Attached files

file filename
8-K - 8-K - ENTERGY CORP /DE/a01515.htm
EX-99.2 - EXHIBIT 99.2 - ENTERGY CORP /DE/a01515992.htm


 
Entergy
639 Loyola Avenue
New Orleans, LA 70113




Date:
April 28, 2015
 
 
For Release:
Immediately

Contact:
Shona Sabnis (Media)
(504) 576-5010
ssabnis@entergy.com
Paula Waters (Investor Relations)
(504) 576-4380
pwater1@entergy.com
Entergy Reports First Quarter Earnings
In productive first quarter, company “continues to be line with our expectations,” says CEO Leo Denault

NEW ORLEANS, La. - Entergy Corporation (NYSE: ETR) reported first quarter 2015 earnings per share of $1.65 on an as-reported basis and $1.68 on an operational basis, compared to first quarter 2014 as-reported EPS of $2.24 and operational EPS of $2.29.

“It was a productive first quarter, and in terms of performance, results and growth, we continue to be in line with our expectations,” said Entergy Chairman and CEO Leo Denault. “The Utility experienced its seventh straight quarter of industrial sales growth. We continued filling in the details of our resource plan, including the announcement of a new transmission project in Arkansas. We also took important steps to strengthen regulatory frameworks, in part by supporting the passage of new legislation in Arkansas and Mississippi and preparing for a pivotal rate case filing in Arkansas.”

Business highlights for the quarter included the following:
Arkansas Governor Asa Hutchinson signed legislation that establishes a forward test year formula rate plan and provides additional considerations in setting the return on equity. This legislation should result in more efficient rate making, and allow Entergy Arkansas, Inc. to focus time and resources on activities that create sustainable value for the state, including job growth. Subsequent to quarter-end, on April 24, Entergy Arkansas filed a rate case applying this legislation.





Table of Contents Page
News Release1
Appendices6
A: Consolidated Results and Special Items7
B: Variance Analysis9
C: Utility Performance Measures11
D: EWC Performance Measures12
E: Financial Performance Measures13
F: Definitions, Abbreviations and Acronyms14
G: GAAP to Non-GAAP Reconciliations18
Earnings Package Guide22
Financial Statements23
In Mississippi, Governor Phil Bryant signed a bill into law that facilitates Entergy Mississippi, Inc.'s investment in electrical infrastructure at proposed economic development sites, even before a specific customer has been identified - and in doing so, supports growth and job creation in the state.
Indian Point Energy Center Unit 3 completed its refueling outage in 23 days, its shortest outage on record.
Consolidated Earnings - Reconciliation of GAAP to Non-GAAP Measures
First Quarter 2015 vs. 2014
 
First Quarter
 
2015
2014
Change
As-Reported Earnings ($ in millions)
298.1
401.2
(103.1)
Less Special Items:
 
 
 
  HCM implementation expenses
(3.0)
3.0
  Decision to close VY
(4.6)
(5.9)
1.3
Total Special Items
(4.6)
(8.9)
4.3
Operational Earnings
302.7
410.1
(107.4)
Weather Impact
14.3
32.4
(18.1)
 
 
 
 
As-Reported Earnings (per share in $)
1.65
2.24
(0.59)
Less Special Items:
 
 
 
  HCM implementation expenses
(0.02)
0.02
  Decision to close VY
(0.03)
(0.03)
Total Special Items
(0.03)
(0.05)
0.02
Operational Earnings
1.68
2.29
(0.61)
Weather Impact
0.08
0.18
(0.10)
Totals may not foot due to rounding

Business Unit Results

In addition to the summary business unit discussions below and in Appendix A, a comprehensive analysis of quarterly variances is provided in Appendix B to this release. Appendix A also provides information on operating cash flow by business.

Utility Results

In first quarter 2015, Utility earnings were $1.24 per share on an as-reported and an operational basis, compared to first quarter 2014 as-reported EPS of $1.12 and operational EPS of $1.13. The improved operational results reflected another quarter of industrial sales growth, modest





weather-adjusted growth in the residential and commercial classes and the effects of productive investments and customer programs.

Billed retail sales increased 1.5 percent on a weather-adjusted basis. The components of the sales growth were:
Weather-adjusted residential sales increased 0.7 percent,
Commercial sales increased 0.6 percent on a weather-adjusted basis,
Weather-adjusted governmental sales increased 1.7 percent and
Industrial sales grew 2.9 percent.

Weather had a positive effect in both the current and the prior periods, but was less favorable in first quarter 2015 than in first quarter 2014.

Higher Utility net revenue also reflected rate adjustments for Ninemile Point Unit 6, recovery of energy efficiency program costs and the Entergy Louisiana, LLC, Entergy Texas, Inc. and Entergy Mississippi rate cases. The earnings effect from these changes was largely offset by changes in other line items (e.g., non-fuel operation and maintenance, depreciation and taxes other than income tax expenses).

Another factor in the quarterly operational improvement was a lower effective income tax rate.

Utility non-fuel O&M was higher quarter over quarter, providing a partial offset to the favorable items noted above. This increase reflected higher fossil generation costs due largely to increased scope for maintenance outages. Nuclear generation spending was also higher in part due to increased regulatory compliance costs.

For additional details on Utility’s performance for the quarter, see Appendix C.

Entergy Wholesale Commodities Results

EWC operational adjusted earnings before interest, taxes, depreciation and amortization were $254 million in first quarter 2015, compared to $455 million in the same period a year ago. Principal reasons for the decrease included the shutdown of the Vermont Yankee Nuclear Power Station at the end of 2014 as well as lower relative wholesale power prices. In the first quarter of last year, sustained cold weather across the entire region combined with limited LNG imports and natural gas infrastructure constraints resulted in significantly higher Northeast spot market prices.






EWC Operational Adjusted EBITDA - Reconciliation of GAAP to Non-GAAP Measures
First Quarter 2015 vs. 2014
($ in millions)
First Quarter
 
2015
2014
Change
Net income
123
242
(119)
Add back: interest expense
6
5
1
Add back: income tax expense
70
119
(49)
Add back: depreciation and amortization
62
70
(8)
Subtract: interest and investment income
50
26
24
Add back: decommissioning expense
35
34
1
Adjusted EBITDA
247
444
(197)
Add back: special item for HCM implementation expenses (pre-tax)
1
(1)
Add back: special item for the decision to close VY (pre-tax)
7
10
(3)
Operational adjusted EBITDA
254
455
(201)
Totals may not foot due to rounding

VY accounted for more than half of the operational EBITDA decrease ($110 million in first quarter 2014 compared to essentially zero in the current period). Excluding the effects of VY, the change in EBITDA was driven largely by lower net revenue. Wholesale energy prices for EWC’s nuclear fleet were significantly higher in first quarter 2014. Mark-to-market activity also declined quarter-over-quarter. Partially offsetting the negative price variance was higher nuclear production with fewer refueling outage days (23 days for Indian Point 3 in the current quarter versus 80 days for Palisades Power Plant and Indian Point Energy Center Unit 2 in first quarter 2014).

EWC earned 68 cents per share on an as-reported basis and 71 cents per share on an operational basis for first quarter 2015, compared to first quarter 2014 as-reported earnings of $1.35 per share and operational earnings of $1.39 per share. In addition to lower operational adjusted EBITDA, EWC reported a higher effective income tax rate. Higher other income associated with realized decommissioning trust earnings provided a partial offset in results.

For additional details on EWC’s performance for the quarter, see Appendix D.

Parent & Other Results

Parent & Other reported a loss of 27 cents per share on an as-reported and an operational basis for first quarter 2015 compared to an as-reported and operational loss of 23 cents per share in first quarter 2014. No drivers were individually significant.

Earnings Guidance

Entergy affirmed its 2015 operational earnings guidance in the range of $5.10 to $5.90 per share. See webcast presentation slides for additional details.

Earnings Teleconference

A teleconference will be held at 10 a.m. CDT on Tuesday, April 28, 2015, to discuss Entergy’s first quarter 2015 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 (855) 893-9849, conference ID 87440452, no more than 15 minutes prior to the start of the call. The presentation slides are 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 May 5, 2015, by dialing (855) 859-2056, conference ID 87440452. This release and presentation slides 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 10,000 megawatts of nuclear power, making it one of the nation’s leading nuclear generators. Entergy delivers electricity to 2.8 million utility customers in Arkansas, Louisiana, Mississippi and Texas. Entergy has annual revenues of more than $12 billion and approximately 13,000 employees.

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

Additional information regarding Entergy’s quarterly results of operations, regulatory proceedings and other matters is available in Entergy’s earnings release package, a copy of which has been filed with the SEC, and the quarterly presentation slides. These 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.
-30-


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 2015 operational earnings guidance, its current financial and operational outlook, and other statements of Entergy’s plans, beliefs or expectations included in 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; (c) uncertainties associated with efforts to remediate the effects of major storms and recover related restoration costs; (d) nuclear plant relicensing, operating and regulatory 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 VY or any of Entergy’s other 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 proposed acquisition of the Union Power Station in El Dorado, Arkansas and the proposed combination of Entergy Louisiana and Entergy Gulf States Louisiana,





L.L.C. 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 and (h) economic conditions and conditions in commodity and capital markets during the periods covered by the forward-looking statements.

For definitions of certain operational performance measures, as well as GAAP and non-GAAP financial measures as well as abbreviations and acronyms used in the quarterly materials, see Appendix F.








First Quarter 2015 Earnings Release Package

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

Other items included in this earnings release package are:
Earnings Package Guide
Financial Statements

Accompanying the earnings package is a webcast slide presentation.






Appendix
A: Consolidated Results and Special Items
Appendix A-1 provides a comparative summary of consolidated EPS for first quarter 2015 versus 2014,
including a reconciliation of GAAP as-reported earnings to non-GAAP operational earnings.

Appendix A-1: Consolidated Earnings - Reconciliation of GAAP to Non-GAAP Measures
First Quarter 2015 vs. 2014
(Per share in $)
 
First Quarter
 
2015
2014
Change
As-Reported
 
 
 
Utility
1.24
1.12
0.12
EWC
0.68
1.35
(0.67)
Parent & Other
(0.27)
(0.23)
(0.04)
  Consolidated As-Reported Earnings
1.65
2.24
(0.59)
 
 
 
 
Less Special Items
 
 
 
Utility
(0.01)
0.01
EWC
(0.03)
(0.04)
0.01
Parent & Other
  Consolidated Special Items
(0.03)
(0.05)
0.02
 
 
 
 
Operational
 
 
 
Utility
1.24
1.13
0.11
EWC
0.71
1.39
(0.68)
Parent & Other
(0.27)
(0.23)
(0.04)
  Consolidated Operational Earnings
1.68
2.29
(0.61)
Weather Impact
0.08
0.18
(0.10)
 
 
 
 

Detailed earnings variance analyses are included in Appendix B-1.

Appendix A-2 provides the components of OCF contributed by each business with current quarter comparisons.

