EX-99.1 2 a03215991.htm EXHIBIT 99.1 a03215991



 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
ENTERGY STATISTICAL REPORT
 
AND INVESTOR GUIDE
 
 
 
 2014






 
Our Vision: We Power Life
 
 
 
Our Mission: We exist to operate a world-class
energy business that creates sustainable value
for our four stakeholders – owners,
customers, employees and the communities
in which we operate.
 
 
 
For our owners, we create value by aspiring to provide top-quartile returns
through the relentless pursuit of opportunities to optimize our business.
 
For our customers, we create value by constantly striving for reasonable costs
and providing safe and reliable products and services.
 
For our employees, we create value by achieving top-quartile organizational
health, providing a safe, rewarding, engaging, diverse and inclusive work
environment, fair compensation and benefits, and opportunities to advance
their careers.
 
For our communities, we create value through economic development,
philanthropy, volunteerism and advocacy, and by operating our business
safely and in a socially and environmentally responsible way.
 
 
 
Entergy Corporation (NYSE: ETR) is an integrated energy company
engaged primarily in electric power production and retail
distribution operations. Entergy owns and operates power plants
with approximately 30,000 megawatts of electric generating
capacity, including nearly 10,000 megawatts of nuclear power,
making it one of the nation’s leading nuclear generators. Entergy
delivers electricity to 2.8 million utility customers in Arkansas,
Louisiana, Mississippi and Texas. Entergy has annual revenues of
more than $12 billion and approximately 13,000 employees.

 
 
 
 
 
 
 
We have assembled the statistics and facts in this report to support your
review and analysis of Entergy’s results over the last five years. This
information is available in two electronic files, Excel and PDF in order to
facilitate easier access and analysis.
 
 
 
Entergy Investor Relations





TABLE OF CONTENTS
 
 
Note: The Excel Tab labels correspond to the page numbers
 
 
 
in the PDF version of the 2014 Statistical Report.
 
 
Excel Tab
 
 
Excel Tab
ABOUT THIS PUBLICATION
Page 2
 
UTILITY SECURITIES DETAIL
Page 31
FORWARD-LOOKING INFORMATION
Page 2
 
  Utility Long-Term Debt and Preferred Stock
Page 31
REGULATION G COMPLIANCE
Page 2
 
  Entergy Arkansas, Inc.
Page 31
ENTERGY AT A GLANCE
Pages 3 – 4
 
  Entergy Gulf States Louisiana, L.L.C.
Page 32
 
 
 
  Entergy Louisiana, LLC
Page 33
ENTERGY CORPORATION AND SUBSIDIARIES
 
 
  Entergy Mississippi, Inc.
Page 34
  Selected Financial and Operating Data
Page 5
 
  Entergy New Orleans, Inc.
Page 34
     Selected Financial Data
Page 5
 
  Entergy Texas, Inc.
Page 35
     Utility Electric Operating Data
Page 5
 
  System Energy Resources, Inc.
Page 35
     Entergy Wholesale Commodities Operating Data
Page 5
 
UTILITY STATISTICAL INFORMATION
Page 36
     Employees
Page 5
 
  Utility Total Capability
Page 36
     Owned and Leased Capability
Page 5
 
  Utility Selected Operating Data
Page 36
    Consolidated Quarterly Financial Metrics
Page 6
 
  Utility Consolidating Information
Page 37
    Consolidated Annual Financial Metrics
Page 6
 
  Entergy Arkansas, Inc.
Pages 38 – 39
    Financial Results
Page 7
 
  Entergy Gulf States Louisiana, L.L.C.
Pages 40 – 41
     Consolidated Quarterly Results
Page 7
 
  Entergy Louisiana, LLC
Pages 42 – 43
     Consolidated Quarterly Special Items
Pages 8 – 9
 
  Entergy Mississippi, Inc.
Pages 44 – 45
     Consolidated Annual Results
Page 10
 
  Entergy New Orleans, Inc.
Pages 46 – 47
     Consolidated Annual Special Items
Pages 11 – 12
 
  System Energy Resources, Inc.
Page 47
 
 
 
  Entergy Texas, Inc.
Pages 48 – 49
     Consolidated Statements of Income
Page 13
 
  Utility Nuclear Plant Statistics
Page 50
     Consolidating Income Statement
Page 14
 
UTILITY REGULATORY INFORMATION
Page 51
     Consolidated Balance Sheets
Pages 15 – 16
 
  Regulatory Commissions
Page 51
     Consolidating Balance Sheet
Pages 17 – 18
 
  Commission/Council Members
Page 51
     Consolidated Statements of Cash Flow
Pages 19 – 20
 
  Utility Electric and Gas Fuel Recovery Mechanisms
Page 52
     Cash Flow Information by Business
Page 20
 
 
 
     Consolidated Statements of Changes in Equity
Page 21
 
ENTERGY WHOLESALE COMMODITIES
 
     Consolidated Statements of Comprehensive
Page 22
 
    EWC Quarterly Financial Metrics
Page 53
      Income
 
 
    EWC Annual Financial Metrics
Page 53
  Consolidated Capital Expenditures
Page 23
 
    EWC Quarterly Operational Metrics
Page 53
  Entergy Corporation Securities Detail
Page 23
 
    EWC Annual Operational Metrics
Page 53
     Entergy Corporation Long-Term Debt
Page 23
 
    EWC Total Capacity
Page 53
     Securities Ratings (Outlook)
Page 23
 
    EWC Nuclear Plant Statistics
Page 54
     Preferred Member Interests
Page 23
 
    EWC Non-Nuclear Wholesale Assets
Page 54
 
 
 
      Plant Statistics
 
UTILITY
 
 
    EWC Non-Nuclear Wholesale Assets
Page 54
  Utility Quarterly Financial Metrics
Page 24
 
      Plant Emissions
 
  Utility Annual Financial Metrics
Page 24
 
    EWC Nuclear Securities Detail
Page 55
  Utility Securities Ratings (Outlook)
Page 24
 
    EWC Non-Nuclear Wholesale Assets
Page 55
  Utility Historical Capital Expenditures
Page 24
 
     Securities Detail
 
 
 
 
 
 
  Utility Financial Results
Page 25
 
DEFINITIONS OF OPERATIONAL MEASURES AND
 
    Utility Consolidating Income Statement
Page 25
 
  GAAP AND NON-GAAP FINANCIAL MEASURES
Page 56
    Utility Consolidating Balance Sheet
Pages 26 – 27
 
 
 
    Utility Selected Annual Financial Metrics
Pages 28 – 30
 
REG G RECONCILIATIONS
 
 
 
 
  Financial Measures
Pages 57 – 73
 
 
 
 
 
 
 
 
INVESTOR INFORMATION
Page 74





ABOUT THIS PUBLICATION
• uncertainty regarding the establishment of interim or permanent sites for
This publication is unaudited and should be used in conjunction with Entergy’s
spent nuclear fuel and nuclear waste storage and disposal and the level of
2014 Annual Report to Shareholders and Form 10-K filed with the Securities
spent fuel disposal fees charged by the U.S. government related to such sites
and Exchange Commission. It has been prepared for information purposes and
• variations in weather and the occurrence of hurricanes and other storms
is not intended for use in connection with any sale or purchase of, or any offer
and disasters, including uncertainties associated with efforts to remediate
to buy, any securities of Entergy Corporation or its subsidiaries.
the effects of hurricanes, ice storms, or other weather events and the recovery
 
of costs associated with restoration, including accessing funded storm reserves,
FORWARD-LOOKING INFORMATION
federal and local cost recovery mechanisms, securitization, and insurance
In this report and from time to time, Entergy Corporation makes statements concerning
• effects of climate change
its expectations, beliefs, plans, objectives, goals, strategies, and future
• changes in the quality and availability of water supplies and the related
events or performance. Such statements are “forward-looking statements”
regulation of water use and diversion
within the meaning of the Private Securities Litigation Reform Act of 1995.
• Entergy’s ability to manage its capital projects and operation
Words such as “may,” “will,” “could,” “project,” “believe,” “anticipate,” “intend,”
and maintenance costs
 “expect,” “estimate,” “continue,” “potential,” “plan,” “predict,” “forecast,”
• Entergy’s ability to purchase and sell assets at attractive prices
and other similar words or expressions are intended to identify forward-looking
and on other attractive terms
statements but are not the only means to identify these statements. Although Entergy
• the economic climate, and particularly economic conditions in Entergy’s
believes that these forward-looking statements and the underlying assumptions are
Utility service area and the Northeast United States and events
reasonable, it cannot provide assurance that they will prove correct. Any
and circumstances that could influence economic conditions in those areas,
forward-looking statement is based on information current as of the date of this
and the risk that anticipated load growth may not materialize
report and speaks only as of the date on which such statement is made.
• the effects of Entergy’s strategies to reduce tax payments
Except to the extent required by the federal securities laws, Entergy undertakes
• changes in the financial markets, particularly those affecting
no obligation to publicly update or revise any forward-looking statements,
the availability of capital and Entergy’s ability to refinance existing debt, execute
whether as a result of new information, future events, or otherwise.
share repurchase programs, and fund investments and acquisitions
     Forward-looking statements involve a number of risks and uncertainties.
• actions of rating agencies, including changes in the ratings of
There are factors that could cause actual results to differ materially from those
debt and preferred stock, changes in general corporate ratings,
expressed or implied in the forward-looking statements, including those
and changes in the rating agencies’ ratings criteria
factors discussed or incorporated by reference in (a) Item 1A. Risk Factors
• changes in inflation and interest rates
in the 2014 Form 10-K, (b) Management’s Financial Discussion and Analysis
• the effect of litigation and government investigations or proceedings
in the 2014 Form 10-K, and (c) the following factors (in addition to others
• changes in technology, including with respect to new, developing, or
described elsewhere in this report and in subsequent securities filings):
 alternative sources of generation
• resolution of pending and future rate cases and negotiations,
• the potential effects of threatened or actual terrorism, cyber attacks or data
including various performance-based rate discussions,
security breaches, including increased security costs, and war or a
Entergy’s utility supply plan, and recovery of fuel and purchased power costs
catastrophic event such as a nuclear accident or a natural gas pipeline
• the termination of Entergy Arkansas’s participation in the System Agreement,
explosion
which occurred in December 2013, the termination of Entergy Mississippi's
• Entergy’s ability to attract and retain talented management and directors
participation in the System Agreement in November 2015, the termination of
• changes in accounting standards and corporate governance
Entergy Texas's, Entergy Gulf States Louisiana's, and Entergy Louisiana's
• declines in the market prices of marketable securities and
participation in the System Agreement after expiration of the proposed
resulting funding requirements for Entergy’s defined benefit
60-month notice period or such other period as approved by the FERC
pension and other postretirement benefit plans
• regulatory and operating challenges and uncertainties and economic risks
• future wage and employee benefit costs, including changes
associated with the Utility operating companies’ move to MISO, which occurred
in discount rates and returns on benefit plan assets
in December 2013, including the effect of current or projected MISO market rules
• changes in decommissioning trust fund values or earnings
and system conditions in the MISO markets, the allocation of MISO system transmission
or in the timing of or cost to decommission nuclear plant sites
upgrade costs, and the effect of planning decisions that MISO makes with respect to
• the implementation of the shutdown of Vermont Yankee
future transmission investments by the Utility operating companies
and the related decommissioning of Vermont Yankee
• changes in utility regulation, including the beginning or end of retail and wholesale
• the effectiveness of Entergy’s risk management policies and
 competition, the ability to recover net utility assets and other potential stranded
procedures and the ability and willingness of its counterparties
 costs, and the application of more stringent transmission reliability requirements
to satisfy their financial and performance commitments
 or market power criteria by the FERC
• factors that could lead to impairment of long-lived assets
• changes in the regulation or regulatory oversight of Entergy’s nuclear generating
• the ability to successfully complete merger, acquisition, or
facilities and nuclear materials and fuel, including with respect to the planned or potential
divestiture plans, regulatory or other limitations imposed as a
shutdown of nuclear generating facilities owned or operated by Entergy Wholesale
result of merger, acquisition, or divestiture, and the success of
Commodities and the effects of new or existing safety or environmental concerns
the business following a merger, acquisition, or divestiture
regarding nuclear power plantsand nuclear fuel
 
• resolution of pending or future applications, and related regulatory proceedings
REGULATION G COMPLIANCE
and litigation, for license renewals or modifications or other authorizations required
Financial performance measures shown in this report include those
of nuclear generating facilities
calculated and presented in accordance with generally accepted
• the performance of and deliverability of power from Entergy’s generation
accounting principles (GAAP), as well as those that are considered





 resources, including the capacity factors at its nuclear generating facilities
non-GAAP measures. This report includes non-GAAP measures
• Entergy’s ability to develop and execute on a point of view regarding future
of operational earnings; operational earnings per share;
prices of electricity, natural gas, and other energy-related commodities
operational adjusted EBITDA; operational return
• prices for power generated by Entergy’s merchant generating
on average invested capital; operational return on average common or
facilities and the ability to hedge, meet credit support requirements for hedges,
members’ equity; operational price to earnings ratio;
sell power forward or otherwise reduce the market price risk associated
operational non-fuel operation and maintenance expense;
with those facilities, including the Entergy Wholesale Commodities nuclear plants
operational common dividend payout ratio; gross liquidity; net debt to
• the prices and availability of fuel and power Entergy must purchase
net capital ratio; debt to capital ratio, excluding securitization debt;
for its Utility customers, and Entergy’s ability to meet credit support
net debt to net capital ratio, excluding securitization debt;
requirements for fuel and power supply contracts
parent debt to total debt ratio, excluding securitization debt;
• volatility and changes in markets for electricity, natural gas,
debt to operational adjusted EBITDA, excluding securitization debt;
uranium, emissions allowances, and other energy-related commodities,
operational FFO to debt ratio, excluding securitization debt;
and the effect of those changes on Entergy and its customers
adjusted average total revenue per MWh; adjusted average total revenue per
• changes in law resulting from federal or state energy legislation or
per MWH, excluding VY; and operational non-fuel O&M per MWh
legislation subjecting energy derivatives used in hedging and risk
when describing Entergy’s results of operations and financial
management transactions to governmental regulation
performance. We have prepared reconciliations of these measures to the
• changes in environmental, tax, and other laws, including requirements for
most directly comparable GAAP measures. Reconciliations can be found
reduced emissions of sulfur dioxide, nitrogen oxide, greenhouse gases, mercury,
on pages 7, 10, and 57 – 73.
and other regulated air and water emissions, and changes in costs of
 
compliance with environmental and other laws and regulations
 





ENTERGY AT A GLANCE
 
 
 
 
 
BUSINESS SEGMENT AND LEGAL ENTITY STRUCTURE OVERVIEW
 
 






Above diagram represents business segment structure and does not necessarily represent complete legal entity organization structure.
Only Entergy Wholesale Commodities plants with greater than 500 MWs of owned capacity are shown.
(a) Vermont Yankee plant ceased power production on 12/29/14
 
 
(b) Entergy Nuclear Power Marketing, LLC is a subsidiary of Entergy Power Marketing Holding II, which is a subsidiary of
     Entergy Global Trading Holdings, LLC.
(c) Remaining 25% is owned by another Entergy affiliate
 
 
(d) Other direct subsidiaries are Entergy Enterprises, Inc.; Entergy Nuclear, Inc.; Entergy Nuclear Holding Company #2;
      Entergy Nuclear Vermont Finance Company; Entergy Finance Holding, Inc.; Entergy Global Trading Holdings, LLC;
     Entergy Amalgamated Competitive Holdings, LLC; and Entergy International Holdings, LLC.
 
 
 
 
 
 
CORPORATE PROFILE
 
BUSINESS SEGMENTS
Entergy Corporation is a Fortune 500 integrated energy company
 
Entergy’s five year results in this report are presented in
engaged primarily in electric power production and retail
 
three business segments:
distribution operations.
 
 
• Approximately 30,000 MW electric generating capacity
 
• Utility
• Nearly 10,000 MW nuclear power
 
• Entergy Wholesale Commodities
• 2.8 million utility customers
 
• Parent and Other
• More than $12 billion annual revenues
 
 
• Approximately 13,000 employees
 
In fourth quarter 2012, Entergy included subsidiaries
• 88 electric generating units operated
 
previously included and reported in the
 
 
Parent & Other segment in the Entergy Wholesale
 
 
Commodities segment to improve the alignment of certain
 
 
intercompany items. The prior period financial information
 
 
in this report has been restated to reflect this change.






ENTERGY CORPORATION AND SUBSIDIARIES
 
 
BUSINESS SEGMENTS (CONTINUED)
 
 
 
 
 
UTILITY
 
ENTERGY WHOLESALE COMMODITIES
Entergy’s utility companies generate, transmit, distribute, and sell
 
Entergy’s Wholesale Commodities business owns, operates and decommissions
electric power, and operate a small natural gas distribution business.
nuclear plants in the northern United States. This business is focused on
• Six electric utilities with 2.8 million customers
 
selling power produced by its operating plants to wholesale customers.
• Four states – Arkansas, Louisiana, Mississippi, Texas
 
Entergy’s Wholesale Commodities business also owns interests in non-nuclear
• 22,000 MW generating capacity
 
power plants that sell the electric power produced by those plants to
• Two gas utilities with 198,000 customers
 
wholesale customers. This business also provides services to other nuclear
 
 
power plant owners.
ENTERGY ARKANSAS, INC. (EAI)
 
• 4,406 MW nuclear-owned generating capacity in five units in northern U.S.
Entergy Arkansas generates, transmits, distributes, and sells electric
    • Pilgrim Nuclear Station in Plymouth, Massachusetts
power to 702,000 retail customers in portions of Arkansas.
 
    • James A. FitzPatrick in Oswego, New York
 
 
    • Indian Point Units 2 and 3 in Buchanan, New York
ENTERGY GULF STATES LOUISIANA, L.L.C. (EGSL)
 
    • Palisades Nuclear Energy Plant in Covert, Michigan
Entergy Gulf States Louisiana generates, transmits, distributes, and
 
• 1,057 net MW non-nuclear generating capacity
sells electric power to 396,000 retail customers in portions of
 
• 800 MW under management services contract
Louisiana. Entergy Gulf States Louisiana also provides natural gas
 
    • Cooper Nuclear Station located near Brownville, Nebraska
utility service to 93,000 customers in the Baton Rouge, Louisiana area.
• Contracts (ongoing and completed) with other nuclear facility owners to
 
 
    provide decommissioning and license renewal services
ENTERGY LOUISIANA, LLC (ELL)
 
 
Entergy Louisiana generates, transmits, distributes, and sells electric
On Dec. 29, 2014, Entergy Wholesale Commodities’ Vermont Yankee
power to 680,000 retail customers in portions of Louisiana.
 
nuclear plant ceased power production and entered its decommissioning
 
 
phase.
ENTERGY MISSISSIPPI, INC. (EMI)
 
 
Entergy Mississippi generates, transmits, distributes, and sells electric
 
power to 442,000 retail customers in portions of Mississippi.
 
 
 
 
 
ENTERGY NEW ORLEANS, INC. (ENOI)
 
 
Entergy New Orleans generates, transmits, distributes, and sells
 
 
electric power to 171,000 retail customers in the city of New Orleans,
 
Louisiana. Entergy New Orleans also provides natural gas utility
 
 
service to 105,000 customers in the city of New Orleans.
 
 
 
 
 
ENTERGY TEXAS, INC. (ETI)
 
 
Entergy Texas generates, transmits, distributes, and sells electric power
to 427,000 retail customers in portions of Texas.
 
 
 
 
 
SYSTEM ENERGY RESOURCES, INC. (SERI)
 
 
System Energy owns or leases 90% of the Grand Gulf 1 nuclear
 
 
generating facility. System Energy sells energy and capacity from
 
 
Grand Gulf 1 at wholesale to Entergy Arkansas (36%), Entergy Louisiana (14%),
Entergy Mississippi (33%) and Entergy New Orleans (17%).
 
 
 
 
 
UTILITY NUCLEAR PLANTS
 
 
Entergy owns and operates five nuclear units at four plant sites to serve
its regulated utility business: Arkansas Nuclear One (ANO) Units 1 and 2
near Russellville, Arkansas; Grand Gulf Nuclear Station in Port Gibson,
 
Mississippi; River Bend Station in St. Francisville, Louisiana and
 
 
Waterford 3 in Killona, Louisiana.
 
 






SELECTED FINANCIAL AND OPERATING DATA
SELECTED FINANCIAL DATA
 
 
 
 
 
 (In millions, except percentages, per share amounts, and ratios)
 2014
 2013
 2012
 2011
 2010
GAAP MEASURES
 
 
 
 
 
Operating Revenues
 $12,495
 $11,391
 $10,302
 $11,229
 $11,488
As-Reported Net Income
 $ 941
 $ 712
 $ 847
 $ 1,346
 $ 1,250
As-Reported Earnings Per Share
 $ 5.22
 $ 3.99
 $ 4.76
 $ 7.55
 $ 6.66
     End of Year
       179.2
       178.4
       177.8
       176.4
       178.7
     Weighted Average – Diluted
       180.3
       178.6
       177.7
       178.4
       187.8
Return on Average Invested Capital – As-Reported
5.6%
4.7%
5.5%
8.0%
7.8%
Return on Average Common Equity – As-Reported
9.6%
7.6%
9.3%
15.4%
14.6%
Net Cash Flow Provided by Operating Activities
 $ 3,889
 $ 3,189
 $ 2,940
 $ 3,129
 $ 3,926
Year-End Closing Market Price Per Share of Common Stock
 $ 87.48
 $ 63.27
 $ 63.75
 $ 73.05
 $ 70.83
Book Value Per Share at End of Year
 $ 55.83
 $ 54.00
 $ 51.72
 $ 50.81
 $ 47.53
Market Value of Equity at End of Year
 $15,680
 $11,286
 $11,335
 $12,883
 $12,661
Price to Earnings Ratio – As-Reported
       16.77
       15.87
       13.39
       9.68
       10.64
Common Dividend Paid Per Share
 $ 3.32
 $ 3.32
 $ 3.32
 $ 3.32
 $ 3.24
Common Dividend Payout Ratio – As-Reported
64%
83%
70%
44%
49%
NON-GAAP MEASURES
 
 
 
 
 
Operational Earnings
 $ 1,050
 $ 957
 $ 1,109
 $ 1,359
 $ 1,332
Operational Earnings Per Share
 $ 5.83
 $ 5.36
 $ 6.23
 $ 7.62
 $ 7.10
Special Items Per Share
 $ (0.61)
 $ (1.37)
 $ (1.47)
 $ (0.07)
 $ (0.44)
Return on Average Invested Capital – Operational
6.1%
5.8%
6.6%
8.0%
8.2%
Return on Average Common Equity – Operational
10.7%
10.2%
12.2%
15.6%
15.6%
Price to Earnings Ratio – Operational
       15.02
       11.80
       10.23
       9.59
       9.98
Common Dividend Payout Ratio – Operational
57%
62%
53%
44%
46%
 
 
 
 
 
 
 
UTILITY ELECTRIC OPERATING DATA
 
 
 
 
 
 
 
 2014
 2013
 2012
 2011
 2010
Retail Kilowatt-Hour Sales (millions)
       110,910
       107,781
       107,004
       108,688
       107,510
Peak Demand (megawatts)
       20,472
       21,581
       21,866
       22,387
       21,799
Retail Customers – Year End (thousands)
       2,818
       2,800
       2,778
       2,757
       2,743
 
 
 
 
 
 
 
ENTERGY WHOLESALE COMMODITIES OPERATING DATA
 
 
 
 
 
 2014
 2013
 2012
 2011
 2010
Operating Revenues (millions)(a)
 $2,719
 $2,313
 $2,326
 $2,414
 $2,566
Billed Electric Energy Sales (gigawatt hours)
       44,424
       45,127
       46,178
       43,497
       42,934
(a) Includes revenue associated with below-market PPA for Palisades of $16,496,061 for 2014, $17,654,839 for 2013, $16,724,963 for 2012, $42,996,197 for 2011, and $46,296,187 for 2010.
 
 
 
 
 
 
 
EMPLOYEES
 
 
 
 
 
 
 
 
 2014
 2013
 2012
 2011
 2010
Total Employees – Year End
       13,393
       13,808
       14,625
       14,682
       14,958









OWNED AND LEASED CAPABILITY (MW)(a)
 
 
 
 
 
 
 
 As of December 31, 2014
 
 
 
 
 
 
 
 
 
 
 Entergy

 
 
 
 
 
 
 
 
 
 Entergy

 Gulf States

 Entergy

 Entergy

 Entergy

 Entergy

 System

Entergy Wholesale

 
 
 
 Arkansas

 Louisiana

Louisiana

 Mississippi

 New Orleans

 Texas

Energy

Commodities(c)(d)

 Total

 
Gas/Oil
1,630

1,630

5,384

3,075

782

2,333


796

15,630

 
Coal
1,198

360


420


266


181

2,425

 
Total Fossil
2,828

1,990

5,384

3,495

782

2,599


977

18,055

 
Nuclear
1,820

973

1,164




1,268

4,406

9,631

 
 Other(b)
73







80

153

 
Total
4,721

2,963

6,548

3,495

782

2,599

1,268

5,463

27,839

 
 (a) Owned and Leased Capability is the dependable load carrying capability as demonstrated under actual operating conditions based on the primary fuel (assuming no curtailments) that each station was designed to utilize.
 (b) Other includes Hydro (EAI) and Wind (EWC).
 
 
 
 
 
 
 
 (c) Reflects Net MW in Operation. Net MW in Operation is the installed capacity owned and operated. Excludes management services contract for Cooper Nuclear Station.
 
 (d) Reflects nameplate rating of generating unit and excludes capacity under contract.
 





CONSOLIDATED ENTERGY CORPORATION AND SUBSIDIARIES DATA
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
CONSOLIDATED QUARTERLY FINANCIAL METRICS
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
2014
2013
 YTD %

 
 1Q

 2Q

 3Q

 4Q

 YTD

 1Q

 2Q

 3Q

 4Q

 YTD

 CHANGE

GAAP MEASURES
 
 
 
 
 
 
 
 
 
 
 

As-Reported Net Income ($ millions)
     401

     189

     230

     120

     941

     161

     164

     240

     147

     712

32.1

As-Reported Non-Fuel O&M ($ millions)
     795

     882

     914

     988

3,578

     815

     911

     904

     959

3,589

(0.3
)
Return on Average Invested Capital –
 
 
 
 
 
 
 
 
 
 
 
         As-Reported (%)(a)
     5.7

     5.8

     5.8

     5.6

     5.6

     6.9

     5.9

     5.5

     4.7

     4.7

19.1

Return on Average Common Equity –
 
 
 
 
 
 
 
 
 
 
 
         As-Reported (%)(a)
     9.9

     10.1

     9.9

     9.6

     9.6

12.8

10.5

     9.3

     7.6

     7.6

26.3

Revolver Capacity ($ millions)
4,077

4,003

3,975

3,592

3,592

3,542

3,819

4,129

3,977

3,977

(9.7
)
Total Debt ($ millions)
13,860

13,692

13,673

14,030

14,030

13,471

13,747

13,623

13,678

13,678

2.6

Debt to Capital Ratio (%)
     57.5

     56.9

     56.7

     57.6

     57.6

58.7

59.0

58.4

57.9

57.9

(0.5
)
 
 
 
 
 
 
 
 
 
 
 
 
NON-GAAP MEASURES
 
 
 
 
 
 
 
 
 
 
 
Operational Earnings ($ millions)
     410

     200

     304

     135

1,050

     168

     180

     430

     179

     957

9.7

Operational Non-Fuel O&M ($ millions)
807

898

925

1,009

3,637

822

930

926

1,013

3,690

(1.4
)
Return on Average Invested Capital –
 
 
 
 
 
 
 
 
 
 
 
         Operational (%)(a)
     6.8

     6.8

     6.3

     6.1

     6.1

     7.0

     6.1

     6.4

     5.8

     5.8

5.2

Return on Average Common Equity –
 
 
 
 
 
 
 
 
 
 
 
         Operational (%)(a)
     12.5

     12.6

     11.2

     10.7

     10.7

13.2

10.9

11.7

10.2

10.2

4.9

Total Gross Liquidity ($ millions)
4,985

4,653

5,044

5,014

5,014

3,805

4,130

4,494

4,716

4,716

6.3

Debt to Capital Ratio,
     Excluding Securitization Debt (%)
     55.9

     55.4

     55.2

     56.2

     56.2

     56.9

     57.3

     56.7

     56.3

     56.3

(0.2
)
Net Debt to Net Capital Ratio,
     Excluding Securitization Debt (%)
     54.1

     54.1

     53.0

     53.4

     53.4

     56.3

     56.7

     56.0

     54.8

     54.8

(2.6
)
Parent Debt to Total Debt Ratio,
     Excluding Securitization Debt (%)
     20.6

     20.2

     19.6

     20.2

     20.2

     23.6

     20.6

     21.0

     21.9

     21.9

(7.8
)
Debt to Operational EBITDA,
     Excluding Securitization Debt
     3.7

     3.5

     3.6

     3.7

     3.7

     4.0

     4.1

     4.1

     4.1

     4.1

(9.8
)
Operational FFO to Debt Ratio,
     Excluding Securitization Debt (%)
     26.9

     28.9

     29.4

     27.6

     27.6

     24.3

     23.3

     25.9

     26.8

     26.8

3.0

(a) Rolling twelve months. Totals may not foot due to rounding.
 
 
 
 
 
Certain prior year data has been reclassified to conform with current year presentation.
 
 
 
 
 





CONSOLIDATED ANNUAL FINANCIAL METRICS
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 2014

 
 2013

 
 2012
 
 2011
 
 2010
GAAP MEASURES
 
 
 
 
 
 
 
 
 
 
 
As-Reported Net Income ($ millions)
 
 
     941

 
     712

 
     847
 
     1,346
 
     1,250
As-Reported Non-Fuel O&M ($ millions)
 
 
     3,578

 
     3,589

 
     3,291
 
     3,123
 
     3,226
Return on Average Invested Capital – As-Reported (%)
     5.6

 
     4.7

 
     5.5
 
     8.0
 
     7.8
Return on Average Common Equity – As-Reported (%)
     9.6

 
     7.6

 
     9.3
 
     15.4
 
     14.6
Revolver Capacity ($ millions)
 
 
     3,592

 
     3,977

 
     3,462
 
     2,001
 
     2,354
Total Debt ($ millions)
 
 
     14,030

 
     13,678

 
     13,473
 
     12,387
 
     11,816
Debt to Capital Ratio (%)
 
 
     57.6

 
     57.9

 
     58.7
 
     57.3
 
     57.3
Off-Balance Sheet Liabilities ($ millions)
 
 
 
 
 
 
 
 
 
 
 
    Debt of Joint Ventures – Entergy’s Share
 
     81

 
     86

 
     90
 
     94
 
     107
    Leases – Entergy’s Share
 
 
     422

 
     456

 
     505
 
     508
 
     546
    Power Purchase Agreements Accounted for as Leases (b)
     29

 
     29

 
     19
 
     15
 
     16
          Total
 
 
     532

 
     571

 
     614
 
     617
 
     669
 
 
 
 
 
 
 
 
 
 
 
 
NON-GAAP MEASURES
 
 
 
 
 
 
 
 
 
 
 
Operational Earnings ($ millions)
 
 
     1,050

 
     957

 
     1,109
 
     1,359
 
     1,332
Operational Non-Fuel O&M ($ millions)
 
 
3,637

 
3,690

 
     3,330
 
     3,136
 
     3,343
Return on Average Invested Capital – Operational (%)
     6.1

 
     5.8

 
     6.6
 
     8.0
 
     8.2
Return on Average Common Equity – Operational (%)
     10.7

 
     10.2

 
     12.2
 
     15.6
 
     15.6
Total Gross Liquidity ($ millions)
 
 
     5,014

 
     4,716

 
     3,995
 
     2,695
 
     3,648
Debt to Capital Ratio,
     Excluding Securitization Debt (%)
 
 
     56.2

 
     56.3

 
     56.9
 
     55.0
 
     55.3
Net Debt to Net Capital Ratio, Excluding Securitization Debt (%)
     53.4

 
     54.8

 
     55.8
 
     53.5
 
     52.1
Parent Debt to Total Debt , Excluding Securitization Debt (%)
     20.2

 
     21.9

 
     23.7
 
     25.8
 
     25.0
Debt to Operational EBITDA , Excluding Securitization Debt
     3.7

 
     4.1

 
     4.1
 
     3.4
 
     3.0
Operational FFO to Debt Ratio , Excluding Securitization Debt (%)
     27.6

 
     26.8

 
     23.8
 
     22.4
 
     37.2
Totals may not foot due to rounding.
 
 
 
 
 
 
 
 
 
 
 
Certain prior year data has been reclassified to conform with current year presentation.
 
 
 
 
(b) For further detail, see Note 10 on page 163 of the 2014 SEC Form 10-K.
 
 
 
 
 
 
 
 






FINANCIAL RESULTS
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
ENTERGY CORPORATION CONSOLIDATED QUARTERLY RESULTS – GAAP TO NON-GAAP RECONCILIATION
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
2014
2013
 YTD

($/share)
 1Q

 2Q

 3Q

 4Q

 YTD

 1Q

 2Q

 3Q

 4Q

 YTD

CHANGE

AS-REPORTED
   

   

   

   

   

   

   

   

   

   

   

Utility
1.12

1.15

1.72

0.60

4.60

0.69

1.10

1.95

0.90

4.64

(0.04
)
Entergy Wholesale Commodities
1.35

0.14

(0.18
)
0.31

1.62

0.46

0.06

(0.52
)
0.24

0.24

1.38

Parent & Other
(0.23
)
(0.24
)
(0.27
)
(0.25
)
(1.00
)
(0.25
)
(0.24
)
(0.09
)
(0.32
)
(0.89
)
(0.11
)
CONSOLIDATED AS-REPORTED EARNINGS
2.24

1.05

1.27

0.66

5.22

0.90

0.92

1.34

0.82

3.99

1.23

LESS SPECIAL ITEMS
 
 
 
 
 
 
 
 
 
 
 
Utility
(0.01
)
(0.02
)

(0.01
)
(0.04
)
(0.04
)
(0.08
)
(0.09
)
0.04

(0.16
)
0.12

Entergy Wholesale Commodities
(0.04
)
(0.04
)
(0.41
)
(0.08
)
(0.57
)

(0.01
)
(0.98
)
(0.24
)
(1.23
)
0.66

Parent & Other








0.02

0.02

(0.02
)
TOTAL SPECIAL ITEMS
(0.05
)
(0.06
)
(0.41
)
(0.09
)
(0.61
)
(0.04
)
(0.09
)
(1.07
)
(0.18
)
(1.37
)
0.76

OPERATIONAL
 
 
 
 
 
 
 
 
 
 
 
Utility
1.13

1.17

1.72

0.61

4.64

0.73

1.18

2.04

0.86

4.80

(0.16
)
Entergy Wholesale Commodities
1.39

0.18

0.23

0.39

2.19

0.46

0.07

0.46

0.48

1.47

0.72

Parent & Other
(0.23
)
(0.24
)
(0.27
)
(0.25
)
(1.00
)
(0.25
)
(0.24
)
(0.09
)
(0.34
)
(0.91
)
(0.09
)
CONSOLIDATED OPERATIONAL EARNINGS
2.29

1.11

1.68

0.75

5.83

0.94

1.01

2.41

1.00

5.36

0.47

 
 
 
 
 
 
 
 
 
 
 
 
Weather Impact
0.18

(0.05
)
(0.11
)
0.05

0.07

(0.10
)
(0.02
)
0.01

0.11


0.07

 
 
 
 
 
 
 
 
 
 
 
 
SHARES OF COMMON STOCK
 
 
 
 
 
 
 
 
 
 
 
OUTSTANDING (in millions)
 
 
 
 
 
 
 
 
 
 
 
  End of Period
179.1

179.6

179.6

179.2

179.2

178.1

178.2

178.3

178.4

178.4

0.8

  Weighted Average - Diluted
179.1

180.0

180.5

181.6

180.3

178.4

178.6

178.7

178.8

178.6

1.7

Totals may not foot due to rounding.
 
