EX-99.1 2 dcorresp.htm Corresp

LOGO

ENTERGY STATISTICAL REPORT

AND INVESTOR GUIDE

2010


Entergy is a point-of-view-driven company with a sustainable approach to business. We use sophisticated analyses to develop informed points of view on key issues that affect our business. Our points of view are dynamic, changing with market conditions, and they determine our strategies. We also consider sustainability when setting our strategies by evaluating and optimizing their safety, economic, environmental and societal impact. We believe we must make progress simultaneously along multiple dimensions to truly succeed for all our stakeholders. We have assembled the statistics and facts in this report to support your review and analysis of Entergy’s results over the last five years. This information is available in two electronic files, Excel and PDF in order to facilitate easier access and analysis.

Entergy Investor Relations

Entergy Corporation is an integrated energy company engaged primarily in electric power production and retail distribution operations. Entergy owns and operates power plants with approximately 30,000 megawatts of electric generating capacity, and it is the second-largest nuclear generator in the United States. Entergy delivers electricity to 2.7 million utility customers in Arkansas, Louisiana, Mississippi and Texas. Entergy has annual revenues of more than $11 billion and approximately 15,000 employees.


TABLE OF CONTENTS

     Excel Tab  

ABOUT THIS PUBLICATION

     Page 2   

FORWARD-LOOKING INFORMATION

     Page 2   

FINANCIAL MEASURES

     Page 2   

ENTERGY AT A GLANCE

     Pages 3 – 4   

EXECUTIVE PROFILES

     Pages 5 – 6   

ENTERGY CORPORATION AND SUBSIDIARIES

  

Selected Financial and Operating Data

     Page 7   

Selected Financial Data

     Page 7   

Utility Electric Operating Data

     Page 7   

Entergy Wholesale Commodities Operating Data

     Page 7   

Employees

     Page 7   

Owned and Leased Capability

     Page 7   

 Consolidated Quarterly Financial Metrics

     Page 8   

 Consolidated Annual Financial Metrics

     Page 8   

 Consolidated Financial Results

     Page 9   

Consolidated Quarterly Results

     Page 9   

Consolidated Quarterly Special Items

     Page 10   

Consolidated Annual Results

     Page 11   

Consolidated Annual Special Items

     Page 12   

Description of Consolidated Special Items

     Page 13   

Consolidated Statements of Income

     Page 14   

Consolidating Income Statement

     Page 15   

Consolidated Balance Sheets

     Pages 16 –17   

Consolidating Balance Sheet

     Pages 18 –19   

Consolidated Statements of Cash Flow

     Pages 20 –21   

Cash Flow Information by Business

     Page 21   

Consolidated Statements of Changes in Equity and Comprehensive Income

     Page 22   

 Consolidated Capital Expenditures

     Page 23   

 Entergy Corporation Securities Detail

     Page 23   

Entergy Corporation Long-Term Debt

     Page 23   

Securities Ratings (Outlook)

     Page 23   

UTILITY

  

Utility Quarterly Financial Metrics

     Page 24   

Utility Annual Financial Metrics

     Page 24   

Utility Securities Ratings (Outlook)

     Page 24   

Utility Historical Capital Expenditures

     Page 24   

Utility Planned Capital Expenditures

     Page 25   

Utility Financial Results

     Page 25   

Utility Consolidating Income Statement

     Page 25   

Utility Consolidating Balance Sheet

     Pages 26 –27   

Utility Selected Annual Financial Metrics

     Pages 28 –30   

Note: The Excel Tab labels correspond to the page numbers in the PDF version of the 2010 Statistical Report.

     Excel Tab  

UTILITY SECURITIES DETAIL

     Page 31   

Utility Long-Term Debt and Preferred Stock

     Page 31   

Entergy Arkansas, Inc.

     Page 31   

Entergy Gulf States Louisiana, L.L.C.

     Page 32   

Entergy Louisiana, LLC

     Page 33   

Entergy Mississippi, Inc.

     Page 34   

Entergy New Orleans, Inc.

     Page 34   

Entergy Texas, Inc.

     Page 35   

System Energy Resources, Inc.

     Page 35   

UTILITY STATISTICAL INFORMATION

     Page 36   

Utility Total Capability

     Page 36   

Utility Selected Operating Data

     Page 36   

Utility Consolidating Information

     Page 37   

Entergy Arkansas, Inc.

     Pages 38 – 39   

Entergy Gulf States Louisiana, L.L.C.

     Pages 40 and 42   

Entergy Texas, Inc.

     Pages 41 and 42   

Entergy Louisiana, LLC

     Pages 43 – 44   

Entergy Mississippi, Inc.

     Pages 45 – 46   

Entergy New Orleans, Inc.

     Pages 47 – 48   

System Energy Resources, Inc.

     Page 48   

Utility Nuclear Plant Statistics

     Page 49   

UTILITY REGULATORY INFORMATION

     Page 50   

Regulatory Commissions

     Page 50   

Commission/Council Members

     Page 50   

Select Utility Regulatory Mechanisms

     Page 51   

Utility Electric and Gas Fuel Recovery Mechanisms

     Page 52   

ENTERGY WHOLESALE COMMODITIES

  

EWC Quarterly Financial Metrics

     Page 53   

EWC Annual Financial Metrics

     Page 53   

EWC Quarterly Operational Metrics

     Page 53   

EWC Annual Operational Metrics

     Page 53   

EWC Total Capacity

     Page 53   

EWC Nuclear Plant Statistics

     Page 54   

EWC Nuclear Plant Uprates

     Page 54   

EWC Non-Nuclear Wholesale Assets Plant Statistics

     Page 54   

EWC Non-Nuclear Wholesale Assets Plant Emissions

     Page 54   

EWC Nuclear Securities Detail

     Page 55   

EWC Non-Nuclear Wholesale Assets
Securities Detail

     Page 55   

DEFINITIONS OF OPERATIONAL MEASURES AND GAAP AND NON-GAAP FINANCIAL MEASURES

     Page 56   

REG G RECONCILIATIONS

  

Pro Forma Financial Results

     Pages 57 – 61   

Financial Measures

     Pages 62 – 72   

2009 RESTATED FINANCIALS

     Pages 73 – 75   

INVESTOR INFORMATION

     Page 76   
 


ABOUT THIS PUBLICATION

This publication is unaudited and should be used in conjunction with Entergy’s 2010 Annual Report to Shareholders and Form 10-K filed with the Securities and Exchange Commission. It has been prepared for information purposes and is not intended for use in connection with any sale or purchase of, or any offer to buy, any securities of Entergy Corporation or its subsidiaries.

FORWARD-LOOKING INFORMATION

In this report and from time to time, Entergy Corporation makes statements concerning its expectations, beliefs, plans, objectives, goals, strategies, and future events or performance. Such statements are “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. Words such as “may,” “will,” “could,” “project,” “believe,” “anticipate,” “intend,” “expect,” “estimate,” “continue,” “potential,” “plan,” “predict,” “forecast,” and other similar words or expressions are intended to identify forward-looking statements but are not the only means to identify these statements. Although Entergy believes that these forward-looking statements and the underlying assumptions are reasonable, it cannot provide assurance that they will prove correct. Any forward-looking statement is based on information current as of the date of this report and speaks only as of the date on which such statement is made. Except to the extent required by the federal securities laws, Entergy undertakes no obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events, or otherwise.

Forward-looking statements involve a number of risks and uncertainties. There are factors that could cause actual results to differ materially from those expressed or implied in the forward-looking statements, including those factors discussed or incorporated by reference in (a) Item 1A. Risk Factors in the 2010 Form 10-K, (b) Management’s Financial Discussion and Analysis in the 2010 Form 10-K, and (c) the following factors (in addition to others described elsewhere in this report and in subsequent securities filings):

• resolution of pending and future rate cases and negotiations, including various performance-based rate discussions, and other regulatory proceedings, including those related to Entergy’s System Agreement or any successor agreement or arrangement, Entergy’s utility supply plan, recovery of storm costs, and recovery of fuel and purchased power costs

• changes in utility regulation, including the beginning or end of retail and wholesale competition, the ability to recover net utility assets and other potential stranded costs, the operations of the independent coordinator of transmission for Entergy’s utility service territory and transition to a successor or alternative arrangement, including possible participation in a regional transmission organization, and the application of more stringent transmission reliability requirements or market power criteria by the Federal Energy Regulatory Commission (FERC)

• changes in regulation of nuclear generating facilities and nuclear materials and fuel, including possible shutdown of nuclear generating facilities, particularly those owned or operated by the Entergy Wholesale Commodities business, and the effects of new or existing safety concerns regarding nuclear power plants and nuclear fuel

• resolution of pending or future applications for license renewals or modifications of nuclear generating facilities

• the performance of and deliverability of power from Entergy’s generation resources, including the capacity factors at its nuclear generating facilities

• Entergy’s ability to develop and execute on a point of view regarding future prices of electricity, natural gas, and other energy-related commodities

• prices for power generated by Entergy’s merchant generating facilities, the ability to hedge, sell power forward or otherwise reduce the market price risk associated with those facilities, including the Entergy Wholesale Commodities nuclear plants

• the prices and availability of fuel and power Entergy must purchase for its Utility customers, and Entergy’s ability to meet credit support requirements for fuel and power supply contracts

• volatility and changes in markets for electricity, natural gas, uranium, and other energy-related commodities

• changes in law resulting from federal or state energy legislation or legislation subjecting energy derivatives used in hedging and risk management transactions to governmental regulation

• changes in environmental, tax, and other laws, including requirements for reduced emissions of sulfur, nitrogen, carbon, mercury, and other substances, and changes in costs of compliance with environmental and other laws and regulations

• uncertainty regarding the establishment of interim or permanent sites for spent nuclear fuel and nuclear waste storage and disposal

• variations in weather and the occurrence of hurricanes and other storms and disasters, including uncertainties associated with efforts to remediate

the effects of hurricanes and ice storms and the recovery of costs associated with restoration, including accessing funded storm reserves, federal and local cost recovery mechanisms, securitization, and insurance

• effects of climate change

• Entergy’s ability to manage its capital projects and operation and maintenance costs

• Entergy’s ability to purchase and sell assets at attractive prices and on other attractive terms

• the economic climate, and particularly economic conditions in Entergy’s Utility service territory and the Northeast United States and events that could influence economic conditions in those areas

• the effects of Entergy’s strategies to reduce tax payments

• changes in the financial markets, particularly those affecting the availability of capital and Entergy’s ability to refinance existing debt, execute share repurchase programs, and fund investments and acquisitions

• actions of rating agencies, including changes in the ratings of debt and preferred stock, changes in general corporate ratings, and changes in the rating agencies’ ratings criteria

• changes in inflation and interest rates

• the effect of litigation and government investigations or proceedings

• advances in technology

• the potential effects of threatened or actual terrorism and war or a catastrophic event such as a nuclear accident or a natural gas pipeline explosion

• Entergy’s ability to attract and retain talented management and directors

• changes in accounting standards and corporate governance

• declines in the market prices of marketable securities and resulting funding requirements for Entergy’s defined benefit pension and other postretirement benefit plans

• changes in decommissioning trust fund values or earnings or in the timing of or cost to decommission nuclear plant sites

• factors that could lead to impairment of long-lived assets

• the ability to successfully complete merger, acquisition, or divestiture plans, regulatory or other limitations imposed as a result of merger, acquisition, or divestiture, and the success of the business following a merger, acquisition, or divestiture

FINANCIAL MEASURES

Financial performance measures shown in this report include those calculated and presented in accordance with generally accepted accounting principles (GAAP), as well as those that are considered non-GAAP measures. This report includes non-GAAP measures of operational earnings, operational return on average invested capital, operational return on average common or members’ equity, operational net margin, operational price to earnings ratio and operational common dividend payout ratio, as well as gross liquidity, net debt to net capital, net debt to net capital with off-balance sheet liabilities, pro forma financial results reflecting reconsolidation of Entergy New Orleans, Inc., and pro forma financial results and financial measures (average common equity, return on average common equity, debt to capital ratio, cash flow interest coverage) reflecting the jurisdictional separation of Entergy Gulf States, Inc. into Entergy Gulf States Louisiana, L.L.C. and Entergy Texas, Inc., when describing Entergy’s results of operations and financial performance. We have prepared reconciliations of these measures to the most directly comparable GAAP measures. Reconciliations can be found on pages 9, 11, and 57 – 72.

 

 

2


ENTERGY AT A GLANCE

CORPORATE STRUCTURE

LOGO

 

CORPORATE PROFILE

Entergy Corporation is a Fortune 500 integrated energy company engaged primarily in electric power production and retail distribution operations.

 

Approximately 30,000 MW electric generating capacity

 

2nd-largest U.S. nuclear generator

 

2.7 million utility customers

 

More than $11 billion annual revenues

 

Approximately 15,000 employees

 

104 electric generating units operated

BUSINESS SEGMENTS

Entergy’s five year results in this report are presented in three business segments:

 

 

Utility

 

Entergy Wholesale Commodities

 

Parent and Other

 

 

3


ENTERGY CORPORATION AND SUBSIDIARIES BUSINESS SEGMENTS (CONTINUED)

UTILITY

Entergy’s utility companies generate, transmit, distribute, and sell electric power, and operate a small natural gas distribution business.

 

Six electric utilities with 2.7 million customers

 

Four states – Arkansas, Louisiana, Mississippi, Texas

 

21,000 MW generating capacity

 

Two gas utilities with 191,000 customers

ENTERGY ARKANSAS, INC. (EAI)

Entergy Arkansas generates, transmits, distributes, and sells electric power to 693,000 retail customers in portions of Arkansas.

ENTERGY GULF STATES LOUISIANA, L.L.C. (EGSL)(a)

Entergy Gulf States Louisiana generates, transmits, distributes, and sells electric power to 381,000 retail customers in portions of Louisiana. Entergy Gulf States Louisiana also provides natural gas utility service to 92,000 customers in the Baton Rouge, Louisiana area.

ENTERGY LOUISIANA, LLC (ELL)

Entergy Louisiana generates, transmits, distributes, and sells electric power to 667,000 retail customers in portions of Louisiana.

ENTERGY MISSISSIPPI, INC. (EMI)

Entergy Mississippi generates, transmits, distributes, and sells electric power to 437,000 retail customers in portions of Mississippi.

ENTERGY NEW ORLEANS, INC. (ENOI)(b)

Entergy New Orleans generates, transmits, distributes, and sells electric power to 157,000 retail customers in the city of New Orleans, Louisiana. Entergy New Orleans also provides natural gas utility service to 99,000 customers in the city of New Orleans.

ENTERGY TEXAS, INC. (ETI)(a)

Entergy Texas generates, transmits, distributes, and sells electric power to 408,000 retail customers in portions of Texas.

SYSTEM ENERGY RESOURCES, INC. (SERI)

System Energy owns or leases 90 percent of the Grand Gulf 1 nuclear generating facility. System Energy sells power and capacity from Grand Gulf 1 at wholesale to Entergy Arkansas (36%), Entergy Louisiana (14%), Entergy Mississippi (33%), and Entergy New Orleans (17%).

UTILITY NUCLEAR PLANTS

Entergy owns and operates five nuclear units at four plant sites to serve its regulated utility business: Arkansas Nuclear One (ANO) Units 1 and 2 near Russellville, Arkansas; Grand Gulf Nuclear Station in Port Gibson, Mississippi; River Bend Station in St. Francisville, Louisiana; and Waterford 3 in Taft, Louisiana.

ENTERGY WHOLESALE COMMODITIES

Entergy’s wholesale commodities business owns and operates six nuclear units in the northern United States. This business is primarily focused on selling power produced by those plants to wholesale customers. This business also provides operations and management services to nuclear power plants owned by other utilities.

 

Six units in northern U.S.

   

Pilgrim Nuclear Station in Plymouth, Massachusetts

   

James A. FitzPatrick in Oswego, New York

   

Indian Point Units 2 and 3 in Buchanan, New York

   

Vermont Yankee in Vernon, Vermont

   

Palisades Nuclear Energy Plant in South Haven, Michigan

 

4,998 MW owned generating capacity

 

800 MW under management services contract

   

Cooper Nuclear Station located near Brownville, Nebraska

 

Contracts (ongoing and completed) with other nuclear facility owners to provide decommissioning and license renewal services

Entergy’s wholesale commodities business also owns interests in non-nuclear power plants that sell the electric power produced by those plants to wholesale customers while it focuses on improving operating and financial performance of these plants, consistent with Entergy’s market-based point of view.

 

1,018 net MW generating capacity as of 12/31/2010(c)

 

 

(a) Effective December 31, 2007, Entergy Gulf States, Inc. completed a jurisdictional separation into two vertically integrated utility companies, one operating under the sole retail jurisdiction of the PUCT, Entergy Texas, Inc., and the other operating under the sole retail jurisdiction of the LPSC, Entergy Gulf States Louisiana, L.L.C., Entergy Gulf States Louisiana, L.L.C. is the successor for financial reporting purposes to Entergy Gulf States, Inc.

(b) On September 23, 2005, Entergy New Orleans filed a voluntary petition for reorganization under Chapter 11 of the U.S. Bankruptcy Code to protect its customers and ensure continued progress in restoring power and gas service to New Orleans after Hurricane Katrina. As a result of the bankruptcy filing, Entergy discontinued the consolidation of Entergy New Orleans retroactive to January 1, 2005. Entergy New Orleans emerged from Chapter 11 bankruptcy effective May 8, 2007, pursuant to the Confirmation Order from the Bankruptcy Court confirming Entergy New Orleans’ Plan of Reorganization. With confirmation of the plan of reorganization, Entergy reconsolidated Entergy New Orleans in the second quarter 2007, retroactive to January 1, 2007.

(c) In fourth quarter 2010, Entergy sold its 61 percent share of the Harrison County 550 MW combined cycle gas-fired power plant.

 

4


ENTERGY CORPORATION AND SUBSIDIARIES EXECUTIVE PROFILES

WAYNE LEONARD – CHAIRMAN AND CHIEF EXECUTIVE OFFICER

Wayne Leonard became Entergy’s chairman and chief executive officer on August 1, 2006 after serving as chief executive officer since January 1, 1999. Leonard joined Entergy in April 1998 as president and chief operating officer of the company’s domestic business, and he assumed additional responsibility for international operations in August 1998. At year-end 2010, Entergy’s overall performance, as measured by total shareholder return, has exceeded all but one of the companies in the Philadelphia Utility Index over Leonard’s twelve-year tenure as chief executive officer. In 2010, for the ninth consecutive year, Entergy was named to the Dow Jones Sustainability World Index and the only U.S. utility to be so honored. Institutional Investor magazine ranked Leonard the top CEO in the power industry and Entergy the top electric utility in the country in 2010. In 2008, Entergy received a Platts Award of Excellence for its standout performance year after year over the past decade. In 2002 and 2005 Entergy was honored to receive the electric power industry’s highest honor, the Edison Award, from the Edison Electric Institute. The Platts Global Energy Awards named Leonard 2003 CEO of the Year and Leonard has been a CEO of the Year finalist for an unprecedented ten consecutive years. Prior to joining Entergy, Leonard was president of Cinergy’s Energy Commodities Strategic Business Unit and president of Cinergy Capital Trading.

LEO DENAULT – EXECUTIVE VICE PRESIDENT AND CHIEF FINANCIAL OFFICER

Leo Denault became executive vice president and chief financial officer in February 2004. He is responsible for corporate-wide finance, accounting, tax, treasury, investor relations, corporate development and planning activities, as well as information technology. Denault was named to Institutional Investor magazine’s “2010 All-America Executive Team” and was ranked as the best CFO in the power industry in 2010 and 2009. Denault was previously vice president of corporate development and strategic planning. Denault joined Entergy in March 1999 as vice president, corporate development. Denault assumed responsibility for the areas of strategic planning, the Office of the Chief Risk Officer, and strategic pricing and transmission services in 2002. Prior to joining Entergy, Denault was vice president of corporate development at Cinergy Corporation, where he reviewed every major investment transaction, including the acquisition of generation, distribution and trading businesses in the United States and abroad.

ROD WEST – EXECUTIVE VICE PRESIDENT AND CHIEF ADMINISTRATIVE OFFICER

Rod West became executive vice president and chief administrative officer in June 2010. He is responsible for the legal, human resources and administration, public affairs, federal policy, regulatory and governmental affairs, and corporate communications departments. West previously served as president and chief executive officer of Entergy New Orleans, Inc. after serving as director of electric distribution operations. During his tenure at Entergy New Orleans, West was credited with managing the rebuild of critical aspects of the New Orleans infrastructure after Hurricane Katrina, and for leading Entergy New Orleans out of bankruptcy after the storm. Prior to joining Entergy in April 1999 as senior regulatory counsel, West was senior attorney in the New Orleans office of Vial, Hamilton, Koch and Knox, L.L.P., having previously spent five years with the New Orleans-based firm of Jones, Walker, Waechter, Poitevent, Carrere & Denegre, L.L.P.

RICK SMITH – PRESIDENT, ENTERGY WHOLESALE COMMODITIES BUSINESS

Rick Smith became president of Entergy’s wholesale commodities business in June 2010. His organization is aimed at strengthening local regulatory presence in the Northeast and consolidating commercial and risk functions for Entergy’s wholesale commodities business associated with non-utility generation. Smith previously served as president and chief operating officer from April 2007 until June 2010. Prior to being named president and COO, Smith was group president of utility operations. Smith joined Entergy in September 1999 as senior vice president, transition management and later served as president of retail operations. Prior to joining Entergy, Smith was president of Cinergy Resources, Inc., a non-regulated retail supply business. Prior to that, he served for three years as vice president of finance for Cinergy’s Energy Services business unit.

GARY TAYLOR – GROUP PRESIDENT, UTILITY OPERATIONS

Gary Taylor became group president, utility operations in April 2007. He is responsible for the regulated utility financial results, along with operational results of electric and natural gas distribution and customer service. In addition, Taylor oversees utility regulatory support and regulated retail activities. He joined Entergy in March 2000 as chief operating officer of Entergy’s Nuclear South region and became chief executive officer of Entergy’s nuclear business in April 2003. Prior to joining Entergy, Taylor had been vice president of nuclear operations at South Carolina Electric & Gas Company, a subsidiary of SCANA Corporation, since 1995.

MARK SAVOFF – EXECUTIVE VICE PRESIDENT AND CHIEF OPERATING OFFICER

Mark Savoff became chief operating officer in June 2010. He is responsible for nuclear operations as well as the business operations of energy delivery (transmission), fossil generation, supply chain, safety and environment, system planning and operations, critical infrastructure and performance management. Savoff is also responsible for driving five key initiatives within the company: safety, compliance, environmental policy (climate change), generation portfolio transformation and Entergy Continuous Improvement. Prior to being named COO, Savoff served as executive vice president of operations, a position he held since joining the company in December 2003. Prior to joining Entergy, Savoff was vice president and corporate officer at GE Power Systems, Nuclear Energy. Before assuming his role as vice president, Nuclear Energy, he was General Manager of GE’s global nuclear fuel business and led the turnaround of GE’s global nuclear services business. He also served as president, Reuter-Stokes, a GE subsidiary.

JOHN HERRON – PRESIDENT, CEO & CHIEF NUCLEAR OFFICER

John Herron became president, CEO, and chief nuclear officer of Entergy Nuclear in December 2009. He is responsible for all of Entergy’s nuclear plants located throughout New York, Massachusetts, Vermont, Michigan, Louisiana, Mississippi and Arkansas, as well as management of the Cooper Nuclear Station for the State of Nebraska. Herron was previously senior vice president for nuclear operations. Herron joined Entergy in 2001 as vice president, operations at Waterford 3. He then moved to New York as senior vice president of Indian Point in February 2002. Herron began his career in nuclear operations in 1979 at Vermont Yankee. In 1994, he became plant manager at Cooper Nuclear Station. He then joined Tennessee Valley Authority as plant manager at Sequoyah Nuclear Plant and then site vice president at TVA’s Browns Ferry Nuclear Plant.

 

 

5


ENTERGY CORPORATION AND SUBSIDIARIES EXECUTIVE PROFILES (CONTINUED)

BOB SLOAN – EXECUTIVE VICE PRESIDENT, GENERAL COUNSEL AND SECRETARY

Bob Sloan became executive vice president, general counsel and secretary in 2003. Before joining Entergy, Sloan was vice president and general counsel at GE Industrial Systems. Prior to his role at GE Industrial Systems, Sloan was a managing partner in the Brussels office of McKenna and Cuneo LLP. Sloan was previously vice president and director of the Sovereign Credit Management Division at the First National Bank of Chicago and later a partner with the Pepper, Hamilton & Sheetz law firm in Washington, D.C. He also was general counsel of the Multinational Force and Observers. Sloan also worked on nuclear non-proliferation and politico-military matters in the U.S. State Department’s Office of Legal Adviser. Prior to this position, he was general counsel to the Minority at the U. S. Senate Permanent Subcommittee on Investigations.

RENAE CONLEY – EXECUTIVE VICE PRESIDENT, HUMAN RESOURCES AND ADMINISTRATION

Renae Conley became executive vice president, human resources and administration in January 2011. She is also Entergy’s chief diversity and inclusion officer and a member of the office of the chief executive. Conley previously served as president and chief executive officer of Entergy’s Louisiana utilities between 2000 and 2010. Entergy Louisiana and Entergy Gulf States Louisiana together serve over one million customers, and comprise the largest electric utility in the state. Prior to joining Entergy in 1999 as vice president of investor relations, Conley was president of Cincinnati Gas & Electric Company, a subsidiary of Cinergy Corp. Conley also served as president and CEO of Cadence, a joint venture of Cinergy and other utilities that provides energy management services.

 

 

ENTERGY CORPORATION AND SUBSIDIARIES UTILITY OPERATING COMPANY PRESIDENTS

 

JOE DOMINO – PRESIDENT & CEO, ENTERGY TEXAS

Joe Domino became president and CEO of Entergy Texas in 1998. He is responsible for Entergy Texas’ electric distribution system, transmission system maintenance and construction, customer service, economic development, regulatory and governmental affairs. Prior to being named president, he served as director of Entergy’s distribution operations in Texas and Southwest Louisiana. Domino joined Gulf States Utilities in 1970 as a planning engineer and was appointed director of Southern Region fossil plants in 1994.

HALEY FISACKERLY – PRESIDENT & CEO, ENTERGY MISSISSIPPI

Haley Fisackerly became president and CEO of Entergy Mississippi in June 2008. He is responsible for Entergy Mississippi’s electric distribution system, transmission system maintenance and construction, customer service, economic development, regulatory and governmental affairs. Prior to being named president, Fisackerly was vice president of governmental and regulatory affairs for Entergy Nuclear. Prior to that, he was Entergy Mississippi’s vice president of customer operations. Fisackerly joined Entergy in 1995 in federal governmental affairs in Washington D.C. and later moved to Little Rock, AR, where he was director of system regulatory strategy. Prior to joining Entergy, Fisackerly served for several years on the staff of U.S. Senator Thad Cochran.

HUGH McDONALD – PRESIDENT & CEO, ENTERGY ARKANSAS

Hugh McDonald became president and CEO of Entergy Arkansas in 2000. He is responsible for Entergy Arkansas’ electric distribution system, transmission system maintenance and construction, customer service, economic development, regulatory and governmental affairs. Prior to becoming Entergy Arkansas’ president, he led Entergy’s Retail Operations. McDonald joined Entergy in 1982 at the Waterford 3 nuclear plant. In 1989, he became executive assistant to the chairman of Entergy Louisiana / Entergy New Orleans and then led Entergy Louisiana’s Total Quality initiative until 1993. During Entergy’s merger with Gulf States Utilities, McDonald served as special projects director for the integration of the transmission, distribution, and customer service organizations. McDonald has also held the positions of division manager, Entergy Mississippi and director of regulatory affairs, Entergy Texas.

BILL MOHL – PRESIDENT & CEO, ENTERGY LOUISIANA LLC AND ENTERGY GULF STATES LOUISIANA L.L.C.

Bill Mohl became president and CEO of Entergy Louisiana and Entergy Gulf States Louisiana in June 2010. He is responsible for the Louisiana utilities’ electric and gas distribution systems, transmission system maintenance and construction, customer service, economic development, regulatory and governmental affairs. Mohl was previously vice president, system planning and operations. Mohl joined Entergy in 2002 where he was responsible for the procurement of all limited- and long-term fuel and generation resources and in 2007 added responsibility for system planning and operations. Mohl began his career at Public Service Company of Colorado, now an affiliate of Xcel Energy, before moving to Koch Industries where he held a number of leadership roles in various gas and power businesses.

CHARLES RICE – PRESIDENT & CEO, ENTERGY NEW ORLEANS

Charles Rice became president and CEO of Entergy New Orleans in June 2010. He is responsible for Entergy New Orleans’ electric and gas distribution system, transmission system maintenance and construction, customer service, economic development, regulatory and governmental affairs. Rice was previously director of regulatory affairs for Entergy New Orleans. After his first legal private practice position in Louisiana with Jones, Walker, Waechter, Poitevent, Carrere & Denegre, L.L.P, Rice joined Entergy’s legal department in 2000 as senior counsel and then as manager of labor relations litigation support in human resources. Rice was recruited into New Orleans city government in 2002 as the city attorney and later took the role of chief administrative officer for the City of New Orleans. In 2005, Barrasso, Usdin, Kupperman, Freeman & Sarver, L.L.C. recruited him back to private practice, where he was named partner. Returning to Entergy in 2009, Rice served as director of utility strategy, then moved into the director of regulatory affairs position for Entergy New Orleans before being named to his current role.

 

 

6


SELECTED FINANCIAL AND OPERATING DATA

SELECTED FINANCIAL DATA

 

(In millions, except percentages, per share amounts, and ratios)

   2010     2009     2008     2007     2006(a)  

GAAP MEASURES

          

Operating Revenues

   $ 11,488      $ 10,746      $ 13,094      $ 11,484      $ 10,932   

As-Reported Net Income

   $ 1,250      $ 1,231      $ 1,221      $ 1,135      $ 1,133   

As-Reported Earnings Per Share

   $ 6.66      $ 6.30      $ 6.20      $ 5.60      $ 5.36   

Shares of Common Stock Outstanding:

          

End of Year

     178.7        189.1        189.4        193.1        202.7   

Weighted Average – Diluted

     187.8        195.8        201.0        202.8        211.5   

Return on Average Invested Capital – As-Reported

     7.8     7.7     8.1     8.3     8.5

Return on Average Common Equity – As-Reported

     14.6     14.9     15.4     14.1     14.2

Net Cash Flow Provided by Operating Activities

   $ 3,926      $ 2,933      $ 3,324      $ 2,560      $ 3,448   

Year-End Closing Market Price Per Share of Common Stock

   $ 70.83      $ 81.84      $ 83.13      $ 119.52      $ 92.32   

Book Value Per Share at End of Year

   $ 47.53      $ 45.54      $ 42.07      $ 40.71      $ 40.45   

Market Value of Equity at End of Year

   $ 12,661      $ 15,477      $ 15,741      $ 23,082      $ 18,710   

Price to Earnings Ratio – As-Reported

     10.64        12.99        13.41        21.34        17.24   

Common Dividend Paid Per Share

   $ 3.24      $ 3.00      $ 3.00      $ 2.58      $ 2.16   

Common Dividend Payout Ratio – As-Reported

     49     48     48     46     40

NON-GAAP MEASURES

          

Operational Earnings

   $ 1,332      $ 1,302      $ 1,276      $ 1,167      $ 998   

Operational Earnings Per Share

   $ 7.10      $ 6.67      $ 6.51      $ 5.76      $ 4.72   

Special Items Per Share

   $ (0.44   $ (0.37   $ (0.31   $ (0.16   $ 0.64   

Return on Average Invested Capital – Operational

     8.2     8.1     8.4     8.5     7.7

Return on Average Common Equity – Operational

     15.6     15.7     16.1     14.5     12.5

Price to Earnings Ratio – Operational

     9.98        12.27        12.77        20.75        19.56   

Common Dividend Payout Ratio – Operational

     46     45     46     45     46

(a)    2006 reflects deconsolidation of Entergy New Orleans, Inc.

       

UTILITY ELECTRIC OPERATING DATA

  

      2010     2009     2008     2007     2006(a)  

Retail Kilowatt-Hour Sales (millions)

     107,510        99,148        100,609        102,013        100,422   

Peak Demand (megawatts)

     21,799        21,009        21,241        22,001        20,887   

Retail Customers – Year End (thousands)

     2,743        2,719        2,689        2,668        2,595   

(a)    Includes Entergy New Orleans, Inc.

       

ENTERGY WHOLESALE COMMODITIES OPERATING DATA

  

      2010     2009     2008     2007     2006  

Operating Revenues (millions)(a)

     2,566        2,711        2,794        2,247        1,803   

Billed Electric Energy Sales (gigawatts)

     42,682        43,969        44,747        40,916        38,289   

(a)    Includes revenue associated with below-market PPA for Palisades of $46,296,187 for 2010, $52,520,249 for 2009, $76,223,175 for 2008, and $50,215,623 for 2007.

        

EMPLOYEES

  

      2010     2009     2008     2007     2006  

Total Employees – Year End

        14,958           15,181           14,669           14,322           13,814   

OWNED AND LEASED CAPABILITY (MW)(a)

As of July 2011

 

      Entergy
Arkansas
     Entergy
Gulf States
Louisiana
     Entergy
Louisiana
(g)
     Entergy
Mississippi
     Entergy
New Orleans
     Entergy
Texas
     System
Energy
     EWC
Nuclear
(c)
     EWC  Non-
Nuclear
Wholesale
(d) (e) (f)
     Total  

Gas/Oil

     1,669         1,988         5,079         2,809         748         2,274         -         -         757         15,277   

Coal

     1,209         363         -         420         -         269         -         -         181         2,442   
   

Total Fossil

     2,878         2,351         5,079         3,229         748         2,543         -         -         938         17,766   
   

Nuclear

     1,835         974         1,168         -         -         -         1,126         4,998         -         10,101   

Other(b)

     74         -         -         -         -         -         -         -         80         154   
   

Total

     4,787         3,325         6,247         3,229         748         2,543         1,126         4,998         1,018         28,021   
(a) Owned and Leased Capability is the dependable load carrying capability as demonstrated under actual operating conditions based on the primary fuel (assuming no curtailments) that each station was designed to utilize.
(b) Other includes Hydro (EAI) and Wind (EWC).
(c) Reflects Net MW in Operation. Net MW in Operation is the installed capacity owned and operated. Excludes management services contract for Cooper Nuclear Station.
(d) Reflects nameplate rating of generating unit.
(e) In fourth quarter 2010, Entergy sold its 61 percent share of the Harrison County 550 MW combined cycle gas-fired power plant.
(f) On May 5, 2011, Entergy filed an application with FERC (Docket No.EC11-76) requesting authorization of a proposed transaction in which EAM Nelson Holding, LLC will acquire 10.9% ownership interest in the Nelson 6 550 MW coal-fired steam electric generating facility.
(g) In April 2011, Entergy Louisiana completed the purchase of the 580 MW Acadia Energy Center Power Block 2.

 

7


CONSOLIDATED ENTERGY CORPORATION AND SUBSIDIARIES DATA

CONSOLIDATED QUARTERLY FINANCIAL METRICS

 

     2010      2009      YTD %  
      1Q      2Q      3Q      4Q      YTD      1Q      2Q      3Q      4Q      YTD      CHANGE  

GAAP MEASURES

                                

As-Reported Net Income ($ millions)

     213.8         315.3         492.9         228.3         1,250.2         235.3         226.8         455.2         313.8         1,231.1         1.6   

Return on Average Invested Capital – As-Reported (%)(a)

     7.6         8.1         8.2         7.8         7.8         7.6         7.5         7.1         7.7         7.7         1.3   

Return on Average Common Equity – As-Reported (%)(a)

     13.8         14.8         15.5         14.6         14.6         14.1         13.7         13.2         14.9         14.9         (2.0

Net Margin – As-Reported (%)(a)

     11.3         11.7         11.7         10.9         10.9         8.8         9.0         9.7         11.5         11.5         (5.2

Cash Flow Interest Coverage (# times)(a)

     6.3         6.6         8.0         7.8         7.8         6.5         6.7         5.5         6.1         6.1         27.9   

Revolver Capacity ($ millions)

     1,417         1,338         2,216         2,354         2,354         725         1,585         1,647         1,464         1,464         60.8   

Total Debt ($ millions)

     12,152         11,853         12,247         11,816         11,816         12,034         11,510         11,522         12,014         12,014         (1.6

Debt to Capital Ratio (%)

     57.0         56.6         57.5         57.3         57.3         57.4         55.9         56.7         57.4         57.4         (0.2

Off-Balance Sheet Liabilities ($ millions)

     644         641         638         653         653         573         569         567         646         646         1.1   

NON-GAAP MEASURES

                                

Operational Earnings ($ millions)

     253.7         325.7         518.1         235.0         1,332.5         252.5         244.0         470.7         334.9         1,302.1         2.3   

Return on Average Invested Capital – Operational (%)(a)

     8.0         8.5         8.7         8.2         8.2         8.0         7.8         7.5         8.1         8.1         1.2   

Return on Average Common Equity – Operational (%)(a)

     14.9         15.8         16.6         15.6         15.6         15.0         14.6         14.1         15.7         15.7         (0.6

Net Margin – Operational (%)(a)

     12.2         12.5         12.5         11.6         11.6         9.4         9.6         10.3         12.1         12.1         (4.1

Total Gross Liquidity ($ millions)

     3,074         2,674         4,147         3,648         3,648         2,528         2,866         2,778         3,174         3,174         14.9   

Debt to Capital Ratio, Excluding Securitization Debt (%)

     55.2         54.8         55.6         55.3         55.3         56.7         55.3         56.1         55.6         55.6         (0.5

Net Debt to Net Capital Ratio, Excluding Securitization Debt (%)

     51.3         51.6         50.9         52.1         52.1         52.6         52.2         53.4         51.5         51.5         1.2   

Net Debt to Net Capital Ratio Including Off-Balance Sheet Liabilities, Excluding Securitization Debt (%)

     52.9         53.2         52.5         53.8         53.8         54.0         53.6         54.8         53.1         53.1         1.3   
(a) 

Rolling twelve months. Totals may not foot due to rounding.

CONSOLIDATED ANNUAL FINANCIAL METRICS

 

      2010      2009      2008      2007      2006(a)  

GAAP MEASURES

              

As-Reported Net Income ($ millions)

     1,250         1,231         1,221         1,135         1,133   

Return on Average Invested Capital – As-Reported (%)

     7.8         7.7         8.1         8.3         8.5   

Return on Average Common Equity – As-Reported (%)

     14.6         14.9         15.4         14.1         14.2   

Net Margin – As-Reported (%)

     10.9         11.5         9.3         9.9         10.4   

Cash Flow Interest Coverage (# times)

     7.8         6.1         6.5         5.0         7.2   

Revolver Capacity ($ millions)

     2,354         1,464         645         1,730         2,770   

Total Debt ($ millions)

     11,816         12,014         12,279         11,123         9,356   

Debt to Capital Ratio (%)

     57.3         57.4         59.7         57.6         52.3   

Off-Balance Sheet Liabilities ($ millions)

              

Debt of Joint Ventures – Entergy’s Share

     107         116         125         135         146   

Leases – Entergy’s Share

     546         530         449         523         519   

Total

     653         646         574         658         665   

NON-GAAP MEASURES

              

Operational Earnings ($ millions)

     1,332         1,302         1,276         1,167         998   

Return on Average Invested Capital – Operational (%)

     8.2         8.1         8.4         8.5         7.7   

Return on Average Common Equity – Operational (%)

     15.6         15.7         16.1         14.5         12.5   

Net Margin – Operational (%)

     11.6         12.1         9.7         10.2         9.1   

Total Gross Liquidity ($ millions)

     3,648         3,174         2,565         2,984         3,786   

Debt to Capital Ratio, Excluding Securitization Debt (%)

     55.3         55.6         59.1         56.9         52.3   

Net Debt to Net Capital Ratio, Excluding Securitization Debt (%)

     52.1         51.5         54.8         53.9         49.4   

Net Debt to Net Capital Ratio Including Off-Balance Sheet Liabilities, Excluding Securitization Debt (%)

     53.8         53.1         56.2         55.5         51.3   
(a) 2006 reflects deconsolidation of Entergy New Orleans, Inc.

