Table of contents | Page | ||||
News release Appendices A: Consolidated results and adjustments B: Earnings variance analysis C: Utility operating and financial measures D: Consolidated financial measures E: Definitions and abbreviations and acronyms F: Other GAAP to non-GAAP reconciliations Financial statements | 1 8 9 13 16 17 18 20 22 |
Consolidated earnings (GAAP and non-GAAP measures) | ||||||||||||||||||||
Fourth quarter and full year 2023 vs. 2022 (See Appendix A for reconciliation of GAAP to non-GAAP measures and description of adjustments) | ||||||||||||||||||||
Fourth quarter | Full year | |||||||||||||||||||
2023 | 2022 | Change | 2023 | 2022 | Change | |||||||||||||||
(After-tax, $ in millions) | ||||||||||||||||||||
As-reported earnings | 988 | 106 | 881 | 2,357 | 1,103 | 1,253 | ||||||||||||||
Less adjustments | 877 | (1) | 877 | 919 | (217) | 1,136 | ||||||||||||||
Adjusted earnings (non-GAAP) | 111 | 107 | 4 | 1,438 | 1,320 | 118 | ||||||||||||||
Estimated weather impact | (12) | (1) | (12) | 91 | 86 | 5 | ||||||||||||||
(After-tax, per share in $) | ||||||||||||||||||||
As-reported earnings | 4.64 | 0.51 | 4.13 | 11.10 | 5.37 | 5.73 | ||||||||||||||
Less adjustments | 4.12 | - | 4.12 | 4.33 | (1.05) | 5.38 | ||||||||||||||
Adjusted earnings (non-GAAP) | 0.52 | 0.51 | 0.01 | 6.77 | 6.42 | 0.35 | ||||||||||||||
Estimated weather impact | (0.06) | - | (0.05) | 0.43 | 0.42 | 0.01 | ||||||||||||||
Media inquiries: Neal Kirby 504-576-4238 nkirby@entergy.com | Investor relations inquiries: Bill Abler 281-297-5436 wabler@entergy.com |
Appendix A-1: Consolidated earnings - reconciliation of GAAP to non-GAAP measures Fourth quarter and full year 2023 vs. 2022 (See Appendix A-2 and Appendix A-3 for details on adjustments) | ||||||||||||||||||||
Fourth quarter | Full year | |||||||||||||||||||
2023 | 2022 | Change | 2023 | 2022 | Change | |||||||||||||||
(After-tax, $ in millions) | ||||||||||||||||||||
As-reported earnings (loss) | ||||||||||||||||||||
Utility | 844 | 241 | 603 | 2,507 | 1,407 | 1,101 | ||||||||||||||
Parent & Other | ||||||||||||||||||||
2022 EWC | - | (12) | 12 | - | 63 | (63) | ||||||||||||||
All other | 144 | (122) | 266 | (151) | (366) | 215 | ||||||||||||||
Total Parent & Other | 144 | (135) | 278 | (151) | (303) | 153 | ||||||||||||||
Consolidated | 988 | 106 | 881 | 2,357 | 1,103 | 1,253 | ||||||||||||||
Less adjustments | ||||||||||||||||||||
Utility | 602 | 12 | 590 | 611 | (280) | 891 | ||||||||||||||
Parent & Other | ||||||||||||||||||||
2022 EWC | - | (12) | 12 | - | 63 | (63) | ||||||||||||||
All other | 275 | - | 275 | 307 | - | 307 | ||||||||||||||
Total Parent & Other | 275 | (12) | 287 | 307 | 63 | 245 | ||||||||||||||
Consolidated | 877 | (1) | 877 | 919 | (217) | 1,136 | ||||||||||||||
Adjusted earnings (loss) (non-GAAP) | ||||||||||||||||||||
Utility | 242 | 229 | 13 | 1,896 | 1,686 | 209 | ||||||||||||||
Parent & Other | ||||||||||||||||||||
2022 EWC | - | - | - | - | - | - | ||||||||||||||
All other | (132) | (122) | (9) | (458) | (366) | (92) | ||||||||||||||
Total Parent & Other | (132) | (122) | (9) | (458) | (366) | (92) | ||||||||||||||
Consolidated | 111 | 107 | 4 | 1,438 | 1,320 | 118 | ||||||||||||||
Estimated weather impact | (12) | (1) | (12) | 91 | 86 | 5 | ||||||||||||||
Diluted average number of common shares outstanding (in millions) | 213 | 209 | 4 | 212 | 206 | 7 | ||||||||||||||
(After-tax, per share in $) (a) | ||||||||||||||||||||
As-reported earnings (loss) | ||||||||||||||||||||
Utility | 3.96 | 1.15 | 2.81 | 11.81 | 6.84 | 4.96 | ||||||||||||||
Parent & Other | ||||||||||||||||||||
2022 EWC | - | (0.06) | 0.06 | - | 0.31 | (0.31) | ||||||||||||||
All other | 0.67 | (0.58) | 1.26 | (0.71) | (1.78) | 1.07 | ||||||||||||||
Total Parent & Other | 0.67 | (0.64) | 1.32 | (0.71) | (1.48) | 0.77 | ||||||||||||||
Consolidated | 4.64 | 0.51 | 4.13 | 11.10 | 5.37 | 5.73 | ||||||||||||||
Less adjustments | ||||||||||||||||||||
Utility | 2.82 | 0.06 | 2.77 | 2.88 | (1.36) | 4.24 | ||||||||||||||
Parent & Other | ||||||||||||||||||||
2022 EWC | - | (0.06) | 0.06 | - | 0.31 | (0.31) | ||||||||||||||
All other | 1.29 | - | 1.29 | 1.45 | - | 1.45 | ||||||||||||||
Total Parent & Other | 1.29 | (0.06) | 1.35 | 1.45 | 0.31 | 1.14 | ||||||||||||||
Consolidated | 4.12 | - | 4.12 | 4.33 | (1.05) | 5.38 | ||||||||||||||
Adjusted earnings (loss) (non-GAAP) | ||||||||||||||||||||
Utility | 1.14 | 1.09 | 0.05 | 8.93 | 8.20 | 0.72 | ||||||||||||||
Parent & Other | ||||||||||||||||||||
2022 EWC | - | - | - | - | - | - | ||||||||||||||
All other | (0.62) | (0.58) | (0.04) | (2.16) | (1.78) | (0.38) | ||||||||||||||
Total Parent & Other | (0.62) | (0.58) | (0.04) | (2.16) | (1.78) | (0.38) | ||||||||||||||
Consolidated | 0.52 | 0.51 | 0.01 | 6.77 | 6.42 | 0.35 | ||||||||||||||
Estimated weather impact | (0.06) | - | (0.05) | 0.43 | 0.42 | 0.01 | ||||||||||||||
Appendix A-2: Adjustments by driver (shown as positive/(negative) impact on earnings or EPS) | |||||||||||||||||||||||
Fourth quarter and full year 2023 vs. 2022 | |||||||||||||||||||||||
Fourth quarter | Full year | ||||||||||||||||||||||
2023 | 2022 | Change | 2023 | 2022 | Change | ||||||||||||||||||
(Pre-tax except for income taxes and totals; $ in millions) | |||||||||||||||||||||||
Utility | |||||||||||||||||||||||
Customer sharing of tax benefits as a result of the 2016–2018 IRS audit resolution | (98) | - | (98) | (98) | - | (98) | |||||||||||||||||
E-AR write-off of assets related to the ANO stator incident | - | - | - | (78) | - | (78) | |||||||||||||||||
Impacts from storm cost approvals and securitizations, including customer sharing (excluding income tax items below) | - | - | - | (87) | (215) | 128 | |||||||||||||||||
SERI regulatory charge resulting from partial settlement and offer of settlement for pending litigation | - | - | - | - | (551) | 551 | |||||||||||||||||
Impacts from FERC’s December 2022 SERI order on the sale-leaseback complaint | - | 20 | (20) | - | 20 | (20) | |||||||||||||||||
Income tax effect on Utility adjustments above | 26 | (8) | 35 | 73 | 183 | (110) | |||||||||||||||||
2016–2018 IRS audit resolution | 568 | - | 568 | 568 | - | 568 | |||||||||||||||||
E-LA reversal of regulatory liability associated with Hurricane Isaac securitization, initially recorded in 2017 as a result of the TCJA | 106 | - | 106 | 106 | - | 106 | |||||||||||||||||
E-LA income tax benefit resulting from securitization | - | - | - | 129 | 283 | (154) | |||||||||||||||||
Total Utility | 602 | 12 | 590 | 611 | (280) | 891 | |||||||||||||||||
Parent & Other | |||||||||||||||||||||||
2022 EWC | |||||||||||||||||||||||
Income before income taxes | - | (4) | 4 | - | 119 | (119) | |||||||||||||||||
Income taxes | - | (8) | 8 | - | (54) | 54 | |||||||||||||||||
Preferred dividend requirement | - | (1) | 1 | - | (2) | 2 | |||||||||||||||||
Total 2022 EWC | - | (12) | 12 | - | 63 | (63) | |||||||||||||||||
All Other | |||||||||||||||||||||||
2016–2018 IRS audit resolution | 275 | - | 275 | 275 | - | 275 | |||||||||||||||||
DOE spent nuclear fuel litigation settlement (IPEC) | - | - | - | 40 | - | 40 | |||||||||||||||||
Income tax effect on adjustments above | - | - | - | (9) | - | (9) | |||||||||||||||||
Total Parent & Other | 275 | (12) | 288 | 307 | 63 | 245 | |||||||||||||||||
Total adjustments | 877 | (1) | 877 | 919 | (217) | 1,136 | |||||||||||||||||
(After-tax, per share in $) (b) | |||||||||||||||||||||||
Utility | |||||||||||||||||||||||
Customer sharing of tax benefits as a result of the 2016–2018 IRS audit resolution | (0.34) | - | (0.34) | (0.34) | - | (0.34) | |||||||||||||||||
E-AR write-off of assets related to the ANO stator incident | - | - | - | (0.28) | - | (0.28) | |||||||||||||||||
Impacts from storm cost approvals and securitizations, including customer sharing (excluding income tax items below) | - | - | - | (0.29) | (0.79) | 0.51 | |||||||||||||||||
SERI regulatory charge resulting from partial settlement and offer of settlement for pending litigation | - | - | - | - | (2.01) | 2.01 | |||||||||||||||||
Impacts from FERC’s December 2022 SERI order on the sale-leaseback complaint | - | 0.06 | (0.06) | - | 0.06 | (0.06) | |||||||||||||||||
2016–2018 IRS audit resolution | 2.67 | - | 2.67 | 2.67 | - | 2.67 | |||||||||||||||||
E-LA reversal of regulatory liability associated with Hurricane Isaac securitization, initially recorded in 2017 as a result of the TCJA | 0.50 | - | 0.50 | 0.50 | - | 0.50 | |||||||||||||||||
E-LA income tax benefit resulting from securitization | - | - | - | 0.61 | 1.38 | (0.77) | |||||||||||||||||
Total Utility | 2.82 | 0.06 | 2.77 | 2.88 | (1.36) | 4.24 | |||||||||||||||||
