Commission
File Number
|
Registrant, State of Incorporation,
Address of Principal Executive
Offices, Telephone Number, and
IRS Employer Identification No.
|
Commission
File Number
|
Registrant, State of Incorporation,
Address of Principal Executive
Offices, Telephone Number, and
IRS Employer Identification No.
|
1-11299
|
ENTERGY CORPORATION
(a Delaware corporation)
639 Loyola Avenue
New Orleans, Louisiana 70113
Telephone (504) 576-4000
72-1229752
|
1-31508
|
ENTERGY MISSISSIPPI, INC.
(a Mississippi corporation)
308 East Pearl Street
Jackson, Mississippi 39201
Telephone (601) 368-5000
64-0205830
|
1-10764
|
ENTERGY ARKANSAS, INC.
(an Arkansas corporation)
425 West Capitol Avenue
Little Rock, Arkansas 72201
Telephone (501) 377-4000
71-0005900
|
0-05807
|
ENTERGY NEW ORLEANS, INC.
(a Louisiana corporation)
1600 Perdido Street
New Orleans, Louisiana 70112
Telephone (504) 670-3700
72-0273040
|
0-20371
|
ENTERGY GULF STATES LOUISIANA, L.L.C.
(a Louisiana limited liability company)
446 North Boulevard
Baton Rouge, Louisiana 70802
Telephone (800) 368-3749
74-0662730
|
1-34360
|
ENTERGY TEXAS, INC.
(a Texas corporation)
350 Pine Street
Beaumont, Texas 77701
Telephone (409) 981-2000
61-1435798
|
1-32718
|
ENTERGY LOUISIANA, LLC
(a Texas limited liability company)
446 North Boulevard
Baton Rouge, Louisiana 70802
Telephone (800) 368-3749
75-3206126
|
1-09067
|
SYSTEM ENERGY RESOURCES, INC.
(an Arkansas corporation)
Echelon One
1340 Echelon Parkway
Jackson, Mississippi 39213
Telephone (601) 368-5000
72-0752777
|
Exhibit No.
|
Description
|
99.1
|
Release, dated February 11, 2014, issued by Entergy Corporation
|
99.2
|
Release, dated February 11, 2014, issued by Entergy Corporation
|
99.3
|
Statement on Uses and Usefulness of Non-GAAP Financial Measures
|
For further information:
Paula Waters, VP, Investor Relations
504/576-4380
pwater1@entergy.com
|
Table 1: Consolidated Earnings – Reconciliation of GAAP to Non-GAAP Measures
|
||||||
Fourth Quarter and Year-to-Date 2013 vs. 2012
|
||||||
(Per share in U.S. $)
|
||||||
Fourth Quarter
|
Year-to-Date
|
|||||
2013
|
2012
|
Change
|
2013
|
2012
|
Change
|
|
As-Reported Earnings
|
0.82
|
1.66
|
(0.84)
|
3.99
|
4.76
|
(0.77)
|
Less Special Items
|
(0.18)
|
(0.06)
|
(0.12)
|
(1.37)
|
(1.47)
|
0.10
|
Operational Earnings
|
1.00
|
1.72
|
(0.72)
|
5.36
|
6.23
|
(0.87)
|
Weather Impact
|
0.11
|
(0.07)
|
0.18
|
-
|
(0.09)
|
0.09
|
·
|
Utility earnings were lower due primarily to higher income tax expense and higher expenses for non-fuel O&M, depreciation and other taxes, partially offset by an increase in net revenue.
|
·
|
EWC earnings increased, driven by a gain on sale, higher other income and lower income tax expense, partially offset by lower net revenue and higher non-fuel O&M and depreciation.
|
·
|
Parent & Other results decreased due primarily to higher income tax expense.
|
·
|
Entergy operating companies successfully completed integration of their transmission systems into the MISO RTO.
|
·
|
The LPSC approved a settlement resolving outstanding rate cases for ELL and EGSL.
|
·
|
The APSC issued a decision on EAI’s rate case and EAI has requested rehearing of the Commission’s order.
|
·
|
EGSL signed a six-year commercial agreement with Sasol North America Inc. to supply up to 200 megawatts to Sasol’s proposed ethane cracker and derivatives project.
|
·
|
The sale of EWC’s District Energy business was completed in November 2013.
|
·
|
Entergy VY and the state of Vermont announced a settlement agreement on the plant’s operations through 2014 and its later transition to decommissioning.
|
I.
|
Consolidated Results
|
Table 2: Consolidated Earnings – Reconciliation of GAAP to Non-GAAP Measures
Fourth Quarter and Year-to-Date 2013 vs. 2012 (see Appendix E for definitions of certain measures)
|
||||||
(Per share in U.S. $)
|
||||||
Fourth Quarter
|
Year-to-Date
|
|||||
2013
|
2012
|
Change
|
2013
|
2012
|
Change
|
|
As-Reported
|
||||||
Utility
|
0.90
|
1.57
|
(0.67)
|
4.64
|
5.30
|
(0.66)
|
Entergy Wholesale Commodities
|
0.24
|
0.33
|
(0.09)
|
0.24
|
0.23
|
0.01
|
Parent & Other
|
(0.32)
|
(0.24)
|
(0.08)
|
(0.89)
|
(0.77)
|
(0.12)
|
Consolidated As-Reported Earnings
|
0.82
|
1.66
|
(0.84)
|
3.99
|
4.76
|
(0.77)
|
Less Special Items
|
||||||
Utility
|
0.04
|
(0.06)
|
0.10
|
(0.16)
|
(0.21)
|
0.05
|
Entergy Wholesale Commodities
|
(0.24)
|
-
|
(0.24)
|
(1.23)
|
(1.26)
|
0.03
|
Parent & Other
|
0.02
|
-
|
0.02
|
0.02
|
-
|
0.02
|
Consolidated Special Items
|
(0.18)
|
(0.06)
|
(0.12)
|
(1.37)
|
(1.47)
|
0.10
|
Operational
|
||||||
Utility
|
0.86
|
1.63
|
(0.77)
|
4.80
|
5.51
|
(0.71)
|
Entergy Wholesale Commodities
|
0.48
|
0.33
|
0.15
|
1.47
|
1.49
|
(0.02)
|
Parent & Other
|
(0.34)
|
(0.24)
|
(0.10)
|
(0.91)
|
(0.77)
|
(0.14)
|
Consolidated Operational Earnings
|
1.00
|
1.72
|
(0.72)
|
5.36
|
6.23
|
(0.87)
|
Weather Impact
|
0.11
|
(0.07)
|
0.18
|
-
|
(0.09)
|
0.09
|
Table 3: Consolidated Operating Cash Flow
|
||||||
Fourth Quarter and Year-to-Date 2013 vs. 2012
|
||||||
(U.S. $ in millions)
|
||||||
Fourth Quarter
|
Year-to-Date
|
|||||
2013
|
2012
|
Change
|
2013
|
2012
|
Change
|
|
Utility
|
906
|
557
|
349
|
2,208
|
2,354
|
(146)
|
Entergy Wholesale Commodities
|
195
|
111
|
84
|
730
|
676
|
54
|
Parent & Other
|
(111)
|
52
|
(163)
|
251
|
(90)
|
341
|
Total Operating Cash Flow
|
990
|
720
|
270
|
3,189
|
2,940
|
249
|
II.
|
Utility
|
·
|
Residential sales, on a weather-adjusted basis, decreased (0.3) percent compared to fourth quarter 2012.
|
·
|
Commercial and governmental sales, on a weather-adjusted basis, increased 1.0 percent quarter over quarter.
|
·
|
Industrial sales in the fourth quarter increased 3.2 percent compared to the same quarter of 2012.
|
Table 4: Utility Operational Performance Measures
|
||||||||
Fourth Quarter and Year-to-Date 2013 vs. 2012 (see Appendix E for definitions of certain measures)
|
||||||||
Fourth Quarter
|
Year-to-Date
|
|||||||
2013
|
2012
|
% Change
|
% Weather Adjusted
|
2013
|
2012
|
% Change
|
% Weather Adjusted
|
|
GWh billed
|
||||||||
Residential
|
8,089
|
7,360
|
9.9%
|
(0.3)%
|
35,169
|
34,664
|
1.5%
|
(0.6)%
|
Commercial and governmental
|
7,647
|
7,313
|
4.6%
|
1.0%
|
30,959
|
31,159
|
(0.6)%
|
(0.1)%
|
Industrial
|
10,389
|
10,067
|
3.2%
|
3.2%
|
41,653
|
41,181
|
1.1%
|
1.1%
|
Total Retail Sales
|
26,125
|
24,740
|
5.6%
|
1.5%
|
107,781
|
107,004
|
0.7%
|
0.2%
|
Wholesale
|
1,133
|
798
|
42.0%
|
3,020
|
3,200
|
(5.6)%
|
||
Total Sales
|
27,258
|
25,538
|
6.7%
|
110,801
|
110,204
|
0.5%
|
||
Non-fuel O&M per MWh (a)
|
$21.99
|
$22.19
|
(0.9)%
|
$20.98
|
$19.53
|
7.4%
|
||
Number of electric retail customers
|
||||||||
Residential
|
2,395,267
|
2,379,955
|
0.6%
|
|||||
Commercial and governmental
|
359,140
|
355,870
|
0.9%
|
|||||
Industrial
|
45,789
|
42,230
|
8.4%
|
|||||
Total Retail Customers
|
2,800,196
|
2,778,055
|
0.8%
|
|||||
|
(a)
|
Fourth quarter and year-to-date 2012 and 2013 exclude the special item associated with the proposed spin-merge of the transmission business; fourth quarter and year-to-date 2013 exclude the special item for HCM implementation expenses.
|
III.
|
Entergy Wholesale Commodities
|
Table 5: Entergy Wholesale Commodities Operational Adjusted EBITDA – Reconciliation of GAAP to Non-GAAP Measures
|
||||||
Fourth Quarter and Year-to-Date 2013 vs. 2012 (see Appendix E for definitions of certain measures)
|
||||||
($ in millions)
|
||||||
Fourth Quarter
|
Year-to-Date
|
|||||
2013
|
2012
|
Change
|
2013
|
2012
|
Change
|
|
Net income
|
42
|
59
|
(17)
|
43
|
40
|
3
|
Add back: interest expense
|
5
|
3
|
2
|
16
|
18
|
(2)
|
Add back: income tax expense
|
(12)
|
50
|
(62)
|
(77)
|
61
|
(138)
|
Add back: depreciation and amortization
|
61
|
47
|
14
|
216
|
176
|
40
|
Subtract: interest and investment income
|
66
|
28
|
38
|
138
|
105
|
33
|
Add back: decommissioning expense
|
33
|
30
|
3
|
125
|
72
|
53
|
Adjusted EBITDA
|
63
|
161
|
(98)
|
185
|
262
|
(77)
|
Add back: special item for HCM implementation expenses (pre-tax)
|
19
|
-
|
19
|
24
|
-
|
24
|
Add back: special item for VY asset impairments / related charges (pre-tax)
|
52
|
-
|
52
|
343
|
356
|
(13)
|
Operational adjusted EBITDA
|
133
|
161
|
(28)
|
553
|
618
|
(65)
|
Totals may not foot due to rounding |
Table 6: Entergy Wholesale Commodities Operational Performance Measures
|
||||||
Fourth Quarter and Year-to-Date 2013 vs. 2012 (see Appendix E for definitions of certain measures)
|
||||||
Fourth Quarter
|
Year-to-Date
|
|||||
2013
|
2012
|
% Change
|
2013
|
2012
|
% Change
|
|
Owned capacity (MW) (b)
|
6,068
|
6,612
|
(8.2)%
|
6,068
|
6,612
|
(8.2)%
|
GWh billed
|
11,938
|
11,221
|
6.4%
|
45,127
|
46,178
|
(2.3)%
|
Net revenue ($ millions)
|
432
|
463
|
(6.7)%
|
1,802
|
1,854
|
(2.8)%
|
Average realized revenue per MWh
|
$45.05
|
$50.56
|
(10.9)%
|
$50.86
|
$50.02
|
1.7%
|
Non-fuel O&M per MWh (c)
|
$25.10
|
$23.52
|
6.7%
|
$25.32
|
$23.66
|
7.0%
|
EWC Nuclear Fleet
|
||||||
Capacity factor
|
97%
|
90%
|
7.8%
|
89%
|
89%
|
-
|
GWh billed
|
10,858
|
10,298
|
5.4%
|
40,167
|
41,042
|
(2.1)%
|
Average realized revenue per MWh
|
$44.15
|
$49.88
|
(11.5)%
|
$50.15
|
$50.29
|
(0.3)%
|
Production cost per MWh (c)
|
$25.37
|
$26.18
|
(3.1)%
|
$26.35
|
$26.19
|
0.6%
|
Refueling outage days
|
||||||
FitzPatrick
|
-
|
19
|
-
|
34
|
||
IP2
|
-
|
-
|
-
|
28
|
||
IP3
|
-
|
-
|
28
|
-
|
||
Palisades
|
-
|
-
|
-
|
34
|
||
Pilgrim
|
-
|
-
|
45
|
-
|
||
VY
|
-
|
-
|
27
|
-
|
||
(b)
|
Fourth quarter and year-to-date 2013 were reduced due to the retirement of R.E. Ritchie Unit 2 (gas/oil) plant in November 2013 (544 MWs)
|
(c)
|
Fourth quarter and year-to-date 2013 exclude the effect of the special item for HCM implementation expenses; year-to-date 2012 and fourth quarter and year-to-date 2013 exclude the effect of the special item for VY asset impairments / related charges.
|
Table 7: Entergy Wholesale Commodities Capacity and Generation
|
||||||
2014 through 2018 (see Appendix E for definitions of certain measures)
|
||||||
(based on market prices as of Dec. 31, 2013) (d)
|
||||||
2014
|
2015
|
2016
|
2017
|
2018
|
||
EWC Nuclear Portfolio
|
||||||
Energy
|
||||||
Planned TWh of generation (e)
|
39
|
35
|
36
|
35
|
35
|
|
Percent of planned generation under contract
|
||||||
Unit-contingent
|
25%
|
15%
|
16%
|
14%
|
14%
|
|
Unit-contingent with availability guarantees
|
16%
|
15%
|
14%
|
15%
|
3%
|
|
Firm LD
|
59%
|
44%
|
10%
|
-
|
-
|
|
Offsetting positions
|
(26)%
|
-
|
-
|
-
|
-
|
|
Total (f)
|
74%
|
74%
|
40%
|
29%
|
17%
|
|
Average revenue per MWh on contracted volumes
|
||||||
Minimum
|
$47
|
$43
|
$47
|
$51
|
$56
|
|
Expected based on current market prices
|
$50
|
$49
|
$49
|
$52
|
$56
|
|
Sensitivity: -/+ $10 per MWh market price change
|
$48-$52
|
$45-$54
|
$47-$51
|
$51-$54
|
$56
|
|
Capacity
|
||||||
Planned net MW in operation
|
5,011
|
4,406
|
4,406
|
4,406
|
4,406
|
|
Percent of capacity sold forward
|
||||||
Bundled capacity and energy contracts
|
16%
|
18%
|
18%
|
18%
|
18%
|
|
Capacity contracts
|
28%
|
15%
|
15%
|
6%
|
-
|
|
Total
|
44%
|
33%
|
33%
|
24%
|
18%
|
|
Average revenue under contract per kW per month
(applies to capacity contracts only)
|
$2.7
|
$3.2
|
$3.4
|
$3.6
|
-
|
|
Total Nuclear Energy and Capacity Revenues (g)
|
||||||
Expected sold and market total revenue per MWh
|
$55
|
$50
|
$49
|
$50
|
$51
|
|
Sensitivity: -/+ $10 per MWh market price change
|
$51-$59
|
$45-$56
|
$42-$56
|
$43-$57
|
$43-$59
|
|
EWC Non-Nuclear Portfolio
|
||||||
Energy
|
||||||
Planned TWh of generation
|
6
|
6
|
6
|
6
|
6
|
|
Percent of planned generation under contract
|
||||||
Cost-based contracts
|
33%
|
35%
|
34%
|
32%
|
33%
|
|
Firm LD
|
6%
|
6%
|
6%
|
6%
|
6%
|
|
Total (h)
|
39%
|
41%
|
40%
|
38%
|
39%
|
|
Capacity
|
||||||
Planned net MW in operation
|
1,052
|
1,052
|
1,052
|
977
|
977
|
|
Percent of capacity sold forward
|
||||||
Cost-based contracts
|
24%
|
24%
|
24%
|
26%
|
26%
|
|
Bundled capacity and energy contracts
|
8%
|
8%
|
8%
|
8%
|
8%
|
|
Capacity contracts
|
53%
|
53%
|
53%
|
23%
|
0%
|
|
Total
|
85%
|
85%
|
85%
|
57%
|
34%
|
|
Total Non-Nuclear Net Revenue
|
||||||
Expected portfolio net revenue in $ millions
|
$97
|
$98
|
$111
|
$125
|
$137
|
|
(d)
|
Assumes shutdown of VY in fourth quarter 2014 and uninterrupted normal operation at the remaining nuclear plants. NRC license renewal applications are in process for both Indian Point units; at midnight on 9/28/13, IP2 entered the period of extended operations under its current license and the current license for IP3 expires 12/12/15.
|
(e)
|
2014 planned generation updated to reflect changes in outage duration assumptions.
|
(f)
|
2014 percent of planned generation under contract declined due to out-of-the-money protective options which expired in fourth quarter 2013 and were not replaced.
|
(g)
|
Includes current expectations for the new NYISO LHV capacity zone starting in May 2014.
|
(h)
|
A portion of the planned generation sold is subject to approval of transmission rights.
|
IV.
|
Parent & Other
|
V.
|
2014 Earnings Guidance
|
Table 8: 2014 Operational Earnings Per Share Guidance
|
|||||
(Per share in U.S. $) – Prepared October 2013 (i)
|
|||||
Segment
|
Description of Drivers
|
2013
Operational Earnings
per Share
|
Expected
Change
|
2014
Guidance
Midpoint
|
2014
Guidance
Range
|
Utility
|
2013 Operational earnings per share
|
4.80
|
|||
Adjustment to normalize weather
|
-
|
||||
Increased net revenue due to retail sales growth and rate changes
|
0.35
|
||||
Other decreases in net revenue, including rate changes associated with offsets in other line items
|
(0.25)
|
||||
Decreased non-fuel O&M
|
0.35
|
||||
Increased depreciation expense
|
(0.15)
|
||||
Increased other income
|
0.15
|
||||
Higher effective income tax rate
|
(0.05)
|
||||
Subtotal
|
4.80
|
0.40
|
5.20
|
||
Entergy Wholesale Commodities
|
2013 Operational earnings per share
|
1.47
|
|||
Increased net revenue due primarily to higher capacity pricing for nuclear assets
|
0.15
|
||||
Decreased non-fuel O&M
|
0.15
|
||||
Increased decommissioning expense
|
(0.05)
|
||||
Increased depreciation expense
|
(0.25)
|
||||
Gain on sale of District Energy business in 2013 (j)
|
(0.25)
|
||||
Higher effective income tax rate
|
(0.25)
|
||||
Other
|
(0.12)
|
||||
Subtotal
|
1.47
|
(0.62)
|
0.85
|
||
Parent & Other
|
2013 Operational earnings per share
|
(0.91)
|
|||
Higher Parent non-fuel O&M
|
(0.05)
|
||||
Income tax expense (j)
|
-
|
||||
Other
|
(0.09)
|
||||
Subtotal
|
(0.91)
|
(0.14)
|
(1.05)
|
||
Consolidated Operational
|
2014 Operational EPS Guidance Range
|
5.36
|
(0.36)
|
5.00
|
4.60 – 5.40
|
(i)
|
Originally prepared October 2013 and updated February 2014 to reflect 2013 final results.
|
(j)
|
Gain on the sale of the District Energy business in fourth quarter 2013 was recognized at EWC on a pre-tax basis; tax effect was recognized in Parent & Other.
