Commission File Number | Registrant, State of Incorporation, Address of Principal Executive Offices, Telephone Number, and IRS Employer Identification No. | Commission File Number | Registrant, State of Incorporation, Address of Principal Executive Offices, Telephone Number, and IRS Employer Identification No. |
1-11299 | ENTERGY CORPORATION (a Delaware corporation) 639 Loyola Avenue New Orleans, Louisiana 70113 Telephone (504) 576-4000 72-1229752 | 1-35747 | ENTERGY NEW ORLEANS, INC. (a Louisiana corporation) 1600 Perdido Street New Orleans, Louisiana 70112 Telephone (504) 670-3700 72-0273040 |
1-10764 | ENTERGY ARKANSAS, INC. (an Arkansas corporation) 425 West Capitol Avenue Little Rock, Arkansas 72201 Telephone (501) 377-4000 71-0005900 | 1-34360 | ENTERGY TEXAS, INC. (a Texas corporation) 9425 Pinecroft The Woodlands, Texas 77380 Telephone (409) 981-2000 61-1435798 |
1-32718 | ENTERGY LOUISIANA, LLC (a Texas limited liability company) 4809 Jefferson Highway Jefferson, Louisiana 70121 Telephone (504) 576-4000 47-4469646 | 1-09067 | SYSTEM ENERGY RESOURCES, INC. (an Arkansas corporation) Echelon One 1340 Echelon Parkway Jackson, Mississippi 39213 Telephone (601) 368-5000 72-0752777 |
1-31508 | ENTERGY MISSISSIPPI, INC. (a Mississippi corporation) 308 East Pearl Street Jackson, Mississippi 39201 Telephone (601) 368-5000 64-0205830 |
Exhibit No. | Description |
99.1 | Release, dated August 2, 2016, issued by Entergy Corporation |
99.2 | Statement on Uses and Usefulness of Non-GAAP Financial Measures |
Entergy 639 Loyola Avenue New Orleans, LA 70113 |
Date: | August 2, 2016 | News | |
Release | |||
For Release: | Immediately | ||
Contact: | Kay Jones (Media) (504) 576-4238 cjone22@entergy.com | David Borde (Investor Relations) (504) 576-5668 dborde@entergy.com |
Consolidated Earnings (GAAP and Non-GAAP Measures) | ||||
Second Quarter 2016 (See Appendix A and Appendix C for reconciliation of GAAP to non-GAAP measures and description of special items) | ||||
(Per share in $) | ||||
Utility, Parent & Other | EWC | Consolidated | ||
As-Reported | 1.77 | 1.39 | 3.16 | |
Specials | — | 0.05 | 0.05 | |
Operational | 1.77 | 1.34 | 3.11 | |
Included in As-Reported and Operational: | ||||
Weather | (0.09) | — | (0.09) | |
Income Taxes, Net of Sharing | 0.68 | 1.33 | 2.01 | |
Utility, Parent & Other Adjusted | 1.18 | |||
Table of Contents Page | ||||
News Release1 Appendices7 A: Consolidated Results and Special Items8 B: Variance Analysis10 C: Utility Financial and Operational Measures12 D: EWC Financial and Operational Measures13 E: Consolidated Financial Performance Measures14 F: Definitions, Abbreviations and Acronyms15 G: GAAP to Non-GAAP Reconciliations19 Financial Statements23 |
• | Entergy updated its consolidated operational EPS guidance range. |
• | Self-build resources were selected in ELL and ETI RFPs, as well as a PPA for ELL. |
• | EAI filed its first forward test year FRP. |
• | The PUCT approved ETI’s TCRF. |
• | Moody’s Investors Service upgraded EMI to positive outlook. |
Consolidated Earnings (GAAP and Non-GAAP Measures) | ||||||
Second Quarter and Year-to-Date 2016 vs. 2015 (See Appendix A for reconciliation of GAAP to non-GAAP measures and description of special items) | ||||||
Second Quarter | Year-to-Date | |||||
2016 | 2015 | Change | 2016 | 2015 | Change | |
As-Reported Earnings ($ in millions) | 567.3 | 148.8 | 418.5 | 797.3 | 446.9 | 350.4 |
Less Special Items | 9.6 | (1.1) | 10.7 | (3.3) | (5.7) | 2.4 |
Operational Earnings | 557.7 | 149.9 | 407.8 | 800.6 | 452.6 | 348.0 |
Weather Impact | (16.3) | (2.9) | (13.4) | (41.8) | 11.4 | (53.2) |
As-Reported Earnings (per share in $) | 3.16 | 0.83 | 2.33 | 4.45 | 2.48 | 1.97 |
Less: Special Items | 0.05 | — | 0.05 | (0.02) | (0.03) | 0.01 |
Operational Earnings | 3.11 | 0.83 | 2.28 | 4.47 | 2.51 | 1.96 |
Weather Impact | (0.09) | (0.02) | (0.07) | (0.23) | 0.06 | (0.29) |
• | Appendix A: Consolidated Results and Special Items |
• | Appendix B: Variance Analysis |
• | Appendix C: Utility Financial and Operational Measures |
• | Appendix D: EWC Financial and Operational Measures |
• | Appendix E: Consolidated Financial Performance Measures |
• | Appendix F: Definitions, Abbreviations and Acronyms |
• | Appendix G: GAAP to Non-GAAP Reconciliations |
• | Financial Statements |
Appendix A-1: Consolidated Earnings - Reconciliation of GAAP to Non-GAAP Measures Second Quarter and Year-to-Date 2016 vs. 2015 (See Appendix A-3 and Appendix A-4 for details on special items) | ||||||
(Per share in $) | ||||||
Second Quarter | Year-to-Date | |||||
2016 | 2015 | Change | 2016 | 2015 | Change | |
As-reported | ||||||
Utility | 2.09 | 1.11 | 0.98 | 3.18 | 2.35 | 0.83 |
Parent & Other | (0.32) | (0.26) | (0.06) | (0.57) | (0.53) | (0.04) |
EWC | 1.39 | (0.02) | 1.41 | 1.84 | 0.66 | 1.18 |
Consolidated as-reported earnings | 3.16 | 0.83 | 2.33 | 4.45 | 2.48 | 1.97 |
Less special items | ||||||
Utility | — | — | — | — | — | — |
Parent & Other | — | — | — | — | — | — |
EWC | 0.05 | — | 0.05 | (0.02) | (0.03) | 0.01 |
Consolidated special items | 0.05 | — | 0.05 | (0.02) | (0.03) | 0.01 |
Operational | ||||||
Utility | 2.09 | 1.11 | 0.98 | 3.18 | 2.35 | 0.83 |
Parent & Other | (0.32) | (0.26) | (0.06) | (0.57) | (0.53) | (0.04) |
EWC | 1.34 | (0.02) | 1.36 | 1.86 | 0.69 | 1.17 |
Consolidated operational earnings | 3.11 | 0.83 | 2.28 | 4.47 | 2.51 | 1.96 |
Weather impact | (0.09) | (0.02) | (0.07) | (0.23) | 0.06 | (0.29) |
Appendix A-2: Consolidated Operating Cash Flow | ||||||
Second Quarter and Year-to-Date 2016 vs. 2015 | ||||||
($ in millions) | ||||||
Second Quarter | Year-to-Date | |||||
2016 | 2015 | Change | 2016 | 2015 | Change | |
Utility | 690 | 762 | (72) | 1,149 | 1,216 | (67) |
Parent & Other | (47) | (43) | (4) | (109) | (94) | (15) |
EWC | 76 | 8 | 68 | 212 | 216 | (4) |
Total Operating Cash Flow | 719 | 727 | (8) | 1,252 | 1,338 | (86) |
Appendix A-3: Special Items by Driver (shown as positive/(negative) impact on EPS) | ||||||
Second Quarter and Year-to-Date 2016 vs. 2015 | ||||||
(After-tax, per share in $) | ||||||
Second Quarter | Year-to-Date | |||||
2016 | 2015 | Change | 2016 | 2015 | Change | |
EWC | ||||||
Decisions to close VY, FitzPatrick and Pilgrim | (0.07) | — | (0.07) | (0.14) | (0.03) | (0.11) |
DOE litigation awards for VY and FitzPatrick | 0.12 | — | 0.12 | 0.12 | — | 0.12 |
Total EWC | 0.05 | — | 0.05 | (0.02) | (0.03) | 0.01 |
Total special items | 0.05 | — | 0.05 | (0.02) | (0.03) | 0.01 |
Appendix A-4: Special Items by Income Statement Line Item (shown as positive/(negative) impact on earnings) | ||||||
Second Quarter and Year-to-Date 2016 vs. 2015 | ||||||
(Pre-tax except for Income taxes - other and Total, $ in millions) | ||||||
Second Quarter | Year-to-Date | |||||
2016 | 2015 | Change | 2016 | 2015 | Change | |
EWC | ||||||
Non-fuel O&M | 22.7 | (1.6) | 24.3 | 11.2 | (9.1) | 20.3 |
Taxes other than income taxes | (0.9) | — | (0.9) | (1.9) | 0.3 | (2.2) |
Asset write-off and impairments | (7.0) | — | (7.0) | (14.3) | — | (14.3) |
Income taxes - other | (5.2) | 0.6 | (5.8) | 1.8 | 3.0 | (1.2) |
Total EWC | 9.6 | (1.1) | 10.7 | (3.3) | (5.7) | 2.4 |
Total Special Items (after-tax) | 9.6 | (1.1) | 10.7 | (3.3) | (5.7) | 2.4 |
Appendix B-1: As-Reported and Operational EPS Variance Analysis | |||||||||||
Second Quarter 2016 vs. 2015 | |||||||||||
(After-tax, per share in $, sorted in consolidated operational column, most to least favorable) | |||||||||||
Utility | Parent & Other | EWC | Consolidated | ||||||||
As-Reported | Opera-tional | As-Reported | Opera-tional | As- Reported | Opera-tional | As- Reported | Opera-tional | ||||
2015 earnings | 1.11 | 1.11 | (0.26) | (0.26) | (0.02) | (0.02) | 0.83 | 0.83 | |||
Income taxes - other | 0.79 | 0.79 | (a) | (0.04) | (0.04) | 1.33 | 1.33 | (b) | 2.08 | 2.08 | |
Non-fuel O&M | 0.09 | 0.09 | (c) | (0.01) | (0.01) | 0.22 | 0.14 | (d) | 0.30 | 0.22 | |
Other income (deductions)-other | 0.05 | 0.05 | (e) | — | — | 0.01 | 0.01 | 0.06 | 0.06 | ||
Taxes other than income taxes | (0.01) | (0.01) | — | — | 0.04 | 0.04 | 0.03 | 0.03 | |||
Depreciation/amortization expense | (0.04) | (0.04) | — | — | 0.06 | 0.06 | (f) | 0.02 | 0.02 | ||
Share effect | 0.01 | 0.01 | — | — | — | — | 0.01 | 0.01 | |||
Asset write-offs and impairments | — | — | — | — | (0.03) | — | (0.03) | — | |||
Decommissioning expense | (0.01) | (0.01) | — | — | (0.02) | (0.02) | (0.03) | (0.03) | |||
Interest expense and other charges | (0.03) | (0.03) | (0.01) | (0.01) | — | — | (0.04) | (0.04) | |||
Net revenue | 0.13 | 0.13 | (g) | — | — | (0.20) | (0.20) | (h) | (0.07) | (0.07) | |
2016 earnings | 2.09 | 2.09 | (0.32) | (0.32) | 1.39 | 1.34 | 3.16 | 3.11 | |||
Appendix B-2: As-Reported and Operational EPS Variance Analysis | |||||||||||
Year-to-Date 2016 vs. 2015 | |||||||||||
(After-tax, per share in $, sorted in consolidated operational column, most to least favorable) | |||||||||||
Utility | Parent & Other | EWC | Consolidated | ||||||||
As-Reported | Opera-tional | As-Reported | Opera-tional | As- Reported | Opera-tional | As- Reported | Opera-tional | ||||
2015 earnings | 2.35 | 2.35 | (0.53) | (0.53) | 0.66 | 0.69 | 2.48 | 2.51 | |||
Income taxes - other | 0.66 | 0.66 | (a) | — | — | 1.30 | 1.30 | (b) | 1.96 | 1.96 | |
Non-fuel O&M | 0.22 | 0.22 | (c) | (0.01) | (0.01) | 0.28 | 0.21 | (d) | 0.49 | 0.42 | |
Taxes other than income taxes | 0.02 | 0.02 | — | — | 0.03 | 0.04 | 0.05 | 0.06 | |||
Share effect | 0.02 | 0.02 | — | — | 0.01 | 0.01 | 0.03 | 0.03 | |||
Depreciation/amortization expense | (0.07) | (0.07) | (i) | — | — | 0.08 | 0.08 | (f) | 0.01 | 0.01 | |
Asset write-offs and impairments | — | — | — | — | (0.05) | — | (j) | (0.05) | — | ||
Decommissioning expense | (0.01) | (0.01) | — | — | (0.01) | (0.01) | (0.02) | (0.02) | |||
Other income (deductions)-other | 0.02 | 0.02 | (0.01) | (0.01) | (0.06) | (0.06) | (k) | (0.05) | (0.05) | ||
Interest expense and other charges | (0.03) | (0.03) | (0.02) | (0.02) | — | — | (0.05) | (0.05) | |||
Net revenue | — | — | — | — | (0.40) | (0.40) | (h) | (0.40) | (0.40) | ||
2016 earnings | 3.18 | 3.18 | (0.57) | (0.57) | 1.84 | 1.86 | 4.45 | 4.47 | |||
(a) | The current quarter and year-to-date increases were due largely to the reversal of a portion of the provision for uncertain tax positions totaling $136 million for two previous positions that were resolved in the 2010-2011 tax audit. This was partly offset by customer sharing recorded as a regulatory charge ($16 million pre-tax, included in net revenue). The year-to-date variance also reflected a first quarter 2015 reversal of a portion of the provision for uncertain tax provisions related to interest accrual of approximately $24 million. |