 
 
 
 
 
 
 
 
 
 





FINANCIAL RESULTS
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
ENTERGY CORPORATION CONSOLIDATED QUARTERLY SPECIAL ITEMS - BY ITEM TYPE
Shown as Positive/(Negative) Impact on Earnings
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
2014
2013
 YTD

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

UTILITY
   
   
   
   
   
   
   
   
   
   
   
SPECIAL ITEMS
 
 
 
 
 
 
 
 
 
 
 
Transmission business spin-merge expenses





(0.04
)
(0.07
)
(0.06
)
0.11

(0.05
)
0.05

HCM implementation expenses
(0.01
)
(0.02
)

(0.01
)
(0.04
)

(0.01
)
(0.03
)
(0.07
)
(0.11
)
0.07

Total
(0.01
)
(0.02
)

(0.01
)
(0.04
)
(0.04
)
(0.08
)
(0.09
)
0.04

(0.16
)
0.12

ENTERGY WHOLESALE COMMODITIES
 
 
 
 
 
 
 
 
 
 
 
SPECIAL ITEMS
 
 
 
 
 
 
 
 
 
 
 
Decision to close VY
(0.03
)
(0.04
)
(0.41
)
(0.08
)
(0.56
)


(0.97
)
(0.18
)
(1.15
)
0.59

HCM implementation expenses
(0.01
)



(0.01
)

(0.01
)
(0.01
)
(0.06
)
(0.08
)
0.07

Total
(0.04
)
(0.04
)
(0.41
)
(0.08
)
(0.57
)

(0.01
)
(0.98
)
(0.24
)
(1.23
)
0.66

PARENT & OTHER
 
 
 
 
 
 
 
 
 
 
 
SPECIAL ITEMS
 
 
 
 
 
 
 
 
 
 
 
Transmission business spin-merge expenses








0.03

0.03

(0.03
)
HCM implementation expenses








(0.01
)
(0.01
)
0.01

Total








0.02

0.02

(0.02
)
TOTAL SPECIAL ITEMS
(0.05
)
(0.06
)
(0.41
)
(0.09
)
(0.61
)
(0.04
)
(0.09
)
(1.07
)
(0.18
)
(1.37
)
0.76

 
 
 
 
 
 
 
 
 
 
 
 
 
2014
2013
 YTD

($ millions)
 1Q
 2Q
 3Q
 4Q
 YTD
 1Q
 2Q
 3Q
 4Q
 YTD
CHANGE

UTILITY
 

 

 

 

 

 

 

 

 

 

 

SPECIAL ITEMS
 
 
 
 
 
 
 
 
 
 
 
Transmission business spin-merge expenses





(6.3
)
(12.2
)
(10.1
)
20.0

(8.7
)
8.7

HCM implementation expenses
(2.3
)
(3.5
)
(0.3
)
(1.5
)
(7.6
)

(2.7
)
(5.2
)
(12.5
)
(20.3
)
12.7

Total
(2.3
)
(3.5
)
(0.3
)
(1.5
)
(7.6
)
(6.3
)
(14.9
)
(15.3
)
7.5

(29.0
)
21.4

ENTERGY WHOLESALE COMMODITIES
 
 
 
 
 
 
 
 
 
 
 
SPECIAL ITEMS
 
 
 
 
 
 
 
 
 
 
 
Decision to close VY
(5.9
)
(6.9
)
(73.7
)
(13.2
)
(99.7
)


(173.1
)
(31.8
)
(204.8
)
105.1

HCM implementation expenses
(0.7
)
(0.6
)
(0.3
)
(0.5
)
(2.1
)

(1.1
)
(2.1
)
(11.8
)
(15.0
)
12.9

Total
(6.6
)
(7.5
)
(74.0
)
(13.7
)
(101.8
)

(1.1
)
(175.2
)
(43.6
)
(219.8
)
118.0

PARENT & OTHER
 
 
 
 
 
 
 
 
 
 
 
SPECIAL ITEMS
 
 
 
 
 
 
 
 
 
 
 
Transmission business spin-merge expenses








5.5

5.5

(5.5
)
HCM implementation expenses








(1.8
)
(1.9
)
1.9

Total








3.7

3.6

(3.6
)
TOTAL SPECIAL ITEMS
(8.9
)
(11.0
)
(74.3
)
(15.2
)
(109.4
)
(6.3
)
(16.0
)
(190.5
)
(32.4
)
(245.2
)
135.8

Totals may not foot due to rounding.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 





FINANCIAL RESULTS
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
ENTERGY CORPORATION CONSOLIDATED ANNUAL SPECIAL ITEMS - BY INCOME STATEMENT LINE ITEM
Shown as Positive/(Negative) Impact on Earnings
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
2014
2013
 
(Pre-tax except for Income taxes, $ millions)
 1Q
 2Q
 3Q
 4Q
 YTD
 1Q
 2Q
 3Q
 4Q
 YTD
CHANGE

UTILITY SPECIAL ITEMS
 
 
 
 
 
 
 
 
 
 
 
Net revenue*








5.7

5.7

(5.7
)
Other operation and maintenance
(3.9
)
(5.6
)
(0.7
)
(2.4
)
(12.6
)
(6.6
)
(17.2
)
(18.8
)
(21.4
)
(64.0
)
51.4

Asset write-offs, impairments, and related charges








(9.4
)
(9.4
)
9.4

Taxes other than income taxes
(0.2
)
(0.3
)

(0.1
)
(0.6
)


(0.3
)
(0.8
)
(1.0
)
0.4

Income taxes
1.8

2.4

0.4

1.0

5.6

0.3

2.3

3.8

33.4

39.7

(34.1
)
Total
(2.3
)
(3.5
)
(0.3
)
(1.5
)
(7.6
)
(6.3
)
(14.9
)
(15.3
)
7.5

(29.0
)
21.4

ENTERGY WHOLESALE COMMODITIES SPECIAL ITEMS
 
 
 
 
 
 
 
 
 
Other operation and maintenance
(7.8
)
(9.6
)
(10.2
)
(19.1
)
(46.8
)

(1.8
)
(3.3
)
(32.0
)
(37.1
)
(9.7
)
Asset write-offs, impairments, and related charges
(2.3
)
(1.7
)
(103.0
)
(0.6
)
(107.5
)


(291.5
)
(37.8
)
(329.3
)
221.8

Taxes other than income taxes
(0.6
)
(0.8
)
(0.8
)
(1.4
)
(3.6
)


(0.1
)
(1.0
)
(1.1
)
(2.5
)
Income taxes
4.1

4.6

39.9

7.4

56.1


0.7

119.7

27.2

147.7

(91.7
)
Total
(6.6
)
(7.5
)
(74.0
)
(13.7
)
(101.8
)

(1.1
)
(175.2
)
(43.6
)
(219.8
)
118.0

PARENT & OTHER SPECIAL ITEMS
 
 
 
 
 
 
 
 
 
 
 
Other operation and maintenance








(0.2
)
(0.3
)
0.3

Asset write-offs, impairments, and related charges








(2.8
)
(2.8
)
2.8

Income taxes








6.7

6.7

(6.7
)
Total








3.7

3.6

(3.6
)
TOTAL SPECIAL ITEMS
(8.9
)
(11.0
)
(74.3
)
(15.2
)
(109.4
)
(6.3
)
(16.0
)
(190.5
)
(32.4
)
(245.2
)
135.8

*Operating revenue less fuel, fuel related expenses, purchased power and other regulatory charges (credits) – net
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 





FINANCIAL RESULTS
 
 
 
 
 
 
 
 
 
 
 
ENTERGY CORPORATION CONSOLIDATED ANNUAL RESULTS – GAAP TO NON-GAAP RECONCILIATION
 
 
 
 
 
 
 
($/share)
 2014

 2013

 2012

 2011

 2010

AS-REPORTED
 
 
 
 
 
Utility
4.60

4.64

5.30

6.20

4.33

Entergy Wholesale Commodities
1.62

0.24

0.23

2.74

2.38

Parent & Other
(1.00
)
(0.89
)
(0.77
)
(1.39
)
(0.05
)
CONSOLIDATED AS-REPORTED EARNINGS
5.22

3.99

4.76

7.55

6.66

LESS SPECIAL ITEMS
 
 
 
 
 
Utility
(0.04
)
(0.16
)
(0.21
)


Entergy Wholesale Commodities
(0.57
)
(1.23
)
(1.26
)

(0.54
)
Parent & Other

0.02


(0.07
)
0.10

TOTAL SPECIAL ITEMS
(0.61
)
(1.37
)
(1.47
)
(0.07
)
(0.44
)
OPERATIONAL
 
 
 
 
 
Utility
4.64

4.80

5.51

6.20

4.33

Entergy Wholesale Commodities
2.19

1.47

1.49

2.74

2.92

Parent & Other
(1.00
)
(0.91
)
(0.77
)
(1.32
)
(0.15
)
CONSOLIDATED OPERATIONAL EARNINGS
5.83

5.36

6.23

7.62

7.10

Weather Impact
0.07


(0.09
)
0.52

0.62

 
 
 
 
 
 
 






FINANCIAL RESULTS
 
 
 
 
 
 
 
 
 
 
 
ENTERGY CORPORATION CONSOLIDATED ANNUAL SPECIAL ITEMS - BY ITEM TYPE
 
 
 
Shown as Positive/(Negative) Impact on Earnings
 
 
 
 
 
 
 
 
 
 
 
($/share)
 2014

 2013

 2012

 2011

 2010

UTILITY SPECIAL ITEMS
 
 
 
 
 
Transmission business spin-merge expenses

(0.05
)
(0.21
)


HCM implementation expenses
(0.04
)
(0.11
)



Total
(0.04
)
(0.16
)
(0.21
)


ENTERGY WHOLESALE COMMODITIES SPECIAL ITEMS
 
 
 
 
 
Decision to close VY
(0.56
)
(1.15
)
(1.26
)


HCM implementation expenses
(0.01
)
(0.08
)



Non-utility nuclear spin-off expenses




(0.54
)
Total
(0.57
)
(1.23
)
(1.26
)

(0.54
)
PARENT & OTHER SPECIAL ITEMS
 
 
 
 
 
Transmission business spin-merge expenses

0.03


(0.07
)

HCM implementation expenses

(0.01
)



Non-utility nuclear spin-off expenses




0.10

Total

0.02


(0.07
)
0.10

TOTAL SPECIAL ITEMS
(0.61
)
(1.37
)
(1.47
)
(0.07
)
(0.44
)
 
 
 
 
 
 
($ millions)
2014

2013

2012

2011

2010

UTILITY SPECIAL ITEMS
 
 
 
 
 
Transmission business spin-merge expenses

(8.7
)
(37.1
)


HCM implementation expenses
(7.6
)
(20.3
)



Total
(7.6
)
(29.0
)
(37.1
)


ENTERGY WHOLESALE COMMODITIES SPECIAL ITEMS
 
 
 
 
 
Decision to close VY
(99.7
)
(204.8
)
(223.5
)


HCM implementation expenses
(2.1
)
(15.0
)



Non-utility nuclear spin-off expenses




(100.7
)
Total
(101.8
)
(219.8
)
(223.5
)

(100.7
)
PARENT & OTHER SPECIAL ITEMS
 
 
 
 
 
Transmission business spin-merge expenses

5.5

(1.0
)
(13.0
)

HCM implementation expenses

(1.9
)



Non-utility nuclear spin-off expenses




18.5

Total

3.6

(1.0
)
(13.0
)
18.5

TOTAL SPECIAL ITEMS
(109.4
)
(245.2
)
(261.6
)
(13.0
)
(82.2
)
 
 
 
 
 
 
 
 
 
 
 
 





FINANCIAL RESULTS
 
 
 
 
 
 
 
 
 
 
 
ENTERGY CORPORATION CONSOLIDATED ANNUAL SPECIAL ITEMS - BY INCOME STATEMENT LINE ITEM
 
 
Shown as Positive/(Negative) Impact on Earnings
 
 
 
 
 
 
 
 
 
 
 
(Pre-tax except for Income taxes, $ millions)
 2014

 2013

 2012

 2011

 2010

UTILITY SPECIAL ITEMS
 
 
 
 
 
  Net revenue*

5.7




  Other operation and maintenance
(12.6
)
(64.0
)
(38.2
)


  Asset write-offs, impairments, and related charges

(9.4
)



  Taxes other than income taxes
(0.6
)
(1.0
)



  Income taxes
5.6

39.7

1.0



Total
(7.6
)
(29.0
)
(37.1
)


ENTERGY WHOLESALE COMMODITIES SPECIAL ITEMS
 
 
 
 
 
  Other operation and maintenance
(46.8
)
(37.1
)


(116.5
)
  Asset write-offs, impairments, and related charges
(107.5
)
(329.3
)
(355.5
)

 
  Taxes other than income taxes
(3.6
)
(1.1
)
 

(0.2
)
  Depreciation and amortization




(2.9
)
  Interest expense




(43.4
)
  Income taxes
56.1

147.7

132.1


62.4

Total
(101.8
)
(219.8
)
(223.5
)

(100.7
)
PARENT & OTHER SPECIAL ITEMS
 
 
 
 
 
  Other operation and maintenance

(0.3
)
(1.0
)
(13.0
)
(0.1
)
  Asset write-offs, impairments, and related charges

(2.8
)



  Income taxes

6.7



18.6

Total

3.6

(1.0
)
(13.0
)
18.5

TOTAL SPECIAL ITEMS
(109.4
)
(245.2
)
(261.6
)
(13.0
)
(82.2
)
*Operating revenue less fuel, fuel related expenses, purchased power and other regulatory charges (credits) – net
 
 
Totals may not foot due to rounding.
 
 
 
 
 
 
 
 
 
 
 





FINANCIAL RESULTS
 
 
 
 
 
 
 
 
 
 
 
CONSOLIDATED STATEMENTS OF INCOME (unaudited)
 
 
 
 
 
 
 
 
 
 
 
In thousands, except share data, for the years ended December 31,
 2014

 2013

 2012

 2011

 2010

OPERATING REVENUES:
 
 
 
 
 
Electric
 $ 9,591,902

 $ 8,942,360

 $ 7,870,649

 $ 8,673,517

 $ 8,740,637

Natural gas
          181,794

          154,353

          130,836

          165,819

          197,658

Competitive businesses
       2,721,225

       2,294,234

       2,300,594

       2,389,737

       2,549,282

     Total
     12,494,921

     11,390,947

     10,302,079

     11,229,073

     11,487,577

OPERATING EXPENSES:
 
 
 
 
 
Operating and maintenance:
 
 
 
 
 
  Fuel, fuel-related expenses, and gas purchased for resale
       2,632,558

       2,445,818

       2,036,835

       2,492,714

       2,518,582

  Purchased power
       1,915,414

       1,554,332

       1,255,800

       1,564,967

       1,659,416

  Nuclear refueling outage expenses
          267,679

          256,801

          245,600

          255,618

          256,123

  Other operation and maintenance
       3,310,536

       3,331,934

       3,045,392

       2,867,758

       2,969,402

Asset write-offs, impairments, and related charges
          179,752

          341,537

          355,524



Decommissioning
          272,621

          242,104

          184,760

          190,595

          211,736

Taxes other than income taxes
          604,606

          600,350

          557,298

          536,026

          534,299

Depreciation and amortization
       1,318,638

       1,261,044

       1,144,585

       1,102,202

       1,069,894

Other regulatory charges (credits) – net
           (13,772)

            45,597

          175,104

          205,959

            44,921

     Total
     10,488,032

     10,079,517

       9,000,898

       9,215,839

       9,264,373

Gain on sale of business

43,569



44,173

OPERATING INCOME
       2,006,889

       1,354,999

       1,301,181

       2,013,234

       2,267,377

OTHER INCOME (DEDUCTIONS):
 
 
 
 
 
Allowance for equity funds used during construction
            64,802

            66,053

            92,759

            84,305

            59,381

Interest and investment income
          147,686

          199,300

          127,776

          128,994

          184,077

Miscellaneous – net
           (42,016)

           (59,762)

           (53,214)

           (59,271)

           (48,124)

     Total
          170,472

          205,591

          167,321

          154,028

          195,334

INTEREST EXPENSE:
 
 
 
 
 
Interest expense
          661,083

          629,537

          606,596

          551,521

          610,146

Allowance for borrowed funds used during construction
           (33,576)

           (25,500)

           (37,312)

           (37,894)

           (34,979)

     Total
          627,507

          604,037

          569,284

          513,627

          575,167

INCOME BEFORE INCOME TAXES
       1,549,854

          956,553

          899,218

       1,653,635

       1,887,544

Income taxes
          589,597

          225,981

            30,855

          286,263

          617,239

CONSOLIDATED NET INCOME
          960,257

          730,572

          868,363

       1,367,372

       1,270,305

Preferred dividend requirements of subsidiaries
            19,536

            18,670

            21,690

            20,933

            20,063

NET INCOME ATTRIBUTABLE TO ENTERGY CORPORATION
 $ 940,721

 $ 711,902

 $ 846,673

 $ 1,346,439

 $ 1,250,242

Basic earnings per average common share
 $5.24

 $3.99

 $4.77

 $7.59

 $6.72

Diluted earnings per average common share
 $5.22

 $3.99

 $4.76

 $7.55

 $6.66

Average number of common shares outstanding:
 
 
 
 
 
  Basic
   179,506,151

   178,211,192

   177,324,813

   177,430,208

   186,010,452

  Diluted
   180,296,885

   178,570,400

   177,737,565

   178,370,695

   187,814,235

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






FINANCIAL RESULTS
 
 
 
 
 
 
 
 
 
2014 CONSOLIDATING INCOME STATEMENT (unaudited)
 
 
 
 
 
 
 
 
 
 
 
 ENTERGY

 
 
 
 
 WHOLESALE

 
 
In thousands, except share data, for the year ended December 31, 2014.
 UTILITY

 COMMODITIES

 PARENT & OTHER

 CONSOLIDATED
OPERATING REVENUES:
 

 

 

 
Electric
 $ 9,592,028

$

 $ (126)

 $ 9,591,902
Natural gas
                   181,794



                   181,794
Competitive businesses

                2,719,404

                       1,821

                2,721,225
     Total
                9,773,822

                2,719,404

                       1,695

              12,494,921
OPERATING EXPENSES:
 
 
 
 
Operating and maintenance:
 
 
 
 
  Fuel, fuel-related expenses, and gas purchased for resale
                2,219,637

                   413,087

                        (166)

                2,632,558
  Purchased power
                1,833,267

                     82,105

                            42

                1,915,414
  Nuclear refueling outage expenses
                   118,358

                   149,321


                   267,679
  Other operation and maintenance
                2,276,263

                1,023,018

11,255

                3,310,536
Asset write-offs, impairments, and related charges
                     72,225

                   107,527


                   179,752
Decommissioning
                   131,110

                   141,511


                   272,621
Taxes other than income taxes
                   472,729

                   130,729

                       1,148

                   604,606
Depreciation and amortization
                1,039,012

                   275,924

                       3,702

                1,318,638
Other regulatory charges (credits) - net
                   (13,772)



                   (13,772)
     Total
                8,148,829

                2,323,222

                     15,981

              10,488,032
OPERATING INCOME
                1,624,993

                   396,182

                   (14,286)

                2,006,889
OTHER INCOME (DEDUCTIONS):
 
 
 
 
Allowance for equity funds used during construction
                     64,802



                     64,802
Interest and investment income
                   171,217

                   113,959

                 (137,490)

                   147,686
Miscellaneous – net
                   (10,639)

                   (21,986)

                     (9,391)

                   (42,016)
     Total
                   225,380

                     91,973

                 (146,881)

                   170,472
INTEREST EXPENSE:
 
 
 
 
Interest expense
                   565,305

                     16,646

                     79,132

                   661,083
Allowance for borrowed funds used during construction
                   (33,576)



                   (33,576)
     Total
                   531,729

                     16,646

                     79,132

                   627,507
INCOME BEFORE INCOME TAXES
                1,318,644

                   471,509

                 (240,299)

                1,549,854
Income taxes
                   472,148

                   176,988

                   (59,539)

                   589,597
CONSOLIDATED NET INCOME
                   846,496

                   294,521

                 (180,760)

                   960,257
Preferred dividend requirements of subsidiaries
                     17,348

                       2,188


                     19,536
NET INCOME ATTRIBUTABLE TO ENTERGY CORPORATION
 $ 829,148

 $ 292,333

 $ (180,760)

 $ 940,721
Basic earnings per average common share
 $4.62

 $1.63

 $ (1.01)

 $5.24
Diluted earnings per average common share
 $4.60

 $1.62

 $ (1.00)

 $5.22
Totals may not foot due to rounding.
 
 
 
 
 
 
 
 
 
 
 
 
 
 





FINANCIAL RESULTS
 
 
 
 
 
 
 
 
 
 
 
CONSOLIDATED BALANCE SHEETS (unaudited)
 
 
 
 
 
 
 
 
 
 
 
In thousands, as of December 31,
 2014

 2013

 2012

 2011

 2010

ASSETS
 
 
 
 
 
CURRENT ASSETS:
 
 
 
 
 
Cash and cash equivalents:
 
 
 
 
 
  Cash
 $ 131,327

 $ 129,979

 $ 112,992

 $ 81,468

 $ 76,290

  Temporary cash investments
1,290,699

609,147

419,577

612,970

1,218,182

     Total cash and cash equivalents
1,422,026

739,126

532,569

694,438

1,294,472

Securitization recovery trust account


46,040

50,304

43,044

Accounts receivable:
 
 
 
 
 
  Customer
596,917

670,641

568,871

568,558

602,796

  Allowance for doubtful accounts
(35,663
)
(34,311
)
(31,956
)
(31,159
)
(31,777
)
  Other
220,342

195,028

161,408

166,186

161,662

  Accrued unbilled revenues
321,659

340,828

303,392

298,283

302,901

     Total accounts receivable
1,103,255

1,172,186

1,001,715

1,001,868

1,035,582

Deferred fuel costs
155,140

116,379

150,363

209,776

64,659

Accumulated deferred income taxes
27,783

175,073

306,902

9,856

8,472

Fuel inventory – at average cost
205,434

208,958

213,831

202,132

207,520

Materials and supplies – at average cost
918,584

915,006

928,530

894,756

866,908

Deferred nuclear refueling outage costs
214,188

192,474

243,374

231,031

218,423

System agreement cost equalization


16,880

36,800

52,160

Prepaid taxes




301,807

Prepayments and other
343,223

410,489

242,922

291,742

246,036

     Total
4,389,633

3,929,691

3,683,126

3,622,703

4,339,083

OTHER PROPERTY AND INVESTMENTS:
 
 
 
 
 
Investment in affiliates – at equity
36,234

40,350

46,738

44,876

40,697

Decommissioning trust funds
5,370,932

4,903,144

4,190,108

3,788,031

3,595,716

Non-utility property – at cost (less accumulated depreciation)
213,791

199,375

256,039

260,436

257,847

Other
405,169

210,616

436,234

416,423

405,946

     Total
6,026,126

5,353,485

4,929,119

4,509,766

4,300,206

PROPERTY, PLANT AND EQUIPMENT:
 
 
 
 
 
Electric
44,881,419

42,935,712

41,944,567

39,385,524

37,153,061

Property under capital lease
945,784

941,299

935,199

809,449

800,078

Natural gas
377,565

366,365

353,492

343,550

330,608

Construction work in progress
1,425,981

1,514,857

1,365,699

1,779,723

1,661,560

Nuclear fuel
1,542,055

1,566,904

1,598,430

1,546,167

1,377,962

     Total property, plant and equipment
49,172,804

47,325,137

46,197,387

43,864,413

41,323,269

Less – accumulated depreciation and amortization
20,449,858

19,443,493

18,898,842

18,255,128

17,474,914

     Property, plant and equipment – net
28,722,946

27,881,644

27,298,545

25,609,285

23,848,355

DEFERRED DEBITS AND OTHER ASSETS:
 
 
 
 
 
Regulatory assets:
 
 
 
 
 
  Regulatory asset for income taxes - net
836,064

849,718

742,030

799,006

845,725

  Other regulatory assets (includes securitization property of
 
 
 
 
 
     $724,839 as of December 31, 2014, $822,218 as
 
 
 
 
 
     of December 31, 2013, $914,751 as of December 31, 2012,
 
 
 
 
 
     $1,009,103 as of December 31, 2011, and
 
 
 
 
 
     $882,346 as of December 31, 2010)
4,968,553

3,893,363

5,025,912

4,636,871

3,838,237

  Deferred fuel costs
238,102

172,202

172,202

172,202

172,202

Goodwill
377,172

377,172

377,172

377,172

377,172

Accumulated deferred income taxes
48,351

62,011

37,748

19,003

54,523

Other
920,907

887,160

936,648

955,691

909,773

     Total
7,389,149

6,241,626

7,291,712

6,959,945

6,197,632

TOTAL ASSETS
 $ 46,527,854

 $ 43,406,446

 $ 43,202,502

 $ 40,701,699

 $ 38,685,276

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





FINANCIAL RESULTS
 
 
 
 
 
 
 
 
 
 
 
CONSOLIDATED BALANCE SHEETS (unaudited)
 
 
 
 
 
 
 
 
 
 
 
In thousands, as of December 31,
 2014

 2013

 2012

 2011

 2010

LIABILITIES AND EQUITY
 
 
 
 
 
CURRENT LIABILITIES:
 
 
 
 
 
Currently maturing long-term debt
 $ 899,375

 $ 457,095

 $ 718,516

 $ 2,192,733

 $ 299,548

Notes payable and commercial paper
598,407

1,046,887

796,002

108,331

154,135

Accounts payable
1,166,431

1,173,313

1,217,180

1,069,096

1,181,099

Customer deposits
412,166

370,997

359,078

351,741

335,058

Taxes accrued
128,108

191,093

333,719

278,235


Accumulated deferred income taxes
38,039

28,307

13,109

99,929

49,307

Interest accrued
206,010

180,997

184,664

183,512

217,685

Deferred fuel costs
91,602

57,631

96,439

255,839

166,409

Obligations under capital leases
2,508

2,323

3,880

3,631

3,388

Pension and other postretirement liabilities
57,994

67,419

95,900

44,031

39,862

System agreement cost equalization


25,848

80,090

52,160

Other
248,251

484,510

261,986

283,531

277,598

     Total
3,848,891

4,060,572

4,106,321

4,950,699

2,776,249

 
 
 
 
 
 
NON-CURRENT LIABILITIES:
 
 
 
 
 
Accumulated deferred income taxes and taxes accrued
9,133,161

8,724,635

8,311,756

8,096,452

8,573,646

Accumulated deferred investment tax credits
247,521

263,765

273,696

284,747

292,330

Obligations under capital leases
29,710

32,218

34,541

38,421

42,078

Other regulatory liabilities
1,383,609

1,295,955

898,614

728,193

539,026

Decommissioning and asset retirement cost liabilities
4,458,296

3,933,416

3,513,634

3,296,570

3,148,479

Accumulated provisions
418,128

115,139

362,226

385,512

395,250

Pension and other postretirement liabilities
3,638,295

2,320,704

3,725,886

3,133,657

2,175,364

Long-term debt (includes securitization bonds
 
 
 
 
 
  of $784,862 as of December 31, 2014, $883,013 as of
 
 
 
 
 
  December 31, 2013, $973,480 as of December 31, 2012,
 
 
 
 
 
  $1,070,556 as of December 31, 2011, and
 
 
 
 
 
  $931,131 as of December 31, 2010)
12,500,109

12,139,149

11,920,318

10,043,713

11,317,157

Other
557,649

583,667

577,910

501,954

618,559

     Total
32,366,478

29,408,648

29,618,581

26,509,219

27,101,889

 
 
 
 
 
 
Commitments and Contingencies
 
 
 
 
 
 
 
 
 
 
 
Subsidiaries' preferred stock without sinking fund
210,760

210,760

186,511

186,511

216,738

 
 
 
 
 
 
EQUITY:
 
 
 
 
 
Common shareholders' equity:
 
 
 
 
 
Common stock, $.01 par value, authorized 500,000,000
 
 
 
 
 
  shares; issued 254,752,788 shares in 2014, 2013, 2012,
 
 
 
 
 
  2011, and 2010
2,548

2,548

2,548

2,548

2,548

Paid-in capital
5,375,353

5,368,131

5,357,852

5,360,682

5,367,474

Retained earnings
10,169,657

9,825,053

9,704,591

9,446,960

8,689,401

Accumulated other comprehensive loss
(42,307
)
(29,324
)
(293,083
)
(168,452
)
(38,212
)
Less – treasury stock, at cost (75,512,079 shares in 2014;
 
 
 
 
 
  76,381,936 shares in 2013; 76,945,239 shares in 2012,
 
 
 
 
 
  78,396,988 shares in 2011; and 76,006,920 shares in 2010)
5,497,526

5,533,942

5,574,819

5,680,468

5,524,811

     Total common shareholders' equity
10,007,725

9,632,466

9,197,089

8,961,270

8,496,400

Subsidiaries' preferred stock without sinking fund
94,000

94,000

94,000

94,000

94,000

     Total
10,101,725

9,726,466

9,291,089

9,055,270

8,590,400

 
 
 
 
 
 
TOTAL LIABILITIES AND EQUITY
 $ 46,527,854

 $ 43,406,446

 $ 43,202,502

 $ 40,701,699

 $ 38,685,276

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







FINANCIAL RESULTS
 
 
 
 
 
 
 
 
 
2014 CONSOLIDATING BALANCE SHEET (unaudited)
 
 
 
 
 
 
 ENTERGY

 
 
 
 
 WHOLESALE

 
 
In thousands, as of December 31, 2014.
 UTILITY

COMMODITIES

PARENT & OTHER

CONSOLIDATED

ASSETS
 

 

 

 

CURRENT ASSETS:
 

   

 

 

Cash and cash equivalents:
 
 
 
 
    Cash
 $ 109,253

 $ 17,768

$
4,306

 $ 131,327

  Temporary cash investments
864,162

414,931

11,606

1,290,699

      Total cash and cash equivalents
973,415

432,699

15,912

1,422,026

Notes receivable

521,183

(521,183
)

Accounts receivable:
 
 
 
 
    Customer
473,695

123,222


596,917

    Allowance for doubtful accounts
(35,663
)


(35,663
)
    Associated companies
28,475

1,806

(30,281
)

    Other
198,525

10,502

11,315

220,342

    Accrued unbilled revenues
321,659



321,659

     Total accounts receivable
986,691

135,530

(18,966
)
1,103,255

Deferred fuel costs
155,140



155,140

Accumulated deferred income taxes
107,482

60,214

(139,913
)
27,783

Fuel inventory – at average cost
193,710

11,724


205,434

Materials and supplies – at average cost
602,656

315,928


918,584

Deferred nuclear refueling outage costs
86,753

127,435


214,188

Prepayments and other
155,219

192,788

(4,784
)
343,223

      Total
3,261,066

1,797,501

(668,934
)
4,389,633

OTHER PROPERTY AND INVESTMENTS:
 
 
 
 
Investment in affiliates – at equity
1,390,786

36,122

(1,390,674
)
36,234

Decommissioning trust funds
2,471,082

2,899,850


5,370,932

Non-utility property – at cost (less accumulated depreciation)
201,618

7,912

4,261

213,791

Other
396,102

9,067


405,169

      Total
4,459,588

2,952,951

(1,386,413
)
6,026,126

PROPERTY, PLANT AND EQUIPMENT:
 
 
 
 
Electric
39,845,364

5,032,653

3,402

44,881,419

Property under capital lease
945,784



945,784

Natural gas
377,565



377,565

Construction work in progress
970,629

455,063

289

1,425,981

Nuclear fuel
839,694

702,361


1,542,055

   Total property, plant and equipment
42,979,036

6,190,077

3,691

49,172,804

Less – accumulated depreciation and amortization
19,007,189

1,442,465

204

20,449,858

   Property, plant and equipment – net
23,971,847

4,747,612

3,487

28,722,946

DEFERRED DEBITS AND OTHER ASSETS:
 
 
 
 
Regulatory assets:
 
 
 
 
   Regulatory asset for income taxes - net
836,064



836,064

   Other regulatory assets (includes securitization property of
 
 
 
 
     $724,839 as of December 31, 2014)
4,968,553



4,968,553

   Deferred fuel costs
238,102



238,102

Goodwill
374,099

3,073


377,172

Accumulated deferred income taxes
9,804

36,722

1,825

48,351

Other
176,186

741,641

3,080

920,907

      Total
6,602,808

781,436

4,905

7,389,149

TOTAL ASSETS
 $ 38,295,309

 $ 10,279,500

 $ (2,046,955)

 $ 46,527,854

Totals may not foot due to rounding.
 
 
 
 






FINANCIAL RESULTS
 
 
 
 
 
 
 
 
 
2014 CONSOLIDATING BALANCE SHEET (unaudited)
 
 
 
 
 
 
 ENTERGY

 
 
 
 
 WHOLESALE

 
 
In thousands, as of December 31, 2014.
 UTILITY

 COMMODITIES

 PARENT & OTHER

 CONSOLIDATED

LIABILITIES AND EQUITY
 

 

 

 

CURRENT LIABILITIES:
 
 
 
 
Currently maturing long-term debt
 $ 327,790

 $ 21,585

 $ 550,000

 $ 899,375

Notes payable and commercial paper:
 
 
 
 
  Associated companies

238,196

(238,196
)

  Other
114,417


483,990

598,407

Accounts payable:
 
 
 
 
  Associated companies
19,617

19,706

(39,323
)

  Other
889,763

276,336

332

1,166,431

Customer deposits
412,166



412,166

Taxes accrued
88,681

19,540

19,887

128,108

Accumulated deferred income taxes
20,653


17,386

38,039

Interest accrued
181,359

101

24,550

206,010

Deferred fuel costs
91,602



91,602

Obligations under capital leases
2,508



2,508

Pension and other postretirement liabilities
47,269

10,725


57,994

Other
148,473

97,439

2,339

248,251

     Total
2,344,298

683,628

820,965

3,848,891

 
 
 
 
 
NON-CURRENT LIABILITIES:
 
 
 
 
Accumulated deferred income taxes and taxes accrued
7,780,487

1,264,524

88,150

9,133,161

Accumulated deferred investment tax credits
247,521



247,521

Obligations under capital leases
29,710



29,710

Other regulatory liabilities
1,383,609



1,383,609

Decommissioning and asset retirement cost liabilities
2,540,529

1,917,767


4,458,296

Accumulated provisions
413,842

4,286


418,128

Pension and other postretirement liabilities
2,767,800

870,495


3,638,295

Long-term debt (includes securitization bonds
 
 
 
 
  of $784,862 as of December 31, 2014)
10,797,389

58,053

1,644,667

12,500,109

Other
803,136

338,973

(584,460
)
557,649

     Total
26,764,023

4,454,098

1,148,357

32,366,478

 
 
 
 
 
Commitments and Contingencies
 
 
 
 
 
 
 
 
 
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 2014
2,161,268

201,104

(2,359,824
)
2,548

Paid-in capital
2,458,397

1,676,973

1,239,983

5,375,353

Retained earnings
4,572,383

3,116,184

2,481,090

10,169,657

Accumulated other comprehensive income (loss)
(165,571
)
123,264


(42,307
)
Less – treasury stock, at cost (75,512,079 shares in 2014)
120,000


5,377,526

5,497,526

     Total common shareholders' equity
8,906,477

5,117,525

(4,016,277
)
10,007,725

Subsidiaries' preferred stock without sinking fund
94,000



94,000

     Total
9,000,477

5,117,525

(4,016,277
)
10,101,725

 
 
 
 
 
TOTAL LIABILITIES AND EQUITY
 $ 38,295,309

 $ 10,279,500

 $ (2,046,955)

 $ 46,527,854

Totals may not foot due to rounding.
 
 
 
 
 
 
 
 
 
 
 
 
 
 





FINANCIAL RESULTS
 
 
 
 
 
 
 
 
 
 
 
CONSOLIDATED STATEMENTS OF CASH FLOW (unaudited)
 
 
 
 
 
 
 
 
 
 
 
In thousands, for the years ended December 31,
 2014

 2013

 2012

 2011

 2010

OPERATING ACTIVITIES:
 
 
 
 
 
Consolidated net income
 $ 960,257

 $ 730,572

 $ 868,363

 $ 1,367,372

 $ 1,270,305

Adjustments to reconcile consolidated net income
 
 
 
 
 
  to net cash flow provided by operating activities:
 
 
 
 
 
Depreciation, amortization, and decommissioning, including nuclear fuel amortization
2,127,892

2,012,076

1,771,649

1,745,455

1,705,331

Deferred income taxes, investment tax credits, and non-current taxes accrued
596,935

311,789

(26,479
)
(280,029
)
718,987

Asset write-offs, impairments, and related charges
123,527

341,537

355,524



Gain on sale of business

(43,569
)


(44,173
)
Changes in working capital:
 
 
 
 
 
  Receivables
98,493

(180,648
)
(14,202
)
28,091

(99,640
)
  Fuel inventory
3,524

4,873

(11,604
)
5,393

(10,665
)
  Accounts payable
(12,996
)
94,436

(6,779
)
(131,970
)
216,635

  Prepaid taxes and taxes accrued
(62,985
)
(142,626
)
55,484

580,042

(116,988
)
  Interest accrued
25,013

(3,667
)
1,152

(34,172
)
17,651

  Deferred fuel costs
(70,691
)
(4,824
)
(99,987
)
(55,686
)
8,909

  Other working capital accounts
112,390

(66,330
)
(151,989
)
41,875

(160,326
)
Changes in provisions for estimated losses
301,871

(248,205
)
(24,808
)
(11,086
)
265,284

Changes in other regulatory assets
(1,061,537
)
1,105,622

(398,428
)
(673,244
)
339,408

Changes in other regulatory liabilities
87,654

397,341

170,421

189,167


Changes in pensions and other postretirement liabilities
1,308,166

(1,433,663
)
644,099

962,461

(80,844
)
Other
(647,952
)
314,505

(192,131
)
(604,852
)
(103,793
)
     Net cash flow provided by operating activities
3,889,561

3,189,219

2,940,285

3,128,817

3,926,081

INVESTING ACTIVITIES:
 
 
 
 
 
Construction/capital expenditures
(2,119,191
)
(2,287,593
)
(2,674,650
)
(2,040,027
)
(1,974,286
)
Allowance for equity funds used during construction
68,375

69,689

96,131

86,252

59,381

Nuclear fuel purchases
(537,548
)
(517,825
)
(557,960
)
(641,493
)
(407,711
)
Payment for purchase of plant

(17,300
)
(456,356
)
(646,137
)

Proceeds from sale of assets and businesses
10,100

147,922


6,531

228,171

Insurance proceeds received for property damages
40,670




7,894

Changes in securitization account
1,511

155

4,265

(7,260
)
(29,945
)
NYPA value sharing payment
(72,000
)
(71,736
)
(72,000
)
(72,000
)
(72,000
)
Payments to storm reserve escrow account
(276,057
)
(7,716
)
(8,957
)
(6,425
)
(296,614
)
Receipts from storm reserve escrow account

260,279

27,884


9,925

Decrease (increase) in other investments
46,983

(82,955
)
15,175

(11,623
)
24,956

Litigation proceeds for reimbursement of spent nuclear fuel storage costs

21,034

109,105



Proceeds from nuclear decommissioning trust fund sales
1,872,115

2,031,552

2,074,055

1,360,346

2,606,383

Investment in nuclear decommissioning trust funds
(1,989,446
)
(2,147,099
)
(2,196,489
)
(1,475,017
)
(2,730,377
)
     Net cash flow used in investing activities
(2,954,488
)
(2,601,593
)
(3,639,797
)
(3,446,853
)
(2,574,223
)
FINANCING ACTIVITIES:
 
 
 
 
 
Proceeds from the issuance of:
 
 
 
 
 
  Long-term debt
3,100,069

3,746,016

3,478,361

2,990,881

3,870,694

  Preferred stock of subsidiary

24,249




  Mandatorily redeemable preferred membership units of subsidiary


51,000



  Common stock and treasury stock
194,866

24,527

62,886

46,185

51,163

Retirement of long-term debt
(2,323,313
)
(3,814,666
)
(3,130,233
)
(2,437,372
)
(4,178,127
)
Repurchase of common stock
(183,271
)


(234,632
)
(878,576
)
Redemption of subsidiary common and preferred stock



(30,308
)

Changes in credit borrowings and commercial paper – net
(448,475
)
250,889

687,675

(6,501
)
(8,512
)
Other
23,579





Dividends paid:
 
 
 
 
 
  Common stock
(596,117
)
(593,037
)
(589,209
)
(589,605
)
(603,854
)
  Preferred stock
(19,511
)
(18,802
)
(22,329
)
(20,933
)
(20,063
)
     Net cash flow provided by (used in) financing activities
(252,173
)
(380,824
)
538,151

(282,285
)
(1,767,275
)





Effect of exchange rates on cash and cash equivalents

(245
)
(508
)
287

338

Net increase (decrease) in cash and cash equivalents
682,900

206,557

(161,869
)
(600,034
)
(415,079
)
Cash and cash equivalents at beginning of period
739,126

532,569

694,438

1,294,472

1,709,551

Cash and cash equivalents at end of period
 $ 1,422,026

 $ 739,126

 $ 532,569

 $ 694,438

 $ 1,294,472

 
 
 
 
 
 
 
 
 
 
 
 





FINANCIAL RESULTS
 
 
 
 
 
 
 
 
 
 
 
CONSOLIDATED STATEMENTS OF CASH FLOW (unaudited)
 
 
 
 
 
 
$ thousands, for the years ended December 31,
2,014

2,013

2,012

2,011

2,010

SUPPLEMENTAL DISCLOSURE OF
 
 
 
 
 
CASH FLOW INFORMATION:
 
 
 
 
 
Cash paid (received) during the period for:
 
 
 
 
 
Interest – net of amount capitalized
611,376

570,212

546,125

532,271

534,004

Income taxes
77,799

127,735

49,214

(2,042
)
32,144




CASH FLOW INFORMATION BY BUSINESS
 
 

 
 
 
 
 
 
 ENTERGY

 
 
 
 
 
WHOLESALE

 PARENT &

 
For the years ended December 31, 2014, 2013, 2012, 2011 and 2010.
 