Parent & Other | |||||||||||||||||||||||
Total 2022 EWC | - | (0.06) | 0.06 | - | 0.31 | (0.31) | |||||||||||||||||
2016–2018 IRS audit resolution | 1.29 | - | 1.29 | 1.30 | - | 1.30 | |||||||||||||||||
DOE spent nuclear fuel litigation settlement (IPEC) | - | - | - | 0.15 | - | 0.15 | |||||||||||||||||
Total Parent & Other | 1.29 | (0.06) | 1.35 | 1.45 | 0.31 | 1.14 | |||||||||||||||||
Total adjustments | 4.12 | - | 4.12 | 4.33 | (1.05) | 5.38 | |||||||||||||||||
Appendix A-3: Adjustments by income statement line item (shown as positive/(negative) impact on earnings) | ||||||||||||||||||||
Fourth quarter and full year 2023 vs. 2022 | ||||||||||||||||||||
(Pre-tax except for income taxes, preferred dividend requirements, and totals; $ in millions) | ||||||||||||||||||||
Fourth quarter | Full year | |||||||||||||||||||
2023 | 2022 | Change | 2023 | 2022 | Change | |||||||||||||||
Utility | ||||||||||||||||||||
Operating revenues | - | - | - | 31 | 46 | (16) | ||||||||||||||
Asset write-offs and impairments | - | - | - | (78) | - | (78) | ||||||||||||||
Other regulatory charges (credits)–net | (98) | - | (98) | (174) | (775) | 601 | ||||||||||||||
Other income (deductions) | - | - | - | (15) | (37) | 22 | ||||||||||||||
Depreciation and amortization | - | 33 | (33) | - | 33 | (33) | ||||||||||||||
Income taxes | 700 | (21) | 721 | 848 | 453 | 395 | ||||||||||||||
Total Utility | 602 | 12 | 590 | 611 | (280) | 891 | ||||||||||||||
Parent & Other | ||||||||||||||||||||
2022 EWC | ||||||||||||||||||||
Operating revenues | - | 43 | (43) | - | 343 | (343) | ||||||||||||||
Fuel and fuel-related expenses | - | (18) | 18 | - | (98) | 98 | ||||||||||||||
Purchased power | - | (20) | 20 | - | (83) | 83 | ||||||||||||||
Nuclear refueling outage expenses | - | - | - | - | (18) | 18 | ||||||||||||||
Other O&M | - | (10) | 10 | - | (103) | 103 | ||||||||||||||
Asset write-offs and impairments | - | - | - | - | 163 | (163) | ||||||||||||||
Decommissioning | - | - | - | - | (28) | 28 | ||||||||||||||
Taxes other than income taxes | - | (3) | 3 | - | (16) | 16 | ||||||||||||||
Depreciation and amortization | - | (1) | 1 | - | (14) | 14 | ||||||||||||||
Other income (deductions) | - | 8 | (8) | - | (18) | 18 | ||||||||||||||
Interest expense | - | (3) | 3 | - | (8) | 8 | ||||||||||||||
Income taxes | - | (8) | 8 | - | (54) | 54 | ||||||||||||||
Preferred dividend requirements | - | (1) | 1 | - | (2) | 2 | ||||||||||||||
Total 2022 EWC | - | (12) | 12 | - | 63 | (63) | ||||||||||||||
All Other | ||||||||||||||||||||
Asset write-offs and impairments | - | - | - | 40 | - | 40 | ||||||||||||||
Income taxes | 275 | - | 275 | 267 | - | 267 | ||||||||||||||
Total Parent & Other | 275 | (12) | 287 | 307 | 63 | 245 | ||||||||||||||
Total adjustments | 877 | (1) | 877 | 919 | (217) | 1,136 | ||||||||||||||
Appendix A-4: Consolidated operating cash flow | ||||||||||||||||||||
Fourth quarter and full year 2023 vs. 2022 | ||||||||||||||||||||
($ in millions) | ||||||||||||||||||||
Fourth quarter | Full year | |||||||||||||||||||
2023 | 2022 | Change | 2023 | 2022 | Change | |||||||||||||||
Utility | 1,576 | 1,089 | 487 | 4,878 | 3,031 | 1,847 | ||||||||||||||
Parent & Other | ||||||||||||||||||||
2022 EWC | - | (103) | 103 | - | (81) | 81 | ||||||||||||||
All other | (513) | (210) | (303) | (584) | (365) | (219) | ||||||||||||||
Total Parent & Other | (513) | (313) | (200) | (584) | (446) | (138) | ||||||||||||||
Consolidated | 1,063 | 776 | 287 | 4,294 | 2,585 | 1,709 | ||||||||||||||
Appendix B-1: As-reported and adjusted earnings per share variance analysis (c), (d), (e) | ||||||||||||||||||||||||||||||||
Fourth quarter 2023 vs. 2022 | ||||||||||||||||||||||||||||||||
(After-tax, per share in $) | ||||||||||||||||||||||||||||||||
Parent & Other | ||||||||||||||||||||||||||||||||
Utility | 2022 EWC (f) | All other | Consolidated | |||||||||||||||||||||||||||||
As- reported | Adjusted | As- reported | As- reported | Adjusted | As- reported | Adjusted | ||||||||||||||||||||||||||
2022 earnings (loss) | 1.15 | 1.09 | (0.06) | (0.58) | (0.58) | 0.51 | 0.51 | |||||||||||||||||||||||||
Operating revenue less: fuel, fuel-related expenses and gas purchased for resale; purchased power; and other regulatory charges (credits)–net | (0.24) | 0.11 | (g) | (0.02) | 0.01 | 0.01 | (0.24) | 0.12 | ||||||||||||||||||||||||
Nuclear refueling outage expense | (0.01) | (0.01) | - | - | - | (0.01) | (0.01) | |||||||||||||||||||||||||
Other O&M | (0.22) | (0.22) | (h) | 0.04 | (0.05) | (0.05) | (i) | (0.24) | (0.27) | |||||||||||||||||||||||
Asset write-offs and impairments | (0.01) | (0.01) | - | (0.01) | (0.01) | (0.02) | (0.02) | |||||||||||||||||||||||||
Decommissioning expense | (0.01) | (0.01) | - | - | - | (0.01) | (0.01) | |||||||||||||||||||||||||
Taxes other than income taxes | - | - | 0.01 | - | - | 0.01 | - | |||||||||||||||||||||||||
Depreciation/amortization exp. | (0.21) | (0.09) | (j) | - | (0.01) | (0.01) | (0.21) | (0.10) | ||||||||||||||||||||||||
Other income (deductions) | 0.20 | 0.20 | (k) | (0.03) | 0.05 | 0.05 | (l) | 0.22 | 0.25 | |||||||||||||||||||||||
Interest expense | (0.04) | (0.04) | 0.01 | (0.03) | (0.03) | (0.07) | (0.08) | |||||||||||||||||||||||||
Income taxes – other | 3.41 | 0.13 | (m) | 0.04 | 1.32 | - | (n) | 4.78 | 0.14 | |||||||||||||||||||||||
Share effect | (0.07) | (0.02) | (o) | - | (0.01) | 0.01 | (0.09) | (0.01) | ||||||||||||||||||||||||
2023 earnings (loss) | 3.96 | 1.14 | - | 0.67 | (0.62) | 4.64 | 0.52 | |||||||||||||||||||||||||
Appendix B-2: As-reported and adjusted earnings per share variance analysis (c), (d), (e) | ||||||||||||||||||||||||||||||||
Full year 2023 vs. 2022 | ||||||||||||||||||||||||||||||||
(After-tax, per share in $) | ||||||||||||||||||||||||||||||||
Parent & Other | ||||||||||||||||||||||||||||||||
Utility | 2022 EWC (f) | All other | Consolidated | |||||||||||||||||||||||||||||
As- reported | Adjusted | As- reported | As- reported | Adjusted | As- reported | Adjusted | ||||||||||||||||||||||||||
2022 earnings (loss) | 6.84 | 8.20 | 0.31 | (1.78) | (1.78) | 5.37 | 6.42 | |||||||||||||||||||||||||
Operating revenue less: fuel, fuel-related expenses and gas purchased for resale; purchased power; and other regulatory charges (credits)–net | 2.89 | 0.85 | (g) | (0.62) | 0.06 | 0.06 | (p) | 2.33 | 0.91 | |||||||||||||||||||||||
Nuclear refueling outage expense | (0.05) | (0.05) | (q) | 0.07 | - | - | 0.03 | (0.05) | ||||||||||||||||||||||||
Other O&M | 0.22 | 0.22 | (r) | 0.40 | (0.09) | (0.09) | (i) | 0.53 | 0.13 | |||||||||||||||||||||||
Asset write-offs and impairments | (0.29) | (0.01) | (s) | (0.63) | 0.14 | (0.01) | (t) | (0.78) | (0.02) | |||||||||||||||||||||||
Decommissioning expense | (0.04) | (0.04) | 0.11 | - | - | 0.07 | (0.04) | |||||||||||||||||||||||||
Taxes other than income taxes | (0.13) | (0.13) | (u) | 0.06 | (0.01) | (0.01) | (0.08) | (0.14) | ||||||||||||||||||||||||
Depreciation/amortization exp. | (0.34) | (0.22) | (j) | 0.06 | (0.02) | (0.02) | (0.30) | (0.24) | ||||||||||||||||||||||||
Other income (deductions) | 0.70 | 0.59 | (k) | 0.07 | (0.20) | (0.20) | (v) | 0.56 | 0.38 | |||||||||||||||||||||||
Interest expense | (0.24) | (0.24) | (w) | 0.03 | (0.14) | (0.14) | (x) | (0.35) | (0.38) | |||||||||||||||||||||||
Income taxes – other | 2.63 | 0.04 | (m) | 0.14 | 1.32 | (0.02) | (n) | 4.09 | 0.02 | |||||||||||||||||||||||
Preferred dividend requirements and noncontrolling interests | - | - | 0.01 | (0.01) | (0.01) | - | (0.01) | |||||||||||||||||||||||||
Share effect | (0.39) | (0.30) | (o) | - | 0.02 | 0.07 | (o) | (0.37) | (0.23) | |||||||||||||||||||||||
2023 earnings (loss) | 11.81 | 8.93 | - | (0.71) | (2.16) | 11.10 | 6.77 | |||||||||||||||||||||||||
4Q23 | 4Q22 | FY23 | FY22 | |||||||||||
Utility operating revenue | 5 | 5 | 13 | (45) | ||||||||||
Utility income taxes - other | (5) | (5) | (13) | 45 |
4Q23 | 4Q22 | FY23 | FY22 | |||||||||||
Utility regulatory charges (credits) | 4 | 14 | 14 | 26 | ||||||||||
Utility preferred dividend requirements and noncontrolling interest | (4) | (14) | (14) | (26) |
Utility as-reported operating revenue less fuel, fuel-related expenses and gas purchased for resale; purchased power; and other regulatory charges (credits)-net variance analysis 2023 vs. 2022 ($ EPS) | ||||||||
4Q | FY | |||||||
Electric volume / weather | (0.06) | 0.02 | ||||||
Retail electric price | 0.20 | 1.14 | ||||||
4Q23 E-LA and E-NO customer sharing of IRS audit resolution | (0.34) | (0.35) | ||||||
3Q23 E-TX adjustments to regulatory provisions | - | 0.11 | ||||||
3Q23 E-TX base rate case relate-back | (0.01) | (0.04) | ||||||