(b) | The current quarter and year-to-date increases were attributable largely to a tax election which reduced income tax expense $238 million. |
(c) | The current quarter and year-to-date increases reflected lower pension and OPEB expenses stemming partly from a higher discount rate and lower fossil spending due to lower scope of work for outage activity. The expense decreases were partially offset by the Union acquisition (offset in net revenue). The year-to-date variance also reflected a deferral recorded at EAI in first quarter 2016, expenses in second quarter 2015 related to the ELL business combination and higher nuclear generation spending in 2016 due primarily to an increase in regulatory compliance costs, an overall higher scope of work done during plant outages and higher nuclear labor costs, including contract labor. |
(d) | The current quarter and year-to-date increases reflected a reduction in expense for litigation proceeds received from the DOE in connection with spent nuclear fuel storage costs in second quarter 2016, a portion of the amounts received for VY and FitzPatrick (approximately 12 cents EPS) was considered “special.” Lower refueling outage expense, largely as a result of 2015 impairments, also contributed to the increase. Partially offsetting were higher expenses resulting from the decisions to close certain nuclear plants (these expenses were also considered “special”). |
(e) | The current quarter increase was due largely to higher realized earnings on nuclear decommissioning trust funds (substantially offset in net revenue). |
(f) | The current quarter and year-to-date increases resulted from 2015 impairments and recording the effects of DOE litigation proceeds related to spent nuclear fuel storage costs. These items were partially offset by the sale of RISEC. |
Utility As-Reported Net Revenue Variance Analysis 2016 vs. 2015 ($ EPS) | ||
Second Quarter | Year-to- Date | |
Weather | (0.07) | (0.29) |
Sales growth/pricing | 0.29 | 0.43 |
Other | (0.09) | (0.14) |
Total | 0.13 | — |
(g) | The current quarter increase was due primarily to rate changes associated with the Union acquisition, EAI’s 2015 rate case and industrial sales growth. Higher volume in the unbilled period also contributed. Partially offsetting the increase was a $16 million (pre-tax) reserve for the portion of tax benefit noted above to be shared with customers. The effect of weather was more unfavorable in the current period than a year ago. |
(h) | The current quarter and year-to-date decreases were driven by lower energy and capacity pricing for nuclear assets. Volume from nuclear assets was also lower due largely to the extended Indian Point 2 refueling outage. The sale of RISEC facility in December 2015 also contributed to the decline. These decreases were partially offset by lower nuclear fuel expense (due largely to 2015 impairments). |
(i) | The year-to-date decrease was due primarily to additions to plant, including the Union acquisition in March 2016. |
(j) | The year-to-date decrease is attributable to capital that is recorded as non-fuel O&M for nuclear plants that have closed or are identified to close. |
(k) | The year-to-date decrease was due largely to realized earnings from decommissioning trusts in 2015 from rebalancing of VY’s decommissioning trust. |
Appendix C-1: Utility, Parent & Other Adjusted EPS - Reconciliation of GAAP to Non-GAAP Measures | ||||||
Second Quarter and Year-to-Date 2016 vs. 2015 (See Appendix A for details on special items) | ||||||
(Per share in $) | Second Quarter | Year-to-Date | ||||
2016 | 2015 | Change | 2016 | 2015 | Change | |
As-reported earnings | 1.77 | 0.85 | 0.92 | 2.61 | 1.82 | 0.79 |
Less: | ||||||
Special items | — | — | — | — | — | — |
Weather | (0.09) | (0.02) | (0.07) | (0.23) | 0.06 | (0.29) |
Income taxes, net of sharing (l) | 0.68 | — | 0.68 | 0.71 | 0.13 | 0.58 |
Adjusted EPS | 1.18 | 0.87 | 0.31 | 2.13 | 1.63 | 0.50 |
(l) | Tax items recorded in second quarter 2016 are net of the reserve recorded for amounts to be shared with customers (reflected as a reduction in net revenue). |
Appendix C-2: Utility Operational Performance Measures | ||||||||||||
Second Quarter and Year-to-Date 2016 vs. 2015 (See Appendix G for reconciliation of GAAP to non-GAAP measures) | ||||||||||||
Second Quarter | Year-to-Date | |||||||||||
2016 | 2015 | % Change | % Weather Adjusted | 2016 | 2015 | % Change | % Weather Adjusted | |||||
GWh billed | ||||||||||||
Residential | 7,081 | 7,364 | (3.8%) | (0.6%) | 15,218 | 16,796 | (9.4%) | (0.6%) | ||||
Commercial | 6,777 | 6,904 | (1.8%) | (0.6%) | 13,288 | 13,625 | (2.5%) | (1.2%) | ||||
Governmental | 609 | 602 | 1.2% | 1.8% | 1,209 | 1,194 | 1.3% | 1.5% | ||||
Industrial | 11,509 | 10,737 | 7.2% | 7.2% | 22,564 | 21,144 | 6.7% | 6.7% | ||||
Total retail sales | 25,976 | 25,607 | 1.4% | 2.7% | 52,279 | 52,759 | (0.9%) | 2.2% | ||||
Wholesale | 3,579 | 3,138 | 14.1% | 6,719 | 4,949 | 35.8% | ||||||
Total sales | 29,555 | 28,745 | 2.8% | 58,998 | 57,708 | 2.2% | ||||||
Number of electric retail customers | ||||||||||||
Residential | 2,448,934 | 2,430,698 | 0.8% | |||||||||
Commercial | 352,615 | 348,337 | 1.2% | |||||||||
Governmental | 17,641 | 17,487 | 0.9% | |||||||||
Industrial | 46,752 | 45,892 | 1.9% | |||||||||
Total retail customers | 2,865,942 | 2,842,414 | 0.8% | |||||||||
Net revenue ($ millions) | 1,524 | 1,488 | 2.4% | 2,899 | 2,898 | — | ||||||
As-reported non-fuel O&M per MWh | $20.80 | $22.35 | (6.9%) | $19.69 | $21.26 | (7.4%) | ||||||
Operational non-fuel O&M per MWh | $20.80 | $22.35 | (6.9%) | $19.69 | $21.26 | (7.4%) | ||||||
Appendix D-1: EWC Operational Adjusted EBITDA - Reconciliation of GAAP to Non-GAAP Measures | ||||||
Second Quarter and Year-to-Date 2016 vs. 2015 | ||||||
($ in millions) | Second Quarter | Year-to-Date | ||||
2016 | 2015 | Change | 2016 | 2015 | Change | |
Net income | 251 | (4) | 255 | 330 | 120 | 210 |
Add back: interest expense | 6 | 6 | — | 13 | 12 | 1 |
Add back: income tax expense | (235) | (3) | (232) | (183) | 67 | (250) |
Add back: depreciation and amortization | 46 | 64 | (18) | 102 | 126 | (24) |
Subtract: interest and investment income | 34 | 36 | (2) | 60 | 86 | (26) |
Add back: decommissioning expense | 39 | 33 | 6 | 70 | 68 | 2 |
Adjusted EBITDA | 73 | 60 | 13 | 272 | 307 | (35) |
Add back pre-tax special items for: | ||||||
Decisions to close VY, FitzPatrick and Pilgrim | 19 | 2 | 17 | 39 | 9 | 30 |
DOE litigation awards for VY and FitzPatrick | (34) | — | (34) | (34) | — | (34) |
Operational adjusted EBITDA | 58 | 62 | (4) | 277 | 315 | (39) |
Appendix D-2: EWC Operational Performance Measures | ||||||||
Second Quarter and Year-to-Date 2016 vs. 2015 (See Appendix G for reconciliation of GAAP to non-GAAP measures) | ||||||||
Second Quarter | Year-to-Date | |||||||
2016 | 2015 | % Change | 2016 | 2015 | % Change | |||
Owned capacity (MW) (m) | 4,880 | 5,463 | (10.7%) | 4,880 | 5,463 | (10.7%) | ||
GWh billed | 7,866 | 9,578 | (17.9%) | 17,112 | 19,170 | (10.7%) | ||
As-reported average total revenue per MWh | $43.74 | $45.87 | (4.6%) | $50.62 | $56.44 | (10.3%) | ||
Adjusted average total revenue per MWh | $43.32 | $45.47 | (4.7%) | $50.22 | $56.04 | (10.4%) | ||
Net revenue ($ millions) | 293 | 350 | (16.3%) | 759 | 877 | (13.5%) | ||
As-reported non-fuel O&M per MWh | $23.50 | $25.97 | (9.5%) | $24.39 | $25.93 | (5.9%) | ||
Operational non-fuel O&M per MWh | $26.38 | $25.80 | 2.2% | $25.04 | $25.46 | (1.6%) | ||
EWC Nuclear Fleet | ||||||||
Capacity factor | 76% | 89% | (14.6%) | 83% | 89% | (6.7%) | ||
GWh billed | 7,308 | 8,555 | (14.6%) | 15,996 | 17,173 | (6.9%) | ||
As-reported average total revenue per MWh | $43.52 | $45.84 | (5.1%) | $51.07 | $55.85 | (8.6%) | ||
Adjusted average total revenue per MWh | $43.06 | $45.40 | (5.2%) | $50.65 | $55.41 | (8.6%) | ||
Production cost per MWh | $23.06 | $26.21 | (12.0%) | $22.44 | $25.91 | (13.4%) | ||
Net revenue ($ millions) | 290 | 336 | (13.7%) | 754 | 847 | (11.0%) | ||
Refueling outage days | ||||||||
Indian Point 2 | 77 | — | 102 | — | ||||
Indian Point 3 | — | — | — | 23 | ||||
Pilgrim | — | 34 | — | 34 | ||||
(m) | Second quarter and year-to-date 2016 exclude RISEC (583 MW) that was sold in December 2015. |
Appendix E: GAAP and Non-GAAP Financial Performance Measures | ||||
Second Quarter 2016 vs. 2015 (See Appendix G for reconciliation of GAAP to non-GAAP measures) | ||||
For 12 months ending June 30 | 2016 | 2015 | Change | |
GAAP Measures | ||||
ROIC - as-reported | 2.4% | 5.0% | (2.6%) | |
ROE - as-reported | 1.7% | 7.9% | (6.2%) | |
Book value per share | $54.54 | $56.58 | ($2.04) | |
End of period shares outstanding (millions) | 178.9 | 179.5 | (0.6) | |
Non-GAAP Measures | ||||
ROIC - operational | 7.5% | 5.4% | 2.1% | |
ROE - operational | 14.3% | 8.8% | 5.5% | |
As of June 30 ($ in millions) | ||||
GAAP Measures | ||||
Cash and cash equivalents | 996 | 910 | 86 | |
Revolver capacity | 4,173 | 4,158 | 15 | |
Commercial paper outstanding | 853 | 895 | (42) | |
Total debt | 14,837 | 13,858 | 979 | |
Securitization debt | 716 | 734 | (18) | |
Debt to capital ratio | 59.6% | 57.0% | 2.6% | |
Off-balance sheet liabilities: | ||||
Debt of joint ventures - Entergy’s share | 76 | 80 | (4) | |
Leases - Entergy’s share | 359 | 422 | (63) | |
Power purchase agreements accounted for as leases | 195 | 224 | (29) | |
Total off-balance sheet liabilities | 630 | 726 | (96) | |
Non-GAAP Measures | ||||
Debt to capital ratio, excluding securitization debt | 58.4% | 55.6% | 2.8% | |
Gross liquidity | 5,169 | 5,068 | 101 | |
Net debt to net capital ratio, excluding securitization debt | 56.6% | 53.9% | 2.7% | |
Parent debt to total debt ratio, excluding securitization debt | 19.1% | 20.3% | (1.2%) | |
Debt to operational adjusted EBITDA, excluding securitization debt | 4.4x | 3.9x | 0.5x | |
Operational FFO to debt ratio, excluding securitization debt | 21.1% | 28.4% | (7.3%) | |
Appendix F-1: Definitions | ||
Utility Operational Performance Measures | ||
GWh billed | Total number of GWh billed to all retail and wholesale customers | |
Net revenue | Operating revenue less fuel, fuel related expenses and gas purchased for resale, purchased power and other regulatory charges (credits) - net | |
Non-fuel O&M | Operation and maintenance expenses excluding fuel, fuel-related expenses and gas purchased for resale and purchased power | |
Non-fuel O&M per MWh | Non-fuel O&M per MWh of billed sales | |
Number of retail customers | Number of customers at end of period | |
EWC Operational Performance Measures | ||
As-reported average total revenue per MWh | As-reported revenue per MWh billed (does not include revenue from investments in wind generation that is accounted for under the equity method of accounting) | |