Appendix A-2: Consolidated Operating Cash Flow
First Quarter 2015 vs. 2014
($ in millions)
 
First Quarter
 
2015
2014
Change
Utility
454
405
49
EWC
208
424
(216)
Parent & Other
(51)
(62)
11
  Total Operating Cash Flow
611
767
(156)
 
 
 
 
Totals may not foot due to rounding

See webcast slide presentation for additional details on drivers for the quarterly OCF variances.

Appendix A-3 and Appendix A-4 list special items by business. Amounts are shown on both an EPS basis and
a net income basis. Special items are those events that are not routine. Special items are included in
as-reported EPS consistent with GAAP, but are excluded from operational EPS. As a result, operational EPS is considered a non-GAAP measure.





    
Appendix A-3: Special Items by Driver (shown as positive/(negative) impact on EPS)
First Quarter 2015 vs. 2014
(After-tax, per share in $)
 
First Quarter
 
2015
2014
Change
Utility
 
 
 
HCM implementation expenses
(0.01)
0.01
  Total Utility
(0.01)
0.01
 
 
 
 
EWC
 
 
 
Decision to close VY
(0.03)
(0.03)
HCM implementation expenses
(0.01)
0.01
  Total EWC
(0.03)
(0.04)
0.01
 
 
 
 
Total Special Items
(0.03)
(0.05)
0.02
 
 
 
 

Appendix A-4: Special Items by Income Statement Line Item (shown as positive/(negative) impact on earnings)
First Quarter 2015 vs. 2014
(Pre-tax except for Income taxes - other, $ in millions)
 
First Quarter
 
2015
2014
Change
Utility
 
 
 
Non-fuel O&M
(3.9)
3.9
Taxes other than income taxes
(0.2)
0.2
Income taxes - other
1.8
(1.8)
  Total Utility
(2.3)
2.3
 
 
 
 
EWC
 
 
 
Non-fuel O&M
(7.5)
(7.8)
0.3
Taxes other than income taxes
0.3
(0.6)
0.9
Asset write-off and impairments
(2.3)
2.3
Income taxes - other
2.5
4.1
(1.6)
  Total EWC
(4.6)
(6.6)
1.9
 
 
 
 
Total Special Items
(4.6)
(8.9)
4.3
 
 
 
 
Totals may not foot due to rounding








Appendix
B: Variance Analysis
Appendix B-1 provides details of current quarter 2015 versus 2014 as-reported and operational earnings variance analysis for Utility, EWC, Parent & Other and Consolidated.

Appendix B-1: As-Reported and Operational EPS Variance Analysis
First Quarter 2015 vs. 2014
(After-tax, per share in $, sorted in consolidated operational column, most to least favorable)
 
 
 
 
 
 
 
 
 
Utility
 
EWC
 
Parent & Other
 
Consolidated
 
As-Reported
Opera-
tional
 
As-Reported
Opera-tional
 
As- Reported
Opera-tional
 
As- Reported
Opera-tional
2014 earnings
1.12
1.13
 
1.35
1.39
 
(0.23)
(0.23)
 
2.24
2.29
Other income (deductions) - other
0.06
0.06
(a)
0.08
0.08
(b)
(0.03)
(0.03)
 
0.11
0.11
Income taxes - other
0.13
0.13
(c)
(0.10)
(0.10)
(d)
(0.02)
(0.02)
 
0.01
0.01
Asset write-off and impairments
 
0.01
 
 
0.01
Share effect
(0.01)
(0.01)
 
 
 
(0.01)
(0.01)
Decommissioning expense
(0.01)
(0.01)
 
 
 
(0.01)
(0.01)
Depreciation/ amortization expense
(0.04)
(0.04)
 
0.03
0.03
 
 
(0.01)
(0.01)
Taxes other than income taxes
(0.04)
(0.04)
 
0.02
0.02
 
 
(0.02)
(0.02)
Interest expense and other charges
(0.02)
(0.02)
 
 
 
(0.02)
(0.02)
Non-fuel O&M
(0.20)
(0.21)
(e)
0.05
0.05
(f)
0.01
0.01
 
(0.14)
(0.15)
Net revenue
0.25
0.25
(g)
(0.76)
(0.76)
(h)
 
(0.51)
(0.51)
2015 earnings
1.24
1.24
 
0.68
0.71
 
(0.27)
(0.27)
 
1.65
1.68
 
 
 
 
 
 
 
 
 
 
 
 

(a)
The quarter-over-quarter increase was largely attributable to higher earnings on nuclear decommissioning trust funds (offset in net revenue) and higher earnings on investments in affiliate preferred membership interests (offset in Parent & Other).
(b)
The increase quarter-over-quarter was largely due to realized earnings from decommissioning trusts in the current quarter, including the rebalancing of VY’s decommissioning trust.
(c)
The quarter-over-quarter increase was attributable to a current period approximate $24 million reversal of a portion of the provision for uncertain tax provisions related to interest accrual.
(d)
The decrease period-over-period was due primarily to a first quarter 2014 adjustment of approximately $21.5 million related to a change in New York law which resulted in a reduction of deferred income taxes.
(e)
The quarter-over-quarter decrease reflected higher fossil generation costs, including increased scope for maintenance outages. Nuclear generation expenses were also higher due partly to increased spending for regulatory compliance. Other non-fuel O&M changes with offsets in net revenue include spending for MISO participation and energy efficiency programs.
(f)
The increase quarter-over-quarter was attributable to the closure of VY at the end of 2014. Excluding VY, non-fuel O&M was higher due to an increase in refueling outage amortization and fewer refueling outage days in the current quarter resulting in the lower deferral of costs for future amortization.






Utility As-Reported Net Revenue
Variance Analysis
2015 vs. 2014 ($ EPS)
 
First Quarter
Weather
(0.10)
Sales growth/pricing
0.36
Other
(0.01)
Total
0.25
(g)
The quarterly increase was due to both price and volume factors. The effect of pricing adjustments were positive, including the Louisiana FRP rate adjustments for placing Ninemile 6 in rates, the Entergy Louisiana, Entergy Texas and Entergy Mississippi rate cases and energy efficiency. A portion of these rate changes were for recovery of costs below net revenue. For volume, both weather-adjusted retail sales growth and estimated unbilled sales were higher quarter-over-quarter. The effects of weather were favorable in both periods, but more favorable in first quarter 2014 than first quarter 2015.
(h)
The decrease in the current quarter was due largely to the VY closure. Excluding VY, EWC net revenue declined, reflecting lower price partially offset by higher volume. In addition, the net effect of mark-to-market activity was negative in the current period compared to a positive contribution in the comparable period a year ago. Excluding VY, nuclear generation increased due to fewer refueling outage days. Forced outage days, however, were higher in the current period.

See webcast appendix for more details on the effects of the VY closure on EWC line item variances.















Appendix
C: Utility Performance Measures
Appendix C-1 provides a comparative summary of Utility operational performance measures.

Appendix C-1: Utility Operational Performance Measures
First Quarter 2015 vs. 2014
 
 
First Quarter
 
2015
2014
% Change
% Weather Adjusted (i)
GWh billed
 
 
 
 
  Residential
9,433
10,027
(5.9%)
0.7%
  Commercial
6,721
6,800
(1.2%)
0.6%
  Governmental
592
584
1.4%
1.7%
  Industrial
10,406
10,113
2.9%
2.9%
  Total Retail Sales
27,152
27,524
(1.4%)
1.5%
  Wholesale
1,811
2,234
(18.9%)
 
  Total Sales
28,963
29,758
(2.7%)
 
Number of electric retail customers
 
 
 
 
  Residential
2,419,228
2,403,321
0.7%
 
  Commercial
345,616
342,382
0.9%
 
  Governmental
17,383
17,213
1.0%
 
  Industrial
41,047
40,044
2.5%
 
  Total Retail Customers
2,823,274
2,802,960
0.7%
 
Net Revenue ($ millions)
$1,410
$1,337
5.5%
 
As-reported non-fuel O&M per MWh
$20.17
$17.68
14.1%
 
Operational non-fuel O&M per MWh
$20.17
$17.55
14.9%
 
 
 
 
 
 
(i)
The effects of weather are 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.

See webcast presentation appendix slides for information on select regulatory cases.








Appendix
D: EWC Performance Measures
Appendix D-1 provides a comparative summary of EWC operational performance measures.

Appendix D-1: EWC Operational Performance Measures
First Quarter 2015 vs. 2014
 
First Quarter
 
2015
2014
% Change
Owned capacity (MW) (j)
5,463
6,068
(10.0%)
GWh billed
9,592
10,014
(4.2%)
As-reported average total revenue per MWh
$67.00
$91.09
(26.4%)
Adjusted average total revenue per MWh
$66.60
$90.68
(26.4%)
Net revenue ($ millions)
$527
$748
(29.5%)
As-reported non-fuel O&M per MWh
$25.89
$26.28
(1.5%)
Operational non-fuel O&M per MWh
$25.11
$25.50
(1.5%)
 
 
 
 
EWC Nuclear Fleet
 
 
 
Capacity factor
90%
82%
9.8%
GWh billed
8,618
9,079
(5.1%)
As-reported average total revenue per MWh
$65.78
$89.32
(26.4%)
Adjusted average total revenue per MWh
$65.34
$88.86
(26.5%)
Production cost per MWh (j)
$25.61
$26.39
(3.0%)
Net revenue ($ millions)
$511
$732
(30.2%)
Refueling outage days
 
 
 
  Indian Point 2
24
 
  Indian Point 3
23
 
  Palisades
56
 
 
 
 
 
(j) First quarter 2014 includes capacity for VY, which was retired in December 2014 (605 MW).

See webcast presentation appendix slides for EWC hedging and price disclosures.







Appendix
E: Financial Performance Measures
Appendix E-1 provides comparative financial performance measures for the current quarter. Financial performance measures in this table include those calculated and presented in accordance with GAAP, as well as those that are considered non-GAAP measures.

As-reported measures are computed in accordance with GAAP as they include all components of net income, including special items. Operational measures are non-GAAP measures as they are calculated using operational net income, which excludes the impact of special items. A reconciliation of operational measures to as-reported measures is provided in Appendix G.