 

8


FINANCIAL RESULTS

ENTERGY CORPORATION CONSOLIDATED QUARTERLY RESULTS – GAAP TO NON-GAAP RECONCILIATION

 

     2010     2009     YTD  
($/share)    1Q     2Q     3Q     4Q     YTD     1Q     2Q     3Q     4Q     YTD     CHANGE  

AS-REPORTED

                      

Utility

     0.73        1.18        1.78        0.63        4.33        0.56        0.74        1.50        0.72        3.53        0.80   

Entergy Wholesale Commodities

     0.47        0.55        0.76        0.83        2.59        0.86        0.43        0.95        1.04        3.26        (0.67

Parent & Other

     (0.08     (0.08     0.08        (0.20     (0.26     (0.22     (0.03     (0.13     (0.12     (0.49     0.23   

CONSOLIDATED AS-REPORTED EARNINGS

     1.12        1.65        2.62        1.26        6.66        1.20        1.14        2.32        1.64        6.30        0.36   

LESS SPECIAL ITEMS

                      

Utility

     -        -        -        -        -        -        -        -        -        -        -   

Entergy Wholesale Commodities

     (0.29     (0.08     (0.14     (0.04     (0.54     (0.04     (0.08     (0.05     (0.06     (0.23     (0.31

Parent & Other

     0.08        0.02        -        -        0.10        (0.05     (0.01     (0.03     (0.05     (0.14     0.24   

TOTAL SPECIAL ITEMS

     (0.21     (0.06     (0.14     (0.04     (0.44     (0.09     (0.09     (0.08     (0.11     (0.37     (0.07

OPERATIONAL

                      

Utility

     0.73        1.18        1.78        0.63        4.33        0.56        0.74        1.50        0.72        3.53        0.80   

Entergy Wholesale Commodities

     0.76        0.63        0.90        0.87        3.13        0.90        0.51        1.00        1.10        3.49        (0.36

Parent & Other

     (0.16     (0.10     0.08        (0.20     (0.36     (0.17     (0.02     (0.10     (0.07     (0.35     (0.01

CONSOLIDATED OPERATIONAL EARNINGS

     1.33        1.71        2.76        1.30        7.10        1.29        1.23        2.40        1.75        6.67        0.43   

Weather Impact

     0.17        0.09        0.29        0.06        0.62        (0.02     (0.01     0.03        (0.01     (0.01     0.63   

SHARES OF COMMON STOCK

                      

OUTSTANDING (in millions)

                      

End of Period

     189.3        187.5        181.5        178.7        178.7        196.1        196.1        188.9        189.1        189.1        (10.4

Weighted Average - Diluted

     191.3        190.7        187.8        181.6        187.8        198.1        198.2        195.9        191.3        195.8        (8.0

Totals may not foot due to rounding and dilution effect of the unsuccessful remarketing of the equity units in February 2009.

 

9


FINANCIAL RESULTS

ENTERGY CORPORATION CONSOLIDATED QUARTERLY SPECIAL ITEMS (Shown as Positive/(Negative) Impact on Earnings)

 

      2010     2009     YTD  
($/share)    1Q     2Q     3Q     4Q     YTD     1Q     2Q     3Q     4Q     YTD     CHANGE  

UTILITY

                      

SPECIAL ITEMS

                      

None

     -        -        -        -        -        -        -        -        -        -        -   

Total

     -        -        -        -        -        -        -        -        -        -        -   

ENTERGY WHOLESALE COMMODITIES

                      

SPECIAL ITEMS

                      

Non-utility nuclear spin-off expenses

     (0.29     (0.08     (0.14     (0.04     (0.54     (0.04     (0.08     (0.05     (0.06     (0.23     (0.31

Total

     (0.29     (0.08     (0.14     (0.04     (0.54     (0.04     (0.08     (0.05     (0.06     (0.23     (0.31

PARENT & OTHER

                      

SPECIAL ITEMS

                      

Non-utility nuclear spin-off expenses

     0.08        0.02        -        -        0.10        (0.05     (0.01     (0.03     (0.05     (0.14     0.24   

Total

     0.08        0.02        -        -        0.10        (0.05     (0.01     (0.03     (0.05     (0.14     0.24   

TOTAL SPECIAL ITEMS

     (0.21     (0.06     (0.14     (0.04     (0.44     (0.09     (0.09     (0.08     (0.11     (0.37     (0.07
      2010     2009     YTD  
($ millions)    1Q     2Q     3Q     4Q     YTD     1Q     2Q     3Q     4Q     YTD     CHANGE  

UTILITY

                      

SPECIAL ITEMS

                      

None

     -        -        -        -        -        -        -        -        -        -        -   

Total

     -        -        -        -        -        -        -        -        -        -        -   

ENTERGY WHOLESALE COMMODITIES

                      

SPECIAL ITEMS

                      

Non-utility nuclear spin-off expenses

     (54.3     (14.5     (25.2     (6.7     (100.7     (6.6     (15.1     (10.3     (12.0     (44.0     (56.7

Total

     (54.3     (14.5     (25.2     (6.7     (100.7     (6.6     (15.1     (10.3     (12.0     (44.0     (56.7

PARENT & OTHER

                      

SPECIAL ITEMS

                      

Non-utility nuclear spin-off expenses

     14.4        4.0        -        -        18.5        (10.6     (2.1     (5.2     (9.1     (27.0     45.5   

Total

     14.4        4.0        -        -        18.5        (10.6     (2.1     (5.2     (9.1     (27.0     45.5   

TOTAL SPECIAL ITEMS

     (39.9     (10.5     (25.2     (6.7     (82.2     (17.2     (17.2     (15.5     (21.1     (71.0     (11.2
Totals may not foot due to rounding.   

 

10


FINANCIAL RESULTS

ENTERGY CORPORATION CONSOLIDATED ANNUAL RESULTS – GAAP TO NON-GAAP RECONCILIATION

 

($/share)    2010     2009     2008     2007     2006  

AS-REPORTED

          

Utility

     4.33        3.53        2.92        3.37        3.27   

Entergy Wholesale Commodities

     2.59        3.26        3.96        2.88        1.57   

Parent & Other

     (0.26     (0.49     (0.68     (0.65     0.52   

CONSOLIDATED AS-REPORTED EARNINGS

     6.66        6.30        6.20        5.60        5.36   

LESS SPECIAL ITEMS

          

Utility

     -        -        (0.08     (0.07     0.02   

Entergy Wholesale Commodities

     (0.54     (0.23     (0.10     (0.09     0.13   

Parent & Other

     0.10        (0.14     (0.13     -        0.49   

TOTAL SPECIAL ITEMS

     (0.44     (0.37     (0.31     (0.16     0.64   

OPERATIONAL

          

Utility

     4.33        3.53        3.00        3.44        3.25   

Entergy Wholesale Commodities

     3.13        3.49        4.06        2.97        1.44   

Parent & Other

     (0.36     (0.35     (0.55     (0.65     0.03   

CONSOLIDATED OPERATIONAL EARNINGS

     7.10        6.67        6.51        5.76        4.72   

Weather Impact

     0.62        (0.01     (0.02     0.11        0.07   

 

11


FINANCIAL RESULTS

ENTERGY CORPORATION CONSOLIDATED ANNUAL SPECIAL ITEMS (Shown as Positive/(Negative) Impact on Earnings)

 

($ millions) ($ millions) ($ millions) ($ millions) ($ millions)
($/share)    2010      2009      2008      2007      2006  

UTILITY SPECIAL ITEMS

              

Dilution effect - unsuccessful remarketing

     -         -         (0.08      -         -   

Nuclear alignment

     -         -         -         (0.07      -   

ENOI results

     -         -         -         -         0.02   

Total

     -         -         (0.08      (0.07      0.02   

ENTERGY WHOLESALE COMMODITIES SPECIAL ITEMS

              

Non-utility nuclear spin-off expenses

     (0.54      (0.23      -         -         -   

Dilution effect - unsuccessful remarketing

     -         -         (0.10      -         -   

Nuclear alignment

     -         -         -         (0.09      -   

Entergy-Koch, LP gain

     -         -         -         -         0.26   

Non-Nuclear Wholesale Assets write-off of tax capital losses

     -         -         -         -         (0.13

Total

     (0.54      (0.23      (0.10      (0.09      0.13   

PARENT & OTHER SPECIAL ITEMS

              

Non-utility nuclear spin-off expenses

     0.10         (0.14      (0.28      -         -   

Dilution effect - unsuccessful remarketing

     -         -         0.15         -         -   

Restructuring - Entergy-Koch, LP distribution

     -         -         -         -         0.49   

Total

     0.10         (0.14      (0.13      -         0.49   

TOTAL SPECIAL ITEMS

     (0.44      (0.37      (0.31      (0.16      0.64   

($ millions)

     2010         2009         2008         2007         2006   

UTILITY SPECIAL ITEMS

              

Nuclear alignment

     -         -         -         (13.6      -   

ENOI results

     -         -         -         -         4.1   

Total

     -         -         -         (13.6      4.1   

ENTERGY WHOLESALE COMMODITIES SPECIAL ITEMS

              

Non-utility nuclear spin-off expenses

     (100.7      (44.0      -         -         -   

Nuclear alignment

     -         -         -         (18.4      -   

Entergy-Koch, LP gain

     -         -         -         -         55.0   

Non-Nuclear Wholesale Assets write-off of tax capital losses

     -         -         -         -         (27.7

Total

     (100.7      (44.0      -         (18.4      27.3   

PARENT & OTHER SPECIAL ITEMS

              

Non-utility nuclear spin-off expenses

     18.5         (27.0      (55.4      -         -   

Restructuring - Entergy-Koch, LP distribution

     -         -         -         -         104.0   

Retail business discontinued operations

     -         -         -         -         (0.5

Total

     18.5         (27.0      (55.4      -         103.5   

TOTAL SPECIAL ITEMS

     (82.2      (71.0      (55.4      (32.0      134.9   

 

12


FINANCIAL RESULTS

DESCRIPTION OF ENTERGY CORPORATION CONSOLIDATED SPECIAL ITEMS

 

     MAIN EARNINGS CATEGORY
 

UTILITY SPECIAL ITEMS

  

Dilution effect – unsuccessful remarketing(a)

   Diluted earnings per share

Nuclear alignment

   Operating expenses: Other operation and maintenance

ENOI results

   Other income: Equity in earnings (loss) of unconsolidated equity affiliates
 

ENTERGY WHOLESALE COMMODITIES SPECIAL ITEMS

  

Non-utility nuclear spin-off expenses

  

Operating expenses: Other operation and maintenance

Operating expenses: Taxes other than income taxes

Operating expenses: Depreciation

Interest and Other Charges: Other interest

Dilution effect – unsuccessful remarketing(a)

   Diluted earnings per share

Nuclear alignment

   Operating expenses: Other operation and maintenance

Entergy-Koch, LP gain

   Other income: Equity in earnings (loss) of unconsolidated equity affiliates

Non-Nuclear Wholesale Assets write-off of tax capital losses

   Income taxes
 

PARENT & OTHER SPECIAL ITEMS

  

Non-utility nuclear spin-off expenses

  

Operating expenses: Other operation and maintenance

Income taxes

Dilution effect – unsuccessful remarketing(a)

   Diluted earnings per share

Restructuring – Entergy-Koch, LP distribution

   Income taxes

Retail business discontinued operations

   Discontinued operations
 

 

(a) Entergy had 10,000,000 equity units outstanding as of December 31, 2008, that obligated the holders to purchase a certain number of shares of Entergy common stock for a stated price no later than February 17, 2009. Under the terms of the purchase contracts, Entergy attempted to remarket the notes payable associated with the equity units in February 2009 but was unsuccessful, the note holders put the notes to Entergy, Entergy retired the notes, and Entergy issued 6,598,000 shares of common stock in the settlement of the purchase contracts.

 

13


FINANCIAL RESULTS

CONSOLIDATED STATEMENTS OF INCOME (unaudited)

 

In thousands, except share data, for the years ended December 31,    2010     2009     2008     2007     2006(a)  

OPERATING REVENUES:

          

Electric

     $8,740,637        $7,880,016        $10,073,160        $9,046,301        $9,063,135   

Natural gas

     197,658        172,213        241,856        206,073        84,230   

Competitive businesses

     2,549,282        2,693,421        2,778,740        2,232,024        1,784,793   

Total

     11,487,577        10,745,650        13,093,756        11,484,398        10,932,158   

OPERATING EXPENSES:

          

Operating and maintenance:

          

Fuel, fuel-related expenses, and gas purchased for resale

     2,518,582        2,309,831        3,577,764        2,934,833        3,144,073   

Purchased power

     1,659,416        1,395,203        2,491,200        1,986,950        2,138,237   

Nuclear refueling outage expenses

     256,123        241,310        221,759        180,971        169,567   

Other operation and maintenance

     2,969,402        2,750,810        2,742,762        2,649,654        2,335,364   

Decommissioning

     211,736        199,063        189,409        167,898        145,884   

Taxes other than income taxes

     534,299        503,859        496,952        489,058        428,561   

Depreciation and amortization

     1,069,894        1,082,775        1,030,860        963,712        887,792   

Other regulatory charges (credits)– net

     44,921        (21,727     59,883        54,954        (122,680

Total

     9,264,373        8,461,124        10,810,589        9,428,030        9,126,798   

Gain on sale of business

     44,173        -        -        -        -   

OPERATING INCOME

     2,267,377        2,284,526        2,283,167        2,056,368        1,805,360   

OTHER INCOME:

          

Allowance for equity funds used during construction

     59,381        59,545        44,523        42,742        39,894   

Interest and investment income

     185,455        236,628        197,872        238,911        198,835   

Other than temporary impairment losses

     (1,378     (86,069     (49,656     (4,914     -   

Miscellaneous – net

     (48,124     (40,396     (23,452     (21,684     109,858   

Total

     195,334        169,708        169,287        255,055        348,587   

INTEREST EXPENSE:

          

Interest expense

     610,146        603,679        634,188        662,084        573,953   

Allowance for borrowed funds used during construction

     (34,979     (33,235     (25,267     (25,032     (23,931

Total

     575,167        570,444        608,921        637,052        550,022   

INCOME FROM CONTINUING OPERATIONS BEFORE INCOME TAXES

     1,887,544        1,883,790        1,843,533        1,674,371        1,603,925   

Income taxes

     617,239        632,740        602,998        514,417        443,044   

INCOME FROM CONTINUING OPERATIONS

     1,270,305        1,251,050        1,240,535        1,159,954        1,160,881   

LOSS FROM DISCONTINUED OPERATIONS

          

(net of income tax expense (benefit) of $67) respectively)

     -        -        -        -        (496

CONSOLIDATED NET INCOME

     1,270,305        1,251,050        1,240,535        1,159,954        1,160,385   

Preferred dividend requirements of subsidiaries

     20,063        19,958        19,969        25,105        27,783   

NET INCOME ATTRIBUTABLE TO ENTERGY CORPORATION

   $ 1,250,242      $ 1,231,092      $ 1,220,566      $ 1,134,849      $ 1,132,602   

Basic earnings per average common share

     $6.72        $6.39        $6.39        $5.77        $5.46   

Diluted earnings per average common share

     $6.66        $6.30        $6.20        $5.60        $5.36   

Dividends declared per common share

     $3.24        $3.00        $3.00        $2.58        $2.16   

Average number of common shares outstanding:

          

Basic

     186,010,452        192,772,032        190,925,613        196,572,945        207,456,838   

Diluted

     187,814,235        195,838,068        201,011,588        202,780,283        211,452,455   
(a) 2006 reflects deconsolidation of Entergy New Orleans, Inc.

Certain prior year data has been reclassified to conform with current year presentation.

 

14


FINANCIAL RESULTS

2010 CONSOLIDATING INCOME STATEMENT (unaudited)

 

In thousands, except share data, for the year ended December 31, 2010.   UTILITY    

ENTERGY

WHOLESALE

COMMODITIES

    PARENT & OTHER     CONSOLIDATED  

OPERATING REVENUES:

       

Electric

  $ 8,743,674      $ -      $ (3,037   $ 8,740,637   

Natural gas

    197,658        -        -        197,658   

Competitive businesses

    -        2,566,156        (16,874     2,549,282   

Total

    8,941,332        2,566,156        (19,911     11,487,577   

OPERATING EXPENSES:

       

Operating and maintenance:

       

Fuel, fuel-related expenses, and gas purchased for resale

    2,217,265        302,860        (1,544     2,518,582   

Purchased power

    1,628,166        62,513        (31,262     1,659,416   

Nuclear refueling outage expenses

    108,199        147,924        -        256,123   

Other operation and maintenance

    1,948,892        1,047,041        (26,531     2,969,402   

Decommissioning

    104,258        107,478        -        211,736   

Taxes other than income taxes

    431,371        101,878        1,049        534,299   

Depreciation and amortization

    902,127        163,180        4,588        1,069,894   

Other regulatory charges (credits)-net

    44,921        -        -        44,921   

Total

    7,385,199        1,932,874        (53,700     9,264,373   

Gain on sale of investment

    -        44,173        -        44,173   

OPERATING INCOME

    1,556,133        677,455        33,789        2,267,377   

OTHER INCOME (DEDUCTIONS):

       

Allowance for equity funds used during construction

    59,381        -        -        59,381   

Interest and investment income

    182,493        171,158        (168,196     185,455   

Other than temporary impairment losses

    -        (1,378     -        (1,378

Miscellaneous – net

    (20,821     (17,347     (9,956     (48,124

Total

    221,053        152,433        (178,152     195,334   

INTEREST EXPENSE:

       

Interest expense

    528,220        71,817        10,109        610,146   

Allowance for borrowed funds used during construction

    (34,979     -        -        (34,979

Total

    493,241        71,817        10,109        575,167   

INCOME BEFORE INCOME TAXES

    1,283,945        758,071        (154,472     1,887,544   

Income taxes

    454,227        268,649        (105,637     617,239   

CONSOLIDATED NET INCOME

    829,718        489,422        (48,835     1,270,305   

Preferred dividend requirements of subsidiaries

    17,331        2,732        -        20,063   

NET INCOME ATTRIBUTABLE TO ENTERGY CORPORATION

  $ 812,387      $ 486,690      $ (48,835   $ 1,250,242   

Earnings Per Average Common Share:

       

Basic

    $4.37        $2.61        $(0.26)        $6.72   

Diluted

    $4.33        $2.59        $(0.26)        $6.66   

Totals may not foot due to rounding.

See page 73 for 2009 Consolidating Income Statement for new segment disclosure adopted as of 12/31/2010.

 

15


FINANCIAL RESULTS

CONSOLIDATED BALANCE SHEETS (unaudited)

 

In thousands, as of December 31,    2010     2009     2008     2007     2006(a)  

ASSETS

          

CURRENT ASSETS:

          

Cash and cash equivalents:

          

Cash

   $ 76,290      $ 85,861      $ 115,876      $ 126,652      $ 117,379   

Temporary cash investments

     1,218,182        1,623,690        1,804,615        1,127,076        898,773   

Total cash and cash equivalents

     1,294,472        1,709,551        1,920,491        1,253,728        1,016,152   

Securitization recovery trust account

     43,044        13,098        12,062        19,273        -   

Notes receivable – Entergy New Orleans DIP loan

     -        -        -        -        51,934   

Notes receivable

     -        -        -        -        699   

Accounts receivable:

          

Customer

     602,796        553,692        734,204        610,724        552,376   

Allowance for doubtful accounts

     (31,777     (27,631     (25,610     (25,789     (19,348

Other

     161,662        152,303        206,627        303,060        345,400   

Accrued unbilled revenues

     302,901        302,463        282,914        288,076        249,165   

Total accounts receivable

     1,035,582        980,827        1,198,135        1,176,071        1,127,593   

Deferred fuel costs

     64,659        126,798        167,092        -        -   

Accumulated deferred income taxes

     8,472        -        7,307        38,117        11,680   

Fuel inventory – at average cost

     207,520        196,855        216,145        208,584        193,098   

Materials and supplies – at average cost

     866,908        825,702        776,170        692,376        604,998   

Deferred nuclear refueling outage costs

     218,423        225,290        221,803        172,936        147,521   

System agreement cost equalization

     52,160        70,000        394,000        268,000        -   

Prepaid taxes

     301,807        184,819        -        46,924        -   

Prepayments and other

     246,036        201,221        247,184        82,238        171,759   

Total

     4,339,083        4,534,161        5,160,389        3,958,247        3,325,434   

OTHER PROPERTY AND INVESTMENTS:

          

Investment in affiliates – at equity

     40,697        39,580        66,247        78,992        229,089   

Decommissioning trust funds

     3,595,716        3,211,183        2,832,243        3,307,636        2,858,523   

Non-utility property – at cost (less accumulated depreciation)

     257,847        247,664        231,115        220,204        212,726   

Other

     405,946        120,273        107,939        82,563        47,115   

Total

     4,300,206        3,618,700        3,237,544        3,689,395        3,347,453   

PROPERTY, PLANT AND EQUIPMENT:

          

Electric

     37,153,061        36,343,772        34,495,406        32,959,022        30,713,284   

Property under capital lease

     800,078        783,096        745,504        740,095        730,182   

Natural gas

     330,608        314,256        303,769        300,767        92,787   

Construction work in progress

     1,661,560        1,547,319        1,712,761        1,054,833        786,147   

Nuclear fuel under capital lease

     -        527,521        465,374        361,502        336,017   

Nuclear fuel

     1,377,962        739,827        636,813        665,620        494,759   

Total property, plant and equipment

     41,323,269        40,255,791        38,359,627        36,081,839        33,153,176   

Less – accumulated depreciation and amortization

     17,474,914        16,866,389        15,930,513        15,107,569        13,715,099   

Property, plant and equipment – net

     23,848,355        23,389,402        22,429,114        20,974,270        19,438,077   

DEFERRED DEBITS AND OTHER ASSETS:

          

Regulatory assets:

          

Regulatory asset for income taxes - net

     845,725        816,856        581,719        595,743        740,110   

Other regulatory assets (includes securitization property of $882,346 as of December 31, 2010)

     3,838,237        3,647,154        3,615,104        2,971,399        2,768,352   

Deferred fuel costs

     172,202        172,202        168,122        168,122        168,122   

Long-term receivables

     -        -        -        -        19,349   

Goodwill

     377,172        377,172        377,172        377,172        377,172   

Accumulated deferred income taxes

     54,523        -        -        -        -   

Other

     909,773        1,006,306        1,047,654        908,654        898,662   

Total

     6,197,632        6,019,690        5,789,771        5,021,090        4,971,767   

TOTAL ASSETS

   $ 38,685,276      $ 37,561,953      $ 36,616,818      $ 33,643,002      $ 31,082,731   
(a) 2006 reflects deconsolidation of Entergy New Orleans, Inc.

Certain prior year data has been reclassified to conform with current year presentation.

 

16


FINANCIAL RESULTS

CONSOLIDATED BALANCE SHEETS (unaudited)

 

In thousands, as of December 31,

     2010        2009        2008        2007         2006(a)   

LIABILITIES AND EQUITY

           

CURRENT LIABILITIES:

           

Currently maturing long-term debt

   $ 299,548      $ 711,957      $ 544,460      $ 996,757       $ 181,576   

Notes payable and commercial paper

     154,135        30,031        55,034        25,037         25,039   

Accounts payable

     1,181,099        998,228        1,475,745        1,031,300         1,122,596   

Customer deposits

     335,058        323,342        302,303        291,171         248,031   

Taxes accrued

     -        -        75,210        -         187,324   

Accumulated deferred income taxes

     49,307        48,584        -        -         -   

Interest accrued

     217,685        192,283        187,310        187,968         160,831   

Deferred fuel costs

     166,409        219,639        183,539        54,947         73,031   

Obligations under capital leases

     3,388        212,496        162,393        152,615         153,246   

Pension and other postretirement liabilities

     39,862        55,031        46,288        34,795         41,912   

System agreement cost equalization

     52,160        187,204        460,315        268,000         -   

Other

     277,598        215,202        273,297        214,164         271,544   

Total

     2,776,249        3,193,997        3,765,894        3,256,754         2,465,130   

NON-CURRENT LIABILITIES:

           

Accumulated deferred income taxes and taxes accrued

     8,573,646        7,662,798        6,565,770        6,379,679         5,820,700   

Accumulated deferred investment tax credits

     292,330        308,395        325,570        343,539         358,550   

Obligations under capital leases

     42,078        354,233        343,093        220,438         188,033   

Other regulatory liabilities

     539,026        378,862        280,643        490,323         449,237   

Decommissioning and asset retirement cost liabilities

     3,148,479        2,939,539        2,677,495        2,489,061         2,023,846   

Transition to competition

     -        -        -        -         79,098   

Accumulated provisions

     395,250        141,315        147,452        133,406         88,902   

Pension and other postretirement liabilities

     2,175,364        2,241,039        2,177,993        1,361,326         1,410,433   

Long-term debt (includes securitization bonds of $931,131 as of December 31, 2010)

     11,317,157        10,705,738        11,174,289        9,728,135         8,798,087   

Preferred stock with sinking fund

     -        -        -        -         10,500   

Other

     618,559        711,334        880,998        1,066,508         847,415   

Total

     27,101,889        25,443,253        24,573,303        22,212,415         20,074,801   

Commitments and Contingencies

           

Subsidiaries preferred stock without sinking fund

     216,738        217,343        217,029        217,162         244,913   

EQUITY:

           

Common shareholders’ equity:

           

Common stock, $.01 par value, authorized 500,000,000 shares; issued 254,752,788 shares in 2010 and 2009, 248,174,087 shares in 2008, 2007, and 2006

     2,548        2,548        2,482        2,482         2,482   

Paid-in capital

     5,367,474        5,370,042        4,869,303        4,850,769         4,827,265   

Retained earnings

     8,689,401        8,043,122        7,382,719        6,735,965         6,113,042   

Accumulated other comprehensive income (loss)

     (38,212     (75,185     (112,698     8,320         (100,512

Less – treasury stock, at cost (76,006,920 shares in 2010;

           

65,634,580 shares in 2009; 58,815,518 shares in 2008;

           

55,053,847 shares in 2007; 45,506,311 shares in 2006;)

     5,524,811        4,727,167        4,175,214        3,734,865         2,644,390   

Total common shareholders’ equity

     8,496,400        8,613,360        7,966,592        7,862,671         8,197,887   

Subsidiaries preferred stock without sinking fund

     94,000        94,000        94,000        94,000         100,000   

Total

     8,590,400        8,707,360        8,060,592        7,956,671         8,297,887   

TOTAL LIABILITIES AND EQUITY

   $ 38,685,276      $ 37,561,953      $ 36,616,818      $ 33,643,002       $ 31,082,731   
(a) 2006 reflects deconsolidation of Entergy New Orleans, Inc.

Certain prior year data has been reclassified to conform with current year presentation.

 

17


FINANCIAL RESULTS

2010 CONSOLIDATING BALANCE SHEET (unaudited)

 

In thousands, as of December 31, 2010.    UTILITY    

ENTERGY

WHOLESALE

COMMODITIES

    PARENT & OTHER     CONSOLIDATED  

ASSETS

        

CURRENT ASSETS:

        

Cash and cash equivalents:

        

Cash

   $ 70,182      $ 5,249      $ 859      $ 76,290   

Temporary cash investments

     751,403        448,541        18,238        1,218,182   

Total cash and cash equivalents

     821,585        453,790        19,097        1,294,472   

Securitization recovery trust account

     43,044        -        -        43,044   

Notes receivable

     -        1,065,356        (1,065,356     -   

Accounts receivable:

        

Customer

     385,383        217,413        -        602,796   

Allowance for doubtful accounts

     (31,575     (202     -        (31,777

Associated companies

     20,214        66,807        (87,021     -   

Other

     150,369        10,893        400        161,662   

Accrued unbilled revenues

     302,787        114        -        302,901   

Total accounts receivable

     827,178        295,025        (86,621     1,035,582   

Deferred fuel costs

     64,659        -        -        64,659   

Accumulated deferred income taxes

     8,472        -        -        8,472   

Fuel inventory – at average cost

     205,258        2,262        -        207,520   

Materials and supplies – at average cost

     548,758        318,150        -        866,908   

Deferred nuclear refueling outage costs

     64,463        153,960        -        218,423   

System agreement cost equalization

     52,160        -        -        52,160   

Prepaid taxes

     190,349        111,919        (461     301,807   

Prepayments and other

     64,127        174,854        7,055        246,036   

Total

     2,890,053        2,575,316        (1,126,286     4,339,083   

OTHER PROPERTY AND INVESTMENTS:

        

Investment in affiliates – at equity

     1,147,271        291,453        (1,398,027     40,697   

Decommissioning trust funds

     1,542,832        2,052,884        -        3,595,716   

Non-utility property – at cost (less accumulated depreciation)

     166,671        72,869        18,307        257,847   

Other

     364,937        11,009        30,000        405,946   

Total

     3,221,711        2,428,215        (1,349,720     4,300,206   

PROPERTY, PLANT AND EQUIPMENT:

        

Electric

     33,007,394        4,142,255        3,412        37,153,061   

Property under capital lease

     800,078        -        -        800,078   

Natural gas

     330,168        440        -        330,608   

Construction work in progress

     1,300,207        360,689        664        1,661,560   

Nuclear fuel under capital lease

     -        -        -        -   

Nuclear fuel

     760,140        617,822        -        1,377,962   

Total property, plant and equipment

     36,197,987        5,121,206        4,076        41,323,269   

Less – accumulated depreciation and amortization

     16,669,910        804,695        309        17,474,914   

Property, plant and equipment – net

     19,528,077        4,316,511        3,767        23,848,355   

DEFERRED DEBITS AND OTHER ASSETS:

        

Regulatory assets:

        

Regulatory asset for income taxes - net

     845,725        -        -        845,725   

Other regulatory assets (includes securitization property of

        

$882,346 as of December 31, 2010)

     3,838,237        -        -        3,838,237   

Deferred fuel costs

     172,202        -        -        172,202   

Goodwill

     374,099        3,073        -        377,172   

Accumulated deferred income taxes

     4,310        8,450        41,763        54,523   

Other

     205,826        771,252        (67,305     909,773   

Total

     5,440,399        782,775        (25,542     6,197,632   

TOTAL ASSETS

   $ 31,080,240        $10,102,817        $(2,497,781)        $38,685,276   

Totals may not foot due to rounding.

 

18


FINANCIAL RESULTS

2010 CONSOLIDATING BALANCE SHEET (unaudited)

 

In thousands, as of December 31, 2010.

     UTILITY       
 
 
ENTERGY
WHOLESALE
COMMODITIES
  
  
  
     PARENT & OTHER        CONSOLIDATED   

LIABILITIES AND EQUITY

         

CURRENT LIABILITIES:

         

Currently maturing long-term debt

   $ 184,291      $ 29,257       $ 86,000      $ 299,548   

Notes payable and commercial paper:

         

Associated companies

     -        144,497         (144,497     -   

Other

     154,135        -         -        154,135   

Accounts payable:

         

Associated companies

     9,696        13,420         (23,116     -   

Other

     878,584        300,235         2,280        1,181,099   

Customer deposits

     335,058        -         -        335,058   

Taxes accrued

     -        -         -        -   

Accumulated deferred income taxes

     (8,062     49,522         7,847        49,307   

Interest accrued

     201,799        669         15,217        217,685   

Deferred fuel costs

     166,409        -         -        166,409   

Obligations under capital leases

     3,388        -         -        3,388   

Pension and other postretirement liabilities

     34,283        5,579         -        39,862   

System agreement cost equalization

     52,160        -         -        52,160   

Other

     78,689        193,497         5,412        277,598   
   

Total

     2,090,430        736,676         (50,857     2,776,249   
   

NON-CURRENT LIABILITIES:

         

Accumulated deferred income taxes and taxes accrued

     7,514,297        924,485         134,864        8,573,646   

Accumulated deferred investment tax credits

     292,330        -         -        292,330   

Obligations under capital leases

     42,078        -         -        42,078   

Other regulatory liabilities

     539,026        -         -        539,026   

Decommissioning and asset retirement cost liabilities

     1,728,469        1,420,010         -        3,148,479   

Accumulated provisions

     388,081        2,595         4,574        395,250   

Pension and other postretirement liabilities

     1,700,368        474,996         -        2,175,364   

Long-term debt (includes securitization bonds of $931,131 as of December 31, 2010)

     8,553,358        132,143         2,631,656        11,317,157   

Other

     712,060        696,049         (789,550     618,559   
   

Total

     21,470,067        3,650,278         1,981,544        27,101,889   
   

Commitments and Contingencies

         

Subsidiaries preferred stock without sinking fund

     186,510        85,985         (55,757     216,738   

EQUITY:

         

Common shareholders’ equity:

         

Common stock, $.01 par value, authorized 500,000,000 shares; issued 254,752,788 shares in 2010

     2,161,268        398,987         (2,557,707     2,548   

Paid-in capital

     2,416,633        1,566,166         1,384,675        5,367,474   

Retained earnings

     2,889,317        3,594,952         2,205,132        8,689,401   

Accumulated other comprehensive income (loss)

     (107,985     69,773         -        (38,212

Less – treasury stock, at cost (76,006,920 shares in 2010)

     120,000        -         5,404,811        5,524,811   
   

Total common shareholders’ equity

     7,239,233        5,629,878         (4,372,711     8,496,400   
   

Subsidiaries preferred stock without sinking fund

     94,000        -         -        94,000   
   

Total

     7,333,233        5,629,878         (4,372,711     8,590,400   
   

TOTAL LIABILITIES AND EQUITY

   $ 31,080,240        $10,102,817         $(2,497,781)        $38,685,276   

Totals may not foot due to rounding.

See pages 73-74 for 2009 Consolidating Balance Sheet for new segment disclosure adopted as of 12/31/2010.

 

19


FINANCIAL RESULTS

CONSOLIDATED STATEMENTS OF CASH FLOW (unaudited)

 

In thousands, for the years ended December 31,

     2010        2009        2008        2007        2006 (a) 
   

OPERATING ACTIVITIES:

          

Consolidated net income

   $ 1,270,305      $ 1,251,050      $ 1,240,535      $ 1,159,954      $ 1,160,385   

Adjustments to reconcile consolidated net income to net cash flow provided by operating activities:

          

Depreciation, amortization, and decommissioning, including nuclear fuel amortization

     1,705,331        1,458,861        1,391,689        1,264,727        1,143,082   

Deferred income taxes, investment tax credits, and non-current taxes accrued

     718,987        864,684        333,948        476,241        738,643   

Gain on sale of business

     (44,173     -        -        -        -   

Changes in working capital:

          

Receivables

     (99,640     116,444        78,653        (62,646     408,042   

Fuel inventory

     (10,665     19,291        (7,561     (10,445     13,097   

Accounts payable

     216,635        (14,251     (23,225     (103,048     (83,884

Prepaid taxes and taxes accrued

     (116,988     (260,029     122,134        (187,324     (835

Interest accrued

     17,651        4,974        (652     11,785        5,975   

Deferred fuel

     8,909        72,314        (38,500     912        582,947   

Other working capital accounts

     (160,326     (43,391     (119,296     (73,269     64,479   

Changes in provisions for estimated losses

     265,284        (12,030     12,462        (59,292     39,822   

Changes in other regulatory assets

     339,408        (415,157     (324,211     254,736        (454,458

Changes in pensions and other postretirement liabilities

     (80,844     71,789        828,160        (56,224     333,381   

Other

     (103,793     (181,391     (169,808     (56,337     (502,837

Net cash flow provided by operating activities

     3,926,081      $ 2,933,158      $ 3,324,328      $ 2,559,770      $ 3,447,839   

INVESTING ACTIVITIES:

          

Construction / capital expenditures

     (1,974,286     (1,931,245     (2,212,255     (1,578,030     (1,633,268

Allowance for equity funds used during construction

     59,381        59,545        44,523        42,742        39,894   

Nuclear fuel purchases

     (407,711     (525,474     (423,951     (408,732     (326,248

Proceeds from sale / leaseback of nuclear fuel

     -        284,997        297,097        169,066        135,190   

Proceeds from sale of assets and businesses

     228,171        39,554        30,725        13,063        77,159   

Payment for purchase of plant

     -        -        (266,823     (336,211     (88,199

Insurance proceeds received for property damages

     7,894        53,760        130,114        83,104        18,828   

Changes in transition charge account

     (29,945     (1,036     7,211        (19,273     -   

NYPA value sharing payment

     (72,000     (72,000     (72,000     -        -   

Payments to storm reserve escrow account

     (296,614     (6,802     (248,863     -        -   

Receipts from storm reserve escrow account

     9,925        -        249,461        -        -   

Increase (decrease) in other investments

     24,956        100,956        (73,431     41,720        (6,353

Proceeds from nuclear decommissioning trust fund sales

     2,606,383        2,570,523        1,652,277        1,583,584        777,584   

Investment in nuclear decommissioning trust funds

     (2,730,377     (2,667,172     (1,704,181     (1,708,764     (884,123

Other regulatory investments

     -        -        -        -        (38,037

Net cash flow used in investing activities

     (2,574,223     (2,094,394     (2,590,096     (2,117,731     (1,927,573

FINANCING ACTIVITIES:

          

Proceeds from the issuance of:

          

Long-term debt

     3,870,694        2,003,469        3,456,695        2,866,136        1,837,713   

Preferred equity

     -        -        -        10,000        73,354   

Common stock and treasury stock

     51,163        28,198        34,775        78,830        70,455   

Retirement of long-term debt

     (4,178,127     (1,843,169     (2,486,806     (1,369,945     (1,804,373

Repurchase of common stock

     (878,576     (613,125     (512,351     (1,215,578     (584,193

Redemption of preferred stock

     -        (1,847     -        (57,827     (183,881

Changes in credit borrowings – net

     (8,512     (25,000     30,000        -        (15,000

Dividends paid:

          

Common stock

     (603,854     (576,956     (573,045     (507,327     (448,954

Preferred equity

     (20,063     (19,958     (20,025     (25,875     (28,848

Net cash flow provided by (used in) financing activities

     (1,767,275     (1,048,388     (70,757     (221,586     (1,083,727

Effect of exchange rates on cash and cash equivalents

     338        (1,316     3,288        30        (3,207

Net increase (decrease) in cash and cash equivalents

     (415,079     (210,940     666,763        220,483        433,332   

Cash and cash equivalents at beginning of period

     1,709,551        1,920,491        1,253,728        1,016,152        582,820   

Effect of the reconsolidation of Entergy New Orleans on cash and cash equivalents

     -        -        -        17,093        -   

Cash and cash equivalents at end of period

   $ 1,294,472      $ 1,709,551      $ 1,920,491      $ 1,253,728      $ 1,016,152   
(a) 2006 reflects deconsolidation of Entergy New Orleans, Inc.

Certain prior year data has been reclassified to conform with current year presentation.

 

20


FINANCIAL RESULTS

CONSOLIDATED STATEMENTS OF CASH FLOW (unaudited)

 

$ thousands, for the years ended December 31,

     2010         2009        2008         2007         2006 (a) 

SUPPLEMENTAL DISCLOSURE OF

             

CASH FLOW INFORMATION:

             

Cash paid (received) during the period for:

             

Interest – net of amount capitalized

     540,352         568,417        612,288         611,197         514,189   

Income taxes

     32,144         43,057        137,234         376,808         (147,435

Noncash financing activities:

             

Long-tern debt retired (equity unit notes)

     -         (500,000     -         -         -   

Common stock issued in settlement of equity unit purchase contracts

     -         500,000        -         -         -   
(a) 2006 reflects deconsolidation of Entergy New Orleans, Inc.

CASH FLOW INFORMATION BY BUSINESS

 

For the years ended December 31, 2010, 2009, 2008, 2007, and 2006.      UTILITY       

 

 

ENTERGY

WHOLESALE

COMMODITIES

  

  

  

    PARENT & OTHER        CONSOLIDATED   

($ thousands)

        

2010

        

Net cash flow provided by operating activities

     2,941,596        629,787        354,698        3,926,081   

Net cash flow provided by (used in) investing activities

     (2,500,139     (399,439     325,355        (2,574,223

Net cash flow provided by (used in) financing activities

     (859,141     (230,203     (677,930     (1,767,275

2009

        

Net cash flow provided by operating activities

     1,586,020        2,626,034        (1,278,896     2,933,158   

Net cash flow provided by (used in) investing activities

     (1,465,824     (1,927,120     1,298,550        (2,094,394

Net cash flow provided by (used in) financing activities

     553,107        (701,801     (899,694     (1,048,388

2008

        

Net cash flow provided by operating activities

     2,379,258        1,258,581        (313,511     3,324,328   

Net cash flow provided by (used in) investing activities

     (2,845,157     (429,859     684,920        (2,590,096

Net cash flow provided by (used in) financing activities

     250,309        (832,619     511,553        (70,757

2007

        

Net cash flow provided by (used in) operating activities

     1,807,769        821,201        (69,200     2,559,770   

Net cash flow provided by (used in) investing activities

     (1,238,487     (846,926     (32,318     (2,117,731

Net cash flow provided by (used in) financing activities

     (368,909     57,766        89,557        (221,586

2006(a)

        

Net cash flow provided by (used in) operating activities

     2,592,433        838,677        16,729        3,447,839   

Net cash flow provided by (used in) investing activities

     (1,592,933     (376,093     41,453        (1,927,573

Net cash flow provided by (used in) financing activities

     (736,693     (287,045     (59,989     (1,083,727
(a) 2006 reflects deconsolidation of Entergy New Orleans, Inc.

Certain prior year data has been reclassified to conform with current year presentation.