Adjusted average total revenue per MWh | As-reported average total revenue per MWh, excluding revenue from the amortization of the Palisades below-market PPA | |
Average revenue under contract per kW-month (applies to capacity contracts only) | Revenue on a per unit basis at which capacity is expected to be sold to third parties, given existing contract prices and/or auction awards | |
Average revenue per MWh on contracted volumes | Revenue on a per unit basis at which generation output reflected in contracts is expected to be sold to third parties (including offsetting positions) at the minimum contract prices and at forward market prices at a point in time, given existing contract or option exercise prices based on expected dispatch or capacity, excluding the revenue associated with the amortization of the below-market PPA for Palisades; revenue will fluctuate due to factors including market price changes affecting revenue received on puts, collars and call options, positive or negative basis differentials, option premiums and market prices at the time of option expiration, costs to convert firm LD to unit-contingent and other risk management costs | |
Bundled capacity and energy contracts | A contract for the sale of installed capacity and related energy, priced per MWh sold | |
Capacity contracts | A contract for the sale of the installed capacity product in regional markets managed by ISO-NE, the NYISO and MISO | |
Capacity factor | Normalized percentage of the period that the nuclear plants generate power | |
Expected sold and market total revenue per MWh | Total energy and capacity revenue on a per unit basis at which total planned generation output and capacity is expected to be sold given contract terms and market prices at a point in time, including estimates for market price changes affecting revenue received on puts, collars and call options, positive or negative basis differentials, option premiums and market prices at time of option expiration, costs to convert Firm LD to unit-contingent and other risk management costs, divided by total planned MWh of generation, excluding the revenue associated with the amortization of the Palisades below-market PPA | |
Firm LD | Transaction that requires receipt or delivery of energy at a specified delivery point (usually at a market hub not associated with a specific asset) or settles financially on notional quantities; if a party fails to deliver or receive energy, defaulting party must compensate the other party as specified in the contract; a portion of which may be capped through the use of risk management products | |
GWh billed | Total number of GWh billed to customers and financially-settled instruments (does not include amounts from investments in wind generation that are accounted for under the equity method of accounting) | |
Appendix F-1: Definitions | ||
EWC Operational Performance Measures (continued) | ||
Net revenue | Operating revenue less fuel, fuel related expenses and purchased power | |
Non-fuel O&M | Operation and maintenance expenses excluding fuel, fuel-related expenses and gas purchased for resale, purchased power (does not include amounts from investments in wind generation that are accounted for under the equity method of accounting) | |
Non-fuel O&M per MWh | Non-fuel O&M per MWh billed | |
Offsetting positions | Transactions for the purchase of energy, generally to offset a Firm LD transaction | |
Owned capacity (MW) | Installed capacity owned and operated by EWC, including investments in wind generation accounted for under the equity method of accounting; RISEC (non-nuclear) was sold on Dec. 17, 2015 | |
Percent of capacity sold forward | Percent of planned qualified capacity sold to mitigate price uncertainty under physical or financial transactions | |
Percent of planned generation under contract | Percent of planned generation output sold or purchased forward under contracts, forward physical contracts, forward financial contracts or options that mitigate price uncertainty that may or may not require regulatory approval or approval of transmission rights or other conditions precedent; positions that are no longer classified as hedges are netted in the planned generation under contract | |
Planned net MW in operation | Amount of installed capacity to generate power and/or sell capacity, assuming intent to shutdown Pilgrim on May 31, 2019 and FitzPatrick on Jan. 27, 2017 | |
Planned TWh of generation | Amount of output expected to be generated by EWC resources considering plant operating characteristics and outage schedules, assuming intent to shutdown Pilgrim on May 31, 2019 and FitzPatrick on Jan. 27, 2017, uninterrupted normal plant operation and timely renewal of plant operating licenses at IPEC | |
Production cost per MWh | Fuel and non-fuel O&M expenses according to accounting standards that directly relate to the production of electricity per MWh (based on net generation), excluding special items | |
Refueling outage days | Number of days lost for scheduled refueling outage during the period | |
Unit-contingent | Transaction under which power is supplied from a specific generation asset; if the asset is on operational outage, seller is generally not liable to buyer for any damages, unless the contract specifies certain conditions such as an availability guarantee | |
Financial Measures - GAAP | ||
Book value per share | End of period common equity divided by end of period shares outstanding | |
Debt of joint ventures - Entergy’s share | Entergy’s share of debt issued by business joint ventures at EWC | |
Debt to capital ratio | Total debt divided by total capitalization | |
Leases - Entergy’s share | Operating leases held by subsidiaries capitalized at implicit interest rate | |
Revolver capacity | Amount of undrawn capacity remaining on corporate and subsidiary revolvers, including Entergy Nuclear Vermont Yankee | |
ROIC - as-reported | 12-months rolling net income attributable to Entergy Corp. adjusted for preferred dividends and tax-effected interest expense divided by average invested capital | |
ROE - as-reported | 12-months rolling net income attributable to Entergy Corp. divided by average common equity | |
Securitization debt | Debt associated with securitization bonds issued to recover storm costs from hurricanes Rita, Ike and Gustav at ETI and Hurricane Isaac at ENOI; the 2009 ice storm at EAI and investment recovery of costs associated with the cancelled Little Gypsy repowering project at ELL | |
Total debt | Sum of short-term and long-term debt, notes payable and commercial paper and capital leases on the balance sheet | |
Appendix F-1: Definitions | |
Financial Measures - Non-GAAP | |
Adjusted EBITDA | Earnings before interest, depreciation and amortization and income taxes excluding decommissioning expense; for Entergy consolidated, also excludes AFUDC-equity funds and subtracts securitization proceeds |
Adjusted EPS | As-reported EPS excluding special items and weather and normalizing for income tax |
Debt to capital ratio, excluding securitization debt | Total debt divided by total capitalization, excluding securitization debt |
Debt to EBITDA | End of period total debt excluding securitization debt divided by 12-months rolling operational adjusted EBITDA |
FFO | Net cash flow provided by operations less AFUDC-borrowed funds, working capital items in operating cash flow (receivables, fuel inventory, accounts payable, prepaid taxes and taxes accrued, interest accrued and other working capital accounts) and securitization regulatory charge |
FFO to debt | 12-months rolling operational FFO as a percentage of end of period total debt excluding securitization debt |
Gross liquidity | Sum of cash and revolver capacity |
Operational adjusted EBITDA | Adjusted EBITDA excluding effects of special items |
Operational EPS | As-reported EPS adjusted to exclude the impact of special items |
Operational FFO | FFO excluding effects of special items |
Parent debt to total debt | End of period Entergy Corporation debt, including amounts drawn on credit revolver and commercial paper facilities, as a percent of total debt excluding securitization debt |
Net debt to net capital ratio, excluding securitization debt | Total debt less cash and cash equivalents divided by total capitalization less cash and cash equivalents, excluding securitization debt |
ROIC - operational | 12-months rolling operational net income attributable to Entergy Corp. adjusted for preferred dividends and tax-effected interest expense divided by average invested capital |
ROE - operational | 12-months rolling operational net income attributable to Entergy Corp. divided by average common equity |
Appendix F-2: Abbreviations and Acronyms | |||
AFUDC- borrowed funds | Allowance for borrowed funds used during Construction | LTM | Last twelve months |
MISO | Midcontinent Independent System Operator, Inc. | ||
AFUDC- equity funds | Allowance for equity funds used during Construction | MPSC | Mississippi Public Service Commission |
MTEP | MISO Transmission Expansion Planning | ||
ADIT | Accumulated deferred income taxes | NEPOOL | New England Power Pool |
ANO | Arkansas Nuclear One (nuclear) | Ninemile 6 | Ninemile Point Unit 6 |
APSC | Arkansas Public Service Commission | NOAA | National Oceanic and Atmosphere Administration |
BP | Basis point | Non-fuel O&M | Non-fuel operation and maintenance expense |
CCGT | Combined cycle gas turbine | NRC | Nuclear Regulatory Commission |
CCNO | Council of the City of New Orleans, Louisiana | NYISO | New York Independent System Operator, Inc. |
COD | Commercial operation date | NYS | New York State |
Cooper | Cooper Nuclear Station | NYSDEC NYSDOS | New York State Department of Environmental Conservation New York State Department of State |
CT | Simple cycle combustion turbine | ||
CZM | Coastal zone management | NYSE | New York Stock Exchange |
DCRF | Distribution cost recovery factor | NYSE | New York Stock Exchange |
DOE | U.S. Department of Energy | O&M | Operation and maintenance expense |
EAI EBITDA | Entergy Arkansas, Inc. Earnings before interest, income taxes, depreciation and amortization | OCF | Net cash flow provided by operating activities |
OPEB | Other post-employment benefits | ||
EGSL | Entergy Gulf States Louisiana, L.L.C. | Palisades | Palisades Power Plant (nuclear) |
ELL | Entergy Louisiana, LLC | Pilgrim | Pilgrim Nuclear Power Station (nuclear) |
EMI | Entergy Mississippi, Inc. | PPA PUCT | Power purchase agreement or purchased power agreement Public Utility Commission of Texas |
ENOI | Entergy New Orleans, Inc. | ||
ESI | Entergy Services, Inc. | RFP | Request for proposal |
EPS | Earnings per share | RFP | Request for proposal |
