| For further information: Nancy Morovich, VP, Investor Relations Phone 504/576-5506, Fax 504/576-2897 nmorovi@entergy.com |
Exhibit 99.1
INVESTOR NEWS
August 2, 2004
ENTERGY REPORTS SECOND QUARTER EARNINGS
AND ANNOUNCES $1.5 BILLION STOCK REPURCHASE PROGRAM
NEW ORLEANS - Entergy Corporation reported second quarter 2004 earnings of $1.14 per share as shown in Table 1 below. A more detailed discussion of quarterly results begins on page 2 of this release.
Table 1: Consolidated Earnings Summary |
Second Quarter and Year-to-Date 2004 vs. 2003 |
(Per share in U.S. $) | | | | | | |
| Second Quarter | Year-to-Date |
| 2004 | 2003 | Change | 2004 | 2003 | Change |
As-Reported Earnings | 1.14 | 0.89 | 0.25 | 2.02 | 2.61 | (0.59) |
Less Special Items | - | (0.28) | 0.28 | - | 0.32 | (0.32) |
Operational Earnings | 1.14 | 1.17 | (0.03) | 2.02 | 2.29 | (0.27) |
Weather Impact | (0.01) | (0.03) | 0.02 | (0.02) | (0.01) | (0.01) |
| | | | | | |
Entergy Corporation also announced that the review of strategic alternatives for enhancing the value of the Entergy-Koch, LP venture is essentially complete. As a result of that review Entergy believes that a sale of Entergy-Koch Trading is the highest value option for that business. Because of this, Entergy and Koch Industries have been engaged in discussions with numerous potential buyers. Advanced negotiations are underway with one party, and interest continues to be expressed by several others. The owners intend to pursue the sale of Gulf South Pipeline, upon reaching a definitive agreement to sell Entergy-Koch Trading. In addition:
Entergy announced a common stock repurchase program of up to $1.5 billion to be effective immediately and extend through the end of 2006. This repurchase program, which is incremental to existing authority to repurchase shares to fund the exercise of employee stock options, will be decreased to $1 billion should a sale of Entergy-Koch Trading not materialize, and
Entergy established as-reported and operational earnings guidance for 2005 in the range of $4.60 to $4.85 per share which reflects the impact of the anticipated sales of Entergy-Koch Trading and Gulf South Pipeline and the stock repurchase program.
Table of Contents | Page |
| |
Consolidated Results | 2 |
Utility, Parent & Other Results | 3 |
Competitive Businesses Results | 4 |
Entergy Nuclear | 5 |
Energy Commodity Services | 5 |
Earnings Guidance | 6 |
Growth and Liquidity Aspirations | 11 |
Appendices | 12 |
A. Variance Analysis and Special Items | 12 |
B. Regulatory Summary and Calendar | 14 |
C. Entergy-Koch Trading Details | 17 |
D. Earnings Sensitivities | 17 |
E. Financial Performance Measures and Historical Performance Measures | 18 |
F. Capital Expenditures and Debt Maturities | 20 |
G. Definitions | 21 |
H. Non-GAAP to GAAP Reconciliations | 23 |
VII. Financial Statements | 25 |
"Our review of strategic options for the Entergy-Koch venture led us to conclude that a third party sale was the best choice to grow the value of this already successful business," saidJ. Wayne Leonard, Entergy's chief executive officer. "Actively managing our business portfolio creates the opportunity to enhance long-term returns to our shareholders through growth related investments, dividend increases, and stock repurchases while maintaining financial flexibility and protecting the credit quality we have worked so diligently to achieve at Entergy."
Entergy will host a teleconference to discuss this release at 10:00 a.m. CDT, Monday, August 2, 2004, with access either by telephone, 913-981-5532, confirmation code 507321, or via website atwww.entergy.com/webcasts.
I.Consolidated Results
Consolidated Earnings
Table 2 provides a comparative summary of consolidated earnings per share for second quarter and year-to-date 2004 versus 2003, including a reconciliation of GAAP as-reported earnings to non-GAAP operational earnings.
Table 2: Consolidated Earnings - - Reconciliation of GAAP to Non-GAAP Measures (see appendix G for definitions of certain measures) |
Second Quarter and Year-to-Date 2004 vs. 2003 |
(Per share in U.S. $) |
| Second Quarter | Year-to-Date |
| 2004 | 2003 | Change | 2004 | 2003 | Change |
As-Reported | | | | | | |
Utility, Parent & Other | 0.83 | 0.49 | 0.34 | 1.38 | 0.94 | 0.44 |
Entergy Nuclear | 0.27 | 0.19 | 0.08 | 0.56 | 1.05 | (0.49) |
Energy Commodity Services | | | | | | |
Non-nuclear wholesale assets | (0.02) | (0.01) | (0.01) | (0.05) | (0.01) | (0.04) |
Entergy-Koch Trading | 0.05 | 0.19 | (0.14) | 0.08 | 0.56 | (0.48) |
Gulf South Pipeline | 0.01 | 0.03 | (0.02) | 0.05 | 0.07 | (0.02) |
Total Energy Commodity Services | 0.04 | 0.21 | (0.17) | 0.08 | 0.62 | (0.54) |
Consolidated As-Reported Earnings | 1.14 | 0.89 | 0.25 | 2.02 | 2.61 | (0.59) |
| | | | | | |
Less Special Items | | | | | | |
Utility, Parent & Other | - | (0.28) | 0.28 | - | (0.38) | 0.38 |
Entergy Nuclear | - | - | - | - | 0.70 | (0.70) |
Energy Commodity Services | | | | | | |
Non-nuclear wholesale assets | - | - | - | - | - | - |
Entergy-Koch Trading | - | - | - | - | - | - |
Gulf South Pipeline | - | - | - | - | - | - |
Total Energy Commodity Services | - | - | - | - | - | - |
Consolidated Special Items | - | (0.28) | 0.28 | - | 0.32 | (0.32) |
| | | | | | |
Operational | | | | | | |
Utility, Parent & Other | 0.83 | 0.77 | 0.06 | 1.38 | 1.32 | 0.06 |
Entergy Nuclear | 0.27 | 0.19 | 0.08 | 0.56 | 0.35 | 0.21 |
Energy Commodity Services | | | | | | |
Non-nuclear wholesale assets | (0.02) | (0.01) | (0.01) | (0.05) | (0.01) | (0.04) |
Entergy-Koch Trading | 0.05 | 0.19 | (0.14) | 0.08 | 0.56 | (0.48) |
Gulf South Pipeline | 0.01 | 0.03 | (0.02) | 0.05 | 0.07 | (0.02) |
Total Energy Commodity Services | 0.04 | 0.21 | (0.17) | 0.08 | 0.62 | (0.54) |
Consolidated Operational Earnings | 1.14 | 1.17 | (0.03) | 2.02 | 2.29 | (0.27) |
Weather Impact | (0.01) | (0.03) | 0.02 | (0.02) | (0.01) | (0.01) |
Detailed earnings variance analysis is included in appendices A-1 and A-2 to this release. In addition, appendix A-3 provides details of special items shown in Table 2 above.
Consolidated Net Cash Flow Provided by Operating Activities
Entergy's net cash flow provided by operating activities in second quarter 2004 was $530 million, an increase of $55 million compared to second quarter 2003. The change was due primarily to:
- Increased revenues resulting from an increase in megawatt hours generated at Entergy Nuclear as a result of fewer planned and unplanned outages.
- Offsetting a portion of this increase at Entergy Nuclear was lower net cash flow provided from operating activities at Utility, Parent & Other where changes in deferred fuel balances in second quarter 2004 compared to the same period last year reduced net cash flow provided by operating activities.
Entergy's net cash flow provided by operating activities year-to-date through June 2004 is up more than $400 million compared to the same period in 2003. Entergy's net cash flow provided by operating activities for the full year 2004 is projected to be more than $2 billion.
Table 3 provides the components of net cash flow provided by operating activities contributed by each business with quarter-to-quarter and year-to-date comparisons.
Table 3: Consolidated Net Cash Flow Provided by Operating Activities |
Second Quarter and Year-to-Date 2004 vs. 2003 |
(U.S. $ in millions) |
| Second Quarter | Year-to-Date |
| 2004 | 2003 | Change | 2004 | 2003 | Change |
Utility, Parent & Other | 401 | 481 | (80) | 681 | 538 | 143 |
Entergy Nuclear | 136 | 23 | 113 | 265 | 73 | 192 |
Energy Commodity Services (a) | (7) | (29) | 22 | (17) | (86) | 69 |
Total Net Cash Provided by Operating Activities | 530 | 475 | 55 | 929 | 525 | 404 |
| | | | | | |
(a) Energy Commodity Services' cash amount above includes contributions from Entergy's investment in Entergy-Koch, LP that are recognized in Entergy Corporation's financial statements (such as dividends received and taxes paid).
II.Utility, Parent & Other Results
In second quarter 2004, Utility, Parent & Other as-reported and operational earnings were $0.83 per share, compared to second quarter 2003 results of $0.49 per share in as-reported earnings and $0.77 per share on an operational basis. Second quarter 2003 as-reported results included a loss provision of $(0.28) per share recorded in connection with the River Bend Nuclear Plant. Operational earnings in second quarter 2004 reflect:
- Improved pricing from a rate increase implemented at Entergy New Orleans in June 2003.
- More normal weather in 2004 compared to milder than normal weather experienced in second quarter 2003.
- Lower interest expense due to refinancing efforts in 2003.
- Higher operation and maintenance expenses due to increased customer support and employee benefits expenses.
Electricity usage, in gigawatt-hour sales by customer segment, is included in Table 4 below. Current quarter sales reflect the following:
- Residential sales in second quarter 2004, on a weather-adjusted basis, were down nearly 2 percent compared to second quarter 2003, with the growth in the number of customers offset by lower usage per customer.
- Commercial and governmental sales, on a weather-adjusted basis, were up nearly 1 percent.
- Industrial sales experienced an increase of nearly 4 percent in second quarter 2004 compared to prior quarter with usage by the chemical and petroleum refining sectors continuing to show strength.
Table 4 provides a comparative summary of the Utility's operational performance measures.
Table 4: Utility Operational Performance Measures |
Second Quarter and Year-to-Date 2004 vs. 2003 (see appendix G for definitions of measures) |
| Second Quarter | Year-to-Date |
| 2004 | 2003 | % Change | % Weather Adjusted | 2004 | 2003 | % Change | % Weather Adjusted |
Generation in GWh | 19,498 | 19,915 | (2%) | | 37,953 | 38,446 | (1%) | |
GWh billed | | | | | | | | |
Residential | 6,911 | 7,170 | (4%) | (2%) | 14,637 | 15,013 | (3%) | (1%) |
Commercial and governmental | 6,829 | 6,828 | 0% | 1% | 13,316 | 13,283 | 0% | 1% |
Industrial | 9,922 | 9,556 | 4% | 4% | 19,412 | 18,880 | 3% | 3% |
Total Retail Sales | 23,662 | 23,554 | 0% | 1% | 47,365 | 47,176 | 0% | 1% |
O&M expense | $20.85 | $19.30 | 8% | | $19.88 | $19.03 | 4% | |
Number of retail customers | | | | | | | | |
Residential | | | | | 2,279,341 | 2,255,921 | 1% | |
Commercial & governmental | | | | | 328,441 | 320,628 | 2% | |
Industrial | | | | | 42,507 | 41,326 | 3% | |
| | | | | | | | |
Appendix B provides information on selected pending local and federal regulatory cases, including a calendar of scheduled events and potential financial impacts.
III.Competitive Businesses Results
Entergy's competitive businesses include Entergy Nuclear and Energy Commodity Services. Table 5 provides a summary of Competitive Businesses' capacity and generation sold forward as of the end of the second quarter 2004.
Entergy Nuclear has sold 100%, 95%, and 72% of planned generation at average prices per megawatt-hour of $39, $39 and $38, for the remainder of 2004, 2005 and 2006, respectively. Energy Commodity Services has sold 55%, 63% and 42% of its planned energy and capacity revenues at average prices per megawatt-hour of $25, $23 and $25, for the same periods.
Table 5: Competitive Businesses' Percent of Capacity and Generation Sold Forward |
Remainder of 2004 through 2008 (see appendix G for definitions of measures) |
| Remainder of 2004 | 2005(b) | 2006(b) | 2007(b) | 2008(b) |
Entergy Nuclear (EN) | | | | | |
Energy | | | | | |
Planned TWh of generation | 16 | 34 | 35 | 34 | 34 |
Percent of EN's planned generation sold forward | | | | | |
Unit-contingent | 57% | 37% | 24% | 15% | 12% |
Unit-contingent with availability guarantees | 43% | 54% | 44% | 31% | 17% |
Firm liquidated damages (LD) | 0% | 4% | 4% | 2% | 0% |
Total | 100% | 95% | 72% | 48% | 29% |
Average contract price per MWh | $39 | $39 | $38 | $38 | $40 |
| | | | | |
Capacity | | | | | |
Planned net MW in operation | 4,061 | 4,158 | 4,203 | 4,203 | 4,203 |
Percent of EN's capacity sold forward | | | | | |
Bundled capacity and energy contracts | 55% | 16% | 13% | 13% | 13% |
Capacity contracts | 41% | 43% | 25% | 13% | 0% |
Total | 96% | 59% | 38% | 26% | 13% |
Average capacity contract price per kW per month | $1.3 | $1.3 | $1.3 | $1.3 | N/A |
| | | | | |
Blended Capacity and Energy Recap (based on revenues) | | | | | |
Percent of EN's planned energy and capacity sold forward | 100% | 93% | 67% | 43% | 25% |
Average contract revenue per MWh | $40 | $40 | $39 | $39 | $40 |
| | | | | |
Energy Commodity Services (ECS) | | | | | |
Capacity | | | | | |
Planned net MW in operation | 1,753 | 1,753 | 1,753 | 1,753 | 1,753 |
Percent of ECS's capacity sold forward | 45% | 44% | 33% | 29% | 29% |
| | | | | |
Energy | | | | | |
Planned TWh of generation | 2 | 3 | 3 | 4 | 4 |
Percent of ECS's planned generation sold forward | | | | | |
Unit-contingent | 5% | 6% | 6% | 6% | 5% |
Unit-contingent with availability guarantees | 55% | 66% | 45% | 36% | 33% |
Firm liquidated damages (LD) | 6% | 0% | 0% | 0% | 0% |
Total | 66% | 72% | 51% | 42% | 38% |
| | | | | |
Blended Capacity and Energy Recap (based on revenues) | | | | | |
Percent of ECS's planned energy and capacity sold forward | 55% | 63% | 42% | 36% | 33% |
Average contract revenue per MWh | $25 | $23 | $25 | $28 | $29 |
| | | | | |
(b) A portion of EN's total planned generation sold forward-2% in 2005, 13% in 2006, 12% in 2007 and 12% in 2008-is associated with the Vermont Yankee contract for which pricing may be adjusted. |
Entergy Nuclear
Entergy Nuclear (EN) earned $0.27 per share on both as-reported and operational bases in second quarter 2004, compared to $0.19 per share in second quarter 2003. Improvement in EN's earnings for second quarter 2004 resulted from:
- Increased megawatt-hours generated due to fewer scheduled and unscheduled outages and generation available from uprates completed in 2003 at Indian Point units 2 and 3 and Pilgrim.
- Increased revenue due to higher contract pricing and the addition of a support services contract for the Cooper Nuclear Station signed in third quarter 2003.
Other Entergy Nuclear highlights included:
- Capacity factor for the fleet improved to nearly 94% for second quarter 2004.
- Average production costs decreased to nearly $18 per MWh as a result of higher generation and lower operation and maintenance expenses.
Table 6 provides a comparative summary of Entergy Nuclear's operational performance measures.
Table 6: Entergy Nuclear Operational Performance Measures |
Second Quarter and Year-to-Date 2004 vs. 2003 (see appendix Gfor definitions of measures) |
| Second Quarter | Year-to-Date |
| 2004 | 2003 | % Change | 2004 | 2003 | % Change |
Net MW in operation | 4,001 | 3,955 | 1% | | | |
Average realized price per MWh | $41.33 | $39.81 | 4% | | | |
Production cost per MWh | $18.33 | $20.85 | (12%) | $18.49 | $22.27 | (17%) |
Generation in GWh | 8,196 | 7,337 | 12% | 16,882 | 15,430 | 9% |
Capacity factor | 93.6% | 84.1% | 11% | 96.3% | 88.9% | 8% |
Refueling outage days: | | | | | | |
Vermont Yankee | 30 | - | | | | |
Indian Point 3 | - | 26 | | | | |
Pilgrim | - | 24 | | | | |
| | | | | | |
Energy Commodity Services
Energy Commodity Services (ECS) includes earnings contributions from Entergy-Koch, LP and Entergy's non-nuclear wholesale assets business. ECS recorded as-reported and operational earnings of $0.04 per share in second quarter 2004, compared to $0.21 on both as-reported and operational bases in the same period last year. Lower results in second quarter 2004 are due to:
- The loss of disproportionate sharing of income from the Entergy-Koch venture, which accounted for $0.10 in earnings per share in second quarter 2003. Beginning on January 1, 2004, Entergy's share of the partnership's income became 50%, consistent with its ownership interest.
- Lower earnings at Entergy-Koch Trading (EKT), a subsidiary of Entergy-Koch, LP.
Operational earnings contributed by EKT in second quarter 2004 were $0.05 per share compared to operational earnings of $0.19 per share in the same period of 2003. Factors that contributed to the quarter to quarter decrease were:
- The loss of disproportionate sharing of income from the Entergy-Koch venture, as noted above.
- Lower point-of-view trading profits in second quarter 2004, consistent with low volatility that is typical at this time of year, compared to second quarter 2003 when unusually favorable market conditions served to increase point of view trading results.
Consistent with the difference in market conditions quarter to quarter, daily earnings at risk in second quarter 2004 decreased by nearly 40% compared to the prior period.
Table 7 provides a comparative summary of Entergy-Koch Trading's operational performance measures.
Table 7: Entergy-Koch Trading Operational Performance Measures |
Second Quarter and Year-to-Date 2004 vs. 2003 (see appendix G for definitions of measures) |
| Second Quarter | Year-to-Date |
| 2004 | 2003 | % Change | 2004 | 2003 | % Change |
Electricity volatility | 29% | 52% | (44%) | 33% | 72% | (54%) |
Gas volatility | 33% | 45% | (27%) | 43% | 71% | (39%) |
Electricity marketed (GWh) | 88,417 | 100,865 | (12%) | 206,348 | 224,345 | (8%) |
Gas marketed (Bcf/d) | 4.6 | 5.3 | (13%) | 6.0 | 6.6 | (9%) |
Gain/loss days | 2.0 | 1.4 | 43% | 1.6 | 1.4 | 14% |
Daily average earnings at risk | 7.9 | 12.9 | (39%) | 9.2 | 16.2 | (43%) |
Low daily earnings at risk | 5.9 | 7.6 | (22%) | 5.9 | 7.6 | (22%) |
High daily earnings at risk | 11.8 | 16.6 | (29%) | 16.5 | 35.2 | (53%) |
| | | | | | |
Appendix C includes additional information on Entergy-Koch Trading. As reflected in that appendix, essentially all of the market value of EKT's mark-to-market portfolio is based on actively quoted prices and approximately 94% of EKT's counterparty credit exposure is associated with companies that currently have investment-grade credit ratings.
