Segment Disclosures | Note 11 — Segment Disclosures Segment disclosures are based on Cleco’s method of internal reporting, which disaggregates business units by first-tier subsidiary. The financial information for historical periods provided in this Quarterly Report on Form 10-Q has been recast as a result of the determination during the third quarter of 2023 that the Cleco Cajun Purchasers would not be acquiring the natural gas derivative instruments relating to the Cleco Cajun Sale Group. Cleco’s segment structure and its allocation of corporate expenses were updated to reflect how management measures performance and allocates resources. Cleco has recast data from prior periods to reflect this change to conform to the current year presentation. For more information, see Note 3 — “Discontinued Operations.” Segment managers report periodically to Cleco’s CEO, who is Cleco’s chief operating decision maker, with discrete financial information and, at least quarterly, present discrete financial information to Cleco Holdings’ and, in the case of Cleco Power, Cleco Power’s Boards of Managers. The reportable segment prepares budgets that are presented to and approved by Cleco Holdings’ and, in the case of Cleco Power, Cleco Power’s Boards of Managers. The column shown as Other in the following tables includes the holding company, a shared services subsidiary, an investment subsidiary, natural gas derivatives at Cleco Cajun, and discontinued operations. The financial results in the following tables are presented on an accrual basis. EBITDA is a key non-GAAP financial measure used by the CEO to assess the operating performance of Cleco’s segment. Management evaluates the performance of Cleco’s segment and allocates resources to it based on segment profit and the requirements to implement strategic initiatives and projects to meet current business objectives. EBITDA is defined as net income adjusted for interest, income taxes, depreciation, and amortization. Depreciation and amortization in the following tables includes amortization of intangible assets recorded for the fair value adjustment of wholesale power supply agreements as a result of the 2016 Merger. Material intercompany transactions occur on a regular basis. These intercompany transactions relate primarily to joint and common administrative support services. Segment Information FOR THE THREE MONTHS ENDED JUNE 30, 2024 (THOUSANDS) CLECO POWER Revenue Electric operations $ 229,356 Other operations 22,382 Affiliate revenue 1,522 Electric customer credits (548) Operating revenue, net $ 252,712 Net income $ 26,786 Add: Depreciation and amortization 46,753 Less: Interest income 904 Add: Interest charges 25,116 Add: Federal and state income tax expense 2,072 EBITDA $ 99,823 FOR THE THREE MONTHS ENDED JUNE 30, 2024 (THOUSANDS) CLECO POWER OTHER ELIMINATIONS TOTAL Revenue Electric operations $ 229,356 $ (186) $ — $ 229,170 Other operations 22,382 1,181 — 23,563 Affiliate revenue 1,522 27,756 (29,278) — Electric customer credits (548) — — (548) Operating revenue, net $ 252,712 $ 28,751 $ (29,278) $ 252,185 Depreciation and amortization $ 46,753 $ 2,249 (1) $ — $ 49,002 Interest income $ 904 $ 1,814 $ (65) $ 2,653 Interest charges $ 25,116 $ 15,871 $ (65) $ 40,922 Federal and state income tax expense (benefit) $ 2,072 $ (38,028) $ — $ (35,956) Income from continuing operations, net of income taxes $ 26,786 $ 21,794 $ — $ 48,580 Income from discontinued operations, net of income taxes — 12,710 — 12,710 Net income $ 26,786 $ 34,504 $ — $ 61,290 (1) Includes $0.2 million of amortization of intangible assets related to Cleco Power’s wholesale power supply agreements as a result of the 2016 Merger. FOR THE THREE MONTHS ENDED JUNE 30, 2023 (THOUSANDS) CLECO POWER Revenue Electric operations $ 263,176 Other operations 24,741 Affiliate revenue 1,635 Electric customer credits (736) Operating revenue, net $ 288,816 Net income $ 43,439 Add: Depreciation and amortization 43,722 Less: Interest income 579 Add: Interest charges 24,183 Add: Federal and state income tax expense 3,247 EBITDA $ 114,012 FOR THE THREE MONTHS ENDED JUNE 30, 2023 (THOUSANDS) CLECO POWER OTHER ELIMINATIONS TOTAL Revenue Electric operations $ 263,176 $ (2,387) $ — $ 260,789 Other operations 24,741 1 — 24,742 Affiliate revenue 1,635 28,902 (30,537) — Electric customer credits (736) — — (736) Operating revenue, net $ 288,816 $ 26,516 $ (30,537) $ 284,795 Depreciation and amortization $ 43,722 $ 4,433 (1) $ — $ 48,155 Interest income $ 579 $ 133 $ (39) $ 673 Interest charges $ 24,183 $ 16,624 $ (39) $ 40,768 Federal and state income tax expense $ 3,247 $ 78,394 $ — $ 81,641 Income (loss) from continuing operations, net of income taxes $ 43,439 $ (110,076) $ (1) $ (66,638) Income