ETI | Entergy Texas, Inc. | RISEC | Rhode Island State Energy Center (CCGT) |
ETR | Entergy Corporation | ROE | Return on equity |
EWC | Entergy Wholesale Commodities | ROIC | Return on invested capital |
FCA | Forward capacity auction | ROS | Rest of state |
FERC | Federal Energy Regulatory Commission | RPCE | Rough production cost equalization |
FFO | Funds from operations | RSP | Rate Stabilization Plan (ELL Gas) |
Firm LD | Firm liquidated damages | SEC | U.S. Securities and Exchange Commission |
FitzPatrick | James A. FitzPatrick Nuclear Power Plant (nuclear) | SEMARI | Southeast Massachusetts/Rhode Island |
FRP | Formula rate plan | SERI | System Energy Resources, Inc. |
GAAP Grand Gulf | Generally accepted accounting principles Unit No. 1 of Grand Gulf Nuclear Station (nuclear), 90% owned or leased by System Energy | SPDES | State Pollutant Discharge Elimination System |
HCM | Human Capital Management program | SPP | Southwest Power Pool |
TCRF | Transmission cost recovery factor | ||
Indian Point 2 | Indian Point Energy Center Unit 2 (nuclear) | Top Deer | Top Deer Wind Ventures, LLC |
Indian Point 3 | Indian Point Energy Center Unit 3 (nuclear) | Union | Union Power Station |
IPEC | Indian Point Energy Center (nuclear) | UP&O | Utility, Parent & Other |
ISES | Independence Steam Electric Station (coal) | VY | Vermont Yankee Nuclear Power Station (nuclear) |
ISO | Independent system operator | WACC | Weighted-average cost of capital |
ISO-NE | ISO New England | WOTAB | West of the Atchafalaya Basin |
LHV | Lower Hudson Valley | WQC YOY | Water Quality Certification Year-over-year |
LPSC | Louisiana Public Service Commission | ||
Appendix G-1: Reconciliation of GAAP to Non-GAAP Financial Measures - Utility and EWC Non-fuel O&M per MWh, EWC and EWC Nuclear Average Total Revenue per MWh | |||||
($ in thousands except where noted) | Second Quarter | Year-to-Date | |||
2016 | 2015 | 2016 | 2015 | ||
Utility | |||||
As-reported Utility non-fuel O&M | (A) | 614,820 | 642,538 | 1,161,402 | 1,226,839 |
Operational Utility non-fuel O&M | (B) | 614,820 | 642,538 | 1,161,402 | 1,226,839 |
Utility billed sales (GWh) | (C) | 29,555 | 28,745 | 58,998 | 57,708 |
As-reported Utility non-fuel O&M per MWh | (A/C) | 20.80 | 22.35 | 19.69 | 21.26 |
Operational Utility non-fuel O&M per MWh | (B/C) | 20.80 | 22.35 | 19.69 | 21.26 |
EWC | |||||
As-reported EWC non-fuel O&M | (D) | 184,820 | 248,738 | 417,285 | 497,063 |
Special Items included in non-fuel O&M: | |||||
Decisions to close VY, FitzPatrick and Pilgrim | 11,104 | 1,579 | 22,625 | 9,068 | |
DOE litigation awards for VY and FitzPatrick | (33,823) | — | (33,823) | — | |
Total special items included in non-fuel O&M | (E) | (22,719) | 1,579 | (11,198) | 9,068 |
Operational EWC non-fuel O&M | (D-E) | 207,539 | 247,159 | 428,483 | 487,995 |
EWC billed sales (GWh) | (F) | 7,866 | 9,578 | 17,112 | 19,170 |
As-reported EWC non-fuel O&M per MWh | (D/F) | 23.50 | 25.97 | 24.39 | 25.93 |
Operational EWC non-fuel O&M per MWh | [(D-E)/(F)] | 26.38 | 25.80 | 25.04 | 25.46 |
As-reported EWC operating revenue | (G) | 344,110 | 439,306 | 866,189 | 1,081,896 |
Less Palisades below-market PPA amortization | (H) | 3,364 | 3,800 | 6,728 | 7,600 |
Adjusted EWC operating revenue | (G-H) | 340,746 | 435,506 | 859,461 | 1,074,296 |
As-reported EWC nuclear operating revenue | (I) | 318,031 | 392,188 | 816,932 | 959,096 |
Less Palisades below-market PPA amortization | (H) | 3,364 | 3,800 | 6,728 | 7,600 |
Adjusted EWC nuclear operating revenue | (I-H) | 314,667 | 388,388 | 810,204 | 951,496 |
As-reported EWC average total revenue per MWh | (G)/(F) | 43.74 | 45.87 | 50.62 | 56.44 |
Adjusted EWC average total revenue per MWh | [(G-H)/(F)] | 43.32 | 45.47 | 50.22 | 56.04 |
EWC nuclear billed sales (GWh) | (J) | 7,308 | 8,555 | 15,996 | 17,173 |
As-reported EWC nuclear average total revenue per MWh | (I)/(J) | 43.52 | 45.84 | 51.07 | 55.85 |
Adjusted EWC nuclear average total revenue per MWh | [(I-H)/(J)] | 43.06 | 45.40 | 50.65 | 55.41 |
Appendix G-2: Reconciliation of GAAP to Non-GAAP Financial Measures - ROE, ROIC Metrics | |||
($ in millions) | Second Quarter | ||
2016 | 2015 | ||
As-reported net income attributable to Entergy Corporation, rolling 12 months | (A) | 174 | 797 |
Preferred dividends | 21 | 20 | |
Tax effected interest expense | 404 | 391 | |
As-reported net income attributable to Entergy Corporation, rolling 12 months adjusted for preferred dividends and tax effected interest expense | (B) | 599 | 1,208 |
Special items in prior quarters | (1,260) | (95) | |
Decisions to close VY, FitzPatrick and Pilgrim | (12) | (1) | |
DOE litigation awards for VY and FitzPatrick | 22 | — | |
Total special items, rolling 12 months | (C) | (1,250) | (95) |
Operational earnings, rolling 12 months adjusted for preferred dividends and tax effected interest expense | (B-C) | 1,849 | 1,303 |
Operational earnings, rolling 12 months | (A-C) | 1,424 | 892 |
Average invested capital | (D) | 24,617 | 24,190 |
Average common equity | (E) | 9,958 | 10,110 |
ROIC - as-reported | (B/D) | 2.4% | 5.0% |
ROIC - operational | [(B-C)/D] | 7.5% | 5.4% |
ROE - as-reported | (A/E) | 1.7% | 7.9% |
ROE - operational | [(A-C)/E] | 14.3% | 8.8% |
Appendix G-3: Reconciliation of GAAP to Non-GAAP Financial Measures - Credit and Liquidity Metrics | |||
($ in millions) | Second Quarter | ||
2016 | 2015 | ||
Total debt | (A) | 14,837 | 13,858 |
Less securitization debt | (B) | 716 | 734 |
Total debt, excluding securitization debt | (C) | 14,121 | 13,124 |
Less cash and cash equivalents | (D) | 996 | 910 |
Net debt, excluding securitization debt | (E) | 13,125 | 12,214 |
Total capitalization | (F) | 24,913 | 24,321 |
Less securitization debt | (B) | 716 | 734 |
Total capitalization, excluding securitization debt | (G) | 24,197 | 23,587 |
Less cash and cash equivalents | (D) | 996 | 910 |
Net capital, excluding securitization debt | (H) | 23,201 | 22,677 |
Debt to capital ratio | (A/F) | 59.6% | 57.0% |
Debt to capital ratio, excluding securitization debt | (C/G) | 58.4% | 55.6% |
Net debt to net capital ratio, excluding securitization debt | (E/H) | 56.6% | 53.9% |
Revolver capacity | (I) | 4,173 | 4,158 |
Gross liquidity | (D+I) | 5,169 | 5,068 |
Entergy Corporation notes: | |||
Due September 2015 | — | 550 | |
Due January 2017 | 500 | 500 | |
Due September 2020 | 450 | 450 | |
Due July 2022 | 650 | — | |
Total parent long-term debt | (J) | 1,600 | 1,500 |
Revolver draw | (K) | 240 | 271 |
Commercial paper | (L) | 853 | 895 |
Total parent debt | (J)+(K)+(L) | 2,693 | 2,666 |
Parent debt to total debt ratio, excluding securitization debt % | [((J)+(K)+ (L))/(C)] | 19.1% | 20.3% |
Appendix G-3: Reconciliation of GAAP to Non-GAAP Financial Measures - Credit and Liquidity Metrics (continued) | |||
($ in millions) | Second Quarter | ||
2016 | 2015 | ||
Total debt | (A) | 14,837 | 13,858 |
Less securitization debt | (B) | 716 | 734 |
Total debt, excluding securitization debt | (C) | 14,121 | 13,124 |
As-reported consolidated net income, rolling 12 months | 194 | 817 | |
Add back: interest expense, rolling 12 months | 658 | 636 | |
Add back: income tax expense, rolling 12 months | (1,002) | 494 | |
Add back: depreciation and amortization, rolling 12 months | 1,335 | 1,331 | |
Add back: regulatory charges (credits), rolling 12 months | 185 | 10 | |
Subtract: securitization proceeds, rolling 12 months | 137 | 130 | |
Subtract: interest and investment income, rolling 12 months | 158 | 196 | |
Subtract: AFUDC-equity funds, rolling 12 months | 61 | 59 | |
Add back: decommissioning expense, rolling 12 months | 287 | 278 | |
Adjusted EBITDA, rolling 12 months | (D) | 1,301 | 3,181 |
Add back: special item for HCM implementation expenses, rolling 12 months (pre-tax) | — | 4 | |
Add back: special item resulting from decisions to close VY, FitzPatrick and Pilgrim, rolling 12 months (pre-tax) | 1,688 | 143 | |
Add back: special item for DOE litigation awards for VY and FitzPatrick | (34) | — | |
Add back: special item for Palisades asset impairment and related write-offs, rolling 12 months (pre-tax) | 396 | — | |
Add back: special item for Top Deer investment impairment, rolling 12 months (pre-tax) | 37 | — | |
Add back: special item for gain on the sale of RISEC, rolling 12 months (pre-tax) | (154) | — | |
Operational adjusted EBITDA, rolling 12 months | (E) | 3,234 | 3,328 |
Debt to operational adjusted EBITDA, excluding securitization debt | (C)/(E) | 4.4 | 3.9 |
Net cash flow provided by operating activities, rolling 12 months | (F) | 3,205 | 3,699 |
AFUDC-borrowed funds used during construction, rolling 12 months | (G) | (31) | (30) |
Working capital items in net cash flow provided by operating activities, rolling 12 months: | |||
Receivables | 81 | 45 | |
Fuel inventory | 1 | (32) | |
Accounts payable | 15 | (164) | |
Prepaid taxes and taxes accrued | 108 | (43) | |
Interest accrued | (2) | 5 | |
Other working capital accounts | (111) | 104 | |
Securitization regulatory charge | 107 | 99 | |
Total | (H) | 199 | 14 |
FFO, rolling 12 months | (F)+(G)-(H) | 2,975 | 3,655 |
Add back: special item for HCM implementation expenses, rolling 12 months (pre-tax) | — | 15 | |
Add back: special item resulting from decisions to close VY, FitzPatrick and Pilgrim, rolling 12 months (pre-tax) | 6 | 57 | |
Operational FFO, rolling 12 months | (I) | 2,981 | 3,727 |
Operational FFO to debt ratio, excluding securitization debt | (I)/(C) | 21.1% | 28.4% |
Entergy Corporation | ||||||||||||||||
Consolidating Balance Sheet | ||||||||||||||||
June 30, 2016 | ||||||||||||||||
(Dollars in thousands) | ||||||||||||||||
(Unaudited) | ||||||||||||||||
Utility | Parent & Other | Entergy Wholesale Commodities | Consolidated | |||||||||||||
ASSETS | ||||||||||||||||
CURRENT ASSETS | ||||||||||||||||
Cash and cash equivalents: | ||||||||||||||||
Cash | $ | 101,136 | $ | 908 | $ | 1,238 | $ | 103,282 | ||||||||
Temporary cash investments | 391,327 | 19,854 | 481,636 | 892,817 | ||||||||||||
Total cash and cash equivalents | 492,463 | 20,762 | 482,874 | 996,099 | ||||||||||||
Notes receivable | (251 | ) | (527,870 | ) | 528,121 | — | ||||||||||
Accounts receivable: | ||||||||||||||||
Customer | 417,427 | — | 125,171 | 542,598 | ||||||||||||
Allowance for doubtful accounts | (42,938 | ) | — | — | (42,938 | ) | ||||||||||
Associated companies | 17,663 | (27,559 | ) | 9,896 | — | |||||||||||
Other | 225,717 | 2,309 | 9,454 | 237,480 | ||||||||||||
Accrued unbilled revenues | 432,830 | — | — | 432,830 | ||||||||||||
Total accounts receivable | 1,050,699 | (25,250 | ) | 144,521 | 1,169,970 | |||||||||||
Deferred fuel costs | 31,895 | — | — | 31,895 | ||||||||||||
Fuel inventory - at average cost | 199,910 | — | 8,314 | 208,224 | ||||||||||||