Operational earnings at Entergy-Koch's gas transportation subsidiary, Gulf South Pipeline, were $0.01 per share compared to $0.03 per share in operational earnings for second quarter 2003. Excluding the portion of this decrease that is attributed to the loss of disproportionate income sharing, Gulf South's results were nearly flat quarter to quarter.
Table 8 provides a comparative summary of Gulf South Pipeline's operational performance measures.
Table 8: Gulf South Pipeline Operational Performance Measures |
Second Quarter and Year-to-Date 2004 vs. 2003 (see appendix G for definitions of measures) |
| Second Quarter | Year-to-Date |
| 2004 | 2003 | % Change | 2004 | 2003 | % Change |
Throughput (Bcf/d) | 1.90 | 1.90 | 0% | 2.06 | 2.10 | (2%) |
Production cost ($/mmbtu) | $0.164 | $0.138 | 19% | $0.156 | $0.123 | 27% |
| | | | | | |
IV.Earnings Guidance
"Our 2004 guidance remains in place until we are able to make a definitive announcement on the sale of Entergy-Koch Trading," saidLeo Denault, Entergy's chief financial officer. "We are initiating 2005 guidance in the range of $4.60 to $4.85 on both an as-reported and operational bases including the assumption that we are able to effect the sale of Entergy-Koch Trading and Gulf South Pipeline by year-end 2004. This range reflects a 10 to 15% growth rate versus the midpoint of our 2004 guidance, significantly above our previously disclosed near-term earnings aspiration of 8-10%."
Entergy's 2004 earnings guidance is detailed in Table 9 below, with June 2004 year-to-date actual results as its starting point. This table contains "forward looking statements" as defined on page 24 and should be read in conjunction with that section of this release. This table reflects the projected changes in the earnings profile for each of Entergy's businesses for the remainder of 2004 based upon how the two remaining quarters of 2004 are expected to differ from the same period in 2003. Because the anticipated sale of Entergy-Koch is uncertain, 2004 guidance has not been modified to reflect the sale. Upon a sale announcement, Entergy-Koch's year-to-date earnings contribution and earnings projected through closing will be treated as a special item, thereby reducing 2004 operational, but not as-reported, earnings per share. In addition, as-reported and operational earnings guidance for 2004 may be modified to reflect any projected gain or loss on the sales of Entergy-Koch Trading and Gulf South Pipeline.
Other key assumptions are as follows:
Utility, Parent & Other
- Baseline operational earnings for last two quarters of 2003 of $1.34 in earnings per share after adjusting for $0.04 of unfavorable weather
- Net improvement in revenues achieved by sales growth in the range of 1.5 to 2.0%
- Other factors which include higher depreciation expense offset by lower interest expense
Entergy Nuclear
- Baseline operational earnings for the last two quarters of 2003 of $0.49 in earnings per share
- Increased revenues from higher contract pricing in 2004 compared to 2003
- No revenue change due to volume differences (fewer unplanned outages and power uprates offset by refueling outages in second half of 2004 at FitzPatrick and Indian Point 2 compared to none in second half of 2003)
- Lower operation and maintenance and other expenses resulting from productivity improvement initiatives designed to reduce overall costs within the competitive nuclear fleet
- Additional revenue from the Cooper support services contract
Energy Commodity Services
- Baseline of operational earnings for last two quarters of 2003 of $0.17 in earnings per share, with an adjustment of $(0.11) to remove the impact of disproportionate income sharing that occurred in last two quarters of 2003
- Increased earnings from Entergy-Koch Trading based on improved profitability
- Increased earnings from Gulf South Pipeline due to increased transportation rates, lower legal expenses and receipt of insurance reimbursements
- Reduced losses at non-nuclear wholesale assets due to increased megawatt hours of generation
Table 9: 2004 Earnings Per Share Guidance Based on June 2004 Year-To-Date Earnings |
(Per share in U.S. $) |
| | | |
| June 2004 Year-To-Date | Operational/Special Item Changes July - December 2004 | | 2004 Guidance Range |
| | | Range of Impact | | |
Utility, Parent & Other | | | | | |
As-Reported | 1.38 | | | | | |
Less special items | - | Operational items: | | | | |
Operational | 1.38 | 2003 Operational Results (weather-adjusted) | 1.34 | 1.34 | | |
| | Sales growth | 0.05 | 0.10 | | |
| | Other | (0.02) | 0.03 | | |
| | Total Operational | 1.37 | 1.47 | 2.75 | 2.85 |
| | Special items: | | | | |
| | None | | | | |
| | Total As-reported | | | 2.75 | 2.85 |
Entergy Nuclear | | | | | | |
As-Reported | 0.56 | | | | | |
Less special items | - | Operational items: | | | | |
Operational | 0.56 | 2003 Operational Results | 0.49 | 0.49 | | |
| | Higher contract pricing | 0.04 | 0.05 | | |
| | New services contract | 0.01 | 0.01 | | |
| | Decreased expenses | 0.04 | 0.05 | | |
| | Other | (0.04) | (0.01) | | |
| | Total Operational | 0.54 | 0.59 | 1.10 | 1.15 |
| | Special items: | | | | |
| | None | | | | |
| | Total As-reported | | | 1.10 | 1.15 |
Energy Commodity Services | | | | | |
As-Reported | 0.08 | | | | | |
Less special items | - | Operational items: | | | | |
Operational | 0.08 | 2003 Operational Results (c) | 0.06 | 0.06 | | |
| | Trading operations | 0.07 | 0.10 | | |
| | Pipeline operations | 0.01 | 0.02 | | |
| | Non-nuclear wholesale asset operations | 0.03 | 0.04 | | |
| | Total Operational | 0.17 | 0.22 | 0.25 | 0.30 |
| | Special items: | | | | |
| | None | - | - | | |
| | Total As-reported | | | 0.25 | 0.30 |
Consolidated Total | | | | | | |
As-Reported | 2.02 | | | | | |
Less special items | - | | | | | |
Operational | 2.02 | Total Operational for 2004 | | | 4.10 | 4.30 |
| | | | | | |
| | Total As-reported for 2004 | | | 4.10 | 4.30 |
- Reflects elimination of disproportionate sharing, equivalent to $0.11 per share for the last two quarters of 2003.
Appendix D provides estimates of earnings per share sensitivities related to variables that impact utility and nuclear results.
Entergy's previously-issued full-year 2004 earnings guidance is detailed in Table 10. As noted previously, because the sale of Entergy-Koch is uncertain, 2004 guidance has not been modified to reflect the sale. Upon a sale announcement, Entergy-Koch's year-to-date earnings contribution and earnings projected through closing will be treated as a special item, thereby reducing 2004 operational, but not as-reported, earnings per share. In addition, as-reported and operational earnings guidance for 2004 may be modified to reflect any projected gain or loss on the sales of Entergy-Koch Trading and Gulf South Pipeline.
Key assumptions previously reflected in the full year earnings ranges are as follows:
Utility, Parent & Other
- Approximately 65% of 2004 earnings expected from the Utility, Parent & Other
- Existing rate plans in effect including full-year impact of rate increase put into effect June 2003 at Entergy New Orleans
- Sales growth for 2004 projected in the 1.5 to 2.0% range
- Other factors which include higher depreciation expense partially offset by lower operation and maintenance and interest expenses
Entergy Nuclear
- More than 25% of 2004 earnings expected from Entergy Nuclear
- Higher revenues generated due to an approximate $1 per megawatt hour increase in the pricing of power purchase agreements, which is expected to average about $38 per megawatt hour in 2004
- Higher revenues realized due to 46 MW of power uprates during 2003 and absence of 2003 blackout which had an approximate impact of $10 million
- Lower operation and maintenance expense achieved from productivity improvements at Entergy Nuclear
- Additional revenue from the Cooper support services contract
- Capacity factor assumption for the fleet ranges from 92 to 95%, and includes planned refueling outages at Vermont Yankee in spring 2004, and at FitzPatrick and Indian Point 2 in fall 2004
Energy Commodity Services
- Energy Commodity Services' guidance based on a 50% contribution from Entergy-Koch, consistent with Entergy's ownership share
- Conservative expectations assumed for commodity trading
- Lower pricing estimated for non-nuclear wholesale assets business
- Modest year-over-year pipeline growth assumed reflecting higher transportation rates and lower operation and maintenance expenses
Entergy's 2004 earnings guidance is detailed in Table 10 below, with actual 2003 earnings per share as its data starting point.
Table 10: 2004 Earnings Per Share Guidance |
(Per share in U.S. $) | |
| | | |
| 2003 Earnings Per Share | Operational/Special Item Changes in 2004 | Range of Impact | 2004 Guidance Range |
| | | | | | |
Utility, Parent & Other | | | | | |
As-Reported | 1.93 | | | | | |
Less Special Items | (0.69) | Operational items: | | | | |
Operational | 2.62 | Full year impact of rate actions | 0.04 | 0.04 | | |
| | Sales growth of 1.5% to 2.0% | 0.15 | 0.20 | | |
| | Productivity improvements | 0.02 | 0.03 | | |
| | Decreased interest expense | 0.10 | 0.12 | | |
| | Increased depreciation expense, other | (0.18) | (0.16) | | |
| | Total Operational | 0.13 | 0.23 | 2.75 | 2.85 |
| | Special items: | | | | |
| | None | | | | |
| | Total As-reported | | | 2.75 | 2.85 |
Entergy Nuclear | | | | | | |
As-Reported | 1.30 | | | | | |
Less Special Items | 0.45 | Operational items: | | | | |
Operational | 0.85 | Higher contract pricing | 0.09 | 0.10 | | |
| | Increased generation | 0.03 | 0.04 | | |
| | New services contract | 0.03 | 0.03 | | |
| | Productivity improvements | 0.10 | 0.13 | | |
| | Total Operational | 0.25 | 0.30 | 1.10 | 1.15 |
| | Special items: | | | | |
| | None | | | | |
| | Total As-reported | | | 1.10 | 1.15 |
Energy Commodity Services | | | | | |
As-Reported | 0.78 | Operational items: | | | | |
Less Special Items | - | Decreased contribution from Entergy-Koch (d) | (0.38) | (0.38) | | |
Operational | 0.78 | Increased losses from non-nuclear wholesale assets | (0.01) | 0.00 | | |
| | Conservative commodity trading results | (0.18) | (0.15) | | |
| | Pipeline growth | 0.04 | 0.05 | | |
| | Total Operational | (0.53) | (0.48) | 0.25 | 0.30 |
| | Special items: | | | | |
| | None | | | | |
| | Total As-reported | | | 0.25 | 0.30 |
Consolidated Total | | | | | | |
As-Reported | 4.01 | | | | | |
Less Special Items | (0.24) | | | | | |
Operational | 4.25 | Total Operational for 2004 | (0.15) | 0.05 | 4.10 | 4.30 |
| | | | | | |
| | Total As-reported for 2004 | | | 4.10 | 4.30 |
- Reflects elimination of disproportionate sharing, equivalent to $0.38 per share in 2003.
Entergy's 2005 earnings guidance is detailed in Table 11 below, with the midpoint of 2004 guidance as its starting point. Guidance for 2005 is based on the assumption that sales of Entergy-Koch Trading and Gulf South Pipeline are completed prior to the end of 2004, and further, that the company executes incremental share repurchases under the program announced today in an amount up to $1.5 billion between now and the end of 2006. Other key assumptions are as follows:
Utility, Parent & Other
- Increased revenue from the impact of rate cases
- Sales growth for 2005 projected in the 1.5 to 2.0% range
- Increased operation and maintenance expenses associated with inflation and supply plan, partially offset by productivity improvements
- Decreased interest expense
- Accretion from the share repurchase program
Entergy Nuclear
- Higher revenues generated due to an approximate $1 per megawatt hour increase in the pricing of power purchase agreements, which is expected to average about $39 per megawatt hour in 2005
- Higher revenues realized due to power uprates completed during 2004 and one less refueling outage in 2005 compared to 2004
- Capacity factor assumption for the fleet ranges from 92 to 95%, and includes planned refueling outages at Indian Point 3 and Pilgrim in spring 2005
- Lower operation and maintenance expense achieved from productivity improvements at Entergy Nuclear
- Accretion from the share repurchase program
- Increased depreciation and other expenses
Non-Nuclear Wholesale Assets
- Flat to slightly improved results from non-nuclear wholesale assets
Entergy-Koch, LP
- No contribution, due to assumed sales of Entergy-Koch Trading and Gulf South Pipeline prior to the end of 2004
Share Repurchase Program
- Repurchases of 17 to 22 million shares are completed by the end of 2005
Table 11: 2005 Earnings Per Share Guidance |
(Per share in U.S. $) | |
| | | |
| 2004 Earnings Per Share | Operational/Special Item Changes in 2005 | Range of Impact | 2005 Guidance Range |
| | | | | | |
Utility, Parent & Other | | | | | |
As-Reported | 2.80 | | | | | |
Less Special Items | - | Operational items: | | | | |
Operational | 2.80 | Increased revenue due to rate actions and sales growth | 0.41 | 0.47 | | |
| | Increased O&M expense | (0.09) | (0.07) | | |
| | Decreased interest expense | 0.05 | 0.06 | | |
| | Accretion from share repurchase program | 0.17 | 0.22 | | |
| | Other | 0.01 | 0.02 | | |
| | Total Operational | 0.55 | 0.70 | 3.35 | 3.50 |
| | Special items: | | | | |
| | None | | | | |
| | Total As-reported | | | 3.35 | 3.50 |
Entergy Nuclear | | | | | | |
As-Reported | 1.12 | | | | | |
Less Special Items | - | Operational items: | | | | |
Operational | 1.12 | Higher contract pricing | 0.09 | 0.10 | | |
| | Increased generation | 0.07 | 0.08 | | |
| | Productivity improvements | 0.08 | 0.09 | | |
| | Accretion from share repurchase program | 0.10 | 0.15 | | |
| | Increased depreciation/other | (0.11) | (0.10) | | |
| | Total Operational | 0.23 | 0.32 | 1.35 | 1.44 |
| | Special items: | | | | |
| | None | | | | |
| | Total As-reported | | | 1.35 | 1.44 |
Non-Nuclear Wholesale Assets | | | | | |
As-Reported | (0.10) | | | | | |
Less Special Items | - | Operational items: | | | | |
Operational | (0.10) | Reduced losses from non-nuclear wholesale assets | 0.00 | 0.01 | | |
| | Total Operational | 0.00 | 0.01 | (0.10) | (0.09) |
| | Special items: | | | | |
| | None | | | | |
| | Total As-reported | | | (0.10) | (0.09) |
| | | | | | |
Entergy-Koch, LP | | | | | |
As-Reported | 0.38 | | | | | |
Less Special Items | - | Operational items: | | | | |
Operational | 0.38 | No continuing operations | (0.38) | (0.38) | | |
| | Total Operational | (0.38) | (0.38) | - | - |
| | Special items: | | | | |
| | None | | | | |
| | Total As-reported | | | - | - |
| | | | | | |
Consolidated Total | | | | | | |
As-Reported | 4.20 | | | | | |
Less Special Items | - | | | | | |
Operational | 4.20 | Total Operational for 2004 | 0.40 | 0.65 | 4.60 | 4.85 |
| | | | | | |
| | Total As-reported for 2004 | | | 4.60 | 4.85 |
V.Growth and Liquidity Aspirations
One of Entergy's financial aspirations is to deliver near-term earnings growth of 8-10% in 2005 and 2006. The company believes that this goal can be reasonably achieved through a combination of intrinsic growth and accretion due to share repurchases. Other financial aspirations include improving returns on invested capital, achieving various credit metric improvements and providing annual dividend increases.
Over the long-term, Entergy also aspires to deliver earnings growth of 5-6%, equal to top-quartile industry growth over the last 20 years, to achieve a 9% return on invested capital, and to achieve a single-A credit rating. The company's ability to achieve or exceed these aspirations will be based upon a combination of intrinsic growth, accretion due to share repurchases and the deployment of capital into new investments over time.
Table 12 provides details on Entergy's projected cash available for capital deployment for the period 2004 through 2006. After considering a range of potential proceeds from the anticipated sale of Entergy-Koch, LP, Entergy expects to have $1.5 billion of cash available over the next three years for three potential uses: investments in new businesses or assets, repayment of debt, and dividend increases. Sources shown on the table include additional debt that Entergy believes it could issue in association with new investments while maintaining a net debt ratio of 50% or less. This amount could vary depending upon the type of new investment and the credit market environment. Similarly, stock repurchases reflected on the table are based upon the $1.5 billion program announced today, as well as the existing authorization in place to fund the exercise of employee stock options. As previously noted, this amount will be reduced by $0.5 billion if a sale of Ente rgy-Koch is not achieved, and may further vary as a result of material changes in business results or capital spending or material new investment opportunities.
Table 12: Projected Cash Available for Capital Redeployment 2004 through 2006 - Reconciliation of GAAP to Non-GAAP Measures (see appendix G for definitions of measures) |
($ in billions) | | 2004-2006 |
| | |
Net cash flow provided by operating activities | 6.9 | |
Less: | | |
Net nuclear fuel purchases | 0.4 | |
Decommissioning trust contributions | | |
Operating cash flow | | 6.1 |
Planned maintenance capital expenditures | | (2.6) |
Preferred and common dividends | | |
Free cash flow | | 2.2 |
| | |
Net stock repurchases (includes repurchases under existing and new programs less potential sale proceeds) | | (0.8) |
Planned growth capital commitments | | (1.2) |
Additional debt capacity (net of maturities) | | |
Net Cash Available for New Investment, Debt Retirement, Dividend Increase | | 1.5 |
| | |
Appendix F-1 provides details on planned capital expenditures by business, and appendix F-2 includes a summarized schedule of debt maturities.
VI.Appendices
Eight appendices are presented in this section as follows:
- Appendix A includes earnings per share variance analysis and details on special items that relate to the current period.
- Appendix B provides information on selected pending local and federal regulatory cases, including a calendar of scheduled events and potential financial impacts.
- Appendix C provides additional details on Entergy-Koch's trading activities in the current period.
- Appendix D provides estimates of earnings per share sensitivities related to variables that impact utility and nuclear results.
- Appendix E provides financial metrics for both current and historical periods. In addition, historical financial and operating performance metrics are included for the trailing eight quarters.
- Appendix F provides a summary of planned capital expenditures for the next three years along with a summary schedule of debt maturities by business.
