ENTERGY STATISTICAL REPORT
AND INVESTOR GUIDE
2010
Entergy is a point-of-view-driven company with a sustainable approach to business. We use sophisticated analyses to develop informed points of view on key issues that affect our business. Our points of view are dynamic, changing with market conditions, and they determine our strategies. We also consider sustainability when setting our strategies by evaluating and optimizing their safety, economic, environmental and societal impact. We believe we must make progress simultaneously along multiple dimensions to truly succeed for all our stakeholders. We have assembled the statistics and facts in this report to support your review and analysis of Entergy’s results over the last five years. This information is available in two electronic files, Excel and PDF in order to facilitate easier access and analysis.
Entergy Investor Relations
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, and it is the second-largest nuclear generator in the United States. Entergy delivers electricity to 2.7 million utility customers in Arkansas, Louisiana, Mississippi and Texas. Entergy has annual revenues of more than $11 billion and approximately 15,000 employees.
TABLE OF CONTENTS
Excel Tab | ||||
Page 2 | ||||
Page 2 | ||||
Page 2 | ||||
Pages 3 – 4 | ||||
Pages 5 – 6 | ||||
ENTERGY CORPORATION AND SUBSIDIARIES | ||||
Page 7 | ||||
Page 7 | ||||
Page 7 | ||||
Page 7 | ||||
Page 7 | ||||
Page 7 | ||||
Page 8 | ||||
Page 8 | ||||
Page 9 | ||||
Page 9 | ||||
Page 10 | ||||
Page 11 | ||||
Page 12 | ||||
Page 13 | ||||
Page 14 | ||||
Page 15 | ||||
Pages 16 –17 | ||||
Pages 18 –19 | ||||
Pages 20 –21 | ||||
Page 21 | ||||
Consolidated Statements of Changes in Equity and Comprehensive Income | Page 22 | |||
Page 23 | ||||
Page 23 | ||||
Page 23 | ||||
Page 23 | ||||
UTILITY | ||||
Page 24 | ||||
Page 24 | ||||
Page 24 | ||||
Page 24 | ||||
Page 25 | ||||
Page 25 | ||||
Page 25 | ||||
Pages 26 –27 | ||||
Pages 28 –30 |
Note: The Excel Tab labels correspond to the page numbers in the PDF version of the 2010 Statistical Report.
Excel Tab | ||||
Page 31 | ||||
Page 31 | ||||
Page 31 | ||||
Page 32 | ||||
Page 33 | ||||
Page 34 | ||||
Page 34 | ||||
Page 35 | ||||
Page 35 | ||||
Page 36 | ||||
Page 36 | ||||
Page 36 | ||||
Page 37 | ||||
Pages 38 – 39 | ||||
Pages 40 and 42 | ||||
Pages 41 and 42 | ||||
Pages 43 – 44 | ||||
Pages 45 – 46 | ||||
Pages 47 – 48 | ||||
Page 48 | ||||
Page 49 | ||||
Page 50 | ||||
Page 50 | ||||
Page 50 | ||||
Page 51 | ||||
Page 52 | ||||
ENTERGY WHOLESALE COMMODITIES | ||||
Page 53 | ||||
Page 53 | ||||
Page 53 | ||||
Page 53 | ||||
Page 53 | ||||
Page 54 | ||||
Page 54 | ||||
Page 54 | ||||
Page 54 | ||||
Page 55 | ||||
Page 55 | ||||
DEFINITIONS OF OPERATIONAL MEASURES AND GAAP AND NON-GAAP FINANCIAL MEASURES | Page 56 | |||
REG G RECONCILIATIONS | ||||
Pages 57 – 61 | ||||
Pages 62 – 72 | ||||
Pages 73 – 75 | ||||
Page 76 |
This publication is unaudited and should be used in conjunction with Entergy’s 2010 Annual Report to Shareholders and Form 10-K filed with the Securities and Exchange Commission. It has been prepared for information purposes and is not intended for use in connection with any sale or purchase of, or any offer to buy, any securities of Entergy Corporation or its subsidiaries.
In this report and from time to time, Entergy Corporation makes statements concerning its expectations, beliefs, plans, objectives, goals, strategies, and future events or performance. Such statements are “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. Words such as “may,” “will,” “could,” “project,” “believe,” “anticipate,” “intend,” “expect,” “estimate,” “continue,” “potential,” “plan,” “predict,” “forecast,” and other similar words or expressions are intended to identify forward-looking statements but are not the only means to identify these statements. Although Entergy believes that these forward-looking statements and the underlying assumptions are reasonable, it cannot provide assurance that they will prove correct. Any forward-looking statement is based on information current as of the date of this report and speaks only as of the date on which such statement is made. 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 involve a number of risks and uncertainties. There are factors that could cause actual results to differ materially from those expressed or implied in the forward-looking statements, including those factors discussed or incorporated by reference in (a) Item 1A. Risk Factors in the 2010 Form 10-K, (b) Management’s Financial Discussion and Analysis in the 2010 Form 10-K, and (c) the following factors (in addition to others described elsewhere in this report and in subsequent securities filings):
• resolution of pending and future rate cases and negotiations, including various performance-based rate discussions, and other regulatory proceedings, including those related to Entergy’s System Agreement or any successor agreement or arrangement, Entergy’s utility supply plan, recovery of storm costs, and recovery of fuel and purchased power costs
• changes in utility regulation, including the beginning or end of retail and wholesale competition, the ability to recover net utility assets and other potential stranded costs, the operations of the independent coordinator of transmission for Entergy’s utility service territory and transition to a successor or alternative arrangement, including possible participation in a regional transmission organization, and the application of more stringent transmission reliability requirements or market power criteria by the Federal Energy Regulatory Commission (FERC)
• changes in regulation of nuclear generating facilities and nuclear materials and fuel, including possible shutdown of nuclear generating facilities, particularly those owned or operated by the Entergy Wholesale Commodities business, and the effects of new or existing safety concerns regarding nuclear power plants and nuclear fuel
• resolution of pending or future applications for license renewals or modifications of nuclear generating facilities
• the performance of and deliverability of power from Entergy’s generation resources, including the capacity factors at its nuclear generating facilities
• Entergy’s ability to develop and execute on a point of view regarding future prices of electricity, natural gas, and other energy-related commodities
• prices for power generated by Entergy’s merchant generating facilities, the ability to hedge, sell power forward or otherwise reduce the market price risk associated with those facilities, including the Entergy Wholesale Commodities nuclear plants
• the prices and availability of fuel and power Entergy must purchase for its Utility customers, and Entergy’s ability to meet credit support requirements for fuel and power supply contracts
• volatility and changes in markets for electricity, natural gas, uranium, and other energy-related commodities
• changes in law resulting from federal or state energy legislation or legislation subjecting energy derivatives used in hedging and risk management transactions to governmental regulation
• changes in environmental, tax, and other laws, including requirements for reduced emissions of sulfur, nitrogen, carbon, mercury, and other substances, and changes in costs of compliance with environmental and other laws and regulations
• uncertainty regarding the establishment of interim or permanent sites for spent nuclear fuel and nuclear waste storage and disposal
• variations in weather and the occurrence of hurricanes and other storms and disasters, including uncertainties associated with efforts to remediate
the effects of hurricanes and ice storms and the recovery of costs associated with restoration, including accessing funded storm reserves, federal and local cost recovery mechanisms, securitization, and insurance
• effects of climate change
• Entergy’s ability to manage its capital projects and operation and maintenance costs
• Entergy’s ability to purchase and sell assets at attractive prices and on other attractive terms
• the economic climate, and particularly economic conditions in Entergy’s Utility service territory and the Northeast United States and events that could influence economic conditions in those areas
• the effects of Entergy’s strategies to reduce tax payments
• changes in the financial markets, particularly those affecting the availability of capital and Entergy’s ability to refinance existing debt, execute share repurchase programs, and fund investments and acquisitions
• actions of rating agencies, including changes in the ratings of debt and preferred stock, changes in general corporate ratings, and changes in the rating agencies’ ratings criteria
• changes in inflation and interest rates
• the effect of litigation and government investigations or proceedings
• advances in technology
• the potential effects of threatened or actual terrorism and war or a catastrophic event such as a nuclear accident or a natural gas pipeline explosion
• Entergy’s ability to attract and retain talented management and directors
• changes in accounting standards and corporate governance
• declines in the market prices of marketable securities and resulting funding requirements for Entergy’s defined benefit pension and other postretirement benefit plans
• changes in decommissioning trust fund values or earnings or in the timing of or cost to decommission nuclear plant sites
• factors that could lead to impairment of long-lived assets
• the ability to successfully complete merger, acquisition, or divestiture plans, regulatory or other limitations imposed as a result of merger, acquisition, or divestiture, and the success of the business following a merger, acquisition, or divestiture
Financial performance measures shown in this report include those calculated and presented in accordance with generally accepted accounting principles (GAAP), as well as those that are considered non-GAAP measures. This report includes non-GAAP measures of operational earnings, operational return on average invested capital, operational return on average common or members’ equity, operational net margin, operational price to earnings ratio and operational common dividend payout ratio, as well as gross liquidity, net debt to net capital, net debt to net capital with off-balance sheet liabilities, pro forma financial results reflecting reconsolidation of Entergy New Orleans, Inc., and pro forma financial results and financial measures (average common equity, return on average common equity, debt to capital ratio, cash flow interest coverage) reflecting the jurisdictional separation of Entergy Gulf States, Inc. into Entergy Gulf States Louisiana, L.L.C. and Entergy Texas, Inc., when describing Entergy’s results of operations and financial performance. We have prepared reconciliations of these measures to the most directly comparable GAAP measures. Reconciliations can be found on pages 9, 11, and 57 – 72.
2
CORPORATE STRUCTURE
CORPORATE PROFILE
Entergy Corporation is a Fortune 500 integrated energy company engaged primarily in electric power production and retail distribution operations.
• | Approximately 30,000 MW electric generating capacity |
• | 2nd-largest U.S. nuclear generator |
• | 2.7 million utility customers |
• | More than $11 billion annual revenues |
• | Approximately 15,000 employees |
• | 104 electric generating units operated |
BUSINESS SEGMENTS
Entergy’s five year results in this report are presented in three business segments:
• | Utility |
• | Entergy Wholesale Commodities |
• | Parent and Other |
3
ENTERGY CORPORATION AND SUBSIDIARIESBUSINESS SEGMENTS (CONTINUED)
UTILITY
Entergy’s utility companies generate, transmit, distribute, and sell electric power, and operate a small natural gas distribution business.
• | Six electric utilities with 2.7 million customers |
• | Four states – Arkansas, Louisiana, Mississippi, Texas |
• | 21,000 MW generating capacity |
• | Two gas utilities with 191,000 customers |
ENTERGY ARKANSAS, INC. (EAI)
Entergy Arkansas generates, transmits, distributes, and sells electric power to 693,000 retail customers in portions of Arkansas.
ENTERGY GULF STATES LOUISIANA, L.L.C. (EGSL)(a)
Entergy Gulf States Louisiana generates, transmits, distributes, and sells electric power to 381,000 retail customers in portions of Louisiana. Entergy Gulf States Louisiana also provides natural gas utility service to 92,000 customers in the Baton Rouge, Louisiana area.
ENTERGY LOUISIANA, LLC (ELL)
Entergy Louisiana generates, transmits, distributes, and sells electric power to 667,000 retail customers in portions of Louisiana.
ENTERGY MISSISSIPPI, INC. (EMI)
Entergy Mississippi generates, transmits, distributes, and sells electric power to 437,000 retail customers in portions of Mississippi.
ENTERGY NEW ORLEANS, INC. (ENOI)(b)
Entergy New Orleans generates, transmits, distributes, and sells electric power to 157,000 retail customers in the city of New Orleans, Louisiana. Entergy New Orleans also provides natural gas utility service to 99,000 customers in the city of New Orleans.
ENTERGY TEXAS, INC. (ETI)(a)
Entergy Texas generates, transmits, distributes, and sells electric power to 408,000 retail customers in portions of Texas.
SYSTEM ENERGY RESOURCES, INC. (SERI)
System Energy owns or leases 90 percent of the Grand Gulf 1 nuclear generating facility. System Energy sells power and capacity from Grand Gulf 1 at wholesale to Entergy Arkansas (36%), Entergy Louisiana (14%), Entergy Mississippi (33%), and Entergy New Orleans (17%).
UTILITY NUCLEAR PLANTS
Entergy owns and operates five nuclear units at four plant sites to serve its regulated utility business: Arkansas Nuclear One (ANO) Units 1 and 2 near Russellville, Arkansas; Grand Gulf Nuclear Station in Port Gibson, Mississippi; River Bend Station in St. Francisville, Louisiana; and Waterford 3 in Taft, Louisiana.
ENTERGY WHOLESALE COMMODITIES
Entergy’s wholesale commodities business owns and operates six nuclear units in the northern United States. This business is primarily focused on selling power produced by those plants to wholesale customers. This business also provides operations and management services to nuclear power plants owned by other utilities.
• | Six units in northern U.S. |
• | Pilgrim Nuclear Station in Plymouth, Massachusetts |
• | James A. FitzPatrick in Oswego, New York |
• | Indian Point Units 2 and 3 in Buchanan, New York |
• | Vermont Yankee in Vernon, Vermont |
• | Palisades Nuclear Energy Plant in South Haven, Michigan |
• | 4,998 MW owned generating capacity |
• | 800 MW under management services contract |
• | Cooper Nuclear Station located near Brownville, Nebraska |
• | Contracts (ongoing and completed) with other nuclear facility owners to provide decommissioning and license renewal services |
Entergy’s wholesale commodities business also owns interests in non-nuclear power plants that sell the electric power produced by those plants to wholesale customers while it focuses on improving operating and financial performance of these plants, consistent with Entergy’s market-based point of view.
• | 1,018 net MW generating capacity as of 12/31/2010(c) |
(a) Effective December 31, 2007, Entergy Gulf States, Inc. completed a jurisdictional separation into two vertically integrated utility companies, one operating under the sole retail jurisdiction of the PUCT, Entergy Texas, Inc., and the other operating under the sole retail jurisdiction of the LPSC, Entergy Gulf States Louisiana, L.L.C., Entergy Gulf States Louisiana, L.L.C. is the successor for financial reporting purposes to Entergy Gulf States, Inc.
(b) On September 23, 2005, Entergy New Orleans filed a voluntary petition for reorganization under Chapter 11 of the U.S. Bankruptcy Code to protect its customers and ensure continued progress in restoring power and gas service to New Orleans after Hurricane Katrina. As a result of the bankruptcy filing, Entergy discontinued the consolidation of Entergy New Orleans retroactive to January 1, 2005. Entergy New Orleans emerged from Chapter 11 bankruptcy effective May 8, 2007, pursuant to the Confirmation Order from the Bankruptcy Court confirming Entergy New Orleans’ Plan of Reorganization. With confirmation of the plan of reorganization, Entergy reconsolidated Entergy New Orleans in the second quarter 2007, retroactive to January 1, 2007.
(c) In fourth quarter 2010, Entergy sold its 61 percent share of the Harrison County 550 MW combined cycle gas-fired power plant.
4
ENTERGY CORPORATION AND SUBSIDIARIESEXECUTIVE PROFILES
WAYNE LEONARD – CHAIRMAN AND CHIEF EXECUTIVE OFFICER
Wayne Leonard became Entergy’s chairman and chief executive officer on August 1, 2006 after serving as chief executive officer since January 1, 1999. Leonard joined Entergy in April 1998 as president and chief operating officer of the company’s domestic business, and he assumed additional responsibility for international operations in August 1998. At year-end 2010, Entergy’s overall performance, as measured by total shareholder return, has exceeded all but one of the companies in the Philadelphia Utility Index over Leonard’s twelve-year tenure as chief executive officer. In 2010, for the ninth consecutive year, Entergy was named to the Dow Jones Sustainability World Index and the only U.S. utility to be so honored.Institutional Investormagazine ranked Leonard the top CEO in the power industry and Entergy the top electric utility in the country in 2010. In 2008, Entergy received a Platts Award of Excellence for its standout performance year after year over the past decade. In 2002 and 2005 Entergy was honored to receive the electric power industry’s highest honor, the Edison Award, from the Edison Electric Institute. The Platts Global Energy Awards named Leonard 2003 CEO of the Year and Leonard has been a CEO of the Year finalist for an unprecedented ten consecutive years. Prior to joining Entergy, Leonard was president of Cinergy’s Energy Commodities Strategic Business Unit and president of Cinergy Capital Trading.
LEO DENAULT – EXECUTIVE VICE PRESIDENT AND CHIEF FINANCIAL OFFICER
Leo Denault became executive vice president and chief financial officer in February 2004. He is responsible for corporate-wide finance, accounting, tax, treasury, investor relations, corporate development and planning activities, as well as information technology. Denault was named toInstitutional Investormagazine’s “2010 All-America Executive Team” and was ranked as the best CFO in the power industry in 2010 and 2009. Denault was previously vice president of corporate development and strategic planning. Denault joined Entergy in March 1999 as vice president, corporate development. Denault assumed responsibility for the areas of strategic planning, the Office of the Chief Risk Officer, and strategic pricing and transmission services in 2002. Prior to joining Entergy, Denault was vice president of corporate development at Cinergy Corporation, where he reviewed every major investment transaction, including the acquisition of generation, distribution and trading businesses in the United States and abroad.
ROD WEST – EXECUTIVE VICE PRESIDENT AND CHIEF ADMINISTRATIVE OFFICER
Rod West became executive vice president and chief administrative officer in June 2010. He is responsible for the legal, human resources and administration, public affairs, federal policy, regulatory and governmental affairs, and corporate communications departments. West previously served as president and chief executive officer of Entergy New Orleans, Inc. after serving as director of electric distribution operations. During his tenure at Entergy New Orleans, West was credited with managing the rebuild of critical aspects of the New Orleans infrastructure after Hurricane Katrina, and for leading Entergy New Orleans out of bankruptcy after the storm. Prior to joining Entergy in April 1999 as senior regulatory counsel, West was senior attorney in the New Orleans office of Vial, Hamilton, Koch and Knox, L.L.P., having previously spent five years with the New Orleans-based firm of Jones, Walker, Waechter, Poitevent, Carrere & Denegre, L.L.P.
RICK SMITH – PRESIDENT, ENTERGY WHOLESALE COMMODITIES BUSINESS
Rick Smith became president of Entergy’s wholesale commodities business in June 2010. His organization is aimed at strengthening local regulatory presence in the Northeast and consolidating commercial and risk functions for Entergy’s wholesale commodities business associated with non-utility generation. Smith previously served as president and chief operating officer from April 2007 until June 2010. Prior to being named president and COO, Smith was group president of utility operations. Smith joined Entergy in September 1999 as senior vice president, transition management and later served as president of retail operations. Prior to joining Entergy, Smith was president of Cinergy Resources, Inc., a non-regulated retail supply business. Prior to that, he served for three years as vice president of finance for Cinergy’s Energy Services business unit.
GARY TAYLOR – GROUP PRESIDENT, UTILITY OPERATIONS
Gary Taylor became group president, utility operations in April 2007. He is responsible for the regulated utility financial results, along with operational results of electric and natural gas distribution and customer service. In addition, Taylor oversees utility regulatory support and regulated retail activities. He joined Entergy in March 2000 as chief operating officer of Entergy’s Nuclear South region and became chief executive officer of Entergy’s nuclear business in April 2003. Prior to joining Entergy, Taylor had been vice president of nuclear operations at South Carolina Electric & Gas Company, a subsidiary of SCANA Corporation, since 1995.
MARK SAVOFF – EXECUTIVE VICE PRESIDENT AND CHIEF OPERATING OFFICER
Mark Savoff became chief operating officer in June 2010. He is responsible for nuclear operations as well as the business operations of energy delivery (transmission), fossil generation, supply chain, safety and environment, system planning and operations, critical infrastructure and performance management. Savoff is also responsible for driving five key initiatives within the company: safety, compliance, environmental policy (climate change), generation portfolio transformation and Entergy Continuous Improvement. Prior to being named COO, Savoff served as executive vice president of operations, a position he held since joining the company in December 2003. Prior to joining Entergy, Savoff was vice president and corporate officer at GE Power Systems, Nuclear Energy. Before assuming his role as vice president, Nuclear Energy, he was General Manager of GE’s global nuclear fuel business and led the turnaround of GE’s global nuclear services business. He also served as president, Reuter-Stokes, a GE subsidiary.
JOHN HERRON – PRESIDENT, CEO & CHIEF NUCLEAR OFFICER
John Herron became president, CEO, and chief nuclear officer of Entergy Nuclear in December 2009. He is responsible for all of Entergy’s nuclear plants located throughout New York, Massachusetts, Vermont, Michigan, Louisiana, Mississippi and Arkansas, as well as management of the Cooper Nuclear Station for the State of Nebraska. Herron was previously senior vice president for nuclear operations. Herron joined Entergy in 2001 as vice president, operations at Waterford 3. He then moved to New York as senior vice president of Indian Point in February 2002. Herron began his career in nuclear operations in 1979 at Vermont Yankee. In 1994, he became plant manager at Cooper Nuclear Station. He then joined Tennessee Valley Authority as plant manager at Sequoyah Nuclear Plant and then site vice president at TVA’s Browns Ferry Nuclear Plant.
5
ENTERGY CORPORATION AND SUBSIDIARIES EXECUTIVE PROFILES (CONTINUED)
BOB SLOAN – EXECUTIVE VICE PRESIDENT, GENERAL COUNSEL AND SECRETARY
Bob Sloan became executive vice president, general counsel and secretary in 2003. Before joining Entergy, Sloan was vice president and general counsel at GE Industrial Systems. Prior to his role at GE Industrial Systems, Sloan was a managing partner in the Brussels office of McKenna and Cuneo LLP. Sloan was previously vice president and director of the Sovereign Credit Management Division at the First National Bank of Chicago and later a partner with the Pepper, Hamilton & Sheetz law firm in Washington, D.C. He also was general counsel of the Multinational Force and Observers. Sloan also worked on nuclear non-proliferation and politico-military matters in the U.S. State Department’s Office of Legal Adviser. Prior to this position, he was general counsel to the Minority at the U. S. Senate Permanent Subcommittee on Investigations.
RENAE CONLEY – EXECUTIVE VICE PRESIDENT, HUMAN RESOURCES AND ADMINISTRATION
Renae Conley became executive vice president, human resources and administration in January 2011. She is also Entergy’s chief diversity and inclusion officer and a member of the office of the chief executive. Conley previously served as president and chief executive officer of Entergy’s Louisiana utilities between 2000 and 2010. Entergy Louisiana and Entergy Gulf States Louisiana together serve over one million customers, and comprise the largest electric utility in the state. Prior to joining Entergy in 1999 as vice president of investor relations, Conley was president of Cincinnati Gas & Electric Company, a subsidiary of Cinergy Corp. Conley also served as president and CEO of Cadence, a joint venture of Cinergy and other utilities that provides energy management services.
ENTERGY CORPORATION AND SUBSIDIARIES UTILITY OPERATING COMPANY PRESIDENTS
JOE DOMINO – PRESIDENT & CEO, ENTERGY TEXAS
Joe Domino became president and CEO of Entergy Texas in 1998. He is responsible for Entergy Texas’ electric distribution system, transmission system maintenance and construction, customer service, economic development, regulatory and governmental affairs. Prior to being named president, he served as director of Entergy’s distribution operations in Texas and Southwest Louisiana. Domino joined Gulf States Utilities in 1970 as a planning engineer and was appointed director of Southern Region fossil plants in 1994.
HALEY FISACKERLY – PRESIDENT & CEO, ENTERGY MISSISSIPPI
Haley Fisackerly became president and CEO of Entergy Mississippi in June 2008. He is responsible for Entergy Mississippi’s electric distribution system, transmission system maintenance and construction, customer service, economic development, regulatory and governmental affairs. Prior to being named president, Fisackerly was vice president of governmental and regulatory affairs for Entergy Nuclear. Prior to that, he was Entergy Mississippi’s vice president of customer operations. Fisackerly joined Entergy in 1995 in federal governmental affairs in Washington D.C. and later moved to Little Rock, AR, where he was director of system regulatory strategy. Prior to joining Entergy, Fisackerly served for several years on the staff of U.S. Senator Thad Cochran.
HUGH McDONALD – PRESIDENT & CEO, ENTERGY ARKANSAS
Hugh McDonald became president and CEO of Entergy Arkansas in 2000. He is responsible for Entergy Arkansas’ electric distribution system, transmission system maintenance and construction, customer service, economic development, regulatory and governmental affairs. Prior to becoming Entergy Arkansas’ president, he led Entergy’s Retail Operations. McDonald joined Entergy in 1982 at the Waterford 3 nuclear plant. In 1989, he became executive assistant to the chairman of Entergy Louisiana / Entergy New Orleans and then led Entergy Louisiana’s Total Quality initiative until 1993. During Entergy’s merger with Gulf States Utilities, McDonald served as special projects director for the integration of the transmission, distribution, and customer service organizations. McDonald has also held the positions of division manager, Entergy Mississippi and director of regulatory affairs, Entergy Texas.
BILL MOHL – PRESIDENT & CEO, ENTERGY LOUISIANA LLC AND ENTERGY GULF STATES LOUISIANA L.L.C.
Bill Mohl became president and CEO of Entergy Louisiana and Entergy Gulf States Louisiana in June 2010. He is responsible for the Louisiana utilities’ electric and gas distribution systems, transmission system maintenance and construction, customer service, economic development, regulatory and governmental affairs. Mohl was previously vice president, system planning and operations. Mohl joined Entergy in 2002 where he was responsible for the procurement of all limited- and long-term fuel and generation resources and in 2007 added responsibility for system planning and operations. Mohl began his career at Public Service Company of Colorado, now an affiliate of Xcel Energy, before moving to Koch Industries where he held a number of leadership roles in various gas and power businesses.
CHARLES RICE – PRESIDENT & CEO, ENTERGY NEW ORLEANS
Charles Rice became president and CEO of Entergy New Orleans in June 2010. He is responsible for Entergy New Orleans’ electric and gas distribution system, transmission system maintenance and construction, customer service, economic development, regulatory and governmental affairs. Rice was previously director of regulatory affairs for Entergy New Orleans. After his first legal private practice position in Louisiana with Jones, Walker, Waechter, Poitevent, Carrere & Denegre, L.L.P, Rice joined Entergy’s legal department in 2000 as senior counsel and then as manager of labor relations litigation support in human resources. Rice was recruited into New Orleans city government in 2002 as the city attorney and later took the role of chief administrative officer for the City of New Orleans. In 2005, Barrasso, Usdin, Kupperman, Freeman & Sarver, L.L.C. recruited him back to private practice, where he was named partner. Returning to Entergy in 2009, Rice served as director of utility strategy, then moved into the director of regulatory affairs position for Entergy New Orleans before being named to his current role.
6
SELECTED FINANCIAL AND OPERATING DATA
(In millions, except percentages, per share amounts, and ratios) | 2010 | 2009 | 2008 | 2007 | 2006(a) | |||||||||||||||
GAAP MEASURES | ||||||||||||||||||||
Operating Revenues | $ | 11,488 | $ | 10,746 | $ | 13,094 | $ | 11,484 | $ | 10,932 | ||||||||||
As-Reported Net Income | $ | 1,250 | $ | 1,231 | $ | 1,221 | $ | 1,135 | $ | 1,133 | ||||||||||
As-Reported Earnings Per Share | $ | 6.66 | $ | 6.30 | $ | 6.20 | $ | 5.60 | $ | 5.36 | ||||||||||
Shares of Common Stock Outstanding: | ||||||||||||||||||||
End of Year | 178.7 | 189.1 | 189.4 | 193.1 | 202.7 | |||||||||||||||
Weighted Average – Diluted | 187.8 | 195.8 | 201.0 | 202.8 | 211.5 | |||||||||||||||
Return on Average Invested Capital – As-Reported | 7.8 | % | 7.7 | % | 8.1 | % | 8.3 | % | 8.5 | % | ||||||||||
Return on Average Common Equity – As-Reported | 14.6 | % | 14.9 | % | 15.4 | % | 14.1 | % | 14.2 | % | ||||||||||
Net Cash Flow Provided by Operating Activities | $ | 3,926 | $ | 2,933 | $ | 3,324 | $ | 2,560 | $ | 3,448 | ||||||||||
Year-End Closing Market Price Per Share of Common Stock | $ | 70.83 | $ | 81.84 | $ | 83.13 | $ | 119.52 | $ | 92.32 | ||||||||||
Book Value Per Share at End of Year | $ | 47.53 | $ | 45.54 | $ | 42.07 | $ | 40.71 | $ | 40.45 | ||||||||||
Market Value of Equity at End of Year | $ | 12,661 | $ | 15,477 | $ | 15,741 | $ | 23,082 | $ | 18,710 | ||||||||||
Price to Earnings Ratio – As-Reported | 10.64 | 12.99 | 13.41 | 21.34 | 17.24 | |||||||||||||||
Common Dividend Paid Per Share | $ | 3.24 | $ | 3.00 | $ | 3.00 | $ | 2.58 | $ | 2.16 | ||||||||||
Common Dividend Payout Ratio – As-Reported | 49 | % | 48 | % | 48 | % | 46 | % | 40 | % | ||||||||||
NON-GAAP MEASURES | ||||||||||||||||||||
Operational Earnings | $ | 1,332 | $ | 1,302 | $ | 1,276 | $ | 1,167 | $ | 998 | ||||||||||
Operational Earnings Per Share | $ | 7.10 | $ | 6.67 | $ | 6.51 | $ | 5.76 | $ | 4.72 | ||||||||||
Special Items Per Share | $ | (0.44 | ) | $ | (0.37 | ) | $ | (0.31 | ) | $ | (0.16 | ) | $ | 0.64 | ||||||
Return on Average Invested Capital – Operational | 8.2 | % | 8.1 | % | 8.4 | % | 8.5 | % | 7.7 | % | ||||||||||
Return on Average Common Equity – Operational | 15.6 | % | 15.7 | % | 16.1 | % | 14.5 | % | 12.5 | % | ||||||||||
Price to Earnings Ratio – Operational | 9.98 | 12.27 | 12.77 | 20.75 | 19.56 | |||||||||||||||
Common Dividend Payout Ratio – Operational | 46 | % | 45 | % | 46 | % | 45 | % | 46 | % | ||||||||||
(a) 2006 reflects deconsolidation of Entergy New Orleans, Inc. |
| |||||||||||||||||||
2010 | 2009 | 2008 | 2007 | 2006(a) | ||||||||||||||||
Retail Kilowatt-Hour Sales (millions) | 107,510 | 99,148 | 100,609 | 102,013 | 100,422 | |||||||||||||||
Peak Demand (megawatts) | 21,799 | 21,009 | 21,241 | 22,001 | 20,887 | |||||||||||||||
Retail Customers – Year End (thousands) | 2,743 | 2,719 | 2,689 | 2,668 | 2,595 | |||||||||||||||
(a) Includes Entergy New Orleans, Inc. |
| |||||||||||||||||||
2010 | 2009 | 2008 | 2007 | 2006 | ||||||||||||||||
Operating Revenues (millions)(a) | 2,566 | 2,711 | 2,794 | 2,247 | 1,803 | |||||||||||||||
Billed Electric Energy Sales (gigawatts) | 42,682 | 43,969 | 44,747 | 40,916 | 38,289 | |||||||||||||||
(a) Includes revenue associated with below-market PPA for Palisades of $46,296,187 for 2010, $52,520,249 for 2009, $76,223,175 for 2008, and $50,215,623 for 2007. |
| |||||||||||||||||||
2010 | 2009 | 2008 | 2007 | 2006 | ||||||||||||||||
Total Employees – Year End | 14,958 | 15,181 | 14,669 | 14,322 | 13,814 |
OWNED AND LEASED CAPABILITY (MW)(a)
As of July 2011
Entergy Arkansas | Entergy Gulf States Louisiana | Entergy Louisiana(g) | Entergy Mississippi | Entergy New Orleans | Entergy Texas | System Energy | EWC Nuclear(c) | EWC Non- Nuclear Wholesale(d) (e) (f) | Total | |||||||||||||||||||||||||||||||
Gas/Oil | 1,669 | 1,988 | 5,079 | 2,809 | 748 | 2,274 | - | - | 757 | 15,277 | ||||||||||||||||||||||||||||||
Coal | 1,209 | 363 | - | 420 | - | 269 | - | - | 181 | 2,442 | ||||||||||||||||||||||||||||||
Total Fossil | 2,878 | 2,351 | 5,079 | 3,229 | 748 | 2,543 | - | - | 938 | 17,766 | ||||||||||||||||||||||||||||||
Nuclear | 1,835 | 974 | 1,168 | - | - | - | 1,126 | 4,998 | - | 10,101 | ||||||||||||||||||||||||||||||
Other(b) | 74 | - | - | - | - | - | - | - | 80 | 154 | ||||||||||||||||||||||||||||||
Total | 4,787 | 3,325 | 6,247 | 3,229 | 748 | 2,543 | 1,126 | 4,998 | 1,018 | 28,021 |
(a) | Owned and Leased Capability is the dependable load carrying capability as demonstrated under actual operating conditions based on the primary fuel (assuming no curtailments) that each station was designed to utilize. |
(b) | Other includes Hydro (EAI) and Wind (EWC). |
(c) | Reflects Net MW in Operation. Net MW in Operation is the installed capacity owned and operated. Excludes management services contract for Cooper Nuclear Station. |
(d) | Reflects nameplate rating of generating unit. |
(e) | In fourth quarter 2010, Entergy sold its 61 percent share of the Harrison County 550 MW combined cycle gas-fired power plant. |
(f) | On May 5, 2011, Entergy filed an application with FERC (Docket No.EC11-76) requesting authorization of a proposed transaction in which EAM Nelson Holding, LLC will acquire 10.9% ownership interest in the Nelson 6 550 MW coal-fired steam electric generating facility. |
(g) | In April 2011, Entergy Louisiana completed the purchase of the 580 MW Acadia Energy Center Power Block 2. |
7
CONSOLIDATED ENTERGY CORPORATION AND SUBSIDIARIES DATA
CONSOLIDATED QUARTERLY FINANCIAL METRICS
2010 | 2009 | YTD % | ||||||||||||||||||||||||||||||||||||||||||
1Q | 2Q | 3Q | 4Q | YTD | 1Q | 2Q | 3Q | 4Q | YTD | CHANGE | ||||||||||||||||||||||||||||||||||
GAAP MEASURES | ||||||||||||||||||||||||||||||||||||||||||||
As-Reported Net Income ($ millions) | 213.8 | 315.3 | 492.9 | 228.3 | 1,250.2 | 235.3 | 226.8 | 455.2 | 313.8 | 1,231.1 | 1.6 | |||||||||||||||||||||||||||||||||
Return on Average Invested Capital – As-Reported (%)(a) | 7.6 | 8.1 | 8.2 | 7.8 | 7.8 | 7.6 | 7.5 | 7.1 | 7.7 | 7.7 | 1.3 | |||||||||||||||||||||||||||||||||
Return on Average Common Equity – As-Reported (%)(a) | 13.8 | 14.8 | 15.5 | 14.6 | 14.6 | 14.1 | 13.7 | 13.2 | 14.9 | 14.9 | (2.0 | ) | ||||||||||||||||||||||||||||||||
Net Margin – As-Reported (%)(a) | 11.3 | 11.7 | 11.7 | 10.9 | 10.9 | 8.8 | 9.0 | 9.7 | 11.5 | 11.5 | (5.2 | ) | ||||||||||||||||||||||||||||||||
Cash Flow Interest Coverage (# times)(a) | 6.3 | 6.6 | 8.0 | 7.8 | 7.8 | 6.5 | 6.7 | 5.5 | 6.1 | 6.1 | 27.9 | |||||||||||||||||||||||||||||||||
Revolver Capacity ($ millions) | 1,417 | 1,338 | 2,216 | 2,354 | 2,354 | 725 | 1,585 | 1,647 | 1,464 | 1,464 | 60.8 | |||||||||||||||||||||||||||||||||
Total Debt ($ millions) | 12,152 | 11,853 | 12,247 | 11,816 | 11,816 | 12,034 | 11,510 | 11,522 | 12,014 | 12,014 | (1.6 | ) | ||||||||||||||||||||||||||||||||
Debt to Capital Ratio (%) | 57.0 | 56.6 | 57.5 | 57.3 | 57.3 | 57.4 | 55.9 | 56.7 | 57.4 | 57.4 | (0.2 | ) | ||||||||||||||||||||||||||||||||
Off-Balance Sheet Liabilities ($ millions) | 644 | 641 | 638 | 653 | 653 | 573 | 569 | 567 | 646 | 646 | 1.1 | |||||||||||||||||||||||||||||||||
NON-GAAP MEASURES | ||||||||||||||||||||||||||||||||||||||||||||
Operational Earnings ($ millions) | 253.7 | 325.7 | 518.1 | 235.0 | 1,332.5 | 252.5 | 244.0 | 470.7 | 334.9 | 1,302.1 | 2.3 | |||||||||||||||||||||||||||||||||
Return on Average Invested Capital – Operational (%)(a) | 8.0 | 8.5 | 8.7 | 8.2 | 8.2 | 8.0 | 7.8 | 7.5 | 8.1 | 8.1 | 1.2 | |||||||||||||||||||||||||||||||||
Return on Average Common Equity – Operational (%)(a) | 14.9 | 15.8 | 16.6 | 15.6 | 15.6 | 15.0 | 14.6 | 14.1 | 15.7 | 15.7 | (0.6 | ) | ||||||||||||||||||||||||||||||||
Net Margin – Operational (%)(a) | 12.2 | 12.5 | 12.5 | 11.6 | 11.6 | 9.4 | 9.6 | 10.3 | 12.1 | 12.1 | (4.1 | ) | ||||||||||||||||||||||||||||||||
Total Gross Liquidity ($ millions) | 3,074 | 2,674 | 4,147 | 3,648 | 3,648 | 2,528 | 2,866 | 2,778 | 3,174 | 3,174 | 14.9 | |||||||||||||||||||||||||||||||||
Debt to Capital Ratio, Excluding Securitization Debt (%) | 55.2 | 54.8 | 55.6 | 55.3 | 55.3 | 56.7 | 55.3 | 56.1 | 55.6 | 55.6 | (0.5 | ) | ||||||||||||||||||||||||||||||||
Net Debt to Net Capital Ratio, Excluding Securitization Debt (%) | 51.3 | 51.6 | 50.9 | 52.1 | 52.1 | 52.6 | 52.2 | 53.4 | 51.5 | 51.5 | 1.2 | |||||||||||||||||||||||||||||||||
Net Debt to Net Capital Ratio Including Off-Balance Sheet Liabilities, Excluding Securitization Debt (%) | 52.9 | 53.2 | 52.5 | 53.8 | 53.8 | 54.0 | 53.6 | 54.8 | 53.1 | 53.1 | 1.3 |
(a) | Rolling twelve months. Totals may not foot due to rounding. |
CONSOLIDATED ANNUAL FINANCIAL METRICS
2010 | 2009 | 2008 | 2007 | 2006(a) | ||||||||||||||||
GAAP MEASURES | ||||||||||||||||||||
As-Reported Net Income ($ millions) | 1,250 | 1,231 | 1,221 | 1,135 | 1,133 | |||||||||||||||
Return on Average Invested Capital – As-Reported (%) | 7.8 | 7.7 | 8.1 | 8.3 | 8.5 | |||||||||||||||
Return on Average Common Equity – As-Reported (%) | 14.6 | 14.9 | 15.4 | 14.1 | 14.2 | |||||||||||||||
Net Margin – As-Reported (%) | 10.9 | 11.5 | 9.3 | 9.9 | 10.4 | |||||||||||||||
Cash Flow Interest Coverage (# times) | 7.8 | 6.1 | 6.5 | 5.0 | 7.2 | |||||||||||||||
Revolver Capacity ($ millions) | 2,354 | 1,464 | 645 | 1,730 | 2,770 | |||||||||||||||
Total Debt ($ millions) | 11,816 | 12,014 | 12,279 | 11,123 | 9,356 | |||||||||||||||
Debt to Capital Ratio (%) | 57.3 | 57.4 | 59.7 | 57.6 | 52.3 | |||||||||||||||
Off-Balance Sheet Liabilities ($ millions) | ||||||||||||||||||||
Debt of Joint Ventures – Entergy’s Share | 107 | 116 | 125 | 135 | 146 | |||||||||||||||
Leases – Entergy’s Share | 546 | 530 | 449 | 523 | 519 | |||||||||||||||
Total | 653 | 646 | 574 | 658 | 665 | |||||||||||||||
NON-GAAP MEASURES | ||||||||||||||||||||
Operational Earnings ($ millions) | 1,332 | 1,302 | 1,276 | 1,167 | 998 | |||||||||||||||
Return on Average Invested Capital – Operational (%) | 8.2 | 8.1 | 8.4 | 8.5 | 7.7 | |||||||||||||||
Return on Average Common Equity – Operational (%) | 15.6 | 15.7 | 16.1 | 14.5 | 12.5 | |||||||||||||||
Net Margin – Operational (%) | 11.6 | 12.1 | 9.7 | 10.2 | 9.1 | |||||||||||||||
Total Gross Liquidity ($ millions) | 3,648 | 3,174 | 2,565 | 2,984 | 3,786 | |||||||||||||||
Debt to Capital Ratio, Excluding Securitization Debt (%) | 55.3 | 55.6 | 59.1 | 56.9 | 52.3 | |||||||||||||||
Net Debt to Net Capital Ratio, Excluding Securitization Debt (%) | 52.1 | 51.5 | 54.8 | 53.9 | 49.4 | |||||||||||||||
Net Debt to Net Capital Ratio Including Off-Balance Sheet Liabilities, Excluding Securitization Debt (%) | 53.8 | 53.1 | 56.2 | 55.5 | 51.3 |
(a) | 2006 reflects deconsolidation of Entergy New Orleans, Inc. |
8
ENTERGY CORPORATION CONSOLIDATED QUARTERLY RESULTS – GAAP TO NON-GAAP RECONCILIATION
2010 | 2009 | YTD | ||||||||||||||||||||||||||||||||||||||||||
($/share) | 1Q | 2Q | 3Q | 4Q | YTD | 1Q | 2Q | 3Q | 4Q | YTD | CHANGE | |||||||||||||||||||||||||||||||||
AS-REPORTED | ||||||||||||||||||||||||||||||||||||||||||||
Utility | 0.73 | 1.18 | 1.78 | 0.63 | 4.33 | 0.56 | 0.74 | 1.50 | 0.72 | 3.53 | 0.80 | |||||||||||||||||||||||||||||||||
Entergy Wholesale Commodities | 0.47 | 0.55 | 0.76 | 0.83 | 2.59 | 0.86 | 0.43 | 0.95 | 1.04 | 3.26 | (0.67 | ) | ||||||||||||||||||||||||||||||||
Parent & Other | (0.08 | ) | (0.08 | ) | 0.08 | (0.20 | ) | (0.26 | ) | (0.22 | ) | (0.03 | ) | (0.13 | ) | (0.12 | ) | (0.49 | ) | 0.23 | ||||||||||||||||||||||||
CONSOLIDATED AS-REPORTED EARNINGS | 1.12 | 1.65 | 2.62 | 1.26 | 6.66 | 1.20 | 1.14 | 2.32 | 1.64 | 6.30 | 0.36 | |||||||||||||||||||||||||||||||||
LESS SPECIAL ITEMS | ||||||||||||||||||||||||||||||||||||||||||||
Utility | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||||||||
Entergy Wholesale Commodities | (0.29 | ) | (0.08 | ) | (0.14 | ) | (0.04 | ) | (0.54 | ) | (0.04 | ) | (0.08 | ) | (0.05 | ) | (0.06 | ) | (0.23 | ) | (0.31 | ) | ||||||||||||||||||||||
Parent & Other | 0.08 | 0.02 | - | - | 0.10 | (0.05 | ) | (0.01 | ) | (0.03 | ) | (0.05 | ) | (0.14 | ) | 0.24 | ||||||||||||||||||||||||||||
TOTAL SPECIAL ITEMS | (0.21 | ) | (0.06 | ) | (0.14 | ) | (0.04 | ) | (0.44 | ) | (0.09 | ) | (0.09 | ) | (0.08 | ) | (0.11 | ) | (0.37 | ) | (0.07 | ) | ||||||||||||||||||||||
OPERATIONAL | ||||||||||||||||||||||||||||||||||||||||||||
Utility | 0.73 | 1.18 | 1.78 | 0.63 | 4.33 | 0.56 | 0.74 | 1.50 | 0.72 | 3.53 | 0.80 | |||||||||||||||||||||||||||||||||
Entergy Wholesale Commodities | 0.76 | 0.63 | 0.90 | 0.87 | 3.13 | 0.90 | 0.51 | 1.00 | 1.10 | 3.49 | (0.36 | ) | ||||||||||||||||||||||||||||||||
Parent & Other | (0.16 | ) | (0.10 | ) | 0.08 | (0.20 | ) | (0.36 | ) | (0.17 | ) | (0.02 | ) | (0.10 | ) | (0.07 | ) | (0.35 | ) | (0.01 | ) | |||||||||||||||||||||||
CONSOLIDATED OPERATIONAL EARNINGS | 1.33 | 1.71 | 2.76 | 1.30 | 7.10 | 1.29 | 1.23 | 2.40 | 1.75 | 6.67 | 0.43 | |||||||||||||||||||||||||||||||||
Weather Impact | 0.17 | 0.09 | 0.29 | 0.06 | 0.62 | (0.02 | ) | (0.01 | ) | 0.03 | (0.01 | ) | (0.01 | ) | 0.63 | |||||||||||||||||||||||||||||
SHARES OF COMMON STOCK | ||||||||||||||||||||||||||||||||||||||||||||
OUTSTANDING (in millions) | ||||||||||||||||||||||||||||||||||||||||||||
End of Period | 189.3 | 187.5 | 181.5 | 178.7 | 178.7 | 196.1 | 196.1 | 188.9 | 189.1 | 189.1 | (10.4 | ) | ||||||||||||||||||||||||||||||||
Weighted Average - Diluted | 191.3 | 190.7 | 187.8 | 181.6 | 187.8 | 198.1 | 198.2 | 195.9 | 191.3 | 195.8 | (8.0 | ) |
Totals may not foot due to rounding and dilution effect of the unsuccessful remarketing of the equity units in February 2009.