 

21


FINANCIAL RESULTS

CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY AND COMPREHENSIVE INCOME (unaudited)

 

           Common Shareholders’ Equity        
     Subsidiaries’
Preferred Stock
    Common
Stock
     Treasury Stock     Paid-in Capital     Retained
Earnings
    Accumulated Other
Comprehensive
Income (Loss)
    Total  
     (In Thousands)  

Balance at December 31, 2005

   $ 100,000      $ 2,482       $ (2,161,960   $ 4,817,637      $ 5,433,931      $ (343,819   $ 7,848,271   

Consolidated net income (a)

     27,783        -           -          -          1,132,602        -          1,160,385   

Other comprehensive income:

               

Cash flow hedges net unrealized gain (net of tax expense of $187,462)

     -          -           -          -          -          287,036        287,036   

Pension and other postretirement liabilities (net of tax benefit of $92,419)

     -          -           -          -          -          (75,805     (75,805

Net unrealized investment gains (net of tax expense of $28,428)

     -          -           -          -          -          36,628        36,628   

Foreign currency translation (net of tax expense of $1,122)

     -          -           -          -          -          3,207        3,207   

Minimum pension liability (net of tax benefit of $5,911)

     -          -           -          -          -          (7,759     (7,759
                                                           

Total comprehensive income

                  1,403,692   

Common stock repurchases

     -          -           (584,193     -          -          -          (584,193

Common stock issuances related to stock plans

     -          -           101,763        9,628        -          -          111,391   

Common stock dividends declared

     -          -           -          -          (448,572     -          (448,572

Preferred dividend requirements of subsidiaries (a)

     (27,783     -           -          -          -          -          (27,783

Capital stock and other expenses

     -          -           -          -          (4,919     -          (4,919
                                                           

Balance at December 31, 2006

     100,000        2,482         (2,644,390     4,827,265        6,113,042        (100,512     8,297,887   

Consolidated net income (a)

     25,105        -           -          -          1,134,849        -          1,159,954   

Other comprehensive income:

               

Cash flow hedges net unrealized gain (net of tax expense of $57,185)

     -          -           -          -          -          93,038        93,038   

Pension and other postretirement liabilities (net of tax expense of $29,994)

     -          -           -          -          -          (1,236     (1,236

Net unrealized investment gains (net of tax expense of $23,562)

     -          -           -          -          -          17,060        17,060   

Foreign currency translation (net of tax benefit of $16)

     -          -           -          -          -          (30     (30
                                                           

Total comprehensive income

                  1,268,786   

Common stock repurchases

     -          -           (1,215,578     -          -          -          (1,215,578

Common stock issuances related to stock plans

     -          -           125,103        23,504        -          -          148,607   

Common stock dividends declared

     -          -           -          -          (507,326     -          (507,326

Preferred stock issued

     10,000        -           -          -          -          -          10,000   

Preferred stock repurchased

     (16,000     -           -          -          -          -          (16,000

Preferred dividend requirements of subsidiaries (a)

     (25,105     -           -          -          -          -          (25,105

Adjustment related to FIN 48 implementation

     -          -           -          -          (4,600     -          (4,600
                                                           

Balance at December 31, 2007

     94,000        2,482         (3,734,865     4,850,769        6,735,965        8,320        7,956,671   

Consolidated net income (a)

     19,969        -           -          -          1,220,566        -          1,240,535   

Other comprehensive income:

               

Cash flow hedges net unrealized gain (net of tax expense of $78,837)

     -          -           -          -          -          133,370        133,370   

Pension and other postretirement liabilities (net of tax benefit of $68,076)

     -          -           -          -          -          (125,087     (125,087

Net unrealized investment losses (net of tax benefit of $108,049)

     -          -           -          -          -          (126,013     (126,013

Foreign currency translation (net of tax benefit of $1,770)

     -          -           -          -          -          (3,288     (3,288
                                                           

Total comprehensive income

                  1,119,517   

Common stock repurchases

     -          -           (512,351     -          -          -          (512,351

Common stock issuances related to stock plans

     -          -           72,002        18,534        -          -          90,536   

Common stock dividends declared

     -          -           -          -          (573,924     -          (573,924

Preferred dividend requirements of subsidiaries (a)

     (19,969     -           -          -          -          -          (19,969

Capital stock and other expenses

     -          -           -          -          112        -          112   
                                                           

Balance at December 31, 2008

     94,000        2,482         (4,175,214     4,869,303        7,382,719        (112,698     8,060,592   

Consolidated net income (a)

     19,958        -           -          -          1,231,092        -          1,251,050   

Other comprehensive income:

               

Cash flow hedges net unrealized loss (net of tax expense of $333)

     -          -           -          -          -          (2,887     (2,887

Pension and other postretirement liabilities (net of tax benefit of $34,415)

     -          -           -          -          -          (35,707     (35,707

Net unrealized investment gains (net of tax expense of $102,845)

     -          -           -          -          -          82,929        82,929   

Foreign currency translation (net of tax benefit of $246)

     -          -           -          -          -          (457     (457
                                                           

Total comprehensive income

                  1,294,928   

Common stock repurchases

     -          -           (613,125     -          -          -          (613,125

Common stock issuances in settlement of equity unit purchase contracts

     -          66         -          499,934        -          -          500,000   

Common stock issuances related to stock plans

     -          -           61,172        805        -          -          61,977   

Common stock dividends declared

     -          -           -          -          (576,913     -          (576,913

Preferred dividend requirements of subsidiaries (a)

     (19,958     -           -          -          -          -          (19,958

Capital stock and other expenses

     -          -           -          -          (141     -          (141

Adjustment for implementation of new accounting pronouncement

               

(net of tax benefit of $4,921)

     -          -           -          -          6,365        (6,365     -     
                                                           

Balance at December 31, 2009

               
     94,000        2,548         (4,727,167     5,370,042        8,043,122        (75,185     8,707,360   

Consolidated net income (a)

     20,063        -           -          -          1,250,242        -          1,270,305   

Other comprehensive income:

               

Cash flow hedges net unrealized loss (net of tax benefit of $7,088)

     -          -           -          -          -          (11,685     (11,685

Pension and other postretirement liabilities (net of tax benefit of $14,387)

     -          -           -          -          -          (8,527     (8,527

Net unrealized investment gains (net of tax expense of $51,130)

     -          -           -          -          -          57,523        57,523   

Foreign currency translation (net of tax benefit of $182)

     -          -           -          -          -          (338     (338
                                                           

Total comprehensive income

                  1,307,278   

Common stock repurchases

     -          -           (878,576     -          -          -          (878,576

Common stock issuances related to stock plans

     -          -           80,932        (2,568     -          -          78,364   

Common stock dividends declared

     -          -           -          -          (603,963     -          (603,963

Preferred dividend requirements of subsidiaries (a)

     (20,063     -           -          -          -          -          (20,063
                                                           

Balance at December 31, 2010

     $94,000        $2,548         ($5,524,811)      $ 5,367,474      $ 8,689,401        ($38,212)      $ 8,590,400   
                                                           

Certain prior year data has been reclassified to conform with current year presentation.

(a) Consolidated net income and preferred dividend requirements of subsidiaries for 2010, 2009, 2008, 2007, and 2006 include $13.3 million, $13.3 million, $13.3 million, $14.2 million, and $15.1 million, respectively, of preferred dividends on subsidiaries’ preferred stock without sinking fund that is not presented as equity.

 

22


CONSOLIDATED CAPITAL EXPENDITURES

HISTORICAL CAPITAL EXPENDITURES

 

($ millions)    2010      2009     2008      2007      2006  

Utility

             

Entergy New Orleans

     80         62        103         94         76   

All others

     1,495         1,510        2,085         1,222         1,396   

Entergy Wholesale Commodities

     471         437        357         597         326   

Parent & Other

     -         (6     6         1         -   
                                             

Total Historical Capital Expenditures

     2,046         2,003        2,551         1,914         1,798   

PLANNED CAPITAL EXPENDITURES

 

($ millions)    2011      2012      2013  

Maintenance Capital:

        

Utility:

        

Generation

     126         135         123   

Transmission

     193         209         207   

Distribution

     440         451         448   

Other

     89         100         90   
                            

Total

     848         895         868   

Entergy Wholesale Commodities

     93         93         111   
                            

Total Maintenance Capital

     941         988         979   
                            

Capital Commitments:

        

Utility:

        

Generation

     1,098         1,071         628   

Transmission

     213         252         223   

Distribution

     30         26         14   

Other

     44         46         57   
                            

Total

     1,385         1,395         922   

Entergy Wholesale Commodities

     273         268         264   
                            

Total Capital Commitments

     1,658         1,663         1,186   
                            

Total Planned Capital Expenditures

     2,599         2,651         2,165   

ENTERGY CORPORATION SECURITIES DETAIL

ENTERGY CORPORATION LONG-TERM DEBT

                    

CURRENT OR

FIRST CALL

PRICE

                    
                MATURITY
DATE
   FIRST  CALL
DATE
     AS OF DECEMBER 31,  
CUSIP          RATE             2010      2009     2008  
                   ($  millions  
  

$3.5B Bank Credit Facility

     0.78   08/12         $ 1,632       $ 2,566      $ 3,237   
  

Bank Term Loan

     06/10           -         60        60   

29364GAA1

   7.75% Notes      7.75   12/09    Now      MW  (T+.50%)      -         -        267   

29364GAB9

   6.58% Notes      6.58   05/10    Now      MW  (T+.50%)      -         75        75   

29364GB@1

   6.9% Notes      6.9   11/10    Now      MW  (T+.50%)      -         140        140   

29364G202,

29364G301

   7.625% Notes(a)      7.625   02/11           -         -        500   

29364GA@2

   7.06% Notes      7.06   03/11    Now      MW  (T+.50%)      86         86        86   

29364GAE3

   3.625% Notes      3.625   09/15    Now      MW  (T+.35%)      550         -        -   

29364GAF0

   5.125% Notes      5.125   09/20    Now      MW  (T+.40%)      450         -        -   
                                                          

Total

                                  $ 2,718       $ 2,927      $ 4,365   
(a) In December 2005, Entergy Corporation sold 10 million equity units with a stated amount of $50 each. An equity unit consisted of (1) a note, initially due February 2011 and initially bearing interest at an annual rate of 5.75%, and (2) a purchase contract that obligated the holder of the equity unit to purchase for $50 between 0.5705 and 0.7074 shares of Entergy Corporation common stock on or before February 17, 2009. Entergy paid the holders quarterly contract adjustment payments of 1.875% per year on the stated amount of $50 per equity unit. Under the terms of the purchase contracts, Entergy attempted to remarket the notes in February 2009 but was unsuccessful, the note holders put the notes to Entergy, Entergy retired the notes, and Entergy issued 6,598,000 shares of common stock in the settlement of the purchase contracts.

SECURITIES RATINGS (OUTLOOK)

     CORPORATE CREDIT
As of July 2011.          MOODY’S    S&P
Entergy Corporation          Baa3 (stable)    BBB (outlook negative)

 

23


UTILITY SELECTED DATA

UTILITY QUARTERLY FINANCIAL METRICS

 

     2010      2009      YTD %  
      1Q      2Q      3Q      4Q      YTD      1Q      2Q      3Q      4Q      YTD      CHANGE  

GAAP MEASURES

                                

As-Reported Net Income ($ millions)

     138.6         225.8         333.6         114.3         812.4         111.6         147.2         294.8         137.9         691.6         17.5   

Return on Average Invested Capital –

                                

As-Reported (%)(a)

     6.5         7.1         7.2         6.9         6.9         6.0         5.8         5.9         6.4         6.4         7.8   

Return on Average Common Equity –

                                

As-Reported (%)(a)

     10.4         11.4         11.8         11.4         11.4         8.8         8.5         8.8         10.1         10.1         12.9   

Debt to Capital Ratio (%)

     55.8         54.9         55.0         54.3         54.3         53.0         53.5         53.1         55.6         55.6         (2.3

NON-GAAP MEASURES

                                

Operational Earnings ($ millions)

     138.6         225.8         333.6         114.3         812.4         111.6         147.2         294.8         137.9         691.6         17.5   

Return on Average Invested Capital –

                                

Operational (%)(a)

     6.5         7.1         7.2         6.9         6.9         6.0         5.8         5.9         6.4         6.4         7.8   

Return on Average Common Equity –

                                

Operational (%)(a)

     10.4         11.4         11.8         11.4         11.4         8.8         8.5         8.8         10.1         10.1         12.9   

Debt to Capital Ratio, excluding securitization debt (%)

     53.4         52.5         52.3         51.6         51.6         52.0         52.6         52.2         53.2         53.2         (3.0

Net Debt to Net Capital Ratio, excluding securitization debt (%)

     50.1         49.3         48.8         48.9         48.9         50.4         50.5         49.3         49.2         49.2         (0.6
(a) 

Rolling twelve months. Totals may not foot due to rounding.

UTILITY ANNUAL FINANCIAL METRICS

 

      2010      2009      2008      2007      2006(a)  

GAAP MEASURES

              

As-Reported Net Income ($ millions)

     812.4         691.6         587.8         682.7         691.2   

Return on Average Invested Capital – As-Reported (%)

     6.9         6.4         6.0         6.9         7.2   

Return on Average Common Equity – As-Reported (%)

     11.4         10.1         8.9         10.6         11.3   

Debt to Capital Ratio (%)

     54.3         55.6         53.0         51.5         51.3   

NON-GAAP MEASURES

              

Operational Earnings ($ millions)

     812.4         691.6         587.8         696.4         687.1   

Return on Average Invested Capital – Operational (%)

     6.9         6.4         6.0         7.0         7.2   

Return on Average Common Equity – Operational (%)

     11.4         10.1         8.9         10.8         11.2   

Debt to Capital Ratio, excluding securitization debt (%)

     51.6         53.2         52.0         50.3         51.3   

Net Debt to Net Capital Ratio, excluding securitization debt (%)

     48.9         49.2         50.0         47.2         49.1   
(a) 2006 reflects deconsolidation of Entergy New Orleans, Inc.

UTILITY SECURITIES RATINGS (OUTLOOK)

 

     MORTGAGE BONDS    PREFERRED STOCK  
As of July 2011.    MOODY’S    S&P    MOODY’S    S&P  

Entergy Arkansas, Inc.

   A3 (stable)    A–(outlook negative)    Ba1      BB+   

Entergy Gulf States Louisiana, L.L.C.

   A3 (stable)    BBB+ (outlook negative)    Ba1      BB+   

Entergy Louisiana, LLC

   A3 (stable)    A– (outlook negative)    Ba1      BB+   

Entergy Mississippi, Inc.

   Baa1 (stable)    A– (outlook negative)    Ba2      BB+   

Entergy New Orleans, Inc.

   Baa3 (stable)    BBB+ (outlook negative)    B1      BB   

Entergy Texas, Inc.

   Baa2 (stable)    BBB+ (outlook negative)    n/a      n/a   

System Energy Resources, Inc.

   Baa2 (stable)    BBB+ (outlook negative)           

UTILITY HISTORICAL CAPITAL EXPENDITURES(a)

 

($ millions)    2010      2009      2008      2007      2006  

Entergy Arkansas

     291         264         584         305         259   

Entergy Gulf States Louisiana

     237         274         360         168         159   

Entergy Louisiana

     428         468         584         322         449   

Entergy Mississippi

     224         131         156         157         240   

Entergy New Orleans

     80         62         103         94         76   

Entergy Texas

     163         188         284         167         217   

System Energy Resources

     56         91         86         84         34   

Other

     96         94         31         19         38   
                                              

Total excluding Entergy New Orleans

     1,495         1,510         2,085         1,222         1,396   
                                              

Total including Entergy New Orleans

     1,575         1,572         2,188         1,316         1,472   
(a) Historical capital expenditures include storm capital spending.

Certain prior year data has been reclassified to conform with current year presentation.

 

24


UTILITY SELECTED DATA

UTILITY FINANCIAL RESULTS

UTILITY PLANNED CAPITAL EXPENDITURES

 

     2011  
($ millions)    Entergy
Arkansas
     Entergy Gulf
States Louisiana
     Entergy
Louisiana
     Entergy
Mississippi
     Entergy
New Orleans
     Entergy
Texas
     System Energy
Resources
     Other      Utility  

Maintenance Capital:

                          

Generation

     35         28         28         7         2         13         12         1         126   

Transmission

     54         40         45         27         3         24         -         -         193   

Distribution

     116         57         99         86         21         62         -         -         440   

Other

     8         9         5         3         7         3         -         54         89   
                                                                                  

Total Maintenance Capital

     213         134         177         123         33         102         12         55         848   
                                                                                  

Capital Commitments:

                          

Generation

     84         49         620         11         39         71         222         2         1,098   

Transmission

     49         37         68         45         -         12         -         -         213   

Distribution

     6         -         22         -         2         -         -         -         30   

Other

     5         8         3         1         13         3         1         11         44   
                                                                                  

Total Other Capital Commitments

     144         94         713         57         54         86         223         13         1,385   
                                                                                  

Total Planned Capital Expenditures

     357         228         890         180         87         188         235         68         2,233   

Totals may not foot due to rounding.

 

     2012  
($ millions)    Entergy
Arkansas
     Entergy Gulf
States Louisiana
     Entergy
Louisiana
     Entergy
Mississippi
     Entergy
New Orleans
     Entergy
Texas
     System Energy
Resources
     Other      Utility  

Maintenance Capital:

                          

Generation

     33         23         24         20         3         13         19         1         135   

Transmission

     60         34         58         27         2         28         -         -         209   

Distribution

     117         61         109         73         24         66         -         -         451   

Other

     7         8         4         3         8         3         1         67         100   
                                                                                  

Total Maintenance Capital

     217         126         195         123         37         110         20         68         895   
                                                                                  

Capital Commitments:

                          

Generation

     319         41         270         223         2         74         141         -         1,071   

Transmission

     23         64         100         39         -         25         -         -         252   

Distribution

     10         -         16         -         1         -         -         -         26   

Other

     13         1         1         1         12         2         -         15         46   
                                                                                  

Total Other Capital Commitments

     365         106         387         263         15         101         141         15         1,395   
                                                                                  

Total Planned Capital Expenditures

     582         232         582         386         52         211         161         83         2,290   

Totals may not foot due to rounding.

 

     2013  
($ millions)    Entergy
Arkansas
     Entergy
Gulf
States
Louisiana
     Entergy
Louisiana
     Entergy
Mississippi
     Entergy
New
Orleans
     Entergy
Texas
     System
Energy
Resources
     Other      Utility  

Maintenance Capital:

                          

Generation

     34         25         25         13         1         9         13         2         123   

Transmission

     51         30         62         28         2         33         -         -         207   

Distribution

     113         56         117         72         23         66         -         -         448   

Other

     7         10         5         4         9         2         1         54         90   

Total Maintenance Capital

     205         121         209         117         35         110         14         56         868   

Capital Commitments:

                          

Generation

     97         61         349         33         2         66         20         -         628   

Transmission

     18         30         96         21         1         58         -         -         223   

Distribution

     11         -         2         -         -         -         -         -         14   

Other

     13         1         3         3         12         3         -         23         57   

Total Other Capital Commitments

     139         92         450         57         15         127         20         23         922   

Total Planned Capital Expenditures

     344         213         659         174         50         237         34         79         1,790   

Totals may not foot due to rounding.

2010 UTILITY CONSOLIDATING INCOME STATEMENT (unaudited)

 

In thousands, for the
year ending
December 31, 2010.
   EAI     EGSL     ELL     EMI     ENOI     ETI     SERI    

OTHER/

ELIMINATIONS

    UTILITY  

OPERATING REVENUES:

                  

Electric

   $ 2,082,447      $ 2,015,710      $ 2,538,766      $ 1,230,185      $ 542,919      $ 1,690,431      $ 558,584      $ (1,915,368   $ 8,743,674   

Natural gas

     -        81,311        -        -        116,347        -        -        -        197,658   
                                                                          

Total

     2,082,447        2,097,021        2,538,766        1,230,185        659,266        1,690,431        558,584        (1,915,368     8,941,332   
                                                                          

OPERATING EXPENSES:

                  

Operation and maintenance:

                  

Fuel, fuel-related expenses, and gas purchased for resale

     378,699        312,960        667,744        277,806        169,644        343,083        69,962        (2,633     2,217,265   

Purchased power

     485,447        851,694        847,464        383,769        218,025        743,438        -        (1,901,671     1,628,166   

Nuclear refueling outage expenses

     41,800        24,046        24,955        -        -        -        17,398        -        108,199   

Other operation and maintenance

     495,443        361,329        432,341        217,354        130,917        209,699        124,690        (22,881     1,948,892   

Decommissioning

     35,790        13,400        22,960        -        -        -        31,374        734        104,258   

Taxes other than income taxes

     85,564        77,519        68,687        66,841        44,749        63,897        23,412        702        431,371   

Depreciation and amortization

     232,085        132,714        198,133        89,875        35,354        76,057        138,641        (732     902,127   

Other regulatory charges (credits) – net

     1,603        (1,248     (20,192     16,001        (1,072     63,683        (12,040     (1,814     44,921   
                                                                          

Total

     1,756,431        1,772,414        2,242,092        1,051,646        597,617        1,499,857        393,437        (1,928,295     7,385,199   
                                                                          

OPERATING INCOME

     326,016        324,607        296,674        178,539        61,649        190,574        165,147        12,927        1,556,133   
                                                                          

OTHER INCOME:

                  

Allowance for equity funds used during construction

     4,118        5,513        26,875        6,655        667        5,661        9,892        -        59,381   

Interest and investment income

     46,363        42,293        80,007        416        544        7,222        12,639        (6,991     182,493   

Miscellaneous – net

     (1,743     (8,016     (4,043     (804     (2,478     (3,220     (518     -        (20,821
                                                                          

Total

     48,738        39,790        102,839        6,267        (1,267     9,663        22,013        (6,991     221,053   
                                                                          

INTEREST AND OTHER CHARGES:

                  

Interest expense

     91,598        101,318        119,484        55,774        13,170        95,272        51,912        (308     528,220   

Allowance for borrowed funds used during construction

     (2,406     (3,537     (17,952     (3,719     (320     (3,618     (3,425     (2     (34,979
                                                                          

Total

     89,192        97,781        101,532        52,055        12,850        91,654        48,487        (310     493,241   
                                                                          

INCOME BEFORE INCOME TAXES

     285,562        266,616        297,981        132,751        47,532        108,583        138,673        6,246        1,283,945   

Income taxes

     112,944        75,878        66,546        49,064        16,527        42,383        56,049        34,836        454,227   
                                                                          

CONSOLIDATED NET INCOME

     172,618        190,738        231,435        83,687        31,005        66,200        82,624        (28,590     829,718   

Preferred dividend requirements and other

     6,873        827        6,950        2,828        965        -        -        (1,112     17,331   
                                                                          

EARNINGS APPLICABLE TO COMMON STOCK/EQUITY

   $ 165,745      $ 189,911      $ 224,485      $ 80,859      $ 30,040      $ 66,200      $ 82,624      $ (27,477   $ 812,387   

Totals may not foot due to rounding.

 

25


UTILITY FINANCIAL RESULTS

2010 UTILITY CONSOLIDATING BALANCE SHEET (unaudited)

 

                                              OTHER/        
In thousands, as of December 31, 2010.   EAI     EGSL     ELL     EMI     ENOI     ETI     SERI     ELIMINATIONS     UTILITY  

ASSETS

                 

CURRENT ASSETS:

                 

Cash and cash equivalents:

                 

Cash

  $ 4,250      $ 231      $ 708      $ 1,207      $ 1,386      $ 1,719      $ 903      $ 59,778      $ 70,182   

Temporary cash investments

    101,852        154,942        122,546        9        53,600        33,623        262,869        21,962        751,403   

Total cash and cash equivalents

    106,102        155,173        123,254        1,216        54,986        35,342        263,772        81,740        821,585   

Securitization recovery trust account

    2,412        -        -        -        -        40,632        -        -        43,044   

Notes receivable

    -        -        -        -        -        -        -        -        -   

Accounts receivable:

                 

Customer

    79,905        60,369        85,799        58,204        38,160        56,358        -        6,588        385,383   

Allowance for doubtful accounts

    (24,402     (1,306     (1,961     (985     (734     (2,185     -        (2     (31,575

Associated companies

    82,583        119,252        81,050        41,803        44,842        53,128        147,180        (549,624     20,214   

Other

    61,135        27,728        14,594        7,500        1,824        11,605        5,070        20,913        150,369   

Accrued unbilled revenues

    74,227        56,616        71,659        41,714        19,100        39,471        -        -        302,787   

Total account receivable

    273,448        262,659        251,141        148,236        103,192        158,377        152,250        (522,125     827,178   

Deferred fuel costs

    61,502        -        -        3,157        -        -        -        -        64,659   

Accumulated deferred income taxes

    -        -        7,072        19,308        15,092        44,752        -        (77,752     8,472   

Fuel inventory - at average cost

    37,699        25,827        -        6,878        2,646        53,872        -        78,336        205,258   

Materials and supplies - at average cost

    140,095        113,302        138,050        34,499        9,896        28,842        84,077        (3     548,758   

Deferred nuclear refueling outage costs

    23,099        7,372        11,364        -        -        -        22,627        -        64,463   

System agreement cost equalization

    52,160        -        -        -        -        -        -        -        52,160   

Prepaid taxes

    86,693        40,946        -        -        -        -        68,039        (5,329     190,349   

Prepayments and other

    7,877        5,127        35,729        4,902        5,375        14,856        1,142        (10,881     64,127   

Total

    791,087        610,406        566,610        218,196        191,187        376,673        591,907        (456,014     2,890,053   

OTHER PROPERTY AND INVESTMENTS:

                 

Investment in affiliates - at equity

    11,200        339,664        807,424        5,535        3,259        812        -        (20,623     1,147,271   

Decommissioning trust funds

    520,841        393,580        240,535        -        -        -        387,876        -        1,542,832   

Non-utility property - at cost

              -        -       

less accumulated depreciation)

    1,684        156,845        946        4,753        1,016        1,223        -        204        166,671   

Storm reserve escrow account

    -        90,125        200,972        31,862        5,953        -        -        (328,912     -   

Other

    2,976        12,011        -        -        -        17,037        -        332,913        364,937   

Total

    536,701        992,225        1,249,877        42,150        10,228        19,072        387,876        (16,418     3,221,711   

PROPERTY, PLANT AND EQUIPMENT

                 

Electric

    7,787,348        6,907,268        7,216,146        3,174,148        822,003        3,205,566        3,362,422        532,493        33,007,394   

Property under capital lease

    1,303        -        264,266        13,197        -        -        489,175        32,137        800,078   

Natural gas

    -        124,020        -        -        206,148        -        -        -        330,168   

Construction work in progress

    114,324        119,017        521,172        147,169        11,669        80,096        210,536        96,224        1,300,207   

Nuclear fuel under capital lease

    -        -        -        -        -        -        -        -        -   

Nuclear fuel

    188,611        202,609        134,528        -        -        -        155,282        79,110        760,140   

Total property, plant and equipment

    8,091,586        7,352,914        8,136,112        3,334,514        1,039,820        3,285,662        4,217,415        739,964        36,197,987   

Less - accumulated depreciation and amortization

    3,683,001        3,812,394        3,457,190        1,166,463        531,871        1,245,729        2,417,811        355,451        16,669,910   

Property, plant and equipment - net

    4,408,585        3,540,520        4,678,922        2,168,051        507,949        2,039,933        1,799,604        384,513        19,528,077   

DEFERRED DEBITS AND OTHER ASSETS:

                 

Regulatory assets:

                 

Regulatory asset for income taxes - net

    98,836        234,406        235,404        63,533        -        127,046        126,642        (40,142     845,725   

Other regulatory assets

    892,449        270,883        662,746        253,231        135,282        1,168,960        296,715        157,971        3,838,237   

Deferred fuel costs

    -        100,124        67,998        -        4,080        -        -        -        172,202   

Long-term receivables - associated companies

    -        -        -        -        -        32,596        -        (32,596     -   

Goodwill

    -        -        -        -        -        -        -        374,099        374,099   

Accumulated deferred income taxes

    -        -        -        -        -        -        -        4,310        4,310   

Other

    23,710        14,832        26,866        16,474        4,822        19,584        21,326        78,212        205,826   

Total

    1,014,995        620,245        993,014        333,238        144,184        1,348,186        444,683        541,854        5,440,399   

TOTAL ASSETS

  $ 6,751,368      $ 5,763,396      $ 7,488,423      $ 2,761,635      $ 853,548      $ 3,783,864      $ 3,224,070      $ 453,936      $ 31,080,240   

Totals may not foot due to rounding.

 

26


UTILITY FINANCIAL RESULTS

2010 UTILITY CONSOLIDATING BALANCE SHEET (unaudited)

 

                                              OTHER/        
In thousands, as of December 31, 2010.   EAI     EGSL     ELL     EMI     ENOI     ETI     SERI     ELIMINATIONS     UTILITY  

LIABILITIES AND EQUITY

                 

CURRENT LIABILITIES:

                 

Currently maturing long-term debt

  $ 35,000      $ -      $ 35,550      $ 80,000      $ -      $ -      $ 33,740      $ -      $ 184,291   

Notes payable and commercial paper:

                 

Associated companies

    -        -        -        -        -        -        -        -        -   

Other

    62,777        -        23,066        -        -        -        38,264        30,028        154,135   

Accounts payable:

                 

Associated companies

    92,627        71,601        148,528        75,128        25,140        69,862        6,520        (479,710     9,696   

Other

    114,454        160,246        140,564        53,417        30,093        70,325        38,447        271,038        878,584   

Customer deposits

    72,535        48,631        84,437        65,873        21,206        38,376        -        4,000        335,058   

Taxes accrued

    -        -        -        27,739        -        28,551        -        (56,290     -   

Accumulated deferred income taxes

    82,820        1,749        -        -        -        -        8,508        (101,139     (8,062

Interest accrued

    27,020        27,261        31,889        21,094        2,828        33,677        56,081        1,949        201,799   

Deferred fuel costs

    -        22,301        59,227        -        6,927        77,430        -        524        166,409   

Obligations under capital leases

    69        -        -        -        -        -        -        3,319        3,388   

Pension and other postretirement liabilities

    -        7,415        8,632        -        -        1,354        -        16,882        34,283   

System agreement cost equalization

    -        -        -        36,650        15,510        -        -        -        52,160   

Other

    21,046        15,049        17,514        9,895        2,655        4,222        2,258        6,050        78,689   

Total

    508,348        354,253        549,407        369,796        104,359        323,797        183,818        (303,349     2,090,430   

NON-CURRENT LIABILITIES:

                 

Accumulated deferred income taxes and taxes accrued

    1,661,365        1,405,374        1,896,685        680,467        180,290        829,668        617,012        243,436        7,514,297   

Accumulated deferred investment tax credits

    44,928        84,858        76,453        6,541        1,835        20,936        54,755        2,024        292,330   

Obligations under capital leases

    1,234        -        -        10,747        -        -        -        30,097        42,078   

Regulatory liability for income taxes - net

    -        -        -        -        40,142        -        -        (40,142     -   

Other regulatory liabilities

    140,801        83,479        88,899        262        -        26,178        201,364        (1,957     539,026   

Decommissioning and asset retirement cost liabilities

    602,164        339,925        321,176        5,375        3,396        3,651        452,782        -        1,728,469   

Accumulated provisions

    7,970        97,680        223,556        39,466        11,206        5,320        -        2,883        388,081   

Pension and other postretirement liabilities

    415,925        220,432        345,725        104,912        48,815        72,724        105,245        386,590        1,700,368   

Long-term debt

    1,828,910        1,616,928        1,771,566        745,378        167,215        1,659,230        796,728        (32,597     8,553,358   

Gas system rebuild insurance proceeds

    -        -        -        -        75,700        -        -        (75,700     -   

Other

    19,467        51,254        78,085        22,086        9,184        18,070        -        513,914        712,060   

Total

    4,722,764        3,899,930        4,802,145        1,615,234        537,783        2,635,777        2,227,886        1,028,548        21,470,067   

Commitments and Contingencies

                 

Subsidiaries preferred stock without sinking fund

    116,350        -        -        50,381        19,780        -        -        -        186,510   

EQUITY:

                 

Common stock or members’ equity

    470        1,539,517        2,061,833        199,326        33,744        49,452        789,350        (2,512,424     2,161,268   

Paid-in capital/capital stock expense and other

    588,444        -        -        (690     36,294        481,994        -        1,310,591        2,416,633   

Retained earnings

    814,992        -        -        527,588        121,588        292,844        23,016        1,109,289        2,889,317   

Accumulated other comprehensive income (loss)

    -        (40,304     (24,962     -        -        -        -        (42,719     (107,985

Less – treasury stock, at cost

    -        -        -        -        -        -        -        120,000        120,000   

Total

    1,403,906        1,499,213        2,036,871        726,224        191,626        824,290        812,366        (255,263     7,239,233   

Subsidiaries preferred stock without sinking fund

    -        10,000        100,000        -        -        -        -        (16,000     94,000   

Total

    1,403,906        1,509,213        2,136,871        726,224        191,626        824,290        812,366        (271,263     7,333,233   

TOTAL LIABILITIES AND EQUITY

  $ 6,751,368      $ 5,763,396      $ 7,488,423      $ 2,761,635      $ 853,548      $ 3,783,864      $ 3,224,070      $ 453,936      $ 31,080,240   

Totals may not foot due to rounding.

 

27


UTILITY FINANCIAL RESULTS

UTILITY SELECTED ANNUAL FINANCIAL METRICS

 

     2010     2009     2008     2007     2006  

ENTERGY ARKANSAS, INC.

         

As-Reported Earnings ($ millions)

    165.7        60.0        40.3        132.2        165.6   

Less Special Items ($ millions)

    -        -        -        (5.9     -   

Operational Earnings ($ millions)

    165.7        60.0        40.3        138.1        165.6   

GAAP MEASURES

         

Return on Average Common Equity – As-Reported (%)

    11.8        4.3        2.9        9.4        11.6   

Return on Average Invested Capital – As-Reported (%)

    6.7        3.7        3.2        6.5        7.6   

Cash Flow Interest Coverage (# times)

    6.7        5.3        6.3        5.2        7.0   

Debt to Capital Ratio (%)

    55.9        54.0        53.5        49.0        48.1   

Total Debt ($ millions)

    1,928        1,793        1,745        1,442        1,436   

Total Preferred ($ millions)

    116        116        116        116        116   

Total Equity ($ millions)

    1,404        1,412        1,400        1,385        1,434   

NON-GAAP MEASURES

         

Return on Average Common Equity – Operational (%)

    11.8        4.3        2.9        9.8        11.6   

Return on Average Invested Capital – Operational (%)

    6.8        3.7        3.2        6.7        7.6   

Total Debt, excluding securitization debt ($ millions)

    1,804        1,793        1,745        1,442        1,436   

Debt to Capital Ratio, excluding securitization debt (%)

    54.3        54.0        53.5        49.0        48.1   

Net Debt to Net Capital Ratio, excluding securitization debt (%)

    52.8        52.8        52.9        49.0        47.5   
                      2007 PRO  FORMA(a)        

ENTERGY GULF STATES LOUISIANA, L.L.C.

         

As-Reported Earnings ($ millions)

    189.9        152.2        143.9        129.9     

Less Special Items ($ millions)

    -        -        -        (3.6  

Operational Earnings ($ millions)

    189.9        152.2        143.9        133.5     

GAAP MEASURES

         

Return on Average Common Equity – As-Reported (%)

    13.0        11.1        11.0        10.4     

Return on Average Invested Capital – As-Reported (%)

    7.9        6.6        6.1        6.8     

Cash Flow Interest Coverage (# times)

    8.4        3.1        5.4        3.9 (b)   

Debt to Capital Ratio (%)

    51.2        55.3        62.2        65.4     

Total Debt ($ millions)

    1,584        1,783        2,188        2,460        REFER TO PAGE 30   

Total Preferred ($ millions)

    10        10        10        10     

Total Equity ($ millions)

    1,499        1,432        1,322        1,290     

NON-GAAP MEASURES

         

Return on Average Common Equity – Operational (%)

    13.0        11.1        11.0        10.6     

Return on Average Invested Capital – Operational (%)

    8.2        7.7        8.2        8.3     

Total Debt, excluding assumption debt ($ millions)

    1,584        1,615        1,418        1,381     

Debt to Capital Ratio, excluding assumption debt (%)

    51.2        52.8        51.6        51.5     

Net Debt to Net Capital Ratio, excluding assumption debt (%)

    48.6        50.5        50.7        49.5     

(a)    Effective December 31, 2007, Entergy Gulf States, Inc. completed a jurisdictional separation into two vertically integrated utility companies: Entergy Texas and Entergy Gulf States Louisiana. The above pro forma metrics for 2007 reflect the results as if the separation had occurred on January 1, 2007.

(b)    See page 69 for Pro Forma calculation.

        

       

ENTERGY LOUISIANA, LLC

         

As-Reported Earnings ($ millions)

    224.5        225.9        150.6        136.4        130.7   

Less Special Items ($ millions)

    -        -        -        (2.2     -   

Operational Earnings ($ millions)

    224.5        225.9        150.6        138.6        130.7   

GAAP MEASURES

         

Return on Average Members’ Equity – As-Reported (%)

    11.7        13.2        9.8        9.8        10.8   

Return on Average Invested Capital – As-Reported (%)

    7.6        8.2        7.1        7.1        7.3   

Cash Flow Interest Coverage (# times)

    10.4        2.3        14.0        5.6        6.1   

Debt to Capital Ratio (%)

    46.1        49.9        46.1        43.4        46.4   

Total Debt ($ millions)

    1,830        1,902        1,462        1,192        1,230   

Total Preferred ($ millions)

    100        100        100        100        100   

Total Equity ($ millions)

    2,037        1,812        1,608        1,454        1,318   

NON-GAAP MEASURES

         

Return on Average Members’ Equity – Operational (%)

    11.7        13.2        9.8        10.0        10.8   

Return on Average Invested Capital – Operational (%)

    7.6        8.2        7.1        7.2        7.3   

Net Debt to Net Capital Ratio (%)

    44.4        47.8        43.6        43.4        46.4   

 

28


UTILITY FINANCIAL RESULTS

UTILITY SELECTED ANNUAL FINANCIAL METRICS (CONTINUED)

 

     2010     2009     2008     2007     2006  

ENTERGY MISSISSIPPI, INC.

         

As-Reported Earnings ($ millions)

    80.9        74.8        56.9        69.3        49.5   

Less Special Items ($ millions)

    -        -        -        -        -   

Operational Earnings ($ millions)

    80.9        74.8        56.9        69.3        49.5   

GAAP MEASURES

         

Return on Average Common Equity – As-Reported (%)

    11.4        11.0        8.6        10.9        8.3   

Return on Average Invested Capital – As-Reported (%)

    7.2        7.2        6.2        6.9        5.9   

Cash Flow Interest Coverage (# times)

    3.3        5.4        2.7        4.8        10.1   

Debt to Capital Ratio (%)

    51.9        53.5        49.6        49.9        54.3   

Total Debt ($ millions)

    839        852        703        704        795   

Total Preferred ($ millions)

    50        50        50        50        50   

Total Equity ($ millions)

    726        689        665        657        618   

NON-GAAP MEASURES

         

Return on Average Common Equity – Operational (%)

    11.4        11.0        8.6        10.9        8.3   

Return on Average Invested Capital – Operational (%)

    7.2        7.2        6.2        6.9        5.9   

Net Debt to Net Capital Ratio (%)

    51.9        50.7        49.5        48.4        51.9   

ENTERGY NEW ORLEANS, INC.

         

As-Reported Earnings ($ millions)

    30.0        30.0        34.0        23.5        4.1   

Less Special Items ($ millions)

    -        -        -        -        -   

Operational Earnings ($ millions)

    30.0        30.0        34.0        23.5        4.1   

GAAP MEASURES

         

Return on Average Common Equity – As-Reported (%)

    15.0        14.3        17.5        14.2        2.7   

Return on Average Invested Capital – As-Reported (%)

    8.9        8.2        9.5        7.7        3.3   

Cash Flow Interest Coverage (# times)

    4.9        9.8        5.3        11.5        5.9   

Debt to Capital Ratio (%)

    44.2        54.4        54.1        60.6        61.9   

Total Debt ($ millions)

    167        272        273        304        282   

Total Preferred ($ millions)

    20        20        20        20        20   

Total Equity ($ millions)

    192        209        211        177        154   

NON-GAAP MEASURES

         

Return on Average Common Equity – Operational (%)

    15.0        14.3        17.5        14.2        2.7   

Return on Average Invested Capital – Operational (%)

    8.9        8.2        9.5        7.7        3.3   

Net Debt to Net Capital Ratio (%)

    34.7        26.2        37.0        51.8        60.4   
                      2007 PRO  FORMA(a)        

ENTERGY TEXAS, INC.

         

As-Reported Net Income ($ millions)

    66.2        63.8        57.9        58.9     

Less Special Items ($ millions)

    -        -        -        -     

Operational Net Income ($ millions)

    66.2        63.8        57.9        58.9     

GAAP MEASURES

         

Return on Average Common Equity – As-Reported (%)

    7.9        7.3        6.1        5.9     

Return on Average Invested Capital – As-Reported (%)

    4.9        5.4        4.5        4.9     

Cash Flow Interest Coverage (# times)

    1.4        3.7        1.1        3.0     

Debt to Capital Ratio (%)

    66.8        66.3        59.9        58.5     

Total Debt ($ millions)

    1,659        1,658        1,345        1,413     

Total Preferred ($ millions)

    -        -        -        -     

Total Equity ($ millions)

    824        844        900        1,004        REFER TO PAGE 30   

NON-GAAP MEASURES

         

Return on Average Common Equity – Operational (%)

    7.9        7.3        6.6        7.0     

Return on Average Invested Capital – Operational (%)

    7.3        7.1        5.5        5.7     

Total Debt, excluding securitization debt ($ millions)

    852        820        1,035        1,083     

Total Equity, excluding equity infusion from parent returned beginning of 08 ($ millions)

    824        844        900        854     

Debt to Capital Ratio, excluding securitization debt and equity infusion from parent (%)

    50.8        49.3        53.5        55.9     

Net Debt to Net Capital Ratio, excluding securitization debt and equity infusion from parent (%)

    49.8        42.3        53.4        47.9     

 

(a) Effective December 31, 2007, Entergy Gulf States, Inc. completed a jurisdictional separation into two vertically integrated utility companies: Entergy Texas and Entergy Gulf States Louisiana. The above pro forma metrics for 2007 reflect the results as if the separation had occurred on January 1, 2007.

Certain prior year data has been reclassified to conform with current year presentation.

 

29


UTILITY FINANCIAL RESULTS

UTILITY SELECTED ANNUAL FINANCIAL METRICS (CONTINUED)

 

     2010     2009     2008     2007     2006  

SYSTEM ENERGY RESOURCES, INC.