- Appendix G provides definitions of the operational performance measures and GAAP and non-GAPP financial measures that are used in this release.
- Appendix H provides a reconciliation of GAAP and non-GAAP financial measures used in this release.
Appendix A-1 and A-2 provide details of second quarter and year-to-date 2004 vs. 2003 earnings variance analyses for "Utility, Parent & Other," "Competitive Businesses," and "Consolidated."
Appendix A-1: As-Reported Earnings Per Share Variance Analysis |
Second Quarter 2004 vs. 2003 |
(Per share in U.S. $, sorted in consolidated |
column, most to least favorable) | Utility, | | Competitive | | | |
| Parent & Other | | Businesses | | | Consolidated |
2003 earnings | 0.49 | | | 0.40 | | | 0.89 |
Other income (deductions) | 0.32 | (e) | | (0.15) | (f) | | 0.17 |
Net revenue | 0.10 | (g) | | 0.04 | (h) | | 0.14 |
Interest expense and other charges | 0.02 | | | - | | | 0.02 |
Other operation & maintenance expense | (0.06) | (i) | | 0.05 | (j) | | (0.01) |
Income taxes - other | (0.02) | | | 0.01 | | | (0.01) |
Decommissioning expense | - | | | (0.01) | | | (0.01) |
Taxes other than income taxes | (0.01) | | | - | | | (0.01) |
Interest and dividend income | - | | | (0.01) | | | (0.01) |
Depreciation/amortization expense | (0.01) | | | (0.02) | | | (0.03) |
2004 earnings | 0.83 | | | 0.31 | | | 1.14 |
|
Appendix A-2: As-Reported Earnings Per Share Variance Analysis |
Year-to-Date 2004 vs. 2003 |
(Per share in U.S. $, sorted in consolidated |
column, most to least favorable) | Utility, | | Competitive | | | |
| Parent & Other | | Businesses | | | Consolidated |
2003 earnings | 0.94 | | | 1.67 | | | 2.61 |
Net revenue | 0.02 | | | 0.13 | (h) | | 0.15 |
Interest expense and other charges | 0.05 | (k) | | (0.01) | | | 0.04 |
Other operation & maintenance expense | (0.05) | (i) | | 0.08 | (j) | | 0.03 |
Income taxes - other | 0.03 | | | - | | | 0.03 |
Decommissioning expense | - | | | (0.01) | | | (0.01) |
Taxes other than income taxes | (0.01) | | | - | | | (0.01) |
Interest and dividend income | - | | | (0.01) | | | (0.01) |
Depreciation/amortization expense | 0.01 | | | (0.03) | | | (0.02) |
Share repurchase/dilution effect | (0.02) | | | (0.01) | | | (0.03) |
Other income (deductions) | 0.32 | (e) | | (0.45) | (f) | | (0.13) |
Cumulative effect of accounting changes | 0.09 | (l) | | (0.72) | (l) | | (0.63) |
2004 earnings | 1.38 | | | 0.64 | | | 2.02 |
|
- Other income (deductions) increased due primarily to the absence of the River Bend loss provision recorded in second quarter 2003.
- Other income (deductions) decreased due primarily to lower Entergy-Koch earnings.
Utility Net Revenue Variance Analysis 2004 vs. 2003 ($ EPS) |
Second Quarter | Year-to-Date |
Competitive retail | 0.05 | Competitive retail | 0.08 |
Weather | 0.02 | Weather | (0.01) |
Sales growth/pricing | 0.01 | Sales growth/pricing | 0.11 |
Other | 0.02 | Other | (0.16) |
Total | 0.10 | Total | 0.02 |
- Net revenue increased in second quarter 2004 due primarily to higher revenues in the competitive retail business, the positive effects of more normal weather, and improved pricing coming from the Entergy New Orleans rate increase implemented in June 2003.
- Net revenues increased due to higher revenues from Entergy Nuclear resulting primarily from an increase in megawatt hours generated partially offset by lower net revenue from the non-nuclear wholesale assets business.
- Other operation and maintenance expense increased for the quarter and year-to-date periods due primarily to higher expenses in competitive retail and higher customer support and benefits costs at utility.
- Other operation and maintenance expense decreased in second quarter 2004 and year-to-date due primarily to productivity improvements achieved at Entergy Nuclear.
- Interest expense and other charges decreased due primarily to debt retirements and refinancings completed in 2003.
- Cumulative effect of accounting changes primarily reflects the financial impact of the implementation of SFAS 143, the effect of which was originally recorded in first quarter 2003.
Appendix A-3 lists special items by business with quarter-to-quarter and year-to-date comparisons. Amounts are shown on both earnings per share and net income bases. Special items are those events that are less routine, are related to prior periods, or are related to discontinued businesses. Special items are included in as-reported earnings per share consistent with generally accepted accounting principles (GAAP), but are excluded from operational earnings per share. As a result, operational earnings per share is considered a non-GAAP measure.
Appendix A-3: Special Items (shown as positive / (negative) impact on earnings) |
Second Quarter and Year-to-Date 2004 vs. 2003 |
(Per share in U.S. $) |
| Second Quarter | Year-to-Date |
| 2004 | 2003 | Change | 2004 | 2003 | Change |
Utility, Parent & Other | | | | | | |
SFAS 143 implementation | - | - | - | - | (0.09) | 0.09 |
River Bend loss provision | - | (0.28) | 0.28 | - | (0.29) | 0.29 |
Subtotal | - | (0.28) | 0.28 | - | (0.38) | 0.38 |
Competitive Businesses Special Items | | | | | | |
Entergy Nuclear | | | | | | |
SFAS 143 implementation | - | - | - | - | 0.70 | (0.70) |
Energy Commodity Services | - | - | - | - | - | - |
Subtotal | - | - | - | - | 0.70 | (0.70) |
Total Special Items | - | (0.28) | 0.28 | - | 0.32 | (0.32) |
| | | | | | |
(U.S. $ in millions) |
| 2004 | 2003 | Change | 2004 | 2003 | Change |
Utility, Parent & Other | | | | | | |
SFAS 143 implementation | - | - | - | - | (21.3) | 21.3 |
River Bend loss provision | - | (65.6) | 65.6 | - | (65.6) | 65.6 |
Subtotal | - | (65.6) | 65.6 | - | (86.9) | 86.9 |
Competitive Businesses Special Items | | | | | | |
Entergy Nuclear | | | | | | |
SFAS 143 implementation | - | - | - | - | 160.3 | (160.3) |
Energy Commodity Services | - | 0.7 | (0.7) | - | 0.7 | (0.7) |
Subtotal | - | 0.7 | (0.7) | - | 161.0 | (161.0) |
Total Special Items | - | (64.9) | 64.9 | - | 74.1 | (74.1) |
| | | | | | |
Appendix B-1 provides a summary of the selected regulatory cases and events that are pending.
Appendix B-1 Regulatory Summary Table As of August 2, 2004 |
Company/ Proceeding | Authorized ROE | Pending Cases/Events | Potential Operational Earnings Impact |
Retail Regulation |
Entergy Arkansas | 11.0% | No cases pending. Next filing likely to come in connection with steam generators replacement at ANO in mid-2005. | $0.00 per share in 2004 and 2005; impact in 2006 will be based upon revenue deficiency reflected in 2005 filing. |
| | | |
Entergy Gulf States - TX | 10.95% | Base rates unchanged since settlement order issued in June 1999. At direction of PUCT, company began preparing for move to retail open access ("ROA"). In a written order issued on July 12, 2004 the Commission: (a) rejected the Company's Independent Transmission Organization proposal; (b) ordered the Company to cease efforts towards an interim solution; (c) continued to delay ROA until either a FERC-approved RTO is in place or some other independent entity is in place that meets their requirements; (d) terminated the current pilot, and; (e) encouraged Entergy to enter into a dialogue with SPP over joining the SPP RTO. As a result of the Commission's order, the Company will file for an increase in base rates and for recovery of more than $100 million of cost incurred to prepare for retail open access. | $0.00 per share in 2004; 2005 impact of $0.05 per share assuming rate case is approved as filed and implemented by August 2005. |
| | | |
Entergy Gulf States - LA | 11.1% | The 9th revenue review (2002) and prospective revenue study are currently pending before the LPSC. EGSI's filings included an $11.5 million rate reduction which was implemented in June 2002 and a $22 million revenue deficiency based on a 2002 test year. The most recent LPSC staff testimony, filed in March 2004, recommended a refund of at least $29 million and a prospective rate reduction of approximately $50 million. In a separate March 2004 filing, EGSI proposed a $32 million pro forma adjustment to include revenue requirements associated with the Perryville power purchase agreement. Separately, EGSI continues to pursue the development of a performance-based rate structure in conjunction with LPSC staff. Such a rate structure was included in a proposed global settlement filed by the company with the LPSC on June 18, 2004. | $0.00 per share in 2004; 2005 impact ranges from $(0.16) per share (based on staff's recommendation) to $0.04 per share (based on company's filed deficiency). |
| | | |
Entergy Louisiana | 11.3% | In January 2004, ELI filed with the LPSC an application for a $167 million base rate increase and an ROE of 11.4%. The requested increase is expected to be largely mitigated by fuel savings resulting from the generation supply plan, including acquisition of the Perryville plant. Entergy has filed a petition with FERC seeking confirmation that this acquisition is not subject to FERC approval. Separately, ELI continues to pursue the development of a performance-based rate structure in conjunction with LPSC staff. | $0.00 per share in 2004; 2005 impact ranges from $0.00 per share up to $0.15 per share based on the percentage of rate request approved by the LPSC and timing of the implementation of new rates. |
| | | |
Entergy Mississippi | 9.46%-12.08% | In December 2002, the MPSC approved a $48.2 million rate increase with an allowed ROE of 11.75%. In addition, the MPSC approved a formula rate plan which allows the earned Rate of Return on Rate Base ("RORB") to increase or decrease by as much as 50 basis points plus an additional 5 basis point deadband without requiring a change in base rates. This equates to an ROE bandwidth of plus or minus 131 basis points. In addition, a performance incentive based on outage frequency, price, and customer satisfaction can increase or decrease the benchmarked ROE by 100 basis points. If EMI earns above or below the bandwidth range, rates are adjusted on a prospective basis by 50% of any overage or shortfall to the top or bottom of the bandwidth respectively. EMI made its formula rate plan filing in March 2004 based on a 2003 test year. In April 2004, the MPSC approved a joint stipulation which provides for no change in rates based on an adjusted ROE of 10.77%. | $0.00 per share in 2004; 2005 and beyond may be impacted by an increase or decrease of $0.02 per share for every 1% increase or decrease in ROE resulting from performance incentives and/or sharing above or below the allowed range. |
| | | |
Entergy New Orleans | 10.25% - 13.25% | Effective June 2003, the New Orleans City Council approved a $30 million rate increase and a 2-year prospective Formula Rate Plan ("FRP") with an ROE mid point of 11.25% and an ROE bandwidth from 10.25% to 12.25%. In addition, the Electric FRP allows for up to 13.25% ROE based on a Generation Performance-Based Rate ("GPBR") plan. The GBPR provides for sharing of fuel and purchased power savings based on a specified implied heat rate target and a gas price index. ENOI customers receive the first $20 million of savings; thereafter 10% of additional savings are allocated to the company. | $0.04/share in 2004, based upon the incremental impact of the June 2003 rate order; 2005 may be impacted by as much as +$0.005/share, for each $20 million of fuel and purchased power savings above the initial $20 million allocated to customers. |
| | | |
Appendix B-1 Regulatory Summary Table (continued) As of August 2, 2004 |
Company/ Proceeding | Authorized ROE | Pending Cases/Events | Potential Operational Earnings Impact |
Wholesale Regulation (FERC) |
System Energy Resources, Inc. | 10.94% | ROE approved by July 2001 FERC order. No cases pending. | $0.00 per share. |
| | | |
System Agreement | NA | Proceeding initiated by the LPSC and the City of New Orleans (who has since withdrawn) requested a reallocation of production costs among the utility operating subsidiaries. The FERC administrative law judge (ALJ) issued an initial decision in February 2004 concluding that rough production cost equalization no longer exists on the Entergy system. The ALJ recommended a bandwidth approach be applied to reallocate production costs. Entergy opposes the bandwidth approach and certain findings related to the purchase of power from the Vidalia hydroelectric facility. Exception briefs were filed by all parties in March and a FERC decision is expected in late 2004, with court appeals of any decision likely. | $0.00 per share regardless of outcome; the outcome of the case will only impact the allocation of costs that are passed through to customers. |
| | | |
Affiliate Transactions | NA | Eight purchase power agreements covering five generating sources from Entergy affiliates for supplies of power to ELI and ENOI are being reviewed by FERC. Certain of the contracts became effective in June 2003, subject to refund. The process used to award the contracts is being challenged by various parties at FERC. FERC trial staff testimony filed in March 2004 claimed Entergy conveyed undue preference to its affiliates in the bidding process. Hearings began in June and are ongoing with an initial ALJ decision expected in late 2004. | $0.00 per share regardless of outcome given that costs associated with affiliate PPAs will be recovered in retail rates; if affiliate PPAs are not approved, the cost of alternative sources of power would be recovered in retail rates. |
| | | |
Alternative Transmission Structure | NA | In response to the suspension in December 2003 of the SeTrans RTO effort, Entergy began work on an alternative transmission structure. Entergy filed for FERC approval of its alternative transmission structure on April 1, 2004. Entergy's retail regulators will review and comment on the plan, after which time Entergy has requested FERC act within 60 days. Entergy's filing includes independent transmission oversight for processes involving the granting of transmission service including calculation of transfer capacity, system studies and the weekly transmission procurement process. The filing also included a request to implement a more efficient expansion pricing policy that is consistent with the "higher of" principles articulated in FERC's Order Number 2003-A. Earliest effective date for operation of new structure is early 2005. | $0.00 per share in direct impact. If rejected, Entergy could possibly be directed to renew its pursuit of an RTO which likewise would not be expected to have an immediate earnings impact. |
| | | |
Appendix B-2 provides a calendar of selected regulatory events scheduled or anticipated through 3rd quarter 2005.
Appendix B-2: Calendar of Selected Regulatory Events |
As of August 2, 2004 |
Jurisdiction: | FERC | EGSI-TX | EGSI-LA | ELI |
Case: | System Agreement | Affiliate Purchase Power Agreements | Alternative Transmission Structure | Market Power Analysis | Base Rate Case | 9th Earnings Review | Purchase Power Agreements | Base Rate Case |
Docket #: | EL01-88-001 | ER03-583-000 ER03-681-000 ER03-682-000 ER03-744-000 | ER04-699 | ER91-569 | Not yet assigned | U-26527 | U-27136 | U-20925 |
Aug-04 | | Hearings continue | | 9th - Screen filing due | 25th - Rate case to be filed | | | 2nd - Staff / Intervenors file direct testimony 27th - - Staff / Intervenors file cross-answering testimony |
Sep-04 | | | | | | 26th - potential order on settlement proposal and uprate issue | | 24th - ELI files rebuttal testimony |
Oct-04 | | | | | | | Potential ALJ decision (generally within 6 months of the hearings) | 12th - Staff / Intervenors file surrebuttal testimony 27th - ELI files rejoinder testimony |
Nov-04 | | | | | | Potential ALJ decision (if settlement not approved) | | 29h - Hearings |
Dec-04 | Potential FERC decision | Potential ALJ decision | Potential FERC decision | | | | | 1st - 10th Hearings continue 23rd Post Hearing Briefs |
Jan-05 | | | | | | | Potential LPSC decision (generally within 3 months of the ALJ decision) | 7th - Replies to Post Hearing Briefs Potential ALJ decision |
Feb-05 | | | | | | Potential LPSC decision (if settlement not approved) | | |
Mar-05 | | Potential FERC decision | | | | | | Potential LPSC decision |
Comments: | Requests for rehearing may follow FERC decision | Schedule dependent on hearing process | No detailed procedural schedule established | No detailed procedural schedule established | No detailed procedural schedule established | | FERC schedule could potentially impact LPSC timing | |
Appendix C provides additional details on Entergy-Koch's trading activities during second quarter 2004.
Appendix C: Entergy-Koch Trading Details (see appendix G for definitions of measures) Second Quarter 2004 |
| 2004 | | | 2004 |
Changes in Fair Value of Trading Contracts ($ in millions) | | | Counterparty Credit Exposure (%, net of collateral) | |
Fair value of contracts outstanding at December 31, 2003 after implementation of EITF 02-03 | 6.5 | | AAA | 1 |
(Gain)/Loss from contracts realized/settled during the period | (34.2) | | AA | 17 |
Initial recorded value of contracts entered into during the period | - | | A | 48 |
Net option premiums received during the period | (16.0) | | BBB | 28 |
Change in fair value of contracts attributable to market movements during the period | (3.0) | | Non-investment grade/Not rated | 6 |
Other changes in fair value | - | | Total | 100 |
Net change in contracts outstanding during the period | (53.2) | | | |
Fair value of contracts outstanding at June 30, 2004 | (46.7) | | | |
| 2004 | 2003 | Change | |
Balance Sheet Mark to Market Accounting as of June 30, 2004($ in millions) | | | | |
Fair value of contracts | (46.7) | 184.3 | NA | |
Partners' capital | 1,183 | 1,245 | (5%) | |
Fair value of contracts as percent of partners' capital | (4%) | 14.8% | NA | |
| 0-12 Months | 13-24 Months | 25+ Months | Total |
Maturities and Sources for Fair Value of Trading Contracts at June 30, 2004($ in millions) | | | | |
Prices actively quoted | 5.2 | (43.8) | (3.9) | (42.4) |
Prices provided by other sources | 2.8 | (9.6) | 0.4 | (6.4) |
Prices based on models | 1.7 | 0.1 | 0.2 | 2.1 |
Total | 9.8 | (53.2) | (3.3) | (46.7) |
| | | | |
Appendix D provides estimates of the impact to operational earnings resulting from changes in various revenue and expense variables. These estimates are intended to be indicative rather than precise guidance, and are based upon changes in variables which would result in increases to earnings per share. Equivalent decreases in earnings per share are estimated to result from variable changes in the opposition direction.
Appendix D: Earnings Sensitivities |
(Per share in U.S. $) | | |
Variable | Description of Change | Estimated Earnings Impact(m) |
Utility | | |
Sales growth Residential Commercial/Government Industrial Total | 1% increase in Residential MWh sold 1% increase in Comm/Govt MWh sold 1% increase in Industrial MWh sold 1% increase in Total MWh sold
| 0.04 0.02 0.04 0.10
|
Rate base | $100 million increase in rate base | 0.02 |
Return on equity | 1% increase in allowed ROE | 0.22 |
Entergy Nuclear | | |
Capacity factor | 1% increase in capacity factor | 0.03 |
Gas price 2004 - 100% EN output sold forward 2005 - 95% EN output sold forward 2006 - 72% EN output sold forward | $1/MMBtu increase in gas price assuming market conversion based on 9,000 heat rate | 0.00 0.04 0.23
|
Operation and maintenance expense | $1 decrease per MWh | 0.09 |
Outage (lost revenue only) | 1000 MW plant for 10 days | 0.02 |
Power uprate | 100 MW at $800/Kw capital investment and market price of $40/MWh | 0.06 |
(m) Based on current fully diluted shares of approximately 230 million.