Materials and supplies - at average cost | 657,674 | — | 246,299 | 903,973 | ||||||||||||
Deferred nuclear refueling outage costs | 114,806 | — | 134,126 | 248,932 | ||||||||||||
Prepayments and other | 196,931 | (8,974 | ) | 104,878 | 292,835 | |||||||||||
TOTAL | 2,744,127 | (541,332 | ) | 1,649,133 | 3,851,928 | |||||||||||
OTHER PROPERTY AND INVESTMENTS | ||||||||||||||||
Investment in affiliates - at equity | 1,390,786 | (1,390,674 | ) | 4,733 | 4,845 | |||||||||||
Decommissioning trust funds | 2,638,692 | — | 2,916,959 | 5,555,651 | ||||||||||||
Non-utility property - at cost (less accumulated depreciation) | 219,435 | (10 | ) | 6,571 | 225,996 | |||||||||||
Other | 467,795 | — | 1,996 | 469,791 | ||||||||||||
TOTAL | 4,716,708 | (1,390,684 | ) | 2,930,259 | 6,256,283 | |||||||||||
PROPERTY, PLANT, AND EQUIPMENT | ||||||||||||||||
Electric | 43,535,925 | 3,584 | 3,407,603 | 46,947,112 | ||||||||||||
Property under capital lease | 610,225 | — | — | 610,225 | ||||||||||||
Natural gas | 400,423 | — | — | 400,423 | ||||||||||||
Construction work in progress | 1,121,288 | 512 | 136,570 | 1,258,370 | ||||||||||||
Nuclear fuel | 808,573 | — | 437,857 | 1,246,430 | ||||||||||||
TOTAL PROPERTY, PLANT AND EQUIPMENT | 46,476,434 | 4,096 | 3,982,030 | 50,462,560 | ||||||||||||
Less - accumulated depreciation and amortization | 20,182,992 | 198 | 1,209,691 | 21,392,881 | ||||||||||||
PROPERTY, PLANT AND EQUIPMENT - NET | 26,293,442 | 3,898 | 2,772,339 | 29,069,679 | ||||||||||||
DEFERRED DEBITS AND OTHER ASSETS | ||||||||||||||||
Regulatory assets: | ||||||||||||||||
Regulatory asset for income taxes - net | 769,535 | — | — | 769,535 | ||||||||||||
Other regulatory assets | 4,603,489 | — | — | 4,603,489 | ||||||||||||
Deferred fuel costs | 239,001 | — | — | 239,001 | ||||||||||||
Goodwill | 374,099 | — | 3,073 | 377,172 | ||||||||||||
Accumulated deferred income taxes | 12,768 | 41,942 | 67,679 | 122,389 | ||||||||||||
Other | 87,931 | 8,676 | 490,959 | 587,566 | ||||||||||||
TOTAL | 6,086,823 | 50,618 | 561,711 | 6,699,152 | ||||||||||||
TOTAL ASSETS | $ | 39,841,100 | $ | (1,877,500 | ) | $ | 7,913,442 | $ | 45,877,042 | |||||||
*Totals may not foot due to rounding. |
Entergy Corporation | ||||||||||||||||
Consolidating Balance Sheet | ||||||||||||||||
June 30, 2016 | ||||||||||||||||
(Dollars in thousands) | ||||||||||||||||
(Unaudited) | ||||||||||||||||
Utility | Parent & Other | Entergy Wholesale Commodities | Consolidated | |||||||||||||
LIABILITIES AND SHAREHOLDERS' EQUITY | ||||||||||||||||
CURRENT LIABILITIES | ||||||||||||||||
Currently maturing long-term debt | $ | 166,006 | $ | 500,000 | $ | 5,726 | $ | 671,732 | ||||||||
Notes payable and commercial paper: | ||||||||||||||||
Associated companies | — | (23,497 | ) | 23,497 | — | |||||||||||
Other | 171,685 | 853,203 | — | 1,024,888 | ||||||||||||
Account payable: | ||||||||||||||||
Associated companies | 14,106 | (30,362 | ) | 16,256 | — | |||||||||||
Other | 748,727 | 326 | 218,027 | 967,080 | ||||||||||||
Customer deposits | 424,977 | — | — | 424,977 | ||||||||||||
Taxes accrued | 78,430 | (232,370 | ) | 371,073 | 217,133 | |||||||||||
Interest accrued | 154,891 | 30,071 | 59 | 185,021 | ||||||||||||
Deferred fuel costs | 271,736 | — | — | 271,736 | ||||||||||||
Obligations under capital leases | 2,815 | — | — | 2,815 | ||||||||||||
Pension and other postretirement liabilities | 53,174 | — | 9,615 | 62,789 | ||||||||||||
Other | 162,700 | 2,197 | 28,775 | 193,672 | ||||||||||||
TOTAL | 2,249,247 | 1,099,568 | 673,028 | 4,021,843 | ||||||||||||
NON-CURRENT LIABILITIES | ||||||||||||||||
Accumulated deferred income taxes and taxes accrued | 7,573,664 | 436,402 | 172,982 | 8,183,048 | ||||||||||||
Accumulated deferred investment tax credits | 228,917 | — | — | 228,917 | ||||||||||||
Obligations under capital leases | 25,567 | — | — | 25,567 | ||||||||||||
Other regulatory liabilities | 1,485,402 | — | — | 1,485,402 | ||||||||||||
Decommissioning and retirement cost liabilities | 2,799,607 | — | 2,069,181 | 4,868,788 | ||||||||||||
Accumulated provisions | 460,234 | — | 1,980 | 462,214 | ||||||||||||
Pension and other postretirement liabilities | 2,282,199 | — | 736,027 | 3,018,226 | ||||||||||||
Long-term debt | 11,691,219 | 1,332,560 | 88,293 | 13,112,072 | ||||||||||||
Other | 685,005 | (591,994 | ) | 301,982 | 394,993 | |||||||||||
TOTAL | 27,231,814 | 1,176,968 | 3,370,445 | 31,779,227 | ||||||||||||
Subsidiaries' preferred stock without sinking fund | 293,936 | — | 24,249 | 318,185 | ||||||||||||
SHAREHOLDERS' EQUITY | ||||||||||||||||
Common stock, $.01 par value, authorized 500,000,000 shares; | ||||||||||||||||
issued 254,752,788 shares in 2016 | 2,051,268 | (2,249,823 | ) | 201,103 | 2,548 | |||||||||||
Paid-in capital | 2,796,506 | 1,088,038 | 1,508,002 | 5,392,546 | ||||||||||||
Retained earnings | 5,466,767 | 2,403,251 | 2,017,332 | 9,887,350 | ||||||||||||
Accumulated other comprehensive income (loss) | (128,438 | ) | — | 119,283 | (9,155 | ) | ||||||||||
Less - treasury stock, at cost (75,856,619 shares in 2016) | 120,000 | 5,395,502 | — | 5,515,502 | ||||||||||||
TOTAL | 10,066,103 | (4,154,036 | ) | 3,845,720 | 9,757,787 | |||||||||||
TOTAL LIABILITIES AND EQUITY | $ | 39,841,100 | $ | (1,877,500 | ) | $ | 7,913,442 | $ | 45,877,042 | |||||||
*Totals may not foot due to rounding. |
Entergy Corporation | ||||||||||||||||
Consolidating Balance Sheet | ||||||||||||||||
December 31, 2015 | ||||||||||||||||
(Dollars in thousands) | ||||||||||||||||
(Unaudited) | ||||||||||||||||
Utility | Parent & Other | Entergy Wholesale Commodities | Consolidated | |||||||||||||
ASSETS | ||||||||||||||||
CURRENT ASSETS | ||||||||||||||||
Cash and cash equivalents: | ||||||||||||||||
Cash | $ | 57,098 | $ | 682 | $ | 5,717 | $ | 63,497 | ||||||||
Temporary cash investments | 561,970 | 12,208 | 713,285 | 1,287,464 | ||||||||||||
Total cash and cash equivalents | 619,068 | 12,890 | 719,002 | 1,350,961 | ||||||||||||
Notes receivable | — | (513,778 | ) | 513,778 | — | |||||||||||
Accounts receivable: | ||||||||||||||||
Customer | 440,869 | — | 167,622 | 608,491 | ||||||||||||
Allowance for doubtful accounts | (39,895 | ) | — | — | (39,895 | ) | ||||||||||
Associated companies | 30,948 | (34,177 | ) | 3,230 | — | |||||||||||
Other | 169,447 | — | 8,917 | 178,364 | ||||||||||||
Accrued unbilled revenues | 321,940 | — | — | 321,940 | ||||||||||||
Total accounts receivable | 923,309 | (34,177 | ) | 179,769 | 1,068,900 | |||||||||||
Deferred fuel costs | — | — | — | — | ||||||||||||
Fuel inventory - at average cost | 210,861 | — | 6,949 | 217,810 | ||||||||||||
Materials and supplies - at average cost | 627,702 | — | 245,654 | 873,357 | ||||||||||||
Deferred nuclear refueling outage costs | 140,423 | — | 71,089 | 211,512 | ||||||||||||
Prepayments and other | 141,096 | (8,576 | ) | 212,352 | 344,872 | |||||||||||
TOTAL | 2,662,459 | (543,641 | ) | 1,948,593 | 4,067,412 | |||||||||||
OTHER PROPERTY AND INVESTMENTS | ||||||||||||||||
Investment in affiliates - at equity | 1,390,786 | (1,390,673 | ) | 4,228 | 4,341 | |||||||||||
Decommissioning trust funds | 2,515,066 | — | 2,834,887 | 5,349,953 | ||||||||||||
Non-utility property - at cost (less accumulated depreciation) | 212,997 | (10 | ) | 7,012 | 219,999 | |||||||||||
Other | 460,322 | — | 8,382 | 468,704 | ||||||||||||
TOTAL | 4,579,171 | (1,390,683 | ) | 2,854,509 | 6,042,997 | |||||||||||
PROPERTY, PLANT, AND EQUIPMENT | ||||||||||||||||
Electric | 41,079,998 | 3,579 | 3,383,581 | 44,467,159 | ||||||||||||
Property under capital lease | 952,465 | — | — | 952,465 | ||||||||||||
Natural gas | 392,032 | — | — | 392,032 | ||||||||||||
Construction work in progress | 1,326,728 | 349 | 129,659 | 1,456,735 | ||||||||||||
Nuclear fuel | 856,573 | — | 488,850 | 1,345,422 | ||||||||||||
TOTAL PROPERTY, PLANT AND EQUIPMENT | 44,607,796 | 3,928 | 4,002,090 | 48,613,813 | ||||||||||||
Less - accumulated depreciation and amortization | 19,654,374 | 198 | 1,134,880 | 20,789,452 | ||||||||||||
PROPERTY, PLANT AND EQUIPMENT - NET | 24,953,422 | 3,730 | 2,867,210 | 27,824,361 | ||||||||||||
DEFERRED DEBITS AND OTHER ASSETS | ||||||||||||||||
Regulatory assets: | ||||||||||||||||
Regulatory asset for income taxes - net | 775,528 | — | — | 775,528 | ||||||||||||
Other regulatory assets | 4,704,796 | — | — | 4,704,796 | ||||||||||||
Deferred fuel costs | 238,902 | — | — | 238,902 | ||||||||||||
Goodwill | 374,099 | — | 3,073 | 377,172 | ||||||||||||
Accumulated deferred income taxes | 15,888 | 1,206 | 37,809 | 54,903 | ||||||||||||
Other | 52,641 | 9,980 | 498,989 | 561,610 | ||||||||||||
TOTAL | 6,161,854 | 11,186 | 539,871 | 6,712,911 | ||||||||||||
TOTAL ASSETS | $ | 38,356,906 | $ | (1,919,408 | ) | $ | 8,210,183 | $ | 44,647,681 | |||||||
*Totals may not foot due to rounding. |
Entergy Corporation | ||||||||||||||||
Consolidating Balance Sheet | ||||||||||||||||
December 31, 2015 | ||||||||||||||||
(Dollars in thousands) | ||||||||||||||||
(Unaudited) | ||||||||||||||||
Utility | Parent & Other | Entergy Wholesale Commodities | Consolidated | |||||||||||||
LIABILITIES AND SHAREHOLDERS' EQUITY | ||||||||||||||||
CURRENT LIABILITIES | ||||||||||||||||
Currently maturing long-term debt | $ | 209,374 | $ | — | $ | 5,000 | $ | 214,374 | ||||||||
Notes payable and commercial paper: | ||||||||||||||||
Associated companies | — | (324,315 | ) | 324,315 | — | |||||||||||
Other | 72,047 | 422,302 | — | 494,348 | ||||||||||||
Account payable: | ||||||||||||||||
Associated companies | 25,119 | (50,553 | ) | 25,433 | — | |||||||||||
Other | 877,395 | 593 | 193,810 | 1,071,798 | ||||||||||||
Customer deposits | 419,407 | — | — | 419,407 | ||||||||||||
Taxes accrued | 159,650 | (105,466 | ) | 155,893 | 210,077 | |||||||||||
Interest accrued | 163,391 | 31,161 | 13 | 194,565 | ||||||||||||
Deferred fuel costs | 235,986 | — | — | 235,986 | ||||||||||||
Obligations under capital leases | 2,709 | — | — | 2,709 | ||||||||||||
Pension and other postretirement liabilities | 53,143 | — | 9,370 | 62,513 | ||||||||||||
Other | 150,308 | 1,936 | 31,937 | 184,181 | ||||||||||||
TOTAL | 2,368,529 | (24,342 | ) | 745,771 | 3,089,958 | |||||||||||
NON-CURRENT LIABILITIES | ||||||||||||||||
Accumulated deferred income taxes and taxes accrued | 7,459,787 | 300,243 | 546,835 | 8,306,865 | ||||||||||||
Accumulated deferred investment tax credits | 234,300 | — | — | 234,300 | ||||||||||||
Obligations under capital leases | 27,001 | — | — | 27,001 | ||||||||||||
Other regulatory liabilities | 1,414,898 | — | — | 1,414,898 | ||||||||||||
Decommissioning and retirement cost liabilities | 2,720,676 | — | 2,069,511 | 4,790,187 | ||||||||||||