3Q23 SERI depreciation rate settlement (largely offset by a retroactive reduction in depreciation expense) | - | (0.15) | ||||||
1Q23 E-LA provision for customer sharing of securitization benefits | - | (0.37) | ||||||
1Q23 E-LA true-up of carrying charges on storm costs | - | 0.15 | ||||||
3Q22 reg. credit for E-MS 2021 FRP lookback true-up | - | (0.05) | ||||||
3Q22 reg. credit for retroactive portion of E-MS 2022 FRP rate change | - | (0.03) | ||||||
2Q22 increase in provision for potential refunds in SERI complaints | - | 2.01 | ||||||
2Q22 E-LA provision for customer sharing of securitization benefits | - | 0.81 | ||||||
2Q22 reg. provisions for true-up of E-LA and E-TX equity carrying costs on 2020 storms | - | (0.26) | ||||||
2Q22 / 1Q22 reg. provisions for true-up of E-LA and E-TX cost of debt from 2020 storms | - | (0.07) | ||||||
Reg. provisions for decommissioning items | (0.01) | (0.02) | ||||||
Grand Gulf recovery | (0.02) | (0.09) | ||||||
Other | - | 0.08 | ||||||
Total | (0.24) | 2.89 |
Appendix C: Utility operating and financial measures | ||||||||||||||||||||||||||
Fourth quarter and full year 2023 vs. 2022 | ||||||||||||||||||||||||||
Fourth quarter | Full year | |||||||||||||||||||||||||
2023 | 2022 | % Change | % Weather adjusted (y) | 2023 | 2022 | % Change | % Weather adjusted (y) | |||||||||||||||||||
GWh sold | ||||||||||||||||||||||||||
Residential | 7,409 | 7,916 | (6.4) | (2.4) | 36,372 | 37,134 | (2.1) | (0.6) | ||||||||||||||||||
Commercial | 6,355 | 6,284 | 1.1 | 0.5 | 28,221 | 27,982 | 0.9 | (0.6) | ||||||||||||||||||
Governmental | 572 | 583 | (1.9) | (2.0) | 2,458 | 2,512 | (2.1) | (2.9) | ||||||||||||||||||
Industrial | 12,984 | 12,599 | 3.1 | 3.1 | 52,807 | 52,501 | 0.6 | 0.6 | ||||||||||||||||||
Total retail sales | 27,320 | 27,382 | (0.2) | 0.8 | 119,858 | 120,129 | (0.2) | (0.1) | ||||||||||||||||||
Wholesale | 3,599 | 3,597 | 0.1 | 15,189 | 15,968 | (4.9) | ||||||||||||||||||||
Total sales | 30,919 | 30,979 | (0.2) | 135,047 | 136,097 | (0.8) | ||||||||||||||||||||
Number of electric retail customers | ||||||||||||||||||||||||||
Residential | 2,581,555 | 2,564,646 | 0.7 | |||||||||||||||||||||||
Commercial | 368,665 | 371,407 | (0.7) | |||||||||||||||||||||||
Governmental | 17,999 | 18,304 | (1.7) | |||||||||||||||||||||||
Industrial | 46,060 | 47,711 | (3.5) | |||||||||||||||||||||||
Total retail customers | 3,014,279 | 3,002,068 | 0.4 | |||||||||||||||||||||||
Other O&M and nuclear refueling outage exp. per MWh | $28.13 | $26.01 | 8.2 | $22.13 | $22.32 | (0.9) | ||||||||||||||||||||
Appendix D: GAAP and non-GAAP financial measures | |||||||||||
Full year 2023 vs. 2022 (See Appendix F for reconciliation of GAAP to non-GAAP financial measures) | |||||||||||
For 12 months ending December 31 | 2023 | 2022 | Change | ||||||||
GAAP measure | |||||||||||
As-reported ROE | 17.1% | 9.0% | 8.1% | ||||||||
Non-GAAP financial measure | |||||||||||
Adjusted ROE | 10.4% | 10.7% | (0.3)% | ||||||||
As of December 31 ($ in millions, except where noted) | 2023 | 2022 | Change | ||||||||
GAAP measures | |||||||||||
Cash and cash equivalents | 133 | 224 | (91) | ||||||||
Available revolver capacity | 4,346 | 4,241 | 105 | ||||||||
Commercial paper | 1,138 | 828 | 310 | ||||||||
Total debt | 26,335 | 26,829 | (494) | ||||||||
Securitization debt | 263 | 293 | (30) | ||||||||
Debt to capital | 63.8% | 66.9% | (3.1)% | ||||||||
Storm escrows | 323 | 402 | (79) | ||||||||
Non-GAAP financial measures ($ in millions, except where noted) | |||||||||||
Debt to capital, excluding securitization debt | 63.5% | 66.6% | (3.1)% | ||||||||
Net debt to net capital, excluding securitization debt | 63.4% | 66.5% | (3.0)% | ||||||||
Gross liquidity | 4,478 | 4,465 | 13 | ||||||||
Net liquidity | 3,340 | 3,638 | (298) | ||||||||
Net liquidity, including storm escrows | 3,663 | 4,040 | (377) | ||||||||
Parent debt to total debt, excluding securitization debt | 19.8% | 18.8% | 1.0% | ||||||||
FFO to debt, excluding securitization debt | 14.3% | 12.4% | 1.9% | ||||||||
Appendix E-1: Definitions | |||||
Utility operating and financial measures | |||||
GWh sold | Total number of GWh sold to retail and wholesale customers | ||||
Number of electric retail customers | Average number of electric customers over the period | ||||
Other O&M and refueling outage expense per MWh | Other operation and maintenance expense plus nuclear refueling outage expense per MWh of total sales | ||||
Financial measures – GAAP | |||||
As-reported ROE | 12-months rolling net income attributable to Entergy Corp. divided by avg. common equity | ||||
Debt to capital | Total debt divided by total capitalization | ||||
Available revolver capacity | Amount of undrawn capacity remaining on corporate and subsidiary revolvers | ||||
Securitization debt | Debt on the balance sheet associated with securitization bonds that is secured by certain future customer collections | ||||
Total debt | Sum of short-term and long-term debt, notes payable, and commercial paper | ||||
Financial measures – non-GAAP | |||||
Adjusted EPS | As-reported EPS excluding adjustments | ||||
Adjusted ROE | 12-months rolling adjusted net income attributable to Entergy Corp. divided by avg. common equity | ||||
Adjustments | Unusual or non-recurring items or events or other items or events that management believes do not reflect the ongoing business of Entergy, such as significant tax items, and other items such as certain costs, expenses, or other specified items. In 2022, the results of the EWC segment were considered an adjustment in light of the company’s exit from the merchant nuclear power business. | ||||
Debt to capital, excluding securitization debt | Total debt divided by total capitalization, excluding securitization debt | ||||
FFO | OCF less AFUDC-borrowed funds, working capital items in OCF (receivables, fuel inventory, accounts payable, taxes accrued, interest accrued, deferred fuel costs, and other working capital accounts), and securitization regulatory charges | ||||
FFO to debt, excluding securitization debt | 12-months rolling FFO as a percentage of end of period total debt excluding securitization debt | ||||
Gross liquidity | Sum of cash and available revolver capacity | ||||
Net debt to net capital, excl. securitization debt | Total debt less cash and cash equivalents divided by total capitalization less cash and cash equivalents, excluding securitization debt | ||||
Net liquidity | Sum of cash and available revolver capacity less commercial paper borrowing | ||||
Net liquidity, including storm escrows | Sum of cash, available revolver capacity, and escrow accounts available for certain storm expenses, less commercial paper borrowing | ||||
Parent debt to total debt, excl. securitization debt | Entergy Corp. debt, including amounts drawn on credit revolver and commercial paper facilities, as a percent of consolidated total debt, excluding securitization debt |
Appendix E-2: Abbreviations and acronyms | |||||||||||
ADIT | Accumulated deferred income taxes | HLBV | Hypothetical liquidation at book value | ||||||||
AFUDC | Allowance for funds used during construction | IPEC | Indian Point Energy Center (nuclear) (sold 5/28/21) | ||||||||
AFUDC – borrowed funds | Allowance for borrowed funds used during construction | IRS | Internal Revenue Service | ||||||||
AFUDC – equity funds | Allowance for equity funds used during construction | LDC | Local distribution company | ||||||||
ALJ | Administrative law judge | LNG | Liquified natural gas | ||||||||
AMI | Advanced metering infrastructure | LPSC | Louisiana Public Service Commission | ||||||||
ANO | Arkansas Nuclear One (nuclear) | LTM | Last twelve months | ||||||||
APSC | Arkansas Public Service Commission | LURC | Louisiana Utility Restoration Corporation | ||||||||
ATM | At the market equity issuance program | MISO | Midcontinent Independent System Operator, Inc. | ||||||||
bbl | Barrels | MMBtu | Million British thermal units | ||||||||
Bcf/D | Billion cubic feet per day | Moody’s | Moody’s Investor Service | ||||||||
bps | Basis points | MPSC | Mississippi Public Service Commission | ||||||||
CAGR | Compound annual growth rate | MTEP | MISO Transmission Expansion Plan | ||||||||
CCGT | Combined cycle gas turbine | NBP | National Balancing Point | ||||||||
CCN | Certificate for convenience and necessity | NYSE | New York Stock Exchange | ||||||||
CCNO | Council of the City of New Orleans | O&M | Operations and maintenance | ||||||||
CFO | Cash from operations | OCAPS | Orange County Advanced Power Station | ||||||||
COD | Commercial operation date | OCF | Net cash flow provided by operating activities | ||||||||
