EX-99.1 2 a04317991.htm EXHIBIT 99.1 Exhibit


entergylogoa50.gif

Entergy
639 Loyola Avenue
New Orleans, LA 70113


Date:
Oct. 24, 2017
 
News
 
 
 
Release
For Release:
Immediately
 
 
 
 
 
 
Contact:
Kay Jones (Media)
(504) 576-4238
cjone22@entergy.com
David Borde (Investor Relations)
(504) 576-5668
dborde@entergy.com

Entergy Reports Third Quarter Earnings

NEW ORLEANS - Entergy Corporation (NYSE: ETR) reported third quarter 2017 earnings per share of $2.21 on an as-reported basis and $2.35 on an operational basis (non-GAAP), which excludes the effects of special items.

“Today we are reporting a strong third quarter, and we now expect to finish the year in the top half of our Utility, Parent & Other adjusted earnings guidance range,” said Entergy Chairman and Chief Executive Officer Leo Denault. “We have completed most of our key deliverables for the year that support our strategy to achieve steady, predictable growth at the Utility, while managing risk and an orderly exit of our merchant power business. We are affirming our 2017 guidance and our longer-term outlooks.”

Business highlights included the following:
Entergy Arkansas reached an unopposed settlement with the Arkansas Attorney General and other intervenors on the recovery of nuclear costs in its 2017 and 2018 test year FRP filings. The settlement is subject to approval by the APSC.
Entergy Arkansas and Entergy Texas filed settlement agreements for their AMI proceedings.
Entergy Louisiana filed its application to extend and modify its annual formula rate plan.
The PUCT approved Entergy Texas’ DCRF settlement agreement.
Table of Contents Page
News Release1
Appendices8
A: Consolidated Results and Special Items9
B: Earnings Variance Analysis12
C: Utility Financial and Operating Measures14
D: EWC Financial and Operating Measures16
E: Consolidated Financial Measures17
F: Definitions and Abbreviations and Acronyms18
G: GAAP to Non-GAAP Reconciliations22
Financial Statements25






The utility companies successfully restored power to approximately 250,000 customers in the wake of Hurricane Harvey.
Entergy plans to operate Palisades Power Plant until no later than May 31, 2022, under the existing power purchase agreement with Consumers Energy.
Entergy was named to the 2017 Dow Jones Sustainability North America Index; this is the 16th consecutive year Entergy has appeared on the World or North America Index or both.


Consolidated Earnings (GAAP and Non-GAAP Measures)
Third Quarter and Year-to-Date 2017 vs. 2016 (See Appendix A for reconciliation of GAAP to non-GAAP earnings and description of special items)
 
Third Quarter
Year-to-Date
 
2017
2016
Change
2017
2016
Change
(After-tax, $ in millions)
 
 
 
 
 
 
As-reported earnings
398.2
388.2
10.0
890.7
1,185.4
(294.7)
Less special items
(25.5)
(27.5)
1.9
(271.9)
(30.7)
(241.2)
Operational earnings (non-GAAP)
423.7
415.6
8.1
1,162.6
1,216.2
(53.5)
  Estimated weather in billed sales
(44.7)
33.8
(78.5)
(89.9)
(8.0)
(81.9)
 
 
 
 
 
 
 
(After-tax, per share in $)
 
 
 
 
 
 
As-reported earnings
2.21
2.16
0.05
4.94
6.60
(1.66)
Less special items
(0.14)
(0.15)
0.01
(1.51)
(0.17)
(1.34)
Operational earnings (non-GAAP)
2.35
2.31
0.04
6.45
6.77
(0.32)
  Estimated weather in billed sales
(0.25)
0.18
(0.43)
(0.50)
(0.04)
(0.46)
 
 
 
 
 
 
 
Calculations may differ due to rounding

Consolidated Results

For third quarter 2017, the company reported earnings of $398 million, or $2.21 per share, on an as-reported basis and $424 million, or $2.35 per share, on an operational basis. This compared to third quarter 2016 earnings of $388 million, or $2.16 per share, on an as-reported basis and $416 million, or $2.31 per share, on an operational basis. Summary discussions by business are below.

Additional details, including information on OCF by business, are provided in Appendix A and a comprehensive analysis of quarterly and year-to-date variances is provided in Appendix B.

Utility, Parent & Other Results

For third quarter 2017, the Utility business earned net income attributable to Entergy Corporation of $401 million, or $2.22 per share, compared to $443 million, or $2.47 per share, in third quarter 2016. Drivers for the quarterly decrease included lower net revenue and higher operating expenses.

Net revenue decreased quarter-over-quarter, driven by unfavorable weather in the current quarter compared to favorable weather a year ago. For third quarter 2017, cooling degree days were 16 percent below normal, compared to 14 percent above normal in third quarter 2016. Excluding the effects of weather, net revenue was higher reflecting weather-adjusted sales growth and new rate actions to recover investments that benefit customers.






On a weather-adjusted basis, billed sales increased 3.5 percent, including 3.8 percent and 2.5 percent for residential and commercial billed sales, respectively. Industrial billed sales volume increased 4.0 percent with higher sales to both new and expansion customers as well as existing customers. The increase was driven largely by the primary metals and chlor-alkali segments. Sales to petroleum refining and industrial gases customers were also higher.

Utility non-fuel O&M increased quarter-over-quarter, driven by higher spending on nuclear operations including nuclear refueling outage expenses. Depreciation and amortization as well as taxes other than income taxes were also higher. In addition, other income increased period-over-period due partly to higher AFUDC-equity funds.

Parent & Other recognized a loss of $(58) million, or (32) cents per share, for third quarter 2017, compared to a loss of $(63) million, or (35) cents per share, for third quarter 2016.

On a combined basis, Utility, Parent & Other (non-GAAP) contributed $1.90 to third quarter 2017 consolidated EPS and $2.12 to third quarter 2016 consolidated EPS. On an adjusted basis, normalizing weather and income taxes, Utility, Parent & Other (non-GAAP) contributed $2.15 per share in third quarter 2017 to consolidated EPS, compared to $1.98 in third quarter 2016.

Appendix C contains additional details on Utility financial and operating measures, including reconciliation for non-GAAP Utility, Parent & Other adjusted earnings and EPS.

Entergy Wholesale Commodities Results

For third quarter 2017, EWC earned net income attributable to Entergy Corporation of $55 million, or 31 cents per share, compared to $8 million, or 4 cents per share, for third quarter 2016. On an operational basis, EWC earned $81 million, or 45 cents per share, in third quarter 2017, compared to $35 million, or 19 cents per share, in third quarter 2016.

The sale of FitzPatrick at the end of first quarter 2017 affected period-over-period variances for multiple line items. In third quarter 2016, the plant contributed a (15) cent loss to as-reported EPS and 2 cents to operational EPS.

Excluding FitzPatrick, revenue from nuclear plants increased due to higher capacity prices. Current period earnings also reflected the impacts of previous impairments, specifically lower fuel and refueling outage expenses. Other income increased largely from higher realized earnings on decommissioning trust funds. Partially offsetting the increases was higher decommissioning expense due in part to the agreement with NYPA to transfer the Indian Point Unit 3 decommissioning liability and associated trust to Entergy.

Appendix D contains additional details on EWC financial and operating measures, including the calculation of EWC operational adjusted EBITDA (non-GAAP).

Earnings Guidance

Entergy affirmed its 2017 operational earnings guidance range of $6.80 to $7.40 per share and its Utility, Parent & Other adjusted guidance range of $4.25 to $4.55 per share. See webcast presentation slides for additional details.

The company has provided 2017 earnings guidance with regard to the non-GAAP measures of operational EPS and Utility, Parent & Other adjusted EPS. These measures exclude from the





corresponding GAAP financial measures the effect of special items as described below under “Non-GAAP Financial Measures.” The company has not provided a reconciliation of such non-GAAP guidance to guidance presented on a GAAP basis because it cannot predict and quantify with a reasonable degree of confidence all of the special items that may occur during 2017. The only anticipated special items that the company can reasonably estimate at this time are those that relate to the decisions to sell or close the company’s merchant nuclear plants; these estimated costs, which are excluded from the earnings guidance, are expected to decrease as-reported EPS by approximately $(2.10) per share.

Earnings Teleconference

A teleconference will be held from 10:00 a.m. to 10:40 a.m. Central Time on Tuesday, Oct. 24, 2017, to discuss Entergy’s quarterly earnings announcement and the company’s financial performance. The teleconference may be accessed by visiting Entergy’s website at www.entergy.com or by dialing 844-309-6569, conference ID 56951898, no more than 15 minutes prior to the start of the call. The webcast slide presentation is also posted to Entergy’s website concurrent with this release, which was issued before market open on the day of the call. A replay of the teleconference will be available on Entergy’s website at www.entergy.com and by telephone. The telephone replay will be available through Oct. 31, 2017, by dialing 855-859-2056, conference ID 56951898. This release and the webcast slide presentation are also available on the Entergy Investor Relations mobile web app at iretr.com.

Entergy Corporation is an integrated energy company engaged primarily in electric power production and retail distribution operations. Entergy owns and operates power plants with approximately 30,000 megawatts of electric generating capacity, including nearly 9,000 megawatts of nuclear power. Entergy delivers electricity to 2.9 million utility customers in Arkansas, Louisiana, Mississippi and Texas. Entergy has annual revenues of approximately $10.8 billion and nearly 13,000 employees.

Entergy Corporation’s common stock is listed on the New York and Chicago stock exchanges under the symbol “ETR.”

Details regarding Entergy’s results of operations, regulatory proceedings and other matters are available in this earnings release, a copy of which will be filed with the SEC, and the webcast slide presentation. Both documents are available on Entergy’s Investor Relations website at www.entergy.com/investor_relations and on Entergy’s Investor Relations mobile web app at iretr.com.

For definitions of certain operating measures, as well as GAAP and non-GAAP financial measures and abbreviations and acronyms used in the earnings release materials, see Appendix F.


Non-GAAP Financial Measures

This news release contains non-GAAP financial measures. Generally, a non-GAAP financial measure is a numerical measure of a company’s performance, financial position, or cash flows that either excludes or includes amounts that are not normally excluded or included in the most directly comparable measure calculated and presented in accordance with GAAP. Entergy has provided quantitative reconciliations within this release of the non-GAAP financial measures to the most directly comparable GAAP financial measures.






Certain non-GAAP financial measures in this news release could differ from GAAP only in that the figure or ratio states or includes operational earnings. Operational earnings are not calculated in accordance with GAAP because they exclude the effect of “special items.” Special items are unusual or non-recurring items or events or other items or events that management believes do not reflect the ongoing business of Entergy, and may include items such as impairments, gains or losses on asset sales, and other gains or losses occurring as a result of strategic decisions such as Entergy’s recent decisions to shut down or sell its merchant nuclear plants. In addition, other financial measures including net income (or earnings), adjusted for preferred dividends and tax effected interest expense; net revenue; return on average invested capital; and return on average common equity are included on both an operational and as-reported basis. In each case, the metrics defined as “operational” would exclude the effect of special items as defined above. Entergy reports the combination of the Utility segment with Parent & Other as Utility, Parent & Other, which is all of Entergy excluding the EWC segment, since management uses this combination in making decisions about its ongoing business in light of its decision to exit the merchant power business. Entergy also reports Utility, Parent & Other adjusted earnings, which combines the Utility segment with Parent & Other, excludes applicable special items and normalizes weather and income tax expense for the periods presented, because it believes that these financial metrics provide useful information to investors in evaluating the ongoing results of Entergy’s businesses and assist investors in comparing Entergy’s financial performance to the financial performance of other companies in the Utility sector. In addition to reporting earnings per share on a consolidated basis, Entergy reports on a per share basis the earnings or loss of each of its segments, together with the combination of the Utility segment and Parent & Other. These per share measures represent the net income or loss of such segment or segments divided by the diluted average number of shares of common stock outstanding over the period. Entergy believes such per share measures provide useful information to investors in understanding the results of operations of those businesses and their contribution to Entergy’s consolidated results of operations.

Other non-GAAP measures, including adjusted EBITDA; operational adjusted EBITDA; gross liquidity; debt to capital ratio, excluding securitization debt; net debt to net capital ratio, excluding securitization debt; parent debt to total debt ratio, excluding securitization debt; debt to operational adjusted EBITDA, excluding securitization debt; operational FFO to debt ratio, excluding securitization debt are measures Entergy uses internally for management and board discussions and cash budgeting and performance monitoring activities to gauge the overall strength of its business. Entergy believes the above data provides useful information to investors in evaluating Entergy’s ongoing financial results and flexibility and assists investors in comparing Entergy’s credit and liquidity to the credit and liquidity of others in the Utility sector.

The non-GAAP financial measures and other reported adjusted items in this release are presented in addition to, and in conjunction with, results presented in accordance with GAAP. These non-GAAP financial measures should not be used to the exclusion of GAAP financial measures. These non-GAAP financial measures reflect an additional way of viewing aspects of Entergy’s operations that, when viewed with Entergy’s GAAP results and the accompanying reconciliations to corresponding GAAP financial measures, provide a more complete understanding of factors and trends affecting Entergy’s business. Investors are strongly encouraged to review Entergy’s consolidated financial statements and publicly filed reports in their entirety and to not rely on any single financial measure. Non-GAAP financial measures are not standardized; therefore, it might





not be possible to compare these financial measures with other companies’ non-GAAP financial measures having the same or similar names.

Cautionary Note Regarding Forward-Looking Statements

In this news release, and from time to time, Entergy Corporation makes certain “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. Such forward-looking statements include, among other things, Entergy’s 2017 earnings guidance, its current financial and operational outlook, and other statements of Entergy’s plans, beliefs or expectations included in this news release. Readers are cautioned not to place undue reliance on these forward-looking statements, which apply only as of the date of this news release. Except to the extent required by the federal securities laws, Entergy undertakes no obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise.
 
Forward-looking statements are subject to a number of risks, uncertainties and other factors that could cause actual results to differ materially from those expressed or implied in such forward-looking statements, including (a) those factors discussed elsewhere in this news release and in Entergy’s most recent Annual Report on Form 10-K, any subsequent Quarterly Reports on Form 10-Q and Entergy’s other reports and filings made under the Securities Exchange Act of 1934; (b) uncertainties associated with rate proceedings, formula rate plans and other cost recovery mechanisms, including the risk that costs may not be recoverable to the extent anticipated by the utilities; (c) uncertainties associated with efforts to remediate the effects of major storms and recover related restoration costs; (d) nuclear plant relicensing, operating and regulatory costs and risks, including any changes resulting from the nuclear crisis in Japan following its catastrophic earthquake and tsunami; (e) changes in decommissioning trust fund values or earnings or in the timing or cost of decommissioning Entergy’s nuclear plant sites; (f) legislative and regulatory actions and risks and uncertainties associated with claims or litigation by or against Entergy and its subsidiaries; (g) risks and uncertainties associated with strategic transactions that Entergy or its subsidiaries may undertake, including the risk that any such transaction may not be completed as and when expected and the risk that the anticipated benefits of the transaction may not be realized; (h) effects of changes in federal, state or local laws and regulations and other governmental actions or policies, including changes in monetary, fiscal, tax, environmental or energy policies; and (i) the effects of technological changes and changes in commodity markets, capital markets or economic conditions, during the periods covered by the forward-looking statements.