9
FINANCIAL RESULTS
ENTERGY CORPORATION CONSOLIDATED QUARTERLY SPECIAL ITEMS (Shown as Positive/(Negative) Impact on Earnings)
2010 | 2009 | YTD | ||||||||||||||||||||||||||||||||||||||||||
($/share) | 1Q | 2Q | 3Q | 4Q | YTD | 1Q | 2Q | 3Q | 4Q | YTD | CHANGE | |||||||||||||||||||||||||||||||||
UTILITY | ||||||||||||||||||||||||||||||||||||||||||||
SPECIAL ITEMS | ||||||||||||||||||||||||||||||||||||||||||||
None | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||||||||
Total | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||||||||
ENTERGY WHOLESALE COMMODITIES | ||||||||||||||||||||||||||||||||||||||||||||
SPECIAL ITEMS | ||||||||||||||||||||||||||||||||||||||||||||
Non-utility nuclear spin-off expenses | (0.29 | ) | (0.08 | ) | (0.14 | ) | (0.04 | )�� | (0.54 | ) | (0.04 | ) | (0.08 | ) | (0.05 | ) | (0.06 | ) | (0.23 | ) | (0.31 | ) | ||||||||||||||||||||||
Total | (0.29 | ) | (0.08 | ) | (0.14 | ) | (0.04 | ) | (0.54 | ) | (0.04 | ) | (0.08 | ) | (0.05 | ) | (0.06 | ) | (0.23 | ) | (0.31 | ) | ||||||||||||||||||||||
PARENT & OTHER | ||||||||||||||||||||||||||||||||||||||||||||
SPECIAL ITEMS | ||||||||||||||||||||||||||||||||||||||||||||
Non-utility nuclear spin-off expenses | 0.08 | 0.02 | - | - | 0.10 | (0.05 | ) | (0.01 | ) | (0.03 | ) | (0.05 | ) | (0.14 | ) | 0.24 | ||||||||||||||||||||||||||||
Total | 0.08 | 0.02 | - | - | 0.10 | (0.05 | ) | (0.01 | ) | (0.03 | ) | (0.05 | ) | (0.14 | ) | 0.24 | ||||||||||||||||||||||||||||
TOTAL SPECIAL ITEMS | (0.21 | ) | (0.06 | ) | (0.14 | ) | (0.04 | ) | (0.44 | ) | (0.09 | ) | (0.09 | ) | (0.08 | ) | (0.11 | ) | (0.37 | ) | (0.07 | ) | ||||||||||||||||||||||
2010 | 2009 | YTD | ||||||||||||||||||||||||||||||||||||||||||
($ millions) | 1Q | 2Q | 3Q | 4Q | YTD | 1Q | 2Q | 3Q | 4Q | YTD | CHANGE | |||||||||||||||||||||||||||||||||
UTILITY | ||||||||||||||||||||||||||||||||||||||||||||
SPECIAL ITEMS | ||||||||||||||||||||||||||||||||||||||||||||
None | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||||||||
Total | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||||||||
ENTERGY WHOLESALE COMMODITIES | ||||||||||||||||||||||||||||||||||||||||||||
SPECIAL ITEMS | ||||||||||||||||||||||||||||||||||||||||||||
Non-utility nuclear spin-off expenses | (54.3 | ) | (14.5 | ) | (25.2 | ) | (6.7 | ) | (100.7 | ) | (6.6 | ) | (15.1 | ) | (10.3 | ) | (12.0 | ) | (44.0 | ) | (56.7 | ) | ||||||||||||||||||||||
Total | (54.3 | ) | (14.5 | ) | (25.2 | ) | (6.7 | ) | (100.7 | ) | (6.6 | ) | (15.1 | ) | (10.3 | ) | (12.0 | ) | (44.0 | ) | (56.7 | ) | ||||||||||||||||||||||
PARENT & OTHER | ||||||||||||||||||||||||||||||||||||||||||||
SPECIAL ITEMS | ||||||||||||||||||||||||||||||||||||||||||||
Non-utility nuclear spin-off expenses | 14.4 | 4.0 | - | - | 18.5 | (10.6 | ) | (2.1 | ) | (5.2 | ) | (9.1 | ) | (27.0 | ) | 45.5 | ||||||||||||||||||||||||||||
Total | 14.4 | 4.0 | - | - | 18.5 | (10.6 | ) | (2.1 | ) | (5.2 | ) | (9.1 | ) | (27.0 | ) | 45.5 | ||||||||||||||||||||||||||||
TOTAL SPECIAL ITEMS | (39.9 | ) | (10.5 | ) | (25.2 | ) | (6.7 | ) | (82.2 | ) | (17.2 | ) | (17.2 | ) | (15.5 | ) | (21.1 | ) | (71.0 | ) | (11.2 | ) | ||||||||||||||||||||||
Totals may not foot due to rounding. |
10
FINANCIAL RESULTS
ENTERGY CORPORATION CONSOLIDATED ANNUAL RESULTS – GAAP TO NON-GAAP RECONCILIATION
($/share) | 2010 | 2009 | 2008 | 2007 | 2006 | |||||||||||||||
AS-REPORTED | ||||||||||||||||||||
Utility | 4.33 | 3.53 | 2.92 | 3.37 | 3.27 | |||||||||||||||
Entergy Wholesale Commodities | 2.59 | 3.26 | 3.96 | 2.88 | 1.57 | |||||||||||||||
Parent & Other | (0.26 | ) | (0.49 | ) | (0.68 | ) | (0.65 | ) | 0.52 | |||||||||||
CONSOLIDATED AS-REPORTED EARNINGS | 6.66 | 6.30 | 6.20 | 5.60 | 5.36 | |||||||||||||||
LESS SPECIAL ITEMS | ||||||||||||||||||||
Utility | - | - | (0.08 | ) | (0.07 | ) | 0.02 | |||||||||||||
Entergy Wholesale Commodities | (0.54 | ) | (0.23 | ) | (0.10 | ) | (0.09 | ) | 0.13 | |||||||||||
Parent & Other | 0.10 | (0.14 | ) | (0.13 | ) | - | 0.49 | |||||||||||||
TOTAL SPECIAL ITEMS | (0.44 | ) | (0.37 | ) | (0.31 | ) | (0.16 | ) | 0.64 | |||||||||||
OPERATIONAL | ||||||||||||||||||||
Utility | 4.33 | 3.53 | 3.00 | 3.44 | 3.25 | |||||||||||||||
Entergy Wholesale Commodities | 3.13 | 3.49 | 4.06 | 2.97 | 1.44 | |||||||||||||||
Parent & Other | (0.36 | ) | (0.35 | ) | (0.55 | ) | (0.65 | ) | 0.03 | |||||||||||
CONSOLIDATED OPERATIONAL EARNINGS | 7.10 | 6.67 | 6.51 | 5.76 | 4.72 | |||||||||||||||
Weather Impact | 0.62 | (0.01 | ) | (0.02 | ) | 0.11 | 0.07 |
11
FINANCIAL RESULTS
ENTERGY CORPORATION CONSOLIDATED ANNUAL SPECIAL ITEMS (Shown as Positive/(Negative) Impact on Earnings)
($ millions) | ($ millions) | ($ millions) | ($ millions) | ($ millions) | ||||||||||||||||
($/share) | 2010 | 2009 | 2008 | 2007 | 2006 | |||||||||||||||
UTILITY SPECIAL ITEMS | ||||||||||||||||||||
Dilution effect - unsuccessful remarketing | - | - | (0.08 | ) | - | - | ||||||||||||||
Nuclear alignment | - | - | - | (0.07 | ) | - | ||||||||||||||
ENOI results | - | - | - | - | 0.02 | |||||||||||||||
Total | - | - | (0.08 | ) | (0.07 | ) | 0.02 | |||||||||||||
ENTERGY WHOLESALE COMMODITIES SPECIAL ITEMS | ||||||||||||||||||||
Non-utility nuclear spin-off expenses | (0.54 | ) | (0.23 | ) | - | - | - | |||||||||||||
Dilution effect - unsuccessful remarketing | - | - | (0.10 | ) | - | - | ||||||||||||||
Nuclear alignment | - | - | - | (0.09 | ) | - | ||||||||||||||
Entergy-Koch, LP gain | - | - | - | - | 0.26 | |||||||||||||||
Non-Nuclear Wholesale Assets write-off of tax capital losses | - | - | - | - | (0.13 | ) | ||||||||||||||
Total | (0.54 | ) | (0.23 | ) | (0.10 | ) | (0.09 | ) | 0.13 | |||||||||||
PARENT & OTHER SPECIAL ITEMS | ||||||||||||||||||||
Non-utility nuclear spin-off expenses | 0.10 | (0.14 | ) | (0.28 | ) | - | - | |||||||||||||
Dilution effect - unsuccessful remarketing | - | - | 0.15 | - | - | |||||||||||||||
Restructuring - Entergy-Koch, LP distribution | - | - | - | - | 0.49 | |||||||||||||||
Total | 0.10 | (0.14 | ) | (0.13 | ) | - | 0.49 | |||||||||||||
TOTAL SPECIAL ITEMS | (0.44 | ) | (0.37 | ) | (0.31 | ) | (0.16 | ) | 0.64 | |||||||||||
($ millions) | 2010 | 2009 | 2008 | 2007 | 2006 | |||||||||||||||
UTILITY SPECIAL ITEMS | ||||||||||||||||||||
Nuclear alignment | - | - | - | (13.6 | ) | - | ||||||||||||||
ENOI results | - | - | - | - | 4.1 | |||||||||||||||
Total | - | - | - | (13.6 | ) | 4.1 | ||||||||||||||
ENTERGY WHOLESALE COMMODITIES SPECIAL ITEMS | ||||||||||||||||||||
Non-utility nuclear spin-off expenses | (100.7 | ) | (44.0 | ) | - | - | - | |||||||||||||
Nuclear alignment | - | - | - | (18.4 | ) | - | ||||||||||||||
Entergy-Koch, LP gain | - | - | - | - | 55.0 | |||||||||||||||
Non-Nuclear Wholesale Assets write-off of tax capital losses | - | - | - | - | (27.7 | ) | ||||||||||||||
Total | (100.7 | ) | (44.0 | ) | - | (18.4 | ) | 27.3 | ||||||||||||
PARENT & OTHER SPECIAL ITEMS | ||||||||||||||||||||
Non-utility nuclear spin-off expenses | 18.5 | (27.0 | ) | (55.4 | ) | - | - | |||||||||||||
Restructuring - Entergy-Koch, LP distribution | - | - | - | - | 104.0 | |||||||||||||||
Retail business discontinued operations | - | - | - | - | (0.5 | ) | ||||||||||||||
Total | 18.5 | (27.0 | ) | (55.4 | ) | - | 103.5 | |||||||||||||
TOTAL SPECIAL ITEMS | (82.2 | ) | (71.0 | ) | (55.4 | ) | (32.0 | ) | 134.9 |
12
DESCRIPTION OF ENTERGY CORPORATION CONSOLIDATED SPECIAL ITEMS
MAIN EARNINGS CATEGORY | ||
UTILITY SPECIAL ITEMS | ||
Dilution effect – unsuccessful remarketing(a) | Diluted earnings per share | |
Nuclear alignment | Operating expenses: Other operation and maintenance | |
ENOI results | Other income: Equity in earnings (loss) of unconsolidated equity affiliates | |
ENTERGY WHOLESALE COMMODITIES SPECIAL ITEMS | ||
Non-utility nuclear spin-off expenses | Operating expenses: Other operation and maintenance Operating expenses: Taxes other than income taxes Operating expenses: Depreciation Interest and Other Charges: Other interest | |
Dilution effect – unsuccessful remarketing(a) | Diluted earnings per share | |
Nuclear alignment | Operating expenses: Other operation and maintenance | |
Entergy-Koch, LP gain | Other income: Equity in earnings (loss) of unconsolidated equity affiliates | |
Non-Nuclear Wholesale Assets write-off of tax capital losses | Income taxes | |
PARENT & OTHER SPECIAL ITEMS | ||
Non-utility nuclear spin-off expenses | Operating expenses: Other operation and maintenance Income taxes | |
Dilution effect – unsuccessful remarketing(a) | Diluted earnings per share | |
Restructuring – Entergy-Koch, LP distribution | Income taxes | |
Retail business discontinued operations | Discontinued operations | |
(a) | Entergy had 10,000,000 equity units outstanding as of December 31, 2008, that obligated the holders to purchase a certain number of shares of Entergy common stock for a stated price no later than February 17, 2009. Under the terms of the purchase contracts, Entergy attempted to remarket the notes payable associated with the equity units in February 2009 but was unsuccessful, the note holders put the notes to Entergy, Entergy retired the notes, and Entergy issued 6,598,000 shares of common stock in the settlement of the purchase contracts. |
13
FINANCIAL RESULTS
CONSOLIDATED STATEMENTS OF INCOME (unaudited)
In thousands, except share data, for the years ended December 31, | 2010 | 2009 | 2008 | 2007 | 2006(a) | |||||||||||||||
OPERATING REVENUES: | ||||||||||||||||||||
Electric | $8,740,637 | $7,880,016 | $10,073,160 | $9,046,301 | $9,063,135 | |||||||||||||||
Natural gas | 197,658 | 172,213 | 241,856 | 206,073 | 84,230 | |||||||||||||||
Competitive businesses | 2,549,282 | 2,693,421 | 2,778,740 | 2,232,024 | 1,784,793 | |||||||||||||||
Total | 11,487,577 | 10,745,650 | 13,093,756 | 11,484,398 | 10,932,158 | |||||||||||||||
OPERATING EXPENSES: | ||||||||||||||||||||
Operating and maintenance: | ||||||||||||||||||||
Fuel, fuel-related expenses, and gas purchased for resale | 2,518,582 | 2,309,831 | 3,577,764 | 2,934,833 | 3,144,073 | |||||||||||||||
Purchased power | 1,659,416 | 1,395,203 | 2,491,200 | 1,986,950 | 2,138,237 | |||||||||||||||
Nuclear refueling outage expenses | 256,123 | 241,310 | 221,759 | 180,971 | 169,567 | |||||||||||||||
Other operation and maintenance | 2,969,402 | 2,750,810 | 2,742,762 | 2,649,654 | 2,335,364 | |||||||||||||||
Decommissioning | 211,736 | 199,063 | 189,409 | 167,898 | 145,884 | |||||||||||||||
Taxes other than income taxes | 534,299 | 503,859 | 496,952 | 489,058 | 428,561 | |||||||||||||||
Depreciation and amortization | 1,069,894 | 1,082,775 | 1,030,860 | 963,712 | 887,792 | |||||||||||||||
Other regulatory charges (credits)– net | 44,921 | (21,727 | ) | 59,883 | 54,954 | (122,680 | ) | |||||||||||||
Total | 9,264,373 | 8,461,124 | 10,810,589 | 9,428,030 | 9,126,798 | |||||||||||||||
Gain on sale of business | 44,173 | - | - | - | - | |||||||||||||||
OPERATING INCOME | 2,267,377 | 2,284,526 | 2,283,167 | 2,056,368 | 1,805,360 | |||||||||||||||
OTHER INCOME: | ||||||||||||||||||||
Allowance for equity funds used during construction | 59,381 | 59,545 | 44,523 | 42,742 | 39,894 | |||||||||||||||
Interest and investment income | 185,455 | 236,628 | 197,872 | 238,911 | 198,835 | |||||||||||||||
Other than temporary impairment losses | (1,378 | ) | (86,069 | ) | (49,656 | ) | (4,914 | ) | - | |||||||||||
Miscellaneous – net | (48,124 | ) | (40,396 | ) | (23,452 | ) | (21,684 | ) | 109,858 | |||||||||||
Total | 195,334 | 169,708 | 169,287 | 255,055 | 348,587 | |||||||||||||||
INTEREST EXPENSE: | ||||||||||||||||||||
Interest expense | 610,146 | 603,679 | 634,188 | 662,084 | 573,953 | |||||||||||||||
Allowance for borrowed funds used during construction | (34,979 | ) | (33,235 | ) | (25,267 | ) | (25,032 | ) | (23,931 | ) | ||||||||||
Total | 575,167 | 570,444 | 608,921 | 637,052 | 550,022 | |||||||||||||||
INCOME FROM CONTINUING OPERATIONS BEFOREINCOME TAXES | 1,887,544 | 1,883,790 | 1,843,533 | 1,674,371 | 1,603,925 | |||||||||||||||
Income taxes | 617,239 | 632,740 | 602,998 | 514,417 | 443,044 | |||||||||||||||
INCOME FROM CONTINUING OPERATIONS | 1,270,305 | 1,251,050 | 1,240,535 | 1,159,954 | 1,160,881 | |||||||||||||||
LOSS FROM DISCONTINUED OPERATIONS | ||||||||||||||||||||
(net of income tax expense (benefit) of $67) respectively) | - | - | - | - | (496 | ) | ||||||||||||||
CONSOLIDATED NET INCOME | 1,270,305 | 1,251,050 | 1,240,535 | 1,159,954 | 1,160,385 | |||||||||||||||
Preferred dividend requirements of subsidiaries | 20,063 | 19,958 | 19,969 | 25,105 | 27,783 | |||||||||||||||
NET INCOME ATTRIBUTABLE TO ENTERGY CORPORATION | $ | 1,250,242 | $ | 1,231,092 | $ | 1,220,566 | $ | 1,134,849 | $ | 1,132,602 | ||||||||||
Basic earnings per average common share | $6.72 | $6.39 | $6.39 | $5.77 | $5.46 | |||||||||||||||
Diluted earnings per average common share | $6.66 | $6.30 | $6.20 | $5.60 | $5.36 | |||||||||||||||
Dividends declared per common share | $3.24 | $3.00 | $3.00 | $2.58 | $2.16 | |||||||||||||||
Average number of common shares outstanding: | ||||||||||||||||||||
Basic | 186,010,452 | 192,772,032 | 190,925,613 | 196,572,945 | 207,456,838 | |||||||||||||||
Diluted | 187,814,235 | 195,838,068 | 201,011,588 | 202,780,283 | 211,452,455 |
(a) | 2006 reflects deconsolidation of Entergy New Orleans, Inc. |
Certain prior year data has been reclassified to conform with current year presentation.
14
2010 CONSOLIDATING INCOME STATEMENT (unaudited)
In thousands, except share data, for the year ended December 31, 2010. | UTILITY | ENTERGY WHOLESALE COMMODITIES | PARENT & OTHER | CONSOLIDATED | ||||||||||||
OPERATING REVENUES: | ||||||||||||||||
Electric | $ | 8,743,674 | $ | - | $ | (3,037 | ) | $ | 8,740,637 | |||||||
Natural gas | 197,658 | - | - | 197,658 | ||||||||||||
Competitive businesses | - | 2,566,156 | (16,874 | ) | 2,549,282 | |||||||||||
Total | 8,941,332 | 2,566,156 | (19,911 | ) | 11,487,577 | |||||||||||
OPERATING EXPENSES: | ||||||||||||||||
Operating and maintenance: | ||||||||||||||||
Fuel, fuel-related expenses, and gas purchased for resale | 2,217,265 | 302,860 | (1,544 | ) | 2,518,582 | |||||||||||
Purchased power | 1,628,166 | 62,513 | (31,262 | ) | 1,659,416 | |||||||||||
Nuclear refueling outage expenses | 108,199 | 147,924 | - | 256,123 | ||||||||||||
Other operation and maintenance | 1,948,892 | 1,047,041 | (26,531 | ) | 2,969,402 | |||||||||||
Decommissioning | 104,258 | 107,478 | - | 211,736 | ||||||||||||
Taxes other than income taxes | 431,371 | 101,878 | 1,049 | 534,299 | ||||||||||||
Depreciation and amortization | 902,127 | 163,180 | 4,588 | 1,069,894 | ||||||||||||
Other regulatory charges (credits)-net | 44,921 | - | - | 44,921 | ||||||||||||
Total | 7,385,199 | 1,932,874 | (53,700 | ) | 9,264,373 | |||||||||||
Gain on sale of investment | - | 44,173 | - | 44,173 | ||||||||||||
OPERATING INCOME | 1,556,133 | 677,455 | 33,789 | 2,267,377 | ||||||||||||
OTHER INCOME (DEDUCTIONS): | ||||||||||||||||
Allowance for equity funds used during construction | 59,381 | - | - | 59,381 | ||||||||||||
Interest and investment income | 182,493 | 171,158 | (168,196 | ) | 185,455 | |||||||||||
Other than temporary impairment losses | - | (1,378 | ) | - | (1,378 | ) | ||||||||||
Miscellaneous – net | (20,821 | ) | (17,347 | ) | (9,956 | ) | (48,124 | ) | ||||||||
Total | 221,053 | 152,433 | (178,152 | ) | 195,334 | |||||||||||
INTEREST EXPENSE: | ||||||||||||||||
Interest expense | 528,220 | 71,817 | 10,109 | 610,146 | ||||||||||||
Allowance for borrowed funds used during construction | (34,979 | ) | - | - | (34,979 | ) | ||||||||||
Total | 493,241 | 71,817 | 10,109 | 575,167 | ||||||||||||
INCOME BEFORE INCOME TAXES | 1,283,945 | 758,071 | (154,472 | ) | 1,887,544 | |||||||||||
Income taxes | 454,227 | 268,649 | (105,637 | ) | 617,239 | |||||||||||
CONSOLIDATED NET INCOME | 829,718 | 489,422 | (48,835 | ) | 1,270,305 | |||||||||||
Preferred dividend requirements of subsidiaries | 17,331 | 2,732 | - | 20,063 | ||||||||||||
NET INCOME ATTRIBUTABLE TO ENTERGY CORPORATION | $ | 812,387 | $ | 486,690 | $ | (48,835 | ) | $ | 1,250,242 | |||||||
Earnings Per Average Common Share: | ||||||||||||||||
Basic | $4.37 | $2.61 | $(0.26) | $6.72 | ||||||||||||
Diluted | $4.33 | $2.59 | $(0.26) | $6.66 |
Totals may not foot due to rounding.
See page 73 for 2009 Consolidating Income Statement for new segment disclosure adopted as of 12/31/2010.
15
CONSOLIDATED BALANCE SHEETS (unaudited)
In thousands, as of December 31, | 2010 | 2009 | 2008 | 2007 | 2006(a) | |||||||||||||||
ASSETS | ||||||||||||||||||||
CURRENT ASSETS: | ||||||||||||||||||||
Cash and cash equivalents: | ||||||||||||||||||||
Cash | $ | 76,290 | $ | 85,861 | $ | 115,876 | $ | 126,652 | $ | 117,379 | ||||||||||
Temporary cash investments | 1,218,182 | 1,623,690 | 1,804,615 | 1,127,076 | 898,773 | |||||||||||||||
Total cash and cash equivalents | 1,294,472 | 1,709,551 | 1,920,491 | 1,253,728 | 1,016,152 | |||||||||||||||
Securitization recovery trust account | 43,044 | 13,098 | 12,062 | 19,273 | - | |||||||||||||||
Notes receivable – Entergy New Orleans DIP loan | - | - | - | - | 51,934 | |||||||||||||||
Notes receivable | - | - | - | - | 699 | |||||||||||||||
Accounts receivable: | ||||||||||||||||||||
Customer | 602,796 | 553,692 | 734,204 | 610,724 | 552,376 | |||||||||||||||
Allowance for doubtful accounts | (31,777 | ) | (27,631 | ) | (25,610 | ) | (25,789 | ) | (19,348 | ) | ||||||||||
Other | 161,662 | 152,303 | 206,627 | 303,060 | 345,400 | |||||||||||||||
Accrued unbilled revenues | 302,901 | 302,463 | 282,914 | 288,076 | 249,165 | |||||||||||||||
Total accounts receivable | 1,035,582 | 980,827 | 1,198,135 | 1,176,071 | 1,127,593 | |||||||||||||||
Deferred fuel costs | 64,659 | 126,798 | 167,092 | - | - | |||||||||||||||
Accumulated deferred income taxes | 8,472 | - | 7,307 | 38,117 | 11,680 | |||||||||||||||
Fuel inventory – at average cost | 207,520 | 196,855 | 216,145 | 208,584 | 193,098 | |||||||||||||||
Materials and supplies – at average cost | 866,908 | 825,702 | 776,170 | 692,376 | 604,998 | |||||||||||||||
Deferred nuclear refueling outage costs | 218,423 | 225,290 | 221,803 | 172,936 | 147,521 | |||||||||||||||
System agreement cost equalization | 52,160 | 70,000 | 394,000 | 268,000 | - | |||||||||||||||
Prepaid taxes | 301,807 | 184,819 | - | 46,924 | - | |||||||||||||||
Prepayments and other | 246,036 | 201,221 | 247,184 | 82,238 | 171,759 | |||||||||||||||
Total | 4,339,083 | 4,534,161 | 5,160,389 | 3,958,247 | 3,325,434 | |||||||||||||||
OTHER PROPERTY AND INVESTMENTS: | ||||||||||||||||||||
Investment in affiliates – at equity | 40,697 | 39,580 | 66,247 | 78,992 | 229,089 | |||||||||||||||
Decommissioning trust funds | 3,595,716 | 3,211,183 | 2,832,243 | 3,307,636 | 2,858,523 | |||||||||||||||
Non-utility property – at cost (less accumulated depreciation) | 257,847 | 247,664 | 231,115 | 220,204 | 212,726 | |||||||||||||||
Other | 405,946 | 120,273 | 107,939 | 82,563 | 47,115 | |||||||||||||||
Total | 4,300,206 | 3,618,700 | 3,237,544 | 3,689,395 | 3,347,453 | |||||||||||||||
PROPERTY, PLANT AND EQUIPMENT: | ||||||||||||||||||||
Electric | 37,153,061 | 36,343,772 | 34,495,406 | 32,959,022 | 30,713,284 | |||||||||||||||
Property under capital lease | 800,078 | 783,096 | 745,504 | 740,095 | 730,182 | |||||||||||||||
Natural gas | 330,608 | 314,256 | 303,769 | 300,767 | 92,787 | |||||||||||||||
Construction work in progress | 1,661,560 | 1,547,319 | 1,712,761 | 1,054,833 | 786,147 | |||||||||||||||
Nuclear fuel under capital lease | - | 527,521 | 465,374 | 361,502 | 336,017 | |||||||||||||||
Nuclear fuel | 1,377,962 | 739,827 | 636,813 | 665,620 | 494,759 | |||||||||||||||
Total property, plant and equipment | 41,323,269 | 40,255,791 | 38,359,627 | 36,081,839 | 33,153,176 | |||||||||||||||
Less – accumulated depreciation and amortization | 17,474,914 | 16,866,389 | 15,930,513 | 15,107,569 | 13,715,099 | |||||||||||||||
Property, plant and equipment – net | 23,848,355 | 23,389,402 | 22,429,114 | 20,974,270 | 19,438,077 | |||||||||||||||
DEFERRED DEBITS AND OTHER ASSETS: | ||||||||||||||||||||
Regulatory assets: | ||||||||||||||||||||
Regulatory asset for income taxes - net | 845,725 | 816,856 | 581,719 | 595,743 | 740,110 | |||||||||||||||
Other regulatory assets (includes securitization property of $882,346 as of December 31, 2010) | 3,838,237 | 3,647,154 | 3,615,104 | 2,971,399 | 2,768,352 | |||||||||||||||
Deferred fuel costs | 172,202 | 172,202 | 168,122 | 168,122 | 168,122 | |||||||||||||||
Long-term receivables | - | - | - | - | 19,349 | |||||||||||||||
Goodwill | 377,172 | 377,172 | 377,172 | 377,172 | 377,172 | |||||||||||||||
Accumulated deferred income taxes | 54,523 | - | - | - | - | |||||||||||||||
Other | 909,773 | 1,006,306 | 1,047,654 | 908,654 | 898,662 | |||||||||||||||
Total | 6,197,632 | 6,019,690 | 5,789,771 | 5,021,090 | 4,971,767 | |||||||||||||||
TOTAL ASSETS | $ | 38,685,276 | $ | 37,561,953 | $ | 36,616,818 | $ | 33,643,002 | $ | 31,082,731 |
(a) | 2006 reflects deconsolidation of Entergy New Orleans, Inc. |
Certain prior year data has been reclassified to conform with current year presentation.
16
FINANCIAL RESULTS
CONSOLIDATED BALANCE SHEETS (unaudited)
In thousands, as of December 31, | 2010 | 2009 | 2008 | 2007 | 2006(a) | |||||||||||||||
LIABILITIES AND EQUITY | ||||||||||||||||||||
CURRENT LIABILITIES: | ||||||||||||||||||||
Currently maturing long-term debt | $ | 299,548 | $ | 711,957 | $ | 544,460 | $ | 996,757 | $ | 181,576 | ||||||||||
Notes payable and commercial paper | 154,135 | 30,031 | 55,034 | 25,037 | 25,039 | |||||||||||||||
Accounts payable | 1,181,099 | 998,228 | 1,475,745 | 1,031,300 | 1,122,596 | |||||||||||||||
Customer deposits | 335,058 | 323,342 | 302,303 | 291,171 | 248,031 | |||||||||||||||
Taxes accrued | - | - | 75,210 | - | 187,324 | |||||||||||||||
Accumulated deferred income taxes | 49,307 | 48,584 | - | - | - | |||||||||||||||
Interest accrued | 217,685 | 192,283 | 187,310 | 187,968 | 160,831 | |||||||||||||||
Deferred fuel costs | 166,409 | 219,639 | 183,539 | 54,947 | 73,031 | |||||||||||||||
Obligations under capital leases | 3,388 | 212,496 | 162,393 | 152,615 | 153,246 | |||||||||||||||
Pension and other postretirement liabilities | 39,862 | 55,031 | 46,288 | 34,795 | 41,912 | |||||||||||||||
System agreement cost equalization | 52,160 | 187,204 | 460,315 | 268,000 | - | |||||||||||||||
Other | 277,598 | 215,202 | 273,297 | 214,164 | 271,544 | |||||||||||||||
Total | 2,776,249 | 3,193,997 | 3,765,894 | 3,256,754 | 2,465,130 | |||||||||||||||
NON-CURRENT LIABILITIES: | ||||||||||||||||||||
Accumulated deferred income taxes and taxes accrued | 8,573,646 | 7,662,798 | 6,565,770 | 6,379,679 | 5,820,700 | |||||||||||||||
Accumulated deferred investment tax credits | 292,330 | 308,395 | 325,570 | 343,539 | 358,550 | |||||||||||||||
Obligations under capital leases | 42,078 | 354,233 | 343,093 | 220,438 | 188,033 | |||||||||||||||
Other regulatory liabilities | 539,026 | 378,862 | 280,643 | 490,323 | 449,237 | |||||||||||||||
Decommissioning and asset retirement cost liabilities | 3,148,479 | 2,939,539 | 2,677,495 | 2,489,061 | 2,023,846 | |||||||||||||||
Transition to competition | - | - | - | - | 79,098 | |||||||||||||||
Accumulated provisions | 395,250 | 141,315 | 147,452 | 133,406 | 88,902 | |||||||||||||||
Pension and other postretirement liabilities | 2,175,364 | 2,241,039 | 2,177,993 | 1,361,326 | 1,410,433 | |||||||||||||||
Long-term debt (includes securitization bonds of $931,131 as of December 31, 2010) | 11,317,157 | 10,705,738 | 11,174,289 | 9,728,135 | 8,798,087 | |||||||||||||||
Preferred stock with sinking fund | - | - | - | - | 10,500 | |||||||||||||||
Other | 618,559 | 711,334 | 880,998 | 1,066,508 | 847,415 | |||||||||||||||
Total | 27,101,889 | 25,443,253 | 24,573,303 | 22,212,415 | 20,074,801 | |||||||||||||||
Commitments and Contingencies | ||||||||||||||||||||
Subsidiaries preferred stock without sinking fund | 216,738 | 217,343 | 217,029 | 217,162 | 244,913 | |||||||||||||||
EQUITY: | ||||||||||||||||||||
Common shareholders’ equity: | ||||||||||||||||||||
Common stock, $.01 par value, authorized 500,000,000 shares; issued 254,752,788 shares in 2010 and 2009, 248,174,087 shares in 2008, 2007, and 2006 | 2,548 | 2,548 | 2,482 | 2,482 | 2,482 | |||||||||||||||
Paid-in capital | 5,367,474 | 5,370,042 | 4,869,303 | 4,850,769 | 4,827,265 | |||||||||||||||
Retained earnings | 8,689,401 | 8,043,122 | 7,382,719 | 6,735,965 | 6,113,042 | |||||||||||||||
Accumulated other comprehensive income (loss) | (38,212 | ) | (75,185 | ) | (112,698 | ) | 8,320 | (100,512 | ) | |||||||||||
Less – treasury stock, at cost (76,006,920 shares in 2010; | ||||||||||||||||||||
65,634,580 shares in 2009; 58,815,518 shares in 2008; | ||||||||||||||||||||
55,053,847 shares in 2007; 45,506,311 shares in 2006;) | 5,524,811 | 4,727,167 | 4,175,214 | 3,734,865 | 2,644,390 | |||||||||||||||
Total common shareholders’ equity | 8,496,400 | 8,613,360 | 7,966,592 | 7,862,671 | 8,197,887 | |||||||||||||||
Subsidiaries preferred stock without sinking fund | 94,000 | 94,000 | 94,000 | 94,000 | 100,000 | |||||||||||||||
Total | 8,590,400 | 8,707,360 | 8,060,592 | 7,956,671 | 8,297,887 | |||||||||||||||
TOTAL LIABILITIES AND EQUITY | $ | 38,685,276 | $ | 37,561,953 | $ | 36,616,818 | $ | 33,643,002 | $ | 31,082,731 |
(a) | 2006 reflects deconsolidation of Entergy New Orleans, Inc. |
Certain prior year data has been reclassified to conform with current year presentation.
17
2010 CONSOLIDATING BALANCE SHEET (unaudited)
In thousands, as of December 31, 2010. | UTILITY | ENTERGY WHOLESALE COMMODITIES | PARENT & OTHER | CONSOLIDATED | ||||||||||||
ASSETS | ||||||||||||||||
CURRENT ASSETS: | ||||||||||||||||
Cash and cash equivalents: | ||||||||||||||||
Cash | $ | 70,182 | $ | 5,249 | $ | 859 | $ | 76,290 | ||||||||
Temporary cash investments | 751,403 | 448,541 | 18,238 | 1,218,182 | ||||||||||||
Total cash and cash equivalents | 821,585 | 453,790 | 19,097 | 1,294,472 | ||||||||||||
Securitization recovery trust account | 43,044 | - | - | 43,044 | ||||||||||||
Notes receivable | - | 1,065,356 | (1,065,356 | ) | - | |||||||||||
Accounts receivable: | ||||||||||||||||
Customer | 385,383 | 217,413 | - | 602,796 | ||||||||||||
Allowance for doubtful accounts | (31,575 | ) | (202 | ) | - | (31,777 | ) | |||||||||
Associated companies | 20,214 | 66,807 | (87,021 | ) | - | |||||||||||
Other | 150,369 | 10,893 | 400 | 161,662 | ||||||||||||
Accrued unbilled revenues | 302,787 | 114 | - | 302,901 | ||||||||||||
Total accounts receivable | 827,178 | 295,025 | (86,621 | ) | 1,035,582 | |||||||||||
Deferred fuel costs | 64,659 | - | - | 64,659 | ||||||||||||
Accumulated deferred income taxes | 8,472 | - | - | 8,472 | ||||||||||||
Fuel inventory – at average cost | 205,258 | 2,262 | - | 207,520 | ||||||||||||
Materials and supplies – at average cost | 548,758 | 318,150 | - | 866,908 | ||||||||||||
Deferred nuclear refueling outage costs | 64,463 | 153,960 | - | 218,423 | ||||||||||||
System agreement cost equalization | 52,160 | - | - | 52,160 | ||||||||||||
Prepaid taxes | 190,349 | 111,919 | (461 | ) | 301,807 | |||||||||||
Prepayments and other | 64,127 | 174,854 | 7,055 | 246,036 | ||||||||||||
Total | 2,890,053 | 2,575,316 | (1,126,286 | ) | 4,339,083 | |||||||||||
OTHER PROPERTY AND INVESTMENTS: | ||||||||||||||||
Investment in affiliates – at equity | 1,147,271 | 291,453 | (1,398,027 | ) | 40,697 | |||||||||||
Decommissioning trust funds | 1,542,832 | 2,052,884 | - | 3,595,716 | ||||||||||||
Non-utility property – at cost (less accumulated depreciation) | 166,671 | 72,869 | 18,307 | 257,847 | ||||||||||||
Other | 364,937 | 11,009 | 30,000 | 405,946 | ||||||||||||
Total | 3,221,711 | 2,428,215 | (1,349,720 | ) | 4,300,206 | |||||||||||
PROPERTY, PLANT AND EQUIPMENT: | ||||||||||||||||
Electric | 33,007,394 | 4,142,255 | 3,412 | 37,153,061 | ||||||||||||
Property under capital lease | 800,078 | - | - | 800,078 | ||||||||||||
Natural gas | 330,168 | 440 | - | 330,608 | ||||||||||||
Construction work in progress | 1,300,207 | 360,689 | 664 | 1,661,560 | ||||||||||||
Nuclear fuel under capital lease | - | - | - | - | ||||||||||||
Nuclear fuel | 760,140 | 617,822 | - | 1,377,962 | ||||||||||||
Total property, plant and equipment | 36,197,987 | 5,121,206 | 4,076 | 41,323,269 | ||||||||||||
Less – accumulated depreciation and amortization | 16,669,910 | 804,695 | 309 | 17,474,914 | ||||||||||||
Property, plant and equipment – net | 19,528,077 | 4,316,511 | 3,767 | 23,848,355 | ||||||||||||
DEFERRED DEBITS AND OTHER ASSETS: | ||||||||||||||||
Regulatory assets: | ||||||||||||||||
Regulatory asset for income taxes - net | 845,725 | - | - | 845,725 | ||||||||||||
Other regulatory assets (includes securitization property of | ||||||||||||||||
$882,346 as of December 31, 2010) | 3,838,237 | - | - | 3,838,237 | ||||||||||||
Deferred fuel costs | 172,202 | - | - | 172,202 | ||||||||||||
Goodwill | 374,099 | 3,073 | - | 377,172 | ||||||||||||
Accumulated deferred income taxes | 4,310 | 8,450 | 41,763 | 54,523 | ||||||||||||
Other | 205,826 | 771,252 | (67,305 | ) | 909,773 | |||||||||||
Total | 5,440,399 | 782,775 | (25,542 | ) | 6,197,632 | |||||||||||
TOTAL ASSETS | $ | 31,080,240 | $10,102,817 | $(2,497,781) | $38,685,276 |
Totals may not foot due to rounding.
18
FINANCIAL RESULTS
2010 CONSOLIDATING BALANCE SHEET (unaudited)
In thousands, as of December 31, 2010. | UTILITY | | ENTERGY WHOLESALE COMMODITIES | | PARENT & OTHER | CONSOLIDATED | ||||||||||
LIABILITIES AND EQUITY | ||||||||||||||||
CURRENT LIABILITIES: | ||||||||||||||||
Currently maturing long-term debt | $ | 184,291 | $ | 29,257 | $ | 86,000 | $ | 299,548 | ||||||||
Notes payable and commercial paper: | ||||||||||||||||
Associated companies | - | 144,497 | (144,497 | ) | - | |||||||||||
Other | 154,135 | - | - | 154,135 | ||||||||||||
Accounts payable: | ||||||||||||||||
Associated companies | 9,696 | 13,420 | (23,116 | ) | - | |||||||||||
Other | 878,584 | 300,235 | 2,280 | 1,181,099 | ||||||||||||
Customer deposits | 335,058 | - | - | 335,058 | ||||||||||||
Taxes accrued | - | - | - | - | ||||||||||||
Accumulated deferred income taxes | (8,062 | ) | 49,522 | 7,847 | 49,307 | |||||||||||
Interest accrued | 201,799 | 669 | 15,217 | 217,685 | ||||||||||||
Deferred fuel costs | 166,409 | - | - | 166,409 | ||||||||||||
Obligations under capital leases | 3,388 | - | - | 3,388 | ||||||||||||
Pension and other postretirement liabilities | 34,283 | 5,579 | - | 39,862 | ||||||||||||
System agreement cost equalization | 52,160 | - | - | 52,160 | ||||||||||||
Other | 78,689 | 193,497 | 5,412 | 277,598 | ||||||||||||
Total | 2,090,430 | 736,676 | (50,857 | ) | 2,776,249 | |||||||||||
NON-CURRENT LIABILITIES: | ||||||||||||||||
Accumulated deferred income taxes and taxes accrued | 7,514,297 | 924,485 | 134,864 | 8,573,646 | ||||||||||||
Accumulated deferred investment tax credits | 292,330 | - | - | 292,330 | ||||||||||||
Obligations under capital leases | 42,078 | - | - | 42,078 | ||||||||||||
Other regulatory liabilities | 539,026 | - | - | 539,026 | ||||||||||||
Decommissioning and asset retirement cost liabilities | 1,728,469 | 1,420,010 | - | 3,148,479 | ||||||||||||
Accumulated provisions | 388,081 | 2,595 | 4,574 | 395,250 | ||||||||||||
Pension and other postretirement liabilities | 1,700,368 | 474,996 | - | 2,175,364 | ||||||||||||
Long-term debt (includes securitization bonds of $931,131 as of December 31, 2010) | 8,553,358 | 132,143 | 2,631,656 | 11,317,157 | ||||||||||||
Other | 712,060 | 696,049 | (789,550 | ) | 618,559 | |||||||||||
Total | 21,470,067 | 3,650,278 | 1,981,544 | 27,101,889 | ||||||||||||
Commitments and Contingencies | ||||||||||||||||
Subsidiaries preferred stock without sinking fund | 186,510 | 85,985 | (55,757 | ) | 216,738 | |||||||||||
EQUITY: | ||||||||||||||||
Common shareholders’ equity: | ||||||||||||||||
Common stock, $.01 par value, authorized 500,000,000 shares; issued 254,752,788 shares in 2010 | 2,161,268 | 398,987 | (2,557,707 | ) | 2,548 | |||||||||||
Paid-in capital | 2,416,633 | 1,566,166 | 1,384,675 | 5,367,474 | ||||||||||||
Retained earnings | 2,889,317 | 3,594,952 | 2,205,132 | 8,689,401 | ||||||||||||
Accumulated other comprehensive income (loss) | (107,985 | ) | 69,773 | - | (38,212 | ) | ||||||||||
Less – treasury stock, at cost (76,006,920 shares in 2010) | 120,000 | - | 5,404,811 | 5,524,811 | ||||||||||||
Total common shareholders’ equity | 7,239,233 | 5,629,878 | (4,372,711 | ) | 8,496,400 | |||||||||||
Subsidiaries preferred stock without sinking fund | 94,000 | - | - | 94,000 | ||||||||||||
Total | 7,333,233 | 5,629,878 | (4,372,711 | ) | 8,590,400 | |||||||||||
TOTAL LIABILITIES AND EQUITY | $ | 31,080,240 | $10,102,817 | $(2,497,781) | $38,685,276 |
Totals may not foot due to rounding.
See pages 73-74 for 2009 Consolidating Balance Sheet for new segment disclosure adopted as of 12/31/2010.
19
FINANCIAL RESULTS
CONSOLIDATED STATEMENTS OF CASH FLOW (unaudited)
In thousands, for the years ended December 31, | 2010 | 2009 | 2008 | 2007 | 2006 | (a) | ||||||||||||||
OPERATING ACTIVITIES: | ||||||||||||||||||||
Consolidated net income | $ | 1,270,305 | $ | 1,251,050 | $ | 1,240,535 | $ | 1,159,954 | $ | 1,160,385 | ||||||||||
Adjustments to reconcile consolidated net income to net cash flow provided by operating activities: | ||||||||||||||||||||
Depreciation, amortization, and decommissioning, including nuclear fuel amortization | 1,705,331 | 1,458,861 | 1,391,689 | 1,264,727 | 1,143,082 | |||||||||||||||
Deferred income taxes, investment tax credits, and non-current taxes accrued | 718,987 | 864,684 | 333,948 | 476,241 | 738,643 | |||||||||||||||
Gain on sale of business | (44,173 | ) | - | - | - | - | ||||||||||||||
Changes in working capital: | ||||||||||||||||||||
Receivables | (99,640 | ) | 116,444 | 78,653 | (62,646 | ) | 408,042 | |||||||||||||
Fuel inventory | (10,665 | ) | 19,291 | (7,561 | ) | (10,445 | ) | 13,097 | ||||||||||||
Accounts payable | 216,635 | (14,251 | ) | (23,225 | ) | (103,048 | ) | (83,884 | ) | |||||||||||
Prepaid taxes and taxes accrued | (116,988 | ) | (260,029 | ) | 122,134 | (187,324 | ) | (835 | ) | |||||||||||
Interest accrued | 17,651 | 4,974 | (652 | ) | 11,785 | 5,975 | ||||||||||||||
Deferred fuel | 8,909 | 72,314 | (38,500 | ) | 912 | 582,947 | ||||||||||||||
Other working capital accounts | (160,326 | ) | (43,391 | ) | (119,296 | ) | (73,269 | ) | 64,479 | |||||||||||
Changes in provisions for estimated losses | 265,284 | (12,030 | ) | 12,462 | (59,292 | ) | 39,822 | |||||||||||||
Changes in other regulatory assets | 339,408 | (415,157 | ) | (324,211 | ) | 254,736 | (454,458 | ) | ||||||||||||
Changes in pensions and other postretirement liabilities | (80,844 | ) | 71,789 | 828,160 | (56,224 | ) | 333,381 | |||||||||||||
Other | (103,793 | ) | (181,391 | ) | (169,808 | ) | (56,337 | ) | (502,837 | ) | ||||||||||
Net cash flow provided by operating activities | 3,926,081 | $ | 2,933,158 | $ | 3,324,328 | $ | 2,559,770 | $ | 3,447,839 | |||||||||||
INVESTING ACTIVITIES: | ||||||||||||||||||||
Construction / capital expenditures | (1,974,286 | ) | (1,931,245 | ) | (2,212,255 | ) | (1,578,030 | ) | (1,633,268 | ) | ||||||||||
Allowance for equity funds used during construction | 59,381 | 59,545 | 44,523 | 42,742 | 39,894 | |||||||||||||||
Nuclear fuel purchases | (407,711 | ) | (525,474 | ) | (423,951 | ) | (408,732 | ) | (326,248 | ) | ||||||||||
Proceeds from sale / leaseback of nuclear fuel | - | 284,997 | 297,097 | 169,066 | 135,190 | |||||||||||||||
Proceeds from sale of assets and businesses | 228,171 | 39,554 | 30,725 | 13,063 | 77,159 | |||||||||||||||
Payment for purchase of plant | - | - | (266,823 | ) | (336,211 | ) | (88,199 | ) | ||||||||||||
Insurance proceeds received for property damages | 7,894 | 53,760 | 130,114 | 83,104 | 18,828 | |||||||||||||||
Changes in transition charge account | (29,945 | ) | (1,036 | ) | 7,211 | (19,273 | ) | - | ||||||||||||
NYPA value sharing payment | (72,000 | ) | (72,000 | ) | (72,000 | ) | - | - | ||||||||||||
Payments to storm reserve escrow account | (296,614 | ) | (6,802 | ) | (248,863 | ) | - | - | ||||||||||||
Receipts from storm reserve escrow account | 9,925 | - | 249,461 | - | - | |||||||||||||||
Increase (decrease) in other investments | 24,956 | 100,956 | (73,431 | ) | 41,720 | (6,353 | ) | |||||||||||||
Proceeds from nuclear decommissioning trust fund sales | 2,606,383 | 2,570,523 | 1,652,277 | 1,583,584 | 777,584 | |||||||||||||||
Investment in nuclear decommissioning trust funds | (2,730,377 | ) | (2,667,172 | ) | (1,704,181 | ) | (1,708,764 | ) | (884,123 | ) | ||||||||||
Other regulatory investments | - | - | - | - | (38,037 | ) | ||||||||||||||
Net cash flow used in investing activities | (2,574,223 | ) | (2,094,394 | ) | (2,590,096 | ) | (2,117,731 | ) | (1,927,573 | ) | ||||||||||
FINANCING ACTIVITIES: | ||||||||||||||||||||
Proceeds from the issuance of: | ||||||||||||||||||||
Long-term debt | 3,870,694 | 2,003,469 | 3,456,695 | 2,866,136 | 1,837,713 | |||||||||||||||
Preferred equity | - | - | - | 10,000 | 73,354 | |||||||||||||||
Common stock and treasury stock | 51,163 | 28,198 | 34,775 | 78,830 | 70,455 | |||||||||||||||
Retirement of long-term debt | (4,178,127 | ) | (1,843,169 | ) | (2,486,806 | ) | (1,369,945 | ) | (1,804,373 | ) | ||||||||||
Repurchase of common stock | (878,576 | ) | (613,125 | ) | (512,351 | ) | (1,215,578 | ) | (584,193 | ) | ||||||||||
Redemption of preferred stock | - | (1,847 | ) | - | (57,827 | ) | (183,881 | ) | ||||||||||||
Changes in credit borrowings – net | (8,512 | ) | (25,000 | ) | 30,000 | - | (15,000 | ) | ||||||||||||
Dividends paid: | ||||||||||||||||||||
Common stock | (603,854 | ) | (576,956 | ) | (573,045 | ) | (507,327 | ) | (448,954 | ) | ||||||||||
Preferred equity | (20,063 | ) | (19,958 | ) | (20,025 | ) | (25,875 | ) | (28,848 | ) | ||||||||||
Net cash flow provided by (used in) financing activities | (1,767,275 | ) | (1,048,388 | ) | (70,757 | ) | (221,586 | ) | (1,083,727 | ) | ||||||||||
Effect of exchange rates on cash and cash equivalents | 338 | (1,316 | ) | 3,288 | 30 | (3,207 | ) | |||||||||||||
Net increase (decrease) in cash and cash equivalents | (415,079 | ) | (210,940 | ) | 666,763 | 220,483 | 433,332 | |||||||||||||
Cash and cash equivalents at beginning of period | 1,709,551 | 1,920,491 | 1,253,728 | 1,016,152 | 582,820 | |||||||||||||||
Effect of the reconsolidation of Entergy New Orleans on cash and cash equivalents | - | - | - | 17,093 | - | |||||||||||||||
Cash and cash equivalents at end of period | $ | 1,294,472 | $ | 1,709,551 | $ | 1,920,491 | $ | 1,253,728 | $ | 1,016,152 |
(a) | 2006 reflects deconsolidation of Entergy New Orleans, Inc. |
Certain prior year data has been reclassified to conform with current year presentation.
20
FINANCIAL RESULTS
CONSOLIDATED STATEMENTS OF CASH FLOW (unaudited)
$ thousands, for the years ended December 31, | 2010 | 2009 | 2008 | 2007 | 2006 | (a) | ||||||||||||||
SUPPLEMENTAL DISCLOSURE OF | ||||||||||||||||||||
CASH FLOW INFORMATION: | ||||||||||||||||||||
Cash paid (received) during the period for: | ||||||||||||||||||||
Interest – net of amount capitalized | 540,352 | 568,417 | 612,288 | 611,197 | 514,189 | |||||||||||||||
Income taxes | 32,144 | 43,057 | 137,234 | 376,808 | (147,435 | ) | ||||||||||||||
Noncash financing activities: | ||||||||||||||||||||
Long-tern debt retired (equity unit notes) | - | (500,000 | ) | - | - | - | ||||||||||||||
Common stock issued in settlement of equity unit purchase contracts | - | 500,000 | - | - | - |
(a) | 2006 reflects deconsolidation of Entergy New Orleans, Inc. |
CASH FLOW INFORMATION BY BUSINESS
For the years ended December 31, 2010, 2009, 2008, 2007, and 2006. | UTILITY |
| ENTERGY WHOLESALE COMMODITIES |
| PARENT & OTHER | CONSOLIDATED | ||||||||||
($ thousands) | ||||||||||||||||
2010 | ||||||||||||||||
Net cash flow provided by operating activities | 2,941,596 | 629,787 | 354,698 | 3,926,081 | ||||||||||||
Net cash flow provided by (used in) investing activities | (2,500,139 | ) | (399,439 | ) | 325,355 | (2,574,223 | ) | |||||||||
Net cash flow provided by (used in) financing activities | (859,141 | ) | (230,203 | ) | (677,930 | ) | (1,767,275 | ) | ||||||||
2009 | ||||||||||||||||
Net cash flow provided by operating activities | 1,586,020 | 2,626,034 | (1,278,896 | ) | 2,933,158 | |||||||||||
Net cash flow provided by (used in) investing activities | (1,465,824 | ) | (1,927,120 | ) | 1,298,550 | (2,094,394 | ) | |||||||||
Net cash flow provided by (used in) financing activities | 553,107 | (701,801 | ) | (899,694 | ) | (1,048,388 | ) | |||||||||
2008 | ||||||||||||||||
Net cash flow provided by operating activities | 2,379,258 | 1,258,581 | (313,511 | ) | 3,324,328 | |||||||||||
Net cash flow provided by (used in) investing activities | (2,845,157 | ) | (429,859 | ) | 684,920 | (2,590,096 | ) | |||||||||
Net cash flow provided by (used in) financing activities | 250,309 | (832,619 | ) | 511,553 | (70,757 | ) | ||||||||||
2007 | ||||||||||||||||
Net cash flow provided by (used in) operating activities | 1,807,769 | 821,201 | (69,200 | ) | 2,559,770 | |||||||||||
Net cash flow provided by (used in) investing activities | (1,238,487 | ) | (846,926 | ) | (32,318 | ) | (2,117,731 | ) | ||||||||
Net cash flow provided by (used in) financing activities | (368,909 | ) | 57,766 | 89,557 | (221,586 | ) | ||||||||||
2006(a) | ||||||||||||||||
Net cash flow provided by (used in) operating activities | 2,592,433 | 838,677 | 16,729 | 3,447,839 | ||||||||||||
Net cash flow provided by (used in) investing activities | (1,592,933 | ) | (376,093 | ) | 41,453 | (1,927,573 | ) | |||||||||
Net cash flow provided by (used in) financing activities | (736,693 | ) | (287,045 | ) | (59,989 | ) | (1,083,727 | ) |
(a) | 2006 reflects deconsolidation of Entergy New Orleans, Inc. |
Certain prior year data has been reclassified to conform with current year presentation.
21
CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY AND COMPREHENSIVE INCOME (unaudited)
Common Shareholders’ Equity | ||||||||||||||||||||||||||||
Subsidiaries’ Preferred Stock | Common Stock | Treasury Stock | Paid-in Capital | Retained Earnings | Accumulated Other Comprehensive Income (Loss) | Total | ||||||||||||||||||||||
(In Thousands) | ||||||||||||||||||||||||||||
Balance at December 31, 2005 | $ | 100,000 | $ | 2,482 | $ | (2,161,960 | ) | $ | 4,817,637 | $ | 5,433,931 | $ | (343,819 | ) | $ | 7,848,271 | ||||||||||||
Consolidated net income(a) | 27,783 | - | - | - | 1,132,602 | - | 1,160,385 | |||||||||||||||||||||
Other comprehensive income: | ||||||||||||||||||||||||||||
Cash flow hedges net unrealized gain (net of tax expense of $187,462) | - | - | - | - | - | 287,036 | 287,036 | |||||||||||||||||||||
Pension and other postretirement liabilities (net of tax benefit of $92,419) | - | - | - | - | - | (75,805 | ) | (75,805 | ) | |||||||||||||||||||
Net unrealized investment gains (net of tax expense of $28,428) | - | - | - | - | - | 36,628 | 36,628 | |||||||||||||||||||||
Foreign currency translation (net of tax expense of $1,122) | - | - | - | - | - | 3,207 | 3,207 | |||||||||||||||||||||
Minimum pension liability (net of tax benefit of $5,911) | - | - | - | - | - | (7,759 | ) | (7,759 | ) | |||||||||||||||||||
Total comprehensive income | 1,403,692 | |||||||||||||||||||||||||||
Common stock repurchases | - | - | (584,193 | ) | - | - | - | (584,193 | ) | |||||||||||||||||||
Common stock issuances related to stock plans | - | - | 101,763 | 9,628 | - | - | 111,391 | |||||||||||||||||||||
Common stock dividends declared | - | - | - | - | (448,572 | ) | - | (448,572 | ) | |||||||||||||||||||
Preferred dividend requirements of subsidiaries(a) | (27,783 | ) | - | - | - | - | - | (27,783 | ) | |||||||||||||||||||
Capital stock and other expenses | - | - | - | - | (4,919 | ) | - | (4,919 | ) | |||||||||||||||||||
Balance at December 31, 2006 | 100,000 | 2,482 | (2,644,390 | ) | 4,827,265 | 6,113,042 | (100,512 | ) | 8,297,887 | |||||||||||||||||||
Consolidated net income(a) | 25,105 | - | - | - | 1,134,849 | - | 1,159,954 | |||||||||||||||||||||
Other comprehensive income: | ||||||||||||||||||||||||||||
Cash flow hedges net unrealized gain (net of tax expense of $57,185) | - | - | - | - | - | 93,038 | 93,038 | |||||||||||||||||||||
Pension and other postretirement liabilities (net of tax expense of $29,994) | - | - | - | - | - | (1,236 | ) | (1,236 | ) | |||||||||||||||||||
Net unrealized investment gains (net of tax expense of $23,562) | - | - | - | - | - | 17,060 | 17,060 | |||||||||||||||||||||
Foreign currency translation (net of tax benefit of $16) | - | - | - | - | - | (30 | ) | (30 | ) | |||||||||||||||||||
Total comprehensive income | 1,268,786 | |||||||||||||||||||||||||||
Common stock repurchases | - | - | (1,215,578 | ) | - | - | - | (1,215,578 | ) | |||||||||||||||||||
Common stock issuances related to stock plans | - | - | 125,103 | 23,504 | - | - | 148,607 | |||||||||||||||||||||
Common stock dividends declared | - | - | - | - | (507,326 | ) | - | (507,326 | ) | |||||||||||||||||||
Preferred stock issued | 10,000 | - | - | - | - | - | 10,000 | |||||||||||||||||||||
Preferred stock repurchased | (16,000 | ) | - | - | - | - | - | (16,000 | ) | |||||||||||||||||||
Preferred dividend requirements of subsidiaries(a) | (25,105 | ) | - | - | - | - | - | (25,105 | ) | |||||||||||||||||||
Adjustment related to FIN 48 implementation | - | - | - | - | (4,600 | ) | - | (4,600 | ) | |||||||||||||||||||
Balance at December 31, 2007 | 94,000 | 2,482 | (3,734,865 | ) | 4,850,769 | 6,735,965 | 8,320 | 7,956,671 | ||||||||||||||||||||
Consolidated net income(a) | 19,969 | - | - | - | 1,220,566 | - | 1,240,535 | |||||||||||||||||||||
Other comprehensive income: | ||||||||||||||||||||||||||||
Cash flow hedges net unrealized gain (net of tax expense of $78,837) | - | - | - | - | - | 133,370 | 133,370 | |||||||||||||||||||||
Pension and other postretirement liabilities (net of tax benefit of $68,076) | - | - | - | - | - | (125,087 | ) | (125,087 | ) | |||||||||||||||||||
Net unrealized investment losses (net of tax benefit of $108,049) | - | - | - | - | - | (126,013 | ) | (126,013 | ) | |||||||||||||||||||
Foreign currency translation (net of tax benefit of $1,770) | - | - | - | - | - | (3,288 | ) | (3,288 | ) | |||||||||||||||||||
Total comprehensive income | 1,119,517 | |||||||||||||||||||||||||||
Common stock repurchases | - | - | (512,351 | ) | - | - | - | (512,351 | ) | |||||||||||||||||||
Common stock issuances related to stock plans | - | - | 72,002 | 18,534 | - | - | 90,536 | |||||||||||||||||||||
Common stock dividends declared | - | - | - | - | (573,924 | ) | - | (573,924 | ) | |||||||||||||||||||
Preferred dividend requirements of subsidiaries(a) | (19,969 | ) | - | - | - | - | - | (19,969 | ) | |||||||||||||||||||
Capital stock and other expenses | - | - | - | - | 112 | - | 112 | |||||||||||||||||||||
Balance at December 31, 2008 | 94,000 | 2,482 | (4,175,214 | ) | 4,869,303 | 7,382,719 | (112,698 | ) | 8,060,592 | |||||||||||||||||||
Consolidated net income(a) | 19,958 | - | - | - | 1,231,092 | - | 1,251,050 | |||||||||||||||||||||
Other comprehensive income: | ||||||||||||||||||||||||||||
Cash flow hedges net unrealized loss (net of tax expense of $333) | - | - | - | - | - | (2,887 | ) | (2,887 | ) | |||||||||||||||||||
Pension and other postretirement liabilities (net of tax benefit of $34,415) | - | - | - | - | - | (35,707 | ) | (35,707 | ) | |||||||||||||||||||
Net unrealized investment gains (net of tax expense of $102,845) | - | - | - | - | - | 82,929 | 82,929 | |||||||||||||||||||||
Foreign currency translation (net of tax benefit of $246) | - | - | - | - | - | (457 | ) | (457 | ) | |||||||||||||||||||
Total comprehensive income | 1,294,928 | |||||||||||||||||||||||||||
Common stock repurchases | - | - | (613,125 | ) | - | - | - | (613,125 | ) | |||||||||||||||||||
Common stock issuances in settlement of equity unit purchase contracts | - | 66 | - | 499,934 | - | - | 500,000 | |||||||||||||||||||||
Common stock issuances related to stock plans | - | - | 61,172 | 805 | - | - | 61,977 | |||||||||||||||||||||
Common stock dividends declared | - | - | - | - | (576,913 | ) | - | (576,913 | ) | |||||||||||||||||||
Preferred dividend requirements of subsidiaries(a) | (19,958 | ) | - | - | - | - | - | (19,958 | ) | |||||||||||||||||||
Capital stock and other expenses | - | - | - | - | (141 | ) | - | (141 | ) | |||||||||||||||||||
Adjustment for implementation of new accounting pronouncement | ||||||||||||||||||||||||||||
(net of tax benefit of $4,921) | - | - | - | - | 6,365 | (6,365 | ) | - | ||||||||||||||||||||
Balance at December 31, 2009 | ||||||||||||||||||||||||||||
94,000 | 2,548 | (4,727,167 | ) | 5,370,042 | 8,043,122 | (75,185 | ) | 8,707,360 | ||||||||||||||||||||
Consolidated net income(a) | 20,063 | - | - | - | 1,250,242 | - | 1,270,305 | |||||||||||||||||||||
Other comprehensive income: | ||||||||||||||||||||||||||||
Cash flow hedges net unrealized loss (net of tax benefit of $7,088) | - | - | - | - | - | (11,685 | ) | (11,685 | ) | |||||||||||||||||||
Pension and other postretirement liabilities (net of tax benefit of $14,387) | - | - | - | - | - | (8,527 | ) | (8,527 | ) | |||||||||||||||||||
Net unrealized investment gains (net of tax expense of $51,130) | - | - | - | - | - | 57,523 | 57,523 | |||||||||||||||||||||
Foreign currency translation (net of tax benefit of $182) | - | - | - | - | - | (338 | ) | (338 | ) | |||||||||||||||||||
Total comprehensive income | 1,307,278 | |||||||||||||||||||||||||||
Common stock repurchases | - | - | (878,576 | ) | - | - | - | (878,576 | ) | |||||||||||||||||||
Common stock issuances related to stock plans | - | - | 80,932 | (2,568 | ) | - | - | 78,364 | ||||||||||||||||||||
Common stock dividends declared | - | - | - | - | (603,963 | ) | - | (603,963 | ) | |||||||||||||||||||
Preferred dividend requirements of subsidiaries(a) | (20,063 | ) | - | - | - | - | - | (20,063 | ) | |||||||||||||||||||
Balance at December 31, 2010 | $94,000 | $2,548 | ($5,524,811) | $ | 5,367,474 | $ | 8,689,401 | ($38,212) | $ | 8,590,400 | ||||||||||||||||||
Certain prior year data has been reclassified to conform with current year presentation.