         

As-Reported Net Income ($ millions)

    82.6        48.9        91.1        136.1        140.3   

Less Special Items ($ millions)

    -        -        -        (1.9     -   

Operational Net Income ($ millions)

    82.6        48.9        91.1        138.0        140.3   

GAAP MEASURES

                                       

Return on Average Common Equity – As-Reported (%)

    10.1        5.8        10.6        15.8        16.0   

Return on Average Invested Capital – As-Reported (%)

    6.8        4.4        7.1        9.8        9.9   

Cash Flow Interest Coverage (# times)

    6.0        10.5        4.9        4.9        3.1   

Debt to Capital Ratio (%)

    51.7        49.7        51.2        50.6        50.6   

Total Debt ($ millions)

    869        820        899        882        879   

Total Preferred ($ millions)

    -        -        -        -        -   

Total Equity ($ millions)

    812        830        856        862        857   

NON-GAAP MEASURES

         

Return on Average Common Equity – Operational (%)

    10.1        5.8        10.6        16.0        16.0   

Return on Average Invested Capital – Operational (%)

    6.8        4.4        7.1        9.9        9.9   

Net Debt to Net Capital Ratio (%)

    42.7        40.1        48.2        47.4        46.4   

ENTERGY GULF STATES, INC.

As-Reported Earnings ($ millions)

     208.0   

Less Special Items ($ millions)

     -   

Operational Earnings ($ millions)

     208.0   

GAAP MEASURES

  

Return on Average Common Equity – As-Reported (%)

     9.4   

Return on Average Invested Capital – As-Reported (%)

     6.4   

Cash Flow Interest Coverage (# times)

     6.5   

Debt to Capital Ratio (%)

     52.0   

Total Debt ($ millions)

     2,442   

Total Preferred ($ millions)

     47   

Total Equity ($ millions)

     2,206   

NON-GAAP MEASURES

  

Return on Average Common Equity – Operational (%)

     9.4   

Return on Average Invested Capital – Operational (%)

     6.4   

Net Debt to Net Capital Ratio (%)

     50.1   

 

30


UTILITY SECURITIES DETAIL

UTILITY LONG-TERM DEBT AND PREFERRED STOCK

ENTERGY ARKANSAS, INC.

 

BONDS:

CUSIP

       

TYPE*

  

RATE

 

MATURITY

DATE

  

FIRST CALL

DATE

  

CURRENT OR

FIRST CALL PRICE

  AS OF DECEMBER 31,  
                   2010     2009     2008  
                                               (in millions)         

29364DAM2

   4.50% Series    M    4.50%   06/10    Now    MW (T + .25%)   $ -      $ 100      $ 100   

29364DAN0

   5.40% Series    M    5.40%   08/13    Now    MW (T + .35%)     300        300        300   

732835AW3

   6.3% Series – Pope County(c)    G(b)
 
   6.3%   2016    Now    100%     -        20        20   

472712ER5

   4.6% Series – Jefferson County(c)    G(b)
 
   4.6%   2017    6/13/11    100%     55        55        55   

29364DAE0

   5.4% Series    M    5.4%   05/18    Now    100%     -        150        150   

29364DAH3

   5.0% Series    M    5.0%   07/18    Now    100%     115        115        115   

732835BA0

   6.3% Series – Pope County    G(b)
 
   6.3%   2020    Now    100%     -        120        120   

29364DAQ3

   3.75% Series    M    3.75%   02/21    Now    MW (T + .20%)     350        -        -   

453424BP

   5.0% Series – Independence County(c)    G(b)
 
   5.0%   2021    7/1/10    100%     45        45        45   

29364DAL4

   5.66% Series    M    5.66%   02/25    Now    MW (T + .20%)     175        175        175   

29364D811

   6.7% Series    M    6.7%   04/32    Now    100%     -        100        100   

29364D795

   6.0% Series    M    6.0%   11/32    Now    100%     -        100        100   

29364DAJ9

   5.9% Series    M    5.9%   06/33    Now    MW (T + .25%)     100        100        100   

29364DAK6

   6.38% Series    M    6.38%   11/34    Now    100%     60        60        60   

29364D779

   5.75% Series    M    5.75%   11/40    11/1/15    100%     225        -        -   
    

Total bonds

                            1,425        1,439        1,439   

OTHER LONG-TERM DEBT:

                   
  

5.60% Series G – Variable Interest Entity Note Payable

      5.60%   09/11           35        -        -   
  

9% Series H – Variable Interest Entity Note Payable

      9.00%   06/13           30        -        -   
  

5.69% Series I – Variable Interest Entity Note Payable

      5.69%   07/14           70        -        -   
  

2.30% Series Senior Secured – Securitization Bond

      2.30%   08/21           124        -        -   
  

Long-Term United States Department of Energy Obligation(d)

                  181        181        180   
  

Unamortized Premium and Discount – Net

                  (1     (1     (1

TOTAL LONG-TERM DEBT

                            1,864        1,619        1,618   

Less Amount Due Within One Year

                  35        100        -   

Long-Term Debt Excluding Amount Due Within One Year

                     $   1,829      $   1,519      $   1,618   

Fair Value of Long-Term Debt(a)

                          $   1,713      $   1,463      $   1,306   

*M = Mortgage Bond; G = Governmental Bond

                   

Weighted-average annualized coupon rate

                            5.1     5.6     5.6
(a) The fair value excludes long-term DOE obligations of $181 million at Entergy Arkansas and includes debt due within one year. Fair values are based on prices derived by independent third parties that use inputs such as benchmark yields, reported trades, broker / dealer quotes, and issuer spreads.
(b) Consists of pollution control revenue bonds and environmental revenue bonds.
(c) The bonds are secured by a series of collateral first mortgage bonds.
(d) Pursuant to the Nuclear Waste Policy Act of 1982, Entergy’s nuclear owner / licensee subsidiaries have contracts with the DOE for spent nuclear fuel disposal service. The contracts include a one-time fee for generation prior to April 7, 1983. Entergy Arkansas is the only Entergy company that generated electric power with nuclear fuel prior to that date and includes the one-time fee, plus accrued interest, in long-term debt.

Totals may not foot due to rounding.

 

(in millions) (in millions) (in millions) (in millions) (in millions) (in millions) (in millions) (in millions) (in millions)
PREFERRED STOCK:         

SHARES

AUTHORIZED AND OUTSTANDING
AS OF DECEMBER 31,

     AS OF DECEMBER 31,      CALL PRICE PER SHARE
AS OF DECEMBER 31,
 
CUSIP          RATE     2010      2009      2008        2010        2009     2008      2010  
   Without sinking fund:                    (in millions     
  

Cumulative, $100 par value:

                     

29364D209

  

4.32% Series

     4.32     70,000         70,000         70,000       $ 7       $ 7      $ 7         $103.65   

29364D506

  

4.72% Series

     4.72     93,500         93,500         93,500         9         9        9         107.00   

29364D308

  

4.56% Series

     4.56     75,000         75,000         75,000         8         8        8         102.83   

29364D407

  

4.56% 1965 Series

     4.56     75,000         75,000         75,000         8         8        8         102.50   

29364D605

  

6.08% Series

     6.08     100,000         100,000         100,000         10         10        10         102.83   
  

Cumulative, $25 par value:

                     

29364D787

  

6.45% Series(a)

     6.45     3,000,000         3,000,000         3,000,000         75         75        75         -   
     Total without sinking fund              3,413,500         3,413,500         3,413,500       $   116       $ 116      $ 116            
(a) Series was non-callable until April 2011; thereafter callable at par.

Totals may not foot due to rounding.

 

31


UTILITY LONG-TERM DEBT AND PREFERRED STOCK

ENTERGY GULF STATES LOUISIANA, L.L.C.

 

BONDS:

CUSIP

       

TYPE*

  

RATE

 

MATURITY

DATE

  

FIRST CALL

DATE

  

CURRENT OR

FIRST CALL PRICE

  AS OF DECEMBER 31,  
                   2010     2009     2008  
                                           (in millions        

29364LAN5

   Libor + 0.4% Series    M(b)    Libor + 0.4%   12/09    Now    100%   $ -        -      $ 219   

29364LAV4

   5.12% Series    M(b)    5.12%   08/10    Now    100%     -        -        100   

128318BL5

   5.45% Series – Calcasieu Parish    G(b,c)    5.45%   2010    Now    100%     -        12        22   

29364LAQ5

   4.875% Series    M(b)    4.875%   11/11    Now    100%     -        200        200   

29364LAF9

   6.0% Series    M(b)    6.0%   12/12    Now    100%     -        -        140   

128318BH4

   6.75% Series – Calcasieu Parish    G(b,c)    6.75%   2012    Now    100%     26        26        48   

730816AF9

   6.7% Series – Pointe Coupee Parish    G(b,c)    6.7%   2013    Now    100%     9        9        17   

29364LAS1

   5.6% Series    M(b)    5.6%   12/14    Now    100%     -        -        50   

450877AJ

   5.7% Series – Iberville Parish    G(b,c)    5.7%   2014    Now    100%     12        12        22   

29364LAU6

   5.70% Series    M(b)    5.70%   06/15    Now    MW (T +. 30%)     -        200        200   

29364LAN2

   5.25% Series    M(b)    5.25%   08/15    Now    100%     -        92        200   

952789AQ8

   5.8% Series – West Feliciana Parish    G(b,c)    5.8%   2015    Now    100%     -        15        28   

952789AW5

   7.0% Series – West Feliciana Parish    G(b,c)    7.0%   2015    Now    100%     -        17        39   

546398K23

   2.875% Series – Louisiana Public Facilities Authority    G(c,d)    2.875%   2015    Non-Call Life        32        -        -   

952789AR6

   5.8% Series – West Feliciana Parish    G(b,c)    5.8%   2016    Now    100%     11        20        20   

29365PAM4

   6.00% Series    M    6.00%   05/18    Now    MW (T + .40%)     375        375        375   

29365PAQ5

   3.95% Series    M    3.95%   10/20    Now    MW (T +. 25%)     250        -        -   

29365PAP7

   5.59% Series    M    5.59%   10/24    Now    MW (T + .40%)     300        300        -   

952789BB0

   6.6% Series – West Feliciana Parish    G(b,c)    6.6%   2028    Now    100%     -        22        40   

546398J90

   5.0% Series – Louisiana Public Facilities Authority    G(c,d)    5.0%   2028    9/1/15    100%     84        -        -   

29364LAL6

   6.2% Series    M(b)    6.2%   07/33    Now    MW (T + .15%)     240        240        240   

29364LAT9

   6.18% Series    M(b)    6.18%   03/35    Now    MW (T + .30%)     85        85        85   
    

Total bonds

                            1,424        1,625        2,045   

OTHER LONG-TERM DEBT:

                   
  

5.41% Series O – Variable Interest Entity Note Payable

      5.41%   07/12           60        -        -   
  

5.56% Series N – Variable Interest Entity Note Payable

      5.56%   05/13           75        -        -   
  

Credit Facility – weighted average rate 2.125%

      2.125%   07/13           24        -        -   
  

Unamortized Premium and Discount – Net

                  (2     (2     (2
    

Other

                            4        4        4   

TOTAL LONG-TERM DEBT

                  1,584        1,626        2,047   

Less Amount Due Within One Year

                  -        12        219   

Long-Term Debt Excluding Amount Due Within One Year

                          $ 1,584      $ 1,614      $ 1,828   

Fair Value of Long-Term Debt(a)

                          $   1,644      $ 1,638      $   1,871   

*M = Mortgage Bond; G = Governmental Bond

                   

Weighted-average annualized coupon rate

                            5.5     5.8     5.4
(a) The fair value includes debt due within one year. Fair values are based on prices derived by independent third parties that use inputs such as benchmark yields, reported trades, broker / dealer quotes, and issuer spreads.
(b) Entergy Gulf States Louisiana was primarily liable for all of the long-term debt issued by Entergy Gulf States, Inc. that was outstanding on December 31, 2007. Under a debt assumption agreement with Entergy Gulf States Louisiana, Entergy Texas assumed approximately 46% of this long-term debt. Entergy Gulf States Louisiana recorded an assumption asset on its balance sheet to reflect the long-term debt assumed by Entergy Texas.

By June 2010, Entergy Texas had repaid the outstanding assumed debt and the debt assumption agreement was terminated.

(c) Consists of pollution control revenue bonds and environmental revenue bonds.
(d) The bonds are secured by a series of collateral first mortgage bonds.

Totals may not foot due to rounding.

 

PREFERRED MEMBERSHIP INTERESTS:        

SHARES / UNITS

AUTHORIZED AND OUTSTANDING
AS OF DECEMBER 31,

     AS OF DECEMBER 31,      CALL PRICE
PER SHARE /UNIT
AS OF DECEMBER 31,
 
CUSIP         RATE    2010      2009      2008      2010      2009     2008      2010  
     Without sinking fund:                                               (in millions                 
  

Cumulative, $100 liquidation value:

                      

29364L763

  

8.25% Series(a)

   8.25%      100,000         100,000         100,000       $ 10       $ 10      $ 10         -   
  

Authorized 6,000,000 shares, $100 par value, cumulative

                      
     Total without sinking fund           100,000         100,000         100,000       $   10       $ 10      $   10            
(a) Series is non-callable until January 2016; thereafter callable at par.

Totals may not foot due to rounding.

 

32


UTILITY LONG-TERM DEBT AND PREFERRED STOCK

ENTERGY LOUISIANA, LLC

 

BONDS:

CUSIP

        TYPE*    RATE   

MATURITY

DATE

  

FIRST CALL

DATE

  

CURRENT OR

FIRST CALL PRICE

   AS OF DECEMBER 31,  
                     2010     2009     2008  
                                             (in millions        

29364WAD0

   4.67% Series    M    4.67%    06/10    Now    MW (T + .20%)    $ -      $ 55      $ 55   

29364WAG3

   5.83% Series    M    5.83%    11/10    Now    100%      -        150        150   

29364WAC2

   5.09% Series    M    5.09%    11/14    Now    100%      -        115        115   

29364WAE8

   5.56% Series    M    5.56%    09/15    Now    MW (T + .25%)      -        100        100   

29364WAJ7

   6.50% Series    M    6.50%    09/18    Now    MW (T + .40%)      300        300        300   

29364WAA6

   5.5% Series    M    5.5%    04/19    Now    100%      -        100        100   

29364WAK4

   5.40% Series    M    5.40%    11/24    Now    MW (T + .35%)      400        400        -   

29364WAM0

   4.44% Series    M    4.44%    01/26    Now    MW (T + .30%)      250        -        -   

546398J82

   5.0% Series – Louisiana Public Facilities Authority    G(b,c)    5.0%    2030    12/1/15    100%      115        -        -   

29364W207

   7.6% Series    M    7.6%    04/32    Now    100%      -        150        150   

29364WAB4

   6.4% Series    M    6.4%    10/34    Now    100%      70        70        70   

29364WAF5

   6.3% Series    M    6.3%    09/35    Now    MW (T + .35%)      100        100        100   

29364W306

   6.0% Series    M    6.0%    03/40    3/15/15    100%      150        -        -   

29364W405

   5.875% Series    M    5.875%    06/41    11/23/15    100%      150        -        -   
     Total bonds                               1,535        1,540        1,140   

OTHER LONG-TERM DEBT:

                     
   Waterford 3 Lease Obligation 7.45%       7.45%               224        241        248   
   5.69% Series E – Variable Interest Entity Note Payable       5.69%    07/14            50        -        -   
     Unamortized Premium and Discount – Net                               (2     (2     -   

TOTAL LONG-TERM DEBT

                    1,807        1,780        1,387   

Less Amount Due Within One Year

                              36        222        -   

Long-Term Debt Excluding Amount Due Within One Year

                  $ 1,772      $ 1,557      $ 1,387   

Fair Value of Long-Term Debt(a)

                            $   1,515      $ 1,566      $   1,085   

*M = Mortgage Bond; G = Governmental Bond

                     

Weighted-average annualized coupon rate

                              5.9     6.1     6.4
(a) The fair value excludes lease obligations of $224 million at Entergy Louisiana and includes debt due within one year. Fair values are based on prices derived by independent third parties that use inputs such as benchmark yields, reported trades, broker / dealer quotes, and issuer spreads.
(b) Consists of pollution control revenue bonds and environmental revenue bonds.
(c) The bonds are secured by a series of collateral first mortgage bonds.

Totals may not foot due to rounding.

 

PREFERRED MEMBERSHIP INTERESTS:         

UNITS

AUTHORIZED AND OUTSTANDING
AS OF DECEMBER 31,

     AS OF DECEMBER 31,      CALL PRICE PER UNIT
AS OF DECEMBER 31,
 
CUSIP          RATE     2010      2009      2008      2010      2009      2008      2010  
   Without sinking fund:                    (in millions)         
  

Cumulative, $100 liquidation value:

                      

293649208

  

6.95% Series(a)

     6.95     1,000,000         1,000,000         1,000,000       $ 100       $ 100       $ 100         -   
     Total without sinking fund              1,000,000         1,000,000         1,000,000       $   100       $   100       $   100            
(a) Series is callable at par.

 

33


UTILITY LONG-TERM DEBT AND PREFERRED STOCK

ENTERGY MISSISSIPPI, INC.

 

BONDS:

CUSIP

        TYPE*    RATE  

MATURITY

DATE

  

FIRST CALL

DATE

  

CURRENT OR

FIRST CALL PRICE

   AS OF DECEMBER 31,  
                    2010     2009     2008  
                                            (in millions        

29364NAM0

   4.65% Series    M    4.65%   05/11    Now    MW (T + .30%)    $ 80      $ 80      $ 80   

29364NAH1

   5.15% Series    M    5.15%   02/13    Now    MW (T + .20%)      100        100        100   

29364NAN8

   5.92% Series    M    5.92%   02/16    Now    MW (T + .30%)      100        100        100   

29364NAK4

   4.95% Series    M    4.95%   06/18    Now    100%      95        95        95   

29364NAP3

   6.64% Series    M    6.64%   07/19    Now    MW (T + .50%)      150        150        -   

605277AF9

   4.60% Series – Mississippi Business Finance Corp.    G(b,c)    4.60%   2022    10/1/09    100%      16        16        16   

453424BN2

   4.90 Series – Independence County(d)    G(b,c)    4.90%   2022    Now    100%      30        30        30   

29364N876

   6.0% Series    M    6.0%   11/32    Now    100%      75        75        75   

29364N868

   7.25% Series    M    7.25%   12/32    Now    100%      -        100        100   

29364NAL2

   6.25% Series    M    6.25%   04/34    Now    MW (T + .25%)      100        100        100   

29364N843

   6.20% Series    M    6.20%   04/40    4/15/15    100%      80        -        -   
     Total bonds                              826        846        696   

OTHER LONG-TERM DEBT:

                    
     Unamortized Premium and Discount – Net                              (1     (1     (1

TOTAL LONG-TERM DEBT

                   825        845        695   

Less Amount Due Within One Year

                   80        -        -   

Long-Term Debt Excluding Amount Due Within One Year

                           $ 745      $ 845      $ 695   

Fair Value of Long-Term Debt(a)

                           $   802      $ 874      $   629   

*M = Mortgage Bond; G = Governmental Bond

                    

Weighted-average annualized coupon rate

                             5.7     5.9     5.7
(a) The fair value includes debt due within one year. Fair values are based on prices derived by independent third parties that use inputs such as benchmark yields, reported trades, broker / dealer quotes, and issuer spreads.
(b) Consists of pollution control revenue bonds and environmental revenue bonds.
(c) The bonds are secured by a series of collateral first mortgage bonds.
(d) In April 2008, Entergy Mississippi repurchased its $30 million of Auction Rate Independence County Pollution Control Revenue Bonds due July 2022. In June 2008, Entergy Mississippi remarketed the series and fixed the interest rate to maturity at 4.90%.

Totals may not foot due to rounding.

 

PREFERRED STOCK:       

SHARES

AUTHORIZED AND OUTSTANDING

AS OF DECEMBER 31,

     AS OF DECEMBER 31,      CALL PRICE PER SHARE
AS OF DECEMBER 31,
 
CUSIP          RATE   2010      2009      2008      2010      2009     2008      2010  
                      (in millions     
   Without sinking fund:                      
  

Cumulative, $100 par value:

                     

29364N207

  

4.36% Series

   4.36%     59,920         59,920         59,920       $ 6       $ 6      $ 6         $  103.88   

29364N306

  

4.56% Series

   4.56%     43,887         43,887         43,887         4         4        4         107.00   

29364N405

  

4.92% Series

   4.92%     100,000         100,000         100,000         10         10        10         102.88   
  

Cumulative, $25 par value:

                     

29364N850

  

6.25% Series(a)

   6.25%     1,200,000         1,200,000         1,200,000         30         30        30         -   
     Total without sinking fund          1,403,807         1,403,807         1,403,807       $   50       $ 50      $   50            
(a) Series is callable at par.

Totals may not foot due to rounding.

ENTERGY NEW ORLEANS, INC.

 

BONDS:

CUSIP

        TYPE*    RATE   

MATURITY

DATE

  

FIRST
CALL

DATE

  

CURRENT OR

FIRST CALL
PRICE

   AS OF DECEMBER 31,  
                     2010     2009     2008  
                                             (in millions        

29364PAL7

   4.98% Series    M    4.98%    07/10    Now    101%    $ -      $ 30      $ 30   

29364PAF0

   5.25% Series    M    5.25%    08/13    Now    MW (T + .25%)      70        70        70   

29364PAD5

   6.75% Series    M    6.75%    10/17    Now    100%      -        25        25   

29364PAM5

   5.10% Series    M    5.10%    12/20    Now    MW (T + .35%)      25        -        -   

29364PAK9

   5.6% Series    M    5.60%    09/24    9/1/08    100%      34        34        34   

29364PAJ2

   5.65% Series    M    5.65%    09/29    9/1/09    100%      39        39        39   
    

Total bonds

                              167        198        199   

OTHER LONG-TERM DEBT:

                     
  

Affiliated Notes Payable(b)

                    -        74        74   
    

Unamortized Premium and Discount – Net

                              -        -        -   

TOTAL LONG-TERM DEBT

                    167        272        273   

Less Amount Due Within One Year

                    -        104        -   

Long-Term Debt Excluding Amount Due Within One Year

                            $ 167      $ 168      $ 273   

Fair Value of Long-Term Debt(a)

                            $   171      $ 198      $   179   

*M = Mortgage; G = Governmental

                     

Weighted-average annualized coupon rate

                              5.4     5.5     5.5
(a) The fair value includes debt due within one year. Fair values are based on prices derived by independent third parties that use inputs such as benchmark yields, reported trades, broker / dealer quotes, and issuer spreads.
(b) The affiliate note payable at Entergy New Orleans that was due May 2010 was classified as current notes payable—associated companies in 2009.

Totals may not foot due to rounding.

 

PREFERRED STOCK:         

SHARES

AUTHORIZED AND OUTSTANDING
AS OF DECEMBER 31,

     AS OF DECEMBER 31,      CALL PRICE PER SHARE
AS OF DECEMBER 31,
 
CUSIP          RATE     2010      2009      2008      2010      2009     2008      2010  
   Without sinking fund:                    (in millions     
  

Cumulative, $100 par value:

                     

29364P301

  

4.75% Series

     4.75     77,798         77,798         77,798       $ 8       $ 8      $ 8         $  105.00   

29364P202

  

4.36% Series

     4.36     60,000         60,000         60,000         6         6        6         104.58   

29364P400

  

5.56% Series

     5.56     60,000         60,000         60,000         6         6        6         102.59   
     Total without sinking fund              197,798         197,798         197,798       $   20       $ 20      $   20            

Totals may not foot due to rounding.

 

34


UTILITY LONG-TERM DEBT AND PREFERRED STOCK

ENTERGY TEXAS, INC.

 

BONDS:

CUSIP

        TYPE*    RATE   

MATURITY

DATE

  

FIRST
CALL

DATE

  

CURRENT OR

FIRST CALL
PRICE

   AS OF DECEMBER 31,  
                     2010     2009     2008  
                                             (in millions        

29364LAN5

   Libor + 0.4% Series    M(c)    Libor + 0.4%    12/09    Now    100%    $ -        $ 101   

29364LAV4

   5.12% Series    M(c)    5.12%    08/10    Now    100%      -        -        46   

128318BL5

   5.45% Series – Calcasieu Parish    G(b,c)    5.45%    2010    Now    100%      -        -        10   

29364LAQ5

   4.875% Series    M(c)    4.875%    11/11    Now    100%      -        28        92   

29364LAF9

   6.0% Series    M(c)    6.0%    12/12    Now    100%      -        -        64   

730816AF9

   6.75% Series – Calcasieu Parish    G(b,c)    6.75%    2012    Now    100%      -        -        22   

730816AF9

   6.7% Series – Pointe Coupee Parish    G(b,c)    6.7%    2013    Now    100%      -        -        8   

29364LAS1

   5.6% Series    M(c)    5.6%    12/14    Now    100%      -        -        23   

450877AJ

   5.7% Series – Iberville Parish    G(b,c)    5.7%    2014    Now    100%      -        -        10   

29364LAU6

   5.70% Series    M(c)    5.70%    06/15    Now    MW (T +. 30%)      -        92        92   

29365TAB0

   3.60% Series    M    3.60%    06/15    Now    MW (T +. 25%)      200        -        -   

952789AQ8

   5.8% Series – West Feliciana Parish    G(b,c)    5.8%    2015    Now    100%      -        -        13   

952789AW5

   7.0% Series – West Feliciana Parish    G(b,c)    7.0%    2015    Now    100%      -        -        22   

29364LAN2

   5.25% Series    M(c)    5.25%    08/15    Now    100%      -        -        92   

952789AR6

   5.8% Series – West Feliciana Parish    G(b,c)    5.8%    2016    Now    100%      -        9        9   

29365TAA2

   7.125% Series    M    7.125%    02/19    Now    MW (T + .50%)      500        500        -   

952789BB0

   6.6% Series – West Feliciana Parish    G(b,c)    6.6%    2028    Now    100%      -        -        18   

29364LAL6

   6.2% Series    M(c)    6.2%    07/33    Now    100%      -        -        110   

2936LAT9

   6.18% Series    M(c)    6.18%    03/35    Now    MW (T + .30%)      -        39        39   

29365T203

   7.875% Series    M    7.875%    06/39    06/14    100%      150        150        -   
    

Total bonds

                              850        818        771   

OTHER LONG-TERM DEBT:

                     
  

$100M Bank Credit Facility

         08/12            -        -        100   

29365QAA8

   5.51% Series Senior Secured, Series A - Securitization Bond       5.51%    10/13            38        57        74   

29365QAB6

   5.79% Series Senior Secured, Series A - Securitization Bond       5.79%    10/18            122        122        122   

29365QAC4

   5.93% Series Senior Secured, Series A - Securitization Bond       5.93%    6/22            114        114        114   

29365KAA1

   2.12% Series Senior Secured - Securitization Bond       2.12%    02/16            170        183        -   

29365KAB9

   3.65% Series Senior Secured - Securitization Bond       3.65%    08/19            145        145        -   

29365KAC7

   4.38% Series Senior Secured - Securitization Bond       4.38%    11/23            219        219        -   
  

Unamortized Premium and Discount – Net

                    (3     (4     (1
    

Other

                              5        5        5   

TOTAL LONG-TERM DEBT

                    1,659        1,658        1,185   

Less Amount Due Within One Year

                    -        168        101   

Long-Term Debt Excluding Amount Due Within One Year

                            $ 1,659      $ 1,490      $ 1,084   

Fair Value of Long-Term Debt(a)

                            $   1,822      $ 1,747      $   1,085   

*M = Mortgage Bond; G = Governmental Bond

                     

Weighted-average annualized coupon rate

                              5.4     5.6     5.5
(a) The fair value includes debt due within one year. Fair values are based on prices derived by independent third parties that use inputs such as benchmark yields, reported trades, broker / dealer quotes, and issuer spreads.
(b) Consists of pollution control revenue bonds and environmental revenue bonds.
(c) Entergy Gulf States Louisiana was primarily liable for all of the long-term debt issued by Entergy Gulf States, Inc. that was outstanding on December 31, 2007. Under a debt assumption agreement with Entergy Gulf States Louisiana, Entergy Texas assumed approximately 46% of this long-term debt. Entergy Gulf States Louisiana recorded an assumption asset on its balance sheet to reflect the long-term debt assumed by Entergy Texas. By June 2010, Entergy Texas had repaid the outstanding assumed debt and the debt assumption agreement was terminated.

Totals may not foot due to rounding.

SYSTEM ENERGY RESOURCES, INC.

 

BONDS:

CUSIP

        TYPE*    RATE   

MATURITY

DATE

  

FIRST CALL

DATE

  

CURRENT OR

FIRST CALL PRICE

   AS OF DECEMBER 31,  
                     2010     2009     2008  
                                             (in millions        

871911AR4

   6.2% Series    M    6.2%    10/12    Now    MW (T + .35%)    $ 70      $ 70      $ 70   

179423AC2

   5.875% Series – Mississippi Business Finance Corp.    G(b)    5.875%    2022    Now    100%      216        216        216   

605277AC6

   5.9% Series – Mississippi Business Finance Corp.    G(b)    5.9%    2022    Now    100%      103        103        103   

179423AK4

   6.2% Series – Claiborne County    G(b)    6.2%    2026    Now    100%      90        90        90   
    

Total bonds

                              479        479        479   

OTHER LONG-TERM DEBT:

                     
  

Grand Gulf Lease Obligation 5.13%

      5.13%               222        267        295   
  

6.29% Series F – Variable Interest Entity Note Payable

      6.29%    09/13            70        -        -   
  

5.33% Series G – Variable Interest Entity Note Payable

      5.33%    04/15            60        -        -   
    

Unamortized Premium and Discount – Net

                              (1     (1     (1

TOTAL LONG-TERM DEBT

                    830        745        773   

Less Amount Due Within One Year

                    34        42        28   

Long-Term Debt Excluding Amount Due Within One Year

                            $ 797      $ 703      $ 745   

Fair Value of Long-Term Debt(a)

                            $   612      $ 480      $   364   

*M = Mortgage Bond; G = Governmental Bond

                     

Weighted-average annualized coupon rate

                              5.7     5.7     5.7
(a) The fair value excludes lease obligations of $222 million at System Energy and includes debt due within one year. Fair values are based on prices derived by independent third parties that use inputs such as benchmark yields, reported trades, broker / dealer quotes, and issuer spreads.
(b) Consists of pollution control revenue bonds and environmental revenue bonds.

Totals may not foot due to rounding.

 

35


UTILITY STATISTICAL INFORMATION

UTILITY TOTAL CAPABILITY

 

                  OPERATED      OWNED &
LEASED
     OPERATED  
As of December 31, 2010.            PLANTS      UNITS      (MW)(a)      (MW)  

Plants that use fuel type:

           

Gas/Oil

     28         77         13,987         14,325   

Coal

     3         5         2,261         3,887   

Petroleum Coke

     1         2         -           200   

Total Fossil

     32         84         16,248         18,412   

Hydro

     3         7         74         154   

Nuclear

     4         5         5,103         5,228   

Total Capability

     39         96         21,425         23,794   

All plants that have units with multiple fuel types are in the Gas & Oil plant count.

 

(a) Owned and Leased Capability is the dependable load carrying capability as demonstrated under actual operating conditions based on the primary fuel (assuming no curtailments) that each station was designed to utilize.

UTILITY SELECTED OPERATING DATA

 

      2010     2009     2008     2007      2006  

SOURCES OF ENERGY (GWh)(a)

           

Net Generation:

           

Gas & Oil

     26,637        21,767        24,552        24,131         18,703   

Coal

     15,616        15,101        15,648        15,035         14,383   

Nuclear

     42,339        41,851        37,994        40,988         41,687   

Hydro

     139        233        197        135         74   

Total Net Generation

     84,731        78,952        78,391        80,289         74,847   

Purchased Power:

           

Affiliated Companies

     738        741        817        729         1,428   

Non-affiliated Companies

     33,155        30,708        32,582        33,978         36,974   

Total Purchased Power

     33,893        31,449        33,399        34,707         38,402   

Total Sources of Energy

     118,625        110,401        111,790        114,996         113,249   

USES OF ENERGY (GWh)(a)

           

Electric Energy Sales:

           

Residential

     37,465        33,626        33,047        33,281         31,665   

Commercial

     28,831        27,476        27,340        27,408         25,079   

Industrial

     38,751        35,638        37,843        38,985         38,339   

Governmental

     2,463        2,408        2,379        2,339         1,580   

Total Retail

     107,510        99,148        100,609        102,013         96,663   

Sales for Resale

     4,372        4,862        5,401        6,145         10,803   

Unbilled Energy

     (173     631        (264     277         (167

Total Electric Energy Sales

     111,709        104,641        105,746        108,435         107,299   

Line Losses and Company Usage

     6,916        5,760        6,044        6,561         5,950   

Total Uses of Energy

     118,625        110,401        111,790        114,996         113,249   

Peak Demand (MW)

     21,799        21,009        21,241        22,001         20,887   

Operational Summer Capacity at Peak (MW)

     24,310        23,578        24,844        23,996         22,087   

Annual System Load Factor (%)

     62        60        59        59         62   

Retail Electric Sales Growth Rate (%)(a)

     8.4        (1.5     (1.4     5.5         1.6   

Retail Electric Sales Weather-Adjusted Growth Rate (%)(a)

     4.3        (1.5     (0.5     6.0         1.9   

Regional Gross Domestic Product Rate (%)

     2.0        (0.8     (0.1     2.4         3.6   

National Gross Domestic Product Rate (%)

     2.9        (2.6     0.0        1.9         2.7   

Average Fuel Cost (cents/KWh)(a)

           

Natural Gas

     5.39        5.64        10.28        8.05         7.75   

Nuclear Fuel

     0.78        0.66        0.60        0.57         0.51   

Coal

     2.00        2.04        2.06        1.86         1.76   

Fuel Oil

     -          -          19.45        14.13         13.34   

Purchased Power

     5.28        5.29        7.92        6.27         5.48   

 

(a) 2006 reflects deconsolidation of Entergy New Orleans, Inc.

Totals may not foot due to rounding.

 

36


UTILITY STATISTICAL INFORMATION

2010 CONSOLIDATING UTILITY ELECTRIC STATISTICAL INFORMATION

 

      EAI     EGSL     ELL      EMI     ENOI     ETI      SERI     ELIMINATIONS     TOTAL     %  

ELECTRIC OPERATING REVENUES ($ thousands)

   

                 

Residential

     773,012        498,319        840,011         508,571        196,391        558,733         -          -          3,375,037        39

Commercial

     441,387        426,342        543,308         405,577        173,536        320,935         -          5,906        2,316,991        27

Industrial

     414,791        488,974        817,454         144,581        35,826        305,455         -          -          2,207,081        25

Governmental

     19,524        20,350        42,124         37,754        70,146        22,527         -          -          212,425        2

Total Retail

     1,648,714        1,433,985        2,242,897         1,096,483        475,899        1,207,650         -          5,906        8,111,534        93

Sales for Resale

     379,894        541,219        225,011         84,933        56,318        449,233         558,567        (1,906,508     388,667        4

Other

     53,839        40,506        70,858         48,769        10,703        33,548         17        (17,803     240,436        3

Total

     2,082,447        2,015,710        2,538,766         1,230,185        542,919        1,690,431         558,584        (1,918,405     8,740,637        100

FUEL REVENUES (included in above revenues)

   

                   

Residential

     91,412        193,863        360,847         177,354        65,146        228,693         -          -          1,117,315        35

Commercial

     65,809        182,546        231,104         145,950        66,088        164,098         -          -          855,595        26

Industrial

     75,939        292,789        523,895         63,696        17,253        210,357         -          -          1,183,929        37

Governmental

     2,976        7,251        18,067         12,031        28,073        10,333         -          -          78,731        2

Total Retail

     236,136        676,449        1,133,913         399,031        176,560        613,481         -          -          3,235,570        100

SOURCES OF ENERGY (GWh)

  

                   

Net Generation:

                      

Gas & Oil

     984        2,533        9,429         5,469        1,867        6,355         -          -          26,637        22

Coal

     8,233        2,535        -           2,974        -          1,874         -          -          15,616        13

Nuclear

     15,023        8,363        10,276         -          -          -           8,677        -          42,339        36

Hydro

     139        -          -           -          -          -           -          -          139        0

Total Net Generation

     24,379        13,431        19,705         8,443        1,867        8,229         8,677        -          84,731        72

Purchased Power:

                      

Affiliated Companies

     3,887        7,021        5,783         5,467        3,839        7,537         -          (32,796     738        0

Non-affiliated Companies

     4,508        10,437        9,614         1,607        511        6,478         -          -          33,155        28

Total Purchased Power

     8,395        17,458        15,397         7,074        4,350        14,016         -          (32,796     33,893        28

Total Sources of Energy

     32,774        30,889        35,102         15,517        6,217        22,245         8,677        (32,796     118,625        100

USES OF ENERGY (GWh)

  

                   

Electric Energy Sales:

                      

Residential

     8,501        5,538        9,533         6,077        1,858        5,958         -          -          37,465        35

Commercial

     6,144        5,274        6,164         5,000        1,899        4,271         -          79        28,831        27

Industrial

     7,082        8,801        14,473         2,250        503        5,642         -          -          38,751        36

Governmental

     277        210        479         416        809        271         -          -          2,463        2

Total Retail

     22,004        19,823        30,649         13,743        5,069        16,142         -          79        107,510        100

Sales for Resale

     8,703        10,221        2,961         670        919        5,058         8,692        (32,852     4,372        -     

Unbilled Energy

     (123     (51     27         (18     (18     10                         (173     -     

Total Electric Energy Sales

     30,584        29,993        33,637         14,395        5,970        21,210         8,692        (32,773     111,709        -     

Line Losses and Company Usage

     2,190        896        1,465         1,122        247        1,035         (15     (24     6,916        -     

Total Uses of Energy

     32,774        30,889        35,102         15,517        6,217        22,245         8,677        (32,796     118,625        -     

AVERAGE ELECTRIC REVENUE (cents/KWh)

   

                   

Residential

     9.09        9.00        8.81         8.37        10.57        9.38         -          -          9.01        -     

Commercial

     7.18        8.08        8.81         8.11        9.14        7.51         -          -          8.04        -     

Industrial

     5.86        5.56        5.65         6.43        7.12        5.41         -          -          5.70        -     

Governmental

     7.05        9.69        8.79         9.08        8.67        8.31         -          -          8.62        -     

NUMBER OF RETAIL ELECTRIC CUSTOMERS

   

                   

(as of December 31, 2010)

                      

Residential

     582,557        326,497        578,466         366,722        138,659        356,999         -          -          2,349,900        86

Commercial

     88,725        49,886        75,493         62,858        14,079        44,080         -          -          335,121        12

Industrial

     20,605        3,265        6,971         3,450        2,277        4,815         -          -          41,383        2

Governmental

     674        1,627        5,704         4,322        2,079        2,213         -          -          16,619        1

Total Retail Customers

     692,561        381,275        666,634         437,352        157,094        408,107         -          -          2,743,023        100

Totals may not foot due to rounding.

 

37


UTILITY STATISTICAL INFORMATION

ENTERGY ARKANSAS, INC.

 

      2010     2009      2008      2007      2006  

ELECTRIC OPERATING REVENUES ($ thousands)

             

Residential

     773,012        768,500         755,780         689,885         705,998   

Commercial

     441,387        474,543         462,599         408,561         417,914   

Industrial

     414,791        433,321         461,486         406,984         435,931   

Governmental

     19,524        21,731         21,043         18,972         19,390   

Total Retail

     1,648,714        1,698,095         1,700,908         1,524,402         1,579,233   

Sales for Resale

     379,894        452,424         572,350         458,372         472,509   

Other

     53,839        60,743         55,091         50,191         40,941   

Total Electric Operating Revenues

     2,082,447        2,211,263         2,328,349         2,032,965         2,092,683   

FUEL REVENUES (included in above revenues)

             

Residential

     91,412        127,137         142,415         124,582         183,931   

Commercial

     65,809        95,959         111,657         92,056         139,330   

Industrial

     75,939        104,226         135,772         115,077         179,291   

Governmental

     2,976        4,416         5,129         4,308         6,521   

Total Retail Fuel Revenues

     236,136        331,738         394,973         336,023         509,073   

SOURCES OF ENERGY (GWh)

             

Net Generation:

             

Gas & Oil

     984        1,003         300         89         54   

Coal

     8,233        7,955         8,273         7,935         7,226   

Nuclear

     15,023        15,168         14,168         15,486         15,233   

Hydro

     139        233         197         135         74   

Total Net Generation

     24,379        24,359         22,938         23,645         22,587   

Purchased Power:

             

Affiliated Companies

     3,887        3,776         3,480         3,636         3,898   

Non-affiliated Companies

     4,508        4,968         6,164         5,790         7,107   

Total Purchased Power

     8,395        8,744         9,644         9,426         11,005   

Total Sources of Energy

     32,774        33,103         32,582         33,071         33,592   

USES OF ENERGY (GWh)

             

Electric Energy Sales:

             

Residential

     8,501        7,464         7,678         7,725         7,655   

Commercial

     6,144        5,817         5,875         5,945         5,816   

Industrial

     7,082        6,376         7,211         7,424         7,587   

Governmental

     277        269         274         277         273   

Total Retail

     22,004        19,926         21,038         21,371         21,331   

Sales for Resale

     8,703        11,611         10,049         9,836         10,608   

Unbilled Energy

     (123     111         13         35         21   

Total Electric Energy Sales

     30,584        31,648         31,100         31,242         31,960   

Line Losses and Company Usage

     2,190        1,455         1,482         1,829         1,632   

Total Uses of Energy

     32,774        33,103         32,582         33,071         33,592   

AVERAGE ELECTRIC REVENUE (cents/KWh)

             

Residential

     9.09        10.30         9.84         8.93         9.22   

Commercial

     7.18        8.16         7.87         6.87         7.19   

Industrial

     5.86        6.80         6.40         5.48         5.75   

Governmental

     7.05        8.08         7.68         6.85         7.10   

NUMBER OF RETAIL ELECTRIC CUSTOMERS

             

(as of December 31)

             

Residential

     582,557        580,672         578,664         576,975         572,865   

Commercial

     88,725        87,929         87,322         86,532         84,768   

Industrial

     20,605        20,118         20,922         20,040         21,026   

Governmental

     674        661         640         618         662   

Total Retail Customers

     692,561        689,380         687,548         684,165         679,321   

Totals may not foot due to rounding.