###








Third Quarter 2017 Earnings Release Appendices and Financial Statements

Appendices
Appendices are presented in this section as follows:
A: Consolidated Results and Special Items
B: Earnings Variance Analysis
C: Utility Financial and Operating Measures
D: EWC Financial and Operating Measures
E: Consolidated Financial Measures
F: Definitions and Abbreviations and Acronyms
G: GAAP to Non-GAAP Reconciliations

Also included in this earnings release are:
Financial Statements







A: Consolidated Results and Special Items
Appendix A-1 provides a comparative summary of consolidated earnings, including a reconciliation of as-reported earnings (GAAP) to operational earnings (non-GAAP).
Appendix A-1: Consolidated Earnings - Reconciliation of GAAP to Non-GAAP Measures
Third Quarter and Year-to-Date 2017 vs. 2016 (See Appendix A-3 and Appendix A-4 for details on special items, including income tax effects on adjustments)
 
Third Quarter
Year-to-Date
 
2017
2016
Change
2017
2016
Change
(After-tax, $ in millions)
 
 
 
 
 
 
Earnings
 
 
 
 
 
 
Utility
400.8
443.3
(42.5)
809.0
1,013.8
(204.8)
Parent & Other
(57.9)
(62.8)
4.9
(169.1)
(165.4)
(3.8)
EWC
55.2
7.7
47.5
250.8
337.0
(86.2)
Consolidated
398.2
388.2
10.0
890.7
1,185.4
(294.7)
 
 
 
 
 
 
 
Less special items
 
 
 
 
 
 
Utility
Parent & Other
EWC
(25.5)
(27.5)
1.9
(271.9)
(30.7)
(241.2)
Consolidated
(25.5)
(27.5)
1.9
(271.9)
(30.7)
(241.2)
 
 
 
 
 
 
 
Operational (non-GAAP)
 
 
 
 
 
 
Utility
400.8
443.3
(42.5)
809.0
1,013.8
(204.8)
Parent & Other
(57.9)
(62.8)
4.9
(169.1)
(165.4)
(3.8)
EWC
80.7
35.2
45.6
522.7
367.7
155.0
Consolidated
423.7
415.6
8.1
1,162.6
1,216.2
(53.5)
Estimated weather in billed sales
(44.7)
33.8
(78.5)
(89.9)
(8.0)
(81.9)
 
 
 
 
 
 
 
Diluted average number of common shares outstanding (in millions)
180.5
180.0
 
180.2
179.5
 
 
 
 
 
 
 
 
(After-tax, per share in $) (a)
 
 
 
 
 
 
Earnings
 
 
 
 
 
 
Utility
2.22
2.47
(0.25)
4.49
5.64
(1.15)
Parent & Other
(0.32)
(0.35)
0.03
(0.94)
(0.92)
(0.02)
EWC
0.31
0.04
0.27
1.39
1.88
(0.49)
Consolidated
2.21
2.16
0.05
4.94
6.60
(1.66)
 
 
 
 
 
 
 
Less special items
 
 
 
 
 
 
Utility
Parent & Other
EWC
(0.14)
(0.15)
0.01
(1.51)
(0.17)
(1.34)
Consolidated
(0.14)
(0.15)
0.01
(1.51)
(0.17)
(1.34)
 
 
 
 
 
 
 
Operational (non-GAAP)
 
 
 
 
 
 
Utility
2.22
2.47
(0.25)
4.49
5.64
(1.15)
Parent & Other
(0.32)
(0.35)
0.03
(0.94)
(0.92)
(0.02)
EWC
0.45
0.19
0.26
2.90
2.05
0.85
Consolidated
2.35
2.31
0.04
6.45
6.77
(0.32)
Estimated weather in billed sales
(0.25)
0.18
(0.43)
(0.50)
(0.04)
(0.46)
 
 
 
 
 
 
 
Calculations may differ due to rounding
(a)
Per share amounts are calculated by dividing the corresponding line item in the chart above by the diluted average number of common shares outstanding over the period.
See Appendix B for detailed earnings variance analysis. See Appendix A-3 for special items by driver.





Appendix A-2 provides the components of OCF contributed by each business.

Appendix A-2: Consolidated Operating Cash Flow
Third Quarter and Year-to-Date 2017 vs. 2016
($ in millions)
 
Third Quarter
Year-to-Date
 
2017
2016
Change
2017
2016
Change
Utility
878
929
(51)
2,005
2,078
(73)
Parent & Other
(92)
(53)
(39)
(318)
(162)
(156)
EWC
107
124
(17)
26
336
(310)
Total OCF
893
1,000
(107)
1,713
2,252
(540)
 
 
 
 
 
 
 
Calculations may differ due to rounding

OCF decreased quarter-over-quarter, driven in part by the receipt of DOE litigation proceeds in third quarter 2016. Unfavorable weather in the quarter, compared to favorable weather a year ago, also contributed. Positive weather-adjusted sales growth partially offset the decrease.

Appendix A-3 and Appendix A-4 list special items by business. Amounts are shown on both a net income and per share basis. Special items are included in as-reported earnings consistent with GAAP, but are excluded from operational earnings. As a result, operational earnings is considered a non-GAAP measure.

Appendix A-3: Special Items by Driver (shown as positive/(negative) impact on earnings or EPS)
Third Quarter and Year-to-Date 2017 vs. 2016
 
Third Quarter
Year-to-Date
 
2017
2016
Change
2017
2016
Change
(Pre-tax except for income tax effects and total, $ in millions)
EWC
 
 
 
 
 
 
Items associated with decisions to close or sell EWC nuclear plants
(39.3)
(42.4)
3.2
(503.0)
(81.3)
(421.7)
Gain on the sale of FitzPatrick
16.3
16.3
DOE litigation awards
33.8
(33.8)
Income tax effect on adjustments above (b)
13.7
15.0
(1.2)
170.4
16.8
153.6
Income tax benefit resulting from FitzPatrick transaction
44.5
44.5
Total EWC
(25.5)
(27.5)
1.9
(271.9)
(30.7)
(241.2)
 
 
 
 
 
 
 
Total special items
(25.5)
(27.5)
1.9
(271.9)
(30.7)
(241.2)
 
 
 
 
 
 
 
(After-tax, per share in $) (c)
 
 
 
 
 
 
EWC
 
 
 
 
 
 
Items associated with decisions to close or sell EWC nuclear plants
(0.14)
(0.15)
0.01
(1.82)
(0.29)
(1.53)
Gain on the sale of FitzPatrick
0.06
0.06
DOE litigation awards
0.12
(0.12)
Income tax benefit resulting from FitzPatrick transaction
0.25
0.25
Total EWC
(0.14)
(0.15)
0.01
(1.51)
(0.17)
(1.34)
 
 
 
 
 
 
 
Total special items
(0.14)
(0.15)
0.01
(1.51)
(0.17)
(1.34)
 
 
 
 
 
 
 
Calculations may differ due to rounding
(b)
Income tax effect is calculated by multiplying the pre-tax amount by the estimated income tax rate that is expected to apply.
(c)
EPS effect is calculated by multiplying the pre-tax amount by the estimated income tax rate that is expected to apply to each adjustment and then dividing by the diluted average number of common shares outstanding.






Appendix A-4: Special Items by Income Statement Line Item (shown as positive/(negative) impact on earnings)
Third Quarter and Year-to-Date 2017 vs. 2016
(Pre-tax except for Income taxes and total, $ in millions)
 
Third Quarter
Year-to-Date
 
2017
2016
Change
2017
2016
Change
EWC
 
 
 
 
 
 
Net revenue
7.5
(7.5)
91.0
7.5
83.6
Non-fuel O&M
(21.6)
(29.3)
7.7
(179.0)
(18.1)
(160.9)
Taxes other than income taxes
(1.5)
(1.8)
0.3
(8.1)
(3.7)
(4.3)
Asset write-off and impairments
(16.2)
(18.8)
2.6
(421.6)
(33.2)
(388.4)
Gain on sale of assets
16.3
16.3
Miscellaneous net (other income)
14.6
14.6
Income taxes (d)
13.7
15.0
(1.2)
214.8
16.8
198.0
Total EWC
(25.5)
(27.5)
1.9
(271.9)
(30.7)
(241.2)
 
 
 
 
 
 
 
Total special items (after-tax)
(25.5)
(27.5)
1.9
(271.9)
(30.7)
(241.2)
 
 
 
 
 
 
 
Calculations may differ due to rounding
(d)
Income taxes include the income tax effect of the special items which were calculated using the estimated income tax rate that is expected to apply to each item. The year-to-date 2017 period also includes the income tax benefit which resulted from the FitzPatrick transaction.

B: Earnings Variance Analysis
Appendix B-1 and Appendix B-2 provide details of current quarter and year-to-date 2017 versus 2016 as-reported and operational earnings variance analysis for Utility, Parent & Other and EWC.

Appendix B-1: As-Reported and Operational EPS Variance Analysis (e)
Third Quarter 2017 vs. 2016
(After-tax, per share in $, sorted in consolidated operational column, most to least favorable)
 
Utility
 
Parent & Other
 
EWC
 
Consolidated
 
As-Reported
Opera-tional
 
As-Reported
Opera-tional
 
As-
Reported
Opera-tional
 
As-
Reported
Opera-
tional
2016 earnings
2.47
2.47
 
(0.35)
(0.35)
 
0.04
0.19
 
2.16
2.31
Non-fuel O&M
(0.06)
(0.06)
(f)
(0.01)
(0.01)
 
0.22
0.19
(g)
0.15
0.12
Other income (deductions)-other
0.07
0.07
(h)
(0.01)
(0.01)
 
0.06
0.06
(i)
0.12
0.12
Income taxes - other
(0.01)
(0.01)
 
0.05
0.05
(j)
0.02
0.02
 
0.06
0.06
Preferred dividend requirements
0.01
0.01
 
 
 
0.01
0.01
Asset write-offs and impairments
 
 
0.01
 
0.01
Decommissioning expense
0.01
0.01
 
 
(0.04)
(0.04)
 
(0.03)
(0.03)
Taxes other than income taxes
(0.06)
(0.06)
(k)
 
0.02
0.02
 
(0.04)
(0.04)
Depreciation/amortization exp.
(0.05)
(0.05)
(l)
 
 
(0.05)
(0.05)
Net revenue
(0.16)
(0.16)
(m)
 
(0.02)
0.01
 
(0.18)
(0.15)
2017 earnings
2.22
2.22
 
(0.32)
(0.32)
 
0.31
0.45
 
2.21
2.35
 
 
 
 
 
 
 
 
 
 
 
 






Appendix B-2: As-Reported and Operational EPS Variance Analysis (e)
Year-to-Date 2017 vs. 2016
(After-tax, per share in $, sorted in consolidated operational column, most to least favorable)
 
Utility
 
Parent & Other
 
EWC
 
Consolidated
 
As-Reported
Opera-tional
 
As-Reported
Opera-tional
 
As-
Reported
Opera-tional
 
As-
Reported
Opera-
tional
2016 earnings
5.64
5.64
 
(0.92)
(0.92)
 
1.88
2.05
 
6.60
6.77
Other income (deductions)-other
0.16
0.16
(h)
 
0.26
0.21
(i)
0.42
0.37
Non-fuel O&M
(0.35)
(0.35)
(f)
(0.01)
(0.01)
 
(0.12)
0.46
(g)
(0.48)
0.10
Interest exp. and other charges
0.05
0.05
(n)
(0.02)
(0.02)
 
 
0.03
0.03
Preferred dividend requirements
0.02
0.02
 
 
 
0.02
0.02
Asset write-offs and impairments
 
 
(1.40)
(o)
(1.40)
Gain on sale of assets
 
 
0.06
(p)
0.06
Income taxes - other
(0.79)
(0.79)
(q)
0.01
0.01
 
1.02
0.77
(r)
0.24
(0.01)
Taxes other than income taxes
(0.12)
(0.12)
(k)
 
0.05
0.07
(s)
(0.07)
(0.05)
Depreciation/amortization exp.
(0.14)
(0.14)
(l)
 
(0.01)
(0.01)
 
(0.15)
(0.15)
Decommissioning expense
 
 
(0.28)
(0.28)
(t)
(0.28)
(0.28)
Net revenue
0.02
0.02
 
 
(0.07)
(0.37)
(u)
(0.05)
(0.35)
2017 earnings
4.49
4.49
 
(0.94)
(0.94)
 
1.39
2.90
 
4.94
6.45
 
 
 
 
 
 
 
 
 
 
 
 
Calculations may differ due to rounding

See appendix in the webcast slide presentation for additional details on EWC line item variances.

(e)
EPS effect is calculated by multiplying the pre-tax amount by the estimated income tax rate that is expected to apply and dividing by diluted average number of common shares outstanding; income taxes - other represents income tax differences other than the tax effect of individual line items.
(f)
The current quarter decrease reflected a reduction in third quarter 2016 expense which resulted from final court decisions in several lawsuits against the DOE related to spent nuclear fuel storage costs. For the quarter and year-to-date, the increases in nuclear generation and refueling outage expenses were partly offset by lower fossil-fueled generation expense. The year-to-date decrease also reflected higher transmission and distribution expenses due to higher vegetation maintenance costs, the first quarter 2016 $18 million (pre-tax) cost deferral at EAI for previously-expensed costs related to post Fukushima and flood barrier compliance and increased compensation and benefits expense due partly to a revision to estimated incentive compensation expense in first quarter 2016.
(g)
The current quarter and year-to-date variances reflected the sale of FitzPatrick and lower refueling outage expenses (due to impairments). The year-to-date as-reported decrease reflected higher severance and retention expenses which resulted from decisions to close or sell EWC’s nuclear plants; the 2017 year-to-date period also included costs associated with the agreement to sell FitzPatrick. These expenses were classified as special items. The year-to-date variances also reflected a second quarter 2016 reduction in expense as a result of final court decisions in litigation against the DOE for the reimbursement of spent nuclear fuel storage costs; a portion of the amount (12 cents) was considered a special item.
(h)
The current quarter and year-to-date increases reflected higher AFUDC-equity funds due to increased construction work in progress and higher realized gains on decommissioning trust fund investments (substantially offset in net revenue).
(i)
The current quarter and year-to-date increases reflected higher realized gains on decommissioning trust fund investments. In the year-to-date period, 5 cents was from gains on the receipt of nuclear decommissioning trust funds from NYPA in January 2017 (classified as a special item and excluded from operational EPS).
(j)
The current quarter increase was due to an inter-company adjustment in third quarter 2016 (offset at EWC).
(k)
The current quarter and year-to-date decreases were due largely to higher franchise and ad valorem taxes.
(l)
The current quarter and year-to-date decreases were due partly to a third quarter 2016 reduction in depreciation expense which resulted from final court decisions in several lawsuits against the DOE related to spent nuclear fuel storage costs. Additions to plant in service also contributed.