(a) Consolidated net income and preferred dividend requirements of subsidiaries for 2010, 2009, 2008, 2007, and 2006 include $13.3 million, $13.3 million, $13.3 million, $14.2 million, and $15.1 million, respectively, of preferred dividends on subsidiaries’ preferred stock without sinking fund that is not presented as equity.
22
CONSOLIDATED CAPITAL EXPENDITURES
HISTORICAL CAPITAL EXPENDITURES
($ millions) | 2010 | 2009 | 2008 | 2007 | 2006 | |||||||||||||||
Utility | ||||||||||||||||||||
Entergy New Orleans | 80 | 62 | 103 | 94 | 76 | |||||||||||||||
All others | 1,495 | 1,510 | 2,085 | 1,222 | 1,396 | |||||||||||||||
Entergy Wholesale Commodities | 471 | 437 | 357 | 597 | 326 | |||||||||||||||
Parent & Other | - | (6 | ) | 6 | 1 | - | ||||||||||||||
Total Historical Capital Expenditures | 2,046 | 2,003 | 2,551 | 1,914 | 1,798 |
PLANNED CAPITAL EXPENDITURES
($ millions) | 2011 | 2012 | 2013 | |||||||||
Maintenance Capital: | ||||||||||||
Utility: | ||||||||||||
Generation | 126 | 135 | 123 | |||||||||
Transmission | 193 | 209 | 207 | |||||||||
Distribution | 440 | 451 | 448 | |||||||||
Other | 89 | 100 | 90 | |||||||||
Total | 848 | 895 | 868 | |||||||||
Entergy Wholesale Commodities | 93 | 93 | 111 | |||||||||
Total Maintenance Capital | 941 | 988 | 979 | |||||||||
Capital Commitments: | ||||||||||||
Utility: | ||||||||||||
Generation | 1,098 | 1,071 | 628 | |||||||||
Transmission | 213 | 252 | 223 | |||||||||
Distribution | 30 | 26 | 14 | |||||||||
Other | 44 | 46 | 57 | |||||||||
Total | 1,385 | 1,395 | 922 | |||||||||
Entergy Wholesale Commodities | 273 | 268 | 264 | |||||||||
Total Capital Commitments | 1,658 | 1,663 | 1,186 | |||||||||
Total Planned Capital Expenditures | 2,599 | 2,651 | 2,165 |
ENTERGY CORPORATION SECURITIES DETAIL
ENTERGY CORPORATION LONG-TERM DEBT
CURRENT OR FIRST CALL PRICE | ||||||||||||||||||||||||||
MATURITY DATE | FIRST CALL DATE | AS OF DECEMBER 31, | ||||||||||||||||||||||||
CUSIP | RATE | 2010 | 2009 | 2008 | ||||||||||||||||||||||
($ | millions | ) | ||||||||||||||||||||||||
$3.5B Bank Credit Facility | 0.78 | % | 08/12 | $ | 1,632 | $ | 2,566 | $ | 3,237 | |||||||||||||||||
Bank Term Loan | 06/10 | - | 60 | 60 | ||||||||||||||||||||||
29364GAA1 | 7.75% Notes | 7.75 | % | 12/09 | Now | MW | (T+.50%) | - | - | 267 | ||||||||||||||||
29364GAB9 | 6.58% Notes | 6.58 | % | 05/10 | Now | MW | (T+.50%) | - | 75 | 75 | ||||||||||||||||
29364GB@1 | 6.9% Notes | 6.9 | % | 11/10 | Now | MW | (T+.50%) | - | 140 | 140 | ||||||||||||||||
29364G202, 29364G301 | 7.625% Notes(a) | 7.625 | % | 02/11 | - | - | 500 | |||||||||||||||||||
29364GA@2 | 7.06% Notes | 7.06 | % | 03/11 | Now | MW | (T+.50%) | 86 | 86 | 86 | ||||||||||||||||
29364GAE3 | 3.625% Notes | 3.625 | % | 09/15 | Now | MW | (T+.35%) | 550 | - | - | ||||||||||||||||
29364GAF0 | 5.125% Notes | 5.125 | % | 09/20 | Now | MW | (T+.40%) | 450 | - | - | ||||||||||||||||
Total | $ | 2,718 | $ | 2,927 | $ | 4,365 |
(a) | In December 2005, Entergy Corporation sold 10 million equity units with a stated amount of $50 each. An equity unit consisted of (1) a note, initially due February 2011 and initially bearing interest at an annual rate of 5.75%, and (2) a purchase contract that obligated the holder of the equity unit to purchase for $50 between 0.5705 and 0.7074 shares of Entergy Corporation common stock on or before February 17, 2009. Entergy paid the holders quarterly contract adjustment payments of 1.875% per year on the stated amount of $50 per equity unit. Under the terms of the purchase contracts, Entergy attempted to remarket the notes in February 2009 but was unsuccessful, the note holders put the notes to Entergy, Entergy retired the notes, and Entergy issued 6,598,000 shares of common stock in the settlement of the purchase contracts. |
CORPORATE CREDIT | ||||||
As of July 2011. | MOODY’S | S&P | ||||
Entergy Corporation | Baa3 (stable) | BBB (outlook negative) |
23
UTILITY SELECTED DATA
UTILITY QUARTERLY FINANCIAL METRICS
2010 | 2009 | YTD % | ||||||||||||||||||||||||||||||||||||||||||
1Q | 2Q | 3Q | 4Q | YTD | 1Q | 2Q | 3Q | 4Q | YTD | CHANGE | ||||||||||||||||||||||||||||||||||
GAAP MEASURES | ||||||||||||||||||||||||||||||||||||||||||||
As-Reported Net Income ($ millions) | 138.6 | 225.8 | 333.6 | 114.3 | 812.4 | 111.6 | 147.2 | 294.8 | 137.9 | 691.6 | 17.5 | |||||||||||||||||||||||||||||||||
Return on Average Invested Capital – | ||||||||||||||||||||||||||||||||||||||||||||
As-Reported (%)(a) | 6.5 | 7.1 | 7.2 | 6.9 | 6.9 | 6.0 | 5.8 | 5.9 | 6.4 | 6.4 | 7.8 | |||||||||||||||||||||||||||||||||
Return on Average Common Equity – | ||||||||||||||||||||||||||||||||||||||||||||
As-Reported (%)(a) | 10.4 | 11.4 | 11.8 | 11.4 | 11.4 | 8.8 | 8.5 | 8.8 | 10.1 | 10.1 | 12.9 | |||||||||||||||||||||||||||||||||
Debt to Capital Ratio (%) | 55.8 | 54.9 | 55.0 | 54.3 | 54.3 | 53.0 | 53.5 | 53.1 | 55.6 | 55.6 | (2.3 | ) | ||||||||||||||||||||||||||||||||
NON-GAAP MEASURES | ||||||||||||||||||||||||||||||||||||||||||||
Operational Earnings ($ millions) | 138.6 | 225.8 | 333.6 | 114.3 | 812.4 | 111.6 | 147.2 | 294.8 | 137.9 | 691.6 | 17.5 | |||||||||||||||||||||||||||||||||
Return on Average Invested Capital – | ||||||||||||||||||||||||||||||||||||||||||||
Operational (%)(a) | 6.5 | 7.1 | 7.2 | 6.9 | 6.9 | 6.0 | 5.8 | 5.9 | 6.4 | 6.4 | 7.8 | |||||||||||||||||||||||||||||||||
Return on Average Common Equity – | ||||||||||||||||||||||||||||||||||||||||||||
Operational (%)(a) | 10.4 | 11.4 | 11.8 | 11.4 | 11.4 | 8.8 | 8.5 | 8.8 | 10.1 | 10.1 | 12.9 | |||||||||||||||||||||||||||||||||
Debt to Capital Ratio, excluding securitization debt (%) | 53.4 | 52.5 | 52.3 | 51.6 | 51.6 | 52.0 | 52.6 | 52.2 | 53.2 | 53.2 | (3.0 | ) | ||||||||||||||||||||||||||||||||
Net Debt to Net Capital Ratio, excluding securitization debt (%) | 50.1 | 49.3 | 48.8 | 48.9 | 48.9 | 50.4 | 50.5 | 49.3 | 49.2 | 49.2 | (0.6 | ) |
(a) | Rolling twelve months. Totals may not foot due to rounding. |
UTILITY ANNUAL FINANCIAL METRICS
2010 | 2009 | 2008 | 2007 | 2006(a) | ||||||||||||||||
GAAP MEASURES | ||||||||||||||||||||
As-Reported Net Income ($ millions) | 812.4 | 691.6 | 587.8 | 682.7 | 691.2 | |||||||||||||||
Return on Average Invested Capital – As-Reported (%) | 6.9 | 6.4 | 6.0 | 6.9 | 7.2 | |||||||||||||||
Return on Average Common Equity – As-Reported (%) | 11.4 | 10.1 | 8.9 | 10.6 | 11.3 | |||||||||||||||
Debt to Capital Ratio (%) | 54.3 | 55.6 | 53.0 | 51.5 | 51.3 | |||||||||||||||
NON-GAAP MEASURES | ||||||||||||||||||||
Operational Earnings ($ millions) | 812.4 | 691.6 | 587.8 | 696.4 | 687.1 | |||||||||||||||
Return on Average Invested Capital – Operational (%) | 6.9 | 6.4 | 6.0 | 7.0 | 7.2 | |||||||||||||||
Return on Average Common Equity – Operational (%) | 11.4 | 10.1 | 8.9 | 10.8 | 11.2 | |||||||||||||||
Debt to Capital Ratio, excluding securitization debt (%) | 51.6 | 53.2 | 52.0 | 50.3 | 51.3 | |||||||||||||||
Net Debt to Net Capital Ratio, excluding securitization debt (%) | 48.9 | 49.2 | 50.0 | 47.2 | 49.1 |
(a) | 2006 reflects deconsolidation of Entergy New Orleans, Inc. |
UTILITY SECURITIES RATINGS (OUTLOOK)
MORTGAGE BONDS | PREFERRED STOCK | |||||||||
As of July 2011. | MOODY’S | S&P | MOODY’S | S&P | ||||||
Entergy Arkansas, Inc. | A3 (stable) | A–(outlook negative) | Ba1 | BB+ | ||||||
Entergy Gulf States Louisiana, L.L.C. | A3 (stable) | BBB+ (outlook negative) | Ba1 | BB+ | ||||||
Entergy Louisiana, LLC | A3 (stable) | A– (outlook negative) | Ba1 | BB+ | ||||||
Entergy Mississippi, Inc. | Baa1 (stable) | A– (outlook negative) | Ba2 | BB+ | ||||||
Entergy New Orleans, Inc. | Baa3 (stable) | BBB+ (outlook negative) | B1 | BB | ||||||
Entergy Texas, Inc. | Baa2 (stable) | BBB+ (outlook negative) | n/a | n/a | ||||||
System Energy Resources, Inc. | Baa2 (stable) | BBB+ (outlook negative) | – | – |
UTILITY HISTORICAL CAPITAL EXPENDITURES(a)
($ millions) | 2010 | 2009 | 2008 | 2007 | 2006 | |||||||||||||||
Entergy Arkansas | 291 | 264 | 584 | 305 | 259 | |||||||||||||||
Entergy Gulf States Louisiana | 237 | 274 | 360 | 168 | 159 | |||||||||||||||
Entergy Louisiana | 428 | 468 | 584 | 322 | 449 | |||||||||||||||
Entergy Mississippi | 224 | 131 | 156 | 157 | 240 | |||||||||||||||
Entergy New Orleans | 80 | 62 | 103 | 94 | 76 | |||||||||||||||
Entergy Texas | 163 | 188 | 284 | 167 | 217 | |||||||||||||||
System Energy Resources | 56 | 91 | 86 | 84 | 34 | |||||||||||||||
Other | 96 | 94 | 31 | 19 | 38 | |||||||||||||||
Total excluding Entergy New Orleans | 1,495 | 1,510 | 2,085 | 1,222 | 1,396 | |||||||||||||||
Total including Entergy New Orleans | 1,575 | 1,572 | 2,188 | 1,316 | 1,472 |
(a) | Historical capital expenditures include storm capital spending. |
Certain prior year data has been reclassified to conform with current year presentation.
24
UTILITY SELECTED DATA
UTILITY PLANNED CAPITAL EXPENDITURES
2011 | ||||||||||||||||||||||||||||||||||||
($ millions) | Entergy Arkansas | Entergy Gulf States Louisiana | Entergy Louisiana | Entergy Mississippi | Entergy New Orleans | Entergy Texas | System Energy Resources | Other | Utility | |||||||||||||||||||||||||||
Maintenance Capital: | ||||||||||||||||||||||||||||||||||||
Generation | 35 | 28 | 28 | 7 | 2 | 13 | 12 | 1 | 126 | |||||||||||||||||||||||||||
Transmission | 54 | 40 | 45 | 27 | 3 | 24 | - | - | 193 | |||||||||||||||||||||||||||
Distribution | 116 | 57 | 99 | 86 | 21 | 62 | - | - | 440 | |||||||||||||||||||||||||||
Other | 8 | 9 | 5 | 3 | 7 | 3 | - | 54 | 89 | |||||||||||||||||||||||||||
Total Maintenance Capital | 213 | 134 | 177 | 123 | 33 | 102 | 12 | 55 | 848 | |||||||||||||||||||||||||||
Capital Commitments: | ||||||||||||||||||||||||||||||||||||
Generation | 84 | 49 | 620 | 11 | 39 | 71 | 222 | 2 | 1,098 | |||||||||||||||||||||||||||
Transmission | 49 | 37 | 68 | 45 | - | 12 | - | - | 213 | |||||||||||||||||||||||||||
Distribution | 6 | - | 22 | - | 2 | - | - | - | 30 | |||||||||||||||||||||||||||
Other | 5 | 8 | 3 | 1 | 13 | 3 | 1 | 11 | 44 | |||||||||||||||||||||||||||
Total Other Capital Commitments | 144 | 94 | 713 | 57 | 54 | 86 | 223 | 13 | 1,385 | |||||||||||||||||||||||||||
Total Planned Capital Expenditures | 357 | 228 | 890 | 180 | 87 | 188 | 235 | 68 | 2,233 |
Totals may not foot due to rounding.
2012 | ||||||||||||||||||||||||||||||||||||
($ millions) | Entergy Arkansas | Entergy Gulf States Louisiana | Entergy Louisiana | Entergy Mississippi | Entergy New Orleans | Entergy Texas | System Energy Resources | Other | Utility | |||||||||||||||||||||||||||
Maintenance Capital: | ||||||||||||||||||||||||||||||||||||
Generation | 33 | 23 | 24 | 20 | 3 | 13 | 19 | 1 | 135 | |||||||||||||||||||||||||||
Transmission | 60 | 34 | 58 | 27 | 2 | 28 | - | - | 209 | |||||||||||||||||||||||||||
Distribution | 117 | 61 | 109 | 73 | 24 | 66 | - | - | 451 | |||||||||||||||||||||||||||
Other | 7 | 8 | 4 | 3 | 8 | 3 | 1 | 67 | 100 | |||||||||||||||||||||||||||
Total Maintenance Capital | 217 | 126 | 195 | 123 | 37 | 110 | 20 | 68 | 895 | |||||||||||||||||||||||||||
Capital Commitments: | ||||||||||||||||||||||||||||||||||||
Generation | 319 | 41 | 270 | 223 | 2 | 74 | 141 | - | 1,071 | |||||||||||||||||||||||||||
Transmission | 23 | 64 | 100 | 39 | - | 25 | - | - | 252 | |||||||||||||||||||||||||||
Distribution | 10 | - | 16 | - | 1 | - | - | - | 26 | |||||||||||||||||||||||||||
Other | 13 | 1 | 1 | 1 | 12 | 2 | - | 15 | 46 | |||||||||||||||||||||||||||
Total Other Capital Commitments | 365 | 106 | 387 | 263 | 15 | 101 | 141 | 15 | 1,395 | |||||||||||||||||||||||||||
Total Planned Capital Expenditures | 582 | 232 | 582 | 386 | 52 | 211 | 161 | 83 | 2,290 |
Totals may not foot due to rounding.
2013 | ||||||||||||||||||||||||||||||||||||
($ millions) | Entergy Arkansas | Entergy Gulf States Louisiana | Entergy Louisiana | Entergy Mississippi | Entergy New Orleans | Entergy Texas | System Energy Resources | Other | Utility | |||||||||||||||||||||||||||
Maintenance Capital: | ||||||||||||||||||||||||||||||||||||
Generation | 34 | 25 | 25 | 13 | 1 | 9 | 13 | 2 | 123 | |||||||||||||||||||||||||||
Transmission | 51 | 30 | 62 | 28 | 2 | 33 | - | - | 207 | |||||||||||||||||||||||||||
Distribution | 113 | 56 | 117 | 72 | 23 | 66 | - | - | 448 | |||||||||||||||||||||||||||
Other | 7 | 10 | 5 | 4 | 9 | 2 | 1 | 54 | 90 | |||||||||||||||||||||||||||
Total Maintenance Capital | 205 | 121 | 209 | 117 | 35 | 110 | 14 | 56 | 868 | |||||||||||||||||||||||||||
Capital Commitments: | ||||||||||||||||||||||||||||||||||||
Generation | 97 | 61 | 349 | 33 | 2 | 66 | 20 | - | 628 | |||||||||||||||||||||||||||
Transmission | 18 | 30 | 96 | 21 | 1 | 58 | - | - | 223 | |||||||||||||||||||||||||||
Distribution | 11 | - | 2 | - | - | - | - | - | 14 | |||||||||||||||||||||||||||
Other | 13 | 1 | 3 | 3 | 12 | 3 | - | 23 | 57 | |||||||||||||||||||||||||||
Total Other Capital Commitments | 139 | 92 | 450 | 57 | 15 | 127 | 20 | 23 | 922 | |||||||||||||||||||||||||||
Total Planned Capital Expenditures | 344 | 213 | 659 | 174 | 50 | 237 | 34 | 79 | 1,790 |
Totals may not foot due to rounding.
2010 UTILITY CONSOLIDATING INCOME STATEMENT (unaudited)
In thousands, for the year ending December 31, 2010. | EAI | EGSL | ELL | EMI | ENOI | ETI | SERI | OTHER/ ELIMINATIONS | UTILITY | |||||||||||||||||||||||||||
OPERATING REVENUES: | ||||||||||||||||||||||||||||||||||||
Electric | $ | 2,082,447 | $ | 2,015,710 | $ | 2,538,766 | $ | 1,230,185 | $ | 542,919 | $ | 1,690,431 | $ | 558,584 | $ | (1,915,368 | ) | $ | 8,743,674 | |||||||||||||||||
Natural gas | - | 81,311 | - | - | 116,347 | - | - | - | 197,658 | |||||||||||||||||||||||||||
Total | 2,082,447 | 2,097,021 | 2,538,766 | 1,230,185 | 659,266 | 1,690,431 | 558,584 | (1,915,368 | ) | 8,941,332 | ||||||||||||||||||||||||||
OPERATING EXPENSES: | ||||||||||||||||||||||||||||||||||||
Operation and maintenance: | ||||||||||||||||||||||||||||||||||||
Fuel, fuel-related expenses, and gas purchased for resale | 378,699 | 312,960 | 667,744 | 277,806 | 169,644 | 343,083 | 69,962 | (2,633 | ) | 2,217,265 | ||||||||||||||||||||||||||
Purchased power | 485,447 | 851,694 | 847,464 | 383,769 | 218,025 | 743,438 | - | (1,901,671 | ) | 1,628,166 | ||||||||||||||||||||||||||
Nuclear refueling outage expenses | 41,800 | 24,046 | 24,955 | - | - | - | 17,398 | - | 108,199 | |||||||||||||||||||||||||||
Other operation and maintenance | 495,443 | 361,329 | 432,341 | 217,354 | 130,917 | 209,699 | 124,690 | (22,881 | ) | 1,948,892 | ||||||||||||||||||||||||||
Decommissioning | 35,790 | 13,400 | 22,960 | - | - | - | 31,374 | 734 | 104,258 | |||||||||||||||||||||||||||
Taxes other than income taxes | 85,564 | 77,519 | 68,687 | 66,841 | 44,749 | 63,897 | 23,412 | 702 | 431,371 | |||||||||||||||||||||||||||
Depreciation and amortization | 232,085 | 132,714 | 198,133 | 89,875 | 35,354 | 76,057 | 138,641 | (732 | ) | 902,127 | ||||||||||||||||||||||||||
Other regulatory charges (credits) – net | 1,603 | (1,248 | ) | (20,192 | ) | 16,001 | (1,072 | ) | 63,683 | (12,040 | ) | (1,814 | ) | 44,921 | ||||||||||||||||||||||
Total | 1,756,431 | 1,772,414 | 2,242,092 | 1,051,646 | 597,617 | 1,499,857 | 393,437 | (1,928,295 | ) | 7,385,199 | ||||||||||||||||||||||||||
OPERATING INCOME | 326,016 | 324,607 | 296,674 | 178,539 | 61,649 | 190,574 | 165,147 | 12,927 | 1,556,133 | |||||||||||||||||||||||||||
OTHER INCOME: | ||||||||||||||||||||||||||||||||||||
Allowance for equity funds used during construction | 4,118 | 5,513 | 26,875 | 6,655 | 667 | 5,661 | 9,892 | - | 59,381 | |||||||||||||||||||||||||||
Interest and investment income | 46,363 | 42,293 | 80,007 | 416 | 544 | 7,222 | 12,639 | (6,991 | ) | 182,493 | ||||||||||||||||||||||||||
Miscellaneous – net | (1,743 | ) | (8,016 | ) | (4,043 | ) | (804 | ) | (2,478 | ) | (3,220 | ) | (518 | ) | - | (20,821 | ) | |||||||||||||||||||
Total | 48,738 | 39,790 | 102,839 | 6,267 | (1,267 | ) | 9,663 | 22,013 | (6,991 | ) | 221,053 | |||||||||||||||||||||||||
INTEREST AND OTHER CHARGES: | ||||||||||||||||||||||||||||||||||||
Interest expense | 91,598 | 101,318 | 119,484 | 55,774 | 13,170 | 95,272 | 51,912 | (308 | ) | 528,220 | ||||||||||||||||||||||||||
Allowance for borrowed funds used during construction | (2,406 | ) | (3,537 | ) | (17,952 | ) | (3,719 | ) | (320 | ) | (3,618 | ) | (3,425 | ) | (2 | ) | (34,979 | ) | ||||||||||||||||||
Total | 89,192 | 97,781 | 101,532 | 52,055 | 12,850 | 91,654 | 48,487 | (310 | ) | 493,241 | ||||||||||||||||||||||||||
INCOME BEFORE INCOME TAXES | 285,562 | 266,616 | 297,981 | 132,751 | 47,532 | 108,583 | 138,673 | 6,246 | 1,283,945 | |||||||||||||||||||||||||||
Income taxes | 112,944 | 75,878 | 66,546 | 49,064 | 16,527 | 42,383 | 56,049 | 34,836 | 454,227 | |||||||||||||||||||||||||||
CONSOLIDATED NET INCOME | 172,618 | 190,738 | 231,435 | 83,687 | 31,005 | 66,200 | 82,624 | (28,590 | ) | 829,718 | ||||||||||||||||||||||||||
Preferred dividend requirements and other | 6,873 | 827 | 6,950 | 2,828 | 965 | - | - | (1,112 | ) | 17,331 | ||||||||||||||||||||||||||
EARNINGS APPLICABLE TO COMMON STOCK/EQUITY | $ | 165,745 | $ | 189,911 | $ | 224,485 | $ | 80,859 | $ | 30,040 | $ | 66,200 | $ | 82,624 | $ | (27,477 | ) | $ | 812,387 |
Totals may not foot due to rounding.
25
2010 UTILITY CONSOLIDATING BALANCE SHEET (unaudited)
OTHER/ | ||||||||||||||||||||||||||||||||||||
In thousands, as of December 31, 2010. | EAI | EGSL | ELL | EMI | ENOI | ETI | SERI | ELIMINATIONS | UTILITY | |||||||||||||||||||||||||||
ASSETS | ||||||||||||||||||||||||||||||||||||
CURRENT ASSETS: | ||||||||||||||||||||||||||||||||||||
Cash and cash equivalents: | ||||||||||||||||||||||||||||||||||||
Cash | $ | 4,250 | $ | 231 | $ | 708 | $ | 1,207 | $ | 1,386 | $ | 1,719 | $ | 903 | $ | 59,778 | $ | 70,182 | ||||||||||||||||||
Temporary cash investments | 101,852 | 154,942 | 122,546 | 9 | 53,600 | 33,623 | 262,869 | 21,962 | 751,403 | |||||||||||||||||||||||||||
Total cash and cash equivalents | 106,102 | 155,173 | 123,254 | 1,216 | 54,986 | 35,342 | 263,772 | 81,740 | 821,585 | |||||||||||||||||||||||||||
Securitization recovery trust account | 2,412 | - | - | - | - | 40,632 | - | - | 43,044 | |||||||||||||||||||||||||||
Notes receivable | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||
Accounts receivable: | ||||||||||||||||||||||||||||||||||||
Customer | 79,905 | 60,369 | 85,799 | 58,204 | 38,160 | 56,358 | - | 6,588 | 385,383 | |||||||||||||||||||||||||||
Allowance for doubtful accounts | (24,402 | ) | (1,306 | ) | (1,961 | ) | (985 | ) | (734 | ) | (2,185 | ) | - | (2 | ) | (31,575 | ) | |||||||||||||||||||
Associated companies | 82,583 | 119,252 | 81,050 | 41,803 | 44,842 | 53,128 | 147,180 | (549,624 | ) | 20,214 | ||||||||||||||||||||||||||
Other | 61,135 | 27,728 | 14,594 | 7,500 | 1,824 | 11,605 | 5,070 | 20,913 | 150,369 | |||||||||||||||||||||||||||
Accrued unbilled revenues | 74,227 | 56,616 | 71,659 | 41,714 | 19,100 | 39,471 | - | - | 302,787 | |||||||||||||||||||||||||||
Total account receivable | 273,448 | 262,659 | 251,141 | 148,236 | 103,192 | 158,377 | 152,250 | (522,125 | ) | 827,178 | ||||||||||||||||||||||||||
Deferred fuel costs | 61,502 | - | - | 3,157 | - | - | - | - | 64,659 | |||||||||||||||||||||||||||
Accumulated deferred income taxes | - | - | 7,072 | 19,308 | 15,092 | 44,752 | - | (77,752 | ) | 8,472 | ||||||||||||||||||||||||||
Fuel inventory - at average cost | 37,699 | 25,827 | - | 6,878 | 2,646 | 53,872 | - | 78,336 | 205,258 | |||||||||||||||||||||||||||
Materials and supplies - at average cost | 140,095 | 113,302 | 138,050 | 34,499 | 9,896 | 28,842 | 84,077 | (3 | ) | 548,758 | ||||||||||||||||||||||||||
Deferred nuclear refueling outage costs | 23,099 | 7,372 | 11,364 | - | - | - | 22,627 | - | 64,463 | |||||||||||||||||||||||||||
System agreement cost equalization | 52,160 | - | - | - | - | - | - | - | 52,160 | |||||||||||||||||||||||||||
Prepaid taxes | 86,693 | 40,946 | - | - | - | - | 68,039 | (5,329 | ) | 190,349 | ||||||||||||||||||||||||||
Prepayments and other | 7,877 | 5,127 | 35,729 | 4,902 | 5,375 | 14,856 | 1,142 | (10,881 | ) | 64,127 | ||||||||||||||||||||||||||
Total | 791,087 | 610,406 | 566,610 | 218,196 | 191,187 | 376,673 | 591,907 | (456,014 | ) | 2,890,053 | ||||||||||||||||||||||||||
OTHER PROPERTY AND INVESTMENTS: | ||||||||||||||||||||||||||||||||||||
Investment in affiliates - at equity | 11,200 | 339,664 | 807,424 | 5,535 | 3,259 | 812 | - | (20,623 | ) | 1,147,271 | ||||||||||||||||||||||||||
Decommissioning trust funds | 520,841 | 393,580 | 240,535 | - | - | - | 387,876 | - | 1,542,832 | |||||||||||||||||||||||||||
Non-utility property - at cost | - | - | ||||||||||||||||||||||||||||||||||
less accumulated depreciation) | 1,684 | 156,845 | 946 | 4,753 | 1,016 | 1,223 | - | 204 | 166,671 | |||||||||||||||||||||||||||
Storm reserve escrow account | - | 90,125 | 200,972 | 31,862 | 5,953 | - | - | (328,912 | ) | - | ||||||||||||||||||||||||||
Other | 2,976 | 12,011 | - | - | - | 17,037 | - | 332,913 | 364,937 | |||||||||||||||||||||||||||
Total | 536,701 | 992,225 | 1,249,877 | 42,150 | 10,228 | 19,072 | 387,876 | (16,418 | ) | 3,221,711 | ||||||||||||||||||||||||||
PROPERTY, PLANT AND EQUIPMENT | ||||||||||||||||||||||||||||||||||||
Electric | 7,787,348 | 6,907,268 | 7,216,146 | 3,174,148 | 822,003 | 3,205,566 | 3,362,422 | 532,493 | 33,007,394 | |||||||||||||||||||||||||||
Property under capital lease | 1,303 | - | 264,266 | 13,197 | - | - | 489,175 | 32,137 | 800,078 | |||||||||||||||||||||||||||
Natural gas | - | 124,020 | - | - | 206,148 | - | - | - | 330,168 | |||||||||||||||||||||||||||
Construction work in progress | 114,324 | 119,017 | 521,172 | 147,169 | 11,669 | 80,096 | 210,536 | 96,224 | 1,300,207 | |||||||||||||||||||||||||||
Nuclear fuel under capital lease | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||
Nuclear fuel | 188,611 | 202,609 | 134,528 | - | - | - | 155,282 | 79,110 | 760,140 | |||||||||||||||||||||||||||
Total property, plant and equipment | 8,091,586 | 7,352,914 | 8,136,112 | 3,334,514 | 1,039,820 | 3,285,662 | 4,217,415 | 739,964 | 36,197,987 | |||||||||||||||||||||||||||
Less - accumulated depreciation and amortization | 3,683,001 | 3,812,394 | 3,457,190 | 1,166,463 | 531,871 | 1,245,729 | 2,417,811 | 355,451 | 16,669,910 | |||||||||||||||||||||||||||
Property, plant and equipment - net | 4,408,585 | 3,540,520 | 4,678,922 | 2,168,051 | 507,949 | 2,039,933 | 1,799,604 | 384,513 | 19,528,077 | |||||||||||||||||||||||||||
DEFERRED DEBITS AND OTHER ASSETS: | ||||||||||||||||||||||||||||||||||||
Regulatory assets: | ||||||||||||||||||||||||||||||||||||
Regulatory asset for income taxes - net | 98,836 | 234,406 | 235,404 | 63,533 | - | 127,046 | 126,642 | (40,142 | ) | 845,725 | ||||||||||||||||||||||||||
Other regulatory assets | 892,449 | 270,883 | 662,746 | 253,231 | 135,282 | 1,168,960 | 296,715 | 157,971 | 3,838,237 | |||||||||||||||||||||||||||
Deferred fuel costs | - | 100,124 | 67,998 | - | 4,080 | - | - | - | 172,202 | |||||||||||||||||||||||||||
Long-term receivables - associated companies | - | - | - | - | - | 32,596 | - | (32,596 | ) | - | ||||||||||||||||||||||||||
Goodwill | - | - | - | - | - | - | - | 374,099 | 374,099 | |||||||||||||||||||||||||||
Accumulated deferred income taxes | - | - | - | - | - | - | - | 4,310 | 4,310 | |||||||||||||||||||||||||||
Other | 23,710 | 14,832 | 26,866 | 16,474 | 4,822 | 19,584 | 21,326 | 78,212 | 205,826 | |||||||||||||||||||||||||||
Total | 1,014,995 | 620,245 | 993,014 | 333,238 | 144,184 | 1,348,186 | 444,683 | 541,854 | 5,440,399 | |||||||||||||||||||||||||||
TOTAL ASSETS | $ | 6,751,368 | $ | 5,763,396 | $ | 7,488,423 | $ | 2,761,635 | $ | 853,548 | $ | 3,783,864 | $ | 3,224,070 | $ | 453,936 | $ | 31,080,240 |
Totals may not foot due to rounding.
26
UTILITY FINANCIAL RESULTS
2010 UTILITY CONSOLIDATING BALANCE SHEET (unaudited)
OTHER/ | ||||||||||||||||||||||||||||||||||||
In thousands, as of December 31, 2010. | EAI | EGSL | ELL | EMI | ENOI | ETI | SERI | ELIMINATIONS | UTILITY | |||||||||||||||||||||||||||
LIABILITIES AND EQUITY | ||||||||||||||||||||||||||||||||||||
CURRENT LIABILITIES: | ||||||||||||||||||||||||||||||||||||
Currently maturing long-term debt | $ | 35,000 | $ | - | $ | 35,550 | $ | 80,000 | $ | - | $ | - | $ | 33,740 | $ | - | $ | 184,291 | ||||||||||||||||||
Notes payable and commercial paper: | ||||||||||||||||||||||||||||||||||||
Associated companies | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||
Other | 62,777 | - | 23,066 | - | - | - | 38,264 | 30,028 | 154,135 | |||||||||||||||||||||||||||
Accounts payable: | ||||||||||||||||||||||||||||||||||||
Associated companies | 92,627 | 71,601 | 148,528 | 75,128 | 25,140 | 69,862 | 6,520 | (479,710 | ) | 9,696 | ||||||||||||||||||||||||||
Other | 114,454 | 160,246 | 140,564 | 53,417 | 30,093 | 70,325 | 38,447 | 271,038 | 878,584 | |||||||||||||||||||||||||||
Customer deposits | 72,535 | 48,631 | 84,437 | 65,873 | 21,206 | 38,376 | - | 4,000 | 335,058 | |||||||||||||||||||||||||||
Taxes accrued | - | - | - | 27,739 | - | 28,551 | - | (56,290 | ) | - | ||||||||||||||||||||||||||
Accumulated deferred income taxes | 82,820 | 1,749 | - | - | - | - | 8,508 | (101,139 | ) | (8,062 | ) | |||||||||||||||||||||||||
Interest accrued | 27,020 | 27,261 | 31,889 | 21,094 | 2,828 | 33,677 | 56,081 | 1,949 | 201,799 | |||||||||||||||||||||||||||
Deferred fuel costs | - | 22,301 | 59,227 | - | 6,927 | 77,430 | - | 524 | 166,409 | |||||||||||||||||||||||||||
Obligations under capital leases | 69 | - | - | - | - | - | - | 3,319 | 3,388 | |||||||||||||||||||||||||||
Pension and other postretirement liabilities | - | 7,415 | 8,632 | - | - | 1,354 | - | 16,882 | 34,283 | |||||||||||||||||||||||||||
System agreement cost equalization | - | - | - | 36,650 | 15,510 | - | - | - | 52,160 | |||||||||||||||||||||||||||
Other | 21,046 | 15,049 | 17,514 | 9,895 | 2,655 | 4,222 | 2,258 | 6,050 | 78,689 | |||||||||||||||||||||||||||
Total | 508,348 | 354,253 | 549,407 | 369,796 | 104,359 | 323,797 | 183,818 | (303,349 | ) | 2,090,430 | ||||||||||||||||||||||||||
NON-CURRENT LIABILITIES: | ||||||||||||||||||||||||||||||||||||
Accumulated deferred income taxes and taxes accrued | 1,661,365 | 1,405,374 | 1,896,685 | 680,467 | 180,290 | 829,668 | 617,012 | 243,436 | 7,514,297 | |||||||||||||||||||||||||||
Accumulated deferred investment tax credits | 44,928 | 84,858 | 76,453 | 6,541 | 1,835 | 20,936 | 54,755 | 2,024 | 292,330 | |||||||||||||||||||||||||||
Obligations under capital leases | 1,234 | - | - | 10,747 | - | - | - | 30,097 | 42,078 | |||||||||||||||||||||||||||
Regulatory liability for income taxes - net | - | - | - | - | 40,142 | - | - | (40,142 | ) | - | ||||||||||||||||||||||||||
Other regulatory liabilities | 140,801 | 83,479 | 88,899 | 262 | - | 26,178 | 201,364 | (1,957 | ) | 539,026 | ||||||||||||||||||||||||||
Decommissioning and asset retirement cost liabilities | 602,164 | 339,925 | 321,176 | 5,375 | 3,396 | 3,651 | 452,782 | - | 1,728,469 | |||||||||||||||||||||||||||
Accumulated provisions | 7,970 | 97,680 | 223,556 | 39,466 | 11,206 | 5,320 | - | 2,883 | 388,081 | |||||||||||||||||||||||||||
Pension and other postretirement liabilities | 415,925 | 220,432 | 345,725 | 104,912 | 48,815 | 72,724 | 105,245 | �� | 386,590 | 1,700,368 | ||||||||||||||||||||||||||
Long-term debt | 1,828,910 | 1,616,928 | 1,771,566 | 745,378 | 167,215 | 1,659,230 | 796,728 | (32,597 | ) | 8,553,358 | ||||||||||||||||||||||||||
Gas system rebuild insurance proceeds | - | - | - | - | 75,700 | - | - | (75,700 | ) | - | ||||||||||||||||||||||||||
Other | 19,467 | 51,254 | 78,085 | 22,086 | 9,184 | 18,070 | - | 513,914 | 712,060 | |||||||||||||||||||||||||||
Total | 4,722,764 | 3,899,930 | 4,802,145 | 1,615,234 | 537,783 | 2,635,777 | 2,227,886 | 1,028,548 | 21,470,067 | |||||||||||||||||||||||||||
Commitments and Contingencies | ||||||||||||||||||||||||||||||||||||
Subsidiaries preferred stock without sinking fund | 116,350 | - | - | 50,381 | 19,780 | - | - | - | 186,510 | |||||||||||||||||||||||||||
EQUITY: | ||||||||||||||||||||||||||||||||||||
Common stock or members’ equity | 470 | 1,539,517 | 2,061,833 | 199,326 | 33,744 | 49,452 | 789,350 | (2,512,424 | ) | 2,161,268 | ||||||||||||||||||||||||||
Paid-in capital/capital stock expense and other | 588,444 | - | - | (690 | ) | 36,294 | 481,994 | - | 1,310,591 | 2,416,633 | ||||||||||||||||||||||||||
Retained earnings | 814,992 | - | - | 527,588 | 121,588 | 292,844 | 23,016 | 1,109,289 | 2,889,317 | |||||||||||||||||||||||||||
Accumulated other comprehensive income (loss) | - | (40,304 | ) | (24,962 | ) | - | - | - | - | (42,719 | ) | (107,985 | ) | |||||||||||||||||||||||
Less – treasury stock, at cost | - | - | - | - | - | - | - | 120,000 | 120,000 | |||||||||||||||||||||||||||
Total | 1,403,906 | 1,499,213 | 2,036,871 | 726,224 | 191,626 | 824,290 | 812,366 | (255,263 | ) | 7,239,233 | ||||||||||||||||||||||||||
Subsidiaries preferred stock without sinking fund | - | 10,000 | 100,000 | - | - | - | - | (16,000 | ) | 94,000 | ||||||||||||||||||||||||||
Total | 1,403,906 | 1,509,213 | 2,136,871 | 726,224 | 191,626 | 824,290 | 812,366 | (271,263 | ) | 7,333,233 | ||||||||||||||||||||||||||
TOTAL LIABILITIES AND EQUITY | $ | 6,751,368 | $ | 5,763,396 | $ | 7,488,423 | $ | 2,761,635 | $ | 853,548 | $ | 3,783,864 | $ | 3,224,070 | $ | 453,936 | $ | 31,080,240 |
Totals may not foot due to rounding.
27
UTILITY SELECTED ANNUAL FINANCIAL METRICS
2010 | 2009 | 2008 | 2007 | 2006 | ||||||||||||||||
ENTERGY ARKANSAS, INC. | ||||||||||||||||||||
As-Reported Earnings ($ millions) | 165.7 | 60.0 | 40.3 | 132.2 | 165.6 | |||||||||||||||
Less Special Items ($ millions) | - | - | - | (5.9 | ) | - | ||||||||||||||
Operational Earnings ($ millions) | 165.7 | 60.0 | 40.3 | 138.1 | 165.6 | |||||||||||||||
GAAP MEASURES | ||||||||||||||||||||
Return on Average Common Equity – As-Reported (%) | 11.8 | 4.3 | 2.9 | 9.4 | 11.6 | |||||||||||||||
Return on Average Invested Capital – As-Reported (%) | 6.7 | 3.7 | 3.2 | 6.5 | 7.6 | |||||||||||||||
Cash Flow Interest Coverage (# times) | 6.7 | 5.3 | 6.3 | 5.2 | 7.0 | |||||||||||||||
Debt to Capital Ratio (%) | 55.9 | 54.0 | 53.5 | 49.0 | 48.1 | |||||||||||||||
Total Debt ($ millions) | 1,928 | 1,793 | 1,745 | 1,442 | 1,436 | |||||||||||||||
Total Preferred ($ millions) | 116 | 116 | 116 | 116 | 116 | |||||||||||||||
Total Equity ($ millions) | 1,404 | 1,412 | 1,400 | 1,385 | 1,434 | |||||||||||||||
NON-GAAP MEASURES | ||||||||||||||||||||
Return on Average Common Equity – Operational (%) | 11.8 | 4.3 | 2.9 | 9.8 | 11.6 | |||||||||||||||
Return on Average Invested Capital – Operational (%) | 6.8 | 3.7 | 3.2 | 6.7 | 7.6 | |||||||||||||||
Total Debt, excluding securitization debt ($ millions) | 1,804 | 1,793 | 1,745 | 1,442 | 1,436 | |||||||||||||||
Debt to Capital Ratio, excluding securitization debt (%) | 54.3 | 54.0 | 53.5 | 49.0 | 48.1 | |||||||||||||||
Net Debt to Net Capital Ratio, excluding securitization debt (%) | 52.8 | 52.8 | 52.9 | 49.0 | 47.5 | |||||||||||||||
2007 PRO FORMA(a) | ||||||||||||||||||||
ENTERGY GULF STATES LOUISIANA, L.L.C. | ||||||||||||||||||||
As-Reported Earnings ($ millions) | 189.9 | 152.2 | 143.9 | 129.9 | ||||||||||||||||
Less Special Items ($ millions) | - | - | - | (3.6 | ) | |||||||||||||||
Operational Earnings ($ millions) | 189.9 | 152.2 | 143.9 | 133.5 | ||||||||||||||||
GAAP MEASURES | ||||||||||||||||||||
Return on Average Common Equity – As-Reported (%) | 13.0 | 11.1 | 11.0 | 10.4 | ||||||||||||||||
Return on Average Invested Capital – As-Reported (%) | 7.9 | 6.6 | 6.1 | 6.8 | ||||||||||||||||
Cash Flow Interest Coverage (# times) | 8.4 | 3.1 | 5.4 | 3.9 | (b) | |||||||||||||||
Debt to Capital Ratio (%) | 51.2 | 55.3 | 62.2 | 65.4 | ||||||||||||||||
Total Debt ($ millions) | 1,584 | 1,783 | 2,188 | 2,460 | REFER TO PAGE 30 | |||||||||||||||
Total Preferred ($ millions) | 10 | 10 | 10 | 10 | ||||||||||||||||
Total Equity ($ millions) | 1,499 | 1,432 | 1,322 | 1,290 | ||||||||||||||||
NON-GAAP MEASURES | ||||||||||||||||||||
Return on Average Common Equity – Operational (%) | 13.0 | 11.1 | 11.0 | 10.6 | ||||||||||||||||
Return on Average Invested Capital – Operational (%) | 8.2 | 7.7 | 8.2 | 8.3 | ||||||||||||||||
Total Debt, excluding assumption debt ($ millions) | 1,584 | 1,615 | 1,418 | 1,381 | ||||||||||||||||
Debt to Capital Ratio, excluding assumption debt (%) | 51.2 | 52.8 | 51.6 | 51.5 | ||||||||||||||||
Net Debt to Net Capital Ratio, excluding assumption debt (%) | 48.6 | 50.5 | 50.7 | 49.5 | ||||||||||||||||
(a) Effective December 31, 2007, Entergy Gulf States, Inc. completed a jurisdictional separation into two vertically integrated utility companies: Entergy Texas and Entergy Gulf States Louisiana. The above pro forma metrics for 2007 reflect the results as if the separation had occurred on January 1, 2007. (b) See page 69 for Pro Forma calculation. |
| |||||||||||||||||||
ENTERGY LOUISIANA, LLC | ||||||||||||||||||||
As-Reported Earnings ($ millions) | 224.5 | 225.9 | 150.6 | 136.4 | 130.7 | |||||||||||||||
Less Special Items ($ millions) | - | - | - | (2.2 | ) | - | ||||||||||||||
Operational Earnings ($ millions) | 224.5 | 225.9 | 150.6 | 138.6 | 130.7 | |||||||||||||||
GAAP MEASURES | ||||||||||||||||||||
Return on Average Members’ Equity – As-Reported (%) | 11.7 | 13.2 | 9.8 | 9.8 | 10.8 | |||||||||||||||
Return on Average Invested Capital – As-Reported (%) | 7.6 | 8.2 | 7.1 | 7.1 | 7.3 | |||||||||||||||
Cash Flow Interest Coverage (# times) | 10.4 | 2.3 | 14.0 | 5.6 | 6.1 | |||||||||||||||
Debt to Capital Ratio (%) | 46.1 | 49.9 | 46.1 | 43.4 | 46.4 | |||||||||||||||
Total Debt ($ millions) | 1,830 | 1,902 | 1,462 | 1,192 | 1,230 | |||||||||||||||
Total Preferred ($ millions) | 100 | 100 | 100 | 100 | 100 | |||||||||||||||
Total Equity ($ millions) | 2,037 | 1,812 | 1,608 | 1,454 | 1,318 | |||||||||||||||
NON-GAAP MEASURES | ||||||||||||||||||||
Return on Average Members’ Equity – Operational (%) | 11.7 | 13.2 | 9.8 | 10.0 | 10.8 | |||||||||||||||
Return on Average Invested Capital – Operational (%) | 7.6 | 8.2 | 7.1 | 7.2 | 7.3 | |||||||||||||||
Net Debt to Net Capital Ratio (%) | 44.4 | 47.8 | 43.6 | 43.4 | 46.4 |
28
UTILITY FINANCIAL RESULTS
UTILITY SELECTED ANNUAL FINANCIAL METRICS (CONTINUED)
2010 | 2009 | 2008 | 2007 | 2006 | ||||||||||||||||
ENTERGY MISSISSIPPI, INC. | ||||||||||||||||||||
As-Reported Earnings ($ millions) | 80.9 | 74.8 | 56.9 | 69.3 | 49.5 | |||||||||||||||
Less Special Items ($ millions) | - | - | - | - | - | |||||||||||||||
Operational Earnings ($ millions) | 80.9 | 74.8 | 56.9 | 69.3 | 49.5 | |||||||||||||||
GAAP MEASURES | ||||||||||||||||||||
Return on Average Common Equity – As-Reported (%) | 11.4 | 11.0 | 8.6 | 10.9 | 8.3 | |||||||||||||||
Return on Average Invested Capital – As-Reported (%) | 7.2 | 7.2 | 6.2 | 6.9 | 5.9 | |||||||||||||||
Cash Flow Interest Coverage (# times) | 3.3 | 5.4 | 2.7 | 4.8 | 10.1 | |||||||||||||||
Debt to Capital Ratio (%) | 51.9 | 53.5 | 49.6 | 49.9 | 54.3 | |||||||||||||||
Total Debt ($ millions) | 839 | 852 | 703 | 704 | 795 | |||||||||||||||
Total Preferred ($ millions) | 50 | 50 | 50 | 50 | 50 | |||||||||||||||
Total Equity ($ millions) | 726 | 689 | 665 | 657 | 618 | |||||||||||||||
NON-GAAP MEASURES | ||||||||||||||||||||
Return on Average Common Equity – Operational (%) | 11.4 | 11.0 | 8.6 | 10.9 | 8.3 | |||||||||||||||
Return on Average Invested Capital – Operational (%) | 7.2 | 7.2 | 6.2 | 6.9 | 5.9 | |||||||||||||||
Net Debt to Net Capital Ratio (%) | 51.9 | 50.7 | 49.5 | 48.4 | 51.9 | |||||||||||||||
ENTERGY NEW ORLEANS, INC. | ||||||||||||||||||||
As-Reported Earnings ($ millions) | 30.0 | 30.0 | 34.0 | 23.5 | 4.1 | |||||||||||||||
Less Special Items ($ millions) | - | - | - | - | - | |||||||||||||||
Operational Earnings ($ millions) | 30.0 | 30.0 | 34.0 | 23.5 | 4.1 | |||||||||||||||
GAAP MEASURES | ||||||||||||||||||||
Return on Average Common Equity – As-Reported (%) | 15.0 | 14.3 | 17.5 | 14.2 | 2.7 | |||||||||||||||
Return on Average Invested Capital – As-Reported (%) | 8.9 | 8.2 | 9.5 | 7.7 | 3.3 | |||||||||||||||
Cash Flow Interest Coverage (# times) | 4.9 | 9.8 | 5.3 | 11.5 | 5.9 | |||||||||||||||
Debt to Capital Ratio (%) | 44.2 | 54.4 | 54.1 | 60.6 | 61.9 | |||||||||||||||
Total Debt ($ millions) | 167 | 272 | 273 | 304 | 282 | |||||||||||||||
Total Preferred ($ millions) | 20 | 20 | 20 | 20 | 20 | |||||||||||||||
Total Equity ($ millions) | 192 | 209 | 211 | 177 | 154 | |||||||||||||||
NON-GAAP MEASURES | ||||||||||||||||||||
Return on Average Common Equity – Operational (%) | 15.0 | 14.3 | 17.5 | 14.2 | 2.7 | |||||||||||||||
Return on Average Invested Capital – Operational (%) | 8.9 | 8.2 | 9.5 | 7.7 | 3.3 | |||||||||||||||
Net Debt to Net Capital Ratio (%) | 34.7 | 26.2 | 37.0 | 51.8 | 60.4 | |||||||||||||||
2007 PRO FORMA(a) | ||||||||||||||||||||
ENTERGY TEXAS, INC. | ||||||||||||||||||||
As-Reported Net Income ($ millions) | 66.2 | 63.8 | 57.9 | 58.9 | ||||||||||||||||
Less Special Items ($ millions) | - | - | - | - | ||||||||||||||||
Operational Net Income ($ millions) | 66.2 | 63.8 | 57.9 | 58.9 | ||||||||||||||||
GAAP MEASURES | ||||||||||||||||||||
Return on Average Common Equity – As-Reported (%) | 7.9 | 7.3 | 6.1 | 5.9 | ||||||||||||||||
Return on Average Invested Capital – As-Reported (%) | 4.9 | 5.4 | 4.5 | 4.9 | ||||||||||||||||
Cash Flow Interest Coverage (# times) | 1.4 | 3.7 | 1.1 | 3.0 | ||||||||||||||||
Debt to Capital Ratio (%) | 66.8 | 66.3 | 59.9 | 58.5 | ||||||||||||||||
Total Debt ($ millions) | 1,659 | 1,658 | 1,345 | 1,413 | ||||||||||||||||
Total Preferred ($ millions) | - | - | - | - | ||||||||||||||||
Total Equity ($ millions) | 824 | 844 | 900 | 1,004 | REFER TO PAGE 30 | |||||||||||||||
NON-GAAP MEASURES | ||||||||||||||||||||
Return on Average Common Equity – Operational (%) | 7.9 | 7.3 | 6.6 | 7.0 | ||||||||||||||||
Return on Average Invested Capital – Operational (%) | 7.3 | 7.1 | 5.5 | 5.7 | ||||||||||||||||
Total Debt, excluding securitization debt ($ millions) | 852 | 820 | 1,035 | 1,083 | ||||||||||||||||
Total Equity, excluding equity infusion from parent returned beginning of 08 ($ millions) | 824 | 844 | 900 | 854 | ||||||||||||||||
Debt to Capital Ratio, excluding securitization debt and equity infusion from parent (%) | 50.8 | 49.3 | 53.5 | 55.9 | ||||||||||||||||
Net Debt to Net Capital Ratio, excluding securitization debt and equity infusion from parent (%) | 49.8 | 42.3 | 53.4 | 47.9 |
(a) | Effective December 31, 2007, Entergy Gulf States, Inc. completed a jurisdictional separation into two vertically integrated utility companies: Entergy Texas and Entergy Gulf States Louisiana. The above pro forma metrics for 2007 reflect the results as if the separation had occurred on January 1, 2007. |
Certain prior year data has been reclassified to conform with current year presentation.
29
UTILITY FINANCIAL RESULTS
UTILITY SELECTED ANNUAL FINANCIAL METRICS (CONTINUED)
2010 | 2009 | 2008 | 2007 | 2006 | ||||||||||||||||
SYSTEM ENERGY RESOURCES, INC. | ||||||||||||||||||||
As-Reported Net Income ($ millions) | 82.6 | 48.9 | 91.1 | 136.1 | 140.3 | |||||||||||||||
Less Special Items ($ millions) | - | - | - | (1.9 | ) | - | ||||||||||||||
Operational Net Income ($ millions) | 82.6 | 48.9 | 91.1 | 138.0 | 140.3 | |||||||||||||||
GAAP MEASURES | ||||||||||||||||||||
Return on Average Common Equity – As-Reported (%) | 10.1 | 5.8 | 10.6 | 15.8 | 16.0 | |||||||||||||||
Return on Average Invested Capital – As-Reported (%) | 6.8 | 4.4 | 7.1 | 9.8 | 9.9 | |||||||||||||||
Cash Flow Interest Coverage (# times) | 6.0 | 10.5 | 4.9 | 4.9 | 3.1 | |||||||||||||||
Debt to Capital Ratio (%) | 51.7 | 49.7 | 51.2 | 50.6 | 50.6 | |||||||||||||||
Total Debt ($ millions) | 869 | 820 | 899 | 882 | 879 | |||||||||||||||
Total Preferred ($ millions) | - | - | - | - | - | |||||||||||||||
Total Equity ($ millions) | 812 | 830 | 856 | 862 | 857 | |||||||||||||||
NON-GAAP MEASURES | ||||||||||||||||||||
Return on Average Common Equity – Operational (%) | 10.1 | 5.8 | 10.6 | 16.0 | 16.0 | |||||||||||||||
Return on Average Invested Capital – Operational (%) | 6.8 | 4.4 | 7.1 | 9.9 | 9.9 | |||||||||||||||
Net Debt to Net Capital Ratio (%) | 42.7 | 40.1 | 48.2 | 47.4 | 46.4 |
ENTERGY GULF STATES, INC.