Appendix E-1 provides comparative financial performance measures for the current quarter. Appendix E-2 provides historical financial performance measures and operating performance metrics for the trailing eight quarters. Financial performance measures in both tables include those calculated and presented in accordance with generally accepted accounting principles (GAAP), as well as those that are considered non-GAAP measures.
As-reported measures are computed in accordance with GAAP as they include all components of net income, including special items. Operational measures are non-GAAP measures as they are calculated using operational net income, which excludes the impact of special items. A reconciliation of operational earnings per share to as-reported earnings per share is provided in Appendix H-1.
Appendix E-1: GAAP and non-GAAP Financial Performance Measures |
Second Quarter 2004 vs. 2003 (see appendix G for definitions of certain measures) |
| |
For 12 months ending June 30 | 2004 | 2003 | | Change |
GAAP Measures | | | | |
Return on average invested capital - as-reported | 6.38% | 8.01% | | (1.63)% |
Return on average common equity - as-reported | 9.27% | 12.85% | | (3.58)% |
Net margin - as-reported | 8.37% | 11.87% | | (3.50)% |
Cash flow interest coverage | 5.97 | 4.54 | | 1.43 |
Book value per share | $38.56 | $37.28 | | $1.28 |
End of period shares outstanding (millions) | 226.8 | 227.8 | | (1.0) |
| | | | |
Non-GAAP Measures | | | | |
Return on average invested capital - operational | 7.11% | 7.48% | | (0.37)% |
Return on average common equity - operational | 10.76% | 11.69% | | (0.93)% |
Net margin - operational | 9.72% | 10.80% | | (1.08)% |
| | | | |
As of June 30 ($ in millions) | 2004 | 2003 | | Change |
GAAP Measures | | | | |
Revolver capacity | 1,280 | 1,158 | | 122 |
Total debt | 8,173 | 9,173 | | (1,000) |
Debt to capital ratio | 47.4% | 50.9% | | (3.5)% |
Off-balance sheet liabilities: | | | | |
Project debt | | | | |
Debt of joint ventures - Entergy's share | 441 | 385 | | 56 |
Leases - Entergy's share | 596 | 501 | | 95 |
Total off-balance sheet liabilities | 1,037 | 886 | | 151 |
| | | | |
Non-GAAP Measures | | | | |
Total gross liquidity | 1,866 | 2,236 | | (370) |
Net debt to net capital ratio | 45.5% | 47.8% | | (2.3)% |
Net debt ratio including off-balance sheet liabilities | 48.7% | 50.4% | | (1.7)% |
| | | | |
Appendix E-2: Historical Performance Measures (see appendix G for definitions of measures) |
| | | 3Q02 | 4Q02 | 1Q03 | 2Q03 | 3Q03 | 4Q03 | 1Q04 | 2Q04 | 03 YTD | 04 YTD |
Financial | | | | | | | | | | |
| | EPS - as-reported ($) | 1.59 | 0.33 | 1.73 | 0.89 | 1.57 | -0.17 | 0.88 | 1.14 | 2.61 | 2.02 |
| | Less - special items ($) | 0.09 | -0.01 | 0.61 | -0.28 | 0.00 | -0.55 | 0.00 | 0.00 | 0.32 | 0.00 |
| | EPS - operational ($) | 1.50 | 0.34 | 1.12 | 1.17 | 1.57 | 0.38 | 0.88 | 1.14 | 2.29 | 2.02 |
| Trailing Twelve Months | | | | | | | | | | |
| | ROIC - as-reported (%) | 5.44 | 5.79 | 8.65 | 8.01 | 8.04 | 7.38 | 6.19 | 6.38 | | |
| | ROIC - operational (%) | 7.10 | 7.37 | 7.86 | 7.48 | 7.63 | 7.70 | 7.31 | 7.11 | | |
| | ROE - as-reported (%) | 7.10 | 7.84 | 13.69 | 12.85 | 12.56 | 11.21 | 8.63 | 9.27 | | |
| | ROE - operational (%) | 10.82 | 11.33 | 12.00 | 11.69 | 11.69 | 11.87 | 10.88 | 10.76 | | |
| | Cash Flow Interest Coverage | 5.51 | 4.92 | 4.41 | 4.54 | 4.28 | 5.05 | 5.77 | 5.97 | | |
| | Debt to capital (%) | 51.8 | 51.8 | 49.4 | 50.9 | 48.4 | 47.5 | 47.3 | 47.4 | | |
| | Net debt/net capital (%) | 48.9 | 47.7 | 48.3 | 47.8 | 46.6 | 45.3 | 44.5 | 45.5 | | |
Utility |
| | Generation in GWh | 26,635 | 19,687 | 18,531 | 19,915 | 21,438 | 17,860 | 18,455 | 19,948 | 38,446 | 37,953 |
| | GWh billed | | | | | | | | | | |
| | Residential | 10,827 | 7,279 | 7,843 | 7,170 | 10,763 | 7,041 | 7,726 | 6,911 | 15,013 | 14,637 |
| | Commercial & Gov't | 8,240 | 6,811 | 6,455 | 6,828 | 8,276 | 6,955 | 6,487 | 6,829 | 13,283 | 13,316 |
| | Industrial | 10,839 | 10,248 | 9,324 | 9,556 | 9,975 | 9,782 | 9,490 | 9,922 | 18,880 | 19,412 |
| | O&M expense/MWh | $14.01 | $23.84 | $18.75 | $19.30 | $17.66 | $31.58 | $18.84 | $20.85 | $19.03 | $19.88 |
| | Reliability | | | | | | | | | | |
| | SAIFI | 2.1 | 2.0 | 1.9 | 1.6 | 1.8 | 1.8 | 1.7 | 1.9 | 1.6 | 1.9 |
| | SAIDI | 156 | 164 | 161 | 138 | 155 | 144 | 143 | 162 | 138 | 162 |
Nuclear |
| | Net MW in operation | 3,955 | 3,955 | 3,955 | 3,955 | 4,001 | 4,001 | 4,001 | 4,001 | | |
| | Avg. realized price per MWh | $42.59 | $40.87 | $38.28 | $39.81 | $40.67 | $38.54 | $39.70 | $41.33 | | |
| | Production cost/MWh | $19.82 | $22.18 | $23.54 | $20.85 | $20.03 | $17.15 | $18.57 | $18.33 | $22.27 | $18.49 |
| | Generation in GWh | 8,152 | 6,843 | 8,093 | 7,337 | 8,246 | 8,702 | 8,687 | 8,196 | 15,430 | 16,882 |
| | Capacity factor | 96.8% | 78.0% | 93.7% | 84.1% | 93.6% | 98% | 98.9% | 93.6% | 88.9% | 96.3% |
Energy Commodity Services |
| Entergy-Koch Trading | | | | | | | | | | |
| | Electricity volatility (%) | 57 | 41 | 86 | 52 | 34 | 50 | 37 | 29 | 72 | 33 |
| | Gas volatility (%) | 58 | 50 | 91 | 45 | 39 | 60 | 50 | 33 | 71 | 43 |
| | Gain/loss days | 2.0 | 1.3 | 1.3 | 1.4 | 1.7 | 1.5 | 1.3 | 2.0 | 1.4 | 1.6 |
| Gulf South Pipeline | | | | | | | | | | |
| | Throughput (Bcf/d) | 2.27 | 2.22 | 2.20 | 1.90 | 1.84 | 1.99 | 2.22 | 1.90 | 2.10 | 2.06 |
| | Production cost ($) | 0.096 | 0.113 | 0.113 | 0.138 | 0.171 | 0.172 | 0.144 | 0.164 | 0.123 | 0.156 |
| | | | | | | | | | | | |
Appendix F-1 provides a summary of planned capital expenditures. Entergy's capital plan from 2004 through 2006 includes $3.8 billion for investment; $2.6 billion of this amount is associated with capital to maintain Entergy's existing assets. Approximately $1.2 billion is associated with previously identified investments such as the steam generator replacement at Arkansas Nuclear One Unit 1, nuclear plant power uprates at Entergy Nuclear and Utility, the purchase of the Perryville plant, and a previously deferred equity investment for Entergy's interest in Entergy-Koch.
Appendix F-1: Planned Capital Expenditures |
2004-2006 |
($ in millions) | 2004 | 2005 | 2006 | Total |
Maintenance capital | | | | |
Utility, Parent & Other | 774 | 777 | 773 | 2,324 |
Entergy Nuclear | 73 | 68 | 76 | 217 |
Energy Commodity Services | 7 | 2 | 2 | 11 |
Subtotal | 854 | 847 | 851 | 2,552 |
Other capital commitments | | | | |
Utility, Parent & Other | 418 | 478 | 112 | 1,008 |
Entergy Nuclear | 123 | - | - | 123 |
Energy Commodity Services | 73 | - | - | 73 |
Subtotal | 614 | 478 | 112 | 1,204 |
Total Planned Capital Expenditures | 1,468 | 1,325 | 963 | 3,756 |
| | | | |
Appendix F-2 provides details on scheduled long-term debt maturities including currently maturing portions. Since the initiation of Entergy's refinancing strategy in fourth quarter of 2002, more than $3.8 billion was refinanced. As a result, the average Utility coupon declined to 5.7% from almost 6.6%, and the average maturity of the Utility's debt portfolio was extended to approximately 13 years.
Appendix F-2: Debt Maturity Schedule |
Maturities as of 6/30/2004 | | |
($ in millions) | 2004 | 2005 | 2006 | 2007-2008 | 2009+ | Total |
Utility, Parent & Other | 62 | 415 | 28 | 1,592 | 5,134 | 7,231 |
Entergy Nuclear | 74 | 72 | 76 | 100 | 194 | 516 |
Energy Commodity Services | - | - | - | - | - | - |
Total | 136 | 487 | 104 | 1,692 | 5,328 | 7,747 |
Appendix G provides definitions of certain operational performance measures, as well as GAAP and non-GAAP financial measures, all of which are referenced in this release.
Appendix G: Definitions of Operational Performance Measures and GAAP and non-GAAP Financial Measures |
Utility | |
Generation in GWh | Total number of GWh produced by all Utility generation facilities |
GWh billed | Total number of GWh billed to all retail customer classes |
Operation & maintenance expense | Operation, maintenance and refueling expenses per MWh generated, excluding fuel |
SAIFI | System average interruption frequency index; average number per customer per year |
SAIDI | System average interruption duration index; average minutes per customer per year |
Number of customers | Year-to-date average number of customers |
Competitive Businesses | |
Planned TWh of generation | Amount of output expected to be generated by Entergy Nuclear for nuclear units, or by non-nuclear wholesale assets for fossil and wind units, considering plant operating characteristics, outage schedules, and expected market conditions which impact dispatch |
Percent of planned generation sold forward | Percent of planned generation output sold forward under contracts, forward physical contracts or forward financial contracts (consistent with assumptions used in earnings guidance) that may or may not require regulatory approval |
Unit-contingent | Transaction under which power is supplied from a specific generation asset; if the asset is unavailable, seller is not be liable to buyer for any damages |
Unit-contingent with availability guarantees | Transaction under which power is supplied from a specific generation asset; if the asset is unavailable, seller is not liable to buyer for any damages, unless the actual availability over a specified period of time is below an availability threshold specified in the contract |
Firm liquidated damages (LD) | Transaction that requires receipt or delivery of energy at a specified delivery point (usually at a market hub not associated with a specific asset); if a party fails to deliver or receive energy, defaulting party must compensate the other party as specified in the contract |
Planned net MW in operation | Amount of capacity to be available to generate power considering uprates planned to be completed within the calendar year |
Bundled energy & capacity contract | A contract for the sale of installed capacity and related energy, priced per megawatt-hour sold |
Capacity contract
| For Entergy Nuclear, a contract for the sale of the installed capacity product in regional markets managed by ISO New England and the New York Independent System Operator For Energy Commodity Services, a contract for the sale of capacity and related energy, in which capacity and energy are priced separately |
Average contract price per MWh or per kW per month | Price at which generation output and/or capacity is expected to be sold to third parties, given existing contract prices based on expected dispatch or capacity |
Average contract revenue per MWh | Price at which the combination of generation output and capacity are expected to be sold to third parties, given existing contract prices based on expected dispatch |
Entergy Nuclear | |
Net MW in operation | Installed capacity owned or operated by Entergy Nuclear |
Average realized price per MWh | As-reported revenue per MWh generated for all non-utility nuclear operations |
Production cost per MWh | Fuel and non-fuel operation and maintenance expenses according to accounting standards that directly relate to the production of electricity per MWh |
Generation in GWh | Total number of GWh produced by all non-utility nuclear facilities |
Capacity factor | Normalized percentage of the period that the plant generates power |
Refueling outage duration | Number of days lost for scheduled refueling outage completed during the quarter |
Entergy-Koch Trading | |
Electricity volatility | Average volatility of into-Cinergy power prices for the period |
Gas volatility | Average volatility of Henry Hub spot prices for the period |
Electricity marketed (GWh) | Total physical GWh volumes marketed in the U.S. and Europe during the period |
Gas marketed (Bcf/d) | Physical Bcf/d volumes marketed in the U.S. and Europe during the period |
Gain/loss days | Ratio of days where aggregate trading gains exceeded trading losses across all commodities |
Daily earnings at risk | Daily value at risk in millions of dollars for the period using a 97.5% confidence level. This measure indicates that, if prices moved against the positions, the loss in neutralizing the portfolio would not be expected to exceed the calculated value at risk |
Gulf South Pipeline | |
Throughput | Gas in Bcf/d transported by the pipeline during the period |
Production cost | Cost in $/mmbtu associated with delivering gas, excluding gas expense |
Financial measures defined in the below table include measures prepared in accordance with generally accepted accounting principles, (GAAP), as well as non-GAAP measures. Non-GAAP measures are included in this release in order to provide metrics that remove the effect of less routine financial impacts from commonly used financial metrics.
Appendix G: Definitions of Operational Performance Measures and GAAP and non-GAAP Financial Measures (continued) |
Financial Measures - GAAP | |
Return on average invested capital - as-reported | 12-months rolling earnings adjusted to include preferred dividends and tax-effected interest expense divided by average invested capital |
Return on average common equity - as-reported | 12-months rolling earnings divided by average common equity |
Net margin - as-reported | 12-months rolling earnings divided by 12 months rolling revenue |
Cash flow interest coverage | 12-months operating cash flow plus 12-months rolling interest paid, divided by interest expense |
Book value per share | Common equity divided by end of period shares outstanding |
Revolver capacity | Amount of undrawn capacity remaining on corporate and subsidiary revolvers |
Total debt | Sum of short-term and long-term debt, capital leases, and preferred stock with sinking fund (effective fourth quarter 2003) on the balance sheet less non-recourse debt, if any |
Project debt | Financing at subsidiaries to support specific projects |
Debt of joint ventures (Entergy share) | Debt issued by Entergy-Koch, LP and non-nuclear assets business joint ventures |
Leases (Entergy share) | Operating leases held by subsidiaries capitalized at implicit interest rate |
Debt to capital | Gross debt divided by total capitalization |
| |
Financial Measures - non-GAAP | |
Operational earnings | As-reported earnings applicable to common stock adjusted to exclude the impact of special items |
Operating cash flow | Net cash flow provided by operating activities adjusted to exclude net nuclear fuel purchases and decommissioning trust fund expenditures. |
Free cash flow | Operating cash flow adjusted to exclude maintenance capital expenditures and preferred and common dividends. |
Return on average invested capital - operational | 12-months rolling operational earnings adjusted to include preferred dividends and tax-effected interest expense divided by average invested capital |
Return on average common equity - operational | 12-months rolling operational earnings divided by average common equity |
Net margin - operational | 12-months rolling operational earnings divided by 12 months rolling revenue |
Total gross liquidity | Sum of cash and revolver capacity |
Net debt to net capital | Gross debt less cash and cash equivalents divided by total capitalization less cash and cash equivalents |
Net debt including off-balance sheet liabilities | Sum of gross debt and off-balance sheet debt less cash and cash equivalents divided by sum of total capitalization and off-balance sheet debt less cash and cash equivalents |
Appendices H-1 and H-2 provide reconciliations of various non-GAAP financial measures disclosed in this release to their most comparable GAAP measure.