Utility As-Reported Net Revenue
Variance Analysis
2017 vs. 2016 ($ EPS)
 
Third Quarter
Year-to-Date
Estimated weather in billed sales
(0.43)
(0.46)
Volume/unbilled
0.20
0.12
Retail electric price
0.06
0.21
Regulatory sharing
0
0.06
Other
0.01
0.09
Total
(0.16)
0.02
(m)
The current quarter decrease was driven by weather, which was negative in third quarter 2017 and positive in third quarter 2016. Partially offsetting the effects of weather, weather-adjusted billed sales volume was higher for residential, commercial and industrial classes. Net revenue also reflected rate changes including EAI’s 2017 FRP, ETI’s TCRF and the timing of recovery of purchased power capacity costs at ELL through its FRP.
(n)
The year-to-date increase was partly due to the third quarter 2016 interest expense recorded as a result of a FERC order on EAI’s opportunity sales case. Higher AFUDC-borrowed funds due to increased construction work in progress also contributed.
(o)
The year-to-date decrease was due to nuclear fuel spending, nuclear refueling outage spending and expenditures for capital assets being charged to expense as incurred as a result of the impaired value of the EWC nuclear plants’ long-lived assets due to the significantly reduced remaining estimated operating lives (classified as special items).
(p)
The year-to-date increase was due to a gain on the sale of FitzPatrick (classified as a special item).
(q)
The year-to-date decrease was due to the second quarter 2016 reversal of a portion of the provision for uncertain tax positions totaling $136 million for positions resolved in the 2010-2011 tax audit. This was partly offset by customer sharing recorded as a regulatory charge ($16 million pre-tax, included in net revenue).
(r)
The year-to-date increase was largely due to the net effect of income tax elections in second quarter 2017 and 2016. Both tax items resulted from internal reorganizations which, for tax purposes, allowed the company to recognize deductions for decommissioning liabilities today; those deductions created permanent tax losses. The reductions in income tax expense were $373 million in second quarter 2017 and $238 million in second quarter 2016. The as-reported increase also included a tax benefit which resulted from the re-determination of FitzPatrick’s tax basis as a result of the sale of the plant in first quarter 2017 (classified as a special item).
(s)
The year-to-date increase was driven largely by the sale of FitzPatrick.
(t)
The year-to-date decrease resulted partly from the establishment of decommissioning liabilities at FitzPatrick and Indian Point 3 in August 2016 from the agreement with NYPA to transfer decommissioning liabilities and associated trusts to Entergy. Revisions to the estimated decommissioning liabilities from the early shutdown decisions for Indian Point and Palisades in fourth quarter 2016 also contributed to the decrease.
(u)
The year-to-date decrease reflected lower volume for nuclear assets, including the absence of FitzPatrick after it was sold in first quarter 2017, partially offset by lower fuel expense. The as-reported variance also reflected cost reimbursements from the buyer related to the FitzPatrick sale (classified as a special item).






C: Utility Financial and Operating Measures
Appendix C-1 provides a comparative summary of Utility, Parent & Other adjusted earnings and EPS contribution, each of which excludes the effects of special items and normalizes weather and income tax expense.

Appendix C-1: Utility, Parent & Other Adjusted Earnings and EPS - Reconciliation of GAAP to Non-GAAP Measures
Third Quarter and Year-to-Date 2017 vs. 2016 (See Appendix A for details on special items)
 
Third Quarter
Year-to-Date
 
2017
2016
Change
2017
2016
Change
($ in millions)
 
 
 
 
 
 
Utility earnings
400.8
443.3
(42.5)
809.0
1,013.8
(204.8)
Parent & Other earnings (loss)
(57.9)
(62.8)
4.9
(169.1)
(165.4)
(3.8)
UP&O earnings
343.0
380.5
(37.5)
639.9
848.4
(208.5)
 
 
 
 
 
 
 
 
Less:
 
 
 
 
 
 
Special items
 
 
 
 
 
 
 
Estimated weather
(72.7)
55.0
(127.7)
(146.1)
(12.9)
(133.2)
Tax effect of estimated weather (v)
28.0
(21.1)
49.1
56.3
5.0
51.3
Estimated weather (after-tax)
(44.7)
33.8
(78.5)
(89.9)
(8.0)
(81.9)
 
 
 
 
 
 
 
Customer sharing
(16.1)
16.1
Tax effect of customer sharing (v)
6.2
(6.2)
Other income tax items
0.2
(6.6)
6.8
(8.7)
131.8
(140.5)
Tax items, net of customer sharing
0.2
(6.6)
6.8
(8.7)
121.9
(130.6)
 
 
 
 
 
 
 
UP&O adjusted earnings
387.5
353.2
34.3
738.4
734.4
4.0
 
 
 
 
 
 
 
(After-tax, per share in $) (w)
 
 
 
 
 
 
Utility earnings
2.22
2.47
(0.25)
4.49
5.64
(1.15)
Parent & Other earnings (loss)
(0.32)
(0.35)
0.03
(0.94)
(0.92)
(0.02)
UP&O earnings
1.90
2.12
(0.22)
3.55
4.72
(1.17)
 
 
 
 
 
 
 
Less:
 
 
 
 
 
 
Special items
Estimated weather
(0.25)
0.18
(0.43)
(0.50)
(0.04)
(0.46)
Other income tax items, net of customer sharing
(0.04)
0.04
(0.05)
0.67
(0.72)
UP&O adjusted earnings
2.15
1.98
0.17
4.10
4.09
0.01
 
 
 
 
 
 
 
Calculations may differ due to rounding
(v)
Income tax effect is calculated by multiplying the pre-tax amount by the estimated income tax rates that are expected to apply to those adjustments.
(w)
Per share amounts are calculated by dividing the corresponding line item in the chart above by the diluted average number of common shares outstanding over the period.







Appendix C-2 provides a comparative summary of Utility operating and financial measures.

Appendix C-2: Utility Operating and Financial Measures
Third Quarter and Year-to-Date 2017 vs. 2016
 
Third Quarter
Year-to-Date
 
2017
2016
%
Change
% Weather Adjusted (x)
2017
2016
%
Change
% Weather Adjusted (x)
GWh billed
 
 
 
 
 
 
 
 
Residential
10,833
11,817
(8.3)
3.8
25,810
27,035
(4.5)
1.1
Commercial
8,271
8,650
(4.4)
2.5
21,595
21,938
(1.6)
0.9
Governmental
682
703
(3.0)
(0.8)
1,885
1,912
(1.4)
(0.7)
Industrial
12,503
12,017
4.0
4.0
35,829
34,581
3.6
3.6
Total retail sales
32,289
33,187
(2.7)
3.5
85,119
85,466
(0.4)
2.0
Wholesale
3,387
2,733
23.9
 
8,255
9,452
(12.7)
 
Total sales
35,676
35,920
(0.7)
 
93,374
94,918
(1.6)
 
 
 
 
 
 
 
 
 
 
Number of electric retail customers
 
 
 
 
 
 
 
 
Residential
 
 
 
 
2,472,199
2,454,761
0.7
 
Commercial
 
 
 
 
355,186
352,175
0.9
 
Governmental
 
 
 
 
17,803
17,662
0.8
 
Industrial
 
 
 
 
47,090
49,606
(5.1)
 
Total retail customers
 
 
 
 
2,892,278
2,874,204
0.6
 
 
 
 
 
 
 
 
 
 
Net revenue ($ in millions)
1,811
1,859
(2.6)
 
4,765
4,758
0.1
 
Non-fuel O&M per MWh
$17.94
$17.39
3.2
 
$20.22
$18.82
7.4
 
 
 
 
 
 
 
 
 
 
Calculations may differ due to rounding

Appendix C-3 provides a summary of Utility retail sales on a twelve-months-ended basis.

Appendix C-3: Utility Retail Sales
Twelve Months Ended September 30 2017 vs. 2016
 
Twelve months ended September 30
 
2017
2016
%
Change
% Weather Adjusted (x)
GWh billed
 
 
 
 
Residential
33,887
34,420
(1.5)
1.2
Commercial
28,854
28,916
(0.2)
1.0
Governmental
2,520
2,540
(0.8)
(0.2)
Industrial
46,987
45,733
2.7
2.7
Total retail sales
112,248
111,609
0.6
1.7
 
 
 
 
 
Calculations may differ due to rounding

(x)
The effects of weather were estimated using monthly heating degree days and cooling degree days from certain locations within each jurisdiction and comparing to “normal” weather based on 20-year historical data. The models used to estimate weather are updated periodically and subject to change.







D: EWC Financial and Operating Measures
Appendix D-1 provides a comparative summary of EWC operational adjusted EBITDA (non-GAAP).
Appendix D-1: EWC Operational Adjusted EBITDA - Reconciliation of GAAP to Non-GAAP Measures
Third Quarter and Year-to-Date 2017 vs. 2016
($ in millions)
Third Quarter
Year-to-Date
 
2017
2016
Change
2017
2016
Change
Net income
56
8
48
252
339
(87)
Add back: interest expense
5
5
18
18
Add back: income taxes
26
6
20
(508)
(177)
(331)
Add back: depreciation and amortization
52
53
(1)
157
155
2
Subtract: interest and investment income
41
27
14
143
87
56
Add back: decommissioning expense
60
47
13
195
117
78
Adjusted EBITDA (non-GAAP)
158
93
65
(29)
365
(394)
Add back pre-tax special items for:
 
 
 
 
 
 
Items associated with decisions to close or sell EWC nuclear plants
39
42
(3)
503
81
422
Gain on the sale of FitzPatrick
(16)
(16)
DOE litigation awards
(34)
34
Operational adjusted EBITDA (non-GAAP)
197
135
62
458
412
46
 
 
 
 
 
 
 
Calculations may differ due to rounding

Appendix D-2 provides a comparative summary of EWC operating and financial measures.
Appendix D-2: EWC Operating and Financial Measures
Third Quarter and Year-to-Date 2017 vs. 2016 (See Appendix G for reconciliation of GAAP to non-GAAP measures)
 
Third Quarter
Year-to-Date
 
2017
2016
% Change
2017
2016
% Change
Owned capacity (MW) (y)
 
 
 
3,962
4,880
(18.8)
GWh billed
8,234
9,372
(12.1)
22,616
26,484
(14.6)
As-reported net revenue ($ in millions)
392
396
(1.0)
1,136
1,156
(1.7)
Operational net revenue (non-GAAP) ($ in millions)
392
389
0.8
1,045
1,148
(9.0)
 
 
 
 
 
 
 
EWC Nuclear Fleet
 
 
 
 
 
 
Capacity factor
98%
90%
8.9
79%
85%
(7.1)
GWh billed
7,633
8,674
(12.0)
20,861
24,670
(15.4)
Production cost per MWh
$14.91
$23.77
(37.3)
$18.68
$22.91
(18.5)
Average energy/capacity revenue per MWh (z)
$48.82
$47.41
3.0
$51.82
$48.99
5.8
As-reported net revenue ($ in millions)
391
396
(1.3)
1,129
1,151
(1.9)
Operational net revenue (non-GAAP) ($ in millions)
391
389
0.5
1,038
1,143
(9.2)
Refueling outage days
 
 
 
 
 
 
FitzPatrick
 
42
 
Indian Point 2
 
102
 
Indian Point 3
 
66
 
Palisades
 
27
 
Pilgrim
 
43
 
 
 
 
 
 
 
 
(y)
FitzPatrick was sold on 3/31/17 and investments in wind generation were sold in November 2016.
(z)
Average energy and capacity revenue per MWh excluding FitzPatrick was $49.24 in third quarter 2017, $50.06 in year-to-date 2017 and $53.73 in year-to-date 2016.





See appendix in the webcast slide presentation for EWC hedging and price disclosures.


E: Consolidated Financial Measures
Appendix E provides comparative financial measures. Financial measures in this table include those calculated and presented in accordance with GAAP, as well as those that are considered non-GAAP financial measures.

Appendix E: GAAP and Non-GAAP Financial Measures
Third Quarter 2017 vs. 2016 (See Appendix G for reconciliation of GAAP to non-GAAP financial measures)
 
 
For 12 months ending September 30
2017
2016
Change
GAAP Measures
 
 
 
ROIC - as-reported
(1.8%)
7.0%
(8.8%)
ROE - as-reported
(9.4%)
13.4%
(22.8%)
Book value per share
$48.38
$56.21
($7.83)
End of period shares outstanding (in millions)
179.6
179.1
0.5
Non-GAAP Measures
 
 
 
ROIC - operational
6.5%
7.9%
(1.4%)
ROE - operational
13.0%
15.6%
(2.6%)
 
 
 
 
As of September 30 ($ in millions)
2017
2016
Change
GAAP Measures
 
 
 
Cash and cash equivalents
546
1,307
(761)
Revolver capacity
4,213
4,243
(30)
Commercial paper
1,272
264
1,008
Total debt
16,224
15,073
1,151
Securitization debt
582
698
(116)
Debt to capital
64.6%
59.4%
5.2%
Off-balance sheet liabilities:
 
 
 
Debt of joint ventures - Entergy’s share
68
74
(6)
Leases - Entergy’s share
397
359
38
Power purchase agreements accounted for as leases
166
195
(29)
Total off-balance sheet liabilities
631
628
3
Non-GAAP Financial Measures
 
 
 
Debt to capital, excluding securitization debt
63.8%
58.3%
5.5%
Gross liquidity
4,759
5,550
(791)
Net debt to net capital, excluding securitization debt
62.9%
55.9%
7.0%
Parent debt to total debt, excluding securitization debt
20.9%
19.4%
1.5%
Debt to operational adjusted EBITDA, excluding securitization debt
4.6x
4.2x
0.4x
Operational FFO to debt, excluding securitization debt
15.3%
21.1%
(5.8%)
 
 
 
 







F: Definitions and Abbreviations and Acronyms
Appendix F-1 provides definitions of certain operating measures, as well as GAAP and non-GAAP financial measures. Non-GAAP financial measures remove the effects of financial events that are not routine from commonly used financial measures.