As-Reported Earnings ($ millions) | 208.0 | |||
Less Special Items ($ millions) | - | |||
Operational Earnings ($ millions) | 208.0 | |||
GAAP MEASURES | ||||
Return on Average Common Equity – As-Reported (%) | 9.4 | |||
Return on Average Invested Capital – As-Reported (%) | 6.4 | |||
Cash Flow Interest Coverage (# times) | 6.5 | |||
Debt to Capital Ratio (%) | 52.0 | |||
Total Debt ($ millions) | 2,442 | |||
Total Preferred ($ millions) | 47 | |||
Total Equity ($ millions) | 2,206 | |||
NON-GAAP MEASURES | ||||
Return on Average Common Equity – Operational (%) | 9.4 | |||
Return on Average Invested Capital – Operational (%) | 6.4 | |||
Net Debt to Net Capital Ratio (%) | 50.1 |
30
UTILITY LONG-TERM DEBT AND PREFERRED STOCK
BONDS: CUSIP | TYPE* | RATE | MATURITY DATE | FIRST CALL DATE | CURRENT OR FIRST CALL PRICE | AS OF DECEMBER 31, | ||||||||||||||||||
2010 | 2009 | 2008 | ||||||||||||||||||||||
(in millions) | ||||||||||||||||||||||||
29364DAM2 | 4.50% Series | M | 4.50% | 06/10 | Now | MW (T + .25%) | $ | - | $ | 100 | $ | 100 | ||||||||||||
29364DAN0 | 5.40% Series | M | 5.40% | 08/13 | Now | MW (T + .35%) | 300 | 300 | 300 | |||||||||||||||
732835AW3 | 6.3% Series – Pope County(c) | G(b) | 6.3% | 2016 | Now | 100% | - | 20 | 20 | |||||||||||||||
472712ER5 | 4.6% Series – Jefferson County(c) | G(b) | 4.6% | 2017 | 6/13/11 | 100% | 55 | 55 | 55 | |||||||||||||||
29364DAE0 | 5.4% Series | M | 5.4% | 05/18 | Now | 100% | - | 150 | 150 | |||||||||||||||
29364DAH3 | 5.0% Series | M | 5.0% | 07/18 | Now | 100% | 115 | 115 | 115 | |||||||||||||||
732835BA0 | 6.3% Series – Pope County | G(b) | 6.3% | 2020 | Now | 100% | - | 120 | 120 | |||||||||||||||
29364DAQ3 | 3.75% Series | M | 3.75% | 02/21 | Now | MW (T + .20%) | 350 | - | - | |||||||||||||||
453424BP | 5.0% Series – Independence County(c) | G(b) | 5.0% | 2021 | 7/1/10 | 100% | 45 | 45 | 45 | |||||||||||||||
29364DAL4 | 5.66% Series | M | 5.66% | 02/25 | Now | MW (T + .20%) | 175 | 175 | 175 | |||||||||||||||
29364D811 | 6.7% Series | M | 6.7% | 04/32 | Now | 100% | - | 100 | 100 | |||||||||||||||
29364D795 | 6.0% Series | M | 6.0% | 11/32 | Now | 100% | - | 100 | 100 | |||||||||||||||
29364DAJ9 | 5.9% Series | M | 5.9% | 06/33 | Now | MW (T + .25%) | 100 | 100 | 100 | |||||||||||||||
29364DAK6 | 6.38% Series | M | 6.38% | 11/34 | Now | 100% | 60 | 60 | 60 | |||||||||||||||
29364D779 | 5.75% Series | M | 5.75% | 11/40 | 11/1/15 | 100% | 225 | - | - | |||||||||||||||
Total bonds | 1,425 | 1,439 | 1,439 | |||||||||||||||||||||
OTHER LONG-TERM DEBT: | ||||||||||||||||||||||||
5.60% Series G – Variable Interest Entity Note Payable | 5.60% | 09/11 | 35 | - | - | |||||||||||||||||||
9% Series H – Variable Interest Entity Note Payable | 9.00% | 06/13 | 30 | - | - | |||||||||||||||||||
5.69% Series I – Variable Interest Entity Note Payable | 5.69% | 07/14 | 70 | - | - | |||||||||||||||||||
2.30% Series Senior Secured – Securitization Bond | 2.30% | 08/21 | 124 | - | - | |||||||||||||||||||
Long-Term United States Department of Energy Obligation(d) | 181 | 181 | 180 | |||||||||||||||||||||
Unamortized Premium and Discount – Net | (1 | ) | (1 | ) | (1 | ) | ||||||||||||||||||
TOTAL LONG-TERM DEBT | 1,864 | 1,619 | 1,618 | |||||||||||||||||||||
Less Amount Due Within One Year | 35 | 100 | - | |||||||||||||||||||||
Long-Term Debt Excluding Amount Due Within One Year | $ | 1,829 | $ | 1,519 | $ | 1,618 | ||||||||||||||||||
Fair Value of Long-Term Debt(a) | $ | 1,713 | $ | 1,463 | $ | 1,306 | ||||||||||||||||||
*M = Mortgage Bond; G = Governmental Bond | ||||||||||||||||||||||||
Weighted-average annualized coupon rate | 5.1 | % | 5.6 | % | 5.6 | % |
(a) | The fair value excludes long-term DOE obligations of $181 million at Entergy Arkansas and includes debt due within one year. Fair values are based on prices derived by independent third parties that use inputs such as benchmark yields, reported trades, broker / dealer quotes, and issuer spreads. |
(b) | Consists of pollution control revenue bonds and environmental revenue bonds. |
(c) | The bonds are secured by a series of collateral first mortgage bonds. |
(d) | Pursuant to the Nuclear Waste Policy Act of 1982, Entergy’s nuclear owner / licensee subsidiaries have contracts with the DOE for spent nuclear fuel disposal service. The contracts include a one-time fee for generation prior to April 7, 1983. Entergy Arkansas is the only Entergy company that generated electric power with nuclear fuel prior to that date and includes the one-time fee, plus accrued interest, in long-term debt. |
Totals may not foot due to rounding.
(in millions) | (in millions) | (in millions) | (in millions) | (in millions) | (in millions) | (in millions) | (in millions) | (in millions) | ||||||||||||||||||||||||||
PREFERRED STOCK: | SHARES AUTHORIZED AND OUTSTANDING | AS OF DECEMBER 31, | CALL PRICE PER SHARE AS OF DECEMBER 31, | |||||||||||||||||||||||||||||||
CUSIP | RATE | 2010 | 2009 | 2008 | 2010 | 2009 | 2008 | 2010 | ||||||||||||||||||||||||||
Without sinking fund: | (in millions | ) | ||||||||||||||||||||||||||||||||
Cumulative, $100 par value: | ||||||||||||||||||||||||||||||||||
29364D209 | 4.32% Series | 4.32 | % | 70,000 | 70,000 | 70,000 | $ | 7 | $ | 7 | $ | 7 | $103.65 | |||||||||||||||||||||
29364D506 | 4.72% Series | 4.72 | % | 93,500 | 93,500 | 93,500 | 9 | 9 | 9 | 107.00 | ||||||||||||||||||||||||
29364D308 | 4.56% Series | 4.56 | % | 75,000 | 75,000 | 75,000 | 8 | 8 | 8 | 102.83 | ||||||||||||||||||||||||
29364D407 | 4.56% 1965 Series | 4.56 | % | 75,000 | 75,000 | 75,000 | 8 | 8 | 8 | 102.50 | ||||||||||||||||||||||||
29364D605 | 6.08% Series | 6.08 | % | 100,000 | 100,000 | 100,000 | 10 | 10 | 10 | 102.83 | ||||||||||||||||||||||||
Cumulative, $25 par value: | ||||||||||||||||||||||||||||||||||
29364D787 | 6.45% Series(a) | 6.45 | % | 3,000,000 | 3,000,000 | 3,000,000 | 75 | 75 | 75 | - | ||||||||||||||||||||||||
Total without sinking fund | 3,413,500 | 3,413,500 | 3,413,500 | $ | 116 | $ | 116 | $ | 116 |
(a) | Series was non-callable until April 2011; thereafter callable at par. |
Totals may not foot due to rounding.
31
UTILITY LONG-TERM DEBT AND PREFERRED STOCK
ENTERGY GULF STATES LOUISIANA, L.L.C.
BONDS: CUSIP | TYPE* | RATE | MATURITY DATE | FIRST CALL DATE | CURRENT OR FIRST CALL PRICE | AS OF DECEMBER 31, | ||||||||||||||||||
2010 | 2009 | 2008 | ||||||||||||||||||||||
(in millions | ) | |||||||||||||||||||||||
29364LAN5 | Libor + 0.4% Series | M(b) | Libor + 0.4% | 12/09 | Now | 100% | $ | - | - | $ | 219 | |||||||||||||
29364LAV4 | 5.12% Series | M(b) | 5.12% | 08/10 | Now | 100% | - | - | 100 | |||||||||||||||
128318BL5 | 5.45% Series – Calcasieu Parish | G(b,c) | 5.45% | 2010 | Now | 100% | - | 12 | 22 | |||||||||||||||
29364LAQ5 | 4.875% Series | M(b) | 4.875% | 11/11 | Now | 100% | - | 200 | 200 | |||||||||||||||
29364LAF9 | 6.0% Series | M(b) | 6.0% | 12/12 | Now | 100% | - | - | 140 | |||||||||||||||
128318BH4 | 6.75% Series – Calcasieu Parish | G(b,c) | 6.75% | 2012 | Now | 100% | 26 | 26 | 48 | |||||||||||||||
730816AF9 | 6.7% Series – Pointe Coupee Parish | G(b,c) | 6.7% | 2013 | Now | 100% | 9 | 9 | 17 | |||||||||||||||
29364LAS1 | 5.6% Series | M(b) | 5.6% | 12/14 | Now | 100% | - | - | 50 | |||||||||||||||
450877AJ | 5.7% Series – Iberville Parish | G(b,c) | 5.7% | 2014 | Now | 100% | 12 | 12 | 22 | |||||||||||||||
29364LAU6 | 5.70% Series | M(b) | 5.70% | 06/15 | Now | MW (T +. 30%) | - | 200 | 200 | |||||||||||||||
29364LAN2 | 5.25% Series | M(b) | 5.25% | 08/15 | Now | 100% | - | 92 | 200 | |||||||||||||||
952789AQ8 | 5.8% Series – West Feliciana Parish | G(b,c) | 5.8% | 2015 | Now | 100% | - | 15 | 28 | |||||||||||||||
952789AW5 | 7.0% Series – West Feliciana Parish | G(b,c) | 7.0% | 2015 | Now | 100% | - | 17 | 39 | |||||||||||||||
546398K23 | 2.875% Series – Louisiana Public Facilities Authority | G(c,d) | 2.875% | 2015 | Non-Call Life | 32 | - | - | ||||||||||||||||
952789AR6 | 5.8% Series – West Feliciana Parish | G(b,c) | 5.8% | 2016 | Now | 100% | 11 | 20 | 20 | |||||||||||||||
29365PAM4 | 6.00% Series | M | 6.00% | 05/18 | Now | MW (T + .40%) | 375 | 375 | 375 | |||||||||||||||
29365PAQ5 | 3.95% Series | M | 3.95% | 10/20 | Now | MW (T +. 25%) | 250 | - | - | |||||||||||||||
29365PAP7 | 5.59% Series | M | 5.59% | 10/24 | Now | MW (T + .40%) | 300 | 300 | - | |||||||||||||||
952789BB0 | 6.6% Series – West Feliciana Parish | G(b,c) | 6.6% | 2028 | Now | 100% | - | 22 | 40 | |||||||||||||||
546398J90 | 5.0% Series – Louisiana Public Facilities Authority | G(c,d) | 5.0% | 2028 | 9/1/15 | 100% | 84 | - | - | |||||||||||||||
29364LAL6 | 6.2% Series | M(b) | 6.2% | 07/33 | Now | MW (T + .15%) | 240 | 240 | 240 | |||||||||||||||
29364LAT9 | 6.18% Series | M(b) | 6.18% | 03/35 | Now | MW (T + .30%) | 85 | 85 | 85 | |||||||||||||||
Total bonds | 1,424 | 1,625 | 2,045 | |||||||||||||||||||||
OTHER LONG-TERM DEBT: | ||||||||||||||||||||||||
5.41% Series O – Variable Interest Entity Note Payable | 5.41% | 07/12 | 60 | - | - | |||||||||||||||||||
5.56% Series N – Variable Interest Entity Note Payable | 5.56% | 05/13 | 75 | - | - | |||||||||||||||||||
Credit Facility – weighted average rate 2.125% | 2.125% | 07/13 | 24 | - | - | |||||||||||||||||||
Unamortized Premium and Discount – Net | (2 | ) | (2 | ) | (2 | ) | ||||||||||||||||||
Other | 4 | 4 | 4 | |||||||||||||||||||||
TOTAL LONG-TERM DEBT | 1,584 | 1,626 | 2,047 | |||||||||||||||||||||
Less Amount Due Within One Year | - | 12 | 219 | |||||||||||||||||||||
Long-Term Debt Excluding Amount Due Within One Year | $ | 1,584 | $ | 1,614 | $ | 1,828 | ||||||||||||||||||
Fair Value of Long-Term Debt(a) | $ | 1,644 | $ | 1,638 | $ | 1,871 | ||||||||||||||||||
*M = Mortgage Bond; G = Governmental Bond | ||||||||||||||||||||||||
Weighted-average annualized coupon rate | 5.5 | % | 5.8 | % | 5.4 | % |
(a) | The fair value includes debt due within one year. Fair values are based on prices derived by independent third parties that use inputs such as benchmark yields, reported trades, broker / dealer quotes, and issuer spreads. |
(b) | Entergy Gulf States Louisiana was primarily liable for all of the long-term debt issued by Entergy Gulf States, Inc. that was outstanding on December 31, 2007. Under a debt assumption agreement with Entergy Gulf States Louisiana, Entergy Texas assumed approximately 46% of this long-term debt. Entergy Gulf States Louisiana recorded an assumption asset on its balance sheet to reflect the long-term debt assumed by Entergy Texas. |
By June 2010, Entergy Texas had repaid the outstanding assumed debt and the debt assumption agreement was terminated.
(c) | Consists of pollution control revenue bonds and environmental revenue bonds. |
(d) | The bonds are secured by a series of collateral first mortgage bonds. |
Totals may not foot due to rounding.
PREFERRED MEMBERSHIP INTERESTS: | SHARES / UNITS AUTHORIZED AND OUTSTANDING | AS OF DECEMBER 31, | CALL PRICE PER SHARE /UNIT AS OF DECEMBER 31, | |||||||||||||||||||||||||||||
CUSIP | RATE | 2010 | 2009 | 2008 | 2010 | 2009 | 2008 | 2010 | ||||||||||||||||||||||||
Without sinking fund: | (in millions | ) | ||||||||||||||||||||||||||||||
Cumulative, $100 liquidation value: | ||||||||||||||||||||||||||||||||
29364L763 | 8.25% Series(a) | 8.25% | 100,000 | 100,000 | 100,000 | $ | 10 | $ | 10 | $ | 10 | - | ||||||||||||||||||||
Authorized 6,000,000 shares, $100 par value, cumulative | ||||||||||||||||||||||||||||||||
Total without sinking fund | 100,000 | 100,000 | 100,000 | $ | 10 | $ | 10 | $ | 10 |
(a) | Series is non-callable until January 2016; thereafter callable at par. |
Totals may not foot due to rounding.
32
UTILITY LONG-TERM DEBT AND PREFERRED STOCK
BONDS: CUSIP | TYPE* | RATE | MATURITY DATE | FIRST CALL DATE | CURRENT OR FIRST CALL PRICE | AS OF DECEMBER 31, | ||||||||||||||||||
2010 | 2009 | 2008 | ||||||||||||||||||||||
(in millions | ) | |||||||||||||||||||||||
29364WAD0 | 4.67% Series | M | 4.67% | 06/10 | Now | MW (T + .20%) | $ | - | $ | 55 | $ | 55 | ||||||||||||
29364WAG3 | 5.83% Series | M | 5.83% | 11/10 | Now | 100% | - | 150 | 150 | |||||||||||||||
29364WAC2 | 5.09% Series | M | 5.09% | 11/14 | Now | 100% | - | 115 | 115 | |||||||||||||||
29364WAE8 | 5.56% Series | M | 5.56% | 09/15 | Now | MW (T + .25%) | - | 100 | 100 | |||||||||||||||
29364WAJ7 | 6.50% Series | M | 6.50% | 09/18 | Now | MW (T + .40%) | 300 | 300 | 300 | |||||||||||||||
29364WAA6 | 5.5% Series | M | 5.5% | 04/19 | Now | 100% | - | 100 | 100 | |||||||||||||||
29364WAK4 | 5.40% Series | M | 5.40% | 11/24 | Now | MW (T + .35%) | 400 | 400 | - | |||||||||||||||
29364WAM0 | 4.44% Series | M | 4.44% | 01/26 | Now | MW (T + .30%) | 250 | - | - | |||||||||||||||
546398J82 | 5.0% Series – Louisiana Public Facilities Authority | G(b,c) | 5.0% | 2030 | 12/1/15 | 100% | 115 | - | - | |||||||||||||||
29364W207 | 7.6% Series | M | 7.6% | 04/32 | Now | 100% | - | 150 | 150 | |||||||||||||||
29364WAB4 | 6.4% Series | M | 6.4% | 10/34 | Now | 100% | 70 | 70 | 70 | |||||||||||||||
29364WAF5 | 6.3% Series | M | 6.3% | 09/35 | Now | MW (T + .35%) | 100 | 100 | 100 | |||||||||||||||
29364W306 | 6.0% Series | M | 6.0% | 03/40 | 3/15/15 | 100% | 150 | - | - | |||||||||||||||
29364W405 | 5.875% Series | M | 5.875% | 06/41 | 11/23/15 | 100% | 150 | - | - | |||||||||||||||
Total bonds | 1,535 | 1,540 | 1,140 | |||||||||||||||||||||
OTHER LONG-TERM DEBT: | ||||||||||||||||||||||||
Waterford 3 Lease Obligation 7.45% | 7.45% | 224 | 241 | 248 | ||||||||||||||||||||
5.69% Series E – Variable Interest Entity Note Payable | 5.69% | 07/14 | 50 | - | - | |||||||||||||||||||
Unamortized Premium and Discount – Net | (2 | ) | (2 | ) | - | |||||||||||||||||||
TOTAL LONG-TERM DEBT | 1,807 | 1,780 | 1,387 | |||||||||||||||||||||
Less Amount Due Within One Year | 36 | 222 | - | |||||||||||||||||||||
Long-Term Debt Excluding Amount Due Within One Year | $ | 1,772 | $ | 1,557 | $ | 1,387 | ||||||||||||||||||
Fair Value of Long-Term Debt(a) | $ | 1,515 | $ | 1,566 | $ | 1,085 | ||||||||||||||||||
*M = Mortgage Bond; G = Governmental Bond | ||||||||||||||||||||||||
Weighted-average annualized coupon rate | 5.9 | % | 6.1 | % | 6.4 | % |
(a) | The fair value excludes lease obligations of $224 million at Entergy Louisiana and includes debt due within one year. Fair values are based on prices derived by independent third parties that use inputs such as benchmark yields, reported trades, broker / dealer quotes, and issuer spreads. |
(b) | Consists of pollution control revenue bonds and environmental revenue bonds. |
(c) | The bonds are secured by a series of collateral first mortgage bonds. |
Totals may not foot due to rounding.
PREFERRED MEMBERSHIP INTERESTS: | UNITS AUTHORIZED AND OUTSTANDING | AS OF DECEMBER 31, | CALL PRICE PER UNIT AS OF DECEMBER 31, | |||||||||||||||||||||||||||||||
CUSIP | RATE | 2010 | 2009 | 2008 | 2010 | 2009 | 2008 | 2010 | ||||||||||||||||||||||||||
Without sinking fund: | (in millions) | |||||||||||||||||||||||||||||||||
Cumulative, $100 liquidation value: | ||||||||||||||||||||||||||||||||||
293649208 | 6.95% Series(a) | 6.95 | % | 1,000,000 | 1,000,000 | 1,000,000 | $ | 100 | $ | 100 | $ | 100 | - | |||||||||||||||||||||
Total without sinking fund | 1,000,000 | 1,000,000 | 1,000,000 | $ | 100 | $ | 100 | $ | 100 |
(a) | Series is callable at par. |
33
UTILITY LONG-TERM DEBT AND PREFERRED STOCK
BONDS: CUSIP | TYPE* | RATE | MATURITY DATE | FIRST CALL DATE | CURRENT OR FIRST CALL PRICE | AS OF DECEMBER 31, | ||||||||||||||||||
2010 | 2009 | 2008 | ||||||||||||||||||||||
(in millions | ) | |||||||||||||||||||||||
29364NAM0 | 4.65% Series | M | 4.65% | 05/11 | Now | MW (T + .30%) | $ | 80 | $ | 80 | $ | 80 | ||||||||||||
29364NAH1 | 5.15% Series | M | 5.15% | 02/13 | Now | MW (T + .20%) | 100 | 100 | 100 | |||||||||||||||
29364NAN8 | 5.92% Series | M | 5.92% | 02/16 | Now | MW (T + .30%) | 100 | 100 | 100 | |||||||||||||||
29364NAK4 | 4.95% Series | M | 4.95% | 06/18 | Now | 100% | 95 | 95 | 95 | |||||||||||||||
29364NAP3 | 6.64% Series | M | 6.64% | 07/19 | Now | MW (T + .50%) | 150 | 150 | - | |||||||||||||||
605277AF9 | 4.60% Series – Mississippi Business Finance Corp. | G(b,c) | 4.60% | 2022 | 10/1/09 | 100% | 16 | 16 | 16 | |||||||||||||||
453424BN2 | 4.90 Series – Independence County(d) | G(b,c) | 4.90% | 2022 | Now | 100% | 30 | 30 | 30 | |||||||||||||||
29364N876 | 6.0% Series | M | 6.0% | 11/32 | Now | 100% | 75 | 75 | 75 | |||||||||||||||
29364N868 | 7.25% Series | M | 7.25% | 12/32 | Now | 100% | - | 100 | 100 | |||||||||||||||
29364NAL2 | 6.25% Series | M | 6.25% | 04/34 | Now | MW (T + .25%) | 100 | 100 | 100 | |||||||||||||||
29364N843 | 6.20% Series | M | 6.20% | 04/40 | 4/15/15 | 100% | 80 | - | - | |||||||||||||||
Total bonds | 826 | 846 | 696 | |||||||||||||||||||||
OTHER LONG-TERM DEBT: | ||||||||||||||||||||||||
Unamortized Premium and Discount – Net | (1 | ) | (1 | ) | (1 | ) | ||||||||||||||||||
TOTAL LONG-TERM DEBT | 825 | 845 | 695 | |||||||||||||||||||||
Less Amount Due Within One Year | 80 | - | - | |||||||||||||||||||||
Long-Term Debt Excluding Amount Due Within One Year | $ | 745 | $ | 845 | $ | 695 | ||||||||||||||||||
Fair Value of Long-Term Debt(a) | $ | 802 | $ | 874 | $ | 629 | ||||||||||||||||||
*M = Mortgage Bond; G = Governmental Bond | ||||||||||||||||||||||||
Weighted-average annualized coupon rate | 5.7 | % | 5.9 | % | 5.7 | % |
(a) | The fair value includes debt due within one year. Fair values are based on prices derived by independent third parties that use inputs such as benchmark yields, reported trades, broker / dealer quotes, and issuer spreads. |
(b) | Consists of pollution control revenue bonds and environmental revenue bonds. |
(c) | The bonds are secured by a series of collateral first mortgage bonds. |
(d) | In April 2008, Entergy Mississippi repurchased its $30 million of Auction Rate Independence County Pollution Control Revenue Bonds due July 2022. In June 2008, Entergy Mississippi remarketed the series and fixed the interest rate to maturity at 4.90%. |
Totals may not foot due to rounding.
PREFERRED STOCK: | SHARES AUTHORIZED AND OUTSTANDING AS OF DECEMBER 31, | AS OF DECEMBER 31, | CALL PRICE PER SHARE AS OF DECEMBER 31, | |||||||||||||||||||||||||||||
CUSIP | RATE | 2010 | 2009 | 2008 | 2010 | 2009 | 2008 | 2010 | ||||||||||||||||||||||||
(in millions | ) | |||||||||||||||||||||||||||||||
Without sinking fund: | ||||||||||||||||||||||||||||||||
Cumulative, $100 par value: | ||||||||||||||||||||||||||||||||
29364N207 | 4.36% Series | 4.36% | 59,920 | 59,920 | 59,920 | $ | 6 | $ | 6 | $ | 6 | $ 103.88 | ||||||||||||||||||||
29364N306 | 4.56% Series | 4.56% | 43,887 | 43,887 | 43,887 | 4 | 4 | 4 | 107.00 | |||||||||||||||||||||||
29364N405 | 4.92% Series | 4.92% | 100,000 | 100,000 | 100,000 | 10 | 10 | 10 | 102.88 | |||||||||||||||||||||||
Cumulative, $25 par value: | ||||||||||||||||||||||||||||||||
29364N850 | 6.25% Series(a) | 6.25% | 1,200,000 | 1,200,000 | 1,200,000 | 30 | 30 | 30 | - | |||||||||||||||||||||||
Total without sinking fund | 1,403,807 | 1,403,807 | 1,403,807 | $ | 50 | $ | 50 | $ | 50 |
(a) | Series is callable at par. |
Totals may not foot due to rounding.
BONDS: CUSIP | TYPE* | RATE | MATURITY DATE | FIRST DATE | CURRENT OR FIRST CALL | AS OF DECEMBER 31, | ||||||||||||||||||
2010 | 2009 | 2008 | ||||||||||||||||||||||
(in millions | ) | |||||||||||||||||||||||
29364PAL7 | 4.98% Series | M | 4.98% | 07/10 | Now | 101% | $ | - | $ | 30 | $ | 30 | ||||||||||||
29364PAF0 | 5.25% Series | M | 5.25% | 08/13 | Now | MW (T + .25%) | 70 | 70 | 70 | |||||||||||||||
29364PAD5 | 6.75% Series | M | 6.75% | 10/17 | Now | 100% | - | 25 | 25 | |||||||||||||||
29364PAM5 | 5.10% Series | M | 5.10% | 12/20 | Now | MW (T + .35%) | 25 | - | - | |||||||||||||||
29364PAK9 | 5.6% Series | M | 5.60% | 09/24 | 9/1/08 | 100% | 34 | 34 | 34 | |||||||||||||||
29364PAJ2 | 5.65% Series | M | 5.65% | 09/29 | 9/1/09 | 100% | 39 | 39 | 39 | |||||||||||||||
Total bonds | 167 | 198 | 199 | |||||||||||||||||||||
OTHER LONG-TERM DEBT: | ||||||||||||||||||||||||
Affiliated Notes Payable(b) | - | 74 | 74 | |||||||||||||||||||||
Unamortized Premium and Discount – Net | - | - | - | |||||||||||||||||||||
TOTAL LONG-TERM DEBT | 167 | 272 | 273 | |||||||||||||||||||||
Less Amount Due Within One Year | - | 104 | - | |||||||||||||||||||||
Long-Term Debt Excluding Amount Due Within One Year | $ | 167 | $ | 168 | $ | 273 | ||||||||||||||||||
Fair Value of Long-Term Debt(a) | $ | 171 | $ | 198 | $ | 179 | ||||||||||||||||||
*M = Mortgage; G = Governmental | ||||||||||||||||||||||||
Weighted-average annualized coupon rate | 5.4 | % | 5.5 | % | 5.5 | % |
(a) | The fair value includes debt due within one year. Fair values are based on prices derived by independent third parties that use inputs such as benchmark yields, reported trades, broker / dealer quotes, and issuer spreads. |
(b) | The affiliate note payable at Entergy New Orleans that was due May 2010 was classified as current notes payable—associated companies in 2009. |
Totals may not foot due to rounding.
PREFERRED STOCK: | SHARES AUTHORIZED AND OUTSTANDING | AS OF DECEMBER 31, | CALL PRICE PER SHARE AS OF DECEMBER 31, | |||||||||||||||||||||||||||||||
CUSIP | RATE | 2010 | 2009 | 2008 | 2010 | 2009 | 2008 | 2010 | ||||||||||||||||||||||||||
Without sinking fund: | (in millions | ) | ||||||||||||||||||||||||||||||||
Cumulative, $100 par value: | ||||||||||||||||||||||||||||||||||
29364P301 | 4.75% Series | 4.75 | % | 77,798 | 77,798 | 77,798 | $ | 8 | $ | 8 | $ | 8 | $ 105.00 | |||||||||||||||||||||
29364P202 | 4.36% Series | 4.36 | % | 60,000 | 60,000 | 60,000 | 6 | 6 | 6 | 104.58 | ||||||||||||||||||||||||
29364P400 | 5.56% Series | 5.56 | % | 60,000 | 60,000 | 60,000 | 6 | 6 | 6 | 102.59 | ||||||||||||||||||||||||
Total without sinking fund | 197,798 | 197,798 | 197,798 | $ | 20 | $ | 20 | $ | 20 |
Totals may not foot due to rounding.
34
UTILITY LONG-TERM DEBT AND PREFERRED STOCK
BONDS: CUSIP | TYPE* | RATE | MATURITY DATE | FIRST DATE | CURRENT OR FIRST CALL | AS OF DECEMBER 31, | ||||||||||||||||||
2010 | 2009 | 2008 | ||||||||||||||||||||||
(in millions | ) | |||||||||||||||||||||||
29364LAN5 | Libor + 0.4% Series | M(c) | Libor + 0.4% | 12/09 | Now | 100% | $ | - | $ | 101 | ||||||||||||||
29364LAV4 | 5.12% Series | M(c) | 5.12% | 08/10 | Now | 100% | - | - | 46 | |||||||||||||||
128318BL5 | 5.45% Series – Calcasieu Parish | G(b,c) | 5.45% | 2010 | Now | 100% | - | - | 10 | |||||||||||||||
29364LAQ5 | 4.875% Series | M(c) | 4.875% | 11/11 | Now | 100% | - | 28 | 92 | |||||||||||||||
29364LAF9 | 6.0% Series | M(c) | 6.0% | 12/12 | Now | 100% | - | - | 64 | |||||||||||||||
730816AF9 | 6.75% Series – Calcasieu Parish | G(b,c) | 6.75% | 2012 | Now | 100% | - | - | 22 | |||||||||||||||
730816AF9 | 6.7% Series – Pointe Coupee Parish | G(b,c) | 6.7% | 2013 | Now | 100% | - | - | 8 | |||||||||||||||
29364LAS1 | 5.6% Series | M(c) | 5.6% | 12/14 | Now | 100% | - | - | 23 | |||||||||||||||
450877AJ | 5.7% Series – Iberville Parish | G(b,c) | 5.7% | 2014 | Now | 100% | - | - | 10 | |||||||||||||||
29364LAU6 | 5.70% Series | M(c) | 5.70% | 06/15 | Now | MW (T +. 30%) | - | 92 | 92 | |||||||||||||||
29365TAB0 | 3.60% Series | M | 3.60% | 06/15 | Now | MW (T +. 25%) | 200 | - | - | |||||||||||||||
952789AQ8 | 5.8% Series – West Feliciana Parish | G(b,c) | 5.8% | 2015 | Now | 100% | - | - | 13 | |||||||||||||||
952789AW5 | 7.0% Series – West Feliciana Parish | G(b,c) | 7.0% | 2015 | Now | 100% | - | - | 22 | |||||||||||||||
29364LAN2 | 5.25% Series | M(c) | 5.25% | 08/15 | Now | 100% | - | - | 92 | |||||||||||||||
952789AR6 | 5.8% Series – West Feliciana Parish | G(b,c) | 5.8% | 2016 | Now | 100% | - | 9 | 9 | |||||||||||||||
29365TAA2 | 7.125% Series | M | 7.125% | 02/19 | Now | MW (T + .50%) | 500 | 500 | - | |||||||||||||||
952789BB0 | 6.6% Series – West Feliciana Parish | G(b,c) | 6.6% | 2028 | Now | 100% | - | - | 18 | |||||||||||||||
29364LAL6 | 6.2% Series | M(c) | 6.2% | 07/33 | Now | 100% | - | - | 110 | |||||||||||||||
2936LAT9 | 6.18% Series | M(c) | 6.18% | 03/35 | Now | MW (T + .30%) | - | 39 | 39 | |||||||||||||||
29365T203 | 7.875% Series | M | 7.875% | 06/39 | 06/14 | 100% | 150 | 150 | - | |||||||||||||||
Total bonds | 850 | 818 | 771 | |||||||||||||||||||||
OTHER LONG-TERM DEBT: | ||||||||||||||||||||||||
$100M Bank Credit Facility | 08/12 | - | - | 100 | ||||||||||||||||||||
29365QAA8 | 5.51% Series Senior Secured, Series A - Securitization Bond | 5.51% | 10/13 | 38 | 57 | 74 | ||||||||||||||||||
29365QAB6 | 5.79% Series Senior Secured, Series A - Securitization Bond | 5.79% | 10/18 | 122 | 122 | 122 | ||||||||||||||||||
29365QAC4 | 5.93% Series Senior Secured, Series A - Securitization Bond | 5.93% | 6/22 | 114 | 114 | 114 | ||||||||||||||||||
29365KAA1 | 2.12% Series Senior Secured - Securitization Bond | 2.12% | 02/16 | 170 | 183 | - | ||||||||||||||||||
29365KAB9 | 3.65% Series Senior Secured - Securitization Bond | 3.65% | 08/19 | 145 | 145 | - | ||||||||||||||||||
29365KAC7 | 4.38% Series Senior Secured - Securitization Bond | 4.38% | 11/23 | 219 | 219 | - | ||||||||||||||||||
Unamortized Premium and Discount – Net | (3 | ) | (4 | ) | (1 | ) | ||||||||||||||||||
Other | 5 | 5 | 5 | |||||||||||||||||||||
TOTAL LONG-TERM DEBT | 1,659 | 1,658 | 1,185 | |||||||||||||||||||||
Less Amount Due Within One Year | - | 168 | 101 | |||||||||||||||||||||
Long-Term Debt Excluding Amount Due Within One Year | $ | 1,659 | $ | 1,490 | $ | 1,084 | ||||||||||||||||||
Fair Value of Long-Term Debt(a) | $ | 1,822 | $ | 1,747 | $ | 1,085 | ||||||||||||||||||
*M = Mortgage Bond; G = Governmental Bond | ||||||||||||||||||||||||
Weighted-average annualized coupon rate | 5.4 | % | 5.6 | % | 5.5 | % |
(a) | The fair value includes debt due within one year. Fair values are based on prices derived by independent third parties that use inputs such as benchmark yields, reported trades, broker / dealer quotes, and issuer spreads. |
(b) | Consists of pollution control revenue bonds and environmental revenue bonds. |
(c) | Entergy Gulf States Louisiana was primarily liable for all of the long-term debt issued by Entergy Gulf States, Inc. that was outstanding on December 31, 2007. Under a debt assumption agreement with Entergy Gulf States Louisiana, Entergy Texas assumed approximately 46% of this long-term debt. Entergy Gulf States Louisiana recorded an assumption asset on its balance sheet to reflect the long-term debt assumed by Entergy Texas. By June 2010, Entergy Texas had repaid the outstanding assumed debt and the debt assumption agreement was terminated. |
Totals may not foot due to rounding.
BONDS: CUSIP | TYPE* | RATE | MATURITY DATE | FIRST CALL DATE | CURRENT OR FIRST CALL PRICE | AS OF DECEMBER 31, | ||||||||||||||||||
2010 | 2009 | 2008 | ||||||||||||||||||||||
(in millions | ) | |||||||||||||||||||||||
871911AR4 | 6.2% Series | M | 6.2% | 10/12 | Now | MW (T + .35%) | $ | 70 | $ | 70 | $ | 70 | ||||||||||||
179423AC2 | 5.875% Series – Mississippi Business Finance Corp. | G(b) | 5.875% | 2022 | Now | 100% | 216 | 216 | 216 | |||||||||||||||
605277AC6 | 5.9% Series – Mississippi Business Finance Corp. | G(b) | 5.9% | 2022 | Now | 100% | 103 | 103 | 103 | |||||||||||||||
179423AK4 | 6.2% Series – Claiborne County | G(b) | 6.2% | 2026 | Now | 100% | 90 | 90 | 90 | |||||||||||||||
Total bonds | 479 | 479 | 479 | |||||||||||||||||||||
OTHER LONG-TERM DEBT: | ||||||||||||||||||||||||
Grand Gulf Lease Obligation 5.13% | 5.13% | 222 | 267 | 295 | ||||||||||||||||||||
6.29% Series F – Variable Interest Entity Note Payable | 6.29% | 09/13 | 70 | - | - | |||||||||||||||||||
5.33% Series G – Variable Interest Entity Note Payable | 5.33% | 04/15 | 60 | - | - | |||||||||||||||||||
Unamortized Premium and Discount – Net | (1 | ) | (1 | ) | (1 | ) | ||||||||||||||||||
TOTAL LONG-TERM DEBT | 830 | 745 | 773 | |||||||||||||||||||||
Less Amount Due Within One Year | 34 | 42 | 28 | |||||||||||||||||||||
Long-Term Debt Excluding Amount Due Within One Year | $ | 797 | $ | 703 | $ | 745 | ||||||||||||||||||
Fair Value of Long-Term Debt(a) | $ | 612 | $ | 480 | $ | 364 | ||||||||||||||||||
*M = Mortgage Bond; G = Governmental Bond | ||||||||||||||||||||||||
Weighted-average annualized coupon rate | 5.7 | % | 5.7 | % | 5.7 | % |
(a) | The fair value excludes lease obligations of $222 million at System Energy and includes debt due within one year. Fair values are based on prices derived by independent third parties that use inputs such as benchmark yields, reported trades, broker / dealer quotes, and issuer spreads. |
(b) | Consists of pollution control revenue bonds and environmental revenue bonds. |
Totals may not foot due to rounding.
35
UTILITY STATISTICAL INFORMATION
OPERATED | OWNED & LEASED | OPERATED | ||||||||||||||
As of December 31, 2010. | PLANTS | UNITS | (MW)(a) | (MW) | ||||||||||||
Plants that use fuel type: | ||||||||||||||||
Gas/Oil | 28 | 77 | 13,987 | 14,325 | ||||||||||||
Coal | 3 | 5 | 2,261 | 3,887 | ||||||||||||
Petroleum Coke | 1 | 2 | - | 200 | ||||||||||||
Total Fossil | 32 | 84 | 16,248 | 18,412 | ||||||||||||
Hydro | 3 | 7 | 74 | 154 | ||||||||||||
Nuclear | 4 | 5 | 5,103 | 5,228 | ||||||||||||
Total Capability | 39 | 96 | 21,425 | 23,794 |
All plants that have units with multiple fuel types are in the Gas & Oil plant count.
(a) | Owned and Leased Capability is the dependable load carrying capability as demonstrated under actual operating conditions based on the primary fuel (assuming no curtailments) that each station was designed to utilize. |
UTILITY SELECTED OPERATING DATA
2010 | 2009 | 2008 | 2007 | 2006 | ||||||||||||||||
SOURCES OF ENERGY (GWh)(a) | ||||||||||||||||||||
Net Generation: | ||||||||||||||||||||
Gas & Oil | 26,637 | 21,767 | 24,552 | 24,131 | 18,703 | |||||||||||||||
Coal | 15,616 | 15,101 | 15,648 | 15,035 | 14,383 | |||||||||||||||
Nuclear | 42,339 | 41,851 | 37,994 | 40,988 | 41,687 | |||||||||||||||
Hydro | 139 | 233 | 197 | 135 | 74 | |||||||||||||||
Total Net Generation | 84,731 | 78,952 | 78,391 | 80,289 | 74,847 | |||||||||||||||
Purchased Power: | ||||||||||||||||||||
Affiliated Companies | 738 | 741 | 817 | 729 | 1,428 | |||||||||||||||
Non-affiliated Companies | 33,155 | 30,708 | 32,582 | 33,978 | 36,974 | |||||||||||||||
Total Purchased Power | 33,893 | 31,449 | 33,399 | 34,707 | 38,402 | |||||||||||||||
Total Sources of Energy | 118,625 | 110,401 | 111,790 | 114,996 | 113,249 | |||||||||||||||
USES OF ENERGY (GWh)(a) | ||||||||||||||||||||
Electric Energy Sales: | ||||||||||||||||||||
Residential | 37,465 | 33,626 | 33,047 | 33,281 | 31,665 | |||||||||||||||
Commercial | 28,831 | 27,476 | 27,340 | 27,408 | 25,079 | |||||||||||||||
Industrial | 38,751 | 35,638 | 37,843 | 38,985 | 38,339 | |||||||||||||||
Governmental | 2,463 | 2,408 | 2,379 | 2,339 | 1,580 | |||||||||||||||
Total Retail | 107,510 | 99,148 | 100,609 | 102,013 | 96,663 | |||||||||||||||
Sales for Resale | 4,372 | 4,862 | 5,401 | 6,145 | 10,803 | |||||||||||||||
Unbilled Energy | (173 | ) | 631 | (264 | ) | 277 | (167 | ) | ||||||||||||
Total Electric Energy Sales | 111,709 | 104,641 | 105,746 | 108,435 | 107,299 | |||||||||||||||
Line Losses and Company Usage | 6,916 | 5,760 | 6,044 | 6,561 | 5,950 | |||||||||||||||
Total Uses of Energy | 118,625 | 110,401 | 111,790 | 114,996 | 113,249 | |||||||||||||||
Peak Demand (MW) | 21,799 | 21,009 | 21,241 | 22,001 | 20,887 | |||||||||||||||
Operational Summer Capacity at Peak (MW) | 24,310 | 23,578 | 24,844 | 23,996 | 22,087 | |||||||||||||||
Annual System Load Factor (%) | 62 | 60 | 59 | 59 | 62 | |||||||||||||||
Retail Electric Sales Growth Rate (%)(a) | 8.4 | (1.5 | ) | (1.4 | ) | 5.5 | 1.6 | |||||||||||||
Retail Electric Sales Weather-Adjusted Growth Rate (%)(a) | 4.3 | (1.5 | ) | (0.5 | ) | 6.0 | 1.9 | |||||||||||||
Regional Gross Domestic Product Rate (%) | 2.0 | (0.8 | ) | (0.1 | ) | 2.4 | 3.6 | |||||||||||||
National Gross Domestic Product Rate (%) | 2.9 | (2.6 | ) | 0.0 | 1.9 | 2.7 | ||||||||||||||
Average Fuel Cost (cents/KWh)(a) | ||||||||||||||||||||
Natural Gas | 5.39 | 5.64 | 10.28 | 8.05 | 7.75 | |||||||||||||||
Nuclear Fuel | 0.78 | 0.66 | 0.60 | 0.57 | 0.51 | |||||||||||||||
Coal | 2.00 | 2.04 | 2.06 | 1.86 | 1.76 | |||||||||||||||
Fuel Oil | - | - | 19.45 | 14.13 | 13.34 | |||||||||||||||
Purchased Power | 5.28 | 5.29 | 7.92 | 6.27 | 5.48 |
(a) | 2006 reflects deconsolidation of Entergy New Orleans, Inc. |
Totals may not foot due to rounding.
36
UTILITY STATISTICAL INFORMATION
2010 CONSOLIDATING UTILITY ELECTRIC STATISTICAL INFORMATION
EAI | EGSL | ELL | EMI | ENOI | ETI | SERI | ELIMINATIONS | TOTAL | % | |||||||||||||||||||||||||||||||
ELECTRIC OPERATING REVENUES ($ thousands) |
| |||||||||||||||||||||||||||||||||||||||
Residential | 773,012 | 498,319 | 840,011 | 508,571 | 196,391 | 558,733 | - | - | 3,375,037 | 39 | % | |||||||||||||||||||||||||||||
Commercial | 441,387 | 426,342 | 543,308 | 405,577 | 173,536 | 320,935 | - | 5,906 | 2,316,991 | 27 | % | |||||||||||||||||||||||||||||
Industrial | 414,791 | 488,974 | 817,454 | 144,581 | 35,826 | 305,455 | - | - | 2,207,081 | 25 | % | |||||||||||||||||||||||||||||
Governmental | 19,524 | 20,350 | 42,124 | 37,754 | 70,146 | 22,527 | - | - | 212,425 | 2 | % | |||||||||||||||||||||||||||||
Total Retail | 1,648,714 | 1,433,985 | 2,242,897 | 1,096,483 | 475,899 | 1,207,650 | - | 5,906 | 8,111,534 | 93 | % | |||||||||||||||||||||||||||||
Sales for Resale | 379,894 | 541,219 | 225,011 | 84,933 | 56,318 | 449,233 | 558,567 | (1,906,508 | ) | 388,667 | 4 | % | ||||||||||||||||||||||||||||
Other | 53,839 | 40,506 | 70,858 | 48,769 | 10,703 | 33,548 | 17 | (17,803 | ) | 240,436 | 3 | % | ||||||||||||||||||||||||||||
Total | 2,082,447 | 2,015,710 | 2,538,766 | 1,230,185 | 542,919 | 1,690,431 | 558,584 | (1,918,405 | ) | 8,740,637 | 100 | % | ||||||||||||||||||||||||||||
FUEL REVENUES (included in above revenues) |
| |||||||||||||||||||||||||||||||||||||||
Residential | 91,412 | 193,863 | 360,847 | 177,354 | 65,146 | 228,693 | - | - | 1,117,315 | 35 | % | |||||||||||||||||||||||||||||
Commercial | 65,809 | 182,546 | 231,104 | 145,950 | 66,088 | 164,098 | - | - | 855,595 | 26 | % | |||||||||||||||||||||||||||||
Industrial | 75,939 | 292,789 | 523,895 | 63,696 | 17,253 | 210,357 | - | - | 1,183,929 | 37 | % | |||||||||||||||||||||||||||||
Governmental | 2,976 | 7,251 | 18,067 | 12,031 | 28,073 | 10,333 | - | - | 78,731 | 2 | % | |||||||||||||||||||||||||||||
Total Retail | 236,136 | 676,449 | 1,133,913 | 399,031 | 176,560 | 613,481 | - | - | 3,235,570 | 100 | % | |||||||||||||||||||||||||||||
SOURCES OF ENERGY (GWh) |
| |||||||||||||||||||||||||||||||||||||||
Net Generation: | ||||||||||||||||||||||||||||||||||||||||
Gas & Oil | 984 | 2,533 | 9,429 | 5,469 | 1,867 | 6,355 | - | - | 26,637 | 22 | % | |||||||||||||||||||||||||||||
Coal | 8,233 | 2,535 | - | 2,974 | - | 1,874 | - | - | 15,616 | 13 | % | |||||||||||||||||||||||||||||
Nuclear | 15,023 | 8,363 | 10,276 | - | - | - | 8,677 | - | 42,339 | 36 | % | |||||||||||||||||||||||||||||
Hydro | 139 | - | - | - | - | - | - | - | 139 | 0 | % | |||||||||||||||||||||||||||||
Total Net Generation | 24,379 | 13,431 | 19,705 | 8,443 | 1,867 | 8,229 | 8,677 | - | 84,731 | 72 | % | |||||||||||||||||||||||||||||
Purchased Power: | ||||||||||||||||||||||||||||||||||||||||
Affiliated Companies | 3,887 | 7,021 | 5,783 | 5,467 | 3,839 | �� | 7,537 | - | (32,796 | ) | 738 | 0 | % | |||||||||||||||||||||||||||
Non-affiliated Companies | 4,508 | 10,437 | 9,614 | 1,607 | 511 | 6,478 | - | - | 33,155 | 28 | % | |||||||||||||||||||||||||||||
Total Purchased Power | 8,395 | 17,458 | 15,397 | 7,074 | 4,350 | 14,016 | - | (32,796 | ) | 33,893 | 28 | % | ||||||||||||||||||||||||||||
Total Sources of Energy | 32,774 | 30,889 | 35,102 | 15,517 | 6,217 | 22,245 | 8,677 | (32,796 | ) | 118,625 | 100 | % | ||||||||||||||||||||||||||||
USES OF ENERGY (GWh) |
| |||||||||||||||||||||||||||||||||||||||
Electric Energy Sales: | ||||||||||||||||||||||||||||||||||||||||
Residential | 8,501 | 5,538 | 9,533 | 6,077 | 1,858 | 5,958 | - | - | 37,465 | 35 | % | |||||||||||||||||||||||||||||
Commercial | 6,144 | 5,274 | 6,164 | 5,000 | 1,899 | 4,271 | - | 79 | 28,831 | 27 | % | |||||||||||||||||||||||||||||
Industrial | 7,082 | 8,801 | 14,473 | 2,250 | 503 | 5,642 | - | - | 38,751 | 36 | % | |||||||||||||||||||||||||||||
Governmental | 277 | 210 | 479 | 416 | 809 | 271 | - | - | 2,463 | 2 | % | |||||||||||||||||||||||||||||
Total Retail | 22,004 | 19,823 | 30,649 | 13,743 | 5,069 | 16,142 | - | 79 | 107,510 | 100 | % | |||||||||||||||||||||||||||||
Sales for Resale | 8,703 | 10,221 | 2,961 | 670 | 919 | 5,058 | 8,692 | (32,852 | ) | 4,372 | - | |||||||||||||||||||||||||||||
Unbilled Energy | (123 | ) | (51 | ) | 27 | (18 | ) | (18 | ) | 10 | (173 | ) | - | |||||||||||||||||||||||||||
Total Electric Energy Sales | 30,584 | 29,993 | 33,637 | 14,395 | 5,970 | 21,210 | 8,692 | (32,773 | ) | 111,709 | - | |||||||||||||||||||||||||||||
Line Losses and Company Usage | 2,190 | 896 | 1,465 | 1,122 | 247 | 1,035 | (15 | ) | (24 | ) | 6,916 | - | ||||||||||||||||||||||||||||
Total Uses of Energy | 32,774 | 30,889 | 35,102 | 15,517 | 6,217 | 22,245 | 8,677 | (32,796 | ) | 118,625 | - | |||||||||||||||||||||||||||||
AVERAGE ELECTRIC REVENUE (cents/KWh) |
| |||||||||||||||||||||||||||||||||||||||
Residential | 9.09 | 9.00 | 8.81 | 8.37 | 10.57 | 9.38 | - | - | 9.01 | - | ||||||||||||||||||||||||||||||
Commercial | 7.18 | 8.08 | 8.81 | 8.11 | 9.14 | 7.51 | - | - | 8.04 | - | ||||||||||||||||||||||||||||||
Industrial | 5.86 | 5.56 | 5.65 | 6.43 | 7.12 | 5.41 | - | - | 5.70 | - | ||||||||||||||||||||||||||||||
Governmental | 7.05 | 9.69 | 8.79 | 9.08 | 8.67 | 8.31 | - | - | 8.62 | - | ||||||||||||||||||||||||||||||
NUMBER OF RETAIL ELECTRIC CUSTOMERS |
| |||||||||||||||||||||||||||||||||||||||
(as of December 31, 2010) | ||||||||||||||||||||||||||||||||||||||||
Residential | 582,557 | 326,497 | 578,466 | 366,722 | 138,659 | 356,999 | - | - | 2,349,900 | 86 | % | |||||||||||||||||||||||||||||
Commercial | 88,725 | 49,886 | 75,493 | 62,858 | 14,079 | 44,080 | - | - | 335,121 | 12 | % | |||||||||||||||||||||||||||||
Industrial | 20,605 | 3,265 | 6,971 | 3,450 | 2,277 | 4,815 | - | - | 41,383 | 2 | % | |||||||||||||||||||||||||||||
Governmental | 674 | 1,627 | 5,704 | 4,322 | 2,079 | 2,213 | - | - | 16,619 | 1 | % | |||||||||||||||||||||||||||||
Total Retail Customers | 692,561 | 381,275 | 666,634 | 437,352 | 157,094 | 408,107 | - | - | 2,743,023 | 100 | % |
Totals may not foot due to rounding.