|
·
|
Normal weather
|
·
|
Retail sales growth of around 1.9 percent on a weather-adjusted basis, driven largely by growth in the industrial segment; retail sales growth excluding the effect of industrial expansions is around 0.6 percent
|
·
|
Increased net revenue from rate changes, including EAI, EGSL, ELL and ETI rate case adjustments, net of lower net revenue for Grand Gulf recovery attributable to lower rate base
|
·
|
Other decreases in net revenue, approximately half due to rate changes with offsets in other line items and approximately half due to other items, including items recorded in 2013
|
·
|
Decreased non-fuel O&M due largely to HCM and lower compensation and benefits costs, largely post-employment benefits; also reflects increased expenses associated with joining MISO, largely offset in net revenue, as well as other general cost increases
|
·
|
Utility O&M savings from HCM assumed to be approximately $125 million pre-tax in 2014, exclusive of any cost to achieve the expected savings
|
·
|
Increased depreciation expense associated with capital spending at the Utility, partially offset by lower depreciation rates at EAI, offset in net revenue
|
·
|
Increased other income due largely to higher allowance for equity funds used during construction including AFUDC from the Ninemile 6 new CCGT project and higher interest and investment income which reflects higher affiliate dividend income, offset at Parent & Other, assuming Hurricane Isaac financing is completed in early- to mid-2014
|
·
|
Higher effective income tax rate; effective income tax rate estimated at approximately 33 percent in 2014
|
·
|
46 TWh of output for the total fleet, reflecting an approximate 90 percent nuclear capacity factor compared to an 89 percent nuclear capacity factor in 2013; 2014 includes approximately 30- to 45-day scheduled refueling outages at Palisades in early 2014, IP2 in Spring 2014 and FitzPatrick in Fall 2014; outage days vary depending on the scope of the outage
|
·
|
Assumes full year operations for all nuclear plants, including VY which is assumed to begin ramping down power production in fourth quarter 2014 for final shutdown by year-end
|
·
|
$51/MWh average price for EWC-nuclear fleet’s total energy and capacity revenues, using published market prices at the end of September 2013 and adjusting capacity prices for expectations for the new LHV capacity zone expected to be in place starting in May 2014 (average price based on portfolio as of Dec. 31, 2013 is $55/MWh)
|
o
|
$47/MWh average revenue per MWh on contracted energy volumes, representing 81 percent of planned generation
|
o
|
$39/MWh average market price on 19 percent unsold energy volumes (average market price based on prices and open position as of Dec. 31, 2013 was $48/MWh)
|
o
|
$2.4/kW-month average capacity revenue under contract on 19 percent capacity, excluding bundled capacity contracts, which are priced within the contracted energy volumes above
|
o
|
$5.2/kW-month average capacity price on 65 percent unsold capacity (average market price based on prices and open position as of Dec. 31, 2013 was $4.7/kW-month)
|
o
|
Capacity revenue forecast assumes uplift associated with the LHV capacity zone of approximately $3/kW-month on an annualized basis
|
·
|
Nuclear fuel expense around $6.6/MWh for 2014 compared to $6.4/MWh for 2013; average nuclear fuel expense in both years affected by VY impairments
|
·
|
Decreased purchased power expense reflected in net revenue
|
·
|
Non-fuel O&M, including nuclear refueling outage expenses, around $24.3/MWh reflecting lower expense resulting from HCM and lower compensation and benefits costs, largely post-employment benefits, and lower expense resulting from the sale of the District Energy business in fourth quarter 2013; decreases were partially offset by higher refueling outage amortization as well as other general cost increases
|
·
|
Excludes VY spending that would have been capital except for the shutdown decision, which will be reported as part of the Asset impairment and related charges line item, and any VY severance and retention expenses; these items will be reflected as special items
|
·
|
EWC O&M savings from HCM assumed to be approximately $55 million pre-tax in 2014, exclusive of any cost to achieve the expected savings
|
·
|
Increased decommissioning expense, reflecting accretion of asset retirement obligation largely at VY
|
·
|
Increased depreciation expense due to higher depreciation expense for VY resulting from the shutdown decision in third quarter 2013 and higher depreciable plant balances; also reflects an estimated effect of revised depreciation rates based on a new depreciation rate study
|
·
|
Higher effective income tax rate
|
·
|
VY contribution to operational adjusted EBITDA approximately $50 million in 2014, based on market prices as of Sept. 30, 2013, compared to approximately $18 million in 2013
|
·
|
Increased Parent non-fuel O&M due partly to the elimination of intercompany expense, offset at other business segments
|
·
|
2014 average fully diluted shares outstanding of approximately 178 million
|
·
|
Overall effective income tax rate of 36 percent in 2014
|
·
|
HCM savings in 2014 projected to total approximately $200 million, including non-fuel O&M and capital; HCM savings estimate is exclusive of any cost to achieve the expected savings
|
·
|
Pension discount rate of 4.75 percent in 2014, compared to a final average pension discount rate of 4.36 percent in 2013 (final average discount rate is 5.14 percent in 2014)
|
Table 9: 2014 Earnings Sensitivities
|
|||
(Per share in U.S. $) – Prepared October 2013
|
|||
Variable
|
2014 Guidance Assumption
|
Description of Change
|
Estimated
Annual Impact
|
Utility
|
|||
Retail sales growth
Residential
Commercial / Governmental
Industrial
|
Around 1.9% retail sales growth on a weather adjusted basis, 0.6% excluding industrial expansions
|
1% change in Residential MWh sold
1% change in Comm / Govt MWh sold
1% change in Industrial MWh sold
|
- / + 0.05
- / + 0.04
- / + 0.02
|
Rate base
|
Growing rate base
|
$100 million change in rate base
|
- / + 0.03
|
Return on equity
|
Authorized regulatory ROEs
|
1% change in allowed ROE
|
- / + 0.44
|
Non-fuel O&M
|
Lower due to HCM and compensation and benefits costs, partially offset by other increases
|
1% change in expense
|
+ / - 0.08
|
Entergy Wholesale Commodities (k)
|
|||
Nuclear capacity factor
|
90% capacity factor
|
1% change in capacity factor
|
- / + 0.06
|
EWC revenue (energy)
|
$51/MWh nuclear revenue;
Non-nuclear net revenue
|
$10/MWh market price change
|
(0.49) / + 0.60
|
EWC revenue (capacity)
|
$5.2/kW-month average capacity price on 65% unsold nuclear capacity (including VY)
|
$0.50/kW-month change in capacity price on nuclear capacity
|
- / + 0.06
|
Total non-fuel O&M
|
$24.3/MWh non-fuel O&M
|
1% change in expense
|
+ / - 0.04
|
Nuclear Outage (lost revenue only)
|
90% capacity factor, including refueling outages for three EWC nuclear units
|
1,000 MW plant for 10 days at average portfolio energy price of $47/MWh for contracted volumes and $39/MWh for unsold volumes in 2014 (assuming no resupply option exercise)
|
(0.03) / n/a
|
Consolidated
|
|||
Interest expense
|
Higher debt outstanding balances
|
1% change in interest rate on $1 billion debt
|
+ / - 0.03
|
Pension and other postretirement costs (expense portion only) (l)
|
Discount rate of 4.75%
|
0.25% change
|
- / + 0.07
|
Effective income tax rate
|
36% effective income tax rate
|
1% change in overall effective income tax rate
|
+ / - 0.08
|
(k)
|
Assumes shutdown of VY in fourth quarter 2014 and uninterrupted normal operation at the remaining nuclear plants.
|
(l)
|
Based on 2013 rules of thumb for pension and other post-retirement employee benefit costs.
|
VI.
|
Appendices
|
·
|
Appendix A includes earnings per share variance analysis and detail on special items that relate to the current quarter and year-to-date results.
|
·
|
Appendix B provides information on selected Utility regulatory cases.
|
·
|
Appendix C provides financial metrics for both current and historical periods. In addition, historical financial and operating performance metrics are included for the trailing eight quarters.
|
·
|
Appendix D provides a summary of planned capital expenditures for 2014 through 2016.
|
·
|
Appendix E provides definitions of the operational performance measures, GAAP and non-GAAP financial measures and abbreviations or acronyms that are used in this release.
|
·
|
Appendix F provides a reconciliation of GAAP to non-GAAP financial measures used in this release.
|
A.
|
Variance Analysis and Special Items
|
Appendix A-1: As-Reported and Operational Earnings Per Share Variance Analysis
|
|||||||||||
Fourth Quarter 2013 vs. 2012
|
|||||||||||
(Per share in U.S. $, sorted in consolidated operational column, most to least favorable)
|
|||||||||||
Utility
|
Entergy Wholesale Commodities
|
Parent & Other
|
Consolidated
|
||||||||
As-
Reported
|
Opera-
tional
|
As-
Reported
|
Opera-
tional
|
As-
Reported
|
Opera-
tional
|
As-
Reported
|
Opera-
tional
|
||||
2012 earnings
|
1.57
|
1.63
|
0.33
|
0.33
|
(0.24)
|
(0.24)
|
1.66
|
1.72
|
|||
Net revenue
|
0.34
|
0.32
|
(m)
|
(0.11)
|
(0.11)
|
(n)
|
0.01
|
0.01
|
0.24
|
0.22
|
|
Other income (deductions) - other
|
0.06
|
0.06
|
(o)
|
0.11
|
0.11
|
(p)
|
-
|
-
|
0.17
|
0.17
|
|
Gain on sale of investment
|
-
|
-
|
0.25
|
0.25
|
(q)
|
(0.10)
|
(0.10)
|
(q)
|
0.15
|
0.15
|
|
Preferred dividend requirements
|
-
|
-
|
-
|
-
|
0.01
|
0.01
|
0.01
|
0.01
|
|||
Asset impairment / related charges
|
(0.03)
|
-
|
(0.13)
|
-
|
(r)
|
(0.01)
|
-
|
(0.17)
|
-
|
||
Nuclear refueling outage expense
|
(0.01)
|
(0.01)
|
-
|
-
|
-
|
-
|
(0.01)
|
(0.01)
|
|||
Decommissioning expense
|
(0.01)
|
(0.01)
|
(0.01)
|
(0.01)
|
-
|
-
|
(0.02)
|
(0.02)
|
|||
Interest expense and other charges
|
(0.04)
|
(0.04)
|
(0.01)
|
(0.01)
|
0.01
|
0.01
|
(0.04)
|
(0.04)
|
|||
Taxes other than income taxes
|
(0.06)
|
(0.05)
|
(s)
|
0.01
|
0.01
|
-
|
-
|
(0.05)
|
(0.04)
|
||
Depreciation / amortization expense
|
(0.05)
|
(0.05)
|
(t)
|
(0.05)
|
(0.05)
|
(u)
|
-
|
-
|
(0.10)
|
(0.10)
|
|
Other O&M
|
(0.12)
|
(0.10)
|
(v)
|
(0.23)
|
(0.12)
|
(w)
|
-
|
-
|
(0.35)
|
(0.22)
|
|
Income taxes - other
|
(0.75)
|
(0.89)
|
(x)
|
0.08
|
0.08
|
(y)
|
-
|
(0.03)
|
(0.67)
|
(0.84)
|
|
2013 earnings
|
0.90
|
0.86
|
0.24
|
0.48
|
(0.32)
|
(0.34)
|
0.82
|
1.00
|
|||
Appendix A-2: As-Reported and Operational Earnings Per Share Variance Analysis
|
|||||||||||
Year-to-Date 2013 vs. 2012
|
|||||||||||
(Per share in U.S. $, sorted in consolidated operational column, most to least favorable)
|
|||||||||||
Utility
|
Entergy Wholesale Commodities
|
Parent & Other
|
Consolidated
|
||||||||
As-
Reported
|
Opera-
tional
|
As-
Reported
|
Opera-
tional
|
As-
Reported
|
Opera-
tional
|
As-
Reported
|
Opera-
tional
|
||||
2012 earnings
|
5.30
|
5.51
|
0.23
|
1.49
|
(0.77)
|
(0.77)
|
4.76
|
6.23
|
|||
Net revenue
|
1.92
|
1.90
|
(m)
|
(0.18)
|
(0.18)
|
(n)
|
0.03
|
0.03
|
1.77
|
1.75
|
|
Gain on sale of investment
|
-
|
-
|
0.25
|
0.25
|
(q)
|
(0.10)
|
(0.10)
|
(q)
|
0.15
|
0.15
|
|
Other income (deductions) - other
|
0.02
|
0.02
|
0.10
|
0.10
|
(p)
|
0.01
|
0.01
|
0.13
|
0.13
|
||
Preferred dividend requirements
|
-
|
-
|
-
|
-
|
0.02
|
0.02
|
0.02
|
0.02
|
|||
Asset impairment / related charges
|
(0.03)
|
-
|
0.16
|
-
|
(r)
|
(0.01)
|
-
|
0.12
|
-
|
||
Nuclear refueling outage expense
|
(0.05)
|
(0.05)
|
(z)
|
0.01
|
0.01
|
-
|
-
|
(0.04)
|
(0.04)
|
||
Interest expense and other charges
|
(0.12)
|
(0.12)
|
(aa)
|
0.01
|
0.01
|
(0.01)
|
(0.01)
|
(0.12)
|
(0.12)
|
||
Taxes other than income taxes
|
(0.13)
|
(0.12)
|
(s)
|
(0.02)
|
(0.02)
|
-
|
-
|
(0.15)
|
(0.14)
|
||
Decommissioning expense
|
(0.02)
|
(0.02)
|
(0.18)
|
(0.18)
|
(bb)
|
-
|
-
|
(0.20)
|
(0.20)
|
||
Depreciation / amortization expense
|
(0.26)
|
(0.26)
|
(t)
|
(0.14)
|
(0.14)
|
(u)
|
-
|
-
|
(0.40)
|
(0.40)
|
|
Other O&M
|
(0.62)
|
(0.55)
|
(v)
|
(0.31)
|
(0.18)
|
(w)
|
(0.04)
|
(0.04)
|
(0.97)
|
(0.77)
|
|
Income taxes – other
|
(1.37)
|
(1.51)
|
(x)
|
0.31
|
0.31
|
(y)
|
(0.02)
|
(0.05)
|
(cc)
|
(1.08)
|
(1.25)
|
2013 earnings
|
4.64
|
4.80
|
0.24
|
1.47
|
(0.89)
|
(0.91)
|
3.99
|
5.36
|
|||
(m)
|
The current quarter and year-to-date increases reflected the net effect of pricing adjustments from regulatory actions, primarily from placing the Waterford 3 steam generator and the Hinds and Hot Spring acquisitions in service in late 2012. EAI’s energy efficiency rider and EMI’s FRP change in September 2013 contributed as well to the price variance. Volume also contributed to the increases, including the effects of weather. The variances also reflected a regulatory offset from higher nuclear decommissioning trust earnings. In addition, on a year-to-date basis, the increase reflected higher Grand Gulf recovery (primarily from the uprate completed in mid-year 2012), the effect of the second quarter 2012 regulatory charge for sharing tax benefits from an IRS agreement (discussed in (x)) and the effect of prior year charges associated with the September 2012 ETI rate order. A portion of these items in the quarter and year-to-date periods were for recovery of costs below the net revenue line.
|
Utility Net Revenue Variance Analysis
2013 vs. 2012 ($ EPS)
|
||
Fourth Quarter
|
Year-to-Date
|
|
Weather
|
0.18
|
0.09
|
Sales growth / pricing
|
0.17
|
1.12
|
Regulatory agreement
|
-
|
0.57
|
Other
|
(0.01)
|
0.14
|
Total
|
0.34
|
1.92
|
(n)
|
The current quarter and year-to-date decreases were due largely to unfavorable mark-to-market activity. Higher nuclear production due to fewer refueling and unscheduled outage days partially offset the decreases in fourth quarter 2013. On a year-to-date basis, billed generation from EWC’s nuclear fleet was lower due to the exercise of resupply options in 2012 whereby, under these options, EWC elected to supply power from another source when a plant was not running; nuclear fuel costs were higher as well, contributing to the year-to-date decrease. Higher capacity revenues for the quarter and year-to-date provided partial offsets.
|
(o)
|
The increase in the current quarter was due largely to higher decommissioning trust earnings, offset in net revenue (discussed in (m)).
|
(p)
|
The current quarter and year-to-date increases were due primarily to higher decommissioning trust earnings.
|
(q)
|
In the current quarter and year-to-date periods, the effects from the sale of the District Energy business affected two segments. The total pre-tax gain of $0.25 per share was realized at EWC, while the $(0.10) per share income tax effect was realized at Parent & Other.
|
(r)
|
The as-reported decrease in the current quarter was primarily a result of the decision to shut down VY at the end of its current operating cycle in late 2014. Current period charges included expenses resulting from the settlement agreement reached with the State of Vermont in fourth quarter 2013. The year-to-date increase also reflected the net effect of the non-cash impairment recorded in third quarter 2013 compared to the impairment charge also recorded for VY in first quarter 2012.
|
(s)
|
The decreases in the quarterly and year-to-date periods was due primarily to an increase in ad valorem taxes resulting from 2013 higher assessments as well as an increase in local franchise taxes resulting from higher residential and commercial revenues compared to the prior periods.
|
(t)
|
The decreases in current quarter and year-to-date were due to additions to plant in service, including the Waterford 3 steam generator replacement, the Hinds and Hot Spring power plant acquisitions, and for year-to-date, the Grand Gulf uprate. Higher depreciation rates at ETI resulting from the 2012 rate case order also contributed to the decrease in the year-to-date period.
|
(u)
|
The current quarter and year-to-date decreases were driven by the decision to shut down VY and prior period items. In fourth quarter 2012, a reduction in depreciation expense was recorded as a result of an award for a claim by VY against the DOE for spent nuclear fuel storage costs. The year-to-date decrease also reflected a third quarter 2012 reduction in depreciation expense, which was recorded as a result of an award for a claim by IP2 against the DOE for spent nuclear fuel storage costs.
|
(v)
|
The current quarter and year-to-date decreases were driven by several factors, including higher compensation and benefits costs including post-employment benefits. In addition, higher fossil plant spending due primarily to the Hinds and Hot Spring acquisitions and energy efficiency spending at EAI, which are offset in net revenue as discussed in (m), contributed to the decreases. The year-to-date decrease also reflected a third quarter 2013 charge related to lump sum benefits out of the non-qualified pension plan, as well as higher nuclear spending, including costs related to the generator stator incident at ANO. 2012 results also included a deferral of MISO costs. The as-reported decreases also included HCM implementation expenses.
|
(w)
|
The current quarter and year-to-date decreases were due largely to higher compensation and benefits costs including post-employment benefits. In addition, fourth quarter 2012 included a partial offset to non-fuel O&M due to an accrual for reimbursement of VY spent nuclear fuel storage costs from the DOE. The as-reported decreases also included HCM implementation expenses as well as expenses resulting from the decision to shut down VY at the end of its current operating cycle in late 2014.
|
(x)
|
The decreases in the current quarter and year-to-date were due largely to items in prior periods. In fourth quarter 2012, income tax expense was reduced by approximately $155 million as a result of an IRS settlement. In addition, consolidated tax savings adjustments, which net to zero on a consolidated basis, were favorable in fourth quarter 2012 and were negligible in 2013. These decreases were partially offset by income tax expense adjustments in fourth quarter 2013, which netted to an approximately $14 million benefit. The year-to-date period also reflected items recorded in the prior year, including a decrease in income tax expense in second quarter 2012. The year-to-date decreases were partially offset by a favorable interest settlement for state income tax adjustments in third quarter 2013 and the first quarter 2012 write off of an EGSL regulatory asset. The as-reported decreases also included a tax benefit associated with the ITC transaction, because the costs became deductible with the termination of the transaction.
|
(y)
|
The current quarter increase was due primarily to consolidated tax savings adjustments, which were negligible in the current period and unfavorable in the prior period (consolidated tax savings adjustments net to zero on a consolidated basis). The year-to-date increase included resolution of a tax issue in third quarter 2013 as well as a state income tax benefit recorded in second quarter 2013.