Appendix F-1: Definitions
Utility Operating and Financial Measures
GWh billed
Total number of GWh billed to retail and wholesale customers
Net revenue
Operating revenue less fuel, fuel related expenses and gas purchased for resale, purchased power and other regulatory charges (credits) - net
Non-fuel O&M
Operation and maintenance expenses excluding fuel, fuel-related expenses and gas purchased for resale and purchased power
Non-fuel O&M per MWh
Non-fuel O&M per MWh of billed sales
Number of retail customers
Number of customers at the end of the period
 
 
EWC Operating and Financial Measures
Average revenue under contract per kW-month (applies to capacity contracts only)
Revenue on a per unit basis at which capacity is expected to be sold to third parties, given existing contract prices and/or auction awards
Average revenue per MWh on contracted volumes
Revenue on a per unit basis at which generation output reflected in contracts is expected to be sold to third parties (including offsetting positions) at the minimum contract prices and at forward market prices at a point in time, given existing contract or option exercise prices based on expected dispatch or capacity, excluding the revenue associated with the amortization of the below-market PPA for Palisades; revenue will fluctuate due to factors including market price changes affecting revenue received on puts, collars and call options, positive or negative basis differentials, option premiums and market prices at the time of option expiration, costs to convert firm LD to unit-contingent and other risk management costs
Bundled capacity and energy contracts
A contract for the sale of installed capacity and related energy, priced per MWh sold
Capacity contracts
A contract for the sale of the installed capacity product in regional markets managed by ISO New England, NYISO and MISO
Capacity factor
Normalized percentage of the period that the nuclear plants generate power
Expected sold and market total revenue per MWh
Total energy and capacity revenue on a per unit basis at which total planned generation output and capacity is expected to be sold given contract terms and market prices at a point in time, including estimates for market price changes affecting revenue received on puts, collars and call options, positive or negative basis differentials, option premiums and market prices at time of option expiration, costs to convert Firm LD to unit-contingent and other risk management costs, divided by total planned MWh of generation, excluding the revenue associated with the amortization of the Palisades below-market PPA
Firm LD
Transaction that requires receipt or delivery of energy at a specified delivery point (usually at a market hub not associated with a specific asset) or settles financially on notional quantities; if a party fails to deliver or receive energy, defaulting party must compensate the other party as specified in the contract, a portion of which may be capped through the use of risk management products






Appendix F-1: Definitions
EWC Operating and Financial Measures (continued)
GWh billed
Total number of GWh billed to customers and financially-settled instruments (does not include amounts from investment in wind generation that was accounted for under the equity method of accounting and which was sold in November 2016)
Net revenue
Operating revenue less fuel, fuel-related expenses and purchased power
Offsetting positions
Transactions for the purchase of energy, generally to offset a Firm LD transaction
Owned capacity (MW)
Installed capacity owned by EWC
Percent of capacity sold forward
Percent of planned qualified capacity sold to mitigate price uncertainty under physical or financial transactions
Percent of planned generation under contract
Percent of planned generation output sold or purchased forward under contracts, forward physical contracts, forward financial contracts or options that mitigate price uncertainty that may or may not require regulatory approval or approval of transmission rights or other conditions precedent; positions that are no longer classified as hedges are netted in the planned generation under contract
Planned net MW in operation
Amount of installed capacity to generate power and/or sell capacity, assuming intent to shutdown Pilgrim (May 31, 2019), Palisades (not later than May 31, 2022), Indian Point 2 (April 30, 2020) and Indian Point 3 (April 30, 2021)
Planned TWh of generation
Amount of output expected to be generated by EWC resources considering plant operating characteristics and outage schedules, assuming intent to shutdown Pilgrim (May 31, 2019), Palisades (not later than May 31, 2022), Indian Point 2 (April 30, 2020) and Indian Point 3 (April 30, 2021)
Production cost per MWh
Fuel and non-fuel O&M expenses according to accounting standards that directly relate to the production of electricity per MWh (based on net generation), excluding special items
Refueling outage days
Number of days lost for a scheduled refueling and maintenance outage during the period
Unit-contingent
Transaction under which power is supplied from a specific generation asset; if the asset is in operational outage, seller is generally not liable to buyer for any damages, unless the contract specifies certain conditions such as an availability guarantee
 
 
Financial Measures - GAAP
Book value per share
End of period common equity divided by end of period shares outstanding
Debt of joint ventures - Entergy’s share
Entergy’s share of debt issued by business joint ventures at EWC
Debt to capital ratio
Total debt divided by total capitalization
Leases - Entergy’s share
Operating leases held by subsidiaries capitalized at implicit interest rate
Revolver capacity
Amount of undrawn capacity remaining on corporate and subsidiary revolvers, including Entergy Nuclear Vermont Yankee
ROIC - as-reported
12-months rolling net income attributable to Entergy Corporation adjusted for preferred dividends and tax-effected interest expense divided by average invested capital
ROE - as-reported
12-months rolling net income attributable to Entergy Corporation divided by average common equity
Securitization debt
Debt associated with securitization bonds issued to recover storm costs from hurricanes Rita, Ike and Gustav at ETI and Hurricane Isaac at ENOI; the 2009 ice storm at EAI and investment recovery of costs associated with the cancelled Little Gypsy repowering project at ELL
 
 







Appendix F-1: Definitions
Financial Measures - Non-GAAP
Total debt
Sum of short-term and long-term debt, notes payable and commercial paper and capital leases on the balance sheet
Adjusted EBITDA
Earnings before interest, depreciation and amortization and income taxes and excluding decommissioning expense; for Entergy consolidated, also excludes AFUDC-equity funds and subtracts securitization proceeds
Utility, Parent & Other
Combines the Utility segment with Parent & Other, which is all of Entergy excluding the EWC segment
Adjusted EPS
As-reported EPS excluding special items and normalizing weather and income taxes
Debt to capital ratio, excluding securitization debt
Total debt divided by total capitalization, excluding securitization debt
Debt to operational adjusted EBITDA, excluding securitization debt
End of period total debt excluding securitization debt divided by 12-months rolling operational adjusted EBITDA
FFO
OCF less AFUDC-borrowed funds, working capital items in OCF (receivables, fuel inventory, accounts payable, prepaid taxes and taxes accrued, interest accrued and other working capital accounts) and securitization regulatory charges
Operational FFO to debt, excluding securitization debt
12-months rolling operational FFO as a percentage of end of period total debt excluding securitization debt
Gross liquidity
Sum of cash and revolver capacity
Operational adjusted EBITDA
Adjusted EBITDA excluding effects of special items
Operational EPS
As-reported EPS excluding special items
Operational FFO
FFO excluding the effects of special items
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 consolidated total debt, excluding securitization debt
Net debt to net capital ratio, excluding securitization debt
Total debt less cash and cash equivalents divided by total capitalization less cash and cash equivalents, excluding securitization debt
ROIC - operational
12-months rolling operational net income attributable to Entergy Corporation adjusted for preferred dividends and tax-effected interest expense divided by average invested capital
ROE - operational
12-months rolling operational net income attributable to Entergy Corporation divided by average common equity
 
 








Appendix F-2 explains abbreviations and acronyms used in the quarterly earnings materials.

Appendix F-2: Abbreviations and Acronyms
ADIT
AFUDC -
borrowed funds
AFUDC -
equity funds
ALJ
AMI
APSC
ARO
CCGT
CCNO
COD
CT
CZM
DCRF
DOE
EAI
EBITDA

EEI
ELL
EMI
ENOI
ENVY
ESI
EPS
ETI
ETR
EWC
FERC
FFO
Firm LD
FitzPatrick

FRP
GAAP
Grand Gulf


Indian Point 1
Indian Point 2
Indian Point 3
IPEC
ISO
ISES
LPSC
LTM
Accumulated deferred income taxes
Allowance for borrowed funds used during construction
Allowance for equity funds used during construction
Administrative Law Judge
Advanced metering infrastructure
Arkansas Public Service Commission
Asset retirement obligation
Combined cycle gas turbine
Council of the City of New Orleans, Louisiana
Commercial operation date
Simple cycle combustion turbine
Coastal Zone Management
Distribution cost recovery factor
U.S. Department of Energy
Entergy Arkansas, Inc.
Earnings before interest, income taxes, depreciation and amortization
Edison Electric Institute
Entergy Louisiana, LLC
Entergy Mississippi, Inc.
Entergy New Orleans, Inc.
Entergy Nuclear Vermont Yankee
Entergy Services, Inc.
Earnings per share
Entergy Texas, Inc.
Entergy Corporation
Entergy Wholesale Commodities
Federal Energy Regulatory Commission
Funds from operations
Firm liquidated damages
James A. FitzPatrick Nuclear Power Plant (nuclear, sold March 31, 2017)
Formula rate plan
U.S. generally accepted accounting principles
Unit 1 of Grand Gulf Nuclear Station (nuclear), 90% owned or leased by System Energy
Indian Point Energy Center Unit 1 (nuclear)
Indian Point Energy Center Unit 2 (nuclear)
Indian Point Energy Center Unit 3 (nuclear)
Indian Point Energy Center (nuclear)
Independent system operator
Independence Steam Electric Station (coal)
Louisiana Public Service Commission
Last twelve months
Michigan PSC
MISO

Moody’s
MPSC
MTEP
Nelson 6
NEPOOL
Ninemile 6
Non-fuel O&M
NDT
NRC
NYISO
NYPA
NYSE
O&M
OCF
OpCo
OPEB
Palisades
PSDAR

Pilgrim
PPA

PUCT
RFP
RISEC
ROE
ROIC
RPCE
RS Cogen
RSP
S&P
SEC
SERI
SPDES
TCRF
Top Deer
Union
UP&O
VY

WACC
WQC
YOY
Michigan Public Service Commission

Midcontinent Independent System Operator, Inc.
Moody’s Investor Service
Mississippi Public Service Commission
MISO Transmission Expansion Planning
Unit 6 of Roy S. Nelson plant (coal)
New England Power Pool
Ninemile Point Unit 6 (CCGT)
Non-fuel operation and maintenance expense

Nuclear decommissioning trust
Nuclear Regulatory Commission
New York Independent System Operator, Inc.
New York Power Authority
New York Stock Exchange
Operation and maintenance expense
Net cash flow provided by operating activities
Operating Company
Other post-employment benefits
Palisades Power Plant (nuclear)
Post-Shutdown Decommissioning Activities Report
Pilgrim Nuclear Power Station (nuclear)
Power purchase agreement or purchased power agreement
Public Utility Commission of Texas
Request for proposal
Rhode Island State Energy Center (CCGT)
Return on equity
Return on invested capital
Rough production cost equalization
RS Cogen facility (CCGT cogen)
Rate Stabilization Plan (ELL Gas)
Standard & Poor’s
U.S. Securities and Exchange Commission
System Energy Resources, Inc.
State Pollutant Discharge Elimination System
Transmission cost recovery factor
Top Deer Wind Ventures, LLC
Union Power Station (CCGT)
Utility, Parent & Other
Vermont Yankee Nuclear Power Station (nuclear)
Weighted-average cost of capital
Water Quality Certification
Year-over-year






G: GAAP to Non-GAAP Reconciliations
Appendix G-1, Appendix G-2 and Appendix G-3 provide reconciliations of various non-GAAP financial measures disclosed in this release to their most comparable GAAP measure.

Appendix G-1: Reconciliation of GAAP to Non-GAAP Financial Measures - EWC Operational Net Revenue
($ in millions except where noted)
 
Third Quarter
Year-to-Date
 
 
2017
2016
2017
2016
As-reported net revenue
(A)
392
396
1,136
1,156
Special items included in net revenue:
 
 
 
 
 
Items associated with decisions to close or sell EWC nuclear plants
 
8
91
8
Total special items included in net revenue
(B)
8
91
8
Operational net revenue (non-GAAP)
(A-B)
392
389
1,045
1,148
 
 
 
 
 
 
EWC Nuclear
 
 
 
 
 
As-reported EWC Nuclear net revenue
(C)
391
396
1,129
1,151
Special items included in EWC Nuclear net revenue:
 
 
 
 
 
Items associated with decisions to close or sell EWC nuclear plants
 
8
91
8
Total special items included in EWC nuclear net revenue
(D)
8
91
8
Operational EWC nuclear net revenue (non-GAAP)
(C-D)
391
389
1,038
1,143
 
 
 
 
 
 
Calculations may differ due to rounding

Appendix G-2: Reconciliation of GAAP to Non-GAAP Financial Measures - ROIC, ROE
($ in millions except where noted)
 
Third Quarter
 
 
2017
2016
As-reported net income (loss) attributable to Entergy Corporation, rolling 12 months
(A)
(878)
1,285
Preferred dividends
 
14
21
Tax effected interest expense
 
404
407
As-reported net income (loss) attributable to Entergy Corporation, rolling 12 months adjusted for preferred dividends and tax effected interest expense
(B)
(460)
1,713
 
 
 
 
Special items in prior quarters
 
(2,071)
(186)
Items associated with decisions to close or sell EWC nuclear plants
 
(25)
(27)
Total special items, rolling 12 months
(C)
(2,097)
(212)
 
 
 
 
Operational earnings, rolling 12 months adjusted for preferred dividends and tax effected interest expense (non-GAAP)
(B-C)
1,637
1,925
 
 
 
 
Operational earnings, rolling 12 months (non-GAAP)
(A-C)
1,219
1,497
 
 
 
 
Average invested capital
(D)
25,246
24,443
 
 
 
 
Average common equity
(E)
9,380
9,613
 
 
 
 
ROIC - as-reported
(B/D)
(1.8%)
7.0%
ROIC - operational
[(B-C)/D]
6.5%
7.9%
ROE - as-reported
(A/E)
(9.4%)
13.4%
ROE - operational
[(A-C)/E]
13.0%
15.6%
 
 
 
 
Calculations may differ due to rounding











Appendix G-3: Reconciliation of GAAP to Non-GAAP Financial Measures - Debt Ratios excluding Securitization Debt; Gross Liquidity; Debt to Operational Adjusted EBITDA, excluding Securitization Debt; Operational FFO to Debt Ratio, excluding Securitization Debt
($ in millions except where noted)
 
Third Quarter
 
 
2017
2016
Total debt
(A)
16,224
15,073
Less securitization debt
(B)
582
698
Total debt, excluding securitization debt
(C)
15,642
14,375
Less cash and cash equivalents
(D)
546
1,307
Net debt, excluding securitization debt
(E)
15,096
13,068
 
 
 
 
Total capitalization
(F)
25,118
25,375
Less securitization debt
(B)
582
698
Total capitalization, excluding securitization debt
(G)
24,536
24,677
Less cash and cash equivalents
(D)
546
1,307
Net capital, excluding securitization debt
(H)
23,990
23,370
 
 
 
 
Debt to capital
(A/F)
64.6%
59.4%
Debt to capital, excluding securitization debt
(C/G)
63.8%
58.3%
Net debt to net capital, excluding securitization debt
(E/H)
62.9%
55.9%
 
 
 
 
Revolver capacity
(I)
4,213
4,243
 
 
 
 
Gross liquidity
(D+I)
4,759
5,550
 
 
 
 
Entergy Corporation notes:
 
 
 
Due January 2017
 
500
Due September 2020
 
450
450
Due July 2022
 
650
650
Due September 2026
 
750
750
Total parent long-term debt
(J)
1,850
2,350
Revolver draw
(K)
150
180
Commercial paper
(L)
1,272
264
Total parent debt
(J)+(K)+(L)
3,272
2,794
 
 
 
 
Parent debt to total debt, excluding securitization debt
[((J)+(K)+(L))/(C)]
20.9%
19.4%
 
 
 
 