DCRF | Distribution cost recovery factor | OpCo | Utility operating company | ||||||||
DOE | U.S. Department of Energy | OPEB | Other post-employment benefits | ||||||||
DRM | Distribution Recovery Mechanism (rider within E-LA’s FRP) | Other O&M | Other non-fuel operation and maintenance expense | ||||||||
E-AR | Entergy Arkansas, LLC | P&O | Parent & Other | ||||||||
E-LA | Entergy Louisiana, LLC | Palisades | Palisades Power Plant (nuclear) (shut down May 2022, sold June 2022) | ||||||||
E-MS | Entergy Mississippi, LLC | PMR | Performance Management Rider | ||||||||
E-NO | Entergy New Orleans, LLC | PPA | Power purchase agreement or purchased power agreement | ||||||||
E-TX | Entergy Texas, Inc. | PUCT | Public Utility Commission of Texas | ||||||||
EEI | Edison Electric Institute | RFP | Request for proposals | ||||||||
EPS | Earnings per share | ROE | Return on equity | ||||||||
ESG | Environmental, social, and governance | RSP | Rate Stabilization Plan (E-LA Gas) | ||||||||
ETR | Entergy Corporation | S&P | Standard & Poor’s | ||||||||
EWC | Entergy Wholesale Commodities | SEC | U.S. Securities and Exchange Commission | ||||||||
FERC | Federal Energy Regulatory Commission | SERI | System Energy Resources, Inc. | ||||||||
Fifth Circuit | U.S. Fifth Circuit Court of Appeals | TCJA | Tax Cuts and Jobs Act of 2017 | ||||||||
FFO | Funds from operations | TCRF | Transmission cost recovery factor | ||||||||
FIN 48 | FASB Interpretation No.48, “Accounting for Uncertainty in Income Taxes” | TRAM | Tax reform adjustment mechanism | ||||||||
FRP | Formula rate plan | TRM | Transmission Recover Mechanism (rider within E-LA’s FRP) | ||||||||
GAAP | U.S. generally accepted accounting principles | UPSA | Unit Power Sales Agreement | ||||||||
GRIP | Grid Resilience and Innovative Partnership (DOE grant program) | WACC | Weighted-average cost of capital | ||||||||
GCRR | Generation Cost Recovery Rider | ||||||||||
Grand Gulf or GGNS | Unit 1 of Grand Gulf Nuclear Station (nuclear), 90% owned or leased by SERI |
Appendix F-1: Reconciliation of GAAP to non-GAAP financial measures – ROE | |||||||||||
(LTM $ in millions except where noted) | Fourth quarter | ||||||||||
2023 | 2022 | ||||||||||
As-reported net income (loss) attributable to Entergy Corporation | (A) | 2,357 | 1,103 | ||||||||
Adjustments | (B) | 919 | (217) | ||||||||
Adjusted earnings (non-GAAP) | (A-B) | 1,438 | 1,320 | ||||||||
Average common equity (average of beginning and ending balances) | (C) | 13,795 | 12,302 | ||||||||
As-reported ROE | (A/C) | 17.1% | 9.0% | ||||||||
Adjusted ROE (non-GAAP) | [(A-B)/C] | 10.4% | 10.7% | ||||||||
Appendix F-2: Reconciliation of GAAP to non-GAAP financial measures – debt ratios excluding securitization debt; gross liquidity; net liquidity; net liquidity, including storm escrows | |||||||||||
($ in millions except where noted) | Fourth quarter | ||||||||||
2023 | 2022 | ||||||||||
Total debt | (A) | 26,335 | 26,829 | ||||||||
Less securitization debt | (B) | 263 | 293 | ||||||||
Total debt, excluding securitization debt | (C) | 26,072 | 26,536 | ||||||||
Less cash and cash equivalents | (D) | 133 | 224 | ||||||||
Net debt, excluding securitization debt | (E) | 25,939 | 26,312 | ||||||||
Commercial paper | (F) | 1,138 | 828 | ||||||||
Total capitalization | (G) | 41,297 | 40,113 | ||||||||
Less securitization debt | (B) | 263 | 293 | ||||||||
Total capitalization, excluding securitization debt | (H) | 41,034 | 39,820 | ||||||||
Less cash and cash equivalents | (D) | 133 | 224 | ||||||||
Net capital, excluding securitization debt | (I) | 40,901 | 39,596 | ||||||||
Debt to capital | (A/G) | 63.8% | 66.9% | ||||||||
Debt to capital, excluding securitization debt (non-GAAP) | (C/H) | 63.5% | 66.6% | ||||||||
Net debt to net capital, excluding securitization debt (non-GAAP) | (E/I) | 63.4% | 66.5% | ||||||||
Available revolver capacity | (J) | 4,346 | 4,241 | ||||||||
Storm escrows | (K) | 323 | 402 | ||||||||
Gross liquidity (non-GAAP) | (D+J) | 4,478 | 4,465 | ||||||||
Net liquidity (non-GAAP) | (D+J-F) | 3,340 | 3,638 | ||||||||
Net liquidity, including storm escrows (non-GAAP) | (D+J-F+K) | 3,663 | 4,040 | ||||||||
Entergy Corporation notes: | |||||||||||
Due September 2025 | 800 | 800 | |||||||||
Due September 2026 | 750 | 750 | |||||||||
Due June 2028 | 650 | 650 | |||||||||
Due June 2030 | 600 | 600 | |||||||||
Due June 2031 | 650 | 650 | |||||||||
Due June 2050 | 600 | 600 | |||||||||
Total Entergy Corporation notes | (L) | 4,050 | 4,050 | ||||||||
Revolver draw | (M) | - | 150 | ||||||||
Unamortized debt issuance costs and discounts | (N) | (37) | (43) | ||||||||
Total parent debt | (F+L+M+N) | 5,151 | 4,985 | ||||||||
Parent debt to total debt, excluding securitization debt (non-GAAP) | [(F+L+M+N)/C] | 19.8% | 18.8% | ||||||||
Appendix F-3: Reconciliation of GAAP to non-GAAP financial measures – FFO to debt, excluding securitization debt | |||||||||||
($ in millions except where noted) | Fourth quarter | ||||||||||
2023 | 2022 | ||||||||||
Total debt | (A) | 26,335 | 26,829 | ||||||||
Less securitization debt | (B) | 263 | 293 | ||||||||
Total debt, excluding securitization debt | (C) | 26,072 | 26,536 | ||||||||
Net cash flow provided by operating activities, LTM | (D) | 4,294 | 2,585 | ||||||||
AFUDC – borrowed funds, LTM | (E) | (40) | (28) | ||||||||
Working capital items in net cash flow provided by operating activities, LTM: | |||||||||||
Receivables | 102 | (157) | |||||||||
Fuel inventory | (45) | 7 | |||||||||
Accounts payable | (135) | (102) | |||||||||
Taxes accrued | 10 | 4 | |||||||||
Interest accrued | 19 | 4 | |||||||||
Deferred fuel costs | 759 | (394) | |||||||||
Other working capital accounts | (210) | (157) | |||||||||
Securitization regulatory charges, LTM | 31 | 62 | |||||||||
Total | (F) | 531 | (733) | ||||||||
FFO, LTM (non-GAAP) | (G)=(D+E-F) | 3,724 | 3,290 | ||||||||
FFO to debt, excluding securitization debt (non-GAAP) | (G/C) | 14.3% | 12.4% | ||||||||
Entergy Corporation | ||||||||||||||||||||
Consolidating Balance Sheet | ||||||||||||||||||||
December 31, 2023 | ||||||||||||||||||||
(Dollars in thousands) | ||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||
Utility | Parent & Other | Consolidated | ||||||||||||||||||
ASSETS | ||||||||||||||||||||
CURRENT ASSETS | ||||||||||||||||||||
Cash and cash equivalents: | ||||||||||||||||||||
Cash | $ | 63,000 | $ | 8,609 | $ | 71,609 | ||||||||||||||
Temporary cash investments | 37,434 | 23,505 | 60,939 | |||||||||||||||||
Total cash and cash equivalents | 100,434 | 32,114 | 132,548 | |||||||||||||||||
Accounts receivable: | ||||||||||||||||||||
Customer | 699,411 | — | 699,411 | |||||||||||||||||
Allowance for doubtful accounts | (25,905) | — | (25,905) | |||||||||||||||||
Associated companies | (21,282) | 21,282 | — | |||||||||||||||||
Other | 215,265 | 10,069 | 225,334 | |||||||||||||||||
Accrued unbilled revenues | 494,615 | — | 494,615 | |||||||||||||||||
Total accounts receivable | 1,362,104 | 31,351 | 1,393,455 | |||||||||||||||||
Deferred fuel costs | 169,967 | — | 169,967 | |||||||||||||||||
Fuel inventory - at average cost | 185,653 | 7,146 | 192,799 | |||||||||||||||||
Materials and supplies - at average cost | 1,414,613 | 4,356 | 1,418,969 | |||||||||||||||||
Deferred nuclear refueling outage costs | 140,115 | — | 140,115 | |||||||||||||||||
Prepayments and other | 210,563 | 2,453 | 213,016 | |||||||||||||||||
TOTAL | 3,583,449 | 77,420 | 3,660,869 | |||||||||||||||||
OTHER PROPERTY AND INVESTMENTS | ||||||||||||||||||||
Investment in affiliates | 4,509,294 | (4,509,294) | — | |||||||||||||||||
Decommissioning trust funds | 4,863,710 | — | 4,863,710 | |||||||||||||||||
Non-utility property - at cost (less accumulated depreciation) | 410,845 | 7,701 | 418,546 | |||||||||||||||||
Storm reserve escrow account | 323,206 | — | 323,206 | |||||||||||||||||
Other | 38,513 | 30,981 | 69,494 | |||||||||||||||||
TOTAL | 10,145,568 | (4,470,612) | 5,674,956 | |||||||||||||||||
PROPERTY, PLANT, AND EQUIPMENT | ||||||||||||||||||||
Electric | 66,638,517 | 211,957 | 66,850,474 | |||||||||||||||||
Natural gas | 717,503 | — | 717,503 | |||||||||||||||||
Construction work in progress | 2,108,760 | 943 | 2,109,703 | |||||||||||||||||
Nuclear fuel | 707,852 | — | 707,852 | |||||||||||||||||
TOTAL PROPERTY, PLANT, AND EQUIPMENT | 70,172,632 | 212,900 | 70,385,532 | |||||||||||||||||
Less - accumulated depreciation and amortization | 26,395,786 | 155,417 | 26,551,203 | |||||||||||||||||
PROPERTY, PLANT, AND EQUIPMENT - NET | 43,776,846 | 57,483 | 43,834,329 | |||||||||||||||||
DEFERRED DEBITS AND OTHER ASSETS | ||||||||||||||||||||