 UTILITY

 COMMODITIES

 OTHER

CONSOLIDATED

($ thousands)
 
 

 

 

 

2014
 
 
 
 
 
Net cash flow provided by operating activities
 
3,318,660

1,034,278

(463,377
)
3,889,561

Net cash flow provided by (used in) investing activities
 
(2,635,690
)
(612,227
)
293,429

(2,954,488
)
Net cash flow provided by (used in) financing activities
 
(260,772
)
(165,840
)
174,440

(252,173
)
 
 
 
 
 
 
2013
 
 
 
 
 
Net cash flow provided by operating activities
 
2,208,089

730,011

251,118

3,189,219

Net cash flow provided by (used in) investing activities
 
(1,989,855
)
(611,689
)
(51
)
(2,601,593
)
Net cash flow provided by (used in) financing activities
 
(47,150
)
(82,542
)
(251,132
)
(380,824
)
 
 
 
 
 
 
2012
 
 
 
 
 
Net cash flow provided by (used in) operating activities
 
2,354,454

675,779

(89,948
)
2,940,285

Net cash flow provided by (used in) investing activities
 
(3,070,785
)
(563,996
)
(5,016
)
(3,639,797
)
Net cash flow provided by (used in) financing activities
 
736,832

(292,860
)
94,179

538,151

 
 
 
 
 
 
2011
 
 
 
 
 
Net cash flow provided by operating activities
 
2,099,569

756,499

272,749

3,128,817

Net cash flow provided by (used in) investing activities
 
(2,346,218
)
(1,262,664
)
162,029

(3,446,853
)
Net cash flow provided by (used in) financing activities
 
(215,304
)
374,484

(441,465
)
(282,285
)
 
 
 
 
 
 
2010
 
 
 
 
 
Net cash flow provided by operating activities
 
2,941,596

629,787

354,698

3,926,081

Net cash flow provided by (used in) investing activities
 
(2,500,139
)
(399,439
)
325,355

(2,574,223
)
Net cash flow provided by (used in) financing activities
 
(859,141
)
(230,203
)
(677,930
)
(1,767,275
)
Totals may not foot due to rounding.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 





FINANCIAL RESULTS
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY (unaudited)
 
 
 
 
 
 
 
 
 
 
 
 
($ thousands)
 
Common Shareholders’ Equity
 
 
Subsidiaries’ Preferred Stock
Common Stock
Treasury Stock
Paid-in Capital
Retained Earnings
Accumulated Other Comprehensive Income (Loss)
Total
Balance at December 31, 2009
94,000

2,548

(4,727,167
)
5,370,042

8,043,122

(75,185
)
8,707,360

 
 
 
 
 
 
 
 
Consolidated net income (a)
20,063




1,250,242


1,270,305

Other comprehensive income





36,973

36,973

Common stock repurchases


(878,576
)



(878,576
)
Common stock issuances related to stock plans


80,932

(2,568
)


78,364

Common stock dividends declared




(603,963
)

(603,963
)
Preferred dividend requirements of subsidiaries (a)
(20,063
)





(20,063
)
 
 
 
 
 
 
 
 
Balance at December 31, 2010
94,000

2,548

(5,524,811
)
5,367,474

8,689,401

(38,212
)
8,590,400

 
 
 
 
 
 
 
 
Consolidated net income (a)
20,933




1,346,439


1,367,372

Other comprehensive loss





(130,240
)
(130,240
)
Common stock repurchases


(234,632
)



(234,632
)
Common stock issuances related to stock plans


78,975

(6,792
)


72,183

Common stock dividends declared




(588,880
)

(588,880
)
Preferred dividend requirements of subsidiaries (a)
(20,933
)





(20,933
)
 
 
 
 
 
 
 
 
Balance at December 31, 2011
94,000

2,548

(5,680,468
)
5,360,682

9,446,960

(168,452
)
9,055,270

 
 
 
 
 
 
 
 
Consolidated net income (a)
21,690




846,673


868,363

Other comprehensive loss





(124,631
)
(124,631
)
Common stock issuances related to stock plans


105,649

(2,830
)


102,819

Common stock dividends declared




(589,042
)

(589,042
)
Preferred dividend requirements of subsidiaries (a)
(21,690
)





(21,690
)
 
 
 
 
 
 
 
 
Balance at December 31, 2012
94,000

2,548

(5,574,819
)
5,357,852

9,704,591

(293,083
)
9,291,089

 
 
 
 
 
 
 
 
Consolidated net income (a)
18,670




711,902


730,572

Other comprehensive income





263,759

263,759

Common stock issuances related to stock plans


40,877

10,279



51,156

Common stock dividends declared




(591,440
)

(591,440
)
Preferred dividend requirements of subsidiaries (a)
(18,670
)





(18,670
)
 
 
 
 
 
 
 
 
Balance at December 31, 2013
94,000

2,548

(5,533,942
)
5,368,131

9,825,053

(29,324
)
9,726,466

 
 
 
 
 
 
 
 
Consolidated net income (a)
19,536




940,721


960,257

Other comprehensive income





(12,983
)
(12,983
)
Common stock repurchases


(183,271
)



(183,271
)
Common stock issuances related to stock plans


219,687

7,222



226,909

Common stock dividends declared




(596,117
)

(596,117
)
Preferred dividend requirements of subsidiaries (a)
(19,536
)





(19,536
)
 
 
 
 
 
 
 
 
Balance at December 31, 2014
94,000

2,548

(5,497,526
)
5,375,353

10,169,657

(42,307
)
10,101,725

 
 
 
 
 
 
 
 
Certain prior year data has been reclassified to conform with current year presentation.
(a) Consolidated net income and preferred dividend requirements of subsidiaries for 2014, 2013, 2012, 2011, and 2010 include $12.9 million, $12.0 million, $15.0 million, $13.3 million, and $13.3 million respectively, of preferred dividends on subsidiaries’ preferred stock without sinking fund that is not presented as equity.





FINANCIAL RESULTS
 
 
 
 
 
 
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (unaudited)
 
 
 
 
 
 
 
In thousands, for the years ended December 31,
2014

2013

2012

2011

2010

NET INCOME
$
960,257

$
730,572

$
868,363

$
1,367,372

$
1,270,305

Other comprehensive income (loss)
 
 
 
 
 
   Cash flow hedges net unrealized gain (loss)
 
 
 
 
 
     (net of tax expense (benefit) of $96,141, ($87,940), ($55,750), $34,411, and ($7,088)
 
 
 
 
 
     for 2014 to 2010, respectively)
179,895

(161,682
)
(97,591
)
71,239

(11,685
)
   Pension and other postretirement liabilities
 
 
 
 
 
     (net of tax expense (benefit) of ($152,763), $220,899, ($61,223), ($131,198), and ($14,387)
 
 
 
 
     for 2014 to 2010, respectively)
(281,566
)
302,489

(91,157
)
(223,090
)
(8,527
)
   Net unrealized investment gains
 
 
 
 
 
     (net of tax expense of $66,594, $118,878, $61,104, $19,368, and $51,130
 
 
 
 
 
     for 2014 to 2010, respectively)
89,439

122,709

63,609

21,254

57,523

   Foreign currency translation
 
 
 
 
 
     (net of tax expense (benefit) of ($404), $131, $275, $192, and ($182)
 
 
 
 
 
     for 2014 to 2010, respectively)
(751
)
243

508

357

(338
)
         Other comprehensive income (loss)
(12,983
)
263,759

(124,631
)
(130,240
)
36,973

COMPREHENSIVE INCOME
947,274

994,331

743,732

1,237,132

1,307,278

Preferred dividend requirements of subsidiaries
19,536

18,670

21,690

20,933

20,063

COMPREHENSIVE INCOME ATTRIBUTABLE TO ENTERGY CORPORATION
$
927,738

$
975,661

$
722,042

$
1,216,199

$
1,287,215

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





CONSOLIDATED CAPITAL EXPENDITURES
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
HISTORICAL CAPITAL EXPENDITURES
 
 
 
 
 
 
 
($ millions)
 
 
 
 2014

 2013

 2012

 2011

 2010

Utility
 
 
 
 
 
 
 
 
Maintenance
 
 
1,004

1,008

868

925

798

Other
 
 
 
824

1,019

1,973

1,121

777

Entergy Wholesale Commodities
 
 
363

349

362

712

471

Parent & Other
 
 


(1
)


Total Historical Capital Expenditures
 
 
2,191

2,376

3,203

2,758

2,046

 
 
 
 
 
 
 
 
 
ENTERGY CORPORATION SECURITIES DETAIL
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
ENTERGY CORPORATION LONG-TERM DEBT
 
 
 
CURRENT OR
 
 
 
 
 
 
MATURITY
FIRST CALL
FIRST CALL
AS OF DECEMBER 31,
CUSIP
 
RATE
DATE
DATE
PRICE
2014

2013

2012

   
 
 
 
 
 
 (in millions)
   
$3.5B Bank Credit Facility
1.93%
03/19 (b)
 
 
 $ 695

 $ 255

 $ 795

 
Commercial Paper (a)
0.88%
 
 
 
484

1,045

665

 29364GAE3
3.625% Notes
3.625%
09/15
Now
MW (T+.35%)
550

550

550

 29364GAF0
5.125% Notes
5.125%
09/20
Now
MW (T+.40%)
450

450

450

 29364GAG8
4.70% Notes
4.7%
01/17
Now
MW (T+.50%)
500

500

500

 
Total
 
 
 
 
 $ 2,679

 $ 2,800

 $ 2,960

(a) Entergy Corporation has a commercial paper program with a program limit of up to $1.5 billion.
 
 
 
 
 
 
 
 
 
 
 
 
 
SECURITIES RATINGS (OUTLOOK)
 
 
 
 
 
 
 
CORPORATE CREDIT
As of June 2015
 
 
MOODY’S
 
S&P
 
Entergy Corporation
 
Baa3 (stable)
 
BBB (positive)
 
 
 
 
 
 
 
 







 
 
 
 
 
 
 
 
 CALL PRICE PER SHARE
 
 
 
 
 
 
 
AS OF
PREFERRED MEMBER INTERESTS:
 AS OF DECEMBER 31,
 
DECEMBER 31,
CUSIP
DESCRIPTION
 
 RATE
 2014

 2013

 2012

 
 2014
 
 
 
 
 (in millions)
 
 
 
Held by Entergy Louisiana:
 
 
 
 
 
 
None
Class A preferred non-voting membership interest units of Entergy Holdings Co. LLC
10.00%
 $ 545

 $ 545

 $ 545

 
 $100.00
 
  (5,449,862 shares in 2014, 2013, and 2012) (a)
 
 
 
 
 
 
None
Class B preferred non-voting membership interest units of Entergy Holdings Co. LLC
9.00%
262

262

262

 
 $100.00
 
  (2,624,297 shares in 2014, 2013, and 2012) (a)
 
 
 
 
 
 
None
Class C preferred non-voting membership interest units of Entergy Holdings Co. LLC
7.50%
227



 
 
 
(2,272,726 shares in 2014, 0 shares in 2013 and 2012) (a)
 
 
 
 
 
 
 
Held by Entergy Gulf States:
 
 
 
 
 
 
None
Class A preferred non-voting membership interest units of Entergy Holdings Co. LLC
10.00%
139

139

139

 
 $100.00
 
  (1,393,918 shares in 2014, 2013, and 2012) (a)
 
 
 
 
 
 
None
Class B preferred non-voting membership interest units of Entergy Holdings Co. LLC
9.00%
150

150

150

 
 $100.00
 
  (1,502,643 shares in 2014, 2013, and 2012) (a)
 
 
 
 
 
 
None
Class C preferred non-voting membership interest units of Entergy Holdings Co. LLC
7.50%
66



 
 $100.00
 
(662,427 shares in 2014, 0 shares in 2013 and 2012) (a)
 
 
 
 
 
 
 
 
   Preferred member interests
 
 
 $ 1,390

 $ 1,097

 $ 1,097

 
 
OTHER NON-CURRENT LIABILITIES:
 
 
 
 
 
 
 
None
Class A preferred non-voting membership interest units of Entergy Holdings Co. LLC
10.00%
 $ 50

 $ 50

 $ 50

 
 $100.00
 
  (500,000 shares in 2014, 2013, and 2012) (a)(b)
 
 
 
 
 
 
 
 
   Other non-current liabilities
 
 
 $ 50

 $ 50

 $ 50

 
 
 
   Total
 
 
 $ 1,440

 $ 1,147

 $ 1,147

 
 
(a) Distributions are payable quarterly and have a liquidation price of $100 per unit. The preferred membership interests are callable at the option of Entergy Holdings Company LLC after ten years under the terms of the LLC agreement.
(b) On February 16, 2012, Entergy Gulf States Louisiana, L.L.C. sold 500,000 units of Class A preferred, non-voting, membership interest units of Entergy Holdings Company LLC. to a non-affiliated third party. This preferred membership interest is reflected in the Parent & Other disclosure segment in ‘Other Non-Current Liabilities’ on the balance sheet.





UTILITY SELECTED DATA
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
UTILITY QUARTERLY FINANCIAL METRICS
 
 
 
 
 
 
 
 
 
 
 
2014
2013
YTD %

 
 1Q

 2Q

 3Q

 4Q

 YTD

 1Q

 2Q

 3Q

 4Q

 YTD

CHANGE

GAAP MEASURES
 
 
 
 
 
 
 
 
 
 
 

  As-Reported Net Income ($ millions)
201.1

207.8

310.9

109.3

829.1

123.5

196.2

348.0

161.2

828.9


  As reported non-fuel O&M ($ millions)
526.2

584.5

617.1

666.7

2,394.6

549.8

616.8

601.4

620.8

2,388.9

0.2

  Return on Average Invested Capital –
 
 
 
 
 
 
 
 
 
 
 
         As-Reported (%)(a)
6.3

6.3

6.1

5.8

5.8

7.2

6.5

6.7

5.9

5.9

(1.7
)
  Return on Average Common Equity –
 
 
 
 
 
 
 
 
 
 
 
         As-Reported (%)(a)
10.6

10.5

9.9

9.3

9.3

12.6

10.9

11.2

9.6

9.6

(3.1
)
  Debt to Capital Ratio (%)
54.5

54.2

54.0

55.1

55.1

55.1

55.9

54.9

54.0

54.0

2.0

NON-GAAP MEASURES
 
 
 
 
 
 
 
 
 
 
 
  Operational Earnings ($ millions)
203.4

211.3

311.2

110.8

836.7

129.8

211.1

363.3

153.7

857.8

(2.5
)
  Operational non-fuel O&M ($ millions)
522.3

579.0

616.4

664.3

2,382.0

543.2

599.7

582.6

599.4

2,324.9

2.5

  Return on Average Invested Capital –
 
 
 
 
 
 
 
 
 
 
 
         Operational (%)(a)
6.5

6.4

6.1

5.8

5.8

7.4

6.7

6.9

6.1

6.1

(4.9
)
  Return on Average Common Equity –
 
 
 
 
 
 
 
 
 
 
 
         Operational (%)(a)
10.8

10.7

9.9

9.4

9.4

13.1

11.5

11.8

10.0

10.0

(6.0
)
  Debt to Capital Ratio,
     excluding securitization debt (%)
52.5

52.2

52.1

53.3

53.3

52.7

53.7

52.7

51.9

51.9

2.7

  Net Debt to Net Capital Ratio,
     excluding securitization debt (%)
51.0

51.4

50.9

50.9

50.9

52.4

53.3

52.1

50.5

50.5

0.8

(a) Rolling twelve months. Totals may not foot due to rounding.
 
 
 
 
 
 
 
 

UTILITY ANNUAL FINANCIAL METRICS
 
 
 
 
 
 
 
 
 2014
 2013
 2012
 2011
 2010
GAAP MEASURES
 
 
 
 
 
 
  As-Reported Net Income ($ millions)
 
     829.1
     828.9
     943.0
     1,106.5
     812.4
  As reported Non-Fuel O&M ($ millions)
 
     2,394.6
     2,388.9
     2,190.4
     2,055.6
     2,057.1
  Return on Average Invested Capital – As-Reported (%)
 
     5.8
     5.9
     6.9
     8.3
     6.9
  Return on Average Common Equity – As-Reported (%)
 
     9.3
     9.6
     11.8
     14.8
     11.4
  Debt to Capital Ratio (%)
 
     55.1
     54.0
     54.9
     54.0
     54.3
NON-GAAP MEASURES
 
 
 
 
 
 
  Operational Earnings ($ millions)
 
     836.7
     857.8
     980.1
     1,106.5
     812.4
  Operational Non-Fuel O&M ($ millions)
 
     2,382.0
     2,324.9
     2,152.2
     2,055.6
     2,057.1
  Return on Average Invested Capital – Operational (%)
 
     5.8
     6.1
     7.1
     8.3
     6.9
  Return on Average Common Equity – Operational (%)
 
     9.4
     10.0
     12.3
     14.8
     11.4
  Debt to Capital Ratio, excluding securitization debt (%)
 
     53.3
     51.9
     52.4
     50.9
     51.6
  Net Debt to Net Capital Ratio, excluding securitization debt (%)
 
     50.9
     50.5
     51.4
     49.8
     48.9
 
 
 
 
 
 
 

UTILITY SECURITIES RATINGS (OUTLOOK)
 
 
 
 
 
 
 
 
 
MORTGAGE BONDS
 
PREFERRED STOCK
As of June 2015
 
 MOODY’S
 
 S&P
 
 MOODY’S
 
 S&P
Entergy Arkansas, Inc.
 
A3 (positive)
 
A- (positive)
 
Ba1
 
BB+
Entergy Gulf States Louisiana, L.L.C.
 
A2 (stable)
 
A- (positive)
 
Baa3
 
BB+
Entergy Louisiana, LLC
 
A2 (stable)
 
A- (positive)
 
Baa3
 
BB+
Entergy Mississippi, Inc.
 
A3 (stable)
 
A- (positive)
 
Ba1
 
BB+
Entergy New Orleans, Inc.
 
Baa3 (positive)
 
A- (positive)
 
B1
 
BB+
Entergy Texas, Inc.
 
Baa1 (stable)
 
A- (positive)
 
n/a
 
n/a
System Energy Resources, Inc.
 
Baa1 (stable)
 
A- (positive)
 
n/a
 
n/a







UTILITY HISTORICAL CAPITAL EXPENDITURES(a)
 
 
 
 
 
($ millions)
 
 2014
 2013
 2012
 2011
 2010
Entergy Arkansas
 
         535
            489
            615
            383
            291
Entergy Gulf States Louisiana
 
         273
            267
            284
            219
            237
Entergy Louisiana
 
         485
            711
            787
            734
            428
Entergy Mississippi
 
         180
            168
            378
            166
            224
Entergy New Orleans
 
           62
              89
              86
              57
              80
Entergy Texas
 
         196
            182
            181
            173
            163
System Energy Resources
 
           64
              52
            450
            235
              56
 Other(b)
 
           33
              69
              60
              79
              96
Total
 
      1,828
         2,027
         2,841
         2,046
         1,575
(a) Historical capital expenditures include storm capital spending.
 
 
 
 
(b) Corresponds to Entergy Services, Inc., Entergy Operations, Inc., and System Fuels, Inc.





UTILITY FINANCIAL RESULTS
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
2014 UTILITY CONSOLIDATING INCOME STATEMENT (unaudited)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 OTHER/

 
In thousands, for the year ending December 31, 2014.
  EAI

  EGSL

  ELL

  EMI

  ENOI

 ETI

  SERI

ELIMINATIONS(a)

 UTILITY

OPERATING REVENUES:
 

 

 

 

 

 
 

 

 
Electric
$
2,172,391

$
2,079,236

$
2,825,881

$
1,524,193

$
579,981

$
1,851,982

$
664,364

$
(2,106,000
)
$
9,592,028

Natural gas

71,690



110,104




181,794

Total
2,172,391

2,150,926

2,825,881

1,524,193

690,085

1,851,982

664,364

(2,106,000
)
9,773,822

OPERATING EXPENSES:
 
 
 
 
 
 
 
 
 
Operation and maintenance:
 
 
 
 
 
 
 
 
 
Fuel, fuel-related expenses, and gas purchased for resale
327,695

350,765

679,028

325,643

169,605

282,809

84,658

(566
)
2,219,637

Purchased power
528,815

849,165

895,242

493,533

259,680

881,438


(2,074,606
)
1,833,267

Nuclear refueling outage expenses
43,258

21,443

30,347




23,309

1

118,358

Other operation and maintenance
647,461

392,398

514,910

256,339

120,610

232,955

156,502

(44,912
)
2,276,263

Asset write-offs, impairments, and related charges



56,225




16,000

72,225

Decommissioning
46,972

16,844

24,649




41,835

810

131,110

Taxes other than income taxes
91,470

84,178

75,416

87,936

48,142

70,439

25,160

(10,012
)
472,729

Depreciation and amortization
236,770

155,383

252,690

113,903

38,884

99,609

142,583

(810
)
1,039,012

Other regulatory charges (credits) – net
(20,054
)
(12,640
)
(30,844
)
3,854

694

76,017

(30,799
)

(13,772
)
Total
1,902,387

1,857,536

2,441,438

1,337,433

637,615

1,643,267

443,248

(2,114,095
)
8,148,829

OPERATING INCOME
270,004

293,390

384,443

186,760

52,470

208,715

221,116

8,095

1,624,993

OTHER INCOME:
 
 
 
 
 
 
 
 
 
Allowance for equity funds used during construction
7,238

7,433

38,807

2,380

915

2,959

5,069

1

64,802

Interest and investment income
23,075

40,448

94,437

1,055

79

1,106

11,037

(20
)
171,217

Miscellaneous – net
(5,144
)
(7,608
)
8,458

(3,905
)
430

(2,345
)
(529
)
4

(10,639
)
Total
25,169

40,273

141,702

(470
)
1,424

1,720

15,577

(15
)
225,380

INTEREST EXPENSE:
 
 
 
 
 
 
 
 
 
Interest expense
93,921

86,705

166,750

57,002

13,310

88,049

58,384

1,184

565,305

Allowance for borrowed funds used during construction
(3,769
)
(4,315
)
(20,406
)
(1,243
)
(447
)
(2,062
)
(1,335
)
1

(33,576
)
Total
90,152

82,390

146,344

55,759

12,863

85,987

57,049

1,185

531,729

INCOME BEFORE INCOME TAXES
205,021

251,273

379,801

130,531

41,031

124,448

179,644

6,895

1,318,644

Income taxes
83,629

88,782

96,270

55,710

12,324

49,644

83,310

2,479

472,148

CONSOLIDATED NET INCOME
121,392

162,491

283,531

74,821

28,707

74,804

96,334

4,416

846,496

Preferred dividend requirements and other
6,873

827

6,969

2,828

965



(1,114
)
17,348

EARNINGS APPLICABLE TO
 
 
 
 
 
 
 
 
 
COMMON STOCK/EQUITY
$
114,519

$
161,664

$
276,562

$
71,993

$
27,742

$
74,804

$
96,334

$
5,530

 $829,148

(a) Reflects other Entergy subsidiaries, including EGS Holdings, Inc. and Entergy Louisiana Holdings, Inc., the respective parent companies of EGSL and ELL, as well as Entergy Services, Inc., Entergy Operations, Inc. and the elimination of intercompany transactions.
 
 
 
 
 
 
 
 
 
 
Totals may not foot due to rounding.
 
 
 
 
 
 
 
 
 





UTILITY FINANCIAL RESULTS
 
 
 
 
 
 
 
 
 
 
 
 
 
 
2014 UTILITY CONSOLIDATING BALANCE SHEET (unaudited)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 OTHER/

 
In thousands, as of December 31, 2014.
  EAI

  EGSL

  ELL

  EMI

  ENOI

 ETI

  SERI

ELIMINATIONS(a)

 UTILITY

ASSETS
 

 

 

 

 

 

 

 
 

CURRENT ASSETS:
 

 

 

 

 

 

 

 
 

Cash and cash equivalents:
 
   

   

   

   

   

   

 
 

Cash
$
10,526

$
53,394

$
431

$
1,223

$
1,006

$
1,733

$
789

$
40,151

$
109,253

Temporary cash investments
207,979

109,569

157,122

60,410

41,383

28,708

222,390

36,601

864,162

Total cash and cash equivalents
218,505

162,963

157,553

61,633

42,389

30,441

223,179

76,752

973,415

Securitization recovery trust account
4,096





37,219


(41,315
)

Accounts receivable:
 
 
 
 
 
 
 
 
 
Customer
97,314

67,006

124,125

78,593

35,663

70,993


1

473,695

Allowance for doubtful accounts
(32,247
)
(625
)
(984
)
(873
)
(262
)
(672
)


(35,663
)
Associated companies
32,187

86,966

48,474

21,233

11,693

57,004

60,907

(289,989
)
28,475

Other
110,269

18,379

9,150

42,009

3,223

10,985

5,717

(1,207
)
198,525

Accrued unbilled revenues
80,704

54,079

88,673

43,374

16,465

38,363


1

321,659

Total account receivable
288,227

225,805

269,438

184,336

66,782

176,673

66,624

(291,194
)
986,691

Deferred fuel costs
143,279





11,861



155,140

Accumulated deferred income taxes
21,533


74,558

5,198

8,562

669


(3,038
)
107,482

Fuel inventory – at average cost
50,898

16,207

30,951

42,736

3,016

49,902



193,710

Materials and supplies – at average cost
162,792

121,237

154,295

37,741

12,650

33,892

80,049


602,656

Deferred nuclear refueling outage costs
29,690

7,416

23,067




26,580


86,753

Prepayments and other
9,588

45,122

24,962

7,315

6,887

29,211

2,312

29,822

155,219

Total
928,608

578,750

734,824

338,959

140,286

369,868

398,744

(228,973
)
3,261,066

OTHER PROPERTY AND INVESTMENTS:
 
 
 
 
 
 
 
 
 
Investment in affiliates – at equity

355,906

1,034,696



655


(471
)
1,390,786

Decommissioning trust funds
769,883

637,744

383,615




679,840


2,471,082

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

193,407

214

4,642

1,016

376


1,963

201,618

Storm reserve escrow account

90,061

200,053


18,038



(308,152
)

Escrow accounts



41,752




(41,752
)

Other
14,170

14,887




19,085


347,960

396,102

Total
784,053

1,292,005

1,618,578

46,394

19,054

20,116

679,840

(452
)
4,459,588

PROPERTY, PLANT AND EQUIPMENT
 
 
 
 
 
 
 
 
 
Electric
9,139,181

7,600,730

9,627,495

3,999,918

936,862

3,761,847

4,244,902

534,429

39,845,364

Property under capital lease
961


334,716

4,185



573,784

32,138

945,784

Natural gas

148,586



228,979




377,565

Construction work in progress
284,322

127,436

241,923

67,514

18,866

125,425

50,382

54,761

970,629

Nuclear fuel
293,695

131,901

162,721




251,376

1

839,694

Total property, plant and equipment
9,718,159

8,008,653

10,366,855

4,071,617

1,184,707

3,887,272

5,120,444

621,329

42,979,036

Less – accumulated depreciation and amortization
4,191,959

4,176,242

3,942,916

1,516,540

594,945

1,454,701

2,819,688

310,198

19,007,189

Property, plant and equipment – net
5,526,200

3,832,411

6,423,939

2,555,077

589,762

2,432,571

2,300,756

311,131

23,971,847

DEFERRED DEBITS AND OTHER ASSETS:
 
 
 
 
 
 
 
 
 
Regulatory assets:
 
 
 
 
 
 
 
 
 
Regulatory asset for income taxes - net
64,214

161,714

324,555

49,306


123,407

105,882

6,986

836,064






Other regulatory assets (includes securitization property
 
 
 
 
 
 
 
 
 
   of $724,839 as of December 31, 2014)
1,391,276

426,381

914,229

364,747

175,596

922,087

335,613

438,624

4,968,553

Deferred fuel costs
65,900

100,124

67,998


4,080




238,102

Long-term receivables - associated companies





26,156


(26,156
)

Goodwill







374,099

374,099

Accumulated deferred income taxes







9,804

9,804

Other
47,674

12,438

45,182

19,121

5,345

13,880

9,251

23,295

176,186

Total
1,569,064

700,657

1,351,964

433,174

185,021

1,085,530

450,746

826,652

6,602,808

TOTAL ASSETS
$
8,807,925

$
6,403,823

$
10,129,305

$
3,373,604

$
934,123

$
3,908,085

$
3,830,086

$
908,358

$
38,295,309

(a) Reflects other Entergy subsidiaries, including EGS Holdings, Inc. and Entergy Louisiana Holdings, Inc., the respective parent companies of EGSL and ELL, as well as Entergy Services, Inc., Entergy Operations, Inc. and the elimination of intercompany transactions.
Totals may not foot due to rounding.
 
 
 
 
 
 
 
 
 





UTILITY FINANCIAL RESULTS
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
2014 UTILITY CONSOLIDATING BALANCE SHEET (unaudited)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 OTHER/

 
In thousands, as of December 31, 2014.
  EAI

  EGSL

  ELL

  EMI

  ENOI

 ETI

  SERI

ELIMINATIONS(a)

 UTILITY

LIABILITIES AND EQUITY
 

 

 

 

 

 

 

 
 

CURRENT LIABILITIES:
 
 
 
 
 
 
 
 
 
Currently maturing long-term debt
$

$
31,955

$
19,525

$

$

$
200,000

$
76,310

$

$
327,790

Notes payable and commercial paper:
 
 
 
 
 
 
 
 
 
Other
47,968


46,033




20,404

12

114,417

Accounts payable:
 
 
 
 
 
 
 
 
 
Associated companies
56,078

102,933

74,692

49,832

33,170

91,481

6,252

(394,821
)
19,617

Other
174,998

108,874

164,329

63,300

22,435

87,910

33,096

234,821

889,763

Customer deposits
115,647

56,749

93,010

77,753

24,681

44,308


18

412,166

Taxes accrued
24,240


860

53,565


1,849

23,267

(15,100
)
88,681

Accumulated deferred income taxes
15,009

21,095





14,175

(29,626
)
20,653

Interest accrued
20,250

27,075

44,372

23,172

3,538

29,757

33,196

(1
)
181,359

Deferred fuel costs

10,580

50,432

2,194

28,397



(1
)
91,602

Obligations under capital leases







2,508

2,508

Pension and other postretirement liabilities







47,269

47,269

Other
27,872

44,517

48,250

17,533

6,830

18,238

2,365

(17,132
)
148,473

Total
482,062

403,778

541,503

287,349

119,051

473,543

209,065

(172,053
)
2,344,298

 
 
 
 
 
 
 
 
 
 
NON-CURRENT LIABILITIES:
 
 
 
 
 
 
 
 
 
Accumulated deferred income taxes and taxes accrued
1,997,983

1,601,032

1,406,507

800,374

199,241

1,046,618

808,171

(79,439
)
7,780,487

Accumulated deferred investment tax credits
37,708

72,277

64,771

6,370

864

14,735

49,313

1,483

247,521

Obligations under capital leases







29,710

29,710

Regulatory liability for income taxes - net




20,640



(20,640
)

Other regulatory liabilities
254,036

176,305

546,084



5,125

371,110

30,949

1,383,609

Decommissioning and asset retirement cost liabilities
818,351

446,619

503,734

6,786

2,511

4,610

757,918


2,540,529

Accumulated provisions
5,689

106,985

212,243

50,142

25,877

12,218


688

413,842

Pension and other postretirement liabilities
571,870

401,144

530,844

135,156

62,440

111,011

129,152

826,183

2,767,800

Long-term debt (includes securitization bonds
 
 
 
 
 
 
 
 
 
of $784,862 as of December 31, 2014)
2,671,343

1,590,862

3,337,054

1,058,838

225,866

1,278,931

634,496

(1
)
10,797,389

Long-term payables - associated companies

26,156






(26,156
)

Gas system rebuild insurance proceeds




23,218



(23,218
)

Other
28,296

148,102

70,141

16,038

6,610

69,463

350

464,136

803,136

Total
6,385,276

4,569,482

6,671,378

2,073,704

567,267

2,542,711

2,750,510

1,203,695

26,764,023

Commitments and Contingencies
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Subsidiaries' preferred stock without sinking fund
116,350



50,381

19,780




186,511

 
 
 
 
 
 
 
 
 
 
EQUITY:
 
 
 
 
 
 
 
 
 
Common stock or members’ equity
470

1,473,910

2,842,300

199,326

33,744

49,452

789,350

(3,227,284
)
2,161,268

Paid-in capital/capital stock expense and other
588,471



(690
)
36,294

481,994


1,352,328

2,458,397






Retained earnings
1,235,296



763,534

157,987

360,385

81,161

1,974,020

4,572,383

Accumulated other comprehensive income (loss)

(53,347
)
(25,876
)




(86,348
)
(165,571
)
Less – treasury stock, at cost







120,000

120,000

Total
1,824,237

1,420,563

2,816,424

962,170

228,025

891,831

870,511

(107,284
)
8,906,477

Preferred membership interests without sinking fund

10,000

100,000





(16,000
)
94,000

Total
1,824,237

1,430,563

2,916,424

962,170

228,025

891,831

870,511

(123,284
)
9,000,477

 
 
 
 
 
 
 
 
 
 
TOTAL LIABILITIES AND EQUITY
$
8,807,925

$
6,403,823

$
10,129,305

$
3,373,604

$
934,123

$
3,908,085

$
3,830,086

$
908,358

$
38,295,309

(a) Reflects other Entergy subsidiaries, including EGS Holdings, Inc. and Entergy Louisiana Holdings, Inc., the respective parent companies of EGSL and ELL, as well as Entergy Services, Inc., Entergy Operations, Inc. and the elimination of intercompany transactions.
Totals may not foot due to rounding.
 
 
 
 
 
 
 
 
 






UTILITY FINANCIAL RESULTS
 
 
 
 
 
 
 
 
 
 
 
UTILITY SELECTED ANNUAL FINANCIAL METRICS
 
 
 
 
 
 
 
 
 
 
 
 
 2014

 2013

 2012

 2011

 2010

ENTERGY ARKANSAS, INC.
 
 
 
 
 
As-Reported Earnings ($ millions)
114.5

155.1

145.5

158.0

165.7

Less Special Items ($ millions)
(1.4
)
(2.8
)
(13.0
)


Operational Earnings ($ millions)
115.9

157.9

158.5

158.0

165.7

GAAP MEASURES
 
 
 
 
 
Return on Average Common Equity – As-Reported (%)
6.5

9.4

9.6

11.1

11.8

Return on Average Invested Capital – As-Reported (%)
4.1

5.3

5.5

6.2

6.7

Cash Flow Interest Coverage (# times)
5.5

5.6

7.3

7.9

6.7

Debt to Capital Ratio (%)
58.4

56.7

56.0

55.0

55.9

Total Debt ($ millions)
     2,720

     2,407

     2,162

     1,911

     1,928

Total Preferred ($ millions)
     116

     116

     116

     116

     116

Total Equity ($ millions)
     1,824

     1,720

     1,580

     1,444

     1,404

NON-GAAP MEASURES
 
 
 
 
 
Return on Average Common Equity – Operational (%)
       6.5

       9.6

       10.5

       11.1

       11.8

Return on Average Invested Capital – Operational (%)
       4.1

       5.5

       6.0

       6.4

       6.8

Total Debt, excluding securitization debt ($ millions)
2,644

2,318

2,060

1,797

1,804

Debt to Capital Ratio, excluding securitization debt (%)
57.7

55.8

54.8

53.5

54.3

Net Debt to Net Capital Ratio, excluding securitization debt (%)
55.6

54.4

54.4

53.2

52.8

 
 
 
 
 
 
ENTERGY GULF STATES LOUISIANA, L.L.C.
 
 
 
 
 
As-Reported Earnings ($ millions)
161.7

160.8

158.2

200.8

173.5

Less Special Items ($ millions)
(1.2
)
(5.2
)
(4.6
)


Operational Earnings ($ millions)
162.9

166.0

162.8

200.8

173.5

GAAP MEASURES
 
 
 
 
 
Return on Average Members’ Equity – As-Reported (%)
11.3

11.4

11.7

14.5

12.1

Return on Average Invested Capital – As-Reported (%)
7.1

7.1

7.2

8.5

7.5

Cash Flow Interest Coverage (# times)
8.2

6.5

5.3

7.0

8.4

Debt to Capital Ratio (%)
53.1

51.1

52.3

53.6

52.0

Total Debt ($ millions)
1,623

1,528

1,517

1,542

1,584

Total Preferred ($ millions)
10

10

10

10

10

Total Equity ($ millions)
1,421

1,451

1,373

1,324

1,454

NON-GAAP MEASURES
 
 
 
 
 
Return on Average Members’ Equity – Operational (%)
11.3

11.8

12.1

14.5

12.1

Return on Average Invested Capital – Operational (%)
7.1

7.3

7.4

8.5

7.5

Total Debt ($ millions)
1,623

1,528

1,517

1,542

1,584

Debt to Capital Ratio (%)
53.1

51.1

52.3

53.6

52.0

Net Debt to Net Capital Ratio (%)
50.5

50.9

51.7

53.2

49.4

Certain years were restated to reflect a correction of regulatory asset for
 
 
 
 
 
income taxes determined in first quarter 2012.
 
 
 
 
 
 
 
 
 
 
 
ENTERGY LOUISIANA, LLC
 
 
 
 
 
As-Reported Earnings ($ millions)
276.6

245.5

274.1

467.0

224.5

Less Special Items ($ millions)
(2.3
)
(3.8
)
(6.6
)


Operational Earnings ($ millions)
278.9

249.3

280.7

467.0

224.5

GAAP MEASURES
 
 
 
 
 
Return on Average Members’ Equity – As-Reported (%)
9.7

8.4

10.1

20.7

11.7

Return on Average Invested Capital – As-Reported (%)
6.0

5.6

6.5

12.1

7.6

Cash Flow Interest Coverage (# times)
8.8

5.7

4.9

5.9

10.4

Debt to Capital Ratio (%)
53.8

52.0

48.4

47.2

46.1

Total Debt ($ millions)
3,403

3,222

2,881

2,297

1,830

Total Preferred ($ millions)
100

100

100

100

100

Total Equity ($ millions)
2,816

2,876

2,971

2,465

2,037

NON-GAAP MEASURES
 
 
 
 
 
Return on Average Members’ Equity – Operational (%)
9.8

8.5

10.3

20.7

11.7

Return on Average Invested Capital – Operational (%)
6.2

5.8

6.9

12.4

7.6

Total Debt, excluding securitization debt ($ millions)
3,260

3,058

2,699

2,090

1,830

Debt to Capital Ratio, excluding securitization debt (%)
52.8

50.7

46.8

44.9

46.1

Net Debt to Net Capital Ratio, excluding securitization debt (%)
51.5

49.6

46.5

44.9

44.4






UTILITY FINANCIAL RESULTS
 
 
 
 
 
 
 
 
 
 
 
UTILITY SELECTED ANNUAL FINANCIAL METRICS (CONTINUED)
 
 
 
 
 
 
 
 
 
 
 
 2014

 2013

 2012

 2011

 2010

ENTERGY MISSISSIPPI, INC.
 
 
 

 

 

As-Reported Earnings ($ millions)
72.0

79.3

43.9

105.9

82.5

Less Special Items ($ millions)
(1.2
)
(5.4
)
(7.5
)


Operational Earnings ($ millions)
73.2

84.7

51.4

105.9

82.5

GAAP MEASURES
 
 
 
 
 
Return on Average Common Equity – As-Reported (%)
7.5

8.7

5.1

13.5

11.6

Return on Average Invested Capital – As-Reported (%)
5.3

5.6

4.1

8.0

7.3

Cash Flow Interest Coverage (# times)
6.4

4.8

4.7

3.1

3.3

Debt to Capital Ratio (%)
51.2

51.4

55.9

51.2

51.7

Total Debt ($ millions)
1,063

1,059

1,178

931

839

Total Preferred ($ millions)
50

50

50

50

50

Total Equity ($ millions)
962

952

880

836

733

NON-GAAP MEASURES
 
 
 
 
 
Return on Average Common Equity – Operational (%)
7.7

9.3

6.0

13.5

11.6

Return on Average Invested Capital – Operational (%)
5.3

5.9

4.5

8.0

7.3

Net Debt to Net Capital Ratio (%)
49.7

51.4

54.7

51.2

51.7

 
 
 
 
 
 
ENTERGY NEW ORLEANS, INC.
 
 
 
 
 
As-Reported Earnings ($ millions)
27.7

10.7

16.1

35.0

30.1

Less Special Items ($ millions)
(0.4
)
(2.9
)
(0.9
)


Operational Earnings ($ millions)
28.1

13.6

17.0

35.0

30.1

GAAP MEASURES
 
 
 
 
 
Return on Average Common Equity – As-Reported (%)
12.8

5.3

8.5

19.0

15.3

Return on Average Invested Capital – As-Reported (%)
7.9

4.6

6.1

11.5

8.9

Cash Flow Interest Coverage (# times)
7.3

7.5

5.7

5.1

4.9

Debt to Capital Ratio (%)
47.7

50.0

47.7

45.3

44.6

Total Debt ($ millions)
226

226

196

167

167

Total Preferred ($ millions)
20

20

20

20

20

Total Equity ($ millions)
228

206

196

181

188

NON-GAAP MEASURES
 
 
 
 
 
Return on Average Common Equity – Operational (%)
12.9

6.8

9.0

19.0

15.3

Return on Average Invested Capital – Operational (%)
8.0

5.2

6.3

11.5

8.9

Net Debt to Net Capital Ratio (%)
42.5

46.0

46.5

43.8

35.1

 
 
 
 
 
 
ENTERGY TEXAS, INC.
 
 
 
 
 
As-Reported Net Income ($ millions)
74.8

57.9

42.0

80.8

66.2

Less Special Items ($ millions)
(1.1
)
(8.8
)
(5.0
)


Operational Net Income ($ millions)
75.9

66.7

46.6

80.8

66.2

GAAP MEASURES
 
 
 
 
 
Return on Average Common Equity – As-Reported (%)
8.4

6.6

4.8

9.4

7.9

Return on Average Invested Capital – As-Reported (%)
5.3

4.6

3.9

5.4

4.9

Cash Flow Interest Coverage (# times)
4.7

3.7

3.9

3.6

1.4

Debt to Capital Ratio (%)
62.4

63.7

65.4

65.1

66.8

Total Debt ($ millions)
1,479

1,557

1,618

1,677

1,659

Total Preferred ($ millions)





Total Equity ($ millions)
892

887

854

899

824

NON-GAAP MEASURES
 
 
 
 
 
Return on Average Common Equity – Operational (%)
8.5

7.7

5.3

9.4

7.9

Return on Average Invested Capital – Operational (%)
7.1

6.8

5.5

7.8

7.3

Total Debt, excluding securitization debt ($ millions)
913

928

928

927

852

Debt to Capital Ratio, excluding securitization debt (%)
50.6

51.1

52.2

50.8

50.8

Net Debt to Net Capital Ratio, excluding securitization debt (%)
49.7

49.8

50.4

48.9

49.8

 
 
 
 
 
 
 
 
 
 
 
 





UTILITY FINANCIAL RESULTS
 
 
 
 
 
 
 
 
 
 
 
UTILITY SELECTED ANNUAL FINANCIAL METRICS (CONTINUED)
 
 
 
 
 
 
 
 
 
 
 
 2014

 2013

 2012

 2011

 2010

SYSTEM ENERGY RESOURCES, INC.
 