Appendix G-3: Reconciliation of GAAP to Non-GAAP Financial Measures - Debt Ratios excluding Securitization Debt; Gross Liquidity; Debt to Operational Adjusted EBITDA, excluding Securitization Debt; Operational FFO to Debt Ratio, excluding Securitization Debt (continued)
($ in millions except where noted)
 
Third Quarter
 
 
2017
2016
Total debt
(A)
16,224
15,073
Less securitization debt
(B)
582
698
Total debt, excluding securitization debt
(C)
15,642
14,375
As-reported consolidated net income (loss), rolling 12 months
 
(864)
1,306
Add back (rolling 12 months):
 
 
 
Interest expense
 
656
661
Income taxes
 
(1,054)
(377)
Depreciation and amortization
 
1,389
1,340
Regulatory charges (credits)
 
(21)
196
Decommissioning expense
 
407
303
Subtract (rolling 12 months):
 
 
 
Securitization proceeds
 
144
140
Interest and investment income
 
223
157
AFUDC-equity funds
 
85
62
Adjusted EBITDA, rolling 12 months (non-GAAP)
(D)
61
3,070
Add back special items (rolling 12 months pre-tax):
 
 
 
Items associated with decisions to close or sell EWC nuclear plants
 
3,331
482
DOE litigation awards
 
(34)
Top Deer investment impairment
 
37
Gain on the sale of RISEC
 
(154)
Gain on the sale of FitzPatrick
 
(16)
Operational adjusted EBITDA, rolling 12 months (non-GAAP)
(E)
3,376
3,401
Debt to operational adjusted EBITDA, excluding securitization debt
(C)/(E)
4.6x
4.2x
Net cash flow provided by operating activities, rolling 12 months
(F)
2,459
3,194
AFUDC-borrowed funds, rolling 12 months
(G)
(41)
(32)
Working capital items in net cash flow provided by operating activities (rolling 12 months):
 
 
 
Receivables
 
(24)
(10)
Fuel inventory
 
30
24
Accounts payable
 
(1)
55
Prepaid taxes and taxes accrued
 
9
3
Interest accrued
 
9
Other working capital accounts
 
28
(59)
Securitization regulatory charges
 
114
111
Total
(H)
156
133
FFO, rolling 12 months
(F)+(G)-(H)
2,262
3,029
Add back special items (rolling 12 months pre-tax):
 
 
 
Items associated with decisions to close or sell EWC nuclear plants
 
126
6
Operational FFO, rolling 12 months
(I)
2,388
3,035
Operational FFO to debt, excluding securitization debt
(I)/(C)
15.3%
21.1%
 
 
 
 
Calculations may differ due to rounding





Financial Statements
Entergy Corporation
 
 
 
 
 
 
 
 
Consolidating Balance Sheet
 
 
 
 
 
 
 
 
September 30, 2017
 
 
 
 
 
 
 
 
(Dollars in thousands)
 
 
 
 
 
 
 
 
(Unaudited)
 
 
 
 
 
 
 
 
 
 
Utility
 
Parent & Other
 
Entergy Wholesale Commodities
 
Consolidated
ASSETS
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
CURRENT ASSETS
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 Cash and cash equivalents:
 
 
 
 
 
 
 
 
    Cash
 
$
84,790

 
$
1,699

 
$
808

 
$
87,297

    Temporary cash investments
 
228,394

 
3,654

 
226,946

 
458,994

     Total cash and cash equivalents
 
313,184

 
5,353

 
227,754

 
546,291

Notes receivable
 

 
(531,258
)
 
531,258

 

Accounts receivable:
 
 
 
 
 
 
 
 
   Customer
 
654,582

 

 
99,902

 
754,484

   Allowance for doubtful accounts
 
(13,569
)
 

 

 
(13,569
)
   Associated companies
 
21,859

 
(31,009
)
 
9,150

 

   Other
 
143,312

 

 
9,017

 
152,329

   Accrued unbilled revenues
 
420,099

 

 

 
420,099

     Total accounts receivable
 
1,226,283

 
(31,009
)
 
118,069

 
1,313,343

Deferred fuel costs
 
185,066

 

 

 
185,066

Fuel inventory - at average cost
 
155,459

 

 
3,395

 
158,854

Materials and supplies - at average cost
 
670,540

 

 
49,242

 
719,782

Deferred nuclear refueling outage costs
 
175,690

 

 
5,881

 
181,571

Prepayments and other
 
308,036

 
(8,248
)
 
66,536

 
366,324

TOTAL
 
3,034,258

 
(565,162
)
 
1,002,135

 
3,471,231

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

 
(1,390,674
)
 
86

 
198

Decommissioning trust funds
 
3,041,001

 

 
3,941,927

 
6,982,928

Non-utility property - at cost (less accumulated depreciation)
243,455

 
(12
)
 
9,178

 
252,621

Other
 
440,528

 

 
6,821

 
447,349

TOTAL
 
5,115,770

 
(1,390,686
)
 
3,958,012

 
7,683,096

 
 
 
 
 
 
 
 
 
PROPERTY, PLANT, AND EQUIPMENT
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Electric
 
45,260,321

 
3,705

 
926,049

 
46,190,075

Property under capital lease
 
618,321

 

 

 
618,321

Natural gas
 
435,313

 

 

 
435,313

Construction work in progress
 
2,146,759

 
899

 
43,662

 
2,191,320

Nuclear fuel
 
765,152

 

 
140,685

 
905,837

TOTAL PROPERTY, PLANT AND EQUIPMENT
 
49,225,866

 
4,604

 
1,110,396

 
50,340,866

Less - accumulated depreciation and amortization
 
20,817,526

 
198

 
562,376

 
21,380,100

PROPERTY, PLANT AND EQUIPMENT - NET
 
28,408,340

 
4,406

 
548,020

 
28,960,766

 
 
 
 
 
 
 
 
 
DEFERRED DEBITS AND OTHER ASSETS
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Regulatory assets:
 
 
 
 
 
 
 
 
    Regulatory asset for income taxes - net
 
775,148

 

 

 
775,148

    Other regulatory assets
 
4,638,615

 

 

 
4,638,615

    Deferred fuel costs
 
239,248

 

 

 
239,248

Goodwill
 
374,099

 

 
3,073

 
377,172

Accumulated deferred income taxes
 
15,364

 
40,256

 
68,333

 
123,953

Other
 
68,764

 
9,815

 
50,634

 
129,213

TOTAL
 
6,111,238

 
50,071

 
122,040

 
6,283,349

 
 
 
 
 
 
 
 
 
TOTAL ASSETS
 
$
42,669,606

 
$
(1,901,371
)
 
$
5,630,207

 
$
46,398,442

 
 
 
 
 
 
 
 
 
*Totals may not foot due to rounding.
 
 
 
 
 
 
 
 






Entergy Corporation
 
 
 
 
 
 
 
 
Consolidating Balance Sheet
 
 
 
 
 
 
 
 
September 30, 2017
 
 
 
 
 
 
 
 
(Dollars in thousands)
 
 
 
 
 
 
 
 
(Unaudited)
 
 
 
 
 
 
 
 
 
 
Utility
 
Parent & Other
 
Entergy Wholesale Commodities
 
Consolidated
LIABILITIES AND SHAREHOLDERS' EQUITY
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
CURRENT LIABILITIES
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Currently maturing long-term debt
 
$
789,707

 
$

 
$
79,500

 
$
869,207

Notes payable and commercial paper:
 
 
  Associated companies
 

 
(10,576
)
 
10,576

 

  Other
 
80,564

 
1,272,124

 

 
1,352,688

Account payable:
 
 
 
 
 
 
 
 
  Associated companies
 
24,178

 
(42,975
)
 
18,797

 

  Other
 
921,814

 
616

 
182,608

 
1,105,038

Customer deposits
 
403,262

 

 

 
403,262

Taxes accrued
 
107,820

 
104,614

 
35,575

 
248,009

Interest accrued
 
172,259

 
8,762

 
97

 
181,118

Deferred fuel costs
 
61,867

 

 

 
61,867

Obligations under capital leases
 
2,043

 

 

 
2,043

Pension and other postretirement liabilities
 
51,455

 

 
13,449

 
64,904

Other
 
147,924

 
1,906

 
22,905

 
172,735

TOTAL
 
2,762,893

 
1,334,471

 
363,507

 
4,460,871

 
 
 
 
 
 
 
 
 
NON-CURRENT LIABILITIES
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Accumulated deferred income taxes and taxes accrued
 
8,680,320

 
(129,719
)
 
(1,011,971
)
 
7,538,630

Accumulated deferred investment tax credits
 
219,892

 

 

 
219,892

Obligations under capital leases
 
22,783

 

 

 
22,783

Other regulatory liabilities
 
1,595,053

 

 

 
1,595,053

Decommissioning and retirement cost liabilities
 
2,964,556

 

 
3,151,454

 
6,116,010

Accumulated provisions
 
470,851

 

 
532

 
471,383

Pension and other postretirement liabilities
 
2,031,022

 

 
662,729

 
2,693,751

Long-term debt
 
11,989,506

 
1,988,016

 

 
13,977,522

Other
 
722,584

 
(384,739
)
 
71,280

 
409,125

TOTAL
 
28,696,567

 
1,473,558

 
2,874,024

 
33,044,149

 
 
 
 
 
 
 
 
 
Subsidiaries' preferred stock without sinking fund
 
178,936

 

 
24,249

 
203,185

 
 
 
 
 
 
 
 
 
SHAREHOLDERS' EQUITY
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Common stock, $.01 par value, authorized 500,000,000 shares;
 
 
 
 
 
 
 
      issued 254,752,788 shares in 2017
 
2,051,268

 
(2,249,823
)
 
201,103

 
2,548

  Paid-in capital
 
2,799,315

 
1,109,806

 
1,511,487

 
5,420,608

  Retained earnings
 
6,422,253

 
1,773,115

 
422,533

 
8,617,901

  Accumulated other comprehensive income (loss)
 
(121,626
)
 

 
233,304

 
111,678

  Less - treasury stock, at cost (75,127,186 shares in 2017)
 
120,000

 
5,342,498

 

 
5,462,498

TOTAL
 
11,031,210

 
(4,709,400
)
 
2,368,427

 
8,690,237

 
 
 
 
 
 
 
 
 
TOTAL LIABILITIES AND EQUITY
 
$
42,669,606

 
$
(1,901,371
)
 
$
5,630,207

 
$
46,398,442

 
 
 
 
 
 
 
 
 
*Totals may not foot due to rounding.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 





Entergy Corporation
 
 
 
 
 
 
 
 
Consolidating Balance Sheet
 
 
 
 
 
 
 
 
December 31, 2016
 
 
 
 
 
 
 
 
(Dollars in thousands)
 
 
 
 
 
 
 
 
(Unaudited)
 
 
 
 
 
 
 
 
 
 
Utility
 
Parent & Other
 
Entergy Wholesale Commodities
 
Consolidated
ASSETS
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
CURRENT ASSETS
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 Cash and cash equivalents:
 
 
 
 
 
 
 
 
    Cash
 
$
123,956

 
$
939

 
$
4,684

 
$
129,579

    Temporary cash investments
 
622,953

 
7,453

 
427,859

 
1,058,265

     Total cash and cash equivalents
 
746,909

 
8,392

 
432,543

 
1,187,844

Notes receivable
 

 
(528,459
)
 
528,459

 

Accounts receivable:
 
 
 
 
 
 
 
 
   Customer
 
482,302

 

 
172,693

 
654,995

   Allowance for doubtful accounts
 
(11,924
)
 

 

 
(11,924
)
   Associated companies
 
22,892

 
(24,532
)
 
1,640

 

   Other
 
148,743

 

 
9,676

 
158,419

   Accrued unbilled revenues
 
368,677

 

 

 
368,677

     Total accounts receivable
 
1,010,690

 
(24,532
)
 
184,009

 
1,170,167

Deferred fuel costs
 
108,465

 

 

 
108,465

Fuel inventory - at average cost
 
173,388

 

 
6,212

 
179,600

Materials and supplies - at average cost
 
645,682

 

 
52,841

 
698,523

Deferred nuclear refueling outage costs
 
128,577

 

 
17,644

 
146,221

Prepayments and other
 
161,495

 
(8,629
)
 
40,582

 
193,448

TOTAL
 
2,975,206

 
(553,228
)
 
1,262,290

 
3,684,268

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

 
(1,390,674
)
 
86

 
198

Decommissioning trust funds
 
2,755,937

 

 
2,967,960

 
5,723,897

Non-utility property - at cost (less accumulated depreciation)
224,148

 
(11
)
 
9,504

 
233,641

Other
 
466,599

 

 
3,065

 
469,664

TOTAL
 
4,837,470

 
(1,390,685
)
 
2,980,615

 
6,427,400

 
 
 
 
 
 
 
 
 
PROPERTY, PLANT, AND EQUIPMENT
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Electric
 
44,173,933

 
3,690

 
1,013,593

 
45,191,216

Property under capital lease
 
619,527

 

 

 
619,527

Natural gas
 
413,224

 

 

 
413,224

Construction work in progress
 
1,334,169

 
631

 
43,380

 
1,378,180

Nuclear fuel
 
816,794

 

 
221,105

 
1,037,899

TOTAL PROPERTY, PLANT AND EQUIPMENT
 
47,357,647

 
4,321

 
1,278,078

 
48,640,046

Less - accumulated depreciation and amortization
 
20,290,630

 
197

 
427,812

 
20,718,639

PROPERTY, PLANT AND EQUIPMENT - NET
 
27,067,017

 
4,124

 
850,266

 
27,921,407

 
 
 
 
 
 
 
 
 
DEFERRED DEBITS AND OTHER ASSETS
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Regulatory assets:
 
 
 
 
 
 
 
 
    Regulatory asset for income taxes - net
 
761,280

 

 

 
761,280

    Other regulatory assets
 
4,769,913

 

 

 
4,769,913

    Deferred fuel costs
 
239,100

 

 

 
239,100

Goodwill
 
374,099

 

 
3,073

 
377,172

Accumulated deferred income taxes
 
15,415

 
40,309

 
62,161

 
117,885

Other
 
59,251

 
9,125

 
1,537,633

 
1,606,009

TOTAL
 
6,219,058

 
49,434

 
1,602,867

 
7,871,359

 
 
 
 
 
 
 
 
 
TOTAL ASSETS
 
$
41,098,751

 
$
(1,890,355
)
 
$
6,696,038

 
$
45,904,434

 
 
 
 
 
 
 
 
 
*Totals may not foot due to rounding.
 