|
(z)
|
The year-to-date decrease was due primarily to the amortization of higher expenses associated with refueling outages at Waterford 3 and Grand Gulf partially offset by lower amortization for ANO Unit 1 refueling outage costs.
|
(aa)
|
The year-to-date decrease was due primarily to higher debt balances as well as lower allowance for funds used during construction due to completion of several major projects in mid- to late-2012.
|
(bb)
|
The year-to-date decrease was largely attributable to reductions in the asset retirement obligation recorded in second quarter 2012, which factored in, among other things, an updated decommissioning cost study for Pilgrim.
|
(cc)
|
The decrease year-to-date was due to the net effect of several items, including the second quarter 2012 favorable decision affirming Entergy’s entitlement to claim foreign tax credits for the U.K. Windfall Tax. The decrease was partially offset by consolidated tax savings adjustments, which net to zero on a consolidated basis. The consolidated tax savings adjustment was negligible in 2013. Also partially offsetting was the third quarter 2013 reversal of a state valuation allowance of approximately $28 million. The as-reported decreases also included a tax benefit associated with the ITC transaction, because the costs became deductible with the termination of the transaction.
|
Appendix A-3: Special Items (shown as positive / (negative) impact on earnings)
|
||||||
Fourth Quarter and Year-to-Date 2013 vs. 2012
|
||||||
(Per share in U.S. $)
|
||||||
Fourth Quarter
|
Year-to-Date
|
|||||
2013
|
2012
|
Change
|
2013
|
2012
|
Change
|
|
Utility
|
||||||
Transmission business spin-merge expenses
|
0.11
|
(0.06)
|
0.17
|
(0.05)
|
(0.21)
|
0.16
|
HCM implementation expenses
|
(0.07)
|
-
|
(0.07)
|
(0.11)
|
-
|
(0.11)
|
Total Utility
|
0.04
|
(0.06)
|
0.10
|
(0.16)
|
(0.21)
|
0.05
|
Entergy Wholesale Commodities
|
||||||
VY asset impairments / related charges
|
(0.18)
|
-
|
(0.18)
|
(1.15)
|
(1.26)
|
0.11
|
HCM implementation expenses
|
(0.06)
|
-
|
(0.06)
|
(0.08)
|
-
|
(0.08)
|
Total Entergy Wholesale Commodities
|
(0.24)
|
-
|
(0.24)
|
(1.23)
|
(1.26)
|
0.03
|
Parent & Other
|
||||||
Transmission business spin-merge expenses
|
0.03
|
-
|
0.03
|
0.03
|
-
|
0.03
|
HCM implementation expenses
|
(0.01)
|
-
|
(0.01)
|
(0.01)
|
-
|
(0.01)
|
Total Parent & Other
|
0.02
|
-
|
0.02
|
0.02
|
-
|
0.02
|
Total Special Items
|
(0.18)
|
(0.06)
|
(0.12)
|
(1.37)
|
(1.47)
|
0.10
|
(U.S. $ in millions)
|
||||||
Fourth Quarter
|
Year-to-Date
|
|||||
2013
|
2012
|
Change
|
2013
|
2012
|
Change
|
|
Utility
|
||||||
Transmission business spin-merge expenses
|
20.0
|
(10.7)
|
30.7
|
(8.7)
|
(37.1)
|
28.4
|
HCM implementation expenses
|
(12.5)
|
-
|
(12.5)
|
(20.3)
|
-
|
(20.3)
|
Total Utility
|
7.5
|
(10.7)
|
18.2
|
(29.0)
|
(37.1)
|
8.1
|
Entergy Wholesale Commodities
|
||||||
VY asset impairments / related charges
|
(31.8)
|
-
|
(31.8)
|
(204.8)
|
(223.5)
|
18.7
|
HCM implementation expenses
|
(11.8)
|
-
|
(11.8)
|
(15.0)
|
-
|
(15.0)
|
Total Entergy Wholesale Commodities
|
(43.6)
|
-
|
(43.6)
|
(219.8)
|
(223.5)
|
3.7
|
Parent & Other
|
||||||
Transmission business spin-merge expenses
|
5.5
|
-
|
5.5
|
5.5
|
(1.0)
|
6.5
|
HCM implementation expenses
|
(1.8)
|
-
|
(1.8)
|
(1.9)
|
-
|
(1.9)
|
Total Parent & Other
|
3.7
|
-
|
3.7
|
3.6
|
(1.0)
|
4.6
|
Total Special Items
|
(32.4)
|
(10.7)
|
(21.7)
|
(245.2)
|
(261.6)
|
16.4
|
B.
|
Regulatory Summary
|
Appendix B: Regulatory Summary (see Appendix E for definitions of certain abbreviations or acronyms)
|
|
Company
|
Cases
|
Retail Regulation
|
|
Entergy Arkansas
Authorized ROE: 9.3%
Last filed rate base:
$4.8 billion filed 1/9/14 based on 12/31/12 test year, with known and measureable changes through 12/31/13
|
Recent Activity / Next Steps: On Dec. 30, 2013, the APSC issued its order on the base rate case filed by EAI on March 1, 2013. The APSC approved a base rate increase of $81 million effective Dec. 31, 2013, including a 4.29% overall after tax rate of return with a 9.3% ROE and a 28.98% equity ratio. The order allows EAI to amortize its HCM costs over a three-and-a-half year period. Approximately $64 million of the base rate increase was the reclassification of riders to base rate and ANO2 wholesale to retail with no effect on earnings. The base rate increase also includes $13.6 million for storm reserve increases and $4 million for depreciation changes (reflecting a reduction in depreciation rates and an increase in plant in service). The MISO rider and the capacity cost rider proposed by EAI were approved. On Jan. 29, 2014, EAI filed a petition for rehearing of the Dec. 30, 2013 order. The APSC has 30 days to act or the petition is deemed denied.
|
Entergy Gulf States Louisiana
Authorized ROE range:
9.15 - 10.75% (electric);
9.45 - 10.45% (gas)
Last filed rate base:
$2.7 billion (electric) filed 2/15/13 based on 6/30/12 test year
$0.05 billion (gas) filed 1/31/14 based on 9/30/13 test year
|
Recent Activity / Next Steps: On Dec. 16, 2013, the LPSC approved a settlement resolving the rate case filed by EGSL on Feb. 15, 2013. The settlement results in no change to the base rider FRP revenue related to test year 2013, except with respect to recovery of the non-fuel related MISO costs, including the recovery of the deferred MISO implementation costs, and any capacity cost changes effective with the first billing cycle in December 2014. The settlement also provides for a three-year FRP for the 2014 through 2016 test years with a 9.95% ROE and a +/- 80 basis point bandwidth. Earnings outside the bandwidth are allocated prospectively, 60% to customers and 40% to EGSL. Other provisions of the settlement include: (1) recovery outside of the bandwidth for extraordinary items, such as the Ninemile 6 new CCGT project and certain special recovery items; (2) amortization of costs associated with the HCM initiative over a three-year period, beginning in December 2014; (3) eight-year amortization of costs incurred in the potential development of a new nuclear unit at River Bend without carrying costs, beginning December 2014 and (4) no cost of service increase for the 2014 test year.
|
Entergy Louisiana
Authorized ROE range:
9.15 - 10.75%
Last filed rate base:
$4.5 billion filed 2/15/13 based on 6/30/12 test year
|
Recent Activity / Next Steps: On Dec. 16, 2013, the LPSC approved a settlement resolving the rate case filed by ELL on Feb. 15, 2013. The settlement provides for a $10 million cost of service increase and recovery of the non-fuel related MISO costs, including the recovery of the deferred MISO implementation costs, and any capacity cost changes effective with the first billing cycle in December 2014. The settlement also provides for a three-year FRP for the 2014 through 2016 test years with a 9.95% ROE and a +/- 80 basis point bandwidth. Earnings outside the bandwidth are allocated prospectively, 60% to customers and 40% to ELL. Other provisions of the settlement include: (1) recovery outside of the bandwidth for extraordinary items, such as the Ninemile 6 new CCGT project and certain special recovery items; (2) amortization of costs associated with the HCM initiative over a three-year period, beginning in December 2014; (3) eight-year amortization of costs incurred in the potential development of a new nuclear unit at River Bend without carrying costs, beginning December 2014 and (4) a cumulative $30 million cap on cost of service increases over the three-year formula rate plan cycle, exclusive of items outside of the sharing mechanism but inclusive of the initial $10 million base rate increase in December 2014.
|
Entergy Mississippi
Authorized ROE range:
9.76 - 11.83%
(per 4/30/13 filing based on 12/31/12 test year)
Last filed rate base:
$1.7 billion filed 4/30/13 based on 12/31/12 test year
|
Recent Activity / Next Steps: On Jan. 7, 2014, the MPSC suspended EMI’s 2013 test year FRP filing. EMI will still make an abbreviated, information-only filing by March 15, 2014. EMI is evaluating a potential rate case filing in 2014, although no decision has been made.
Background: EMI’s FRP includes an annual redetermination of the benchmark ROE based on a formula tied to interest rates and equity risk premiums, with an adjustment based upon performance ratings. Returns inside the bandwidth result in no change in rates while returns outside the bandwidth reset rates prospectively to or within the bandwidth depending on performance, subject to a 4% revenue limit. The annual filing occurs each March with rates effective in June (if no hearing) or July (if hearing). EMI’s FRP does not have an expiration date.
On Aug. 13, 2013, the MPSC approved a stipulation resolving EMI’s 2012 test year FRP. Without agreeing to any specific disallowances, the stipulation provides for a rate increase of approximately $22.3 million, which brings EMI up to the equity “point of adjustment” of 10.59% from an 8.96% earned ROE for 2012. The annualized change was effective with September 2013 bills.
|
Entergy New Orleans
Authorized ROE range:
10.7 - 11.5% (electric) and 10.25 - 11.25% (gas)
Last filed rate base:
$0.3 billion (electric) and $0.09 billion (gas) filed 5/12 based on 12/31/11 test year
|
Recent Activity / Next Steps: ENOI’s FRP expired with the 2011 test year. The anticipated completion in the first part of 2015 (currently ahead of schedule) of the Ninemile 6 new CCGT project has certain ratemaking implications. In the coming months, ENOI will be working to finalize the ratemaking for ENOI related to its Ninemile 6 new CCGT PPA.
|
Entergy Texas
Authorized ROE: 9.8%
Last filed rate base:
$1.6 billion filed 9/25/13 based on 3/31/13 adjusted test year
|
Recent Activity / Next Steps: On Jan. 17, 2014, the PUCT Staff filed direct testimony in ETI’s rate case, recommending a retail rate reduction of $(0.3) million and a 9.2% ROE. On Feb. 6, 2014, the ALJs approved a request to abate the procedural schedule indefinitely, including discovery and the hearing. ETI will file a report by Feb. 12, 2014, regarding the status of the settlement and settlement documents.
Background: On Sept. 25, 2013, ETI filed a rate case requesting a $38.6 million base rate increase and a 10.4% ROE based on a test year period ending March 31, 2013. With additional riders for rate case expenses and reserve equalization payments, the increase would be $53 million initially. Special circumstances recovery as fuel of approximately $22 million of historical purchased power capacity costs was reflected in the fuel reconciliation.
|
Wholesale Regulation
|
|
System Energy Resources
See next column for ROE and rate base
|
Recent Activity: None.
Authorized ROE: 10.94%
Last calculated rate base: $1.5 billion for 12/31/13 monthly cost of service
|
C.
|
Financial and Historical Performance Measures
|
Appendix C-1: GAAP and Non-GAAP Financial Performance Measures
|
||||
Fourth Quarter 2013 vs. 2012 (see Appendix E for definitions of certain measures)
|
||||
For 12 months ending Dec. 31
|
2013
|
2012
|
Change
|
|
GAAP Measures
|
||||
Return on average invested capital – as-reported
|
4.8%
|
5.5%
|
(0.7)%
|
|
Return on average common equity – as-reported
|
7.6%
|
9.3%
|
(1.7)%
|
|
Cash flow interest coverage
|
6.2
|
6.1
|
0.1
|
|
Book value per share
|
$53.19
|
$51.72
|
$1.47
|
|
End of period shares outstanding (millions)
|
178.4
|
177.8
|
0.6
|
|
Non-GAAP Measures
|
||||
Return on average invested capital – operational
|
5.8%
|
6.6%
|
(0.8)%
|
|
Return on average common equity – operational
|
10.2%
|
12.2%
|
(2.0)%
|
|
As of Dec. 31 ($ in millions)
|
2013
|
2012
|
Change
|
|
GAAP Measures
|
||||
Cash and cash equivalents
|
739
|
533
|
206
|
|
Revolver capacity
|
3,977
|
3,462
|
515
|
|
Commercial paper outstanding
|
1,045
|
665
|
380
|
|
Total debt
|
13,678
|
13,473
|
205
|
|
Securitization debt
|
883
|
973
|
(90)
|
|
Debt to capital ratio
|
58.3%
|
58.7%
|
(0.4)%
|
|
Off-balance sheet liabilities:
|
||||
Debt of joint ventures – Entergy’s share
|
86
|
90
|
(4)
|
|
Leases – Entergy’s share
|
456
|
505
|
(49)
|
|
Total off-balance sheet liabilities
|
542
|
595
|
(53)
|
|
Non-GAAP Measures
|
||||
Debt to capital ratio, excluding securitization debt
|
56.6%
|
56.9%
|
(0.3)%
|
|
Gross liquidity
|
4,716
|
3,995
|
721
|
|
Net debt to net capital ratio, excluding securitization debt
|
55.2%
|
55.8%
|
(0.6)%
|
|
Net debt to net capital ratio including off-balance sheet liabilities, excluding securitization debt
|
56.3%
|
57.0%
|
(0.7)%
|
|
Appendix C-2: Historical Performance Measures (see Appendix E for definitions of certain measures)
|
|||||||||||||||||||||
1Q12
|
2Q12
|
3Q12
|
4Q12
|
1Q13
|
2Q13
|
3Q13
|
4Q13
|
13YTD
|
12YTD
|
||||||||||||
Financial
|
|||||||||||||||||||||
EPS – as-reported ($)
|
(0.86)
|
2.06
|
1.89
|
1.66
|
0.90
|
0.92
|
1.34
|
0.82
|
3.99
|
4.76
|
|||||||||||
Less – special items ($)
|
(1.30)
|
(0.05)
|
(0.06)
|
(0.06)
|
(0.04)
|
(0.09)
|
(1.07)
|
(0.18)
|
(1.37)
|
(1.47)
|
|||||||||||
EPS – operational ($)
|
0.44
|
2.11
|
1.95
|
1.72
|
0.94
|
1.01
|
2.41
|
1.00
|
5.36
|
6.23
|
|||||||||||
Trailing twelve months
|
|||||||||||||||||||||
ROIC – as-reported (%)
|
6.0
|
6.2
|
4.8
|
5.5
|
6.9
|
5.9
|
5.5
|
4.8
|
|||||||||||||
ROIC – operational (%)
|
7.2
|
7.4
|
6.0
|
6.6
|
7.0
|
6.1
|
6.4
|
5.8
|
|||||||||||||
ROE – as-reported (%)
|
10.8
|
11.3
|
7.8
|
9.3
|
12.8
|
10.5
|
9.3
|
7.6
|
|||||||||||||
ROE – operational (%)
|
13.6
|
14.2
|
10.7
|
12.2
|
13.2
|
10.9
|
11.7
|
10.2
|
|||||||||||||
Cash flow interest coverage
|
7.5
|
7.2
|
6.8
|
6.1
|
5.9
|
5.8
|
5.9
|
6.2
|
|||||||||||||
Debt to capital ratio (%)
|
57.9
|
57.4
|
57.7
|
58.7
|
58.7
|
59.0
|
58.4
|
58.3
|
|||||||||||||
Debt to capital ratio, excluding securitization debt (%)
|
55.7
|
55.3
|
55.7
|
56.9
|
56.9
|
57.3
|
56.7
|
56.6
|
|||||||||||||
Net debt to net capital ratio, excluding securitization debt (%)
|
54.2
|
54.7
|
54.1
|
55.8
|
56.3
|
56.7
|
56.0
|
55.2
|
|||||||||||||
Utility
|
|||||||||||||||||||||
GWh billed
|
|||||||||||||||||||||
Residential
|
7,760
|
7,940
|
11,605
|
7,360
|
8,344
|
7,377
|
11,359
|
8,089
|
35,169
|
34,664
|
|||||||||||
Commercial & Governmental
|
6,992
|
7,753
|
9,101
|
7,313
|
7,005
|
7,267
|
9,041
|
7,647
|
30,959
|
31,159
|
|||||||||||
Industrial
|
9,958
|
10,408
|
10,748
|
10,067
|
9,868
|
10,357
|
11,038
|
10,389
|
41,653
|
41,181
|
|||||||||||
Wholesale
|
732
|
836
|
833
|
798
|
630
|
590
|
667
|
1,133
|
3,020
|
3,200
|
|||||||||||
Non-fuel O&M per
MWh (dd)
|
$20.08
|
$19.94
|
$16.66
|
$22.19
|
$21.02
|
$23.44
|
$18.15
|
$21.99
|
$20.98
|
$19.53
|
|||||||||||
Entergy Wholesale Commodities
|
|||||||||||||||||||||
Owned Capacity in MW (ee)
|
6,612
|
6,612
|
6,612
|
6,612
|
6,612
|
6,612
|
6,612
|
6,068
|
6,068
|
6,612
|
|||||||||||
GWh billed
|
11,281
|
11,674
|
12,002
|
11,221
|
10,387
|
11,172
|
11,630
|
11,938
|
45,127
|
46,178
|
|||||||||||
Net revenue ($ millions)
|
452
|
444
|
495
|
463
|
493
|
383
|
494
|
432
|
1,802
|
1,854
|
|||||||||||
Operational adjusted EBITDA
($ millions)
|
144
|
127
|
185
|
161
|
194
|
61
|
165
|
133
|
553
|
618
|
|||||||||||
Avg realized revenue per MWh
|
$49.29
|
$48.27
|
$51.88
|
$50.56
|
$58.66
|
$47.36
|
$53.22
|
$45.05
|
$50.86
|
$50.02
|
|||||||||||
Non-fuel O&M per
MWh (dd)
|
$23.93
|
$24.07
|
$23.15
|
$23.52
|
$25.22
|
$25.69
|
$25.28
|
$25.10
|
$25.32
|
$23.66
|
|||||||||||
EWC Nuclear Operational Measures
|
|||||||||||||||||||||
Capacity factor (%)
|
88
|
85
|
90
|
90
|
83
|
82
|
94
|
97
|
89
|
89
|
|||||||||||
GWh billed
|
9,838
|
10,426
|
10,480
|
10,298
|
9,246
|
9,789
|
10,274
|
10,858
|
40,167
|
41,042
|
|||||||||||
Avg realized revenue per MWh
|
$50.32
|
$48.67
|
$52.27
|
$49.88
|
$57.82
|
$46.40
|
$53.16
|
$44.15
|
$50.15
|
$50.29
|
|||||||||||
Production cost per MWh (dd)
|
$25.85
|
$26.61
|
$26.14
|
$26.18
|
$25.94
|
$29.16
|
$25.32
|
$25.37
|
$26.35
|
$26.19
|
|||||||||||
(dd)
|
Excludes effect of special items: the proposed spin-merge of the transmission business at Utility (2012 and 2013 quarterly and year-to-date periods), HCM implementation expenses (second, third and fourth quarters and year-to-date 2013) at Utility and EWC and the VY asset impairments / related charges at EWC (first quarter and year-to-date 2012 and third and fourth quarters and year-to-date 2013).
|
(ee)
|
Fourth quarter and year-to-date 2013 were reduced due to the retirement of R.E. Ritchie Unit 2 (gas/oil) plant in November 2013 (544 MWs).