37
UTILITY STATISTICAL INFORMATION
2010 | 2009 | 2008 | 2007 | 2006 | ||||||||||||||||
ELECTRIC OPERATING REVENUES ($ thousands) | ||||||||||||||||||||
Residential | 773,012 | 768,500 | 755,780 | 689,885 | 705,998 | |||||||||||||||
Commercial | 441,387 | 474,543 | 462,599 | 408,561 | 417,914 | |||||||||||||||
Industrial | 414,791 | 433,321 | 461,486 | 406,984 | 435,931 | |||||||||||||||
Governmental | 19,524 | 21,731 | 21,043 | 18,972 | 19,390 | |||||||||||||||
Total Retail | 1,648,714 | 1,698,095 | 1,700,908 | 1,524,402 | 1,579,233 | |||||||||||||||
Sales for Resale | 379,894 | 452,424 | 572,350 | 458,372 | 472,509 | |||||||||||||||
Other | 53,839 | 60,743 | 55,091 | 50,191 | 40,941 | |||||||||||||||
Total Electric Operating Revenues | 2,082,447 | 2,211,263 | 2,328,349 | 2,032,965 | 2,092,683 | |||||||||||||||
FUEL REVENUES (included in above revenues) | ||||||||||||||||||||
Residential | 91,412 | 127,137 | 142,415 | 124,582 | 183,931 | |||||||||||||||
Commercial | 65,809 | 95,959 | 111,657 | 92,056 | 139,330 | |||||||||||||||
Industrial | 75,939 | 104,226 | 135,772 | 115,077 | 179,291 | |||||||||||||||
Governmental | 2,976 | 4,416 | 5,129 | 4,308 | 6,521 | |||||||||||||||
Total Retail Fuel Revenues | 236,136 | 331,738 | 394,973 | 336,023 | 509,073 | |||||||||||||||
SOURCES OF ENERGY (GWh) | ||||||||||||||||||||
Net Generation: | ||||||||||||||||||||
Gas & Oil | 984 | 1,003 | 300 | 89 | 54 | |||||||||||||||
Coal | 8,233 | 7,955 | 8,273 | 7,935 | 7,226 | |||||||||||||||
Nuclear | 15,023 | 15,168 | 14,168 | 15,486 | 15,233 | |||||||||||||||
Hydro | 139 | 233 | 197 | 135 | 74 | |||||||||||||||
Total Net Generation | 24,379 | 24,359 | 22,938 | 23,645 | 22,587 | |||||||||||||||
Purchased Power: | ||||||||||||||||||||
Affiliated Companies | 3,887 | 3,776 | 3,480 | 3,636 | 3,898 | |||||||||||||||
Non-affiliated Companies | 4,508 | 4,968 | 6,164 | 5,790 | 7,107 | |||||||||||||||
Total Purchased Power | 8,395 | 8,744 | 9,644 | 9,426 | 11,005 | |||||||||||||||
Total Sources of Energy | 32,774 | 33,103 | 32,582 | 33,071 | 33,592 | |||||||||||||||
USES OF ENERGY (GWh) | ||||||||||||||||||||
Electric Energy Sales: | ||||||||||||||||||||
Residential | 8,501 | 7,464 | 7,678 | 7,725 | 7,655 | |||||||||||||||
Commercial | 6,144 | 5,817 | 5,875 | 5,945 | 5,816 | |||||||||||||||
Industrial | 7,082 | 6,376 | 7,211 | 7,424 | 7,587 | |||||||||||||||
Governmental | 277 | 269 | 274 | 277 | 273 | |||||||||||||||
Total Retail | 22,004 | 19,926 | 21,038 | 21,371 | 21,331 | |||||||||||||||
Sales for Resale | 8,703 | 11,611 | 10,049 | 9,836 | 10,608 | |||||||||||||||
Unbilled Energy | (123 | ) | 111 | 13 | 35 | 21 | ||||||||||||||
Total Electric Energy Sales | 30,584 | 31,648 | 31,100 | 31,242 | 31,960 | |||||||||||||||
Line Losses and Company Usage | 2,190 | 1,455 | 1,482 | 1,829 | 1,632 | |||||||||||||||
Total Uses of Energy | 32,774 | 33,103 | 32,582 | 33,071 | 33,592 | |||||||||||||||
AVERAGE ELECTRIC REVENUE (cents/KWh) | ||||||||||||||||||||
Residential | 9.09 | 10.30 | 9.84 | 8.93 | 9.22 | |||||||||||||||
Commercial | 7.18 | 8.16 | 7.87 | 6.87 | 7.19 | |||||||||||||||
Industrial | 5.86 | 6.80 | 6.40 | 5.48 | 5.75 | |||||||||||||||
Governmental | 7.05 | 8.08 | 7.68 | 6.85 | 7.10 | |||||||||||||||
NUMBER OF RETAIL ELECTRIC CUSTOMERS | ||||||||||||||||||||
(as of December 31) | ||||||||||||||||||||
Residential | 582,557 | 580,672 | 578,664 | 576,975 | 572,865 | |||||||||||||||
Commercial | 88,725 | 87,929 | 87,322 | 86,532 | 84,768 | |||||||||||||||
Industrial | 20,605 | 20,118 | 20,922 | 20,040 | 21,026 | |||||||||||||||
Governmental | 674 | 661 | 640 | 618 | 662 | |||||||||||||||
Total Retail Customers | 692,561 | 689,380 | 687,548 | 684,165 | 679,321 |
Totals may not foot due to rounding.
38
UTILITY STATISTICAL INFORMATION
ENTERGY ARKANSAS, INC.
GENERATION PORTFOLIO
OWNED & CAPABILITY | PLANT AVG | TOTAL PLANT – 2010 | ||||||||||||||||||||||||||||||||||||||||||||||
COMMER- CIAL OPER- ATION | Emissions | NET | EXPEN- SES PER NET | TOTAL PRODUCTION EXPENSE | ||||||||||||||||||||||||||||||||||||||||||||
PLANT | UNIT | OWNER- SHIP | FUEL TYPE | PURPOSE | NET ATION | SO2 (tons) | NOx (tons) | CO2 (tons) | Hg(b) (lbs) | TECHNOLOGY(c) | GENER- ATION | |||||||||||||||||||||||||||||||||||||
Cecil Lynch | 2 | 100% | 1949 | – | Gas/Oil | Reserve | 16,600 | - | - | - | - | - | 45,554 | 132.7 | 6,044 | |||||||||||||||||||||||||||||||||
3 | 100% | 1954 | 110 | Gas/Oil | Peaking | 0.2 | 79 | 39,886 | 0 | - | ||||||||||||||||||||||||||||||||||||||
Harvey Couch | 1 | 100% | 1943 | – | Gas/Oil | Reserve | 15,070 | - | - | - | - | - | 68,773 | 111.0 | 7,637 | |||||||||||||||||||||||||||||||||
2 | 100% | 1954 | 123 | Gas/Oil | Peaking | 0.3 | 73 | 60,022 | 0 | - | ||||||||||||||||||||||||||||||||||||||
Lake Catherine | 1 | 100% | 1950 | 47 | Gas/Oil | Peaking | 13,840 | 0 | 0 | 7.5 | 0 | - | 134,579 | 138.0 | 18,566 | |||||||||||||||||||||||||||||||||
2 | 100% | 1950 | 45 | Gas/Oil | Peaking | 0 | 1.5 | 161 | 0 | - | ||||||||||||||||||||||||||||||||||||||
3 | 100% | 1953 | 96 | Gas/Oil | Peaking | 0 | 0.3 | 85 | 0 | - | ||||||||||||||||||||||||||||||||||||||
4 | 100% | 1970 | 524 | Gas/Oil | Peaking | 0.5 | 151 | 106,963 | 0 | - | ||||||||||||||||||||||||||||||||||||||
Hamilton Moses | 1 | 100% | 1951 | 67 | Gas/Oil | Peaking | 0 | - | - | - | - | - | - | - | 391 | |||||||||||||||||||||||||||||||||
2 | 100% | 1951 | 67 | Gas/Oil | Peaking | - | - | - | - | - | ||||||||||||||||||||||||||||||||||||||
Mabelvale | 1 | 100% | 1970 | 14 | Gas/Oil | Peaking | 16,710 | - | - | - | - | - | 15,236 | 136.6 | 2,081 | |||||||||||||||||||||||||||||||||
2 | 100% | 1970 | 14 | Gas/Oil | Peaking | - | - | - | - | - | ||||||||||||||||||||||||||||||||||||||
3 | 100% | 1970 | 14 | Gas/Oil | Peaking | - | - | - | - | - | ||||||||||||||||||||||||||||||||||||||
4 | 100% | 1970 | 14 | Gas/Oil | Peaking | - | - | - | - | - | ||||||||||||||||||||||||||||||||||||||
Robert Ritchie | 1 | 100% | 1961 | – | Gas/Oil | Reserve | 0 | - | - | - | - | - | (168 | ) | (5,071.4 | ) | 852 | |||||||||||||||||||||||||||||||
3 | 100% | 1970 | 16 | Gas/Oil | Peaking | 76,700 | - | - | - | - | - | 1 | 3,000.0 | 3 | ||||||||||||||||||||||||||||||||||
Ouachita | 1 | 100% | 2002 | 250 | Gas | Intermediate | 7,800 | 1.0 | 28 | 190,558 | 0 | Dry LNB, SCR | 720,343 | 48.6 | 35,025 | |||||||||||||||||||||||||||||||||
2 | 100% | 2002 | 263 | Gas | Intermediate | 0.7 | 25 | 140,510 | 0 | Dry LNB, SCR | ||||||||||||||||||||||||||||||||||||||
Independence | 1 | 31.5% | 1983 | 263 | Coal | Base | 10,210 | 4,699 | 2,470 | 2,104,771 | 79 | OFA, ESP | 1,957,391 | 19.1 | 37,291 | |||||||||||||||||||||||||||||||||
White Bluff | 1 | 57% | 1980 | 465 | Coal | Base | 10,200 | 9,084 | 4,158 | 3,776,360 | 141 | OFA, ESP | 6,275,506 | 23.8 | 149,256 | |||||||||||||||||||||||||||||||||
2 | 57% | 1981 | 481 | Coal | Base | 7,141 | 4,491 | 2,963,230 | 111 | OFA, ESP | ||||||||||||||||||||||||||||||||||||||
Cecil Lynch | Diesel | 100% | 1967 | 5 | Oil | Peaking | - | - | - | - | - | - | - | 7 | ||||||||||||||||||||||||||||||||||
Carpenter | 1 | 100% | 1932 | 31 | Hydro | Peaking | - | - | - | - | - | - | 111,782 | 12.8 | 1,435 | |||||||||||||||||||||||||||||||||
2 | 100% | 1932 | 31 | Hydro | Peaking | - | - | - | - | - | ||||||||||||||||||||||||||||||||||||||
Remmel | 1 | 100% | 1925 | 4 | Hydro | Peaking | - | - | - | - | - | - | 26,996 | 31.5 | 851 | |||||||||||||||||||||||||||||||||
2 | 100% | 1925 | 4 | Hydro | Peaking | - | - | - | - | - | ||||||||||||||||||||||||||||||||||||||
3 | 100% | 1925 | 4 | Hydro | Peaking | |||||||||||||||||||||||||||||||||||||||||||
Arkansas | ||||||||||||||||||||||||||||||||||||||||||||||||
Nuclear One | 1 | 100% | 1974 | 842 | Nuclear PWR(d) | Base | 10,325 | - | - | - | - | - | 15,022,678 | 19.8 | 297,525 | |||||||||||||||||||||||||||||||||
2 | 100% | 1980 | 993 | Nuclear PWR(d) | Base | - | - | - | - | - | ||||||||||||||||||||||||||||||||||||||
Total | 4,787 | 24,378,671 | 22.8 | 556,965 |
(a) | Owned and Leased Capability is the dependable load carrying capability as demonstrated under actual operating conditions based on the primary fuel |
(assuming no curtailments) that each station was designed to utilize.
(b) | Mercury emissions calculated using 2010 unit heat input and 3.92 x 10-6 lb hg/MMBtu emissiom rate for coal plants and 8.0 x 10-10 lb hg/MMBtu emission rate for natural gas plants. |
(c) | Installed NOx and particulate matter emission control devices: Combustion Modification/ Fuel Reburning (Combus Mod / Fuel Reburn), Dry Low NOx Burners (Dry LNB), Electrostatic Precipitator (ESP), Low Nox Burners with Closed-coupled Overfire Air (LNB w/ Closed-coupled OFA), Low NOx Burners with Separated Overfire Air (LNB w/ Sep OFA), Low NOx Burner with Overfire Air (LNB w/ OFA), Overfire Air (OFA), Selective Catalytic Reduction (SCR) or Steam Injection. Currently have no SO2, CO2 or Mercury Control equipment operating on any unit. |
(d) | PWR = Pressurized Water Reactor. |
ENTERGY GULF STATES, INC.
HISTORICAL DATA PRIOR TO SEPARATION(a)
2007 | 2006 | |||||||
SOURCES OF ENERGY (GWh) | ||||||||
Net Generation: | ||||||||
Gas & Oil | 7,669 | 7,036 | ||||||
Coal | 4,074 | 4,460 | ||||||
Nuclear | 7,188 | 7,461 | ||||||
Hydro | - | - | ||||||
Total Net Generation | 18,931 | 18,957 | ||||||
Purchased Power: | ||||||||
Affiliated Companies | 5,514 | 4,664 | ||||||
Non-affiliated Companies | 17,658 | 18,690 | ||||||
Total Purchased Power | 23,172 | 23,354 | ||||||
Total Sources of Energy | 42,103 | 42,311 | ||||||
USES OF ENERGY (GWh) | ||||||||
Electric Energy Sales: | ||||||||
Louisiana | ||||||||
Residential | 4,934 | 4,899 | ||||||
Commercial | 4,895 | 4,836 | ||||||
Industrial | 9,101 | 9,150 | ||||||
Governmental | 204 | 199 | ||||||
Texas | ||||||||
Residential | 5,281 | 5,211 | ||||||
Commercial | 4,085 | 4,002 | ||||||
Industrial | 5,911 | 5,915 | ||||||
Governmental | 244 | 255 | ||||||
Total Retail | 34,655 | 34,467 | ||||||
Sales for Resale | 5,388 | 6,155 | ||||||
Unbilled Energy | 125 | (148 | ) | |||||
Total Electric Energy Sales | 40,168 | 40,474 | ||||||
Line Losses and Company Usage | 1,935 | 1,837 | ||||||
Total Uses of Energy | 42,103 | 42,311 |
(a) | Effective December 31, 2007, Entergy Gulf States, Inc. completed a jurisdictional separation into two vertically integrated utility companies, one operating under the sole retail jurisdiction of the PUCT, Entergy Texas, Inc., and the other operating under the sole retail jurisdiction of the LPSC, Entergy Gulf States Louisiana, L.L.C., Entergy Gulf States Louisiana, L.L.C. is the successor for financial reporting purposes to Entergy Gulf States, Inc. Certain historical data by separate company is unavailable. |
Totals may not foot due to rounding.
39
UTILITY STATISTICAL INFORMATION
ENTERGY GULF STATES LOUISIANA, L.L.C.(a)
2010 | 2009 | 2008 | 2007 | 2006 | ||||||||||||||||
ELECTRIC OPERATING REVENUES ($ thousands) | ||||||||||||||||||||
Residential | 498,319 | 393,490 | 553,527 | 497,782 | 522,227 | |||||||||||||||
Commercial | 426,342 | 354,038 | 520,214 | 452,930 | 476,537 | |||||||||||||||
Industrial | 488,974 | 383,272 | 672,213 | 620,472 | 686,295 | |||||||||||||||
Governmental | 20,350 | 17,625 | 24,964 | 21,710 | 22,520 | |||||||||||||||
Total Retail | 1,433,985 | 1,148,425 | 1,770,918 | 1,592,894 | 1,707,579 | |||||||||||||||
Sales for Resale | 541,219 | 579,358 | 824,404 | REFER TO PAGE 39 | ||||||||||||||||
Other | 40,506 | 48,827 | 37,630 | |||||||||||||||||
Total Electric Operating Revenues | 2,015,710 | 1,776,610 | 2,632,952 | |||||||||||||||||
FUEL REVENUES (included in above revenues) | ||||||||||||||||||||
Residential | 193,863 | 177,483 | 345,071 | 277,105 | 284,937 | |||||||||||||||
Commercial | 182,546 | 175,960 | 343,938 | 271,015 | 280,628 | |||||||||||||||
Industrial | 292,789 | 251,212 | 546,603 | 476,015 | 508,048 | |||||||||||||||
Governmental | 7,251 | 7,341 | 14,572 | 11,120 | 11,459 | |||||||||||||||
Total Retail Fuel Revenues | 676,449 | 611,996 | 1,250,184 | 1,035,255 | 1,085,072 | |||||||||||||||
SOURCES OF ENERGY (GWh) | ||||||||||||||||||||
Net Generation: | ||||||||||||||||||||
Gas & Oil | 2,533 | 1,705 | 1,951 | REFER TO PAGE 39 | ||||||||||||||||
Coal | 2,535 | 2,472 | 2,615 | |||||||||||||||||
Nuclear | 8,363 | 7,836 | 6,334 | |||||||||||||||||
Hydro | - | - | - | |||||||||||||||||
Total Net Generation | 13,431 | 12,013 | 10,900 | |||||||||||||||||
Purchased Power: | ||||||||||||||||||||
Affiliated Companies | 7,021 | 6,768 | 7,725 | |||||||||||||||||
Non-affiliated Companies | 10,437 | 9,720 | 9,607 | |||||||||||||||||
Total Purchased Power | 17,458 | 16,488 | 17,332 | |||||||||||||||||
Total Sources of Energy | 30,889 | 28,501 | 28,232 | |||||||||||||||||
USES OF ENERGY (GWh) | ||||||||||||||||||||
Electric Energy Sales: | ||||||||||||||||||||
Residential | 5,538 | 5,090 | 4,888 | 4,934 | 4,899 | |||||||||||||||
Commercial | 5,274 | 5,058 | 4,973 | 4,895 | 4,836 | |||||||||||||||
Industrial | 8,801 | 7,601 | 8,416 | 9,101 | 9,150 | |||||||||||||||
Governmental | 210 | 213 | 215 | 204 | 199 | |||||||||||||||
Total Retail | 19,823 | 17,962 | 18,492 | 19,134 | 19,084 | |||||||||||||||
Sales for Resale | 10,221 | 9,630 | 9,014 | REFER TO PAGE 39 | ||||||||||||||||
Unbilled Energy | (51 | ) | 149 | (138 | ) | |||||||||||||||
Total Electric Energy Sales | 29,993 | 27,741 | 27,368 | |||||||||||||||||
Line Losses and Company Usage | 896 | 760 | 864 | |||||||||||||||||
Total Uses of Energy | 30,889 | 28,501 | 28,232 | |||||||||||||||||
AVERAGE ELECTRIC REVENUE (cents/KWh) | ||||||||||||||||||||
Residential | 9.00 | 7.73 | 11.32 | 10.09 | 10.66 | |||||||||||||||
Commercial | 8.08 | 7.00 | 10.46 | 9.25 | 9.85 | |||||||||||||||
Industrial | 5.56 | 5.04 | 7.99 | 6.82 | 7.50 | |||||||||||||||
Governmental | 9.69 | 8.27 | 11.61 | 10.64 | 11.34 | |||||||||||||||
NUMBER OF RETAIL ELECTRIC CUSTOMERS | ||||||||||||||||||||
(as of December 31) | ||||||||||||||||||||
Residential | 326,497 | 324,285 | 320,745 | 317,001 | 311,739 | |||||||||||||||
Commercial | 49,886 | 49,319 | 48,636 | 47,749 | 46,351 | |||||||||||||||
Industrial | 3,265 | 3,436 | 3,761 | 4,320 | 4,558 | |||||||||||||||
Governmental | 1,627 | 1,652 | 1,666 | 1,642 | 1,528 | |||||||||||||||
Total Retail Customers | 381,275 | 378,692 | 374,808 | 370,712 | 364,176 |
(a) | Effective December 31, 2007, Entergy Gulf States, Inc. completed a jurisdictional separation into two vertically integrated utility companies, one operating under the sole retail jurisdiction of the PUCT, Entergy Texas, Inc., and the other operating under the sole retail jurisdiction of the LPSC, Entergy Gulf States Louisiana, L.L.C., Entergy Gulf States Louisiana, L.L.C. is the successor for financial reporting purposes to Entergy Gulf States, Inc. Certain historical data by separate company is unavailable. Page 39 reflects historical data prior to the separation. |
Totals may not foot due to rounding.
40
UTILITY STATISTICAL INFORMATION
2010 | 2009 | 2008 | 2007 | 2006 | ||||||||||||||||
ELECTRIC OPERATING REVENUES ($ thousands) | ||||||||||||||||||||
Residential | 558,733 | 533,146 | 606,133 | 544,254 | 599,494 | |||||||||||||||
Commercial | �� | 320,935 | 336,876 | 416,798 | 364,322 | 406,198 | ||||||||||||||
Industrial | 305,455 | 332,303 | 489,165 | 414,036 | 463,640 | |||||||||||||||
Governmental | 22,527 | 22,797 | 26,872 | 23,583 | 26,609 | |||||||||||||||
Total Retail | 1,207,650 | 1,225,122 | 1,538,968 | 1,346,195 | 1,495,941 | |||||||||||||||
Sales for Resale | 449,233 | 303,682 | 441,314 | REFER TO PAGE 39 | ||||||||||||||||
Other | 33,548 | 35,019 | 31,976 | |||||||||||||||||
Total Electric Operating Revenues | 1,690,431 | 1,563,823 | 2,012,258 | |||||||||||||||||
FUEL REVENUES (included in above revenues) | ||||||||||||||||||||
Residential | 228,693 | 250,230 | 328,397 | 281,118 | 351,457 | |||||||||||||||
Commercial | 164,098 | 186,662 | 255,759 | 213,574 | 266,062 | |||||||||||||||
Industrial | 210,357 | 229,164 | 363,208 | 298,219 | 350,788 | |||||||||||||||
Governmental | 10,333 | 11,479 | 15,446 | 12,946 | 16,802 | |||||||||||||||
Total Retail Fuel Revenues | 613,481 | 677,535 | 962,810 | 805,857 | 985,109 | |||||||||||||||
SOURCES OF ENERGY (GWh) | ||||||||||||||||||||
Net Generation: | ||||||||||||||||||||
Gas & Oil | 6,355 | 6,184 | 6,046 | REFER TO PAGE 39 | ||||||||||||||||
Coal | 1,874 | 1,827 | 1,933 | |||||||||||||||||
Nuclear | - | - | - | |||||||||||||||||
Hydro | - | - | - | |||||||||||||||||
Total Net Generation | 8,229 | 8,011 | 7,979 | |||||||||||||||||
Purchased Power: | ||||||||||||||||||||
Affiliated Companies | 7,537 | 6,349 | 5,696 | |||||||||||||||||
Non-affiliated Companies | 6,478 | 6,034 | 6,530 | |||||||||||||||||
Total Purchased Power | 14,016 | 12,383 | 12,226 | |||||||||||||||||
Total Sources of Energy | 22,245 | 20,394 | 20,205 | |||||||||||||||||
USES OF ENERGY (GWh) | ||||||||||||||||||||
Electric Energy Sales: | ||||||||||||||||||||
Residential | 5,958 | 5,453 | 5,245 | 5,280 | 5,211 | |||||||||||||||
Commercial | 4,271 | 4,165 | 4,092 | 4,085 | 4,002 | |||||||||||||||
Industrial | 5,642 | 5,570 | 5,948 | 5,911 | 5,915 | |||||||||||||||
Governmental | 271 | 258 | 248 | 246 | 255 | |||||||||||||||
Total Retail | 16,142 | 15,446 | 15,533 | 15,522 | 15,383 | |||||||||||||||
Sales for Resale | 5,058 | 3,861 | 3,858 | |||||||||||||||||
Unbilled Energy | 10 | 104 | (64 | ) | ||||||||||||||||
Total Electric Energy Sales | 21,210 | 19,411 | 19,327 | REFER TO PAGE 39 | ||||||||||||||||
Line Losses and Company Usage | 1,035 | 983 | 878 | |||||||||||||||||
Total Uses of Energy | 22,245 | 20,394 | 20,205 | |||||||||||||||||
AVERAGE ELECTRIC REVENUE (cents/KWh) | ||||||||||||||||||||
Residential | 9.38 | 9.78 | 11.56 | 10.31 | 11.50 | |||||||||||||||
Commercial | 7.51 | 8.09 | 10.19 | 8.92 | 10.15 | |||||||||||||||
Industrial | 5.41 | 5.97 | 8.22 | 7.00 | 7.84 | |||||||||||||||
Governmental | 8.31 | 8.84 | 10.84 | 9.63 | 10.41 | |||||||||||||||
NUMBER OF RETAIL ELECTRIC CUSTOMERS | ||||||||||||||||||||
(as of December 31) | ||||||||||||||||||||
Residential | 356,999 | 352,682 | 346,533 | 344,704 | 336,652 | |||||||||||||||
Commercial | 44,080 | 43,375 | 42,005 | 41,963 | 40,806 | |||||||||||||||
Industrial | 4,815 | 4,896 | 4,532 | 4,934 | 5,013 | |||||||||||||||
Governmental | 2,213 | 2,159 | 2,112 | 2,085 | 2,052 | |||||||||||||||
Total Retail Customers | 408,107 | 403,112 | 395,182 | 393,686 | 384,523 |
(a) | Effective December 31, 2007, Entergy Gulf States, Inc. completed a jurisdictional separation into two vertically integrated utility companies, one operating under the sole retail jurisdiction of the PUCT, Entergy Texas, Inc., and the other operating under the sole retail jurisdiction of the LPSC, Entergy Gulf States Louisiana, L.L.C., Entergy Gulf States Louisiana, L.L.C. is the successor for financial reporting purposes to Entergy Gulf States, Inc. Certain historical data by separate company is unavailable. Page 39 reflects historical data prior to the separation. |
Totals may not foot due to rounding.
41
UTILITY STATISTICAL INFORMATION
ENTERGY GULF STATES LOUISIANA, L.L.C.
GENERATION PORTFOLIO
OWNED & CAPABILITY | PLANT AVG | TOTAL PLANT – 2010 | ||||||||||||||||||||||||||||||||||||||||||||
COMMER- CIAL OPER- ATION | Emissions | NET | EXPEN- SES PER NET | TOTAL PRODUCTION EXPENSE | ||||||||||||||||||||||||||||||||||||||||||
PLANT | UNIT | OWNER- SHIP | FUEL TYPE | PURPOSE | NET ATION | SO2 (tons) | NOx (tons) | CO2 (tons) | Hg(b) (lbs) | TECHNOLOGY(c) | GENER- ATION | |||||||||||||||||||||||||||||||||||
LA Station 2 (d) | 10 | 100% | 1950 | – | Gas | Reserve | 0 | - | - | - | - | - | - | - | 389 | |||||||||||||||||||||||||||||||
11 | 100% | 1950 | – | Gas | Reserve | - | - | - | - | - | ||||||||||||||||||||||||||||||||||||
12 | 100% | 1953 | – | Gas | Reserve | - | - | - | - | - | ||||||||||||||||||||||||||||||||||||
Willow Glen | 1 | 100% | 1960 | 152 | Gas/Oil | Peaking | 12,000 | 0.1 | 31 | 28,989 | 0 | - | 591,422 | 79.1 | 46,810 | |||||||||||||||||||||||||||||||
2 | 100% | 1964 | 195 | Gas/Oil | Peaking | 0.2 | 52 | 47,234 | 0 | - | ||||||||||||||||||||||||||||||||||||
3 | 100% | 1968 | – | Gas | Reserve | - | - | - | - | ESP | ||||||||||||||||||||||||||||||||||||
4 | 100% | 1973 | 470 | Gas/Oil | Peaking | 1.3 | 607 | 264,678 | 0 | - | ||||||||||||||||||||||||||||||||||||
5 | 100% | 1976 | – | Gas/Oil | Reserve | - | - | - | - | - | ||||||||||||||||||||||||||||||||||||
Roy S. Nelson | 3 | 100% | 1960 | 153 | Gas/Oil | Intermediate | 12,570 | 0.5 | 111 | 95,449 | 0 | - | 1,285,418 | 63.9 | 82,193 | |||||||||||||||||||||||||||||||
4 | 100% | 1970 | 450 | Gas/Oil | Intermediate | 4.2 | 918 | 841,478 | 0 | - | ||||||||||||||||||||||||||||||||||||
Calcasieu | 1 | 100% | 2000 | 150 | Gas | Peaking | 11,170 | 0.4 | 42 | 86,492 | 0 | | Dry LNB | | 248,815 | 77.1 | 19,188 | |||||||||||||||||||||||||||||
2 | 100% | 2001 | 160 | Gas | Peaking | 0.4 | 55 | 84,352 | 0 | | Dry LNB | | ||||||||||||||||||||||||||||||||||
Ouachita | 3 | 100% | 2002 | 258 | Gas | Intermediate | 7,650 | 0.9 | 26 | 168,836 | 0 | | Dry LNB, SCR | | 407,422 | 45.4 | 18,495 | |||||||||||||||||||||||||||||
Roy S. Nelson | 6 | 40% | 1982 | 221 | Coal | Base | 10,850 | 5,713 | 1,520 | 1,684,314 | 61 | | LNB w/ Sep OFA(g), ESP | | 1,421,400 | 35.9 | 50,993 | |||||||||||||||||||||||||||||
Big Cajun 2 | 3 | 24% | 1983 | 142 | Coal | Base | 10,120 | 3,178 | 885 | 1,170,269 | 44 | | LNB w/ OFA, ESP | | 1,113,382 | 25.0 | 27,819 | |||||||||||||||||||||||||||||
River Bend | 1 | 100%(e) | 1986 | 974 | Nuclear BWR(f) | Base | 10,741 | - | - | - | - | - | 8,363,163 | 23.7 | 197,936 | |||||||||||||||||||||||||||||||
Total | 3,325 | 13,431,022 | 33.0 | 443,823 |
(a) | Owned and Leased Capability is the dependable load carrying capability as demonstrated under actual operating conditions based on the primary fuel |
(assuming no curtailments) that each station was designed to utilize. |
(b) | Mercury emissions calculated using 2010 unit heat input and 3.92 x 10-6 lb hg/MMBtu emissiom rate for coal plants and 8.0 x 10-10 lb hg/MMBtu emission rate for natural gas plants. |
(c) | Installed NOx and particulate matter emission control devices: Combustion Modification/ Fuel Reburning (Combus Mod / Fuel Reburn), Dry Low NOx Burners (Dry LNB), Electrostatic Precipitator (ESP), Low Nox Burners with Closed-coupled Overfire Air (LNB w/ Closed-coupled OFA), Low NOx Burners with Separated Overfire Air (LNB w/ Sep OFA), Low NOx Burner with Overfire Air (LNB w/ OFA), Overfire Air (OFA), Selective Catalytic Reduction (SCR) or Steam Injection. Currently have no SO2, CO2 or Mercury Control equipment operating on any unit. |
(d) | EGSL also owns and operates LA Station 1 units 1a, 2a, 3a and 4a; these units are under a long-term contract with an external 3rd party, which owns all of the output of these units. |
(e) | 30% of River Bend is not subject to rate regulation by the Public Utility Commission of Texas, the Louisiana Public Service Commission, nor various municipal authorities. |
(f) | BWR = Boiling Water Reactor. |
(g) | Low Nox Burner w/ Separated Overfire Air began May 19, 2010; Low Nox Burner w/ Closed-coupled Overfire Air retired May 19, 2010. |
ENTERGY TEXAS, INC.
GENERATION PORTFOLIO
OWNED & LEASED | PLANT AVG BTU | TOTAL PLANT – 2010 | ||||||||||||||||||||||||||||||||||||||||||
Emissions | NET | EXPENSES | TOTAL PRODUCTION | |||||||||||||||||||||||||||||||||||||||||
PLANT | UNIT | OWNERSHIP | COMMERCIAL OPERATION | CAPABILITY (MW)(a) | FUEL TYPE | PURPOSE | NET GENERATION | SO2 (tons) | NOx (tons) | CO2 (tons) | Hg(b) (lbs) | TECHNOLOGY(c) | GENERATION (MWH) | PER NET MWH | EXPENSE ($000) | |||||||||||||||||||||||||||||
Roy S. Nelson | 6 | 30% | 1982 | 164 | Coal | Base | 10,880 | 4,223 | 1,123 | 1,244,927 | 45 | LNB w/ Sep OFA(d), ESP | 1,050,985 | 37.0 | 38,847 | |||||||||||||||||||||||||||||
Big Cajun 2 | 3 | 18% | 1983 | 105 | Coal | Base | 10,120 | 2,349 | 654 | 864,982 | 32 | LNB w/ OFA, ESP | 822,934 | 24.8 | 20,411 | |||||||||||||||||||||||||||||
Lewis Creek | 1 | 100% | 1970 | 230 | Gas/Oil | Intermediate | 11,300 | 3.2 | 100 | 637,186 | 0 | SCR | 1,862,073 | 56.0 | 104,189 | |||||||||||||||||||||||||||||
2 | 100% | 1971 | 230 | Gas/Oil | Intermediate | 3.2 | 116 | 640,812 | 0 | SCR | ||||||||||||||||||||||||||||||||||
Sabine | 1 | 100% | 1962 | 212 | Gas/Oil | Intermediate | 11,380 | 2.4 | 615 | 471,076 | 0 | - | 4,492,803 | 57.3 | 257,429 | |||||||||||||||||||||||||||||
2 | 100% | 1962 | 212 | Gas/Oil | Intermediate | 1.5 | 408 | 305,712 | 0 | - | ||||||||||||||||||||||||||||||||||
3 | 100% | 1966 | 390 | Gas/Oil | Intermediate | 3.5 | 572 | 689,276 | 0 | LNB w/ Sep OFA | ||||||||||||||||||||||||||||||||||
4 | 100% | 1974 | 530 | Gas | Intermediate | 4.4 | 926 | 877,426 | 0 | Combus Mod / Fuel Reburn | ||||||||||||||||||||||||||||||||||
5 | 100% | 1979 | 470 | Gas/Oil | Intermediate | 3.3 | 455 | 649,968 | 0 | LNB w/ Closed- coupled OFA | ||||||||||||||||||||||||||||||||||
Total | 2,543 | 8,228,795 | 51.1 | 420,876 |
(a) | Owned and Leased Capability is the dependable load carrying capability as demonstrated under actual operating conditions based on the primary fuel |
(assuming no curtailments) that each station was designed to utilize. |
(b) | Mercury emissions calculated using 2010 unit heat input and 3.92 x 10-6 lb hg/MMBtu emissiom rate for coal plants and 8.0 x 10-10 lb hg/MMBtu emission rate for natural gas plants. |
(c) | Installed NOx and particulate matter emission control devices: Combustion Modification/ Fuel Reburning (Combus Mod / Fuel Reburn), Dry Low NOx Burners (Dry LNB), Electrostatic Precipitator (ESP), Low Nox Burners with Closed-coupled Overfire Air (LNB w/ Closed-coupled OFA), Low NOx Burners with Separated Overfire Air (LNB w/ Sep OFA), Low NOx Burner with Overfire Air (LNB w/ OFA), Overfire Air (OFA), Selective Catalytic Reduction (SCR) or Steam Injection. Currently have no SO2, CO2 or Mercury Control equipment operating on any unit. |
(d) | Low Nox Burner w/ Separated Overfire Air began May 19, 2010; Low Nox Burner w/ Closed-coupled Overfire Air retired May 19, 2010. |
42
UTILITY STATISTICAL INFORMATION
2010 | 2009 | 2008 | 2007 | 2006 | ||||||||||||||||
ELECTRIC OPERATING REVENUES ($ thousands) | ||||||||||||||||||||
Residential | 840,011 | 669,084 | 967,445 | 853,780 | 797,197 | |||||||||||||||
Commercial | 543,308 | 456,274 | 659,880 | 578,025 | 532,999 | |||||||||||||||
Industrial | 817,454 | 664,377 | 1,061,887 | 871,853 | 809,237 | |||||||||||||||
Governmental | 42,124 | 35,760 | 51,064 | 43,550 | 40,454 | |||||||||||||||
Total Retail | 2,242,897 | 1,825,495 | 2,740,276 | 2,347,208 | 2,179,887 | |||||||||||||||
Sales for Resale | 225,011 | 256,596 | 261,218 | 318,001 | 227,391 | |||||||||||||||
Other | 70,858 | 101,495 | 49,800 | 72,343 | 43,980 | |||||||||||||||
Total Electric Operating Revenues | 2,538,766 | 2,183,586 | 3,051,294 | 2,737,552 | 2,451,258 | |||||||||||||||
FUEL REVENUES (included in above revenues) | ||||||||||||||||||||
Residential | 360,847 | 287,909 | 530,363 | 415,883 | 374,595 | |||||||||||||||
Commercial | 231,104 | 194,759 | 358,257 | 280,200 | 249,803 | |||||||||||||||
Industrial | 523,895 | 435,112 | 780,147 | 614,448 | 545,040 | |||||||||||||||
Governmental | 18,067 | 15,388 | 27,782 | 21,305 | 19,313 | |||||||||||||||
Total Retail Fuel Revenues | 1,133,913 | 933,168 | 1,696,549 | 1,331,836 | 1,188,751 | |||||||||||||||
SOURCES OF ENERGY (GWh) | ||||||||||||||||||||
Net Generation: | ||||||||||||||||||||
Gas & Oil | 9,429 | 7,090 | 8,930 | 8,784 | 7,486 | |||||||||||||||
Coal | - | - | - | - | - | |||||||||||||||
Nuclear | 10,276 | 8,949 | 9,037 | 9,893 | 9,270 | |||||||||||||||
Hydro | - | - | - | - | - | |||||||||||||||
Total Net Generation | 19,705 | 16,039 | 17,967 | 18,677 | 16,756 | |||||||||||||||
Purchased Power: | ||||||||||||||||||||
Affiliated Companies | 5,783 | 7,818 | 5,996 | 6,025 | 6,612 | |||||||||||||||
Non-affiliated Companies | 9,614 | 7,644 | 7,511 | 7,484 | 7,945 | |||||||||||||||
Total Purchased Power | 15,397 | 15,462 | 13,507 | 13,509 | 14,557 | |||||||||||||||
Total Sources of Energy | 35,102 | 31,501 | 31,474 | 32,186 | 31,313 | |||||||||||||||
USES OF ENERGY (GWh) | ||||||||||||||||||||
Electric Energy Sales: | ||||||||||||||||||||
Residential | 9,533 | 8,684 | 8,487 | 8,646 | 8,513 | |||||||||||||||
Commercial | 6,164 | 5,867 | 5,784 | 5,848 | 5,680 | |||||||||||||||
Industrial | 14,473 | 13,386 | 13,162 | 13,209 | 12,759 | |||||||||||||||
Governmental | 479 | 459 | 459 | 446 | 435 | |||||||||||||||
Total Retail | 30,649 | 28,396 | 27,892 | 28,149 | 27,387 | |||||||||||||||
Sales for Resale | 2,961 | 1,621 | 2,233 | 2,411 | 2,470 | |||||||||||||||
Unbilled Energy | 27 | 164 | (118 | ) | 124 | (25 | ) | |||||||||||||
Total Electric Energy Sales | 33,637 | 30,181 | 30,007 | 30,684 | 29,832 | |||||||||||||||
Line Losses and Company Usage | 1,465 | 1,320 | 1,467 | 1,502 | 1,481 | |||||||||||||||
Total Uses of Energy | 35,102 | 31,501 | 31,474 | 32,186 | 31,313 | |||||||||||||||
AVERAGE ELECTRIC REVENUE (cents/KWh) | ||||||||||||||||||||
Residential | 8.81 | 7.70 | 11.40 | 9.87 | 9.32 | |||||||||||||||
Commercial | 8.81 | 7.78 | 11.41 | 9.88 | 9.33 | |||||||||||||||
Industrial | 5.65 | 4.96 | 8.07 | 6.60 | 6.34 | |||||||||||||||
Governmental | 8.79 | 7.79 | 11.13 | 9.76 | 9.18 | |||||||||||||||
NUMBER OF RETAIL ELECTRIC CUSTOMERS | ||||||||||||||||||||
(as of December 31) | ||||||||||||||||||||
Residential | 578,466 | 575,388 | 571,301 | 568,893 | 560,462 | |||||||||||||||
Commercial | 75,493 | 74,608 | 73,617 | 73,012 | 71,029 | |||||||||||||||
Industrial | 6,971 | 7,247 | 7,592 | 8,374 | 8,563 | |||||||||||||||
Governmental | 5,704 | 5,539 | 5,387 | 5,229 | 4,858 | |||||||||||||||
Total Retail Customers | 666,634 | 662,782 | 657,897 | 655,508 | 644,912 |
Totals may not foot due to rounding.
43
UTILITY STATISTICAL INFORMATION
ENTERGY LOUISIANA, LLC
GENERATION PORTFOLIO
COMMER- CIAL OPER- ATION | OWNED & LEASED CAPABILITY (MW)(a) | PLANT AVG PER NET GENER- ATION | TOTAL PLANT – 2010 | |||||||||||||||||||||||||||||||||||
Emissions | NET GENER- ATION (MWH) | EXPEN- SES PER MWH | TOTAL PRODUCTION EXPENSE ($000) | |||||||||||||||||||||||||||||||||||
PLANT(e) | UNIT | OWNER- SHIP | FUEL TYPE | PURPOSE | SO2 (tons) | NOx (tons) | CO2 (tons) | Hg(b) (lbs) | TECHNOLOGY(c) | |||||||||||||||||||||||||||||
Buras | 8 | 100% | 1971 | 12 | Gas/Oil | Peaking | 15,950 | - | - | - | - | - | 1,657 | 1,790.6 | 2,967 | |||||||||||||||||||||||
Little Gypsy | 1 | 100% | 1961 | 238 | Gas/Oil | Intermediate | 12,240 | 1.1 | 443 | 209,672 | 0 | - | 1,765,219 | 71.4 | 126,102 | |||||||||||||||||||||||
2 | 100% | 1966 | 410 | Gas/Oil | Intermediate | 18 | 194 | 199,780 | 0 | - | ||||||||||||||||||||||||||||
3 | 100% | 1969 | 522 | Gas/Oil | Intermediate | 4.1 | 2,107 | 811,632 | 0 | - | ||||||||||||||||||||||||||||
Monroe | 10 | 100% | 1961 | – | Gas | Reserve | 0 | - | - | - | - | - | - | - | 266 | |||||||||||||||||||||||
11 | 100% | 1965 | – | Gas | Reserve | - | - | - | - | - | ||||||||||||||||||||||||||||
12 | 100% | 1968 | – | Gas | Reserve | - | - | - | - | - | ||||||||||||||||||||||||||||
Ninemile Point | 1 | 100% | 1951 | – | Gas/Oil | Reserve | 10,930 | 0 | 0.1 | 239 | 0 | - | 4,782,116 | 56.3 | 269,033 | |||||||||||||||||||||||
2 | 100% | 1953 | – | Gas/Oil | Reserve | - | - | - | - | - | ||||||||||||||||||||||||||||
3 | 100% | 1955 | 125 | Gas/Oil | Intermediate | 0.5 | 119 | 96,488 | 0 | - | ||||||||||||||||||||||||||||
4 | 100% | 1971 | 734 | Gas/Oil | Intermediate | 6.5 | 3,536 | 1,295,205 | 0 | - | ||||||||||||||||||||||||||||
5 | 100% | 1973 | 740 | Gas/Oil | Intermediate | 8.7 | 4,410 | 1,716,968 | 0 | - | ||||||||||||||||||||||||||||
Perryville | 1 | 100% | 2002 | 535 | Gas | Intermediate | 7,280 | 4.2 | 115 | 843,643 | 0 | Dry LNB, SCR | 1,904,012 | 43.2 | 82,202 | |||||||||||||||||||||||
2 | 100% | 2001 | 156 | Gas | Peaking | 0 | 0.9 | 3,466 | 0 | Dry LNB | ||||||||||||||||||||||||||||
Sterlington | 6 | 100% | 1958 | – | Gas/Oil | Reserve | 17,540 | - | - | - | - | - | 3,888 | 814.6 | 3,167 | |||||||||||||||||||||||
7 | 100% | 1974 | 174 | Gas/Oil | Peaking | 0 | 14 | 4,732 | 0 | - | ||||||||||||||||||||||||||||
Waterford | 1 | 100% | 1975 | 411 | Gas/Oil | Intermediate | 13,090 | 307 | 388 | 383,366 | 0 | - | 972,114 | 78.6 | 76,448 | |||||||||||||||||||||||
2 | 100% | 1975 | 411 | Gas/Oil | Intermediate | 221 | 407 | 412,957 | 0 | - | ||||||||||||||||||||||||||||
4 | 100% | 2009 | 31 | Oil | Peaking | 0 | 0.2 | 0.9 | 705 | 0 | Steam Injection | - | - | - | ||||||||||||||||||||||||
Waterford | 3 | 100% | 1985 | 1,168 | Nuclear PWR(d) | Base | 10,798 | - | - | - | - | - | 10,276,184 | 20.2 | 209,230 | |||||||||||||||||||||||
Total | 5,667 | 19,705,190 | 39.0 | 769,415 |
(a) | Owned and Leased Capability is the dependable load carrying capability as demonstrated under actual operating conditions based on the primary fuel (assuming no curtailments) that each station was designed to utilize. |
(b) | Mercury emissions calculated using 2010 unit heat input and 3.92 x 10-6 lb hg/MMBtu emissiom rate for coal plants and 8.0 x 10-10 lb hg/MMBtu emission rate for natural gas plants. |
(c) | Installed NOx and particulate matter emission control devices: Combustion Modification/ Fuel Reburning (Combus Mod / Fuel Reburn), Dry Low NOx Burners (Dry LNB), Electrostatic Precipitator (ESP), Low Nox Burners with Closed-coupled Overfire Air (LNB w/ Closed-coupled OFA), Low NOx Burners with Separated Overfire Air (LNB w/ Sep OFA), Low NOx Burner with Overfire Air (LNB w/ OFA), Overfire Air (OFA), Selective Catalytic Reduction (SCR) or Steam Injection. Currently have no SO2, CO2 or Mercury Control equipment operating on any unit. |
(d) | PWR = Pressurized Water Reactor. |
(e) | In April 2011, Entergy Louisiana completed the purchase of the 580 mw Acadia Energy Center Power Block 2. |
44
UTILITY STATISTICAL INFORMATION
2010 | 2009 | 2008 | 2007 | 2006 | ||||||||||||||||
ELECTRIC OPERATING REVENUES ($ thousands) | ||||||||||||||||||||
Residential | 508,571 | 466,632 | 555,913 | 500,097 | 568,435 | |||||||||||||||
Commercial | 405,577 | 395,444 | 481,878 | 427,545 | 484,297 | |||||||||||||||
Industrial | 144,581 | 146,608 | 199,453 | 185,119 | 235,281 | |||||||||||||||
Governmental | 37,754 | 37,740 | 44,336 | 40,417 | 45,433 | |||||||||||||||
Total Retail | 1,096,483 | 1,046,424 | 1,281,580 | 1,153,178 | 1,333,446 | |||||||||||||||
Sales for Resale | 84,933 | 76,605 | 128,753 | 171,710 | 80,445 | |||||||||||||||
Other | 48,769 | 54,275 | 51,849 | 47,914 | 36,117 | |||||||||||||||
Total Electric Operating Revenues | 1,230,185 | 1,177,304 | 1,462,182 | 1,372,802 | 1,450,008 | |||||||||||||||
FUEL REVENUES (included in above revenues) | ||||||||||||||||||||
Residential | 177,354 | 179,338 | 281,916 | 215,446 | 316,861 | |||||||||||||||
Commercial | 145,950 | 158,937 | 252,867 | 192,289 | 280,819 | |||||||||||||||
Industrial | 63,696 | 70,679 | 121,026 | 100,293 | 157,157 | |||||||||||||||
Governmental | 12,031 | 13,614 | 21,352 | 16,605 | 24,908 | |||||||||||||||
Total Retail Fuel Revenues | 399,031 | 422,568 | 677,161 | 524,633 | 779,745 | |||||||||||||||
SOURCES OF ENERGY (GWh) | ||||||||||||||||||||
Net Generation: | ||||||||||||||||||||
Gas & Oil | 5,469 | 3,583 | 5,257 | 5,734 | 4,127 | |||||||||||||||
Coal | 2,974 | 2,847 | 2,827 | 3,026 | 2,697 | |||||||||||||||
Nuclear | - | - | - | - | - | |||||||||||||||
Hydro | - | - | - | - | - | |||||||||||||||
Total Net Generation | 8,443 | 6,430 | 8,084 | 8,760 | 6,824 | |||||||||||||||
Purchased Power: | ||||||||||||||||||||
Affiliated Companies | 5,467 | 6,127 | 4,903 | 4,602 | 5,327 | |||||||||||||||
Non-affiliated Companies | 1,607 | 1,752 | 2,083 | 2,706 | 3,232 | |||||||||||||||
Total Purchased Power | 7,074 | 7,879 | 6,986 | 7,308 | 8,559 | |||||||||||||||
Total Sources of Energy | 15,517 | 14,309 | 15,070 | 16,068 | 15,383 | |||||||||||||||
USES OF ENERGY (GWh) | ||||||||||||||||||||
Electric Energy Sales: | ||||||||||||||||||||
Residential | 6,077 | 5,358 | 5,354 | 5,474 | 5,387 | |||||||||||||||
Commercial | 5,000 | 4,756 | 4,841 | 4,872 | 4,746 | |||||||||||||||
Industrial | 2,250 | 2,178 | 2,565 | 2,771 | 2,927 | |||||||||||||||
Governmental | 416 | 405 | 411 | 421 | 417 | |||||||||||||||
Total Retail | 13,743 | 12,697 | 13,171 | 13,538 | 13,477 | |||||||||||||||
Sales for Resale | 670 | 528 | 935 | 1,493 | 900 | |||||||||||||||
Unbilled Energy | (18 | ) | 74 | 23 | (22 | ) | (15 | ) | ||||||||||||
Total Electric Energy Sales | 14,395 | 13,299 | 14,129 | 15,009 | 14,362 | |||||||||||||||
Line Losses and Company Usage | 1,122 | 1,010 | 941 | 1,059 | 1,021 | |||||||||||||||
Total Uses of Energy | 15,517 | 14,309 | 15,070 | 16,068 | 15,383 | |||||||||||||||
AVERAGE ELECTRIC REVENUE (cents/KWh) | ||||||||||||||||||||
Residential | 8.37 | 8.71 | 10.38 | 9.14 | 10.55 | |||||||||||||||
Commercial | 8.11 | 8.31 | 9.95 | 8.78 | 10.20 | |||||||||||||||
Industrial | 6.43 | 6.73 | 7.78 | 6.68 | 8.04 | |||||||||||||||
Governmental | 9.08 | 9.32 | 10.79 | 9.60 | 10.90 | |||||||||||||||
NUMBER OF RETAIL ELECTRIC CUSTOMERS | ||||||||||||||||||||
(as of December 31) | ||||||||||||||||||||
Residential | 366,722 | 365,804 | 362,649 | 361,725 | 357,564 | |||||||||||||||
Commercial | 62,858 | 62,613 | 62,556 | 63,642 | 62,594 | |||||||||||||||
Industrial | 3,450 | 2,749 | 2,827 | 3,109 | 3,014 | |||||||||||||||
Governmental | 4,322 | 4,259 | 4,208 | 4,096 | 4,066 | |||||||||||||||
Total Retail Customers | 437,352 | 435,425 | 432,240 | 432,572 | 427,238 |
Totals may not foot due to rounding.
45
UTILITY STATISTICAL INFORMATION
ENTERGY MISSISSIPPI, INC.
GENERATION PORTFOLIO
OWNED & CAPABILITY | PLANT AVG | TOTAL PLANT – 2010 | ||||||||||||||||||||||||||||||||||
COMMER- CIAL OPER- ATION | Emissions | NET | EXPEN- SES PER NET | TOTAL PRODUCTION EXPENSE | ||||||||||||||||||||||||||||||||
PLANT | UNIT | OWNER- SHIP | FUEL TYPE | PURPOSE | NET ATION | SO2 (tons) | NOx (tons) | CO2 (tons) | Hg(b) (lbs) | TECHNOLOGY(c) | GENER- ATION | |||||||||||||||||||||||||
Attala | 1 | 100% | 2001 | 455 | Gas | Intermediate | 7,430 | 3.3 | 41 | 649,844 | 0 | Dry LNB, SCR | 1,868,227 | 42.5 | 79,313 | |||||||||||||||||||||
Baxter Wilson | 1 | 100% | 1967 | 500 | Gas/Oil | Intermediate | 12,280 | 129 | 3,294 | 1,338,081 | 0 | - | 1,844,709 | 69.0 | 127,198 | |||||||||||||||||||||
2 | 100% | 1971 | 676 | Gas/Oil | Intermediate | 2.3 | 1,422 | 449,733 | 0 | Combus Mod / Fuel Reburn | ||||||||||||||||||||||||||
Delta | 1 | 100% | 1953 | 90 | Gas/Oil | Peaking | 27,240 | 0 | 2.0 | 1,395 | 0 | - | 3,073 | 674.9 | 2,074 | |||||||||||||||||||||
2 | 100% | 1953 | 87 | Gas/Oil | Peaking | 0 | 4.2 | 4,412 | 0 | - | ||||||||||||||||||||||||||
Gerald Andrus | 1 | 100% | 1975 | 712 | Gas/Oil | Intermediate | 11,240 | 267 | 2,303 | 1,079,083 | 0 | OFA | 1,619,100 | 63.0 | 101,985 | |||||||||||||||||||||
Natchez | 1 | 100% | 1951 | – | Gas/Oil | Reserve | 0 | - | - | - | - | - | - | - | 157 | |||||||||||||||||||||
Rex Brown | 1 | 100% | 1948 | – | Gas | Reserve | 15,540 | - | - | - | - | - | 133,844 | 104.5 | 13,983 | |||||||||||||||||||||
3 | 100% | 1951 | 70 | Gas/Oil | Peaking | - | - | - | - | - | ||||||||||||||||||||||||||
4 | 100% | 1959 | 209 | Gas/Oil | Intermediate | 0.8 | 401 | 151,100 | 0 | - | ||||||||||||||||||||||||||
5 | 100% | 1968 | 10 | Oil | Peaking | - | - | - | - | - | ||||||||||||||||||||||||||
Independence | 1 | 25% | 1983 | 209 | Coal | Base | 10,160 | 3,729 | 1,960 | 1,670,453 | 62 | OFA, ESP | 2,974,496 | 20.0 | 59,359 | |||||||||||||||||||||
2 | 25% | 1984 | 211 | Coal | Base | 3,439 | 1,694 | 1,445,158 | 54 | OFA, ESP | ||||||||||||||||||||||||||
Total | 3,229 | 8,443,449 | 45.5 | 384,069 |
(a) | Owned and Leased Capability is the dependable load carrying capability as demonstrated under actual operating conditions based on the primary fuel (assuming no curtailments) that each station was designed to utilize. |
(b) | Mercury emissions calculated using 2010 unit heat input and 3.92 x 10-6 lb hg/MMBtu emissiom rate for coal plants and 8.0 x 10-10 lb hg/MMBtu emission rate for natural gas plants. |
(c) | Installed NOx and particulate matter emission control devices: Combustion Modification/ Fuel Reburning (Combus Mod / Fuel Reburn), Dry Low NOx Burners (Dry LNB), Electrostatic Precipitator (ESP), Low Nox Burners with Closed-coupled Overfire Air (LNB w/ Closed-coupled OFA), Low NOx Burners with Separated Overfire Air (LNB w/ Sep OFA), Low NOx Burner with Overfire Air (LNB w/ OFA), Overfire Air (OFA), Selective Catalytic Reduction (SCR) or Steam Injection. Currently have no SO2, CO2 or Mercury Control equipment operating on any unit. |
46
UTILITY STATISTICAL INFORMATION
2010 | 2009 | 2008 | 2007 | 2006 | ||||||||||||||||
ELECTRIC OPERATING REVENUES ($ thousands) | ||||||||||||||||||||
Residential | 196,391 | 167,794 | 171,584 | 142,497 | 105,924 | |||||||||||||||
Commercial | 173,536 | 166,454 | 193,552 | 181,438 | 165,066 | |||||||||||||||
Industrial | 35,826 | 37,225 | 48,378 | 46,697 | 44,582 | |||||||||||||||
Governmental | 70,146 | 69,306 | 79,973 | 72,467 | 59,399 | |||||||||||||||
Total Retail | 475,899 | 440,779 | 493,487 | 443,099 | 374,971 | |||||||||||||||
Sales for Resale | 56,318 | 88,010 | 162,769 | 103,843 | 91,283 | |||||||||||||||
Other | 10,703 | 7,196 | 16,684 | 10,516 | 4,812 | |||||||||||||||
Total Electric Operating Revenues | 542,919 | 535,985 | 672,940 | 557,458 | 471,066 | |||||||||||||||
FUEL REVENUES (included in above revenues) | ||||||||||||||||||||
Residential | 65,146 | 62,017 | 92,401 | 71,496 | 51,865 | |||||||||||||||
Commercial | 66,088 | 72,121 | 117,282 | 101,932 | 92,894 | |||||||||||||||
Industrial | 17,253 | 19,103 | 32,171 | 28,745 | 28,952 | |||||||||||||||
Governmental | 28,073 | 31,866 | 50,803 | 42,750 | 34,839 | |||||||||||||||
Total Retail Fuel Revenues | 176,560 | 185,107 | 292,657 | 244,923 | 208,550 | |||||||||||||||
SOURCES OF ENERGY (GWh) | ||||||||||||||||||||
Net Generation: | ||||||||||||||||||||
Gas & Oil | 1,867 | 2,202 | 2,068 | 1,855 | 773 | |||||||||||||||
Coal | - | - | - | - | - | |||||||||||||||
Nuclear | - | - | - | - | - | |||||||||||||||
Hydro | - | - | - | - | - | |||||||||||||||
Total Net Generation | 1,867 | 2,202 | 2,068 | 1,855 | 773 | |||||||||||||||
Purchased Power: | ||||||||||||||||||||
Affiliated Companies | 3,839 | 3,760 | 3,391 | 3,428 | 4,445 | |||||||||||||||
Non-affiliated Companies | 511 | 590 | 687 | 340 | 41 | |||||||||||||||
Total Purchased Power | 4,350 | 4,350 | 4,078 | 3,768 | 4,486 | |||||||||||||||
Total Sources of Energy | 6,217 | 6,552 | 6,146 | 5,623 | 5,259 | |||||||||||||||
USES OF ENERGY (GWh) | ||||||||||||||||||||
Electric Energy Sales: | ||||||||||||||||||||
Residential | 1,858 | 1,577 | 1,394 | 1,221 | 914 | |||||||||||||||
Commercial | 1,899 | 1,813 | 1,774 | 1,763 | 1,666 | |||||||||||||||
Industrial | 503 | 526 | 541 | 568 | 547 | |||||||||||||||
Governmental | 809 | 805 | 774 | 747 | 632 | |||||||||||||||
Total Retail | 5,069 | 4,721 | 4,483 | 4,299 | 3,759 | |||||||||||||||
Sales for Resale | 919 | 1,543 | 1,361 | 1,010 | 1,298 | |||||||||||||||
Unbilled Energy | (18 | ) | 29 | 20 | 15 | (1 | ) | |||||||||||||
Total Electric Energy Sales | 5,970 | 6,293 | 5,864 | 5,324 | 5,056 | |||||||||||||||
Line Losses and Company Usage | 247 | 259 | 282 | 299 | 203 | |||||||||||||||
Total Uses of Energy | 6,217 | 6,552 | 6,146 | 5,623 | 5,259 | |||||||||||||||
AVERAGE ELECTRIC REVENUE (cents/KWh) | ||||||||||||||||||||
Residential | 10.57 | 10.64 | 12.31 | 11.67 | 11.59 | |||||||||||||||
Commercial | 9.14 | 9.18 | 10.91 | 10.29 | 9.91 | |||||||||||||||
Industrial | 7.12 | 7.08 | 8.94 | 8.22 | 8.15 | |||||||||||||||
Governmental | 8.67 | 8.61 | 10.33 | 9.70 | 9.40 | |||||||||||||||
NUMBER OF RETAIL ELECTRIC CUSTOMERS | ||||||||||||||||||||
(as of December 31) | ||||||||||||||||||||
Residential | 138,659 | 132,602 | 124,432 | 115,523 | 83,300 | |||||||||||||||
Commercial | 14,079 | 13,064 | 12,622 | 12,211 | 10,000 | |||||||||||||||
Industrial | 2,277 | 2,311 | 2,514 | 2,765 | 1,000 | |||||||||||||||
Governmental | 2,079 | 1,747 | 1,381 | 1,308 | 700 | |||||||||||||||
Total Retail Customers | 157,094 | 149,724 | 140,949 | 131,807 | 95,000 |
Totals may not foot due to rounding.