 
 
 
 
 
 
 







Entergy Corporation
 
 
 
 
 
 
 
 
Consolidating Balance Sheet
 
 
 
 
 
 
 
 
December 31, 2016
 
 
 
 
 
 
 
 
(Dollars in thousands)
 
 
 
 
 
 
 
 
(Unaudited)
 
 
 
 
 
 
 
 
 
 
Utility
 
Parent & Other
 
Entergy Wholesale Commodities
 
Consolidated
LIABILITIES AND SHAREHOLDERS' EQUITY
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
CURRENT LIABILITIES
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Currently maturing long-term debt
 
$
364,900

 
$

 
$

 
$
364,900

Notes payable and commercial paper:
 
 
 
 
 
 
 
 
  Associated companies
 

 
(15,555
)
 
15,555

 

  Other
 
70,686

 
344,325

 

 
415,011

Account payable:
 
 
 
 
 
 
 
 
  Associated companies
 
24,338

 
(46,062
)
 
21,724

 

  Other
 
990,033

 
585

 
294,959

 
1,285,577

Customer deposits
 
403,311

 

 

 
403,311

Taxes accrued
 
(27,752
)
 
126,885

 
81,981

 
181,114

Interest accrued
 
159,300

 
27,882

 
47

 
187,229

Deferred fuel costs
 
102,753

 

 

 
102,753

Obligations under capital leases
 
2,423

 

 

 
2,423

Pension and other postretirement liabilities
 
63,026

 

 
13,916

 
76,942

Other
 
138,880

 
1,943

 
40,013

 
180,836

TOTAL
 
2,291,898

 
440,003

 
468,195

 
3,200,096

 
 
 
 
 
 
 
 
 
NON-CURRENT LIABILITIES
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Accumulated deferred income taxes and taxes accrued
 
8,132,129

 
8,898

 
(645,737
)
 
7,495,290

Accumulated deferred investment tax credits
 
227,147

 

 

 
227,147

Obligations under capital leases
 
24,582

 

 

 
24,582

Other regulatory liabilities
 
1,572,929

 

 

 
1,572,929

Decommissioning and retirement cost liabilities
 
2,879,307

 

 
3,113,169

 
5,992,476

Accumulated provisions
 
480,474

 

 
1,162

 
481,636

Pension and other postretirement liabilities
 
2,299,122

 

 
736,888

 
3,036,010

Long-term debt
 
11,886,598

 
2,536,557

 
44,500

 
14,467,655

Other
 
686,140

 
(391,127
)
 
826,606

 
1,121,619

TOTAL
 
28,188,428

 
2,154,328

 
4,076,588

 
34,419,344

 
 
 
 
 
 
 
 
 
Subsidiaries' preferred stock without sinking fund
 
178,936

 

 
24,249

 
203,185

 
 
 
 
 
 
 
 
 
SHAREHOLDERS' EQUITY
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Common stock, $.01 par value, authorized 500,000,000 shares;
 
 
 
 
 
 
 
      issued 254,752,788 shares in 2016
 
2,051,268

 
(2,249,823
)
 
201,103

 
2,548

  Paid-in capital
 
2,799,315

 
953,993

 
1,663,937

 
5,417,245

  Retained earnings
 
5,834,123

 
2,189,728

 
171,720

 
8,195,571

  Accumulated other comprehensive income (loss)
 
(125,217
)
 

 
90,246

 
(34,971
)
  Less - treasury stock, at cost (75,623,363 shares in 2016)
 
120,000

 
5,378,584

 

 
5,498,584

TOTAL
 
10,439,489

 
(4,484,686
)
 
2,127,006

 
8,081,809

 
 
 
 
 
 
 
 
 
TOTAL LIABILITIES AND EQUITY
 
$
41,098,751

 
$
(1,890,355
)
 
$
6,696,038

 
$
45,904,434

 
 
 
 
 
 
 
 
 
*Totals may not foot due to rounding.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 






Entergy Corporation
 
 
 
 
 
 
 
 
Consolidating Income Statement
 
 
 
 
 
 
 
 
Three Months Ended September 30, 2017
 
 
 
 
 
 
 
 
(Dollars in thousands)
 
 
 
 
 
 
 
 
(Unaudited)
 
 
 
 
 
 
 
 
 
 
Utility
 
Parent & Other
 
Entergy Wholesale Commodities
 
Consolidated
 
 
 
 
 
 
 
 
 
OPERATING REVENUES
 
 
 
 
 
 
 
 
     Electric
 
$
2,793,836

 
$
(38
)
 
$

 
$
2,793,798

     Natural gas
 
26,585

 

 

 
26,585

     Competitive businesses
 

 

 
423,245

 
423,245

                         Total
 
2,820,421

 
(38
)
 
423,245

 
3,243,628

 
 
 
 
 
 
 
 
 
OPERATING EXPENSES
 
 
 
 
 
 
 
 
     Operation and Maintenance:
 
 
 
 
 
 
 
 
          Fuel, fuel related expenses, and gas purchased for resale
 
599,209

 
58

 
13,683

 
612,950

          Purchased power
 
390,461

 
(58
)
 
17,737

 
408,140

          Nuclear refueling outage expenses
 
41,038

 

 
2,235

 
43,273

          Other operation and maintenance
 
598,857

 
6,717

 
198,961

 
804,535

     Asset write-offs, impairments and related charges
 

 

 
16,221

 
16,221

     Decommissioning
 
35,322

 

 
60,070

 
95,392

     Taxes other than income taxes
 
141,114

 
161

 
18,199

 
159,474

     Depreciation and amortization
 
301,870

 
505

 
52,364

 
354,739

     Other regulatory charges
 
19,435

 

 

 
19,435

                         Total
 
2,127,306

 
7,383

 
379,470

 
2,514,159

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
OPERATING INCOME
 
693,115

 
(7,421
)
 
43,775

 
729,469

 
 
 
 
 
 
 
 
 
OTHER INCOME (DEDUCTIONS)
 
 
 
 
 
 
 
 
     Allowance for equity funds used during construction
 
24,338

 

 

 
24,338

     Interest and investment income
 
55,983

 
(38,797
)
 
41,146

 
58,332

     Miscellaneous - net
 
(1,623
)
 
(1,914
)
 
1,736

 
(1,801
)
                          Total
 
78,698

 
(40,711
)
 
42,882

 
80,869

 
 
 
 
 
 
 
 
 
INTEREST EXPENSE
 
 
 
 
 
 
 
 
     Interest expense
 
148,925

 
24,137

 
5,329

 
178,391

     Allowance for borrowed funds used during construction
 
(11,492
)
 

 

 
(11,492
)
                         Total
 
137,433

 
24,137

 
5,329

 
166,899

 
 
 
 
 
 
 
 
 
INCOME BEFORE INCOME TAXES
 
634,380

 
(72,269
)
 
81,328

 
643,439

 
 
 
 
 
 
 
 
 
Income taxes
 
230,647

 
(14,415
)
 
25,563

 
241,795

 
 
 
 
 
 
 
 
 
NET INCOME
 
403,733

 
(57,854
)
 
55,765

 
401,644

 
 
 
 
 
 
 
 
 
Preferred dividend requirements of subsidiaries
 
2,899

 

 
547

 
3,446

 
 
 
 
 
 
 
 
 
NET INCOME ATTRIBUTABLE TO ENTERGY CORPORATION
 
$
400,834

 
$
(57,854
)
 
$
55,218

 
$
398,198

 
 
 
 
 
 
 
 
 
EARNINGS PER AVERAGE COMMON SHARE:
 
 
 
 
 
 
 
 
   BASIC
 
$2.23

 
($0.32)

 
$0.31

 
$2.22

   DILUTED
 
$2.22

 
($0.32)

 
$0.31

 
$2.21

 
 
 
 
 
 
 
 
 
AVERAGE NUMBER OF COMMON SHARES OUTSTANDING:
 
 
 
 
 
 
 
 
   BASIC
 
 
 
 
 
 
 
179,563,819

   DILUTED
 
 
 
 
 
 
 
180,464,069

*Totals may not foot due to rounding.
 
 
 
 
 
 
 
 






Entergy Corporation
 
 
 
 
 
 
 
 
Consolidating Income Statement
 
 
 
 
 
 
 
 
Three Months Ended September 30, 2016
 
 
 
 
 
 
 
 
(Dollars in thousands)
 
 
 
 
 
 
 
 
(Unaudited)
 
 
 
 
 
 
 
 
 
 
Utility
 
Parent & Other
 
Entergy Wholesale Commodities
 
Consolidated
 
 
 
 
 
 
 
 
 
OPERATING REVENUES
 
 
 
 
 
 
 
 
     Electric
 
$
2,624,596

 
$
(34
)
 
$

 
$
2,624,562

     Natural gas
 
24,796

 

 

 
24,796

     Competitive businesses
 

 

 
475,345

 
475,345

                         Total
 
2,649,392

 
(34
)
 
475,345

 
3,124,703

 
 
 
 
 
 
 
 
 
OPERATING EXPENSES
 
 
 
 
 
 
 
 
     Operation and Maintenance:
 
 
 
 
 
 
 
 
          Fuel, fuel related expenses, and gas purchased for resale
 
404,208

 
(34
)
 
56,816

 
460,990

          Purchased power
 
353,006

 
34

 
22,067

 
375,107

          Nuclear refueling outage expenses
 
32,406

 

 
24,269

 
56,675

          Other operation and maintenance
 
592,240

 
4,886

 
236,050

 
833,176

     Asset write-offs, impairments and related charges
 

 

 
18,841

 
18,841

     Decommissioning
 
38,370

 

 
46,896

 
85,266

     Taxes other than income taxes
 
125,050

 
133

 
23,893

 
149,076

     Depreciation and amortization
 
287,021

 
263

 
53,115

 
340,399

     Other regulatory charges
 
33,113

 

 

 
33,113

                         Total
 
1,865,414

 
5,282

 
481,947

 
2,352,643

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
OPERATING INCOME
 
783,978

 
(5,316
)
 
(6,602
)
 
772,060

 
 
 
 
 
 
 
 
 
OTHER INCOME (DEDUCTIONS)
 
 
 
 
 
 
 
 
     Allowance for equity funds used during construction
 
15,451

 

 

 
15,451

     Interest and investment income
 
48,497

 
(38,012
)
 
27,049

 
37,534

     Miscellaneous - net
 
(4,924
)
 
(1,075
)
 
(741
)
 
(6,740
)
                          Total
 
59,024

 
(39,087
)
 
26,308

 
46,245

 
 
 
 
 
 
 
 
 
INTEREST EXPENSE
 
 
 
 
 
 
 
 
     Interest expense
 
147,324

 
22,208

 
5,370

 
174,902

     Allowance for borrowed funds used during construction
 
(7,707
)
 

 

 
(7,707
)
                         Total
 
139,617

 
22,208

 
5,370

 
167,195

 
 
 
 
 
 
 
 
 
INCOME BEFORE INCOME TAXES
 
703,385

 
(66,611
)
 
14,336

 
651,110

 
 
 
 
 
 
 
 
 
Income taxes
 
255,603

 
(3,812
)
 
6,115

 
257,906

 
 
 
 
 
 
 
 
 
NET INCOME
 
447,782

 
(62,799
)
 
8,221

 
393,204

 
 
 
 
 
 
 
 
 
Preferred dividend requirements of subsidiaries
 
4,487

 

 
547

 
5,034

 
 
 
 
 
 
 
 
 
NET INCOME ATTRIBUTABLE TO ENTERGY CORPORATION
 
$
443,295

 
$
(62,799
)
 
$
7,674

 
$
388,170

 
 
 
 
 
 
 
 
 
EARNINGS PER AVERAGE COMMON SHARE:
 
 
 
 
 
 
 
 
   BASIC
 
$2.48

 
($0.35)

 
$0.04

 
$2.17

   DILUTED
 
$2.47

 
($0.35)

 
$0.04

 
$2.16

 
 
 
 
 
 
 
 
 
AVERAGE NUMBER OF COMMON SHARES OUTSTANDING:
 
 
 
 
 
 
 
 
   BASIC
 
 
 
 
 
 
 
179,023,351

   DILUTED
 
 
 
 
 
 
 
179,990,888

*Totals may not foot due to rounding.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 





Entergy Corporation
 
 
 
 
 
 
 
 
Consolidating Income Statement
 
 
 
 
 
 
 
 
Nine Months Ended September 30, 2017
 
 
 
 
 
 
 
 
(Dollars in thousands)
 
 
 
 
 
 
 
 
(Unaudited)
 
 
 
 
 
 
 
 
 
 
Utility
 
Parent & Other
 
Entergy Wholesale Commodities
 
Consolidated
 
 
 
 
 
 
 
 
 
OPERATING REVENUES
 
 
 
 
 
 
 
 
     Electric
 
$
7,056,854

 
$
(96
)
 
$

 
$
7,056,758

     Natural gas
 
100,011

 

 

 
100,011

     Competitive businesses
 

 

 
1,293,867

 
1,293,867

                         Total
 
7,156,865

 
(96
)
 
1,293,867

 
8,450,636

 
 
 
 
 
 
 
 
 
OPERATING EXPENSES
 
 
 
 
 
 
 
 
     Operation and Maintenance:
 
 
 
 
 
 
 
 
          Fuel, fuel related expenses, and gas purchased for resale
 
1,362,576

 

 
63,886

 
1,426,462

          Purchased power
 
1,088,672

 

 
93,732

 
1,182,404

          Nuclear refueling outage expenses
 
112,102

 

 
12,024

 
124,126

          Other operation and maintenance
 
1,775,729

 
18,183

 
698,467

 
2,492,379

     Asset write-offs, impairments and related charges
 

 

 
421,584

 
421,584

     Decommissioning
 
114,937

 

 
195,125

 
310,062

     Taxes other than income taxes
 
407,753

 
1,363

 
59,974

 
469,090

     Depreciation and amortization
 
894,181

 
1,262

 
156,889

 
1,052,332

     Other regulatory credits
 
(59,314
)
 

 

 
(59,314
)
                         Total
 
5,696,636

 
20,808

 
1,701,681

 
7,419,125

 
 
 
 
 
 
 
 
 
     Gain on sale of assets
 

 

 
16,270

 
16,270

 
 
 
 
 
 
 
 
 
OPERATING INCOME
 
1,460,229

 
(20,904
)
 
(391,544
)
 
1,047,781

 
 
 
 
 
 
 
 
 
OTHER INCOME (DEDUCTIONS)
 
 
 
 
 
 
 
 
     Allowance for equity funds used during construction
 
65,722

 

 

 
65,722

     Interest and investment income
 
167,591

 
(115,801
)
 
143,188

 
194,978

     Miscellaneous - net
 
(9,348
)
 
(4,743
)
 
10,919

 
(3,172
)
                          Total
 
223,965

 
(120,544
)
 
154,107

 
257,528

 
 
 
 
 
 
 
 
 
INTEREST EXPENSE
 
 
 
 
 
 
 
 
     Interest expense
 
437,523

 
67,507

 
17,827

 
522,857

     Allowance for borrowed funds used during construction
 
(31,057
)
 

 

 
(31,057
)
                         Total
 
406,466

 
67,507

 
17,827

 
491,800

 
 
 
 
 
 
 
 
 
INCOME BEFORE INCOME TAXES
 
1,277,728

 
(208,955
)
 
(255,264
)
 
813,509

 
 
 
 
 
 
 
 
 
Income taxes
 
459,990

 
(39,826
)
 
(507,719
)
 
(87,555
)
 
 
 
 
 
 
 
 
 
NET INCOME
 
817,738

 
(169,129
)
 
252,455

 
901,064

 
 
 
 
 
 
 
 
 
Preferred dividend requirements of subsidiaries
 
8,697

 

 
1,641

 
10,338

 
 
 
 
 
 
 
 
 
NET INCOME ATTRIBUTABLE TO ENTERGY CORPORATION
 
$
809,041

 
$
(169,129
)
 
$
250,814

 
$
890,726

 
 
 
 
 
 
 
 
 
EARNINGS PER AVERAGE COMMON SHARE:
 
 
 
 
 
 
 
 
   BASIC
 
$4.51

 
($0.94)

 
$1.39

 
$4.96

   DILUTED
 
$4.49

 
($0.94)

 
$1.39

 
$4.94

 
 
 
 
 
 
 
 
 
AVERAGE NUMBER OF COMMON SHARES OUTSTANDING:
 
 
 
 
 
 
 
 
   BASIC
 
 
 
 
 
 
 
179,458,914

   DILUTED
 
 
 
 
 
 
 
180,163,074

*Totals may not foot due to rounding.
 