Appendix E-1: GAAP and Non-GAAP Financial Performance Measures
First Quarter 2015 vs. 2014
 
 
For 12 months ending March 31
2015
2014
 
Change
GAAP Measures
 
 
 
 
ROIC - as-reported
5.1%
5.7%
 
(0.6%)
ROE - as-reported
8.3%
9.9%
 
(1.6%)
Book value per share
$56.45
$55.53
 
$0.92
End of period shares outstanding (millions)
179.5
179.1
 
0.4
Non-GAAP Measures
 
 
 
 
ROIC - operational
5.6%
6.8%
 
(1.2%)
ROE - operational
9.4%
12.5%
 
(3.1%)
 
 
 
 
 
As of March 31 ($ in millions)
2015
2014
 
Change
GAAP Measures
 
 
 
 
Cash and cash equivalents
1,181
908
 
273
Revolver capacity
3,779
4,077
 
(298)
Commercial paper outstanding
762
1,059
 
(297)
Total debt
14,044
13,860
 
184
Securitization debt
762
861
 
(99)
Debt to capital ratio
57.4%
57.5%
 
(0.1%)
Off-balance sheet liabilities:
 
 
 
 
Debt of joint ventures - Entergy’s share
81
86
 
(5)
Leases - Entergy’s share
422
456
 
(34)
Total off-balance sheet liabilities
503
542
 
(39)
Non-GAAP Measures
 
 
 
 
Debt to capital ratio, excluding securitization debt
56.0%
55.9%
 
0.1%
Gross liquidity
4,960
4,985
 
(25)
Net debt to net capital ratio, excluding securitization debt
53.7%
54.1%
 
(0.4%)
Parent debt to total debt ratio, excluding securitization debt
20.9%
20.6%
 
0.3%
Debt to operational adjusted EBITDA, excluding securitization debt
3.9
3.7
 
0.2
Operational FFO to debt ratio, excluding securitization debt
28.2%
26.9%
 
1.3%
 
 
 
 
 







Appendix
F: Definitions, Abbreviations and Acronyms
Appendix F-1 provides definitions of certain operational performance measures, as well as GAAP and non-GAAP financial measures which are referenced in the quarterly materials. Non-GAAP measures are included in these quarterly materials to provide metrics that remove the effect of financial events that are not routine from commonly used financial metrics.

Appendix F-1: Definitions
Utility Operational Performance Measures
GWh billed
Total number of GWh billed to all retail and wholesale customers
Net revenue
Operating revenue less fuel, fuel related expenses, purchased power and other regulatory charges (credits) - net
Non-fuel O&M
Operation and maintenance expenses excluding fuel, fuel-related expenses and gas purchased for resale and purchased power
Non-fuel O&M per MWh
Non-fuel O&M per MWh of billed sales
Number of retail customers
Number of customers at end of period
 
 
EWC Operational Performance Measures
As-reported average total revenue per MWh
As-reported revenue per MWh billed, excluding revenue from investments in wind generation accounted for under the equity method of accounting
Adjusted average total revenue per MWh
As-reported average total revenue per MWh, excluding revenue from the amortization of the Palisades below-market PPA
Average revenue under contract per kW per month (applies to capacity contracts only)
Revenue on a per unit basis at which capacity is expected to be sold to third parties, given existing contract prices and/or auction awards
Average revenue per MWh on contracted volumes
Revenue on a per unit basis at which generation output reflected in contracts is expected to be sold to third parties (including offsetting positions) at the minimum contract prices and at forward market prices at a point in time, given existing contract or option exercise prices based on expected dispatch or capacity, excluding the revenue associated with the amortization of the below-market PPA for Palisades; revenue will fluctuate due to factors including market price changes affecting revenue received on puts, collars and call options, positive or negative basis differentials, option premiums and market prices at the time of option expiration, costs to convert firm LD to unit-contingent and other risk management costs
Bundled capacity and energy contracts
A contract for the sale of installed capacity and related energy, priced per MWh sold
Capacity contracts
A contract for the sale of the installed capacity product in regional markets managed by ISO-NE, the NYISO and MISO
Capacity factor
Normalized percentage of the period that the nuclear plants generate power
Cost-based contracts
Contracts priced in accordance with cost-based rates, a ratemaking concept used for the design and development of rate schedules to ensure that the filed rate schedules recover only the cost of providing the service; these contracts are on owned EWC resources located within Entergy’s utility service territory and were executed prior to EWC receiving market-based authority under MISO
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
 
 






Appendix F-1: Definitions
EWC Operational Performance Measures (continued)
Firm LD
Transaction that requires receipt or delivery of energy at a specified delivery point (usually at a market hub not associated with a specific asset) or settles financially on notional quantities; if a party fails to deliver or receive energy, defaulting party must compensate the other party as specified in the contract; a portion of which may be capped through the use of risk management products
GWh billed
Total number of GWh billed to customers, excluding investments in wind generation accounted for under the equity method of accounting and financially-settled instruments
Net revenue
Operating revenue less fuel, fuel related expenses and purchased power
Non-fuel O&M
Operation and maintenance expenses excluding fuel, fuel-related expenses and gas purchased for resale, purchased power and investments in wind generation accounted for under the equity method of accounting
Non-fuel O&M per MWh
Non-fuel O&M per MWh billed
Offsetting positions
Transactions for the purchase of energy, generally to offset a Firm LD transaction
Owned capacity (MW)
Installed capacity owned and operated by EWC, including investments in wind generation accounted for under the equity method of accounting; VY (nuclear) was retired on Dec. 29, 2014 (605 MW)
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; non-nuclear also includes purchases from affiliated and non-affiliated counterparties under long-term contracts and excludes energy and capacity from EWC’s wind investment accounted for under the equity method of accounting
Planned TWh of generation
Amount of output expected to be generated by EWC resources considering plant operating characteristics, outage schedules and expected market conditions which impact dispatch, assuming uninterrupted normal plant operation and timely renewal of plant operating licenses; non-nuclear also includes purchases from affiliated and non-affiliated counterparties under long-term contracts and excludes energy and capacity from EWC’s wind investment accounted for under the equity method of accounting
Production cost per MWh
Fuel and non-fuel O&M expenses according to accounting standards that directly relate to the production of electricity per MWh (based on net generation), excluding special items
Refueling outage days
Number of days lost for scheduled refueling outage during the period
Unit-contingent
Transaction under which power is supplied from a specific generation asset; if the asset is not operating, seller is generally not liable to buyer for any damages
 
 
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
 
 







Appendix F-1: Definitions
Financial Measures - GAAP (continued)
ROIC - as-reported
12-months rolling net income attributable to Entergy Corporation or Subsidiary (Net Income) adjusted for preferred dividends and tax-effected interest expense divided by average invested capital
ROE - as-reported
12-months rolling Net Income 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; the 2009 ice storm at EAI and investment recovery of costs associated with the cancelled Little Gypsy repowering project at ELL
Total debt
Sum of short-term and long-term debt, notes payable and commercial paper and capital leases on the balance sheet
 
 
Financial Measures - Non-GAAP
Adjusted EBITDA
Earnings before interest, depreciation and amortization and income taxes excluding decommissioning expense and other than temporary impairment losses on decommissioning trust fund assets; for Entergy consolidated, also excludes AFUDC-equity funds and subtracts securitization proceeds
Debt to capital ratio, excluding securitization debt
Total debt divided by total capitalization, excluding securitization debt
Debt to EBITDA
End of period total debt excluding securitization debt divided by 12-months rolling operational adjusted EBITDA
FFO
Net cash flow provided by operations less AFUDC-borrowed funds, working capital items in operating cash flow (receivables, fuel inventory, accounts payable, prepaid taxes and taxes accrued, interest accrued and other working capital accounts) and securitization regulatory charge
FFO to debt
12-months rolling operational FFO as a percentage of end of period total debt excluding securitization debt
Gross liquidity
Sum of cash and revolver capacity
Operational adjusted EBITDA
Adjusted EBITDA excluding effects of special items
Operational earnings
As-reported Net Income adjusted to exclude the impact of special items
Operational FFO
FFO excluding effects of special items
Parent debt to total debt
End of period Entergy Corporation debt, including amounts drawn on credit revolver and commercial paper facilities, as a percent of total debt excluding securitization debt
Net debt to net capital ratio, excluding securitization debt
Total debt less cash and cash equivalents divided by total capitalization less cash and cash equivalents, excluding securitization debt
ROIC - operational
12-months rolling operational Net Income adjusted for preferred dividends and tax-effected interest expense divided by average invested capital
ROE - operational
12-months rolling operational Net Income divided by average common equity
 
 








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

Appendix F-2: Abbreviations and Acronyms
AFUDC-borrowed funds
Allowance for borrowed funds used during construction
ISO-NE
ISO New England
LHV
Lower Hudson Valley
LPSC
Louisiana Public Service Commission
AFUDC-equity funds
Allowance for equity funds used during construction
LTM
MISO
Last twelve months
Midcontinent Independent System Operator, Inc.
ADIT
Accumulated deferred income taxes
MPSC
Mississippi Public Service Commission
ALJ
Administrative law judge
NEPOOL
Ninemile 6
New England Power Pool
Ninemile Point Unit 6
APSC
Arkansas Public Service Commission
BTA
Best Technology Available
Non-fuel O&M
Non-fuel operation and maintenance expenses
CCGT
Combined cycle gas turbine
NRC
Nuclear Regulatory Commission
CCNO
CZM
Council of the City of New Orleans, Louisiana
Coastal zone management
NYISO
NYSDEC
New York Independent System Operator, Inc.
New York State Department of Environmental Conservation
DCRF
Distribution cost recovery factor
NYSDOS
New York State Department of State
DOJ
U.S. Department of Justice
NYSE
New York Stock Exchange
EAI
Entergy Arkansas, Inc.
O&M
Operation and maintenance expense
EBITDA
Earnings before interest, income taxes, depreciation and amortization
OCF
Operating cash flow
EGSL
Entergy Gulf States Louisiana, L.L.C.
Palisades
Palisades Power Plant (nuclear)
PPA
Power purchase agreement
ELL
Entergy Louisiana, LLC
PUCT
Public Utility Commission of Texas
EMI
Entergy Mississippi, Inc.
RFP
Request for proposal
ENOI
Entergy New Orleans, Inc.
RISEC
Rhode Island State Energy Center (CCGT)
EPS
ETI
Earnings per share
Entergy Texas, Inc.
ROE
Return on equity
ETR
Entergy Corporation
ROIC
Return on invested capital
ROS
Rest of state
EWC
Entergy Wholesale Commodities
RPCE
Rough production cost equalization
FCA
Forward capacity auction
SEC
U.S. Securities and Exchange Commission
FERC
Federal Energy Regulatory Commission
SEMARI
Southeast Massachusetts/Rhode Island
FFO
Funds from operations
SERI
System Energy Resources, Inc.
Firm LD
Firm liquidated damages
SPDES
State Pollutant Discharge Elimination System
FitzPatrick
James A. FitzPatrick Nuclear Power Plant
SPP
Southwest Power Pool
FRP
Formula rate plan
VY
Vermont Yankee Nuclear Power Station (nuclear)
GAAP
Generally accepted accounting principles
WACC
Weighted-average cost of capital
HCM
Human Capital Management program
WOTAB
West of the Atchafalaya Basin
Indian Point 2
Indian Point Energy Center Unit 2 (nuclear)
WQC
Water Quality Certification
Indian Point 3
Indian Point Energy Center Unit 3 (nuclear)
 
 
IPEC
Indian Point Energy Center (nuclear)
 
 
ISES
Independence Steam Electric Station (coal)
 