|
D.
|
Planned Capital Expenditures
|
·
|
Utility: generation investments of $0.2 billion for ELL’s Ninemile 6 new CCGT project, $0.2 billion for post-Fukushima requirements for the Utility nuclear fleet, $0.4 billion for environmental spending (included in generation) for potential scrubbers at the White Bluff plant to meet pending Arkansas state requirements under the Clean Air Visibility Rule as well as compliance with the EPA’s MATS rule; transmission spending to support economic development projects, reliability and new compliance requirements.
|
·
|
Entergy Wholesale Commodities: significant projects required to continue operation of the current generation fleet including component replacements, software and security; $0.14 billion for NYPA value sharing (the last estimated $72 million payment to be made in January 2015 for 2014 generation); dry cask storage and license renewal and $0.2 billion for post-Fukushima requirements for the EWC nuclear fleet. EWC’s capital plan does not include any amounts for VY.
|
Appendix D: 2014 – 2016 Capital Expenditure Plan
|
||||
($ in millions) – Prepared February 2014
|
||||
2014
|
2015
|
2016
|
Total
|
|
Utility
|
||||
Generation
|
650
|
640
|
590
|
1,880
|
Transmission
|
515
|
635
|
570
|
1,720
|
Distribution
|
575
|
545
|
565
|
1,685
|
Other
|
155
|
180
|
150
|
485
|
Utility Total
|
1,895
|
2,000
|
1,875
|
5,770
|
Entergy Wholesale Commodities
|
420
|
380
|
230
|
1,030
|
Total Planned Capital Expenditures
|
2,315
|
2,380
|
2,105
|
6,800
|
E.
|
Definitions
|
Appendix E: Definitions of Operational Performance Measures, GAAP and Non-GAAP Financial Measures and Abbreviations or Acronyms
|
|
Utility Operational Performance Measures
|
|
GWh billed
|
Total number of GWh billed to all retail and wholesale customers
|
Non-fuel O&M per MWh
|
Operation, maintenance and refueling expenses per MWh of billed sales, excluding fuel, fuel-related expenses and purchased power
|
Number of retail customers
|
Number of customers at end of period
|
Entergy Wholesale Commodities Operational Performance Measures
|
|
Net revenue
|
Operating revenue less fuel, fuel related expenses and purchased power
|
Owned capacity
|
Installed capacity owned and operated by EWC, including investments in wind generation accounted for under the equity method of accounting; in November 2013, R.E. Ritchie Unit 2 (gas/oil) plant was retired (544 MWs)
|
GWh billed
|
Total number of GWh billed to customers, excluding investments in wind generation accounted for under the equity method of accounting and financially-settled instruments
|
Average realized revenue per MWh
|
As-reported revenue per MWh billed, excluding revenue from the amortization of the Palisades below-market PPA and/or investments in wind generation accounted for under the equity method of accounting
|
Non-fuel O&M per MWh
|
Operation, maintenance and refueling expenses per MWh billed, excluding fuel, fuel-related expenses and purchased power and investments in wind generation accounted for under the equity method of accounting
|
Capacity factor
|
Normalized percentage of the period that the nuclear plants generate power
|
Production cost per MWh
|
Fuel and non-fuel O&M expenses according to accounting standards that directly relate to the production of electricity per MWh (based on net generation)
|
Refueling outage days
|
Number of days lost for scheduled refueling outage during the period
|
Planned TWh of generation
|
Amount of output expected to be generated by EWC resources considering plant operating characteristics, outage schedules and expected market conditions which impact dispatch, assuming shutdown of VY in fourth quarter 2014, uninterrupted normal operation at the remaining nuclear plants and timely renewal of plant operating licenses; non-nuclear also includes purchases from affiliated and non-affiliated counterparties under long-term contracts and excludes energy and capacity from EWC’s wind investment accounted for under the equity method of accounting
|
Percent of planned generation under contract
|
Percent of planned generation output sold or purchased forward under contracts, forward physical contracts, forward financial contracts or options that mitigate price uncertainty that may or may not require regulatory approval or approval of transmission rights, or other conditions precedent
|
Unit-contingent
|
Transaction under which power is supplied from a specific generation asset; if the asset is not operating, seller is generally not liable to buyer for any damages
|
Unit-contingent with availability guarantees
|
Transaction under which power is supplied from a specific generation asset; if the asset is not operating, seller is generally not liable to buyer for any damages, unless the actual availability over a specified period of time is below an availability threshold specified in the contract
|
Firm LD
|
Transaction that requires receipt or delivery of energy at a specified delivery point (usually at a market hub not associated with a specific asset) or settles financially on notional quantities; if a party fails to deliver or receive energy, defaulting party must compensate the other party as specified in the contract; a portion of which may be capped through the use of risk management products
|
Offsetting positions
|
Transactions for the purchase of energy, generally to offset a Firm LD transaction
|
Cost-based contracts
|
Contracts priced in accordance with cost-based rates, a ratemaking concept used for the design and development of rate schedules to ensure that the filed rate schedules recover only the cost of providing the service; these contracts are on owned EWC resources located within Entergy’s utility service territory and were executed prior to EWC receiving market-based authority under MISO
|
Planned net MW in operation
|
Amount of installed capacity to generate power and/or sell capacity; non-nuclear also includes purchases from affiliated and non-affiliated counterparties under long-term contracts and excludes energy and capacity from EWC’s wind investment accounted for under the equity method of accounting
|
Percent of capacity sold forward
|
Percent of planned qualified capacity sold to mitigate price uncertainty under physical or financial transactions
|
Bundled capacity and energy contracts
|
A contract for the sale of installed capacity and related energy, priced per megawatt-hour sold
|
Capacity contracts
|
A contract for the sale of the installed capacity product in regional markets managed by ISO-NE, the NYISO and MISO
|
Appendix E: Definitions of Operational Performance Measures, GAAP and Non-GAAP Financial Measures and Abbreviations or Acronyms (continued)
|
||
Entergy Wholesale Commodities Operational Performance Measures (continued)
|
||
Average revenue per MWh on contracted volumes
|
Revenue on a per unit basis at which generation output reflected in contracts is expected to be sold to third parties (including offsetting positions) at the minimum contract prices and at forward market prices at a point in time, given existing contract or option exercise prices based on expected dispatch or capacity, excluding the revenue associated with the amortization of the below-market PPA for Palisades; revenue will fluctuate due to factors including market price changes affecting revenue received on puts, collars and call options, positive or negative basis differentials, option premiums and market prices at the time of option expiration, costs to convert firm LD to unit-contingent and other risk management costs; also, excludes payments owed under the value sharing agreements, if any
|
|
Average revenue under contract per kW per month (applies to capacity contracts only)
|
Revenue on a per unit basis at which capacity is expected to be sold to third parties, given existing contract prices and/or auction awards
|
|
Expected sold and market total revenue per MWh
|
Total energy and capacity revenue on a per unit basis at which total planned generation output and capacity is expected to be sold given contract terms and market prices at a point in time, including estimates for market price changes affecting revenue received on puts, collars and call options, positive or negative basis differentials, option premiums and market prices at time of option expiration, costs to convert Firm LD to unit-contingent and other risk management costs, divided by total planned MWh of generation, excluding the revenue associated with the amortization of the Palisades below-market PPA; also excludes payments owed under value sharing agreements, if any
|
|
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
|
|
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 and commercial paper and capital leases on the balance sheet
|
|
Debt of joint ventures - Entergy’s share
|
Debt issued by business joint ventures at EWC
|
|
Leases - Entergy’s share
|
Operating leases held by subsidiaries capitalized at implicit interest rate
|
|
Debt to capital ratio
|
Total debt divided by total capitalization
|
|
Securitization debt
|
Debt associated with securitization bonds issued to recover storm costs from hurricanes Rita, Ike and Gustav at ETI; the 2009 ice storm at EAI and investment recovery of costs associated with the cancelled Little Gypsy repowering project at ELL
|
|
Financial Measures – Non-GAAP
|
||
Operational earnings
|
As-reported Net Income adjusted to exclude the impact of special items
|
|
Adjusted EBITDA
|
Earnings before interest, income taxes, depreciation and amortization and interest and investment income excluding decommissioning expense and other than temporary impairment losses on decommissioning trust fund assets
|
|
Operational adjusted EBITDA
|
Adjusted EBITDA excluding effects 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
|
|
Gross liquidity
|
Sum of cash and revolver capacity
|
|
Debt to capital ratio, excluding securitization debt
|
Total debt divided by total capitalization, excluding securitization debt
|
|
Net debt to net capital ratio, excluding securitization debt
|
Total debt less cash and cash equivalents divided by total capitalization less cash and cash equivalents, excluding securitization debt
|
|
Net debt to net capital ratio, including off-balance sheet liabilities, excluding securitization debt
|
Sum of total 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
|
|
Appendix E: Definitions of Operational Performance Measures, GAAP and Non-GAAP Financial Measures and Abbreviations or Acronyms (continued)
|
|
Abbreviations or Acronyms
|
|
ANO
|
Arkansas Nuclear One (nuclear)
|
APSC
|
Arkansas Public Service Commission
|
CCGT
|
Combined cycle gas turbine
|
CCNO
|
Council of the City of New Orleans, La.
|
DOE
|
U.S. Department of Energy
|
EAI
|
Entergy Arkansas, Inc.
|
EGSL
|
Entergy Gulf States Louisiana, L.L.C.
|
ELL
|
Entergy Louisiana, LLC
|
EMI
|
Entergy Mississippi, Inc.
|
ENOI
|
Entergy New Orleans, Inc.
|
Entergy VY
|
Entergy Nuclear Vermont Yankee, LLC and Entergy Nuclear Operations, Inc.
|
EPA
|
U.S. Environmental Protection Agency
|
ETI
|
Entergy Texas, Inc.
|
EWC
|
Entergy Wholesale Commodities
|
FitzPatrick
|
James A. FitzPatrick Nuclear Power Plant (nuclear)
|
FRP
|
Formula rate plan
|
GAAP
|
Generally accepted accounting principles
|
HCM
|
Human Capital Management program
|
IP2
|
Indian Point Energy Center Unit 2 (nuclear)
|
IP3
|
Indian Point Energy Center Unit 3 (nuclear)
|
IRS
|
Internal Revenue Service
|
ISO
|
Independent system operator
|
ISO-NE
|
ISO New England
|
LHV
|
Lower Hudson Valley
|
LPSC
|
Louisiana Public Service Commission
|
MATS
|
Mercury and Air Toxics Standards
|
MISO
|
Midcontinent Independent System Operator, Inc.
|
MPSC
|
Mississippi Public Service Commission
|
MWh
|
Megawatt hour
|
NRC
|
Nuclear Regulatory Commission
|
NYISO
|
New York Independent System Operator, Inc.
|
NYPA
|
New York Power Authority
|
O&M
|
Operation and maintenance expense
|
Palisades
|
Palisades Power Plant (nuclear)
|
Pilgrim
|
Pilgrim Nuclear Power Station (nuclear)
|
PPA
|
Power purchase agreement
|
PUCT
|
Public Utility Commission of Texas
|
ROE
|
Return on equity
|
ROIC
|
Return on invested capital
|
RSP
|
EGSL Rate Stabilization Plan (gas LDC)
|
RTO
|
Regional transmission organization
|
VY
|
Vermont Yankee Nuclear Power Station (nuclear)
|
F.
|
GAAP to Non-GAAP Reconciliations
|
Appendix F-1: Reconciliation of GAAP to Non-GAAP Financial Measures – ROE, ROIC Metrics
|
||||||||
($ in millions)
|
||||||||
1Q12
|
2Q12
|
3Q12
|
4Q12
|
1Q13
|
2Q13
|
3Q13
|
4Q13
|
|
As-reported net income-rolling 12 months (A)
|
946
|
996
|
705
|
847
|
1,160
|
958
|
861
|
712
|
Preferred dividends
|
21
|
21
|
22
|
22
|
22
|
21
|
20
|
19
|
Tax effected interest expense
|
322
|
329
|
342
|
350
|
356
|
363
|
365
|
371
|
As-reported net income, rolling 12 months including preferred dividends and tax effected interest expense (B)
|
1,289
|
1,346
|
1,069
|
1,219
|
1,538
|
1,342
|
1,246
|
1,102
|
Special items in prior quarters
|
(13)
|
(244)
|
(253)
|
(251)
|
(31)
|
(28)
|
(33)
|
(212)
|
Special items in current quarter
|
||||||||
VY asset impairments / related charges
|
(224)
|
-
|
-
|
-
|
-
|
-
|
(173)
|
(32)
|
Transmission business spin-merge expenses
|
(7)
|
(9)
|
(11)
|
(11)
|
(6)
|
(12)
|
(10)
|
25
|
HCM implementation expenses
|
-
|
-
|
-
|
-
|
-
|
(4)
|
(7)
|
(26)
|
Total special items (C)
|
(244)
|
(253)
|
(264)
|
(262)
|
(37)
|
(44)
|
(224)
|
(245)
|
Operational earnings, rolling 12 months including preferred dividends and tax effected interest expense (B-C)
|
1,533
|
1,599
|
1,333
|
1,481
|
1,575
|
1,386
|
1,470
|
1,347
|
Operational earnings, rolling 12 months (A-C)
|
1,190
|
1,249
|
969
|
1,109
|
1,197
|
1,002
|
1,085
|
957
|
Average invested capital (D)
|
21,339
|
21,556
|
22,065
|
22,290
|
22,389
|
22,573
|
22,857
|
23,210
|
Average common equity (E)
|
8,725
|
8,814
|
9,078
|
9,079
|
9,064
|
9,152
|
9,299
|
9,342
|
ROIC – as-reported % (B/D)
|
6.0
|
6.2
|
4.8
|
5.5
|
6.9
|
5.9
|
5.5
|
4.8
|
ROIC – operational % ((B-C)/D)
|
7.2
|
7.4
|
6.0
|
6.6
|
7.0
|
6.1
|
6.4
|
5.8
|
ROE – as-reported % (A/E)
|
10.8
|
11.3
|
7.8
|
9.3
|
12.8
|
10.5
|
9.3
|
7.6
|
ROE – operational % ((A-C)/E)
|
13.6
|
14.2
|
10.7
|
12.2
|
13.2
|
10.9
|
11.7
|
10.2
|
Appendix F-2: Reconciliation of GAAP to Non-GAAP Financial Measures – Credit and Liquidity Metrics
|
||||||||
($ in millions)
|
||||||||
1Q12
|
2Q12
|
3Q12
|
4Q12
|
1Q13
|
2Q13
|
3Q13
|
4Q13
|
|
Total debt (A)
|
12,619
|
12,533
|
12,931
|
13,473
|
13,471
|
13,747
|
13,623
|
13,678
|
Less securitization debt (B)
|
1,049
|
1,020
|
1,003
|
973
|
952
|
927
|
910
|
883
|
Total debt, excluding securitization debt (C)
|
11,570
|
11,513
|
11,928
|
12,500
|
12,519
|
12,820
|
12,713
|
12,795
|
Less cash and cash equivalents (D)
|
685
|
283
|
750
|
533
|
263
|
311
|
365
|
739
|
Net debt, excluding securitization debt (E)
|
10,885
|
11,230
|
11,178
|
11,967
|
12,256
|
12,509
|
12,348
|
12,056
|
Total capitalization (F)
|
21,813
|
21,844
|
22,402
|
22,951
|
22,965
|
23,302
|
23,312
|
23,470
|
Less securitization debt (B)
|
1,049
|
1,020
|
1,003
|
973
|
952
|
927
|
910
|
883
|
Total capitalization, excluding securitization debt (G)
|
20,764
|
20,824
|
21,399
|
21,978
|
22,013
|
22,375
|
22,402
|
22,587
|
Less cash and cash equivalents (D)
|
685
|
283
|
750
|
533
|
263
|
311
|
365
|
739
|
Net capital, excluding securitization debt (H)
|
20,079
|
20,541
|
20,649
|
21,445
|
21,750
|
22,064
|
22,037
|
21,848
|
Debt to capital ratio % (A/F)
|
57.9
|
57.4
|
57.7
|
58.7
|
58.7
|
59.0
|
58.4
|
58.3
|
Debt to capital ratio, excluding securitization debt % (C/G)
|
55.7
|
55.3
|
55.7
|
56.9
|
56.9
|
57.3
|
56.7
|
56.6
|
Net debt to net capital ratio, excluding securitization debt % (E/H)
|
54.2
|
54.7
|
54.1
|
55.8
|
56.3
|
56.7
|
56.0
|
55.2
|
Off-balance sheet liabilities (I)
|
601
|
600
|
599
|
595
|
595
|
594
|
592
|
542
|
Net debt to net capital ratio including off-balance sheet liabilities, excluding securitization debt % ((E+I)/(H+I))
|
55.5
|
56.0
|
55.4
|
57.0
|
57.5
|
57.8
|
57.2
|
56.3
|
Revolver capacity (J)
|
2,825
|
2,762
|
2,917
|
3,462
|
3,542
|
3,819
|
4,129
|
3,977
|
Gross liquidity (D+J)
|
3,510
|
3,045
|
3,667
|
3,995
|
3,805
|
4,130
|
4,494
|
4,716
|
Appendix F-3: Reconciliation of GAAP to Non-GAAP Financial Measures – Entergy Wholesale Commodities Operational Adjusted EBITDA
|
||||||||
($ in millions)
|
||||||||
1Q12
|
2Q12
|
3Q12
|
4Q12
|
1Q13
|
2Q13
|
3Q13
|
4Q13
|
|
Net income
|
(176)
|
71
|
87
|
59
|
82
|
12
|
(93)
|
42
|
Add back: interest expense
|
6
|
5
|
3
|
3
|
3
|
4
|
4
|
5
|
Add back: income tax expense
|
(92)
|
47
|
57
|
50
|
57
|
(15)
|
(107)
|
(12)
|
Add back: depreciation and amortization
|
51
|
48
|
29
|
47
|
49
|
50
|
55
|
61
|
Subtract: interest and investment income
|
31
|
27
|
20
|
28
|
28
|
22
|
21
|
66
|
Add back: decommissioning expense
|
30
|
(17)
|
29
|
30
|
31
|
30
|
32
|
33
|
Adjusted EBITDA
|
(212)
|
127
|
185
|
161
|
194
|
59
|
(130)
|
63
|
Add back: special item for HCM implementation expenses (pre-tax)
|
-
|
-
|
-
|
-
|
-
|
2
|
3
|
19
|
Add back: VY asset impairments / related charges (pre-tax)
|
356
|
-
|
-
|
-
|
-
|
-
|
292
|
52
|
Operational adjusted EBITDA
|
144
|
127
|
185
|
161
|
194
|
61
|
165
|
133
|
VII.