Accumulated provisions | 458,366 | — | 2,361 | 460,727 | ||||||||||||
Pension and other postretirement liabilities | 2,423,018 | — | 764,339 | 3,187,357 | ||||||||||||
Long-term debt | 10,643,726 | 2,426,571 | 41,259 | 13,111,556 | ||||||||||||
Other | 736,685 | (594,523 | ) | 307,694 | 449,856 | |||||||||||
TOTAL | 26,118,457 | 2,132,291 | 3,731,999 | 31,982,747 | ||||||||||||
Subsidiaries' preferred stock without sinking fund | 293,936 | — | 24,249 | 318,185 | ||||||||||||
SHAREHOLDERS' EQUITY | ||||||||||||||||
Common stock, $.01 par value, authorized 500,000,000 shares; | ||||||||||||||||
issued 254,752,788 shares in 2015 | 2,091,268 | (2,289,823 | ) | 201,103 | 2,548 | |||||||||||
Paid-in capital | 2,548,659 | 1,174,256 | 1,680,843 | 5,403,758 | ||||||||||||
Retained earnings | 5,185,328 | 2,520,589 | 1,687,996 | 9,393,913 | ||||||||||||
Accumulated other comprehensive income (loss) | (129,271 | ) | — | 138,222 | 8,951 | |||||||||||
Less - treasury stock, at cost (76,363,763 shares in 2015) | 120,000 | 5,432,379 | — | 5,552,379 | ||||||||||||
TOTAL | 9,575,984 | (4,027,357 | ) | 3,708,164 | 9,256,791 | |||||||||||
TOTAL LIABILITIES AND EQUITY | $ | 38,356,906 | $ | (1,919,408 | ) | $ | 8,210,183 | $ | 44,647,681 | |||||||
*Totals may not foot due to rounding. |
Entergy Corporation | ||||||||||||||||
Consolidating Income Statement | ||||||||||||||||
Three Months Ended June 30, 2016 | ||||||||||||||||
(Dollars in thousands) | ||||||||||||||||
(Unaudited) | ||||||||||||||||
Utility | Parent & Other | Entergy Wholesale Commodities | Consolidated | |||||||||||||
OPERATING REVENUES | ||||||||||||||||
Electric | $ | 2,093,357 | $ | (26 | ) | $ | — | $ | 2,093,331 | |||||||
Natural gas | 25,121 | — | — | 25,121 | ||||||||||||
Competitive businesses | — | — | 344,110 | 344,110 | ||||||||||||
Total | 2,118,478 | (26 | ) | 344,110 | 2,462,562 | |||||||||||
OPERATING EXPENSES | ||||||||||||||||
Operation and Maintenance: | ||||||||||||||||
Fuel, fuel related expenses, and gas purchased for resale | 344,663 | (26 | ) | 36,829 | 381,465 | |||||||||||
Purchased power | 228,308 | 26 | 14,338 | 242,672 | ||||||||||||
Nuclear refueling outage expenses | 32,861 | — | 14,184 | 47,045 | ||||||||||||
Other operation and maintenance | 581,959 | 6,663 | 170,636 | 759,258 | ||||||||||||
Asset write-offs, impairments and related charges | — | — | 6,969 | 6,969 | ||||||||||||
Decommissioning | 37,802 | — | 38,823 | 76,625 | ||||||||||||
Taxes other than income taxes | 123,412 | 295 | 25,542 | 149,249 | ||||||||||||
Depreciation and amortization | 289,121 | 716 | 45,831 | 335,668 | ||||||||||||
Other regulatory charges | 21,353 | — | — | 21,353 | ||||||||||||
Total | 1,659,479 | 7,674 | 353,152 | 2,020,304 | ||||||||||||
OPERATING INCOME | 458,999 | (7,700 | ) | (9,042 | ) | 442,258 | ||||||||||
OTHER INCOME (DEDUCTIONS) | ||||||||||||||||
Allowance for equity funds used during construction | 13,860 | — | — | 13,860 | ||||||||||||
Interest and investment income | 51,607 | (38,753 | ) | 33,521 | 46,375 | |||||||||||
Miscellaneous - net | (3,964 | ) | (2,187 | ) | (2,225 | ) | (8,377 | ) | ||||||||
Total | 61,503 | (40,940 | ) | 31,296 | 51,858 | |||||||||||
INTEREST EXPENSE | ||||||||||||||||
Interest expense | 151,102 | 20,094 | 6,435 | 177,631 | ||||||||||||
Allowance for borrowed funds used during construction | (7,132 | ) | — | — | (7,132 | ) | ||||||||||
Total | 143,970 | 20,094 | 6,435 | 170,499 | ||||||||||||
INCOME BEFORE INCOME TAXES | 376,532 | (68,734 | ) | 15,819 | 323,617 | |||||||||||
Income taxes | (3,785 | ) | (10,133 | ) | (235,055 | ) | (248,973 | ) | ||||||||
CONSOLIDATED NET INCOME | 380,317 | (58,601 | ) | 250,874 | 572,590 | |||||||||||
Preferred dividend requirements of subsidiaries | 4,729 | — | 547 | 5,276 | ||||||||||||
NET INCOME ATTRIBUTABLE TO ENTERGY CORPORATION | $ | 375,588 | $ | (58,601 | ) | $ | 250,327 | $ | 567,314 | |||||||
EARNINGS PER AVERAGE COMMON SHARE: | ||||||||||||||||
BASIC | $2.10 | ($0.33) | $1.40 | $3.17 | ||||||||||||
DILUTED | $2.09 | ($0.32) | $1.39 | $3.16 | ||||||||||||
AVERAGE NUMBER OF COMMON SHARES OUTSTANDING: | ||||||||||||||||
BASIC | 178,808,149 | |||||||||||||||
DILUTED | 179,503,582 | |||||||||||||||
*Totals may not foot due to rounding. |
Entergy Corporation | ||||||||||||||||
Consolidating Income Statement | ||||||||||||||||
Three Months Ended June 30, 2015 | ||||||||||||||||
(Dollars in thousands) | ||||||||||||||||
(Unaudited) | ||||||||||||||||
Utility | Parent & Other | Entergy Wholesale Commodities | Consolidated | |||||||||||||
OPERATING REVENUES | ||||||||||||||||
Electric | $ | 2,246,168 | $ | (20 | ) | $ | — | $ | 2,246,148 | |||||||
Natural gas | 27,777 | — | — | 27,777 | ||||||||||||
Competitive businesses | — | — | 439,306 | 439,306 | ||||||||||||
Total | 2,273,945 | (20 | ) | 439,306 | 2,713,231 | |||||||||||
OPERATING EXPENSES | ||||||||||||||||
Operation and Maintenance: | ||||||||||||||||
Fuel, fuel related expenses, and gas purchased for resale | 474,333 | (20 | ) | 75,389 | 549,702 | |||||||||||
Purchased power | 309,369 | 19 | 13,541 | 322,929 | ||||||||||||
Nuclear refueling outage expenses | 30,673 | — | 36,456 | 67,129 | ||||||||||||
Other operation and maintenance | 611,865 | 3,725 | 212,282 | 827,872 | ||||||||||||
Decommissioning | 35,386 | — | 33,444 | 68,830 | ||||||||||||
Taxes other than income taxes | 121,266 | 195 | 34,917 | 156,378 | ||||||||||||
Depreciation and amortization | 275,917 | 602 | 63,835 | 340,354 | ||||||||||||
Other regulatory charges | 2,654 | — | — | 2,654 | ||||||||||||
Total | 1,861,463 | 4,521 | 469,864 | 2,335,848 | ||||||||||||
OPERATING INCOME | 412,482 | (4,541 | ) | (30,558 | ) | 377,383 | ||||||||||
OTHER INCOME (DEDUCTIONS) | ||||||||||||||||
Allowance for equity funds used during construction | 11,974 | — | — | 11,974 | ||||||||||||
Interest and investment income | 40,723 | (37,292 | ) | 36,274 | 39,705 | |||||||||||
Miscellaneous - net | (6,328 | ) | (2,659 | ) | (6,756 | ) | (15,743 | ) | ||||||||
Total | 46,369 | (39,951 | ) | 29,518 | 35,936 | |||||||||||
INTEREST EXPENSE | ||||||||||||||||
Interest expense | 143,062 | 16,993 | 5,805 | 165,860 | ||||||||||||
Allowance for borrowed funds used during construction | (6,044 | ) | — | — | (6,044 | ) | ||||||||||
Total | 137,018 | 16,993 | 5,805 | 159,816 | ||||||||||||
INCOME BEFORE INCOME TAXES | 321,833 | (61,485 | ) | (6,845 | ) | 253,503 | ||||||||||
Income taxes | 117,798 | (14,717 | ) | (3,300 | ) | 99,781 | ||||||||||
CONSOLIDATED NET INCOME | 204,035 | (46,768 | ) | (3,545 | ) | 153,722 | ||||||||||
Preferred dividend requirements of subsidiaries | 4,332 | — | 547 | 4,879 | ||||||||||||
NET INCOME ATTRIBUTABLE TO ENTERGY CORPORATION | $ | 199,703 | $ | (46,768 | ) | $ | (4,092 | ) | $ | 148,843 | ||||||
EARNINGS PER AVERAGE COMMON SHARE: | ||||||||||||||||
BASIC | $1.11 | ($0.26) | ($0.02) | $0.83 | ||||||||||||
DILUTED | $1.11 | ($0.26) | ($0.02) | $0.83 | ||||||||||||
AVERAGE NUMBER OF COMMON SHARES OUTSTANDING: | ||||||||||||||||
BASIC | 179,521,276 | |||||||||||||||
DILUTED | 180,119,837 | |||||||||||||||
*Totals may not foot due to rounding. |
Entergy Corporation | ||||||||||||||||
Consolidating Income Statement | ||||||||||||||||
Six Months Ended June 30, 2016 | ||||||||||||||||
(Dollars in thousands) | ||||||||||||||||
(Unaudited) | ||||||||||||||||
Utility | Parent & Other | Entergy Wholesale Commodities | Consolidated | |||||||||||||
OPERATING REVENUES | ||||||||||||||||
Electric | $ | 4,135,538 | $ | (46 | ) | $ | — | $ | 4,135,492 | |||||||
Natural gas | 70,734 | — | — | 70,734 | ||||||||||||
Competitive businesses | — | — | 866,189 | 866,189 | ||||||||||||
Total | 4,206,272 | (46 | ) | 866,189 | 5,072,415 | |||||||||||
OPERATING EXPENSES | ||||||||||||||||
Operation and Maintenance: | ||||||||||||||||
Fuel, fuel related expenses, and gas purchased for resale | 805,632 | (46 | ) | 80,846 | 886,432 | |||||||||||
Purchased power | 478,918 | 46 | 26,031 | 504,996 | ||||||||||||
Nuclear refueling outage expenses | 65,294 | — | 32,982 | 98,276 | ||||||||||||
Other operation and maintenance | 1,096,108 | 10,764 | 384,303 | 1,491,174 | ||||||||||||
Asset write-offs, impairments and related charges | — | — | 14,329 | 14,329 | ||||||||||||
Decommissioning | 75,045 | — | 70,208 | 145,253 | ||||||||||||
Taxes other than income taxes | 248,433 | 811 | 49,783 | 299,027 | ||||||||||||
Depreciation and amortization | 567,029 | 973 | 101,937 | 669,939 | ||||||||||||
Other regulatory charges | 22,512 | — | — | 22,512 | ||||||||||||
Total | 3,358,971 | 12,548 | 760,419 | 4,131,938 | ||||||||||||
OPERATING INCOME | 847,301 | (12,594 | ) | 105,770 | 940,477 | |||||||||||
OTHER INCOME (DEDUCTIONS) | ||||||||||||||||
Allowance for equity funds used during construction | 32,792 | — | — | 32,792 | ||||||||||||
Interest and investment income | 96,137 | (77,339 | ) | 60,330 | 79,128 | |||||||||||
Miscellaneous - net | (9,944 | ) | (3,145 | ) | (5,873 | ) | (18,963 | ) | ||||||||
Total | 118,985 | (80,484 | ) | 54,457 | 92,957 | |||||||||||
INTEREST EXPENSE | ||||||||||||||||
Interest expense | 299,080 | 39,825 | 12,538 | 351,442 | ||||||||||||
Allowance for borrowed funds used during construction | (16,813 | ) | — | — | (16,813 | ) | ||||||||||
Total | 282,267 | 39,825 | 12,538 | 334,629 | ||||||||||||
INCOME BEFORE INCOME TAXES | 684,019 | (132,903 | ) | 147,689 | 698,805 | |||||||||||
Income taxes | 104,051 | (30,337 | ) | (182,741 | ) | (109,027 | ) | |||||||||
CONSOLIDATED NET INCOME | 579,968 | (102,566 | ) | 330,430 | 807,832 | |||||||||||
Preferred dividend requirements of subsidiaries | 9,458 | — | 1,094 | 10,552 | ||||||||||||
NET INCOME ATTRIBUTABLE TO ENTERGY CORPORATION | $ | 570,510 | $ | (102,566 | ) | $ | 329,336 | $ | 797,280 | |||||||
EARNINGS PER AVERAGE COMMON SHARE: | ||||||||||||||||
BASIC | $3.19 | ($0.57) | $1.84 | $4.46 | ||||||||||||
DILUTED | $3.18 | ($0.57) | $1.84 | $4.45 | ||||||||||||
AVERAGE NUMBER OF COMMON SHARES OUTSTANDING: | ||||||||||||||||
BASIC | 178,693,342 | |||||||||||||||
DILUTED | 179,233,209 | |||||||||||||||
*Totals may not foot due to rounding. |
Entergy Corporation | ||||||||||||||||
Consolidating Income Statement | ||||||||||||||||
Six Months Ended June 30, 2015 | ||||||||||||||||
(Dollars in thousands) | ||||||||||||||||
(Unaudited) | ||||||||||||||||
Utility | Parent & Other | Entergy Wholesale Commodities | Consolidated | |||||||||||||
OPERATING REVENUES | ||||||||||||||||
Electric | $ | 4,464,167 | $ | (30 | ) | $ | — | $ | 4,464,137 | |||||||
Natural gas | 87,288 | — | — | 87,288 | ||||||||||||
Competitive businesses | — | — | 1,081,896 | 1,081,896 | ||||||||||||
Total | 4,551,455 | (30 | ) | 1,081,896 | 5,633,321 | |||||||||||
OPERATING EXPENSES | ||||||||||||||||