 
 
 
 
 







Appendix
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 - Utility and EWC Non-fuel O&M per MWh, EWC and EWC Nuclear Average Total Revenue per MWh
($ in thousands except where noted)
 
 
 
 
1Q15
1Q14
Utility
 
 
 
As-reported Utility non-fuel O&M
(A)
584,300
526,248
 
 
 
 
Special Items included in non-fuel O&M:
 
 
 
  HCM implementation expenses
 
3,948
     Total special items included in non-fuel O&M
(B)
3,948
 
 
 
 
Operational Utility non-fuel O&M
(A-B)
584,300
522,300
Utility billed sales (GWh)
(C)
28,963
29,758
 
 
 
 
As-reported Utility non-fuel O&M per MWh
(A/C)
20.17
17.68
Operational Utility non-fuel O&M per MWh
[(A-B)/(C)]
20.17
17.55
 
 
 
 
EWC
 
 
 
As-reported EWC non-fuel O&M
(D)
248,326
263,160
 
 
 
 
Special Items included in non-fuel O&M:
 
 
 
  Decision to close VY
 
7,489
6,728
  HCM implementation expenses
 
1,093
     Total special items included in non-fuel O&M
(E)
7,489
7,821
 
 
 
 
Operational EWC non-fuel O&M
(D-E)
240,837
255,339
EWC billed sales (GWh)
(F)
9,592
10,014
 
 
 
 
As-reported EWC non-fuel O&M per MWh
(D/F)
25.89
26.28
Operational EWC non-fuel O&M per MWh
[(D-E)/(F)]
25.11
25.50
 
 
 
 
As-reported EWC operating revenues
(G)
642,590
912,122
Less Palisades below-market PPA amortization
(H)
3,800
4,124
Adjusted EWC operating revenues
(G-H)
638,790
907,998
 
 
 
 
As-reported EWC nuclear operating revenues
(I)
566,908
810,888
Less Palisades below-market PPA amortization
(H)
3,800
4,124
Adjusted EWC nuclear operating revenues
(I-H)
563,109
806,764
 
 
 
 
As-reported EWC average total revenue per MWh
(G)/(F)
67.00
91.09
Adjusted EWC average total revenue per MWh
[(G-H)/(F)]
66.60
90.68
 
 
 
 
EWC nuclear billed sales (GWh)
J
8,618
9,079
 
 
 
 
As-reported EWC nuclear average total revenue per MWh
(I)/(J)
65.78
89.32
Adjusted EWC nuclear average total revenue per MWh
[(I-H)/(J)]
65.34
88.86
 
 
 
 
Totals may not foot due to rounding





Appendix G-2: Reconciliation of GAAP to Non-GAAP Financial Measures - ROE, ROIC Metrics
($ in millions)
 
 
1Q15
1Q14
As-reported net income attributable to Entergy Corporation, rolling 12 months
(A)
838
952
Preferred dividends
 
20
18
Tax effected interest expense
 
389
376
As-reported net income attributable to Entergy Corporation, rolling 12 months adjusted for preferred dividends and tax effected interest expense
(B)
1,247
1,346
 
 
 
 
Special items
 
 
 
Decision to close VY
 
(99)
(211)
Transmission business spin-merge expenses
 
3
HCM implementation expenses
 
(7)
(40)
  Total special items
(C)
(105)
(248)
 
 
 
 
Operational earnings, rolling 12 months adjusted for preferred dividends and tax effected interest expense
(B-C)
1,352
1,594
 
 
 
 
Operational earnings, rolling 12 months
(A-C)
943
1,200
 
 
 
 
Average invested capital
(D)
24,298
23,539
 
 
 
 
Average common equity
(E)
10,041
9,581
 
 
 
 
ROIC - as-reported %
(B/D)
5.1
5.7
ROIC - operational %
[(B-C)/D]
5.6
6.8
ROE - as-reported %
(A/E)
8.3
9.9
ROE - operational %
[(A-C)/E]
9.4
12.5
 
 
 
 
Totals may not foot due to rounding







Appendix G-3: Reconciliation of GAAP to Non-GAAP Financial Measures - Credit and Liquidity Metrics
($ in millions)
 
 
1Q15
1Q14
Total debt
(A)
14,044
13,860
Less securitization debt
(B)
762
861
Total debt, excluding securitization debt
(C)
13,282
12,999
Less cash and cash equivalents
(D)
1,181
908
  Net debt, excluding securitization debt
(E)
12,101
12,091
 
 
 
 
Total capitalization
(F)
24,483
24,113
Less securitization debt
(B)
762
861
Total capitalization, excluding securitization debt
(G)
23,721
23,252
Less cash and cash equivalents
(D)
1,181
908
Net capital, excluding securitization debt
(H)
22,540
22,344
 
 
 
 
Debt to capital ratio %
(A/F)
57.4
57.5
Debt to capital ratio, excluding securitization debt %
(C/G)
56.0
55.9
Net debt to net capital ratio, excluding securitization debt %
(E/H)
53.7
54.1
 
 
 
 
Revolver capacity
(I)
3,779
4,077
 
 
 
 
Gross liquidity
(D+I)
4,960
4,985
 
 
 
 
Entergy Corporation notes:
 
 
 
  Due September 2015
 
550
550
  Due January 2017
 
500
500
  Due September 2020
 
450
450
    Total parent long-term debt
(J)
1,500
1,500
Revolver draw
(K)
508
115
Commercial paper
(L)
762
1,059
Total parent debt
(J)+(K)+(L)
2,770
2,674
 
 
 
 
Parent debt to total debt ratio, excluding securitization debt %
[((J)+(K)+(L))/(C)]
20.9
20.6
 
 
 
 







Appendix G-3: Reconciliation of GAAP to Non-GAAP Financial Measures - Credit and Liquidity Metrics (continued)
($ in millions)
 
 
1Q15
1Q14
Total debt
(A)
14,044
13,860
Less securitization debt
(B)
762
861
Total debt, excluding securitization debt
(C)
13,282
12,999
As-reported consolidated net income, rolling 12 months
 
857
970
Add back: interest expense, rolling 12 months
 
632
612
Add back: income tax expense, rolling 12 months
 
523
326
Add back: depreciation and amortization, rolling 12 months
 
1,322
1,289
Add back: regulatory charges (credits), rolling 12 months
 
(7)
44
Subtract: securitization proceeds, rolling 12 months
 
129
132
Subtract: interest and investment income, rolling 12 months
 
181
196
Subtract: AFUDC - equity funds, rolling 12 months
 
61
68
Add back: decommissioning expense, rolling 12 months
 
277
249
  Adjusted EBITDA, rolling 12 months
(D)
3,233
3,094
Add back: special item for transmission business spin-merge expenses, rolling 12 months (pre-tax)
 
29
Add back: special item for HCM implementation expenses, rolling 12 months (pre-tax)
 
11
65
Add back: special item resulting from decision to close VY, rolling 12 months (pre-tax)
 
152
353
  Operational adjusted EBITDA, rolling 12 months
(E)
3,396
3,541
Debt to operational adjusted EBITDA, excluding securitization debt
(C)/(E)
3.9
3.7
 
 
 
 
Net cash flow provided by operating activities, rolling 12 months
(F)
3,733
3,412
AFUDC borrowed funds used during construction, rolling 12 months
(G)
(33)
(27)
Working capital items in net cash flow provided by operating activities, rolling 12 months:
 
 
 
  Receivables
 
72
(102)
  Fuel inventory
 
(35)
26
  Accounts payable
 
(200)
168
  Prepaid taxes and taxes accrued
 
(51)
(187)
  Interest accrued
 
7
2
  Other working capital accounts
 
137
(29)
  Securitization regulatory charge
 
97
98
       Total
(H)
27
(24)
FFO, rolling 12 months
(F)+(G)-(H)
3,673
3,409
Add back: special item for transmission business spin-merge expenses, rolling 12 months (pre-tax)
 
31
Add back: special item for HCM implementation expenses, rolling 12 months (pre-tax)
 
23
53
Add back: special item resulting from decision to close VY, rolling 12 months (pre-tax)
 
56
6
Operational FFO, rolling 12 months
(I)
3,752
3,499
Operational FFO to debt ratio, excluding securitization debt %
(I)/(C)
28.2
26.9
Totals may not foot due to rounding







Earnings Package Guide

We have updated the presentation of our quarterly earnings materials. To easily find specific information, please use the cross reference below. If you need additional help, please contact Investor Relations (pwater1@entergy.com).

Disclosures in 4Q14 Materials
Cross Reference to 1Q15 Materials
Earnings Release
Document1
Page
Reference
Table 1: Consolidated Earnings
Release
2
 
Table 2: Consolidated Earnings by Business Segment
Release
7
Appendix A-1
Table 3: Consolidated Operating Cash Flow
Release
Webcast
7
7
Appendix A-2
Table 4: Utility Operational Performance Measures
Release
11
Appendix C-1
Table 5: EWC Operational Adjusted EBITDA
Release
3
 
Table 6: EWC Operational Performance Measures
Release
12
Appendix D-1
Table 7: EWC Capacity and Generation
Webcast
29-32
 
Table 8: 2015 Operational EPS Guidance
Guidance details provided annually
 in fourth quarter materials at initiation
Table 9: 2015 Earnings Sensitivities
Webcast
39
 
Appendix A-1/A-2: As-Reported and Operational EPS Variance Analysis
Release
9
Appendix B-1
Appendix A-3: Special Items
Release
8
Appendices A-3, A-42
Appendix B: 2015-2017 Capital Expenditure Plan
Provided annually in fourth quarter materials
Appendix C-1: Financial Performance Measures
Release
13
Appendix E-1
Appendix C-2: Historical Performance Measures (trailing eight quarters)
Eight quarter history no longer repeated
Appendix D: Definitions of Operational Performance Measures, GAAP and Non-GAAP Financial Measures and Abbreviations and Acronyms
Release
14-17
Appendices F-1, F-2
Appendix E: Reconciliation of GAAP to Non-GAAP Financial Measures
Release
19-22
Appendices G-1, G-2, G-3
Webcast Presentation
 
 
 
Utility Overview (slide 14)
Webcast
14
 
Utility Company and Regulatory Slides (slides 15 - 23, 25)
Webcast
15-24
 
2015 - 2017 Utility Capital Plan by Company by Year (slide 24)
Provided annually in fourth quarter materials
EWC Overview (slide 26)
Webcast
26
 
EWC EBITDA Outlook (slide 27)
Webcast
9
 
Northeast Energy Prices (slide 28)
Webcast
34
 
Price Sensitivity on Contracted Nuclear Volumes (slide 29)
Webcast
33
 
Capacity Prices (slide 30)
Webcast
35
 
Near-term Status of IPEC License Renewal Proceedings (slide 31)
Webcast
36
 
Fourth Quarter Credit Metrics Comparison (slide 32)
Release
13
Appendix E-1
2015 Earnings Guidance (slide 9)
Webcast
8
 