|
Financial Statements
|
Entergy Corporation
|
||||||||||||||||
Consolidating Balance Sheet
|
||||||||||||||||
December 31, 2013
|
||||||||||||||||
(Dollars in thousands)
|
||||||||||||||||
(Unaudited)
|
||||||||||||||||
Utility
|
Entergy Wholesale Commodities
|
Parent & Other
|
Consolidated
|
|||||||||||||
ASSETS
|
||||||||||||||||
CURRENT ASSETS
|
||||||||||||||||
Cash and cash equivalents:
|
||||||||||||||||
Cash
|
$ | 119,781 | $ | 9,192 | $ | 1,006 | $ | 129,979 | ||||||||
Temporary cash investments
|
431,436 | 167,266 | 10,445 | 609,147 | ||||||||||||
Total cash and cash equivalents
|
551,217 | 176,458 | 11,451 | 739,126 | ||||||||||||
Securitization recovery trust account
|
45,885 | - | - | 45,885 | ||||||||||||
Notes receivable
|
- | 530,389 | (530,389 | ) | - | |||||||||||
Accounts receivable:
|
||||||||||||||||
Customer
|
509,176 | 161,465 | - | 670,641 | ||||||||||||
Allowance for doubtful accounts
|
(34,311 | ) | - | - | (34,311 | ) | ||||||||||
Associated companies
|
47,887 | 2,776 | (50,663 | ) | - | |||||||||||
Other
|
184,640 | 10,353 | 35 | 195,028 | ||||||||||||
Accrued unbilled revenues
|
340,828 | - | - | 340,828 | ||||||||||||
Total accounts receivable
|
1,048,220 | 174,594 | (50,628 | ) | 1,172,186 | |||||||||||
Deferred fuel costs
|
116,379 | - | - | 116,379 | ||||||||||||
Accumulated deferred income taxes
|
195,030 | 13,915 | (33,872 | ) | 175,073 | |||||||||||
Fuel inventory - at average cost
|
198,604 | 10,354 | - | 208,958 | ||||||||||||
Materials and supplies - at average cost
|
603,557 | 311,449 | - | 915,006 | ||||||||||||
Deferred nuclear refueling outage costs
|
78,633 | 113,841 | - | 192,474 | ||||||||||||
System agreement cost equalization
|
61,040 | - | - | 61,040 | ||||||||||||
Prepayments and other
|
255,907 | 180,477 | (132,820 | ) | 303,564 | |||||||||||
TOTAL
|
3,154,472 | 1,511,477 | (736,258 | ) | 3,929,691 | |||||||||||
OTHER PROPERTY AND INVESTMENTS
|
||||||||||||||||
Investment in affiliates - at equity
|
1,097,270 | 40,238 | (1,097,158 | ) | 40,350 | |||||||||||
Decommissioning trust funds
|
2,235,826 | 2,667,318 | - | 4,903,144 | ||||||||||||
Non-utility property - at cost (less accumulated depreciation)
|
182,465 | 8,189 | 8,721 | 199,375 | ||||||||||||
Other
|
150,015 | 60,601 | - | 210,616 | ||||||||||||
TOTAL
|
3,665,576 | 2,776,346 | (1,088,437 | ) | 5,353,485 | |||||||||||
PROPERTY, PLANT, AND EQUIPMENT
|
||||||||||||||||
Electric
|
38,043,514 | 4,888,807 | 3,391 | 42,935,712 | ||||||||||||
Property under capital lease
|
941,299 | - | - | 941,299 | ||||||||||||
Natural gas
|
366,365 | - | - | 366,365 | ||||||||||||
Construction work in progress
|
1,217,138 | 297,451 | 268 | 1,514,857 | ||||||||||||
Nuclear fuel
|
854,617 | 712,287 | - | 1,566,904 | ||||||||||||
TOTAL PROPERTY, PLANT AND EQUIPMENT
|
41,422,933 | 5,898,545 | 3,659 | 47,325,137 | ||||||||||||
Less - accumulated depreciation and amortization
|
18,199,512 | 1,243,791 | 190 | 19,443,493 | ||||||||||||
PROPERTY, PLANT AND EQUIPMENT - NET
|
23,223,421 | 4,654,754 | 3,469 | 27,881,644 | ||||||||||||
DEFERRED DEBITS AND OTHER ASSETS
|
||||||||||||||||
Regulatory assets:
|
||||||||||||||||
Regulatory asset for income taxes - net
|
849,718 | - | - | 849,718 | ||||||||||||
Other regulatory assets
|
3,893,363 | - | - | 3,893,363 | ||||||||||||
Deferred fuel costs
|
172,202 | - | - | 172,202 | ||||||||||||
Goodwill
|
374,099 | 3,073 | - | 377,172 | ||||||||||||
Accumulated deferred income taxes
|
9,117 | 52,894 | - | 62,011 | ||||||||||||
Other
|
197,617 | 698,161 | (8,618 | ) | 887,160 | |||||||||||
TOTAL
|
5,496,116 | 754,128 | (8,618 | ) | 6,241,626 | |||||||||||
- | ||||||||||||||||
TOTAL ASSETS
|
$ | 35,539,585 | $ | 9,696,705 | $ | (1,829,844 | ) | $ | 43,406,446 | |||||||
*Totals may not foot due to rounding.
|
Entergy Corporation
|
||||||||||||||||
Consolidating Balance Sheet
|
||||||||||||||||
December 31, 2013
|
||||||||||||||||
(Dollars in thousands)
|
||||||||||||||||
(Unaudited)
|
||||||||||||||||
Utility
|
Entergy Wholesale Commodities
|
Parent & Other
|
Consolidated
|
|||||||||||||
LIABILITIES AND SHAREHOLDERS' EQUITY
|
||||||||||||||||
CURRENT LIABILITIES
|
||||||||||||||||
Currently maturing long-term debt
|
$ | 438,884 | $ | 18,211 | $ | - | $ | 457,095 | ||||||||
Notes payable and commercial paper:
|
||||||||||||||||
Associated companies
|
- | 103,739 | (103,739 | ) | - | |||||||||||
Other
|
2,940 | - | 1,043,947 | 1,046,887 | ||||||||||||
Account payable:
|
||||||||||||||||
Associated companies
|
15,836 | 28,216 | (44,052 | ) | - | |||||||||||
Other
|
916,616 | 256,018 | 679 | 1,173,313 | ||||||||||||
Customer deposits
|
370,997 | - | - | 370,997 | ||||||||||||
Taxes accrued
|
- | - | 191,093 | 191,093 | ||||||||||||
Accumulated deferred income taxes
|
97,463 | (3 | ) | (69,153 | ) | 28,307 | ||||||||||
Interest accrued
|
156,968 | 194 | 23,835 | 180,997 | ||||||||||||
Deferred fuel costs
|
57,631 | - | - | 57,631 | ||||||||||||
Obligations under capital leases
|
2,323 | - | - | 2,323 | ||||||||||||
Pension and other postretirement liabilities
|
58,720 | 8,699 | - | 67,419 | ||||||||||||
System agreement cost equalization
|
61,040 | - | - | 61,040 | ||||||||||||
Other
|
141,425 | 282,045 | - | 423,470 | ||||||||||||
TOTAL
|
2,320,843 | 697,119 | 1,042,610 | 4,060,572 | ||||||||||||
NON-CURRENT LIABILITIES
|
||||||||||||||||
Accumulated deferred income taxes and taxes accrued
|
7,340,267 | 1,266,913 | 117,455 | 8,724,635 | ||||||||||||
Accumulated deferred investment tax credits
|
263,765 | - | - | 263,765 | ||||||||||||
Obligations under capital leases
|
32,218 | - | - | 32,218 | ||||||||||||
Other regulatory liabilities
|
1,295,955 | - | - | 1,295,955 | ||||||||||||
Decommissioning and retirement cost liabilities
|
2,235,194 | 1,698,222 | - | 3,933,416 | ||||||||||||
Accumulated provisions
|
110,899 | 3,191 | 1,049 | 115,139 | ||||||||||||
Pension and other postretirement liabilities
|
1,708,639 | 612,065 | - | 2,320,704 | ||||||||||||
Long-term debt
|
10,307,888 | 76,800 | 1,754,461 | 12,139,149 | ||||||||||||
Other
|
741,376 | 593,325 | (751,034 | ) | 583,667 | |||||||||||
TOTAL
|
24,036,201 | 4,250,516 | 1,121,931 | 29,408,648 | ||||||||||||
Subsidiaries' preferred stock without sinking fund
|
186,511 | 24,249 | - | 210,760 | ||||||||||||
EQUITY
|
||||||||||||||||
Common Shareholders' Equity:
|
||||||||||||||||
Common stock, $.01 par value, authorized 500,000,000 shares;
|
||||||||||||||||
issued 254,752,788 shares in 2013
|
2,161,268 | 201,094 | (2,359,814 | ) | 2,548 | |||||||||||
Paid-in capital
|
2,417,670 | 1,627,856 | 1,322,605 | 5,368,131 | ||||||||||||
Retained earnings
|
4,518,741 | 2,849,546 | 2,456,766 | 9,825,053 | ||||||||||||
Accumulated other comprehensive income (loss)
|
(75,649 | ) | 46,325 | - | (29,324 | ) | ||||||||||
Less - treasury stock, at cost (76,381,936 shares in 2013)
|
120,000 | - | 5,413,942 | 5,533,942 | ||||||||||||
Total common shareholders' equity
|
8,902,030 | 4,724,821 | (3,994,385 | ) | 9,632,466 | |||||||||||
Subsidiaries' preferred stock without sinking fund
|
94,000 | - | - | 94,000 | ||||||||||||
TOTAL
|
8,996,030 | 4,724,821 | (3,994,385 | ) | 9,726,466 | |||||||||||
TOTAL LIABILITIES AND EQUITY
|
$ | 35,539,585 | $ | 9,696,705 | $ | (1,829,844 | ) | $ | 43,406,446 | |||||||
*Totals may not foot due to rounding.
|
Entergy Corporation
|
||||||||||||||||
Consolidating Balance Sheet
|
||||||||||||||||
December 31, 2012
|
||||||||||||||||
(Dollars in thousands)
|
||||||||||||||||
(Unaudited)
|
||||||||||||||||
Utility
|
Entergy Wholesale Commodities
|
Parent & Other
|
Consolidated
|
|||||||||||||
ASSETS
|
||||||||||||||||
CURRENT ASSETS
|
||||||||||||||||
Cash and cash equivalents:
|
||||||||||||||||
Cash
|
$ | 104,378 | $ | 8,224 | $ | 390 | $ | 112,992 | ||||||||
Temporary cash investments
|
275,755 | 132,697 | 11,125 | 419,577 | ||||||||||||
Total cash and cash equivalents
|
380,133 | 140,921 | 11,515 | 532,569 | ||||||||||||
Securitization recovery trust account
|
46,040 | - | - | 46,040 | ||||||||||||
Notes receivable
|
- | 446,356 | (446,356 | ) | - | |||||||||||
Accounts receivable:
|
||||||||||||||||
Customer
|
374,403 | 194,468 | - | 568,871 | ||||||||||||
Allowance for doubtful accounts
|
(31,956 | ) | - | - | (31,956 | ) | ||||||||||
Associated companies
|
28,729 | 5,365 | (34,094 | ) | - | |||||||||||
Other
|
149,681 | 10,984 | 743 | 161,408 | ||||||||||||
Accrued unbilled revenues
|
303,264 | 128 | - | 303,392 | ||||||||||||
Total accounts receivable
|
824,121 | 210,945 | (33,351 | ) | 1,001,715 | |||||||||||
Deferred fuel costs
|
150,363 | - | - | 150,363 | ||||||||||||
Accumulated deferred income taxes
|
348,881 | 1,272 | (43,251 | ) | 306,902 | |||||||||||
Fuel inventory - at average cost
|
205,468 | 8,363 | - | 213,831 | ||||||||||||
Materials and supplies - at average cost
|
588,657 | 339,873 | - | 928,530 | ||||||||||||
Deferred nuclear refueling outage costs
|
123,975 | 119,399 | - | 243,374 | ||||||||||||
System agreement cost equalization
|
16,880 | - | - | 16,880 | ||||||||||||
Prepayments and other
|
70,777 | 413,333 | (241,188 | ) | 242,922 | |||||||||||
TOTAL
|
2,755,295 | 1,680,462 | (752,631 | ) | 3,683,126 | |||||||||||
OTHER PROPERTY AND INVESTMENTS
|
||||||||||||||||
Investment in affiliates - at equity
|
1,097,271 | 46,626 | (1,097,159 | ) | 46,738 | |||||||||||
Decommissioning trust funds
|
1,855,959 | 2,334,149 | - | 4,190,108 | ||||||||||||
Non-utility property - at cost (less accumulated depreciation)
|
174,219 | 70,546 | 11,274 | 256,039 | ||||||||||||
Other
|
422,139 | 14,095 | - | 436,234 | ||||||||||||
TOTAL
|
3,549,588 | 2,465,416 | (1,085,885 | ) | 4,929,119 | |||||||||||
PROPERTY, PLANT, AND EQUIPMENT
|
||||||||||||||||
Electric
|
37,264,453 | 4,676,696 | 3,418 | 41,944,567 | ||||||||||||
Property under capital lease
|
935,199 | - | - | 935,199 | ||||||||||||
Natural gas
|
353,492 | - | - | 353,492 | ||||||||||||
Construction work in progress
|
973,071 | 391,749 | 879 | 1,365,699 | ||||||||||||
Nuclear fuel
|
907,293 | 691,137 | - | 1,598,430 | ||||||||||||
TOTAL PROPERTY, PLANT AND EQUIPMENT
|
40,433,508 | 5,759,582 | 4,297 | 46,197,387 | ||||||||||||
Less - accumulated depreciation and amortization
|
17,840,387 | 1,058,069 | 386 | 18,898,842 | ||||||||||||
PROPERTY, PLANT AND EQUIPMENT - NET
|
22,593,121 | 4,701,513 | 3,911 | 27,298,545 | ||||||||||||
DEFERRED DEBITS AND OTHER ASSETS
|
||||||||||||||||
Regulatory assets:
|
||||||||||||||||
Regulatory asset for income taxes - net
|
742,030 | - | - | 742,030 | ||||||||||||
Other regulatory assets
|
5,025,912 | - | - | 5,025,912 | ||||||||||||
Deferred fuel costs
|
172,202 | - | - | 172,202 | ||||||||||||
Goodwill
|
374,099 | 3,073 | - | 377,172 | ||||||||||||
Accumulated deferred income taxes
|
10,461 | 20,749 | 6,538 | 37,748 | ||||||||||||
Other
|
215,422 | 752,132 | (30,906 | ) | 936,648 | |||||||||||
TOTAL
|
6,540,126 | 775,954 | (24,368 | ) | 7,291,712 | |||||||||||
- | ||||||||||||||||
TOTAL ASSETS
|
$ | 35,438,130 | $ | 9,623,345 | $ | (1,858,973 | ) | $ | 43,202,502 | |||||||
*Totals may not foot due to rounding.
|
Entergy Corporation
|
||||||||||||||||
Consolidating Balance Sheet
|
||||||||||||||||
December 31, 2012
|
||||||||||||||||
(Dollars in thousands)
|
||||||||||||||||
(Unaudited)
|
||||||||||||||||
Utility
|
Entergy Wholesale Commodities
|
Parent & Other
|
Consolidated
|
|||||||||||||
LIABILITIES AND SHAREHOLDERS' EQUITY
|
||||||||||||||||
CURRENT LIABILITIES
|
||||||||||||||||
Currently maturing long-term debt
|
$ | 701,090 | $ | 17,426 | $ | - | $ | 718,516 | ||||||||
Notes payable and commercial paper:
|
||||||||||||||||
Associated companies
|
28,000 | 1,437 | (29,437 | ) | - | |||||||||||
Other
|
131,399 | - | 664,603 | 796,002 | ||||||||||||
Account payable:
|
||||||||||||||||
Associated companies
|
15,798 | 11,010 | (26,808 | ) | - | |||||||||||
Other
|
957,193 | 259,462 | 525 | 1,217,180 | ||||||||||||
Customer deposits
|
359,078 | - | - | 359,078 | ||||||||||||
Taxes accrued
|
664,891 | - | (331,172 | ) | 333,719 | |||||||||||
Accumulated deferred income taxes
|
7,955 | 40,431 | (35,277 | ) | 13,109 | |||||||||||
Interest accrued
|
160,151 | 321 | 24,192 | 184,664 | ||||||||||||
Deferred fuel costs
|
96,439 | - | - | 96,439 | ||||||||||||
Obligations under capital leases
|
3,880 | - | - | 3,880 | ||||||||||||
Pension and other postretirement liabilities
|
89,400 | 6,500 | - | 95,900 | ||||||||||||
System agreement cost equalization
|
25,848 | - | - | 25,848 | ||||||||||||
Other
|
106,052 | 154,019 | 1,915 | 261,986 | ||||||||||||
TOTAL
|
3,347,174 | 490,606 | 268,541 | 4,106,321 | ||||||||||||
NON-CURRENT LIABILITIES
|
||||||||||||||||
Accumulated deferred income taxes and taxes accrued
|
6,844,329 | 819,998 | 647,429 | 8,311,756 | ||||||||||||
Accumulated deferred investment tax credits
|
273,696 | - | - | 273,696 | ||||||||||||
Obligations under capital leases
|
34,541 | - | - | 34,541 | ||||||||||||
Other regulatory liabilities
|
898,614 | - | - | 898,614 | ||||||||||||
Decommissioning and retirement cost liabilities
|
1,970,362 | 1,543,272 | - | 3,513,634 | ||||||||||||
Accumulated provisions
|
357,801 | 978 | 3,447 | 362,226 | ||||||||||||
Pension and other postretirement liabilities
|
2,891,787 | 834,099 | - | 3,725,886 | ||||||||||||
Long-term debt
|
9,533,760 | 92,304 | 2,294,254 | 11,920,318 | ||||||||||||
Other
|
709,182 | 611,814 | (743,086 | ) | 577,910 | |||||||||||
TOTAL
|
23,514,072 | 3,902,465 | 2,202,044 | 29,618,581 | ||||||||||||
Subsidiaries' preferred stock without sinking fund
|
186,511 | - | - | 186,511 | ||||||||||||
EQUITY
|
||||||||||||||||
Common Shareholders' Equity:
|
||||||||||||||||
Common stock, $.01 par value, authorized 500,000,000 shares;
|
||||||||||||||||
issued 254,752,788 shares in 2012
|
2,161,268 | 301,097 | (2,459,817 | ) | 2,548 | |||||||||||
Paid-in capital
|
2,417,644 | 1,861,355 | 1,078,853 | 5,357,852 | ||||||||||||
Retained earnings
|
4,052,441 | 3,145,925 | 2,506,225 | 9,704,591 | ||||||||||||
Accumulated other comprehensive income (loss)
|
(214,980 | ) | (78,103 | ) | - | (293,083 | ) | |||||||||
Less - treasury stock, at cost (76,945,239 shares in 2012)
|
120,000 | - | 5,454,819 | 5,574,819 | ||||||||||||
Total common shareholders' equity
|
8,296,373 | 5,230,274 | (4,329,558 | ) | 9,197,089 | |||||||||||
Subsidiaries' preferred stock without sinking fund
|
94,000 | - | - | 94,000 | ||||||||||||
TOTAL
|
8,390,373 | 5,230,274 | (4,329,558 | ) | 9,291,089 | |||||||||||
TOTAL LIABILITIES AND EQUITY
|
$ | 35,438,130 | $ | 9,623,345 | $ | (1,858,973 | ) | $ | 43,202,502 | |||||||
*Totals may not foot due to rounding.