Appendix H-1: Reconciliation of GAAP and non-GAAP Financial Measures - - Return on Equity, Return on Invested Capital and Net Margin Metrics |
($ in millions) | 3Q02 | 4Q02 | 1Q03 | 2Q03 | 3Q03 | 4Q03 | 1Q04 | 2Q04 |
As-reported earnings-rolling 12 months (A) | 544 | 599 | 1,073 | 1,037 | 1,042 | 927 | 739 | 799 |
Preferred dividends | 24 | 24 | 24 | 24 | 24 | 24 | 23 | 23 |
Tax effected interest expense | 364 | 353 | 347 | 339 | 328 | 311 | 307 | 303 |
As-reported earnings, rolling 12 months including preferred dividends and tax effected interest expense (B) | 932 | 976 | 1,444 | 1,400 | 1,394 | 1,262 | 1,069 | 1,125 |
| | | | | | | | |
Special items in prior quarters | (305) | (265) | (7) | 159 | 71 | 74 | (193) | (128) |
| | | | | | | | |
Special items 3Q02 thru 2Q04 | | | | | | | | |
Energy Commodity Services Gain (loss) on disposition of assets | 21 | 31 | | | | | | |
Energy Commodity Services asset and contract impairments | | (33) | | | | | | |
Utility, Parent & Other SFAS 143 implementation | | | (21) | | | | | |
Entergy Nuclear SFAS 143 implementation | | | 160 | | | | | |
Utility, Parent & Other River Bend loss provision | | | | (66) | | | | |
Utility, Parent & Other Voluntary severance plan | | | | | | (71) | | |
Entergy Nuclear Voluntary severance plan | | | | | | (51) | | |
Entergy Nuclear SFAS 143 implementation | | | | | | (6) | | |
Total special items (C) | (284) | (267) | 132 | 93 | 71 | (54) | (193) | (128) |
| | | | | | | | |
Operational earnings, rolling 12 months including preferred dividends and tax effected interest expense (B-C) | 1,216 | 1,243 | 1,312 | 1,307 | 1,323 | 1,316 | 1,262 | 1,253 |
| | | | | | | | |
Operational earnings, rolling 12 months (A-C) | 828 | 866 | 941 | 944 | 971 | 981 | 932 | 927 |
| | | | | | | | |
Average invested capital (D) | 17,124 | 16,862 | 16,700 | 17,465 | 17,324 | 17,114 | 17,257 | 17,638 |
| | | | | | | | |
Average common equity (E) | 7,663 | 7,647 | 7,838 | 8,075 | 8,295 | 8,271 | 8,565 | 8,619 |
| | | | | | | | |
Operating revenues (F) | 8,312 | 8,305 | 8,482 | 8,739 | 8,971 | 9,195 | 9,409 | 9,540 |
| | | | | | | | |
ROIC - as-reported (B/D) | 5.44 | 5.79 | 8.65 | 8.01 | 8.04 | 7.38 | 6.19 | 6.38 |
| | | | | | | | |
ROIC - operational ((B-C)/D) | 7.10 | 7.37 | 7.86 | 7.48 | 7.63 | 7.70 | 7.31 | 7.11 |
| | | | | | | | |
ROE - as-reported (A/E) | 7.10 | 7.84 | 13.69 | 12.85 | 12.56 | 11.21 | 8.63 | 9.27 |
| | | | | | | | |
ROE - operational ((A-C)/E) | 10.82 | 11.33 | 12.00 | 11.69 | 11.69 | 11.87 | 10.88 | 10.76 |
| | | | | | | | |
Net margin - as-reported (A/F) | 6.55 | 7.22 | 12.65 | 11.87 | 11.62 | 10.08 | 7.86 | 8.37 |
| | | | | | | | |
Net margin - operational ((A-C)/F) | 9.97 | 10.43 | 11.09 | 10.80 | 10.81 | 10.67 | 9.91 | 9.72 |
| | | | | | | | |
Appendix H-2: Reconciliation of GAAP and non-GAAP Financial Measures - - Credit and Liquidity Metrics |
($ in millions) | 3Q02 | 4Q02 | 1Q03 | 2Q03 | 3Q03 | 4Q03 | 1Q04 | 2Q04 |
Gross debt (A) | 8,790 | 8,810 | 8,410 | 9,173 | 8,554 | 8,182 | 8,282 | 8,173 |
Less cash and cash equivalents (B) | 949 | 1,335 | 377 | 1,078 | 578 | 692 | 875 | 586 |
Net debt (C) | 7,841 | 7,475 | 8,033 | 8,095 | 7,976 | 7,490 | 7,407 | 7,587 |
| | | | | | | | |
Total capitalization (D) | 16,969 | 17,007 | 17,008 | 18,024 | 17,680 | 17,220 | 17,505 | 17,252 |
Less cash and cash equivalents (B) | 949 | 1,335 | 377 | 1,078 | 578 | 692 | 875 | 586 |
Net capital (E) | 16,020 | 15,672 | 16,631 | 16,946 | 17,102 | 16,528 | 16,630 | 16,666 |
| | | | | | | | |
Debt to capital ratio % (A/D) | 51.8 | 51.8 | 49.4 | 50.9 | 48.4 | 47.5 | 47.3 | 47.4 |
| | | | | | | | |
Net debt to net capital ratio % (C/E) | 48.9 | 47.7 | 48.3 | 47.8 | 46.6 | 45.3 | 44.5 | 45.5 |
| | | | | | | | |
Off-balance sheet liabilities (F) | 720 | 804 | 786 | 886 | 888 | 915 | 1,029 | 1,037 |
| | | | | | | | |
Net debt to net capital ratio including off-balance sheet liabilities % ((C+F)/(E+F)) | 51.1 | 50.2 | 50.6 | 50.4 | 49.3 | 48.2 | 47.8 | 48.7 |
| | | | | | | | |
Revolver capacity (G) | 823 | 1,018 | 988 | 1,158 | 1,133 | 1,553 | 1,553 | 1,280 |
| | | | | | | | |
Gross liquidity (B+G) | 1,772 | 2,353 | 1,365 | 2,236 | 1,711 | 2,245 | 2,428 | 1,866 |
| | | | | | | | |
Entergy's common stock is listed on the New York, Chicago, and Pacific exchanges under the symbol "ETR".
Additional investor information can be accessed on-line at
www.entergy.com/earnings
Teleconference and Webcast Details
Entergy's senior management team will host an earnings teleconference at 10:00 a.m. CDT, Monday, August 2, 2004. The call can be accessed by dialing 913-981-5532; the confirmation code is 507321. Please call no more than 15 minutes prior to the scheduled start time. The call can also be accessed and the presentation slides can be viewed via Entergy's web site atwww.entergy.com/webcasts. A replay of the teleconference will be available for seven days following the teleconference by dialing 719-457-0820, confirmation code 507321. The replay will also be available on Entergy's web site atwww.entergy.com/webcasts.
************************************************************************************************************************************
From time to time, Entergy 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. Although Entergy believes that these forward-looking statements and the underlying assumptions are reasonable, it cannot provide assurance that they will prove correct. 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, and there are factors that could cause actual results to differ materially from those expressed or implied in the statements. Some of those factors include, but are not limited to: resolution of pending and future rate cases at local and federal reg ulatory agencies, Entergy's ability to reduce its operation and maintenance costs, particularly at its Non-Utility Nuclear generating facilities, the performance of Entergy's generating plants, and particularly the capacity factor at its nuclear generating facilities, prices for power generated by Entergy's unregulated generating facilities, and the prices and availability of power Entergy must purchase for its utility customers, uncertainty regarding establishment of permanent sites for spent nuclear fuel storage and disposal, Entergy's ability to develop and execute on a point of view regarding prices of electricity, natural gas, and other energy-related commodities, Entergy-Koch's profitability in trading electricity, natural gas, and other energy-related commodities, resolution of pending investigations of Entergy-Koch's past trading practices, changes in the energy trading market, changes in the financial markets, particularly those affecting the availability of capital and Entergy's ability to refinanc e existing debt and to fund investments and acquisitions, actions of rating agencies, including changes in the ratings of debt and preferred stock, Entergy's ability to purchase and sell assets at attractive prices and on other attractive terms, changes in utility regulation and in regulation of the nuclear industry, the success of Entergy's strategies to reduce current tax payments, and the effects of litigation.
Entergy Corporation |
|
Consolidating Balance Sheet |
June 30, 2004 |
(Dollars in thousands) |
(Unaudited) |
|
| U.S. Utilities/ Parent & Other | | Competitive Businesses | | Eliminations | | Consolidated |
ASSETS | | | | | | | |
| | | | | | | |
CURRENT ASSETS | | | | | | | |
| | | | | | | |
Cash and cash equivalents: | | | | | | | |
Cash | $ 116,631 | | $ 21,162 | | $ - | | $ 137,793 |
Temporary cash investments - at cost, | | | | | | | |
which approximates market | 209,672 | | 238,233 | | - | | 447,905 |
Special deposits | - - | | - | | - | | - |
Total cash and cash equivalents | 326,303 | | 259,395 | | - | | 585,698 |
Other temporary investments | - - | | - | | - | | - |
Notes receivable | 376,121 | | 387,491 | | (761,488) | | 2,124 |
Accounts receivable: | | | | | | | |
Customer | 421,896 | | - | | - | | 421,896 |
Allowance for doubtful accounts | (21,665) | | (2,064) | | - | | (23,729) |
Associated companies | 43,472 | | 19,173 | | (62,645) | | - |
Other | 128,538 | | 151,441 | | - | | 279,979 |
Accrued unbilled revenues | 510,036 | | - | | - | | 510,036 |
Total receivables | 1,082,277 | | 168,550 | | (62,645) | | 1,188,182 |
Deferred fuel costs | 274,757 | | - | | - | | 274,757 |
Accumulated deferred income taxes | - | | - | | - | | - |
Fuel inventory - at average cost | 130,907 | | 2,167 | | - | | 133,075 |
Materials and supplies - at average cost | 340,068 | | 214,150 | | - | | 554,218 |
Deferred nuclear refueling outage costs | 58,066 | | 75,614 | | - | | 133,679 |
Prepayments and other | 105,415 | | 38,431 | | - | | 143,848 |
TOTAL | 2,693,914 | | 1,145,798 | | (824,133) | | 3,015,581 |
| | | | | | | |
OTHER PROPERTY AND INVESTMENTS | | | | | | | |
| | | | | | | |
Investment in affiliates - at equity | 8,390,404 | | 1,155,260 | | (8,418,748) | | 1,126,916 |
Decommissioning trust funds | 996,186 | | 1,346,937 | | - | | 2,343,123 |
Non-utility property - at cost (less accumulated depreciation) | 264,191 | | (33) | | - | | 264,158 |
Other | 35,478 | | 61,516 | | - | | 96,994 |
TOTAL | 9,686,259 | | 2,563,680 | | (8,418,748) | | 3,831,191 |
| | | | | | | |
PROPERTY, PLANT, AND EQUIPMENT | | | | | | | |
| | | | | | | |
Electric | 26,833,842 | | 1,783,896 | | (3,954) | | 28,613,785 |
Property under capital lease | 745,674 | | - | | - | | 745,674 |
Natural gas | 249,710 | | - | | - | | 249,709 |
Construction work in progress | 878,463 | | 317,570 | | - | | 1,196,033 |
Nuclear fuel under capital lease | 233,556 | | - | | - | | 233,556 |
Nuclear fuel | 68,326 | | 225,364 | | - | | 293,690 |
TOTAL PROPERTY, PLANT AND EQUIPMENT | 29,009,571 | | 2,326,830 | | (3,954) | | 31,332,447 |
Less - accumulated depreciation and amortization | 12,674,237 | | 226,928 | | - | | 12,901,165 |
PROPERTY, PLANT AND EQUIPMENT - NET | 16,335,334 | | 2,099,902 | | (3,954) | | 18,431,282 |
| | | | | | | |
DEFERRED DEBITS AND OTHER ASSETS | | | | | | | |
| | | | | | | |
Regulatory assets: | | | | | | | |
SFAS 109 regulatory asset - net | 808,867 | | - | | - | | 808,867 |
Other regulatory assets | 1,399,566 | | - | | - | | 1,399,566 |
Long-term receivables | 42,614 | | - | | - | | 42,614 |
Goodwill | 374,099 | | 3,073 | | - | | 377,172 |
Other | 794,819 | | 822,296 | | (653,820) | | 963,295 |
TOTAL | 3,419,965 | | 825,369 | | (653,820) | | 3,591,514 |
| | | | | | | |
TOTAL ASSETS | $ 32,135,472 | | $ 6,634,749 | | $ (9,900,655) | | $ 28,869,568 |
| | | | | | | |
*Totals may not foot due to rounding. | | | | | | | |
|
|
|
Entergy Corporation |
|
Consolidating Balance Sheet |
June 30, 2004 |
(Dollars in thousands) |
(Unaudited) |
|
| U.S. Utilities/ Parent & Other | | Competitive Businesses | | Eliminations | | Consolidated |
LIABILITIES AND SHAREHOLDERS' EQUITY | | | | | | | |
| | | | | | | |
CURRENT LIABILITIES | | | | | | | |
| | | | | | | |
Currently maturing long-term debt | $ 87,266 | | $ 74,215 | | $ - | | $ 161,481 |
Notes payable: | | | | | | | |
Associated companies | 225,912 | | 533,179 | | (759,091) | | - |
Other | 110,043 | | 304 | | - | | 110,348 |
Account payable: | | | | | | | |
Associated companies | 57,786 | | 6,452 | | (64,238) | | - |
Other | 685,396 | | 148,946 | | - | | 834,342 |
Customer deposits | 211,796 | | 161 | | - | | 211,956 |
Taxes accrued | 108,180 | | 65,665 | | - | | 173,845 |
Accumulated deferred income taxes | 388 | | 5,890 | | - | | 6,278 |
Nuclear refueling outage costs | 14,566 | | - | | - | | 14,566 |
Interest accrued | 108,242 | | 12,156 | | - | | 120,398 |
Obligations under capital leases | 158,931 | | - | | - | | 158,931 |
Other | 91,422 | | 281,183 | | (600) | | 372,005 |
TOTAL | 1,859,928 | | 1,128,151 | | (823,929) | | 2,164,150 |
| | | | | | | |
NON-CURRENT LIABILITIES | | | | | | | |
| | | | | | | |
Accumulated deferred income taxes and taxes accrued | 5,057,959 | | (47,286) | | - | | 5,010,674 |
Accumulated deferred investment tax credits | 409,734 | | - | | - | | 409,734 |
Obligations under capital leases | 137,934 | | 1 | | - | | 137,935 |
Other regulatory liabilities | 321,802 | | - | | - | | 321,802 |
Decommissioning and retirement cost liabilities | 1,473,559 | | 737,212 | | - | | 2,210,771 |
Transition to competition | 79,098 | | - | | - | | 79,098 |
Regulatory reserves | 71,935 | | - | | - | | 71,935 |
Accumulated provisions | 343,539 | | 161,967 | | - | | 505,506 |
Long-term debt | 7,146,196 | | 529,478 | | (89,636) | | 7,586,039 |
Preferred stock with sinking fund | 18,602 | | - | | - | | 18,602 |
Other | 1,443,150 | | 437,960 | | (606,205) | | 1,274,906 |
TOTAL | 16,503,508 | | 1,819,332 | | (695,841) | | 17,627,002 |
| | | | | | | |
Preferred stock without sinking fund | 334,337 | | - | | - | | 334,337 |
| | | | | | | |
SHAREHOLDERS' EQUITY | | | | | | | |
| | | | | | | |
Common stock, $.01 par value, authorized 500,000,000 shares; | | | | | | | |
issued 248,174,087 shares in 2004 | 2,205,193 | | 1,093,607 | | (3,296,318) | | 2,482 |
Paid-in capital | 6,058,960 | | 2,141,774 | | (3,381,690) | | 4,819,044 |
Retained earnings | 6,038,683 | | 597,591 | | (1,867,937) | | 4,768,336 |
Accumulated other comprehensive income (loss) | 5,445 | | (102,390) | | 1,744 | | (95,201) |
Less - treasury stock, at cost (21,391,009 shares in 2004) | 870,582 | | 43,316 | | (163,316) | | 750,582 |
TOTAL | 13,437,699 | | 3,687,266 | | (8,380,885) | | 8,744,079 |
| | | | | | | |
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY | $ 32,135,472 | | $ 6,634,749 | | $ (9,900,655) | | $ 28,869,568 |
| | | | | | | |
*Totals may not foot due to rounding. | | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
Entergy Corporation |
| | | | |
Consolidating Balance Sheet |
December 31, 2003 |
(Dollars in thousands) |
(Unaudited) |
| |
| U.S. Utilities/ Parent & Other | | Competitive Businesses | | Eliminations | | Consolidated |
ASSETS | | | �� | | | | |
| | | | | | | |
CURRENT ASSETS | | | | | | | |
| | | | | | | |
Cash and cash equivalents: | | | | | | | |
Cash | $ 97,920 | | $ 17,191 | | $ - | | $ 115,112 |
Temporary cash investments - at cost, | | | | | | | |
which approximates market | 404,896 | | 171,916 | | - | | 576,813 |
Special deposits | 312 | | (4) | | - | | 308 |
Total cash and cash equivalents | 503,128 | | 189,103 | | - | | 692,233 |
Other temporary investments | 50,000 | | - | | - | | 50,000 |
Notes receivable | 514,580 | | 379,275 | | (892,125) | | 1,730 |
Accounts receivable: | | | | | | | |
Customer | 398,091 | | - | | - | | 398,091 |
Allowance for doubtful accounts | (25,476) | | (500) | | - | | (25,976) |
Associated companies | 93,429 | | (33,248) | | (60,181) | | - |
Other | 108,728 | | 138,097 | | - | | 246,824 |
Accrued unbilled revenues | 384,861 | | - | | - | | 384,860 |
Total receivables | 959,633 | | 104,349 | | (60,181) | | 1,003,799 |
Deferred fuel costs | 245,973 | | - | | - | | 245,973 |
Accumulated deferred income taxes | 16,416 | | - | | (16,416) | | - |
Fuel inventory - at average cost | 108,542 | | 1,922 | | 18 | | 110,482 |
Materials and supplies - at average cost | 343,665 | | 205,256 | | - | | 548,921 |
Deferred nuclear refueling outage costs | 41,998 | | 96,838 | | - | | 138,836 |
Prepayments and other | 95,043 | | 32,226 | | - | | 127,270 |
TOTAL | 2,878,978 | | 1,008,969 | | (968,704) | | 2,919,244 |
| | | | | | | |