Regulatory assets: | ||||||||||||||||||||
Other regulatory assets | 5,669,404 | — | 5,669,404 | |||||||||||||||||
Deferred fuel costs | 172,201 | — | 172,201 | |||||||||||||||||
Goodwill | 374,099 | — | 374,099 | |||||||||||||||||
Accumulated deferred income taxes | 14,010 | 2,357 | 16,367 | |||||||||||||||||
Other | 151,461 | 149,710 | 301,171 | |||||||||||||||||
TOTAL | 6,381,175 | 152,067 | 6,533,242 | |||||||||||||||||
TOTAL ASSETS | $ | 63,887,038 | $ | (4,183,642) | $ | 59,703,396 | ||||||||||||||
*Totals may not foot due to rounding. |
Entergy Corporation | ||||||||||||||||||||
Consolidating Balance Sheet | ||||||||||||||||||||
December 31, 2023 | ||||||||||||||||||||
(Dollars in thousands) | ||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||
Utility | Parent & Other | Entergy Wholesale Commodities | ||||||||||||||||||
LIABILITIES AND SHAREHOLDERS' EQUITY | ||||||||||||||||||||
CURRENT LIABILITIES | ||||||||||||||||||||
Currently maturing long-term debt | $ | 1,960,057 | $ | 139,000 | $ | 2,099,057 | ||||||||||||||
Notes payable and commercial paper: | ||||||||||||||||||||
Other | — | 1,138,171 | 1,138,171 | |||||||||||||||||
Account payable: | ||||||||||||||||||||
Associated companies | 66,835 | (66,835) | — | |||||||||||||||||
Other | 1,558,713 | 8,032 | 1,566,745 | |||||||||||||||||
Customer deposits | 446,146 | — | 446,146 | |||||||||||||||||
Taxes accrued | 431,146 | 3,067 | 434,213 | |||||||||||||||||
Interest accrued | 201,336 | 12,861 | 214,197 | |||||||||||||||||
Deferred fuel costs | 218,927 | — | 218,927 | |||||||||||||||||
Pension and other postretirement liabilities | 45,144 | 14,364 | 59,508 | |||||||||||||||||
Other | 213,809 | 5,719 | 219,528 | |||||||||||||||||
TOTAL | 5,142,113 | 1,254,379 | 6,396,492 | |||||||||||||||||
NON-CURRENT LIABILITIES | ||||||||||||||||||||
Accumulated deferred income taxes and taxes accrued | 5,843,746 | (1,597,764) | 4,245,982 | |||||||||||||||||
Accumulated deferred investment tax credits | 205,973 | — | 205,973 | |||||||||||||||||
Regulatory liability for income taxes - net | 1,033,242 | — | 1,033,242 | |||||||||||||||||
Other regulatory liabilities | 3,116,926 | — | 3,116,926 | |||||||||||||||||
Decommissioning and retirement cost liabilities | 4,505,119 | 663 | 4,505,782 | |||||||||||||||||
Accumulated provisions | 462,296 | 274 | 462,570 | |||||||||||||||||
Pension and other postretirement liabilities | 546,897 | 101,516 | 648,413 | |||||||||||||||||
Long-term debt | 18,995,944 | 4,012,895 | 23,008,839 | |||||||||||||||||
Other | 1,528,284 | (411,623) | 1,116,661 | |||||||||||||||||
TOTAL | 36,238,427 | 2,105,961 | 38,344,388 | |||||||||||||||||
Subsidiaries' preferred stock without sinking fund | 195,161 | 24,249 | 219,410 | |||||||||||||||||
EQUITY | ||||||||||||||||||||
Preferred stock, no par value, authorized 1,000,000 shares; | ||||||||||||||||||||
issued shares in 2023 - none | — | — | — | |||||||||||||||||
Common stock, $.01 par value, authorized 499,000,000 shares; | ||||||||||||||||||||
issued 280,975,348 shares in 2023 | 2,458,748 | (2,455,938) | 2,810 | |||||||||||||||||
Paid-in capital | 5,198,873 | 2,596,538 | 7,795,411 | |||||||||||||||||
Retained earnings | 14,585,015 | (2,644,631) | 11,940,384 | |||||||||||||||||
Accumulated other comprehensive loss | 64,492 | (226,952) | (162,460) | |||||||||||||||||
Less - treasury stock, at cost (68,162,778 shares in 2023) | 120,000 | 4,833,498 | 4,953,498 | |||||||||||||||||
TOTAL SHAREHOLDERS' EQUITY | 22,187,128 | (7,564,481) | 14,622,647 | |||||||||||||||||
Subsidiaries' preferred stock without sinking fund | ||||||||||||||||||||
and noncontrolling interests | 124,209 | (3,750) | 120,459 | |||||||||||||||||
TOTAL | 22,311,337 | (7,568,231) | 14,743,106 | |||||||||||||||||
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY | $ | 63,887,038 | $ | (4,183,642) | $ | 59,703,396 | ||||||||||||||
*Totals may not foot due to rounding. |
Entergy Corporation | ||||||||||||||||||||||||||
Consolidating Balance Sheet | ||||||||||||||||||||||||||
December 31, 2022 | ||||||||||||||||||||||||||
(Dollars in thousands) | ||||||||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||||||||
Utility | Parent & Other | Entergy Wholesale Commodities | Consolidated | |||||||||||||||||||||||
ASSETS | ||||||||||||||||||||||||||
CURRENT ASSETS | ||||||||||||||||||||||||||
Cash and cash equivalents: | ||||||||||||||||||||||||||
Cash | $ | 101,049 | $ | 1,758 | $ | 12,483 | $ | 115,290 | ||||||||||||||||||
Temporary cash investments | 47,186 | 912 | 60,776 | 108,874 | ||||||||||||||||||||||
Total cash and cash equivalents | 148,235 | 2,670 | 73,259 | 224,164 | ||||||||||||||||||||||
Notes receivable | — | (75,000) | 75,000 | — | ||||||||||||||||||||||
Accounts receivable: | ||||||||||||||||||||||||||
Customer | 788,552 | — | — | 788,552 | ||||||||||||||||||||||
Allowance for doubtful accounts | (30,856) | — | — | (30,856) | ||||||||||||||||||||||
Associated companies | 7,991 | (9,407) | 1,416 | — | ||||||||||||||||||||||
Other | 223,752 | 4 | 17,946 | 241,702 | ||||||||||||||||||||||
Accrued unbilled revenues | 495,859 | — | — | 495,859 | ||||||||||||||||||||||
Total accounts receivable | 1,485,298 | (9,403) | 19,362 | 1,495,257 | ||||||||||||||||||||||
Deferred fuel costs | 710,401 | — | — | 710,401 | ||||||||||||||||||||||
Fuel inventory - at average cost | 141,174 | — | 6,458 | 147,632 | ||||||||||||||||||||||
Materials and supplies - at average cost | 1,179,344 | — | 3,964 | 1,183,308 | ||||||||||||||||||||||
Deferred nuclear refueling outage costs | 143,653 | — | — | 143,653 | ||||||||||||||||||||||
Prepayments and other | 190,942 | (8,673) | 8,342 | 190,611 | ||||||||||||||||||||||
TOTAL | 3,999,047 | (90,406) | 186,385 | 4,095,026 | ||||||||||||||||||||||
OTHER PROPERTY AND INVESTMENTS | ||||||||||||||||||||||||||
Investment in affiliates | 3,176,229 | (3,176,315) | 86 | — | ||||||||||||||||||||||
Decommissioning trust funds | 4,121,864 | — | — | 4,121,864 | ||||||||||||||||||||||
Non-utility property - at cost (less accumulated depreciation) | 357,763 | (16) | 8,658 | 366,405 | ||||||||||||||||||||||
Storm reserve escrow account | 401,955 | — | — | 401,955 | ||||||||||||||||||||||
Other | 42,154 | 51,497 | 8,608 | 102,259 | ||||||||||||||||||||||
TOTAL | 8,099,965 | (3,124,834) | 17,352 | 4,992,483 | ||||||||||||||||||||||
PROPERTY, PLANT, AND EQUIPMENT | ||||||||||||||||||||||||||
Electric | 64,435,141 | 5,313 | 206,457 | 64,646,911 | ||||||||||||||||||||||
Natural gas | 691,970 | — | — | 691,970 | ||||||||||||||||||||||
Construction work in progress | 1,843,160 | 352 | 659 | 1,844,171 | ||||||||||||||||||||||
Nuclear fuel | 582,119 | — | — | 582,119 | ||||||||||||||||||||||
TOTAL PROPERTY, PLANT, AND EQUIPMENT | 67,552,390 | 5,665 | 207,116 | 67,765,171 | ||||||||||||||||||||||
Less - accumulated depreciation and amortization | 25,137,429 | 200 | 150,418 | 25,288,047 | ||||||||||||||||||||||
PROPERTY, PLANT, AND EQUIPMENT - NET | 42,414,961 | 5,465 | 56,698 | 42,477,124 | ||||||||||||||||||||||
DEFERRED DEBITS AND OTHER ASSETS | ||||||||||||||||||||||||||
Regulatory assets: | ||||||||||||||||||||||||||
Other regulatory assets | 6,036,397 | — | — | 6,036,397 | ||||||||||||||||||||||
Deferred fuel costs | 241,085 | — | — | 241,085 | ||||||||||||||||||||||
Goodwill | 374,099 | — | 3,073 | 377,172 | ||||||||||||||||||||||
Accumulated deferred income taxes | 81,315 | 358 | 2,427 | 84,100 | ||||||||||||||||||||||
Other | 152,374 | 10,903 | 128,527 | 291,804 | ||||||||||||||||||||||
TOTAL | 6,885,270 | 11,261 | 134,027 | 7,030,558 | ||||||||||||||||||||||
TOTAL ASSETS | $ | 61,399,243 | $ | (3,198,514) | $ | 394,462 | $ | 58,595,191 | ||||||||||||||||||
*Totals may not foot due to rounding. |
Entergy Corporation | ||||||||||||||||||||||||||
Consolidating Balance Sheet | ||||||||||||||||||||||||||
December 31, 2022 | ||||||||||||||||||||||||||
(Dollars in thousands) | ||||||||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||||||||
Utility | Parent & Other | Entergy Wholesale Commodities | Consolidated | |||||||||||||||||||||||
LIABILITIES AND SHAREHOLDERS' EQUITY | ||||||||||||||||||||||||||
CURRENT LIABILITIES | ||||||||||||||||||||||||||
Currently maturing long-term debt | $ | 2,170,037 | $ | — | $ | 139,000 | $ | 2,309,037 | ||||||||||||||||||
Notes payable and commercial paper: | ||||||||||||||||||||||||||
Other | — | 827,621 | — | 827,621 | ||||||||||||||||||||||
Account payable: | ||||||||||||||||||||||||||
Associated companies | 42,681 | (39,329) | (3,352) | — | ||||||||||||||||||||||
Other | 1,769,731 | 83 | 7,776 | 1,777,590 | ||||||||||||||||||||||
Customer deposits | 424,723 | — | — | 424,723 | ||||||||||||||||||||||