 
 
 
 
As-Reported Net Income ($ millions)
96.3

113.7

111.9

64.2

82.6

Less Special Items ($ millions)





Operational Net Income ($ millions)
96.3

113.7

111.9

64.2

82.6

GAAP MEASURES
 
 
 
 
 
Return on Average Common Equity – As-Reported (%)
11.0

13.3

13.7

8.0

10.1

Return on Average Invested Capital – As-Reported (%)
8.1

8.3

8.4

5.6

6.8

Cash Flow Interest Coverage (# times)
8.0

8.3

11.7

11.4

5.9

Debt to Capital Ratio (%)
45.7

46.4

49.7

48.3

51.7

Total Debt ($ millions)
731

757

824

747

869

Total Preferred ($ millions)





Total Equity ($ millions)
871

876

833

801

812

NON-GAAP MEASURES
 
 
 
 
 
Return on Average Common Equity – Operational (%)
11.0

13.3

13.7

8.0

10.1

Return on Average Invested Capital – Operational (%)
8.1

8.3

8.4

5.6

6.8

Net Debt to Net Capital Ratio (%)
36.9

41.8

47.1

41.2

42.7

 
 
 
 
 
 
 
 
 
 
 
 





UTILITY SECURITIES DETAIL
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
UTILITY LONG-TERM DEBT AND PREFERRED STOCK
 
 
 
 
 
 
 
 
 
 
 
ENTERGY ARKANSAS, INC.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
BONDS:
 
 
 
MATURITY
FIRST CALL
CURRENT OR FIRST
AS OF DECEMBER 31,
CUSIP
 
TYPE*
RATE
DATE
DATE
CALL PRICE
 2014

 2013

 2012

 
 
 
 
 
 
 
 
(in millions)
 29364DAN0
5.40% Series
M
5.4%
08/13
 
 
$

$

$
300

 472712ER5
4.6% Series – Jefferson County
 G(a,d)
4.6%
2017
 
 


55

 472712ES3
1.55% Series – Jefferson County
 G(a,d)
1.55%
2017
Non-Call Life
 
 
55

55


 29364DAH3
5.0% Series
 M
5.0%
07/18
 Now
100%

115

115

 29364DAQ3
3.75% Series
M
3.75%
02/21
Now
 MW (T + .20%)
350

350

350

 29364DAR1
3.05% Series
M
3.05%
06/23
Now
 MW (T + .20%)
250

250


29364DAS9
3.7% Series
M
3.70%
06/24
Now
MW (T + .15%)
375



 453424BP7
5.0% Series – Independence County
 G(a,d)
5.00%
2021
 
 


45

 453424BT9
2.38% Series – Independence County
 G(a,d)
2.38%
2021
Non-Call Life
 
 
45

45


 29364DAL4
5.66% Series
 M
5.66%
02/25
 Now
 MW (T + .20%)
175

175

175

 29364DAJ9
5.9% Series
 M
5.9%
06/33
 Now
100%
100

100

100

 29364DAK6
6.38% Series
 M
6.38%
11/34
 Now
100%
60

60

60

 29364D779
5.75% Series
M
5.75%
11/40
11/1/15
100%
225

225

225

29364DAT7
4.95% Series
M
4.95%
12/44
Now
MW (T + .30%)
250



 29364D761
4.90% Series
M
4.9%
12/52
12/1/17
100%
200

200

200

 29364D753
4.75% Series
M
4.75%
06/63
6/1/18
100%
125

125


 
Total bonds
 
 
 
 
 
 
2,210

1,700

1,625

OTHER LONG-TERM DEBT:
 
 
 
 
 
 
 
 
 
 
9% Series H – Variable Interest Entity Note Payable
 
9.00%
06/13
 
 
 


30

 
5.69% Series I – Variable Interest Entity Note Payable
 
5.69%
07/14
 
 
 

70

70

 
3.23% Series J – Variable Interest Entity Note Payable
 
3.23%
07/16
 
 
 
55

55

55

 
2.62% Series K – Variable Interest Entity Note Payable
 
2.62%
12/17
 
 
 
60

60

60

 
3.65% Series L – Variable Interest Entity Note Payable
 
3.65%
07/21
 
 
 
90



 29365YAA1
2.30% Series Senior Secured – Securitization Bond
 
2.30%
08/21
 
 
 
76

89

102

 
Long-Term United States Department of Energy Obligation(b)
 
 
 
 
 
181

181

181

 
Term Loan
 
1.13%
01/15
 
 
 

250


 
Unamortized Premium and Discount – Net
 
 
 
 
 
 
(3
)
(1
)
(1
)
 
Other
 
 
 
 
 
 
2

2

2

TOTAL LONG-TERM DEBT
 
 
 
 
 
 
2,671

2,406

2,124

Less Amount Due Within One Year
 
 
 
 
 
 

70

330

Long-Term Debt Excluding Amount Due Within One Year
 
 
 
$
2,671

$
2,336

$
1,794

Fair Value of Long-Term Debt(c)
 
 
 
 
 
 
$
2,518

$
2,143

$
1,876

 *M = Mortgage Bond; G = Governmental Bond
 
 
 
 
 
 
 
 
 Weighted-average annualized coupon rate
 
 
 
 
 
 
4.2%

4.0%

4.9%

(a) Consists of pollution control revenue bonds and environmental revenue bonds.
(b) Pursuant to the Nuclear Waste Policy Act of 1982, Entergy’s nuclear owner/licensee subsidiaries have contracts with the DOE for spent nuclear fuel disposal service. The contracts include a one-time fee for generation prior to April 7, 1983. Entergy Arkansas is the only Entergy company that generated electric power with nuclear fuel prior to that date and includes the one-time fee, plus accrued interest, in long-term debt.
(c) The fair value excludes long-term DOE obligations of $181 million at Entergy Arkansas and includes debt due within one year. Fair values are classified as Level 2 in the fair value hierarchy (see pgs. 212 - 220 of 2014 10K) and are based on prices derived from inputs such as benchmark yields and reported trades.
 
(d) The bonds are secured by a series of collateral first mortgage bonds.







 
 
 
 SHARES
 
 
 
 
 
 
 
 
AUTHORIZED AND OUTSTANDING
 
 
 
 
CALL PRICE PER SHARE

PREFERRED STOCK:
AS OF DECEMBER 31,
AS OF DECEMBER 31,
 
AS OF DECEMBER 31,

CUSIP
 
RATE
 2014

 2013

 2012

 2014

 2013

 2012

 
 2014

 
Without sinking fund:
 
 
 
 
 (in millions)
 
 

 
Cumulative, $100 par value:
 
 
 
 
 
 
 
 
 

 29364D209
4.32% Series
4.32%
70,000

70,000

70,000

$
7

$
7

$
7

 
 $103.65

 29364D506
4.72% Series
4.72%
93,500

93,500

93,500

9

9

9

 
107.00

 29364D308
4.56% Series
4.56%
75,000

75,000

75,000

8

8

8

 
102.83

 29364D407
4.56% 1965 Series
4.56%
75,000

75,000

75,000

8

8

8

 
102.50

 29364D605
6.08% Series
6.08%
100,000

100,000

100,000

10

10

10

 
102.83

 
Cumulative, $25 par value:
 
 
 
 
 
 
 
 
 
 29364D787
6.45% Series(a)
6.45%
3,000,000

3,000,000

3,000,000

75

75

75

 
25

 
 Total without sinking fund
 
3,413,500

3,413,500

3,413,500

$
116

$
116

$
116

 
 
(a) Series is callable at par.
 
 
 
 
Totals may not foot due to rounding.
 
 
 
 





UTILITY LONG-TERM DEBT AND PREFERRED STOCK
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 ENTERGY GULF STATES LOUISIANA, L.L.C.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
FIRST
 
CURRENT OR
 
 
 
BONDS:
 
 
 
MATURITY
 CALL
FIRST CALL
 AS OF DECEMBER 31,
CUSIP
 
 TYPE*
 RATE
 DATE
 DATE
 PRICE
 2014

 2013

 2012

 
 
 
 
 
 
 
 
 (in millions)
 546398K23
2.875% Series – Louisiana Public Facilities Authority
 G(a,c)
2.875%
2015
Non-Call Life
 
$
32

$
32

$
32

 29365PAN2
6.00% Series
M
6.0%
 05/18
Now
 MW (T + .40%)
375

375

375

 29365PAQ5
3.95% Series
M
3.95%
10/20
Now
MW (T +. 25%)
250

250

250

 29365PAP7
5.59% Series
M
5.59%
10/24
Now
 MW (T + .40%)
300

300

300

29365PAR3
3.78% Series
M
3.78%
04/25
Now
 MW (T + .20%)
110



 546398J90
5.0% Series – Louisiana Public Facilities Authority
 G(a,c)
5.0%
2028
9/1/15
100%
84

84

84

 29364LAL6
6.2% Series
 M  
6.2%
 07/33
Now
100%
240

240

240

 29364LAT9
6.18% Series
 M
6.18%
 03/35
Now
100%
85

85

85

 
Total bonds
 
 
 
 
 
 
1,476

1,366

1,366

OTHER LONG-TERM DEBT:
 
 
 
 
 
 
 
 
 
 
5.56% Series N – Variable Interest Entity Note Payable
 
5.56%
05/13
 
 
 


75

 
3.25% Series Q – Variable Interest Entity Note Payable
 
3.25%
07/17
 
 
 
75

75

75

 
3.38% Series R – Variable Interest Entity Note Payable
 
3.38%
08/20
 
 
 
70

70


 
Credit Facility – weighted average rate 1.38%
 
1.38%
06/16
 
 
 

15


 
Unamortized Premium and Discount – Net
 
 
 
 
 
 
(1
)
(2
)
(2
)
 
Other
 
 
 
 
 
 
4

4

4

TOTAL LONG-TERM DEBT
 
 
 
 
 
 
1,623

1,527

1,517

 Less Amount Due Within One Year
 
 
 
 
 
 
32


75

 Long-Term Debt Excluding Amount Due Within One Year
 
 
 
 
 
 
$
1,591

$
1,527

$
1,442

 Fair Value of Long-Term Debt(b)
 
 
 
 
 
 
$
1,743

$
1,631

$
1,669

 *M = Mortgage Bond; G = Governmental Bond
 
 
 
 
 
 
 
 
 Weighted-average annualized coupon rate
 
 
 
 
 
 
5.1%

5.2%

5.3%

(a) Consists of pollution control revenue bonds and environmental revenue bonds.
 
(b) The fair value includes debt due within one year. Fair values are classified as Level 2 in the fair value hierarchy
 
 (see pgs. 212 - 220 of 2014 10K) and are based on prices derived from inputs such as benchmark yields and reported trades.
 
(c) The bonds are secured by a series of collateral first mortgage bonds.
 
Totals may not foot due to rounding.
 
 
 
 
 
 
 
 
 

 
 
 
 SHARES/UNITS AUTHORIZED AND
 
 
 
CALL PRICE
 
 
 
 
 OUTSTANDING
 
 
 
PER SHARE/UNIT
 
PREFERRED MEMBERSHIP INTERESTS:
 
 AS OF DECEMBER 31,
 AS OF DECEMBER 31,
 AS OF DECEMBER 31,
 
CUSIP
 
RATE
 2014

 2013

 2012

 2014

 2013

 2012

 
 2014

 
Without sinking fund:
 
 
 
 
(in millions)
 
 
 
Cumulative, $100 liquidation value:
 
 
 
 
 
 
 
 
 
29365P201
 8.25% Series(a)
8.25%
100,000

100,000

100,000

$
10

$
10

$
10

 

 
Authorized 6,000,000 shares, $100 par value, cumulative
 
 
 
 
 
 
 
 
 
 Total without sinking fund
 
100,000

100,000

100,000

$
10

$
10

$
10

 

(a) Series is callable at par on and after December 15, 2015.
 
 
 
 
 
 
 





UTILITY LONG-TERM DEBT AND PREFERRED STOCK
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
ENTERGY LOUISIANA, LLC
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
BONDS:
 
 
 
 MATURITY
 FIRST CALL
 CURRENT OR
 AS OF DECEMBER 31,
CUSIP
 
TYPE*
 RATE
 DATE
 DATE
 FIRST CALL PRICE
2014

2013

2012

 
 
 
 
 
 
 
 
(in millions)
 29364WAJ7
6.50% Series
M
6.5%
09/18
 Now
 MW (T + .40%)
$
300

$
300

$
300

 29364WAN8
4.8% Series
M
4.8%
05/21
Now
 MW (T + .25%)
200

200

200

 29364WAS7
4.05% Series
 M
4.05%
09/23
Now
MW (T + .20%)
325

325


 29364WAK4
5.40% Series
 M
5.4%
11/24
 Now
 MW (T + .35%)
400

400

400

29364WAU2
3.78% Series
M
3.78%
04/25
Now
 MW (T + .20%)
190



 29364WAM0
4.44% Series
M
4.44%
01/26
Now
 MW (T + .30%)
250

250

250

 546398J82
5.0% Series – Louisiana Public Facilities Authority
 G(a,c)
5.0%
2030
12/1/15
100%
115

115

115

 29364WAB4
6.4% Series
 M
6.4%
10/34
 Now
100%

70

70

 29364WAF5
6.3% Series
 M
6.3%
09/35
 Now
100%

100

100

 29364W306
6.0% Series
M
6.0%
03/40
3/15/15
100%
150

150

150

 29364W405
5.875% Series
M
5.875%
06/41
11/23/15
100%
150

150

150

29364WAT5
5.0% Series
M
5.0%
07/44
Now
 MW (T + .25%)
170



29364WAV0
4.95% Series
M
4.95%
01/45
Now
 MW (T + .30%)
250



 29364WAP3
1.875% Series
M
1.875%
12/14
Now
MW (T + .25%)

250

250

 29364W504
5.25% Series
M
5.25%
07/52
7/1/17
100%
200

200

200

 29364W603
4.7% Series
M
4.7%
06/63
6/1/18
100%
100

100


 29364WAR9
3.30% Series
M
3.3%
12/22
Now
MW (T + .25%)
200

200

200

 
Total bonds
 
 
 
 
 
 
3,000

2,810

2,385

OTHER LONG-TERM DEBT:
 
 
 
 
 
 
 
 
 
 
 Waterford 3 Lease Obligation 7.45%
 
7.45%
 
 
 
 
128

149

163

 
 5.69% Series E – Variable Interest Entity Note Payable
 
5.69%
07/14
 
 
 

50

50

 
 3.30% Series F – Variable Interest Entity Note Payable
 
3.30%
03/16
 
 
 
20

20

20

 
 3.25% Series G – Variable Interest Entity Note Payable
 
3.25%
07/17
 
 
 
25

25

25

 
 3.92% Series H – Variable Interest Entity Note Payable
 
3.92%
02/21
 
 
 
40



 29366AAA2
 2.04% Series Senior Secured - Securitization Bond
 
2.04%
06/21
 
 
 
143

165

182

 
 Unamortized Premium and Discount – Net
 
 
 
 
 
 
(4
)
(3
)
(2
)
 
Other
 
 
 
 
 
 
4

4

4

TOTAL LONG-TERM DEBT
 
 
 
 
 
3,357

3,220

2,826

 Less Amount Due Within One Year
 
 
 
 
 
 
20

320

14

 Long-Term Debt Excluding Amount Due Within One Year
 
 
 
 
$
3,337

$
2,899

$
2,812

 Fair Value of Long-Term Debt(b)
 
 
 
 
 
 
$
3,447

$
3,149

$
2,921

 *M = Mortgage Bond; G = Governmental Bond
 
 
 
 
 
 

 

 Weighted-average annualized coupon rate
 
 
 
 
 
 
4.9%

4.8%

4.9%

(a) Consists of pollution control revenue bonds and environmental revenue bonds.
 
 
 
(b) The fair value excludes lease obligations of $128 million at Entergy Louisiana, and includes debt due within one year. Fair values are classified as Level 2 in the fair value hierarchy (see pgs. 212 - 220 of 2014 10K) and are based on prices derived from inputs such as benchmark yields and reported trades.
 
(c) The bonds are secured by a series of collateral first mortgage bonds.
Totals may not foot due to rounding.
 
 
 
 
 
 
 
 
 






 
 
 
 UNITS AUTHORIZED AND
 
 
 
CALL PRICE
 
 
 
 
 OUTSTANDING
 
 
 
PER SHARE/UNIT
 
PREFERRED MEMBERSHIP INTERESTS:
 
 AS OF DECEMBER 31,
 AS OF DECEMBER 31,
 AS OF DECEMBER 31,
 
CUSIP
 
RATE
 2014

 2013

 2012

 2014

 2013

 2012

 
 2014

 
Without sinking fund:
 
 
 
 
(in millions)
 
 
 
Cumulative, $100 liquidation value:
 
 
 
 
 
 
 
 
 
293649307
 6.95% Series
6.95%
1,000,000

1,000,000

1,000,000

$
100

$
100

$
100

 

 
 Total without sinking fund
 
1,000,000

1,000,000

1,000,000

$
100

$
100

$
100

 







UTILITY LONG-TERM DEBT AND PREFERRED STOCK
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
ENTERGY MISSISSIPPI, INC.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
BONDS:
 
 
 
 MATURITY
 FIRST CALL
 CURRENT OR
AS OF DECEMBER 31,
CUSIP
 
TYPE*
 RATE
 DATE
 DATE
 FIRST CALL PRICE
 2014

 2013

 2012

 
 
 
 
 
 
 
 
 (in millions)
 29364NAH1
5.15% Series
 M
5.15%
 02/13
 
 
$

$

$
100

 29364NAQ1
3.25% Series
M
3.25%
 06/16
Now
 MW (T + .25%)
125

125

125

 29364NAK4
4.95% Series
 M
4.95%
 06/18
 
 

95

95

 29364NAP3
6.64% Series
M
6.64%
 07/19
 Now
 MW (T + .50%)
150

150

150

 605277AF9
4.60% Series – Mississippi Business Finance Corp.
 G(a,c)
4.60%
2022
 
 


16

 453424BS1
4.90% Series – Independence County
 G(a,c)
4.90%
2022
6/2/14
101%
30

30

30

 29364N876
6.0% Series
 M
6.00%
 11/32
 Now
100%
75

75

75

 29364NAL2
6.25% Series
 M
6.25%
 04/34
 Now
 MW (T + .25%)
100

100

100

 29364N843
6.20% Series
M
6.20%
04/40
4/15/15
100%
80

80

80

 29364N835
6.00% Series
M
6.00%
05/51
5/1/16
100%
150

150

150

 29364NAR9
3.10% Series
M
3.10%
07/23
Now
MW (T + .25 bps)
250

250

250

29364NAS7
3.75% Series
M
3.75%
07/24
Now
MW (T + .15 bps)
100



 
Total bonds
 
 
 
 
 
 
1,060

1,055

1,171

OTHER LONG-TERM DEBT:
 
 
 
 
 
 
 
 
 
 
Unamortized Premium and Discount – Net
 
 
 
 
 
 
(1
)
(1
)
(2
)
TOTAL LONG-TERM DEBT
 
 
 
 
 
1,059

1,054

1,170

 Less Amount Due Within One Year
 
 
 
 
 
 


100

 Long-Term Debt Excluding Amount Due Within One Year
 
 
 
 
$
1,059

$
1,054

$
1,070

 Fair Value of Long-Term Debt(b)
 
 
 
 
 
 
$
1,103

$
1,067

$
1,231

 *M = Mortgage Bond; G = Governmental Bond
 
 
 
 
 
 
 

 

 Weighted-average annualized coupon rate
 
 
 
 
 
 
4.9%

5.0%

5.0%

(a) Consists of pollution control revenue bonds and environmental revenue bonds.
 
(b) The fair value includes debt due within one year. Fair values are classified as Level 2 in the fair value hierarchy
 
 (see pgs. 212 - 220 of 2014 10K) and are based on prices derived from inputs such as benchmark yields and reported trades.
(c) The bonds are secured by a series of collateral first mortgage bonds.
Totals may not foot due to rounding.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 







 
 
 
 
 
 
 
 
 
 
 
 
 
 
 SHARES
 
 
 
 
 
 
 
 
AUTHORIZED AND OUTSTANDING
 
 
 
 
 CALL PRICE PER SHARE

PREFERRED STOCK:
 
 AS OF DECEMBER 31,
 AS OF DECEMBER 31,
 
 AS OF DECEMBER 31,

CUSIP
 
RATE
 2014

 2013

 2012

 2014

 2013

 2012

 
 2014

 
 
 
 
 
 
 (in millions)
 
 
 
Without sinking fund:
 
 
 
 
 
 

 

 
 
 
Cumulative, $100 par value:
 
 
 
 
 
 

 

 
 
 29364N207
4.36% Series
4.36%
59,920

59,920

59,920

$
6

$
6

$
6

 
$
103.86

 29364N306
4.56% Series
4.56%
43,887

43,887

43,887

4

4

4

 
107.00

 29364N405
4.92% Series
4.92%
100,000

100,000

100,000

10

10

10

 
102.88

 
Cumulative, $25 par value:
 
 
 
 
 
 
 
 
 
 29364N850
6.25% Series
6.25%
1,200,000

1,200,000

1,200,000

30

30

30

 
$
25

 
 Total without sinking fund
 
1,403,807

1,403,807

1,403,807

$
50

$
50

$
50

 
 


 
 
 
 
 
 
 
 
 
 
 
ENTERGY NEW ORLEANS, INC.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
BONDS:
 
 
 
MATURITY
 FIRST CALL
 CURRENT OR
 AS OF DECEMBER 31,
CUSIP
 
 TYPE*
 RATE
 DATE
 DATE
 FIRST CALL PRICE
 2014

 2013

 2012

 
 
 
 
 
 
 
 
(in millions)
 29364PAH6
5.25% Series
 M
5.25%
 08/13
 
 
$

$

$
70

29364PAM5
5.10% Series
M
5.1%
12/20
Now
 MW (T + .35%)
25

25

25

 29364PAN3
3.9% Series
M
3.9%
07/23
Now
MW (T + .30%)
100

100


 29364PAK9
5.6% Series
 M
5.6%
 09/24
Now
100%
33

33

33

 29364PAJ2
5.65% Series
 M
5.65%
 09/29
Now
100%
38

38

38

 29364P509
5.0% Series
M
5.0%
12/52
12/1/17
100%
30

30

30

 
Total bonds
 
 
 
 
 
 
226

226

196

OTHER LONG-TERM DEBT:
 
 
 
 
 
 
 
 
 
 
 Unamortized Premium and Discount – Net
 
 
 
 
 
 



TOTAL LONG-TERM DEBT
 
 
 
 
 
226

226

196

Less Amount Due Within One Year
 
 
 
 
 
 


70

Long-Term Debt Excluding Amount Due Within One Year
 
 
 
 
 
 
$
226

$
226

$
126

Fair Value of Long-Term Debt(a)
 
 
 
 
 
 
$
226

$
218

$
201

*M = Mortgage; G = Governmental
 
 
 
 
 
 
 
 
 
Weighted-average annualized coupon rate
 
 
 
 
4.7%

4.7%

5.3%

(a) The fair value includes debt due within one year. Fair values are classified as Level 2 in the fair value hierarchy
 (see pgs. 212 - 220 of 2014 10K) and are based on prices derived from inputs such as benchmark yields and reported trades.
Totals may not foot due to rounding.






 
 
 
 
 
 
 
 
 
 
 
 
 
 
 SHARES
 
 
 
 
 
 
 
 
AUTHORIZED AND OUTSTANDING
 
 
 
 
 CALL PRICE PER SHARE

PREFERRED STOCK:
 
 AS OF DECEMBER 31,
 AS OF DECEMBER 31,
 
 AS OF DECEMBER 31,

CUSIP
 
RATE
 2014

 2013

 2012

 2014

 2013

 2012

 
 2014

 
 
 
 
 
 
 (in millions)
 
 
 
Without sinking fund:
 
 
 
 
 
 

 

 
 
 
Cumulative, $100 par value:
 
 
 
 
 
 

 

 
 
 29364P301
4.75% Series
4.75%
77,798

77,798

59,920

$
8

$
8

$
8

 
$
105.00

 29364P202
4.36% Series
4.36%
60,000

60,000

43,887

6

6

6

 
104.58

 29364P400
5.56% Series
5.56%
60,000

60,000

1,200,000

6

6

6

 
102.59

 
 Total without sinking fund
 
197,798

197,798

$
1,403,807

$
20

$
20

$
20

 
 

UTILITY LONG-TERM DEBT AND PREFERRED STOCK
 
 
 
 
 
 
 
 
 
 
 
ENTERGY TEXAS, INC.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
BONDS:
 
 
 
 MATURITY
 FIRST CALL
 CURRENT OR
 AS OF DECEMBER 31,
CUSIP
 
TYPE*
 RATE
 DATE
 DATE
FIRST CALL PRICE
 2014

 2013

 2012

 
 
 
 
 
 
 
 
 (in millions)
 29365TAB0
3.60% Series
M
3.6%
 06/15
Now
 MW (T +. 25%)
$
200

$
200

$
200

 29365TAA2
7.125% Series
M
7.125%
 02/19
Now
 MW (T + .50%)
500

500

500

 29365TAC8
4.1% Series
M
4.1%
 09/21
Now
 MW (T + .35%)
75

75

75

 29365T203
7.875% Series
M
7.875%
06/39
 06/14
100%

150

150

29365T104
5.625% Series
M
5.625%
06/64
06/19
100%
135



 
Total bonds
 
 
 
 
 
 
910

925

925

OTHER LONG-TERM DEBT:
 
 
 
 
 
 
 
 
 
 29365QAB6
5.79% Series Senior Secured, Series A - Securitization Bond
5.79%
 10/18
 
 
 
74

97

119

 29365QAC4
5.93% Series Senior Secured, Series A - Securitization Bond
5.93%
06/22
 
 
 
114

114

114

 29365KAA1
2.12% Series Senior Secured, Series A - Securitization Bond
2.12%
 02/16
 
 
 
14

54

93

 29365KAB9
3.65% Series Senior Secured, Series A - Securitization Bond
3.65%
 08/19
 
 
 
145

145

145

 29365KAC7
4.38% Series Senior Secured - Securitization Bond
4.38%
 11/23
 
 
 
219

219

219

 
Unamortized Premium and Discount – Net
 
 
 
 
 
 
(2
)
(2
)
(3
)
 
Other
 
 
 
 
 
 
5

5

5

TOTAL LONG-TERM DEBT
 
 
 
 
 
 
1,479

1,557

1,618

 Less Amount Due Within One Year
 
 
 
 
 
 
200



 Long-Term Debt Excluding Amount Due Within One Year
 
 
 
 
$
1,279

$
1,557

$
1,618

 Fair Value of Long-Term Debt(a)
 
 
 
 
 
 
$
1,629

$
1,727

$
1,886

 *M = Mortgage Bond; G = Governmental Bond
 
 
 
 
 
 
 
 
 
 Weighted-average annualized coupon rate
 
 
 
 
 
 
5.4%

5.5%

5.5%

(a) The fair value includes debt due within one year. Fair values are classified as Level 2 in the fair value hierarchy
 (see pgs. 212 - 220 of 2014 10K) and are based on prices derived from inputs such as benchmark yields and reported trades.
Totals may not foot due to rounding.
 
 
 
 
 
 
 
 
 







 
 
 
 
 
 
 
 
 
 
 
SYSTEM ENERGY RESOURCES, INC.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
BONDS:
 
 
 
MATURITY
 FIRST CALL
 CURRENT OR
 AS OF DECEMBER 31,
CUSIP
 
TYPE*
 RATE
 DATE
 DATE
FIRST CALL PRICE
 2014

 2013

 2012

 
 
 
 
 
 
 
 
 (in millions)
 605277AB8
5.875% Series – Mississippi Business Finance Corp.
 G(a)
5.875%
2022
 Now
100%
216

216

216

 871911AS2
4.10% Series
M
4.1%
04/23
Now
MW (T + 0.40%)
250

250

250

 
Total bonds
 
 
 
 
 
 
466

466

466

OTHER LONG-TERM DEBT:
 
 
 
 
 
 
 
 
 
 361561AA1
Grand Gulf Lease Obligation 5.13%
 
5.13%
 
 
 
 
51

97

139

 
6.29% Series F – Variable Interest Entity Note Payable
6.29%
09/13
 
 
 


70

 
5.33% Series G – Variable Interest Entity Note Payable
5.33%
04/15
 
 
 
60

60

60

 
4.02% Series H – Variable Interest Entity Note Payable
4.02%
02/17
 
 
 
50

50

50

 
3.78% Series I – Variable Interest Entity Note Payable
3.78%
10/18
 
 
 
85

85


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



 TOTAL LONG-TERM DEBT
 
 
 
 
 
 
711

757

784

 Less Amount Due Within One Year
 
 
 
 
 
 
76

49

112

 Long-Term Debt Excluding Amount Due Within One Year
 
 
 
 
 
$
634

$
709

$
672

 Fair Value of Long-Term Debt(b)
 
 
 
 
 
 
$
677

$
665

$
665

 *M = Mortgage Bond; G = Governmental Bond
 
 
 
 
 
 
 
 
 
 Weighted-average annualized coupon rate
 
 
 
 
 
 
4.8%

4.8%

5.2%

(a) Consists of pollution control revenue bonds and environmental revenue bonds.
(b) The fair value excludes lease obligations of $51 million at System Energy and includes debt due within one year. Fair values are classified as Level 2 in the fair value hierarchy (see pgs. 212 - 220 of 2014 10K) and are based on prices derived from inputs such as benchmark yields and reported trades.
Totals may not foot due to rounding.
 
 
 
 
 
 
 
 
 





UTILITY STATISTICAL INFORMATION
 
 
 
 
 
 
 
 
 
 
 
UTILITY TOTAL CAPABILITY
 
 
 
 
 
 
 
 
 
OWNED &
 
 
 OPERATED
 
LEASED
OPERATED
As of December 31, 2014.
 PLANTS
 UNITS
 
(MW)(a)
(MW)
Plants that use fuel type:
 
 
 
 
 
  Gas/Oil
                  25
                  59
 
           14,833
           15,156
  Coal
                    3
                    5
 
             2,244
             3,855
  Petroleum Coke
                    1
                    2
 
0
                206
     Total Fossil
                  29
                  66
 
           17,077
           19,217
  Hydro
                    3
                    7
 
                  74
                154
  Nuclear
                    4
                    5
 
             5,225
             5,366
     Total Capability
                  36
                  78
 
           22,376
           24,737
All plants that have units with multiple fuel types are in the Gas & Oil plant count.
 
 
 
(a) Owned and Leased Capability is the dependable load carrying capability as demonstrated under actual operating conditions
  based on the primary fuel (assuming no curtailments) that each station was designed to utilize.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
UTILITY SELECTED OPERATING DATA
 
 
 
 
 
 
 2014
 2013
 2012
 2011
 2010
SOURCES OF ENERGY (GWh)
 
 
 
 
 
Net Generation:
 
 
 
 
 
Gas & Oil
           34,158
           30,364
           31,011
           30,042
           26,637
  Coal
           13,970
           13,567
           13,320
           14,915
           15,616
  Nuclear
           40,986
           38,676
           37,714
           40,102
           42,339
  Hydro
                142
                131
                108
                160
                139
     Total Net Generation
           89,256
           82,739
           82,153
           85,219
           84,731
Purchased Power:
 
 
 
 
 
  Affiliated Companies
0
                349
                713
                803
                738
  Non-affiliated Companies
           35,291
           33,994
           32,982
           32,896
           33,155
     Total Purchased Power
           35,291
           34,343
           33,695
           33,699
           33,893
     Total Sources of Energy
         124,547
         117,081
         115,850
         118,918
         118,625
 USES OF ENERGY (GWh)
 
 
 
 
 
Electric Energy Sales:
 
 
 
 
 
  Residential
           35,932
           35,169
           34,664
           36,684
           37,465
  Commercial
           28,827
           28,547
           28,724
           28,720
           28,831
  Industrial
           43,723
           41,653
           41,181
           40,810
           38,751
  Governmental
             2,428
             2,412
             2,435
             2,474
             2,463
     Total Retail
         110,910
         107,781
         107,004
         108,688
         107,510
Sales for Resale
             9,462
             3,020
             3,200
             4,111
             4,372
Unbilled Energy
              (485)
                530
                  15
              (131)
              (173)
     Total Electric Energy Sales
         119,887
         111,331
         110,219
         112,668
         111,709
Line Losses and Company Usage
             4,660
             5,750
             5,631
             6,250
             6,916
     Total Uses of Energy
         124,547
         117,081
         115,850
         118,918
         118,625
Electric Energy Sales (Weather Adjusted)(GWh):
 
 
 
 
 
  Residential
           35,188
           35,143
           35,357
           34,369
           34,295
  Commercial
           28,907
           28,573
           28,596
           28,033
           28,032
  Industrial
           43,723
           41,653
           41,181
           40,810
           38,751
  Governmental
             2,430
             2,413
             2,426
             2,451
             2,444
     Total Weather Adjusted Sales
         110,248
         107,782
         107,560
         105,663
         103,521
Peak Demand (MW)
           20,472
           21,581
           21,866
           22,387
           21,799
Operational Summer Capacity at Peak (MW)
           24,367
           23,802
           23,407
           23,979
           24,310
Annual System Load Factor (%)
                  65
                  62
                  60
                  60
                  62
Retail Electric Sales Growth Rate (%)
                 2.9
                 0.7
               (1.5)
                 1.1
                 8.4
Retail Electric Sales Weather-Adjusted Growth Rate (%)
                 2.3
                 0.2
                 1.9
                 2.0
                 4.3
Regional Gross Domestic Product Rate (%)
                 4.0
                 2.7
                 4.7
                 4.7
                 8.4
National Gross Domestic Product Rate (%)
                 2.4
                 2.2
                 2.3
                 1.6
                 2.5





Average Fuel Cost (cents/KWh)
 
 
 
 
 
  Natural Gas
               4.36
               4.12
               3.15
               4.85
               5.39
  Nuclear Fuel
               0.89
               0.92
               0.85
               0.81
               0.78
  Coal
               2.63
               2.70
               2.60
               2.31
               2.00
  Purchased Power
               5.14
               4.32
               3.58
               4.59
               5.28
Totals may not foot due to rounding.
 
 
 
 
 





UTILITY STATISTICAL INFORMATION
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
2014 CONSOLIDATING UTILITY ELECTRIC STATISTICAL INFORMATION
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 EAI

 EGSL

 ELL

 EMI

 ENOI

 ETI

 SERI

ELIMINATIONS

 TOTAL

%

ELECTRIC OPERATING REVENUES ($ thousands)
 

 
 
 

 
 
Residential
754,513

502,092

856,129

585,371

202,478

654,064



3,554,647

37
%
Commercial
461,238

448,387

595,965

480,754

184,381

383,662



2,554,387

27
%
Industrial
424,151

587,907

981,295

174,615

32,739

421,913



2,622,620

27
%
Governmental
18,314

22,576

46,636

46,863

66,174

26,266



226,830

2
%
Total Retail
1,658,216

1,560,962

2,480,025

1,287,604

485,772

1,485,905



8,958,484

93
%
Sales for Resale
412,805

468,844

273,936

166,238

80,393

338,976

664,338

(2,075,662
)
329,869

3
%
Other
101,370

49,430

71,919

70,351

13,816

27,101

26

(30,338
)
303,675

3
%
Total
2,172,391

2,079,236

2,825,881

1,524,193

579,981

1,851,982

664,364

(2,106,000
)
9,592,028

100
%
 
 
 
 
 
 
 
 
 
 
 
FUEL REVENUES (included in above revenues)
 
 
 
 
   

   

 
 
Residential
119,554

216,366

324,018

201,100

74,975

215,077



1,151,090

32
%
Commercial
88,965

212,516

224,873

171,391

78,004

165,178



940,927

26
%
Industrial
101,715

380,980

590,374

80,304

17,147

257,233



1,427,753

40
%
Governmental
3,538

9,245

17,878

14,702

29,187

10,185



84,735

2
%
Total Retail
313,772

819,107

1,157,143

467,497

199,313

647,674



3,604,505

100
%
 
 
 
 
 
 
 
 
 
 
 
SOURCES OF ENERGY (GWh)
 
 
 
   

   

 
 
Net Generation:
 
 
 
 
 
 
   

   

 
 
Gas & Oil
3,508

3,607

12,814

6,113

2,003

6,113



34,158

27
%
Coal
7,753

1,995


2,747


1,475



13,970

11
%
Nuclear
14,476

8,155

9,156




9,199


40,986

33
%
Hydro
142








142

%
Total Net Generation
25,879

13,757

21,970

8,860

2,003

7,588

9,199


89,256

72
%
Purchased Power:
 
 
 
 
 
 
 
 
 
 
Affiliated Companies
3,319

10,093

4,946

4,114

3,344

5,859


(31,675
)

%
Non-affiliated Companies
3,324

5,560

11,572

3,780

1,305

9,750



35,291

28
%
Total Purchased Power
6,643

15,653

16,518

7,894

4,649

15,609


(31,675
)
35,291

28
%
Total Sources of Energy
32,522

29,410

38,488

16,754

6,652

23,197

9,199

(31,675
)
124,547

100
%
 
 
 
 
 
 
 
 
 
 
 
USES OF ENERGY (GWh)
 
 
 
 
 
 
 
Electric Energy Sales:
 
 
 
 
 
 
 
 
 
 
Residential
8,070

5,368

9,047

5,672

1,963

5,810



35,932

32
%
Commercial
5,934

5,298

6,257

4,821

2,046

4,471



28,827

26
%
Industrial
6,808

9,925

17,100

2,297

452

7,140



43,723

39
%
Governmental
238

232

500

414

768

277



2,428

2
%
Total Retail
21,050

20,823

32,904

13,204

5,229

17,698



110,910

100
%
Sales for Resale
10,301

7,891

4,575

2,850

1,338

4,963

9,219

(31,675
)
9,462


Unbilled Energy
(98
)
(62
)
(135
)
(32
)
(35
)
(123
)


(485
)

Total Electric Energy Sales
31,253

28,652

37,345

16,022

6,532

22,538

9,219

(31,675
)
119,887


Line Losses and Company Usage
1,269

758

1,143

732

120

659

(20
)
 
4,660


Total Uses of Energy
32,522

29,410

38,488

16,754

6,652

23,197

9,199

(31,675
)
124,547


AVERAGE ELECTRIC REVENUE (cents/KWh)
 
 
 
 
 
 
 
Residential
9.35

9.35

9.46

10.32

10.31

11.26



9.89


Commercial
7.77

8.46

9.52

9.97

9.01

8.58



8.86


Industrial
6.23

5.92

5.74

7.60

7.24

5.91



6.00


Governmental
7.69

9.74

9.33

11.31

8.62

9.48



9.34


 
 
 
 
 
 
 
 
 
 
 
NUMBER OF RETAIL ELECTRIC CUSTOMERS
 
 
 
 
 
 
 
(as of December 31, 2014)
 
 
 
 
 
 
 
 
Residential
585,896

338,387

589,192

370,265

152,556

373,436



2,409,732

86
%





Commercial
91,005

52,223

77,431

63,306

14,672

46,371



345,008

12
%
Industrial
23,996

3,627

7,178

3,847

2,114

5,415



46,177

2
%
Governmental
692

1,700

5,907

4,962

1,778

2,334



17,373

1
%
Total Retail Customers
701,589

395,937

679,708

442,380

171,120

427,556



2,818,290

100%

Totals may not foot due to rounding.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 





UTILITY STATISTICAL INFORMATION
 
 
 
 
 
 
 
 
 
 
 
ENTERGY ARKANSAS, INC.
 