|
Entergy Corporation
|
||||||||||||||||
Consolidating Balance Sheet
|
||||||||||||||||
December 31, 2013 vs December 31, 2012
|
||||||||||||||||
(Dollars in thousands)
|
||||||||||||||||
(Unaudited)
|
||||||||||||||||
Utility
|
Entergy Wholesale Commodities
|
Parent & Other
|
Consolidated
|
|||||||||||||
ASSETS
|
||||||||||||||||
CURRENT ASSETS
|
||||||||||||||||
Cash and cash equivalents:
|
||||||||||||||||
Cash
|
$ | 15,403 | $ | 968 | $ | 616 | $ | 16,987 | ||||||||
Temporary cash investments
|
155,681 | 34,569 | (680 | ) | 189,570 | |||||||||||
Total cash and cash equivalents
|
171,084 | 35,537 | (64 | ) | 206,557 | |||||||||||
Securitization recovery trust account
|
(155 | ) | - | - | (155 | ) | ||||||||||
Notes receivable
|
- | 84,033 | (84,033 | ) | - | |||||||||||
Accounts receivable:
|
||||||||||||||||
Customer
|
134,773 | (33,003 | ) | - | 101,770 | |||||||||||
Allowance for doubtful accounts
|
(2,355 | ) | - | - | (2,355 | ) | ||||||||||
Associated companies
|
19,158 | (2,589 | ) | (16,569 | ) | - | ||||||||||
Other
|
34,959 | (631 | ) | (708 | ) | 33,620 | ||||||||||
Accrued unbilled revenues
|
37,564 | (128 | ) | - | 37,436 | |||||||||||
Total accounts receivable
|
224,099 | (36,351 | ) | (17,277 | ) | 170,471 | ||||||||||
Deferred fuel costs
|
(33,984 | ) | - | - | (33,984 | ) | ||||||||||
Accumulated deferred income taxes
|
(153,851 | ) | 12,643 | 9,379 | (131,829 | ) | ||||||||||
Fuel inventory - at average cost
|
(6,864 | ) | 1,991 | - | (4,873 | ) | ||||||||||
Materials and supplies - at average cost
|
14,900 | (28,424 | ) | - | (13,524 | ) | ||||||||||
Deferred nuclear refueling outage costs
|
(45,342 | ) | (5,558 | ) | - | (50,900 | ) | |||||||||
System agreement cost equalization
|
44,160 | - | - | 44,160 | ||||||||||||
Prepayments and other
|
185,130 | (232,856 | ) | 108,368 | 60,642 | |||||||||||
TOTAL
|
399,177 | (168,985 | ) | 16,373 | 246,565 | |||||||||||
OTHER PROPERTY AND INVESTMENTS
|
||||||||||||||||
Investment in affiliates - at equity
|
(1 | ) | (6,388 | ) | 1 | (6,388 | ) | |||||||||
Decommissioning trust funds
|
379,867 | 333,169 | - | 713,036 | ||||||||||||
Non-utility property - at cost (less accumulated depreciation)
|
8,246 | (62,357 | ) | (2,553 | ) | (56,664 | ) | |||||||||
Other
|
(272,124 | ) | 46,506 | - | (225,618 | ) | ||||||||||
TOTAL
|
115,988 | 310,930 | (2,552 | ) | 424,366 | |||||||||||
PROPERTY, PLANT, AND EQUIPMENT
|
||||||||||||||||
Electric
|
779,061 | 212,111 | (27 | ) | 991,145 | |||||||||||
Property under capital lease
|
6,100 | - | - | 6,100 | ||||||||||||
Natural gas
|
12,873 | - | - | 12,873 | ||||||||||||
Construction work in progress
|
244,067 | (94,298 | ) | (611 | ) | 149,158 | ||||||||||
Nuclear fuel
|
(52,676 | ) | 21,150 | - | (31,526 | ) | ||||||||||
TOTAL PROPERTY, PLANT AND EQUIPMENT
|
989,425 | 138,963 | (638 | ) | 1,127,750 | |||||||||||
Less - accumulated depreciation and amortization
|
359,125 | 185,722 | (196 | ) | 544,651 | |||||||||||
PROPERTY, PLANT AND EQUIPMENT - NET
|
630,300 | (46,759 | ) | (442 | ) | 583,099 | ||||||||||
DEFERRED DEBITS AND OTHER ASSETS
|
||||||||||||||||
Regulatory assets:
|
||||||||||||||||
Regulatory asset for income taxes - net
|
107,688 | - | - | 107,688 | ||||||||||||
Other regulatory assets
|
(1,132,549 | ) | - | - | (1,132,549 | ) | ||||||||||
Deferred fuel costs
|
- | - | - | - | ||||||||||||
Goodwill
|
- | - | - | - | ||||||||||||
Accumulated deferred income taxes
|
(1,344 | ) | 32,145 | (6,538 | ) | 24,263 | ||||||||||
Other
|
(17,805 | ) | (53,971 | ) | 22,288 | (49,488 | ) | |||||||||
TOTAL
|
(1,044,010 | ) | (21,826 | ) | 15,750 | (1,050,086 | ) | |||||||||
TOTAL ASSETS
|
$ | 101,455 | $ | 73,360 | $ | 29,129 | $ | 203,944 | ||||||||
*Totals may not foot due to rounding.
|
Entergy Corporation
|
||||||||||||||||
Consolidating Balance Sheet
|
||||||||||||||||
December 31, 2013 vs December 31, 2012
|
||||||||||||||||
(Dollars in thousands)
|
||||||||||||||||
(Unaudited)
|
||||||||||||||||
Utility
|
Entergy Wholesale Commodities
|
Parent & Other
|
Consolidated
|
|||||||||||||
LIABILITIES AND SHAREHOLDERS' EQUITY
|
||||||||||||||||
CURRENT LIABILITIES
|
||||||||||||||||
Currently maturing long-term debt
|
$ | (262,206 | ) | $ | 785 | $ | - | $ | (261,421 | ) | ||||||
Notes payable and commercial paper:
|
||||||||||||||||
Associated companies
|
(28,000 | ) | 102,302 | (74,302 | ) | - | ||||||||||
Other
|
(128,459 | ) | - | 379,344 | 250,885 | |||||||||||
Account payable:
|
||||||||||||||||
Associated companies
|
38 | 17,206 | (17,244 | ) | - | |||||||||||
Other
|
(40,577 | ) | (3,444 | ) | 154 | (43,867 | ) | |||||||||
Customer deposits
|
11,919 | - | - | 11,919 | ||||||||||||
Taxes accrued
|
(664,891 | ) | - | 522,265 | (142,626 | ) | ||||||||||
Accumulated deferred income taxes
|
89,508 | (40,434 | ) | (33,876 | ) | 15,198 | ||||||||||
Interest accrued
|
(3,183 | ) | (127 | ) | (357 | ) | (3,667 | ) | ||||||||
Deferred fuel costs
|
(38,808 | ) | - | - | (38,808 | ) | ||||||||||
Obligations under capital leases
|
(1,557 | ) | - | - | (1,557 | ) | ||||||||||
Pension and other postretirement liabilities
|
(30,680 | ) | 2,199 | - | (28,481 | ) | ||||||||||
System agreement cost equalization
|
35,192 | - | - | 35,192 | ||||||||||||
Other
|
35,373 | 128,026 | (1,915 | ) | 161,484 | |||||||||||
TOTAL
|
(1,026,331 | ) | 206,513 | 774,069 | (45,749 | ) | ||||||||||
NON-CURRENT LIABILITIES
|
||||||||||||||||
Accumulated deferred income taxes and taxes accrued
|
495,938 | 446,915 | (529,974 | ) | 412,879 | |||||||||||
Accumulated deferred investment tax credits
|
(9,931 | ) | - | - | (9,931 | ) | ||||||||||
Obligations under capital leases
|
(2,323 | ) | - | - | (2,323 | ) | ||||||||||
Other regulatory liabilities
|
397,341 | - | - | 397,341 | ||||||||||||
Decommissioning and retirement cost liabilities
|
264,832 | 154,950 | - | 419,782 | ||||||||||||
Accumulated provisions
|
(246,902 | ) | 2,213 | (2,398 | ) | (247,087 | ) | |||||||||
Pension and other postretirement liabilities
|
(1,183,148 | ) | (222,034 | ) | - | (1,405,182 | ) | |||||||||
Long-term debt
|
774,128 | (15,504 | ) | (539,793 | ) | 218,831 | ||||||||||
Other
|
32,194 | (18,489 | ) | (7,948 | ) | 5,757 | ||||||||||
TOTAL
|
522,129 | 348,051 | (1,080,113 | ) | (209,933 | ) | ||||||||||
Subsidiaries' preferred stock without sinking fund
|
- | 24,249 | - | 24,249 | ||||||||||||
EQUITY
|
||||||||||||||||
Common Shareholders' Equity:
|
||||||||||||||||
Common stock, $.01 par value, authorized 500,000,000 shares;
|
||||||||||||||||
issued 254,752,788 shares in 2013 and in 2012
|
- | (100,003 | ) | 100,003 | - | |||||||||||
Paid-in capital
|
26 | (233,499 | ) | 243,752 | 10,279 | |||||||||||
Retained earnings
|
466,300 | (296,379 | ) | (49,459 | ) | 120,462 | ||||||||||
Accumulated other comprehensive income (loss)
|
139,331 | 124,428 | - | 263,759 | ||||||||||||
Less - treasury stock, at cost
|
- | - | (40,877 | ) | (40,877 | ) | ||||||||||
Total common shareholders' equity
|
605,657 | (505,453 | ) | 335,173 | 435,377 | |||||||||||
Subsidiaries' preferred stock without sinking fund
|
- | - | - | - | ||||||||||||
TOTAL
|
605,657 | (505,453 | ) | 335,173 | 435,377 | |||||||||||
TOTAL LIABILITIES AND EQUITY
|
$ | 101,455 | $ | 73,360 | $ | 29,129 | $ | 203,944 | ||||||||
*Totals may not foot due to rounding.
|
Entergy Corporation
|
||||||||||||||||
Consolidating Income Statement
|
||||||||||||||||
Three Months Ended December 31, 2013
|
||||||||||||||||
(Dollars in thousands)
|
||||||||||||||||
(Unaudited)
|
||||||||||||||||
Utility
|
Entergy Wholesale Commodities
|
Parent & Other
|
Consolidated
|
|||||||||||||
OPERATING REVENUES
|
||||||||||||||||
Electric
|
$ | 2,112,490 | $ | - | $ | (1,420 | ) | $ | 2,111,070 | |||||||
Natural gas
|
41,039 | - | - | 41,039 | ||||||||||||
Competitive businesses
|
- | 542,181 | (2,384 | ) | 539,797 | |||||||||||
Total
|
2,153,529 | 542,181 | (3,804 | ) | 2,691,906 | |||||||||||
OPERATING EXPENSES
|
||||||||||||||||
Operating and Maintenance:
|
||||||||||||||||
Fuel, fuel related expenses, and gas purchased for resale
|
527,485 | 100,672 | (533 | ) | 627,624 | |||||||||||
Purchased power
|
301,461 | 9,642 | (8,189 | ) | 302,914 | |||||||||||
Nuclear refueling outage expenses
|
33,594 | 31,267 | - | 64,861 | ||||||||||||
Asset impairment and related charges
|
9,411 | 37,831 | 2,790 | 50,032 | ||||||||||||
Other operation and maintenance
|
587,211 | 300,385 | 6,431 | 894,027 | ||||||||||||
Decommissioning
|
29,886 | 32,876 | - | 62,762 | ||||||||||||
Taxes other than income taxes
|
114,808 | 32,305 | 303 | 147,416 | ||||||||||||
Depreciation and amortization
|
275,304 | 61,199 | 1,000 | 337,503 | ||||||||||||
Other regulatory charges (credits) - net
|
22,683 | - | - | 22,683 | ||||||||||||
Total
|
1,901,843 | 606,177 | 1,802 | 2,509,822 | ||||||||||||
Gain on sale of investment
|
- | 43,569 | - | 43,569 | ||||||||||||
OPERATING INCOME
|
251,686 | (20,427 | ) | (5,606 | ) | 225,653 | ||||||||||
OTHER INCOME (DEDUCTIONS)
|
||||||||||||||||
Allowance for equity funds used during construction
|
19,378 | - | - | 19,378 | ||||||||||||
Interest and investment income
|
62,102 | 66,172 | (31,251 | ) | 97,023 | |||||||||||
Miscellaneous - net
|
(10,535 | ) | (11,003 | ) | (1,338 | ) | (22,876 | ) | ||||||||
Total
|
70,945 | 55,169 | (32,589 | ) | 93,525 | |||||||||||
INTEREST EXPENSE
|
||||||||||||||||
Interest expense
|
139,078 | 5,087 | 18,949 | 163,114 | ||||||||||||
Allowance for borrowed funds used during construction
|
(7,068 | ) | - | - | (7,068 | ) | ||||||||||
Total
|
132,010 | 5,087 | 18,949 | 156,046 | ||||||||||||
INCOME BEFORE INCOME TAXES
|
190,621 | 29,655 | (57,144 | ) | 163,132 | |||||||||||
Income taxes
|
25,100 | (12,503 | ) | (817 | ) | 11,780 | ||||||||||
CONSOLIDATED NET INCOME
|
165,521 | 42,158 | (56,327 | ) | 151,352 | |||||||||||
Preferred dividend requirements of subsidiaries
|
4,332 | 91 | - | 4,423 | ||||||||||||
NET INCOME ATTRIBUTABLE TO ENTERGY CORPORATION
|
$ | 161,189 | $ | 42,067 | $ | (56,327 | ) | $ | 146,929 | |||||||
EARNINGS PER AVERAGE COMMON SHARE:
|
||||||||||||||||
BASIC
|
$ | 0.90 | $ | 0.24 | $ | (0.32 | ) | $ | 0.82 | |||||||
DILUTED
|
$ | 0.90 | $ | 0.24 | $ | (0.32 | ) | $ | 0.82 | |||||||
AVERAGE NUMBER OF COMMON SHARES OUTSTANDING:
|
||||||||||||||||
BASIC
|
178,332,416 | |||||||||||||||
DILUTED
|
178,751,436 | |||||||||||||||
*Totals may not foot due to rounding.
|
Entergy Corporation
|
||||||||||||||||
Consolidating Income Statement
|
||||||||||||||||
Three Months Ended December 31, 2012
|
||||||||||||||||
(Dollars in thousands)
|
||||||||||||||||
(Unaudited)
|
||||||||||||||||
Utility
|
Entergy Wholesale Commodities
|
Parent & Other
|
Consolidated
|
|||||||||||||
OPERATING REVENUES
|
||||||||||||||||
Electric
|
$ | 1,831,597 | $ | - | $ | (700 | ) | $ | 1,830,897 | |||||||
Natural gas
|
37,392 | - | - | 37,392 | ||||||||||||
Competitive businesses
|
- | 571,535 | (3,564 | ) | 567,971 | |||||||||||
Total
|
1,868,989 | 571,535 | (4,264 | ) | 2,436,260 | |||||||||||
OPERATING EXPENSES
|
||||||||||||||||
Operating and Maintenance:
|
||||||||||||||||
Fuel, fuel related expenses, and gas purchased for resale
|
371,573 | 93,181 | (183 | ) | 464,571 | |||||||||||
Purchased power
|
281,427 | 15,349 | (7,792 | ) | 288,984 | |||||||||||
Nuclear refueling outage expenses
|
29,324 | 31,987 | - | 61,311 | ||||||||||||
Asset impairment and related charges
|
- | - | - | - | ||||||||||||
Other operation and maintenance
|
548,513 | 231,893 | 5,228 | 785,634 | ||||||||||||
Decommissioning
|
28,089 | 30,031 | - | 58,120 | ||||||||||||
Taxes other than income taxes
|
98,506 | 34,127 | 336 | 132,969 | ||||||||||||
Depreciation and amortization
|
259,440 | 47,318 | 1,116 | 307,874 | ||||||||||||
Other regulatory charges (credits) - net
|
12,595 | - | - | 12,595 | ||||||||||||
Total
|
1,629,467 | 483,886 | (1,295 | ) | 2,112,058 | |||||||||||
Gain on sale of investment
|
- | - | - | - | ||||||||||||
OPERATING INCOME
|
239,522 | 87,649 | (2,969 | ) | 324,202 | |||||||||||
OTHER INCOME (DEDUCTIONS)
|
||||||||||||||||
Allowance for equity funds used during construction
|
21,773 | - | - | 21,773 | ||||||||||||
Interest and investment income
|
37,229 | 27,586 | (31,805 | ) | 33,010 | |||||||||||
Miscellaneous - net
|
(6,619 | ) | (3,510 | ) | (1,292 | ) | (11,421 | ) | ||||||||
Total
|
52,383 | 24,076 | (33,097 | ) | 43,362 | |||||||||||
INTEREST EXPENSE
|
||||||||||||||||
Interest expense
|
130,836 | 2,976 | 20,622 | 154,434 | ||||||||||||
Allowance for borrowed funds used during construction
|
(9,435 | ) | - | - | (9,435 | ) | ||||||||||
Total
|
121,401 | 2,976 | 20,622 | 144,999 | ||||||||||||
INCOME BEFORE INCOME TAXES
|
170,504 | 108,749 | (56,688 | ) | 222,565 | |||||||||||
Income taxes
|
(113,574 | ) | 49,902 | (15,613 | ) | (79,285 | ) | |||||||||
CONSOLIDATED NET INCOME
|
284,078 | 58,847 | (41,075 | ) | 301,850 | |||||||||||
Preferred dividend requirements of subsidiaries
|
4,332 | - | 1,250 | 5,582 | ||||||||||||
NET INCOME ATTRIBUTABLE TO ENTERGY CORPORATION
|
$ | 279,746 | $ | 58,847 | $ | (42,325 | ) | $ | 296,268 | |||||||
EARNINGS PER AVERAGE COMMON SHARE:
|
||||||||||||||||
BASIC
|
$ | 1.58 | $ | 0.33 | $ | (0.24 | ) | $ | 1.67 | |||||||
DILUTED
|
$ | 1.57 | $ | 0.33 | $ | (0.24 | ) | $ | 1.66 | |||||||
AVERAGE NUMBER OF COMMON SHARES OUTSTANDING:
|
||||||||||||||||
BASIC
|
177,742,807 | |||||||||||||||
DILUTED
|
178,042,364 | |||||||||||||||
*Totals may not foot due to rounding.
|
Entergy Corporation
|
||||||||||||||||
Consolidating Income Statement
|
||||||||||||||||
Three Months Ended December 31, 2013 vs. 2012
|
||||||||||||||||
(Dollars in thousands)
|
||||||||||||||||
(Unaudited)
|
||||||||||||||||
Utility
|
Entergy Wholesale Commodities
|
Parent & Other
|
Consolidated
|
|||||||||||||
OPERATING REVENUES
|
||||||||||||||||
Electric
|
$ | 280,893 | $ | - | $ | (720 | ) | $ | 280,173 | |||||||
Natural gas
|
3,647 | - | - | 3,647 | ||||||||||||
Competitive businesses
|
- | (29,354 | ) | 1,180 | (28,174 | ) | ||||||||||
Total
|
284,540 | (29,354 | ) | 460 | 255,646 | |||||||||||
OPERATING EXPENSES
|
||||||||||||||||
Operating and Maintenance:
|
||||||||||||||||
Fuel, fuel related expenses, and gas purchased for resale
|
155,912 | 7,491 | (350 | ) | 163,053 | |||||||||||
Purchased power
|
20,034 | (5,707 | ) | (397 | ) | 13,930 | ||||||||||
Nuclear refueling outage expenses
|
4,270 | (720 | ) | - | 3,550 | |||||||||||
Asset impairment and related charges
|
9,411 | 37,831 | 2,790 | 50,032 | ||||||||||||
Other operation and maintenance
|
38,698 | 68,492 | 1,203 | 108,393 | ||||||||||||
Decommissioning
|
1,797 | 2,845 | - | 4,642 | ||||||||||||
Taxes other than income taxes
|
16,302 | (1,822 | ) | (33 | ) | 14,447 | ||||||||||
Depreciation and amortization
|
15,864 | 13,881 | (116 | ) | 29,629 | |||||||||||
Other regulatory charges (credits )- net
|
10,088 | - | - | 10,088 | ||||||||||||
Total
|
272,376 | 122,291 | 3,097 | 397,764 | ||||||||||||
Gain on sale of investment
|
- | 43,569 | - | 43,569 | ||||||||||||
OPERATING INCOME
|
12,164 | (108,076 | ) | (2,637 | ) | (98,549 | ) | |||||||||
OTHER INCOME (DEDUCTIONS)
|
||||||||||||||||
Allowance for equity funds used during construction
|
(2,395 | ) | - | - | (2,395 | ) | ||||||||||
Interest and investment income
|
24,873 | 38,586 | 554 | 64,013 | ||||||||||||
Miscellaneous - net
|
(3,916 | ) | (7,493 | ) | (46 | ) | (11,455 | ) | ||||||||
Total
|
18,562 | 31,093 | 508 | 50,163 | ||||||||||||
INTEREST EXPENSE
|
||||||||||||||||
Interest expense
|
8,242 | 2,111 | (1,673 | ) | 8,680 | |||||||||||
Allowance for borrowed funds used during construction
|
2,367 | - | - | 2,367 | ||||||||||||
Total
|
10,609 | 2,111 | (1,673 | ) | 11,047 | |||||||||||
INCOME BEFORE INCOME TAXES
|
20,117 | (79,094 | ) | (456 | ) | (59,433 | ) | |||||||||
Income taxes
|
138,674 | (62,405 | ) | 14,796 | 91,065 | |||||||||||
CONSOLIDATED NET INCOME
|
(118,557 | ) | (16,689 | ) | (15,252 | ) | (150,498 | ) | ||||||||
Preferred dividend requirements of subsidiaries
|
- | 91 | (1,250 | ) | (1,159 | ) | ||||||||||
NET INCOME ATTRIBUTABLE TO ENTERGY CORPORATION
|
$ | (118,557 | ) | $ | (16,780 | ) | $ | (14,002 | ) | $ | (149,339 | ) | ||||
EARNINGS PER AVERAGE COMMON SHARE:
|
||||||||||||||||
BASIC
|
$ | (0.68 | ) | $ | (0.09 | ) | $ | (0.08 | ) | $ | (0.85 | ) | ||||
DILUTED
|
$ | (0.67 | ) | $ | (0.09 | ) | $ | (0.08 | ) | $ | (0.84 | ) | ||||
*Totals may not foot due to rounding.
