assets | 84,349 | 47,497 | 36,852 | |||||||||
Changes in other regulatory liabilities | (31,380 | ) | (18,324 | ) | (13,056 | ) | ||||||
Changes in pensions and other postretirement liabilities | (97,418 | ) | (86,430 | ) | (10,988 | ) | ||||||
Other | (76,168 | ) | (199,514 | ) | 123,346 | |||||||
Net cash flow provided by operating activities | 557,393 | 529,393 | 28,000 | |||||||||
INVESTING ACTIVITIES | ||||||||||||
Construction/capital expenditures | (931,479 | ) | (794,448 | ) | (137,031 | ) | ||||||
Allowance for equity funds used during construction | 28,512 | 19,254 | 9,258 | |||||||||
Nuclear fuel purchases | (49,647 | ) | (137,613 | ) | 87,966 | |||||||
Proceeds from sale of assets | — | 100,000 | (100,000 | ) | ||||||||
Insurance proceeds received for property damages | 1,582 | 20,909 | (19,327 | ) | ||||||||
Changes in securitization account | (7,063 | ) | (963 | ) | (6,100 | ) | ||||||
Payments to storm reserve escrow account | (1,175 | ) | (480 | ) | (695 | ) | ||||||
Receipts from storm reserve escrow account | — | 8,836 | (8,836 | ) | ||||||||
Increase in other investments | (406 | ) | (10,377 | ) | 9,971 | |||||||
Litigation proceeds for reimbursement of spent nuclear fuel storage costs | — | 25,493 | (25,493 | ) | ||||||||
Proceeds from nuclear decommissioning trust fund sales | 1,091,332 | 513,750 | 577,582 | |||||||||
Investment in nuclear decommissioning trust funds | (1,106,094 | ) | (556,161 | ) | (549,933 | ) | ||||||
Net cash flow used in investing activities | (974,438 | ) | (811,800 | ) | (162,638 | ) | ||||||
FINANCING ACTIVITIES | ||||||||||||
Proceeds from the issuance of: | ||||||||||||
Long-term debt | 2,505,726 | 236,198 | 2,269,528 | |||||||||
Treasury stock | 1,952 | 2,448 | (496 | ) | ||||||||
Retirement of long-term debt | (734,000 | ) | (811,690 | ) | 77,690 | |||||||
Changes in credit borrowings and commercial paper - net | (773,177 | ) | 908,378 | (1,681,555 | ) | |||||||
Other | 5,193 | 1,810 | 3,383 | |||||||||
Dividends paid: | ||||||||||||
Common stock | (160,887 | ) | (156,073 | ) | (4,814 | ) | ||||||
Preferred stock | (3,439 | ) | (3,446 | ) | 7 | |||||||
Net cash flow provided by financing activities | 841,368 | 177,625 | 663,743 | |||||||||
Net increase (decrease) in cash and cash equivalents | 424,323 | (104,782 | ) | 529,105 | ||||||||
Cash and cash equivalents at beginning of period | 781,273 | 1,187,844 | (406,571 | ) | ||||||||
Cash and cash equivalents at end of period | $ | 1,205,596 | $ | 1,083,062 | $ | 122,534 | ||||||
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION: | ||||||||||||
Cash paid (received) during the period for: | ||||||||||||
Interest - net of amount capitalized | $ | 185,606 | $ | 178,134 | $ | 7,472 | ||||||
Income taxes | $ | (4,297 | ) | $ | (18,044 | ) | $ | 13,747 | ||||
Entergy Corporation | ||||||||||||
Consolidated Cash Flow Statement | ||||||||||||
Twelve Months Ended March 31, 2018 vs. 2017 | ||||||||||||
(Dollars in thousands) | ||||||||||||
(Unaudited) | ||||||||||||
2018 | 2017 | Variance | ||||||||||
OPERATING ACTIVITIES | ||||||||||||
Consolidated net income (loss) | $ | 475,501 | $ | (713,694 | ) | $ | 1,189,195 | |||||
Adjustments to reconcile consolidated net income (loss) to net cash | ||||||||||||
flow provided by operating activities: | ||||||||||||
Depreciation, amortization, and decommissioning, including nuclear fuel amortization | 2,072,386 | 2,154,416 | (82,030 | ) | ||||||||
Deferred income taxes, investment tax credits, and non-current taxes accrued | 617,163 | (895,175 | ) | 1,512,338 | ||||||||
Asset write-offs, impairments and related charges | 238,025 | 2,973,302 | (2,735,277 | ) | ||||||||
Gain on sale of asset | — | (16,270 | ) | 16,270 | ||||||||
Changes in working capital: | ||||||||||||