 
 
 
 
 
 2014
 2013
 2012
 2011
 2010
ELECTRIC OPERATING REVENUES ($ thousands)
 
 
 
 
 
Residential
         754,513
         772,059
         765,564
         755,807
         773,012
Commercial
         461,238
         469,367
         472,046
         449,756
         441,387
Industrial
         424,151
         432,852
         439,467
         421,384
         414,791
Governmental
           18,314
           19,206
           19,787
           19,711
           19,524
Total Retail
      1,658,216
      1,693,484
      1,696,864
      1,646,658
      1,648,714
Sales for Resale
         412,805
         429,141
         369,322
         375,127
         379,894
Other
         101,370
           67,534
           60,818
           62,525
           53,839
Total Electric Operating Revenues
      2,172,391
      2,190,159
      2,127,004
      2,084,310
      2,082,447
 
 
 
 
 
 
FUEL REVENUES (included in above revenues)
 
 
 
 
 
Residential
         119,554
         113,608
         143,394
         147,763
           91,412
Commercial
           88,965
           83,642
         109,845
         110,070
           65,809
Industrial
         101,715
           94,847
         125,068
         126,854
           75,939
Governmental
             3,538
             3,386
             4,651
             4,965
             2,976
Total Retail Fuel Revenues
         313,772
         295,483
         382,958
         389,652
         236,136
 
 
 
 
 
 
SOURCES OF ENERGY (GWh)
 
 
 
 
 
Net Generation:
 
 
 
 
 
Gas & Oil
         3,508
         3,200
             1,889
             1,078
                984
Coal
         7,753
         7,481
             7,179
             7,636
             8,233
Nuclear
       14,476
       11,946
           15,493
           14,194
           15,023
Hydro
            142
            131
                108
                160
                139
Total Net Generation
           25,879
           22,758
           24,669
           23,068
           24,379
Purchased Power:
 
 
 
 
 
Affiliated Companies
         3,319
         4,017
             2,940
             4,280
             3,887
Non-affiliated Companies
         3,324
         4,608
             4,130
             4,035
             4,508
Total Purchased Power
             6,643
             8,625
             7,070
             8,315
             8,395
Total Sources of Energy
           32,522
           31,383
           31,739
           31,383
           32,774
 
 
 
 
 
 
USES OF ENERGY (GWh)
 
 
 
 
 
Electric Energy Sales:
 
 
 
 
 
Residential
         8,070
         7,921
             7,859
             8,229
             8,501
Commercial
         5,934
         5,929
             6,046
             6,051
             6,144
Industrial
         6,808
         6,769
             6,925
             7,029
             7,082
Governmental
            238
            241
                257
                275
                277
Total Retail
           21,050
           20,860
           21,087
           21,584
           22,004
Sales for Resale
           10,301
             8,929
             9,019
             8,197
             8,703
Unbilled Energy
                (98)
                100
                  13
                (49)
              (123)
Total Electric Energy Sales
           31,253
           29,889
           30,119
           29,732
           30,584
Line Losses and Company Usage
             1,269
             1,494
             1,620
             1,651
             2,190
Total Uses of Energy
           32,522
           31,383
           31,739
           31,383
           32,774
 
 
 
 
 
 
AVERAGE ELECTRIC REVENUE (cents/KWh)
 
 
 
 
 
Residential
               9.35
               9.75
               9.74
               9.18
               9.09
Commercial
               7.77
               7.92
               7.81
               7.43
               7.18
Industrial
               6.23
               6.39
               6.35
               5.99
               5.86
Governmental
               7.69
               7.97
               7.70
               7.17
               7.05
 
 
 
 
 
 
NUMBER OF RETAIL ELECTRIC CUSTOMERS
 
 
 
 
 
(as of December 31)
 
 
 
 
 
Residential
         585,896
         585,157
         583,882
         582,813
         582,557
Commercial
           91,005
           90,354
           89,618
           88,895
           88,725
Industrial
           23,996
           24,198
           21,295
           20,402
           20,605
Governmental
                692
                686
                681
                693
                674
Total Retail Customers
         701,589
         700,395
         695,476
         692,803
         692,561
Totals may not foot due to rounding.
 
 
 
 
 





UTILITY STATISTICAL INFORMATION
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
ENTERGY ARKANSAS, INC.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
GENERATION PORTFOLIO
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
PLANT
 
 
 
 
 
TOTAL PLANT – 2014
 
 
 
 
OWNED &
 
 
AVG BTU
 
 
 
 
 
 
 
 TOTAL
 
 
 
 
LEASED
 
 
PER KWH
Emissions
 NET
 EXPENSES
 PRODUCTION
 
 
 
 COMMERCIAL
CAPABILITY
 
 
NET
SO2 
NOx
CO2 
Hg(b) 
 
 GENERATION
 PER NET
 EXPENSE
PLANT
UNIT
OWNERSHIP
 OPERATION
(MW)(a)
 FUEL TYPE
 PURPOSE
GENERATION(e) 
(tons)
(tons)
(tons)
(lbs)
TECHNOLOGY(c) 
 (MWH)
 MWH
($000)
Cecil Lynch
2
100%
1949
0
Gas/Oil
Retired


289

 
3
100%
1954
0
Gas/Oil
Retired
 
 
 
 
Harvey Couch
1
100%
1943
0
Gas/Oil
Retired
15

10,800.1

162

 
2
100%
1954
0
Gas/Oil
Retired
 
 
 
 
Lake Catherine
1
100%
1950
0
Gas/Oil
Retired
11,338
89,850

258.9

23,259

 
2
100%
1950
0
Gas/Oil
Retired
 
 
 
 
 
3
100%
1953
0
Gas/Oil
Retired
 
 
 
 
 
4
100%
1970
516
Gas/Oil
Peaking
 
0.3
176
61,585
6
 
 
 
Hamilton Moses
1
100%
1951
0
Gas/Oil
Retired



 
2
100%
1951
0
Gas/Oil
Retired
 
 
 
 
Mabelvale
1
100%
1970
14
Gas/Oil
Peaking
11,737
552

1,074.3

593

 
2
100%
1970
0
Gas/Oil
Retired
 
 
 
 
 
3
100%
1970
14
Gas/Oil
Peaking
 
 
 
 
 
4
100%
1970
0
Gas/Oil
Retired
 
 
 
 
Robert Ritchie
1
100%
1961
0
Gas/Oil
Retired


142

 
3
100%
1970
0
Gas/Oil
Retired
 
 
 
 
Ouachita
1
100%
2002
247
Gas
Intermediate
7,354
2
48
372,817
Dry LNB, SCR
2,144,949

39.6

84,841

 
2
100%
2002
241
Gas
Intermediate
 
2
59
486,353
Dry LNB, SCR
 
 
 
Hot Spring
1
100%
2002
597
Gas
Intermediate
7,528
3
39
556,115
SCR
1,272,645

53.8

68,444

Independence
1
31.5%
1983
264
Coal
Base
10,139
4,689
1,874
1,763,304
90
OFA, ESP
1,750,793

29.1

51,029

White Bluff
1
57%
1980
465
Coal
Base
10,241
9,977
5,325
3,487,416
178
OFA, ESP
6,002,079

29.3

176,066

 
2
57%
1981
469
Coal
Base
 
9,530
4,882
3,301,584
169
OFA, ESP
 
 
 
Cecil Lynch
 Diesel
100%
1967
0
Oil
Retired
 


37

Carpenter
1
100%
1932
31
Hydro
Peaking
106,975

10.3

1,099

 
2
100%
1932
31
Hydro
Peaking
 
 
 
 
Remmel
1
100%
1925
4
Hydro
Peaking
35,139

36.1

1,267

 
2
100%
1925
4
Hydro
Peaking
 
 
 
 
 
3
100%
1925
4
Hydro
Peaking
 
 
 
 
Arkansas
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Nuclear One
1
100%
1974
834
Nuclear PWR(d)
Base
10,337
14,476,394

23.6

342,003

 
2
100%
1980
986
Nuclear PWR(d)
Base
 
 
 
 
Total
 
 
 
4,721
 
 
 
 
 
 
 
 
25,879,393

29

749,233

(a) Owned and Leased Capability is the dependable load carrying capability as demonstrated under actual operating conditions based on the primary fuel
 (assuming no curtailments) that each station was designed to utilize.
(b) Mercury emissions calculated using 2014 unit heat input and 5.37 x 10-6 lb hg/MMBtu emission rate for coal plants and 8.0 x 10-10 lb hg/MMBtu emission rate for natural gas plants.
(c) Installed NOx and particulate matter emission control devices: Combustion Modification/ Fuel Reburning (Combus Mod / Fuel Reburn), Dry Low NOx Burners (Dry LNB), Electrostatic Precipitator (ESP),
     Low NOx Burners with Closed-coupled Overfire Air (LNB w/ Closed-coupled OFA), Low NOx Burners with Separated Overfire Air (LNB w/ Sep OFA), Low NOx Burner with Overfire Air (LNB w/ OFA),
    Overfire Air (OFA), Selective Catalytic Reduction (SCR) or Steam Injection. Currently have no SO2, CO2 or Mercury Control equipment operating on any unit.
(d) PWR = Pressurized Water Reactor.
 
 
 
 
(e) The nuclear heat rate as reflected in the FERC Form 1 is calculated by obtaining the thermal generation in MWhs from the plant multiplied by the industry standard of 3.4126 to obtain the MMBtu equivalency
 
Calculations may differ due to rounding.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 





 ENTERGY GULF STATES LOUISIANA, L.L.C.
 
 
 
 
 
 
 2014

 2013

 2012

 2011

 2010

ELECTRIC OPERATING REVENUES ($ thousands)
 
 
 
 
 
Residential
502,092

465,292

388,725

479,060

498,319

Commercial
448,387

417,154

349,210

416,321

426,342

Industrial
587,907

502,057

391,776

490,378

488,974

Governmental
22,576

21,334

18,522

20,925

20,350

Total Retail
1,560,962

1,405,837

1,148,233

1,406,684

1,433,985

Sales for Resale
468,844

420,642

410,622

614,429

541,219

Other
49,430

55,416

47,310

48,435

40,506

Total Electric Operating Revenues
2,079,236

1,881,895

1,606,165

2,069,548

2,015,710

 
 
 
 
 
 
FUEL REVENUES (included in above revenues)
 
 
 
 
 
Residential
216,366

182,720

134,464

186,547

193,863

Commercial
212,516

180,062

135,686

178,013

182,546

Industrial
380,980

298,711

219,667

292,036

292,789

Governmental
9,245

7,761

5,850

7,453

7,251

Total Retail Fuel Revenues
819,107

669,254

495,667

664,049

676,449

 
 
 
 
 
 
SOURCES OF ENERGY (GWh)
 
 
 
 
 
Net Generation:
 
 
 
 
 
Gas & Oil
3,607

2,991

3,773

3,547

2,533

Coal
1,995

2,006

2,033

2,605

2,535

Nuclear
8,155

7,587

7,805

7,686

8,363

Hydro





Total Net Generation
13,757

12,584

13,611

13,838

13,431

Purchased Power:
 
 
 
 
 
Affiliated Companies
10,093

8,105

7,357

6,446

7,021

Non-affiliated Companies
5,560

7,429

7,936

10,007

10,437

Total Purchased Power
15,653

15,534

15,293

16,453

17,458

Total Sources of Energy
29,410

28,118

28,904

30,291

30,889

 
 
 
 
 
 
USES OF ENERGY (GWh)
 
 
 
 
 
Electric Energy Sales:
 
 
 
 
 
  Residential
5,368

5,206

5,176

5,383

5,538

  Commercial
5,298

5,208

5,287

5,239

5,274

  Industrial
9,925

9,021

8,890

9,041

8,801

  Governmental
232

228

228

222

210

Total Retail
20,823

19,663

19,581

19,885

19,823

Sales for Resale
7,891

7,467

8,668

9,608

10,221

Unbilled Energy
(62
)
138

11

(39
)
(51
)
Total Electric Energy Sales
28,652

27,268

28,260

29,454

29,993

Line Losses and Company Usage
758

850

644

837

896

Total Uses of Energy
29,410

28,118

28,904

30,291

30,889

 
 
 
 
 
 
AVERAGE ELECTRIC REVENUE (cents/KWh)
 
 
 
 
 
Residential
               9.35

               8.94

               7.51

               8.90

               9.00

Commercial
               8.46

               8.01

               6.61

               7.95

               8.08

Industrial
               5.92

               5.57

               4.41

               5.42

               5.56

Governmental
               9.74

               9.36

               8.12

               9.43

               9.69

 
 
 
 
 
 
NUMBER OF RETAIL ELECTRIC CUSTOMERS
 
 
 
 
 

(as of December 31)
 
 
 
 
 

Residential
         338,387

         335,212

         331,735

         328,718

         326,497

Commercial
           52,223

           51,463

           50,616

           50,277

           49,886

Industrial
             3,627

             3,511

             3,379

             3,278

             3,265

Governmental
             1,700

             1,695

             1,698

             1,615

             1,627

Total Retail Customers
         395,937

         391,881

         387,428

         383,888

         381,275

Totals may not foot due to rounding.
 
 
 
 
 





UTILITY STATISTICAL INFORMATION
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
ENTERGY GULF STATES LOUISIANA, L.L.C.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
GENERATION PORTFOLIO
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
PLANT
 
 
 
 
 
TOTAL PLANT – 2014
 
 
 
 
 OWNED &
 
 
AVG BTU
 
 
 
 
 
 
 
 TOTAL
 
 
 
 
 LEASED
 
 
PER KWH
Emissions
 NET
 EXPENSES
 PRODUCTION
 
 
 
COMMERCIAL
 CAPABILITY
 
 
NET
SO2 
NOx
CO2 
Hg(b) 
 
 GENERATION
 PER NET
 EXPENSE
PLANT
UNIT
 OWNERSHIP
 OPERATION
 (MW)(a)  
 FUEL TYPE
 PURPOSE
GENERATION(g) 
(tons)
(tons)
(tons)
(lbs)
TECHNOLOGY(c) 
 (MWH)
 MWH
($000)
 LA Station 2 (d) 
10
100%
1950
0
Gas
Reserve


369

 
11
100%
1950
0
Gas
Reserve
 
 
 
 
 
12
100%
1953
0
Gas
Reserve
 
 
 
 
 Willow Glen  
1
100%
1960
0
Gas/Oil
Reserve
11,570
1,016,382

60.5

61,535

 
2
100%
1964
179
Gas/Oil
Peaking
 
1
209
192,361
 
 
 
 
3
100%
1968
0
Gas
Reserve
 
ESP
 
 
 
 
4
100%
1973
483
Gas/Oil
Peaking
 
2
892
486,737
 
 
 
 
5
100%
1976
0
Gas/Oil
Reserve
 
 
 
 
 Roy S. Nelson  
3
100%
1960
0
Gas/Oil
Reserve
12,170
908,217

72.1

65,452

 
4
100%
1970
424
Gas/Oil
Intermediate
 
3
719
631,665
 
 
 
 Calcasieu
1
100%
2000
145
Gas
Peaking
11,650
50
59,955
Dry LNB
178,944

96.2

17,217

 
2
100%
2001
157
Gas
Peaking
 
38
56,721
Dry LNB
 
 
 
 Ouachita
3
100%
2002
243
Gas
Intermediate
7,275
3
69
599,212
Dry LNB, SCR
1,503,322

38.1

57,310

 Roy S. Nelson  
6
40%
1982
216
Coal
Base
11,820
4,216
1,114
1,285,442
64
LNB w/ Sep OFA, ESP
1,047,916

40.1

41,992

 Big Cajun 2  
3
24%
1983
143
Coal
Base
10,190
2,921
644
981,609
51
LNB w/ OFA, ESP
947,066

29.9

28,308

 River Bend  
1
 100%(e)  
1986
973
Nuclear BWR(f) 
Base
10,899
8,154,974

25.2

205,756

Total
 
 
 
2,963
 
 
 
 
 
 
 
 
13,756,820

34.7

477,937

(a) Owned and Leased Capability is the dependable load carrying capability as demonstrated under actual operating conditions based on the primary fuel
 (assuming no curtailments) that each station was designed to utilize.
(b) Mercury emissions calculated using 2014 unit heat input and 5.37 x 10-6 lb hg/MMBtu emission rate for coal plants and 8.0 x 10-10 lb hg/MMBtu emission rate for natural gas plants.
(c) Installed NOx and particulate matter emission control devices: Combustion Modification/ Fuel Reburning (Combus Mod / Fuel Reburn), Dry Low NOx Burners (Dry LNB), Electrostatic Precipitator (ESP),
     Low NOx Burners with Closed-coupled Overfire Air (LNB w/ Closed-coupled OFA), Low NOx Burners with Separated Overfire Air (LNB w/ Sep OFA), Low NOx Burner with Overfire Air (LNB w/ OFA),
    Overfire Air (OFA), Selective Catalytic Reduction (SCR) or Steam Injection. Currently have no SO2, CO2 or Mercury Control equipment operating on any unit.
(d) EGSL also owns and operates LA Station 1 units 1a, 2a, 3a and 4a; these units are under a long-term contract with an external 3rd party, which owns all of the output of these units.
(e) 30% of River Bend is not subject to rate regulation by the Public Utility Commission of Texas, the Louisiana Public Service Commission, nor various municipal authorities.
(f) BWR = Boiling Water Reactor.
(g) The nuclear heat rate as reflected in the FERC Form 1 is calculated by obtaining the thermal generation in MWhs from the plant multiplied by the industry standard of 3.4126 to obtain the MMBtu equivalency
Calculations may differ due to rounding.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 





UTILITY STATISTICAL INFORMATION
 
 
 
 
 
 
 
 
 
 
 
ENTERGY LOUISIANA, LLC
 
 
 
 
 
 
 2014

 2013

 2012

 2011

 2010

ELECTRIC OPERATING REVENUES ($ thousands)
 
 
 
 
 
Residential
856,129

838,636

687,043

829,663

840,011

Commercial
595,965

585,833

482,382

549,142

543,308

Industrial
981,295

954,956

731,215

867,491

817,454

Governmental
46,636

45,900

37,940

41,900

42,124

Total Retail
2,480,025

2,425,325

1,938,580

2,288,196

2,242,897

Sales for Resale
273,936

117,231

138,675

145,009

225,011

Other
71,919

84,379

72,188

75,710

70,858

Total Electric Operating Revenues
2,825,881

2,626,935

2,149,443

2,508,915

2,538,766

 
 
 
 
 
 
FUEL REVENUES (included in above revenues)
 
 
 
 
 
Residential
324,018

317,722

215,717

332,827

360,847

Commercial
224,873

221,156

151,733

218,649

231,104

Industrial
590,374

573,684

393,942

535,592

523,895

Governmental
17,878

17,638

11,925

16,595

18,067

Total Retail Fuel Revenues
1,157,143

1,130,200

773,317

1,103,663

1,133,913

 
 
 
 
 
 
SOURCES OF ENERGY (GWh)
 
 
 
 
 
Net Generation:
 
 
 
 
 
Gas & Oil
12,814

9,882

11,530

10,506

9,429

Coal





Nuclear
9,156

9,368

7,854

8,929

10,276

Hydro





Total Net Generation
21,970

19,250

19,384

19,435

19,705

Purchased Power:
 
 
 
 
 
Affiliated Companies
4,946

8,442

8,163

7,484

5,783

Non-affiliated Companies
11,572

7,686

7,653

8,682

9,614

Total Purchased Power
16,518

16,128

15,816

16,166

15,397

Total Sources of Energy
38,488

35,378

35,200

35,601

35,102

 
 
 
 
 
 
USES OF ENERGY (GWh)
 
 
 
 
 
Electric Energy Sales:
 
 
 
 
 
Residential
9,047

8,820

8,703

9,303

9,533

Commercial
6,257

6,194

6,112

6,155

6,164

Industrial
17,100

16,713

16,416

15,813

14,473

Governmental
500

495

479

473

479

Total Retail
32,905

32,222

31,710

31,744

30,649

Sales for Resale
4,575

1,936

2,222

2,330

2,961

Unbilled Energy
(135
)
130

32

38

27

Total Electric Energy Sales
37,345

34,288

33,964

34,112

33,637

Line Losses and Company Usage
1,143

1,090

1,236

1,489

1,465

Total Uses of Energy
38,488

35,378

35,200

35,601

35,102

 
 
 
 
 
 
AVERAGE ELECTRIC REVENUE (cents/KWh)
 
 
 
 
 
Residential
                9.46

                9.51

                7.89

                8.92

                8.81

Commercial
                9.52

                9.46

                7.89

                8.92

                8.81

Industrial
                5.74

                5.71

                4.45

                5.49

                5.65

Governmental
                9.33

                9.27

                7.92

                8.86

                8.79

 
 
 
 
 
 
NUMBER OF RETAIL ELECTRIC CUSTOMERS
 
 
 
 
 
(as of December 31)
 
 
 
 
 
Residential
          589,192

          587,226

          583,975

          580,627

          578,466

Commercial
            77,431

            77,033

            76,509

            76,130

            75,493

Industrial
              7,178

              7,022

              6,914

              6,908

              6,971

Governmental
              5,907

              5,854

              5,804

              5,767

              5,704

Total Retail Customers
          679,708

          677,135

          673,202

          669,432

          666,634

Totals may not foot due to rounding.
 
 
 
 
 





UTILITY STATISTICAL INFORMATION
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
ENTERGY LOUISIANA, LLC
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
GENERATION PORTFOLIO
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
PLANT
 
 
 
 
 
TOTAL PLANT – 2014
 
 
 
 
 OWNED &
 
 
AVG BTU
 
 
 
 
 
 
 
 TOTAL
 
 
 
 
 LEASED
 
 
PER KWH
Emissions
 NET
 EXPENSES
 PRODUCTION
 
 
 
 COMMERCIAL
 CAPABILITY
 
 
NET
SO2 
NOx
CO2 
Hg(b) 
 
 GENERATION
 PER NET
 EXPENSE
PLANT
 UNIT
 OWNERSHIP
 OPERATION
 (MW)(a)  
 FUEL TYPE
 PURPOSE
GENERATION(e) 
(tons)
(tons)
(tons)
(lbs)
TECHNOLOGY(c) 
 (MWH)
 MWH
($000)
Acadia
2
100%
2002
551
Gas
Intermediate
7,230
1
89
6,386,763
SCR
2,734,410

43.4

118,581

Buras
8
100%
1971
12
Gas/Oil
Peaking
15,470
3,785

199.7

756

Little Gypsy
1
100%
1961
228
Gas/Oil
Forced Outage
11,710
51
28,109
1,423,211

65.3

92,917

 
2
100%
1966
414
Gas/Oil
Intermediate
 
2
430
379,545
 
 
 
 
3
100%
1969
517
Gas/Oil
Intermediate
 
3
2,043
584,635
 
 
 
Monroe
10
100%
1961
Gas
Retired



 
11
100%
1965
Gas
Retired
 
 
 
 
 
12
100%
1968
Gas
Retired
 
 
 
 
Ninemile Point
1
100%
1951
Gas/Oil
Retired
11,780
3,946,081

59.9

236,320

 
2
100%
1953
Gas/Oil
Retired
 
 
 
 
 
3
100%
1955
103
Gas/Oil
Intermediate
 
1
156
117,198
 
 
 
 
4
100%
1971
699
Gas/Oil
Intermediate
 
6
2,831
1,168,280
 
 
 
 
5
100%
1973
721
Gas/Oil
Intermediate
 
7
3,014
1,333,618
 
 
 
 
6
100%
2014
560
Gas/Oil
Intermediate
4,200
7
52,713
35,650

23.7

845

Perryville
1
100%
2002
532
Gas
Intermediate
7,120
7
161
1,409,438
Dry LNB, SCR
3,427,659

38

130,248

 
2
100%
2001
154
Gas
Peaking
 
5
16,264
Dry LNB
 
 
 
Sterlington
6
100%
1958
Gas/Oil
Retired
13,360
10,395

248.9

2,587

 
7
100%
1974
64
Gas/Oil
Peaking
 
27
7,819
 
 
 
Waterford
1
100%
1975
385
Gas/Oil
Intermediate
11,300
2
300
361,320
1,232,314

63.8

78,667

 
2
100%
1975
411
Gas/Oil
Intermediate
 
4
506
492,380
 
 
 
 
4
100%
2009
33
Oil
Peaking
2
7
6,926
Steam Injection



Waterford
3
100%
1985
1,164
Nuclear PWR(d)
Base
10,880
9,156,260

25.6

234,056

Total
 
 
 
6,548
 
 
 
 
 
 
 
 
21,969,765

40.7

894,976

(a) Owned and Leased Capability is the dependable load carrying capability as demonstrated under actual operating conditions based on the primary fuel
 (assuming no curtailments) that each station was designed to utilize.
(b) Mercury emissions calculated using 2014 unit heat input and 5.37 x 10-6 lb hg/MMBtu emission rate for coal plants and 8.0 x 10-10 lb hg/MMBtu emission rate for natural gas plants.
(c) Installed NOx and particulate matter emission control devices: Combustion Modification/ Fuel Reburning (Combus Mod / Fuel Reburn), Dry Low NOx Burners (Dry LNB), Electrostatic Precipitator (ESP),
     Low NOx Burners with Closed-coupled Overfire Air (LNB w/ Closed-coupled OFA), Low NOx Burners with Separated Overfire Air (LNB w/ Sep OFA), Low NOx Burner with Overfire Air (LNB w/ OFA),
    Overfire Air (OFA), Selective Catalytic Reduction (SCR) or Steam Injection. Currently have no SO2, CO2 or Mercury Control equipment operating on any unit.
(d) PWR = Pressurized Water Reactor.
(e) The nuclear heat rate as reflected in the FERC Form 1 is calculated by obtaining the thermal generation in MWhs from the plant multiplied by the industry standard of 3.4126 to obtain the MMBtu equivalency
Calculations may differ due to rounding.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 





UTILITY STATISTICAL INFORMATION
 
 
 
 
 
 
 
 
 
 
 
ENTERGY MISSISSIPPI, INC.
 
 
 
 
 
 
 2014

 2013

 2012

 2011

 2010

ELECTRIC OPERATING REVENUES ($ thousands)
 
 
 
 
 
Residential
585,371

526,618

453,707

490,088

508,571

Commercial
480,754

432,240

381,346

401,276

405,577

Industrial
174,615

155,742

140,460

145,792

144,581

Governmental
46,863

41,967

36,289

37,302

37,754

Total Retail
1,287,604

1,156,567

1,011,802

1,074,458

1,096,483

Sales for Resale
166,238

116,514

46,962

131,334

87,670

Other
70,351

61,459

61,601

60,678

48,769

Total Electric Operating Revenues
1,524,193

1,334,540

1,120,366

1,266,470

1,232,922

 
 
 
 
 
 
FUEL REVENUES (included in above revenues)
 
 
 
 
 
Residential
201,100

166,976

137,760

181,581

177,354

Commercial
171,391

142,564

122,805

154,748

145,950

Industrial
80,304

66,397

58,721

69,808

63,696

Governmental
14,702

12,119

10,210

12,861

12,031

Total Retail Fuel Revenues
467,497

388,056

329,496

418,998

399,031

 
 
 
 
 
 
SOURCES OF ENERGY (GWh)
 
 
 
 
 
Net Generation:
 
 
 
 
 
Gas & Oil
6,113

7,240

6,305

5,978

5,469

Coal
2,747

2,597

2,605

2,749

2,974

Nuclear





Hydro





Total Net Generation
8,860

9,837

8,910

8,727

8,443

Purchased Power:
 
 
 
 
 
Affiliated Companies
4,114

4,818

4,415

5,080

5,467

Non-affiliated Companies
3,780

1,428

1,393

1,524

1,607

Total Purchased Power
7,894

6,246

5,808

6,604

7,074

Total Sources of Energy
16,754

16,083

14,718

15,331

15,517

 
 
 
 
 
 
USES OF ENERGY (GWh)
 
 
 
 
 
Electric Energy Sales:
 
 
 
 
 
Residential
5,672

5,629

5,550

5,848

6,077

Commercial
4,821

4,815

4,915

4,985

5,000

Industrial
2,297

2,265

2,400

2,326

2,250

Governmental
414

409

408

415

416

Total Retail
13,204

13,118

13,273

13,574

13,743

Sales for Resale
2,850

1,847

497

763

670

Unbilled Energy
(32
)
19

24

(69
)
(18
)
Total Electric Energy Sales
16,022

14,984

13,794

14,268

14,395

Line Losses and Company Usage
732

1,099

924

1,063

1,122

Total Uses of Energy
16,754

16,083

14,718

15,331

15,517

 
 
 
 
 
 
AVERAGE ELECTRIC REVENUE (cents/KWh)
 
 
 
 
 
Residential
                 10.32

                   9.36

                   8.17

                   8.38

                   8.37

Commercial
                   9.97

                   8.98

                   7.76

                   8.05

                   8.11

Industrial
                   7.60

                   6.88

                   5.85

                   6.27

                   6.43

Governmental
                 11.31

                 10.26

                   8.91

                   8.99

                   9.08

 
 
 
 
 
 
NUMBER OF RETAIL ELECTRIC CUSTOMERS
 
 
 
 
 
(as of December 31)
 
 
 
 
 
Residential
             370,265

             369,686

             368,660

             366,697

             366,722

Commercial
               63,306

               62,867

               63,083

               62,762

               62,858

Industrial
                 3,847

                 3,752

                 3,598

                 3,488

                 3,450

Governmental
                 4,962

                 4,864

                 4,419

                 4,358

                 4,322

Total Retail Customers
             442,380

             441,169

             439,760

             437,305

             437,352

Totals may not foot due to rounding.
 
 
 
 
 





UTILITY STATISTICAL INFORMATION
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
ENTERGY MISSISSIPPI, INC.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
GENERATION PORTFOLIO
 
 
 
 
 
 
 
 
 
 
 
 
 
 
PLANT
 
 
 
 
 
TOTAL PLANT – 2014
 
 
 
 
 OWNED &
 
 
AVG BTU
 
 
 
 
 
 
 
 TOTAL
 
 
 
 
 LEASED
 
 
PER KWH
Emissions
 NET
 EXPENSES
PRODUCTION
 
 
 
COMMERCIAL
CAPABILITY
 
 
NET
SO2 
NOx
CO2 
Hg(b) 
 
GENERATION
PER NET
EXPENSE
PLANT
UNIT
OWNERSHIP
OPERATION
(MW)(a) 
FUEL TYPE
PURPOSE
GENERATION(d) 
(tons)
(tons)
(tons)
(lbs)
TECHNOLOGY(c) 
 (MWH)
 MWH
($000)
Attala
1
100%
2001
457
Gas
Intermediate
7,148
6
108
1,146,879
Dry LNB, SCR
3,232,927
37.5
121,108
Hinds
1
100%
2001
446
Gas
Intermediate
7,239
6
84
1,151,540
 SCR
2,747,093
39.3
107,974
Baxter Wilson
1
100%
1967
539
Gas/Oil
Intermediate
25,282
1
10
8,961
0
24,450
739.9
18,089
 
2
100%
1971
648
Gas/Oil
Intermediate
 
56,369
24,576
Combus Mod/Fuel Reburn
 
 
 
Delta
1
100%
1953
Gas/Oil
Retired
0
 
2
100%
1953
Gas/Oil
Retired
 
0
 
 
 
Gerald Andrus
1
100%
1975
732
Gas/Oil
Intermediate
16,985
77
42,325
OFA
44,735
400.5
17,916
Natchez
1
100%
1951
Gas/Oil
Retired
0
Rex Brown
1
100%
1948
Gas
Retired
14,253
0
63,362
158.6
10,064
 
3
100%
1951
44
Gas/Oil
Peaking
 
1
768
0
 
 
 
 
4
100%
1959
200
Gas/Oil
Intermediate
 
194
65,942
0
 
 
 
 
5
100%
1968
9
 Oil
Peaking
 
0
 
 
 
Independence
1
25%
1983
210
 Coal
Base
10,348
3,722
1,487
1,399,448
72
OFA, ESP
2,747,355
30.4
83,568
 
2
25%
1984
211
Coal
Base
 
3,786
1,588
1,474,774
76
OFA, ESP
 
 
 
Total
 
 
 
3,497
 
 
 
 
 
 
 
 
8,859,921
40.5
358,720
(a) Owned and Leased Capability is the dependable load carrying capability as demonstrated under actual operating conditions based on the primary fuel
 (assuming no curtailments) that each station was designed to utilize.
(b) Mercury emissions calculated using 2014 unit heat input and 5.37 x 10-6 lb hg/MMBtu emission rate for coal plants and 8.0 x 10-10 lb hg/MMBtu emission rate for natural gas plants.
(c) Installed NOx and particulate matter emission control devices: Combustion Modification/ Fuel Reburning (Combus Mod / Fuel Reburn), Dry Low NOx Burners (Dry LNB), Electrostatic Precipitator (ESP),
     Low NOx Burners with Closed-coupled Overfire Air (LNB w/ Closed-coupled OFA), Low NOx Burners with Separated Overfire Air (LNB w/ Sep OFA), Low NOx Burner with Overfire Air (LNB w/ OFA),
    Overfire Air (OFA), Selective Catalytic Reduction (SCR) or Steam Injection. Currently have no SO2, CO2 or Mercury Control equipment operating on any unit.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 





UTILITY STATISTICAL INFORMATION
 
 
 
 
 
 
 
 
 
 
 
ENTERGY NEW ORLEANS, INC.
 
 
 
 
 
 
 2014

 2013

 2012

 2011

 2010

ELECTRIC OPERATING REVENUES ($ thousands)
 
 
 
 
 
Residential
202,478

197,197

174,108

175,994

196,391

Commercial
184,381

182,748

163,911

153,824

173,536

Industrial
32,739

34,916

31,374

29,800

35,826

Governmental
66,174

66,553

62,718

59,840

70,146

Total Retail
485,772

481,414

432,112

419,458

475,899

Sales for Resale
80,393

27,301

43,967

95,704

56,500

Other
13,816

16,326

11,554

14,066

10,703

Total Electric Operating Revenues
579,981

525,041

487,633

529,228

543,102

 
 
 
 
 
 
FUEL REVENUES (included in above revenues)
 
 
 
 
 
Residential
74,975

75,362

56,274

59,406

65,146

Commercial
78,004

79,933

61,972

60,829

66,088

Industrial
17,147

18,964

15,354

15,310

17,253

Governmental
29,187

30,165

24,768

24,790

28,073

Total Retail Fuel Revenues
199,313

204,424

158,368

160,335

176,560

 
 
 
 
 
 
SOURCES OF ENERGY (GWh)
 
 
 
 
 
Net Generation:
 
 
 
 
 
Gas & Oil
2,003

1,500

2,344

2,412

1,867

Coal





Nuclear





Hydro





Total Net Generation
2,003

1,500

2,344

2,412

1,867

Purchased Power:
 
 
 
 
 
Affiliated Companies
3,344

3,915

3,385

3,650

3,839

Non-affiliated Companies
1,305

462

448

489

511

Total Purchased Power
4,649

4,377

3,833

4,139

4,350

Total Sources of Energy
6,652

5,877

6,177

6,551

6,217

 
 
 
 
 
 
USES OF ENERGY (GWh)
 
 
 
 
 
Electric Energy Sales:
 
 
 
 
 
Residential
1,963

1,867

1,772

1,888

1,858

Commercial
2,046

1,998

1,968

1,939

1,899

Industrial
452

481

484

498

503

Governmental
768

758

785

795

809

Total Retail
5,229

5,104

5,009

5,120

5,069

Sales for Resale
1,338

508

986

1,186

919

Unbilled Energy
(35
)
28

(2
)
(1
)
(18
)
Total Electric Energy Sales
6,532

5,640

5,993

6,305

5,970

Line Losses and Company Usage
120

237

184

246

247

Total Uses of Energy
6,652

5,877

6,177

6,551

6,217

 
 
 
 
 
 
AVERAGE ELECTRIC REVENUE (cents/KWh)
 
 
 
 
 
Residential
                  10.31

                  10.56

                    9.82

                 9.32

                 10.57

Commercial
                    9.01

                    9.15

                    8.33

                 7.93

                   9.14

Industrial
                    7.24

                    7.26

                    6.48

                 5.98

                   7.12

Governmental
                    8.62

                    8.78

                    7.99

                 7.53

                   8.67

 
 
 
 
 
 
NUMBER OF RETAIL ELECTRIC CUSTOMERS
 
 
 
 
 
(as of December 31)
 
 
 
 
 
Residential
              152,556

              149,639

              146,706

           142,680

             138,659

Commercial
                14,672

                14,430

                14,155

             13,920

               14,079

Industrial
                  2,114

                  2,163

                  2,112

               2,288

                 2,277

Governmental
                  1,778

                  1,759

                  1,769

               1,738

                 2,079

Total Retail Customers
              171,120

              167,991

              164,742

           160,626

             157,094

Totals may not foot due to rounding.
 
 
 
 
 





UTILITY STATISTICAL INFORMATION
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
ENTERGY NEW ORLEANS, INC.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
GENERATION PORTFOLIO
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
PLANT
 
 
 
 
 
TOTAL PLANT – 2014
 
 
 
 
 OWNED &
 
 
AVG BTU
 
 
 
 
 
 
 
 TOTAL
 
 
 
 
 LEASED
 
 
PER KWH
Emissions
 NET
 EXPENSES
 PRODUCTION
 
 
 
 COMMERCIAL
 CAPABILITY
 
 
NET
SO2 
NOx
CO2 
Hg(b) 
 
 GENERATION
 PER NET
 EXPENSE
PLANT
 UNIT
OWNERSHIP
 OPERATION
 (MW)(a)  
 FUEL TYPE
 PURPOSE
GENERATION(d) 
(tons)
(tons)
(tons)
(lbs)
TECHNOLOGY(c) 
 (MWH)
 MWH
($000)
Michoud
1
100%
1957
 Gas/Oil
Retired
10,610
2,003,162
59
118,157
 
2
100%
1963
239
 Gas/Oil
Intermediate
 
1
474
273,414
 
 
 
 
3
100%
1967
542
 Gas/Oil
Intermediate
 
5
1,438
1,007,344
Combus Mod/Fuel Reburn
 
 
 
Total
 
 
 
781
 
 
 
 
 
 
 
 
2,003,162
59
118,157
(a) Owned and Leased Capability is the dependable load carrying capability as demonstrated under actual operating conditions based on the primary fuel
 (assuming no curtailments) that each station was designed to utilize.
(b) Mercury emissions calculated using 2014 unit heat input and 5.37 x 10-6 lb hg/MMBtu emission rate for coal plants and 8.0 x 10-10 lb hg/MMBtu emission rate for natural gas plants.
(c) Installed NOx and particulate matter emission control devices: Combustion Modification/ Fuel Reburning (Combus Mod / Fuel Reburn), Dry Low NOx Burners (Dry LNB), Electrostatic Precipitator (ESP),
     Low NOx Burners with Closed-coupled Overfire Air (LNB w/ Closed-coupled OFA), Low NOx Burners with Separated Overfire Air (LNB w/ Sep OFA), Low NOx Burner with Overfire Air (LNB w/ OFA),
    Overfire Air (OFA), Selective Catalytic Reduction (SCR) or Steam Injection. Currently have no SO2, CO2 or Mercury Control equipment operating on any unit.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

SYSTEM ENERGY RESOURCES, INC.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 2014

 2013

 2012

 2011

 2010

ELECTRIC OPERATING REVENUES ($ thousands)
 
664,364

735,089

622,118

563,411

558,584

 
 
 
 
 
 
 
 
 
 
SOURCES OF ENERGY (GWh)
 
 
 
 
 
 
 
 
Net Generation:
 
 
 
 
 
 
 
 
 
Gas & Oil
 
 
 
 





Coal
 
 
 
 





Nuclear
 
 
 
 
9,199

9,775

6,562

9,293

8,677

Hydro
 
 
 
 





Total Net Generation
 
 
 
 
9,199

9,775

6,562

9,293

8,677

Purchased Power
 
 
 
 





Total Sources of Energy
 
 
 
9,199

9,775

6,562

9,293

8,677

 
 
 
 
 
 
 
 
 
 
USES OF ENERGY (GWh)
 
 
 
 
 
 
 
Electric Energy Sales
 
 
 
 
9,219

9,794

6,602

9,293

8,692

Unbilled Energy
 
 
 
 





Line Losses and Company Usage
 
 
(20
)
(19
)
(40
)

(15
)
Total Uses of Energy
 
 
 
9,199

9,775

6,562

9,293

8,677

Totals may not foot due to rounding.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 







SYSTEM ENERGY RESOURCES, INC.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
GENERATION PORTFOLIO
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
PLANT
 
 
 
 
 
TOTAL PLANT – 2014
 
 
 
 
 OWNED &
 
 
AVG BTU
 
 
 
 
 
 
 
 TOTAL
 
 
 
 
 LEASED
 
 
PER KWH
Emissions
 NET
 EXPENSES
 PRODUCTION
 
 
 
 COMMERCIAL
 CAPABILITY
 
 
NET
SO2 
NOx
CO2 
Hg
 
 GENERATION
 PER NET
 EXPENSE
PLANT
 UNIT
 OWNERSHIP
 OPERATION
 (MW)(a)  
 FUEL TYPE
 PURPOSE
GENERATION(c) 
(tons)
(tons)
(tons)
(lbs)
TECHNOLOGY
 (MWH)
 MWH
($000)
Grand Gulf
1
90%
1985
1,268
 Nuclear BWR(b)  
Base
10,607
       9,218,542
           27.6
          254,824
Total
 
 
 
1,268
 
 
 
 
 
 
 
 
       9,218,542
           27.6
          254,824
(a) Owned and Leased Capability is the dependable load carrying capability as demonstrated under actual operating conditions based on the primary fuel (assuming no curtailments)
      that each station was designed to utilize. Reflects estimate of the rerate for recovered performance (~ 55 MW) and uprate (~ 178 MW) completed in 2012. Approved Summer 2013 rating is 1,409 MW.
(b) BWR = Boiling Water Reactor.
(c) The nuclear heat rate as reflected in the FERC Form 1 is calculated by obtaining the thermal generation in MWhs from the plant multiplied by the industry standard of 3.4126 to obtain the MMBtu equivalency
Calculations may differ due to rounding.