 

38


UTILITY STATISTICAL INFORMATION

ENTERGY ARKANSAS, INC.

GENERATION PORTFOLIO

 

               

OWNED &
LEASED

CAPABILITY
(MW)
(a)

         

PLANT

AVG
BTU
PER
KWH

          TOTAL PLANT – 2010  
           

COMMER-

CIAL

OPER-

ATION

              Emissions     NET    

EXPEN-

SES

PER NET
MWH

   

TOTAL

PRODUCTION

EXPENSE
($000)

 
PLANT   UNIT  

OWNER-

SHIP

      FUEL TYPE   PURPOSE  

NET
GENER-

ATION

    SO2
(tons)
    NOx
(tons)
    CO2
(tons)
    Hg(b)
(lbs)
    TECHNOLOGY(c)    

GENER-

ATION
(MWH)

     

Cecil Lynch

  2   100%   1949     Gas/Oil   Reserve     16,600        -          -          -          -          -          45,554        132.7        6,044   
    3   100%   1954   110   Gas/Oil   Peaking             0.2        79        39,886        0        -                             

Harvey Couch

  1   100%   1943     Gas/Oil   Reserve     15,070        -          -          -          -          -          68,773        111.0        7,637   
    2   100%   1954   123   Gas/Oil   Peaking             0.3        73        60,022        0        -                             

Lake Catherine

  1   100%   1950   47   Gas/Oil   Peaking     13,840        0        0        7.5        0        -          134,579        138.0        18,566   
  2   100%   1950   45   Gas/Oil   Peaking       0        1.5        161        0        -           
  3   100%   1953   96   Gas/Oil   Peaking       0        0.3        85        0        -           
    4   100%   1970   524   Gas/Oil   Peaking             0.5        151        106,963        0        -                             

Hamilton Moses

  1   100%   1951   67   Gas/Oil   Peaking     0        -          -          -          -          -          -          -          391   
    2   100%   1951   67   Gas/Oil   Peaking             -          -          -          -          -                             

Mabelvale

  1   100%   1970   14   Gas/Oil   Peaking     16,710        -          -          -          -          -          15,236        136.6        2,081   
  2   100%   1970   14   Gas/Oil   Peaking       -          -          -          -          -           
  3   100%   1970   14   Gas/Oil   Peaking       -          -          -          -          -           
    4   100%   1970   14   Gas/Oil   Peaking             -          -          -          -          -                             

Robert Ritchie

  1   100%   1961     Gas/Oil   Reserve     0        -          -          -          -          -          (168     (5,071.4     852   
    3   100%   1970   16   Gas/Oil   Peaking     76,700        -          -          -          -          -          1        3,000.0        3   

Ouachita

  1   100%   2002   250   Gas   Intermediate     7,800        1.0        28        190,558        0        Dry LNB, SCR        720,343        48.6        35,025   
    2   100%   2002   263   Gas   Intermediate             0.7        25        140,510        0        Dry LNB, SCR                           

Independence

  1   31.5%   1983   263   Coal   Base     10,210        4,699        2,470        2,104,771        79        OFA, ESP        1,957,391        19.1        37,291   

White Bluff

  1   57%   1980   465   Coal   Base     10,200        9,084        4,158        3,776,360        141        OFA, ESP        6,275,506        23.8        149,256   
    2   57%   1981   481   Coal   Base             7,141        4,491        2,963,230        111        OFA, ESP                           

Cecil Lynch

  Diesel   100%   1967   5   Oil   Peaking     -          -          -          -          -                  -          -          7   

Carpenter

  1   100%   1932   31   Hydro   Peaking     -          -          -          -          -          -          111,782        12.8        1,435   
    2   100%   1932   31   Hydro   Peaking             -          -          -          -          -                             

Remmel

  1   100%   1925   4   Hydro   Peaking     -          -          -          -          -          -          26,996        31.5        851   
  2   100%   1925   4   Hydro   Peaking       -          -          -          -          -           
    3   100%   1925   4   Hydro   Peaking                                                                        

Arkansas

                             

Nuclear One

  1   100%   1974   842   Nuclear PWR(d)   Base     10,325        -          -          -          -          -          15,022,678        19.8        297,525   
    2   100%   1980   993   Nuclear PWR(d)   Base             -          -          -          -          -                             

Total

              4,787                                                             24,378,671        22.8        556,965   
(a) Owned and Leased Capability is the dependable load carrying capability as demonstrated under actual operating conditions based on the primary fuel

(assuming no curtailments) that each station was designed to utilize.

(b) Mercury emissions calculated using 2010 unit heat input and 3.92 x 10-6 lb hg/MMBtu emissiom rate for coal plants and 8.0 x 10-10 lb hg/MMBtu emission rate for natural gas plants.
(c)

Installed NOx and particulate matter emission control devices: Combustion Modification/ Fuel Reburning (Combus Mod / Fuel Reburn), Dry Low NOx Burners (Dry LNB), Electrostatic Precipitator (ESP), Low Nox Burners with Closed-coupled Overfire Air (LNB w/ Closed-coupled OFA), Low NOx Burners with Separated Overfire Air (LNB w/ Sep OFA), Low NOx Burner with Overfire Air (LNB w/ OFA), Overfire Air (OFA), Selective Catalytic Reduction (SCR) or Steam Injection. Currently have no SO2, CO2 or Mercury Control equipment operating on any unit.

(d) PWR = Pressurized Water Reactor.

ENTERGY GULF STATES, INC.

HISTORICAL DATA PRIOR TO SEPARATION(a)

 

      2007      2006  

SOURCES OF ENERGY (GWh)

     

Net Generation:

     

Gas & Oil

     7,669         7,036   

Coal

     4,074         4,460   

Nuclear

     7,188         7,461   

Hydro

     -           -     

Total Net Generation

     18,931         18,957   

Purchased Power:

     

Affiliated Companies

     5,514         4,664   

Non-affiliated Companies

     17,658         18,690   

Total Purchased Power

     23,172         23,354   

Total Sources of Energy

     42,103         42,311   

USES OF ENERGY (GWh)

     

Electric Energy Sales:

     

Louisiana

     

Residential

     4,934         4,899   

Commercial

     4,895         4,836   

Industrial

     9,101         9,150   

Governmental

     204         199   

Texas

     

Residential

     5,281         5,211   

Commercial

     4,085         4,002   

Industrial

     5,911         5,915   

Governmental

     244         255   

Total Retail

     34,655         34,467   

Sales for Resale

     5,388         6,155   

Unbilled Energy

     125         (148

Total Electric Energy Sales

     40,168         40,474   

Line Losses and Company Usage

     1,935         1,837   

Total Uses of Energy

     42,103         42,311   
(a) Effective December 31, 2007, Entergy Gulf States, Inc. completed a jurisdictional separation into two vertically integrated utility companies, one operating under the sole retail jurisdiction of the PUCT, Entergy Texas, Inc., and the other operating under the sole retail jurisdiction of the LPSC, Entergy Gulf States Louisiana, L.L.C., Entergy Gulf States Louisiana, L.L.C. is the successor for financial reporting purposes to Entergy Gulf States, Inc. Certain historical data by separate company is unavailable.

Totals may not foot due to rounding.

 

39


UTILITY STATISTICAL INFORMATION

ENTERGY GULF STATES LOUISIANA, L.L.C.(a)

 

      2010     2009      2008     2007      2006  

ELECTRIC OPERATING REVENUES ($ thousands)

            

Residential

     498,319        393,490         553,527        497,782         522,227   

Commercial

     426,342        354,038         520,214        452,930         476,537   

Industrial

     488,974        383,272         672,213        620,472         686,295   

Governmental

     20,350        17,625         24,964        21,710         22,520   

Total Retail

     1,433,985        1,148,425         1,770,918        1,592,894         1,707,579   

Sales for Resale

     541,219        579,358         824,404        REFER TO PAGE 39   

Other

     40,506        48,827         37,630     

Total Electric Operating Revenues

     2,015,710        1,776,610         2,632,952     

FUEL REVENUES (included in above revenues)

            

Residential

     193,863        177,483         345,071        277,105         284,937   

Commercial

     182,546        175,960         343,938        271,015         280,628   

Industrial

     292,789        251,212         546,603        476,015         508,048   

Governmental

     7,251        7,341         14,572        11,120         11,459   

Total Retail Fuel Revenues

     676,449        611,996         1,250,184        1,035,255         1,085,072   

SOURCES OF ENERGY (GWh)

            

Net Generation:

            

Gas & Oil

     2,533        1,705         1,951        REFER TO PAGE 39   

Coal

     2,535        2,472         2,615     

Nuclear

     8,363        7,836         6,334     

Hydro

     -          -           -       

Total Net Generation

     13,431        12,013         10,900     

Purchased Power:

         

Affiliated Companies

     7,021        6,768         7,725     

Non-affiliated Companies

     10,437        9,720         9,607     

Total Purchased Power

     17,458        16,488         17,332     

Total Sources of Energy

     30,889        28,501         28,232     

USES OF ENERGY (GWh)

            

Electric Energy Sales:

            

Residential

     5,538        5,090         4,888        4,934         4,899   

Commercial

     5,274        5,058         4,973        4,895         4,836   

Industrial

     8,801        7,601         8,416        9,101         9,150   

Governmental

     210        213         215        204         199   

Total Retail

     19,823        17,962         18,492        19,134         19,084   

Sales for Resale

     10,221        9,630         9,014        REFER TO PAGE 39   

Unbilled Energy

     (51     149         (138  

Total Electric Energy Sales

     29,993        27,741         27,368     

Line Losses and Company Usage

     896        760         864     

Total Uses of Energy

     30,889        28,501         28,232     

AVERAGE ELECTRIC REVENUE (cents/KWh)

            

Residential

     9.00        7.73         11.32        10.09         10.66   

Commercial

     8.08        7.00         10.46        9.25         9.85   

Industrial

     5.56        5.04         7.99        6.82         7.50   

Governmental

     9.69        8.27         11.61        10.64         11.34   

NUMBER OF RETAIL ELECTRIC CUSTOMERS

            

(as of December 31)

            

Residential

     326,497        324,285         320,745        317,001         311,739   

Commercial

     49,886        49,319         48,636        47,749         46,351   

Industrial

     3,265        3,436         3,761        4,320         4,558   

Governmental

     1,627        1,652         1,666        1,642         1,528   

Total Retail Customers

     381,275        378,692         374,808        370,712         364,176   
(a) Effective December 31, 2007, Entergy Gulf States, Inc. completed a jurisdictional separation into two vertically integrated utility companies, one operating under the sole retail jurisdiction of the PUCT, Entergy Texas, Inc., and the other operating under the sole retail jurisdiction of the LPSC, Entergy Gulf States Louisiana, L.L.C., Entergy Gulf States Louisiana, L.L.C. is the successor for financial reporting purposes to Entergy Gulf States, Inc. Certain historical data by separate company is unavailable. Page 39 reflects historical data prior to the separation.

Totals may not foot due to rounding.

 

40


UTILITY STATISTICAL INFORMATION

ENTERGY TEXAS, INC. (a)

 

     2010      2009      2008     2007      2006  
   

ELECTRIC OPERATING REVENUES ($ thousands)

             

Residential

     558,733         533,146         606,133        544,254         599,494   

Commercial

     320,935         336,876         416,798        364,322         406,198   

Industrial

     305,455         332,303         489,165        414,036         463,640   

Governmental

     22,527         22,797         26,872        23,583         26,609   
   

Total Retail

     1,207,650         1,225,122         1,538,968        1,346,195         1,495,941   
   

Sales for Resale

     449,233         303,682         441,314        REFER TO PAGE 39   

Other

     33,548         35,019         31,976     
     

Total Electric Operating Revenues

     1,690,431         1,563,823         2,012,258        
        

FUEL REVENUES (included in above revenues)

             

Residential

     228,693         250,230         328,397        281,118         351,457   

Commercial

     164,098         186,662         255,759        213,574         266,062   

Industrial

     210,357         229,164         363,208        298,219         350,788   

Governmental

     10,333         11,479         15,446        12,946         16,802   
   

Total Retail Fuel Revenues

     613,481         677,535         962,810        805,857         985,109   
   

SOURCES OF ENERGY (GWh)

             

Net Generation:

             

Gas & Oil

     6,355         6,184         6,046        REFER TO PAGE 39   

Coal

     1,874         1,827         1,933     

Nuclear

     -         -         -     

Hydro

     -         -         -     
     

Total Net Generation

     8,229         8,011         7,979     
     

Purchased Power:

          

Affiliated Companies

     7,537         6,349         5,696     

Non-affiliated Companies

     6,478         6,034         6,530     
        

Total Purchased Power

     14,016         12,383         12,226        
        

Total Sources of Energy

     22,245         20,394         20,205        
        

USES OF ENERGY (GWh)

             

Electric Energy Sales:

             

Residential

     5,958         5,453         5,245        5,280         5,211   

Commercial

     4,271         4,165         4,092        4,085         4,002   

Industrial

     5,642         5,570         5,948        5,911         5,915   

Governmental

     271         258         248        246         255   
   

Total Retail

     16,142         15,446         15,533        15,522         15,383   
   

Sales for Resale

     5,058         3,861         3,858        
        

Unbilled Energy

     10         104         (64     
        

Total Electric Energy Sales

     21,210         19,411         19,327        REFER TO PAGE 39   
        

Line Losses and Company Usage

     1,035         983         878        
        

Total Uses of Energy

     22,245         20,394         20,205        
        

AVERAGE ELECTRIC REVENUE (cents/KWh)

             

Residential

     9.38         9.78         11.56        10.31         11.50   

Commercial

     7.51         8.09         10.19        8.92         10.15   

Industrial

     5.41         5.97         8.22        7.00         7.84   

Governmental

     8.31         8.84         10.84        9.63         10.41   
   

NUMBER OF RETAIL ELECTRIC CUSTOMERS

             

(as of December 31)

             

Residential

     356,999         352,682         346,533        344,704         336,652   

Commercial

     44,080         43,375         42,005        41,963         40,806   

Industrial

     4,815         4,896         4,532        4,934         5,013   

Governmental

     2,213         2,159         2,112        2,085         2,052   
   

Total Retail Customers

     408,107         403,112         395,182        393,686         384,523   
(a) Effective December 31, 2007, Entergy Gulf States, Inc. completed a jurisdictional separation into two vertically integrated utility companies, one operating under the sole retail jurisdiction of the PUCT, Entergy Texas, Inc., and the other operating under the sole retail jurisdiction of the LPSC, Entergy Gulf States Louisiana, L.L.C., Entergy Gulf States Louisiana, L.L.C. is the successor for financial reporting purposes to Entergy Gulf States, Inc. Certain historical data by separate company is unavailable. Page 39 reflects historical data prior to the separation.

Totals may not foot due to rounding.

 

 

41


UTILITY STATISTICAL INFORMATION

ENTERGY GULF STATES LOUISIANA, L.L.C.

GENERATION PORTFOLIO

 

               

OWNED &
LEASED

CAPABILITY
(MW)
(a)

         

PLANT

AVG
BTU
PER
KWH

        TOTAL PLANT – 2010  
           

COMMER-

CIAL

OPER-

ATION

              Emissions     NET    

EXPEN-

SES

PER NET
MWH

   

TOTAL

PRODUCTION

EXPENSE
($000)

 
PLANT   UNIT  

OWNER-

SHIP

      FUEL
TYPE
  PURPOSE  

NET
GENER-

ATION

  SO2
(tons)
    NOx
(tons)
    CO2
(tons)
    Hg(b)
(lbs)
    TECHNOLOGY(c)    

GENER-

ATION
(MWH)

     

LA Station 2 (d)

  10   100%   1950     Gas   Reserve   0     -          -          -          -        -        -        -        389   
  11   100%   1950     Gas   Reserve       -          -          -          -        -         
    12   100%   1953     Gas   Reserve         -          -          -          -        -                           

Willow Glen

  1   100%   1960   152   Gas/Oil   Peaking   12,000     0.1        31        28,989        0        -        591,422        79.1        46,810   
  2   100%   1964   195   Gas/Oil   Peaking       0.2        52        47,234        0        -         
  3   100%   1968     Gas   Reserve       -          -          -          -        ESP         
  4   100%   1973   470   Gas/Oil   Peaking       1.3        607        264,678        0        -         
    5   100%   1976     Gas/Oil   Reserve         -          -          -          -        -                           

Roy S. Nelson

  3   100%   1960   153   Gas/Oil   Intermediate   12,570     0.5        111        95,449        0        -        1,285,418        63.9        82,193   
    4   100%   1970   450   Gas/Oil   Intermediate         4.2        918        841,478        0        -                           

Calcasieu

  1   100%   2000   150   Gas   Peaking   11,170     0.4        42        86,492        0       
 
Dry
LNB
  
  
    248,815        77.1        19,188   
    2   100%   2001   160   Gas   Peaking         0.4        55        84,352        0       
 
Dry
LNB
  
  
                       

Ouachita

  3   100%   2002   258   Gas   Intermediate   7,650     0.9        26        168,836        0       
 
 
Dry
LNB,
SCR
  
  
  
    407,422        45.4        18,495   

Roy S. Nelson

  6   40%   1982   221   Coal   Base   10,850     5,713        1,520        1,684,314        61       
 
 
 
 
LNB
w/
Sep
OFA(g),
ESP
  
  
  
  
  
    1,421,400        35.9        50,993   

Big Cajun 2

  3   24%   1983   142   Coal   Base   10,120     3,178        885        1,170,269        44       
 
 
 
LNB
w/
OFA,
ESP
  
  
  
  
    1,113,382        25.0        27,819   

River Bend

  1   100%(e)
 
  1986   974   Nuclear
BWR(f)
  Base   10,741     -          -        -        -        -        8,363,163        23.7        197,936   

Total

              3,325                                                         13,431,022        33.0        443,823   
(a) Owned and Leased Capability is the dependable load carrying capability as demonstrated under actual operating conditions based on the primary fuel
  (assuming no curtailments) that each station was designed to utilize.
(b) Mercury emissions calculated using 2010 unit heat input and 3.92 x 10-6 lb hg/MMBtu emissiom rate for coal plants and 8.0 x 10-10 lb hg/MMBtu emission rate for natural gas plants.
(c)

Installed NOx and particulate matter emission control devices: Combustion Modification/ Fuel Reburning (Combus Mod / Fuel Reburn), Dry Low NOx Burners (Dry LNB), Electrostatic Precipitator (ESP), Low Nox Burners with Closed-coupled Overfire Air (LNB w/ Closed-coupled OFA), Low NOx Burners with Separated Overfire Air (LNB w/ Sep OFA), Low NOx Burner with Overfire Air (LNB w/ OFA), Overfire Air (OFA), Selective Catalytic Reduction (SCR) or Steam Injection. Currently have no SO2, CO2 or Mercury Control equipment operating on any unit.

(d) EGSL also owns and operates LA Station 1 units 1a, 2a, 3a and 4a; these units are under a long-term contract with an external 3rd party, which owns all of the output of these units.
(e) 30% of River Bend is not subject to rate regulation by the Public Utility Commission of Texas, the Louisiana Public Service Commission, nor various municipal authorities.
(f) BWR = Boiling Water Reactor.
(g) Low Nox Burner w/ Separated Overfire Air began May 19, 2010; Low Nox Burner w/ Closed-coupled Overfire Air retired May 19, 2010.

ENTERGY TEXAS, INC.

GENERATION PORTFOLIO

 

                OWNED &
LEASED
         

PLANT

AVG BTU
PER KWH

      TOTAL PLANT – 2010  
                            Emissions   NET     EXPENSES    

TOTAL

PRODUCTION

 
PLANT   UNIT   OWNERSHIP   COMMERCIAL
OPERATION
  CAPABILITY
(MW)
(a)
  FUEL
TYPE
  PURPOSE   NET
GENERATION
  SO2
(tons)
    NOx
(tons)
    CO2
(tons)
    Hg(b)
(lbs)
    TECHNOLOGY(c)   GENERATION
(MWH)
    PER NET
MWH
    EXPENSE
($000)
 

Roy S. Nelson

  6   30%   1982   164   Coal   Base   10,880     4,223        1,123        1,244,927        45      LNB w/
Sep
OFA(d),
ESP
    1,050,985        37.0        38,847   

Big Cajun 2

  3   18%   1983   105   Coal   Base   10,120     2,349        654        864,982        32      LNB w/
OFA,
ESP
    822,934        24.8        20,411   

Lewis Creek

  1   100%   1970   230   Gas/Oil   Intermediate   11,300     3.2        100        637,186        0      SCR     1,862,073        56.0        104,189   
    2   100%   1971   230   Gas/Oil   Intermediate         3.2        116        640,812        0      SCR                        

Sabine

  1   100%   1962   212   Gas/Oil   Intermediate   11,380     2.4        615        471,076        0      -     4,492,803        57.3        257,429   
  2   100%   1962   212   Gas/Oil   Intermediate       1.5        408        305,712        0      -      
  3   100%   1966   390   Gas/Oil   Intermediate       3.5        572        689,276        0      LNB w/
Sep
OFA
     
  4   100%   1974   530   Gas   Intermediate       4.4        926        877,426        0      Combus
Mod /
Fuel
Reburn
     
    5   100%   1979   470   Gas/Oil   Intermediate         3.3        455        649,968        0      LNB w/
Closed-
coupled
OFA
                       

Total

              2,543                                                     8,228,795        51.1        420,876   
(a) Owned and Leased Capability is the dependable load carrying capability as demonstrated under actual operating conditions based on the primary fuel
  (assuming no curtailments) that each station was designed to utilize.
(b) Mercury emissions calculated using 2010 unit heat input and 3.92 x 10-6 lb hg/MMBtu emissiom rate for coal plants and 8.0 x 10-10 lb hg/MMBtu emission rate for natural gas plants.
(c)

Installed NOx and particulate matter emission control devices: Combustion Modification/ Fuel Reburning (Combus Mod / Fuel Reburn), Dry Low NOx Burners (Dry LNB), Electrostatic Precipitator (ESP), Low Nox Burners with Closed-coupled Overfire Air (LNB w/ Closed-coupled OFA), Low NOx Burners with Separated Overfire Air (LNB w/ Sep OFA), Low NOx Burner with Overfire Air (LNB w/ OFA), Overfire Air (OFA), Selective Catalytic Reduction (SCR) or Steam Injection. Currently have no SO2, CO2 or Mercury Control equipment operating on any unit.

(d) Low Nox Burner w/ Separated Overfire Air began May 19, 2010; Low Nox Burner w/ Closed-coupled Overfire Air retired May 19, 2010.

 

42


UTILITY STATISTICAL INFORMATION

ENTERGY LOUISIANA, LLC

 

     2010      2009      2008     2007      2006  
   

ELECTRIC OPERATING REVENUES ($ thousands)

             

Residential

     840,011         669,084         967,445        853,780         797,197   

Commercial

     543,308         456,274         659,880        578,025         532,999   

Industrial

     817,454         664,377         1,061,887        871,853         809,237   

Governmental

     42,124         35,760         51,064        43,550         40,454   

Total Retail

     2,242,897         1,825,495         2,740,276        2,347,208         2,179,887   

Sales for Resale

     225,011         256,596         261,218        318,001         227,391   

Other

     70,858         101,495         49,800        72,343         43,980   
   

Total Electric Operating Revenues

     2,538,766         2,183,586         3,051,294        2,737,552         2,451,258   

FUEL REVENUES (included in above revenues)

             

Residential

     360,847         287,909         530,363        415,883         374,595   

Commercial

     231,104         194,759         358,257        280,200         249,803   

Industrial

     523,895         435,112         780,147        614,448         545,040   

Governmental

     18,067         15,388         27,782        21,305         19,313   

Total Retail Fuel Revenues

     1,133,913         933,168         1,696,549        1,331,836         1,188,751   

SOURCES OF ENERGY (GWh)

             

Net Generation:

             

Gas & Oil

     9,429         7,090         8,930        8,784         7,486   

Coal

     -         -         -        -         -   

Nuclear

     10,276         8,949         9,037        9,893         9,270   

Hydro

     -         -         -        -         -   

Total Net Generation

     19,705         16,039         17,967        18,677         16,756   

Purchased Power:

             

Affiliated Companies

     5,783         7,818         5,996        6,025         6,612   

Non-affiliated Companies

     9,614         7,644         7,511        7,484         7,945   

Total Purchased Power

     15,397         15,462         13,507        13,509         14,557   

Total Sources of Energy

     35,102         31,501         31,474        32,186         31,313   

USES OF ENERGY (GWh)

             

Electric Energy Sales:

             

Residential

     9,533         8,684         8,487        8,646         8,513   

Commercial

     6,164         5,867         5,784        5,848         5,680   

Industrial

     14,473         13,386         13,162        13,209         12,759   

Governmental

     479         459         459        446         435   

Total Retail

     30,649         28,396         27,892        28,149         27,387   

Sales for Resale

     2,961         1,621         2,233        2,411         2,470   

Unbilled Energy

     27         164         (118     124         (25
   

Total Electric Energy Sales

     33,637         30,181         30,007        30,684         29,832   

Line Losses and Company Usage

     1,465         1,320         1,467        1,502         1,481   

Total Uses of Energy

     35,102         31,501         31,474        32,186         31,313   

AVERAGE ELECTRIC REVENUE (cents/KWh)

             

Residential

     8.81         7.70         11.40        9.87         9.32   

Commercial

     8.81         7.78         11.41        9.88         9.33   

Industrial

     5.65         4.96         8.07        6.60         6.34   

Governmental

     8.79         7.79         11.13        9.76         9.18   

NUMBER OF RETAIL ELECTRIC CUSTOMERS

             

(as of December 31)

             

Residential

     578,466         575,388         571,301        568,893         560,462   

Commercial

     75,493         74,608         73,617        73,012         71,029   

Industrial

     6,971         7,247         7,592        8,374         8,563   

Governmental

     5,704         5,539         5,387        5,229         4,858   

Total Retail Customers

     666,634         662,782         657,897        655,508         644,912   

Totals may not foot due to rounding.

 

43


UTILITY STATISTICAL INFORMATION

ENTERGY LOUISIANA, LLC

GENERATION PORTFOLIO

 

            

COMMER-

CIAL

OPER-

ATION

 

OWNED &

LEASED

CAPABILITY

(MW)(a)

         

PLANT

AVG
BTU

PER
KWH

NET

GENER-

ATION

        TOTAL PLANT – 2010  
                           Emissions    

NET

GENER-

ATION

(MWH)

   

EXPEN-

SES

PER
NET

MWH

   

TOTAL

PRODUCTION

EXPENSE

($000)

 

PLANT(e)

 

UNIT

 

OWNER-

SHIP

      FUEL
TYPE
  PURPOSE    

SO2

(tons)

 

NOx

(tons)

 

CO2

(tons)

 

Hg(b)

(lbs)

  TECHNOLOGY(c)        

Buras

  8   100%   1971   12   Gas/Oil   Peaking   15,950   -   -   -   -     -            1,657        1,790.6        2,967   

Little Gypsy

  1   100%   1961   238   Gas/Oil   Intermediate   12,240   1.1   443   209,672   0     -            1,765,219        71.4        126,102   
  2   100%   1966   410   Gas/Oil   Intermediate     18   194   199,780   0     -             
    3   100%   1969   522   Gas/Oil   Intermediate       4.1   2,107   811,632   0     -                               

Monroe

  10   100%   1961     Gas   Reserve   0   -   -   -   -     -            -        -        266   
  11   100%   1965     Gas   Reserve     -   -   -   -     -             
    12   100%   1968     Gas   Reserve       -   -   -   -     -                               

Ninemile Point

  1   100%   1951     Gas/Oil   Reserve   10,930   0   0.1   239   0     -            4,782,116        56.3        269,033   
  2   100%   1953     Gas/Oil   Reserve     -   -   -   -     -             
  3   100%   1955   125   Gas/Oil   Intermediate     0.5   119   96,488   0     -             
  4   100%   1971   734   Gas/Oil   Intermediate     6.5   3,536   1,295,205   0     -             
    5   100%   1973   740   Gas/Oil   Intermediate       8.7   4,410   1,716,968   0     -                               

Perryville

  1   100%   2002   535   Gas   Intermediate   7,280   4.2   115   843,643   0     Dry LNB, SCR        1,904,012        43.2        82,202   
    2   100%   2001   156   Gas   Peaking       0   0.9   3,466   0     Dry LNB                           

Sterlington

  6   100%   1958     Gas/Oil   Reserve   17,540   -   -   -   -     -            3,888        814.6        3,167   
    7   100%   1974   174   Gas/Oil   Peaking       0   14   4,732   0     -                               

Waterford

  1   100%   1975   411   Gas/Oil   Intermediate   13,090   307   388   383,366   0     -            972,114        78.6        76,448   
  2   100%   1975   411   Gas/Oil   Intermediate     221   407   412,957   0     -             
    4   100%   2009   31   Oil   Peaking   0   0.2   0.9   705   0     Steam Injection        -        -        -   

Waterford

  3   100%   1985   1,168   Nuclear
PWR(d)
  Base   10,798   -   -   -   -     -            10,276,184        20.2        209,230   

Total

              5,667                                         19,705,190        39.0        769,415   
(a) Owned and Leased Capability is the dependable load carrying capability as demonstrated under actual operating conditions based on the primary fuel (assuming no curtailments) that each station was designed to utilize.
(b) Mercury emissions calculated using 2010 unit heat input and 3.92 x 10-6 lb hg/MMBtu emissiom rate for coal plants and 8.0 x 10-10 lb hg/MMBtu emission rate for natural gas plants.
(c)

Installed NOx and particulate matter emission control devices: Combustion Modification/ Fuel Reburning (Combus Mod / Fuel Reburn), Dry Low NOx Burners (Dry LNB), Electrostatic Precipitator (ESP), Low Nox Burners with Closed-coupled Overfire Air (LNB w/ Closed-coupled OFA), Low NOx Burners with Separated Overfire Air (LNB w/ Sep OFA), Low NOx Burner with Overfire Air (LNB w/ OFA), Overfire Air (OFA), Selective Catalytic Reduction (SCR) or Steam Injection. Currently have no SO2, CO2 or Mercury Control equipment operating on any unit.

(d) PWR = Pressurized Water Reactor.
(e) In April 2011, Entergy Louisiana completed the purchase of the 580 mw Acadia Energy Center Power Block 2.

 

44


UTILITY STATISTICAL INFORMATION

ENTERGY MISSISSIPPI, INC.

 

      2010     2009      2008      2007     2006  

ELECTRIC OPERATING REVENUES ($ thousands)

            

Residential

     508,571        466,632         555,913         500,097        568,435   

Commercial

     405,577        395,444         481,878         427,545        484,297   

Industrial

     144,581        146,608         199,453         185,119        235,281   

Governmental

     37,754        37,740         44,336         40,417        45,433   

Total Retail

     1,096,483        1,046,424         1,281,580         1,153,178        1,333,446   

Sales for Resale

     84,933        76,605         128,753         171,710        80,445   

Other

     48,769        54,275         51,849         47,914        36,117   

Total Electric Operating Revenues

     1,230,185        1,177,304         1,462,182         1,372,802        1,450,008   

FUEL REVENUES (included in above revenues)

            

Residential

     177,354        179,338         281,916         215,446        316,861   

Commercial

     145,950        158,937         252,867         192,289        280,819   

Industrial

     63,696        70,679         121,026         100,293        157,157   

Governmental

     12,031        13,614         21,352         16,605        24,908   

Total Retail Fuel Revenues

     399,031        422,568         677,161         524,633        779,745   

SOURCES OF ENERGY (GWh)

            

Net Generation:

            

Gas & Oil

     5,469        3,583         5,257         5,734        4,127   

Coal

     2,974        2,847         2,827         3,026        2,697   

Nuclear

     -        -         -         -        -   

Hydro

     -        -         -         -        -   

Total Net Generation

     8,443        6,430         8,084         8,760        6,824   

Purchased Power:

            

Affiliated Companies

     5,467        6,127         4,903         4,602        5,327   

Non-affiliated Companies

     1,607        1,752         2,083         2,706        3,232   

Total Purchased Power

     7,074        7,879         6,986         7,308        8,559   

Total Sources of Energy

     15,517        14,309         15,070         16,068        15,383   

USES OF ENERGY (GWh)

            

Electric Energy Sales:

            

Residential

     6,077        5,358         5,354         5,474        5,387   

Commercial

     5,000        4,756         4,841         4,872        4,746   

Industrial

     2,250        2,178         2,565         2,771        2,927   

Governmental

     416        405         411         421        417   

Total Retail

     13,743        12,697         13,171         13,538        13,477   

Sales for Resale

     670        528         935         1,493        900   

Unbilled Energy

     (18     74         23         (22     (15

Total Electric Energy Sales

     14,395        13,299         14,129         15,009        14,362   

Line Losses and Company Usage

     1,122        1,010         941         1,059        1,021   

Total Uses of Energy

     15,517        14,309         15,070         16,068        15,383   

AVERAGE ELECTRIC REVENUE (cents/KWh)

            

Residential

     8.37        8.71         10.38         9.14        10.55   

Commercial

     8.11        8.31         9.95         8.78        10.20   

Industrial

     6.43        6.73         7.78         6.68        8.04   

Governmental

     9.08        9.32         10.79         9.60        10.90   

NUMBER OF RETAIL ELECTRIC CUSTOMERS

            

(as of December 31)

            

Residential

     366,722        365,804         362,649         361,725        357,564   

Commercial

     62,858        62,613         62,556         63,642        62,594   

Industrial

     3,450        2,749         2,827         3,109        3,014   

Governmental

     4,322        4,259         4,208         4,096        4,066   

Total Retail Customers

     437,352        435,425         432,240         432,572        427,238   

Totals may not foot due to rounding.

 

45


UTILITY STATISTICAL INFORMATION

ENTERGY MISSISSIPPI, INC.

GENERATION PORTFOLIO

 

               

OWNED &
LEASED

CAPABILITY
(MW)
(a)

         

PLANT

AVG
BTU
PER
KWH

      TOTAL PLANT – 2010  
           

COMMER-

CIAL

OPER-

ATION

              Emissions   NET    

EXPEN-

SES

PER NET
MWH

   

TOTAL

PRODUCTION

EXPENSE
($000)

 
PLANT   UNIT  

OWNER-

SHIP

      FUEL
TYPE
  PURPOSE  

NET
GENER-

ATION

  SO2
(tons)
  NOx
(tons)
  CO2
(tons)
  Hg(b)
(lbs)
  TECHNOLOGY(c)  

GENER-

ATION
(MWH)

     

Attala

  1   100%   2001   455   Gas   Intermediate   7,430   3.3   41   649,844   0   Dry
LNB,
SCR
    1,868,227        42.5        79,313   
   

Baxter Wilson

  1   100%   1967   500   Gas/Oil   Intermediate   12,280   129   3,294   1,338,081   0   -     1,844,709        69.0        127,198   
  2   100%   1971   676   Gas/Oil   Intermediate     2.3   1,422   449,733   0   Combus
Mod /
Fuel
Reburn
     
   

Delta

  1   100%   1953   90   Gas/Oil   Peaking   27,240   0   2.0   1,395   0   -     3,073        674.9        2,074   
  2   100%   1953   87   Gas/Oil   Peaking     0   4.2   4,412   0   -      
   

Gerald Andrus

  1   100%   1975   712   Gas/Oil   Intermediate   11,240   267   2,303   1,079,083   0   OFA     1,619,100        63.0        101,985   
   

Natchez

  1   100%   1951     Gas/Oil   Reserve   0   -   -   -   -   -     -        -        157   
   

Rex Brown

  1   100%   1948     Gas   Reserve   15,540   -   -   -   -   -     133,844        104.5        13,983   
  3   100%   1951   70   Gas/Oil   Peaking     -   -   -   -   -      
  4   100%   1959   209   Gas/Oil   Intermediate     0.8   401   151,100   0   -      
  5   100%   1968   10   Oil   Peaking     -   -   -   -   -      
   

Independence

  1   25%   1983   209   Coal   Base   10,160   3,729   1,960   1,670,453   62   OFA,
ESP
    2,974,496        20.0        59,359   
  2   25%   1984   211   Coal   Base     3,439   1,694   1,445,158   54   OFA,
ESP
     
   

Total

              3,229                                     8,443,449        45.5        384,069   

 

(a) Owned and Leased Capability is the dependable load carrying capability as demonstrated under actual operating conditions based on the primary fuel (assuming no curtailments) that each station was designed to utilize.
(b) Mercury emissions calculated using 2010 unit heat input and 3.92 x 10-6 lb hg/MMBtu emissiom rate for coal plants and 8.0 x 10-10 lb hg/MMBtu emission rate for natural gas plants.
(c)

Installed NOx and particulate matter emission control devices: Combustion Modification/ Fuel Reburning (Combus Mod / Fuel Reburn), Dry Low NOx Burners (Dry LNB), Electrostatic Precipitator (ESP), Low Nox Burners with Closed-coupled Overfire Air (LNB w/ Closed-coupled OFA), Low NOx Burners with Separated Overfire Air (LNB w/ Sep OFA), Low NOx Burner with Overfire Air (LNB w/ OFA), Overfire Air (OFA), Selective Catalytic Reduction (SCR) or Steam Injection. Currently have no SO2, CO2 or Mercury Control equipment operating on any unit.

 

46


UTILITY STATISTICAL INFORMATION

ENTERGY NEW ORLEANS, INC.

 

     2010     2009      2008      2007      2006  
   

ELECTRIC OPERATING REVENUES ($ thousands)

             

Residential

     196,391        167,794         171,584         142,497         105,924   

Commercial

     173,536        166,454         193,552         181,438         165,066   

Industrial

     35,826        37,225         48,378         46,697         44,582   

Governmental

     70,146        69,306         79,973         72,467         59,399   
   

Total Retail

     475,899        440,779         493,487         443,099         374,971   
   

Sales for Resale

     56,318        88,010         162,769         103,843         91,283   

Other

     10,703        7,196         16,684         10,516         4,812   
   

Total Electric Operating Revenues

     542,919        535,985         672,940         557,458         471,066   
   

FUEL REVENUES (included in above revenues)

             

Residential

     65,146        62,017         92,401         71,496         51,865   

Commercial

     66,088        72,121         117,282         101,932         92,894   

Industrial

     17,253        19,103         32,171         28,745         28,952   

Governmental

     28,073        31,866         50,803         42,750         34,839   
   

Total Retail Fuel Revenues

     176,560        185,107         292,657         244,923         208,550   
   

SOURCES OF ENERGY (GWh)

             

Net Generation:

             

Gas & Oil

     1,867        2,202         2,068         1,855         773   

Coal

     -          -           -         -         -   

Nuclear

     -          -           -         -         -   

Hydro

     -          -           -         -         -   
   

Total Net Generation

     1,867        2,202         2,068         1,855         773   
   

Purchased Power:

             

Affiliated Companies

     3,839        3,760         3,391         3,428         4,445   

Non-affiliated Companies

     511        590         687         340         41   
   

Total Purchased Power

     4,350        4,350         4,078         3,768         4,486   
   

Total Sources of Energy

     6,217        6,552         6,146         5,623         5,259   
   

USES OF ENERGY (GWh)

             

Electric Energy Sales:

             

Residential

     1,858        1,577         1,394         1,221         914   

Commercial

     1,899        1,813         1,774         1,763         1,666   

Industrial

     503        526         541         568         547   

Governmental

     809        805         774         747         632   
   

Total Retail

     5,069        4,721         4,483         4,299         3,759   
   

Sales for Resale

     919        1,543         1,361         1,010         1,298   
   

Unbilled Energy

     (18     29         20         15         (1
   

Total Electric Energy Sales

     5,970        6,293         5,864         5,324         5,056   
   

Line Losses and Company Usage

     247        259         282         299         203   
   

Total Uses of Energy

     6,217        6,552         6,146         5,623         5,259   
   

AVERAGE ELECTRIC REVENUE (cents/KWh)

             

Residential

     10.57        10.64         12.31         11.67         11.59   

Commercial

     9.14        9.18         10.91         10.29         9.91   

Industrial

     7.12        7.08         8.94         8.22         8.15   

Governmental

     8.67        8.61         10.33         9.70         9.40   
   

NUMBER OF RETAIL ELECTRIC CUSTOMERS

             

(as of December 31)

             

Residential

     138,659        132,602         124,432         115,523         83,300   

Commercial

     14,079        13,064         12,622         12,211         10,000   

Industrial

     2,277        2,311         2,514         2,765         1,000   

Governmental

     2,079        1,747         1,381         1,308         700   
   

Total Retail Customers

     157,094        149,724         140,949         131,807         95,000   

Totals may not foot due to rounding.

 

47


UTILITY STATISTICAL INFORMATION

ENTERGY NEW ORLEANS, INC.