|
Entergy Corporation
|
||||||||||||||||
Consolidating Income Statement
|
||||||||||||||||
Year to Date December 31, 2013
|
||||||||||||||||
(Dollars in thousands)
|
||||||||||||||||
(Unaudited)
|
||||||||||||||||
Utility
|
Entergy Wholesale Commodities
|
Parent & Other
|
Consolidated
|
|||||||||||||
OPERATING REVENUES
|
||||||||||||||||
Electric
|
$ | 8,947,433 | $ | - | $ | (5,073 | ) | $ | 8,942,360 | |||||||
Natural gas
|
154,353 | - | - | 154,353 | ||||||||||||
Competitive businesses
|
- | 2,312,758 | (18,524 | ) | 2,294,234 | |||||||||||
Total
|
9,101,786 | 2,312,758 | (23,597 | ) | 11,390,947 | |||||||||||
OPERATING EXPENSES
|
||||||||||||||||
Operating and Maintenance:
|
||||||||||||||||
Fuel, fuel related expenses, and gas purchased for resale
|
2,036,749 | 411,233 | (2,164 | ) | 2,445,818 | |||||||||||
Purchased power
|
1,495,643 | 99,460 | (40,771 | ) | 1,554,332 | |||||||||||
Nuclear refueling outage expenses
|
124,960 | 131,841 | - | 256,801 | ||||||||||||
Asset impairment and related charges
|
9,411 | 329,336 | 2,790 | 341,537 | ||||||||||||
Other operation and maintenance
|
2,263,894 | 1,048,061 | 19,979 | 3,331,934 | ||||||||||||
Decommissioning
|
116,812 | 125,292 | - | 242,104 | ||||||||||||
Taxes other than income taxes
|
469,969 | 129,020 | 1,361 | 600,350 | ||||||||||||
Depreciation and amortization
|
1,041,031 | 215,871 | 4,142 | 1,261,044 | ||||||||||||
Other regulatory charges (credits) - net
|
45,597 | - | - | 45,597 | ||||||||||||
Total
|
7,604,066 | 2,490,114 | (14,663 | ) | 10,079,517 | |||||||||||
Gain on sale of investment
|
- | 43,569 | - | 43,569 | ||||||||||||
OPERATING INCOME
|
1,497,720 | (133,787 | ) | (8,934 | ) | 1,354,999 | ||||||||||
OTHER INCOME (DEDUCTIONS)
|
||||||||||||||||
Allowance for equity funds used during construction
|
66,053 | - | - | 66,053 | ||||||||||||
Interest and investment income
|
186,724 | 137,727 | (125,151 | ) | 199,300 | |||||||||||
Miscellaneous - net
|
(29,192 | ) | (22,112 | ) | (8,458 | ) | (59,762 | ) | ||||||||
Total
|
223,585 | 115,615 | (133,609 | ) | 205,591 | |||||||||||
INTEREST EXPENSE
|
||||||||||||||||
Interest expense
|
534,673 | 16,323 | 78,541 | 629,537 | ||||||||||||
Allowance for borrowed funds used during construction
|
(25,500 | ) | - | - | (25,500 | ) | ||||||||||
Total
|
509,173 | 16,323 | 78,541 | 604,037 | ||||||||||||
INCOME BEFORE INCOME TAXES
|
1,212,132 | (34,495 | ) | (221,084 | ) | 956,553 | ||||||||||
Income taxes
|
365,917 | (77,471 | ) | (62,465 | ) | 225,981 | ||||||||||
CONSOLIDATED NET INCOME
|
846,215 | 42,976 | (158,619 | ) | 730,572 | |||||||||||
Preferred dividend requirements of subsidiaries
|
17,329 | 91 | 1,250 | 18,670 | ||||||||||||
NET INCOME ATTRIBUTABLE TO ENTERGY CORPORATION
|
$ | 828,886 | $ | 42,885 | $ | (159,869 | ) | $ | 711,902 | |||||||
EARNINGS PER AVERAGE COMMON SHARE:
|
||||||||||||||||
BASIC
|
$ | 4.65 | $ | 0.24 | $ | (0.90 | ) | $ | 3.99 | |||||||
DILUTED
|
$ | 4.64 | $ | 0.24 | $ | (0.89 | ) | $ | 3.99 | |||||||
AVERAGE NUMBER OF COMMON SHARES OUTSTANDING:
|
||||||||||||||||
BASIC
|
178,211,192 | |||||||||||||||
DILUTED
|
178,570,400 | |||||||||||||||
*Totals may not foot due to rounding.
|
Entergy Corporation
|
||||||||||||||||
Consolidating Income Statement
|
||||||||||||||||
Year to Date December 31, 2012
|
||||||||||||||||
(Dollars in thousands)
|
||||||||||||||||
(Unaudited)
|
||||||||||||||||
Utility
|
Entergy Wholesale Commodities
|
Parent & Other
|
Consolidated
|
|||||||||||||
OPERATING REVENUES
|
||||||||||||||||
Electric
|
$ | 7,874,255 | $ | - | $ | (3,606 | ) | $ | 7,870,649 | |||||||
Natural gas
|
130,836 | - | - | 130,836 | ||||||||||||
Competitive businesses
|
- | 2,326,309 | (25,715 | ) | 2,300,594 | |||||||||||
Total
|
8,005,091 | 2,326,309 | (29,321 | ) | 10,302,079 | |||||||||||
OPERATING EXPENSES
|
||||||||||||||||
Operating and Maintenance:
|
||||||||||||||||
Fuel, fuel related expenses, and gas purchased for resale
|
1,676,019 | 362,406 | (1,590 | ) | 2,036,835 | |||||||||||
Purchased power
|
1,185,404 | 110,328 | (39,932 | ) | 1,255,800 | |||||||||||
Nuclear refueling outage expenses
|
110,837 | 134,763 | - | 245,600 | ||||||||||||
Asset impairment and related charges
|
- | 355,524 | - | 355,524 | ||||||||||||
Other operation and maintenance
|
2,079,520 | 957,839 | 8,033 | 3,045,392 | ||||||||||||
Decommissioning
|
112,664 | 72,096 | - | 184,760 | ||||||||||||
Taxes other than income taxes
|
432,422 | 123,640 | 1,236 | 557,298 | ||||||||||||
Depreciation and amortization
|
964,181 | 176,047 | 4,357 | 1,144,585 | ||||||||||||
Other regulatory charges (credits) - net
|
175,104 | - | - | 175,104 | ||||||||||||
Total
|
6,736,151 | 2,292,643 | (27,896 | ) | 9,000,898 | |||||||||||
Gain on sale of investment
|
- | - | - | - | ||||||||||||
OPERATING INCOME
|
1,268,940 | 33,666 | (1,425 | ) | 1,301,181 | |||||||||||
OTHER INCOME (DEDUCTIONS)
|
||||||||||||||||
Allowance for equity funds used during construction
|
92,759 | - | - | 92,759 | ||||||||||||
Interest and investment income
|
150,292 | 105,062 | (127,578 | ) | 127,776 | |||||||||||
Miscellaneous - net
|
(25,844 | ) | (19,071 | ) | (8,299 | ) | (53,214 | ) | ||||||||
Total
|
217,207 | 85,991 | (135,877 | ) | 167,321 | |||||||||||
INTEREST EXPENSE
|
||||||||||||||||
Interest expense
|
513,797 | 17,900 | 74,899 | 606,596 | ||||||||||||
Allowance for borrowed funds used during construction
|
(37,312 | ) | - | - | (37,312 | ) | ||||||||||
Total
|
476,485 | 17,900 | 74,899 | 569,284 | ||||||||||||
INCOME BEFORE INCOME TAXES
|
1,009,662 | 101,757 | (212,201 | ) | 899,218 | |||||||||||
Income taxes
|
49,340 | 61,330 | (79,815 | ) | 30,855 | |||||||||||
CONSOLIDATED NET INCOME
|
960,322 | 40,427 | (132,386 | ) | 868,363 | |||||||||||
Preferred dividend requirements of subsidiaries
|
17,329 | - | 4,361 | 21,690 | ||||||||||||
NET INCOME ATTRIBUTABLE TO ENTERGY CORPORATION
|
$ | 942,993 | $ | 40,427 | $ | (136,747 | ) | $ | 846,673 | |||||||
EARNINGS PER AVERAGE COMMON SHARE:
|
||||||||||||||||
BASIC
|
$ | 5.31 | $ | 0.23 | $ | (0.77 | ) | $ | 4.77 | |||||||
DILUTED
|
$ | 5.30 | $ | 0.23 | $ | (0.77 | ) | $ | 4.76 | |||||||
AVERAGE NUMBER OF COMMON SHARES OUTSTANDING:
|
||||||||||||||||
BASIC
|
177,324,813 | |||||||||||||||
DILUTED
|
177,737,565 | |||||||||||||||
*Totals may not foot due to rounding.
|
Entergy Corporation
|
||||||||||||||||
Consolidating Income Statement
|
||||||||||||||||
Year to Date December 31, 2013 vs. 2012
|
||||||||||||||||
(Dollars in thousands)
|
||||||||||||||||
(Unaudited)
|
||||||||||||||||
Utility
|
Entergy Wholesale Commodities
|
Parent & Other
|
Consolidated
|
|||||||||||||
OPERATING REVENUES
|
||||||||||||||||
Electric
|
$ | 1,073,178 | $ | - | $ | (1,467 | ) | $ | 1,071,711 | |||||||
Natural gas
|
23,517 | - | - | 23,517 | ||||||||||||
Competitive businesses
|
- | (13,551 | ) | 7,191 | (6,360 | ) | ||||||||||
Total
|
1,096,695 | (13,551 | ) | 5,724 | 1,088,868 | |||||||||||
OPERATING EXPENSES
|
||||||||||||||||
Operating and Maintenance:
|
||||||||||||||||
Fuel, fuel related expenses, and gas purchased for resale
|
360,730 | 48,827 | (574 | ) | 408,983 | |||||||||||
Purchased power
|
310,239 | (10,868 | ) | (839 | ) | 298,532 | ||||||||||
Nuclear refueling outage expenses
|
14,123 | (2,922 | ) | - | 11,201 | |||||||||||
Asset impairment and related charges
|
9,411 | (26,188 | ) | 2,790 | (13,987 | ) | ||||||||||
Other operation and maintenance
|
184,374 | 90,222 | 11,946 | 286,542 | ||||||||||||
Decommissioning
|
4,148 | 53,196 | - | 57,344 | ||||||||||||
Taxes other than income taxes
|
37,547 | 5,380 | 125 | 43,052 | ||||||||||||
Depreciation and amortization
|
76,850 | 39,824 | (215 | ) | 116,459 | |||||||||||
Other regulatory charges (credits )- net
|
(129,507 | ) | - | - | (129,507 | ) | ||||||||||
Total
|
867,915 | 197,471 | 13,233 | 1,078,619 | ||||||||||||
Gain on sale of investment
|
- | 43,569 | - | 43,569 | ||||||||||||
OPERATING INCOME
|
228,780 | (167,453 | ) | (7,509 | ) | 53,818 | ||||||||||
OTHER INCOME (DEDUCTIONS)
|
||||||||||||||||
Allowance for equity funds used during construction
|
(26,706 | ) | - | - | (26,706 | ) | ||||||||||
Interest and investment income
|
36,432 | 32,665 | 2,427 | 71,524 | ||||||||||||
Miscellaneous - net
|
(3,348 | ) | (3,041 | ) | (159 | ) | (6,548 | ) | ||||||||
Total
|
6,378 | 29,624 | 2,268 | 38,270 | ||||||||||||
INTEREST EXPENSE
|
||||||||||||||||
Interest expense
|
20,876 | (1,577 | ) | 3,642 | 22,941 | |||||||||||
Allowance for borrowed funds used during construction
|
11,812 | - | - | 11,812 | ||||||||||||
Total
|
32,688 | (1,577 | ) | 3,642 | 34,753 | |||||||||||
INCOME BEFORE INCOME TAXES
|
202,470 | (136,252 | ) | (8,883 | ) | 57,335 | ||||||||||
Income taxes
|
316,577 | (138,801 | ) | 17,350 | 195,126 | |||||||||||
CONSOLIDATED NET INCOME
|
(114,107 | ) | 2,549 | (26,233 | ) | (137,791 | ) | |||||||||
Preferred dividend requirements of subsidiaries
|
- | 91 | (3,111 | ) | (3,020 | ) | ||||||||||
NET INCOME ATTRIBUTABLE TO ENTERGY CORPORATION
|
$ | (114,107 | ) | $ | 2,458 | $ | (23,122 | ) | $ | (134,771 | ) | |||||
EARNINGS PER AVERAGE COMMON SHARE:
|
||||||||||||||||
BASIC
|
$ | (0.66 | ) | $ | 0.01 | $ | (0.13 | ) | $ | (0.78 | ) | |||||
DILUTED
|
$ | (0.66 | ) | $ | 0.01 | $ | (0.12 | ) | $ | (0.77 | ) | |||||
*Totals may not foot due to rounding.