 UTILITY STATISTICAL INFORMATION
 
 
 
 
 
 
 
 
 
 
 
 ENTERGY TEXAS, INC.
 
 
 
 
 
 
2014

2013

2012

2011

 2010

ELECTRIC OPERATING REVENUES ($ thousands)
 
 
 
 
 
Residential
654,064

596,396

553,107

638,161

558,733

Commercial
383,662

327,299

325,342

368,614

320,935

Industrial
421,913

324,767

299,441

351,731

305,455

Governmental
26,266

23,535

22,940

25,955

22,527

Total Retail
1,485,905

1,271,997

1,200,830

1,384,461

1,207,650

Sales for Resale
338,976

416,285

348,783

336,555

449,233

Other
27,101

40,517

31,883

36,183

33,548

Total Electric Operating Revenues
1,851,982

1,728,799

1,581,496

1,757,199

1,690,431

 
 
 
 
 
 
FUEL REVENUES (included in above revenues)
 
 
 
 
 
Residential
215,077

164,417

164,387

231,058

228,693

Commercial
165,178

127,596

128,204

166,223

164,098

Industrial
257,233

181,602

165,768

214,474

210,357

Governmental
10,185

8,043

8,070

10,836

10,333

Total Retail Fuel Revenues
647,674

481,658

466,429

622,591

613,481

 
 
 
 
 
 
SOURCES OF ENERGY (GWh)
 
 
 
 
 
Net Generation:
 
 
 
 
 
Gas & Oil
6,113

5,551

5,170

6,521

6,355

Coal
1,475

1,483

1,503

1,925

1,874

Nuclear





Hydro





Total Net Generation
7,588

7,034

6,673

8,446

8,229

Purchased Power:
 
 
 
 
 
Affiliated Companies
5,859

5,538

5,754

6,546

7,537

Non-affiliated Companies
9,750

12,381

11,423

8,159

6,478

Total Purchased Power
15,609

17,919

17,177

14,706

14,016

Total Sources of Energy
23,197

24,953

23,850

23,151

22,246

 
 
 
 
 
 
USES OF ENERGY (GWh)
 
 
 
 
 
Electric Energy Sales:
 
 
 
 
 
  Residential
5,810

5,726

5,604

6,034

5,958

  Commercial
4,471

4,402

4,396

4,433

4,271

  Industrial
7,140

6,404

6,066

6,102

5,642

  Governmental
277

282

278

294

271

Total Retail
17,698

16,814

16,344

16,863

16,142

Sales for Resale
4,963

6,999

6,530

5,416

5,058

Unbilled Energy
(123
)
115

(64
)
(11
)
10

Total Electric Energy Sales
22,538

23,928

22,810

22,268

21,210

Line Losses and Company Usage
659

1,025

1,040

883

1,035

Total Uses of Energy
23,197

24,953

23,850

23,151

22,245

 
 
 
 
 
 
AVERAGE ELECTRIC REVENUE (cents/KWh)
 
 
 
 
 
Residential
             11.26

             10.42

               9.87

             10.58

               9.38

Commercial
               8.58

               7.44

               7.40

               8.32

               7.51

Industrial
               5.91

               5.07

               4.94

               5.76

               5.41

Governmental
               9.48

               8.35

               8.25

               8.83

               8.31

 
 
 
 
 
 
NUMBER OF RETAIL ELECTRIC CUSTOMERS
 
 
 
 
 
(as of December 31)
 
 
 
 
 
Residential
         373,436

         368,347

         364,997

         360,909

         356,999

Commercial
           46,371

           45,825

           45,247

           44,760

           44,080

Industrial
             5,415

             5,143

             4,932

             4,809

             4,815

Governmental
             2,334

             2,310

             2,271

             2,248

             2,213

Total Retail Customers
         427,556

         421,625

         417,447

         412,726

         408,107

Totals may not foot due to rounding.
 
 
 
 
 






UTILITY STATISTICAL INFORMATION
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
ENTERGY TEXAS, INC.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
GENERATION PORTFOLIO
 
 
 
 
 
 
 
 
 
 
PLANT
 
 
 
 
 
TOTAL PLANT – 2014
 
 
 
 
 OWNED &
 
 
AVG BTU
 
 
 
 
 
 
 
 TOTAL
 
 
 
 
 LEASED
 
 
PER KWH
Emissions
 NET
 EXPENSES
 PRODUCTION
 
 
 
COMMERCIAL
 CAPABILITY
 
 
NET
SO2 
NOx
CO2 
Hg(b) 
 
 GENERATION
 PER NET
 EXPENSE
PLANT
UNIT
 OWNERSHIP
 OPERATION
 (MW)(a)  
 FUEL TYPE
 PURPOSE
GENERATION(d) 
(tons)
(tons)
(tons)
(lbs)
TECHNOLOGY(c) 
 (MWH)
 MWH
($000)
 Roy S. Nelson  
6
30%
1982
160
Coal
Base
11,820
3,136
829
956,047
47
LNB w/ Sep OFA, ESP
774,790
40.2
31,125
 Big Cajun 2  
3
18%
1983
106
Coal
Base
10,190
2,173
479
730,072
37
LNB w/ OFA, ESP
700,009
29.9
20,916
 Lewis Creek  
1
100%
1970
255
Gas/Oil
Intermediate
2
67
397,520
SCR
1,450,315
62.7
90,947
 
2
100%
1971
253
Gas/Oil
Intermediate
 
3
125
586,047
SCR
 
 
 
 Sabine  
1
100%
1962
212
Gas/Oil
Intermediate
12,770
1
372
237,963
0
4,662,747
55.7
259,739
 
2
100%
1962
213
Gas/Oil
Intermediate
 
1
184
193,889
0
 
 
 
 
3
100%
1966
394
Gas/Oil
Intermediate
 
3
521
684,620
LNB w/ Sep OFA
 
 
 
 
4
100%
1974
532
Gas
Intermediate
 
6
1,486
1,277,082
Combus Mod/Fuel Reburn
 
 
 
 
5
100%
1979
474
Gas/Oil
Intermediate
 
3
466
635,932
LNB w/ Closed-coupled OFA
 
 
 
Total
 
 
 
2,599
 
 
 
 
 
 
 
 
7,587,861
53.1
402,727
(a) Owned and Leased Capability is the dependable load carrying capability as demonstrated under actual operating conditions based on the primary fuel
 (assuming no curtailments) that each station was designed to utilize.
(b) Mercury emissions calculated using 2014 unit heat input and 5.37 x 10-6 lb hg/MMBtu emission rate for coal plants and 8.0 x 10-10 lb hg/MMBtu emission rate for natural gas plants.
(c) Installed NOx and particulate matter emission control devices: Combustion Modification/ Fuel Reburning (Combus Mod / Fuel Reburn), Dry Low NOx Burners (Dry LNB), Electrostatic Precipitator (ESP),
     Low NOx Burners with Closed-coupled Overfire Air (LNB w/ Closed-coupled OFA), Low NOx Burners with Separated Overfire Air (LNB w/ Sep OFA), Low NOx Burner with Overfire Air (LNB w/ OFA),
    Overfire Air (OFA), Selective Catalytic Reduction (SCR) or Steam Injection. Currently have no SO2, CO2 or Mercury Control equipment operating on any unit.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 





UTILITY STATISTICAL INFORMATION
 
 
 
 
 
 
 
 
 
 
 
UTILITY NUCLEAR PLANT STATISTICS
 
 
 
 
 
The following table shows plant performance for 2010 – 2014 based on 18/24 month operating cycle.
 
 
 
 
 
 
 
 
CAPABILITY FACTOR (%)
 2014

 2013

 2012

 2011

 2010

ANO
89.8

79.5

93.7

92.1

92.3

Grand Gulf
84.4

74.6

77.3

90.7

92.4

River Bend
92.6

90.0

90.3

93.4

92.7

Waterford 3
92.9

80.7

85.6

91.4

91.4

Entergy Southeast Average
89.9

80.8

88.1

91.9

92.2

Industry Average
90.4

89.1

86.8

89.3

89.3

 
 
 
 
 
 
The following table shows plant performance for 2014 and averages for four three-year periods.
 
 
 
 
 
 
 
 
PRODUCTION COST ($/MWh)(a)
 2014

 2011-2013

 2010–2012

 2009–2011

 2008–2010

ANO
23.6

22.4

20.6

19.8

18.5

Grand Gulf
24.6

24.9

23.1

19.8

18.8

River Bend
25.2

25.7

24.6

23.2

23.4

Waterford 3
25.5

24.0

22.2

20.8

19.3

Entergy Southeast Average
24.6

24.0

22.3

20.6

19.6

Industry Average
 –

23.8

22.9

21.7

20.4

(a) Fuel and non-fuel operation and maintenance expenses according to accounting standards that directly relate to the production of electricity per MWh;
     includes special items to conform with FERC Form 1 definition
 
 
 
 
 
 
 
 
 
 
INDIVIDUAL PLANT INFORMATION
 
 
 
 
 
 
 
 
 
 
 
       ANO
GRAND GULF
RIVER BEND
WATERFORD 3
 
 UNIT 1

 UNIT 2

 
 
 
Owner
Entergy

Entergy

System Energy-90%

Entergy

Entergy

 
Arkansas

Arkansas

South Mississippi

Gulf States

Louisiana

 
 

 

Electric Power

Louisiana

 

 
 

 

Association-10%

 

 

Commercial Operation Date
 December 74

 March 80

 July 85

 June 86

 September 85

License Expiration Date
 5/20/34

 7/17/38

 11/1/24

 8/29/25

 12/18/24

Architect/Engineer
Bechtel Power

Bechtel Power

Bechtel Power

 Stone & Webster

Ebasco

Reactor Manufacturer
Babcox &

Combustion

General

General

Combustion

 
Wilcox

Engineering

Electric

Electric

Engineering

Reactor Type
PWR

PWR

BWR

BWR

PWR

Turbine Generator Manufacturer
Westinghouse

General Electric

Kraftwerk Union

General Electric

Westinghouse

Owned and Leased Capability (MW)(a)
834

986

1,268

973

1,164

Refueling Data:
 

 

 

 

 

Last Date
1/25/15 –

5/11/14 –

2/9/14 –

2/22/15 –

4/13/14 –

 
3/1/2015

6/12/14

3/16/14

3/30/2015

5/14/14

Number of Days
37

32

34

37

32

Next Scheduled Refueling
Fall 16

 Fall 15

Spring 16

 Spring 17

Fall 15

2014 Capability Factor (%)
91.7

87.9

84.4

92.6

92.9

($ millions as of December 31, 2014)
 
 
 
 
 
Net Book Value
1,257(b)
1,887

1,428(c)

2,009

Decommissioning Trust Fair Values
770(b)
680

638(c)

384

Decommissioning Liability
809(b)
758

435(c)

489

(a) Owned and Leased Capability is the dependable load carrying capability as demonstrated under actual operating conditions based on the primary fuel
  (assuming no curtailments) that each station was designed to utilize.
 
 
 
(b) ANO Units 1 and 2 are reported together.
 
 
 
 
 
(c) 30% of River Bend is not subject to rate regulation by the Public Utility Commission of Texas, the Louisiana Public Service Commission, nor various
  municipal authorities, and is included in non-utility property on the balance sheet. The decommissioning trust fund balance and decommissioning liability
  include amounts for the 30% not subject to rate regulation.
 
 
 
 





UTILITY REGULATORY INFORMATION
 
 
 
 
 
 
 
 
 
 
STATE REGULATORY COMMISSIONS
 
 
 
 
 
 
 
 
 
 
 
  ARKANSAS
 LOUISIANA
 MISSISSIPPI
 NEW ORLEANS
 TEXAS
Commission
Arkansas Public
Louisiana
Mississippi
New Orleans
Public Utility
 
Service
Public Service
Public Service
City Council
Commission
 
Commission
Commission
Commission
 
of Texas
Number of Commissioners
 3
 5
 3
 7
 3
Method of Selection
Appointed by
Elected
Elected
Elected
Appointed by
 
Governor
 
 
 
Governor
Term of Office
6 years –
6 years –
4 years –
4 years –
6 years –
 
staggered
staggered
concurrent
concurrent
staggered
 
 
 
 
(2 term limit)
 
Chair/President
Appointed by
Selected by
Rotates every
Rotates annually
Appointed by
 
Governor
peers – 1 year
1 - 2 years, as
from the
Governor
 
 
term
determined by members
at-large positions
 
 
 
 
 
 
 
 
 
 
 
 
 
 COMMISSION/COUNCIL MEMBERS
 
 
 
 
 
 
 
 
 
 CURRENT
 
 
 
 PARTY
 SERVICE BEGAN
 TERM ENDS
ARKANSAS
 
 
 
 
 
Ted J. Thomas – Chairman
 
 
Republican
1/15
 1/21
Lamar B. Davis
 
 
Democrat
1/15
 1/17
Elana C. Wills
 
 
Nonpartisan
1/11
 1/19
LOUISIANA
 
 
 
 
 
Foster L. Campbell, Jr.
 
 
 Democrat
1/03
12/20
Scott A. Angelle
 
 
Republican
1/13
12/18
Lambert C. Boissiere, III
 
 
 Democrat
1/05
12/16
Eric Skrmetta
 
 
 Republican
1/09
12/20
Clyde C. Holloway - Chairman
 
 
 Republican
4/09
12/16
MISSISSIPPI
 
 
 
 
 
Lynn Posey – Chair
 
 
 Republican
1/08
 12/15
R. Stephen Renfroe – Vice-Chairman
 
 
 Republican
9/13
 12/15
Brandon Presley
 
 
 Democrat
1/08
 12/15
NEW ORLEANS
 
 
 
 
 
Stacy Head
 
 
 Democrat
5/06
5/18
Jason Rogers Williams - Chairman of Utility Committee
 
 Democrat
5/14
5/18
Susan Guidry
 
 
Democrat
5/10
5/18
LaToya Cantrell
 
 
Democrat
12/12
5/18
Nadine Ramsey
 
 
 Democrat
5/14
5/18
Jared Brossett
 
 
 Democrat
5/14
5/18
James Gray II
 
 
Democrat
12/12
5/18
TEXAS
 
 
 
 
 
Donna L. Nelson – Chairman
 
 
 Republican
8/08
 8/15
Kenneth W. Anderson Jr.
 
 
 Republican
9/08
 8/17
Brandy D. Marty
 
 
 Republican
8/13
9/19
 
 
 
 
 
 
 
 
 
 
 
 






UTILITY ELECTRIC AND GAS FUEL RECOVERY MECHANISMS
 
 
 
 
 
 
 
 
DEFERRED FUEL* BALANCE AS OF DECEMBER 31,
COMPANY
 2014

 2013

 2012

 2011

 2010

 FUEL RECOVERY MECHANISM
 
($ millions)
 
EAI (b)
209.2

68.7

97.3

209.8

61.5

Annual reset in April based on prior calendar year fuel and purchased power costs adjusted for
 
 
 
 
 
 
nuclear refueling outages and projected sales plus any under- or over-recovered fuel balance
 
 
 
 
 
 
for the prior calendar year.
EGSL(a)
89.5

109.7

99.2

2.9

77.8

Electric: Monthly reset based on fuel and purchased power costs from two months prior
 
 
 
 
 
 
plus surcharge or credit for 1/12 of under- or over-recovered fuel balance.
 
 
 
 
 
 
Gas: Monthly reset based on estimated gas costs plus a surcharge with an annual reset calculated
 
 
 
 
 
 
by taking the over- or under- recovered balance at the end of June and dividing by the
 
 
 
 
 
 
projected sales for the next 12 months.
ELL(a)
17.6

37.6

94.6

1.5

8.8

Monthly reset based on fuel and purchased power costs from two months prior plus surcharge
 
 
 
 
 
 
or credit for 1/12 of under- or over-recovered fuel balance.
EMI
(2.2
)
38.1

26.5

(15.8
)
3.2

Annual reset based on projected fuel and purchased power costs and projected sales plus any
 
 
 
 
 
 
under- or over-recovered energy costs as of the 12-month period ended September 30.
ENOI(a)
(24.3
)
(19.1
)
1.9

(7.5
)
(2.8
)
Electric: On April 2, 2009 the New Orleans City Council approved a new Fuel Adjustment Clause
 
 
 
 
 
 
tariff that calculates a monthly rate based on fuel and purchased power costs from two months prior.
 
 
 
 
 
 
 A surcharge or credit will be calculated on any under- or over-recovered fuel balance based on the
 
 
 
 
 
 
most recent 12 months actual kWh sales. Under the new tariff Grand Gulf non-fuel costs are
 
 
 
 
 
 
recovered through base rates. Any incremental monthly Grand Gulf non-fuel costs are included in
 
 
 
 
 
 
the Fuel Adjustment Clause. Resource Plan non-fuel costs are collected through the Fuel
 
 
 
 
 
 
Adjustment Clause. The new tariff became effective on June 1, 2009.
 
 
 
 
 
 
Gas: Monthly reset based on estimated gas costs plus a surcharge or credit for the under- or
 
 
 
 
 
 
over-recovered fuel balance based on the most recent 12 months Mcf sales.
ETI
11.9

(4.1
)
(93.3
)
(64.7
)
(77.4
)
Semi-annual reset of fuel factor in March and September based on the market price of natural gas
 
 
 
 
 
 
plus surcharge or refund for material under- or over-recoveries based on actual costs.
Total
301.7

230.9

226.2

126.2

71.1

 
Totals may not foot due to rounding.
(a) All years include $100.1 million for Entergy Gulf States Louisiana, $68 million for Entergy Louisiana and $4.1 million for Entergy New Orleans of fuel, purchased power, and capacity costs, which do not currently earn a return on investment and whose recovery periods are indeterminate but are expected to be over a period greater than twelve months.
(b) 2014 includes $65.9 million for Entergy Arkansas of fuel, purchased power, and capacity costs, which do not currently earn a return on investment and whose recovery periods are indeterminate but are expected to be over a period greater than twelve months.
* Deferred fuel costs = revenues collected minus current fuel and purchased power costs; amount includes rough production cost equalization payments/receipts due to/from customers for EAI, ETI and ENOI














ENTERGY WHOLESALE COMMODITIES
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
EWC QUARTERLY FINANCIAL METRICS
 
 
 
 
 
 
 
 
 
 
 
 
2014
2013
YTD

 
 1Q

 2Q

 3Q

 4Q

 YTD

 1Q

 2Q

 3Q

 4Q

 YTD

  % CHANGE
GAAP MEASURES
 
 
 
 
 
 
 
 
 
 
 
As-Reported Net Income ($ millions)
241.9

25.9

(33.2
)
57.1

292.3(a)

82.1

11.5

(92.8
)
42.1

42.9

581

Return on Average Invested Capital – As-Reported (%)*
4.4

4.3

5.6

5.9

5.9

5.5

4.5

1.3

1.0

1.0

490

Return on Average Common Equity – As-Reported (%)*
4.3

4.2

5.6

5.9

5.9

5.5

4.4

1.1

0.9

0.9

556

Debt to Capital Ratio (%)
2.2

1.9

2.9

5.8

5.8

2.0

2.0

5.7

4.0

4.0

45

NON-GAAP MEASURES
 
 
 
 
 
 
 
 
 
 
 
Operational Adjusted EBITDA ($ millions)
455.0

145.0

165.0

183.0

950.0

194.0

61.0

165.0

133.0

553.0

72

Operational Earnings ($ millions)
248.5

33.4

40.8

70.8

394.1(a)

82.1

12.7

82.3

85.6

262.7

50

Return on Average Invested Capital – Operational (%)*
9.0

8.7

8.1

7.8

7.8

5.5

4.5

4.5

5.3

5.3

47

Return on Average Common Equity – Operational (%)*
9.0

8.7

8.2

8.0

8.0

5.5

4.4

4.5

5.3

5.3

51

Net Debt to Net Capital Ratio (%)
(4.7
)
(4.7
)
(3.0
)
(2.3
)
(2.3
)
(1.0
)
(0.5
)
3.5

0.5

0.5

(560
)
*Rolling twelve months.
 
 
 
 
 
 
 
 
 
 
 
  Certain prior year data has been reclassified to conform with current year presentation.
 Totals may not foot due to rounding.
 
 
 
 
 
 
 
 
 
 
 
(a) In 4Q14, a Parent subsidiary was restructured and became a subsidiary of EWC. The net income from this subsidiary is included in the 4Q and YTD totals for EWC; however, income from 1Q-3Q was not reclassified due to immateriality.
 
 

EWC ANNUAL FINANCIAL METRICS
 
 
 
 
 
 
 
 
 
 
 2014
 
 2013
 
 2012
 
 2011
 
 2010
GAAP MEASURES
 
 
 
 
 
 
 
 
 
As-Reported Net Income ($ millions)
         292.3
 
           42.9
 
           40.4
 
         488.6
 
         447.4
Return on Average Invested Capital – As-Reported (%)
             5.9
 
             1.0
 
             0.9
 
             9.1
 
             9.5
Return on Average Common Equity – As-Reported (%)
             5.9
 
             0.9
 
             0.8
 
             9.7
 
           10.5
Debt to Capital Ratio (%)
             5.8
 
             4.0
 
             2.1
 
             3.6
 
           15.3
NON-GAAP MEASURES
 
 
 
 
 
 
 
 
 
Operational Adjusted EBITDA ($ millions)
            950
 
            553
 
            618
 
            862
 
         1,048
Operational Earnings ($ millions)
         394.1
 
         262.7
 
         263.9
 
         488.6
 
         548.1
Return on Average Invested Capital – Operational (%)
             7.8
 
             5.3
 
             5.0
 
             9.1
 
           11.4
Return on Average Common Equity – Operational (%)
             8.0
 
             5.3
 
             5.0
 
             9.7
 
           12.9
Net Debt to Net Capital Ratio (%)
            (2.3)
 
             0.5
 
            (0.6)
 
            (2.2)
 
             7.8
 Certain prior year data has been reclassified to conform with current year presentation.








EWC QUARTERLY OPERATIONAL METRICS
 
 
 
 
 
 
 
 
 
 
 
 
2014
2013
 YTD

 
 1Q

 2Q

 3Q

 4Q

 YTD

 1Q

 2Q

 3Q

 4Q

 YTD

 % CHANGE

Owned Capacity (MW) (b)
6,068

6,068

6,068

6,068

6,068

6,612

6,612

6,612

6,068

6,068


Net revenue ($ millions)
748

471

485

521

2,224

493

383

494

432

1,802

23

As-Reported Average Total Revenue per MWh
$
91.08

$
50.11

$
53.47

$
54.00

$
61.21

$
59.09

$
47.76

$
53.60

$
45.42

$
51.25

19

Adjusted Average Total Revenue per MWh
$
90.68

$
49.75

$
53.11

$
53.64

$
60.84

$
58.66

$
47.36

$
53.22

$
45.05

$
50.86

20

Adjusted Average Total Revenue per MWh excluding VY
$
86.48

$
50.49

$
55.28

$
54.26

$
60.65

 
 
 
 
 
 
As-Reported Non-Fuel O&M Expense per MWh
$
26.28

$
25.83

$
26.07

$
27.44

$
26.39

$
25.22

$
25.85

$
25.57

$
27.78

$
26.14

1

Operational Non-Fuel O&M Expense per MWh (a)
$
25.50

$
24.99

$
25.18

$
25.78

$
25.34

$
25.22

$
25.69

$
25.28

$
25.10

$
25.32


Billed GWh
10,014

11,533

11,328

11,550

44,424

10,387

11,172

11,630

11,938

45,127

(2
)
EWC Nuclear
 
 
 
 
 
 
 
 
 
 
 
 As-Reported Average Total Revenue per MWh
$
89.31

$
50.18

$
53.66

$
53.56

$
60.76

$
58.30

$
46.85

$
53.59

$
44.56

$
50.59

20

 Adjusted Average Total Revenue per MWh
$
88.86

$
49.79

$
53.24

$
53.17

$
60.35

$
57.82

$
46.40

$
53.16

$
44.15

$
50.15

20

 Adjusted Average Total Revenue per MWh excluding VY
$
83.85

$
50.61

$
55.78

$
53.79

$
60.07

 
 
 
 
 
 
 Production Cost/MWh (a)
$
26.72

$
25.88

$
27.37

$
26.18

$
26.44

$
25.94

$
29.16

$
25.32

$
25.37

$
26.35


 As-Reported Non-Fuel O&M Expense per MWh
$
27.81

$
26.82

$
29.18

$
28.80

$
28.15

$
27.43

$
28.43

$
27.81

$
30.29

$
28.54

(1
)
 Operational Non-Fuel O&M Expense per MWh (a)
$
26.95

$
25.91

$
28.16

$
27.00

$
26.99

$
27.43

$
28.28

$
27.49

$
27.35

$
27.63

(2
)
 Billed GWh
9,079

10,588

9,950

10,635

40,253

9,246

9,789

10,274

10,858

40,167


 Capacity Factor
82%

95%

90%

95%

91%

83%

82%

94%

97%

89%

2

(a) Excludes the effect of special items: the proposed spin-merge of the transmission business at Utility (2013 quarterly periods and 2013 year-to-date) and HCM implementation expenses at Utility and EWC (second quarter 2013 through fourth quarter 2014) and special items in non-fuel O&M resulting from the decision to close VY (third quarter 2013 through fourth quarter 2014) Certain prior year data has been reclassified to conform with current year presentation.
 
(b) Vermont Yankee plant ceased power production on 12/29/14
   Totals may not foot due to rounding.
 
 
 
 
 
 
 
 
 
 
 

EWC ANNUAL OPERATIONAL METRICS
 
 
 
 
 
 
 
 
 
 
 2014
 
 2013
 
 2012
 
 2011
 
 2010
Owned Capacity (MW) (a)
         6,068
 
         6,068
 
         6,612
 
         6,599
 
         6,351
 Net revenue ($ millions)
         2,224
 
         1,802
 
         1,854
 
         2,045
 
         2,201
 As-Reported Average Total Revenue per MWh
 $ 61.21
 
 $ 51.25
 
 $ 50.38
 
 $ 55.49
 
 $ 59.77
 Adjusted Average Realized Revenue/MWh
 $ 60.84
 
 $ 50.86
 
 $ 50.02
 
 $ 54.50
 
 $ 58.69
 As-Reported Non-Fuel O&M Expense per MWh
 $ 26.39
 
 $ 26.14
 
 $ 23.66
 
 $ 24.28
 
 $ 27.83
 Operational Non-Fuel O&M Expense per MWh
 $ 25.34
 
 $ 25.32
 
 $ 23.66
 
 $ 24.28
 
 $ 25.12
 Billed GWh
       44,424
 
       45,127
 
       46,178
 
       43,497
 
       42,934
EWC Nuclear
 
 
 
 
 
 
 
 
 
Net MW in Operation (a)
         5,011
 
         5,011
 
         5,011
 
         4,998
 
         4,998
 As-Reported Average Total Revenue per MWh
 $ 60.76
 
 $ 50.59
 
 $ 50.69
 
 $ 55.78
 
 $ 60.32
 Adjusted Average Realized Revenue/MWh
 $ 60.35
 
 $ 50.15
 
 $ 50.29
 
 $ 54.73
 
 $ 59.16
 Production Cost/MWh
 $ 26.44
 
 $ 26.35
 
 $ 26.19
 
 $ 25.21
 
 $ 25.27
 As-Reported Non-Fuel O&M Expense per MWh
 $ 28.15
 
 $ 28.54
 
 $ 25.45
 
 $ 25.25
 
 $ 28.56
 Operational Non-Fuel O&M Expense per MWh
 $ 26.99
 
 $ 27.63
 
 $ 25.45
 
 $ 25.25
 
 $ 25.62
Billed GWh
       40,253
 
       40,167
 
       41,042
 
       40,918
 
       39,655
Capacity Factor
91%
 
89%
 
89%
 
93%
 
90%
 (c) Vermont Yankee plant ceased power production on 12/29/14 Certain prior year data has been reclassified to conform with current year presentation.
      Totals may not foot due to rounding.
 
 
 
 
 
 
 
 
 







TOTAL CAPACITY
 
 
 
 
 
 
 
 
 
 
 
 
 OPERATED
 
 
 
OWNED CAPACITY
As of December 2014.
 
 PLANTS
 UNITS
 MW
 
 
 
 
 MW

 %

Gas/Oil
 
1

3

583 (b)

 
 
 
 
796

15

Coal
 



 
 
 
 
181

3

Total Fossil
 
1

3

583

 
 
 
 
977

18

Wind
 



 
 
 
 
80

1

Nuclear
 
6

7

4,406

 
 
 
 
4,406

81

Total Capacity
 
7

10

6,394

 
 
 
 
5,463

100

 (a) Operated capacity includes management services contracts.
 
 
 
 
 
 
 (b) Excludes units operated by Entergy’s utility companies.
 
 
 
 
 
 






ENTERGY WHOLESALE COMMODITIES
 
 
 
 
 
 
 
 
 
 
 
 
EWC NUCLEAR PLANT STATISTICS
 
 
 
 
 
 
 
 
 
 
 
 
 
JAMES A.

INDIAN POINT
PALISADES

PILGRIM

VERMONT

 
FITZPATRICK

UNIT 2

UNIT 3

NUCLEAR PLANT

NUCLEAR STATION

YANKEE(e) 

Entergy Purchase Date
 11/21/00

 9/6/01

 11/21/00

 4/11/07

 7/13/99

 7/31/02

Commercial Operation Date
 July 75

 August 74

 August 76

 December 71

 December 72

 November 72

License Expiration Date
 10/17/34

9/28/13 (f)

 12/12/15

 3/24/31

 6/8/32

 3/21/32

Architect/Engineer
Stone &

United

United

Combustion

Bechtel

Ebasco

 
Webster

Engineers &

Engineers &

Engineering

Power

 

 
 
Constructors

Constructors

 
 
 
Reactor Manufacturer
General

Westinghouse

Westinghouse

Combustion

General

General

 
Electric

 
 
Engineering

Electric

Electric

Reactor Type
BWR

PWR

PWR

PWR

BWR

BWR

Turbine Generator Manufacturer
General Electric

Westinghouse

Westinghouse

Westinghouse

General Electric

General Electric

Net MWs in Operation (MW)
838

1,028

1,041

811

688

605

(as of December 31, 2014)
 

 

 

 

 

 

Refueling Data:
 

 

 

 

 

 

Last Date
 8/24/14 –

 2/24/14 –

3/2/15 –

 1/19/14 –

 4/19/15 –

 3/9/13 –

 
10/8/14

3/19/14

3/24/15

 3/16/14

 5/23/15

 4/5/13

Number of Days
44

23

23

56

34

27

Next Scheduled Refueling
 Fall 16

 Spring 16

 Spring 17

 Fall 15

Spring 17

n/a

2014 Capacity Factor
78%

93%

98%

82%

97%

95%

Spent Fuel Storage Thru
2002

2006

2009

1991

2015

n/a

Begin Dry Cask Loading
2002

2007

2010

1993

2014

n/a

($ millions as of December 31, 2014)
 

 

 

 

 

 

Net Book Value
638

889

975

780

393

 (e) 

Decommissioning Trust Fair Values
738 (a)

944 (b)

677 (a)

384

896

675

Decommissioning Liability
(a)

549 (b)

(a)

380

383

606

Nearest Market Hub
NYISO

 NYISO

 NYISO

MISO

NEPOOL

NEPOOL

 
Zone A(c)

Zone G(d)

Zone G(d)

Indiana

Mass Hub

Mass Hub

Capacity Zone (ICAP/UCAP)
NYISO

NYISO

 NYISO

MISO

NEPOOL

NEPOOL

 
Rest of State

Lower Hudson Valley

Lower Hudson Valley

 

 

 

(a) NYPA retained the decommissioning trusts and decommissioning liability. NYPA and Entergy executed decommissioning agreements, specifying their decommissioning obligations. NYPA has the right to require Entergy to assume the decommissioning liability provided that it assigns the corresponding decommissioning trust, up to a specified level, to Entergy. If the decommissioning liability is retained by NYPA, Entergy will perform the decommissioning of the plants at a price equal to the lesser of a pre-specified level or the amount in the decommissioning trusts. Entergy believes that the amounts available to it under either scenario are sufficient to cover the future decommissioning costs without any additional contributions to the trusts.
(b) Includes amount for Indian Point 1. Indian Point 1 has been shut down and in safe storage since the 1970s.
 
 
(c) James A. FitzPatrick physically located in NYISO Zone C.
 
(d) Indian Point physically located in NYISO Zone H.
 
 
 
 
 
(e) Vermont Yankee plant ceased power production on 12/29/14
 
 
 
 
(f) Indian Point 2 began operating under timely renewal on 9/28/13.
 
 
 
 
 
 
 
 
 
 
 







EWC NON-NUCLEAR WHOLESALE ASSETS PLANT STATISTICS
 
 
 
 NERC
 COMMERCIAL
 OWNERSHIP
 NET
 TOTAL
 FUEL TYPE
PLANT
 LOCATION
 REGION
 OPERATION
 INTEREST
 MW
 MW
 TECHNOLOGY
Independence – Unit 2
 Newark, AR
 SERC
1983
14%
121
842
 Coal
Nelson 6
 Westlake, LA
 SERC
1982
11%
60
550
 Coal
RS Cogen
 Lake Charles, LA
 SERC
2002
50%
213
425
 CCGT Cogen
Top of Iowa
 Worth County, IA
MRO
2001
50%
40
80
 Wind
White Deer
 Amarillo, TX
 SPP
2001
50%
40
80
 Wind
Rhode Island State Energy Center
Johnston, RI
NPCC
2002
100%
583
583
CCGT
 Total
 
 
 
 
1,057
2,560
 
 
 
 
 
 
 
 
 


EWC NON-NUCLEAR WHOLESALE ASSETS PLANT EMISSIONS
 
 
 
 
 
 
 
 
 
 
 
Emissions
 
 FUEL TYPE
 
SO2

NOx

CO2

Hg(a)

 
PLANT
 TECHNOLOGY
 PURPOSE
(tons)

(tons)

(tons)

(lbs)

TECHNOLOGY(b)
Independence – Unit 2
 Coal
 Base
2,084

889

825,873

42

OFA
Nelson 6
 Coal
 Base
1,159

306

353,497

17

LNB w Sep OFA
RS Cogen
 CCGT Cogen
 Base
4

371

848,080


Dry LNB/SCR
Top of Iowa
 Wind
 Renewable




0
White Deer
 Wind
 Renewable




0
Rhode Island State Energy Center
CCGT
Intermediate
4

48

704,966


Dry LNB/SCR
 Total
 
 
3,251

1,615

2,732,416

60

 
(a) Mercury emissions calculated using 2014 unit heat input and 5.37 x 10-6 lb hg/MMBtu emission rate for coal plants and 8.0 x 10-10 lb hg/MMBtu emission rate for natural gas plants.
(b) Installed NOx and particulate matter emission control devices: Combustion Modification/ Fuel Reburning (Combus Mod / Fuel Reburn), Dry Low NOx Burners (Dry LNB), Electrostatic Precipitator (ESP), Low NOx Burners with Closed-coupled Overfire Air (LNB w/ Closed-coupled OFA), Low NOx Burners with Separated Overfire Air (LNB w/ Sep OFA), Low NOx Burner with Overfire Air (LNB w/ OFA), Overfire Air (OFA), Selective Catalytic Reduction (SCR) or Steam Injection. Currently have no SO2, CO2 or Mercury Control equipment operating on any unit.
Totals may not foot due to rounding.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 





ENTERGY WHOLESALE COMMODITIES
 
 
 
 
 
 
 
 
 
EWC NUCLEAR SECURITIES DETAIL
 
 
 
 
LONG-TERM DEBT:
 
 
 
 
 
 
 
 
NOTE TO NEW YORK POWER AUTHORITY (NYPA) RELATING TO THE PURCHASE OF FITZPATRICK AND INDIAN POINT 3
 
 
 
 
 
 
 
 
 
 
 
 
ADDITIONAL LTD

 
 
TOTAL ENDING

 
TOTAL

 
 
INTEREST

RELATED TO

INTEREST

 
LONG-TERM

 
INTEREST

($ thousands)
LONG-TERM DEBT(a)

EXPENSE

PURCHASE OF IP2

EXPENSE

 
DEBT

 
EXPENSE

 2010
137,026

7,255

18,945

1,173

 
155,971

 
8,428

 2011
123,669

6,643

9,694

750

 
133,363

 
7,393

 2012
109,681

6,012


305

 
109,681

 
6,317

 2013
95,011

5,331



 
95,011

 
5,331

 2014
79,638

4,627



 
79,638

 
4,627

 2015
61,027

3,889



 
61,027

 
3,889

 2016
59,022

2,995



 
59,022

 
2,995

 2017
56,921

2,899



 
56,921

 
2,899

 2018
54,719

2,798



 
54,719

 
2,798

 2019
52,412

2,693



 
52,412

 
2,693

 2020
49,994

2,582



 
49,994

 
2,582

 2021 – 2035 Average

1,400



 

 
1,400

(a) Includes plant, fuel, and license extension payments. Payments for plant and fuel are made annually on 11/21 (anniversary of close).
  Life extension payments made on anniversary of license expiration. Entergy will pay NYPA $2.5 million annually per plant, for up to twenty years if
 FitzPatrick and/or Indian Point 3 operate beyond their original license date.
 
 
 
 
 
Totals may not foot due to rounding.
 
