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. Cleco’s segment structure and its allocation of corporate expenses were updated to reflect how management measures performance and allocates resources. 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, discontinued operations, and Cleco Cajun’s natural gas derivatives. After the closing of the Cleco Cajun Divestiture, all of Cleco Cajun’s natural gas derivative contracts were liquidated. 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 segments. Management evaluates the performance of Cleco’s segments 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 SEPT. 30, 2024 (THOUSANDS) CLECO POWER Revenue Electric operations $ 312,583 Other operations 24,433 Affiliate revenue 1,397 Electric customer credits (1,046) Operating revenue, net $ 337,367 Net income $ 83,672 Add: Depreciation and amortization 48,213 Less: Interest income 1,065 Add: Interest charges 25,014 Add: Federal and state income tax expense 9,396 EBITDA $ 165,230 FOR THE THREE MONTHS ENDED SEPT. 30, 2024 (THOUSANDS) CLECO POWER OTHER ELIMINATIONS TOTAL Revenue Electric operations $ 312,583 $ (186) $ — $ 312,397 Other operations 24,433 4,364 (13) 28,784 Affiliate revenue 1,397 22,733 (24,130) — Electric customer credits (1,046) — — (1,046) Operating revenue, net $ 337,367 $ 26,911 $ (24,143) $ 340,135 Depreciation and amortization $ 48,213 $ 2,266 (1) $ — $ 50,479 Interest income $ 1,065 $ 5,326 $ (25) $ 6,366 Interest charges $ 25,014 $ 12,445 $ (23) $ 37,436 Federal and state income tax expense (benefit) $ 9,396 $ (16,039) $ — $ (6,643) Income from continuing operations, net of income taxes $ 83,672 $ 10,178 $ — $ 93,850 Income from discontinued operations, net of income taxes — 742 — 742 Net income $ 83,672 $ 10,920 $ — $ 94,592 (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 SEPT. 30, 2023 (THOUSANDS) CLECO POWER Revenue Electric operations $ 364,161 Other operations 31,984 Affiliate revenue 1,645 Electric customer credits 24 Operating revenue, net $ 397,814 Net income $ 90,914 Add: Depreciation and amortization 48,012 Less: Interest income 1,215 Add: Interest charges 24,921 Add: Federal and state income tax benefit (552) EBITDA $ 162,080 FOR THE THREE MONTHS ENDED SEPT. 30, 2023 (THOUSANDS) CLECO POWER OTHER ELIMINATIONS TOTAL Revenue Electric operations $ 364,161 $ (2,323) $ — $ 361,838 Other operations 31,984 — — 31,984 Affiliate revenue 1,645 30,253 (31,898) — Electric customer credits 24 — — 24 Operating revenue, net $ 397,814 $ 27,930 $ (31,898) $ 393,846 Depreciation and amortization $ 48,012 $ 4,365 (1) $ 1 $ 52,378 Interest income $ 1,215 $ 81 $ (13) $ 1,283 Interest charges $ 24,921 $ 17,125 $ (12) $ 42,034 Federal and state income tax benefit $ (552) $ (245,942) $ — $ (246,494) Income from continuing operations, net of income taxes $ 90,914 $ 207,927 $ — $ 298,841 Income from discontinued operations, net of income taxes — (142,729) — (142,729) Net income $ 90,914 $ 65,198 $ — $ 156,112 (1) Includes $2.3 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 NINE MONTHS ENDED SEPT. 30, 2024 (THOUSANDS) CLECO POWER Revenue Electric operations $ 795,733 Other operations 74,032 Affiliate revenue 11,788 Electric customer credits (3,441) Operating revenue, net $ 878,112 Net income $ 103,810 Add: Depreciation and amortization 188,970 Less: Interest income 3,257 Add: Interest charges 73,614 Add: Federal and state income tax expense 10,508 EBITDA $ 373,645 FOR THE NINE MONTHS ENDED SEPT. 30, 2024 (THOUSANDS) CLECO POWER OTHER ELIMINATIONS TOTAL Revenue Electric operations $ 795,733 $ (2,695) $ — $ 793,038 Other operations 74,032 5,545 (12) 79,565 Affiliate revenue 11,788 80,156 (91,944) — Electric customer credits (3,441) — — (3,441) Operating revenue, net $ 878,112 $ 83,006 $ (91,956) $ 869,162 Depreciation and amortization $ 188,970 $ 8,885 (2) $ — $ 197,855 Interest income $ 3,257 $ 7,432 $ (262) $ 10,427 Interest charges $ 73,614 $ 45,768 $ (262) $ 119,120 Federal and state income tax expense (benefit) $ 10,508 $ (15,436) $ — $ (4,928) Income (loss) from continuing operations, net of income taxes $ 103,810 $ (50,574) $ — $ 53,236 Income from discontinued operations, net of income taxes — 45,415 — 45,415 Net income (loss) $ 103,810 $ (5,159) $ — $ 98,651 Additions to property, plant, and equipment $ 168,528 $ 3,985 $ — $ 172,513 Equity investment in investees (1) $ 1,916 $ (617,314) $ 617,314 $ 1,916 Goodwill (1) $ 1,490,797 $ — $ — $ 1,490,797 Total segment assets (1) $ 6,961,746 $ 762,789 $ (69,927) $ 7,654,608 (1) Balances as of September 30, 2024. (2) Includes $2.7 million of amortization of intangible assets related to Cleco Power’s wholesale power supply agreements as a result of the 2016 Merger. FOR THE NINE MONTHS ENDED SEPT. 30, 2023 (THOUSANDS) CLECO POWER Revenue Electric operations $ 923,685 Other operations 84,028 Affiliate revenue 4,967 Electric customer credits (1,362) Operating revenue, net $ 1,011,318 Net income $ 157,170 Add: Depreciation and amortization 142,467 Less: Interest income 2,979 Add: Interest charges 73,442 Add: Federal and state income tax expense 4,185 EBITDA $ 374,285 FOR THE NINE MONTHS ENDED SEPT. 30, 2023 (THOUSANDS) CLECO POWER OTHER ELIMINATIONS TOTAL Revenue Electric operations $ 923,685 $ (7,131) $ — $ 916,554 Other operations 84,028 1 1 84,030 Affiliate revenue 4,967 86,669 (91,636) — Electric customer credits (1,362) — — (1,362) Operating revenue, net $ 1,011,318 $ 79,539 $ (91,635) $ 999,222 Depreciation and amortization $ 142,467 $ 13,276 (2) $ — $ 155,743 Interest income $ 2,979 $ 357 $ (113) $ 3,223 Interest charges $ 73,442 $ 48,961 $ (114) $ 122,289 Federal and state income tax expense (benefit) $ 4,185 $ (125,345) $ — $ (121,160) Income (loss) from continuing operations, net of income taxes $ 157,170 $ (48,043) $ — $ 109,127 Loss from discontinued operations, net of income taxes — (9,707) — (9,707) Net income (loss) $ 157,170 $ (57,750) $ — $ 99,420 Additions to property, plant, and equipment $ 159,947 $ 5,803 $ — $ 165,750 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 $7.1 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 SEPT. 30, FOR THE NINE MONTHS ENDED SEPT. 30, (THOUSANDS) 2024 2023 2024 2023 Net income $ 94,592 $ 156,112 $ 98,651 $ 99,420 Less: income (loss) from discontinued operations, net of income taxes 742 (142,729) 45,415 (9,707) Income from continuing operations, net of income taxes 93,850 298,841 53,236 109,127 Add: Depreciation and amortization 50,479 52,378 197,855 155,743 Less: Interest income 6,366 1,283 10,427 3,223 Add: Interest charges 37,436 42,034 119,120 122,289 Add: Federal and state income tax benefit (6,643) (246,494) (4,928) (121,160) Add: Other corporate costs and noncash items (1)(2)(3) (3,526) 16,604 18,789 111,509 Total segment EBITDA $ 165,230 $ 162,080 $ 373,645 $ 374,285 (1) Adjustments made for Other and Elimination totals not allocated to total segment EBITDA. (2) Includes loss on Cleco Cajun’s natural gas derivatives of $(6.5) million for the nine months ended September 30, 2024. After the closing of the Cleco Cajun Divestiture, all natural gas derivatives related to Cleco Cajun were liquidated; therefore, there were no gain (loss) on natural gas derivatives for Cleco Cajun for the three months ended September 30, 2024. (3) Includes loss on Cleco Cajun’s natural gas derivatives of $(8.2) million and $(90.6) million, respectively, for the three and nine months ended September 30, 2023. |