47
UTILITY STATISTICAL INFORMATION
ENTERGY NEW ORLEANS, INC.
GENERATION PORTFOLIO
OWNED & CAPABILITY | PLANT AVG | TOTAL PLANT – 2010 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
COMMER- CIAL OPER- ATION | Emissions | NET | EXPEN- SES PER NET | TOTAL PRODUCTION EXPENSE | ||||||||||||||||||||||||||||||||||||||||||||||||||||
PLANT | UNIT | OWNER- SHIP | FUEL TYPE | PURPOSE | NET ATION | SO2 (tons) | NOx (tons) | CO2 (tons) | Hg(b) (lbs) | TECHNOLOGY(c) | GENER- ATION | |||||||||||||||||||||||||||||||||||||||||||||
A. B. Paterson | 3 | 100 | % | 1950 | – | Gas/Oil | Retired(b) | 0 | - | - | - | - | - | - | - | 440 | ||||||||||||||||||||||||||||||||||||||||
4 | 100 | % | 1954 | – | Gas/Oil | Retired(b) | - | - | - | - | - | |||||||||||||||||||||||||||||||||||||||||||||
Michoud | 1 | 100 | % | 1957 | – | Gas/Oil | Reserve | 11,230 | 0 | 0.1 | 251 | 0 | - | 1,867,273 | 65.2 | 121,697 | ||||||||||||||||||||||||||||||||||||||||
2 | 100 | % | 1963 | 233 | Gas/Oil | Intermediate | 2.2 | 800 | 431,040 | 0 | - | |||||||||||||||||||||||||||||||||||||||||||||
3 | 100 | % | 1967 | 515 | Gas/Oil | Intermediate | 4.3 | 874 | 844,247 | 0 | | Combus Mod / Fuel Reburn | | |||||||||||||||||||||||||||||||||||||||||||
A. B. Paterson | 5 | 100 | % | 1967 | – | Oil | Retired(d) | 0 | - | - | - | - | - | - | - | 126 | ||||||||||||||||||||||||||||||||||||||||
Total | 748 | 1,867,273 | 65.5 | 122,263 |
(a) | Owned and Leased Capability is the dependable load carrying capability as demonstrated under actual operating conditions based on the primary fuel (assuming no curtailments) that each station was designed to utilize. |
(b) | Mercury emissions calculated using 2010 unit heat input and 3.92 x 10-6 lb hg/MMBtu emissiom rate for coal plants and 8.0 x 10-10 lb hg/MMBtu emission rate for natural gas plants. |
(c) | Installed NOx and particulate matter emission control devices: Combustion Modification/ Fuel Reburning (Combus Mod / Fuel Reburn), Dry Low NOx Burners (Dry LNB), Electrostatic Precipitator (ESP), Low Nox Burners with Closed-coupled Overfire Air (LNB w/ Closed-coupled OFA), Low NOx Burners with Separated Overfire Air (LNB w/ Sep OFA), Low NOx Burner with Overfire Air (LNB w/ OFA), Overfire Air (OFA), Selective Catalytic Reduction (SCR) or Steam Injection. Currently have no SO2, CO2 or Mercury Control equipment operating on any unit. |
(d) | A. B. Paterson units were officially retired on September 17, 2010. |
2010 | 2009 | 2008 | 2007 | 2006 | ||||||||||||||||
ELECTRIC OPERATING REVENUES ($ thousands) | 558,584 | 554,007 | 528,998 | 553,193 | 555,459 | |||||||||||||||
SOURCES OF ENERGY (GWh) | ||||||||||||||||||||
Net Generation: | ||||||||||||||||||||
Gas & Oil | - | - | - | - | - | |||||||||||||||
Coal | - | - | - | - | - | |||||||||||||||
Nuclear | 8,677 | 9,898 | 8,455 | 8,421 | 9,723 | |||||||||||||||
Hydro | - | - | - | - | - | |||||||||||||||
Total Net Generation | 8,677 | 9,898 | 8,455 | 8,421 | 9,723 | |||||||||||||||
Purchased Power | - | - | - | - | - | |||||||||||||||
Total Sources of Energy | 8,677 | 9,898 | 8,455 | 8,421 | 9,723 | |||||||||||||||
USES OF ENERGY (GWh) | ||||||||||||||||||||
Electric Energy Sales | 8,692 | 9,898 | 8,475 | 8,440 | 9,727 | |||||||||||||||
Unbilled Energy | - | - | - | - | - | |||||||||||||||
Line Losses and Company Usage | (15 | ) | - | (20 | ) | (19 | ) | (4 | ) | |||||||||||
Total Uses of Energy | 8,677 | 9,898 | 8,455 | 8,421 | 9,723 |
Totals may not foot due to rounding.
SYSTEM ENERGY RESOURCES, INC.
GENERATION PORTFOLIO
OWNED & CAPABILITY | PLANT AVG | TOTAL PLANT – 2010 | ||||||||||||||||||||||||||||||||||||||||||||||||
COMMER- CIAL OPER- ATION | Emissions | NET | EXPEN- SES PER NET | TOTAL PRODUCTION EXPENSE | ||||||||||||||||||||||||||||||||||||||||||||||
PLANT | UNIT | OWNER- SHIP | FUEL TYPE | PURPOSE | NET ATION | SO2 (tons) | NOx (tons) | CO2 (tons) | Hg(b) (lbs) | TECHNOLOGY(c) | GENER- ATION | |||||||||||||||||||||||||||||||||||||||
Grand Gulf | 1 | 90% | 1985 | 1,126 | Nuclear BWR(d) | Base | 10,553 | - | - | - | - | - | 8,677,349 | 20.7 | 179,570 | |||||||||||||||||||||||||||||||||||
Total | 1,126 | 8,677,349 | 20.7 | 179,570 |
(a) | Owned and Leased Capability is the dependable load carrying capability as demonstrated under actual operating conditions based on the primary fuel (assuming no curtailments) that each station was designed to utilize. |
(b) | Mercury emissions calculated using 2010 unit heat input and 3.92 x 10-6 lb hg/MMBtu emissiom rate for coal plants and 8.0 x 10-10 lb hg/MMBtu emission rate for natural gas plants. |
(c) | Installed NOx and particulate matter emission control devices: Combustion Modification/ Fuel Reburning (Combus Mod / Fuel Reburn), Dry Low NOx Burners (Dry LNB), Electrostatic Precipitator (ESP), Low Nox Burners with Closed-coupled Overfire Air (LNB w/ Closed-coupled OFA), Low NOx Burners with Separated Overfire Air (LNB w/ Sep OFA), Low NOx Burner with Overfire Air (LNB w/ OFA), Overfire Air (OFA), Selective Catalytic Reduction (SCR) or Steam Injection. Currently have no SO2, CO2 or Mercury Control equipment operating on any unit. |
(d) | BWR = Boiling Water Reactor. |
48
UTILITY STATISTICAL INFORMATION
UTILITY NUCLEAR PLANT STATISTICS
The following table shows plant performance for 2006 – 2010 based on 18/24 month operating cycle.
CAPABILITY FACTOR (%) | 2010 | 2009 | 2008 | 2007 | 2006 | |||||
ANO | 92.3 | 90.9 | 92.6 | 92.8 | 88.3 | |||||
Grand Gulf | 92.4 | 92.1 | 85.4 | 89.5 | 91.9 | |||||
River Bend | 92.7 | 94.2 | 81.8 | 88.1 | 90.9 | |||||
Waterford 3 | 91.4 | 91.4 | 90.6 | 91.5 | 93.5 | |||||
Entergy Southeast Average | 92.2 | 91.9 | 88.6 | 90.9 | 90.6 | |||||
Industry Average | 89.3 | 90.2 | 90.7 | 91.1 | 90.5 |
The following table shows plant performance for 2010 and averages for four three-year periods.
PRODUCTION COST ($/MWh)(a) | 2010 | 2007–2009 | 2006–2008 | 2005–2007 | 2004–2006 | |||||||||||||||
ANO | 19.8 | 17.2 | 16.3 | 16.0 | 15.5 | |||||||||||||||
Grand Gulf | 20.7 | 17.7 | 16.6 | 15.3 | 14.2 | |||||||||||||||
River Bend | 23.7 | 22.9 | 22.4 | 20.1 | 18.8 | |||||||||||||||
Waterford 3 | 20.2 | 18.1 | 16.9 | 16.7 | 15.9 | |||||||||||||||
Entergy Southeast Average | 20.9 | 18.5 | 17.5 | 16.7 | 15.9 | |||||||||||||||
Industry Average | 21.4 | 19.4 | 18.5 | 17.6 | 16.9 |
(a) | Fuel and non-fuel operation and maintenance expenses according to accounting standards that directly relate to the production of electricity per MWh. |
INDIVIDUAL PLANT INFORMATION
ANO UNIT 1 | UNIT 2 | GRAND GULF | RIVER BEND | WATERFORD 3 | ||||||||||||||||
Owner | Entergy | Entergy | System Energy-90 | % | Entergy | Entergy | ||||||||||||||
Arkansas | Arkansas | South Mississippi | Gulf States | Louisiana | ||||||||||||||||
Electric Power | Louisiana | |||||||||||||||||||
Association-10 | % | |||||||||||||||||||
Commercial Operation Date | December 74 | March 80 | July 85 | June 86 | September 85 | |||||||||||||||
License Expiration Date | 5/20/34 | 7/17/38 | 11/1/24 | 8/29/25 | 12/18/24 | |||||||||||||||
Architect/Engineer | Bechtel Power | Bechtel Power | Bechtel Power | Stone & Webster | Ebasco | |||||||||||||||
Reactor Manufacturer | Babcox & | Combustion | General | General | Combustion | |||||||||||||||
Wilcox | Engineering | Electric | Electric | Engineering | ||||||||||||||||
Reactor Type | PWR | PWR | BWR | BWR | PWR | |||||||||||||||
Turbine Generator Manufacturer | Westinghouse | | General Electric | | Kraftwerk Union | General Electric | Westinghouse | |||||||||||||
Owned and Leased Capability (MW)(a) | 842 | 993 | 1,126 | 974 | 1,168 | |||||||||||||||
Refueling Data: | ||||||||||||||||||||
Last Date | 3/21/10 - | 2/21/11 - | 4/25/10 - | 1/15/11 - | 4/5/11 - | |||||||||||||||
4/25/10 | 3/26/11 | 5/27/10 | 2/12/11 | 5/12/11 | ||||||||||||||||
Number of Days | 35 | 34 | 31 | 28 | 36 | |||||||||||||||
Next Scheduled Refueling | Fall 11 | Fall 12 | Spring 12 | Winter 13 | Fall 12 | |||||||||||||||
2010 Capability Factor (%) | 92.5 | 92.1 | 92.4 | 92.7 | 91.4 | |||||||||||||||
($ millions as of December 31, 2010) | ||||||||||||||||||||
Net Book Value | 1,164 | (b) | 1,323 | 1,470 | 1,360 | |||||||||||||||
Decommissioning Trust Fair Values | 521 | (b) | 388 | 394 | (c) | 241 | ||||||||||||||
Decommissioning Liability | 595 | (b) | 453 | 331 | (c) | 309 |
(a) | Owned and Leased Capability is the dependable load carrying capability as demonstrated under actual operating conditions based on the primary fuel (assuming no curtailments) that each station was designed to utilize. |
(b) | ANO Units 1 and 2 are reported together. |
(c) | 30% of River Bend is not subject to rate regulation by the Public Utility Commission of Texas, the Louisiana Public Service Commission, nor various municipal authorities, and is included in non-utility property on the balance sheet. The decommissioning trust fund balance and decommissioning liability include amounts for the 30% not subject to rate regulation. |
49
UTILITY REGULATORY INFORMATION
ARKANSAS | LOUISIANA | MISSISSIPPI | NEW ORLEANS | TEXAS | ||||||
Commission | Arkansas Public | Louisiana | Mississippi | New Orleans | Public Utility | |||||
Service | Public Service | Public Service | City Council | Commission | ||||||
Commission | Commission | Commission | of Texas | |||||||
Number of Commissioners | 3 | 5 | 3 | 7 | 3 | |||||
Method of Selection | Appointed by | Elected | Elected | Elected | Appointed by | |||||
Governor | Governor | |||||||||
Term of Office | 6 years – | 6 years – | 4 years – | 4 years – | 6 years – | |||||
staggered | staggered | concurrent | concurrent | staggered | ||||||
(2 term limit) | ||||||||||
Chair / President | Appointed by | Selected by | Rotates every | Selected by | Appointed by | |||||
Governor | peers – 1 year | 1 - 2 years, as | peers from two | Governor | ||||||
term | determined by members | at-large seats |
PARTY | SERVICE BEGAN | CURRENT TERM ENDS | ||||
ARKANSAS | ||||||
Colette Honorable – Chair | Democrat | 10/07 | 1/17 | |||
Olan W. Reeves | unknown | 1/09 | 1/15 | |||
Elana C. Wills | unknown | 1/11 | 1/13 | |||
LOUISIANA | ||||||
James M. Field – Chairman | Republican | 12/96 | 12/12 | |||
Foster L. Campbell, Jr. | Democrat | 1/03 | 12/14 | |||
Lambert C. Boissiere, III | Democrat | 1/05 | 12/16 | |||
Eric Skrmetta | Republican | 1/09 | 12/14 | |||
Clyde C. Holloway | Republican | 4/09 | 12/16 | |||
MISSISSIPPI | ||||||
Leonard Bentz – Vice-Chairman (2011) | Republican | 4/06 | 12/11 | |||
Lynn Posey – Chair (2011) | Republican | 1/08 | 12/11 | |||
Brandon Presley | Democrat | 1/08 | 12/11 | |||
NEW ORLEANS | ||||||
Cynthia Hedge-Morrell – Chair of Utility Committee | Democrat | 4/05 | 5/14 | |||
Arnie Fielkow – Vice President of City Council | Democrat | 5/06 | 5/14 | |||
Stacy S. Head | Democrat | 5/06 | 5/14 | |||
Jacquelyn Brechtel Clarkson – President of City Council | Democrat | 11/07 | 5/14 | |||
Susan Guidry | Democrat | 5/10 | 5/14 | |||
Jon Johnson | Democrat | 5/10 | 5/14 | |||
Kristen Palmer | Democrat | 5/10 | 5/14 | |||
TEXAS | ||||||
Barry Smitherman – Chair(a) | Republican | 4/04 | 8/13 | |||
Donna L. Nelson | Republican | 8/08 | 8/15 | |||
Kenneth W. Anderson Jr. | Republican | 9/08 | 8/11 |
(a) | On July 8, 2011, vacated his post to accept an appointment to the Texas Railroad Commission. |
50
SELECT UTILITY REGULATORY MECHANISMS
LAST FILED | ALLOWED | |||||||
RATE BASE | ROE | |||||||
COMPANY | ($ billions) | (%) | JURISDICTIONAL REGULATORY MECHANISMS | |||||
EAI | 4.0 | 10.2 | Rate Case | • No fixed schedule for rate filings. EAI filed its last rate case on September 4, 2009. | ||||
6/30/09 with known and measurable changes through 6/30/10 | • In June 2010, the APSC approved a settlement in the EAI rate case. Key elements of the settlement include: an approximate $63.7 million base rate increase (after removing $10.1 million for securitization of ice storm) and a 10.2% allowed return on equity. New base rates became effective with the first billing cycle of July 2010. | |||||||
EGSL | 2.4 Electric | 9.9 – 11.4 Electric | FRP | • Annual filing in May; any change in rates typically effective in September. | ||||
12/31/2010
0.05 Gas 9/30/2010 | 10.65 midpoint +/- 75 bps
60/40 customer/ company sharing | • In October 2009, the LPSC approved an uncontested settlement extending the FRP regulatory process for an additional three years. The new FRP was adopted for the 2008-2010 test years and retains the 10.65% electric ROE midpoint with a +/- 75 bp bandwidth and a recovery mechanism for Commission-approved capacity additions. Earnings outside the bandwidth are allocated prospectively, 60% to customers and 40% to the company. As part of the settlement, all parties committed to work together to attempt to develop a transmission rider. | ||||||
10.0 - 11.0 Gas 10.5 midpoint +/- 50 bps | RSP | • In July 2005, the LPSC approved the EGSL gas Rate Stabilization Plan (RSP) which specified a 10.5% gas ROE midpoint with a +/- 50 bp bandwidth. Outside the bandwidth, rate changes are determined as follows: +/- 200 bps, rates changed by 50% of difference necessary to bring earned return to end point of band; if more than +/- 200 bps, rates changed 100% to eliminate differential in excess of 200 bps and then same as if within +/- 200 bps. | ||||||
ELL | 3.2 | 9.45 – 11.05 | FRP | • Annual filing in May; any change in rates typically effective in September. | ||||
12/31/2010 | 10.25 midpoint +/- 80 bps
60/40 customer/ company sharing | • In October 2009, the LPSC approved an uncontested settlement extending the FRP regulatory process for an additional three years. The new FRP was adopted for the 2008-2010 test years and retains the 10.25% ROE midpoint with a +/- 80 bp bandwidth and a recovery mechanism for Commission-approved capacity additions. Earnings outside of the bandwidth are allocated prospectively, 60% to customers and 40% to the company. As part of the settlement, all parties committed to work together to attempt to develop a transmission rider. | ||||||
EMI | 1.6 12/31/2010 | 10.54 – 12.72 11.63 midpoint (subject to review / approval)
Formulaic ROE reset
Up to ~200 bps on ROE (depends on capital ratios) for price, satisfaction and reliability | FRP | • Annual filing in March; any change in rates typically effective the first billing cycle of June. • On March 4, 2010, the MPSC approved modifications to EMI’s FRP that (1) aligned EMI’s FRP more closely with the FRPs of the other regulated gas and electric utilities in Mississippi; (2) provided the opportunity to reset the ROE and bandwidth based upon performance ratings; (3) rescored the performance adjustment factors; (4) eliminated the $14.5 million revenue adjustment limit and changed the 2 percent of revenues limit to a 4 percent limit, with any adjustment over 2 percent requiring a hearing; and (5) directed EMI to phase-out the summer / winter rate differential in residential rates over two years. | ||||
ENOI | 0.3 Electric 12/31/2010
0.09 Gas 12/31/2010 | 10.7 – 11.5 Electric 11.1 midpoint +/- 40 bps
10.25 – 11.25 Gas 10.75 midpoint +/- 50 bps
Earnings outside bandwidth reset to midpoint ROE | FRP
FRP | • Annual filing in May; any change in rates typically effective in first billing cycle of October. • On April 2, 2009, the City Council of New Orleans approved a comprehensive settlement. A new three-year formula rate plan was adopted, with terms including an 11.1% electric ROE midpoint with a +/- 40 bp bandwidth and a 10.75% gas ROE midpoint with a +/- 50 bp bandwidth. Earnings outside the bandwidth reset to the midpoint ROE, with rates changing on a prospective basis depending on whether ENOI is over or under-earning. The FRP also includes a recovery mechanism for Council-approved capacity additions, plus provisions for extraordinary cost changes and force majeure. The FRP may be extended by the mutual agreement of ENOI and the City Council of New Orleans (CCNO). The settlement also implemented energy conservation and demand programs. | ||||
ETI | 1.6 | 10.125 | Rate Case | • No fixed schedule for rate filings. ETI filed its last rate case on December 30, 2009. | ||||
6/30/09 adjusted test year | • ETI implemented a $17.5 million interim rate increase beginning on May 1, 2010, pursuant to a February 2010 unanimous settlement on interim rates and a $59 million base rate increase for usage on and after August 15, 2010, pursuant to its August 2010 stipulation and settlement agreement approved by the PUCT in December 2010. Other key elements of the stipulation and settlement agreement included an additional $9 million rate increase for bills rendered on and after May 2, 2011 (the first billing cycle of the month) and a 10.125 percent allowed return on equity. | |||||||
SERI | 1.1 | 10.94 | • Real-time recovery mechanism. | |||||
monthly filing | ||||||||
TOTAL | 14.2 |
51
UTILITY ELECTRIC AND GAS FUEL RECOVERY MECHANISMS
DEFERRED FUEL BALANCE AS OF DECEMBER 31, | ||||||||||||||||||||||
COMPANY | 2010 | 2009 | 2008 | 2007 | 2006 | FUEL RECOVERY MECHANISM | ||||||||||||||||
($ millions) | ||||||||||||||||||||||
EAI | 61.5 | 122.8 | 119.1 | 114.8 | 2.2 | Annual reset in April based on prior calendar year fuel and purchased power costs adjusted for nuclear refueling outages and projected sales plus any under- or over-recovered fuel balance for the prior calendar year. | ||||||||||||||||
EGSL(a) | 77.8 | 57.8 | 8.1 | 105.8 | 119.5 | Electric: Monthly reset based on fuel and purchased power costs from two months prior plus surcharge or credit for 1/12 of under- or over-recovered fuel balance. | ||||||||||||||||
Gas: Monthly reset based on estimated gas costs plus a surcharge with an annual reset calculated by taking the over- or under- recovered balance at the end of June and dividing by the projected sales for the next 12 months. | ||||||||||||||||||||||
ELL(a) | 8.8 | 66.4 | (23.6 | ) | 19.2 | 114.3 | Monthly reset based on fuel and purchased power costs from two months prior plus surcharge or credit for 1/12 of under- or over-recovered fuel balance. | |||||||||||||||
EMI | 3.2 | (72.9 | ) | 5.0 | (76.6 | ) | (95.2 | ) | Quarterly reset based on projected fuel and purchased power costs and projected sales plus any under- or over-recovered fuel balance from the second prior quarter. | |||||||||||||
ENOI(b) | (2.8 | ) | 8.1 | 21.8 | 17.3 | 19.0 | Electric: On April 2, 2009 the New Orleans City Council approved a new Fuel Adjustment Clause tariff that calculates a monthly rate based on fuel and purchased power costs from two months prior. A surcharge or credit will be calculated on any under- or over-recovered fuel balance based on the most recent 12 months actual kWh sales. Under the new tariff Grand Gulf non-fuel costs are recovered through base rates. Any incremental monthly Grand Gulf non-fuel costs are included in the Fuel Adjustment Clause. Resource Plan non-fuel costs are collected through the Fuel Adjustment Clause. The new tariff became effective on June 1, 2009. | |||||||||||||||
Gas: Monthly reset based on estimated gas costs plus a surcharge or credit for the under- or over-recovered fuel balance based on the most recent 12 months Mcf sales. | ||||||||||||||||||||||
ETI | (77.4 | ) | (102.7 | ) | 21.2 | (67.3 | ) | (45.6 | ) | Semi-annual reset of fuel factor in March and September based on the market price of natural gas plus surcharge or refund for material under- or over-recoveries based on actual costs. | ||||||||||||
Total | 71.1 | 79.5 | 151.6 | 113.2 | 114.2 | |||||||||||||||||
Totals may not foot due to rounding. |
(a) | 2010, 2009, 2008, 2007 and 2006 include $100.1 million for Entergy Gulf States Louisiana and $68 million for Entergy Louisiana of fuel, purchased power, and capacity costs, which do not currently earn a return on investment and whose recovery periods are indeterminate but are expected to be over a period greater than twelve months. |
(b) | 2010 and 2009 include $4.1 million for Entergy New Orleans of fuel, purchased power, and capacity costs, which do not currently earn a return on investment and whose recovery periods are indeterminate but are expected to be over a period greater than twelve months. |
52
ENTERGY WHOLESALE COMMODITIES
EWC QUARTERLY FINANCIAL METRICS
2010 | 2009 | |||||||||||||||||||||||||||||||||||||||||||
1Q | 2Q | 3Q | 4Q | YTD | 1Q | 2Q | 3Q | 4Q | YTD | % CHANGE | ||||||||||||||||||||||||||||||||||
GAAP MEASURES | ||||||||||||||||||||||||||||||||||||||||||||
As-Reported Net Income ($ millions) | 89.9 | 103.9 | 143.0 | 149.9 | 486.7 | 170.3 | 84.6 | 185.6 | 197.9 | 638.5 | (24) | |||||||||||||||||||||||||||||||||
Return on Average Invested Capital – As-Reported (%)* | 11.5 | 11.7 | 10.3 | 9.3 | 9.3 | 15.9 | 14.8 | 13.8 | 13.3 | 13.3 | (30) | |||||||||||||||||||||||||||||||||
Return on Average Common Equity – As-Reported (%)* | 11.8 | 12.1 | 10.4 | 9.4 | 9.4 | 17.6 | 16.4 | 15.2 | 14.2 | 14.2 | (34) | |||||||||||||||||||||||||||||||||
Debt to Capital Ratio (%) | 10.0 | 8.5 | 4.9 | 5.1 | 5.1 | 12.5 | 12.2 | 11.9 | 10.5 | 10.5 | (51) | |||||||||||||||||||||||||||||||||
NON-GAAP MEASURES | ||||||||||||||||||||||||||||||||||||||||||||
Operational Earnings ($ millions) | 144.2 | 118.4 | 168.2 | 156.6 | 587.4 | 176.9 | 99.7 | 195.9 | 209.9 | 682.5 | (14) | |||||||||||||||||||||||||||||||||
Return on Average Invested Capital – Operational (%)* | 13.2 | 13.4 | 12.2 | 11.1 | 11.1 | 16.0 | 15.2 | 14.3 | 14.1 | 14.1 | (21) | |||||||||||||||||||||||||||||||||
Return on Average Common Equity – Operational (%)* | 13.7 | 14.0 | 12.4 | 11.3 | 11.3 | 17.8 | 16.9 | 15.9 | 15.1 | 15.1 | (25) | |||||||||||||||||||||||||||||||||
Net Debt to Net Capital Ratio (%) | (0.4) | 3.0 | (1.2) | (2.7) | (2.7) | 3.3 | 1.7 | 8.7 | 2.3 | 2.3 | (217) |
*Rolling twelve months.
Totals may not foot due to rounding.
2010 | 2009 | 2008 | 2007 | 2006 | ||||||||||||||||
GAAP MEASURES | ||||||||||||||||||||
As-Reported Net Income ($ millions) | 486.7 | 638.5 | 795.6 | 583.2 | 331.2 | |||||||||||||||
Return on Average Invested Capital – As-Reported (%) | 9.3 | 13.3 | 17.1 | 13.4 | 9.5 | |||||||||||||||
Return on Average Common Equity – As-Reported (%) | 9.4 | 14.2 | 19.2 | 16.4 | 11.6 | |||||||||||||||
Debt to Capital Ratio (%) | 5.1 | 10.5 | 13.0 | 18.3 | 29.6 | |||||||||||||||
NON-GAAP MEASURES | ||||||||||||||||||||
Operational Earnings ($ millions) | 587.4 | 682.5 | 795.6 | 601.6 | 303.9 | |||||||||||||||
Return on Average Invested Capital – Operational (%) | 11.1 | 14.1 | 17.1 | 13.7 | 8.8 | |||||||||||||||
Return on Average Common Equity – Operational (%) | 11.3 | 15.1 | 19.2 | 17.0 | 10.7 | |||||||||||||||
Net Debt to Net Capital Ratio (%) | (2.7) | 2.3 | 4.2 | 10.1 | 22.2 |
EWC QUARTERLY OPERATIONAL METRICS
2010 | 2009 | YTD | ||||||||||||||||||||||||||||||||||||||||||
1Q | 2Q | 3Q | 4Q | YTD | 1Q | 2Q | 3Q | 4Q | YTD | % CHANGE | ||||||||||||||||||||||||||||||||||
Owned Capacity (MW)(a) | 6,351 | 6,351 | 6,351 | 6,351 | 6,351 | 6,351 | 6,351 | 6,351 | 6,351 | 6,351 | - | |||||||||||||||||||||||||||||||||
Average Realized Revenue/MWh | $ | 58.31 | $ | 58.15 | $ | 61.51 | $ | 58.16 | $ | 59.04 | $ | 63.47 | $ | 58.10 | $ | 60.53 | $ | 59.62 | $ | 60.46 | (2) | |||||||||||||||||||||||
Non-Fuel O&M Expense/Purchased Power per MWh(b) | $ | 23.90 | $ | 26.93 | $ | 29.59 | $ | 26.74 | $ | 26.76 | $ | 23.46 | $ | 25.94 | $ | 23.36 | $ | 25.20 | $ | 24.45 | 9 | |||||||||||||||||||||||
Billed GWh | 11,128 | 10,498 | 10,736 | �� | 10,320 | 42,682 | 10,704 | 9,726 | 11,718 | 11,821 | 43,969 | (3) | ||||||||||||||||||||||||||||||||
EWC Nuclear | ||||||||||||||||||||||||||||||||||||||||||||
Average Realized Revenue/MWh | $ | 58.72 | $ | 57.69 | $ | 61.41 | $ | 58.80 | $ | 59.16 | $ | 63.84 | $ | 59.22 | $ | 61.70 | $ | 59.43 | $ | 61.07 | (3) | |||||||||||||||||||||||
Production Cost/MWh(b) | $ | 23.70 | $ | 24.40 | $ | 27.79 | $ | 25.23 | $ | 25.27 | $ | 23.14 | $ | 24.30 | $ | 22.57 | $ | 23.20 | $ | 23.26 | 9 | |||||||||||||||||||||||
Non-Fuel O&M Expense/Purchased Power per MWh(b) | $ | 23.63 | $ | 25.49 | $ | 28.77 | $ | 26.06 | $ | 25.97 | $ | 22.44 | $ | 25.33 | $ | 22.11 | $ | 23.60 | $ | 23.30 | 11 | |||||||||||||||||||||||
Billed GWh | 10,255 | 9,868 | 9,888 | 9,644 | 39,655 | 10,074 | 8,980 | 10,876 | 11,052 | 40,981 | (3) | |||||||||||||||||||||||||||||||||
Capacity Factor | 94% | 90% | 91% | 86% | 90% | 92% | 81% | 100% | 99% | 93% | (3) |
(a) Fourth quarter and year-to-date 2010 owned capacity includes the 335 MW ownership position in the Harrison County power plant, which was sold on December 31, 2010.
(b) | 2010 and 2009 exclude the effects of the non-utility nuclear spin-off expenses special items at EWC Nuclear. |
Totals may not foot due to rounding.
EWC ANNUAL OPERATIONAL METRICS
2010 | 2009 | 2008 | 2007 | 2006 | ||||||||||||||||
Owned Capacity (MW)(a) | 6,351 | 6,351 | 6,351 | 6,576 | 5,778 | |||||||||||||||
Average Realized Revenue/MWh | $ | 59.04 | $ | 60.46 | $ | 60.73 | $ | 53.69 | $ | 47.08 | ||||||||||
Non-Fuel O&M Expense/Purchased Power per MWh(b)(c) | $ | 26.76 | $ | 24.45 | $ | 22.86 | $ | 24.76 | $ | 22.55 | ||||||||||
Billed GWh | 42,682 | 43,969 | 44,747 | 40,916 | 38,289 | |||||||||||||||
EWC Nuclear | ||||||||||||||||||||
Net MW in Operation | 4,998 | 4,998 | 4,998 | 4,998 | 4,200 | |||||||||||||||
Average Realized Price/MWh | $ | 59.16 | $ | 61.07 | $ | 59.51 | $ | 52.69 | $ | 44.33 | ||||||||||
Production Cost/MWh(b)(c) | $ | 25.27 | $ | 23.26 | $ | 21.88 | $ | 21.19 | $ | 19.50 | ||||||||||
Non-Fuel O&M Expense/Purchased Power per MWh(b)(c) | $ | 25.97 | $ | 23.30 | $ | 21.95 | $ | 22.86 | $ | 21.37 | ||||||||||
Billed GWh | 39,655 | 40,981 | 41,710 | 37,570 | 34,847 | |||||||||||||||
Capacity Factor | 90% | 93% | 95% | 89% | 95% |
(a) Fourth quarter and year-to-date 2010 owned capacity includes the 335 MW ownership position in the Harrison County power plant, which was sold on December 31, 2010.
(b) | 2010 and 2009 exclude the effects of the non-utility nuclear spin-off expenses special items at EWC Nuclear. |
(c) | 2007 excludes the effect of the non-utility nuclear alignment special item at EWC Nuclear. |
Totals may not foot due to rounding.
OPERATED | OWNED CAPACITY(c) | |||||||||||||||||||||||
As of December 31, 2010. | PLANTS | UNITS | MW | MW | % | |||||||||||||||||||
Gas/Oil | 1 | 1 | 544(b)(d) | 757(d) | 13 | |||||||||||||||||||
Coal | - | - | - (b) | 181(f) | 3 | |||||||||||||||||||
Total Fossil | 1 | 1 | 544 | 938 | 16 | |||||||||||||||||||
Wind | - | - | - | 80 | 1 | |||||||||||||||||||
Nuclear | 6 | 7 | 5,798(a) | 4,998 | 83 | |||||||||||||||||||
Total Capacity | 7 | 8 | 6,342 | 6,016 | 100 |
(a) | Operated capacity includes management services contracts. |
(b) | Excludes units operated by Entergy’s utility companies. |
(c) | Includes capacity under power purchase agreements. |
(d) | In fourth quarter 2010, Entergy sold its 61 percent share of the Harrison County 550 MW combined cycle gas-fired power plant. |
(f) | On May 5, 2011, Entergy filed an application with FERC (Docket No.EC11-76) requesting authorization of a proposed transaction in which EAM Nelson Holding, LLC will acquire 10.9% ownership interest in the Nelson 6 550 MW coal-fired steam electric generating facility. |
53
ENTERGY WHOLESALE COMMODITIES
JAMES A. | INDIAN POINT | PALISADES | PILGRIM | VERMONT | ||||||||||||||||||||
FITZPATRICK | UNIT 2 | UNIT 3 | NUCLEAR PLANT | NUCLEAR STATION | YANKEE | |||||||||||||||||||
Entergy Purchase Date | 11/21/00 | 9/6/01 | 11/21/00 | 4/11/07 | 7/13/99 | 7/31/02 | ||||||||||||||||||
Commercial Operation Date | July 75 | August 74 | August 76 | December 71 | December 72 | November 72 | ||||||||||||||||||
License Expiration Date | 10/17/34 | 9/28/13 | 12/12/15 | 3/24/31 | 6/8/12 | 3/21/32 | ||||||||||||||||||
Architect/Engineer | Stone & | United | United | Combustion | Bechtel | Ebasco | ||||||||||||||||||
Webster | Engineers & | Engineers & | Engineering | Power | ||||||||||||||||||||
Constructors | Constructors | |||||||||||||||||||||||
Reactor Manufacturer | General | Westinghouse | Westinghouse | Combustion | General | General | ||||||||||||||||||
Electric | Engineering | Electric | Electric | |||||||||||||||||||||
Reactor Type | BWR | PWR | PWR | PWR | BWR | BWR | ||||||||||||||||||
Turbine Generator Manufacturer | General Electric | Westinghouse | Westinghouse | Westinghouse | General Electric | General Electric | ||||||||||||||||||
Net MWs in Operation (MW) | 838 | 1,028 | 1,041 | 798 | 688 | 605 | ||||||||||||||||||
(as of December 31, 2010) | ||||||||||||||||||||||||
Refueling Data: | ||||||||||||||||||||||||
Last Date | 9/12/10 – | 3/10/10 – | 3/9/11 – | 10/3/10 – | 4/18/11 – | 4/25/10 – | ||||||||||||||||||
10/17/10 | 4/12/10 | 4/8/11 | 10/30/10 | 5/12/11 | 5/24/10 | |||||||||||||||||||
Number of Days | 35 | 33 | 30 | 26 | 25 | 29 | ||||||||||||||||||
Next Scheduled Refueling | Fall 12 | Spring 12 | Spring 13 | Spring 12 | Spring 13(e) | Fall 11 | ||||||||||||||||||
2010 Capacity Factor | 85% | 82% | 99% | 89% | 99% | 90% | ||||||||||||||||||
($ millions as of December 31, 2010) | ||||||||||||||||||||||||
Net Book Value | 483 | 998 | 720 | 786 | 277 | 369 | ||||||||||||||||||
Decommissioning Trust Fund Balance | (a) | 662(b) | (a) | 271 | 646 | 474 | ||||||||||||||||||
Decommissioning Liability | (a) | 459(b) | (a) | 285 | 335 | 339 | ||||||||||||||||||
Nearest Market Hub | NYISO | NYISO | NYISO | MISO | NEPOOL | NEPOOL | ||||||||||||||||||
Zone A(c) | Zone G(d) | Zone G(d) | Cinergy | Mass Hub | Mass Hub | |||||||||||||||||||
Capacity Zone (ICAP/UCAP) | NYISO | NYISO | NYISO | n/a | NEPOOL | NEPOOL | ||||||||||||||||||
Rest of State | Rest of State | Rest of State |
(a) | NYPA retained the decommissioning trusts and decommissioning liability. NYPA and Entergy executed decommissioning agreements, specifying their decommissioning obligations. NYPA has the right to require Entergy to assume the decommissioning liability provided that it assigns the corresponding decommissioning trust, up to a specifiedlevel, to Entergy. If the decommissioning liability is retained by NYPA, Entergy will perform the decommissioning of the plants at a price equal to the lesser of a pre-specified level or the amount in the decommissioning trusts. Entergy believes that the amounts available to it under either scenario are sufficient to cover the future decommissioning costs without any additional contributions to the trusts. |
(b) | Includes amount for Indian Point 1. Indian Point 1 has been shut down and in safe storage since the 1970s. |
(c) | James A. FitzPatrick physically located in NYISO Zone C. |
(d) | Indian Point physically located in NYISO Zone H. |
(e) | Contingent on license renewal. |
(MW)
CAPACITY | FitzPatrick | Indian Point 2 | Indian Point 3 | Palisades(a) | Pilgrim | Vermont Yankee | Total | |||||||||||||||||||||
At acquisition | 825 | 970 | 980 | 798 | 670 | 510 | 4,753 | |||||||||||||||||||||
2003 | - | 14 | 14 | - | 18 | - | 46 | |||||||||||||||||||||
2004 | 13 | 44 | - | - | - | - | 57 | |||||||||||||||||||||
2005 | - | - | 47 | - | - | - | 47 | |||||||||||||||||||||
2006 | - | - | - | - | - | 95 | 95 | |||||||||||||||||||||
2007 - 2010 | - | - | - | - | - | - | - | |||||||||||||||||||||
12/31/2010 | 838 | 1,028 | 1,041 | 798 | 688 | 605 | 4,998 |
(a) | Acquired April 2007. |
EWC NON-NUCLEAR WHOLESALE ASSETS PLANT STATISTICS
NERC | COMMERCIAL | OWNERSHIP | NET | TOTAL | FUEL TYPE | |||||||||||||||||||||
PLANT | LOCATION | REGION | OPERATION | INTEREST | MW | MW | TECHNOLOGY | |||||||||||||||||||
Independence – Unit 2 | Newark, AR | SERC | 1983 | 14% | 121 | 842 | Coal | |||||||||||||||||||
Nelson 6 (PPA)(b) | Westlake, LA | SERC | 1982 | 11% | 60 | 550 | Coal | |||||||||||||||||||
RS Cogen | Lake Charles, LA | SERC | 2002 | 50% | 213 | 425 | CCGT Cogen | |||||||||||||||||||
Ritchie – Unit 2 | Helena, AR | SERC | 1968 | 100% | 544 | 544 | Gas/Oil | |||||||||||||||||||
Top of Iowa | Worth County, IA | MAPP | 2001 | 50% | 40 | 80 | Wind | |||||||||||||||||||
White Deer | Amarillo, TX | SPP | 2001 | 50% | 40 | 80 | Wind | |||||||||||||||||||
Total(a) | 1,018 | 2,521 |
(a) | In fourth quarter 2010, Entergy sold its 61 percent share of the Harrison County 550 MW combined cycle gas-fired power plant. |
(b) | On May 5, 2011, Entergy filed an application with FERC (Docket No.EC11-76) requesting authorization of a proposed transaction in which EAM Nelson Holding, LLC will acquire 10.9% ownership |
EWC NON-NUCLEAR WHOLESALE ASSETS PLANT EMISSIONS
Emissions | ||||||||||||||||||||||||||||
FUEL TYPE | SO2 | NOx | CO2 | Hg(c) | ||||||||||||||||||||||||
PLANT | TECHNOLOGY | PURPOSE | (tons) | (tons) | (tons) | (lbs) | TECHNOLOGY(d) | |||||||||||||||||||||
Independence – Unit 2 | Coal | Base | 1,977 | 974 | 830,677 | 31 | OFA | |||||||||||||||||||||
Nelson 6 (PPA)(b) | Coal | Base | 1,547 | 412 | 456,125 | 17 | LNB w Sep OFA | |||||||||||||||||||||
RS Cogen | CCGT Cogen | Base QF | 4 | 373 | 788,661 | 0 | Dry LNB / SCR | |||||||||||||||||||||
Ritchie – Unit 2 | Gas/Oil | Peaking | - | - | - | - | - | |||||||||||||||||||||
Top of Iowa | Wind | Renewable | - | - | - | - | - | |||||||||||||||||||||
White Deer | Wind | Renewable | - | - | - | - | - | |||||||||||||||||||||
Total(a) | 3,528 | 1,759 | 2,075,462 | 48 |
(a) | In fourth quarter 2010, Entergy sold its 61 percent share of the Harrison County 550 MW combined cycle gas-fired power plant. |
(b) | On May 5, 2011, Entergy filed an application with FERC (Docket No.EC11-76) requesting authorization of a proposed transaction in which EAM Nelson Holding, LLC will acquire 10.9% ownership interest in the Nelson 6 550 MW coal-fired steam electric generating facility. |
(c) | Mercury emissions calculated using 2010 unit heat input and 3.92 x 10-6 lb hg/MMBtu emissiom rate for coal plants and 8.0 x 10-10 lb hg/MMBtu emission rate for natural gas plants. |
(d) | Installed NOx and particulate matter emission control devices: Combustion Modification/ Fuel Reburning (Combus Mod / Fuel Reburn), Dry Low NOx Burners (Dry LNB), Electrostatic Precipitator (ESP), Low Nox Burners with Closed-coupled Overfire Air (LNB w/ Closed-coupled OFA), Low NOx Burners with Separated Overfire Air (LNB w/ Sep OFA), Low NOx Burner with Overfire Air (LNB w/ OFA), Overfire Air (OFA), Selective Catalytic Reduction (SCR) or Steam Injection. Currently have no SO2, CO2 or Mercury Control equipment operating on any unit. |
Totals may not foot due to rounding.
54
ENTERGY WHOLESALE COMMODITIES
LONG-TERM DEBT:
NOTE TO NEW YORK POWER AUTHORITY (NYPA) RELATING TO THE PURCHASE OF FITZPATRICK AND INDIAN POINT 3
ADDITIONAL LTD | TOTAL ENDING | TOTAL | ||||||||||||||||||||||
INTEREST | RELATED TO | INTEREST | LONG-TERM | INTEREST | ||||||||||||||||||||
($ thousands) | LONG-TERM DEBT(a) | EXPENSE | PURCHASE OF IP2 | EXPENSE | DEBT | EXPENSE | ||||||||||||||||||
2000 | 744,405 | 3,869 | - | - | 744,405 | 3,869 | ||||||||||||||||||
2001 | 682,512 | 35,392 | 74,402 | 1,190 | 756,914 | 36,582 | ||||||||||||||||||
2002 | 604,420 | 32,540 | 79,220 | 3,628 | 683,640 | 36,168 | ||||||||||||||||||
2003 | 441,845 | 27,387 | 72,863 | 3,643 | 514,708 | 31,030 | ||||||||||||||||||
2004 | 379,405 | 21,275 | 66,200 | 3,337 | 445,605 | 24,612 | ||||||||||||||||||
2005 | 313,968 | 18,277 | 59,218 | 3,018 | 373,186 | 21,295 | ||||||||||||||||||
2006 | 245,390 | 15,137 | 51,900 | 2,682 | 297,289 | 17,819 | ||||||||||||||||||
2007 | 173,445 | 11,845 | 44,231 | 2,331 | 217,676 | 14,176 | ||||||||||||||||||
2008 | 161,932 | 8,412 | 36,194 | 1,963 | 198,127 | 10,375 | ||||||||||||||||||
2009 | 149,771 | 7,839 | 27,772 | 1,577 | 177,543 | 9,416 | ||||||||||||||||||
2010 | 137,026 | 7,255 | 18,945 | 1,173 | 155,971 | 8,428 | ||||||||||||||||||
2011 | 123,669 | 6,643 | 9,694 | 750 | 133,363 | 7,393 | ||||||||||||||||||
2012 | 109,681 | 6,012 | - | 305 | 109,681 | 6,317 | ||||||||||||||||||
2013 | 95,011 | 5,331 | - | - | 95,011 | 5,331 | ||||||||||||||||||
2014 | 79,638 | 4,627 | - | - | 79,638 | 4,627 | ||||||||||||||||||
2015 | 61,027 | 3,889 | - | - | 61,027 | 3,889 | ||||||||||||||||||
2016 – 2035 Average | - | 1,755 | - | - | - | 1,755 |
(a) | Includes plant, fuel, and license extension payments. Payments for plant and fuel are made annually on 11/21 (anniversary of close). As of 9/30/03, the entire fuel note has been paid off. Life extension payments made on anniversary of license expiration. Entergy will pay NYPA $2.5 million annually per plant, for up to twenty years if FitzPatrick and/or Indian Point 3 operate beyond their original license date. |
Totals may not foot due to rounding.
EWC NON-NUCLEAR WHOLESALE ASSETS
EWC NON-NUCLEAR WHOLESALE ASSETS SECURITIES DETAIL
DEBT:
OUTSTANDING AS OF DECEMBER 31,
(ENTERGY’S SHARE) | 2010 | 2009 | 2008 | MATURITY | RATE | |||||
(in millions) | ||||||||||
RS Cogen Senior Project Debt | ||||||||||
Bank Portion(a) | $46 | $51 | $55 | 10/17/18 | LIBOR + 1.625% | |||||
Institutional Portion | $38 | $38 | $38 | 10/15/22 | Fixed 8.73% | |||||
Debt Service Reserve Letter of Credit(b) | $ - | $ 1 | $ - | 1 month to 6 months | LIBOR + 1.625% | |||||
RS Cogen Subordinated Debt | $13 | $13 | $13 | 10/17/17 | LIBOR + 4.50% | |||||
Top Deer Senior Project Debt | $ 8 | $13 | $19 | 06/30/13 | Fixed 5.55% |
(a) | RS Cogen spread on bank portion increases over time from 1.375% to 2.375%. |
(b) | RS Cogen spread on Debt Service Reserve Letter of Credit Loan increases over time from 1.375% to 1.875%. The DSR LC fee was 1.375% in the first term and 1.625% in the second term, including 2009. The DSR LC is borrowed for interest periods of 1 month to 6 months as needed. The DSR LC was repaid on January 29, 2010. |
SHARES OUTSTANDING | ||||||||||||||||||||||||||||
PREFERRED STOCK: | AS OF DECEMBER 31, | AS OF DECEMBER 31, | ||||||||||||||||||||||||||
RATE(a) | 2010 | 2009 | 2008 | 2010 | 2009 | 2008 | ||||||||||||||||||||||
(in millions) | ||||||||||||||||||||||||||||
Authorized 1,000,000 shares, $1 par value, cumulative | ||||||||||||||||||||||||||||
Without Sinking Fund: | ||||||||||||||||||||||||||||
Entergy Asset Management, | 8.95 | % | 305,240 | 305,240 | 297,376 | $ | 29.4 | $ | 29.4 | $ | 29.7 | |||||||||||||||||
8.95% rate(a) | ||||||||||||||||||||||||||||
Other | - | - | - | - | 0.9 | 1.5 | 0.8 | |||||||||||||||||||||
Total without sinking fund | 305,240 | 305,240 | 297,376 | $ | 30.2 | $ | 30.9 | $ | 30.5 |
(a) | Entergy Asset Management’s stockholders’ agreement provides that each December 31 either Entergy Asset Management or the preferred shareholders may request that the preferred dividend rate be reset. |
55
56
REG G RECONCILIATIONS
PRO FORMA FINANCIAL RESULTS (Reflects Reconsolidation of Entergy New Orleans) (unaudited)
RECONCILIATION OF GAAP TO NON-GAAP 2006 PRO FORMA INCOME STATEMENT | UTILITY/PARENT/OTHER | CONSOLIDATED | ||||||||||||||||||||||
In thousands, for the year ended December 31, 2006. | GAAP | | ENOI ADJUSTMENT | * | PRO FORMA | GAAP | | ENOI ADJUSTMENT | * | PRO FORMA | ||||||||||||||
OPERATING REVENUES: | ||||||||||||||||||||||||
Electric | $ | 9,065,800 | $ | 204,989 | $ | 9,270,789 | $ | 9,063,135 | $ | 204,989 | $ | 9,268,124 | ||||||||||||
Natural gas | 84,230 | 100,088 | 184,318 | 84,230 | 100,088 | 184,318 | ||||||||||||||||||
Competitive businesses | 39,817 | - | 39,817 | 1,784,793 | - | 1,784,793 | ||||||||||||||||||
Total | 9,189,847 | 305,077 | 9,494,924 | 10,932,158 | 305,077 | 11,237,235 | ||||||||||||||||||
OPERATING EXPENSES: | ||||||||||||||||||||||||
Operating and Maintenance: | ||||||||||||||||||||||||
Fuel, fuel-related expenses, and gas purchased for resale | 2,880,857 | 157,535 | 3,038,392 | 3,144,073 | 157,535 | 3,301,608 | ||||||||||||||||||
Purchased power | 2,120,770 | (43,647 | ) | 2,077,123 | 2,138,237 | (43,647 | ) | 2,094,590 | ||||||||||||||||
Nuclear refueling outage expenses | 78,110 | - | 78,110 | 169,567 | - | 169,567 | ||||||||||||||||||
Other operation and maintenance | 1,614,002 | 100,094 | 1,714,096 | 2,335,364 | 100,094 | 2,435,458 | ||||||||||||||||||
Decommissioning | 82,912 | 169 | 83,081 | 145,884 | 169 | 146,053 | ||||||||||||||||||
Taxes other than income taxes | 363,897 | 34,953 | 398,850 | 428,561 | 34,953 | 463,514 | ||||||||||||||||||
Depreciation and amortization | 808,517 | 31,465 | 839,982 | 887,792 | 31,465 | 919,257 | ||||||||||||||||||
Other regulatory charges (credits) – net | (122,680 | ) | 4,160 | (118,520 | ) | (122,680 | ) | 4,160 | (118,520 | ) | ||||||||||||||
Total | 7,826,385 | 284,729 | 8,111,114 | 9,126,798 | 284,729 | 9,411,527 | ||||||||||||||||||
OPERATING INCOME | 1,363,462 | 20,348 | 1,383,810 | 1,805,360 | 20,348 | 1,825,708 | ||||||||||||||||||
OTHER INCOME: | ||||||||||||||||||||||||
Allowance for equity funds used during construction | 39,894 | 3,078 | 42,972 | 39,894 | 3,078 | 42,972 | ||||||||||||||||||
Interest and investment income | 163,717 | (6,722 | ) | 156,995 | 198,835 | (6,722 | ) | 192,113 | ||||||||||||||||
Miscellaneous – net | 95,921 | (4,600 | ) | 91,321 | 109,858 | (4,600 | ) | 105,258 | ||||||||||||||||
Total | 299,532 | (8,244 | ) | 291,288 | 348,587 | (8,244 | ) | 340,343 | ||||||||||||||||
INTEREST EXPENSE: | ||||||||||||||||||||||||
Interest expense | 588,478 | 8,244 | 596,722 | 573,953 | 8,244 | 582,197 | ||||||||||||||||||
Allowance for borrowed funds used during construction | (23,931 | ) | (2,477 | ) | (26,408 | ) | (23,931 | ) | (2,477 | ) | (26,408 | ) | ||||||||||||
Total | 564,547 | 5,767 | 570,314 | 550,022 | 5,767 | 555,789 | ||||||||||||||||||
INCOME FROM CONTINUINGOPERATIONS BEFORE INCOME TAXES | 1,098,447 | 6,337 | 1,104,784 | 1,603,925 | 6,337 | 1,610,262 | ||||||||||||||||||
Income taxes | 234,789 | 5,051 | 239,840 | 443,044 | 5,051 | 448,095 | ||||||||||||||||||
INCOME FROMCONTINUING OPERATIONS | 863,658 | 1,286 | 864,944 | 1,160,881 | 1,286 | 1,162,167 | ||||||||||||||||||
LOSS FROM DISCONTINUED OPERATIONS | (496 | ) | - | (496 | ) | (496 | ) | - | (496 | ) | ||||||||||||||
CONSOLIDATED NET INCOME | 863,162 | 1,286 | 864,448 | 1,160,385 | 1,286 | 1,161,671 | ||||||||||||||||||
Preferred dividend requirements of subsidiaries | 24,363 | 1,286 | 25,649 | 27,783 | 1,286 | 29,069 | ||||||||||||||||||
NET INCOME ATTRIBUTABLE TO ENTERGY CORPORATION | $ | 838,799 | $ | - | $ | 838,799 | $ | 1,132,602 | $ | - | $ | 1,132,602 |
*Adjustment to reflect reconsolidation of Entergy New Orleans, Inc.