 
 
 
 
 
 


EWC NON-NUCLEAR WHOLESALE ASSETS
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
EWC NON-NUCLEAR WHOLESALE ASSETS SECURITIES DETAIL
DEBT:
 
 
 
 
 
 
 
 
OUTSTANDING AS OF DECEMBER 31,
 
 
 
 
 
 
 
(ENTERGY’S SHARE)
 
2014
2013
2012
 
 MATURITY
 
 RATE
 
 
 (in millions)
 
 
 
 
RS Cogen Senior Project Debt
 
 
 
 
 
 
 
Bank Portion(a)
 
 $25
 $31
 $36
 
 10/17/18
 
 LIBOR + 1.875%
Institutional Portion
 
 $38
 $38
 $38
 
 10/15/22
 
 Fixed 8.73%
RS Cogen Subordinated Debt(b)
 $19
 $18
 $16
 
 10/17/17
 
 LIBOR + 4.50%
 (a) RS Cogen spread on bank portion increases over time from 1.375% to 2.375%.
(b) Debt outstanding includes Entergy's portion of accrued but unpaid interest on Entergy's portion of the RS Cogen subordinated debt since the project went into default on the subordinated credit facility in 2008







 
 
 
 
 
 
 
 
 
 
 
 
 SHARES OUTSTANDING
 
 
 
PREFERRED STOCK:
 
 
 AS OF DECEMBER 31,
 AS OF DECEMBER 31,
 
 
 RATE
2014

2013

2012

2014

2013

2012

 
 
 
 
 
 
 
 (in millions)

 
Without Sinking Fund:
 
 
 
 
 
 
 
 
   Entergy Finance Holding, Inc.
8.75%(a)
250,000

250,000


$
24

$
24

$

       Authorized 250,000 shares, $100 par value, cumulative
 
 
 
 
 
 
Total without sinking fund
 
250,000

250,000


$
24

$
24

$

 (a) Dollar amount outstanding is net of $751 thousand of preferred stock issuance costs.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 





DEFINITIONS OF OPERATIONAL MEASURES AND GAAP AND NON-GAAP FINANCIAL MEASURES
 
 
OPERATIONAL MEASURES
Owned capacity (MW)
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) and the Vermont Yankee (nuclear) plant ceased power production on December 29, 2014.
As-reported average total revenue per MWh
As-reported average revenue per MWH bill, excluding revenue from investments in wind generation accounted for under the equity method of accounting
Adjusted average realized revenue per MWh
As-reported average revenue per MWh billed, excluding revenue from the amortization of the Palisades below-market PPA
Non-fuel O&M per MWh
Non-fuel O&M per MWH of billed sales
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)
Billed GWh
Total number of GWh billed to customers, excluding investments in wind generation accounted for under the equity method of accounting and financially-settled instruments
Capability factor
The percentage of the maximum energy generation a plant is capable of supplying to the grid, limited only by factors within control of plant management; a high capability factor indicates effective plant programs and practices to minimize unplanned energy losses and to optimize planned outages
Capacity factor
Normalized percentage of the period that the nuclear plants generate power
Refueling outage days
Number of days lost for scheduled refueling outage during the period
 
 
Financial measures defined below include measures prepared in accordance with generally accepted accounting principles (GAAP), as well as non-GAAP measures.
Non-GAAP measures are included in this report in order to provide metrics that remove the effect of less routine financial impacts from commonly used financial metrics.
 
 
FINANCIAL MEASURES – GAAP
 
As-reported non-fuel O&M
Operation, maintenance and refueling expenses, excluding fuel, fuel-related expenses and purchased power; for Utility, excludes gas purchased for resale; for EWC excludes investments in wind generation accounted for under the equity method of accounting
Return on average common equity – as-reported
12-months rolling Net Income divided by average common equity
Book value per share
End of period 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
Entergy's share of 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 Entergy Texas; the 2009 ice storm at Entergy Arkansas; and investment recovery of costs associated with the cancelled Little Gypsy repowering project at Entergy Louisiana
 
 
FINANCIAL MEASURES – NON-GAAP
 
Operational earnings
As-reported Net Income adjusted to exclude the impact of special items
Operational adjusted EBITDA
Earnings before interest, depreciation and amortization and income taxes excluding decommissioning expense and other than temporary impairment losses on decommissioning trust fund assets, excluding effects of special items; for Entergy consolidated, also excludes AFUDC-equity funds and subtracts securitization proceeds
Operational non-fuel O&M

Operation, maintenance and refueling expenses, excluding fuel, fuel-related expenses, purchased power and special items: for Utility, excludes gas purchased for resale; for EWC excludes investments in wind generation accounted for under the equity method of accounting
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
Parent debt to total debt ratio, excluding securitization debt
End of period Entergy Corporation debt, including amounts drawn on credit revolver and commercial paper facilities, as a percent of total debt excluding securitization debt
Debt to operational EBITDA, excluding securitization debt
End of period total debt excluding securitization debt divided by 12-months rolling operational adjusted EBITDA
Operational FFO
Funds from operations; 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, excluding effects of special items
Operational FFO to debt ratio, excluding securitization debt
12-months rolling operational FFO as a percentage of end of period total debt excluding securitization debt





REG G RECONCILIATIONS
 
 
 
 
 
 
 
 
 
 
 
CONSOLIDATED FINANCIAL MEASURES – RECONCILIATION OF GAAP TO NON-GAAP MEASURES
 
 
 
2010-2014
 
 
 
 
 
 
 
 
 
 
 
($ millions)
 2014

 2013

 2012

 2011

 2010

As-Reported Net Income (A)
941

712

847

1,346

1,250

Preferred dividends
20

19

22

21

20

Tax-effected interest expense
386

371

350

316

354

As-Reported Net Income adjusted for preferred
 
 
 
 
 
  dividends and tax-effected interest expense (B)
1,347

1,102

1,219

1,683

1,624

 
 
 
 
 
 
Special items (C)
(109
)
(245
)
(262
)
(13
)
(82
)
 
 
 
 
 
 
Operational earnings adjusted for preferred
 
 
 
 
 
  dividends and tax-effected interest expense (B-C)
1,456

1,347

1,481

1,696

1,706

 
 
 
 
 
 
Operational earnings (A-C)
1,050

957

1,109

1,359

1,332

 
 
 
 
 
 
Average invested capital (D)
23,979

23,283

22,290

21,126

20,781

 
 
 
 
 
 
Average common equity (E)
9,820

9,415

9,079

8,729

8,555

 
 
 
 
 
 
($ per share)
 
 
 
 
 
As-Reported earnings per share (N)
5.22

3.99

4.76

7.55

6.66

 
 
 
 
 
 
Operational earnings per share (O)
5.83

5.36

6.23

7.62

7.10

 
 
 
 
 
 
Common dividend paid per share (P)
3.32

3.32

3.32

3.32

3.24

 
 
 
 
 
 
Year-end closing market price per share of common stock (Q)
87.48

63.27

63.75

73.05

70.83

 
 
 
 
 
 
(%)
 
 
 
 
 
Return on average invested capital – As-Reported (B/D)
5.6

4.7

5.5

8.0

7.8

Return on average invested capital – Operational ((B-C)/D)
6.1

5.8

6.6

8.0

8.2

 
 
 
 
 
 
Return on average common equity – As-Reported (A/E)
9.6

7.6

9.3

15.4

14.6

Return on average common equity – Operational ((A-C)/E)
10.7

10.2

12.2

15.6

15.6

 
 
 
 
 
 
 
 
 
 
 
 
Common dividend payout ratio – As-Reported (%) (P/N)
64

83

70

44

49

Common dividend payout ratio – Operational (%) (P/O)
57

62

53

44

46

 
 
 
 
 
 
Price to earnings ratio – As-Reported (Q/N)
16.77

15.87

13.39

9.68

10.64

Price to earnings ratio – Operational (Q/O)
15.02

11.80

10.23

9.59

9.98

 
 
 
 
 
 
As reported non-fuel O&M (R)
3,578

3,589

3,291

3,123

3,226

 
 
 
 
 
 
Special items included in non-fuel O&M
 
 
 
 
 
  HCM implementation expenses
(16
)
(45
)



  Decision to close VY
(44
)
(21
)



  Transmission business spin-merge expenses

(36
)
(39
)
(13
)

  Non-utility nuclear spin-off expenses




(117
)
Total special items included in non-fuel O&M (S)
(59
)
(101
)
(39
)
(13
)
(117
)
 
 
 
 
 
 
Operational non-fuel O&M (R-S)
3,637

3,690

3,330

3,136

3,343

Calculations may differ due to rounding.
 
 
 
 
 
 
 
 
 
 
 





REG G RECONCILIATIONS
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
CONSOLIDATED FINANCIAL MEASURES – RECONCILIATION OF GAAP TO NON-GAAP MEASURES
 
 
 
 
1Q13-4Q14
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
($ millions)
 1Q14

 2Q14

 3Q14

 4Q14

 1Q13

 2Q13

 3Q13

 4Q13

As-Reported Net Income (A)
952

977

968

941

1,160

958

861

712

Preferred dividends
18

19

19

20

22

21

20

19

Tax-effected interest expense
376

381

383

386

356

363

365

371

As-Reported Net Income adjusted for preferred
 
 
 
 
 
 
 
 
  dividends and tax-effected interest expense (B)
1,346

1,377

1,370

1,347

1,538

1,342

1,246

1,102

 
 
 
 
 
 
 
 
 
Special items (C)
(248
)
(243
)
(127
)
(109
)
(37
)
(44
)
(224
)
(245
)
 
 
 
 
 
 
 
 
 
Operational earnings adjusted for preferred
 
 
 
 
 
 
 
 
  dividends and tax-effected interest expense (B-C)
1,594

1,620

1,497

1,456

1,575

1,386

1,470

1,347

 
 
 
 
 
 
 
 
 
Operational earnings (A-C)
1,200

1,220

1,095

1,050

1,197

1,002

1,085

957

 
 
 
 
 
 
 
 
 
Average invested capital (D)
23,539

23,680

23,720

23,979

22,389

22,573

22,857

23,283

 
 
 
 
 
 
 
 
 
Average common equity (E)
9,581

9,668

9,779

9,820

9,064

9,152

9,299

9,415

 
 
 
 
 
 
 
 
 
(%)
 
 
 
 
 
 
 
 
Return on average invested capital – As-Reported (B/D)
5.7

5.8

5.8

5.6

6.9

5.9

5.5

4.7

Return on average invested capital – Operational ((B-C)/D)
6.8

6.8

6.3

6.1

7.0

6.1

6.4

5.8

 
 
 
 
 
 
 
 
 
Return on average common equity – As-Reported (A/E)
9.9

10.1

9.9

9.6

12.8

10.5

9.3

7.6

Return on average common equity – Operational ((A-C)/E)
12.5

12.6

11.2

10.7

13.2

10.9

11.7

10.2

 
 
 
 
 
 
 
 
 
As reported non-fuel O&M (F)
795

882

914

988

815

911

904

959

 
 
 
 
 
 
 
 
 
Special items included in non-fuel O&M
 
 
 
 
 
 
 
 
  HCM implementation expenses
(5
)
(7
)
(1
)
(3
)

(6
)
(11
)
(27
)
  Decision to close VY
(7
)
(9
)
(10
)
(18
)



(21
)
  Transmission business spin-merge expenses




(7
)
(13
)
(11
)
(6
)
Total special items included in non-fuel O&M (G)
(12
)
(16
)
(11
)
(21
)
(7
)
(19
)
(22
)
(54
)
 
 
 
 
 
 
 
 
 
Operational non-fuel O&M (F-G)
807

898

925

1,009

822

930

926

1,013

Calculations may differ due to rounding.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 





REG G RECONCILIATIONS
 
 
 
 
 
 
 
 
 
 
 
CONSOLIDATED FINANCIAL MEASURES – RECONCILIATION OF GAAP TO NON-GAAP MEASURES
 
 
2010-2014
 
 
 
 
 
 
 
 
 
 
 
($ millions)
 2014

 2013

 2012

 2011

 2010

Gross debt (A)
14,030

13,678

13,473

12,387

11,816

Less securitization debt (B)
785

883

973

1,071

931

Gross debt, excluding securitization debt (A-B)
13,245

12,795

12,500

11,316

10,885

Less cash and cash equivalents (C)
1,422

739

533

694

1,294

Net debt, excluding securitization debt (A-B-C)
11,823

12,056

11,967

10,622

9,591

Total capitalization (D)
24,343

23,615

22,951

21,629

20,623

Less securitization debt (E)
785

883

973

1,071

931

Total capitalization, excluding securitization debt (D-E)
23,558

22,732

21,978

20,558

19,692

Less cash and cash equivalents (F)
1,422

739

533

694

1,294

Net capitalization, excluding securitization debt (D-E-F)
22,136

21,993

21,445

19,864

18,398

(%)
 
 
 
 
 
Debt to capital ratio (A/D)
57.6

57.9

58.7

57.3

57.3

Debt to capital ratio, excluding securitization debt ((A-B)/D-E))
56.2

56.3

56.9

55.0

55.3

Net debt to net capital ratio, excluding securitization debt ((A-B-C)/(D-E-F))
53.4

54.8

55.8

53.5

52.1

 
 
 
 
 
 
Revolver capacity (G)
3,592

3,977

3,462

2,001

2,354

 
 
 
 
 
 
Gross liquidity (C+G)
5,014

4,716

3,995

2,695

3,648

 
 
 
 
 
 
Entergy Corporation notes:
 
 
 
 
 
  Due March 2011




86

  Due September 2015
550

550

550

550

550

  Due January 2017
500

500

500



  Due September 2020
450

450

450

450

450

    Total parent long-term debt (H)
1,500

1,500

1,500

1,000

1,086

Revolver draw (I)
695

255

795

1,920

1,632

Commercial paper (J)
484

1,045

665



 
 
 
 
 
 
Total parent debt (H)+(I)+(J)
2,679

2,800

2,960

2,920

2,718

 
 
 
 
 
 
Parent debt to total debt ratio, excluding securitization debt % ((H)+(I)+(J))/(A-B)
20.2

21.9

23.7

25.8

25.0

Calculations may differ due to rounding.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 





REG G RECONCILIATIONS
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
CONSOLIDATED FINANCIAL MEASURES – RECONCILIATION OF GAAP TO NON-GAAP MEASURES
 
 
1Q13-4Q14
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
($ millions)
 1Q14

 2Q14

 3Q14

 4Q14

 1Q13

 2Q13

 3Q13

 4Q13

Gross debt (A)
13,860

13,692

13,673

14,030

13,471

13,747

13,623

13,678

Less securitization debt (B)
861

832

814

785

952

927

910

883

Gross debt, excluding securitization debt (A-B)
12,999

12,860

12,859

13,245

12,519

12,820

12,713

12,795

Less cash and cash equivalents (C)
908

650

1,069

1,422

263

311

365

739

Net debt, excluding securitization debt (A-B-C)
12,091

12,210

11,790

11,823

12,256

12,509

12,348

12,056

Total capitalization (D)
24,113

24,059

24,127

24,343

22,965

23,302

23,312

23,615

Less securitization debt (E)
861

832

814

785

952

927

910

883

Total capitalization, excluding securitization debt (D-E)
23,252

23,227

23,313

23,558

22,013

22,375

22,402

22,732

Less cash and cash equivalents (F)
908

650

1,069

1,422

263

311

365

739

Net capitalization, excluding securitization debt (D-E-F)
22,344

22,577

22,244

22,136

21,750

22,064

22,037

21,993

(%)
 
 
 
 
 
 
 
 
Debt to capital ratio (A/D)
57.5

56.9

56.7

57.6

58.7

59.0

58.4

57.9

Debt to capital ratio, excluding securitization debt ((A-B)/D-E))
55.9

55.4

55.2

56.2

56.9

57.3

56.7

56.3

Net debt to net capital ratio, excluding securitization debt ((A-B-C)/(D-E-F))
54.1

54.1

53.0

53.4

56.3

56.7

56.0

54.8

 
 
 
 
 
 
 
 
 
Revolver capacity (G)
4,077

4,003

3,975

3,592

3,542

3,819

4,129

3,977

 
 
 
 
 
 
 
 
 
Gross liquidity (C+G)
4,985

4,653

5,044

5,014

3,805

4,130

4,494

4,716

 
 
 
 
 
 
 
 
 
Entergy Corporation notes:
 
 
 
 
 
 
 
 
  Due September 2015
550

550

550

550

550

550

550

550

  Due January 2017
500

500

500

500

500

500

500

500

  Due September 2020
450

450

450

450

450

450

450

450

    Total parent long-term debt (H)
1,500

1,500

1,500

1,500

1,500

1,500

1,500

1,500

Revolver draw (I)
115

195

245

695

570

190

150

255

Commercial paper (J)
1,059

909

776

484

883

947

1,015

1,045

 
 
 
 
 
 
 
 
 
Total parent debt (H)+(I)+(J)
2,674

2,604

2,521

2,679

2,953

2,637

2,665

2,800

 
 
 
 
 
 
 
 
 
Parent debt to total debt ratio, excluding securitization debt % ((H)+(I)+(J))/(A-B)
20.6

20.2

19.6

20.2

23.6

20.6

21.0

21.9

Calculations may differ due to rounding.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 





REG G RECONCILIATIONS
 
 
 
 
 
 
 
 
 
 
 
CONSOLIDATED FINANCIAL MEASURES – RECONCILIATION OF GAAP TO NON-GAAP MEASURES
 
2010-2014
 
 
 
 
 
 
 
 
 
 
 
($ millions)
 2014

 2013

 2012

 2011

 2010

Total debt (A)
14,030

13,678

13,473

12,387

11,816

Less securitization debt (B)
785

883

973

1,071

931

Total debt, excluding securitization debt (C)
13,245

12,795

12,500

11,316

10,885

As-reported consolidated net income, rolling 12 months
960

731

868

1,367

1,270

Add back: interest expense, rolling 12 months
628

604

569

514

575

Add back: income tax expense, rolling 12 months
590

226

31

286

617

Add back: depreciation and amortization, rolling 12 months
1,319

1,261

1,145

1,102

1,070

Add back: regulatory charges (credits), rolling 12 months
(14
)
46

175

206

45

Subtract: securitization proceeds, rolling 12 months
130

127

132

116

94

Subtract: interest and investment income, rolling 12 months
148

199

128

129

184

Subtract: AFUDC - equity funds, rolling 12 months
65

66

93

84

59

Add back: decommissioning expense, rolling 12 months
273

242

185

191

212

  Adjusted EBITDA, rolling 12 months (D)
3,413

2,718

2,620

3,337

3,452

Add back: special item for transmission business spin-merge expenses, rolling 12 months (pre-tax)

36

39

13


Add back: special item for non-utility nuclear spin-off expenses, rolling 12 months (pre-tax)




163

Add back: special item for HCM implementation expenses, rolling 12 months (pre-tax)
16

60




Add back: special item resulting from decision to close VY, rolling 12 months (pre-tax)
154

343

356



  Operational adjusted EBITDA, rolling 12 months (E)
3,583

3,157

3,015

3,350

3,615

Debt to operational adjusted EBITDA, excluding securitization debt (C)/(E)
3.7

4.1

4.1

3.4

3.0

 
 
 
 
 
 
Net cash flow provided by operating activities, rolling 12 months (F)
3,890

3,189

2,940

3,129

3,926

AFUDC borrowed funds used during construction, rolling 12 months (G)
(34
)
(26
)
(37
)
(38
)
(35
)
Working capital items in net cash flow provided by operating activities, rolling 12 months:
 
 
 
 
 
  Receivables
98

(181
)
(14
)
28

(100
)
  Fuel inventory
4

5

(12
)
5

(11
)
  Accounts payable
(13
)
94

(7
)
(132
)
217

  Prepaid taxes and taxes accrued
(63
)
(143
)
55

580

(117
)
  Interest accrued
25

(4
)
1

(34
)
18

  Other working capital accounts
112

(66
)
(152
)
42

(160
)
  Securitization regulatory charge
97

93

94

77

56

       Total (H)
260

(202
)
(35
)
566

(97
)
FFO, rolling 12 months (F)+(G)-(H)
3,596

3,365

2,938

2,525

3,988

Add back: special item for transmission business spin-merge expenses, rolling 12 months (pre-tax)

36

37

10


Add back: special item for non-utility nuclear spin-off expenses, rolling 12 months (pre-tax)




56

Add back: special item for HCM implementation expenses, rolling 12 months (pre-tax)
51

24




Add back: special item resulting from decision to close VY, rolling 12 months (pre-tax)
7

4




Operational FFO, rolling 12 months (I)
3,654

3,429

2,975

2,535

4,044

Operational FFO to debt ratio, excluding securitization debt % (I)/(C)
27.6

26.8

23.8

22.4

37.2

Calculations may differ due to rounding.
 
 
 
 
 
 
 
 
 
 
 





REG G RECONCILIATIONS
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
CONSOLIDATED FINANCIAL MEASURES – RECONCILIATION OF GAAP TO NON-GAAP MEASURES
 
1Q13-4Q14
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
($ millions)
 1Q14

 2Q14

 3Q14

 4Q14

 1Q13

 2Q13

 3Q13

 4Q13

Total debt (A)
13,860

13,692

13,673

14,030

13,471

13,747

13,623

13,678

Less securitization debt (B)
861

832

814

785

952

927

910

883

Total debt, excluding securitization debt (C)
12,999

12,860

12,859

13,245

12,519

12,820

12,713

12,795

As-reported consolidated net income, rolling 12 months
970

996

968

960

1,182

980

881

731

Add back: interest expense, rolling 12 months
612

618

623

628

580

590

593

604

Add back: income tax expense, rolling 12 months
326

382

519

590

148

343

135

226

Add back: depreciation and amortization, rolling 12 months
1,289

1,323

1,330

1,319

1,165

1,188

1,231

1,261

Add back: regulatory charges (credits), rolling 12 months
44

26

16

(14
)
180

46

36

46

Subtract: securitization proceeds, rolling 12 months
132

133

132

130

133

129

127

127

Subtract: interest and investment income, rolling 12 months
196

180

206

148

125

136

135

199

Subtract: AFUDC - equity funds, rolling 12 months
68

67

66

65

81

69

68

66

Add back: decommissioning expense, rolling 12 months
249

257

264

273

186

233

237

242

  Adjusted EBITDA, rolling 12 months (D)
3,094

3,222

3,316

3,413

3,102

3,046

2,783

2,718

Add back: special item for transmission business spin-merge expenses, rolling 12 months (pre-tax)
29

16

6


38

41

41

36

Add back: special item for HCM implementation expenses, rolling 12 months (pre-tax)
65

66

55

16


6

18

60

Add back: special item resulting from decision to close VY, rolling 12 months (pre-tax)
353

364

186

154



292

343

  Operational adjusted EBITDA, rolling 12 months (E)
3,541

3,668

3,563

3,583

3,140

3,093

3,134

3,157

Debt to operational adjusted EBITDA, excluding securitization debt (C)/(E)
3.7

3.5

3.6

3.7

4.0

4.1

4.1

4.1

 
 
 
 
 
 
 
 
 
Net cash flow provided by operating activities, rolling 12 months (F)
3,412

3,602

3,881

3,890

2,884

2,868

2,920

3,189

AFUDC borrowed funds used during construction, rolling 12 months (G)
(27
)
(29
)
(31
)
(34
)
(33
)
(29
)
(28
)
(26
)
Working capital items in net cash flow provided by operating activities, rolling 12 months:
 
 
 
 
 
 
 
 
  Receivables
(102
)
(9
)
(26
)
98

(200
)
(180
)
(126
)
(181
)
  Fuel inventory
26

31

18

4

3

14

14

5

  Accounts payable
168

(11
)
135

(13
)
98

137

(231
)
94

  Prepaid taxes and taxes accrued
(187
)
(124
)
(117
)
(63
)
109

10

5

(143
)
  Interest accrued
2

1

18

25

3

5


(4
)
  Other working capital accounts
(29
)
(48
)
11

112

(269
)
(177
)
(102
)
(66
)
  Securitization regulatory charge
98

99

99

97

95

92

91

93

       Total (H)
(24
)
(61
)
138

260

(161
)
(99
)
(349
)
(202
)
FFO, rolling 12 months (F)+(G)-(H)
3,409

3,634

3,712

3,596

3,012

2,938

3,241

3,365

Add back: special item for transmission business spin-merge expenses, rolling 12 months (pre-tax)
31

21

8


36

37

40

36

Add back: special item for HCM implementation expenses, rolling 12 months (pre-tax)
53

55

52

51


6

12

24

Add back: special item resulting from decision to close VY, rolling 12 months (pre-tax)
6

8

8

7



1

4

Operational FFO, rolling 12 months (I)
3,499

3,718

3,780

3,654

3,048

2,981

3,294

3,429

Operational FFO to debt ratio, excluding securitization debt % (I)/(C)
26.9

28.9

29.4

27.6

24.3

23.3

25.9

26.8

Calculations may differ due to rounding.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 





REG G RECONCILIATIONS
 
 
 
 
 
 
 
 
 
 
 
UTILITY FINANCIAL MEASURES – RECONCILIATION OF GAAP TO NON-GAAP MEASURES
 
 
 
2010-2014
 
 
 
 
 
 
 
 
 
 
 
($ millions)
 2014

 2013

 2012

 2011

 2010

As-Reported Net Income (A)
829.1

828.9

943.0

1,106.5

812.4

Preferred dividends
17.3

17.3

17.3

17.3

17.3

Tax-effected interest expense
327.5

313.1

293.1

280.4

303.4

As-Reported Net Income adjusted for preferred
 
 
 
 
 
  dividends and tax-effected interest expense (B)
1,173.9

1,159.3

1,253.4

1,404.2

1,133.2

 
 
 
 
 
 
Utility special items
 
 
 
 
 
Transmission business spin-merge expenses

(8.7
)
(37.1
)


HCM implementation expenses
(7.6
)
(20.3
)



Total special items (C)
(7.6
)
(29.0
)
(37.1
)


 
 
 
 
 
 
Operational earnings adjusted for preferred
 
 
 
 
 
  dividends and tax-effected interest expense (B-C)
1,181.5

1,188.3

1,290.6

1,404.2

1,133.2

Operational earnings (A-C)
836.7

857.8

980.1

1,106.5

812.4

 
 
 
 
 
 
As-reported Utility non-fuel O&M (D)
2,394.6

2,388.9

2,190.4

2,055.6

2,057.1

 
 
 
 
 
 
Utility special tems included in non-fuel O&M
 
 
 
 
 
  Transmission business spin-merge expenses
12.6

28.3

38.2



  HCM implementation expenses

35.7




     Total special items included in non-fuel O&M (E)
12.6

64.0

38.2



 
 
 
 
 
 
Operational Utility non-fuel O&M (D-E)
2,382.0

2,324.9

2,152.2

2,055.6

2,057.1

 
 
 
 
 
 
Average invested capital (F)
20,213

19,488

18,154

16,877

16,412

Average common equity (G)
8,904

8,599

7,991

7,462

7,109

 
 
 
 
 
 
Gross debt (H)
11,272

10,784

10,433

9,332

8,937

Less securitization debt (I)
785

883

974

1,071

931

Gross debt, excluding securitization debt (H-I)
10,487

9,901

9,459

8,262

8,006

Less cash and cash equivalents (J)
973

551

380

360

822

Net debt, excluding securitization debt (H-I-J)
9,514

9,350

9,079

7,902

7,185

 
 
 
 
 
 
Total capitalization (K)
20,459

19,967

19,010

17,298

16,457

Less securitization debt (L)
785

883

974

1,071

931

Total capitalization, excluding securitization debt (K-L)
19,674

19,084

18,036

16,227

15,526

Less cash and cash equivalents (M)
973

551

380

360

822

Net capitalization, excluding securitization debt (K-L-M)
18,701

18,533

17,656

15,867

14,704

 
 
 
 
 
 
(%)
 
 
 
 
 
Return on average invested capital – As-Reported (B/F)
5.8

5.9

6.9

8.3

6.9

Return on average invested capital – Operational ((B-C)/F)
5.8

6.1

7.1

8.3

6.9

Return on average common equity – As-Reported (A/G)
9.3

9.6

11.8

14.8

11.4

Return on average common equity – Operational ((A-C)/G)
9.4

10.0

12.3

14.8

11.4

Debt to capital ratio (H/K)
55.1

54.0

54.9

54.0

54.3

Debt to capital ratio, excluding securitization debt ((H-I)/(K-L))
53.3

51.9

52.4

50.9

51.6

Net debt to net capital ratio, excluding securitization debt ((H-I-J)/(K-L-M))
50.9

50.5

51.4

49.8

48.9

Calculations may differ due to rounding.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 





REG G RECONCILIATIONS
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
UTILITY FINANCIAL MEASURES – RECONCILIATION OF GAAP TO NON-GAAP MEASURES
 
 
1Q13-4Q14
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
($ millions)
 1Q14

 2Q14

 3Q14

 4Q14

 1Q13

 2Q13

 3Q13

 4Q13

As-Reported Net Income (A)
201.1

207.8

310.9

109.3

123.5

196.2

348.0

161.2

Less special items (B)
(2.3
)
(3.5
)
(0.3
)
(1.5
)
(6.3
)
(14.9
)
(15.3
)
7.5

Operational earnings (A-B)
203.4

211.3

311.2

110.8

129.8

211.1

363.3

153.7

 
 
 
 
 
 
 
 
 
As-Reported Net Income-rolling 12 months (C)
906.5

918.1

881.0

829.1

1,003.6

895.7

947.4

828.9

Preferred dividends
17.3

17.3

17.3

17.4

17.3

17.3

17.3

17.3

Tax-effected interest expense
317.7

321.1

324.1

327.5

297.2

303.4

306.6

313.1

As-Reported Net Income, rolling 12 months adjusted for preferred
 
 
 
 
 
 
 
 
dividends and tax-effected interest expense (D)
1,241.5

1,256.5

1,222.4

1,174.0

1,318.1

1,216.4

1,271.3

1,159.3

 
 
 
 
 
 
 
 
 
Special items in prior quarters
(25.0
)
(13.7
)
1.4

(7.6
)
(31.3
)
(27.7
)
(31.9
)
(36.5
)
Special items in current quarter
(2.3
)
(3.5
)
(0.3
)
(1.5
)
(6.3
)
(14.9
)
(15.3
)
7.5

Total special items (E)
(27.3
)
(17.2
)
1.1

(9.1
)
(37.6
)
(42.6
)
(47.2
)
(29.0
)
 
 
 
 
 
 
 
 
 
Operational earnings, rolling 12 months adjusted for preferred
 
 
 
 
 
 
 
 
  dividends and tax-effected interest expense (D-E)
1,268.8

1,273.7

1,221.3

1,183.1

1,355.7

1,259.0

1,318.5

1,188.3

Operational earnings, rolling 12 months (C-E)
933.8

935.3

879.9

838.2

1,041.2

938.3

994.6

857.8

 
 
 
 
 
 
 
 
 
As-reported Utility non-fuel O&M (F)
526.2

584.5

617.1

666.7

549.8

616.8

601.4

620.8

 
 
 
 
 
 
 
 
 
Utility special tems included in non-fuel O&M
 
 
 
 
 
 
 
 
  Transmission business spin-merge expenses
3.9

5.6

0.7

2.4


4.4

8.2

15.7

  HCM implementation expenses




6.6

12.7

10.6

5.7

     Total special items included in non-fuel O&M (G)
3.9

5.6

0.7

2.4

6.6

17.1

18.8

21.4

 
 
 
 
 
 
 
 
 
Operational Utility non-fuel O&M (F-G)
522.3

579.0

616.4

664.3

543.2

599.7

582.6

599.4

 
 
 
 
 
 
 
 
 
Average invested capital (H)
19,623

19,990

20,117

20,213

18,200

18,684

19,048

19,488

Average common equity (I)
8,592

8,713

8,885

8,904

7,955

8,189

8,426

8,599

 
 
 
 
 
 
 
 
 
Gross debt (J)
11,092

10,993

11,055

11,272

10,409

10,999

10,847

10,784

Less securitization debt (K)
861

832

814

785

952

927

910

883

Gross debt, excluding securitization debt (J-K)
10,231

10,161

10,241

10,487

9,457

10,072

9,937

9,901

Less cash and cash equivalents (L)
611

319

489

973

98

169

235

551

Net debt, excluding securitization debt (J-K-L)
9,620

9,842

9,752

9,514

9,359

9,903

9,702

9,350

 
 
 
 
 
 
 
 
 
Total capitalization (M)
20,345

20,288

20,464

20,459

18,900

19,691

19,770

19,967

Less securitization debt (N)
861

832

814

785

952

927

910

883

Total capitalization, excluding securitization debt (M-N)
19,484

19,456

19,650

19,674

17,948

18,764

18,860

19,084

Less cash and cash equivalents (O)
611

319

489

973

98

169

235

551

Net capitalization, excluding securitization debt (M-N-O)
18,873

19,137

19,161

18,701

17,850

18,595

18,625

18,533

 
 
 
 
 
 
 
 
 
(%)
 
 
 
 
 
 
 
 
Return on average invested capital –
 
 
 
 
 
 
 
 
  As-Reported (D/H)
6.3

6.3

6.1

5.8

7.2

6.5

6.7

5.9

Return on average invested capital –
 
 
 
 
 
 
 
 
  Operational ((D-E)/H)
6.5

6.4

6.1

5.8

7.4

6.7

6.9

6.1

Return on average common equity –
 
 
 
 
 
 
 
 
  As-Reported (C/I)
10.6

10.5

9.9

9.3

12.6

10.9

11.2

9.6

Return on average common equity –
 
 
 
 
 
 
 
 
  Operational ((C-E)/I)
10.8

10.7

9.9

9.4

13.1

11.5

11.8

10.0

Debt to capital ratio (J/M)
54.5

54.2

54.0

55.1

55.1

55.9

54.9

54.0

Debt to capital ratio, excluding securitization debt ((J-K)/(M-N))
52.5

52.2

52.1

53.3

52.7

53.7

52.7

51.9

Net debt to net capital ratio, excluding securitization debt
    ((J-K-L)/(M-N-O))
51.0

51.4

50.9

50.9

52.4

53.3

52.1

50.5

Calculations may differ due to rounding.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 





REG G RECONCILIATIONS
 
 
 
 
 
 
 
 
 
 
 
ENTERGY ARKANSAS FINANCIAL MEASURES – RECONCILIATION OF GAAP TO NON-GAAP MEASURES
 
 
 
2010-2014
 
 
 
 
 
 
 
 
 
 
 
($ millions)
 2014

 2013

 2012

 2011

 2010

As-Reported Earnings (A)
114.5

155.1

145.5

158.0

165.7

Preferred dividends
6.9

6.9

6.9

6.9

6.9

Tax-effected interest expense
55.5

54.3

49.5

49.7

54.9

As-Reported Earnings adjusted for preferred
 
 
 
 
 
  dividends and tax-effected interest expense (B)
176.9

216.3

201.9

214.6

227.6

 
 
 
 
 
 
Special items
 
 
 
 
 
Transmission business spin-merge expenses

(0.4
)
(13.0
)


HCM implementation expenses
(1.4
)
(2.4
)



Total special items (C)
(1.4
)
(2.8
)
(13.0
)


 
 
 
 
 
 
Operational earnings adjusted for preferred
 
 
 
 
 
  dividends and tax-effected interest expense (B-C)
178.3

219.1

214.9

214.6

227.6

Operational earnings (A-C)
115.9

157.9

158.5

158.0

165.7

Average invested capital (D)
4,452

4,050

3,665

3,460

3,385

Average invested capital, excluding securitization (E)
4,369

3,955

3,557

3,341

3,323

Average common equity (F)
1,772

1,650

1,512

1,424

1,408

 
 
 
 
 
 
Gross debt (G)
2,720

2,407

2,162

1,911

1,928

Less securitization debt (H)
76

89

102

114

124

Gross debt, excluding securitization debt (G-H)
2,644

2,318

2,060

1,797

1,804

Less cash and cash equivalents (I)
219

127

35

23

106

Net debt, excluding securitization debt (G-H-I)
2,425

2,191

2,026

1,775

1,698

 
 
 
 
 
 
Total capitalization (J)
4,661

4,243

3,858

3,472

3,448

Less securitization debt (K)
76

89

102

114

124

Total capitalization, excluding securitization debt (J-K)
4,585

4,154

3,756

3,358

3,324

Less cash and cash equivalents (L)
219

127

35

23

106

Net capitalization, excluding securitization debt (J-K-L)
4,366

4,027

3,722

3,335

3,218

 
 
 
 
 
 
(%)
 
 
 
 
 
Return on average invested capital – As-Reported (B/D)
4.0

5.3

5.5

6.2

6.7

Return on average invested capital – Operational ((B-C)/E)
4.1

5.5

6.0

6.4

6.8

Return on average common equity – As-Reported (A/F)
6.5

9.4

9.6

11.1

11.8

Return on average common equity – Operational ((A-C)/F)
6.5

9.6

10.5

11.1

11.8

Debt to capital ratio (G/J)
58.4

56.7

56.0

55.0

55.9

Debt to capital ratio, excluding securitization debt ((G-H)/(J-K))
57.7

55.8

54.8

53.5

54.3

Net debt to net capital ratio, excluding securitization debt ((G-H-I)/(J-K-L))
55.6

54.4

54.4

53.2

52.8

Calculations may differ due to rounding.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 





REG G RECONCILIATIONS
 
 
 
 
 
 
 
 
 
 
 
ENTERGY GULF STATES LOUISIANA FINANCIAL MEASURES – RECONCILIATION OF GAAP TO NON-GAAP MEASURES
2010-2014
 
 
 
 
 
 
 
 
 
 
 
($ millions)
 2014

 2013

 2012

 2011

 2010

As-Reported Earnings (A)
161.7

160.8

158.2

200.8

173.5

Preferred dividends
0.8

0.8

0.8

0.8

0.8

Tax-effected interest expense
50.8

48.2

49.2

49.7

60.2

As-Reported Earnings adjusted for preferred
 
 
 
 
 
  dividends and tax-effected interest expense (B)
213.3

209.8

208.2

251.3

234.6

 
 
 
 
 
 
Special items
 
 
 
 
 
Transmission business spin-merge expenses

(2.8
)
(4.6
)


HCM implementation expenses
(1.2
)
(2.5
)



Total special items (C)
(1.2
)
(5.2
)
(4.6
)


 
 
 
 
 
 
Operational earnings adjusted for preferred
 
 
 
 
 
  dividends and tax-effected interest expense (B-C)
214.5

215.0

212.8

251.3

234.6

Operational earnings (A-C)
162.9

166.0

162.8

200.8

173.5

Average invested capital (D)
3,021

2,944

2,888

2,962

3,122

Average members' equity (E)
1,436

1,412

1,348

1,389

1,429

 
 
 
 
 
 
Gross debt (F)
1,623

1,528

1,517

1,542

1,584

Less cash and cash equivalents (G)
163

16

36

25

155

Net debt (F-G)
1,460

1,512

1,482

1,517

1,429

 
 
 
 
 
 
Total capitalization (H)
3,053

2,988

2,900

2,876

3,049

Less cash and cash equivalents (I)
163

16

36

25

155

Net capitalization (H-I)
2,890

2,972

2,865

2,851

2,893

 
 
 
 
 
 
(%)
 
 
 
 
 
Return on average invested capital – As-Reported (B/D)
7.1

7.1

7.2

8.5

7.5

Return on average invested capital – Operational ((B-C)/D)
7.1

7.3

7.4

8.5

7.5

Return on average members' equity – As-Reported (A/E)
11.3

11.4

11.7

14.5

12.1

Return on average members' equity – Operational ((A-C)/E)
11.3

11.8

12.1

14.5

12.1

Debt to capital ratio (F/H)
53.1

51.1

52.3

53.6

52.0

Net debt to net capital ratio ((F-G)/(H-I))
50.5

50.9

51.7

53.2

49.4

Certain prior year data has been reclassified to conform with current year presentation.
 
 
 
 
 
Calculations may differ due to rounding.
 