2015 Quarterly Earnings Considerations (slide 33)
Provided annually in fourth quarter webcast
2017 Financial Outlook (slide 10)
Webcast
10
 
Appendix II, Regulation G Reconciliations (slides 35 - 45)
Webcast
43-47
 
Measures and Abbreviations or Acronyms (slides 46 - 47)
Release
17
Appendix F-2
1 
Release includes full package (news release, appendices and financial statements)
2 
Specials in pre-tax $ millions (except for Income taxes - other) by income statement line item (NEW)






New Additions
Item
Document1
Page
Appendix Materials Summary Slide
Webcast
12
Progress Against 2015 Guidance Assumptions
Webcast
38
VY Contribution By Line Item in 2014 and Quarterly Variance Analysis Detail
Webcast
27-28
Entergy Integrated Report and Investor Relations Apps
Webcast
40-41






Financial Statements
Entergy Corporation
 
Consolidating Balance Sheet
March 31, 2015
(Dollars in thousands)
(Unaudited)
 
 
 
 
 
 
 
 
 
 
 
Utility
 
Entergy Wholesale Commodities
 
Parent & Other
 
Consolidated
ASSETS
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
CURRENT ASSETS
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 Cash and cash equivalents:
 
 
 
 
 
 
 
 
    Cash
 
$
64,251

 
$
2,023

 
$
846

 
$
67,120

    Temporary cash investments
 
709,281

 
399,900

 
4,245

 
1,113,426

     Total cash and cash equivalents
 
773,532

 
401,923

 
5,091

 
1,180,546

Notes receivable
 

 
529,955

 
(529,955
)
 

Accounts receivable:
 
 
 
 
 
 
 
 
   Customer
 
526,681

 
112,040

 

 
638,721

   Allowance for doubtful accounts
 
(35,884
)
 

 

 
(35,884
)
   Associated companies
 
25,315

 
3,351

 
(28,666
)
 

   Other
 
165,941

 
7,830

 
259

 
174,030

   Accrued unbilled revenues
 
291,040

 

 

 
291,040

     Total accounts receivable
 
973,093

 
123,221

 
(28,407
)
 
1,067,907

Deferred fuel costs
 
127,742

 

 

 
127,742

Accumulated deferred income taxes
 
67,258

 
35,845

 
(80,150
)
 
22,953

Fuel inventory - at average cost
 
212,338

 
15,648

 

 
227,986

Materials and supplies - at average cost
 
616,200

 
313,643

 

 
929,843

Deferred nuclear refueling outage costs
 
132,481

 
146,419

 

 
278,900

Prepayments and other
 
138,744

 
246,055

 
(80,691
)
 
304,108

TOTAL
 
3,041,388

 
1,812,709

 
(714,112
)
 
4,139,985

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

 
34,752

 
(1,390,674
)
 
34,864

Decommissioning trust funds
 
2,519,901

 
2,933,049

 

 
5,452,950

Non-utility property - at cost (less accumulated depreciation)
 
206,512

 
7,670

 
4,053

 
218,235

Other
 
399,132

 
8,507

 

 
407,639

TOTAL
 
4,516,331

 
2,983,978

 
(1,386,621
)
 
6,113,688

 
 
 
 
 
 
 
 
 
PROPERTY, PLANT, AND EQUIPMENT
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Electric
 
40,158,082

 
5,072,176

 
3,409

 
45,233,667

Property under capital lease
 
945,454

 

 

 
945,454

Natural gas
 
379,949

 

 

 
379,949

Construction work in progress
 
917,679

 
469,576

 
319

 
1,387,574

Nuclear fuel
 
851,478

 
672,134

 

 
1,523,612

TOTAL PROPERTY, PLANT AND EQUIPMENT
 
43,252,642

 
6,213,886

 
3,728

 
49,470,256

Less - accumulated depreciation and amortization
 
19,162,982

 
1,499,041

 
206

 
20,662,229

PROPERTY, PLANT AND EQUIPMENT - NET
 
24,089,660

 
4,714,845

 
3,522

 
28,808,027

 
 
 
 
 
 
 
 
 
DEFERRED DEBITS AND OTHER ASSETS
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Regulatory assets:
 
 
 
 
 
 
 
 
    Regulatory asset for income taxes - net
 
803,744

 

 

 
803,744

    Other regulatory assets
 
4,877,838

 

 

 
4,877,838

    Deferred fuel costs
 
238,706

 

 

 
238,706

Goodwill
 
374,099

 
3,073

 

 
377,172

Accumulated deferred income taxes
 
13,048

 
38,297

 
1,790

 
53,135

Other
 
220,477

 
739,124

 
5,637

 
965,238

TOTAL
 
6,527,912

 
780,494

 
7,427

 
7,315,833

 
 
 
 
 
 
 
 
 
TOTAL ASSETS
 
$
38,175,291

 
$
10,292,026

 
$
(2,089,784
)
 
$
46,377,533

 
 
 
 
 
 
 
 
 
*Totals may not foot due to rounding.
 
 
 
 
 
 
 
 







Entergy Corporation
 
Consolidating Balance Sheet
March 31, 2015
(Dollars in thousands)
(Unaudited)
 
 
 
 
 
 
 
 
 
 
 
Utility
 
Entergy Wholesale Commodities
 
Parent & Other
 
Consolidated
LIABILITIES AND SHAREHOLDERS' EQUITY
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
CURRENT LIABILITIES
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Currently maturing long-term debt
 
$
325,292

 
$
21,585

 
$
550,000

 
$
896,877

Notes payable and commercial paper:
 
 
 
 
 
 
 
 
  Associated companies
 

 
275,518

 
(275,518
)
 

  Other
 
46,811

 

 
761,608

 
808,419

Account payable:
 
 
 
 
 
 
 
 
  Associated companies
 
6,247

 
14,920

 
(21,167
)
 

  Other
 
722,443

 
218,492

 
661

 
941,596

Customer deposits
 
415,195

 

 

 
415,195

Taxes accrued
 
152,202

 

 
(92,035
)
 
60,167

Accumulated deferred income taxes
 
20,003

 
(564
)
 
75,280

 
94,719

Interest accrued
 
155,723

 
330

 
7,406

 
163,459

Deferred fuel costs
 
146,078

 

 

 
146,078

Obligations under capital leases
 
2,557

 

 

 
2,557

Pension and other postretirement liabilities
 
47,874

 
10,912

 

 
58,786

Other
 
134,344

 
41,015

 
2,213

 
177,572

TOTAL
 
2,174,769

 
582,208

 
1,008,448

 
3,765,425

 
 
 
 
 
 
 
 
 
NON-CURRENT LIABILITIES
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Accumulated deferred income taxes and taxes accrued
 
7,670,452

 
1,378,283

 
109,851

 
9,158,586

Accumulated deferred investment tax credits
 
251,616

 

 

 
251,616

Obligations under capital leases
 
29,051

 

 

 
29,051

Other regulatory liabilities
 
1,369,514

 

 

 
1,369,514

Decommissioning and retirement cost liabilities
 
2,577,217

 
1,935,951

 

 
4,513,168

Accumulated provisions
 
415,240

 
4,231

 

 
419,471

Pension and other postretirement liabilities
 
2,720,137

 
864,857

 

 
3,584,994

Long-term debt
 
10,791,025

 
58,796

 
1,457,719

 
12,307,540

Other
 
791,587

 
324,909

 
(577,067
)
 
539,429

TOTAL
 
26,615,839

 
4,567,027

 
990,503

 
32,173,369

 
 
 
 
 
 
 
 
 
Subsidiaries' preferred stock without sinking fund
 
186,511

 
24,249

 

 
210,760

 
 
 
 
 
 
 
 
 
EQUITY
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Common Shareholders' Equity:
 
 
 
 
 
 
 
 
  Common stock, $.01 par value, authorized 500,000,000 shares;
 
 
 
 
 
 
 
 
      issued 254,752,788 shares in 2015
 
2,161,268

 
201,104

 
(2,359,824
)
 
2,548

  Paid-in capital
 
2,458,397

 
1,579,063

 
1,314,230

 
5,351,690

  Retained earnings
 
4,768,550

 
3,234,069

 
2,315,831

 
10,318,450

  Accumulated other comprehensive income (loss)
 
(164,043
)
 
104,306

 

 
(59,737
)
  Less - treasury stock, at cost (75,238,343 shares in 2015)
 
120,000

 

 
5,358,972

 
5,478,972

  Total common shareholders' equity
 
9,104,172

 
5,118,542

 
(4,088,735
)
 
10,133,979

Subsidiaries' preferred stock without sinking fund
 
94,000

 

 

 
94,000

TOTAL
 
9,198,172

 
5,118,542

 
(4,088,735
)
 
10,227,979

 
 
 
 
 
 
 
 
 
TOTAL LIABILITIES AND EQUITY
 
$
38,175,291

 
$
10,292,026

 
$
(2,089,784
)
 
$
46,377,533

 
 
 
 
 
 
 
 
 
*Totals may not foot due to rounding.
 
 
 
 
 
 
 
 

Entergy Corporation
 
Consolidating Balance Sheet





December 31, 2014
(Dollars in thousands)
(Unaudited)
 
 
 
 
 
 
 
 
 
 
 
Utility
 
Entergy Wholesale Commodities
 
Parent & Other
 
Consolidated
ASSETS
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
CURRENT ASSETS
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 Cash and cash equivalents:
 
 
 
 
 
 
 
 
    Cash
 
$
109,253

 
$
17,768

 
$
4,306

 
$
131,327

    Temporary cash investments
 
864,162

 
414,931

 
11,606

 
1,290,699

     Total cash and cash equivalents
 
973,415

 
432,699

 
15,912

 
1,422,026

Notes receivable
 

 
521,183

 
(521,183
)
 

Accounts receivable:
 
 
 
 
 
 
 
 
   Customer
 
473,695

 
123,222

 

 
596,917

   Allowance for doubtful accounts
 
(35,663
)
 

 

 
(35,663
)
   Associated companies
 
28,475

 
1,806

 
(30,281
)
 

   Other
 
198,525

 
10,502

 
11,315

 
220,342

   Accrued unbilled revenues
 
321,659

 

 

 
321,659

     Total accounts receivable
 
986,691

 
135,530

 
(18,966
)
 
1,103,255

Deferred fuel costs
 
155,140

 

 

 
155,140

Accumulated deferred income taxes
 
107,482

 
60,214

 
(139,913
)
 
27,783

Fuel inventory - at average cost
 
193,710

 
11,724

 

 
205,434

Materials and supplies - at average cost
 
602,656

 
315,928

 

 
918,584

Deferred nuclear refueling outage costs
 
86,753

 
127,435

 

 
214,188

Prepayments and other
 
155,219

 
192,788

 
(4,784
)
 
343,223

TOTAL
 
3,261,066

 
1,797,501

 
(668,934
)
 