Totals may not foot due to rounding.
Certain prior year data has been reclassified to conform with current year presentation.
57
REG G RECONCILIATIONS
PRO FORMA FINANCIAL RESULTS (Reflects Reconsolidation of Entergy New Orleans) (unaudited)
RECONCILIATION OF GAAP TO NON-GAAP 2006 PRO FORMA BALANCE SHEET | UTILITY/PARENT/OTHER | CONSOLIDATED | ||||||||||||||||||||||
In thousands, as of December 31, 2006. | GAAP | | ENOI ADJUSTMENT | * | | PRO FORMA | | GAAP | | ENOI ADJUSTMENT | * | | PRO FORMA | | ||||||||||
ASSETS | ||||||||||||||||||||||||
CURRENT ASSETS: | ||||||||||||||||||||||||
Cash and cash equivalents: | ||||||||||||||||||||||||
Cash | $ | 95,468 | $ | 3,886 | $ | 99,354 | $ | 117,379 | $ | 3,886 | $ | 121,265 | ||||||||||||
Temporary cash investments | 499,942 | 13,207 | 513,149 | 898,773 | 13,207 | 911,980 | ||||||||||||||||||
Total cash and cash equivalents | 595,410 | 17,093 | 612,503 | 1,016,152 | 17,093 | 1,033,245 | ||||||||||||||||||
Notes receivable – Entergy New Orleans DIP loan | 51,934 | (51,934 | ) | - | 51,934 | (51,934 | ) | - | ||||||||||||||||
Notes receivable | 266,717 | - | 266,717 | 699 | - | 699 | ||||||||||||||||||
Accounts receivable: | ||||||||||||||||||||||||
Customer | 410,512 | 58,999 | 469,511 | 552,376 | 58,999 | 611,375 | ||||||||||||||||||
Allowance for doubtful accounts | (19,348 | ) | (10,563 | ) | (29,911 | ) | (19,348 | ) | (10,563 | ) | (29,911 | ) | ||||||||||||
Associated companies | (5,099 | ) | - | (5,099 | ) | - | - | - | ||||||||||||||||
Other | 312,654 | (86,258 | ) | 226,396 | 345,400 | (86,258 | ) | 259,142 | ||||||||||||||||
Accrued unbilled revenues | 249,165 | 23,758 | 272,923 | 249,165 | 23,758 | 272,923 | ||||||||||||||||||
Total account receivable | 947,884 | (14,064 | ) | 933,820 | 1,127,593 | (14,064 | ) | 1,113,529 | ||||||||||||||||
Accumulated deferred income taxes | 10,498 | (2,924 | ) | 7,574 | 11,680 | (2,924 | ) | 8,756 | ||||||||||||||||
Fuel inventory – at average cost | 189,829 | 5,041 | 194,870 | 193,098 | 5,041 | 198,139 | ||||||||||||||||||
Materials and supplies – at average cost | 408,279 | 7,825 | 416,104 | 604,998 | 7,825 | 612,823 | ||||||||||||||||||
Deferred nuclear refueling outage costs | 65,349 | - | 65,349 | 147,521 | - | 147,521 | ||||||||||||||||||
Prepayments and other | 150,134 | 5,640 | 155,774 | 171,759 | 5,640 | 177,399 | ||||||||||||||||||
Total | 2,686,034 | (33,323 | ) | 2,652,711 | 3,325,434 | (33,323 | ) | 3,292,111 | ||||||||||||||||
OTHER PROPERTY AND INVESTMENTS: | ||||||||||||||||||||||||
Investment in affiliates – at equity | 7,725,189 | (153,988 | ) | 7,571,201 | 229,089 | (153,988 | ) | 75,101 | ||||||||||||||||
Decommissioning trust funds | 1,274,676 | - | 1,274,676 | 2,858,523 | - | 2,858,523 | ||||||||||||||||||
Non-utility property – at cost | ||||||||||||||||||||||||
(less accumulated depreciation) | 208,956 | 1,107 | 210,063 | 212,726 | 1,107 | 213,833 | ||||||||||||||||||
Other | 39,868 | - | 39,868 | 47,115 | - | 47,115 | ||||||||||||||||||
Total | 9,248,689 | (152,881 | ) | 9,095,808 | 3,347,453 | (152,881 | ) | 3,194,572 | ||||||||||||||||
PROPERTY, PLANT AND EQUIPMENT: | ||||||||||||||||||||||||
Electric | 28,405,556 | 698,081 | 29,103,637 | 30,713,284 | 698,081 | 31,411,365 | ||||||||||||||||||
Property under capital lease | 730,182 | - | 730,182 | 730,182 | - | 730,182 | ||||||||||||||||||
Natural gas | 92,787 | 186,932 | 279,719 | 92,787 | 186,932 | 279,719 | ||||||||||||||||||
Construction work in progress | 609,431 | 21,824 | 631,255 | 786,147 | 21,824 | 807,971 | ||||||||||||||||||
Nuclear fuel under capital lease | 336,017 | - | 336,017 | 336,017 | - | 336,017 | ||||||||||||||||||
Nuclear fuel | 140,357 | - | 140,357 | 494,759 | - | 494,759 | ||||||||||||||||||
Total property, plant and equipment | 30,314,330 | 906,837 | 31,221,167 | 33,153,176 | 906,837 | 34,060,013 | ||||||||||||||||||
Less – accumulated depreciation and amortization | 13,366,710 | 446,673 | 13,813,383 | 13,715,099 | 446,673 | 14,161,772 | ||||||||||||||||||
Property, plant and equipment – net | 16,947,620 | 460,164 | 17,407,784 | 19,438,077 | 460,164 | 19,898,241 | ||||||||||||||||||
DEFERRED DEBITS AND OTHER ASSETS: | ||||||||||||||||||||||||
Regulatory assets: | ||||||||||||||||||||||||
Regulatory asset for income taxes—net | 740,110 | (71,870 | ) | 668,240 | 740,110 | (71,870 | ) | 668,240 | ||||||||||||||||
Other regulatory assets | 2,768,352 | 295,440 | 3,063,792 | 2,768,352 | 295,440 | 3,063,792 | ||||||||||||||||||
Deferred fuel costs | 168,122 | - | 168,122 | 168,122 | - | 168,122 | ||||||||||||||||||
Long-term receivables | 19,349 | 936 | 20,285 | 19,349 | 936 | 20,285 | ||||||||||||||||||
Goodwill | 374,099 | - | 374,099 | 377,172 | - | 377,172 | ||||||||||||||||||
Other | 736,461 | 4,824 | 741,285 | 898,662 | 4,824 | 903,486 | ||||||||||||||||||
Total | 4,806,493 | 229,330 | 5,035,823 | 4,971,767 | 229,330 | 5,201,097 | ||||||||||||||||||
TOTAL ASSETS | $ | 33,688,836 | $ | 503,290 | $ | 34,192,126 | $ | 31,082,731 | $ | 503,290 | $ | 31,586,021 |
*Adjustment to reflect reconsolidation of Entergy New Orleans, Inc.
Totals may not foot due to rounding.
Certain prior year data has been reclassified to conform with current year presentation.
58
REG G RECONCILIATIONS
PRO FORMA FINANCIAL RESULTS (Reflects Reconsolidation of Entergy New Orleans) (unaudited)
RECONCILIATION OF GAAP TO NON-GAAP 2006 PRO FORMA BALANCE SHEET | UTILITY/PARENT/OTHER | CONSOLIDATED | ||||||||||||||||||||||
In thousands, as of December 31, 2006. | GAAP | | ENOI ADJUSTMENT | * | | PRO FORMA | | GAAP | | ENOI ADJUSTMENT | * | | PRO FORMA | | ||||||||||
LIABILITIES AND EQUITY | ||||||||||||||||||||||||
CURRENT LIABILITIES: | ||||||||||||||||||||||||
Currently maturing long-term debt | $ | 93,335 | $ | - | $ | 93,335 | $ | 181,576 | $ | - | $ | 181,576 | ||||||||||||
Notes payable and commercial paper: | ||||||||||||||||||||||||
Associated companies | 979,198 | - | 979,198 | - | - | - | ||||||||||||||||||
Other | 25,039 | - | 25,039 | 25,039 | - | 25,039 | ||||||||||||||||||
Accounts payable: | ||||||||||||||||||||||||
Associated companies | 69,355 | - | 69,355 | - | - | - | ||||||||||||||||||
Other | 901,434 | 59,034 | 960,468 | 1,122,596 | 59,034 | 1,181,630 | ||||||||||||||||||
Customer deposits | 248,031 | 14,808 | 262,839 | 248,031 | 14,808 | 262,839 | ||||||||||||||||||
Taxes accrued | 167,060 | 2,087 | 169,147 | 187,324 | 2,087 | 189,411 | ||||||||||||||||||
Interest accrued | 159,527 | 18,004 | 177,531 | 160,831 | 18,004 | 178,835 | ||||||||||||||||||
Deferred fuel costs | 73,031 | (18,996 | ) | 54,035 | 73,031 | (18,996 | ) | 54,035 | ||||||||||||||||
Obligations under capital leases | 153,246 | - | 153,246 | 153,246 | - | 153,246 | ||||||||||||||||||
Pension and other postretirement liabilities | 39,008 | 16 | 39,024 | 41,912 | 16 | 41,928 | ||||||||||||||||||
Other | 100,501 | 6,138 | 106,639 | 271,544 | 6,138 | 277,682 | ||||||||||||||||||
Total | 3,008,765 | 81,091 | 3,089,856 | 2,465,130 | 81,091 | 2,546,221 | ||||||||||||||||||
NON–CURRENT LIABILITIES: | ||||||||||||||||||||||||
Accumulated deferred income taxes | ||||||||||||||||||||||||
and taxes accrued | 5,451,700 | 98,884 | 5,550,584 | 5,820,700 | 98,884 | 5,919,584 | ||||||||||||||||||
Accumulated deferred investment tax credits | 358,550 | 3,157 | 361,707 | 358,550 | 3,157 | 361,707 | ||||||||||||||||||
Obligations under capital leases | 188,033 | - | 188,033 | 188,033 | - | 188,033 | ||||||||||||||||||
Other regulatory liabilities | 449,237 | - | 449,237 | 449,237 | - | 449,237 | ||||||||||||||||||
Decommissioning and asset retirement cost liabilities | 1,249,482 | 2,591 | 1,252,073 | 2,023,846 | 2,591 | 2,026,437 | ||||||||||||||||||
Transition to competition | 79,098 | - | 79,098 | 79,098 | - | 79,098 | ||||||||||||||||||
Accumulated provisions | 81,053 | 8,384 | 89,437 | 88,902 | 8,384 | 97,286 | ||||||||||||||||||
Pension and other postretirement liabilities | 1,125,707 | 60,034 | 1,185,741 | 1,410,433 | 60,034 | 1,470,467 | ||||||||||||||||||
Long-term debt | 8,560,534 | 226,619 | 8,787,153 | 8,798,087 | 226,619 | 9,024,706 | ||||||||||||||||||
Preferred stock with sinking fund | 10,500 | - | 10,500 | 10,500 | - | 10,500 | ||||||||||||||||||
Other | 1,173,844 | 2,750 | 1,176,594 | 847,415 | 2,750 | 850,165 | ||||||||||||||||||
Total | 18,727,738 | 402,419 | 19,130,157 | 20,074,801 | 402,419 | 20,477,220 | ||||||||||||||||||
Commitments and Contingencies | ||||||||||||||||||||||||
Subsidiaries preferred stock without sinking fund | 310,751 | 19,780 | 330,531 | 244,913 | 19,780 | 264,693 | ||||||||||||||||||
EQUITY: | ||||||||||||||||||||||||
Common shareholders' equity: | ||||||||||||||||||||||||
Common stock, $.01 par value, | ||||||||||||||||||||||||
authorized 500,000,000 shares; issued | ||||||||||||||||||||||||
248,174,087 shares in 2006 | 2,228,350 | - | 2,228,350 | 2,482 | - | 2,482 | ||||||||||||||||||
Paid–in capital | 6,668,007 | - | 6,668,007 | 4,827,265 | - | 4,827,265 | ||||||||||||||||||
Retained earnings | 5,592,532 | - | 5,592,532 | 6,113,042 | - | 6,113,042 | ||||||||||||||||||
Accumulated other comprehensive loss | (82,917 | ) | - | (82,917 | ) | (100,512 | ) | - | (100,512 | ) | ||||||||||||||
Less – treasury stock, at cost | ||||||||||||||||||||||||
(45,506,311 shares in 2006) | 2,764,390 | - | 2,764,390 | 2,644,390 | - | 2,644,390 | ||||||||||||||||||
Total common shareholders' equity | 11,641,582 | - | 11,641,582 | 8,197,887 | - | 8,197,887 | ||||||||||||||||||
Subsidiaries preferred stock without sinking fund | - | - | - | 100,000 | - | 100,000 | ||||||||||||||||||
Total | 11,641,582 | - | 11,641,582 | 8,297,887 | - | 8,297,887 | ||||||||||||||||||
TOTAL LIABILITIES AND EQUITY | $ | 33,688,836 | $ | 503,290 | $ | 34,192,126 | $ | 31,082,731 | $ | 503,290 | $ | 31,586,021 |
*Adjustment to reflect reconsolidation of Entergy New Orleans, Inc.
Totals may not foot due to rounding.
Certain prior year data has been reclassified to conform with current year presentation.
59
REG G RECONCILIATIONS
PRO FORMA FINANCIAL RESULTS (Reflects Reconsolidation of Entergy New Orleans) (unaudited)
RECONCILIATION OF GAAP TO NON-GAAP 2006 PRO FORMA STATEMENT OF CASH FLOW | CONSOLIDATED | |||||||||||
In thousands, for the year ended December 31, 2006. | GAAP | ENOI ADJUSTMENT* | PRO FORMA | |||||||||
OPERATING ACTIVITIES: | ||||||||||||
Consolidated net income | $ | 1,160,385 | $ | - | $ | 1,160,385 | ||||||
Adjustments to reconcile consolidated net income to net cash flow provided by operating activities: | ||||||||||||
Depreciation, amortization, and decommissioning, including nuclear fuel amortization | 1,143,082 | 31,634 | 1,174,716 | |||||||||
Deferred income taxes, investment tax credits, and non-current taxes accrued | 738,643 | 54,395 | 793,038 | |||||||||
Changes in working capital: | ||||||||||||
Receivables | 408,042 | (1,817 | ) | 406,225 | ||||||||
Fuel inventory | 13,097 | 3,007 | 16,104 | |||||||||
Accounts payable | (83,884 | ) | 10,855 | (73,029 | ) | |||||||
Prepaid taxes and taxes accrued | (835 | ) | 2,464 | 1,629 | ||||||||
Interest accrued | 5,975 | 15,337 | 21,312 | |||||||||
Deferred fuel | 582,947 | 11,597 | 594,544 | |||||||||
Other working capital accounts | 64,479 | (1,447 | ) | 63,032 | ||||||||
Changes in provisions for estimated losses | 39,822 | 496 | 40,318 | |||||||||
Changes in other regulatory assets | (454,458 | ) | (55,607 | ) | (510,065 | ) | ||||||
Changes in pensions and other postretirement liabilities | 333,381 | 34,001 | 367,382 | |||||||||
Other | (502,837 | ) | (11,087 | ) | (513,924 | ) | ||||||
Net cash flow provided by operating activities | 3,447,839 | 93,828 | 3,541,667 | |||||||||
INVESTING ACTIVITIES: | ||||||||||||
Construction / capital expenditures | (1,633,268 | ) | (80,792 | ) | (1,714,060 | ) | ||||||
Allowance for equity funds used during construction | 39,894 | 3,078 | 42,972 | |||||||||
Nuclear fuel purchases | (326,248 | ) | - | (326,248 | ) | |||||||
Proceeds from sale / leaseback of nuclear fuel | 135,190 | - | 135,190 | |||||||||
Proceeds from sale of assets and businesses | 77,159 | - | 77,159 | |||||||||
Payment for purchase of plant | (88,199 | ) | - | (88,199 | ) | |||||||
Insurance proceeds received for property damages | 18,828 | 4,664 | 23,492 | |||||||||
Decrease in other investments | (6,353 | ) | (36,458 | ) | (42,811 | ) | ||||||
Proceeds from nuclear decommissioning trust fund sales | 777,584 | - | 777,584 | |||||||||
Investment in nuclear decommissioning trust funds | (884,123 | ) | - | (884,123 | ) | |||||||
Other regulatory investments | (38,037 | ) | - | (38,037 | ) | |||||||
Net cash flow used in investing activities | (1,927,573 | ) | (109,508 | ) | (2,037,081 | ) | ||||||
FINANCING ACTIVITIES: | ||||||||||||
Proceeds from the issuance of: | ||||||||||||
Long-term debt | 1,837,713 | (6 | ) | 1,837,707 | ||||||||
Preferred equity | 73,354 | - | 73,354 | |||||||||
Common stock and treasury stock | 70,455 | - | 70,455 | |||||||||
Retirement of long-term debt | (1,804,373 | ) | - | (1,804,373 | ) | |||||||
Repurchase of common stock | (584,193 | ) | - | (584,193 | ) | |||||||
Redemption of preferred stock | (183,881 | ) | - | (183,881 | ) | |||||||
Changes in credit borrowings – net | (15,000 | ) | (15,000 | ) | (30,000 | ) | ||||||
Dividends paid: | - | |||||||||||
Common stock | (448,954 | ) | - | (448,954 | ) | |||||||
Preferred equity | (28,848 | ) | (277 | ) | (29,125 | ) | ||||||
Net cash flow used in financing activities | (1,083,727 | ) | (15,283 | ) | (1,099,010 | ) | ||||||
Effect of exchange rates on cash and cash equivalents | (3,207 | ) | - | (3,207 | ) | |||||||
Net increase (decrease) in cash and cash equivalents | 433,332 | (30,963 | ) | 402,369 | ||||||||
Cash and cash equivalents at beginning of period | 582,820 | 48,056 | 630,876 | |||||||||
Cash and cash equivalents at end of period | $ | 1,016,152 | $ | 17,093 | $ | 1,033,245 | ||||||
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION: | ||||||||||||
Cash paid (received) during the period for: | ||||||||||||
Interest – net of amount capitalized | $ | 514,189 | $ | - | $ | 514,189 | ||||||
Income taxes | $ | (147,435 | ) | $ | (57,193 | ) | $ | (204,628 | ) |
*Adjustment to reflect reconsolidation of Entergy New Orleans, Inc.
Totals may not foot due to rounding.
Certain prior year data has been reclassified to conform with current year presentation.
60
REG G RECONCILIATIONS
PRO FORMA FINANCIAL RESULTS (Reflects Jurisdictional Split of Entergy Gulf States, Inc.) (unaudited)
RECONCILIATION OF GAAP TO NON-GAAP 2007 PRO FORMA INCOME STATEMENT
In thousands, for the year ended December 31, 2007. | ENTERGY GULF STATES GAAP | ADJUSTMENT* | ENTERGY GULF STATES PRO FORMA | |||||||||
OPERATING REVENUES: | ||||||||||||
Electric | $ 3,448,008 | $(1,238,442) | $ 2,209,566 | |||||||||
Natural gas | 86,604 | - | 86,604 | |||||||||
Total | 3,534,612 | (1,238,442 | ) | 2,296,170 | ||||||||
OPERATING EXPENSES: | ||||||||||||
Operating and maintenance: | ||||||||||||
Fuel, fuel-related expenses, and gas purchased for resale | 867,081 | (546,413 | ) | 320,668 | ||||||||
Purchased power | 1,339,986 | (232,938 | ) | 1,107,048 | ||||||||
Nuclear refueling outage expenses | 12,212 | - | 12,212 | |||||||||
Other operation and maintenance | 548,999 | (179,119 | ) | 369,880 | ||||||||
Decommissioning | 11,728 | (173 | ) | 11,555 | ||||||||
Taxes other than income taxes | 132,489 | (50,615 | ) | 81,874 | ||||||||
Depreciation and amortization | 208,648 | (68,172 | ) | 140,476 | ||||||||
Other regulatory charges (credits) – net | 29,923 | (16,808 | ) | 13,115 | ||||||||
Total | 3,151,066 | (1,094,238 | ) | 2,056,828 | ||||||||
OPERATING INCOME | 383,546 | (144,204 | ) | 239,342 | ||||||||
OTHER INCOME: | ||||||||||||
Allowance for equity funds used during construction | 11,666 | (3,295 | ) | 8,371 | ||||||||
Interest and dividend income | 75,425 | 28,715 | 104,140 | |||||||||
Miscellaneous – net | 1,724 | 600 | 2,324 | |||||||||
Total | 88,815 | 26,020 | 114,835 | |||||||||
INTEREST AND OTHER CHARGES: | ||||||||||||
Interest on long-term debt | 149,464 | (14,231 | ) | 135,233 | ||||||||
Other interest – net | 13,945 | (10,907 | ) | 3,038 | ||||||||
Allowance for borrowed funds used during construction | (7,528 | ) | 2,126 | (5,402 | ) | |||||||
Total | 155,881 | (23,012 | ) | 132,869 | ||||||||
INCOME BEFORE INCOME TAXES | 316,480 | (95,172 | ) | 221,308 | ||||||||
Income taxes | 123,701 | (36,249 | ) | 87,452 | ||||||||
NET INCOME | 192,779 | (58,923 | ) | 133,856 | ||||||||
Preferred distribution requirements and other | 3,968 | - | 3,968 | |||||||||
EARNINGS APPLICABLE TO COMMON EQUITY | $ 188,811 | $ (58,923) | $ 129,888 |
*Adjustment to reflect as if the transactions implementing the Entergy Gulf States, Inc. jurisdictional split had occurred as of January 1, 2007.
61
REG G RECONCILIATIONS
CONSOLIDATED FINANCIAL MEASURES – RECONCILIATION OF GAAP TO NON-GAAP MEASURES
2006-2010
($ millions) | 2010 | 2009 | 2008 | 2007 | 2006(a) | |||||||||||||||
As-Reported Net Income (A) | 1,250 | 1,231 | 1,221 | 1,135 | 1,133 | |||||||||||||||
Preferred dividends | 20 | 20 | 20 | 25 | 28 | |||||||||||||||
Tax-effected interest expense | 354 | 351 | 374 | 392 | 339 | |||||||||||||||
As-Reported Net Income including preferred dividends and tax-effected interest expense (B) | 1,624 | 1,602 | 1,615 | 1,552 | 1,499 | |||||||||||||||
Special items (C) | (82 | ) | (71 | ) | (55 | ) | (32 | ) | 135 | |||||||||||
Operational earnings including preferred dividends and tax-effected interest expense (B-C) | 1,706 | 1,673 | 1,670 | 1,584 | 1,364 | |||||||||||||||
Operational earnings (A-C) | 1,332 | 1,302 | 1,276 | 1,167 | 998 | |||||||||||||||
Average invested capital (D) | 20,781 | 20,748 | 19,927 | 18,721 | 17,688 | |||||||||||||||
Average common equity (E) | 8,555 | 8,290 | 7,915 | 8,030 | 7,970 | |||||||||||||||
Operating revenues (F) | 11,488 | 10,746 | 13,094 | 11,484 | 10,932 | |||||||||||||||
Gross debt (G) | 11,816 | 12,014 | 12,279 | 11,123 | 9,356 | |||||||||||||||
Less securitization debt (H) | 931 | 838 | 310 | 330 | — | |||||||||||||||
Gross debt, excluding securitization debt (G-H) | 10,885 | 11,176 | 11,969 | 10,793 | 9,356 | |||||||||||||||
Less cash and cash equivalents (I) | 1,294 | 1,710 | 1,920 | 1,254 | 1,016 | |||||||||||||||
Net debt, excluding securitization debt (G-H-I) | 9,591 | 9,466 | 10,049 | 9,539 | 8,340 | |||||||||||||||
Total capitalization (J) | 20,623 | 20,939 | 20,557 | 19,297 | 17,899 | |||||||||||||||
Less securitization debt (K) | 931 | 838 | 310 | 330 | — | |||||||||||||||
Total capitalization, excluding securitization debt (J-K) | 19,692 | 20,101 | 20,247 | 18,967 | 17,899 | |||||||||||||||
Less cash and cash equivalents (L) | 1,294 | 1,710 | 1,920 | 1,254 | 1,016 | |||||||||||||||
Net capitalization, excluding securitization debt (J-K-L) | 18,398 | 18,391 | 18,327 | 17,713 | 16,883 | |||||||||||||||
Off-balance sheet liabilities (M) | 653 | 646 | 574 | 658 | 665 | |||||||||||||||
Revolver capacity (N) | 2,354 | 1,464 | 645 | 1,730 | 2,770 | |||||||||||||||
Gross liquidity (I+N) | 3,648 | 3,174 | 2,565 | 2,984 | 3,786 | |||||||||||||||
($ per share) | ||||||||||||||||||||
As-Reported earnings per share (O) | 6.66 | 6.30 | 6.20 | 5.60 | 5.36 | |||||||||||||||
Operational earnings per share (P) | 7.10 | 6.67 | 6.51 | 5.76 | 4.72 | |||||||||||||||
Common dividend paid per share (Q) | 3.24 | 3.00 | 3.00 | 2.58 | 2.16 | |||||||||||||||
Year-end closing market price per share of common stock (R) | 70.83 | 81.84 | 83.13 | 119.52 | 92.32 | |||||||||||||||
(%) | ||||||||||||||||||||
Return on average invested capital – As-Reported (B/D) | 7.8 | 7.7 | 8.1 | 8.3 | 8.5 | |||||||||||||||
Return on average invested capital – Operational ((B-C)/D) | 8.2 | 8.1 | 8.4 | 8.5 | 7.7 | |||||||||||||||
Return on average common equity – As-Reported (A/E) | 14.6 | 14.9 | 15.4 | 14.1 | 14.2 | |||||||||||||||
Return on average common equity – Operational ((A-C)/E) | 15.6 | 15.7 | 16.1 | 14.5 | 12.5 | |||||||||||||||
Net margin – As-Reported (A/F) | 10.9 | 11.5 | 9.3 | 9.9 | 10.4 | |||||||||||||||
Net margin – Operational ((A-C)/F) | 11.6 | 12.1 | 9.7 | 10.2 | 9.1 | |||||||||||||||
Debt to capital ratio (G/J) | 57.3 | 57.4 | 59.7 | 57.6 | 52.3 | |||||||||||||||
Debt to capital ratio, excluding securitization debt ((G-H)/(J-K)) | 55.3 | 55.6 | 59.1 | 56.9 | 52.3 | |||||||||||||||
Net debt to net capital ratio, excluding securitization debt ((G-H-I)/(J-K-L)) | 52.1 | 51.5 | 54.8 | 53.9 | 49.4 | |||||||||||||||
Net debt to net capital ratio including off-balance sheet liabilities, excluding securitization debt ((G-H-I+M)/(J-K-L+M)) | 53.8 | 53.1 | 56.2 | 55.5 | 51.3 | |||||||||||||||
Common dividend payout ratio – As-Reported (Q/O) | 49 | 48 | 48 | 46 | 40 | |||||||||||||||
Common dividend payout ratio – Operational (Q/P) | 46 | 45 | 46 | 45 | 46 | |||||||||||||||
(ratio) | ||||||||||||||||||||
Price to earnings ratio – As-Reported (R/O) | 10.64 | 12.99 | 13.41 | 21.34 | 17.24 | |||||||||||||||
Price to earnings ratio – Operational (R/P) | 9.98 | 12.27 | 12.77 | 20.75 | 19.56 |
(a) 2006 reflects deconsolidation of Entergy New Orleans, Inc.
Calculations may differ due to rounding.
62
REG G RECONCILIATIONS
CONSOLIDATED FINANCIAL MEASURES – RECONCILIATION OF GAAP TO NON-GAAP MEASURES
1Q09-4Q10
($ millions) | 1Q10 | 2Q10 | 3Q10 | 4Q10 | 1Q09 | 2Q09 | 3Q09 | 4Q09 | ||||||||||||||||||||||||
For the quarter: | ||||||||||||||||||||||||||||||||
As-Reported Net Income (A) | 213.8 | 315.3 | 492.9 | 228.3 | 235.3 | 226.8 | 455.2 | 313.8 | ||||||||||||||||||||||||
Less special items (B) | (39.9 | ) | (10.5 | ) | (25.2 | ) | (6.7 | ) | (17.2 | ) | (17.2 | ) | (15.5 | ) | (21.1 | ) | ||||||||||||||||
Operational earnings (A-B) | 253.7 | 325.7 | 518.1 | 235.0 | 252.5 | 244.0 | 470.7 | 334.9 | ||||||||||||||||||||||||
As-Reported Net Income rolling 12 months (C) | 1,210 | 1,298 | 1,336 | 1,250 | 1,147 | 1,103 | 1,088 | 1,231 | ||||||||||||||||||||||||
Preferred dividends | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | ||||||||||||||||||||||||
Tax-effected interest expense | 372 | 368 | 358 | 354 | 366 | 368 | 361 | 351 | ||||||||||||||||||||||||
As-Reported Net Income, rolling 12 months including preferred dividends and tax-effected interest expense (D) | 1,602 | 1,686 | 1,714 | 1,624 | 1,533 | 1,491 | 1,469 | 1,602 | ||||||||||||||||||||||||
Special items in prior quarters | (53 | ) | (76 | ) | (71 | ) | (75 | ) | (55 | ) | (54 | ) | (54 | ) | (49 | ) | ||||||||||||||||
Special items in current quarter | ||||||||||||||||||||||||||||||||
Parent & Other | ||||||||||||||||||||||||||||||||
Non-utility nuclear spin-off expenses | 14 | 4 | - | - | (11 | ) | (2 | ) | (5 | ) | (9 | ) | ||||||||||||||||||||
Entergy Wholesale Commodities | ||||||||||||||||||||||||||||||||
Non-utility nuclear spin-off dis-synergies | (54 | ) | (15 | ) | (25 | ) | (7 | ) | (7 | ) | (15 | ) | (10 | ) | (12 | ) | ||||||||||||||||
Total special items (E) | (94 | ) | (87 | ) | (96 | ) | (82 | ) | (72 | ) | (71 | ) | (69 | ) | (71 | ) | ||||||||||||||||
Operational earnings, rolling 12 months including preferred dividends and tax-effected interest expense (D-E) | 1,697 | 1,773 | 1,810 | 1,706 | 1,605 | 1,562 | 1,538 | 1,673 | ||||||||||||||||||||||||
Operational earnings, rolling 12 months (C-E) | 1,305 | 1,385 | 1,432 | 1,332 | 1,219 | 1,174 | 1,157 | 1,302 | ||||||||||||||||||||||||
Average invested capital (F) | 21,149 | 20,761 | 20,802 | 20,781 | 20,126 | 19,995 | 20,629 | 20,748 | ||||||||||||||||||||||||
Average common equity (G) | 8,745 | 8,769 | 8,608 | 8,555 | 8,152 | 8,045 | 8,230 | 8,290 | ||||||||||||||||||||||||
Operating revenues, rolling 12 months (H) | 10,716 | 11,058 | 11,453 | 11,488 | 13,018 | 12,275 | 11,248 | 10,746 | ||||||||||||||||||||||||
Gross debt (I) | 12,152 | 11,853 | 12,247 | 11,816 | 12,034 | 11,510 | 11,522 | 12,014 | ||||||||||||||||||||||||
Less securitization debt (J) | 838 | 829 | 940 | 931 | 310 | 301 | 301 | 838 | ||||||||||||||||||||||||
Gross debt, excluding securitization debt (I-J) | 11,314 | 11,024 | 11,307 | 10,885 | 11,724 | 11,209 | 11,221 | 11,176 | ||||||||||||||||||||||||
Less cash and cash equivalents (K) | 1,657 | 1,336 | 1,931 | 1,294 | 1,803 | 1,281 | 1,131 | 1,710 | ||||||||||||||||||||||||
Net debt, excluding securitization debt (I-J-K) | 9,657 | 9,688 | 9,376 | 9,591 | 9,921 | 9,928 | 10,090 | 9,466 | ||||||||||||||||||||||||
Total capitalization (L) | 21,322 | 20,935 | 21,290 | 20,623 | 20,975 | 20,588 | 20,315 | 20,939 | ||||||||||||||||||||||||
Less securitization debt (M) | 838 | 829 | 940 | 931 | 310 | 301 | 301 | 838 | ||||||||||||||||||||||||
Total capitalization, excluding securitization debt (L-M) | 20,484 | 20,106 | 20,350 | 19,692 | 20,665 | 20,287 | 20,014 | 20,101 | ||||||||||||||||||||||||
Less cash and cash equivalents (N) | 1,657 | 1,336 | 1,931 | 1,294 | 1,803 | 1,281 | 1,131 | 1,710 | ||||||||||||||||||||||||
Net capitalization, excluding securitization debt (L-M-N) | 18,827 | 18,770 | 18,419 | 18,398 | 18,862 | 19,006 | 18,883 | 18,391 | ||||||||||||||||||||||||
Off-balance sheet liabilities (O) | 644 | 641 | 638 | 653 | 573 | 569 | 567 | 646 | ||||||||||||||||||||||||
Revolver capacity (P) | 1,417 | 1,338 | 2,216 | 2,354 | 725 | 1,585 | 1,647 | 1,464 | ||||||||||||||||||||||||
Gross liquidity (K+P) | 3,074 | 2,674 | 4,147 | 3,648 | 2,528 | 2,866 | 2,778 | 3,174 | ||||||||||||||||||||||||
(%) | ||||||||||||||||||||||||||||||||
Return on average invested capital – As-Reported (D/F) | 7.6 | 8.1 | 8.2 | 7.8 | 7.6 | 7.5 | 7.1 | 7.7 | ||||||||||||||||||||||||
Return on average invested capital – Operational ((D-E)/F) | 8.0 | 8.5 | 8.7 | 8.2 | 8.0 | 7.8 | 7.5 | 8.1 | ||||||||||||||||||||||||
Return on average common equity – As-Reported (C/G) | 13.8 | 14.8 | 15.5 | 14.6 | 14.1 | 13.7 | 13.2 | 14.9 | ||||||||||||||||||||||||
Return on average common equity – Operational ((C-E)/G) | 14.9 | 15.8 | 16.6 | 15.6 | 15.0 | 14.6 | 14.1 | 15.7 | ||||||||||||||||||||||||
Net margin – As-Reported (C/H) | 11.3 | 11.7 | 11.7 | 10.9 | 8.8 | 9.0 | 9.7 | 11.5 | ||||||||||||||||||||||||
Net margin – Operational ((C-E)/H) | 12.2 | 12.5 | 12.5 | 11.6 | 9.4 | 9.6 | 10.3 | 12.1 | ||||||||||||||||||||||||
Debt to capital ratio (I/L) | 57.0 | 56.6 | 57.5 | 57.3 | 57.4 | 55.9 | 56.7 | 57.4 | ||||||||||||||||||||||||
Debt to capital ratio, excluding securitization debt ((I-J)/(L-M)) | 55.2 | 54.8 | 55.6 | 55.3 | 56.7 | 55.3 | 56.1 | 55.6 | ||||||||||||||||||||||||
Net debt to net capital ratio, | 51.3 | 51.6 | 50.9 | 52.1 | 52.6 | 52.2 | 53.4 | 51.5 | ||||||||||||||||||||||||
Net debt to net capital including off-balance | 52.9 | 53.2 | 52.5 | 53.8 | 54.0 | 53.6 | 54.8 | 53.1 |
Calculations may differ due to rounding.
63
REG G RECONCILIATIONS
UTILITY FINANCIAL MEASURES – RECONCILIATION OF GAAP TO NON-GAAP MEASURES
2006-2010
($ millions) | 2010 | 2009 | 2008 | 2007 | 2006 | (a) | ||||||||||||||
As-Reported Net Income (A) | 812.4 | 691.6 | 587.8 | 682.7 | 691.2 | |||||||||||||||
Preferred dividends | 17.3 | 17.3 | 17.3 | 21.7 | 24.4 | |||||||||||||||
Tax-effected interest expense | 303.4 | 284.3 | 261.6 | 259.8 | 246.8 | |||||||||||||||
As-Reported Net Income including preferred dividends and tax-effected interest expense (B) | 1,133.2 | 993.3 | 866.7 | 964.2 | 962.3 | |||||||||||||||
Utility special items | ||||||||||||||||||||
Nuclear alignment | - | - | - | (13.7 | ) | - | ||||||||||||||
ENOI Results | - | - | - | - | 4.1 | |||||||||||||||
Total special items (C) | - | - | - | (13.7 | ) | 4.1 | ||||||||||||||
Operational earnings including preferred dividends and tax-effected interest expense (B-C) | 1,133.2 | 993.3 | 866.7 | 977.9 | 958.2 | |||||||||||||||
Operational earnings (A-C) | 812.4 | 691.6 | 587.8 | 696.4 | 687.1 | |||||||||||||||
Average invested capital (D) | 16,412 | 15,580 | 14,441 | 13,903 | 13,254 | |||||||||||||||
Average common equity (E) | 7,109 | 6,828 | 6,618 | 6,440 | 6,132 | |||||||||||||||
Gross debt (F) | 8,937 | 9,107 | 7,836 | 7,249 | 6,786 | |||||||||||||||
Less securitization debt (G) | 931 | 838 | 310 | 330 | - | |||||||||||||||
Gross debt, excluding securitization debt (F-G) | 8,006 | 8,269 | 7,526 | 6,919 | 6,786 | |||||||||||||||
Less cash and cash equivalents (H) | 822 | 1,239 | 566 | 801 | 564 | |||||||||||||||
Net debt, excluding securitization debt (F-G-H) | 7,185 | 7,030 | 6,960 | 6,118 | 6,222 | |||||||||||||||
Total capitalization (I) | 16,457 | 16,367 | 14,794 | 14,088 | 13,266 | |||||||||||||||
Less securitization debt (J) | 931 | 838 | 310 | 330 | - | |||||||||||||||
Total capitalization, excluding securitization debt (I-J) | 15,526 | 15,529 | 14,484 | 13,758 | 13,266 | |||||||||||||||
Less cash and cash equivalents (K) | 822 | 1,239 | 566 | 801 | 564 | |||||||||||||||
Net capitalization, excluding securitization debt (I-J-K) | 14,704 | 14,290 | 13,918 | 12,957 | 12,702 | |||||||||||||||
(%) | ||||||||||||||||||||
Return on average invested capital – As-Reported (B/D) | 6.9 | 6.4 | 6.0 | 6.9 | 7.2 | |||||||||||||||
Return on average invested capital – Operational ((B-C)/D) | 6.9 | 6.4 | 6.0 | 7.0 | 7.2 | |||||||||||||||
Return on average common equity – As-Reported (A/E) | 11.4 | 10.1 | 8.9 | 10.6 | 11.3 | |||||||||||||||
Return on average common equity – Operational ((A-C)/E) | 11.4 | 10.1 | 8.9 | 10.8 | 11.2 | |||||||||||||||
Debt to capital ratio (F/I) | 54.3 | 55.6 | 53.0 | 51.5 | 51.3 | |||||||||||||||
Debt to capital ratio, excluding securitization debt ((F-G)/(I-J)) | 51.6 | 53.2 | 52.0 | 50.3 | 51.3 | |||||||||||||||
Net debt to net capital ratio, excluding securitization debt ((F-G-H)/(I-J-K)) | 48.9 | 49.2 | 50.0 | 47.2 | 49.1 |
(a) 2006 reflects deconsolidation of Entergy New Orleans, Inc.
Calculations may differ due to rounding.
64
REG G RECONCILIATIONS
UTILITY FINANCIAL MEASURES – RECONCILIATION OF GAAP TO NON-GAAP MEASURES
1Q09-4Q10
($ millions) | 1Q10 | 2Q10 | 3Q10 | 4Q10 | 1Q09 | 2Q09 | 3Q09 | 4Q09 | ||||||||||||||||||||||||
As-Reported Net Income (A) | 138.6 | 225.8 | 333.6 | 114.3 | 111.6 | 147.2 | 294.8 | 137.9 | ||||||||||||||||||||||||
Less special items (B) | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
Operational earnings (A-B) | 138.6 | 225.8 | 333.6 | 114.3 | 111.6 | 147.2 | 294.8 | 137.9 | ||||||||||||||||||||||||
As-Reported Net Income-rolling 12 months (C) | 718.6 | 797.2 | 836.0 | 812.4 | 582.3 | 569.9 | 606.8 | 691.6 | ||||||||||||||||||||||||
Preferred dividends | 17.3 | 17.3 | 17.3 | 17.3 | 17.3 | 17.3 | 17.3 | 17.3 | ||||||||||||||||||||||||
Tax-effected interest expense | 294.2 | 304.0 | 303.6 | 303.4 | 265.0 | 273.7 | 278.7 | 284.3 | ||||||||||||||||||||||||
As-Reported Net Income, rolling 12 months including preferred dividends and tax-effected interest expense (D) | 1,030.1 | 1,118.5 | 1,157.0 | 1,133.2 | 864.6 | 860.9 | 902.8 | 993.3 | ||||||||||||||||||||||||
Special items in prior quarters | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
Special items in current quarter | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
Total special items (E) | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
Operational earnings, rolling 12 months including preferred dividends and tax-effected interest expense (D-E) | 1,030.1 | 1,118.5 | 1,157.0 | 1,133.2 | 864.6 | 860.9 | 902.8 | 993.3 | ||||||||||||||||||||||||
Operational earnings, rolling 12 months (C-E) | 718.6 | 797.2 | 836.0 | 812.4 | 582.3 | 569.9 | 606.8 | 691.6 | ||||||||||||||||||||||||
Average invested capital (F) | 15,730 | 15,858 | 16,040 | 16,412 | 14,500 | 14,835 | 15,391 | 15,580 | ||||||||||||||||||||||||
Average common equity (G) | 6,880 | 6,977 | 7,080 | 7,109 | 6,609 | 6,718 | 6,931 | 6,828 | ||||||||||||||||||||||||
Gross debt (H) | 9,197 | 8,984 | 9,071 | 8,937 | 7,943 | 8,216 | 8,289 | 9,107 | ||||||||||||||||||||||||
Less securitization debt (I) | 838 | 829 | 940 | 931 | 310 | 301 | 301 | 838 | ||||||||||||||||||||||||
Gross debt, excluding securitization debt (H-I) | 8,358 | 8,155 | 8,131 | 8,006 | 7,633 | 7,915 | 7,988 | 8,269 | ||||||||||||||||||||||||
Less cash and cash equivalents (J) | 1,039 | 990 | 1,055 | 822 | 490 | 621 | 881 | 1,239 | ||||||||||||||||||||||||
Net debt, excluding securitization debt (H-I-J) | 7,320 | 7,166 | 7,075 | 7,185 | 7,143 | 7,294 | 7,107 | 7,030 | ||||||||||||||||||||||||
Total capitalization (K) | 16,481 | 16,360 | 16,481 | 16,457 | 14,980 | 15,355 | 15,599 | 16,367 | ||||||||||||||||||||||||
Less securitization debt (L) | 838 | 829 | 940 | 931 | 310 | 301 | 301 | 838 | ||||||||||||||||||||||||
Total capitalization, excluding securitization debt (K-L) | 15,642 | 15,531 | 15,541 | 15,526 | 14,670 | 15,054 | 15,298 | 15,529 | ||||||||||||||||||||||||
Less cash and cash equivalents (M) | 1,039 | 990 | 1,055 | 822 | 490 | 621 | 881 | 1,239 | ||||||||||||||||||||||||
Net capitalization, excluding securitization debt (K-L-M) | 14,603 | 14,542 | 14,486 | 14,704 | 14,180 | 14,433 | 14,417 | 14,290 | ||||||||||||||||||||||||
(%) | ||||||||||||||||||||||||||||||||
Return on average invested capital – | ||||||||||||||||||||||||||||||||
As-Reported (D/F) | 6.5 | 7.1 | 7.2 | 6.9 | 6.0 | 5.8 | 5.9 | 6.4 | ||||||||||||||||||||||||
Return on average invested capital – | ||||||||||||||||||||||||||||||||
Operational ((D-E)/F) | 6.5 | 7.1 | 7.2 | 6.9 | 6.0 | 5.8 | 5.9 | 6.4 | ||||||||||||||||||||||||
Return on average common equity – | ||||||||||||||||||||||||||||||||
As-Reported (C/G) | 10.4 | 11.4 | 11.8 | 11.4 | 8.8 | 8.5 | 8.8 | 10.1 | ||||||||||||||||||||||||
Return on average common equity – | ||||||||||||||||||||||||||||||||
Operational ((C-E)/G) | 10.4 | 11.4 | 11.8 | 11.4 | 8.8 | 8.5 | 8.8 | 10.1 | ||||||||||||||||||||||||
Debt to capital ratio (H/K) | 55.8 | 54.9 | 55.0 | 54.3 | 53.0 | 53.5 | 53.1 | 55.6 | ||||||||||||||||||||||||
Debt to capital ratio, excluding securitization debt ((H-I)/(K-L)) | 53.4 | 52.5 | 52.3 | 51.6 | 52.0 | 52.6 | 52.2 | 53.2 | ||||||||||||||||||||||||
Net debt to net capital ratio, excluding securitization debt | 50.1 | 49.3 | 48.8 | 48.9 | 50.4 | 50.5 | 49.3 | 49.2 |
Calculations may differ due to rounding.
65
REG G RECONCILIATIONS
ENTERGY ARKANSAS FINANCIAL MEASURES – RECONCILIATION OF GAAP TO NON-GAAP MEASURES
2006-2010
($ millions) | 2010 | 2009 | 2008 | 2007 | 2006 | |||||||||||||||
As-Reported Earnings (A) | 165.7 | 60.0 | 40.3 | 132.2 | 165.6 | |||||||||||||||
Preferred dividends | 6.9 | 6.9 | 6.9 | 6.9 | 7.6 | |||||||||||||||
Tax-effected interest expense | 54.9 | 54.9 | 52.0 | 53.4 | 50.8 | |||||||||||||||
As-Reported Earnings including preferred dividends and tax-effected interest expense (B) | 227.6 | 121.8 | 99.2 | 192.5 | 224.0 | |||||||||||||||
Special items | ||||||||||||||||||||
Nuclear Alignment | - | - | - | (5.9 | ) | - | ||||||||||||||
Total special items (C) | - | - | - | (5.9 | ) | - | ||||||||||||||
Operational earnings including preferred dividends and tax-effected interest expense (B-C) | 227.6 | 121.8 | 99.2 | 198.4 | 224.0 | |||||||||||||||
Operational earnings (A-C) | 165.7 | 60.0 | 40.3 | 138.1 | 165.6 | |||||||||||||||
Average invested capital (D) | 3,385 | 3,291 | 3,102 | 2,965 | 2,967 | |||||||||||||||
Average invested capital, excluding securitization (E) | 3,323 | 3,291 | 3,102 | 2,965 | 2,967 | |||||||||||||||
Average common equity (F) | 1,408 | 1,406 | 1,392 | 1,409 | 1,432 | |||||||||||||||
Gross debt (G) | 1,928 | 1,793 | 1,745 | 1,442 | 1,436 | |||||||||||||||
Less securitization debt (H) | 124 | - | - | - | - | |||||||||||||||
Gross debt, excluding securitization debt (G-H) | 1,804 | 1,793 | 1,745 | 1,442 | 1,436 | |||||||||||||||
Less cash and cash equivalents (I) | 106 | 86 | 40 | 0.2 | 35 | |||||||||||||||
Net debt, excluding securitization debt (G-H-I) | 1,698 | 1,707 | 1,705 | 1,441 | 1,401 | |||||||||||||||
Total capitalization (J) | 3,448 | 3,321 | 3,261 | 2,942 | 2,987 | |||||||||||||||
Less securitization debt (K) | 124 | - | - | - | - | |||||||||||||||
Total capitalization, excluding securitization debt (J-K) | 3,324 | 3,321 | 3,261 | 2,942 | 2,987 | |||||||||||||||
Less cash and cash equivalents (L) | 106 | 86 | 40 | 0.2 | 35 | |||||||||||||||
Net capitalization, excluding securitization debt (J-K-L) | 3,218 | 3,235 | 3,221 | 2,942 | 2,952 | |||||||||||||||
(%) | ||||||||||||||||||||
Return on average invested capital – As-Reported (B/D) | 6.7 | 3.7 | 3.2 | 6.5 | 7.6 | |||||||||||||||
Return on average invested capital – Operational ((B-C)/E) | 6.8 | 3.7 | 3.2 | 6.7 | 7.6 | |||||||||||||||
Return on average common equity – As-Reported (A/F) | 11.8 | 4.3 | 2.9 | 9.4 | 11.6 | |||||||||||||||
Return on average common equity – Operational ((A-C)/F) | 11.8 | 4.3 | 2.9 | 9.8 | 11.6 | |||||||||||||||
Debt to capital ratio (G/J) | 55.9 | 54.0 | 53.5 | 49.0 | 48.1 | |||||||||||||||
Debt to capital ratio, excluding securitization debt ((G-H)/(J-K)) | 54.3 | 54.0 | 53.5 | 49.0 | 48.1 | |||||||||||||||
Net debt to net capital ratio, excluding securitization debt ((G-H-I)/(J-K-L)) | 52.8 | 52.8 | 52.9 | 49.0 | 47.5 |
ENTERGY GULF STATES FINANCIAL MEASURES – RECONCILIATION OF GAAP TO NON-GAAP MEASURES
2006
($ millions) | 2006 | |||
As-Reported Earnings (A) | 208.0 | |||
Preferred dividends | 4.0 | |||
Tax-effected interest expense | 88.0 | |||
As-Reported Earnings including preferred dividends and tax-effected interest expense (B) | 300.0 | |||
Special items | ||||
- | ||||
Total special items (C) | - | |||
Operational earnings including preferred dividends and tax-effected interest expense (B-C) | 300.0 | |||
Operational earnings (A-C) | 208.0 | |||
Average invested capital (D) | 4,699 | |||
Average common equity (E) | 2,217 | |||
Gross debt (F) | 2,442 | |||
Less cash and cash equivalents (G) | 180 | |||
Net debt (F-G) | 2,262 | |||
Total capitalization (H) | 4,695 | |||
Less cash and cash equivalents (I) | 180 | |||
Net capitalization (H-I) | 4,515 | |||
(%) | ||||
Return on average invested capital – As-Reported (B/D) | 6.4 | |||
Return on average invested capital – Operational ((B-C)/D) | 6.4 | |||
Return on average common equity – As-Reported (A/E) | 9.4 | |||
Return on average common equity – Operational ((A-C)/E) | 9.4 | |||
Debt to capital ratio (F/H) | 52.0 | |||
Net debt to net capital ratio ((F-G)/(H-I)) | 50.1 | |||
Calculations may differ due to rounding. |
66
REG G RECONCILIATIONS
ENTERGY GULF STATES LOUISIANA FINANCIAL MEASURES – RECONCILIATION OF GAAP TO NON-GAAP MEASURES
2007-2010
($ millions) | 2010 | 2009 | 2008 | 2007 | 2006 | |||||||||||||
As-Reported Earnings (A) | 189.9 | 152.2 | 143.9 | 129.9(a) | REFER TO PAGE 66 | |||||||||||||
Preferred dividends | 0.8 | 0.8 | 0.8 | 4.0(a) | ||||||||||||||
Tax-effected interest expense | 60.2 | 70.7 | 78.1 | 81.8(a) | ||||||||||||||
As-Reported Earnings including preferred dividends and tax-effected interest expense (B) | 251.0 | 223.8 | 222.8 | 215.7 | ||||||||||||||
Special items | ||||||||||||||||||
Nuclear Alignment | - | - | - | (3.6) | ||||||||||||||
Total special items (C) | - | - | - | (3.6) | ||||||||||||||
Operational earnings including preferred dividends and tax-effected interest expense (B-C) | 251.0 | 223.8 | 222.8 | 219.3 | ||||||||||||||
Operational earnings (A-C) | 189.9 | 152.2 | 143.9 | 133.5 | ||||||||||||||
Average invested capital (D) | 3,159 | 3,372 | 3,640 | 3,186 | ||||||||||||||
Average invested capital, excluding assumption debt (E) | 3,075 | 2,904 | 2,715 | 2,646 | ||||||||||||||
Average common equity (F) | 1,465 | 1,377 | 1,306 | 1,254(b) | ||||||||||||||
Gross debt (G) | 1,584 | 1,783 | 2,188 | 2,460 | ||||||||||||||
Less assumption debt (H) | - | 168 | 770 | 1,079 | ||||||||||||||
Gross debt, excluding assumption debt (G-H) | 1,584 | 1,615 | 1,418 | 1,381 | ||||||||||||||
Less cash and cash equivalents (I) | 155 | 144 | 49 | 108 | ||||||||||||||
Net debt, excluding assumption debt (G-H-I) | 1,429 | 1,471 | 1,369 | 1,273 | ||||||||||||||
Total capitalization (J) | 3,094 | 3,225 | 3,520 | 3,760 | ||||||||||||||
Less assumption debt (K) | - | 168 | 770 | 1,079 | ||||||||||||||
Total capitalization, excluding assumption debt (J-K) | 3,094 | 3,057 | 2,750 | 2,681 | ||||||||||||||
Less cash and cash equivalents (L) | 155 | 144 | 49 | 108 | ||||||||||||||
Net capitalization, excluding assumption debt (J-K-L) | 2,938 | 2,913 | 2,701 | 2,573 | ||||||||||||||
(%) | ||||||||||||||||||
Return on average invested capital – As-Reported (B/D) | 7.9 | 6.6 | 6.1 | 6.8 | ||||||||||||||
Return on average invested capital – Operational ((B-C)/E) | 8.2 | 7.7 | 8.2 | 8.3 | ||||||||||||||
Return on average common equity – As-Reported (A/F) | 13.0 | 11.1 | 11.0 | 10.4 | ||||||||||||||
Return on average common equity – Operational ((A-C)/F) | 13.0 | 11.1 | 11.0 | 10.6 | ||||||||||||||
Debt to capital ratio (G/J) | 51.2 | 55.3 | 62.2 | 65.4 | ||||||||||||||
Debt to capital ratio, excluding assumption debt ((G-H)/(J-K)) | 51.2 | 52.8 | 51.6 | 51.5 | ||||||||||||||
Net debt to net capital ratio, excluding assumption debt ((G-H-I)/(J-K-L)) | 48.6 | 50.5 | 50.7 | 49.5 |
ENTERGY TEXAS – RECONCILIATION OF GAAP TO NON-GAAP MEASURES
2007-2010
($ millions) | 2010 | 2009 | 2008 | 2007 | 2006 | |||||||||||||
As-Reported Net Income (A) | 66.2 | 63.8 | 57.9 | 58.9 | REFER TO PAGE 66 | |||||||||||||
Preferred dividends | - | - | - | - | ||||||||||||||
Tax-effected interest expense | 56.5 | 63.9 | 48.0 | 51.2 | ||||||||||||||
As-Reported Net Income including preferred dividends and tax-effected interest expense (B) | 122.7 | 127.7 | 105.9 | 110.1 | ||||||||||||||
Special items | - | - | - | - | ||||||||||||||
Total special items (C) | - | - | - | - | ||||||||||||||
Operational earnings including preferred dividends and tax-effected interest expense (B-C) | 122.7 | 127.7 | 105.9 | 110.1 | ||||||||||||||
Operational earnings (A-C) | 66.2 | 63.8 | 57.9 | 58.9 | ||||||||||||||
Average invested capital (D) | 2,493 | 2,374 | 2,331 | 2,245 | ||||||||||||||
Average invested capital, excluding securitization and equity infusion from parent (E) | 1,670 | 1,799 | 1,936 | 1,931 | ||||||||||||||
Average common equity (F) | 834 | 872 | 952 | 996 | ||||||||||||||
Average common equity, excluding equity infusion from parent returned beginning of 08 (G) | 834 | 872 | 877 | 846 | ||||||||||||||
Gross debt (H) | 1,659 | 1,658 | 1,345 | 1,413 | ||||||||||||||
Less securitization debt (I) | 807 | 838 | 310 | 330 | ||||||||||||||
Gross debt, excluding securitization debt (H-I) | 852 | 820 | 1,035 | 1,083 | ||||||||||||||
Less cash and cash equivalents (J) | 35 | 201 | 2 | 297 | ||||||||||||||
Net debt, excluding securitization debt (H-I-J) | 817 | 619 | 1,033 | 786 | ||||||||||||||
Total capitalization (K) | 2,484 | 2,503 | 2,245 | 2,417 | ||||||||||||||
Less securitization debt (L) | 807 | 838 | 310 | 330 | ||||||||||||||
Less equity infusion from parent returned beginning of 08 (M) | - | - | - | 150 | ||||||||||||||
Total capitalization, excluding securitization and equity infusion from parent (K-L-M) | 1,676 | 1,664 | 1,935 | 1,937 | ||||||||||||||
Less cash and cash equivalents (N) | 35 | 201 | 2 | 297 | ||||||||||||||
Net capitalization, excluding securitization and equity infusion from parent (K-L-M-N) | 1,641 | 1,463 | 1,933 | 1,640 | ||||||||||||||
(%) | ||||||||||||||||||
Return on average invested capital – As-Reported (B/D) | 4.9 | 5.4 | 4.5 | 4.9 | ||||||||||||||
Return on average invested capital – Operational ((B-C)/E) | 7.3 | 7.1 | 5.5 | 5.7 | ||||||||||||||
Return on average common equity – As-Reported (A/F) | 7.9 | 7.3 | 6.1 | 5.9 | ||||||||||||||
Return on average common equity – Operational ((A-C)/G) | 7.9 | 7.3 | 6.6 | 7.0 | ||||||||||||||
Debt to capital ratio (H/K) | 66.8 | 66.3 | 59.9 | 58.5 | ||||||||||||||
Debt to capital ratio, excluding securitization and equity infusion from parent ((H-I)/(K-L-M)) | 50.8 | 49.3 | 53.5 | 55.9 | ||||||||||||||
Net debt to net capital ratio, excluding securitization and equity infusion from parent ((H-I-J)/(K-L-M-N)) | 49.8 | 42.3 | 53.4 | 47.9 |
(a) See page 61 for the Pro Forma EGSL Income Statement.