 
 
 
 
 
 
 
 
 
 
ENTERGY TEXAS – RECONCILIATION OF GAAP TO NON-GAAP MEASURES
 
 
 
 
 
2010-2014
 
 
 
 
 
 
 
 
 
 
 
($ millions)
 2014

 2013

 2012

 2011

 2010

As-Reported Net Income (A)
74.8

57.9

42.0

80.8

66.2

Preferred dividends





Tax-effected interest expense
53.0

54.7

57.2

56.0

56.5

As-Reported Net Income adjusted for preferred
 
 
 
 
 
  dividends and tax-effected interest expense (B)
127.8

112.6

99.2

136.8

122.7

 
 
 
 
 
 
Special items
 
 
 
 
 
Transmission business spin-merge expenses

(3.2
)
(4.6
)


HCM implementation expenses
(1.1
)
(5.6
)



Total special items (C)
(1.1
)
(8.8
)
(4.6
)


 
 
 
 
 
 
Operational earnings adjusted for preferred
 
 
 
 
 
  dividends and tax-effected interest expense (B-C)
128.9

121.4

103.8

136.8

122.7






Operational earnings (A-C)
75.9

66.7

46.6

80.8

66.2

Average invested capital (D)
2,407

2,458

2,524

2,530

2,493

Average invested capital, excluding securitization debt (E)
1,810

1,798

1,804

1,752

1,670

Average common equity (F)
889

871

877

862

834

 
 
 
 
 
 
Gross debt (G)
1,479

1,557

1,618

1,677

1,659

Less securitization debt (H)
566

629

690

750

807

Gross debt, excluding securitization debt (G-H)
913

928

928

927

852

Less cash and cash equivalents (I)
30

47

60

65

35

Net debt, excluding securitization debt (G-H-I)
883

881

867

862

817

 
 
 
 
 
 
Total capitalization (J)
2,371

2,444

2,472

2,576

2,484

Less securitization debt (K)
566

629

690

750

807

Total capitalization, excluding securitization debt (J-K)
1,805

1,815

1,782

1,827

1,676

Less cash and cash equivalents (L)
30

47

60

65

35

Net capitalization, excluding securitization debt (J-K-L)
1,775

1,768

1,722

1,762

1,641

 
 
 
 
 
 
(%)
 
 
 
 
 
Return on average invested capital – As-Reported (B/D)
5.3

4.6

3.9

5.4

4.9

Return on average invested capital – Operational ((B-C)/E)
7.1

6.8

5.5

7.8

7.3

Return on average common equity – As-Reported (A/F)
8.4

6.6

4.8

9.4

7.9

Return on average common equity – Operational ((A-C)/F)
8.5

7.7

5.3

9.4

7.9

Debt to capital ratio (G/J)
62.4

63.7

65.4

65.1

66.8

Debt to capital ratio, excluding securitization debt ((G-H)/(J-K))
50.6

51.1

52.2

50.8

50.8

Net debt to net capital ratio, excluding securitization debt ((G-H-I)/(J-K-L))
49.7

49.8

50.4

48.9

49.8

Calculations may differ due to rounding.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 





REG G RECONCILIATIONS
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
ENTERGY LOUISIANA FINANCIAL MEASURES – RECONCILIATION OF GAAP TO NON-GAAP MEASURES
2010-2014
 
 
 
 
 
 
 
 
 
 
 
($ millions)
 2014

 2013

 2012

 2011

 2010

As-Reported Earnings (A)
276.6

245.5

274.1

467.0

224.5

Preferred dividends
7.0

7.0

7.0

7.0

7.0

Tax-effected interest expense
90.1

86.4

72.9

61.2

62.5

As-Reported Earnings adjusted for preferred
 
 
 
 
 
  dividends and tax-effected interest expense (B)
373.7

338.9

354.0

535.2

294.0

 
 
 
 
 
 
Special items
 
 
 
 
 
Transmission business spin-merge expenses

(1.2
)
(6.6
)


HCM implementation expenses
(2.3
)
(2.6
)



Total special items (C)
(2.3
)
(3.8
)
(6.6
)


 
 
 
 
 
 
Operational earnings adjusted for preferred
 
 
 
 
 
  dividends and tax-effected interest expense (B-C)
376.0

342.7

360.6

535.2

294.0

Operational earnings (A-C)
278.9

249.3

280.7

467.0

224.5

Average invested capital (D)
6,259

6,075

5,406

4,414

3,890

Average invested capital, excluding securitization (E)
6,105

5,901

5,212

4,311

3,890

Average members’ equity (F)
2,846

2,923

2,718

2,251

1,924

 
 
 
 
 
 
Gross debt (G)
3,403

3,222

2,881

2,297

1,830

Less securitization debt (H)
143

165

182

207


Gross debt, excluding securitization debt (G-H)
3,260

3,058

2,699

2,090

1,830

Less cash and cash equivalents (I)
158

124

30

1

123

Net debt, excluding securitization debt (G-H-I)
3,102

2,934

2,669

2,089

1,707

 
 
 
 
 
 
Total capitalization (J)
6,319

6,198

5,951

4,862

3,967

Less securitization debt (K)
143

165

182

207


Total capitalization, excluding securitization debt (J-K)
6,176

6,033

5,770

4,655

3,967

Less cash and cash equivalents (L)
158

124

30

1

123

Net capitalization, excluding securitization debt (J-K-L)
6,018

5,909

5,740

4,654

3,844

 
 
 
 
 
 
(%)
 
 
 
 
 
Return on average invested capital – As-Reported (B/D)
6.0

5.6

6.5

12.1

7.6

Return on average invested capital – Operational ((B-C)/E)
6.2

5.8

6.9

12.4

7.6

Return on average members’ equity – As-Reported (A/F)
9.7

8.4

10.1

20.7

11.7

Return on average members’ equity – Operational ((A-C)/F)
9.8

8.5

10.3

20.7

11.7

Debt to capital ratio (G/J)
53.8

52.0

48.4

47.2

46.1

Debt to capital ratio, excluding securitization debt ((G-H)/(J-K))
52.8

50.7

46.8

44.9

46.1

Net debt to net capital ratio, excluding securitization debt ((G-H-I)/(J-K-L))
51.5

49.6

46.5

44.9

44.4

Calculations may differ due to rounding.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 





REG G RECONCILIATIONS
 
 
 
 
 
 
 
 
 
 
 
ENTERGY MISSISSIPPI FINANCIAL MEASURES – RECONCILIATION OF GAAP TO NON-GAAP MEASURES
2010-2014
 
 
 
 
 
 
 
 
 
 
 
($ millions)
 2014

 2013

 2012

 2011

 2010

As-Reported Earnings (A)
72.0

79.3

43.9

105.9

82.5

Preferred dividends
2.8

2.8

2.8

2.8

2.8

Tax-effected interest expense
34.3

35.4

34.0

29.5

32.1

As-Reported Earnings adjusted for preferred
 
 
 
 
 
  dividends and tax-effected interest expense (B)
109.1

117.5

80.8

138.3

117.4

 
 
 
 
 
 
Special items
 
 
 
 
 
Transmission business spin-merge expenses

(0.9
)
(7.5
)


HCM implementation expenses
(1.2
)
(4.5
)



Total special items (C)
(1.2
)
(5.4
)
(7.5
)


 
 
 
 
 
 
Operational earnings adjusted for preferred
 
 
 
 
 
  dividends and tax-effected interest expense (B-C)
110.3

122.9

88.3

138.3

117.4

Operational earnings (A-C)
73.2

84.7

51.4

105.9

82.5

Average invested capital (D)
2,068

2,084

1,963

1,720

1,609

Average common equity (E)
957

916

858

784

714

 
 
 
 
 
 
Gross debt (F)
1,063

1,059

1,178

931

839

Less cash and cash equivalents (G)
62


53


1

Net debt (F-G)
1,001

1,059

1,125

931

837

 
 
 
 
 
 
Total capitalization (H)
2,076

2,061

2,108

1,817

1,622

Less cash and cash equivalents (I)
62


53


1

Net capitalization (H-I)
2,014

2,061

2,055

1,817

1,621

 
 
 
 
 
 
(%)
 
 
 
 
 
Return on average invested capital – As-Reported (B/D)
5.3

5.6

4.1

8.0

7.3

Return on average invested capital – Operational ((B-C)/D)
5.3

5.9

4.5

8.0

7.3

Return on average common equity – As-Reported (A/E)
7.5

8.7

5.1

13.5

11.6

Return on average common equity – Operational ((A-C)/E)
7.7

9.3

6.0

13.5

11.6

Debt to capital ratio (F/H)
51.2

51.4

55.9

51.2

51.7

Net debt to net capital ratio ((F-G)/(H-I))
49.7

51.4

54.7

51.2

51.7

Calculations may differ due to rounding.
 
 
 
 
 
 
 
 
 
 
 
ENTERGY NEW ORLEANS FINANCIAL MEASURES – RECONCILIATION OF GAAP TO NON-GAAP MEASURES
2010-2014
 
 
 
 
 
 
 
 
 
 
 
($ millions)
 2014

 2013

 2012

 2011

 2010

As-Reported Earnings (A)
27.7

10.7

16.1

35.0

30.1

Preferred dividends
1.0

1.0

0.9

1.0

1.0

Tax-effected interest expense
7.9

8.1

6.8

6.7

7.9

As-Reported Earnings adjusted for preferred
 
 
 
 
 
  dividends and tax-effected interest expense (B)
36.6

19.8

23.8

42.7

39.0

 
 
 
 
 
 
Special items
 
 
 
 
 
Transmission business spin-merge expenses

(0.1
)
(0.9
)


HCM implementation expenses
(0.4
)
(2.7
)



Total special items (C)
(0.4
)
(2.9
)
(0.9
)


 
 
 
 
 
 
Operational earnings adjusted for preferred
 
 
 
 
 
  dividends and tax-effected interest expense (B-C)
37.0

22.5

24.7

42.7

39.0

Operational earnings (A-C)
28.1

13.6

17.0

35.0

30.1






Average invested capital (D)
463

432

390

371

436

Average common equity (E)
217

201

188

185

197

 
 
 
 
 
 
Gross debt (F)
226

226

196

167

167

Less cash and cash equivalents (G)
42

34

9

10

55

Net debt (F-G)
184

192

187

157

112

 
 
 
 
 
 
Total capitalization (H)
474

452

412

367

375

Less cash and cash equivalents (I)
42

34

9

10

55

Net capitalization (H-I)
432

418

402

358

320

 
 
 
 
 
 
(%)
 
 
 
 
 
Return on average invested capital – As-Reported (B/D)
7.9

4.6

6.1

11.5

8.9

Return on average invested capital – Operational ((B-C)/D)
8.0

5.2

6.3

11.5

8.9

Return on average common equity – As-Reported (A/E)
12.8

5.3

8.5

19.0

15.3

Return on average common equity – Operational ((A-C)/E)
12.9

6.8

9.0

19.0

15.3

Debt to capital ratio (F/H)
47.7

50.0

47.7

45.3

44.6

Net debt to net capital ratio ((F-G)/(H-I))
42.5

46.0

46.5

43.8

35.1

Calculations may differ due to rounding.
 
 
 
 
 
 
 
 
 
 
 





REG G RECONCILIATIONS
 
 
 
 
 
 
 
 
 
 
 
SYSTEM ENERGY RESOURCES FINANCIAL MEASURES – RECONCILIATION OF GAAP TO NON-GAAP MEASURES
2010-2014
 
 
 
 
 
 
 
 
 
 
 
($ millions)
 2014

 2013

 2012

 2011

 2010

As-Reported Net Income (A)
96.3

113.7

111.9

64.2

82.6

Preferred dividends





Tax-effected interest expense
35.1

23.0

23.4

25.5

29.9

As-Reported Net Income adjusted for preferred
 
 
 
 
 
  dividends and tax-effected interest expense (B)
131.4

136.7

135.3

89.7

112.5

 
 
 
 
 
 
Special items
 
 
 
 
 
Transmission business spin-merge expenses





HCM implementation expenses





Total special items (C)





 
 
 
 
 
 
Operational earnings adjusted for preferred
 
 
 
 
 
  dividends and tax-effected interest expense (B-C)
131.4

136.7

135.3

89.7

112.5

Operational earnings (A-C)
96.3

113.7

111.9

64.2

82.6

Average invested capital (D)
1,618

1,645

1,602

1,614

1,666

Average common equity (E)
873

854

817

806

821

 
 
 
 
 
 
Gross debt (F)
731

757

824

747

869

Less cash and cash equivalents (G)
223

127

84

185

264

Net debt (F-G)
508

630

740

562

605

 
 
 
 
 
 
Total capitalization (H)
1,602

1,634

1,657

1,548

1,681

Less cash and cash equivalents (I)
223

127

84

185

264

Net capitalization (H-I)
1,379

1,507

1,573

1,362

1,417

 
 
 
 
 
 
(%)
 
 
 
 
 
Return on average invested capital – As-Reported (B/D)
8.1

8.3

8.4

5.6

6.8

Return on average invested capital – Operational ((B-C)/D)
8.1

8.3

8.4

5.6

6.8

Return on average common equity – As-Reported (A/E)
11.0

13.3

13.7

8.0

10.1

Return on average common equity – Operational ((A-C)/E)
11.0

13.3

13.7

8.0

10.1

Debt to capital ratio (F/H)
45.7

46.4

49.7

48.3

51.7

Net debt to net capital ratio ((F-G)/(H-I))
36.9

41.8

47.1

41.2

42.7

Calculations may differ due to rounding.
 
 
 
 
 
 
 
 
 
 
 
ENTERGY WHOLESALE COMMODITIES FINANCIAL MEASURES – RECONCILIATION OF GAAP TO NON-GAAP MEASURES
2010-2014
 
 
 
 
 
($ millions)
 2014

 2013

 2012

 2011

 2010

As-Reported Net Income (A)
292.3

42.9

40.4

488.6

447.4

Preferred dividends
2.2

0.1


3.3

2.7

Tax-effected interest expense
10.2

10.0

11.0

20.3

63.2

As-Reported Net Income adjusted for preferred
 
 
 
 
 
  dividends and tax-effected interest expense (B)
304.7

53.0

51.4

512.2

513.3

 
 
 
 
 
 
Special items
 
 
 
 
 
Decision to close VY
(99.7
)
(204.8
)
(223.5
)


HCM implementation expenses
(2.1
)
(15.0
)



Non-utility nuclear spin-off expenses




(100.7
)
Total special items (C)
(101.8
)
(219.8
)
(223.5
)

(100.7
)
 
 
 
 
 
 
Operational earnings adjusted for preferred
 
 
 
 
 
  dividends and tax-effected interest expense (B-C)
406.5

272.8

274.9

512.2

614.0

Operational earnings (A-C)
394.1

262.7

263.9

488.6

548.1






Average invested capital (D)
5,204

5,145

5,513

5,627

5,378

Average common equity (E)
4,921

4,978

5,328

5,029

4,252

 
 
 
 
 
 
Gross debt (F)
318

199

111

204

851

Less cash and cash equivalents (G)
433

176

141

323

454

Net debt (F-G)
(115
)
23

(30
)
(119
)
397

 
 
 
 
 
 
Total capitalization (H)
5,460

4,948

5,341

5,685

5,569

Less cash and cash equivalents (I)
433

176

141

323

454

Net capitalization (H-I)
5,027

4,772

5,201

5,362

5,115

 
 
 
 
 
 
(%)
 
 
 
 
 
Return on average invested capital – As-Reported (B/D)
5.9

1.0

0.9

9.1

9.5

Return on average invested capital – Operational ((B-C)/D)
7.8

5.3

5.0

9.1

11.4

Return on average common equity – As-Reported (A/E)
5.9

0.9

0.8

9.7

10.5

Return on average common equity – Operational ((A-C)/E)
8.0

5.3

5.0

9.7

12.9

Debt to capital ratio (F/H)
5.8

4.0

2.1

3.6

15.3

Net debt to net capital ratio ((F-G)/(H-I))
(2.3
)
0.5

(0.6
)
(2.2
)
7.8

Certain prior year data has been reclassified to conform with current year presentation.
 
 
 
 
Calculations may differ due to rounding.
 
 
 
 
 
 
 
 
 
 
 





REG G RECONCILIATIONS
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
ENTERGY WHOLESALE COMMODITIES FINANCIAL MEASURES – RECONCILIATION OF GAAP TO NON-GAAP MEASURES
 
1Q13-4Q14
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
($ millions)
 1Q14
 2Q14
 3Q14
 4Q14
 1Q13
 2Q13
 3Q13
 4Q13
For the quarter:
 
 
 
 
 
 
 
 
As-Reported Net Income (A)
        241.9
          25.9
         (33.2)
          57.1
          82.1
          11.5
         (92.8)
          42.1
Less special items (B)
           (6.6)
           (7.5)
         (74.0)
         (13.7)
0
           (1.1)
       (175.2)
         (43.6)
Operational earnings (A-B)
        248.5
          33.4
          40.8
          70.8
          82.1
          12.7
          82.3
          85.6
 
 
 
 
 
 
 
 
 
As-Reported Net Income, rolling 12 months (C)
202.7
217.1
276.7
292.3
298.5
239.3
59.7
42.9
Preferred dividends
            0.5
            0.5
            0.5
            0.5
0
0
0
            0.9
Tax-effected interest expense
          11.3
          10.9
          10.6
          10.2
            9.1
            8.0
            8.7
          10.0
As-Reported Net Income, rolling
 
 
 
 
 
 
 
 
12 months adjusted for preferred
 
 
 
 
 
 
 
 
  dividends and tax-effected interest
 
 
 
 
 
 
 
 
   expense (D)
        214.5
        228.5
        287.8
        303.0
        307.6
        247.3
          68.4
          53.8
 
 
 
 
 
 
 
 
 
Special items in prior quarters
       (219.8)
       (225.3)
         (57.6)
         (88.0)
0
0
           (1.1)
       (176.3)
Special items in current quarter
           (6.6)
           (7.5)
         (74.0)
         (13.7)
0
           (1.1)
       (175.2)
         (43.6)
Total special items (E)
       (226.4)
       (232.8)
       (131.6)
       (101.7)
0
           (1.1)
       (176.3)
       (219.8)
 
 
 
 
 
 
 
 
 
Operational earnings, rolling 12 months adjusted
 
 
 
 
 
 
 
 
  for preferred dividends and tax-effected
 
 
 
 
 
 
 
 
  interest expense (D-E)
        440.9
        461.3
        419.4
        404.7
        307.6
        248.4
        244.7
        273.6
Operational earnings, rolling 12 months (C-E)
        429.1
        449.9
        408.3
        394.0
        298.5
        240.4
        236.0
        262.7
Average invested capital (F)
        4,879
        5,292
        5,185
        5,204
        5,548
        5,539
        5,456
        5,145
Average common equity (G)
        4,764
        5,176
        4,958
        4,921
        5,390
        5,415
        5,235
        4,978
 
 
 
 
 
 
 
 
 
Gross debt (H)
             96
             97
           139
           318
           110
           111
           316
           199
Less cash and cash equivalents (I)
           287
           318
           277
           433
           162
           140
           126
           177
Net debt (H-I)
          (191)
          (221)
          (138)
          (115)
            (52)
            (29)
           191
             22
 
 
 
 
 
 
 
 
 
Total capitalization (J)
        4,319
        5,006
        4,835
        5,460
        5,439
        5,578
        5,536
        4,948
Less cash and cash equivalents (K)
           287
           318
           277
           433
           162
           140
           126
           177
Net capital (J-K)
        4,032
        4,688
        4,558
        5,027
        5,277
        5,438
        5,410
        4,771
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(%)
 
 
 
 
 
 
 
 
Return on average invested capital –
 
 
 
 
 
 
 
 
As-Reported (D/F)
            4.4
            4.3
            5.6
            5.9
            5.5
            4.5
            1.3
            1.0
Return on average invested capital –
 
 
 
 
 
 
 
 
Operational ((D-E)/F)
            9.0
            8.7
            8.1
            7.8
            5.5
            4.5
            4.5
            5.3
Return on average common equity –
 
 
 
 
 
 
 
 
As-Reported (C/G)
            4.3
            4.2
            5.6
            5.9
            5.5
            4.4
            1.1
            0.9
Return on average common equity –
 
 
 
 
 
 
 
 
Operational ((C-E)/G)
            9.0
            8.7
            8.2
            8.0
            5.5
            4.4
            4.5
            5.3
Debt to capital ratio (H/J)
            2.2
            1.9
            2.9
            5.8
            2.0
            2.0
            5.7
            4.0
Net debt to net capital ratio ((H-I)/(J-K))
           (4.7)
           (4.7)
           (3.0)
           (2.3)
           (1.0)
           (0.5)
            3.5
            0.5
 Certain prior year data has been reclassified to conform with current year presentation.
 
 
 
 
 
Calculations may differ due to rounding.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 





REG G RECONCILIATIONS
 
 
 
 
 
 
 
 
 
 
 
ENTERGY WHOLESALE COMMODITIES FINANCIAL METRICS – RECONCILIATION OF GAAP TO NON-GAAP MEASURES
2010-2014
 
 
 
 
 
 
 
 
 
 
 
($ in thousands except where noted)
2014
 2013
 2012
 2011
 2010
As-reported EWC operating revenues (A)
    2,719,405
 2,312,758
 2,326,309
 2,413,773
 2,566,156
Less Palisades below-market PPA amortization (B)
         16,496
      17,656
      16,725
      42,996
      46,296
Adjusted EWC operating revenues (A-B)
    2,702,909
 2,295,102
 2,309,584
 2,370,777
 2,519,860
 
 
 
 
 
 
EWC billed sales (GWh) (C)
         44,424
      45,127
      46,178
      43,497
      42,934
 
 
 
 
 
 
As-reported EWC average total revenue per MWh (A/C)
           61.21
        51.25
        50.38
        55.49
        59.77
Adjusted EWC average total revenue per MWh ((A-B)/(C))
           60.84
        50.86
        50.02
        54.50
        58.69
 
 
 
 
 
 
Adjusted EWC operating revenues (D)
    2,702,909
 
 
 
 
Less Vermont Yankee operating revenue (E)
       315,293
 
 
 
 
Adjusted EWC operating revenues excluding Vermont Yankee (D-E)
    2,387,616
 
 
 
 
 
 
 
 
 
 
EWC billed sales excluding Vermont Yankee (GWh) (F)
         39,364
 
 
 
 
 
 
 
 
 
 
Adjusted EWC average total revenue per MWh excluding VY (D-E)/(F)
           60.65
 
 
 
 
 
 
 
 
 
 
As-reported EWC non-fuel O&M (G)
    1,172,339
 1,179,824
 1,092,602
 1,056,070
 1,194,965
 
 
 
 
 
 
Special Items included in non-fuel O&M
 
 
 
 
 
  Decision to close VY
         43,516
      21,130
0
0
0
  HCM implementation expenses
           3,261
      15,953
0
0
0
  Non-utility nuclear spin-off expenses
0
0
0
0
    116,503
     Total special items included in non-fuel O&M (H)
         46,777
      37,083
0
0
    116,503
 
 
 
 
 
 
Operational EWC non-fuel O&M (G-H)
    1,125,562
 1,142,741
 1,092,602
 1,056,070
 1,078,462
 
 
 
 
 
 
As-reported EWC non-fuel O&M expense per MWh (G/C)
           26.39
        26.14
        23.66
        24.28
        27.83
Operational EWC non-fuel O&M expense per MWh ((G-H)/(C))
           25.34
        25.32
        23.66
        24.28
        25.12
Totals may not foot due to rounding.
 
 
 
 
 
Calculations may differ due to rounding.
 
 
 
 
 






ENTERGY WHOLESALE COMMODITIES FINANCIAL METRICS – RECONCILIATION OF GAAP TO NON-GAAP MEASURES
1Q13-4Q14
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
($ in thousands except where noted)
 1Q14

 2Q14

 3Q14

 4Q14

 1Q13

 2Q13

 3Q13

 4Q13

As-reported EWC operating revenues (A)
912,122

577,891

605,740

623,652

613,733

533,523

623,321

542,181

Less Palisades below-market PPA amortization (B)
4,124

4,124

4,124

4,124

4,414

4,414

4,414

4,414

Adjusted EWC operating revenues (A-B)
907,998

573,767

601,616

619,528

609,319

529,109

618,907

537,767

 
 
 
 
 
 
 
 
 
EWC billed sales (GWh) (C)
10,014

11,533

11,328

11,550

10,387

11,172

11,630

11,938

 
 
 
 
 
 
 
 
 
As-reported EWC average total revenue per MWh (A/C)
91.08

50.11

53.47

54.00

59.09

47.76

53.60

45.42

Adjusted EWC average total revenue per MWh ((A-B)/(C))
90.68

49.75

53.11

53.64

58.66

47.36

53.22

45.05

 
 
 
 
 
 
 
 
 
Adjusted EWC operating revenues (D)
907,998

573,767

601,616

619,528

 
 
 
 
Less Vermont Yankee operating revenue (E)
156,246

58,242

47,824

52,981

 
 
 
 
Adjusted EWC operating revenues excluding Vermont Yankee (D-E)
751,752

515,525

553,792

566,547

 
 
 
 
 
 
 
 
 
 
 
 
 
EWC billed sales excluding Vermont Yankee (GWh) (F)
8,693

10,211

10,018

10,442

 
 
 
 
 
 
 
 
 
 
 
 
 
Adjusted EWC average total revenue per MWh excluding VY (D-E)/(F)
86.48

50.49

55.28

54.26

 
 
 
 
 
 
 
 
 
 
 
 
 
As-reported EWC non-fuel O&M (G)
263,160

297,863

295,375

316,917

262,002

288,831

297,339

331,652

 
 
 
 
 
 
 
 
 
Special Items included in non-fuel O&M
 
 
 
 
 
 
 
 
  Decision to close VY
6,728

8,705

9,681

18,402




21,130

  HCM implementation expenses
1,093

949

483

736


1,829

3,289

10,835

     Total special items included in non-fuel O&M (H)
7,821

9,654

10,164

19,138


1,829

3,289

31,965

 
 
 
 
 
 
 
 
 
Operational EWC non-fuel O&M (G-H)
255,339

288,209

285,211

297,779

262,002

287,002

294,050

299,687

 
 
 
 
 
 
 
 
 
As-reported EWC non-fuel O&M expense per MWh (G/C)
26.28

25.83

26.07

27.44

25.22

25.85

25.57

27.78

Operational EWC non-fuel O&M expense per MWh ((G-H)/(C))
25.50

24.99

25.18

25.78

25.22

25.69

25.28

25.10

Calculations may differ due to rounding.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 





REG G RECONCILIATIONS
 
 
 
 
 
 
 
 
 
 
 
ENTERGY WHOLESALE COMMODITIES NUCLEAR FINANCIAL METRICS – RECONCILIATION OF GAAP TO NON-GAAP MEASURES
2010-2014
 
 
 
 
 
 
 
 
 
 
 
($ in thousands except where noted)
2014
 2013
 2012
 2011
 2010
As-reported EWC nuclear operating revenues (A)
 2,445,695
 2,031,998
 2,080,581
 2,282,360
 2,392,108
Less Palisades below-market PPA amortization (B)
      16,496
      17,656
      16,725
      42,996
      46,296
Adjusted EWC nuclear operating revenues (A-B)
 2,429,199
 2,014,342
 2,063,856
 2,239,364
 2,345,812
 
 
 
 
 
 
EWC nuclear billed sales (GWh) (C)
      40,253
      40,167
      41,042
      40,918
      39,655
 
 
 
 
 
 
As-reported EWC nuclear average total revenue per MWh (A/C)
        60.76
        50.59
        50.69
        55.78
        60.32
Adjusted EWC nuclear average total revenue per MWh ((A-B)/(C))
        60.35
        50.15
        50.29
        54.73
        59.16
 
 
 
 
 
 
Adjusted EWC nuclear operating revenues (D)
 2,429,199
 
 
 
 
Less Vermont Yankee operating revenue (E)
    315,293
 
 
 
 
Adjusted EWC nuclear operating revenues excluding Vermont Yankee (D)-(E)
 2,113,906
 
 
 
 
 
 
 
 
 
 
EWC nuclear billed sales excluding Vermont Yankee (GWh) (F)
      35,191
 
 
 
 
 
 
 
 
 
 
Adjusted EWC nuclear average total revenue per MWh excluding VY (D-E)/(F)
        60.07
 
 
 
 
 
 
 
 
 
 
As-reported EWC nuclear non-fuel O&M (G)
 1,133,088
 1,146,560
 1,044,658
 1,033,149
 1,132,629
 
 
 
 
 
 
Special Items included in EWC nuclear non-fuel O&M
 
 
 
 
 
  Decision to close VY
      43,516
      21,130
0
0
0
  HCM implementation expenses
        3,261
      15,615
0
0
0
  Non-utility nuclear spin-off expenses
0
0
0
0
    116,503
     Total special items included in EWC nuclear non-fuel O&M (H)
      46,777
      36,745
0
0
    116,503
 
 
 
 
 
 
Operational EWC nuclear non-fuel O&M (G-H)
 1,086,311
 1,109,815
 1,044,658
 1,033,149
 1,016,126
 
 
 
 
 
 
As-reported EWC nuclear non-fuel O&M expense per MWh (G/C)
        28.15
        28.54
        25.45
        25.25
        28.56
Operational EWC nuclear non-fuel O&M expense per MWh ((G-H)/(C))
        26.99
        27.63
        25.45
        25.25
        25.62
Calculations may differ due to rounding.
 
 
 
 
 
 
 
 
 
 
 







ENTERGY WHOLESALE COMMODITIES NUCLEAR FINANCIAL METRICS – RECONCILIATION OF GAAP TO NON-GAAP MEASURES
1Q13-4Q14
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
($ in thousands except where noted)
 1Q14

 2Q14

 3Q14

 4Q14

 1Q13

 2Q13

 3Q13

 4Q13

As-reported EWC nuclear operating revenues (A)
810,887

531,340

533,887

569,581

539,025

458,613

550,544

483,816

Less Palisades below-market PPA amortization (B)
4,124

4,124

4,124

4,124

4,414

4,414

4,414

4,414

Adjusted EWC nuclear operating revenues (A-B)
806,763

527,216

529,763

565,457

534,611

454,199

546,130

479,402

 
 
 
 
 
 
 
 
 
EWC nuclear billed sales (GWh) (C)
9,079

10,588

9,950

10,635

9,246

9,789

10,274

10,858

 
 
 
 
 
 
 
 
 
As-reported EWC nuclear average total revenue per MWh (A/C)
89.31

50.18

53.66

53.56

58.30

46.85

53.59

44.56

Adjusted EWC nuclear average total revenue per MWh ((A-B)/(C))
88.86

49.79

53.24

53.17

57.82

46.40

53.16

44.15

 
 
 
 
 
 
 
 
 
Adjusted EWC nuclear operating revenues (D)
806,763

527,216

529,763

565,457

 
 
 
 
Less Vermont Yankee operating revenue (E)
156,246

58,242

47,824

52,981

 
 
 
 
Adjusted EWC nuclear operating revenues excluding Vermont Yankee (D)-(E)
650,517

468,974

481,939

512,476

 
 
 
 
 
 
 
 
 
 
 
 
 
EWC nuclear billed sales excluding Vermont Yankee (GWh) (F)
7,758

9,266

8,640

9,527

 
 
 
 
 
 
 
 
 
 
 
 
 
Adjusted EWC nuclear average total revenue per MWh excluding VY (D-E)/(F)
83.85

50.61

55.78

53.79

 
 
 
 
 
 
 
 
 
 
 
 
 
As-reported EWC nuclear non-fuel O&M (G)
252,478

283,985

290,355

306,270

253,612

278,304

285,759

328,885

 
 
 
 
 
 
 
 
 
Special Items included in EWC nuclear non-fuel O&M
 
 
 
 
 
 
 
 
  Decision to close VY
6,728

8,705

9,681

18,402




21,130

  HCM implementation expenses
1,093

949

483

736


1,491

3,289

10,835

     Total special items included in EWC nuclear non-fuel O&M (H)
7,821

9,654

10,164

19,138


1,491

3,289

31,965

 
 
 
 
 
 
 
 
 
Operational EWC nuclear non-fuel O&M (G-H)
244,657

274,331

280,191

287,132

253,612

276,813

282,470

296,920

 
 
 
 
 
 
 
 
 
As-reported EWC nuclear non-fuel O&M expense per MWh (G/C)
27.81

26.82

29.18

28.80

27.43

28.43

27.81

30.29

Operational EWC nuclear non-fuel O&M expense per MWh ((G-H)/(C))
26.95

25.91

28.16

27.00

27.43

28.28

27.49

27.35

Calculations may differ due to rounding.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 





REG G RECONCILIATIONS
 
 
 
 
 
 
 
 
 
 
 
ENTERGY WHOLESALE COMMODITIES FINANCIAL MEASURES – RECONCILIATION OF GAAP TO NON-GAAP MEASURES
2010-2014
 
 
 
 
 
 
 
 
 
 
 
($ millions)
 2014

 2013

 2012

 2011

 2010

Net Income
295

43

40

492

450

Add back: interest expense
17

16

18

33

103

Add back: income tax expense
177

(77
)
61

176

248

Add back: depreciation and amortization
276

216

176

179

163

Subtract: interest and investment income
114

138

105

99

142

Add back: decommissioning expense
142

125

72

81

107

Subtract: other than temporary impairments




(1
)
Adjusted EBITDA
792

185

262

862

931

Add back: special item for HCM
3

24




  implementation expenses (pre-tax)
 
 
 
 
 
Add back: special item for the decision to close VY
154

343

356



 (pre-tax)
 
 
 
 
 
Add back: Non-utility nuclear spin-off




117

  expenses (pre-tax)
 
 
 
 
 
Operational adjusted EBITDA
950

553

618

862

1,048

 Certain prior year data has been reclassified to conform with current year presentation.
 Calculations may differ due to rounding.
 
 
 
 
 

ENTERGY WHOLESALE COMMODITIES FINANCIAL MEASURES – RECONCILIATION OF GAAP TO NON-GAAP MEASURES
 
 
1Q13-4Q14
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
($ millions)
 1Q14

 2Q14

 3Q14

 4Q14

 1Q13

 2Q13

 3Q13

 4Q13

Net Income
242

26

(33
)
58

82

12

(93
)
42

Add back: interest expense
5

3

4

5

3

4

4

5

Add back: income tax expense
119

20

2

36

57

(15
)
(107
)
(12
)
Add back: depreciation and amortization
70

71

72

63

49

50

55

61

Subtract: interest and investment income
26

22

29

37

28

22

21

66

Add back: decommissioning expense
34

35

35

38

31

30

32

33

Subtract: other than temporary impairments








Adjusted EBITDA
444

133

51

162

194

59

(130
)
63

Add back: special item for HCM
1

1

1

1


2

3

19

  implementation expenses (pre-tax)
 
 
 
 
 
 
 
 
Add back: special item for the decision to close VY
10

11

113

20



292

52

 (pre-tax)
 
 
 
 
 
 
 
 
Operational adjusted EBITDA
455

145

165

183

194

61

165

133

 Certain prior year data has been reclassified to conform with current year presentation.
 
 Calculations may differ due to rounding.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 





ENTERGY CORPORATION AND SUBSIDIARIES
 
 
 
 
 
 
 
 
 
INVESTOR NEWS
ENTERGY COMMON STOCK PRICES
Entergy’s quarterly earnings results, webcasts, presentations, and other
The high and low trading prices for each quarterly period in 2014 and 2013
news and information of investor interest may be obtained by visiting the
were as follows (in dollars):
 
 
 
 
investor information page on Entergy’s corporate website at entergy.com
 
 
2014
2013
and the Investor Relations mobile web app at iretr.com, or by calling
QUARTER
 
HIGH

LOW

HIGH

LOW

Entergy's Investor Relations information line at 1-888-ENTERGY (368-3749).
1
 
67.02

60.40

65.39

61.09

 
2
 
82.30

66.41

72.10

63.12

INVESTOR RELATIONS
3
 
82.48

70.70

72.60

61.66

Security analysts, portfolio managers, and other members of the financial
4
 
92.02

76.51

68.63

60.22

community may contact:
 
 
 
 
 
 
     Paula Waters
DIVIDEND PAYMENTS
 
 
 
 
     Vice President, Investor Relations
The Board of Directors declares dividends quarterly and sets the record and
     Telephone: 504-576-4380
payment dates. Subject to Board discretion, those dates for 2015 are:
     E–mail: pwater1@entergy.com
 
 
 
 
 
 
 
DECLARATION DATE
 
 RECORD DATE
 PAYMENT DATE

SHAREHOLDER ACCOUNT INFORMATION
January 30
 
 
February 12
 
March 2
Wells Fargo Shareowner Services is Entergy’s transfer agent,
April 1
 
 
May 14
 
June 1
registrar, dividend disbursing agent, and dividend reinvestment
July 30
 
 
August 13
 
September 1
and stock purchase plan agent. Shareholders of record with
October 30
 
 
November 12
 
December 1
questions about lost certificates, lost or missing dividend checks
 
 
 
 
 
 
or notifications of change of address should contact:
Quarterly dividend payments (in cents-per-share):
 
 
     Wells Fargo Shareowner Services
 
 
 
 
 
 
     P.O. Box 64874
 QUARTER
 2015

 2014

 2013

 2012

 2011

     St. Paul, MN 55164-0874
1
83

83

83

83

83

     Phone: 1-855-854-1360
2
83

83

83

83

83

     Internet: www.shareowneronline.com
3
 
83

83

83

83

 
4
 
83

83

83

83

CORPORATE GOVERNANCE
 
 
 
 
 
 
Entergy’s Corporate Governance Guidelines, Board Committee Charters
PREFERRED STOCK DIVIDEND PAYMENTS
 
 
for the Corporate Governance, Audit, and Personnel Committees, and
The board of directors for each preferred stock issuer declares preferred
Entergy’s Code of Conduct may be accessed electronically by selecting
dividends quarterly and sets the record and payment dates. Subject to
 
the investor information page on Entergy’s corporate website at
their discretion, those dates for 2015 and 2016 are:
 
 
entergy.com.
 
 
 
 
 
 
 
UTILITY OPERATING COMPANY
RECORD DATE
 
PAYMENT DATE
ADDITIONAL INFORMATION
 Entergy Arkansas, Inc.
 
12/22/14

 
1/2/15

For copies of the above Corporate Governance documents, Entergy’s
   
 
 
3/20/15

 
4/1/15

10-K and 10-Q reports filed with the Securities and Exchange
   
 
 
6/22/15

 
7/1/15

Commission, or for other investor information, call 1-888-ENTERGY
   
 
 
9/21/15

 
10/1/15

or write to:
 
 
 
12/23/15

 
1/4/16

     Entergy Corporation
   
 
 
3/23/16

 
4/1/16

     Investor Relations
   
 
 
6/22/16

 
7/1/16

     P.O. Box 61000
   
 
 
9/22/16

 
10/3/16

     New Orleans, LA 70161
 Entergy Gulf States Louisiana, L.L.C.
2/27/15

 
3/16/15

 
   
 
 
5/29/15

 
6/15/15

COMMON STOCK INFORMATION
   
 
 
8/28/15

 
9/15/15

The company’s common stock is listed on the New York and Chicago
   
 
 
11/27/15

 
12/15/15

exchanges under the symbol “ETR” (CUSIP 29364G10). The Entergy
 
 
 
3/4/16

 
3/15/16

share price is reported daily in the financial press under “Entergy” in
   
 
 
6/6/16

 
6/15/16

most listings of New York Stock Exchange securities. Entergy common
   
 
 
9/6/16

 
9/15/16

stock is a component of the following indices: S&P 500, S&P Utilities
   
 
 
12/6/16

 
12/15/16

Index, Philadelphia Utility Index and the NYSE Composite Index,
 Entergy Louisiana, LLC
 
2/27/15

 
3/16/15

among others.
   
 
 
5/29/15

 
6/15/15






 
   
 
 
8/28/15

 
9/15/15

As of Jan. 30, 2015, there were 179,697,449 shares of Entergy
   
 
 
11/27/15

 
12/15/15

common stock outstanding. Shareholders of record totaled
 
 
 
3/4/16

 
3/15/16

30,762, and approximately 153,511 investors held Entergy stock in
   
 
 
6/6/16

 
6/15/16

“street name” through a broker.
   
 
 
9/6/16

 
9/15/16

 
   
 
 
12/6/16

 
12/15/16

CERTIFICATIONS
 Entergy Mississippi, Inc.
 
1/20/15

 
2/2/15

In May 2014, Entergy’s Chief Executive Officer certified to the
   
 
 
4/20/15

 
5/1/15

New York Stock Exchange that he was not aware of any violation
   
 
 
7/20/15

 
8/3/15

of the NYSE corporate governance listing standards. Also, Entergy
   
 
 
10/20/15

 
11/2/15

filed certifications regarding the quality of the company’s public
 
 
 
1/21/16

 
2/1/16

disclosure, required by Section 302 of the Sarbanes-Oxley Act of
   
 
 
4/19/16

 
5/2/16

2002, as exhibits to our Annual Report on Form 10-K for the fiscal year
   
 
 
7/21/16

 
8/1/16

ended Dec. 31, 2014.
   
 
 
10/21/16

 
11/1/16

 
 Entergy New Orleans, Inc.
 
12/22/14

 
1/2/15

 
 
 
 
3/20/15

 
4/1/15

 
 
 
 
6/22/15

 
7/1/15

 
 
 
 
9/21/15

 
10/1/15

 
 
 
 
12/23/15

 
1/4/16

 
 
 
 
3/23/16

 
4/1/16

 
 
 
 
6/22/16

 
7/1/16

 
 
 
 
9/22/16

 
10/3/16