Taxes accrued | 407,244 | 2,887 | 13,960 | 424,091 | ||||||||||||||||||||||
Interest accrued | 181,960 | 12,927 | 377 | 195,264 | ||||||||||||||||||||||
Pension and other postretirement liabilities | 89,348 | — | 15,497 | 104,845 | ||||||||||||||||||||||
Sale-leaseback/depreciation regulatory liability | 103,497 | — | — | 103,497 | ||||||||||||||||||||||
Other | 195,983 | 1,915 | 4,881 | 202,779 | ||||||||||||||||||||||
TOTAL | 5,385,204 | 806,104 | 178,139 | 6,369,447 | ||||||||||||||||||||||
NON-CURRENT LIABILITIES | ||||||||||||||||||||||||||
Accumulated deferred income taxes and taxes accrued | 5,923,987 | (638,476) | (466,674) | 4,818,837 | ||||||||||||||||||||||
Accumulated deferred investment tax credits | 211,220 | — | — | 211,220 | ||||||||||||||||||||||
Regulatory liability for income taxes - net | 1,258,276 | — | — | 1,258,276 | ||||||||||||||||||||||
Other regulatory liabilities | 2,324,590 | — | — | 2,324,590 | ||||||||||||||||||||||
Decommissioning and retirement cost liabilities | 4,270,916 | — | 615 | 4,271,531 | ||||||||||||||||||||||
Accumulated provisions | 530,910 | — | 291 | 531,201 | ||||||||||||||||||||||
Pension and other postretirement liabilities | 1,047,018 | — | 166,537 | 1,213,555 | ||||||||||||||||||||||
Long-term debt | 19,466,346 | 4,157,166 | — | 23,623,512 | ||||||||||||||||||||||
Other | 1,104,215 | (459,639) | 44,144 | 688,720 | ||||||||||||||||||||||
TOTAL | 36,137,478 | 3,059,051 | (255,087) | 38,941,442 | ||||||||||||||||||||||
Subsidiaries' preferred stock without sinking fund | 195,161 | — | 24,249 | 219,410 | ||||||||||||||||||||||
EQUITY | ||||||||||||||||||||||||||
Preferred stock, no par value, authorized 1,000,000 shares; | ||||||||||||||||||||||||||
issued shares in 2022 - none | — | — | — | — | ||||||||||||||||||||||
Common stock, $.01 par value, authorized 499,000,000 shares; | ||||||||||||||||||||||||||
issued 279,653,929 shares in 2022 | 2,458,748 | (2,657,052) | 201,101 | 2,797 | ||||||||||||||||||||||
Paid-in capital | 3,694,509 | (1,619,515) | 5,557,901 | 7,632,895 | ||||||||||||||||||||||
Retained earnings | 13,504,961 | 2,075,642 | (5,078,562) | 10,502,041 | ||||||||||||||||||||||
Accumulated other comprehensive loss | 41,525 | — | (233,279) | (191,754) | ||||||||||||||||||||||
Less - treasury stock, at cost (68,477,429 shares in 2022) | 120,000 | 4,858,994 | — | 4,978,994 | ||||||||||||||||||||||
TOTAL COMMON SHAREHOLDERS' EQUITY | 19,579,743 | (7,059,919) | 447,161 | 12,966,985 | ||||||||||||||||||||||
Subsidiaries' preferred stock without sinking fund | ||||||||||||||||||||||||||
and noncontrolling interests | 101,657 | (3,750) | — | 97,907 | ||||||||||||||||||||||
TOTAL | 19,681,400 | (7,063,669) | 447,161 | 13,064,892 | ||||||||||||||||||||||
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY | $ | 61,399,243 | $ | (3,198,514) | $ | 394,462 | $ | 58,595,191 | ||||||||||||||||||
*Totals may not foot due to rounding. |
Entergy Corporation | ||||||||||||||||||||
Consolidating Income Statement | ||||||||||||||||||||
Three Months Ended December 31, 2023 | ||||||||||||||||||||
(Dollars in thousands) | ||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||
Utility | Parent & Other | Consolidated | ||||||||||||||||||
OPERATING REVENUES | ||||||||||||||||||||
Electric | $ | 2,646,866 | $ | — | $ | 2,646,866 | ||||||||||||||
Natural gas | 50,101 | — | 50,101 | |||||||||||||||||
Other | — | 27,838 | 27,838 | |||||||||||||||||
Total | 2,696,967 | 27,838 | 2,724,805 | |||||||||||||||||
OPERATING EXPENSES | ||||||||||||||||||||
Operating and Maintenance: | ||||||||||||||||||||
Fuel, fuel related expenses, and gas purchased for resale | 599,586 | 12,402 | 611,988 | |||||||||||||||||
Purchased power | 201,726 | 12,111 | 213,837 | |||||||||||||||||
Nuclear refueling outage expenses | 39,072 | — | 39,072 | |||||||||||||||||
Other operation and maintenance | 830,825 | 24,204 | 855,029 | |||||||||||||||||
Asset write-offs, impairments, and related charges | 1,528 | 3,073 | 4,601 | |||||||||||||||||
Decommissioning | 52,681 | 12 | 52,693 | |||||||||||||||||
Taxes other than income taxes | 188,225 | 680 | 188,905 | |||||||||||||||||
Depreciation and amortization | 480,579 | 1,696 | 482,275 | |||||||||||||||||
Other regulatory charges (credits) - net | 19,848 | — | 19,848 | |||||||||||||||||
Total | 2,414,070 | — | 54,178 | 2,468,248 | ||||||||||||||||
OPERATING INCOME | 282,897 | (26,340) | 256,557 | |||||||||||||||||
OTHER INCOME (DEDUCTIONS) | ||||||||||||||||||||
Allowance for equity funds used during construction | 26,255 | — | 26,255 | |||||||||||||||||
Interest and investment income | 141,989 | (75,512) | 66,477 | |||||||||||||||||
Miscellaneous - net | (81,492) | 1,494 | (79,998) | |||||||||||||||||
Total | 86,752 | (74,018) | 12,734 | |||||||||||||||||
INTEREST EXPENSE | ||||||||||||||||||||
Interest expense | 214,838 | 49,714 | 264,552 | |||||||||||||||||
Allowance for borrowed funds used during construction | (10,193) | — | (10,193) | |||||||||||||||||
Total | 204,645 | 49,714 | 254,359 | |||||||||||||||||
INCOME BEFORE INCOME TAXES | 165,004 | (150,072) | 14,932 | |||||||||||||||||
Income taxes | (679,199) | (294,153) | (973,352) | |||||||||||||||||
CONSOLIDATED NET INCOME | 844,203 | 144,081 | 988,284 | |||||||||||||||||
Preferred dividend requirements of subsidiaries and noncontrolling interests | 182 | 499 | 681 | |||||||||||||||||
NET INCOME ATTRIBUTABLE TO ENTERGY CORPORATION | $ | 844,021 | $ | 143,582 | $ | 987,603 | ||||||||||||||
EARNINGS PER AVERAGE COMMON SHARE: | ||||||||||||||||||||
BASIC | $3.98 | $0.68 | $4.66 | |||||||||||||||||
DILUTED | $3.96 | $0.67 | $4.64 | |||||||||||||||||
AVERAGE NUMBER OF COMMON SHARES OUTSTANDING: | ||||||||||||||||||||
BASIC | 212,014,487 | |||||||||||||||||||
DILUTED | 212,935,151 | |||||||||||||||||||
*Totals may not foot due to rounding. | ||||||||||||||||||||
Entergy Corporation | ||||||||||||||||||||||||||
Consolidating Income Statement | ||||||||||||||||||||||||||
Three Months Ended December 31, 2022 | ||||||||||||||||||||||||||
(Dollars in thousands) | ||||||||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||||||||
Utility | Parent & Other | Entergy Wholesale Commodities | Consolidated | |||||||||||||||||||||||
OPERATING REVENUES | ||||||||||||||||||||||||||
Electric | $ | 3,162,759 | $ | (3) | $ | — | $ | 3,162,756 | ||||||||||||||||||
Natural gas | 67,003 | — | — | 67,003 | ||||||||||||||||||||||
Other | — | — | 42,741 | 42,741 | ||||||||||||||||||||||
Total | 3,229,762 | (3) | 42,741 | 3,272,500 | ||||||||||||||||||||||
OPERATING EXPENSES | ||||||||||||||||||||||||||
Operating and Maintenance: | ||||||||||||||||||||||||||
Fuel, fuel related expenses, and gas purchased for resale | 1,029,183 | (3) | 17,976 | 1,047,156 | ||||||||||||||||||||||
Purchased power | 286,626 | 3 | 19,597 | 306,226 | ||||||||||||||||||||||
Nuclear refueling outage expenses | 36,407 | — | — | 36,407 | ||||||||||||||||||||||
Other operation and maintenance | 769,526 | 9,877 | 9,384 | 788,787 | ||||||||||||||||||||||
Decommissioning | 49,893 | — | 12 | 49,905 | ||||||||||||||||||||||
Taxes other than income taxes | 188,081 | (125) | 3,134 | 191,090 | ||||||||||||||||||||||
Depreciation and amortization | 422,474 | 234 | 1,296 | 424,004 | ||||||||||||||||||||||
Other regulatory charges (credits) - net | (19,952) | — | — | (19,952) | ||||||||||||||||||||||
Total | 2,762,238 | 9,986 | 51,399 | 2,823,623 | ||||||||||||||||||||||
OPERATING INCOME | 467,524 | (9,989) | (8,658) | 448,877 | ||||||||||||||||||||||
OTHER INCOME (DEDUCTIONS) | ||||||||||||||||||||||||||
Allowance for equity funds used during construction | 23,147 | — | — | 23,147 | ||||||||||||||||||||||
Interest and investment income | 93,341 | (54,675) | 3,754 | 42,420 | ||||||||||||||||||||||
Miscellaneous - net | (75,758) | (38,583) | 3,994 | (110,347) | ||||||||||||||||||||||
Total | 40,730 | (93,258) | 7,748 | (44,780) | ||||||||||||||||||||||
INTEREST EXPENSE | ||||||||||||||||||||||||||
Interest expense | 201,658 | 41,201 | 2,644 | 245,503 | ||||||||||||||||||||||
Allowance for borrowed funds used during construction | (9,114) | — | — | (9,114) | ||||||||||||||||||||||
Total | 192,544 | 41,201 | 2,644 | 236,389 | ||||||||||||||||||||||
INCOME BEFORE INCOME TAXES | 315,710 | (144,448) | (3,554) | 167,708 | ||||||||||||||||||||||
Income taxes | 83,994 | (22,063) | 8,125 | 70,056 | ||||||||||||||||||||||
CONSOLIDATED NET INCOME | 231,716 | (122,385) | (11,679) | 97,652 | ||||||||||||||||||||||
Preferred dividend requirements of subsidiaries and noncontrolling interests | (9,321) | (48) | 547 | (8,822) | ||||||||||||||||||||||