4,389,633

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

 
36,122

 
(1,390,674
)
 
36,234

Decommissioning trust funds
 
2,471,082

 
2,899,850

 

 
5,370,932

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

 
7,912

 
4,261

 
213,791

Other
 
396,102

 
9,067

 

 
405,169

TOTAL
 
4,459,588

 
2,952,951

 
(1,386,413
)
 
6,026,126

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

 
5,032,653

 
3,402

 
44,881,419

Property under capital lease
 
945,784

 

 

 
945,784

Natural gas
 
377,565

 

 

 
377,565

Construction work in progress
 
970,629

 
455,063

 
289

 
1,425,981

Nuclear fuel
 
839,694

 
702,361

 

 
1,542,055

TOTAL PROPERTY, PLANT AND EQUIPMENT
 
42,979,036

 
6,190,077

 
3,691

 
49,172,804

Less - accumulated depreciation and amortization
 
19,007,189

 
1,442,465

 
204

 
20,449,858

PROPERTY, PLANT AND EQUIPMENT - NET
 
23,971,847

 
4,747,612

 
3,487

 
28,722,946

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

 

 

 
836,064

    Other regulatory assets
 
4,968,553

 

 

 
4,968,553

    Deferred fuel costs
 
238,102

 

 

 
238,102

Goodwill
 
374,099

 
3,073

 

 
377,172

Accumulated deferred income taxes
 
9,804

 
36,722

 
1,825

 
48,351

Other
 
176,186

 
741,641

 
3,080

 
920,907

TOTAL
 
6,602,808

 
781,436

 
4,905

 
7,389,149

 
 
 
 
0

 
 
 
 
TOTAL ASSETS
 
$
38,295,309

 
$
10,279,500

 
$
(2,046,955
)
 
$
46,527,854

 
 
 
 
 
 
 
 
 
*Totals may not foot due to rounding.
 
 
 
 
 
 
 
 





Entergy Corporation
 
Consolidating Balance Sheet
December 31, 2014
(Dollars in thousands)
(Unaudited)
 
 
 
 
 
 
 
 
 
 
 
Utility
 
Entergy Wholesale Commodities
 
Parent & Other
 
Consolidated
LIABILITIES AND SHAREHOLDERS' EQUITY
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
CURRENT LIABILITIES
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Currently maturing long-term debt
 
$
327,790

 
$
21,585

 
$
550,000

 
$
899,375

Notes payable and commercial paper:
 
 
 
 
 
 
 
 
  Associated companies
 

 
238,196

 
(238,196
)
 

  Other
 
114,417

 

 
483,990

 
598,407

Account payable:
 
 
 
 
 
 
 
 
  Associated companies
 
19,617

 
19,706

 
(39,323
)
 

  Other
 
889,763

 
276,336

 
332

 
1,166,431

Customer deposits
 
412,166

 

 

 
412,166

Taxes accrued
 
88,681

 
19,540

 
19,887

 
128,108

Accumulated deferred income taxes
 
20,653

 

 
17,386

 
38,039

Interest accrued
 
181,359

 
101

 
24,550

 
206,010

Deferred fuel costs
 
91,602

 

 

 
91,602

Obligations under capital leases
 
2,508

 

 

 
2,508

Pension and other postretirement liabilities
 
47,269

 
10,725

 

 
57,994

Other
 
148,473

 
97,439

 
2,339

 
248,251

TOTAL
 
2,344,298

 
683,628

 
820,965

 
3,848,891

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

 
1,264,524

 
88,150

 
9,133,161

Accumulated deferred investment tax credits
 
247,521

 

 

 
247,521

Obligations under capital leases
 
29,710

 

 

 
29,710

Other regulatory liabilities
 
1,383,609

 

 

 
1,383,609

Decommissioning and retirement cost liabilities
 
2,540,529

 
1,917,767

 

 
4,458,296

Accumulated provisions
 
413,842

 
4,286

 

 
418,128

Pension and other postretirement liabilities
 
2,767,800

 
870,495

 

 
3,638,295

Long-term debt
 
10,797,389

 
58,053

 
1,644,667

 
12,500,109

Other
 
803,136

 
338,973

 
(584,460
)
 
557,649

TOTAL
 
26,764,023

 
4,454,098

 
1,148,357

 
32,366,478

 
 
 
 
 
 
 
 
 
Subsidiaries' preferred stock without sinking fund
 
186,511

 
24,249

 

 
210,760

 
 
 
 
 
 
 
 
 
EQUITY
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Common Shareholders' Equity:
 
 
 
 
 
 
 
 
  Common stock, $.01 par value, authorized 500,000,000 shares;
 
 
 
 
 
 
 
 
      issued 254,752,788 shares in 2014
 
2,161,268

 
201,104

 
(2,359,824
)
 
2,548

  Paid-in capital
 
2,458,397

 
1,676,973

 
1,239,983

 
5,375,353

  Retained earnings
 
4,572,383

 
3,116,184

 
2,481,090

 
10,169,657

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

 

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

 

 
5,377,526

 
5,497,526

  Total common shareholders' equity
 
8,906,477

 
5,117,525

 
(4,016,277
)
 
10,007,725

Subsidiaries' preferred stock without sinking fund
 
94,000

 

 

 
94,000

TOTAL
 
9,000,477

 
5,117,525

 
(4,016,277
)
 
10,101,725

 
 
 
 
 
 
 
 
 
TOTAL LIABILITIES AND EQUITY
 
$
38,295,309

 
$
10,279,500

 
$
(2,046,955
)
 
$
46,527,854

 
 
 
 
 
 
 
 
 
*Totals may not foot due to rounding.
 
 
 
 
 
 
 
 





Entergy Corporation
 
Consolidating Income Statement
Three Months Ended March 31, 2015
(Dollars in thousands)
(Unaudited)
 
 
Utility
 
Entergy Wholesale Commodities
 
Parent & Other
 
Consolidated
 
 
 
 
 
 
 
 
 
OPERATING REVENUES
 
 
 
 
 
 
 
 
     Electric
 
$
2,217,999

 
$

 
$
(10
)
 
$
2,217,989

     Natural gas
 
59,511

 

 

 
59,511

     Competitive businesses
 

 
642,590

 

 
642,590

                         Total
 
2,277,510

 
642,590

 
(10
)
 
2,920,090

 
 
 
 
 
 
 
 
 
OPERATING EXPENSES
 
 
 
 
 
 
 
 
     Operating and Maintenance:
 
 
 
 
 
 
 
 
          Fuel, fuel related expenses, and gas purchased for resale
 
529,308

 
101,156

 
(11
)
 
630,453

          Purchased power
 
327,263

 
14,749

 
11

 
342,023

          Nuclear refueling outage expenses
 
28,874

 
35,996

 

 
64,870

          Other operation and maintenance
 
555,426

 
212,330

 
2,354

 
770,110

     Asset write-offs, impairments and related charges
 

 

 

 

     Decommissioning
 
34,861

 
35,038

 

 
69,899

     Taxes other than income taxes
 
131,482

 
25,214

 
827

 
157,523

     Depreciation and amortization
 
269,289

 
62,263

 
434

 
331,986

     Other regulatory charges (credits) - net
 
10,457

 

 

 
10,457

                         Total
 
1,886,960

 
486,746

 
3,615

 
2,377,321

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
OPERATING INCOME
 
390,550

 
155,844

 
(3,625
)
 
542,769

 
 
 
 
 
 
 
 
 
OTHER INCOME (DEDUCTIONS)
 
 
 
 
 
 
 
 
     Allowance for equity funds used during construction
 
11,738

 

 

 
11,738

     Interest and investment income
 
55,017

 
50,163

 
(37,047
)
 
68,133

     Miscellaneous - net
 
(974
)
 
(6,470
)
 
(1,576
)
 
(9,020
)
                          Total
 
65,781

 
43,693

 
(38,623
)
 
70,851

 
 
 
 
 
 
 
 
 
INTEREST EXPENSE
 
 
 
 
 
 
 
 
     Interest expense
 
143,447

 
5,915

 
16,975

 
166,337

     Allowance for borrowed funds used during construction
 
(6,117
)
 

 

 
(6,117
)
                         Total
 
137,330

 
5,915

 
16,975

 
160,220

 
 
 
 
 
 
 
 
 
INCOME BEFORE INCOME TAXES
 
319,001

 
193,622

 
(59,223
)
 
453,400

 
 
 
 
 
 
 
 
 
Income taxes
 
91,251

 
70,190

 
(10,970
)
 
150,471

 
 
 
 
 
 
 
 
 
CONSOLIDATED NET INCOME
 
227,750

 
123,432

 
(48,253
)
 
302,929

 
 
 
 
 
 
 
 
 
Preferred dividend requirements of subsidiaries
 
4,332

 
547

 

 
4,879

 
 
 
 
 
 
 
 
 
NET INCOME ATTRIBUTABLE TO ENTERGY CORPORATION
 
$
223,418

 
$
122,885

 
$
(48,253
)
 
$
298,050

 
 
 
 
 
 
 
 
 
EARNINGS PER AVERAGE COMMON SHARE:
 
 
 
 
 
 
 
 
   BASIC
 
$1.25

 
$0.68

 
($0.27)

 
$1.66

   DILUTED
 
$1.24

 
$0.68

 
($0.27)

 
$1.65

 
 
 
 
 
 
 
 
 
AVERAGE NUMBER OF COMMON SHARES OUTSTANDING:
 
 
 
 
 
 
 
 
   BASIC
 
 
 
 
 
 
 
179,658,981

   DILUTED
 
 
 
 
 
 
 
180,480,523

*Totals may not foot due to rounding.
 