|
Entergy Corporation
|
||||||||||||
Consolidated Cash Flow Statement
|
||||||||||||
Three Months Ended December 31, 2013 vs. 2012
|
||||||||||||
(Dollars in thousands)
|
||||||||||||
(Unaudited)
|
||||||||||||
2013
|
2012
|
Variance
|
||||||||||
OPERATING ACTIVITIES
|
||||||||||||
Consolidated net income
|
$ | 151,352 | $ | 301,850 | $ | (150,498 | ) | |||||
Adjustments to reconcile consolidated net income to net cash
|
||||||||||||
flow provided by operating activities:
|
||||||||||||
Depreciation, amortization, and decommissioning, including nuclear fuel amortization
|
539,091 | 477,982 | 61,109 | |||||||||
Deferred income taxes, investment tax credits, and non-current taxes accrued
|
137,737 | (137,707 | ) | 275,444 | ||||||||
Asset impairment and related charges
|
50,032 | - | 50,032 | |||||||||
Gain on sale of investment
|
(43,569 | ) | - | (43,569 | ) | |||||||
Changes in working capital:
|
||||||||||||
Receivables
|
93,228 | 147,813 | (54,585 | ) | ||||||||
Fuel inventory
|
(11,548 | ) | (2,541 | ) | (9,007 | ) | ||||||
Accounts payable
|
175,062 | (150,375 | ) | 325,437 | ||||||||
Prepaid taxes and taxes accrued
|
(136,476 | ) | 10,859 | (147,335 | ) | |||||||
Interest accrued
|
21,919 | 25,904 | (3,985 | ) | ||||||||
Deferred fuel
|
38,595 | (59,795 | ) | 98,390 | ||||||||
Other working capital accounts
|
14,985 | (20,615 | ) | 35,600 | ||||||||
Changes in provisions for estimated losses
|
(645 | ) | (7,329 | ) | 6,684 | |||||||
Changes in other regulatory assets
|
932,458 | (447,678 | ) | 1,380,136 | ||||||||
Changes in other regulatory liabilities
|
106,376 | (67,206 | ) | 173,582 | ||||||||
Changes in pensions and other postretirement liabilities
|
(1,384,849 | ) | 719,203 | (2,104,052 | ) | |||||||
Other
|
306,012 | (69,868 | ) | 375,880 | ||||||||
Net cash flow provided by operating activities
|
989,760 | 720,497 | 269,263 | |||||||||
INVESTING ACTIVITIES
|
||||||||||||
Construction/capital expenditures
|
(506,385 | ) | (805,960 | ) | 299,575 | |||||||
Allowance for equity funds used during construction
|
20,278 | 22,634 | (2,356 | ) | ||||||||
Nuclear fuel purchases
|
(119,369 | ) | (145,048 | ) | 25,679 | |||||||
Payments for purchases of plants
|
(17,300 | ) | (455,711 | ) | 438,411 | |||||||
Proceeds from sale of assets and businesses
|
147,922 | - | 147,922 | |||||||||
Changes in transition charge account
|
3,857 | 6,301 | (2,444 | ) | ||||||||
Payments to storm reserve escrow account
|
(1,834 | ) | (1,948 | ) | 114 | |||||||
Receipts from storm reserve escrow account
|
- | 10,000 | (10,000 | ) | ||||||||
Decrease (increase) in other investments
|
(39,299 | ) | 85,170 | (124,469 | ) | |||||||
Proceeds from nuclear decommissioning trust fund sales
|
967,841 | 657,358 | 310,483 | |||||||||
Investment in nuclear decommissioning trust funds
|
(999,528 | ) | (689,366 | ) | (310,162 | ) | ||||||
Net cash flow used in investing activities
|
(543,817 | ) | (1,316,570 | ) | 772,753 | |||||||
FINANCING ACTIVITIES
|
||||||||||||
Proceeds from the issuance of:
|
||||||||||||
Long-term debt
|
820,019 | 1,188,867 | (368,848 | ) | ||||||||
Preferred stock of subsidiary
|
24,249 | - | 24,249 | |||||||||
Treasury stock
|
3,807 | 6,284 | (2,477 | ) | ||||||||
Retirement of long-term debt
|
(708,440 | ) | (1,101,217 | ) | 392,777 | |||||||
Changes in credit borrowings and commercial paper - net
|
(59,153 | ) | 439,830 | (498,983 | ) | |||||||
Dividends paid:
|
||||||||||||
Common stock
|
(148,006 | ) | (147,917 | ) | (89 | ) | ||||||
Preferred stock
|
(4,333 | ) | (6,832 | ) | 2,499 | |||||||
Net cash flow provided by (used in) financing activities
|
(71,857 | ) | 379,015 | (450,872 | ) | |||||||
Effect of exchange rates on cash and cash equivalents
|
(292 | ) | (92 | ) | (200 | ) | ||||||
Net increase (decrease) in cash and cash equivalents
|
373,794 | (217,150 | ) | 590,944 | ||||||||
Cash and cash equivalents at beginning of period
|
365,332 | 749,719 | (384,387 | ) | ||||||||
Cash and cash equivalents at end of period
|
$ | 739,126 | $ | 532,569 | $ | 206,557 | ||||||
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
|
||||||||||||
Cash paid (received) during the period for:
|
||||||||||||
Interest - net of amount capitalized
|
$ | 135,051 | $ | 123,983 | $ | 11,068 | ||||||
Income taxes
|
$ | 20,175 | $ | 6,742 | $ | 13,433 | ||||||
Entergy Corporation
|
||||||||||||
Consolidated Cash Flow Statement
|
||||||||||||
Year to Date December 31, 2013 vs. 2012
|
||||||||||||
(Dollars in thousands)
|
||||||||||||
(Unaudited)
|
||||||||||||
2013
|
2012
|
Variance
|
||||||||||
OPERATING ACTIVITIES
|
||||||||||||
Consolidated net income
|
$ | 730,572 | $ | 868,363 | $ | (137,791 | ) | |||||
Adjustments to reconcile consolidated net income to net cash
|
||||||||||||
flow provided by operating activities:
|
||||||||||||
Depreciation, amortization, and decommissioning, including nuclear fuel amortization
|
2,012,076 | 1,771,649 | 240,427 | |||||||||
Deferred income taxes, investment tax credits, and non-current taxes accrued
|
311,789 | (26,479 | ) | 338,268 | ||||||||
Asset impairment and related charges
|
341,537 | 355,524 | (13,987 | ) | ||||||||
Gain on sale of investment
|
(43,569 | ) | - | (43,569 | ) | |||||||
Changes in working capital:
|
||||||||||||
Receivables
|
(180,648 | ) | (14,202 | ) | (166,446 | ) | ||||||
Fuel inventory
|
4,873 | (11,604 | ) | 16,477 | ||||||||
Accounts payable
|
94,436 | (6,779 | ) | 101,215 | ||||||||
Prepaid taxes and taxes accrued
|
(142,626 | ) | 55,484 | (198,110 | ) | |||||||
Interest accrued
|
(3,667 | ) | 1,152 | (4,819 | ) | |||||||
Deferred fuel
|
(4,824 | ) | (99,987 | ) | 95,163 | |||||||
Other working capital accounts
|
(66,330 | ) | (151,989 | ) | 85,659 | |||||||
Changes in provisions for estimated losses
|
(248,205 | ) | (24,808 | ) | (223,397 | ) | ||||||
Changes in other regulatory assets
|
1,105,622 | (398,428 | ) | 1,504,050 | ||||||||
Changes in other regulatory liabilities
|
397,341 | 170,421 | 226,920 | |||||||||
Changes in pensions and other postretirement liabilities
|
(1,433,663 | ) | 644,099 | (2,077,762 | ) | |||||||
Other
|
314,505 | (192,131 | ) | 506,636 | ||||||||
Net cash flow provided by operating activities
|
3,189,219 | 2,940,285 | 248,934 | |||||||||
INVESTING ACTIVITIES
|
||||||||||||
Construction/capital expenditures
|
(2,287,593 | ) | (2,674,650 | ) | 387,057 | |||||||
Allowance for equity funds used during construction
|
69,689 | 96,131 | (26,442 | ) | ||||||||
Nuclear fuel purchases
|
(517,825 | ) | (557,960 | ) | 40,135 | |||||||
Payment for purchase of plant
|
(17,300 | ) | (456,356 | ) | 439,056 | |||||||
Proceeds from sale of assets and businesses
|
147,922 | - | 147,922 | |||||||||
Changes in transition charge account
|
155 | 4,265 | (4,110 | ) | ||||||||
NYPA value sharing payment
|
(71,736 | ) | (72,000 | ) | 264 | |||||||
Payments to storm reserve escrow account
|
(7,716 | ) | (8,957 | ) | 1,241 | |||||||
Receipts from storm reserve escrow account
|
260,279 | 27,884 | 232,395 | |||||||||
Decrease (increase) in other investments
|
(82,955 | ) | 15,175 | (98,130 | ) | |||||||
Litigation proceeds for reimbursement of spent nuclear fuel storage costs
|
21,034 | 109,105 | (88,071 | ) | ||||||||
Proceeds from nuclear decommissioning trust fund sales
|
2,031,552 | 2,074,055 | (42,503 | ) | ||||||||
Investment in nuclear decommissioning trust funds
|
(2,147,099 | ) | (2,196,489 | ) | 49,390 | |||||||
Net cash flow used in investing activities
|
(2,601,593 | ) | (3,639,797 | ) | 1,038,204 | |||||||
FINANCING ACTIVITIES
|
||||||||||||
Proceeds from the issuance of:
|
||||||||||||
Long-term debt
|
3,746,016 | 3,478,361 | 267,655 | |||||||||
Preferred stock of subsidiary
|
24,249 | - | 24,249 | |||||||||
Mandatorily redeemable preferred membership units of subsidiary
|
- | 51,000 | (51,000 | ) | ||||||||
Treasury stock
|
24,527 | 62,886 | (38,359 | ) | ||||||||
Retirement of long-term debt
|
(3,814,666 | ) | (3,130,233 | ) | (684,433 | ) | ||||||
Changes in credit borrowings and commercial paper - net
|
250,889 | 687,675 | (436,786 | ) | ||||||||
Dividends paid:
|
||||||||||||
Common stock
|
(593,037 | ) | (589,209 | ) | (3,828 | ) | ||||||
Preferred stock
|
(18,802 | ) | (22,329 | ) | 3,527 | |||||||
Net cash flow provided by (used in) financing activities
|
(380,824 | ) | 538,151 | (918,975 | ) | |||||||
Effect of exchange rates on cash and cash equivalents
|
(245 | ) | (508 | ) | 263 | |||||||
Net increase (decrease) in cash and cash equivalents
|
206,557 | (161,869 | ) | 368,426 | ||||||||
Cash and cash equivalents at beginning of period
|
532,569 | 694,438 | (161,869 | ) | ||||||||
Cash and cash equivalents at end of period
|
$ | 739,126 | $ | 532,569 | $ | 206,557 | ||||||
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
|
||||||||||||
Cash paid (received) during the period for:
|
||||||||||||
Interest - net of amount capitalized
|
$ | 570,212 | $ | 546,125 | $ | 24,087 | ||||||
Income taxes
|
$ | 127,735 | $ | 49,214 | $ | 78,521 | ||||||
News
Release
|
|
Date:
|
Feb. 11, 2014
|
For Release:
|
Immediately
|
Contact:
|
Michael Burns (News Media)
(504) 576-4238
mburns@entergy.com
|
Paula Waters (Investor Relations)
(504) 576-4380
pwater1@entergy.com
|
Consolidated Earnings – Reconciliation of GAAP to Non-GAAP Measures
|
||||||
Fourth Quarter and Year-to-Date 2013 vs. 2012
|
||||||
(Per share in U.S. $)
|
||||||
Fourth Quarter
|
Year-to-Date
|
|||||
2013
|
2012
|
Change
|
2013
|
2012
|
Change
|
|
As-Reported Earnings
|
0.82
|
1.66
|
(0.84)
|
3.99
|
4.76
|
(0.77)
|
Less Special Items
|
(0.18)
|
(0.06)
|
(0.12)
|
(1.37)
|
(1.47)
|
0.10
|
Operational Earnings
|
1.00
|
1.72
|
(0.72)
|
5.36
|
6.23
|
(0.87)
|
·
|
Utility earnings were lower due primarily to higher income tax expense and higher expenses for non-fuel operation and maintenance, depreciation and other taxes, partially offset by an increase in net revenue.
|
·
|
Entergy Wholesale Commodities earnings increased, driven by a gain on sale, higher other income and lower income tax expense, partially offset by lower net revenue and higher non-fuel operation and maintenance and depreciation expenses.
|
·
|
Parent & Other results decreased due primarily to higher income tax expense.
|
·
|
Entergy operating companies successfully completed integration of their transmission systems into the MISO regional transmission organization.
|
·
|
The Louisiana Public Service Commission approved a settlement resolving outstanding rate cases for Entergy Louisiana, LLC and Entergy Gulf States Louisiana, L.L.C.
|
·
|
The Arkansas Public Service Commission issued a decision on Entergy Arkansas, Inc.’s rate case and EAI has requested rehearing of the Commission’s order.
|
·
|
EGSL signed a six-year commercial agreement with Sasol North America Inc. to supply up to 200 megawatts to Sasol’s proposed ethane cracker and derivatives project.
|
·
|
The sale of EWC’s District Energy business was completed in November 2013.
|
·
|
Entergy Nuclear Vermont Yankee, LLC and Entergy Nuclear Operations, Inc. and the state of Vermont announced a settlement agreement on the plant’s operations through 2014 and its later transition to decommissioning.
|
Appendix A: Consolidated Earnings – Reconciliation of GAAP to Non-GAAP Measures
Fourth Quarter and Year-to-Date 2013 vs. 2012
|
||||||
(Per share in U.S. $)
|
||||||
Fourth Quarter
|
Year-to-Date
|
|||||
2013
|
2012
|
Change
|
2013
|
2012
|
Change
|
|
As-Reported
|
||||||
Utility
|
0.90
|
1.57
|
(0.67)
|
4.64
|
5.30
|
(0.66)
|
Entergy Wholesale Commodities
|
0.24
|
0.33
|
(0.09)
|
0.24
|
0.23
|
0.01
|
Parent & Other
|
(0.32)
|
(0.24)
|
(0.08)
|
(0.89)
|
(0.77)
|
(0.12)
|
Consolidated As-Reported Earnings
|
0.82
|
1.66
|
(0.84)
|
3.99
|
4.76
|
(0.77)
|
Less Special Items
|
||||||
Utility
|
0.04
|
(0.06)
|
0.10
|
(0.16)
|
(0.21)
|
0.05
|
Entergy Wholesale Commodities
|
(0.24)
|
-
|
(0.24)
|
(1.23)
|
(1.26)
|
0.03
|
Parent & Other
|
0.02
|
-
|
0.02
|
0.02
|
-
|
0.02
|
Consolidated Special Items
|
(0.18)
|
(0.06)
|
(0.12)
|
(1.37)
|
(1.47)
|
0.10
|
Operational
|
||||||
Utility
|
0.86
|
1.63
|
(0.77)
|
4.80
|
5.51
|
(0.71)
|
Entergy Wholesale Commodities
|
0.48
|
0.33
|
0.15
|
1.47
|
1.49
|
(0.02)
|
Parent & Other
|
(0.34)
|
(0.24)
|
(0.10)
|
(0.91)
|
(0.77)
|
(0.14)
|
Consolidated Operational Earnings
|
1.00
|
1.72
|
(0.72)
|
5.36
|
6.23
|
(0.87)
|
Appendix B: Entergy Wholesale Commodities Operational Adjusted EBITDA – Reconciliation of GAAP to Non-GAAP Measures
|
||||||||
Fourth Quarter and Year-to-Date 2013 vs. 2012
|
||||||||
($ in millions)
|
||||||||
Fourth Quarter | Year-to-Date | |||||||
2013
|
2012
|
Change
|
2013
|
2012
|
Change
|
|||
Net Income
|
42
|
59
|
(17)
|
43
|
40
|
3
|
||
Add back: interest expense
|
5
|
3
|
2
|
16
|
18
|
(2)
|
||
Add back: income tax expense
|
(12)
|
50
|
(62)
|
(77)
|
61
|
(138)
|
||
Add back: depreciation and amortization
|
61
|
47
|
14
|
216
|
176
|
40
|
||
Subtract: interest and investment income
|
66
|
28
|
38
|
138
|
105
|
33
|
||
Add back: decommissioning expense
|
33
|
30
|
3
|
125
|
72
|
53
|
||
Adjusted EBITDA
|
63
|
161
|
(98)
|
185
|
262
|
(77)
|
||
Add back: special item for HCM
implementation expenses (pre-tax)
|
19
|
-
|
19
|
24
|
-
|
24
|
||
Add back: special item for VY asset
impairments / related charges (pre-tax)
|
52
|
-
|
52
|
343
|
356
|
(13)
|
||
Operational Adjusted EBITDA
|
133
|
161
|
(28)
|
553
|
618
|
(65)
|
||
Totals may not foot due to rounding |
Entergy Corporation
|
||||||||
Consolidated Income Statement
|
||||||||
Three Months Ended Dec. 31
|
||||||||
(in thousands)
|
||||||||
2013
|
2012
|
|||||||
(unaudited)
|
||||||||
Operating Revenues:
|
||||||||
Electric
|
$ | 2,111,070 | $ | 1,830,897 | ||||
Natural gas
|
41,039 | 37,392 | ||||||
Competitive businesses
|
539,797 | 567,971 | ||||||
Total
|
2,691,906 | 2,436,260 | ||||||
Operating Expenses:
|
||||||||
Operation and maintenance:
|
||||||||
Fuel, fuel-related expenses, and gas purchased for resale
|
627,624 | 464,571 | ||||||
Purchased power
|
302,914 | 288,984 | ||||||
Nuclear refueling outage expenses
|
64,861 | 61,311 | ||||||
Asset impairment and related charges
|
50,032 | - | ||||||
Other operation and maintenance
|
894,027 | 785,634 | ||||||
Decommissioning
|
62,762 | 58,120 | ||||||
Taxes other than income taxes
|
147,416 | 132,969 | ||||||
Depreciation and amortization
|
337,503 | 307,874 | ||||||
Other regulatory charges (credits) – net
|
22,683 | 12,595 | ||||||
Total
|
2,509,822 | 2,112,058 | ||||||
Gain on Sale of Investment
|
43,569 | - | ||||||
Operating Income
|
225,653 | 324,202 | ||||||
Other Income (Deductions):
|
||||||||
Allowance for equity funds used during construction
|
19,378 | 21,773 | ||||||
Interest and investment income
|
97,023 | 33,010 | ||||||
Miscellaneous – net
|
(22,876 | ) | (11,421 | ) | ||||
Total
|
93,525 | 43,362 | ||||||
Interest Expense:
|
||||||||
Interest expense
|
163,114 | 154,434 | ||||||
Allowance for borrowed funds used during construction
|
(7,068 | ) | (9,435 | ) | ||||
Total
|
156,046 | 144,999 | ||||||
Income Before Income Taxes
|
163,132 | 222,565 | ||||||
Income Taxes
|
11,780 | (79,285 | ) | |||||
Consolidated Net Income
|
151,352 | 301,850 | ||||||
Preferred Dividend Requirements of Subsidiaries
|
4,423 | 5,582 | ||||||
Net Income Attributable to Entergy Corporation
|
$ | 146,929 | $ | 296,268 | ||||
Earnings Per Average Common Share
|
||||||||
Basic
|
$ | 0.82 | $ | 1.67 | ||||
Diluted
|
$ | 0.82 | $ | 1.66 | ||||
Average Number of Common Shares Outstanding – Basic
|
178,332,416 | 177,742,807 | ||||||
Average Number of Common Shares Outstanding – Diluted
|
178,751,436 | 178,042,364 |
Entergy Corporation
|
||||||||
Consolidated Income Statement
|
||||||||
Twelve Months Ended Dec. 31
|
||||||||
(in thousands)
|
||||||||
2013
|
2012
|
|||||||
(unaudited)
|
||||||||
Operating Revenues:
|
||||||||
Electric
|
$ | 8,942,360 | $ | 7,870,649 | ||||
Natural gas
|
154,353 | 130,836 | ||||||
Competitive businesses
|
2,294,234 | 2,300,594 | ||||||
Total
|
11,390,947 | 10,302,079 | ||||||
Operating Expenses:
|
||||||||
Operation and maintenance:
|
||||||||
Fuel, fuel-related expenses, and gas purchased for resale
|
2,445,818 | 2,036,835 | ||||||
Purchased power
|
1,554,332 | 1,255,800 | ||||||
Nuclear refueling outage expenses
|
256,801 | 245,600 | ||||||
Asset impairment and related charges
|
341,537 | 355,524 | ||||||
Other operation and maintenance
|
3,331,934 | 3,045,392 | ||||||
Decommissioning
|
242,104 | 184,760 | ||||||
Taxes other than income taxes
|
600,350 | 557,298 | ||||||
Depreciation and amortization
|
1,261,044 | 1,144,585 | ||||||
Other regulatory charges (credits) – net
|
45,597 | 175,104 | ||||||
Total
|
10,079,517 | 9,000,898 | ||||||
Gain on Sale of Investment
|
43,569 | - | ||||||
Operating Income
|
1,354,999 | 1,301,181 | ||||||
Other Income (Deductions):
|
||||||||
Allowance for equity funds used during construction
|
66,053 | 92,759 | ||||||
Interest and investment income
|
199,300 | 127,776 | ||||||
Miscellaneous – net
|
(59,762 | ) | (53,214 | ) | ||||
Total
|
205,591 | 167,321 | ||||||
Interest Expense:
|
||||||||
Interest expense
|
629,537 | 606,596 | ||||||
Allowance for borrowed funds used during construction
|
(25,500 | ) | (37,312 | ) | ||||
Total
|
604,037 | 569,284 | ||||||
Income Before Income Taxes
|
956,553 | 899,218 | ||||||
Income Taxes
|
225,981 | 30,855 | ||||||
Consolidated Net Income
|
730,572 | 868,363 | ||||||
Preferred Dividend Requirements of Subsidiaries
|
18,670 | 21,690 | ||||||
Net Income Attributable to Entergy Corporation
|
$ | 711,902 | $ | 846,673 | ||||
Earnings Per Average Common Share
|
||||||||
Basic
|
$ | 3.99 | $ | 4.77 | ||||
Diluted
|
$ | 3.99 | $ | 4.76 | ||||
Average Number of Common Shares Outstanding – Basic
|
178,211,192 | 177,324,813 | ||||||
Average Number of Common Shares Outstanding – Diluted
|
178,570,400 | 177,737,565 |
Entergy Corporation
|
|||||||||||
Utility Electric Energy Sales & Customers
|
|||||||||||
Three Months Ended Dec. 31
|
|||||||||||
2013
|
2012
|
%
Change
|
%
Weather-Adjusted
|
||||||||
(Millions of kWh)
|
|||||||||||
Electric Energy Sales:
|
|||||||||||
Residential
|
8,089
|
7,360
|
9.9
|
(0.3)
|
|||||||
Commercial
|
7,049
|
6,730
|
4.7
|
0.9
|
|||||||
Governmental
|
598
|
583
|
2.6
|
1.6
|
|||||||
Industrial
|
10,389
|
10,067
|
3.2
|
3.2
|
|||||||
Total to Ultimate Customers
|
26,125
|
24,740
|
5.6
|
1.5
|
|||||||
Wholesale
|
1,133
|
798
|
42.0
|
||||||||
Total Sales
|
27,258
|
25,538
|
6.7
|
||||||||
Twelve Months Ended Dec. 31
|
|||||||||||
2013
|
2012
|
%
Change
|
%
Weather-Adjusted
|
||||||||
(Millions of kWh)
|
|||||||||||
Electric Energy Sales:
|
|||||||||||
Residential
|
35,169
|
34,664
|
1.5
|
(0.6)
|
|||||||
Commercial
|
28,547
|
28,724
|
(0.6)
|
(0.1)
|
|||||||
Governmental
|
2,412
|
2,435
|
(0.9)
|
(0.5)
|
|||||||
Industrial
|
41,653
|
41,181
|
1.1
|
1.1
|
|||||||
Total to Ultimate Customers
|
107,781
|
107,004
|
0.7
|
0.2
|
|||||||
Wholesale
|
3,020
|
3,200
|
(5.6)
|
||||||||
Total Sales
|
110,801
|
110,204
|
0.5
|
||||||||
Dec. 31
|
|||||||||||
2013
|
2012
|
%
Change
|
|||||||||
Electric Customers (End of period):
|
|||||||||||
Residential
|
2,395,267
|
2,379,955
|
0.6
|
||||||||
Commercial
|
341,972
|
339,228
|
0.8
|
||||||||
Governmental
|
17,168
|
16,642
|
3.2
|
||||||||
Industrial
|
45,789
|
42,230
|
8.4
|
||||||||
Total Ultimate Customers
|
2,800,196
|
2,778,055
|
0.8
|
||||||||
Wholesale | 44 | 23 | 91.3 | ||||||||
Total Customers
|
2,800,240
|
2,778,078
|
0.8
|
)`Q5`,Q9"Q0)+IS$
MJF[]VH[&X(18S/4UQ$@"U,1*V)!$!D9_78P.5)37QNZ$)%Y@0V(5DXTY88EU
M02%)D79R&;:M!`F+FJQ9:/&$R\CL,DB8S!1@)K.86<$1$^&'9UI+I2K-X%2T
M!;)!W_@6!16@-"++*$$3^H:#O=T`MP6"Q0JP$`6MX$`+6TL)E;00%JU