GENERATION PORTFOLIO

 

                     

OWNED &
LEASED

CAPABILITY
(MW)
(a)

           

PLANT

AVG
BTU
PER
KWH

          TOTAL PLANT – 2010  
               

COMMER-

CIAL

OPER-

ATION

                Emissions     NET    

EXPEN-

SES

PER NET
MWH

   

TOTAL

PRODUCTION

EXPENSE
($000)

 
PLANT   UNIT    

OWNER-

SHIP

        FUEL
TYPE
  PURPOSE  

NET
GENER-

ATION

    SO2
(tons)
    NOx
(tons)
    CO2
(tons)
    Hg(b)
(lbs)
    TECHNOLOGY(c)    

GENER-

ATION
(MWH)

     

A. B. Paterson

    3        100     1950        –        Gas/Oil   Retired(b)     0        -        -        -        -        -        -        -        440   
      4        100     1954        –        Gas/Oil   Retired(b)             -        -        -        -        -                           

Michoud

    1        100     1957        –        Gas/Oil   Reserve     11,230        0        0.1        251        0        -        1,867,273        65.2        121,697   
    2        100     1963        233      Gas/Oil   Intermediate       2.2        800        431,040        0        -         
      3        100     1967        515      Gas/Oil   Intermediate             4.3        874        844,247        0       
 
Combus Mod /
Fuel Reburn
  
  
                       

A. B. Paterson

    5        100     1967             Oil   Retired(d)     0        -        -        -        -        -        -        -        126   

Total

                            748                                                                1,867,273        65.5        122,263   

 

(a) Owned and Leased Capability is the dependable load carrying capability as demonstrated under actual operating conditions based on the primary fuel (assuming no curtailments) that each station was designed to utilize.
(b) Mercury emissions calculated using 2010 unit heat input and 3.92 x 10-6 lb hg/MMBtu emissiom rate for coal plants and 8.0 x 10-10 lb hg/MMBtu emission rate for natural gas plants.
(c)

Installed NOx and particulate matter emission control devices: Combustion Modification/ Fuel Reburning (Combus Mod / Fuel Reburn), Dry Low NOx Burners (Dry LNB), Electrostatic Precipitator (ESP), Low Nox Burners with Closed-coupled Overfire Air (LNB w/ Closed-coupled OFA), Low NOx Burners with Separated Overfire Air (LNB w/ Sep OFA), Low NOx Burner with Overfire Air (LNB w/ OFA), Overfire Air (OFA), Selective Catalytic Reduction (SCR) or Steam Injection. Currently have no SO2, CO2 or Mercury Control equipment operating on any unit.

(d) A. B. Paterson units were officially retired on September 17, 2010.

SYSTEM ENERGY RESOURCES, INC.

 

      2010     2009      2008     2007     2006  

ELECTRIC OPERATING REVENUES ($ thousands)

     558,584        554,007         528,998        553,193        555,459   

SOURCES OF ENERGY (GWh)

           

Net Generation:

           

Gas & Oil

     -        -         -        -        -   

Coal

     -        -         -        -        -   

Nuclear

     8,677        9,898         8,455        8,421        9,723   

Hydro

     -        -         -        -        -   

Total Net Generation

     8,677        9,898         8,455        8,421        9,723   

Purchased Power

     -        -         -        -        -   

Total Sources of Energy

     8,677        9,898         8,455        8,421        9,723   

USES OF ENERGY (GWh)

           

Electric Energy Sales

     8,692        9,898         8,475        8,440        9,727   

Unbilled Energy

     -        -         -        -        -   

Line Losses and Company Usage

     (15     -         (20     (19     (4

Total Uses of Energy

     8,677        9,898         8,455        8,421        9,723   

Totals may not foot due to rounding.

SYSTEM ENERGY RESOURCES, INC.

GENERATION PORTFOLIO

 

               

OWNED &
LEASED

CAPABILITY
(MW)
(a)

           

PLANT

AVG
BTU
PER
KWH

          TOTAL PLANT – 2010  
           

COMMER-

CIAL

OPER-

ATION

              Emissions     NET    

EXPEN-

SES

PER NET
MWH

   

TOTAL

PRODUCTION

EXPENSE
($000)

 
PLANT   UNIT  

OWNER-

SHIP

      FUEL TYPE   PURPOSE  

NET
GENER-

ATION

    SO2
(tons)
    NOx
(tons)
    CO2
(tons)
    Hg(b)
(lbs)
    TECHNOLOGY(c)    

GENER-

ATION
(MWH)

     

Grand Gulf

  1   90%   1985     1,126      Nuclear  BWR(d)   Base     10,553        -        -        -        -        -        8,677,349        20.7        179,570   

Total

                1,126                                                                8,677,349        20.7        179,570   

 

(a) Owned and Leased Capability is the dependable load carrying capability as demonstrated under actual operating conditions based on the primary fuel (assuming no curtailments) that each station was designed to utilize.
(b) Mercury emissions calculated using 2010 unit heat input and 3.92 x 10-6 lb hg/MMBtu emissiom rate for coal plants and 8.0 x 10-10 lb hg/MMBtu emission rate for natural gas plants.
(c)

Installed NOx and particulate matter emission control devices: Combustion Modification/ Fuel Reburning (Combus Mod / Fuel Reburn), Dry Low NOx Burners (Dry LNB), Electrostatic Precipitator (ESP), Low Nox Burners with Closed-coupled Overfire Air (LNB w/ Closed-coupled OFA), Low NOx Burners with Separated Overfire Air (LNB w/ Sep OFA), Low NOx Burner with Overfire Air (LNB w/ OFA), Overfire Air (OFA), Selective Catalytic Reduction (SCR) or Steam Injection. Currently have no SO2, CO2 or Mercury Control equipment operating on any unit.

(d) BWR = Boiling Water Reactor.

 

48


UTILITY STATISTICAL INFORMATION

UTILITY NUCLEAR PLANT STATISTICS

The following table shows plant performance for 2006 – 2010 based on 18/24 month operating cycle.

 

CAPABILITY FACTOR (%)    2010    2009    2008    2007    2006

ANO

   92.3    90.9    92.6    92.8    88.3

Grand Gulf

   92.4    92.1    85.4    89.5    91.9

River Bend

   92.7    94.2    81.8    88.1    90.9

Waterford 3

   91.4    91.4    90.6    91.5    93.5

Entergy Southeast Average

   92.2    91.9    88.6    90.9    90.6

Industry Average

   89.3    90.2    90.7    91.1    90.5

The following table shows plant performance for 2010 and averages for four three-year periods.

 

PRODUCTION COST ($/MWh)(a)    2010      2007–2009      2006–2008      2005–2007      2004–2006  

ANO

     19.8         17.2         16.3         16.0         15.5   

Grand Gulf

     20.7         17.7         16.6         15.3         14.2   

River Bend

     23.7         22.9         22.4         20.1         18.8   

Waterford 3

     20.2         18.1         16.9         16.7         15.9   

Entergy Southeast Average

     20.9         18.5         17.5         16.7         15.9   

Industry Average

     21.4         19.4         18.5         17.6         16.9   

 

(a) Fuel and non-fuel operation and maintenance expenses according to accounting standards that directly relate to the production of electricity per MWh.

INDIVIDUAL PLANT INFORMATION

 

     

ANO

UNIT 1

    UNIT 2      GRAND GULF     RIVER BEND     WATERFORD 3  

Owner

     Entergy        Entergy         System Energy-90     Entergy        Entergy   
     Arkansas        Arkansas         South Mississippi        Gulf States        Louisiana   
          Electric Power        Louisiana     
                        Association-10                

Commercial Operation Date

     December 74        March 80         July 85        June 86        September 85   

License Expiration Date

     5/20/34        7/17/38         11/1/24        8/29/25        12/18/24   

Architect/Engineer

     Bechtel Power        Bechtel Power         Bechtel Power        Stone & Webster        Ebasco   

Reactor Manufacturer

     Babcox &        Combustion         General        General        Combustion   
     Wilcox        Engineering         Electric        Electric        Engineering   

Reactor Type

     PWR        PWR         BWR        BWR        PWR   

Turbine Generator Manufacturer

     Westinghouse       
 
General
Electric
  
  
     Kraftwerk Union        General Electric        Westinghouse   

Owned and Leased Capability (MW)(a)

     842        993         1,126        974        1,168   

Refueling Data:

           

Last Date

     3/21/10 -        2/21/11 -         4/25/10 -        1/15/11 -        4/5/11 -   
     4/25/10        3/26/11         5/27/10        2/12/11        5/12/11   

Number of Days

     35        34         31        28        36   

Next Scheduled Refueling

     Fall 11        Fall 12         Spring 12        Winter 13        Fall 12   

2010 Capability Factor (%)

     92.5        92.1         92.4        92.7        91.4   

($ millions as of December 31, 2010)

           

Net Book Value

     1,164 (b)         1,323        1,470        1,360   

Decommissioning Trust Fair Values

     521 (b)         388        394 (c)      241   

Decommissioning Liability

     595 (b)               453        331 (c)      309   

 

(a) Owned and Leased Capability is the dependable load carrying capability as demonstrated under actual operating conditions based on the primary fuel (assuming no curtailments) that each station was designed to utilize.
(b) ANO Units 1 and 2 are reported together.
(c) 30% of River Bend is not subject to rate regulation by the Public Utility Commission of Texas, the Louisiana Public Service Commission, nor various municipal authorities, and is included in non-utility property on the balance sheet. The decommissioning trust fund balance and decommissioning liability include amounts for the 30% not subject to rate regulation.

 

49


UTILITY REGULATORY INFORMATION

STATE REGULATORY COMMISSIONS

 

      ARKANSAS    LOUISIANA    MISSISSIPPI    NEW ORLEANS    TEXAS

Commission

   Arkansas Public    Louisiana    Mississippi    New Orleans    Public Utility
   Service    Public Service    Public Service    City Council    Commission
     Commission    Commission    Commission         of Texas

Number of Commissioners

   3    5    3    7    3

Method of Selection

   Appointed by    Elected    Elected    Elected    Appointed by
    

Governor

                  Governor

Term of Office

   6 years –    6 years –    4 years –    4 years –    6 years –
   staggered    staggered    concurrent    concurrent    staggered
                   

(2 term limit)

    

Chair / President

   Appointed by    Selected by    Rotates every    Selected by    Appointed by
   Governor    peers – 1 year    1 - 2 years, as    peers from two    Governor
          term    determined by members    at-large seats     

COMMISSION/COUNCIL MEMBERS

 

      PARTY    SERVICE BEGAN    CURRENT
TERM ENDS

ARKANSAS

        

Colette Honorable – Chair

   Democrat    10/07    1/17

Olan W. Reeves

   unknown    1/09    1/15

Elana C. Wills

   unknown    1/11    1/13

LOUISIANA

        

James M. Field – Chairman

   Republican    12/96    12/12

Foster L. Campbell, Jr.

   Democrat    1/03    12/14

Lambert C. Boissiere, III

   Democrat    1/05    12/16

Eric Skrmetta

   Republican    1/09    12/14

Clyde C. Holloway

   Republican    4/09    12/16

MISSISSIPPI

        

Leonard Bentz – Vice-Chairman (2011)

   Republican    4/06    12/11

Lynn Posey – Chair (2011)

   Republican    1/08    12/11

Brandon Presley

   Democrat    1/08    12/11

NEW ORLEANS

        

Cynthia Hedge-Morrell – Chair of Utility Committee

   Democrat    4/05    5/14

Arnie Fielkow – Vice President of City Council

   Democrat    5/06    5/14

Stacy S. Head

   Democrat    5/06    5/14

Jacquelyn Brechtel Clarkson – President of City Council

   Democrat    11/07    5/14

Susan Guidry

   Democrat    5/10    5/14

Jon Johnson

   Democrat    5/10    5/14

Kristen Palmer

   Democrat    5/10    5/14

TEXAS

        

Barry Smitherman – Chair(a)

   Republican    4/04    8/13

Donna L. Nelson

   Republican    8/08    8/15

Kenneth W. Anderson Jr.

   Republican    9/08    8/11

 

(a) On July 8, 2011, vacated his post to accept an appointment to the Texas Railroad Commission.

 

50


SELECT UTILITY REGULATORY MECHANISMS

 

     LAST FILED    ALLOWED          
     RATE BASE    ROE          
COMPANY    ($ billions)    (%)    JURISDICTIONAL REGULATORY MECHANISMS
EAI    4.0    10.2    Rate Case   

•      No fixed schedule for rate filings. EAI filed its last rate case on September 4, 2009.

    

6/30/09 with

known and measurable changes through 6/30/10

            

•      In June 2010, the APSC approved a settlement in the EAI rate case. Key elements of the settlement include: an approximate $63.7 million base rate increase (after removing $10.1 million for securitization of ice storm) and a 10.2% allowed return on equity. New base rates became effective with the first billing cycle of July 2010.

EGSL    2.4 Electric    9.9 – 11.4 Electric    FRP   

•      Annual filing in May; any change in rates typically effective in September.

  

12/31/2010

 

0.05 Gas 9/30/2010

  

10.65 midpoint

+/- 75 bps

 

60/40 customer/

company sharing

     

•      In October 2009, the LPSC approved an uncontested settlement extending the FRP regulatory process for an additional three years. The new FRP was adopted for the 2008-2010 test years and retains the 10.65% electric ROE midpoint with a +/- 75 bp bandwidth and a recovery mechanism for Commission-approved capacity additions. Earnings outside the bandwidth are allocated prospectively, 60% to customers and 40% to the company. As part of the settlement, all parties committed to work together to attempt to develop a transmission rider.

         

10.0 - 11.0 Gas

10.5 midpoint

+/- 50 bps

   RSP   

•      In July 2005, the LPSC approved the EGSL gas Rate Stabilization Plan (RSP) which specified a 10.5% gas ROE midpoint with a +/- 50 bp bandwidth. Outside the bandwidth, rate changes are determined as follows: +/- 200 bps, rates changed by 50% of difference necessary to bring earned return to end point of band; if more than +/- 200 bps, rates changed 100% to eliminate differential in excess of 200 bps and then same as if within +/- 200 bps.

ELL    3.2    9.45 – 11.05    FRP   

•      Annual filing in May; any change in rates typically effective in September.

     12/31/2010   

10.25 midpoint

+/- 80 bps

 

60/40 customer/

company sharing

       

•      In October 2009, the LPSC approved an uncontested settlement extending the FRP regulatory process for an additional three years. The new FRP was adopted for the 2008-2010 test years and retains the 10.25% ROE midpoint with a +/- 80 bp bandwidth and a recovery mechanism for Commission-approved capacity additions. Earnings outside of the bandwidth are allocated prospectively, 60% to customers and 40% to the company. As part of the settlement, all parties committed to work together to attempt to develop a transmission rider.

EMI   

1.6

12/31/2010

  

10.54 – 12.72

11.63 midpoint

(subject to review /

approval)

 

Formulaic ROE reset

 

Up to ~200 bps on ROE (depends on capital ratios) for price, satisfaction and reliability

   FRP   

•      Annual filing in March; any change in rates typically effective the first billing cycle of June.

•      On March 4, 2010, the MPSC approved modifications to EMI’s FRP that (1) aligned EMI’s FRP more closely with the FRPs of the other regulated gas and electric utilities in Mississippi; (2) provided the opportunity to reset the ROE and bandwidth based upon performance ratings; (3) rescored the performance adjustment factors; (4) eliminated the $14.5 million revenue adjustment limit and changed the 2 percent of revenues limit to a 4 percent limit, with any adjustment over 2 percent requiring a hearing; and (5) directed EMI to phase-out the summer / winter rate differential in residential rates over two years.

ENOI   

0.3 Electric

12/31/2010

 

0.09 Gas 12/31/2010

  

10.7 – 11.5 Electric

11.1 midpoint

+/- 40 bps

 

10.25 – 11.25 Gas 10.75 midpoint

+/- 50 bps

 

Earnings outside bandwidth reset to midpoint ROE

   FRP

 

 

 

FRP

  

•      Annual filing in May; any change in rates typically effective in first billing cycle of October.

•      On April 2, 2009, the City Council of New Orleans approved a comprehensive settlement. A new three-year formula rate plan was adopted, with terms including an 11.1% electric ROE midpoint with a +/- 40 bp bandwidth and a 10.75% gas ROE midpoint with a +/- 50 bp bandwidth. Earnings outside the bandwidth reset to the midpoint ROE, with rates changing on a prospective basis depending on whether ENOI is over or under-earning. The FRP also includes a recovery mechanism for Council-approved capacity additions, plus provisions for extraordinary cost changes and force majeure. The FRP may be extended by the mutual agreement of ENOI and the City Council of New Orleans (CCNO). The settlement also implemented energy conservation and demand programs.

ETI    1.6    10.125    Rate Case   

•      No fixed schedule for rate filings. ETI filed its last rate case on December 30, 2009.

     6/30/09 adjusted test year             

•      ETI implemented a $17.5 million interim rate increase beginning on May 1, 2010, pursuant to a February 2010 unanimous settlement on interim rates and a $59 million base rate increase for usage on and after August 15, 2010, pursuant to its August 2010 stipulation and settlement agreement approved by the PUCT in December 2010. Other key elements of the stipulation and settlement agreement included an additional $9 million rate increase for bills rendered on and after May 2, 2011 (the first billing cycle of the month) and a 10.125 percent allowed return on equity.

SERI    1.1    10.94      

•      Real-time recovery mechanism.

     monthly filing               
TOTAL    14.2               

 

51


UTILITY ELECTRIC AND GAS FUEL RECOVERY MECHANISMS

 

     DEFERRED FUEL BALANCE AS OF DECEMBER 31,
COMPANY    2010     2009     2008     2007     2006     FUEL RECOVERY MECHANISM
                 ($ millions)                  
EAI      61.5        122.8        119.1        114.8        2.2      Annual reset in April based on prior calendar year fuel and purchased power costs adjusted for nuclear refueling outages and projected sales plus any under- or over-recovered fuel balance for the prior calendar year.
EGSL(a)      77.8        57.8        8.1        105.8        119.5      Electric: Monthly reset based on fuel and purchased power costs from two months prior plus surcharge or credit for 1/12 of under- or over-recovered fuel balance.
                                             Gas: Monthly reset based on estimated gas costs plus a surcharge with an annual reset calculated by taking the over- or under- recovered balance at the end of June and dividing by the projected sales for the next 12 months.
ELL(a)      8.8        66.4        (23.6     19.2        114.3      Monthly reset based on fuel and purchased power costs from two months prior plus surcharge or credit for 1/12 of under- or over-recovered fuel balance.
EMI      3.2        (72.9     5.0        (76.6     (95.2   Quarterly reset based on projected fuel and purchased power costs and projected sales plus any under- or over-recovered fuel balance from the second prior quarter.
ENOI(b)      (2.8     8.1        21.8        17.3        19.0      Electric: On April 2, 2009 the New Orleans City Council approved a new Fuel Adjustment Clause tariff that calculates a monthly rate based on fuel and purchased power costs from two months prior. A surcharge or credit will be calculated on any under- or over-recovered fuel balance based on the most recent 12 months actual kWh sales. Under the new tariff Grand Gulf non-fuel costs are recovered through base rates. Any incremental monthly Grand Gulf non-fuel costs are included in the Fuel Adjustment Clause. Resource Plan non-fuel costs are collected through the Fuel Adjustment Clause. The new tariff became effective on June 1, 2009.
                                             Gas: Monthly reset based on estimated gas costs plus a surcharge or credit for the under- or over-recovered fuel balance based on the most recent 12 months Mcf sales.
ETI      (77.4     (102.7     21.2        (67.3     (45.6   Semi-annual reset of fuel factor in March and September based on the market price of natural gas plus surcharge or refund for material under- or over-recoveries based on actual costs.
    Total      71.1        79.5        151.6        113.2        114.2       
Totals may not foot due to rounding.
(a) 2010, 2009, 2008, 2007 and 2006 include $100.1 million for Entergy Gulf States Louisiana and $68 million for Entergy Louisiana of fuel, purchased power, and capacity costs, which do not currently earn a return on investment and whose recovery periods are indeterminate but are expected to be over a period greater than twelve months.
(b) 2010 and 2009 include $4.1 million for Entergy New Orleans of fuel, purchased power, and capacity costs, which do not currently earn a return on investment and whose recovery periods are indeterminate but are expected to be over a period greater than twelve months.

 

52


ENTERGY WHOLESALE COMMODITIES

EWC QUARTERLY FINANCIAL METRICS

 

    2010     2009        
     1Q     2Q     3Q     4Q     YTD     1Q     2Q     3Q     4Q     YTD     % CHANGE  

GAAP MEASURES

                     

As-Reported Net Income ($ millions)

    89.9        103.9        143.0        149.9        486.7        170.3        84.6        185.6        197.9        638.5        (24)   

Return on Average Invested Capital – As-Reported (%)*

    11.5        11.7        10.3        9.3        9.3        15.9        14.8        13.8        13.3        13.3        (30)   

Return on Average Common Equity – As-Reported (%)*

    11.8        12.1        10.4        9.4        9.4        17.6        16.4        15.2        14.2        14.2        (34)   

Debt to Capital Ratio (%)

    10.0        8.5        4.9        5.1        5.1        12.5        12.2        11.9        10.5        10.5        (51)   

NON-GAAP MEASURES

                     

Operational Earnings ($ millions)

    144.2        118.4        168.2        156.6        587.4        176.9        99.7        195.9        209.9        682.5        (14)   

Return on Average Invested Capital – Operational (%)*

    13.2        13.4        12.2        11.1        11.1        16.0        15.2        14.3        14.1        14.1        (21)   

Return on Average Common Equity – Operational (%)*

    13.7        14.0        12.4        11.3        11.3        17.8        16.9        15.9        15.1        15.1        (25)   

Net Debt to Net Capital Ratio (%)

    (0.4)        3.0        (1.2)        (2.7)        (2.7)        3.3        1.7        8.7        2.3        2.3        (217)   

*Rolling twelve months.

Totals may not foot due to rounding.

EWC ANNUAL FINANCIAL METRICS

 

      2010              2009              2008              2007              2006  

GAAP MEASURES

              

As-Reported Net Income ($ millions)

     486.7         638.5         795.6         583.2         331.2   

Return on Average Invested Capital – As-Reported (%)

     9.3         13.3         17.1         13.4         9.5   

Return on Average Common Equity – As-Reported (%)

     9.4         14.2         19.2         16.4         11.6   

Debt to Capital Ratio (%)

     5.1         10.5         13.0         18.3         29.6   

NON-GAAP MEASURES

              

Operational Earnings ($ millions)

     587.4         682.5         795.6         601.6         303.9   

Return on Average Invested Capital – Operational (%)

     11.1         14.1         17.1         13.7         8.8   

Return on Average Common Equity – Operational (%)

     11.3         15.1         19.2         17.0         10.7   

Net Debt to Net Capital Ratio (%)

     (2.7)         2.3         4.2         10.1         22.2   

EWC QUARTERLY OPERATIONAL METRICS

 

    2010     2009     YTD  
     1Q     2Q     3Q     4Q     YTD     1Q     2Q     3Q     4Q     YTD     % CHANGE  

 Owned Capacity (MW)(a)

    6,351        6,351        6,351        6,351        6,351        6,351        6,351        6,351        6,351        6,351        -   

 Average Realized Revenue/MWh

  $ 58.31      $ 58.15      $ 61.51      $ 58.16      $ 59.04      $ 63.47      $ 58.10      $ 60.53      $ 59.62      $ 60.46        (2)   

 Non-Fuel O&M Expense/Purchased Power per MWh(b)

  $ 23.90      $ 26.93      $ 29.59      $ 26.74      $ 26.76      $ 23.46      $ 25.94      $ 23.36      $ 25.20      $ 24.45        9   

 Billed GWh

    11,128        10,498        10,736        10,320        42,682        10,704        9,726        11,718        11,821        43,969        (3)   

EWC Nuclear

                     

 Average Realized Revenue/MWh

  $ 58.72      $ 57.69      $ 61.41      $ 58.80      $ 59.16      $ 63.84      $ 59.22      $ 61.70      $ 59.43      $ 61.07        (3)   

 Production Cost/MWh(b)

  $ 23.70      $ 24.40      $ 27.79      $ 25.23      $ 25.27      $ 23.14      $ 24.30      $ 22.57      $ 23.20      $ 23.26        9   

 Non-Fuel O&M Expense/Purchased Power per MWh(b)

  $ 23.63      $ 25.49      $ 28.77      $ 26.06      $ 25.97      $ 22.44      $ 25.33      $ 22.11      $ 23.60      $ 23.30        11   

 Billed GWh

    10,255        9,868        9,888        9,644        39,655        10,074        8,980        10,876        11,052        40,981        (3)   

 Capacity Factor

    94%        90%        91%        86%        90%        92%        81%        100%        99%        93%        (3)   

(a) Fourth quarter and year-to-date 2010 owned capacity includes the 335 MW ownership position in the Harrison County power plant, which was sold on December 31, 2010.

(b) 2010 and 2009 exclude the effects of the non-utility nuclear spin-off expenses special items at EWC Nuclear.

Totals may not foot due to rounding.

EWC ANNUAL OPERATIONAL METRICS

 

      2010      2009      2008      2007      2006  

 Owned Capacity (MW)(a)

     6,351         6,351         6,351         6,576         5,778    

 Average Realized Revenue/MWh

   $ 59.04       $ 60.46       $ 60.73       $ 53.69       $ 47.08    

 Non-Fuel O&M Expense/Purchased Power per MWh(b)(c)

   $ 26.76       $ 24.45       $ 22.86       $ 24.76       $ 22.55    

 Billed GWh

     42,682         43,969         44,747         40,916         38,289    

EWC Nuclear

              

 Net MW in Operation

     4,998         4,998         4,998         4,998         4,200    

 Average Realized Price/MWh

   $ 59.16       $ 61.07       $ 59.51       $ 52.69       $ 44.33    

 Production Cost/MWh(b)(c)

   $ 25.27       $ 23.26       $ 21.88       $ 21.19       $ 19.50    

 Non-Fuel O&M Expense/Purchased Power per MWh(b)(c)

   $ 25.97       $ 23.30       $ 21.95       $ 22.86       $ 21.37    

 Billed GWh

     39,655         40,981         41,710         37,570         34,847    

 Capacity Factor

     90%         93%         95%         89%         95%   

(a) Fourth quarter and year-to-date 2010 owned capacity includes the 335 MW ownership position in the Harrison County power plant, which was sold on December 31, 2010.

(b) 2010 and 2009 exclude the effects of the non-utility nuclear spin-off expenses special items at EWC Nuclear.
(c) 2007 excludes the effect of the non-utility nuclear alignment special item at EWC Nuclear.

Totals may not foot due to rounding.

TOTAL CAPACITY

 

     OPERATED               OWNED  CAPACITY(c)      
As of December 31, 2010.      PLANTS      UNITS      MW                    MW      %  

Gas/Oil

     1         1         544(b)(d)               757(d)         13   

Coal

     -         -         - (b)                   181(f)         3   

Total Fossil

     1         1         544                   938         16   

Wind

     -         -         -               80         1   

Nuclear

     6         7         5,798(a)                   4,998         83   

Total Capacity

     7         8         6,342                   6,016         100   
(a) Operated capacity includes management services contracts.
(b) Excludes units operated by Entergy’s utility companies.
(c) Includes capacity under power purchase agreements.
(d) In fourth quarter 2010, Entergy sold its 61 percent share of the Harrison County 550 MW combined cycle gas-fired power plant.
(f) On May 5, 2011, Entergy filed an application with FERC (Docket No.EC11-76) requesting authorization of a proposed transaction in which EAM Nelson Holding, LLC will acquire 10.9% ownership interest in the Nelson 6 550 MW coal-fired steam electric generating facility.

 

53


ENTERGY WHOLESALE COMMODITIES

EWC NUCLEAR PLANT STATISTICS

 

    JAMES A.     INDIAN POINT     PALISADES     PILGRIM     VERMONT  
     FITZPATRICK     UNIT 2     UNIT 3     NUCLEAR PLANT     NUCLEAR STATION     YANKEE  

Entergy Purchase Date

    11/21/00        9/6/01        11/21/00        4/11/07        7/13/99        7/31/02   

Commercial Operation Date

    July 75        August 74        August 76        December 71        December 72        November 72   

License Expiration Date

    10/17/34        9/28/13        12/12/15        3/24/31        6/8/12        3/21/32   

Architect/Engineer

    Stone &        United        United        Combustion        Bechtel        Ebasco   
    Webster        Engineers &        Engineers &        Engineering        Power     
              Constructors        Constructors                           

Reactor Manufacturer

    General        Westinghouse        Westinghouse        Combustion        General        General   
    Electric            Engineering        Electric        Electric   

Reactor Type

    BWR        PWR        PWR        PWR        BWR        BWR   

Turbine Generator Manufacturer

    General Electric        Westinghouse        Westinghouse        Westinghouse        General Electric        General Electric   

Net MWs in Operation (MW)

    838        1,028        1,041        798        688        605   

(as of December 31, 2010)

           

Refueling Data:

           

Last Date

    9/12/10 –        3/10/10 –        3/9/11 –        10/3/10 –        4/18/11 –        4/25/10 –   
    10/17/10        4/12/10        4/8/11        10/30/10        5/12/11        5/24/10   

Number of Days

    35        33        30        26        25        29   

Next Scheduled Refueling

    Fall 12        Spring 12        Spring 13        Spring 12        Spring 13(e)        Fall 11   

2010 Capacity Factor

    85%        82%        99%        89%        99%        90%   

($ millions as of December 31, 2010)

           

Net Book Value

    483        998        720        786        277        369   

Decommissioning Trust Fund Balance

    (a)        662(b)        (a)        271        646        474   

Decommissioning Liability

    (a)        459(b)        (a)        285        335        339   

Nearest Market Hub

    NYISO        NYISO        NYISO        MISO        NEPOOL        NEPOOL   
    Zone A(c)        Zone G(d)        Zone G(d)        Cinergy        Mass Hub        Mass Hub   

Capacity Zone (ICAP/UCAP)

    NYISO        NYISO        NYISO        n/a        NEPOOL        NEPOOL   
      Rest of State        Rest of State        Rest of State                           
(a) NYPA retained the decommissioning trusts and decommissioning liability. NYPA and Entergy executed decommissioning agreements, specifying their decommissioning obligations. NYPA has the right to require Entergy to assume the decommissioning liability provided that it assigns the corresponding decommissioning trust, up to a specifiedlevel, to Entergy. If the decommissioning liability is retained by NYPA, Entergy will perform the decommissioning of the plants at a price equal to the lesser of a pre-specified level or the amount in the decommissioning trusts. Entergy believes that the amounts available to it under either scenario are sufficient to cover the future decommissioning costs without any additional contributions to the trusts.
(b) Includes amount for Indian Point 1. Indian Point 1 has been shut down and in safe storage since the 1970s.
(c) James A. FitzPatrick physically located in NYISO Zone C.
(d) Indian Point physically located in NYISO Zone H.
(e) Contingent on license renewal.

EWC NUCLEAR PLANT UPRATES

(MW)

 

CAPACITY    FitzPatrick      Indian Point 2      Indian Point 3      Palisades(a)      Pilgrim      Vermont Yankee      Total  

    At acquisition

     825         970         980         798         670         510         4,753   

    2003

     -         14         14         -         18         -         46   

    2004

     13         44         -         -         -         -         57   

    2005

     -         -         47         -         -         -         47   

    2006

     -         -         -         -         -         95         95   

    2007 - 2010

     -         -         -         -         -         -         -   

12/31/2010

     838         1,028         1,041         798         688         605         4,998   
(a) Acquired April 2007.

EWC NON-NUCLEAR WHOLESALE ASSETS PLANT STATISTICS

 

          NERC      COMMERCIAL      OWNERSHIP      NET      TOTAL      FUEL TYPE  
PLANT    LOCATION    REGION      OPERATION      INTEREST      MW      MW      TECHNOLOGY  

 Independence – Unit 2

   Newark, AR      SERC         1983         14%         121         842         Coal   

 Nelson 6 (PPA)(b)

   Westlake, LA      SERC         1982         11%         60         550         Coal   

 RS Cogen

   Lake Charles, LA      SERC         2002         50%         213         425         CCGT Cogen   

 Ritchie – Unit 2

   Helena, AR      SERC         1968         100%         544         544         Gas/Oil   

 Top of Iowa

   Worth County, IA      MAPP         2001         50%         40         80         Wind   

 White Deer

   Amarillo, TX      SPP         2001         50%         40         80         Wind   

 Total(a)

                                     1,018         2,521            
(a) In fourth quarter 2010, Entergy sold its 61 percent share of the Harrison County 550 MW combined cycle gas-fired power plant.
(b) On May 5, 2011, Entergy filed an application with FERC (Docket No.EC11-76) requesting authorization of a proposed transaction in which EAM Nelson Holding, LLC will acquire 10.9% ownership

EWC NON-NUCLEAR WHOLESALE ASSETS PLANT EMISSIONS

 

                   Emissions  
     FUEL TYPE                 SO2          NOx          CO2          Hg(c)         
PLANT    TECHNOLOGY      PURPOSE          (tons)          (tons)          (tons)          (lbs)      TECHNOLOGY(d)  

Independence – Unit 2

     Coal         Base         1,977         974         830,677         31         OFA   

Nelson 6 (PPA)(b)

     Coal         Base         1,547         412         456,125         17         LNB w Sep OFA   

RS Cogen

     CCGT Cogen         Base QF         4         373         788,661         0         Dry LNB / SCR   

Ritchie – Unit 2

     Gas/Oil         Peaking         -         -         -         -         -   

Top of Iowa

     Wind         Renewable         -         -         -         -         -   

White Deer

     Wind         Renewable         -         -         -         -         -   

Total(a)

                       3,528         1,759         2,075,462         48            
(a) In fourth quarter 2010, Entergy sold its 61 percent share of the Harrison County 550 MW combined cycle gas-fired power plant.
(b) On May 5, 2011, Entergy filed an application with FERC (Docket No.EC11-76) requesting authorization of a proposed transaction in which EAM Nelson Holding, LLC will acquire 10.9% ownership interest in the Nelson 6 550 MW coal-fired steam electric generating facility.
(c) Mercury emissions calculated using 2010 unit heat input and 3.92 x 10-6 lb hg/MMBtu emissiom rate for coal plants and 8.0 x 10-10 lb hg/MMBtu emission rate for natural gas plants.
(d)

Installed NOx and particulate matter emission control devices: Combustion Modification/ Fuel Reburning (Combus Mod / Fuel Reburn), Dry Low NOx Burners (Dry LNB), Electrostatic Precipitator (ESP), Low Nox Burners with Closed-coupled Overfire Air (LNB w/ Closed-coupled OFA), Low NOx Burners with Separated Overfire Air (LNB w/ Sep OFA), Low NOx Burner with Overfire Air (LNB w/ OFA), Overfire Air (OFA), Selective Catalytic Reduction (SCR) or Steam Injection. Currently have no SO2, CO2 or Mercury Control equipment operating on any unit.

Totals may not foot due to rounding.

 

54


ENTERGY WHOLESALE COMMODITIES

EWC NUCLEAR SECURITIES DETAIL

LONG-TERM DEBT:

NOTE TO NEW YORK POWER AUTHORITY (NYPA) RELATING TO THE PURCHASE OF FITZPATRICK AND INDIAN POINT 3

 

                   ADDITIONAL LTD             TOTAL ENDING      TOTAL  
            INTEREST      RELATED TO      INTEREST      LONG-TERM      INTEREST  
 ($ thousands)    LONG-TERM DEBT(a)      EXPENSE      PURCHASE OF IP2      EXPENSE      DEBT      EXPENSE  

 2000

     744,405         3,869         -         -         744,405         3,869   

 2001

     682,512         35,392         74,402         1,190         756,914         36,582   

 2002

     604,420         32,540         79,220         3,628         683,640         36,168   

 2003

     441,845         27,387         72,863         3,643         514,708         31,030   

 2004

     379,405         21,275         66,200         3,337         445,605         24,612   

 2005

     313,968         18,277         59,218         3,018         373,186         21,295   

 2006

     245,390         15,137         51,900         2,682         297,289         17,819   

 2007

     173,445         11,845         44,231         2,331         217,676         14,176   

 2008

     161,932         8,412         36,194         1,963         198,127         10,375   

 2009

     149,771         7,839         27,772         1,577         177,543         9,416   

 2010

     137,026         7,255         18,945         1,173         155,971         8,428   

 2011

     123,669         6,643         9,694         750         133,363         7,393   

 2012

     109,681         6,012         -         305         109,681         6,317   

 2013

     95,011         5,331         -         -         95,011         5,331   

 2014

     79,638         4,627         -         -         79,638         4,627   

 2015

     61,027         3,889         -         -         61,027         3,889   

 2016 – 2035 Average

     -         1,755         -         -         -         1,755   
(a) Includes plant, fuel, and license extension payments. Payments for plant and fuel are made annually on 11/21 (anniversary of close). As of 9/30/03, the entire fuel note has been paid off. Life extension payments made on anniversary of license expiration. Entergy will pay NYPA $2.5 million annually per plant, for up to twenty years if FitzPatrick and/or Indian Point 3 operate beyond their original license date.

Totals may not foot due to rounding.

EWC NON-NUCLEAR WHOLESALE ASSETS

EWC NON-NUCLEAR WHOLESALE ASSETS SECURITIES DETAIL

DEBT:

OUTSTANDING AS OF DECEMBER 31,

 (ENTERGY’S SHARE)    2010    2009    2008    MATURITY    RATE
          (in millions)               

 RS Cogen Senior Project Debt

              

Bank Portion(a)

   $46    $51    $55    10/17/18    LIBOR + 1.625%

Institutional Portion

   $38    $38    $38    10/15/22    Fixed 8.73%

Debt Service Reserve Letter of Credit(b)

   $  -    $  1    $  -    1 month to 6 months    LIBOR + 1.625%

 RS Cogen Subordinated Debt

   $13    $13    $13    10/17/17    LIBOR + 4.50%

 Top Deer Senior Project Debt

   $  8    $13    $19    06/30/13    Fixed 5.55%
(a) RS Cogen spread on bank portion increases over time from 1.375% to 2.375%.
(b) RS Cogen spread on Debt Service Reserve Letter of Credit Loan increases over time from 1.375% to 1.875%. The DSR LC fee was 1.375% in the first term and 1.625% in the second term, including 2009. The DSR LC is borrowed for interest periods of 1 month to 6 months as needed. The DSR LC was repaid on January 29, 2010.

 

           SHARES OUTSTANDING                       
PREFERRED STOCK:          AS OF DECEMBER 31,      AS OF DECEMBER 31,  
      RATE(a)                 2010              2009      2008                  2010      2009      2008  
                                       (in millions)         

Authorized 1,000,000 shares, $1 par value, cumulative

                   

Without Sinking Fund:

                   

Entergy Asset Management,

     8.95     305,240         305,240         297,376       $ 29.4       $ 29.4       $ 29.7   

8.95% rate(a)

                   

Other

     -        -         -         -         0.9         1.5         0.8   

Total without sinking fund

             305,240         305,240         297,376       $ 30.2       $ 30.9       $ 30.5   
(a) Entergy Asset Management’s stockholders’ agreement provides that each December 31 either Entergy Asset Management or the preferred shareholders may request that the preferred dividend rate be reset.