 
 
 
 
 
 
 





Entergy Corporation
 
Consolidating Income Statement
Three Months Ended March 31, 2014
(Dollars in thousands)
(Unaudited)
 
 
Utility
 
Entergy Wholesale Commodities
 
Parent & Other
 
Consolidated
 
 
 
 
 
 
 
 
 
OPERATING REVENUES
 
 
 
 
 
 
 
 
     Electric
 
$
2,226,484

 
$

 
$
(21
)
 
$
2,226,463

     Natural gas
 
78,220

 

 

 
78,220

     Competitive businesses
 

 
912,122

 
(7,962
)
 
904,160

                         Total
 
2,304,704

 
912,122

 
(7,983
)
 
3,208,843

 
 
 
 
 
 
 
 
 
OPERATING EXPENSES
 
 
 
 
 
 
 
 
     Operating and Maintenance:
 
 
 
 
 
 
 
 
          Fuel, fuel related expenses, and gas purchased for resale
 
415,686

 
128,163

 
(20
)
 
543,829

          Purchased power
 
547,660

 
35,835

 
(8,868
)
 
574,627

          Nuclear refueling outage expenses
 
29,010

 
30,534

 

 
59,544

          Other operation and maintenance
 
497,238

 
232,626

 
5,846

 
735,710

     Asset write-offs, impairments and related charges
 

 
2,270

 

 
2,270

     Decommissioning
 
31,743

 
34,056

 

 
65,799

     Taxes other than income taxes
 
121,284

 
32,836

 
348

 
154,468

     Depreciation and amortization
 
257,556

 
70,147

 
1,021

 
328,724

     Other regulatory charges (credits) - net
 
3,995

 

 

 
3,995

                         Total
 
1,904,172

 
566,467

 
(1,673
)
 
2,468,966

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
OPERATING INCOME
 
400,532

 
345,655

 
(6,310
)
 
739,877

 
 
 
 
 
 
 
 
 
OTHER INCOME (DEDUCTIONS)
 
 
 
 
 
 
 
 
     Allowance for equity funds used during construction
 
15,129

 

 

 
15,129

     Interest and investment income
 
40,320

 
26,359

 
(31,431
)
 
35,248

     Miscellaneous - net
 
(4,008
)
 
(5,606
)
 
(2,090
)
 
(11,704
)
                          Total
 
51,441

 
20,753

 
(33,521
)
 
38,673

 
 
 
 
 
 
 
 
 
INTEREST EXPENSE
 
 
 
 
 
 
 
 
     Interest expense
 
138,489

 
5,061

 
19,001

 
162,551

     Allowance for borrowed funds used during construction
 
(7,020
)
 

 

 
(7,020
)
                         Total
 
131,469

 
5,061

 
19,001

 
155,531

 
 
 
 
 
 
 
 
 
INCOME BEFORE INCOME TAXES
 
320,504

 
361,347

 
(58,832
)
 
623,019

 
 
 
 
 
 
 
 
 
Income taxes
 
115,064

 
118,877

 
(16,975
)
 
216,966

 
 
 
 
 
 
 
 
 
CONSOLIDATED NET INCOME
 
205,440

 
242,470

 
(41,857
)
 
406,053

 
 
 
 
 
 
 
 
 
Preferred dividend requirements of subsidiaries
 
4,332

 
547

 

 
4,879

 
 
 
 
 
 
 
 
 
NET INCOME ATTRIBUTABLE TO ENTERGY CORPORATION
 
$
201,108

 
$
241,923

 
$
(41,857
)
 
$
401,174

 
 
 
 
 
 
 
 
 
EARNINGS PER AVERAGE COMMON SHARE:
 
 
 
 
 
 
 
 
   BASIC
 
$1.12

 
$1.35

 
($0.23)

 
$2.24

   DILUTED
 
$1.12

 
$1.35

 
($0.23)

 
$2.24

 
 
 
 
 
 
 
 
 
AVERAGE NUMBER OF COMMON SHARES OUTSTANDING:
 
 
 
 
 
 
 
 
   BASIC
 
 
 
 
 
 
 
178,797,829

   DILUTED
 
 
 
 
 
 
 
179,055,967

*Totals may not foot due to rounding.
 
 
 
 
 
 
 
 





Entergy Corporation
 
Consolidating Income Statement
Twelve Months Ended March 31, 2015
(Dollars in thousands)
(Unaudited)
 
 
Utility
 
Entergy Wholesale Commodities
 
Parent & Other
 
Consolidated
 
 
 
 
 
 
 
 
 
OPERATING REVENUES
 
 
 
 
 
 
 
 
     Electric
 
$
9,583,543

 
$

 
$
(116
)
 
$
9,583,427

     Natural gas
 
163,086

 

 

 
163,086

     Competitive businesses
 

 
2,449,873

 
9,782

 
2,459,655

                         Total
 
9,746,629

 
2,449,873

 
9,666

 
12,206,168

 
 
 
 
 
 
 
 
 
OPERATING EXPENSES
 
 
 
 
 
 
 
 
     Operating and Maintenance:
 
 
 
 
 
 
 
 
          Fuel, fuel related expenses, and gas purchased for resale
 
2,333,259

 
386,080

 
(157
)
 
2,719,182

          Purchased power
 
1,612,870

 
61,019

 
8,920

 
1,682,809

          Nuclear refueling outage expenses
 
118,222

 
154,783

 

 
273,005

          Other operation and maintenance
 
2,334,451

 
1,002,709

 
7,776

 
3,344,936

     Asset write-offs, impairments and related charges
 
72,225

 
105,257

 

 
177,482

     Decommissioning
 
134,227

 
142,494

 

 
276,721

     Taxes other than income taxes
 
482,928

 
123,102

 
1,631

 
607,661

     Depreciation and amortization
 
1,050,746

 
268,039

 
3,115

 
1,321,900

     Other regulatory charges (credits) - net
 
(7,309
)
 

 

 
(7,309
)
                         Total
 
8,131,619

 
2,243,483

 
21,285

 
10,396,387

 
 
 
 
 
 
 
 
 
     Gain on sale of business
 

 

 

 

 
 
 
 
 
 
 
 
 
OPERATING INCOME
 
1,615,010

 
206,390

 
(11,619
)
 
1,809,781

 
 
 
 
 
 
 
 
 
OTHER INCOME (DEDUCTIONS)
 
 
 
 
 
 
 
 
     Allowance for equity funds used during construction
 
61,411

 

 

 
61,411

     Interest and investment income
 
185,914

 
137,763

 
(143,106
)
 
180,571

     Miscellaneous - net
 
(7,606
)
 
(22,850
)
 
(8,876
)
 
(39,332
)
                          Total
 
239,719

 
114,913

 
(151,982
)
 
202,650

 
 
 
 
 
 
 
 
 
INTEREST EXPENSE
 
 
 
 
 
 
 
 
     Interest expense
 
570,262

 
17,499

 
77,109

 
664,870

     Allowance for borrowed funds used during construction
 
(32,673
)
 

 

 
(32,673
)
                         Total
 
537,589

 
17,499

 
77,109

 
632,197

 
 
 
 
 
 
 
 
 
INCOME BEFORE INCOME TAXES
 
1,317,140

 
303,804

 
(240,710
)
 
1,380,234

 
 
 
 
 
 
 
 
 
Income taxes
 
448,335

 
128,310

 
(53,542
)
 
523,103

 
 
 
 
 
 
 
 
 
CONSOLIDATED NET INCOME
 
868,805

 
175,494

 
(187,168
)
 
857,131

 
 
 
 
 
 
 
 
 
Preferred dividend requirements of subsidiaries
 
17,347

 
2,188

 

 
19,535

 
 
 
 
 
 
 
 
 
NET INCOME ATTRIBUTABLE TO ENTERGY CORPORATION
 
$
851,458

 
$
173,306

 
$
(187,168
)
 
$
837,596

 
 
 
 
 
 
 
 
 
EARNINGS PER AVERAGE COMMON SHARE:
 
 
 
 
 
 
 
 
   BASIC
 
$4.74

 
$0.96

 
($1.04)

 
$4.66

   DILUTED
 
$4.72

 
$0.96

 
($1.04)

 
$4.64

 
 
 
 
 
 
 
 
 
AVERAGE NUMBER OF COMMON SHARES OUTSTANDING:
 
 
 
 
 
 
 
 
   BASIC
 
 
 
 
 
 
 
179,718,490

   DILUTED
 
 
 
 
 
 
 
180,514,700

*Totals may not foot due to rounding.
 
 
 
 
 
 
 
 





Entergy Corporation
 
Consolidating Income Statement
Twelve Months Ended March 31, 2014
(Dollars in thousands)
(Unaudited)
 
 
Utility
 
Entergy Wholesale Commodities
 
Parent & Other
 
Consolidated
 
 
 
 
 
 
 
 
 
OPERATING REVENUES
 
 
 
 
 
 
 
 
     Electric
 
$
9,223,797

 
$

 
$
(4,254
)
 
$
9,219,543

     Natural gas
 
179,253

 

 

 
179,253

     Competitive businesses
 

 
2,611,147

 
(19,027
)
 
2,592,120

                         Total
 
9,403,050

 
2,611,147

 
(23,281
)
 
11,990,916

 
 
 
 
 
 
 
 
 
OPERATING EXPENSES
 
 
 
 
 
 
 
 
     Operating and Maintenance:
 
 
 
 
 
 
 
 
          Fuel, fuel related expenses, and gas purchased for resale
 
2,041,114

 
439,985

 
(1,784
)
 
2,479,315

          Purchased power
 
1,679,771

 
114,074

 
(38,014
)
 
1,755,831

          Nuclear refueling outage expenses
 
123,895

 
131,732

 

 
255,627

          Other operation and maintenance
 
2,241,358

 
1,049,328

 
22,681

 
3,313,367

     Asset write-offs, impairments and related charges
 
9,411

 
331,606

 
2,790

 
343,807

     Decommissioning
 
120,028

 
128,771

 

 
248,799

     Taxes other than income taxes
 
473,190

 
129,107

 
1,425

 
603,722

     Depreciation and amortization
 
1,048,056

 
236,774

 
4,061

 
1,288,891

     Other regulatory charges (credits) - net
 
44,276

 

 

 
44,276

                         Total
 
7,781,099

 
2,561,377

 
(8,841
)
 
10,333,635

 
 
 
 
 
 
 
 
 
     Gain on sale of business
 

 
43,569

 

 
43,569

 
 
 
 
 
 
 
 
 
OPERATING INCOME
 
1,621,951

 
93,339

 
(14,440
)
 
1,700,850

 
 
 
 
 
 
 
 
 
OTHER INCOME (DEDUCTIONS)
 
 
 
 
 
 
 
 
     Allowance for equity funds used during construction
 
68,431

 

 

 
68,431

     Interest and investment income
 
185,466

 
135,886

 
(125,109
)
 
196,243

     Miscellaneous - net
 
(26,354
)
 
(23,107
)
 
(8,403
)
 
(57,864
)
                          Total
 
227,543

 
112,779

 
(133,512
)
 
206,810

 
 
 
 
 
 
 
 
 
INTEREST EXPENSE
 
 
 
 
 
 
 
 
     Interest expense
 
543,100

 
18,316

 
77,521

 
638,937

     Allowance for borrowed funds used during construction
 
(27,332
)
 

 

 
(27,332
)
                         Total
 
515,768

 
18,316

 
77,521

 
611,605

 
 
 
 
 
 
 
 
 
INCOME BEFORE INCOME TAXES
 
1,333,726

 
187,802

 
(225,473
)
 
1,296,055

 
 
 
 
 
 
 
 
 
Income taxes
 
409,906

 
(15,530
)
 
(67,964
)
 
326,412

 
 
 
 
 
 
 
 
 
CONSOLIDATED NET INCOME
 
923,820

 
203,332

 
(157,509
)
 
969,643

 
 
 
 
 
 
 
 
 
Preferred dividend requirements of subsidiaries
 
17,329

 
638

 

 
17,967

 
 
 
 
 
 
 
 
 
NET INCOME ATTRIBUTABLE TO ENTERGY CORPORATION
 
$
906,491

 
$
202,694

 
$
(157,509
)
 
$
951,676

 
 
 
 
 
 
 
 
 
EARNINGS PER AVERAGE COMMON SHARE:
 
 
 
 
 
 
 
 
   BASIC
 
$5.08

 
$1.14

 
($0.89)

 
$5.33

   DILUTED
 
$5.07

 
$1.13

 
($0.88)

 
$5.32

 
 
 
 
 
 
 
 
 
AVERAGE NUMBER OF COMMON SHARES OUTSTANDING:
 
 
 
 
 
 
 
 
   BASIC
 
 
 
 
 
 
 
178,401,013

   DILUTED
 
 
 
 
 
 
 
178,799,026

*Totals may not foot due to rounding.
 