Operation and Maintenance: | ||||||||||||||||
Fuel, fuel related expenses, and gas purchased for resale | 1,003,641 | (30 | ) | 176,545 | 1,180,156 | |||||||||||
Purchased power | 636,632 | 30 | 28,289 | 664,951 | ||||||||||||
Nuclear refueling outage expenses | 59,547 | — | 72,451 | 131,998 | ||||||||||||
Other operation and maintenance | 1,167,292 | 6,079 | 424,612 | 1,597,983 | ||||||||||||
Decommissioning | 70,247 | — | 68,482 | 138,729 | ||||||||||||
Taxes other than income taxes | 252,748 | 1,021 | 60,132 | 313,901 | ||||||||||||
Depreciation and amortization | 545,206 | 1,035 | 126,099 | 672,340 | ||||||||||||
Other regulatory charges | 13,111 | — | — | 13,111 | ||||||||||||
Total | 3,748,424 | 8,135 | 956,610 | 4,713,169 | ||||||||||||
OPERATING INCOME | 803,031 | (8,165 | ) | 125,286 | 920,152 | |||||||||||
OTHER INCOME (DEDUCTIONS) | ||||||||||||||||
Allowance for equity funds used during construction | 23,712 | — | — | 23,712 | ||||||||||||
Interest and investment income | 95,740 | (74,338 | ) | 86,437 | 107,839 | |||||||||||
Miscellaneous - net | (7,303 | ) | (4,236 | ) | (13,225 | ) | (24,764 | ) | ||||||||
Total | 112,149 | (78,574 | ) | 73,212 | 106,787 | |||||||||||
INTEREST EXPENSE | ||||||||||||||||
Interest expense | 286,507 | 33,970 | 11,720 | 332,197 | ||||||||||||
Allowance for borrowed funds used during construction | (12,161 | ) | — | — | (12,161 | ) | ||||||||||
Total | 274,346 | 33,970 | 11,720 | 320,036 | ||||||||||||
INCOME BEFORE INCOME TAXES | 640,834 | (120,709 | ) | 186,778 | 706,903 | |||||||||||
Income taxes | 209,048 | (25,687 | ) | 66,891 | 250,252 | |||||||||||
CONSOLIDATED NET INCOME | 431,786 | (95,022 | ) | 119,887 | 456,651 | |||||||||||
Preferred dividend requirements of subsidiaries | 8,665 | — | 1,094 | 9,759 | ||||||||||||
NET INCOME ATTRIBUTABLE TO ENTERGY CORPORATION | $ | 423,121 | $ | (95,022 | ) | $ | 118,793 | $ | 446,892 | |||||||
EARNINGS PER AVERAGE COMMON SHARE: | ||||||||||||||||
BASIC | $2.36 | ($0.53) | $0.66 | $2.49 | ||||||||||||
DILUTED | $2.35 | ($0.53) | $0.66 | $2.48 | ||||||||||||
AVERAGE NUMBER OF COMMON SHARES OUTSTANDING: | ||||||||||||||||
BASIC | 179,589,748 | |||||||||||||||
DILUTED | 180,298,233 | |||||||||||||||
*Totals may not foot due to rounding. |
Entergy Corporation | ||||||||||||||||
Consolidating Income Statement | ||||||||||||||||
Twelve Months Ended June 30, 2016 | ||||||||||||||||
(Dollars in thousands) | ||||||||||||||||
(Unaudited) | ||||||||||||||||
Utility | Parent & Other | Entergy Wholesale Commodities | Consolidated | |||||||||||||
OPERATING REVENUES | ||||||||||||||||
Electric | $ | 8,980,111 | $ | (78 | ) | $ | — | $ | 8,980,033 | |||||||
Natural gas | 126,192 | — | — | 126,192 | ||||||||||||
Competitive businesses | — | — | 1,846,120 | 1,846,120 | ||||||||||||
Total | 9,106,303 | (78 | ) | 1,846,120 | 10,952,345 | |||||||||||
OPERATING EXPENSES | ||||||||||||||||
Operation and Maintenance: | ||||||||||||||||
Fuel, fuel related expenses, and gas purchased for resale | 1,939,113 | (78 | ) | 219,412 | 2,158,447 | |||||||||||
Purchased power | 1,152,462 | 82 | 78,306 | 1,230,850 | ||||||||||||
Nuclear refueling outage expenses | 123,292 | — | 94,302 | 217,594 | ||||||||||||
Other operation and maintenance | 2,371,890 | 17,219 | 859,063 | 3,248,172 | ||||||||||||
Asset write-offs, impairments and related charges | 68,672 | — | 2,050,563 | 2,119,235 | ||||||||||||
Decommissioning | 147,542 | — | 139,254 | 286,796 | ||||||||||||
Taxes other than income taxes | 503,424 | 939 | 100,185 | 604,548 | ||||||||||||
Depreciation and amortization | 1,117,911 | 2,093 | 214,871 | 1,334,875 | ||||||||||||
Other regulatory charges | 184,705 | — | — | 184,705 | ||||||||||||
Total | 7,609,011 | 20,255 | 3,755,956 | 11,385,222 | ||||||||||||
Gain on sale of asset | — | — | 154,037 | 154,037 | ||||||||||||
OPERATING INCOME (LOSS) | 1,497,292 | (20,333 | ) | (1,755,799 | ) | (278,840 | ) | |||||||||
OTHER INCOME (DEDUCTIONS) | ||||||||||||||||
Allowance for equity funds used during construction | 60,987 | — | — | 60,987 | ||||||||||||
Interest and investment income | 191,943 | (156,138 | ) | 122,546 | 158,351 | |||||||||||
Miscellaneous - net | (24,707 | ) | (11,262 | ) | (54,227 | ) | (90,196 | ) | ||||||||
Total | 228,223 | (167,400 | ) | 68,319 | 129,142 | |||||||||||
INTEREST EXPENSE | ||||||||||||||||
Interest expense | 582,331 | 79,405 | 27,605 | 689,341 | ||||||||||||
Allowance for borrowed funds used during construction | (31,279 | ) | — | — | (31,279 | ) | ||||||||||
Total | 551,052 | 79,405 | 27,605 | 658,062 | ||||||||||||
INCOME (LOSS) BEFORE INCOME TAXES | 1,174,463 | (267,138 | ) | (1,715,085 | ) | (807,760 | ) | |||||||||
Income taxes | (88,235 | ) | (54,000 | ) | (859,972 | ) | (1,002,207 | ) | ||||||||
CONSOLIDATED NET INCOME (LOSS) | 1,262,698 | (213,138 | ) | (855,113 | ) | 194,447 | ||||||||||
Preferred dividend requirements of subsidiaries | 18,434 | — | 2,188 | 20,622 | ||||||||||||
NET INCOME (LOSS) ATTRIBUTABLE TO ENTERGY CORPORATION | $ | 1,244,264 | $ | (213,138 | ) | $ | (857,301 | ) | $ | 173,825 | ||||||
EARNINGS (LOSS) PER AVERAGE COMMON SHARE: | ||||||||||||||||
BASIC | $6.96 | ($1.19) | ($4.80) | $0.97 | ||||||||||||
DILUTED | $6.94 | ($1.19) | ($4.78) | $0.97 | ||||||||||||
AVERAGE NUMBER OF COMMON SHARES OUTSTANDING: | ||||||||||||||||
BASIC | 178,731,731 | |||||||||||||||
DILUTED | 179,330,664 | |||||||||||||||
*Totals may not foot due to rounding. |
Entergy Corporation | ||||||||||||||||
Consolidating Income Statement | ||||||||||||||||
Twelve Months Ended June 30, 2015 | ||||||||||||||||
(Dollars in thousands) | ||||||||||||||||
(Unaudited) | ||||||||||||||||
Utility | Parent & Other | Entergy Wholesale Commodities | Consolidated | |||||||||||||
OPERATING REVENUES | ||||||||||||||||
Electric | $ | 9,455,784 | $ | (50 | ) | $ | — | $ | 9,455,734 | |||||||
Natural gas | 155,393 | — | — | 155,393 | ||||||||||||
Competitive businesses | — | 334 | 2,311,288 | 2,311,622 | ||||||||||||
Total | 9,611,177 | 284 | 2,311,288 | 11,922,749 | ||||||||||||
OPERATING EXPENSES | ||||||||||||||||
Operation and Maintenance: | ||||||||||||||||
Fuel, fuel related expenses, and gas purchased for resale | 2,301,082 | (91 | ) | 363,813 | 2,664,804 | |||||||||||
Purchased power | 1,422,301 | 217 | 65,322 | 1,487,840 | ||||||||||||
Nuclear refueling outage expenses | 120,789 | — | 152,847 | 273,636 | ||||||||||||
Other operation and maintenance | 2,389,896 | 11,431 | 956,542 | 3,357,869 | ||||||||||||
Asset write-offs, impairments and related charges | 72,225 | — | 103,590 | 175,815 | ||||||||||||
Decommissioning | 137,013 | — | 141,289 | 278,302 | ||||||||||||
Taxes other than income taxes | 485,159 | 1,366 | 124,777 | 611,302 | ||||||||||||
Depreciation and amortization | 1,066,915 | 2,660 | 260,937 | 1,330,512 | ||||||||||||
Other regulatory charges | 9,984 | — | — | 9,984 | ||||||||||||
Total | 8,005,364 | 15,583 | 2,169,117 | 10,190,064 | ||||||||||||
OPERATING INCOME | 1,605,813 | (15,299 | ) | 142,171 | 1,732,685 | |||||||||||
OTHER INCOME (DEDUCTIONS) | ||||||||||||||||
Allowance for equity funds used during construction | 58,597 | — | — | 58,597 | ||||||||||||
Interest and investment income | 192,619 | (148,903 | ) | 152,315 | 196,031 | |||||||||||
Miscellaneous - net | (8,613 | ) | (7,238 | ) | (24,547 | ) | (40,398 | ) | ||||||||
Total | 242,603 | (156,141 | ) | 127,768 | 214,230 | |||||||||||
INTEREST EXPENSE | ||||||||||||||||
Interest expense | 574,662 | 71,681 | 20,059 | 666,402 | ||||||||||||
Allowance for borrowed funds used during construction | (30,202 | ) | — | — | (30,202 | ) | ||||||||||
Total | 544,460 | 71,681 | 20,059 | 636,200 | ||||||||||||
INCOME BEFORE INCOME TAXES | 1,303,956 | (243,121 | ) | 249,880 | 1,310,715 | |||||||||||
Income taxes | 443,249 | (54,121 | ) | 105,014 | 494,142 | |||||||||||
CONSOLIDATED NET INCOME | 860,707 | (189,000 | ) | 144,866 | 816,573 | |||||||||||
Preferred dividend requirements of subsidiaries | 17,329 | — | 2,188 | 19,517 | ||||||||||||
NET INCOME ATTRIBUTABLE TO ENTERGY CORPORATION | $ | 843,378 | $ | (189,000 | ) | $ | 142,678 | $ | 797,056 | |||||||
EARNINGS PER AVERAGE COMMON SHARE: | ||||||||||||||||
BASIC | $4.69 | ($1.05) | $0.79 | $4.43 | ||||||||||||
DILUTED | $4.67 | ($1.05) | $0.79 | $4.41 | ||||||||||||
AVERAGE NUMBER OF COMMON SHARES OUTSTANDING: | ||||||||||||||||
BASIC | 179,760,169 | |||||||||||||||
DILUTED | 180,577,715 | |||||||||||||||
*Totals may not foot due to rounding. |
Entergy Corporation | ||||||||||||
Consolidated Cash Flow Statement | ||||||||||||
Three Months Ended June 30, 2016 vs. 2015 | ||||||||||||
(Dollars in thousands) | ||||||||||||
(Unaudited) | ||||||||||||
2016 | 2015 | Variance | ||||||||||
OPERATING ACTIVITIES | ||||||||||||
Consolidated net income | $ | 572,590 | $ | 153,722 | $ | 418,868 | ||||||
Adjustments to reconcile consolidated net income to net cash | ||||||||||||
flow provided by operating activities: | ||||||||||||
Depreciation, amortization, and decommissioning, including nuclear fuel amortization | 512,505 | 543,880 | (31,375 | ) | ||||||||
Deferred income taxes, investment tax credits, and non-current taxes accrued | (245,441 | ) | 84,274 | (329,715 | ) | |||||||
Asset write-offs, impairments and related charges | 6,969 | — | 6,969 | |||||||||
Changes in working capital: | ||||||||||||
Receivables | (134,205 | ) | (122,456 | ) | (11,749 | ) | ||||||
Fuel inventory | 18,675 | 18,805 | (130 | ) | ||||||||
Accounts payable | 112,776 | 49,105 | 63,671 | |||||||||
Prepaid taxes and taxes accrued | 23,052 | 48,914 | (25,862 | ) | ||||||||
Interest accrued | 17,992 | 23,567 | (5,575 | ) | ||||||||
Deferred fuel costs | (93,809 | ) | (8,822 | ) | (84,987 | ) | ||||||
Other working capital accounts | (26,638 | ) | (33,527 | ) | 6,889 | |||||||
Changes in provisions for estimated losses | 5,501 | (8,321 | ) | 13,822 | ||||||||
Changes in other regulatory assets | 53,653 | 31,703 | 21,950 | |||||||||
Changes in other regulatory liabilities | 51,770 | (30,916 | ) | 82,686 | ||||||||
Changes in pensions and other postretirement liabilities | (79,810 | ) | (64,387 | ) | (15,423 | ) | ||||||
Other | (76,321 | ) | 41,862 | (118,183 | ) | |||||||
Net cash flow provided by operating activities | 719,259 | 727,403 | (8,144 | ) | ||||||||
INVESTING ACTIVITIES | ||||||||||||
Construction/capital expenditures | (658,487 | ) | (562,968 | ) | (95,519 | ) | ||||||
Allowance for equity funds used during construction | 14,045 | 12,088 | 1,957 | |||||||||
Nuclear fuel purchases | (38,288 | ) | (69,312 | ) | 31,024 | |||||||
Payment for purchase of plant | (125 | ) | — | (125 | ) | |||||||
Changes in securitization account | 14,638 | 6,855 | 7,783 | |||||||||
Payments to storm reserve escrow account | (438 | ) | (1,824 | ) | 1,386 | |||||||