 

55


DEFINITIONS OF OPERATIONAL MEASURES AND GAAP AND NON-GAAP FINANCIAL MEASURES

 

ENTERGY WHOLESALE COMMODITIES OPERATIONAL MEASURES

Owned capacity (MW)

   Installed capacity owned and operated by Entergy Wholesale Commodities, including investments in wind generation accounted for under the equity method of accounting

Average realized revenue per MWh

   As-reported revenue per MWh billed for Entergy Wholesale Commodities plants, excluding revenue from the amortization of the Palisades below-market PPA and investments in wind generation accounted for under the equity method of accounting

Non-fuel O&M expense/purchased power per MWh

   Operation, maintenance and refueling expenses and purchased power per MWh billed, excluding fuel and investments in wind generation accounted for under the equity method of accounting

GWh billed

   Total number of GWh billed to customers, excluding investments in wind generation accounted for under the equity method of accounting
NUCLEAR OPERATIONAL MEASURES

Net MW in operation

   Installed capacity owned or operated by Entergy Wholesale Commodities - Nuclear

Average realized revenue per MWh

   As-reported revenue per MWh billed for Entergy Wholesale Commodities nuclear plants, excluding revenue from the amortization of the Palisades below-market PPA

Production cost per MWh

   Fuel and non-fuel operation and maintenance expenses according to accounting standards that directly relate to the production of electricity per MWh (based on net generation)

Non-fuel O&M expense/purchased power per MWh

   Operation, maintenance and refueling expenses and purchased power per MWh billed, excluding fuel

GWh billed

   Total number of GWh billed to all customers

Capability factor

   The percentage of the maximum energy generation a plant is capable of supplying to the grid, limited only by factors within control of plant management; a high capability factor indicates effective plant programs and practices to minimize unplanned energy losses and to optimize planned outages

Capacity factor

   Normalized percentage of the period that the nuclear plants generate power

Refueling outage duration

   Number of days lost for scheduled refueling outage during the period
Financial measures defined in the below table include measures prepared in accordance with generally accepted accounting principles (GAAP), as well as non-GAAP measures. Non-GAAP measures are included in this report in order to provide metrics that remove the effect of less routine financial impacts from commonly used financial metrics.
FINANCIAL MEASURES – GAAP

Return on average invested capital – as-reported

   12-months rolling net income attributable to Entergy Corporation (Net Income) adjusted to include preferred dividends and tax-effected interest expense divided by average invested capital

Return on average common equity – as-reported

   12-months rolling Net Income divided by average common equity

Net margin – as-reported

   12-months rolling Net Income divided by 12-months rolling revenue

Cash flow interest coverage

   12-months cash flow from operating activities plus 12-months rolling interest paid, divided by interest expense

Book value per share

   Common equity divided by end of period shares outstanding

Revolver capacity

   Amount of undrawn capacity remaining on corporate and subsidiary revolvers

Total debt

   Sum of short-term and long-term debt, notes payable, capital leases, and preferred stock with sinking fund on the balance sheet, less non-recourse debt, if any

Debt of joint ventures (Entergy’s share)

   Debt issued by business joint ventures at Entergy Wholesale Commodities assets

Leases (Entergy’s share)

   Operating leases held by subsidiaries capitalized at implicit interest rate

Debt to capital ratio

   Gross debt divided by total capitalization

Securitization debt

   Debt associated with securitization bonds issued to recover storm costs from hurricanes Rita, Ike and Gustav at Entergy Texas and the 2009 ice storm at Entergy Arkansas
FINANCIAL MEASURES – NON-GAAP

Operational earnings

   As-reported Net Income adjusted to exclude the impact of special items

Return on average invested capital – operational

   12-months rolling operational Net Income adjusted to include preferred dividends and tax-effected interest expense divided by average invested capital

Return on average common equity – operational

   12-months rolling operational Net Income divided by average common equity

Net margin – operational

   12-months rolling operational Net Income divided by 12-months rolling revenue

Total gross liquidity

   Sum of cash and revolver capacity

Debt to capital ratio, excluding securitization debt

   Gross debt divided by total capitalization, excluding securitization debt

Net debt to net capital ratio, excluding securitization debt

   Gross debt less cash and cash equivalents divided by total capitalization less cash and
   cash equivalents, excluding securitization debt
Net debt to net capital ratio, including off-balance sheet liabilities, excluding securitization debt    Sum of gross debt and off-balance sheet debt less cash and cash equivalents divided by sum of total capitalization and off-balance sheet debt less cash and cash equivalents, excluding securitization debt

 

56


REG G RECONCILIATIONS

PRO FORMA FINANCIAL RESULTS (Reflects Reconsolidation of Entergy New Orleans) (unaudited)

 

RECONCILIATION OF GAAP TO NON-GAAP
2006 PRO FORMA INCOME STATEMENT
   UTILITY/PARENT/OTHER     CONSOLIDATED  
In thousands, for the year ended December 31, 2006.      GAAP       
 
ENOI
ADJUSTMENT
  
    PRO FORMA        GAAP       
 
ENOI
ADJUSTMENT
  
    PRO FORMA   

OPERATING REVENUES:

            

Electric

   $ 9,065,800      $ 204,989      $ 9,270,789      $ 9,063,135      $ 204,989      $ 9,268,124   

Natural gas

     84,230        100,088        184,318        84,230        100,088        184,318   

Competitive businesses

     39,817        -        39,817        1,784,793        -        1,784,793   

Total

     9,189,847        305,077        9,494,924        10,932,158        305,077        11,237,235   

OPERATING EXPENSES:

            

Operating and Maintenance:

            

Fuel, fuel-related expenses, and gas purchased for resale

     2,880,857        157,535        3,038,392        3,144,073        157,535        3,301,608   

Purchased power

     2,120,770        (43,647     2,077,123        2,138,237        (43,647     2,094,590   

Nuclear refueling outage expenses

     78,110        -        78,110        169,567        -        169,567   

Other operation and maintenance

     1,614,002        100,094        1,714,096        2,335,364        100,094        2,435,458   

Decommissioning

     82,912        169        83,081        145,884        169        146,053   

Taxes other than income taxes

     363,897        34,953        398,850        428,561        34,953        463,514   

Depreciation and amortization

     808,517        31,465        839,982        887,792        31,465        919,257   

Other regulatory charges (credits) – net

     (122,680     4,160        (118,520     (122,680     4,160        (118,520

Total

     7,826,385        284,729        8,111,114        9,126,798        284,729        9,411,527   

OPERATING INCOME

     1,363,462        20,348        1,383,810        1,805,360        20,348        1,825,708   

OTHER INCOME:

            

Allowance for equity funds used during construction

     39,894        3,078        42,972        39,894        3,078        42,972   

Interest and investment income

     163,717        (6,722     156,995        198,835        (6,722     192,113   

Miscellaneous – net

     95,921        (4,600     91,321        109,858        (4,600     105,258   

Total

     299,532        (8,244     291,288        348,587        (8,244     340,343   

INTEREST EXPENSE:

            

Interest expense

     588,478        8,244        596,722        573,953        8,244        582,197   

Allowance for borrowed funds used during construction

     (23,931     (2,477     (26,408     (23,931     (2,477     (26,408

Total

     564,547        5,767        570,314        550,022        5,767        555,789   

INCOME FROM CONTINUING OPERATIONS BEFORE INCOME TAXES

     1,098,447        6,337        1,104,784        1,603,925        6,337        1,610,262   

Income taxes

     234,789        5,051        239,840        443,044        5,051        448,095   

INCOME FROM CONTINUING OPERATIONS

     863,658        1,286        864,944        1,160,881        1,286        1,162,167   

LOSS FROM DISCONTINUED OPERATIONS
(net of income tax expense of $67)

     (496     -        (496     (496     -        (496

CONSOLIDATED NET INCOME

     863,162        1,286        864,448        1,160,385        1,286        1,161,671   

Preferred dividend requirements of subsidiaries

     24,363        1,286        25,649        27,783        1,286        29,069   

NET INCOME ATTRIBUTABLE TO ENTERGY CORPORATION

   $ 838,799      $ -      $ 838,799      $ 1,132,602      $ -      $ 1,132,602   

*Adjustment to reflect reconsolidation of Entergy New Orleans, Inc.

Totals may not foot due to rounding.

Certain prior year data has been reclassified to conform with current year presentation.

 

57


REG G RECONCILIATIONS

PRO FORMA FINANCIAL RESULTS (Reflects Reconsolidation of Entergy New Orleans) (unaudited)

 

RECONCILIATION OF GAAP TO NON-GAAP
2006 PRO FORMA BALANCE SHEET
   UTILITY/PARENT/OTHER     CONSOLIDATED  
In thousands, as of December 31, 2006.      GAAP       
 
ENOI
ADJUSTMENT
  
   
 
PRO
FORMA
  
  
    GAAP       
 
ENOI
ADJUSTMENT
  
   
 
PRO
FORMA
  
  

ASSETS

            

CURRENT ASSETS:

            

Cash and cash equivalents:

            

Cash

   $ 95,468      $ 3,886      $ 99,354      $ 117,379      $ 3,886      $ 121,265   

Temporary cash investments

     499,942        13,207        513,149        898,773        13,207        911,980   

Total cash and cash equivalents

     595,410        17,093        612,503        1,016,152        17,093        1,033,245   

Notes receivable – Entergy New Orleans DIP loan

     51,934        (51,934     -        51,934        (51,934     -   

Notes receivable

     266,717        -        266,717        699        -        699   

Accounts receivable:

            

Customer

     410,512        58,999        469,511        552,376        58,999        611,375   

Allowance for doubtful accounts

     (19,348     (10,563     (29,911     (19,348     (10,563     (29,911

Associated companies

     (5,099     -        (5,099     -        -        -   

Other

     312,654        (86,258     226,396        345,400        (86,258     259,142   

Accrued unbilled revenues

     249,165        23,758        272,923        249,165        23,758        272,923   

Total account receivable

     947,884        (14,064     933,820        1,127,593        (14,064     1,113,529   

Accumulated deferred income taxes

     10,498        (2,924     7,574        11,680        (2,924     8,756   

Fuel inventory – at average cost

     189,829        5,041        194,870        193,098        5,041        198,139   

Materials and supplies – at average cost

     408,279        7,825        416,104        604,998        7,825        612,823   

Deferred nuclear refueling outage costs

     65,349        -        65,349        147,521        -        147,521   

Prepayments and other

     150,134        5,640        155,774        171,759        5,640        177,399   

Total

     2,686,034        (33,323     2,652,711        3,325,434        (33,323     3,292,111   

OTHER PROPERTY AND INVESTMENTS:

            

Investment in affiliates – at equity

     7,725,189        (153,988     7,571,201        229,089        (153,988     75,101   

Decommissioning trust funds

     1,274,676        -        1,274,676        2,858,523        -        2,858,523   

Non-utility property – at cost

            

    (less accumulated depreciation)

     208,956        1,107        210,063        212,726        1,107        213,833   

Other

     39,868        -        39,868        47,115        -        47,115   

Total

     9,248,689        (152,881     9,095,808        3,347,453        (152,881     3,194,572   

PROPERTY, PLANT AND EQUIPMENT:

            

Electric

     28,405,556        698,081        29,103,637        30,713,284        698,081        31,411,365   

Property under capital lease

     730,182        -        730,182        730,182        -        730,182   

Natural gas

     92,787        186,932        279,719        92,787        186,932        279,719   

Construction work in progress

     609,431        21,824        631,255        786,147        21,824        807,971   

Nuclear fuel under capital lease

     336,017        -        336,017        336,017        -        336,017   

Nuclear fuel

     140,357        -        140,357        494,759        -        494,759   

Total property, plant and equipment

     30,314,330        906,837        31,221,167        33,153,176        906,837        34,060,013   

Less – accumulated depreciation and amortization

     13,366,710        446,673        13,813,383        13,715,099        446,673        14,161,772   

Property, plant and equipment – net

     16,947,620        460,164        17,407,784        19,438,077        460,164        19,898,241   

DEFERRED DEBITS AND OTHER ASSETS:

            

Regulatory assets:

            

Regulatory asset for income taxes—net

     740,110        (71,870     668,240        740,110        (71,870     668,240   

Other regulatory assets

     2,768,352        295,440        3,063,792        2,768,352        295,440        3,063,792   

Deferred fuel costs

     168,122        -        168,122        168,122        -        168,122   

Long-term receivables

     19,349        936        20,285        19,349        936        20,285   

Goodwill

     374,099        -        374,099        377,172        -        377,172   

Other

     736,461        4,824        741,285        898,662        4,824        903,486   

Total

     4,806,493        229,330        5,035,823        4,971,767        229,330        5,201,097   

TOTAL ASSETS

   $ 33,688,836      $ 503,290      $ 34,192,126      $ 31,082,731      $ 503,290      $ 31,586,021   

*Adjustment to reflect reconsolidation of Entergy New Orleans, Inc.

Totals may not foot due to rounding.

Certain prior year data has been reclassified to conform with current year presentation.

 

58


REG G RECONCILIATIONS

PRO FORMA FINANCIAL RESULTS (Reflects Reconsolidation of Entergy New Orleans) (unaudited)

 

RECONCILIATION OF GAAP TO NON-GAAP
2006 PRO FORMA BALANCE SHEET
   UTILITY/PARENT/OTHER     CONSOLIDATED  

In thousands, as of December 31, 2006.

     GAAP       
 
ENOI
ADJUSTMENT
  
   
 
PRO
FORMA
  
  
    GAAP       
 
ENOI
ADJUSTMENT
  
   
 
PRO
FORMA
  
  

LIABILITIES AND EQUITY

            

CURRENT LIABILITIES:

            

Currently maturing long-term debt

   $ 93,335      $ -      $ 93,335      $ 181,576      $ -      $ 181,576   

Notes payable and commercial paper:

            

Associated companies

     979,198        -        979,198        -        -        -   

Other

     25,039        -        25,039        25,039        -        25,039   

Accounts payable:

            

Associated companies

     69,355        -        69,355        -        -        -   

Other

     901,434        59,034        960,468        1,122,596        59,034        1,181,630   

Customer deposits

     248,031        14,808        262,839        248,031        14,808        262,839   

Taxes accrued

     167,060        2,087        169,147        187,324        2,087        189,411   

Interest accrued

     159,527        18,004        177,531        160,831        18,004        178,835   

Deferred fuel costs

     73,031        (18,996     54,035        73,031        (18,996     54,035   

Obligations under capital leases

     153,246        -        153,246        153,246        -        153,246   

Pension and other postretirement liabilities

     39,008        16        39,024        41,912        16        41,928   

Other

     100,501        6,138        106,639        271,544        6,138        277,682   

Total

     3,008,765        81,091        3,089,856        2,465,130        81,091        2,546,221   

NON–CURRENT LIABILITIES:

            

Accumulated deferred income taxes

            

and taxes accrued

     5,451,700        98,884        5,550,584        5,820,700        98,884        5,919,584   

Accumulated deferred investment tax credits

     358,550        3,157        361,707        358,550        3,157        361,707   

Obligations under capital leases

     188,033        -        188,033        188,033        -        188,033   

Other regulatory liabilities

     449,237        -        449,237        449,237        -        449,237   

Decommissioning and asset retirement cost liabilities

     1,249,482        2,591        1,252,073        2,023,846        2,591        2,026,437   

Transition to competition

     79,098        -        79,098        79,098        -        79,098   

Accumulated provisions

     81,053        8,384        89,437        88,902        8,384        97,286   

Pension and other postretirement liabilities

     1,125,707        60,034        1,185,741        1,410,433        60,034        1,470,467   

Long-term debt

     8,560,534        226,619        8,787,153        8,798,087        226,619        9,024,706   

Preferred stock with sinking fund

     10,500        -        10,500        10,500        -        10,500   

Other

     1,173,844        2,750        1,176,594        847,415        2,750        850,165   

Total

     18,727,738        402,419        19,130,157        20,074,801        402,419        20,477,220   

Commitments and Contingencies

            

Subsidiaries preferred stock without sinking fund

     310,751        19,780        330,531        244,913        19,780        264,693   

EQUITY:

            

Common shareholders' equity:

            

Common stock, $.01 par value,

            

authorized 500,000,000 shares; issued

            

248,174,087 shares in 2006

     2,228,350        -        2,228,350        2,482        -        2,482   

Paid–in capital

     6,668,007        -        6,668,007        4,827,265        -        4,827,265   

Retained earnings

     5,592,532        -        5,592,532        6,113,042        -        6,113,042   

Accumulated other comprehensive loss

     (82,917     -        (82,917     (100,512     -        (100,512

Less – treasury stock, at cost

            

(45,506,311 shares in 2006)

     2,764,390        -        2,764,390        2,644,390        -        2,644,390   

Total common shareholders' equity

     11,641,582        -        11,641,582        8,197,887        -        8,197,887   

Subsidiaries preferred stock without sinking fund

     -        -        -        100,000        -        100,000   

Total

     11,641,582        -        11,641,582        8,297,887        -        8,297,887   

TOTAL LIABILITIES AND EQUITY

   $ 33,688,836      $ 503,290      $ 34,192,126      $ 31,082,731      $ 503,290      $ 31,586,021   

*Adjustment to reflect reconsolidation of Entergy New Orleans, Inc.

Totals may not foot due to rounding.

Certain prior year data has been reclassified to conform with current year presentation.

 

59


REG G RECONCILIATIONS

PRO FORMA FINANCIAL RESULTS (Reflects Reconsolidation of Entergy New Orleans) (unaudited)

 

RECONCILIATION OF GAAP TO NON-GAAP

2006 PRO FORMA STATEMENT OF CASH FLOW

   CONSOLIDATED  
In thousands, for the year ended December 31, 2006.    GAAP     ENOI
ADJUSTMENT*
    PRO
FORMA
 

OPERATING ACTIVITIES:

      

Consolidated net income

   $ 1,160,385      $ -      $ 1,160,385   

Adjustments to reconcile consolidated net income to net cash flow provided by operating activities:

      

Depreciation, amortization, and decommissioning, including nuclear fuel amortization

     1,143,082        31,634        1,174,716   

Deferred income taxes, investment tax credits, and non-current taxes accrued

     738,643        54,395        793,038   

Changes in working capital:

      

Receivables

     408,042        (1,817     406,225   

Fuel inventory

     13,097        3,007        16,104   

Accounts payable

     (83,884     10,855        (73,029

Prepaid taxes and taxes accrued

     (835     2,464        1,629   

Interest accrued

     5,975        15,337        21,312   

Deferred fuel

     582,947        11,597        594,544   

Other working capital accounts

     64,479        (1,447     63,032   

Changes in provisions for estimated losses

     39,822        496        40,318   

Changes in other regulatory assets

     (454,458     (55,607     (510,065

Changes in pensions and other postretirement liabilities

     333,381        34,001        367,382   

Other

     (502,837     (11,087     (513,924

Net cash flow provided by operating activities

     3,447,839        93,828        3,541,667   

INVESTING ACTIVITIES:

      

Construction / capital expenditures

     (1,633,268     (80,792     (1,714,060

Allowance for equity funds used during construction

     39,894        3,078        42,972   

Nuclear fuel purchases

     (326,248     -        (326,248

Proceeds from sale / leaseback of nuclear fuel

     135,190        -        135,190   

Proceeds from sale of assets and businesses

     77,159        -        77,159   

Payment for purchase of plant

     (88,199     -        (88,199

Insurance proceeds received for property damages

     18,828        4,664        23,492   

Decrease in other investments

     (6,353     (36,458     (42,811

Proceeds from nuclear decommissioning trust fund sales

     777,584        -        777,584   

Investment in nuclear decommissioning trust funds

     (884,123     -        (884,123

Other regulatory investments

     (38,037     -        (38,037

Net cash flow used in investing activities

     (1,927,573     (109,508     (2,037,081

FINANCING ACTIVITIES:

      

Proceeds from the issuance of:

      

Long-term debt

     1,837,713        (6     1,837,707   

Preferred equity

     73,354        -        73,354   

Common stock and treasury stock

     70,455        -        70,455   

Retirement of long-term debt

     (1,804,373     -        (1,804,373

Repurchase of common stock

     (584,193     -        (584,193

Redemption of preferred stock

     (183,881     -        (183,881

Changes in credit borrowings – net

     (15,000     (15,000     (30,000

Dividends paid:

         -   

Common stock

     (448,954     -        (448,954

Preferred equity

     (28,848     (277     (29,125

Net cash flow used in financing activities

     (1,083,727     (15,283     (1,099,010

Effect of exchange rates on cash and cash equivalents

     (3,207     -        (3,207

Net increase (decrease) in cash and cash equivalents

     433,332        (30,963     402,369   

Cash and cash equivalents at beginning of period

     582,820        48,056        630,876   

Cash and cash equivalents at end of period

   $ 1,016,152      $ 17,093      $ 1,033,245   

SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:

      

Cash paid (received) during the period for:

      

Interest – net of amount capitalized

   $ 514,189      $ -      $ 514,189   

Income taxes

   $ (147,435   $ (57,193   $ (204,628

*Adjustment to reflect reconsolidation of Entergy New Orleans, Inc.

Totals may not foot due to rounding.

Certain prior year data has been reclassified to conform with current year presentation.

 

60


REG G RECONCILIATIONS

PRO FORMA FINANCIAL RESULTS (Reflects Jurisdictional Split of Entergy Gulf States, Inc.) (unaudited)

 

RECONCILIATION OF GAAP TO NON-GAAP

2007 PRO FORMA INCOME STATEMENT

 

In thousands, for the year ended December 31, 2007.

  

ENTERGY GULF STATES
LOUISIANA

GAAP

    ADJUSTMENT*    

ENTERGY GULF STATES
LOUISIANA

PRO FORMA

 

OPERATING REVENUES:

      

Electric

     $ 3,448,008        $(1,238,442)        $ 2,209,566   

Natural gas

     86,604        -        86,604   

Total

     3,534,612        (1,238,442     2,296,170   

OPERATING EXPENSES:

      

Operating and maintenance:

      

Fuel, fuel-related expenses, and gas purchased for resale

     867,081        (546,413     320,668   

Purchased power

     1,339,986        (232,938     1,107,048   

Nuclear refueling outage expenses

     12,212        -        12,212   

Other operation and maintenance

     548,999        (179,119     369,880   

Decommissioning

     11,728        (173     11,555   

Taxes other than income taxes

     132,489        (50,615     81,874   

Depreciation and amortization

     208,648        (68,172     140,476   

Other regulatory charges (credits) – net

     29,923        (16,808     13,115   

Total

     3,151,066        (1,094,238     2,056,828   

OPERATING INCOME

     383,546        (144,204     239,342   

OTHER INCOME:

      

Allowance for equity funds used during construction

     11,666        (3,295     8,371   

Interest and dividend income

     75,425        28,715        104,140   

Miscellaneous – net

     1,724        600        2,324   

Total

     88,815        26,020        114,835   

INTEREST AND OTHER CHARGES:

      

Interest on long-term debt

     149,464        (14,231     135,233   

Other interest – net

     13,945        (10,907     3,038   

Allowance for borrowed funds used during construction

     (7,528     2,126        (5,402

Total

     155,881        (23,012     132,869   

INCOME BEFORE INCOME TAXES

     316,480        (95,172     221,308   

Income taxes

     123,701        (36,249     87,452   

NET INCOME

     192,779        (58,923     133,856   

Preferred distribution requirements and other

     3,968        -        3,968   

EARNINGS APPLICABLE TO COMMON EQUITY

     $   188,811        $    (58,923)        $   129,888   

*Adjustment to reflect as if the transactions implementing the Entergy Gulf States, Inc. jurisdictional split had occurred as of January 1, 2007.

 

61


REG G RECONCILIATIONS

CONSOLIDATED FINANCIAL MEASURES – RECONCILIATION OF GAAP TO NON-GAAP MEASURES

2006-2010

 

($ millions)    2010     2009     2008     2007     2006(a)   

As-Reported Net Income (A)

     1,250        1,231        1,221        1,135        1,133   

Preferred dividends

     20        20        20        25        28   

Tax-effected interest expense

     354        351        374        392        339   

As-Reported Net Income including preferred dividends and tax-effected interest expense (B)

     1,624        1,602        1,615        1,552        1,499   

Special items (C)

     (82     (71     (55     (32     135   

Operational earnings including preferred dividends and tax-effected interest expense (B-C)

     1,706        1,673        1,670        1,584        1,364   

Operational earnings (A-C)

     1,332        1,302        1,276        1,167        998   

Average invested capital (D)

     20,781        20,748        19,927        18,721        17,688   

Average common equity (E)

     8,555        8,290        7,915        8,030        7,970   

Operating revenues (F)

     11,488        10,746        13,094        11,484        10,932   

Gross debt (G)

     11,816        12,014        12,279        11,123        9,356   

Less securitization debt (H)

     931        838        310        330        —     

Gross debt, excluding securitization debt (G-H)

     10,885        11,176        11,969        10,793        9,356   

Less cash and cash equivalents (I)

     1,294        1,710        1,920        1,254        1,016   

Net debt, excluding securitization debt (G-H-I)

     9,591        9,466        10,049        9,539        8,340   

Total capitalization (J)

     20,623        20,939        20,557        19,297        17,899   

Less securitization debt (K)

     931        838        310        330        —     

Total capitalization, excluding securitization debt (J-K)

     19,692        20,101        20,247        18,967        17,899   

Less cash and cash equivalents (L)

     1,294        1,710        1,920        1,254        1,016   

Net capitalization, excluding securitization debt (J-K-L)

     18,398        18,391        18,327        17,713        16,883   

Off-balance sheet liabilities (M)

     653        646        574        658        665   

Revolver capacity (N)

     2,354        1,464        645        1,730        2,770   

Gross liquidity (I+N)

     3,648        3,174        2,565        2,984        3,786   

($ per share)

          

As-Reported earnings per share (O)

     6.66        6.30        6.20        5.60        5.36   

Operational earnings per share (P)

     7.10        6.67        6.51        5.76        4.72   

Common dividend paid per share (Q)

     3.24        3.00        3.00        2.58        2.16   

Year-end closing market price per share of common stock (R)

     70.83        81.84        83.13        119.52        92.32   

(%)

          

Return on average invested capital – As-Reported (B/D)

     7.8        7.7        8.1        8.3        8.5   

Return on average invested capital – Operational ((B-C)/D)

     8.2        8.1        8.4        8.5        7.7   

Return on average common equity – As-Reported (A/E)

     14.6        14.9        15.4        14.1        14.2   

Return on average common equity – Operational ((A-C)/E)

     15.6        15.7        16.1        14.5        12.5   

Net margin – As-Reported (A/F)

     10.9        11.5        9.3        9.9        10.4   

Net margin – Operational ((A-C)/F)

     11.6        12.1        9.7        10.2        9.1   

Debt to capital ratio (G/J)

     57.3        57.4        59.7        57.6        52.3   

Debt to capital ratio, excluding securitization debt ((G-H)/(J-K))

     55.3        55.6        59.1        56.9        52.3   

Net debt to net capital ratio, excluding securitization debt ((G-H-I)/(J-K-L))

     52.1        51.5        54.8        53.9        49.4   

Net debt to net capital ratio including off-balance sheet liabilities, excluding securitization debt ((G-H-I+M)/(J-K-L+M))

     53.8        53.1        56.2        55.5        51.3   

Common dividend payout ratio – As-Reported (Q/O)

     49        48        48        46        40   

Common dividend payout ratio – Operational (Q/P)

     46        45        46        45        46   

(ratio)

          

Price to earnings ratio – As-Reported (R/O)

     10.64        12.99        13.41        21.34        17.24   

Price to earnings ratio – Operational (R/P)

     9.98        12.27        12.77        20.75        19.56   

(a) 2006 reflects deconsolidation of Entergy New Orleans, Inc.

Calculations may differ due to rounding.

 

62


REG G RECONCILIATIONS

CONSOLIDATED FINANCIAL MEASURES – RECONCILIATION OF GAAP TO NON-GAAP MEASURES

1Q09-4Q10

 

($ millions)    1Q10     2Q10     3Q10     4Q10     1Q09     2Q09     3Q09     4Q09  

For the quarter:

                

As-Reported Net Income (A)

     213.8        315.3        492.9        228.3        235.3        226.8        455.2        313.8   

Less special items (B)

     (39.9     (10.5     (25.2     (6.7     (17.2     (17.2     (15.5     (21.1

Operational earnings (A-B)

     253.7        325.7        518.1        235.0        252.5        244.0        470.7        334.9   

As-Reported Net Income rolling 12 months (C)

     1,210        1,298        1,336        1,250        1,147        1,103        1,088        1,231   

Preferred dividends

     20        20        20        20        20        20        20        20   

Tax-effected interest expense

     372        368        358        354        366        368        361        351   

As-Reported Net Income, rolling 12 months including preferred dividends and tax-effected interest expense (D)

     1,602        1,686        1,714        1,624        1,533        1,491        1,469        1,602   

Special items in prior quarters

     (53     (76     (71     (75     (55     (54     (54     (49

Special items in current quarter

                

Parent & Other

                

Non-utility nuclear spin-off expenses

     14        4        -            -            (11     (2     (5     (9

Entergy Wholesale Commodities

                

Non-utility nuclear spin-off dis-synergies

     (54     (15     (25     (7     (7     (15     (10     (12

Total special items (E)

     (94     (87     (96     (82     (72     (71     (69     (71

Operational earnings, rolling 12 months including preferred dividends and tax-effected interest expense (D-E)

     1,697        1,773        1,810        1,706        1,605        1,562        1,538        1,673   

Operational earnings, rolling 12 months (C-E)

     1,305        1,385        1,432        1,332        1,219        1,174        1,157        1,302   

Average invested capital (F)

     21,149        20,761        20,802        20,781        20,126        19,995        20,629        20,748   

Average common equity (G)

     8,745        8,769        8,608        8,555        8,152        8,045        8,230        8,290   

Operating revenues, rolling 12 months (H)

     10,716        11,058        11,453        11,488        13,018        12,275        11,248        10,746   

Gross debt (I)

     12,152        11,853        12,247        11,816        12,034        11,510        11,522        12,014   

Less securitization debt (J)

     838        829        940        931        310        301        301        838   

Gross debt, excluding securitization debt (I-J)

     11,314        11,024        11,307        10,885        11,724        11,209        11,221        11,176   

Less cash and cash equivalents (K)

     1,657        1,336        1,931        1,294        1,803        1,281        1,131        1,710   

Net debt, excluding securitization debt (I-J-K)

     9,657        9,688        9,376        9,591        9,921        9,928        10,090        9,466   

Total capitalization (L)

     21,322        20,935        21,290        20,623        20,975        20,588        20,315        20,939   

Less securitization debt (M)

     838        829        940        931        310        301        301        838   

Total capitalization, excluding securitization debt (L-M)

     20,484        20,106        20,350        19,692        20,665        20,287        20,014        20,101   

Less cash and cash equivalents (N)

     1,657        1,336        1,931        1,294        1,803        1,281        1,131        1,710   

Net capitalization, excluding securitization debt (L-M-N)

     18,827        18,770        18,419        18,398        18,862        19,006        18,883        18,391   

Off-balance sheet liabilities (O)

     644        641        638        653        573        569        567        646   

Revolver capacity (P)

     1,417        1,338        2,216        2,354        725        1,585        1,647        1,464   

Gross liquidity (K+P)

     3,074        2,674        4,147        3,648        2,528        2,866        2,778        3,174   

(%)

                

Return on average invested capital – As-Reported (D/F)

     7.6        8.1        8.2        7.8        7.6        7.5        7.1        7.7   

Return on average invested capital – Operational ((D-E)/F)

     8.0        8.5        8.7        8.2        8.0        7.8        7.5        8.1   

Return on average common equity – As-Reported (C/G)

     13.8        14.8        15.5        14.6        14.1        13.7        13.2        14.9   

Return on average common equity – Operational ((C-E)/G)

     14.9        15.8        16.6        15.6        15.0        14.6        14.1        15.7   

Net margin – As-Reported (C/H)

     11.3        11.7        11.7        10.9        8.8        9.0        9.7        11.5   

Net margin – Operational ((C-E)/H)

     12.2        12.5        12.5        11.6        9.4        9.6        10.3        12.1   

Debt to capital ratio (I/L)

     57.0        56.6        57.5        57.3        57.4        55.9        56.7        57.4   

Debt to capital ratio, excluding securitization debt ((I-J)/(L-M))

     55.2        54.8        55.6        55.3        56.7        55.3        56.1        55.6   

Net debt to net capital ratio,
excluding securitization debt ((I-J-K)/(L-M-N))

     51.3        51.6        50.9        52.1        52.6        52.2        53.4        51.5   

Net debt to net capital including off-balance
sheet liabilities, excluding securitization debt
((I-J-K+O)/(L-M-N+O))

     52.9        53.2        52.5        53.8        54.0        53.6        54.8        53.1   

Calculations may differ due to rounding.

 

63


REG G RECONCILIATIONS

UTILITY FINANCIAL MEASURES – RECONCILIATION OF GAAP TO NON-GAAP MEASURES

2006-2010

 

($ millions)

     2010         2009         2008         2007        2006 (a) 

As-Reported Net Income (A)

     812.4         691.6         587.8         682.7        691.2   

Preferred dividends

     17.3         17.3         17.3         21.7        24.4   

Tax-effected interest expense

     303.4         284.3         261.6         259.8        246.8   

As-Reported Net Income including preferred dividends and tax-effected interest expense (B)

     1,133.2         993.3         866.7         964.2        962.3   

Utility special items

             

Nuclear alignment

     -         -         -         (13.7     -   

ENOI Results

     -         -         -         -        4.1   

Total special items (C)

     -         -         -         (13.7     4.1   

Operational earnings including preferred dividends and tax-effected interest expense (B-C)

     1,133.2         993.3         866.7         977.9        958.2   

Operational earnings (A-C)

     812.4         691.6         587.8         696.4        687.1   

Average invested capital (D)

     16,412         15,580         14,441         13,903        13,254   

Average common equity (E)

     7,109         6,828         6,618         6,440        6,132   

Gross debt (F)

     8,937         9,107         7,836         7,249        6,786   

Less securitization debt (G)

     931         838         310         330        -   

Gross debt, excluding securitization debt (F-G)

     8,006         8,269         7,526         6,919        6,786   

Less cash and cash equivalents (H)

     822         1,239         566         801        564   

Net debt, excluding securitization debt (F-G-H)

     7,185         7,030         6,960         6,118        6,222   

Total capitalization (I)

     16,457         16,367         14,794         14,088        13,266   

Less securitization debt (J)

     931         838         310         330        -   

Total capitalization, excluding securitization debt (I-J)

     15,526         15,529         14,484         13,758        13,266   

Less cash and cash equivalents (K)

     822         1,239         566         801        564   

Net capitalization, excluding securitization debt (I-J-K)

     14,704         14,290         13,918         12,957        12,702   

(%)

             

Return on average invested capital – As-Reported (B/D)

     6.9         6.4         6.0         6.9        7.2   

Return on average invested capital – Operational ((B-C)/D)

     6.9         6.4         6.0         7.0        7.2   

Return on average common equity – As-Reported (A/E)

     11.4         10.1         8.9         10.6        11.3   

Return on average common equity – Operational ((A-C)/E)

     11.4         10.1         8.9         10.8        11.2   

Debt to capital ratio (F/I)

     54.3         55.6         53.0         51.5        51.3   

Debt to capital ratio, excluding securitization debt ((F-G)/(I-J))

     51.6         53.2         52.0         50.3        51.3   

Net debt to net capital ratio, excluding securitization debt ((F-G-H)/(I-J-K))

     48.9         49.2         50.0         47.2        49.1   

(a) 2006 reflects deconsolidation of Entergy New Orleans, Inc.

Calculations may differ due to rounding.

 

64


REG G RECONCILIATIONS

UTILITY FINANCIAL MEASURES – RECONCILIATION OF GAAP TO NON-GAAP MEASURES

1Q09-4Q10

 

($ millions)

     1Q10         2Q10         3Q10         4Q10         1Q09         2Q09         3Q09         4Q09   

As-Reported Net Income (A)

     138.6         225.8         333.6         114.3         111.6         147.2         294.8         137.9   

Less special items (B)

     -         -         -         -         -         -         -         -   

Operational earnings (A-B)

     138.6         225.8         333.6         114.3         111.6         147.2         294.8         137.9   

As-Reported Net Income-rolling 12 months (C)

     718.6         797.2         836.0         812.4         582.3         569.9         606.8         691.6   

Preferred dividends

     17.3         17.3         17.3         17.3         17.3         17.3         17.3         17.3   

Tax-effected interest expense

     294.2         304.0         303.6         303.4         265.0         273.7         278.7         284.3   

As-Reported Net Income, rolling 12 months including preferred dividends and tax-effected interest expense (D)

     1,030.1         1,118.5         1,157.0         1,133.2         864.6         860.9         902.8         993.3   

Special items in prior quarters

     -         -         -         -         -         -         -         -   

Special items in current quarter

     -         -         -         -         -         -         -         -   

Total special items (E)

     -         -         -         -         -         -         -         -   

Operational earnings, rolling 12 months including preferred dividends and tax-effected interest expense (D-E)

     1,030.1         1,118.5         1,157.0         1,133.2         864.6         860.9         902.8         993.3   

Operational earnings, rolling 12 months (C-E)

     718.6         797.2         836.0         812.4         582.3         569.9         606.8         691.6   

Average invested capital (F)

     15,730         15,858         16,040         16,412         14,500         14,835         15,391         15,580   

Average common equity (G)

     6,880         6,977         7,080         7,109         6,609         6,718         6,931         6,828   

Gross debt (H)

     9,197         8,984         9,071         8,937         7,943         8,216         8,289         9,107   

Less securitization debt (I)

     838         829         940         931         310         301         301         838   

Gross debt, excluding securitization debt (H-I)

     8,358         8,155         8,131         8,006         7,633         7,915         7,988         8,269   

Less cash and cash equivalents (J)

     1,039         990         1,055         822         490         621         881         1,239   

Net debt, excluding securitization debt (H-I-J)

     7,320         7,166         7,075         7,185         7,143         7,294         7,107         7,030   

Total capitalization (K)

     16,481         16,360         16,481         16,457         14,980         15,355         15,599         16,367   

Less securitization debt (L)

     838         829         940         931         310         301         301         838   

Total capitalization, excluding securitization debt (K-L)

     15,642         15,531         15,541         15,526         14,670         15,054         15,298         15,529   

Less cash and cash equivalents (M)

     1,039         990         1,055         822         490         621         881         1,239   

Net capitalization, excluding securitization debt (K-L-M)

     14,603         14,542         14,486         14,704         14,180         14,433         14,417         14,290   

(%)

                       

Return on average invested capital –

                       

As-Reported (D/F)

     6.5         7.1         7.2         6.9         6.0         5.8         5.9         6.4   

Return on average invested capital –

                       

Operational ((D-E)/F)

     6.5         7.1         7.2         6.9         6.0         5.8         5.9         6.4   

Return on average common equity –

                       

As-Reported (C/G)

     10.4         11.4         11.8         11.4         8.8         8.5         8.8         10.1   

Return on average common equity –

                       

Operational ((C-E)/G)

     10.4         11.4         11.8         11.4         8.8         8.5         8.8         10.1   

Debt to capital ratio (H/K)

     55.8         54.9         55.0         54.3         53.0         53.5         53.1         55.6   

Debt to capital ratio, excluding securitization debt ((H-I)/(K-L))

     53.4         52.5         52.3         51.6         52.0         52.6         52.2         53.2   

Net debt to net capital ratio, excluding securitization debt
((H-I-J)/(K-L-M))

     50.1         49.3         48.8         48.9         50.4         50.5         49.3         49.2   

Calculations may differ due to rounding.

 

65


REG G RECONCILIATIONS

ENTERGY ARKANSAS FINANCIAL MEASURES – RECONCILIATION OF GAAP TO NON-GAAP MEASURES

2006-2010

 

($ millions)    2010      2009      2008      2007     2006  

As-Reported Earnings (A)

     165.7         60.0         40.3         132.2        165.6   

Preferred dividends

     6.9         6.9         6.9         6.9        7.6   

Tax-effected interest expense

     54.9         54.9         52.0         53.4        50.8   
             

As-Reported Earnings including preferred dividends and tax-effected interest expense (B)

     227.6         121.8         99.2         192.5        224.0   

Special items

             

Nuclear Alignment

     -         -         -         (5.9     -   

Total special items (C)

     -         -         -         (5.9     -   

Operational earnings including preferred dividends and tax-effected interest expense (B-C)

     227.6         121.8         99.2         198.4        224.0   

Operational earnings (A-C)

     165.7         60.0         40.3         138.1        165.6   

Average invested capital (D)

     3,385         3,291         3,102         2,965        2,967   

Average invested capital, excluding securitization (E)

     3,323         3,291         3,102         2,965        2,967   

Average common equity (F)

     1,408         1,406         1,392         1,409        1,432   

Gross debt (G)

     1,928         1,793         1,745         1,442        1,436   

Less securitization debt (H)

     124         -         -         -        -   

Gross debt, excluding securitization debt (G-H)

     1,804         1,793         1,745         1,442        1,436   

Less cash and cash equivalents (I)

     106         86         40         0.2        35   

Net debt, excluding securitization debt (G-H-I)

     1,698         1,707         1,705         1,441        1,401   

Total capitalization (J)

     3,448         3,321         3,261         2,942        2,987   

Less securitization debt (K)

     124         -         -         -        -   

Total capitalization, excluding securitization debt (J-K)

     3,324         3,321         3,261         2,942        2,987   

Less cash and cash equivalents (L)

     106         86         40         0.2        35   

Net capitalization, excluding securitization debt (J-K-L)

     3,218         3,235         3,221         2,942        2,952   

(%)

             

Return on average invested capital – As-Reported (B/D)

     6.7         3.7         3.2         6.5        7.6   

Return on average invested capital – Operational ((B-C)/E)

     6.8         3.7         3.2         6.7        7.6   

Return on average common equity – As-Reported (A/F)

     11.8         4.3         2.9         9.4        11.6   

Return on average common equity – Operational ((A-C)/F)

     11.8         4.3         2.9         9.8        11.6   

Debt to capital ratio (G/J)

     55.9         54.0         53.5         49.0        48.1   

Debt to capital ratio, excluding securitization debt ((G-H)/(J-K))

     54.3         54.0         53.5         49.0        48.1   

Net debt to net capital ratio, excluding securitization debt ((G-H-I)/(J-K-L))

     52.8         52.8         52.9         49.0        47.5   

ENTERGY GULF STATES FINANCIAL MEASURES – RECONCILIATION OF GAAP TO NON-GAAP MEASURES

2006

 

($ millions)    2006  

As-Reported Earnings (A)

     208.0   

Preferred dividends

     4.0   

Tax-effected interest expense

     88.0   

As-Reported Earnings including preferred dividends and tax-effected interest expense (B)

     300.0   

Special items

  
     -   

Total special items (C)

     -   

Operational earnings including preferred dividends and tax-effected interest expense (B-C)

     300.0   

Operational earnings (A-C)

     208.0   

Average invested capital (D)

     4,699   

Average common equity (E)

     2,217   

Gross debt (F)

     2,442   

Less cash and cash equivalents (G)

     180   

Net debt (F-G)

     2,262   

Total capitalization (H)

     4,695   

Less cash and cash equivalents (I)

     180   

Net capitalization (H-I)

     4,515   

(%)

  

Return on average invested capital – As-Reported (B/D)

     6.4   

Return on average invested capital – Operational ((B-C)/D)

     6.4   

Return on average common equity – As-Reported (A/E)

     9.4   

Return on average common equity – Operational ((A-C)/E)

     9.4   

Debt to capital ratio (F/H)

     52.0   

Net debt to net capital ratio ((F-G)/(H-I))

     50.1   

Calculations may differ due to rounding.