 
 
 
 
 
 
 





Entergy Corporation
 
Consolidated Cash Flow Statement
Three Months Ended March 31, 2015 vs. 2014
(Dollars in thousands)
(Unaudited)
 
 
 
 
 
 
 
 
 
2015
 
2014
 
Variance
 
 
 
 
 
 
 
OPERATING ACTIVITIES
 
 
 
 
 
 
Consolidated net income
 
$
302,929

 
$
406,053

 
$
(103,124
)
Adjustments to reconcile consolidated net income to net cash
 
 
 
 
 
 
flow provided by operating activities:
 
 
 
 
 
 
  Depreciation, amortization, and decommissioning, including nuclear fuel amortization
 
526,008

 
516,442

 
9,566

  Deferred income taxes, investment tax credits, and non-current taxes accrued
 
95,732

 
234,102

 
(138,370
)
  Changes in working capital:
 
 
 
 
 
 
     Receivables
 
22,288

 
49,107

 
(26,819
)
     Fuel inventory
 
(22,553
)
 
15,940

 
(38,493
)
     Accounts payable
 
(153,700
)
 
32,870

 
(186,570
)
     Prepaid taxes and taxes accrued
 
(67,941
)
 
(79,829
)
 
11,888

     Interest accrued
 
(42,551
)
 
(24,802
)
 
(17,749
)
     Deferred fuel costs
 
81,271

 
(161,189
)
 
242,460

     Other working capital accounts
 
(90,619
)
 
(115,060
)
 
24,441

  Changes in provisions for estimated losses
 
1,334

 
3,319

 
(1,985
)
  Changes in other regulatory assets
 
93,082

 
18,627

 
74,455

  Changes in other regulatory liabilities
 
15,857

 
19,634

 
(3,777
)
  Changes in pensions and other postretirement liabilities
 
(52,509
)
 
(46,174
)
 
(6,335
)
  Other
 
(97,670
)
 
(101,883
)
 
4,213

Net cash flow provided by operating activities
 
610,958

 
767,157

 
(156,199
)
 
 
 
 
 
 
 
  INVESTING ACTIVITIES
 
 
 
 
 
 
Construction/capital expenditures
 
(532,958
)
 
(483,350
)
 
(49,608
)
Allowance for equity funds used during construction
 
13,077

 
15,883

 
(2,806
)
Nuclear fuel purchases
 
(96,392
)
 
(142,672
)
 
46,280

Proceeds from sale of assets
 

 
10,100

 
(10,100
)
Insurance proceeds received for property damages
 
12,745

 
28,226

 
(15,481
)
Changes in securitization account
 
(251
)
 
(2,219
)
 
1,968

NYPA value sharing payment
 
(70,790
)
 
(72,000
)
 
1,210

Payments to storm reserve escrow account
 
(1,865
)
 
(1,897
)
 
32

Decrease (increase) in other investments
 
278

 
18,093

 
(17,815
)
Proceeds from nuclear decommissioning trust fund sales
 
492,841

 
536,515

 
(43,674
)
Investment in nuclear decommissioning trust funds
 
(516,564
)
 
(562,278
)
 
45,714

Net cash flow used in investing activities
 
(699,879
)
 
(655,599
)
 
(44,280
)
 
 
 
 
 
 
 
FINANCING ACTIVITIES
 
 
 
 
 
 
  Proceeds from the issuance of:
 
 
 
 
 
 
    Long-term debt
 
488,065

 
753,244

 
(265,179
)
    Treasury stock
 
23,156

 
35,538

 
(12,382
)
  Retirement of long-term debt
 
(685,258
)
 
(735,794
)
 
50,536

  Repurchase of common stock
 
(25,078
)
 

 
(25,078
)
  Changes in credit borrowings and commercial paper - net
 
210,012

 
157,959

 
52,053

  Other
 
(9,320
)
 

 
(9,320
)
  Dividends paid:
 
 
 
 
 
 
     Common stock
 
(149,257
)
 
(148,275
)
 
(982
)
     Preferred stock
 
(4,879
)
 
(4,873
)
 
(6
)
Net cash flow provided by (used in) financing activities
 
(152,559
)
 
57,799

 
(210,358
)
 
 
 
 
 
 
 
Net increase (decrease) in cash and cash equivalents
 
(241,480
)
 
169,357

 
(410,837
)
 
 
 
 
 
 
 
Cash and cash equivalents at beginning of period
 
1,422,026

 
739,126

 
682,900

 
 
 
 
 
 
 
Cash and cash equivalents at end of period
 
$1,180,546

 
$908,483

 
$
272,063

 
 
 
 
 
 
 
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
 
 
 
 
 
 
  Cash paid during the period for:
 
 
 
 
 
 
     Interest - net of amount capitalized
 
$203,786

 
$181,112

 
$22,674

     Income taxes
 
$65,919

 
$4,196

 
$61,723






Entergy Corporation
 
Consolidated Cash Flow Statement
Twelve Months Ended March 31, 2015 vs. 2014
(Dollars in thousands)
(Unaudited)
 
 
 
 
 
 
 
 
 
2015
 
2014
 
Variance
 
 
 
 
 
 
 
OPERATING ACTIVITIES
 
 
 
 
 
 
Consolidated net income
 
$
857,131

 
$
969,643

 
$
(112,512
)
Adjustments to reconcile consolidated net income to net cash
 
 
 
 
 
 
flow provided by operating activities:
 
 
 
 
 
 
  Depreciation, amortization, and decommissioning, including nuclear fuel amortization
 
2,137,458

 
2,055,585

 
81,873

  Deferred income taxes, investment tax credits, and non-current taxes accrued
 
458,565

 
447,220

 
11,345

  Asset write-offs, impairments and related charges
 
121,257

 
343,807

 
(222,550
)
  Gain on sale of business
 

 
(43,569
)
 
43,569

  Changes in working capital:
 
 
 
 
 
 
     Receivables
 
71,674

 
(101,696
)
 
173,370

     Fuel inventory
 
(34,969
)
 
25,960

 
(60,929
)
     Accounts payable
 
(199,566
)
 
168,167

 
(367,733
)
     Prepaid taxes and taxes accrued
 
(51,097
)
 
(186,807
)
 
135,710

     Interest accrued
 
7,264

 
2,101

 
5,163

     Deferred fuel costs
 
171,769

 
(163,864
)
 
335,633

     Other working capital accounts
 
136,831

 
(29,432
)
 
166,263

  Changes in provisions for estimated losses
 
299,886

 
1,086

 
298,800

  Changes in other regulatory assets
 
(987,082
)
 
956,615

 
(1,943,697
)
  Changes in other regulatory liabilities
 
83,877

 
269,483

 
(185,606
)
  Changes in pensions and other postretirement liabilities
 
1,301,831

 
(1,512,533
)
 
2,814,364

  Other
 
(641,467
)
 
210,621

 
(852,088
)
Net cash flow provided by operating activities
 
3,733,362

 
3,412,387

 
320,975

 
 
 
 
 
 
 
  INVESTING ACTIVITIES
 
 
 
 
 
 
Construction/capital expenditures
 
(2,168,799
)
 
(2,139,086
)
 
(29,713
)
Allowance for equity funds used during construction
 
65,569

 
71,900

 
(6,331
)
Nuclear fuel purchases
 
(491,268
)
 
(515,329
)
 
24,061

Payment for purchase of plant
 

 
(17,300
)
 
17,300

Proceeds from sale of assets and businesses
 

 
158,022

 
(158,022
)
Insurance proceeds received for property damages
 
25,189

 
28,226

 
(3,037
)
Changes in securitization account
 
3,479

 
(3,665
)
 
7,144

NYPA value sharing payment
 
(70,790
)
 
(72,000
)
 
1,210

Payments to storm reserve escrow account
 
(276,025
)
 
(7,394
)
 
(268,631
)
Receipts from storm reserve escrow account
 

 
7,797

 
(7,797
)
Decrease (increase) in other investments
 
29,168

 
(20,564
)
 
49,732

Litigation proceeds for reimbursement of spent nuclear fuel storage costs
 

 
21,034

 
(21,034
)
Proceeds from nuclear decommissioning trust fund sales
 
1,828,441

 
2,170,057

 
(341,616
)
Investment in nuclear decommissioning trust funds
 
(1,943,732
)
 
(2,277,130
)
 
333,398

Net cash flow used in investing activities
 
(2,998,768
)
 
(2,595,432
)
 
(403,336
)
 
 
 
 
 
 
 
FINANCING ACTIVITIES
 
 
 
 
 
 
  Proceeds from the issuance of:
 
 
 
 
 
 
    Long-term debt
 
2,834,890

 
3,934,543

 
(1,099,653
)
    Preferred stock of subsidiary
 

 
24,249

 
(24,249
)
    Treasury stock
 
182,484

 
51,963

 
130,521

  Retirement of long-term debt
 
(2,272,777
)
 
(3,700,600
)
 
1,427,823

  Repurchase of common stock
 
(208,349
)
 

 
(208,349
)
  Changes in credit borrowings and commercial paper - net
 
(396,422
)
 
130,962

 
(527,384
)
  Other
 
14,258

 

 
14,258

  Dividends paid:
 
 
 
 
 
 
     Common stock
 
(597,098
)
 
(593,410
)
 
(3,688
)
     Preferred stock
 
(19,517
)
 
(18,093
)
 
(1,424
)
Net cash flow used in financing activities
 
(462,531
)
 
(170,386
)
 
(292,145
)
 
 
 
 
 
 
 
Effect of exchange rates on cash and cash equivalents
 

 
(1,017
)
 
1,017

 
 
 
 
 
 
 
Net increase (decrease) in cash and cash equivalents
 
272,063

 
645,552

 
(373,489
)
 
 
 
 
 
 
 





Cash and cash equivalents at beginning of period
 
908,483

 
262,931

 
645,552

 
 
 
 
 
 
 
Cash and cash equivalents at end of period
 
$
1,180,546

 
$
908,483

 
$
272,063

 
 
 
 
 
 
 
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
 
 
 
 
 
 
  Cash paid during the period for:
 
 
 
 
 
 
     Interest - net of amount capitalized
 
$634,050

 
$613,107

 
$20,943

     Income taxes
 
$139,522

 
$119,590

 
$19,932