Decrease (increase) in other investments | 196,566 | (54,300 | ) | 250,866 | ||||||||
Proceeds from nuclear decommissioning trust fund sales | 503,258 | 455,701 | 47,557 | |||||||||
Investment in nuclear decommissioning trust funds | (508,787 | ) | (456,452 | ) | (52,335 | ) | ||||||
Litigation proceeds for reimbursement of spent nuclear fuel storage costs | 89,407 | — | 89,407 | |||||||||
Net cash flow used in investing activities | (388,211 | ) | (670,212 | ) | 282,001 | |||||||
FINANCING ACTIVITIES | ||||||||||||
Proceeds from the issuance of: | ||||||||||||
Long-term debt | 986,960 | 377,569 | 609,391 | |||||||||
Treasury stock | 11,068 | 741 | 10,327 | |||||||||
Retirement of long-term debt | (1,516,526 | ) | (699,400 | ) | (817,126 | ) | ||||||
Changes in credit borrowings and commercial paper - net | 258,810 | 131,566 | 127,244 | |||||||||
Other | (9,632 | ) | 16,038 | (25,670 | ) | |||||||
Dividends paid: | ||||||||||||
Common stock | (152,004 | ) | (149,002 | ) | (3,002 | ) | ||||||
Preferred stock | (5,276 | ) | (4,879 | ) | (397 | ) | ||||||
Net cash flow used in financing activities | (426,600 | ) | (327,367 | ) | (99,233 | ) | ||||||
Net decrease in cash and cash equivalents | (95,552 | ) | (270,176 | ) | 174,624 | |||||||
Cash and cash equivalents at beginning of period | 1,091,651 | 1,180,546 | (88,895 | ) | ||||||||
Cash and cash equivalents at end of period | $ | 996,099 | $ | 910,370 | $ | 85,729 | ||||||
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION: | ||||||||||||
Cash paid during the period for: | ||||||||||||
Interest - net of amount capitalized | $159,439 | $137,207 | $22,232 | |||||||||
Income taxes | $58,225 | $24,848 | $33,377 |
Entergy Corporation | ||||||||||||
Consolidated Cash Flow Statement | ||||||||||||
Six Months Ended June 30, 2016 vs. 2015 | ||||||||||||
(Dollars in thousands) | ||||||||||||
(Unaudited) | ||||||||||||
2016 | 2015 | Variance | ||||||||||
OPERATING ACTIVITIES | ||||||||||||
Consolidated net income | $ | 807,832 | $ | 456,651 | $ | 351,181 | ||||||
Adjustments to reconcile consolidated net income to net cash | ||||||||||||
flow provided by operating activities: | ||||||||||||
Depreciation, amortization, and decommissioning, including nuclear fuel amortization | 1,012,753 | 1,069,888 | (57,135 | ) | ||||||||
Deferred income taxes, investment tax credits, and non-current taxes accrued | (170,026 | ) | 180,006 | (350,032 | ) | |||||||
Asset write-offs, impairments and related charges | 14,329 | — | 14,329 | |||||||||
Changes in working capital: | ||||||||||||
Receivables | (57,673 | ) | (100,168 | ) | 42,495 | |||||||
Fuel inventory | 9,586 | (3,748 | ) | 13,334 | ||||||||
Accounts payable | 45,412 | (104,595 | ) | 150,007 | ||||||||
Prepaid taxes and taxes accrued | 7,056 | (19,027 | ) | 26,083 | ||||||||
Interest accrued | (9,543 | ) | (18,984 | ) | 9,441 | |||||||
Deferred fuel costs | 3,757 | 72,449 | (68,692 | ) | ||||||||
Other working capital accounts | (121,929 | ) | (124,146 | ) | 2,217 | |||||||
Changes in provisions for estimated losses | 1,533 | (6,987 | ) | 8,520 | ||||||||
Changes in other regulatory assets | 109,700 | 124,785 | (15,085 | ) | ||||||||
Changes in other regulatory liabilities | 70,505 | (15,059 | ) | 85,564 | ||||||||
Changes in pensions and other postretirement liabilities | (168,856 | ) | (116,896 | ) | (51,960 | ) | ||||||
Other | (302,356 | ) | (55,808 | ) | (246,548 | ) | ||||||
Net cash flow provided by operating activities | 1,252,080 | 1,338,361 | (86,281 | ) | ||||||||
INVESTING ACTIVITIES | ||||||||||||
Construction/capital expenditures | (1,294,498 | ) | (1,095,926 | ) | (198,572 | ) | ||||||
Allowance for equity funds used during construction | 33,152 | 25,165 | 7,987 | |||||||||
Nuclear fuel purchases | (124,107 | ) | (165,704 | ) | 41,597 | |||||||
Payment for purchase of plant | (947,903 | ) | — | (947,903 | ) | |||||||
Insurance proceeds received for property damages | — | 12,745 | (12,745 | ) | ||||||||
Changes in securitization account | 13,239 | 6,604 | 6,635 | |||||||||
NYPA value sharing payment | — | (70,790 | ) | 70,790 | ||||||||
Payments to storm reserve escrow account | (805 | ) | (3,689 | ) | 2,884 | |||||||
Decrease (increase) in other investments | 57 | (54,022 | ) | 54,079 | ||||||||
Proceeds from nuclear decommissioning trust fund sales | 1,232,672 | 948,542 | 284,130 | |||||||||
Investment in nuclear decommissioning trust funds | (1,267,452 | ) | (973,016 | ) | (294,436 | ) | ||||||
Litigation proceeds for reimbursement of spent nuclear fuel storage costs | 89,407 | — | 89,407 | |||||||||
Net cash flow used in investing activities | (2,266,238 | ) | (1,370,091 | ) | (896,147 | ) | ||||||
FINANCING ACTIVITIES | ||||||||||||
Proceeds from the issuance of: | ||||||||||||
Long-term debt | 3,856,768 | 865,634 | 2,991,134 | |||||||||
Treasury stock | 16,855 | 23,897 | (7,042 | ) | ||||||||
Retirement of long-term debt | (3,420,196 | ) | (1,384,658 | ) | (2,035,538 | ) | ||||||
Repurchase of common stock | — | (25,078 | ) | 25,078 | ||||||||
Changes in credit borrowings and commercial paper - net | 530,540 | 341,578 | 188,962 | |||||||||
Other | (10,276 | ) | 6,719 | (16,995 | ) | |||||||
Dividends paid: | ||||||||||||
Common stock | (303,843 | ) | (298,259 | ) | (5,584 | ) | ||||||
Preferred stock | (10,552 | ) | (9,759 | ) | (793 | ) | ||||||
Net cash flow provided by (used in) financing activities | 659,296 | (479,926 | ) | 1,139,222 | ||||||||
Net decrease in cash and cash equivalents | (354,862 | ) | (511,656 | ) | 156,794 | |||||||
Cash and cash equivalents at beginning of period | 1,350,961 | 1,422,026 | (71,065 | ) | ||||||||
Cash and cash equivalents at end of period | $ | 996,099 | $ | 910,370 | $ | 85,729 | ||||||
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION: | ||||||||||||
Cash paid during the period for: | ||||||||||||
Interest - net of amount capitalized | $410,744 | $340,993 | $69,751 | |||||||||
Income taxes | $84,607 | $90,767 | ($6,160) |
Entergy Corporation | ||||||||||||
Consolidated Cash Flow Statement | ||||||||||||
Twelve Months Ended June 30, 2016 vs. 2015 | ||||||||||||
(Dollars in thousands) | ||||||||||||
(Unaudited) | ||||||||||||
2016 | 2015 | Variance | ||||||||||
OPERATING ACTIVITIES | ||||||||||||
Consolidated net income | $ | 194,447 | $ | 816,573 | $ | (622,126 | ) | |||||
Adjustments to reconcile consolidated net income to net cash | ||||||||||||
flow provided by operating activities: | ||||||||||||
Depreciation, amortization, and decommissioning, including nuclear fuel amortization | 2,060,101 | 2,155,810 | (95,709 | ) | ||||||||
Deferred income taxes, investment tax credits, and non-current taxes accrued | (1,170,382 | ) | 419,370 | (1,589,752 | ) | |||||||
Asset write-offs, impairments and related charges | 2,119,235 | 119,590 | 1,999,645 | |||||||||
Gain on sale of asset | (154,037 | ) | — | (154,037 | ) | |||||||
Changes in working capital: | ||||||||||||
Receivables | 80,647 | 45,445 | 35,202 | |||||||||
Fuel inventory | 958 | (32,349 | ) | 33,307 | ||||||||
Accounts payable | 14,796 | (164,288 | ) | 179,084 | ||||||||
Prepaid taxes and taxes accrued | 108,052 | (42,695 | ) | 150,747 | ||||||||
Interest accrued | (2,004 | ) | 4,521 | (6,525 | ) | |||||||
Deferred fuel costs | 230,033 | 239,484 | (9,451 | ) | ||||||||
Other working capital accounts | (111,484 | ) | 103,849 | (215,333 | ) | |||||||
Changes in provisions for estimated losses | 51,086 | 290,570 | (239,484 | ) | ||||||||
Changes in other regulatory assets | 247,232 | (962,822 | ) | 1,210,054 | ||||||||
Changes in other regulatory liabilities | 146,805 | (17,265 | ) | 164,070 | ||||||||
Changes in pensions and other postretirement liabilities | (498,378 | ) | 1,320,192 | (1,818,570 | ) | |||||||
Other | (112,204 | ) | (596,626 | ) | 484,422 | |||||||
Net cash flow provided by operating activities | 3,204,903 | 3,699,359 | (494,456 | ) | ||||||||
INVESTING ACTIVITIES | ||||||||||||
Construction/capital expenditures | (2,699,432 | ) | (2,255,499 | ) | (443,933 | ) | ||||||
Allowance for equity funds used during construction | 61,622 | 61,963 | (341 | ) | ||||||||
Nuclear fuel purchases | (452,007 | ) | (466,956 | ) | 14,949 | |||||||
Payment for purchase of plant | (947,903 | ) | — | (947,903 | ) | |||||||
Proceeds from sale of assets and businesses | 487,406 | — | 487,406 | |||||||||
Insurance proceeds received for property damages | 11,654 | 25,189 | (13,535 | ) | ||||||||
Changes in securitization account | 829 | 1,128 | (299 | ) | ||||||||
NYPA value sharing payment | — | (70,790 | ) | 70,790 | ||||||||
Payments to storm reserve escrow account | (66,279 | ) | (276,122 | ) | 209,843 | |||||||
Receipts from storm reserve escrow account | 5,916 | — | 5,916 | |||||||||
Decrease (increase) in other investments | 54,650 | 133,733 | (79,083 | ) | ||||||||
Proceeds from nuclear decommissioning trust fund sales | 2,776,306 | 1,839,127 | 937,179 | |||||||||
Investment in nuclear decommissioning trust funds | (2,845,394 | ) | (1,925,692 | ) | (919,702 | ) | ||||||
Litigation proceeds for reimbursement of spent nuclear fuel storage costs | 107,703 | — | 107,703 | |||||||||
Net cash flow used in investing activities | (3,504,929 | ) | (2,933,919 | ) | (571,010 | ) | ||||||
FINANCING ACTIVITIES | ||||||||||||
Proceeds from the issuance of: | ||||||||||||
Long-term debt | 6,493,323 | 2,733,542 | 3,759,781 | |||||||||
Preferred stock of subsidiary | 107,426 | — | 107,426 | |||||||||
Treasury stock | 17,324 | 137,405 | (120,081 | ) | ||||||||
Retirement of long-term debt | (5,497,056 | ) | (2,483,238 | ) | (3,013,818 | ) | ||||||
Repurchase of common stock | (74,729 | ) | (190,090 | ) | 115,361 | |||||||
Repurchase / redemption of preferred stock | (94,285 | ) | — | (94,285 | ) | |||||||
Changes in credit borrowings and commercial paper - net | 84,915 | (99,359 | ) | 184,274 | ||||||||
Other | (26,131 | ) | 13,267 | (39,398 | ) | |||||||
Dividends paid: | ||||||||||||
Common stock | (604,481 | ) | (597,148 | ) | (7,333 | ) | ||||||
Preferred stock | (20,551 | ) | (19,517 | ) | (1,034 | ) | ||||||
Net cash flow provided by (used in) financing activities | 385,755 | (505,138 | ) | 890,893 | ||||||||
Net increase in cash and cash equivalents | 85,729 | 260,302 | (174,573 | ) | ||||||||
Cash and cash equivalents at beginning of period | 910,370 | 650,068 | 260,302 | |||||||||
Cash and cash equivalents at end of period | $ | 996,099 | $ | 910,370 | $ | 85,729 | ||||||
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION: | ||||||||||||
Cash paid during the period for: | ||||||||||||
Interest - net of amount capitalized | $733,381 | $639,622 | $93,759 | |||||||||
Income taxes | $97,429 | $149,061 | ($51,632) |