OTHER PROPERTY AND INVESTMENTS | | | | | | | |
| | | | | | | |
Investment in affiliates - at equity | 8,470,984 | | 1,078,377 | | (8,496,032) | | 1,053,328 |
Decommissioning trust funds | 953,314 | | 1,325,219 | | - | | 2,278,533 |
Non-utility property - at cost (less accumulated depreciation) | 262,005 | | 380 | | - | | 262,384 |
Other | 96,326 | | 56,355 | | - | | 152,681 |
TOTAL | 9,782,629 | | 2,460,331 | | (8,496,032) | | 3,746,926 |
| | | | | | | |
PROPERTY, PLANT, AND EQUIPMENT | | | | | | | |
| | | | | | | |
Electric | 26,438,834 | | 1,597,065 | | - | | 28,035,899 |
Property under capital lease | 751,815 | | - | | - | | 751,815 |
Natural gas | 236,623 | | - | | - | | 236,622 |
Construction work in progress | 982,526 | | 402,405 | | (3,949) | | 1,380,982 |
Nuclear fuel under capital lease | 278,683 | | - | | - | | 278,683 |
Nuclear fuel | 18,911 | | 215,511 | | - | | 234,421 |
TOTAL PROPERTY, PLANT AND EQUIPMENT | 28,707,392 | | 2,214,981 | | (3,949) | | 30,918,422 |
Less - accumulated depreciation and amortization | 12,425,072 | | 194,553 | | - | | 12,619,625 |
PROPERTY, PLANT AND EQUIPMENT - NET | 16,282,320 | | 2,020,428 | | (3,949) | | 18,298,797 |
| | | | | | | |
DEFERRED DEBITS AND OTHER ASSETS | | | | | | | |
| | | | | | | |
Regulatory assets: | | | | | | | |
SFAS 109 regulatory asset - net | 830,539 | | - | | - | | 830,539 |
Other regulatory assets | 1,425,145 | | - | | - | | 1,425,145 |
Long-term receivables | 20,886 | | - | | - | | 20,886 |
Goodwill | 374,099 | | 3,073 | | - | | 377,172 |
Other | 829,561 | | 752,814 | | (646,874) | | 935,501 |
TOTAL | 3,480,230 | | 755,887 | | (646,874) | | 3,589,243 |
| | | - | | | | |
TOTAL ASSETS | $ 32,424,157 | | $ 6,245,615 | | $ (10,115,559) | | $ 28,554,210 |
| | | | | | | |
*Totals may not foot due to rounding. | | | | | | | |
|
|
|
Entergy Corporation |
| | | | |
Consolidating Balance Sheet |
December 31, 2003 |
(Dollars in thousands) |
(Unaudited) |
| |
| U.S. Utilities/ Parent & Other | | Competitive Businesses | | Eliminations | | Consolidated |
LIABILITIES AND SHAREHOLDERS' EQUITY | | | | | | | |
| | | | | | | |
CURRENT LIABILITIES | | | | | | | |
| | | | | | | |
Currently maturing long-term debt | $ 450,157 | | $ 74,215 | | $ - | | $ 524,372 |
Notes payable: | | | | | | | |
Associated companies | 402,765 | | 489,101 | | (891,865) | | - |
Other | 47 | | 304 | | - | | 351 |
Account payable: | | | | | | | |
Associated companies | 84,338 | | (33,775) | | (50,562) | | - |
Other | 670,840 | | 125,732 | | - | | 796,572 |
Customer deposits | 199,456 | | 164 | | - | | 199,620 |
Taxes accrued | 232,512 | | (7,586) | | - | | 224,926 |
Accumulated deferred income taxes | - | | 39,379 | | (16,417) | | 22,963 |
Nuclear refueling outage costs | 8,238 | | - | | - | | 8,238 |
Interest accrued | 137,141 | | 2,462 | | - | | 139,603 |
Obligations under capital leases | 159,978 | | - | | - | | 159,978 |
Other | 64,154 | | 151,607 | | (10,160) | | 205,600 |
TOTAL | 2,409,626 | | 841,603 | | (969,004) | | 2,282,223 |
| | | | | | | |
NON-CURRENT LIABILITIES | | | | | | | |
| | | | | | | |
Accumulated deferred income taxes and taxes accrued | 4,779,747 | | (234) | | - | | 4,779,513 |
Accumulated deferred investment tax credits | 420,248 | | - | | - | | 420,248 |
Obligations under capital leases | 153,897 | | 1 | | - | | 153,898 |
Other regulatory liabilities | 291,239 | | - | | - | | 291,239 |
Decommissioning and retirement cost liabilities | 1,530,909 | | 711,403 | | - | | 2,242,312 |
Transition to competition | 79,098 | | - | | - | | 79,098 |
Regulatory reserves | 69,528 | | - | | - | | 69,528 |
Accumulated provisions | 354,575 | | 152,386 | | - | | 506,960 |
Long-term debt | 6,931,989 | | 519,572 | | (128,622) | | 7,322,940 |
Preferred stock with sinking fund | 20,852 | | - | | - | | 20,852 |
Other | 1,441,783 | | 460,059 | | (554,439) | | 1,347,404 |
TOTAL | 16,073,865 | | 1,843,187 | | (683,061) | | 17,233,992 |
| | | | | | | |
Preferred stock without sinking fund | 334,337 | | 532 | | (532) | | 334,337 |
| | | | | | | |
SHAREHOLDERS' EQUITY | | | | | | | |
| | | | | | | |
Common stock, $.01 par value, authorized 500,000,000 shares; | | | | | | | |
issued 248,174,087 shares in 2003 | 2,205,193 | | 1,102,743 | | (3,305,454) | | 2,482 |
Paid-in capital | 6,052,303 | | 2,073,126 | | (3,357,813) | | 4,767,615 |
Retained earnings | 6,019,695 | | 446,450 | | (1,963,637) | | 4,502,508 |
Accumulated other comprehensive income (loss) | 10,290 | | (18,710) | | 626 | | (7,795) |
Less - treasury stock, at cost (19,276,445 shares in 2003) | 681,152 | | 43,316 | | (163,316) | | 561,152 |
TOTAL | 13,606,329 | | 3,560,293 | | (8,462,962) | | 8,703,658 |
| | | | | | | |
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY | $ 32,424,157 | | $ 6,245,615 | | $ (10,115,559) | | $ 28,554,210 |
| | | | | | | |
*Totals may not foot due to rounding. | | | | | | | |
| | | | | | | |
| |
| |
Entergy Corporation |
| | | | |
Consolidating Balance Sheet |
June 30, 2004 vs December 31, 2003 |
(Dollars in thousands) |
(Unaudited) |
| |
| U.S. Utilities/ Parent & Other | | Competitive Businesses | | Eliminations | | Consolidated |
ASSETS | | | | | | | |
| | | | | | | |
CURRENT ASSETS | | | | | | | |
| | | | | | | |
Cash and cash equivalents: | | | | | | | |
Cash | $ 18,711 | | $ 3,971 | | $ - | | $ 22,682 |
Temporary cash investments - at cost, | | | | | | | |
which approximates market | (195,224) | | 66,317 | | - | | (128,907) |
Special deposits | (312) | | 4 | | - | | (308) |
Total cash and cash equivalents | (176,825) | | 70,292 | | - | | (106,533) |
Other temporary investments | (50,000) | | - | | - | | (50,000) |
Notes receivable | (138,459) | | 8,216 | | 130,637 | | 394 |
Accounts receivable: | | | | | | | |
Customer | 23,805 | | - | | - | | 23,805 |
Allowance for doubtful accounts | 3,811 | | (1,564) | | - | | 2,247 |
Associated companies | (49,957) | | 52,421 | | (2,464) | | - |
Other | 19,810 | | 13,344 | | - | | 33,154 |
Accrued unbilled revenues | 125,175 | | - | | - | | 125,175 |
Total receivables | 122,644 | | 64,201 | | (2,464) | | 184,381 |
Deferred fuel costs | 28,784 | | - | | - | | 28,784 |
Accumulated deferred income taxes | (16,416) | | - | | 16,416 | | - |
Fuel inventory - at average cost | 22,365 | | 245 | | (18) | | 22,592 |
Materials and supplies - at average cost | (3,597) | | 8,894 | | - | | 5,297 |
Deferred nuclear refueling outage costs | 16,068 | | (21,224) | | - | | (5,156) |
Prepayments and other | 10,372 | | 6,205 | | - | | 16,577 |
TOTAL | (185,064) | | 136,829 | | 144,571 | | 96,336 |
| | | | | | | |
OTHER PROPERTY AND INVESTMENTS | | | | | | | |
| | | | | | | |
Investment in affiliates - at equity | (80,580) | | 76,883 | | 77,284 | | 73,587 |
Decommissioning trust funds | 42,872 | | 21,718 | | - | | 64,590 |
Non-utility property - at cost (less accumulated depreciation) | 2,186 | | (413) | | - | | 1,773 |
Other | (60,848) | | 5,161 | | - | | (55,687) |
TOTAL | (96,370) | | 103,349 | | 77,284 | | 84,263 |
| | | | | | | |
PROPERTY, PLANT, AND EQUIPMENT | | | | | | | |
| | | | | | | |
Electric | 395,008 | | 186,831 | | (3,954) | | 577,885 |
Property under capital lease | (6,141) | | - | | - | | (6,141) |
Natural gas | 13,087 | | - | | - | | 13,087 |
Construction work in progress | (104,063) | | (84,835) | | 3,949 | | (184,949) |
Nuclear fuel under capital lease | (45,127) | | - | | - | | (45,127) |
Nuclear fuel | 49,415 | | 9,853 | | - | | 59,268 |
TOTAL PROPERTY, PLANT AND EQUIPMENT | 302,179 | | 111,849 | | (5) | | 414,023 |
Less - accumulated depreciation and amortization | 249,165 | | 32,375 | | - | | 281,540 |
PROPERTY, PLANT AND EQUIPMENT - NET | 53,014 | | 79,474 | | (5) | | 132,483 |
| | | | | | | |
DEFERRED DEBITS AND OTHER ASSETS | | | | | | | |
| | | | | | | |
Regulatory assets: | | | | | | | |
SFAS 109 regulatory asset - net | (21,672) | | - | | - | | (21,672) |
Other regulatory assets | (25,579) | | - | | - | | (25,579) |
Long-term receivables | 21,728 | | - | | - | | 21,728 |
Goodwill | - | | - | | - | | - |
Other | (34,742) | | 69,482 | | (6,946) | | 27,794 |
TOTAL | (60,265) | | 69,482 | | (6,946) | | 2,271 |
| | | | | | | |
TOTAL ASSETS | $ (288,685) | | $ 389,134 | | $ 214,904 | | $ 315,353 |
| | | | | | | |
*Totals may not foot due to rounding. | | | | | | | |
|
|
|
Entergy Corporation |
| | | | |
Consolidating Balance Sheet |
June 30, 2004 vs December 31, 2003 |
(Dollars in thousands) |
(Unaudited) |
| |
| U.S. Utilities/ Parent & Other | | Competitive Businesses | | Eliminations | | Consolidated |
LIABILITIES AND SHAREHOLDERS' EQUITY | | | | | | | |
| | | | | | | |
CURRENT LIABILITIES | | | | | | | |
| | | | | | | |
Currently maturing long-term debt | $ (362,891) | | $ - | | $ - | | $ (362,891) |
Notes payable: | | | | | | | |
Associated companies | (176,853) | | 44,078 | | 132,774 | | - |
Other | 109,996 | | - | | - | | 109,996 |
Account payable: | - | | - | | - | | |
Associated companies | (26,552) | | 40,227 | | (13,676) | | - |
Other | 14,556 | | 23,214 | | - | | 37,770 |
Customer deposits | 12,340 | | (3) | | - | | 12,337 |
Taxes accrued | (124,332) | | 73,251 | | - | | (51,081) |
Accumulated deferred income taxes | 388 | | (33,489) | | 16,417 | | (16,684) |
Nuclear refueling outage costs | 6,328 | | - | | - | | 6,328 |
Interest accrued | (28,899) | | 9,694 | | - | | (19,205) |
Obligations under capital leases | (1,047) | | - | | - | | (1,047) |
Other | 27,268 | | 129,576 | | 9,560 | | 166,402 |
TOTAL | (549,698) | | 286,548 | | 145,075 | | (118,075) |
| | | | | | | |
NON-CURRENT LIABILITIES | | | | | | | |
| | | | | | | |
Accumulated deferred income taxes and taxes accrued | 278,212 | | (47,052) | | - | | 231,160 |
Accumulated deferred investment tax credits | (10,514) | | - | | - | | (10,514) |
Obligations under capital leases | (15,963) | | - | | - | | (15,963) |
Other regulatory liabilities | 30,563 | | - | | - | | 30,563 |
Decommissioning and retirement cost liabilities | (57,350) | | 25,809 | | - | | (31,541) |
Transition to competition | - | | - | | - | | - |
Regulatory reserves | 2,407 | | - | | - | | 2,407 |
Accumulated provisions | (11,036) | | 9,581 | | - | | (1,455) |
Long-term debt | 214,207 | | 9,906 | | 38,986 | | 263,099 |
Preferred stock with sinking fund | (2,250) | | - | | - | | (2,250) |
Other | 1,367 | | (22,099) | | (51,766) | | (72,498) |
TOTAL | 429,643 | | (23,855) | | (12,780) | | 393,008 |
| | | | | | | |
Preferred stock without sinking fund | - | | (532) | | 532 | | - |
| | | | | | | |
SHAREHOLDERS' EQUITY | | | | | | | |
| | | | | | | |
Common stock, $.01 par value, authorized 500,000,000 shares; | | | | | | | |
issued 248,174,087 shares in 2004 and 2003 | - | | (9,136) | | 9,136 | | - |
Paid-in capital | 6,657 | | 68,648 | | (23,877) | | 51,428 |
Retained earnings | 18,988 | | 151,141 | | 95,700 | | 265,829 |
Accumulated other comprehensive income (loss) | (4,845) | | (83,680) | | 1,118 | | (87,407) |
Less - treasury stock, at cost | 189,430 | | - | | - | | 189,430 |
TOTAL | (168,630) | | 126,973 | | 82,077 | | 40,420 |
| | | | | | | |
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY | $ (288,685) | | $ 389,134 | | $ 214,904 | | $ 315,353 |
| | | | | | | |
*Totals may not foot due to rounding. | | | | | | | |
Entergy Corporation |
|
Consolidating Income Statement |
Three Months Ended June 30, 2004 |
(Dollars in thousands) |
(Unaudited) |
|
| U.S. Utilities/ Parent & Other | | Competitive Businesses | | Eliminations | | Consolidated |
|
OPERATING REVENUES | | | | | | | | |
Domestic electric | | $ 1,952,497 | | $ - | | $ (448) | | $ 1,952,049 |
Natural gas | | 38,146 | | - | | - | | 38,146 |
Competitive businesses | | 117,000 | | 394,859 | | (16,957) | | 494,902 |
Total | | 2,107,643 | | 394,859 | | (17,405) | | 2,485,097 |
| | | | | | | | |
OPERATING EXPENSES | | | | | | | | |
Operating and Maintenance: | | | | | | | | |
Fuel, fuel related expenses, and gas purchased for resale | | 433,114 | | 55,255 | | - | | 488,368 |
Purchased power | | 563,153 | | 9,692 | | (17,405) | | 555,439 |
Nuclear refueling outage expenses | | 14,971 | | 24,128 | | - | | 39,099 |
Other operation and maintenance | | 405,541 | | 162,205 | | - | | 567,746 |
Decommissioning | | 22,771 | | 14,327 | | - | | 37,098 |
Taxes other than income taxes | | 88,784 | | 14,499 | | - | | 103,283 |
Depreciation and amortization | | 196,877 | | 18,764 | | - | | 215,640 |
Other regulatory credits - net | | (15,888) | | - | | - | | (15,888) |
Total | | 1,709,322 | | 298,870 | | (17,405) | | 1,990,785 |
| | | | | | | | |
OPERATING INCOME | | 398,321 | | 95,990 | | - | | 494,312 |
| | | | | | | | |
OTHER INCOME (DEDUCTIONS) | | | | | | | | |
Allowance for equity funds used during construction | | 8,016 | | - | | - | | 8,016 |
Interest and dividend income | | 19,792 | | 18,812 | | (12,781) | | 25,823 |
Equity in earnings of unconsolidated equity affiliates | | - | | 20,288 | | - | | 20,288 |
Miscellaneous - net | | 10,688 | | 2,883 | | - | | 13,571 |
Total | | 38,496 | | 41,983 | | (12,781) | | 67,698 |
| | | | | | | | |
INTEREST AND OTHER CHARGES | | | | | | | | |
Interest on long-term debt | | 111,844 | | 4,367 | | - | | 116,211 |
Other interest - net | | 12,830 | | 13,514 | | (12,781) | | 13,563 |
Allowance for borrowed funds used during construction | | (4,970) | | - | | - | | (4,970) |
Total | | 119,704 | | 17,881 | | (12,781) | | 124,804 |
| | | | | | | | |
INCOME BEFORE INCOME TAXES | | 317,113 | | 120,092 | | - | | 437,206 |
| | | | | | | | |
Income taxes | | 118,591 | | 47,603 | | - | | 166,195 |
| | | | | | | | |
CONSOLIDATED NET INCOME | | 198,522 | | 72,488 | | - | | 271,011 |
| | | | | | | | |
Preferred dividend requirements and other | | 5,829 | | - | | - | | 5,829 |
| | | | | | | | |
EARNINGS APPLICABLE TO COMMON STOCK | | $ 192,693 | | $ 72,488 | | $ - | | $ 265,182 |
| | | | | | | | |
EARNINGS PER AVERAGE COMMON SHARE: | | | | | | | | |
BASIC | | $0.84 | | $0.32 | | | | $1.16 |
DILUTED | | $0.83 | | $0.31 | | | | $1.14 |
| | | | | | | | |
AVERAGE NUMBER OF COMMON SHARES OUTSTANDING: | | | | | | | | |
BASIC | | | | | | | | 228,714,654 |
DILUTED | | | | | | | | 232,775,049 |
| | | | | | | | |
*Totals may not foot due to rounding. | | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
Entergy Corporation |
|
Consolidating Income Statement |
Three Months Ended June 30, 2003 |
(Dollars in thousands) |
(Unaudited) |
|
| U.S. Utilities/ Parent & Other | | Competitive Businesses | | Eliminations | | Consolidated |
|
OPERATING REVENUES | | | | | | | | |
Domestic electric | | $ 1,926,488 | | $ - | | $ (547) | | $ 1,925,941 |
Natural gas | | 33,698 | | - | | - | | 33,698 |
Competitive businesses | | 38,031 | | 361,576 | | (5,337) | | 394,270 |
Total | | 1,998,217 | | 361,576 | | (5,884) | | 2,353,909 |
| | | | | | | | |
OPERATING EXPENSES | | | | | | | | |
Operating and Maintenance: | | | | | | | | |
Fuel, fuel related expenses, and gas purchased for resale | | 452,839 | | 43,176 | | - | | 496,014 |
Purchased power | | 450,719 | | 2,074 | | (5,776) | | 447,017 |
Nuclear refueling outage expenses | | 16,465 | | 23,785 | | - | | 40,251 |
Other operation and maintenance | | 384,112 | | 180,692 | | (338) | | 564,466 |
Decommissioning | | 21,563 | | 12,798 | | - | | 34,361 |
Taxes other than income taxes | | 86,922 | | 13,582 | | - | | 100,505 |
Depreciation and amortization | | 192,127 | | 13,320 | | - | | 205,446 |
Other regulatory charges - net | | 4,273 | | - | | - | | 4,273 |