(b) See page 68 for the Pro Forma EGSL Average Common Equity.
Calculations may differ due to rounding.
67
REG G RECONCILIATIONS
ENTERGY GULF STATES AND ENTERGY TEXAS FINANCIAL MEASURES – RECONCILIATION OF GAAP TO NON-GAAP MEASURES
EGSL PRO FORMA AVERAGE COMMON EQUITY 2007 ($millions) | (D) EGSI | (E)
ADJUSTMENTS | (D-E) EGSL 2006 | |||||||||
Shareholders Equity: | ||||||||||||
Preferred membership interests without sinking fund (A) | 47 | (1 | ) | 48 | ||||||||
Members’ equity | 2,225 | 988 | 1,238 | |||||||||
Accumulated other comprehensive loss | (20 | ) | - | (20 | ) | |||||||
Total Equity (B) | 2,253 | 987 | 1,266 | |||||||||
2006 Pro Forma Total Common Equity (B–A) | 1,218 | |||||||||||
2007 Total Common Equity (C) | 1,290 | |||||||||||
2007 Average Common Equity ((C)+(B–A))/2 | 1,254 |
EGSL / ETI AVERAGE INVESTED CAPITAL AND RETURN ON AVERAGE INVESTED CAPITAL | 2007 PRO FORMA | |||||||||
($millions) | ETI | EGSL | ||||||||
As-Reported Net Income (A) | 58.9 | 129.9 | (a) | |||||||
Preferred dividends | - | 4.0 | (a) | |||||||
Tax-effected interest expense | 51.2 | 81.8 | (a) | |||||||
As-Reported Net Income including preferred dividends and tax-effected interest expense (B) | 110.1 | 215.7 | ||||||||
Total Special Items (C) | - | (3.6 | ) | |||||||
Operational earnings including preferred dividends and tax-effected interest expense (B-C) | 110.1 | 219.3 | ||||||||
Average Invested Capital (D) | 2,245 | 3,186 | ||||||||
Less Average Securitization Debt (E) | 165 | - | ||||||||
Less Average Equity Infusion from Parent (F) | 150 | - | ||||||||
Less Average Assumption Debt (G) | - | 540 | ||||||||
Adjusted Average Invested Capital (D-E-F-G) | 1,931 | 2,646 | ||||||||
ROIC – As-Reported (B/D) | 4.9% | 6.8% | ||||||||
ROIC – Operational ((B-C)/(D-E-F-G) | 5.7% | 8.3% |
ETI AVERAGE COMMON EQUITY AND RETURN ON AVERAGE COMMON EQUITY | ||||||||||
($millions) | 2008 | 2007 PRO FORMA | ||||||||
As-Reported Net Income (A) | 57.9 | 58.9 | ||||||||
Total Special Items (B) | - | - | ||||||||
Operational Earnings (A–B) | 57.9 | 58.9 | ||||||||
Average Common Equity (C) | 952.2 | 996.1 | ||||||||
Less Average Equity Infusion from Parent | 75.0 | 150.0 | ||||||||
Adjusted Average Common Equity (D) | 877.2 | 846.1 | ||||||||
ROE – As-Reported (A/C) | 6.1 | % | 5.9% | |||||||
ROE – Operational ((A–B)/D) | 6.6 | % | 7.0% |
EGSL / ETI DEBT TO CAPITAL RATIO | 2007 PRO FORMA | |||||||||
($millions) | ETI | EGSL | ||||||||
Currently maturing long-term debt | 309 | 675 | ||||||||
Notes Payable | - | - | ||||||||
Obligations under capital leases – current | - | 29 | ||||||||
Obligations under capital leases – non-current | - | 82 | ||||||||
Long-term debt | 1,104 | 1,674 | ||||||||
Total debt before adjustments (A) | 1,413 | 2,460 | ||||||||
Less debt assumption by ETI (EGSL) (B) | - | 1,079 | ||||||||
Less securitization debt (ETI) (C) | 330 | - | ||||||||
Adjusted total debt (A-B-C) | 1,083 | 1,381 | ||||||||
Shareholders’ equity (D) | 1,004 | 1,290 | ||||||||
Less return of parent equity infusion in beginning of 08 | 150 | - | ||||||||
Adjusted Common Equity (E) | 854 | 1,290 | ||||||||
Preferred membership interests without sinking fund (F) | - | 10 | ||||||||
Adjusted total capital (A-B-C)+(E+F) | 1,937 | 2,681 | ||||||||
Adjusted Debt / Capital Ratio (A-B-C)/((A-B-C)+(E+F)) | 55.9% | 51.5% |
EGSL / ETI NET DEBT TO NET CAPITAL RATIO | 2007 PRO FORMA | |||||||||
($millions) | ETI | EGSL | ||||||||
Currently maturing long-term debt | 309 | 675 | ||||||||
Notes Payable | - | - | ||||||||
Obligations under capital leases – current | - | 29 | ||||||||
Obligations under capital leases – non-current | - | 82 | ||||||||
Long-term debt | 1,104 | 1,674 | ||||||||
Total debt before adjustments (A) | 1,413 | 2,460 | ||||||||
Less debt assumption by ETI (EGSL) (B) | - | 1,079 | ||||||||
Less securitization debt (ETI) (C) | 330 | - | ||||||||
Adjusted total debt (A-B-C) | 1,083 | 1,381 | ||||||||
Less cash and cash equivalents (D) | 297 | 108 | ||||||||
Net Debt (A-B-C-D) | 786 | 1,273 | ||||||||
Shareholders’ equity (E) | 1,004 | 1,290 | ||||||||
Less return of parent equity infusion in beginning of 08 | 150 | - | ||||||||
Adjusted Common Equity (F) | 854 | 1,290 | ||||||||
Preferred membership interests without sinking fund (G) | - | 10 | ||||||||
Adjusted total capital (A-B-C)+(F+G) | 1,937 | 2,681 | ||||||||
Less cash and cash equivalents (D) | 297 | 108 | ||||||||
Net Capitalization (A-B-C)+(F+G)-(D) | 1,640 | 2,573 | ||||||||
Adjusted Net Debt / Net Capital Ratio (A-B-C-D)/((A-B-C)+(F+G)-(D)) | 47.9% | 49.5% |
(a) See page 61 for the Pro Forma EGSL Income Statement.
Calculations may differ due to rounding.
68
REG G RECONCILIATIONS
ENTERGY GULF STATES AND ENTERGY TEXAS FINANCIAL MEASURES – RECONCILIATION OF GAAP TO NON-GAAP MEASURES (continued)
EGSL PRO FORMA CASH FLOW INTEREST COVERAGE
2007
(A) | (B) | (A-B) | ||||||||||
EGSL(a) | ETI | EGSL | ||||||||||
($ thousands) | PER 2007 10-K | PER FORM 10 | PRO FORMA | |||||||||
Net Income | 192,779 | 58,921 | 133,858 | |||||||||
Adjustments to reconcile net income to net cash flow provided by operating activities: | ||||||||||||
Reserve for regulatory adjustments | 363 | (363 | ) | 726 | ||||||||
Other regulatory charges (credits) – net | 29,923 | 16,808 | 13,115 | |||||||||
Depreciation, amortization, and decommissioning | 220,376 | 68,345 | 152,031 | |||||||||
Deferred income taxes, investment tax credits, and non-current taxes accrued | 98,734 | 218,873 | (120,139 | ) | ||||||||
Changes in working capital: | ||||||||||||
Receivables | (261,538 | ) | (230,481 | ) | (31,057 | ) | ||||||
Fuel inventory | (18,377 | ) | (10,939 | ) | (7,438 | ) | ||||||
Accounts payable | 38,685 | (1,328 | ) | 40,013 | ||||||||
Taxes accrued | (27,781 | ) | 4,936 | (32,717 | ) | |||||||
Interest accrued | 22,963 | 10,030 | 12,933 | |||||||||
Deferred fuel costs | 35,363 | 21,619 | 13,744 | |||||||||
Other working capital accounts | 197,802 | 86,598 | 111,204 | |||||||||
Provision for estimated losses and reserves | (91,241 | ) | (568 | ) | (90,673 | ) | ||||||
Changes in other regulatory assets | 116,317 | (21,038 | ) | 137,355 | ||||||||
Other | 6,372 | (45,422 | ) | 51,794 | ||||||||
Net Cash Flow from Operating Activities | 560,740 | 175,991 | 384,749 | |||||||||
EGSL Pro Forma Net Cash Flow from Operating Activities | (C | ) | 384,749 | |||||||||
Cash Paid During Period for Interest – net of amount capitalized | (D | ) | 131,280 | |||||||||
Operating Cash Flow before Interest Payments | (C+D | ) | 516,029 | |||||||||
Interest and Other Charges | (E | ) | 132,869 | (a) | ||||||||
Pro Forma Cash Flow Interest Coverage | ((C+D)/E | ) | 3.9 |
(a) | Entergy Gulf States Louisiana, L.L.C. (EGSL) is the successor for financial reporting purposes to Entergy Gulf States, Inc. EGSL’s Cash Flow Statement for the year ended 2007 includes the operations of Entergy Texas, Inc. |
ENTERGY LOUISIANA FINANCIAL MEASURES – RECONCILIATION OF GAAP TO NON-GAAP MEASURES
2006-2010
($ millions) | 2010 | 2009 | 2008 | 2007 | 2006 | |||||||||||||||
As-Reported Earnings (A) | 224.5 | 225.9 | 150.6 | 136.4 | 130.7 | |||||||||||||||
Preferred dividends | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | |||||||||||||||
Tax-effected interest expense | 62.5 | 52.7 | 51.1 | 48.2 | 50.5 | |||||||||||||||
As-Reported Earnings including preferred dividends and tax-effected interest expense (B) | 294.0 | 285.6 | 208.7 | 191.5 | 188.2 | |||||||||||||||
Special items | ||||||||||||||||||||
Nuclear alignment | - | - | - | (2.2 | ) | - | ||||||||||||||
Total special items (C) | - | - | - | (2.2 | ) | - | ||||||||||||||
Operational earnings including preferred dividends and tax-effected interest expense (B-C) | 294.0 | 285.6 | 208.7 | 193.7 | 188.2 | |||||||||||||||
Operational earnings (A-C) | 224.5 | 225.9 | 150.6 | 138.6 | 130.7 | |||||||||||||||
Average invested capital (D) | 3,890 | 3,491 | 2,958 | 2,697 | 2,562 | |||||||||||||||
Average members’ equity (E) | 1,924 | 1,710 | 1,531 | 1,386 | 1,212 | |||||||||||||||
Gross debt (F) | 1,830 | 1,902 | 1,462 | 1,192 | 1,230 | |||||||||||||||
Less cash and cash equivalents (G) | 123 | 152 | 139 | 0.3 | 3 | |||||||||||||||
Net debt (F-G) | 1,707 | 1,750 | 1,323 | 1,192 | 1,227 | |||||||||||||||
Total capitalization (H) | 3,967 | 3,813 | 3,170 | 2,746 | 2,648 | |||||||||||||||
Less cash and cash equivalents (I) | 123 | 152 | 139 | 0.3 | 3 | |||||||||||||||
Net capitalization (H-I) | 3,844 | 3,662 | 3,031 | 2,745 | 2,645 | |||||||||||||||
(%) | ||||||||||||||||||||
Return on average invested capital – As-Reported (B/D) | 7.6 | 8.2 | 7.1 | 7.1 | 7.3 | |||||||||||||||
Return on average invested capital – Operational ((B-C)/D) | 7.6 | 8.2 | 7.1 | 7.2 | 7.3 | |||||||||||||||
Return on average members’ equity – As-Reported (A/E) | 11.7 | 13.2 | 9.8 | 9.8 | 10.8 | |||||||||||||||
Return on average members’ equity – Operational ((A-C)/E) | 11.7 | 13.2 | 9.8 | 10.0 | 10.8 | |||||||||||||||
Debt to capital ratio (F/H) | 46.1 | 49.9 | 46.1 | 43.4 | 46.4 | |||||||||||||||
Net debt to net capital ratio ((F-G)/(H-I)) | 44.4 | 47.8 | 43.6 | 43.4 | 46.4 |
Calculations | may differ due to rounding. |
69
REG G RECONCILIATIONS
ENTERGY MISSISSIPPI FINANCIAL MEASURES – RECONCILIATION OF GAAP TO NON-GAAP MEASURES
2006-2010
($ millions) | 2010 | 2009 | 2008 | 2007 | 2006 | |||||||||||||||
As-Reported Earnings (A) | 80.9 | 74.8 | 56.9 | 69.3 | 49.5 | |||||||||||||||
Preferred dividends | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | |||||||||||||||
Tax-effected interest expense | 32.1 | 30.5 | 27.7 | 27.4 | 29.9 | |||||||||||||||
As-Reported Earnings including preferred dividends and tax-effected interest expense (B) | 115.8 | 108.1 | 87.4 | 99.5 | 82.2 | |||||||||||||||
Special items | ||||||||||||||||||||
Total special items (C) | - | - | - | - | - | |||||||||||||||
Operational earnings including preferred dividends and tax-effected interest expense (B-C) | 115.8 | 108.1 | 87.4 | 99.5 | 82.2 | |||||||||||||||
Operational earnings (A-C) | 80.9 | 74.8 | 56.9 | 69.3 | 49.5 | |||||||||||||||
Average invested capital (D) | 1,603 | 1,505 | 1,415 | 1,437 | 1,391 | |||||||||||||||
Average common equity (E) | 707 | 677 | 661 | 637 | 595 | |||||||||||||||
Gross debt (F) | 839 | 852 | 703 | 704 | 795 | |||||||||||||||
Less cash and cash equivalents (G) | 1 | 91 | 1 | 41 | 73 | |||||||||||||||
Net debt (F-G) | 837 | 760 | 702 | 664 | 722 | |||||||||||||||
Total capitalization (H) | 1,615 | 1,591 | 1,419 | 1,411 | 1,463 | |||||||||||||||
Less cash and cash equivalents (I) | 1 | 91 | 1 | 41 | 73 | |||||||||||||||
Net capitalization (H-I) | 1,614 | 1,499 | 1,418 | 1,371 | 1,390 | |||||||||||||||
(%) | ||||||||||||||||||||
Return on average invested capital – As-Reported (B/D) | 7.2 | 7.2 | 6.2 | 6.9 | 5.9 | |||||||||||||||
Return on average invested capital – Operational ((B-C)/D) | 7.2 | 7.2 | 6.2 | 6.9 | 5.9 | |||||||||||||||
Return on average common equity – As-Reported (A/E) | 11.4 | 11.0 | 8.6 | 10.9 | 8.3 | |||||||||||||||
Return on average common equity – Operational ((A-C)/E) | 11.4 | 11.0 | 8.6 | 10.9 | 8.3 | |||||||||||||||
Debt to capital ratio (F/H) | 51.9 | 53.5 | 49.6 | 49.9 | 54.3 | |||||||||||||||
Net debt to net capital ratio ((F-G)/(H-I)) | 51.9 | 50.7 | 49.5 | 48.4 | 51.9 |
ENTERGY NEW ORLEANS FINANCIAL MEASURES – RECONCILIATION OF GAAP TO NON-GAAP MEASURES
2006-2010
($ millions) | 2010 | 2009 | 2008 | 2007 | 2006 | |||||||||||||||
As-Reported Earnings (A) | 30.0 | 30.0 | 34.0 | 23.5 | 4.1 | |||||||||||||||
Preferred dividends | 1.0 | 1.0 | 1.0 | 1.1 | 1.3 | |||||||||||||||
Tax-effected interest expense | 7.9 | 10.4 | 12.7 | 12.4 | 10.4 | |||||||||||||||
As-Reported Earnings including preferred dividends and tax-effected interest expense (B) | 38.9 | 41.4 | 47.7 | 37.0 | 15.8 | |||||||||||||||
Special items | ||||||||||||||||||||
Total special items (C) | - | - | - | - | - | |||||||||||||||
Operational earnings including preferred dividends and tax-effected interest expense (B-C) | 38.9 | 41.4 | 47.7 | 37.0 | 15.8 | |||||||||||||||
Operational earnings (A-C) | 30.0 | 30.0 | 34.0 | 23.5 | 4.1 | |||||||||||||||
Average invested capital (D) | 440 | 502 | 503 | 478 | 480 | |||||||||||||||
Average common equity (E) | 200 | 210 | 194 | 166 | 152 | |||||||||||||||
Gross debt (F) | 167 | 272 | 273 | 304 | 282 | |||||||||||||||
Less cash and cash equivalents (G) | 55 | 191 | 137 | 92 | 17 | |||||||||||||||
Net debt (F-G) | 112 | 81 | 136 | 212 | 265 | |||||||||||||||
Total capitalization (H) | 379 | 501 | 504 | 501 | 456 | |||||||||||||||
Less cash and cash equivalents (I) | 55 | 191 | 137 | 92 | 17 | |||||||||||||||
Net capitalization (H-I) | 324 | 309 | 367 | 409 | 438 | |||||||||||||||
(%) | ||||||||||||||||||||
Return on average invested capital – As-Reported (B/D) | 8.9 | 8.2 | 9.5 | 7.7 | 3.3 | |||||||||||||||
Return on average invested capital – Operational ((B-C)/D) | 8.9 | 8.2 | 9.5 | 7.7 | 3.3 | |||||||||||||||
Return on average common equity – As-Reported (A/E) | 15.0 | 14.3 | 17.5 | 14.2 | 2.7 | |||||||||||||||
Return on average common equity – Operational ((A-C)/E) | 15.0 | 14.3 | 17.5 | 14.2 | 2.7 | |||||||||||||||
Debt to capital ratio (F/H) | 44.2 | 54.4 | 54.1 | 60.6 | 61.9 | |||||||||||||||
Net debt to net capital ratio ((F-G)/(H-I)) | 34.7 | 26.2 | 37.0 | 51.8 | 60.4 |
Calculations may differ due to rounding.
70
REG G RECONCILIATIONS
SYSTEM ENERGY RESOURCES FINANCIAL MEASURES – RECONCILIATION OF GAAP TO NON-GAAP MEASURES
2006-2010
($ millions) | 2010 | 2009 | 2008 | 2007 | 2006 | |||||||||||||||
As-Reported Net Income (A) | 82.6 | 48.9 | 91.1 | 136.1 | 140.3 | |||||||||||||||
Preferred dividends | - | - | - | - | - | |||||||||||||||
Tax-effected interest expense | 29.9 | 26.7 | 33.9 | 34.5 | 36.5 | |||||||||||||||
As-Reported Net Income including preferred dividends and tax-effected interest expense (B) | 112.5 | 75.6 | 125.0 | 170.6 | 176.8 | |||||||||||||||
Special items | ||||||||||||||||||||
Nuclear Alignment | - | - | - | (1.9 | ) | - | ||||||||||||||
Total special items (C) | - | - | - | (1.9 | ) | - | ||||||||||||||
Operational earnings including preferred dividends and tax-effected interest expense (B-C) | 112.5 | 75.6 | 125.0 | 172.5 | 176.8 | |||||||||||||||
Operational earnings (A-C) | 82.6 | 48.9 | 91.1 | 138.0 | 140.3 | |||||||||||||||
Average invested capital (D) | 1,666 | 1,703 | 1,750 | 1,740 | 1,782 | |||||||||||||||
Average common equity (E) | 821 | 843 | 859 | 860 | 876 | |||||||||||||||
Gross debt (F) | 869 | 820 | 899 | 882 | 879 | |||||||||||||||
Less cash and cash equivalents (G) | 264 | 264 | 103 | 105 | 135 | |||||||||||||||
Net debt (F-G) | 605 | 556 | 796 | 777 | 744 | |||||||||||||||
Total capitalization (H) | 1,681 | 1,650 | 1,755 | 1,744 | 1,736 | |||||||||||||||
Less cash and cash equivalents (I) | 264 | 264 | 103 | 105 | 135 | |||||||||||||||
Net capitalization (H-I) | 1,417 | 1,386 | 1,652 | 1,639 | 1,601 | |||||||||||||||
(%) | ||||||||||||||||||||
Return on average invested capital – As-Reported (B/D) | 6.8 | 4.4 | 7.1 | 9.8 | 9.9 | |||||||||||||||
Return on average invested capital – Operational ((B-C)/D) | 6.8 | 4.4 | 7.1 | 9.9 | 9.9 | |||||||||||||||
Return on average common equity – As-Reported (A/E) | 10.1 | 5.8 | 10.6 | 15.8 | 16.0 | |||||||||||||||
Return on average common equity – Operational ((A-C)/E) | 10.1 | 5.8 | 10.6 | 16.0 | 16.0 | |||||||||||||||
Debt to capital ratio (F/H) | 51.7 | 49.7 | 51.2 | 50.6 | 50.6 | |||||||||||||||
Net debt to net capital ratio ((F-G)/(H-I)) | 42.7 | 40.1 | 48.2 | 47.4 | 46.4 |
ENTERGY WHOLESALE COMMODITIES FINANCIAL MEASURES – RECONCILIATION OF GAAP TO NON-GAAP MEASURES
2006-2010
($ millions) | 2010 | 2009 | 2008 | 2007 | 2006 | |||||||||||||||
As-Reported Net Income (A) | 486.7 | 638.5 | 795.6 | 583.2 | 331.2 | |||||||||||||||
Preferred dividends | 2.7 | 2.6 | 2.7 | 3.4 | 3.5 | |||||||||||||||
Tax-effected interest expense | 44.2 | 48.2 | 62.0 | 48.6 | 66.6 | |||||||||||||||
As-Reported Net Income including preferred dividends and tax-effected interest expense (B) | 533.6 | 689.3 | 860.2 | 635.2 | 401.3 | |||||||||||||||
Special items | ||||||||||||||||||||
Nuclear alignment | - | - | - | (18.4 | ) | - | ||||||||||||||
Non-utility nuclear spin-off expenses | (100.7 | ) | (44.0 | ) | - | - | - | |||||||||||||
Entergy-Koch, LP gain | 55.0 | |||||||||||||||||||
Non-Nuclear Wholesale Assets write-off of tax capital losses | (27.7 | ) | ||||||||||||||||||
Total special items (C) | (100.7 | ) | (44.0 | ) | - | (18.4 | ) | 27.3 | ||||||||||||
Operational earnings including preferred dividends and tax-effected interest expense (B-C) | 634.3 | 733.3 | 860.2 | 653.6 | 374.0 | |||||||||||||||
Operational earnings (A-C) | 587.4 | 682.5 | 795.6 | 601.6 | 303.9 | |||||||||||||||
Average invested capital (D) | 5,720 | 5,201 | 5,023 | 4,754 | 4,238 | |||||||||||||||
Average common equity (E) | 5,197 | 4,506 | 4,150 | 3,549 | 2,850 | |||||||||||||||
Gross debt (F) | 306 | 568 | 650 | 924 | 1,318 | |||||||||||||||
Less cash and cash equivalents (G) | 454 | 453 | 459 | 458 | 425 | |||||||||||||||
Net debt (F-G) | (148 | ) | 115 | 191 | 466 | 893 | ||||||||||||||
Total capitalization (H) | 6,022 | 5,419 | 4,983 | 5,062 | 4,445 | |||||||||||||||
Less cash and cash equivalents (I) | 454 | 453 | 459 | 458 | 425 | |||||||||||||||
Net capitalization (H-I) | 5,568 | 4,965 | 4,524 | 4,604 | 4,020 | |||||||||||||||
(%) | ||||||||||||||||||||
Return on average invested capital – As-Reported (B/D) | 9.3 | 13.3 | 17.1 | 13.4 | 9.5 | |||||||||||||||
Return on average invested capital – Operational ((B-C)/D) | 11.1 | 14.1 | 17.1 | 13.7 | 8.8 | |||||||||||||||
Return on average common equity – As-Reported (A/E) | 9.4 | 14.2 | 19.2 | 16.4 | 11.6 | |||||||||||||||
Return on average common equity – Operational ((A-C)/E) | 11.3 | 15.1 | 19.2 | 17.0 | 10.7 | |||||||||||||||
Debt to capital ratio (F/H) | 5.1 | 10.5 | 13.0 | 18.3 | 29.6 | |||||||||||||||
Net debt to net capital ratio ((F-G)/(H-I)) | (2.7 | ) | 2.3 | 4.2 | 10.1 | 22.2 |
Calculations may differ due to rounding.
71
REG G RECONCILIATIONS
ENTERGY WHOLESALE COMMODITIES FINANCIAL MEASURES – RECONCILIATION OF GAAP TO NON-GAAP MEASURES
1Q09-4Q10
($ millions) | 1Q10 | 2Q10 | 3Q10 | 4Q10 | 1Q09 | 2Q09 | 3Q09 | 4Q09 | ||||||||||||||||||||||||
For the quarter: | ||||||||||||||||||||||||||||||||
As-Reported Net Income (A) | 89.9 | 103.9 | 143.0 | 149.9 | 170.3 | 84.6 | 185.6 | 197.9 | ||||||||||||||||||||||||
Less special items (B) | (54.3 | ) | (14.5 | ) | (25.2 | ) | (6.7 | ) | (6.6 | ) | (15.1 | ) | (10.3 | ) | (12.0 | ) | ||||||||||||||||
Operational earnings (A-B) | 144.2 | 118.4 | 168.2 | 156.6 | 176.9 | 99.7 | 195.9 | 209.9 | ||||||||||||||||||||||||
As-Reported Net Income, rolling 12 months (C) | 558.0 | 577.3 | 534.7 | 486.7 | 752.5 | 694.4 | 698.5 | 638.5 | ||||||||||||||||||||||||
Preferred dividends | 2.6 | 2.7 | 2.7 | 2.7 | 2.7 | 2.7 | 2.7 | 2.6 | ||||||||||||||||||||||||
Tax-effected interest expense | 67.7 | 57.6 | 51.7 | 44.2 | 57.1 | 53.1 | 48.1 | 48.2 | ||||||||||||||||||||||||
As-Reported Net Income, rolling | ||||||||||||||||||||||||||||||||
12 months including preferred dividends and tax-effected interest expense (D) | 628.3 | 637.5 | 589.0 | 533.6 | 812.2 | 750.3 | 749.3 | 689.3 | ||||||||||||||||||||||||
Special items in prior quarters | (37.4 | ) | (76.6 | ) | (80.8 | ) | (94.0 | ) | - | (6.6 | ) | (21.7 | ) | (32.0 | ) | |||||||||||||||||
Special items in current quarter | (54.3 | ) | (14.5 | ) | (25.2 | ) | (6.7 | ) | (6.6 | ) | (15.1 | ) | (10.3 | ) | (12.0 | ) | ||||||||||||||||
Total special items (E) | (91.7 | ) | (91.1 | ) | (106.0 | ) | (100.7 | ) | (6.6 | ) | (21.7 | ) | (32.0 | ) | (44.0 | ) | ||||||||||||||||
Operational earnings, rolling | ||||||||||||||||||||||||||||||||
12 months including preferred dividends and tax-effected interest expense (D-E) | 720.0 | 728.6 | 695.0 | 634.3 | 818.8 | 771.9 | 781.2 | 733.3 | ||||||||||||||||||||||||
Operational earnings, rolling | ||||||||||||||||||||||||||||||||
12 months (C-E) | 649.7 | 668.4 | 640.7 | 587.4 | 759.1 | 716.1 | 730.5 | 682.5 | ||||||||||||||||||||||||
Average invested capital (F) | 5,440 | 5,433 | 5,703 | 5,720 | 5,113 | 5,064 | 5,447 | 5,201 | ||||||||||||||||||||||||
Average common equity (G) | 4,743 | 4,789 | 5,148 | 5,197 | 4,271 | 4,238 | 4,590 | 4,506 | ||||||||||||||||||||||||
Gross debt (H) | 570 | 475 | 298 | 306 | 652 | 641 | 642 | 568 | ||||||||||||||||||||||||
Less cash and cash equivalents (I) | 588 | 317 | 363 | 454 | 497 | 559 | 193 | 453 | ||||||||||||||||||||||||
Net debt (H-I) | (18 | ) | 158 | (65 | ) | (148 | ) | 154 | 82 | 449 | 115 | |||||||||||||||||||||
Total capitalization (J) | 5,680 | 5,603 | 6,028 | 6,022 | 5,200 | 5,262 | 5,379 | 5,419 | ||||||||||||||||||||||||
Less cash and cash equivalents (K) | 588 | 317 | 363 | 454 | 497 | 559 | 193 | 453 | ||||||||||||||||||||||||
Net capital (J-K) | 5,092 | 5,286 | 5,665 | 5,568 | 4,702 | 4,702 | 5,186 | 4,965 | ||||||||||||||||||||||||
(%) | ||||||||||||||||||||||||||||||||
Return on average invested capital – | ||||||||||||||||||||||||||||||||
As-Reported (D/F) | 11.5 | 11.7 | 10.3 | 9.3 | 15.9 | 14.8 | 13.8 | 13.3 | ||||||||||||||||||||||||
Return on average invested capital – | ||||||||||||||||||||||||||||||||
Operational ((D-E)/F) | 13.2 | 13.4 | 12.2 | 11.1 | 16.0 | 15.2 | 14.3 | 14.1 | ||||||||||||||||||||||||
Return on average common equity – | ||||||||||||||||||||||||||||||||
As-Reported (C/G) | 11.8 | 12.1 | 10.4 | 9.4 | 17.6 | 16.4 | 15.2 | 14.2 | ||||||||||||||||||||||||
Return on average common equity – | ||||||||||||||||||||||||||||||||
Operational ((C-E)/G) | 13.7 | 14.0 | 12.4 | 11.3 | 17.8 | 16.9 | 15.9 | 15.1 | ||||||||||||||||||||||||
Debt to capital ratio (H/J) | 10.0 | 8.5 | 4.9 | 5.1 | 12.5 | 12.2 | 11.9 | 10.5 | ||||||||||||||||||||||||
Net debt to net capital ratio ((H-I)/(J-K)) | (0.4 | ) | 3.0 | (1.2 | ) | (2.7 | ) | 3.3 | 1.7 | 8.7 | 2.3 |
Calculations may differ due to rounding.
72
Entergy Corporation
Consolidating Income Statement Year to Date December 31, 2009
| ||
(Dollars in thousands) (Unaudited) |
Utility | Entergy Wholesale Commodities | Parent & Other | Consolidated | |||||||||||||
OPERATING REVENUES | ||||||||||||||||
Electric | $ | 7,883,140 | $ | - | $ | (3,124 | ) | $ | 7,880,016 | |||||||
Natural gas | 172,213 | - | - | 172,213 | ||||||||||||
Competitive businesses | - | 2,711,078 | (17,657 | ) | 2,693,421 | |||||||||||
Total | 8,055,353 | 2,711,078 | (20,781 | ) | 10,745,650 | |||||||||||
OPERATING EXPENSES | ||||||||||||||||
Operating and Maintenance: | ||||||||||||||||
Fuel, fuel related expenses, and gas purchased for resale | 2,026,893 | 284,191 | (1,253 | ) | 2,309,831 | |||||||||||
Purchased power | 1,356,418 | 62,586 | (23,801 | ) | 1,395,203 | |||||||||||
Nuclear refueling outage expenses | 105,016 | 136,293 | - | 241,310 | ||||||||||||
Other operation and maintenance | 1,836,507 | 922,283 | (7,979 | ) | 2,750,810 | |||||||||||
Decommissioning | 99,683 | 99,380 | - | 199,063 | ||||||||||||
Taxes other than income taxes | 402,499 | 99,161 | 2,200 | 503,859 | ||||||||||||
Depreciation and amortization | 926,239 | 151,767 | 4,769 | 1,082,775 | ||||||||||||
Other regulatory charges (credits) - net | (21,727 | ) | - | - | (21,727 | ) | ||||||||||
Total | 6,731,528 | 1,755,661 | (26,064 | ) | 8,461,124 | |||||||||||
Gain on sale of investment | - | - | - | - | ||||||||||||
OPERATING INCOME | 1,323,825 | 955,417 | 5,283 | 2,284,526 | ||||||||||||
OTHER INCOME (DEDUCTIONS) | ||||||||||||||||
Allowance for equity funds used during construction | 59,545 | - | - | 59,545 | ||||||||||||
Interest and investment income | 180,505 | 196,492 | (140,369 | ) | 236,628 | |||||||||||
Other than temporary impairment losses | - | (86,069 | ) | - | (86,069 | ) | ||||||||||
Miscellaneous - net | (4,082 | ) | (24,213 | ) | (12,101 | ) | (40,396 | ) | ||||||||
Total | 235,968 | 86,210 | (152,470 | ) | 169,708 | |||||||||||
INTEREST EXPENSE | ||||||||||||||||
Interest expense | 495,441 | 78,278 | 29,960 | 603,679 | ||||||||||||
Allowance for borrowed funds used during construction | (33,235 | ) | - | - | (33,235 | ) | ||||||||||
Total | 462,206 | 78,278 | 29,960 | 570,444 | ||||||||||||
INCOME BEFORE INCOME TAXES | 1,097,587 | 963,349 | (177,147 | ) | 1,883,790 | |||||||||||
Income taxes | 388,682 | 322,255 | (78,198 | ) | 632,740 | |||||||||||
CONSOLIDATED NET INCOME | 708,905 | 641,094 | (98,949 | ) | 1,251,050 | |||||||||||
Preferred dividend requirements of subsidiaries | 17,329 | 2,629 | - | 19,958 | ||||||||||||
NET INCOME ATTRIBUTABLE TO ENTERGY CORPORATION | $ | 691,576 | $ | 638,465 | $ | (98,949 | ) | $ | 1,231,092 | |||||||
EARNINGS PER AVERAGE COMMON SHARE: | ||||||||||||||||
BASIC | $ | 3.59 | $ | 3.31 | ($0.51 | ) | $ | 6.39 | ||||||||
DILUTED | $ | 3.53 | $ | 3.26 | ($0.49 | ) | $ | 6.30 | ||||||||
AVERAGE NUMBER OF COMMON SHARES OUTSTANDING: | ||||||||||||||||
BASIC | 192,772,032 | |||||||||||||||
DILUTED | 195,838,068 |
*Totals may not foot due to rounding.
73
Entergy Corporation
December 31, 2009 | ||
(Dollars in thousands) (Unaudited) |
Utility | Entergy Wholesale Commodities | Parent & Other | Consolidated | |||||||||||||
ASSETS | ||||||||||||||||
CURRENT ASSETS | ||||||||||||||||
Cash and cash equivalents: | ||||||||||||||||
Cash | $ | 81,255 | $ | 3,706 | $ | 900 | $ | 85,861 | ||||||||
Temporary cash investments | 1,158,014 | 449,598 | 16,078 | 1,623,690 | ||||||||||||
Total cash and cash equivalents | 1,239,269 | 453,304 | 16,978 | 1,709,551 | ||||||||||||
Securitization recovery trust account | 13,098 | - | - | 13,098 | ||||||||||||
Notes receivable | - | 1,574,012 | (1,574,012 | ) | - | |||||||||||
Accounts receivable: | ||||||||||||||||
Customer | 331,936 | 221,756 | - | 553,692 | ||||||||||||
Allowance for doubtful accounts | (27,428 | ) | (203 | ) | - | (27,631 | ) | |||||||||
Associated companies | 27,783 | 39,954 | (67,737 | ) | - | |||||||||||
Other | 135,307 | 16,176 | 820 | 152,303 | ||||||||||||
Accrued unbilled revenues | 302,293 | 170 | - | 302,463 | ||||||||||||
Total accounts receivable | 769,891 | 277,853 | (66,917 | ) | 980,827 | |||||||||||
Deferred fuel costs | 126,798 | - | - | 126,798 | ||||||||||||
Accumulated deferred income taxes | - | - | - | - | ||||||||||||
Fuel inventory - at average cost | 194,826 | 2,029 | - | 196,855 | ||||||||||||
Materials and supplies - at average cost | 526,543 | 299,159 | - | 825,702 | ||||||||||||
Deferred nuclear refueling outage costs | 106,428 | 118,862 | - | 225,290 | ||||||||||||
System agreement cost equalization | 70,000 | - | - | 70,000 | ||||||||||||
Prepaid taxes | - | 259,446 | (74,627 | ) | 184,819 | |||||||||||
Prepayments and other | 68,406 | 112,378 | 20,437 | 201,221 | ||||||||||||
TOTAL | 3,115,259 | 3,097,043 | (1,678,141 | ) | 4,534,161 | |||||||||||
OTHER PROPERTY AND INVESTMENTS | ||||||||||||||||
Investment in affiliates - at equity | 734,578 | 1,047,161 | (1,742,159 | ) | 39,580 | |||||||||||
Decommissioning trust funds | 1,325,863 | 1,885,320 | - | 3,211,183 | ||||||||||||
Non-utility property - at cost (less accumulated depreciation) | 156,333 | 69,204 | 22,127 | 247,664 | ||||||||||||
Other | 77,418 | 12,855 | 30,000 | 120,273 | ||||||||||||
TOTAL | 2,294,192 | 3,014,540 | (1,690,032 | ) | 3,618,700 | |||||||||||
PROPERTY, PLANT, AND EQUIPMENT | ||||||||||||||||
Electric | 32,426,732 | 3,909,264 | 7,776 | 36,343,772 | ||||||||||||
Property under capital lease | 783,096 | - | - | 783,096 | ||||||||||||
Natural gas | 313,817 | 439 | - | 314,256 | ||||||||||||
Construction work in progress | 1,134,194 | 414,170 | (1,045 | ) | 1,547,319 | |||||||||||
Nuclear fuel under capital lease | 527,521 | - | - | 527,521 | ||||||||||||
Nuclear fuel | 219,317 | 520,510 | - | 739,827 | ||||||||||||
TOTAL PROPERTY, PLANT AND EQUIPMENT | 35,404,677 | 4,844,383 | 6,731 | 40,255,791 | ||||||||||||
Less - accumulated depreciation and amortization | 16,150,763 | 710,870 | 4,756 | 16,866,389 | ||||||||||||
PROPERTY, PLANT AND EQUIPMENT - NET | 19,253,914 | 4,133,513 | 1,975 | 23,389,402 | ||||||||||||
DEFERRED DEBITS AND OTHER ASSETS | ||||||||||||||||
Regulatory assets: | ||||||||||||||||
Regulatory asset for income taxes - net | 816,856 | - | - | 816,856 | ||||||||||||
Other regulatory assets | 3,647,154 | - | - | 3,647,154 | ||||||||||||
Deferred fuel costs | 172,202 | - | - | 172,202 | ||||||||||||
Goodwill | 374,099 | 3,073 | - | 377,172 | ||||||||||||
Accumulated deferred income taxes | - | - | - | - | ||||||||||||
Other | 231,156 | 886,622 | (111,472 | ) | 1,006,306 | |||||||||||
TOTAL | 5,241,467 | 889,695 | (111,472 | ) | 6,019,690 | |||||||||||
- | ||||||||||||||||
TOTAL ASSETS | $29,904,832 | $11,134,791 | $(3,477,670) | $37,561,953 | ||||||||||||
*Totals may not foot due to rounding.
74
Entergy Corporation
Consolidating Balance Sheet December 31, 2009 | ||
(Dollars in thousands) (Unaudited) |
Utility | Entergy Wholesale Commodities | Parent & Other | Consolidated | |||||||||||||
LIABILITIES AND SHAREHOLDERS' EQUITY | ||||||||||||||||
CURRENT LIABILITIES | ||||||||||||||||
Currently maturing long-term debt | $ | 406,016 | $ | 30,941 | $ | 275,000 | $ | 711,957 | ||||||||
Notes payable and commercial paper: | ||||||||||||||||
Associated companies | 207,161 | 380,540 | (587,701 | ) | - | |||||||||||
Other | 30,031 | - | - | 30,031 | ||||||||||||
Account payable: | ||||||||||||||||
Associated companies | 6,920 | 24,160 | (31,080 | ) | - | |||||||||||
Other | 758,886 | 245,764 | (6,422 | ) | 998,228 | |||||||||||
Customer deposits | 323,092 | 250 | - | 323,342 | ||||||||||||
Taxes accrued | 12,742 | - | (12,742 | ) | - | |||||||||||
Accumulated deferred income taxes | 41,125 | - | 7,459 | 48,584 | ||||||||||||
Interest accrued | 187,154 | 908 | 4,221 | 192,283 | ||||||||||||
Deferred fuel costs | 219,639 | - | - | 219,639 | ||||||||||||
Obligations under capital leases | 212,496 | - | - | 212,496 | ||||||||||||
Pension and other postretirement liabilities | 49,912 | 5,119 | - | 55,031 | ||||||||||||
System agreement cost equalization | 187,204 | - | - | 187,204 | ||||||||||||
Other | 48,643 | 164,029 | 2,530 | 215,202 | ||||||||||||
TOTAL | 2,691,021 | 851,711 | (348,735 | ) | 3,193,997 | |||||||||||
NON-CURRENT LIABILITIES | ||||||||||||||||
Accumulated deferred income taxes and taxes accrued | 6,747,453 | 2,727,452 | (1,812,107 | ) | 7,662,798 | |||||||||||
Accumulated deferred investment tax credits | 308,395 | - | - | 308,395 | ||||||||||||
Obligations under capital leases | 354,233 | - | - | 354,233 | ||||||||||||
Other regulatory liabilities | 378,862 | - | - | 378,862 | ||||||||||||
Decommissioning and retirement cost liabilities | 1,618,844 | 1,320,695 | - | 2,939,539 | ||||||||||||
Accumulated provisions | 127,634 | 9,090 | 4,591 | 141,315 | ||||||||||||
Pension and other postretirement liabilities | 1,771,351 | 469,688 | - | 2,241,039 | ||||||||||||
Long-term debt | 7,897,032 | 156,556 | 2,652,150 | 10,705,738 | ||||||||||||
Other | 750,024 | 748,945 | (787,635 | ) | 711,334 | |||||||||||
TOTAL | 19,953,828 | 5,432,426 | 56,999 | 25,443,253 | ||||||||||||
Subsidiaries’ preferred stock without sinking fund | 186,510 | 86,590 | (55,757 | ) | 217,343 | |||||||||||
EQUITY | ||||||||||||||||
Common Shareholders’ Equity: | ||||||||||||||||
Common stock, $.01 par value, authorized 500,000,000 shares; issued 254,752,788 shares in 2009 | 2,161,268 | 398,987 | (2,557,707 | ) | 2,548 | |||||||||||
Paid-in capital | 2,416,633 | 1,347,836 | 1,605,573 | 5,370,042 | ||||||||||||
Retained earnings | 2,651,629 | 2,975,069 | 2,416,424 | 8,043,122 | ||||||||||||
Accumulated other comprehensive income (loss) | (130,057 | ) | 54,872 | - | (75,185 | ) | ||||||||||
Less - treasury stock, at cost (65,634,580 shares in 2009) | 120,000 | 12,700 | 4,594,467 | 4,727,167 | ||||||||||||
Total common shareholders’ equity | 6,979,473 | 4,764,064 | (3,130,177 | ) | 8,613,360 | |||||||||||
Subsidiaries' preferred stock without sinking fund | 94,000 | - | - | 94,000 | ||||||||||||
TOTAL | 7,073,473 | 4,764,064 | (3,130,177 | ) | 8,707,360 | |||||||||||
TOTAL LIABILITIES AND EQUITY | $ | 29,904,832 | $ | 11,134,791 | $ | (3,477,670 | ) | $ | 37,561,953 | |||||||
*Totals may not foot due to rounding.
75
ENTERGY CORPORATION AND SUBSIDIARIES
Entergy’s quarterly earnings results, webcasts, presentations, and other news and information of investor interest may be obtained by visiting the investor information page on Entergy’s corporate website at entergy.com or calling Entergy's Investor Relations information line at 1-888-ENTERGY (368-3749).
INVESTOR RELATIONS
Security analysts, portfolio managers, and other members of the financial community may contact:
Paula Waters
Vice President, Investor Relations
Telephone: 504-576-4380
E–mail: pwater1@entergy.com
SHAREHOLDER ACCOUNT INFORMATION
BNY Mellon Shareowner Services is Entergy’s transfer agent, registrar, dividend disbursing agent, and dividend reinvestment and stock purchase plan agent. Shareholders of record with questions about lost certificates, lost or missing dividend checks or notifications of change of address should contact:
BNY Mellon Shareowner Services
480 Washington Boulevard
Jersey City, NJ 07310
Telephone: 1-800-333-4368
Internet address: https://m1.melloninvestor.com/mellonone/index.jsp
CORPORATE GOVERNANCE
Entergy’s Corporate Governance Guidelines, Board Committee Charters or the Corporate Governance, Audit, and Personnel Committees, and Entergy’s Code of Conduct may be accessed electronically by selecting the investor information page on Entergy’s corporate website at entergy.com.
ADDITIONAL INFORMATION
For copies of the above Corporate Governance documents, Entergy’s 10-K and 10-Q reports filed with the Securities and Exchange Commission, or for other investor information, call 1-888-ENTERGY or write to:
Entergy Corporation
Investor Relations
P.O. Box 61000
New Orleans, LA 70161
COMMON STOCK INFORMATION
The company’s common stock is listed on the New York and Chicago exchanges under the symbol “ETR” (CUSIP 29364G10). The Entergy share price is reported daily in the financial press under “Entergy” in most listings of New York Stock Exchange securities. Entergy common stock is a component of the following indices: S&P 500, S&P Utilities Index, Philadelphia Utility Index and the NYSE Composite Index, among others.
As of January 31, 2011, there were 179,037,924 shares of Entergy common stock outstanding. Shareholders of record totaled 36,598, and approximately 82,000 investors held Entergy stock in “street name” through a broker.
CERTIFICATIONS
In June 2010, Entergy’s Chief Executive Officer certified to the New YorkStock Exchange that he was not aware of any violation of the NYSE corporate governance listing standards. Also, Entergy filed certifications regarding the quality of the company’s public disclosure, required by Section 302 of the Sarbanes-Oxley Act of 2002, as exhibits to its Report on Form 10-K for the fiscal year ended December 31, 2010.
ENTERGY COMMON STOCK PRICES
The high and low trading prices for each quarterly period in 2010 and 2009 were as follows (in dollars):
2010 | 2009 | |||||||||||||||
QUARTER | HIGH | LOW | HIGH | LOW | ||||||||||||
1 | 83.09 | 75.25 | 86.61 | 59.87 | ||||||||||||
2 | 84.33 | 71.28 | 78.78 | 63.39 | ||||||||||||
3 | 80.80 | 70.35 | 82.39 | 71.76 | ||||||||||||
4 | 77.90 | 68.65 | 84.44 | 76.10 |
DIVIDEND PAYMENTS
The Board of Directors declares dividends quarterly and sets the record and payment dates. Subject to Board discretion, those dates for 2011 are:
DECLARATION DATE | RECORD DATE | PAYMENT DATE | ||
January 28 | February 10 | March 1 | ||
April 6 | May 12 | June 1 | ||
July 29 | August 11 | September 1 | ||
October 28 | November 10 | December 1 |
Quarterly dividend payments (in cents-per-share):
QUARTER | 2011 | 2010 | 2009 | 2008 | 2007 | |||||||||||||||
1 | 83 | 75 | 75 | 75 | 54 | |||||||||||||||
2 | 83 | 83 | 75 | 75 | 54 | |||||||||||||||
3 | 83 | 75 | 75 | 75 | ||||||||||||||||
4 | 83 | 75 | 75 | 75 |
PREFERRED STOCK DIVIDEND PAYMENTS
The board of directors for each preferred stock issuer declares preferred
dividends quarterly and sets the record and payment dates. Subject to their discretion, those dates for 2011 and 2012 are:
OPERATING COMPANIES | RECORD DATE | PAYMENT DATE | ||||||
Entergy Arkansas, Inc. | 12/23/10 | 1/1/11 | ||||||
3/21/11 | 4/1/11 | |||||||
6/20/11 | 7/1/11 | |||||||
9/20/11 | 10/1/11 | |||||||
12/20/11 | 1/1/12 | |||||||
3/20/12 | 4/1/12 | |||||||
6/20/12 | 7/1/12 | |||||||
9/20/12 | 10/1/12 | |||||||
Entergy Gulf States Louisiana, L.L.C. | 2/28/11 | 3/15/11 | ||||||
5/31/11 | 6/15/11 | |||||||
8/31/11 | 9/15/11 | |||||||
11/30/11 | 12/15/11 | |||||||
2/29/12 | 3/15/12 | |||||||
5/31/12 | 6/15/12 | |||||||
8/31/12 | 9/15/12 | |||||||
11/30/12 | 12/15/12 | |||||||
Entergy Louisiana, LLC | 2/28/11 | 3/15/11 | ||||||
5/31/11 | 6/15/11 | |||||||
8/31/11 | 9/15/11 | |||||||
11/30/11 | 12/15/11 | |||||||
2/29/12 | 3/15/12 | |||||||
5/31/12 | 6/15/12 | |||||||
8/31/12 | 9/15/12 | |||||||
11/30/12 | 12/15/12 | |||||||
Entergy Mississippi, Inc. | 1/21/11 | 2/1/11 | ||||||
4/22/11 | 5/1/11 | |||||||
7/20/11 | 8/1/11 | |||||||
10/20/11 | 11/1/11 | |||||||
1/20/12 | 2/1/12 | |||||||
4/20/12 | 5/1/12 | |||||||
7/20/12 | 8/1/12 | |||||||
10/22/12 | 11/1/12 | |||||||
Entergy New Orleans, Inc. | 12/23/10 | 1/1/11 | ||||||
3/21/11 | 4/1/11 | |||||||
6/20/11 | 7/1/11 | |||||||
9/20/11 | 10/1/11 | |||||||
12/20/11 | 1/1/12 | |||||||
3/20/12 | 4/1/12 | |||||||
6/20/12 | 7/1/12 | |||||||
9/20/12 | 10/1/12 |
76