Receivables | (122,688 | ) | (17,306 | ) | (105,382 | ) | ||||||
Fuel inventory | (25,769 | ) | 53,764 | (79,533 | ) | |||||||
Accounts payable | 80,627 | 194,103 | (113,476 | ) | ||||||||
Taxes accrued | 36,384 | (71,799 | ) | 108,183 | ||||||||
Interest accrued | 4,652 | 6,279 | (1,627 | ) | ||||||||
Deferred fuel costs | (12,559 | ) | (346,851 | ) | 334,292 | |||||||
Other working capital accounts | (25,011 | ) | 119,164 | (144,175 | ) | |||||||
Changes in provisions for estimated losses | 11,496 | 20,842 | (9,346 | ) | ||||||||
Changes in other regulatory assets | 632,356 | (57,019 | ) | 689,375 | ||||||||
Changes in other regulatory liabilities | 2,902,739 | 120,972 | 2,781,767 | |||||||||
Deferred tax rate change recognized as regulatory liability / asset | (3,665,498 | ) | — | (3,665,498 | ) | |||||||
Changes in pensions and other postretirement liabilities | (141,674 | ) | (134,303 | ) | (7,371 | ) | ||||||
Other | (426,630 | ) | (395,154 | ) | (31,476 | ) | ||||||
Net cash flow provided by operating activities | 2,651,500 | 2,995,271 | (343,771 | ) | ||||||||
INVESTING ACTIVITIES | ||||||||||||
Construction/capital expenditures | (3,744,563 | ) | (2,938,659 | ) | (805,904 | ) | ||||||
Allowance for equity funds used during construction | 105,258 | 68,492 | 36,766 | |||||||||
Nuclear fuel purchases | (289,358 | ) | (366,500 | ) | 77,142 | |||||||
Payment for purchase of plant or assets | (16,762 | ) | (1,551 | ) | (15,211 | ) | ||||||
Proceeds from sale of assets | — | 100,000 | (100,000 | ) | ||||||||
Insurance proceeds received for property damages | 6,830 | 41,877 | (35,047 | ) | ||||||||
Changes in securitization account | (4,777 | ) | 4,443 | (9,220 | ) | |||||||
Payments to storm reserve escrow account | (3,573 | ) | (1,657 | ) | (1,916 | ) | ||||||
Receipts from storm reserve escrow account | 2,487 | 8,836 | (6,349 | ) | ||||||||
Increase in other investments | 11,049 | 195,187 | (184,138 | ) | ||||||||
Litigation proceeds for reimbursement of spent nuclear fuel storage costs | — | 194,578 | (194,578 | ) | ||||||||
Proceeds from nuclear decommissioning trust fund sales | 3,740,329 | 2,193,256 | 1,547,073 | |||||||||
Investment in nuclear decommissioning trust funds | (3,810,607 | ) | (2,282,123 | ) | (1,528,484 | ) | ||||||
Net cash flow used in investing activities | (4,003,687 | ) | (2,783,821 | ) | (1,219,866 | ) | ||||||
FINANCING ACTIVITIES | ||||||||||||
Proceeds from the issuance of: | ||||||||||||
Long-term debt | 4,078,918 | 4,166,948 | (88,030 | ) | ||||||||
Preferred stock of subsidiary | 14,399 | — | 14,399 | |||||||||
Treasury stock | 80,233 | 29,775 | 50,458 | |||||||||
Retirement of long-term debt | (1,507,991 | ) | (4,219,344 | ) | 2,711,353 | |||||||
Repurchase / redemption of preferred stock | (20,599 | ) | (115,283 | ) | 94,684 | |||||||
Changes in credit borrowings and commercial paper - net | (518,259 | ) | 557,311 | (1,075,570 | ) | |||||||
Other | (4,348 | ) | (4,418 | ) | 70 | |||||||
Dividends paid: | ||||||||||||
Common stock | (633,699 | ) | (616,069 | ) | (17,630 | ) | ||||||
Preferred stock | (13,933 | ) | (18,959 | ) | 5,026 | |||||||
Net cash flow provided by (used in) financing activities | 1,474,721 | (220,039 | ) | 1,694,760 | ||||||||
Net increase (decrease) in cash and cash equivalents | 122,534 | (8,589 | ) | 131,123 | ||||||||
Cash and cash equivalents at beginning of period | 1,083,062 | 1,091,651 | (8,589 | ) | ||||||||
Cash and cash equivalents at end of period | $ | 1,205,596 | $ | 1,083,062 | $ | 122,534 | ||||||
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION: | ||||||||||||
Cash paid during the period for: | ||||||||||||
Interest - net of amount capitalized | $ | 685,843 | $ | 673,608 | $ | 12,235 |
Income taxes | $ | 372 | $ | 50,891 | $ | (50,519 | ) |