Total | | 1,609,020 | | 289,427 | | (6,114) | | 1,892,333 |
| | | | | | | | |
OPERATING INCOME | | 389,197 | | 72,149 | | 230 | | 461,576 |
| | | | | | | | |
OTHER INCOME (DEDUCTIONS) | | | | | | | | |
Allowance for equity funds used during construction | | 9,740 | | - | | - | | 9,740 |
Interest and dividend income | | 20,104 | | 19,967 | | (10,144) | | 29,927 |
Equity in earnings of unconsolidated equity affiliates | | - | | 70,292 | | - | | 70,292 |
Miscellaneous - net | | (112,081) | | 8,860 | | (230) | | (103,451) |
Total | | (82,237) | | 99,119 | | (10,374) | | 6,508 |
| | | | | | | | |
INTEREST AND OTHER CHARGES | | | | | | | | |
Interest on long-term debt | | 117,360 | | 4,575 | | - | | 121,936 |
Other interest - net | | 18,032 | | 8,359 | | (10,144) | | 16,247 |
Allowance for borrowed funds used during construction | | (7,449) | | - | | - | | (7,449) |
Total | | 127,943 | | 12,934 | | (10,144) | | 130,734 |
| | | | | | | | |
INCOME BEFORE INCOME TAXES | | 179,017 | | 158,333 | | - | | 337,350 |
| | | | | | | | |
Income taxes | | 60,935 | | 64,898 | | - | | 125,833 |
| | | | | | | | |
CONSOLIDATED NET INCOME | | 118,082 | | 93,435 | | - | | 211,517 |
| | | | | | | | |
Preferred dividend requirements and other | | 5,876 | | - | | - | | 5,876 |
| | | | | | | | |
EARNINGS APPLICABLE TO COMMON STOCK | | $ 112,206 | | $ 93,435 | | $ - | | $ 205,641 |
| | | | | | | | |
EARNINGS PER AVERAGE COMMON SHARE: | | | | | | | | |
BASIC | | $0.50 | | $0.41 | | | | $0.91 |
DILUTED | | $0.49 | | $0.40 | | | | $0.89 |
| | | | | | | | |
AVERAGE NUMBER OF COMMON SHARES OUTSTANDING: | | | | | | | | |
BASIC | | | | | | | | 226,609,159 |
DILUTED | | | | | | | | 231,579,242 |
| | | | | | | | |
*Totals may not foot due to rounding. | | | | | | | | |
| | | | | | | | |
Entergy Corporation |
|
Consolidating Income Statement |
Three Months Ended June 30, 2004 vs. 2003 |
(Dollars in thousands) |
(Unaudited) |
|
| U.S. Utilities/ Parent & Other | | Competitive Businesses | | Eliminations | | Consolidated |
|
OPERATING REVENUES | | | | | | | | |
Domestic electric | | $ 26,009 | | $ - | | $ 99 | | $ 26,108 |
Natural gas | | 4,448 | | - | | - | | 4,448 |
Competitive businesses | | 78,969 | | 33,283 | | (11,620) | | 100,632 |
Total | | 109,426 | | 33,283 | | (11,521) | | 131,188 |
| | | | | | | | |
OPERATING EXPENSES | | | | | | | | |
Operating and Maintenance: | | | | | | | | |
Fuel, fuel related expenses, and gas purchased for resale | | (19,725) | | 12,079 | | - | | (7,646) |
Purchased power | | 112,434 | | 7,618 | | (11,629) | | 108,422 |
Nuclear refueling outage expenses | | (1,494) | | 343 | | - | | (1,151) |
Other operation and maintenance | | 21,429 | | (18,487) | | 338 | | 3,280 |
Decommissioning | | 1,208 | | 1,529 | | - | | 2,737 |
Taxes other than income taxes | | 1,862 | | 917 | | - | | 2,779 |
Depreciation and amortization | | 4,750 | | 5,444 | | - | | 10,194 |
Other regulatory credits - net | | (20,161) | | - | | - | | (20,161) |
Total | | 100,302 | | 9,443 | | (11,291) | | 98,454 |
| | | | | | | | |
OPERATING INCOME | | 9,124 | | 23,841 | | (230) | | 32,735 |
| | | | | | | | |
OTHER INCOME (DEDUCTIONS) | | | | | | | | |
Allowance for equity funds used during construction | | (1,724) | | - | | - | | (1,724) |
Interest and dividend income | | (312) | | (1,155) | | (2,637) | | (4,104) |
Equity in earnings of unconsolidated equity affiliates | | - | | (50,004) | | - | | (50,004) |
Miscellaneous - net | | 122,769 | | (5,977) | | 230 | | 117,023 |
Total | | 120,733 | | (57,136) | | (2,407) | | 61,191 |
| | | | | | | | |
INTEREST AND OTHER CHARGES | | | | | | | | |
Interest on long-term debt | | (5,516) | | (208) | | - | | (5,724) |
Other interest - net | | (5,202) | | 5,155 | | (2,637) | | (2,684) |
Allowance for borrowed funds used during construction | | 2,479 | | - | | - | | 2,479 |
Total | | (8,239) | | 4,947 | | (2,637) | | (5,929) |
| | | | | | | | |
INCOME BEFORE INCOME TAXES | | 138,096 | | (38,242) | | - | | 99,855 |
| | | | | | | | |
Income taxes | | 57,656 | | (17,295) | | - | | 40,362 |
| | | | | | | | |
CONSOLIDATED NET INCOME | | 80,440 | | (20,947) | | - | | 59,493 |
| | | | | | | | |
Preferred dividend requirements and other | | (47) | | - | | - | | (47) |
| | | | | | | | |
EARNINGS APPLICABLE TO COMMON STOCK | | $ 80,487 | | $ (20,947) | | $ - | | $ 59,540 |
| | | | | | | | |
EARNINGS PER AVERAGE COMMON SHARE: | | | | | | | | |
BASIC | | $0.34 | | ($0.09) | | | | $0.25 |
DILUTED | | $0.34 | | ($0.09) | | | | $0.25 |
| | | | | | | | |
| | | | | | | | |
*Totals may not foot due to rounding. | | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
Entergy Corporation |
|
Consolidating Income Statement |
Six Months Ended June 30, 2004 |
(Dollars in thousands) |
(Unaudited) |
|
| U.S. Utilities/ Parent & Other | | Competitive Businesses | | Eliminations | | Consolidated |
|
OPERATING REVENUES | | | | | | | | |
Domestic electric | | $ 3,654,200 | | $ - | | $ (823) | | $ 3,653,377 |
Natural gas | | 121,962 | | - | | - | | 121,962 |
Competitive businesses | | 210,384 | | 782,876 | | (31,952) | | 961,307 |
Total | | 3,986,546 | | 782,876 | | (32,775) | | 4,736,646 |
| | | | | | | | |
OPERATING EXPENSES | | | | | | | | |
Operating and Maintenance: | | | | | | | | |
Fuel, fuel related expenses, and gas purchased for resale | | 931,447 | | 107,048 | | - | | 1,038,495 |
Purchased power | | 1,015,597 | | 22,138 | | (32,775) | | 1,004,959 |
Nuclear refueling outage expenses | | 31,305 | | 49,401 | | - | | 80,706 |
Provision for turbine commitments, asset impairments | | | | | | | | |
and restructuring charges | | - | | - | | - | | - |
Other operation and maintenance | | 743,467 | | 325,530 | | - | | 1,068,997 |
Decommissioning | | 46,901 | | 28,544 | | - | | 75,446 |
Taxes other than income taxes | | 173,682 | | 26,904 | | - | | 200,585 |
Depreciation and amortization | | 389,040 | | 37,249 | | - | | 426,289 |
Other regulatory credits - net | | (31,977) | | - | | - | | (31,977) |
Total | | 3,299,462 | | 596,814 | | (32,775) | | 3,863,500 |
| | | | | | | | |
OPERATING INCOME | | 687,084 | | 186,062 | | - | | 873,146 |
| | | | | | | | |
OTHER INCOME (DEDUCTIONS) | | | | | | | | |
Allowance for equity funds used during construction | | 15,479 | | - | | - | | 15,479 |
Interest and dividend income | | 39,068 | | 40,943 | | (25,937) | | 54,074 |
Equity in earnings of unconsolidated equity affiliates | | - | | 40,107 | | - | | 40,107 |
Miscellaneous - net | | 6,320 | | 12,420 | | - | | 18,740 |
Total | | 60,867 | | 93,470 | | (25,937) | | 128,400 |
| | | | | | | | |
INTEREST AND OTHER CHARGES | | | | | | | | |
Interest on long-term debt | | 227,678 | | 7,994 | | - | | 235,672 |
Other interest - net | | 19,975 | | 25,740 | | (25,937) | | 19,778 |
Allowance for borrowed funds used during construction | | (10,124) | | - | | - | | (10,124) |
Total | | 237,529 | | 33,734 | | (25,937) | | 245,326 |
| | | | | | | | |
INCOME BEFORE INCOME TAXES AND CUMULATIVE | | | | | | | | |
EFFECT OF ACCOUNTING CHANGES | | 510,422 | | 245,798 | | - | | 756,220 |
| | | | | | | | |
Income taxes | | 177,524 | | 94,668 | | - | | 272,192 |
| | | | | | | | |
INCOME BEFORE CUMULATIVE EFFECT OF | | | | | | | | |
ACCOUNTING CHANGES | | 332,898 | | 151,130 | | - | | 484,028 |
| | | | | | | | |
CUMULATIVE EFFECT OF ACCOUNTING | | | | | | | | |
CHANGES (net of income taxes) | | - | | - | | - | | - |
| | | | | | | | |
CONSOLIDATED NET INCOME | | 332,898 | | 151,130 | | - | | 484,028 |
| | | | | | | | |
Preferred dividend requirements and other | | 11,685 | | - | | - | | 11,685 |
| | | | | | | | |
EARNINGS APPLICABLE TO COMMON STOCK | | $ 321,213 | | $ 151,130 | | $ - | | $ 472,343 |
| | | | | | | | |
EARNINGS PER AVERAGE COMMON SHARE BEFORE | | | | | | | | |
CUMULATIVE EFFECT OF ACCOUNTING CHANGES: | | | | | | | | |
BASIC | | $1.40 | | $0.66 | | | | $2.06 |
DILUTED | | $1.38 | | $0.64 | | | | $2.02 |
| | | | | | | | |
EARNINGS PER AVERAGE COMMON SHARE: | | | | | | | | |
BASIC | | $1.40 | | $0.66 | | | | $2.06 |
DILUTED | | $1.38 | | $0.64 | | | | $2.02 |
| | | | | | | | |
AVERAGE NUMBER OF COMMON SHARES OUTSTANDING: | | | | | | | | |
BASIC | | | | | | | | 229,489,646 |
DILUTED | | | | | | | | 234,007,635 |
| | | | | | | | |
*Totals may not foot due to rounding. | | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
Entergy Corporation |
|
Consolidating Income Statement |
Six Months Ended June 30, 2003 |
(Dollars in thousands) |
(Unaudited) |
|
| U.S. Utilities/ Parent & Other | | Competitive Businesses | | Eliminations | | Consolidated |
|
OPERATING REVENUES | | | | | | | | |
Domestic electric | | $ 3,528,622 | | $ - | | $ (943) | | $ 3,527,679 |
Natural gas | | 113,936 | | - | | - | | 113,936 |
Competitive businesses | | 52,648 | | 702,766 | | (5,397) | | 750,017 |
Total | | 3,695,206 | | 702,766 | | (6,340) | | 4,391,632 |
| | | | | | | | |
OPERATING EXPENSES | | | | | | | | |
Operating and Maintenance: | | | | | | | | |
Fuel, fuel related expenses, and gas purchased for resale | | 794,278 | | 89,777 | | - | | 884,055 |
Purchased power | | 816,298 | | 7,790 | | (6,123) | | 817,965 |
Nuclear refueling outage expenses | | 31,202 | | 47,942 | | - | | 79,144 |
Provision for turbine commitments, asset impairments | | | | | | | | |
and restructuring charges | | - | | (7,743) | | - | | (7,743) |
Other operation and maintenance | | 724,819 | | 362,973 | | (676) | | 1,087,116 |
Decommissioning | | 46,262 | | 25,597 | | - | | 71,859 |
Taxes other than income taxes | | 169,261 | | 28,981 | | - | | 198,242 |
Depreciation and amortization | | 391,612 | | 24,880 | | - | | 416,492 |
Other regulatory credits - net | | 19,526 | | - | | - | | 19,526 |
Total | | 2,993,258 | | 580,197 | | (6,799) | | 3,566,656 |
| | | | | | | | |
OPERATING INCOME | | 701,948 | | 122,569 | | 459 | | 824,976 |
| | | | | | | | |
OTHER INCOME (DEDUCTIONS) | | | | | | | | |
Allowance for equity funds used during construction | | 17,027 | | - | | - | | 17,027 |
Interest and dividend income | | 39,585 | | 41,364 | | (21,198) | | 59,751 |
Equity in earnings of unconsolidated equity affiliates | | - | | 198,353 | | - | | 198,353 |
Miscellaneous - net | | (114,118) | | 22,742 | | (459) | | (91,834) |
Total | | (57,506) | | 262,459 | | (21,657) | | 183,297 |
| | | | | | | | |
INTEREST AND OTHER CHARGES | | | | | | | | |
Interest on long-term debt | | 234,592 | | 9,789 | | - | | 244,381 |
Other interest - net | | 34,208 | | 16,281 | | (21,198) | | 29,291 |
Allowance for borrowed funds used during construction | | (13,168) | | - | | - | | (13,168) |
Total | | 255,632 | | 26,070 | | (21,198) | | 260,504 |
| | | | | | | | |
INCOME BEFORE INCOME TAXES AND CUMULATIVE | | | | | | | | |
EFFECT OF ACCOUNTING CHANGES | | 388,810 | | 358,958 | | - | | 747,769 |
| | | | | | | | |
Income taxes | | 139,248 | | 139,003 | | - | | 278,251 |
| | | | | | | | |
INCOME BEFORE CUMULATIVE EFFECT OF | | | | | | | | |
ACCOUNTING CHANGES | | 249,562 | | 219,955 | | - | | 469,518 |
| | | | | | | | |
CUMULATIVE EFFECT OF ACCOUNTING | | | | | | | | |
CHANGES (net of income taxes of $93,754) | | (21,333) | | 164,255 | | - | | 142,922 |
| | | | | | | | |
CONSOLIDATED NET INCOME | | 228,229 | | 384,210 | | - | | 612,440 |
| | | | | | | | |
Preferred dividend requirements and other | | 11,792 | | - | | - | | 11,792 |
| | | | | | | | |
EARNINGS APPLICABLE TO COMMON STOCK | | $ 216,437 | | $ 384,210 | | $ - | | $ 600,648 |
| | | | | | | | |
EARNINGS PER AVERAGE COMMON SHARE BEFORE | | | | | | | | |
CUMULATIVE EFFECT OF ACCOUNTING CHANGES: | | | | | | | | |
BASIC | | $1.05 | | $0.98 | | | | $2.03 |
DILUTED | | $1.03 | | $0.96 | | | | $1.99 |
| | | | | | | | |
EARNINGS PER AVERAGE COMMON SHARE: | | | | | | | | |
BASIC | | $0.97 | | $1.70 | | | | $2.67 |
DILUTED | | $0.94 | | $1.67 | | | | $2.61 |
| | | | | | | | |
AVERAGE NUMBER OF COMMON SHARES OUTSTANDING: | | | | | | | | |
BASIC | | | | | | | | 225,149,356 |
DILUTED | | | | | | | | 229,916,344 |
| | | | | | | | |
*Totals may not foot due to rounding. | | | | | | | | |
| | | | | | | | |
| | | | | | | | |
Entergy Corporation |
|
Consolidating Income Statement |
Six Months Ended June 30, 2004 vs. 2003 |
(Dollars in thousands) |
(Unaudited) |
|
| U.S. Utilities/ Parent & Other | | Competitive Businesses | | Eliminations | | Consolidated |
|
OPERATING REVENUES | | | | | | | | |
Domestic electric | | $ 125,578 | | $ - | | $ 120 | | $ 125,698 |
Natural gas | | 8,026 | | - | | - | | 8,026 |
Competitive businesses | | 157,736 | | 80,110 | | (26,555) | | 211,291 |
Total | | 291,340 | | 80,110 | | (26,435) | | 345,015 |
| | | | | | | | |
OPERATING EXPENSES | | | | | | | | |
Operating and Maintenance: | | | | | | | | |
Fuel, fuel related expenses, and gas purchased for resale | | 137,169 | | 17,271 | | - | | 154,440 |
Purchased power | | 199,299 | | 14,348 | | (26,652) | | 186,995 |
Nuclear refueling outage expenses | | 103 | | 1,459 | | - | | 1,562 |
Provision for turbine commitments, asset impairments | | | | | | | | |
and restructuring charges | | - | | 7,743 | | - | | 7,743 |
Other operation and maintenance | | 18,648 | | (37,443) | | 676 | | (18,119) |
Decommissioning | | 639 | | 2,947 | | - | | 3,586 |
Taxes other than income taxes | | 4,421 | | (2,077) | | - | | 2,344 |
Depreciation and amortization | | (2,572) | | 12,369 | | - | | 9,797 |
Other regulatory credits - net | | (51,503) | | - | | - | | (51,503) |
Total | | 306,204 | | 16,617 | | (25,976) | | 296,845 |
| | | | | | | | |
OPERATING INCOME | | (14,864) | | 63,493 | | (459) | | 48,170 |
| | | | | | | | |
OTHER INCOME (DEDUCTIONS) | | | | | | | | |
Allowance for equity funds used during construction | | (1,548) | | - | | - | | (1,548) |
Interest and dividend income | | (517) | | (421) | | (4,739) | | (5,677) |
Equity in earnings of unconsolidated equity affiliates | | - | | (158,246) | | - | | (158,246) |
Miscellaneous - net | | 120,438 | | (10,322) | | 459 | | 110,574 |
Total | | 118,373 | | (168,989) | | (4,280) | | (54,897) |
| | | | | | | | |
INTEREST AND OTHER CHARGES | | | | | | | | |
Interest on long-term debt | | (6,914) | | (1,795) | | - | | (8,709) |
Other interest - net | | (14,233) | | 9,459 | | (4,739) | | (9,513) |
Allowance for borrowed funds used during construction | | 3,044 | | - | | - | | 3,044 |
Total | | (18,103) | | 7,664 | | (4,739) | | (15,178) |
| | | | | | | | |
INCOME BEFORE INCOME TAXES AND CUMULATIVE | | | | | | | | |
EFFECT OF ACCOUNTING CHANGES | | 121,612 | | (113,160) | | - | | 8,451 |
| | | | | | | | |
Income taxes | | 38,276 | | (44,335) | | - | | (6,059) |
| | | | | | | | |
INCOME BEFORE CUMULATIVE EFFECT OF | | | | | | | | |
ACCOUNTING CHANGES | | 83,336 | | (68,825) | | - | | 14,510 |
| | | | | | | | |
CUMULATIVE EFFECT OF ACCOUNTING | | | | | | | | |
CHANGES (net of income taxes of $93,754) | | 21,333 | | (164,255) | | - | | (142,922) |
| | | | | | | | |
CONSOLIDATED NET INCOME | | 104,669 | | (233,080) | | - | | (128,412) |
| | | | | | | | |
Preferred dividend requirements and other | | (107) | | - | | - | | (107) |
| | | | | | | | |
EARNINGS APPLICABLE TO COMMON STOCK | | $ 104,776 | | $ (233,080) | | $ - | | $ (128,305) |
| | | | | | | | |
EARNINGS PER AVERAGE COMMON SHARE BEFORE | | | | | | | | |
CUMULATIVE EFFECT OF ACCOUNTING CHANGES: | | | | | | | | |
BASIC | | $0.35 | | ($0.32) | | | | $0.03 |
DILUTED | | $0.35 | | ($0.32) | | | | $0.03 |
| | | | | | | | |