NET INCOME ATTRIBUTABLE TO ENTERGY CORPORATION | $ | 241,037 | $ | (122,337) | $ | (12,226) | $ | 106,474 | ||||||||||||||||||
EARNINGS PER AVERAGE COMMON SHARE: | ||||||||||||||||||||||||||
BASIC | $1.16 | ($0.59) | ($0.06) | $0.51 | ||||||||||||||||||||||
DILUTED | $1.15 | ($0.58) | ($0.06) | $0.51 | ||||||||||||||||||||||
AVERAGE NUMBER OF COMMON SHARES OUTSTANDING: | ||||||||||||||||||||||||||
BASIC | 207,984,460 | |||||||||||||||||||||||||
DILUTED | 209,104,938 | |||||||||||||||||||||||||
*Totals may not foot due to rounding. | ||||||||||||||||||||||||||
Entergy Corporation | ||||||||||||||||||||
Consolidating Income Statement | ||||||||||||||||||||
Year to Date Ended December 31, 2023 | ||||||||||||||||||||
(Dollars in thousands) | ||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||
Utility | Parent & Other | Consolidated | ||||||||||||||||||
OPERATING REVENUES | ||||||||||||||||||||
Electric | $ | 11,842,454 | $ | — | $ | 11,842,454 | ||||||||||||||
Natural gas | 180,490 | — | 180,490 | |||||||||||||||||
Competitive businesses | — | 124,468 | 124,468 | |||||||||||||||||
Total | 12,022,944 | 124,468 | 12,147,412 | |||||||||||||||||
OPERATING EXPENSES | ||||||||||||||||||||
Operating and Maintenance: | ||||||||||||||||||||
Fuel, fuel related expenses, and gas purchased for resale | 2,755,793 | 45,787 | 2,801,580 | |||||||||||||||||
Purchased power | 904,184 | 63,852 | 968,036 | |||||||||||||||||
Nuclear refueling outage expenses | 150,147 | — | 150,147 | |||||||||||||||||
Other operation and maintenance | 2,838,057 | 60,156 | 2,898,213 | |||||||||||||||||
Asset write-offs, impairments, and related charges (credits) | 79,962 | (37,283) | 42,679 | |||||||||||||||||
Decommissioning | 206,626 | 48 | 206,674 | |||||||||||||||||
Taxes other than income taxes | 752,511 | 3,063 | 755,574 | |||||||||||||||||
Depreciation and amortization | 1,838,628 | 6,375 | 1,845,003 | |||||||||||||||||
Other regulatory charges (credits) - net | (138,469) | — | (138,469) | |||||||||||||||||
Total | 9,387,439 | 141,998 | 9,529,437 | |||||||||||||||||
OPERATING INCOME | 2,635,505 | (17,530) | 2,617,975 | |||||||||||||||||
OTHER INCOME (DEDUCTIONS) | ||||||||||||||||||||
Allowance for equity funds used during construction | 98,493 | — | 98,493 | |||||||||||||||||
Interest and investment income | 443,751 | (281,025) | 162,726 | |||||||||||||||||
Miscellaneous - net | (225,049) | 24,036 | (201,013) | |||||||||||||||||
Total | 317,195 | (256,989) | 60,206 | |||||||||||||||||
INTEREST EXPENSE | ||||||||||||||||||||
Interest expense | 856,401 | 189,763 | 1,046,164 | |||||||||||||||||
Allowance for borrowed funds used during construction | (39,758) | — | (39,758) | |||||||||||||||||
Total | 816,643 | 189,763 | 1,006,406 | |||||||||||||||||
INCOME BEFORE INCOME TAXES | 2,136,057 | (464,282) | 1,671,775 | |||||||||||||||||
Income taxes | (374,847) | (315,688) | (690,535) | |||||||||||||||||
CONSOLIDATED NET INCOME | 2,510,904 | (148,594) | 2,362,310 | |||||||||||||||||
Preferred dividend requirements of subsidiaries and noncontrolling interests | 3,777 | 1,997 | 5,774 | |||||||||||||||||
NET INCOME ATTRIBUTABLE TO ENTERGY CORPORATION | $ | 2,507,127 | $ | (150,591) | $ | 2,356,536 | ||||||||||||||
EARNINGS PER AVERAGE COMMON SHARE: | ||||||||||||||||||||
BASIC | $11.85 | ($0.71) | $11.14 | |||||||||||||||||
DILUTED | $11.81 | ($0.71) | $11.10 | |||||||||||||||||
AVERAGE NUMBER OF COMMON SHARES OUTSTANDING: | ||||||||||||||||||||
BASIC | 211,569,931 | |||||||||||||||||||
DILUTED | 212,376,495 | |||||||||||||||||||
*Totals may not foot due to rounding. | ||||||||||||||||||||
Entergy Corporation | ||||||||||||||||||||||||||
Consolidating Income Statement | ||||||||||||||||||||||||||
Year to Date Ended December 31, 2022 | ||||||||||||||||||||||||||
(Dollars in thousands) | ||||||||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||||||||
Utility | Parent & Other | Entergy Wholesale Commodities | Consolidated | |||||||||||||||||||||||
OPERATING REVENUES | ||||||||||||||||||||||||||
Electric | $ | 13,186,884 | $ | (39) | $ | — | $ | 13,186,845 | ||||||||||||||||||
Natural gas | 233,920 | — | — | 233,920 | ||||||||||||||||||||||
Competitive businesses | — | 11 | 343,461 | 343,472 | ||||||||||||||||||||||
Total | 13,420,804 | (28) | 343,461 | 13,764,237 | ||||||||||||||||||||||
OPERATING EXPENSES | ||||||||||||||||||||||||||
Operating and Maintenance: | ||||||||||||||||||||||||||
Fuel, fuel related expenses, and gas purchased for resale | 3,634,394 | (28) | 98,485 | 3,732,851 | ||||||||||||||||||||||
Purchased power | 1,478,121 | 28 | 83,395 | 1,561,544 | ||||||||||||||||||||||
Nuclear refueling outage expenses | 137,618 | — | 18,414 | 156,032 | ||||||||||||||||||||||
Other operation and maintenance | 2,899,759 | 35,677 | 103,023 | 3,038,459 | ||||||||||||||||||||||
Asset write-offs, impairments, and related charges (credits) | — | — | (163,464) | (163,464) | ||||||||||||||||||||||
Decommissioning | 195,831 | — | 28,245 | 224,076 | ||||||||||||||||||||||
Taxes other than income taxes | 716,560 | 738 | 16,240 | 733,538 | ||||||||||||||||||||||
Depreciation and amortization | 1,745,822 | 883 | 14,318 | 1,761,023 | ||||||||||||||||||||||
Other regulatory charges (credits) - net | 669,403 | — | — | 669,403 | ||||||||||||||||||||||
Total | 11,477,508 | 37,298 | 198,656 | 11,713,462 | ||||||||||||||||||||||
OPERATING INCOME | 1,943,296 | (37,326) | 144,805 | 2,050,775 | ||||||||||||||||||||||
OTHER INCOME (DEDUCTIONS) | ||||||||||||||||||||||||||
Allowance for equity funds used during construction | 72,832 | — | — | 72,832 | ||||||||||||||||||||||
Interest and investment income (loss) | 145,968 | (187,152) | (34,397) | (75,581) | ||||||||||||||||||||||
Miscellaneous - net | (47,604) | (46,618) | 16,593 | (77,629) | ||||||||||||||||||||||
Total | 171,196 | (233,770) | (17,804) | (80,378) | ||||||||||||||||||||||
INTEREST EXPENSE | ||||||||||||||||||||||||||
Interest expense | 777,998 | 154,348 | 7,714 | 940,060 | ||||||||||||||||||||||
Allowance for borrowed funds used during construction | (27,823) | — | — | (27,823) | ||||||||||||||||||||||
Total | 750,175 | 154,348 | 7,714 | 912,237 | ||||||||||||||||||||||
INCOME BEFORE INCOME TAXES | 1,364,317 | (425,444) | 119,287 | 1,058,160 | ||||||||||||||||||||||
Income taxes | (34,263) | (59,180) | 54,465 | (38,978) | ||||||||||||||||||||||
CONSOLIDATED NET INCOME | 1,398,580 | (366,264) | 64,822 | 1,097,138 | ||||||||||||||||||||||
Preferred dividend requirements of subsidiaries and noncontrolling interests | (8,025) | (191) | 2,188 | (6,028) | ||||||||||||||||||||||
NET INCOME ATTRIBUTABLE TO ENTERGY CORPORATION | $ | 1,406,605 | $ | (366,073) | $ | 62,634 | $ | 1,103,166 | ||||||||||||||||||
EARNINGS PER AVERAGE COMMON SHARE: | ||||||||||||||||||||||||||
BASIC | $6.88 | ($1.79) | $0.31 | $5.40 | ||||||||||||||||||||||
DILUTED | $6.84 | ($1.78) | $0.31 | $5.37 | ||||||||||||||||||||||
AVERAGE NUMBER OF COMMON SHARES OUTSTANDING: | ||||||||||||||||||||||||||
BASIC | 204,450,354 | |||||||||||||||||||||||||
DILUTED | 205,547,578 | |||||||||||||||||||||||||
*Totals may not foot due to rounding. | ||||||||||||||||||||||||||
Entergy Corporation | ||||||||||||||||||||
Consolidated Cash Flow Statement | ||||||||||||||||||||
Three Months Ended December 31, 2023 vs. 2022 | ||||||||||||||||||||
(Dollars in thousands) | ||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||
2023 | 2022 | Variance | ||||||||||||||||||
OPERATING ACTIVITIES | ||||||||||||||||||||
Consolidated net income | $ | 988,284 | $ | 97,652 | $ | 890,632 | ||||||||||||||
Adjustments to reconcile consolidated net income to net cash | ||||||||||||||||||||
flow provided by operating activities: | ||||||||||||||||||||
Depreciation, amortization, and decommissioning, including nuclear fuel amortization | 575,939 | 522,615 | 53,324 | |||||||||||||||||
Deferred income taxes, investment tax credits, and non-current taxes accrued | (965,032) | 29,518 | (994,550) | |||||||||||||||||
Asset write-offs, impairments and related charges | 4,601 | — | 4,601 | |||||||||||||||||
Changes in working capital: | ||||||||||||||||||||
Receivables | 319,285 | 211,505 | 107,780 | |||||||||||||||||
Fuel inventory | (10,566) | (12,490) | 1,924 | |||||||||||||||||
Accounts payable | 169,216 | (42,226) | 211,442 | |||||||||||||||||
Taxes accrued | (97,777) | (85,291) | (12,486) | |||||||||||||||||
Interest accrued | (47,638) | (34,248) | (13,390) | |||||||||||||||||
Deferred fuel costs | 138,921 | 427,640 | (288,719) | |||||||||||||||||
Other working capital accounts | (72,977) | (32,558) | (40,419) | |||||||||||||||||