  

 

66


REG G RECONCILIATIONS

ENTERGY GULF STATES LOUISIANA FINANCIAL MEASURES – RECONCILIATION OF GAAP TO NON-GAAP MEASURES

2007-2010

 

($ millions)    2010      2009      2008      2007      2006

As-Reported Earnings (A)

     189.9         152.2         143.9         129.9(a)       REFER TO
PAGE 66

Preferred dividends

     0.8         0.8         0.8         4.0(a)      

Tax-effected interest expense

     60.2         70.7         78.1         81.8(a)      

As-Reported Earnings including preferred dividends and tax-effected interest expense (B)

     251.0         223.8         222.8         215.7      

 

Special items

              

Nuclear Alignment

     -         -         -         (3.6)      

Total special items (C)

     -         -         -         (3.6)      

 

Operational earnings including preferred dividends and tax-effected interest expense (B-C)

     251.0         223.8         222.8         219.3      

Operational earnings (A-C)

     189.9         152.2         143.9         133.5      

Average invested capital (D)

     3,159         3,372         3,640         3,186      

Average invested capital, excluding assumption debt (E)

     3,075         2,904         2,715         2,646      

Average common equity (F)

     1,465         1,377         1,306         1,254(b)      

 

Gross debt (G)

     1,584         1,783         2,188         2,460      

Less assumption debt (H)

     -         168         770         1,079      

Gross debt, excluding assumption debt (G-H)

     1,584         1,615         1,418         1,381      

Less cash and cash equivalents (I)

     155         144         49         108      

Net debt, excluding assumption debt (G-H-I)

     1,429         1,471         1,369         1,273      

 

Total capitalization (J)

     3,094         3,225         3,520         3,760      

Less assumption debt (K)

     -         168         770         1,079      

Total capitalization, excluding assumption debt (J-K)

     3,094         3,057         2,750         2,681      

Less cash and cash equivalents (L)

     155         144         49         108      

Net capitalization, excluding assumption debt (J-K-L)

     2,938         2,913         2,701         2,573      

 

(%)

              

Return on average invested capital – As-Reported (B/D)

     7.9         6.6         6.1         6.8      

Return on average invested capital – Operational ((B-C)/E)

     8.2         7.7         8.2         8.3      

Return on average common equity – As-Reported (A/F)

     13.0         11.1         11.0         10.4      

Return on average common equity – Operational ((A-C)/F)

     13.0         11.1         11.0         10.6      

Debt to capital ratio (G/J)

     51.2         55.3         62.2         65.4      

Debt to capital ratio, excluding assumption debt ((G-H)/(J-K))

     51.2         52.8         51.6         51.5      

Net debt to net capital ratio, excluding assumption debt ((G-H-I)/(J-K-L))

     48.6         50.5         50.7         49.5      

ENTERGY TEXAS – RECONCILIATION OF GAAP TO NON-GAAP MEASURES

2007-2010

 

($ millions)    2010      2009      2008      2007      2006

As-Reported Net Income (A)

     66.2         63.8         57.9         58.9       REFER TO
PAGE 66

Preferred dividends

     -         -         -         -      

Tax-effected interest expense

     56.5         63.9         48.0         51.2      

As-Reported Net Income including preferred dividends and tax-effected interest expense (B)

     122.7         127.7         105.9         110.1      

 

Special items

     -         -         -         -      

 

Total special items (C)

     -         -         -         -      

 

Operational earnings including preferred dividends and tax-effected interest expense (B-C)

     122.7         127.7         105.9         110.1      

Operational earnings (A-C)

     66.2         63.8         57.9         58.9      

Average invested capital (D)

     2,493         2,374         2,331         2,245      

Average invested capital, excluding securitization and equity infusion from parent (E)

     1,670         1,799         1,936         1,931      

Average common equity (F)

     834         872         952         996      

Average common equity, excluding equity infusion from parent returned beginning of 08 (G)

     834         872         877         846      

 

Gross debt (H)

     1,659         1,658         1,345         1,413      

Less securitization debt (I)

     807         838         310         330      

Gross debt, excluding securitization debt (H-I)

     852         820         1,035         1,083      

Less cash and cash equivalents (J)

     35         201         2         297      

Net debt, excluding securitization debt (H-I-J)

     817         619         1,033         786      

 

Total capitalization (K)

     2,484         2,503         2,245         2,417      

Less securitization debt (L)

     807         838         310         330      

Less equity infusion from parent returned beginning of 08 (M)

     -         -         -         150      

Total capitalization, excluding securitization and equity infusion from parent (K-L-M)

     1,676         1,664         1,935         1,937      

Less cash and cash equivalents (N)

     35         201         2         297      

Net capitalization, excluding securitization and equity infusion from parent (K-L-M-N)

     1,641         1,463         1,933         1,640      

 

(%)

              

Return on average invested capital – As-Reported (B/D)

     4.9         5.4         4.5         4.9      

Return on average invested capital – Operational ((B-C)/E)

     7.3         7.1         5.5         5.7      

Return on average common equity – As-Reported (A/F)

     7.9         7.3         6.1         5.9      

Return on average common equity – Operational ((A-C)/G)

     7.9         7.3         6.6         7.0      

Debt to capital ratio (H/K)

     66.8         66.3         59.9         58.5      

Debt to capital ratio, excluding securitization and equity infusion from parent ((H-I)/(K-L-M))

     50.8         49.3         53.5         55.9      

Net debt to net capital ratio, excluding securitization and equity infusion from parent ((H-I-J)/(K-L-M-N))

     49.8         42.3         53.4         47.9      

(a) See page 61 for the Pro Forma EGSL Income Statement.

(b) See page 68 for the Pro Forma EGSL Average Common Equity.

Calculations may differ due to rounding.

 

67


REG G RECONCILIATIONS

ENTERGY GULF STATES AND ENTERGY TEXAS FINANCIAL MEASURES – RECONCILIATION OF GAAP TO NON-GAAP MEASURES

 

EGSL PRO FORMA AVERAGE COMMON EQUITY

2007

($ millions)

  

(D)

EGSI
2006
PER 10-K

   

(E)

 

 

ADJUSTMENTS

   

(D-E)

EGSL

2006
PRO FORMA

 

Shareholders Equity:

      

Preferred membership interests without sinking fund (A)

     47        (1     48   

Members’ equity

     2,225        988        1,238   

Accumulated other comprehensive loss

     (20     -        (20

Total Equity (B)

     2,253        987        1,266   

2006 Pro Forma Total Common Equity (B–A)

         1,218   

2007 Total Common Equity (C)

         1,290   

2007 Average Common Equity ((C)+(B–A))/2

                     1,254   

 

EGSL / ETI AVERAGE INVESTED CAPITAL AND RETURN ON AVERAGE INVESTED CAPITAL         2007 PRO FORMA  
($ millions)         ETI      EGSL  
        

As-Reported Net Income (A)

        58.9         129.9 (a) 

Preferred dividends

        -         4.0 (a) 

Tax-effected interest expense

          51.2         81.8 (a) 

As-Reported Net Income including preferred dividends and tax-effected interest expense (B)

        110.1         215.7   

Total Special Items (C)

          -         (3.6

Operational earnings including preferred dividends and tax-effected interest expense (B-C)

        110.1         219.3   

Average Invested Capital (D)

        2,245         3,186   

Less Average Securitization Debt (E)

        165         -   

Less Average Equity Infusion from Parent (F)

        150         -   

Less Average Assumption Debt (G)

          -         540   

Adjusted Average Invested Capital (D-E-F-G)

        1,931         2,646   

ROIC – As-Reported (B/D)

        4.9%         6.8%   

ROIC – Operational ((B-C)/(D-E-F-G)

          5.7%         8.3%   

 

ETI AVERAGE COMMON EQUITY AND RETURN ON AVERAGE COMMON EQUITY                  
($ millions)    2008          2007 PRO FORMA  

As-Reported Net Income (A)

     57.9           58.9   

Total Special Items (B)

     -             -   

Operational Earnings (A–B)

     57.9           58.9   

Average Common Equity (C)

     952.2           996.1   

Less Average Equity Infusion from Parent

     75.0             150.0   

Adjusted Average Common Equity (D)

     877.2           846.1   

ROE – As-Reported (A/C)

     6.1        5.9%   

ROE – Operational ((A–B)/D)

     6.6          7.0%   

 

EGSL / ETI DEBT TO CAPITAL RATIO         2007 PRO FORMA  
($ millions)          ETI      EGSL  

Currently maturing long-term debt

        309         675   

Notes Payable

        -         -   

Obligations under capital leases – current

        -         29   

Obligations under capital leases – non-current

        -         82   

Long-term debt

          1,104         1,674   

Total debt before adjustments (A)

        1,413         2,460   

Less debt assumption by ETI (EGSL) (B)

        -         1,079   

Less securitization debt (ETI) (C)

          330         -   

Adjusted total debt (A-B-C)

        1,083         1,381   

Shareholders’ equity (D)

        1,004         1,290   

Less return of parent equity infusion in beginning of 08

          150         -   

Adjusted Common Equity (E)

        854         1,290   

Preferred membership interests without sinking fund (F)

        -         10   

Adjusted total capital (A-B-C)+(E+F)

        1,937         2,681   

Adjusted Debt / Capital Ratio (A-B-C)/((A-B-C)+(E+F))

          55.9%         51.5%   

 

EGSL / ETI NET DEBT TO NET CAPITAL RATIO         2007 PRO FORMA  
($ millions)          ETI      EGSL  
        

Currently maturing long-term debt

        309         675   

Notes Payable

        -         -   

Obligations under capital leases – current

        -         29   

Obligations under capital leases – non-current

        -         82   

Long-term debt

          1,104         1,674   

Total debt before adjustments (A)

        1,413         2,460   

Less debt assumption by ETI (EGSL) (B)

        -         1,079   

Less securitization debt (ETI) (C)

          330         -   

Adjusted total debt (A-B-C)

        1,083         1,381   

Less cash and cash equivalents (D)

          297         108   

Net Debt (A-B-C-D)

        786         1,273   

Shareholders’ equity (E)

        1,004         1,290   

Less return of parent equity infusion in beginning of 08

          150         -   

Adjusted Common Equity (F)

        854         1,290   

Preferred membership interests without sinking fund (G)

        -         10   

Adjusted total capital (A-B-C)+(F+G)

        1,937         2,681   

Less cash and cash equivalents (D)

          297         108   

Net Capitalization (A-B-C)+(F+G)-(D)

        1,640         2,573   

Adjusted Net Debt / Net Capital Ratio (A-B-C-D)/((A-B-C)+(F+G)-(D))

          47.9%         49.5%   

(a) See page 61 for the Pro Forma EGSL Income Statement.

Calculations may differ due to rounding.

 

68


REG G RECONCILIATIONS

ENTERGY GULF STATES AND ENTERGY TEXAS FINANCIAL MEASURES – RECONCILIATION OF GAAP TO NON-GAAP MEASURES (continued)

EGSL PRO FORMA CASH FLOW INTEREST COVERAGE

2007

 

     (A)     (B)     (A-B)  
     EGSL(a)     ETI     EGSL  
($ thousands)    PER 2007 10-K     PER FORM 10     PRO FORMA  

Net Income

     192,779        58,921        133,858   

Adjustments to reconcile net income to net cash flow provided by operating activities:

      

Reserve for regulatory adjustments

     363        (363     726   

Other regulatory charges (credits) – net

     29,923        16,808        13,115   

Depreciation, amortization, and decommissioning

     220,376        68,345        152,031   

Deferred income taxes, investment tax credits, and non-current taxes accrued

     98,734        218,873        (120,139

Changes in working capital:

      

Receivables

     (261,538     (230,481     (31,057

Fuel inventory

     (18,377     (10,939     (7,438

Accounts payable

     38,685        (1,328     40,013   

Taxes accrued

     (27,781     4,936        (32,717

Interest accrued

     22,963        10,030        12,933   

Deferred fuel costs

     35,363        21,619        13,744   

Other working capital accounts

     197,802        86,598        111,204   

Provision for estimated losses and reserves

     (91,241     (568     (90,673

Changes in other regulatory assets

     116,317        (21,038     137,355   

Other

     6,372        (45,422     51,794   

Net Cash Flow from Operating Activities

     560,740        175,991        384,749   

EGSL Pro Forma Net Cash Flow from Operating Activities

       (C     384,749   

Cash Paid During Period for Interest – net of amount capitalized

       (D     131,280   

Operating Cash Flow before Interest Payments

       (C+D     516,029   

Interest and Other Charges

       (E     132,869 (a) 

Pro Forma Cash Flow Interest Coverage

             ((C+D)/E     3.9   
(a) Entergy Gulf States Louisiana, L.L.C. (EGSL) is the successor for financial reporting purposes to Entergy Gulf States, Inc. EGSL’s Cash Flow Statement for the year ended 2007 includes the operations of Entergy Texas, Inc.

ENTERGY LOUISIANA FINANCIAL MEASURES – RECONCILIATION OF GAAP TO NON-GAAP MEASURES

2006-2010

 

($ millions)    2010      2009      2008      2007     2006  

As-Reported Earnings (A)

     224.5         225.9         150.6         136.4        130.7   

Preferred dividends

     7.0         7.0         7.0         7.0        7.0   

Tax-effected interest expense

     62.5         52.7         51.1         48.2        50.5   

As-Reported Earnings including preferred dividends and tax-effected interest expense (B)

     294.0         285.6         208.7         191.5        188.2   

Special items

             

Nuclear alignment

     -         -         -         (2.2     -   

Total special items (C)

     -         -         -         (2.2     -   

Operational earnings including preferred dividends and tax-effected interest expense (B-C)

     294.0         285.6         208.7         193.7        188.2   

Operational earnings (A-C)

     224.5         225.9         150.6         138.6        130.7   

Average invested capital (D)

     3,890         3,491         2,958         2,697        2,562   

Average members’ equity (E)

     1,924         1,710         1,531         1,386        1,212   

Gross debt (F)

     1,830         1,902         1,462         1,192        1,230   

Less cash and cash equivalents (G)

     123         152         139         0.3        3   

Net debt (F-G)

     1,707         1,750         1,323         1,192        1,227   

Total capitalization (H)

     3,967         3,813         3,170         2,746        2,648   

Less cash and cash equivalents (I)

     123         152         139         0.3        3   

Net capitalization (H-I)

     3,844         3,662         3,031         2,745        2,645   

(%)

             

Return on average invested capital – As-Reported (B/D)

     7.6         8.2         7.1         7.1        7.3   

Return on average invested capital – Operational ((B-C)/D)

     7.6         8.2         7.1         7.2        7.3   

Return on average members’ equity – As-Reported (A/E)

     11.7         13.2         9.8         9.8        10.8   

Return on average members’ equity – Operational ((A-C)/E)

     11.7         13.2         9.8         10.0        10.8   

Debt to capital ratio (F/H)

     46.1         49.9         46.1         43.4        46.4   

Net debt to net capital ratio ((F-G)/(H-I))

     44.4         47.8         43.6         43.4        46.4   

 

Calculations may differ due to rounding.

 

69


REG G RECONCILIATIONS

ENTERGY MISSISSIPPI FINANCIAL MEASURES – RECONCILIATION OF GAAP TO NON-GAAP MEASURES

2006-2010

 

($ millions)    2010      2009      2008      2007      2006  

As-Reported Earnings (A)

     80.9         74.8         56.9         69.3         49.5   

Preferred dividends

     2.8         2.8         2.8         2.8         2.8   

Tax-effected interest expense

     32.1         30.5         27.7         27.4         29.9   

As-Reported Earnings including preferred dividends and tax-effected interest expense (B)

     115.8         108.1         87.4         99.5         82.2   

Special items

              

Total special items (C)

     -         -         -         -         -   

Operational earnings including preferred dividends and tax-effected interest expense (B-C)

     115.8         108.1         87.4         99.5         82.2   

Operational earnings (A-C)

     80.9         74.8         56.9         69.3         49.5   

Average invested capital (D)

     1,603         1,505         1,415         1,437         1,391   

Average common equity (E)

     707         677         661         637         595   

Gross debt (F)

     839         852         703         704         795   

Less cash and cash equivalents (G)

     1         91         1         41         73   

Net debt (F-G)

     837         760         702         664         722   

Total capitalization (H)

     1,615         1,591         1,419         1,411         1,463   

Less cash and cash equivalents (I)

     1         91         1         41         73   

Net capitalization (H-I)

     1,614         1,499         1,418         1,371         1,390   

(%)

              

Return on average invested capital – As-Reported (B/D)

     7.2         7.2         6.2         6.9         5.9   

Return on average invested capital – Operational ((B-C)/D)

     7.2         7.2         6.2         6.9         5.9   

Return on average common equity – As-Reported (A/E)

     11.4         11.0         8.6         10.9         8.3   

Return on average common equity – Operational ((A-C)/E)

     11.4         11.0         8.6         10.9         8.3   

Debt to capital ratio (F/H)

     51.9         53.5         49.6         49.9         54.3   

Net debt to net capital ratio ((F-G)/(H-I))

     51.9         50.7         49.5         48.4         51.9   

ENTERGY NEW ORLEANS FINANCIAL MEASURES – RECONCILIATION OF GAAP TO NON-GAAP MEASURES

2006-2010

 

($ millions)    2010      2009      2008      2007      2006  

As-Reported Earnings (A)

     30.0         30.0         34.0         23.5         4.1   

Preferred dividends

     1.0         1.0         1.0         1.1         1.3   

Tax-effected interest expense

     7.9         10.4         12.7         12.4         10.4   

As-Reported Earnings including preferred dividends and tax-effected interest expense (B)

     38.9         41.4         47.7         37.0         15.8   

Special items

              

Total special items (C)

     -         -         -         -         -   

Operational earnings including preferred dividends and tax-effected interest expense (B-C)

     38.9         41.4         47.7         37.0         15.8   

Operational earnings (A-C)

     30.0         30.0         34.0         23.5         4.1   

Average invested capital (D)

     440         502         503         478         480   

Average common equity (E)

     200         210         194         166         152   

Gross debt (F)

     167         272         273         304         282   

Less cash and cash equivalents (G)

     55         191         137         92         17   

Net debt (F-G)

     112         81         136         212         265   

Total capitalization (H)

     379         501         504         501         456   

Less cash and cash equivalents (I)

     55         191         137         92         17   

Net capitalization (H-I)

     324         309         367         409         438   

(%)

              

Return on average invested capital – As-Reported (B/D)

     8.9         8.2         9.5         7.7         3.3   

Return on average invested capital – Operational ((B-C)/D)

     8.9         8.2         9.5         7.7         3.3   

Return on average common equity – As-Reported (A/E)

     15.0         14.3         17.5         14.2         2.7   

Return on average common equity – Operational ((A-C)/E)

     15.0         14.3         17.5         14.2         2.7   

Debt to capital ratio (F/H)

     44.2         54.4         54.1         60.6         61.9   

Net debt to net capital ratio ((F-G)/(H-I))

     34.7         26.2         37.0         51.8         60.4   

Calculations may differ due to rounding.

 

70


REG G RECONCILIATIONS

SYSTEM ENERGY RESOURCES FINANCIAL MEASURES – RECONCILIATION OF GAAP TO NON-GAAP MEASURES

2006-2010

 

($ millions)    2010      2009      2008      2007     2006  

As-Reported Net Income (A)

     82.6         48.9         91.1         136.1        140.3   

Preferred dividends

     -         -         -         -        -   

Tax-effected interest expense

     29.9         26.7         33.9         34.5        36.5   

As-Reported Net Income including preferred dividends and tax-effected interest expense (B)

     112.5         75.6         125.0         170.6        176.8   

 

Special items

             

Nuclear Alignment

     -         -         -         (1.9     -   

Total special items (C)

     -         -         -         (1.9     -   

 

Operational earnings including preferred dividends and tax-effected interest expense (B-C)

     112.5         75.6         125.0         172.5        176.8   

Operational earnings (A-C)

     82.6         48.9         91.1         138.0        140.3   

Average invested capital (D)

     1,666         1,703         1,750         1,740        1,782   

Average common equity (E)

     821         843         859         860        876   

 

Gross debt (F)

     869         820         899         882        879   

Less cash and cash equivalents (G)

     264         264         103         105        135   

Net debt (F-G)

     605         556         796         777        744   

 

Total capitalization (H)

     1,681         1,650         1,755         1,744        1,736   

Less cash and cash equivalents (I)

     264         264         103         105        135   

Net capitalization (H-I)

     1,417         1,386         1,652         1,639        1,601   

 

(%)

             

Return on average invested capital – As-Reported (B/D)

     6.8         4.4         7.1         9.8        9.9   

Return on average invested capital – Operational ((B-C)/D)

     6.8         4.4         7.1         9.9        9.9   

Return on average common equity – As-Reported (A/E)

     10.1         5.8         10.6         15.8        16.0   

Return on average common equity – Operational ((A-C)/E)

     10.1         5.8         10.6         16.0        16.0   

Debt to capital ratio (F/H)

     51.7         49.7         51.2         50.6        50.6   

Net debt to net capital ratio ((F-G)/(H-I))

     42.7         40.1         48.2         47.4        46.4   

ENTERGY WHOLESALE COMMODITIES FINANCIAL MEASURES – RECONCILIATION OF GAAP TO NON-GAAP MEASURES

2006-2010

 

($ millions)    2010     2009     2008      2007     2006  

As-Reported Net Income (A)

     486.7        638.5        795.6         583.2        331.2   

Preferred dividends

     2.7        2.6        2.7         3.4        3.5   

Tax-effected interest expense

     44.2        48.2        62.0         48.6        66.6   

As-Reported Net Income including preferred dividends and tax-effected interest expense (B)

     533.6        689.3        860.2         635.2        401.3   

 

Special items

           

Nuclear alignment

     -        -        -         (18.4     -   

Non-utility nuclear spin-off expenses

     (100.7     (44.0     -         -        -   

Entergy-Koch, LP gain

              55.0   

Non-Nuclear Wholesale Assets write-off of tax capital losses

              (27.7

Total special items (C)

     (100.7     (44.0     -         (18.4     27.3   

 

Operational earnings including preferred dividends and tax-effected interest expense (B-C)

     634.3        733.3        860.2         653.6        374.0   

Operational earnings (A-C)

     587.4        682.5        795.6         601.6        303.9   

Average invested capital (D)

     5,720        5,201        5,023         4,754        4,238   

Average common equity (E)

     5,197        4,506        4,150         3,549        2,850   

 

Gross debt (F)

     306        568        650         924        1,318   

Less cash and cash equivalents (G)

     454        453        459         458        425   

Net debt (F-G)

     (148     115        191         466        893   

 

Total capitalization (H)

     6,022        5,419        4,983         5,062        4,445   

Less cash and cash equivalents (I)

     454        453        459         458        425   

Net capitalization (H-I)

     5,568        4,965        4,524         4,604        4,020   

 

(%)

           

Return on average invested capital – As-Reported (B/D)

     9.3        13.3        17.1         13.4        9.5   

Return on average invested capital – Operational ((B-C)/D)

     11.1        14.1        17.1         13.7        8.8   

Return on average common equity – As-Reported (A/E)

     9.4        14.2        19.2         16.4        11.6   

Return on average common equity – Operational ((A-C)/E)

     11.3        15.1        19.2         17.0        10.7   

Debt to capital ratio (F/H)

     5.1        10.5        13.0         18.3        29.6   

Net debt to net capital ratio ((F-G)/(H-I))

     (2.7     2.3        4.2         10.1        22.2   

Calculations may differ due to rounding.

 

71


REG G RECONCILIATIONS

ENTERGY WHOLESALE COMMODITIES FINANCIAL MEASURES – RECONCILIATION OF GAAP TO NON-GAAP MEASURES

1Q09-4Q10

 

($ millions)    1Q10     2Q10     3Q10     4Q10     1Q09     2Q09     3Q09     4Q09  

For the quarter:

                

As-Reported Net Income (A)

     89.9        103.9        143.0        149.9        170.3        84.6        185.6        197.9   

Less special items (B)

     (54.3     (14.5     (25.2     (6.7     (6.6     (15.1     (10.3     (12.0

Operational earnings (A-B)

     144.2        118.4        168.2        156.6        176.9        99.7        195.9        209.9   

 

As-Reported Net Income, rolling 12 months (C)

     558.0        577.3        534.7        486.7        752.5        694.4        698.5        638.5   

Preferred dividends

     2.6        2.7        2.7        2.7        2.7        2.7        2.7        2.6   

Tax-effected interest expense

     67.7        57.6        51.7        44.2        57.1        53.1        48.1        48.2   

As-Reported Net Income, rolling

                

12 months including preferred dividends and tax-effected interest expense (D)

     628.3        637.5        589.0        533.6        812.2        750.3        749.3        689.3   

 

Special items in prior quarters

     (37.4     (76.6     (80.8     (94.0     -        (6.6     (21.7     (32.0

Special items in current quarter

     (54.3     (14.5     (25.2     (6.7     (6.6     (15.1     (10.3     (12.0

Total special items (E)

     (91.7     (91.1     (106.0     (100.7     (6.6     (21.7     (32.0     (44.0

 

Operational earnings, rolling

                

12 months including preferred dividends and tax-effected interest expense (D-E)

     720.0        728.6        695.0        634.3        818.8        771.9        781.2        733.3   

Operational earnings, rolling

                

12 months (C-E)

     649.7        668.4        640.7        587.4        759.1        716.1        730.5        682.5   

Average invested capital (F)

     5,440        5,433        5,703        5,720        5,113        5,064        5,447        5,201   

Average common equity (G)

     4,743        4,789        5,148        5,197        4,271        4,238        4,590        4,506   

 

Gross debt (H)

     570        475        298        306        652        641        642        568   

Less cash and cash equivalents (I)

     588        317        363        454        497        559        193        453   

Net debt (H-I)

     (18     158        (65     (148     154        82        449        115   

 

Total capitalization (J)

     5,680        5,603        6,028        6,022        5,200        5,262        5,379        5,419   

Less cash and cash equivalents (K)

     588        317        363        454        497        559        193        453   

Net capital (J-K)

     5,092        5,286        5,665        5,568        4,702        4,702        5,186        4,965   

 

(%)

                

Return on average invested capital –

                

As-Reported (D/F)

     11.5        11.7        10.3        9.3        15.9        14.8        13.8        13.3   

Return on average invested capital –

                

Operational ((D-E)/F)

     13.2        13.4        12.2        11.1        16.0        15.2        14.3        14.1   

Return on average common equity –

                

As-Reported (C/G)

     11.8        12.1        10.4        9.4        17.6        16.4        15.2        14.2   

Return on average common equity –

                

Operational ((C-E)/G)

     13.7        14.0        12.4        11.3        17.8        16.9        15.9        15.1   

Debt to capital ratio (H/J)

     10.0        8.5        4.9        5.1        12.5        12.2        11.9        10.5   

Net debt to net capital ratio ((H-I)/(J-K))

     (0.4     3.0        (1.2     (2.7     3.3        1.7        8.7        2.3   

Calculations may differ due to rounding.

 

72


Entergy Corporation

 

Consolidating Income Statement

Year to Date December 31, 2009

 

  

(Dollars in thousands)

(Unaudited)

  

 

      Utility     Entergy
Wholesale
Commodities
    Parent
& Other
    Consolidated  

 

OPERATING REVENUES

        

Electric

   $ 7,883,140      $ -      $ (3,124   $ 7,880,016   

Natural gas

     172,213        -        -        172,213   

Competitive businesses

     -        2,711,078        (17,657     2,693,421   
                                

Total

     8,055,353        2,711,078        (20,781     10,745,650   
                                

 

OPERATING EXPENSES

        

Operating and Maintenance:

        

Fuel, fuel related expenses, and gas purchased for resale

     2,026,893        284,191        (1,253     2,309,831   

Purchased power

     1,356,418        62,586        (23,801     1,395,203   

Nuclear refueling outage expenses

     105,016        136,293        -        241,310   

Other operation and maintenance

     1,836,507        922,283        (7,979     2,750,810   

Decommissioning

     99,683        99,380        -        199,063   

Taxes other than income taxes

     402,499        99,161        2,200        503,859   

Depreciation and amortization

     926,239        151,767        4,769        1,082,775   

Other regulatory charges (credits) - net

     (21,727     -        -        (21,727
                                

Total

     6,731,528        1,755,661        (26,064     8,461,124   
                                

 

Gain on sale of investment

     -        -        -        -   
                                

 

OPERATING INCOME

     1,323,825        955,417        5,283        2,284,526   
                                

 

OTHER INCOME (DEDUCTIONS)

        

Allowance for equity funds used during construction

     59,545        -        -        59,545   

Interest and investment income

     180,505        196,492        (140,369     236,628   

Other than temporary impairment losses

     -        (86,069     -        (86,069

Miscellaneous - net

     (4,082     (24,213     (12,101     (40,396
                                

Total

     235,968        86,210        (152,470     169,708   
                                

 

INTEREST EXPENSE

        

Interest expense

     495,441        78,278        29,960        603,679   

Allowance for borrowed funds used during construction

     (33,235     -        -        (33,235
                                

Total

     462,206        78,278        29,960        570,444   
                                

 

INCOME BEFORE INCOME TAXES

     1,097,587        963,349        (177,147     1,883,790   

 

Income taxes

     388,682        322,255        (78,198     632,740   
                                

 

CONSOLIDATED NET INCOME

     708,905        641,094        (98,949     1,251,050   

 

Preferred dividend requirements of subsidiaries

     17,329        2,629        -        19,958   
                                

 

NET INCOME ATTRIBUTABLE TO ENTERGY CORPORATION

   $ 691,576      $ 638,465      $ (98,949   $ 1,231,092   
                                

 

EARNINGS PER AVERAGE COMMON SHARE:

        

BASIC

   $ 3.59      $ 3.31        ($0.51   $ 6.39   

DILUTED

   $ 3.53      $ 3.26        ($0.49   $ 6.30   

 

AVERAGE NUMBER OF COMMON SHARES OUTSTANDING:

        

BASIC

           192,772,032   

DILUTED

           195,838,068   

*Totals may not foot due to rounding.

 

73


Entergy Corporation

 

Consolidating Balance Sheet

December 31, 2009

  

(Dollars in thousands)

(Unaudited)

  

 

      Utility     Entergy
Wholesale
Commodities
    Parent &
Other
    Consolidated  
ASSETS         
CURRENT ASSETS         

 

Cash and cash equivalents:

        

Cash

   $ 81,255      $ 3,706      $ 900      $ 85,861   

Temporary cash investments

     1,158,014        449,598        16,078        1,623,690   
                                

Total cash and cash equivalents

     1,239,269        453,304        16,978        1,709,551   
                                

Securitization recovery trust account

     13,098        -        -        13,098   

Notes receivable

     -        1,574,012        (1,574,012     -   

Accounts receivable:

        

Customer

     331,936        221,756        -        553,692   

Allowance for doubtful accounts

     (27,428     (203     -        (27,631

Associated companies

     27,783        39,954        (67,737     -   

Other

     135,307        16,176        820        152,303   

Accrued unbilled revenues

     302,293        170        -        302,463   
                                

Total accounts receivable

     769,891        277,853        (66,917     980,827   

Deferred fuel costs

     126,798        -        -        126,798   

Accumulated deferred income taxes

     -        -        -        -   

Fuel inventory - at average cost

     194,826        2,029        -        196,855   

Materials and supplies - at average cost

     526,543        299,159        -        825,702   

Deferred nuclear refueling outage costs

     106,428        118,862        -        225,290   

System agreement cost equalization

     70,000        -        -        70,000   

Prepaid taxes

     -        259,446        (74,627     184,819   

Prepayments and other

     68,406        112,378        20,437        201,221   
                                

TOTAL

     3,115,259        3,097,043        (1,678,141     4,534,161   
                                

 

OTHER PROPERTY AND INVESTMENTS

        

Investment in affiliates - at equity

     734,578        1,047,161        (1,742,159     39,580   

Decommissioning trust funds

     1,325,863        1,885,320        -        3,211,183   

Non-utility property - at cost (less accumulated depreciation)

     156,333        69,204        22,127        247,664   

Other

     77,418        12,855        30,000        120,273   
                                

TOTAL

     2,294,192        3,014,540        (1,690,032     3,618,700   
                                

 

PROPERTY, PLANT, AND EQUIPMENT

        

Electric

     32,426,732        3,909,264        7,776        36,343,772   

Property under capital lease

     783,096        -        -        783,096   

Natural gas

     313,817        439        -        314,256   

Construction work in progress

     1,134,194        414,170        (1,045     1,547,319   

Nuclear fuel under capital lease

     527,521        -        -        527,521   

Nuclear fuel

     219,317        520,510        -        739,827   
                                

TOTAL PROPERTY, PLANT AND EQUIPMENT

     35,404,677        4,844,383        6,731        40,255,791   

Less - accumulated depreciation and amortization

     16,150,763        710,870        4,756        16,866,389   
                                

PROPERTY, PLANT AND EQUIPMENT - NET

     19,253,914        4,133,513        1,975        23,389,402   
                                

 

DEFERRED DEBITS AND OTHER ASSETS

        

Regulatory assets:

        

Regulatory asset for income taxes - net

     816,856        -        -        816,856   

Other regulatory assets

     3,647,154        -        -        3,647,154   

Deferred fuel costs

     172,202        -        -        172,202   

Goodwill

     374,099        3,073        -        377,172   

Accumulated deferred income taxes

     -        -        -        -   

Other

     231,156        886,622        (111,472     1,006,306   
                                

TOTAL

     5,241,467        889,695        (111,472     6,019,690   
                                
       -       

 

TOTAL ASSETS

     $29,904,832        $11,134,791        $(3,477,670)        $37,561,953   
                                

*Totals may not foot due to rounding.

 

74


Entergy Corporation

 

Consolidating Balance Sheet

December 31, 2009

  

(Dollars in thousands)

(Unaudited)

  

 

      Utility     Entergy
Wholesale
Commodities
     Parent &
Other
    Consolidated  

LIABILITIES AND SHAREHOLDERS' EQUITY

         

CURRENT LIABILITIES

         

 

Currently maturing long-term debt

     $ 406,016        $ 30,941         $ 275,000        $ 711,957   

Notes payable and commercial paper:

         

Associated companies

     207,161        380,540         (587,701     -   

Other

     30,031        -         -        30,031   

Account payable:

         

Associated companies

     6,920        24,160         (31,080     -   

Other

     758,886        245,764         (6,422     998,228   

Customer deposits

     323,092        250         -        323,342   

Taxes accrued

     12,742        -         (12,742     -   

Accumulated deferred income taxes

     41,125        -         7,459        48,584   

Interest accrued

     187,154        908         4,221        192,283   

Deferred fuel costs

     219,639        -         -        219,639   

Obligations under capital leases

     212,496        -         -        212,496   

Pension and other postretirement liabilities

     49,912        5,119         -        55,031   

System agreement cost equalization

     187,204        -         -        187,204   

Other

     48,643        164,029         2,530        215,202   
                                 

TOTAL

     2,691,021        851,711         (348,735     3,193,997   
                                 

 

NON-CURRENT LIABILITIES

         

Accumulated deferred income taxes and taxes accrued

     6,747,453        2,727,452         (1,812,107     7,662,798   

Accumulated deferred investment tax credits

     308,395        -         -        308,395   

Obligations under capital leases

     354,233        -         -        354,233   

Other regulatory liabilities

     378,862        -         -        378,862   

Decommissioning and retirement cost liabilities

     1,618,844        1,320,695         -        2,939,539   

Accumulated provisions

     127,634        9,090         4,591        141,315   

Pension and other postretirement liabilities

     1,771,351        469,688         -        2,241,039   

Long-term debt

     7,897,032        156,556         2,652,150        10,705,738   

Other

     750,024        748,945         (787,635     711,334   
                                 

TOTAL

     19,953,828        5,432,426         56,999        25,443,253   
                                 

 

Subsidiaries’ preferred stock without sinking fund

     186,510        86,590         (55,757     217,343   
                                 

 

EQUITY

         

 

Common Shareholders’ Equity:

         

Common stock, $.01 par value, authorized 500,000,000 shares; issued 254,752,788 shares in 2009

     2,161,268        398,987         (2,557,707     2,548   

Paid-in capital

     2,416,633        1,347,836         1,605,573        5,370,042   

Retained earnings

     2,651,629        2,975,069         2,416,424        8,043,122   

Accumulated other comprehensive income (loss)

     (130,057     54,872         -        (75,185

Less - treasury stock, at cost (65,634,580 shares in 2009)

     120,000        12,700         4,594,467        4,727,167   
                                 

Total common shareholders’ equity

     6,979,473        4,764,064         (3,130,177     8,613,360   
                                 

Subsidiaries' preferred stock without sinking fund

     94,000        -         -        94,000   
                                 

TOTAL

     7,073,473        4,764,064         (3,130,177     8,707,360   
                                 

TOTAL LIABILITIES AND EQUITY

     $ 29,904,832        $ 11,134,791         $ (3,477,670     $ 37,561,953   
                                 

*Totals may not foot due to rounding.

 

75


ENTERGY CORPORATION AND SUBSIDIARIES

INVESTOR NEWS

Entergy’s quarterly earnings results, webcasts, presentations, and other news and information of investor interest may be obtained by visiting the investor information page on Entergy’s corporate website at entergy.com or calling Entergy's Investor Relations information line at 1-888-ENTERGY (368-3749).

INVESTOR RELATIONS

Security analysts, portfolio managers, and other members of the financial community may contact:

Paula Waters

Vice President, Investor Relations

Telephone: 504-576-4380

E–mail: pwater1@entergy.com

SHAREHOLDER ACCOUNT INFORMATION

BNY Mellon Shareowner Services is Entergy’s transfer agent, registrar, dividend disbursing agent, and dividend reinvestment and stock purchase plan agent. Shareholders of record with questions about lost certificates, lost or missing dividend checks or notifications of change of address should contact:

BNY Mellon Shareowner Services

480 Washington Boulevard

Jersey City, NJ 07310

Telephone: 1-800-333-4368

Internet address: https://m1.melloninvestor.com/mellonone/index.jsp

CORPORATE GOVERNANCE

Entergy’s Corporate Governance Guidelines, Board Committee Charters or the Corporate Governance, Audit, and Personnel Committees, and Entergy’s Code of Conduct may be accessed electronically by selecting the investor information page on Entergy’s corporate website at entergy.com.

ADDITIONAL INFORMATION

For copies of the above Corporate Governance documents, Entergy’s 10-K and 10-Q reports filed with the Securities and Exchange Commission, or for other investor information, call 1-888-ENTERGY or write to:

Entergy Corporation

Investor Relations

P.O. Box 61000

New Orleans, LA 70161

COMMON STOCK INFORMATION

The company’s common stock is listed on the New York and Chicago exchanges under the symbol “ETR” (CUSIP 29364G10). The Entergy share price is reported daily in the financial press under “Entergy” in most listings of New York Stock Exchange securities. Entergy common stock is a component of the following indices: S&P 500, S&P Utilities Index, Philadelphia Utility Index and the NYSE Composite Index, among others.

As of January 31, 2011, there were 179,037,924 shares of Entergy common stock outstanding. Shareholders of record totaled 36,598, and approximately 82,000 investors held Entergy stock in “street name” through a broker.

CERTIFICATIONS

In June 2010, Entergy’s Chief Executive Officer certified to the New YorkStock Exchange that he was not aware of any violation of the NYSE corporate governance listing standards. Also, Entergy filed certifications regarding the quality of the company’s public disclosure, required by Section 302 of the Sarbanes-Oxley Act of 2002, as exhibits to its Report on Form 10-K for the fiscal year ended December 31, 2010.

ENTERGY COMMON STOCK PRICES

The high and low trading prices for each quarterly period in 2010 and 2009 were as follows (in dollars):

 

      2010      2009  
QUARTER    HIGH      LOW      HIGH      LOW  

1

     83.09         75.25         86.61         59.87   

2

     84.33         71.28         78.78         63.39   

3

     80.80         70.35         82.39         71.76   

4

     77.90         68.65         84.44         76.10   

DIVIDEND PAYMENTS

The Board of Directors declares dividends quarterly and sets the record and payment dates. Subject to Board discretion, those dates for 2011 are:

 

DECLARATION DATE    RECORD DATE    PAYMENT
DATE

January 28

   February 10    March 1

April 6

   May 12    June 1

July 29

   August 11    September 1

October 28

   November 10    December 1

Quarterly dividend payments (in cents-per-share):

 

QUARTER    2011      2010      2009      2008      2007  

1

     83         75         75         75         54   

2

     83         83         75         75         54   

3

        83         75         75         75   

4

              83         75         75         75   

PREFERRED STOCK DIVIDEND PAYMENTS

The board of directors for each preferred stock issuer declares preferred

dividends quarterly and sets the record and payment dates. Subject to their discretion, those dates for 2011 and 2012 are:

 

OPERATING COMPANIES    RECORD
DATE
     PAYMENT
DATE
 

Entergy Arkansas, Inc.

     12/23/10         1/1/11   
     3/21/11         4/1/11   
     6/20/11         7/1/11   
     9/20/11         10/1/11   
     12/20/11         1/1/12   
     3/20/12         4/1/12   
     6/20/12         7/1/12   
       9/20/12         10/1/12   

Entergy Gulf States Louisiana, L.L.C.

     2/28/11         3/15/11   
     5/31/11         6/15/11   
     8/31/11         9/15/11   
     11/30/11         12/15/11   
     2/29/12         3/15/12   
     5/31/12         6/15/12   
     8/31/12         9/15/12   
       11/30/12         12/15/12   

Entergy Louisiana, LLC

     2/28/11         3/15/11   
     5/31/11         6/15/11   
     8/31/11         9/15/11   
     11/30/11         12/15/11   
     2/29/12         3/15/12   
     5/31/12         6/15/12   
     8/31/12         9/15/12   
       11/30/12         12/15/12   

Entergy Mississippi, Inc.

     1/21/11         2/1/11   
     4/22/11         5/1/11   
     7/20/11         8/1/11   
     10/20/11         11/1/11   
     1/20/12         2/1/12   
     4/20/12         5/1/12   
     7/20/12         8/1/12   
       10/22/12         11/1/12   

Entergy New Orleans, Inc.

     12/23/10         1/1/11   
     3/21/11         4/1/11   
     6/20/11         7/1/11   
     9/20/11         10/1/11   
     12/20/11         1/1/12   
     3/20/12         4/1/12   
     6/20/12         7/1/12   
       9/20/12         10/1/12   
 

 

76