 
 
 
 
 
 
 





Entergy Corporation
 
 
 
 
 
 
 
 
Consolidating Income Statement
 
 
 
 
 
 
 
 
Nine Months Ended September 30, 2016
 
 
 
 
 
 
 
 
(Dollars in thousands)
 
 
 
 
 
 
 
 
(Unaudited)
 
 
 
 
 
 
 
 
 
 
Utility
 
Parent & Other
 
Entergy Wholesale Commodities
 
Consolidated
 
 
 
 
 
 
 
 
 
OPERATING REVENUES
 
 
 
 
 
 
 
 
     Electric
 
$
6,760,134

 
$
(80
)
 
$

 
$
6,760,054

     Natural gas
 
95,530

 

 

 
95,530

     Competitive businesses
 

 

 
1,341,534

 
1,341,534

                         Total
 
6,855,664

 
(80
)
 
1,341,534

 
8,197,118

 
 
 
 
 
 
 
 
 
OPERATING EXPENSES
 
 
 
 
 
 
 
 
     Operation and Maintenance:
 
 
 
 
 
 
 
 
          Fuel, fuel related expenses, and gas purchased for resale
 
1,209,840

 
(80
)
 
137,662

 
1,347,422

          Purchased power
 
831,924

 
80

 
48,099

 
879,103

          Nuclear refueling outage expenses
 
97,700

 

 
57,251

 
154,951

          Other operation and maintenance
 
1,688,348

 
15,649

 
620,353

 
2,324,350

     Asset write-offs, impairments and related charges
 

 

 
33,170

 
33,170

     Decommissioning
 
113,415

 

 
117,104

 
230,519

     Taxes other than income taxes
 
373,483

 
944

 
73,676

 
448,103

     Depreciation and amortization
 
854,050

 
1,236

 
155,052

 
1,011,338

     Other regulatory charges
 
55,626

 

 

 
55,626

                         Total
 
5,224,386

 
17,829

 
1,242,367

 
6,484,582

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
OPERATING INCOME
 
1,631,278

 
(17,909
)
 
99,167

 
1,712,536

 
 
 
 
 
 
 
 
 
OTHER INCOME (DEDUCTIONS)
 
 
 
 
 
 
 
 
     Allowance for equity funds used during construction
 
48,242

 

 

 
48,242

     Interest and investment income
 
144,634

 
(115,351
)
 
87,379

 
116,662

     Miscellaneous - net
 
(14,867
)
 
(4,222
)
 
(6,613
)
 
(25,702
)
                          Total
 
178,009

 
(119,573
)
 
80,766

 
139,202

 
 
 
 
 
 
 
 
 
INTEREST EXPENSE
 
 
 
 
 
 
 
 
     Interest expense
 
446,403

 
62,033

 
17,908

 
526,344

     Allowance for borrowed funds used during construction
 
(24,520
)
 

 

 
(24,520
)
                         Total
 
421,883

 
62,033

 
17,908

 
501,824

 
 
 
 
 
 
 
 
 
INCOME BEFORE INCOME TAXES
 
1,387,404

 
(199,515
)
 
162,025

 
1,349,914

 
 
 
 
 
 
 
 
 
Income taxes
 
359,653

 
(34,148
)
 
(176,626
)
 
148,879

 
 
 
 
 
 
 
 
 
NET INCOME
 
1,027,751

 
(165,367
)
 
338,651

 
1,201,035

 
 
 
 
 
 
 
 
 
Preferred dividend requirements of subsidiaries
 
13,945

 

 
1,641

 
15,586

 
 
 
 
 
 
 
 
 
NET INCOME ATTRIBUTABLE TO ENTERGY CORPORATION
 
$
1,013,806

 
$
(165,367
)
 
$
337,010

 
$
1,185,449

 
 
 
 
 
 
 
 
 
EARNINGS PER AVERAGE COMMON SHARE:
 
 
 
 
 
 
 
 
   BASIC
 
$5.67

 
($0.92)

 
$1.88

 
$6.63

   DILUTED
 
$5.64

 
($0.92)

 
$1.88

 
$6.60

 
 
 
 
 
 
 
 
 
AVERAGE NUMBER OF COMMON SHARES OUTSTANDING:
 
 
 
 
 
 
 
 
   BASIC
 
 
 
 
 
 
 
178,804,148

   DILUTED
 
 
 
 
 
 
 
179,490,060

*Totals may not foot due to rounding.
 
 
 
 
 
 
 
 





Entergy Corporation
 
 
 
 
 
 
 
 
Consolidating Income Statement
 
 
 
 
 
 
 
 
Twelve Months Ended September 30, 2017
 
 
 
 
 
 
 
 
(Dollars in thousands)
 
 
 
 
 
 
 
 
(Unaudited)
 
 
 
 
 
 
 
 
 
 
Utility
 
Parent & Other
 
Entergy Wholesale Commodities
 
Consolidated
 
 
 
 
 
 
 
 
 
OPERATING REVENUES
 
 
 
 
 
 
 
 
     Electric
 
$
9,163,479

 
$
(116
)
 
$

 
$
9,163,363

     Natural gas
 
133,830

 

 

 
133,830

     Competitive businesses
 

 

 
1,801,971

 
1,801,971

                         Total
 
9,297,309

 
(116
)
 
1,801,971

 
11,099,164

 
 
 
 
 
 
 
 
 
OPERATING EXPENSES
 
 
 
 
 
 
 
 
     Operating and Maintenance:
 
 
 
 
 
 
 
 
          Fuel, fuel related expenses, and gas purchased for resale
 
1,716,688

 
(20
)
 
171,572

 
1,888,241

          Purchased power
 
1,415,246

 
20

 
107,563

 
1,522,829

          Nuclear refueling outage expenses
 
141,926

 

 
35,928

 
177,853

          Other operation and maintenance
 
2,447,191

 
24,793

 
992,759

 
3,464,743

     Asset write-offs, impairments and related charges
 

 

 
3,224,049

 
3,224,049

     Decommissioning
 
153,877

 

 
253,091

 
406,968

     Taxes other than income taxes
 
531,780

 
1,136

 
80,572

 
613,489

     Depreciation and amortization
 
1,185,819

 
1,672

 
201,688

 
1,389,179

     Other regulatory credits
 
(20,697
)
 

 

 
(20,697
)
                         Total
 
7,571,830

 
27,601

 
5,067,222

 
12,666,654

 
 
 
 
 
 
 
 
 
     Gain on sale of assets
 

 

 
16,270

 
16,270

 
 
 
 
 
 
 
 
 
OPERATING INCOME (LOSS)
 
1,725,479

 
(27,717
)
 
(3,248,981
)
 
(1,551,220
)
 
 
 
 
 
 
 
 
 
OTHER INCOME (DEDUCTIONS)
 
 
 
 
 
 
 
 
     Allowance for equity funds used during construction
 
85,042

 

 

 
85,042

     Interest and investment income
 
212,950

 
(153,783
)
 
164,275

 
223,443

     Miscellaneous - net
 
(15,497
)
 
(8,396
)
 
4,806

 
(19,087
)
                          Total
 
282,495

 
(162,179
)
 
169,081

 
289,398

 
 
 
 
 
 
 
 
 
INTEREST EXPENSE
 
 
 
 
 
 
 
 
     Interest expense
 
582,841

 
91,441

 
22,776

 
697,058

     Allowance for borrowed funds used during construction
 
(40,712
)
 

 

 
(40,712
)
                         Total
 
542,129

 
91,441

 
22,776

 
656,346

 
 
 
 
 
 
 
 
 
INCOME (LOSS) BEFORE INCOME TAXES
 
1,465,845

 
(281,337
)
 
(3,102,676
)
 
(1,918,168
)
 
 
 
 
 
 
 
 
 
Income taxes
 
524,726

 
(55,064
)
 
(1,523,355
)
 
(1,053,693
)
 
 
 
 
 
 
 
 
 
NET INCOME (LOSS)
 
941,119

 
(226,273
)
 
(1,579,321
)
 
(864,475
)
 
 
 
 
 
 
 
 
 
Preferred dividend requirements of subsidiaries
 
11,679

 

 
2,188

 
13,867

 
 
 
 
 
 
 
 
 
NET INCOME (LOSS) ATTRIBUTABLE TO ENTERGY CORPORATION
 
$
929,440

 
$
(226,273
)
 
$
(1,581,509
)
 
$
(878,342
)
 
 
 
 
 
 
 
 
 
EARNINGS (LOSS) PER AVERAGE COMMON SHARE:
 
 
 
 
 
 
 
 
   BASIC
 
$5.18

 
($1.26)

 
($8.82)

 
($4.90)

   DILUTED
 
$5.16

 
($1.26)

 
($8.78)

 
($4.88)

 
 
 
 
 
 
 
 
 
AVERAGE NUMBER OF COMMON SHARES OUTSTANDING:
 
 
 
 
 
 
 
 
   BASIC
 
 
 
 
 
 
 
179,375,613

   DILUTED
 
 
 
 
 
 
 
180,106,451

*Totals may not foot due to rounding.
 
 
 
 
 
 
 
 






Entergy Corporation
 
 
 
 
 
 
 
 
Consolidating Income Statement
 
 
 
 
 
 
 
 
Twelve Months Ended September 30, 2016
 
 
 
 
 
 
 
 
(Dollars in thousands)
 
 
 
 
 
 
 
 
(Unaudited)
 
 
 
 
 
 
 
 
 
 
Utility
 
Parent & Other
 
Entergy Wholesale Commodities
 
Consolidated
 
 
 
 
 
 
 
 
 
OPERATING REVENUES
 
 
 
 
 
 
 
 
     Electric
 
$
8,779,543

 
$
(91
)
 
$

 
$
8,779,452

     Natural gas
 
126,471

 

 

 
126,471

     Competitive businesses
 

 

 
1,799,719

 
1,799,719

                         Total
 
8,906,014

 
(91
)
 
1,799,719

 
10,705,642

 
 
 
 
 
 
 
 
 
OPERATING EXPENSES
 
 
 
 
 
 
 
 
     Operation and Maintenance:
 
 
 
 
 
 
 
 
          Fuel, fuel related expenses, and gas purchased for resale
 
1,688,742

 
(91
)
 
191,337

 
1,879,988

          Purchased power
 
1,082,774

 
91

 
73,307

 
1,156,172

          Nuclear refueling outage expenses
 
125,603

 

 
80,089

 
205,692

          Other operation and maintenance
 
2,331,083

 
19,940

 
877,939

 
3,228,962

     Asset write-offs, impairments and related charges
 
68,672

 

 
427,200

 
495,872

     Decommissioning
 
149,935

 

 
153,240

 
303,175

     Taxes other than income taxes
 
493,442

 
860

 
101,187

 
595,489

     Depreciation and amortization
 
1,130,994

 
1,869

 
207,571

 
1,340,434

     Other regulatory charges
 
195,658

 

 

 
195,658

                         Total
 
7,266,903

 
22,669

 
2,111,870

 
9,401,442

 
 
 
 
 
 
 
 
 
     Gain on sale of asset
 

 

 
154,037

 
154,037

 
 
 
 
 
 
 
 
 
OPERATING INCOME
 
1,639,111

 
(22,760
)
 
(158,114
)
 
1,458,237

 
 
 
 
 
 
 
 
 
OTHER INCOME (DEDUCTIONS)
 
 
 
 
 
 
 
 
     Allowance for equity funds used during construction
 
62,309

 

 

 
62,309

     Interest and investment income
 
193,460

 
(156,811
)
 
120,182

 
156,831

     Miscellaneous - net
 
(24,545
)
 
(11,237
)
 
(51,150
)
 
(86,932
)
                          Total
 
231,224

 
(168,048
)
 
69,032

 
132,208

 
 
 
 
 
 
 
 
 
INTEREST EXPENSE
 
 
 
 
 
 
 
 
     Interest expense
 
587,393

 
79,757

 
25,744

 
692,894

     Allowance for borrowed funds used during construction
 
(31,697
)
 

 

 
(31,697
)
                         Total
 
555,696

 
79,757

 
25,744

 
661,197

 
 
 
 
 
 
 
 
 
INCOME BEFORE INCOME TAXES
 
1,314,639

 
(270,565
)
 
(114,826
)
 
929,248

 
 
 
 
 
 
 
 
 
Income taxes
 
(31,577
)
 
(45,715
)
 
(299,344
)
 
(376,636
)
 
 
 
 
 
 
 
 
 
NET INCOME
 
1,346,216

 
(224,850
)
 
184,518

 
1,305,884

 
 
 
 
 
 
 
 
 
Preferred dividend requirements of subsidiaries
 
18,674

 

 
2,188

 
20,862

 
 
 
 
 
 
 
 
 
NET INCOME ATTRIBUTABLE TO ENTERGY CORPORATION
 
$
1,327,542

 
$
(224,850
)
 
$
182,330

 
$
1,285,022

 
 
 
 
 
 
 
 
 
EARNINGS (LOSS) PER AVERAGE COMMON SHARE:
 
 
 
 
 
 
 
 
   BASIC
 
$7.43

 
($1.26)

 
$1.02

 
$7.19

   DILUTED
 
$7.40

 
($1.26)

 
$1.02

 
$7.16

 
 
 
 
 
 
 
 
 
AVERAGE NUMBER OF COMMON SHARES OUTSTANDING:
 
 
 
 
 
 
 
 
   BASIC
 
 
 
 
 
 
 
178,699,435

   DILUTED
 
 
 
 
 
 
 
179,392,097

*Totals may not foot due to rounding.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 






Entergy Corporation
 
 
 
 
 
 
Consolidated Cash Flow Statement
 
 
 
 
 
 
Three Months Ended September 30, 2017 vs. 2016
 
 
 
 
 
 
(Dollars in thousands)
 
 
 
 
 