Changes in provisions for estimated losses | (61,460) | 76,237 | (137,697) | |||||||||||||||||
Changes in regulatory assets | 20,776 | (10,269) | 31,045 | |||||||||||||||||
Changes in other regulatory liabilities | 258,988 | (150,244) | 409,232 | |||||||||||||||||
Effect of securitization on regulatory asset | — | 95,920 | (95,920) | |||||||||||||||||
Changes in pension and other postretirement liabilities | (262,593) | (441,120) | 178,527 | |||||||||||||||||
Other | 105,368 | 123,408 | (18,040) | |||||||||||||||||
Net cash flow provided by operating activities | 1,063,335 | 776,049 | 287,286 | |||||||||||||||||
INVESTING ACTIVITIES | ||||||||||||||||||||
Construction/capital expenditures | (1,067,035) | (1,212,005) | 144,970 | |||||||||||||||||
Allowance for equity funds used during construction | 26,255 | 23,147 | 3,108 | |||||||||||||||||
Nuclear fuel purchases | (69,760) | (97,994) | 28,234 | |||||||||||||||||
Payment for purchase of assets | (4,661) | — | (4,661) | |||||||||||||||||
Net proceeds from sale of assets | — | 5,887 | (5,887) | |||||||||||||||||
Changes in securitization account | 10,332 | 14,290 | (3,958) | |||||||||||||||||
Payments to storm reserve escrow accounts | (5,460) | (202,455) | 196,995 | |||||||||||||||||
Receipts from storm reserve escrow accounts | 98,529 | 125,001 | (26,472) | |||||||||||||||||
Decrease (increase) in other investments | (11,735) | 29,910 | (41,645) | |||||||||||||||||
Proceeds from nuclear decommissioning trust fund sales | 276,064 | 259,382 | 16,682 | |||||||||||||||||
Investment in nuclear decommissioning trust funds | (302,444) | (286,093) | (16,351) | |||||||||||||||||
Net cash flow used in investing activities | (1,049,915) | (1,340,930) | 291,015 | |||||||||||||||||
FINANCING ACTIVITIES | ||||||||||||||||||||
Proceeds from the issuance of: | ||||||||||||||||||||
Long-term debt | 668,060 | 703,142 | (35,082) | |||||||||||||||||
Treasury stock | 4,639 | 240 | 4,399 | |||||||||||||||||
Common stock | 130,649 | 852,555 | (721,906) | |||||||||||||||||
Retirement of long-term debt | (1,751,746) | (997,261) | (754,485) | |||||||||||||||||
Changes in commercial paper - net | (212,934) | (559,011) | 346,077 | |||||||||||||||||
Capital contributions from noncontrolling interests | — | 15,107 | (15,107) | |||||||||||||||||
Other | 4,760 | 1,102 | 3,658 | |||||||||||||||||
Dividends paid: | ||||||||||||||||||||
Common stock | (239,494) | (225,740) | (13,754) | |||||||||||||||||
Preferred stock | (4,580) | (4,580) | — | |||||||||||||||||
Net cash flow provided by financing activities | (1,400,646) | (214,446) | (1,186,200) | |||||||||||||||||
Net decrease in cash and cash equivalents | (1,387,226) | (779,327) | (607,899) | |||||||||||||||||
Cash and cash equivalents at beginning of period | 1,519,774 | 1,003,491 | 516,283 | |||||||||||||||||
Cash and cash equivalents at end of period | $ | 132,548 | $ | 224,164 | $ | (91,616) | ||||||||||||||
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION: | ||||||||||||||||||||
Cash paid during the period for: | ||||||||||||||||||||
Interest - net of amount capitalized | $ | 302,021 | $ | 270,673 | $ | 31,348 | ||||||||||||||
Income taxes | $ | 7,530 | $ | 35,766 | $ | (28,236) | ||||||||||||||
Noncash investing activities: | ||||||||||||||||||||
Accrued construction expenditures | $ | 40,344 | $ | 105,808 | $ | (65,464) |
Entergy Corporation | ||||||||||||||||||||
Consolidated Cash Flow Statement | ||||||||||||||||||||
Year to Date December 31, 2023 vs. 2022 | ||||||||||||||||||||
(Dollars in thousands) | ||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||
2023 | 2022 | Variance | ||||||||||||||||||
OPERATING ACTIVITIES | ||||||||||||||||||||
Consolidated net income | $ | 2,362,310 | $ | 1,097,138 | $ | 1,265,172 | ||||||||||||||
Adjustments to reconcile consolidated net income to net cash | ||||||||||||||||||||
flow provided by operating activities: | ||||||||||||||||||||
Depreciation, amortization, and decommissioning, including nuclear fuel amortization | 2,244,479 | 2,190,371 | 54,108 | |||||||||||||||||
Deferred income taxes, investment tax credits, and non-current taxes accrued | (707,822) | (47,154) | (660,668) | |||||||||||||||||
Asset write-offs, impairments and related charges (credits) | 42,679 | (163,464) | 206,143 | |||||||||||||||||
Changes in working capital: | ||||||||||||||||||||
Receivables | 101,801 | (157,267) | 259,068 | |||||||||||||||||
Fuel inventory | (45,166) | 6,943 | (52,109) | |||||||||||||||||
Accounts payable | (135,048) | (102,013) | (33,035) | |||||||||||||||||
Taxes accrued | 10,122 | 4,263 | 5,859 | |||||||||||||||||
Interest accrued | 18,933 | 4,113 | 14,820 | |||||||||||||||||
Deferred fuel costs | 759,361 | (393,746) | 1,153,107 | |||||||||||||||||
Other working capital accounts | (210,038) | (157,235) | (52,803) | |||||||||||||||||
Changes in provisions for estimated losses | (68,631) | 374,079 | (442,710) | |||||||||||||||||
Changes in other regulatory assets | 435,877 | 576,859 | (140,982) | |||||||||||||||||
Changes in other regulatory liabilities | 463,805 | (266,559) | 730,364 | |||||||||||||||||
Effect of securitization on regulatory asset | (491,150) | (941,035) | 449,885 | |||||||||||||||||
Changes in pension and other postretirement liabilities | (610,479) | (699,261) | 88,782 | |||||||||||||||||
Other | 123,295 | 1,259,458 | (1,136,163) | |||||||||||||||||
Net cash flow provided by operating activities | 4,294,328 | 2,585,490 | 1,708,838 | |||||||||||||||||
INVESTING ACTIVITIES | ||||||||||||||||||||
Construction/capital expenditures | (4,440,652) | (5,065,126) | 624,474 | |||||||||||||||||
Allowance for equity funds used during construction | 98,493 | 72,832 | 25,661 | |||||||||||||||||
Nuclear fuel purchases | (270,973) | (223,613) | (47,360) | |||||||||||||||||
Payment for purchase of assets | (35,094) | (106,193) | 71,099 | |||||||||||||||||
Net proceeds (payments) from sale of assets | 11,000 | (1,195) | 12,195 | |||||||||||||||||
Insurance proceeds received for property damages | 19,493 | — | 19,493 | |||||||||||||||||
Litigation proceeds from settlement agreement | — | 9,829 | (9,829) | |||||||||||||||||
Changes in securitization account | 5,493 | 15,514 | (10,021) | |||||||||||||||||
Payments to storm reserve escrow accounts | (19,780) | (1,494,048) | 1,474,268 | |||||||||||||||||
Receipts from storm reserve escrow accounts | 98,529 | 1,125,279 | (1,026,750) | |||||||||||||||||
Increase in other investments | (16,733) | (3,328) | (13,405) | |||||||||||||||||
Litigation proceeds for reimbursement of spent nuclear fuel storage costs | 23,655 | 32,367 | (8,712) | |||||||||||||||||
Proceeds from nuclear decommissioning trust fund sales | 1,082,722 | 1,636,686 | (553,964) | |||||||||||||||||
Investment in nuclear decommissioning trust funds | (1,185,130) | (1,708,901) | 523,771 | |||||||||||||||||
Net cash flow used in investing activities | (4,628,977) | (5,709,897) | 1,080,920 | |||||||||||||||||
FINANCING ACTIVITIES | ||||||||||||||||||||
Proceeds from the issuance of: | ||||||||||||||||||||
Long-term debt | 4,273,297 | 6,019,835 | (1,746,538) | |||||||||||||||||
Treasury stock | 9,823 | 32,042 | (22,219) | |||||||||||||||||
Common stock | 130,649 | 852,555 | (721,906) | |||||||||||||||||
Retirement of long-term debt | (5,135,753) | (5,995,903) | 860,150 | |||||||||||||||||
Changes in commercial paper - net | 310,550 | (373,556) | 684,106 | |||||||||||||||||
Capital contributions from noncontrolling interests | 25,708 | 24,702 | 1,006 | |||||||||||||||||
Proceeds received by storm trusts related to securitization | 1,457,676 | 3,163,572 | (1,705,896) | |||||||||||||||||
Other | 107,595 | 42,761 | 64,834 | |||||||||||||||||
Dividends paid: | ||||||||||||||||||||
Common stock | (918,193) | (841,677) | (76,516) | |||||||||||||||||
Preferred stock | (18,319) | (18,319) | — | |||||||||||||||||
Net cash flow provided by financing activities | 243,033 | 2,906,012 | (2,662,979) | |||||||||||||||||
Net decrease in cash and cash equivalents | (91,616) | (218,395) | 126,779 | |||||||||||||||||
Cash and cash equivalents at beginning of period | 224,164 | 442,559 | (218,395) | |||||||||||||||||
Cash and cash equivalents at end of period | $ | 132,548 | $ | 224,164 | $ | (91,616) | ||||||||||||||
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION: | ||||||||||||||||||||
Cash paid during the period for: | ||||||||||||||||||||
Interest - net of amount capitalized | $ | 987,252 | $ | 901,884 | $ | 85,368 | ||||||||||||||
Income taxes | $ | 42,821 | $ | 28,354 | $ | 14,467 | ||||||||||||||
Noncash investing activities: | ||||||||||||||||||||
Accrued construction expenditures | $ | 487,439 | $ | 461,748 | $ | 25,691 |