from discontinued operations, net of income taxes — 113,968 — 113,968 Net income $ 43,439 $ 3,892 $ (1) $ 47,330 (1) Includes $2.4 million of amortization of intangible assets related to Cleco Power’s wholesale power supply agreements as a result of the 2016 Merger. Segment Information FOR THE SIX MONTHS ENDED JUNE 30, 2024 (THOUSANDS) CLECO POWER Revenue Electric operations $ 483,150 Other operations 49,599 Affiliate revenue 10,391 Electric customer credits (2,395) Operating revenue, net $ 540,745 Net income $ 20,138 Add: Depreciation and amortization 140,757 Less: Interest income 2,192 Add: Interest charges 48,599 Add: Federal and state income tax expense 1,112 EBITDA $ 208,414 FOR THE SIX MONTHS ENDED JUNE 30, 2024 (THOUSANDS) CLECO POWER OTHER ELIMINATIONS TOTAL Revenue Electric operations $ 483,150 $ (2,509) $ — $ 480,641 Other operations 49,599 1,182 — 50,781 Affiliate revenue 10,391 57,423 (67,814) — Electric customer credits (2,395) — — (2,395) Operating revenue, net $ 540,745 $ 56,096 $ (67,814) $ 529,027 Depreciation and amortization $ 140,757 $ 6,619 (2) $ 1 $ 147,377 Interest income $ 2,192 $ 2,107 $ (238) $ 4,061 Interest charges $ 48,599 $ 33,322 $ (238) $ 81,683 Federal and state income tax expense (benefit) $ 1,112 $ 603 $ — $ 1,715 Income (loss) from continuing operations, net of income taxes $ 20,138 $ (60,751) $ — $ (40,613) Income from discontinued operations, net of income taxes — 44,672 — 44,672 Net income (loss) $ 20,138 $ (16,079) $ — $ 4,059 Additions to property, plant, and equipment $ 113,081 $ 3,434 $ — $ 116,515 Equity investment in investees (1) $ 1,916 $ (587,314) $ 587,314 $ 1,916 Goodwill (1) $ 1,490,797 $ — $ — $ 1,490,797 Total segment assets (1) $ 6,899,249 $ 825,500 $ (106,282) $ 7,618,467 (1) Balances as of June 30, 2024. (2) Includes $2.5 million of amortization of intangible assets related to Cleco Power’s wholesale power supply agreements as a result of the 2016 Merger. FOR THE SIX MONTHS ENDED JUNE 30, 2023 (THOUSANDS) CLECO POWER Revenue Electric operations $ 559,524 Other operations 52,044 Affiliate revenue 3,323 Electric customer credits (1,386) Operating revenue, net $ 613,505 Net income $ 66,256 Add: Depreciation and amortization 94,454 Less: Interest income 1,764 Add: Interest charges 48,521 Add: Federal and state income tax expense 4,737 EBITDA $ 212,204 FOR THE SIX MONTHS ENDED JUNE 30, 2023 (THOUSANDS) CLECO POWER OTHER ELIMINATIONS TOTAL Revenue Electric operations $ 559,524 $ (4,807) $ — $ 554,717 Other operations 52,044 2 — 52,046 Affiliate revenue 3,323 56,416 (59,739) — Electric customer credits (1,386) — — (1,386) Operating revenue, net $ 613,505 $ 51,611 $ (59,739) $ 605,377 Depreciation and amortization $ 94,454 $ 8,910 (2) $ — $ 103,364 Interest income $ 1,764 $ 277 $ (101) $ 1,940 Interest charges $ 48,521 $ 31,836 $ (101) $ 80,256 Federal and state income tax expense $ 4,737 $ 120,597 $ — $ 125,334 Income (loss) from continuing operations, net of income taxes $ 66,256 $ (255,967) $ (2) $ (189,713) Income from discontinued operations, net of income taxes — 133,021 — 133,021 Net income (loss) $ 66,256 $ (122,946) $ (2) $ (56,692) Additions to property, plant, and equipment $ 110,480 $ 4,679 $ — $ 115,159 Equity investment in investees (1) $ 1,992 $ (467,329) $ 467,329 $ 1,992 Goodwill (1) $ 1,490,797 $ — $ — $ 1,490,797 Total segment assets (1) $ 6,920,339 $ 870,743 $ 309,311 $ 8,100,393 (1) Balances as of December 31, 2023. (2) Includes $4.8 million of amortization of intangible assets related to Cleco Power’s wholesale power supply agreements as a result of the 2016 Merger. FOR THE THREE MONTHS ENDED JUNE 30, FOR THE SIX MONTHS ENDED JUNE 30, (THOUSANDS) 2024 2023 2024 2023 Net income (loss) $ 61,290 $ 47,330 $ 4,059 $ (56,692) Less: income from discontinued operations, net of income taxes 12,710 113,968 44,672 133,021 Income (loss) from continuing operations, net of income taxes 48,580 (66,638) (40,613) (189,713) Add: Depreciation and amortization 49,002 48,155 147,377 103,364 Less: Interest income 2,653 673 4,061 1,940 Add: Interest charges 40,922 40,768 81,683 80,256 Add: Federal and state income tax (benefit) expense (35,956) 81,641 1,715 125,334 Add: Other corporate costs and noncash items (1)(2)(3) (72) 10,759 22,313 94,903 Total segment EBITDA $ 99,823 $ 114,012 $ 208,414 $ 212,204 (1) Adjustments made for Other and Elimination totals not allocated to total segment EBITDA. (2) Includes gain (loss) on Cleco Cajun’s natural gas derivatives of $4.4 million and $(6.5) million, respectively, for the three and six months ended June 30, 2024. (3) Includes loss on Cleco Cajun’s natural gas derivatives of $(5.1) million and $(82.4) million, respectively, for the three and six months ended June 30, 2023. |