 
(Unaudited)
 
 
 
 
 
 
 
 
2017
 
2016
 
Variance
 
 
 
 
 
 
 
OPERATING ACTIVITIES
 
 
 
 
 
 
Consolidated net income
 
$
401,644

 
$
393,204

 
$
8,440

Adjustments to reconcile consolidated net income to net cash
 
 
 
 
 
 
flow provided by operating activities:
 
 
 
 
 
 
  Depreciation, amortization, and decommissioning, including nuclear fuel amortization
 
518,894

 
536,119

 
(17,225
)
  Deferred income taxes, investment tax credits, and non-current taxes accrued
 
233,620

 
289,629

 
(56,009
)
  Asset write-offs, impairments and related charges
 
21,010

 
18,841

 
2,169

  Changes in working capital:
 
 
 
 
 
 
     Receivables
 
(204,120
)
 
(213,174
)
 
9,054

     Fuel inventory
 
14,533

 
19,314

 
(4,781
)
     Accounts payable
 
(85,649
)
 
54,521

 
(140,170
)
     Prepaid taxes and taxes accrued
 
69,097

 
22,373

 
46,724

     Interest accrued
 
(2,164
)
 
(3,944
)
 
1,780

     Deferred fuel costs
 
10,309

 
(163,349
)
 
173,658

     Other working capital accounts
 
9,726

 
43,376

 
(33,650
)
  Changes in provisions for estimated losses
 
(2,733
)
 
1,227

 
(3,960
)
  Changes in other regulatory assets
 
54,818

 
55,016

 
(198
)
  Changes in other regulatory liabilities
 
30,374

 
40,494

 
(10,120
)
  Changes in pensions and other postretirement liabilities
 
(173,951
)
 
(136,344
)
 
(37,607
)
  Other
 
(2,340
)
 
43,012

 
(45,352
)
Net cash flow provided by operating activities
 
893,068

 
1,000,315

 
(107,247
)
  INVESTING ACTIVITIES
 
 
 
 
 
 
Construction/capital expenditures
 
(902,392
)
 
(708,929
)
 
(193,463
)
Allowance for equity funds used during construction
 
24,560

 
15,655

 
8,905

Nuclear fuel purchases
 
(16,298
)
 
(36,236
)
 
19,938

Payment for purchase of plant
 

 
(1,426
)
 
1,426

Changes in securitization account
 
(16,522
)
 
(17,150
)
 
628

Payments to storm reserve escrow account
 
(801
)
 
(398
)
 
(403
)
Increase (decrease) in other investments
 
(113,922
)
 
12,317

 
(126,239
)
Litigation proceeds for reimbursement of spent nuclear fuel storage costs
 

 
33,081

 
(33,081
)
Proceeds from nuclear decommissioning trust fund sales
 
440,085

 
563,894

 
(123,809
)
Investment in nuclear decommissioning trust funds
 
(472,228
)
 
(577,062
)
 
104,834

Net cash flow used in investing activities
 
(1,057,518
)
 
(716,254
)
 
(341,264
)
FINANCING ACTIVITIES
 
 
 
 
 
 
  Proceeds from the issuance of:
 
 
 
 
 
 
    Long-term debt
 
186,077

 
1,651,693

 
(1,465,616
)
    Treasury stock
 
7,302

 
16,265

 
(8,963
)
  Retirement of long-term debt
 
(356,578
)
 
(809,403
)
 
452,825

  Repurchase / redemption of preferred stock
 

 
(85,283
)
 
85,283

  Changes in credit borrowings and commercial paper - net
 
103,720

 
(591,525
)
 
695,245

  Other
 
(4,642
)
 
4,072

 
(8,714
)
  Dividends paid:
 
 
 
 
 
 
     Common stock
 
(156,187
)
 
(152,150
)
 
(4,037
)
     Preferred stock
 
(3,446
)
 
(6,395
)
 
2,949

Net cash flow provided by (used in) financing activities
 
(223,754
)
 
27,274

 
(251,028
)
Net increase (decrease) in cash and cash equivalents
 
(388,204
)
 
311,335

 
(699,539
)
Cash and cash equivalents at beginning of period
 
934,495

 
996,099

 
(61,604
)
Cash and cash equivalents at end of period
 
$
546,291

 
$
1,307,434

 
$
(761,143
)
 
 
 
 
 
 
 
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
 
 
 
 
 
 
  Cash paid (received) during the period for:
 
 
 
 
 
 
     Interest - net of amount capitalized
 
$173,357

 
$173,618

 
($261)

     Income taxes
 
$2,790

 
($4,619)

 
$7,409






Entergy Corporation
 
 
 
 
 
 
Consolidated Cash Flow Statement
 
 
 
 
 
 
Nine Months Ended September 30, 2017 vs. 2016
 
 
 
 
 
 
(Dollars in thousands)
 
 
 
 
 
 
(Unaudited)
 
 
 
 
 
 
 
 
2017
 
2016
 
Variance
 
 
 
 
 
 
 
OPERATING ACTIVITIES
 
 
 
 
 
 
Consolidated net income
 
$
901,064

 
$
1,201,035

 
$
(299,971
)
Adjustments to reconcile consolidated net income to net cash
 
 
 
 
 
 
flow provided by operating activities:
 
 
 
 
 
 
  Depreciation, amortization, and decommissioning, including nuclear fuel amortization
 
1,561,565

 
1,548,872

 
12,693

  Deferred income taxes, investment tax credits, and non-current taxes accrued
 
(90,607
)
 
119,603

 
(210,210
)
  Asset write-offs, impairments and related charges
 
241,838

 
33,170

 
208,668

  Gain on sale of assets
 
(16,270
)
 

 
(16,270
)
  Changes in working capital:
 
 
 
 
 
 
     Receivables
 
(198,029
)
 
(270,847
)
 
72,818

     Fuel inventory
 
20,746

 
28,900

 
(8,154
)
     Accounts payable
 
(75,962
)
 
99,933

 
(175,895
)
     Prepaid taxes and taxes accrued
 
66,895

 
29,429

 
37,466

     Interest accrued
 
(6,111
)
 
(13,487
)
 
7,376

     Deferred fuel costs
 
(117,636
)
 
(159,592
)
 
41,956

     Other working capital accounts
 
(81,779
)
 
(78,553
)
 
(3,226
)
  Changes in provisions for estimated losses
 
(10,073
)
 
2,760

 
(12,833
)
  Changes in other regulatory assets
 
117,430

 
164,716

 
(47,286
)
  Changes in other regulatory liabilities
 
22,124

 
110,999

 
(88,875
)
  Changes in pensions and other postretirement liabilities
 
(354,297
)
 
(305,200
)
 
(49,097
)
  Other
 
(268,147
)
 
(259,343
)
 
(8,804
)
Net cash flow provided by operating activities
 
1,712,751

 
2,252,395

 
(539,644
)
  INVESTING ACTIVITIES
 
 
 
 
 
 
Construction/capital expenditures
 
(2,622,104
)
 
(2,003,427
)
 
(618,677
)
Allowance for equity funds used during construction
 
66,437

 
48,807

 
17,630

Nuclear fuel purchases
 
(226,054
)
 
(160,343
)
 
(65,711
)
Payment for purchase of plant
 

 
(949,329
)
 
949,329

Proceeds from sale of assets
 
100,000

 

 
100,000

Insurance proceeds received for property damages
 
26,157

 

 
26,157

Changes in securitization account
 
(6,494
)
 
(3,911
)
 
(2,583
)
Payments to storm reserve escrow account
 
(1,925
)
 
(1,203
)
 
(722
)
Receipts from storm reserve escrow account
 
8,836

 

 
8,836

Increase (decrease) in other investments
 
(112,217
)
 
12,374

 
(124,591
)
Litigation proceeds for reimbursement of spent nuclear fuel storage costs
 
25,493

 
122,488

 
(96,995
)
Proceeds from nuclear decommissioning trust fund sales
 
1,902,783

 
1,796,566

 
106,217

Investment in nuclear decommissioning trust funds
 
(1,988,634
)
 
(1,844,514
)
 
(144,120
)
Net cash flow used in investing activities
 
(2,827,722
)
 
(2,982,492
)
 
154,770

FINANCING ACTIVITIES
 
 
 
 
 
 
  Proceeds from the issuance of:
 
 
 
 
 
 
    Long-term debt
 
1,222,606

 
5,508,461

 
(4,285,855
)
    Treasury stock
 
15,121

 
33,120

 
(17,999
)
  Retirement of long-term debt
 
(1,222,915
)
 
(4,229,599
)
 
3,006,684

  Repurchase / redemption of preferred stock
 

 
(85,283
)
 
85,283

  Changes in credit borrowings and commercial paper - net
 
937,677

 
(60,985
)
 
998,662

  Other
 
(337
)
 
(6,204
)
 
5,867

  Dividends paid:
 
 
 
 
 
 
     Common stock
 
(468,396
)
 
(455,993
)
 
(12,403
)
     Preferred stock
 
(10,338
)
 
(16,947
)
 
6,609

Net cash flow provided by financing activities
 
473,418

 
686,570

 
(213,152
)
Net decrease in cash and cash equivalents
 
(641,553
)
 
(43,527
)
 
(598,026
)
Cash and cash equivalents at beginning of period
 
1,187,844

 
1,350,961

 
(163,117
)
Cash and cash equivalents at end of period
 
$
546,291

 
$
1,307,434

 
$
(761,143
)
 
 
 
 
 
 
 
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
 
 
 
 
 
 
  Cash paid (received) during the period for:
 
 
 
 
 
 
     Interest - net of amount capitalized
 
$507,912

 
$584,362

 
($76,450)

     Income taxes
 
($11,883)

 
$79,988

 
($91,871)






Entergy Corporation
 
 
 
 
 
 
Consolidated Cash Flow Statement
 
 
 
 
 
 
Twelve Months Ended September 30, 2017 vs. 2016
 
 
 
 
 
 
(Dollars in thousands)
 
 
 
 
 
 
(Unaudited)
 
 
 
 
 
 
 
 
2017
 
2016
 
Variance
 
 
 
 
 
 
 
OPERATING ACTIVITIES
 
 
 
 
 
 
Consolidated net income (loss)
 
$
(864,475
)
 
$
1,305,884

 
$
(2,170,359
)
Adjustments to reconcile consolidated net income (loss) to net cash
 
 
 
 
 
 
flow provided by operating activities:
 
 
 
 
 
 
  Depreciation, amortization, and decommissioning, including nuclear fuel amortization
 
2,135,984

 
2,053,418

 
82,566

  Deferred income taxes, investment tax credits, and non-current taxes accrued
 
(1,046,467
)
 
(432,763
)
 
(613,704
)
  Asset write-offs, impairments and related charges
 
3,044,305

 
495,872

 
2,548,433

  Gain on sale of asset
 
(16,270
)
 
(154,037
)
 
137,767

  Changes in working capital:
 
 
 
 
 
 
     Receivables
 
(24,157
)
 
(10,384
)
 
(13,773
)
     Fuel inventory
 
30,056

 
24,102

 
5,954

     Accounts payable
 
(1,474
)
 
55,031

 
(56,505
)
     Prepaid taxes and taxes accrued
 
8,503

 
3,169

 
5,334

     Interest accrued
 
41

 
9,436

 
(9,395
)
     Deferred fuel costs
 
(199,940
)
 
(26,251
)
 
(173,689
)
     Other working capital accounts
 
27,971

 
(59,112
)
 
87,083

  Changes in provisions for estimated losses
 
8,072

 
(9,851
)
 
17,923

  Changes in other regulatory assets
 
(95,755
)
 
271,789

 
(367,544
)
  Changes in other regulatory liabilities
 
69,156

 
267,567

 
(198,411
)
  Changes in pensions and other postretirement liabilities
 
(186,016
)
 
(443,980
)
 
257,964

  Other
 
(430,479
)
 
(155,956
)
 
(274,523
)
Net cash flow provided by operating activities
 
2,459,055

 
3,193,934

 
(734,879
)
  INVESTING ACTIVITIES
 
 
 
 
 
 
Construction/capital expenditures
 
(3,398,899
)
 
(2,802,529
)
 
(596,370
)
Allowance for equity funds used during construction
 
85,975

 
63,014

 
22,961

Nuclear fuel purchases
 
(380,417
)
 
(313,685
)
 
(66,732
)
Payment for purchase of plant
 

 
(949,329
)
 
949,329

Proceeds from sale of assets
 
100,000

 
487,406

 
(387,406
)
Insurance proceeds received for property damages
 
47,125

 
11,654

 
35,471

Changes in securitization account
 
1,424

 
(961
)
 
2,385

Payments to storm reserve escrow account
 
(2,266
)
 
(1,410
)
 
(856
)
Receipts from storm reserve escrow account
 
8,836

 
5,916

 
2,920

Increase (decrease) in other investments
 
(115,536
)
 
28,268

 
(143,804
)
Litigation proceeds for reimbursement of spent nuclear fuel storage costs
 
72,090

 
140,784

 
(68,694
)
Proceeds from nuclear decommissioning trust fund sales
 
2,515,137

 
2,800,983

 
(285,846
)
Investment in nuclear decommissioning trust funds
 
(2,628,747
)
 
(2,875,011
)
 
246,264

Net cash flow used in investing activities
 
(3,695,278
)
 
(3,404,900
)
 
(290,378
)
FINANCING ACTIVITIES
 
 
 
 
 
 
  Proceeds from the issuance of:
 
 
 
 
 
 
    Long-term debt
 
2,514,703

 
6,804,766

 
(4,290,063
)
    Preferred stock of subsidiary
 

 
107,426

 
(107,426
)
    Treasury stock
 
15,115

 
33,268

 
(18,153
)
  Retirement of long-term debt
 
(2,304,640
)
 
(5,395,999
)
 
3,091,359

  Repurchase / redemption of preferred stock
 
(30,000
)
 
(85,283
)
 
55,283

  Changes in credit borrowings and commercial paper - net
 
919,325

 
(348,659
)
 
1,267,984

  Other
 
(1,005
)
 
(8,238
)
 
7,233

  Dividends paid:
 
 
 
 
 
 
     Common stock
 
(624,238
)
 
(607,622
)
 
(16,616
)
     Preferred stock
 
(14,180
)
 
(21,857
)
 
7,677

Net cash flow provided by financing activities
 
475,080

 
477,802

 
(2,722
)
Net increase (decrease) in cash and cash equivalents
 
(761,143
)
 
266,836

 
(1,027,979
)
Cash and cash equivalents at beginning of period
 
1,307,434

 
1,040,598

 
266,836

Cash and cash equivalents at end of period
 
$
546,291

 
$
1,307,434

 
$
(761,143
)
 
 
 
 
 
 
 
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
 
 
 
 
 
 
  Cash paid (received) during the period for:
 
 
 
 
 
 
     Interest - net of amount capitalized
 
$
670,329

 
$
724,503

 
$
(54,174
)
     Income taxes
 
$
3,446

 
$
87,798

 
$
(84,352
)