EARNINGS PER AVERAGE COMMON SHARE: | | | | | | | | |
BASIC | | $0.43 | | ($1.04) | | | | ($0.61) |
DILUTED | | $0.44 | | ($1.03) | | | | ($0.59) |
| | | | | | | | |
| | | | | | | | |
*Totals may not foot due to rounding. | | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
Entergy Corporation |
|
Consolidating Income Statement |
Twelve Months Ended June 30, 2004 |
(Dollars in thousands) |
(Unaudited) |
|
| U.S. Utilities/ Parent & Other | | Competitive Businesses | | Eliminations | | Consolidated |
|
OPERATING REVENUES | | | | | | | | |
Domestic electric | | $ 7,524,255 | | $ - | | $ (1,386) | | $ 7,522,869 |
Natural gas | | 194,202 | | - | | - | | 194,202 |
Competitive businesses | | 345,499 | | 1,540,445 | | (63,085) | | 1,822,859 |
Total | | 8,063,956 | | 1,540,445 | | (64,471) | | 9,539,930 |
| | | | | | | | |
OPERATING EXPENSES | | | | | | | | |
Operating and Maintenance: | | | | | | | | |
Fuel, fuel related expenses, and gas purchased for resale | | 1,922,630 | | 219,027 | | - | | 2,141,657 |
Purchased power | | 1,947,418 | | 32,653 | | (64,548) | | 1,915,522 |
Nuclear refueling outage expenses | | 61,611 | | 99,946 | | - | | 161,558 |
Provision for turbine commitments, asset impairments | | | | | | | | |
and restructuring charges | | - | | - | | - | | - |
Other operation and maintenance | | 1,681,777 | | 754,356 | | (382) | | 2,435,750 |
Decommissioning | | 93,163 | | 56,524 | | - | | 149,687 |
Taxes other than income taxes | | 349,543 | | 58,460 | | - | | 408,003 |
Depreciation and amortization | | 800,002 | | 60,298 | | - | | 860,301 |
Other regulatory credits - net | | (65,264) | | - | | - | | (65,264) |
Total | | 6,790,880 | | 1,281,264 | | (64,930) | | 8,007,214 |
| | | | | | | | |
OPERATING INCOME | | 1,273,076 | | 259,181 | | 459 | | 1,532,716 |
| | | | | | | | |
OTHER INCOME (DEDUCTIONS) | | | | | | | | |
Allowance for equity funds used during construction | | 41,161 | | - | | - | | 41,161 |
Interest and dividend income | | 70,095 | | 54,580 | | (42,965) | | 81,710 |
Equity in earnings of unconsolidated equity affiliates | | - | | 113,405 | | - | | 113,405 |
Miscellaneous - net | | 173 | | 34,358 | | (459) | | 34,073 |
Total | | 111,429 | | 202,343 | | (43,424) | | 270,349 |
| | | | | | | | |
INTEREST AND OTHER CHARGES | | | | | | | | |
Interest on long-term debt | | 462,704 | | 14,550 | | - | | 477,254 |
Other interest - net | | 44,238 | | 42,767 | | (42,965) | | 44,041 |
Allowance for borrowed funds used during construction | | (30,147) | | - | | - | | (30,147) |
Total | | 476,795 | | 57,317 | | (42,965) | | 491,148 |
| | | | | | | | |
INCOME BEFORE INCOME TAXES AND CUMULATIVE | | | | | | | | |
EFFECT OF ACCOUNTING CHANGES | | 907,710 | | 404,207 | | - | | 1,311,917 |
| | | | | | | | |
Income taxes | | 333,828 | | 150,187 | | - | | 484,015 |
| | | | | | | | |
INCOME BEFORE CUMULATIVE EFFECT OF | | | | | | | | |
ACCOUNTING CHANGES | | 573,882 | | 254,020 | | - | | 827,902 |
| | | | | | | | |
CUMULATIVE EFFECT OF ACCOUNTING | | | | | | | | |
CHANGES (net of income taxes of ($3,829)) | | - | | (5,848) | | - | | (5,848) |
| | | | | | | | |
CONSOLIDATED NET INCOME | | 573,882 | | 248,172 | | - | | 822,054 |
| | | | | | | | |
Preferred dividend requirements and other | | 23,417 | | - | | - | | 23,417 |
| | | | | | | | |
EARNINGS APPLICABLE TO COMMON STOCK | | $ 550,465 | | $ 248,172 | | $ - | | $ 798,637 |
| | | | | | | | |
EARNINGS PER AVERAGE COMMON SHARE BEFORE | | | | | | | | |
CUMULATIVE EFFECT OF ACCOUNTING CHANGES: | | | | | | | | |
BASIC | | $2.40 | | $1.11 | | | | $3.51 |
DILUTED | | $2.36 | | $1.09 | | | | $3.45 |
| | | | | | | | |
EARNINGS PER AVERAGE COMMON SHARE: | | | | | | | | |
BASIC | | $2.41 | | $1.08 | | | | $3.49 |
DILUTED | | $2.36 | | $1.06 | | | | $3.42 |
| | | | | | | | |
AVERAGE NUMBER OF COMMON SHARES OUTSTANDING: | | | | | | | | |
BASIC | | | | | | | | 228,958,135 |
DILUTED | | | | | | | | 233,326,683 |
| | | | | | | | |
*Totals may not foot due to rounding. | | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
Entergy Corporation |
|
Consolidating Income Statement |
Twelve Months Ended June 30, 2003 |
(Dollars in thousands) |
(Unaudited) |
|
| U.S. Utilities/ Parent & Other | | Competitive Businesses | | Eliminations | | Consolidated |
|
OPERATING REVENUES | | | | | | | | |
Domestic electric | | $ 7,088,090 | | $ - | | $ (1,762) | | $ 7,086,328 |
Natural gas | | 167,929 | | - | | - | | 167,929 |
Competitive businesses | | 71,563 | | 1,419,102 | | (5,670) | | 1,484,995 |
Total | | 7,327,582 | | 1,419,102 | | (7,432) | | 8,739,252 |
| | | | | | | | |
OPERATING EXPENSES | | | | | | | | |
Operating and Maintenance: | | | | | | | | |
Fuel, fuel related expenses, and gas purchased for resale | | 1,915,610 | | 182,767 | | - | | 2,098,377 |
Purchased power | | 1,243,184 | | 12,106 | | (6,904) | | 1,248,386 |
Nuclear refueling outage expenses | | 59,617 | | 75,245 | | - | | 134,862 |
Provision for turbine commitments, asset impairments | | | | | | | | |
and restructuring charges | | - | | 1,171 | | - | | 1,171 |
Other operation and maintenance | | 1,583,626 | | 740,646 | | (1,506) | | 2,322,766 |
Decommissioning | | 60,329 | | 51,566 | | - | | 111,894 |
Taxes other than income taxes | | 342,314 | | 51,825 | | - | | 394,139 |
Depreciation and amortization | | 785,694 | | 58,979 | | - | | 844,673 |
Other regulatory credits - net | | 46,772 | | - | | - | | 46,772 |
Total | | 6,037,146 | | 1,174,305 | | (8,410) | | 7,203,040 |
| | | | | | | | |
OPERATING INCOME | | 1,290,436 | | 244,797 | | 979 | | 1,536,212 |
| | | | | | | | |
OTHER INCOME (DEDUCTIONS) | | | | | | | | |
Allowance for equity funds used during construction | | 33,680 | | - | | - | | 33,680 |
Interest and dividend income | | 66,941 | | 103,024 | | (43,125) | | 126,840 |
Equity in earnings of unconsolidated equity affiliates | | (2) | | 298,982 | | - | | 298,980 |
Miscellaneous - net | | (113,041) | | 36,029 | | (979) | | (77,991) |
Total | | (12,422) | | 438,035 | | (44,104) | | 381,509 |
| | | | | | | | |
INTEREST AND OTHER CHARGES | | | | | | | | |
Interest on long-term debt | | 475,869 | | 40,615 | | - | | 516,484 |
Other interest - net | | 60,819 | | 41,776 | | (43,125) | | 59,470 |
Allowance for borrowed funds used during construction | | (25,776) | | - | | - | | (25,776) |
Total | | 510,912 | | 82,391 | | (43,125) | | 550,178 |
| | | | | | | | |
INCOME BEFORE INCOME TAXES AND CUMULATIVE | | | | | | | | |
EFFECT OF ACCOUNTING CHANGES | | 767,102 | | 600,441 | | - | | 1,367,543 |
| | | | | | | | |
Income taxes | | 247,512 | | 202,041 | | - | | 449,553 |
| | | | | | | | |
INCOME BEFORE CUMULATIVE EFFECT OF | | | | | | | | |
ACCOUNTING CHANGES | | 519,590 | | 398,400 | | - | | 917,990 |
| | | | | | | | |
CUMULATIVE EFFECT OF ACCOUNTING | | | | | | | | |
CHANGES (net of income taxes of $93,754) | | (21,333) | | 164,255 | | - | | 142,922 |
| | | | | | | | |
CONSOLIDATED NET INCOME | | 498,257 | | 562,655 | | - | | 1,060,912 |
| | | | | | | | |
Preferred dividend requirements and other | | 23,632 | | - | | - | | 23,632 |
| | | | | | | | |
EARNINGS APPLICABLE TO COMMON STOCK | | $ 474,625 | | $ 562,655 | | $ - | | $ 1,037,280 |
| | | | | | | | |
EARNINGS PER AVERAGE COMMON SHARE BEFORE | | | | | | | | |
CUMULATIVE EFFECT OF ACCOUNTING CHANGES: | | | | | | | | |
BASIC | | $2.21 | | $1.78 | | | | $3.99 |
DILUTED | | $2.17 | | $1.75 | | | | $3.92 |
| | | | | | | | |
EARNINGS PER AVERAGE COMMON SHARE: | | | | | | | | |
BASIC | | $2.12 | | $2.51 | | | | $4.63 |
DILUTED | | $2.08 | | $2.46 | | | | $4.54 |
| | | | | | | | |
AVERAGE NUMBER OF COMMON SHARES OUTSTANDING: | | | | | | | | |
BASIC | | | | | | | | 224,088,260 |
DILUTED | | | | | | | | 228,314,075 |
| | | | | | | | |
*Totals may not foot due to rounding. | | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
Entergy Corporation |
|
Consolidating Income Statement |
Twelve Months Ended June 30, 2004 vs. 2003 |
(Dollars in thousands) |
(Unaudited) |
|
| U.S. Utilities/ Parent & Other | | Competitive Businesses | | Eliminations | | Consolidated |
OPERATING REVENUES | | | | | | | | |
Domestic electric | | $ 436,165 | | $ - | | $ 376 | | $ 436,541 |
Natural gas | | 26,273 | | - | | - | | 26,273 |
Competitive businesses | | 273,936 | | 121,343 | | (57,415) | | 337,864 |
Total | | 736,374 | | 121,343 | | (57,039) | | 800,678 |
| | | | | | | | |
OPERATING EXPENSES | | | | | | | | |
Operating and Maintenance: | | | | | | | | |
Fuel, fuel related expenses, and gas purchased for resale | | 7,020 | | 36,260 | | - | | 43,280 |
Purchased power | | 704,234 | | 20,547 | | (57,644) | | 667,137 |
Nuclear refueling outage expenses | | 1,994 | | 24,701 | | - | | 26,695 |
Provision for turbine commitments, asset impairments | | | | | | | | |
and restructuring charges | | - | | (1,171) | | - | | (1,171) |
Other operation and maintenance | | 98,151 | | 13,710 | | 1,124 | | 112,985 |
Decommissioning | | 32,834 | | 4,958 | | - | | 37,792 |
Taxes other than income taxes | | 7,229 | | 6,635 | | - | | 13,864 |
Depreciation and amortization | | 14,308 | | 1,319 | | - | | 15,627 |
Other regulatory credits - net | | (112,036) | | - | | - | | (112,036) |
Total | | 753,734 | | 106,959 | | (56,520) | | 804,173 |
| | | | | | | | |
OPERATING INCOME | | (17,360) | | 14,384 | | (520) | | (3,496) |
| | | | | | | | |
OTHER INCOME (DEDUCTIONS) | | | | | | | | |
Allowance for equity funds used during construction | | 7,481 | | - | | - | | 7,481 |
Interest and dividend income | | 3,154 | | (48,444) | | 160 | | (45,130) |
Equity in earnings of unconsolidated equity affiliates | | 2 | | (185,577) | | - | | (185,575) |
Miscellaneous - net | | 113,214 | | (1,671) | | 520 | | 112,063 |
Total | | 123,851 | | (235,692) | | 680 | | (111,161) |
| | | | | | | | |
INTEREST AND OTHER CHARGES | | | | | | | | |
Interest on long-term debt | | (13,165) | | (26,065) | | - | | (39,230) |
Other interest - net | | (16,581) | | 991 | | 160 | | (15,430) |
Allowance for borrowed funds used during construction | | (4,371) | | - | | - | | (4,371) |
Total | | (34,117) | | (25,074) | | 160 | | (59,031) |
| | | | | | | | |
INCOME BEFORE INCOME TAXES AND CUMULATIVE | | | | | | | | |
EFFECT OF ACCOUNTING CHANGES | | 140,608 | | (196,234) | | 1 | | (55,626) |
| | | | | | | | |
Income taxes | | 86,316 | | (51,854) | | - | | 34,462 |
| | | | | | | | |
INCOME BEFORE CUMULATIVE EFFECT OF | | | | | | | | |
ACCOUNTING CHANGES | | 54,292 | | (144,380) | | 1 | | (90,088) |
| | | | | | | | |
CUMULATIVE EFFECT OF ACCOUNTING | | | | | | | | |
CHANGES (net of income taxes of ($93,754)) | | 21,333 | | (170,103) | | - | | (148,770) |
| | | | | | | | |
CONSOLIDATED NET INCOME | | 75,625 | | (314,483) | | 1 | | (238,858) |
| | | | | | | | |
Preferred dividend requirements and other | | (4,371) | | - | | - | | (4,371) |
| | | | | | | | |
EARNINGS APPLICABLE TO COMMON STOCK | | $ 79,996 | | $ (314,483) | | $ 1 | | $ (234,487) |
| | | | | | | | |
EARNINGS PER AVERAGE COMMON SHARE BEFORE | | | | | | | | |
CUMULATIVE EFFECT OF ACCOUNTING CHANGES: | | | | | | | | |
BASIC | | $0.19 | | ($0.67) | | | | ($0.48) |
DILUTED | | $0.19 | | ($0.66) | | | | ($0.47) |
| | | | | | | | |
EARNINGS PER AVERAGE COMMON SHARE: | | | | | | | | |
BASIC | | $0.29 | | ($1.43) | | | | ($1.14) |
DILUTED | | $0.29 | | ($1.40) | | | | ($1.12) |
| | | | | | | | |
*Totals may not foot due to rounding. | | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
Entergy Corporation |
|
Consolidated Cash Flow Statement |
Three Months Ended June 30, 2004 vs. 2003 |
(Dollars in thousands) |
(Unaudited) |
|
| | 2004 | | 2003 | | Variance |
| | | | | | |
| |
OPERATING ACTIVITIES | | | | | | |
Consolidated net income | | $271,012 | | $211,518 | | $59,494 |
Noncash items included in net income: | | | | - | | |
Reserve for regulatory adjustments | | 4,700 | | 2,260 | | 2,440 |
Other regulatory charges (credits) - net | | (15,888) | | 4,273 | | (20,161) |
Depreciation, amortization, and decommissioning | | 252,739 | | 239,806 | | 12,933 |
Deferred income taxes and investment tax credits | | 106,891 | | 41,504 | | 65,387 |
Equity in undistributed earnings of subsidiaries and unconsolidated equity affiliates | | 5,995 | | 4,709 | | 1,286 |
Changes in working capital: | | | | | | |
Receivables | | (197,132) | | (226,233) | | 29,101 |
Fuel inventory | | (11,494) | | (3,053) | | (8,441) |
Accounts payable | | 207,779 | | 93,132 | | 114,647 |
Taxes accrued | | 60,125 | | 14,578 | | 45,547 |
Interest accrued | | (21,381) | | (5,008) | | (16,373) |
Deferred fuel | | (57,888) | | 29,593 | | (87,481) |
Other working capital accounts | | 7,605 | | (91,219) | | 98,824 |
Provision for estimated losses and reserves | | (13,809) | | 119,186 | | (132,995) |
Changes in other regulatory assets | | (15,796) | | (14,814) | | (982) |
Other | | (53,161) | | 54,321 | | (107,482) |
Net cash flow provided by operating activities | | 530,297 | | 474,553 | | 55,744 |
| | | | | | |
INVESTING ACTIVITIES | | | | | | |
Construction/capital expenditures | | (342,543) | | (403,548) | | 61,005 |
Allowance for equity funds used during construction | | 8,016 | | 9,740 | | (1,724) |
Nuclear fuel purchases | | (32,146) | | (14,290) | | (17,856) |
Proceeds from sale/leaseback of nuclear fuel | | 10,618 | | 12,202 | | (1,584) |
Proceeds from sale of assets and businesses | | - | | (4,196) | | 4,196 |
Investment in nonutility properties | | (5,651) | | (1,253) | | (4,398) |
Decrease (increase) in other investments | | 4,241 | | (615) | | 4,856 |
Decommissioning trust contributions and realized change in trust assets | | (23,693) | | (27,046) | | 3,353 |
Other regulatory investments | | (5,101) | | (100,092) | | 94,991 |
Other | | - | | 4,218 | | (4,218) |
Net cash flow used in investing activities | | (386,259) | | (524,880) | | 138,621 |
| | | | | | |
FINANCING ACTIVITIES | | | | | | |
Proceeds from the issuance of: | | | | | | |
Long-term debt | | 173,727 | | 1,125,998 | | (952,271) |
Common stock and treasury stock | | 12,758 | | 78,264 | | (65,506) |
Retirement of long-term debt | | (518,547) | | (200,075) | | (318,472) |
Repurchase of common stock | | (243,268) | | - | | (243,268) |
Changes in credit line borrowings - net | | 250,898 | | (170,000) | | 420,898 |
Dividends paid: | | | | | | |
Common stock | | (102,120) | | (79,212) | | (22,908) |
Preferred stock | | (6,058) | | (5,876) | | (182) |
Net cash flow provided by (used in) financing activities | | (432,610) | | 749,099 | | (1,181,709) |
| | | | | | |
Effect of exchange rates on cash and cash equivalents | | (693) | | 1,554 | | (2,247) |
| | | | | | |
Net increase (decrease) in cash and cash equivalents | | (289,265) | | 700,326 | | (989,591) |
| | | | | | |
Cash and cash equivalents at beginning of period | | 874,963 | | 377,455 | | 497,508 |
| | | | | | |
Cash and cash equivalents at end of period | | $585,698 | | $1,077,781 | | ($492,083) |
| | | | | | |
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION: | | | | | | |
Cash paid (received) during the period for: | | | | | | |
Interest - net of amount capitalized | | $141,953 | | $136,645 | | $5,308 |
Income taxes | | $35,278 | | $88,629 | | ($53,351) |
| | | | | | |
|
|
Entergy Corporation |
|
Consolidated Cash Flow Statement |
Year to Date June 30, 2004 vs. 2003 |
(Dollars in thousands) |
(Unaudited) |
|
| | 2004 | | 2003 | | Variance |
| | | | | | |
| |
OPERATING ACTIVITIES | | | | | | |
Consolidated net income | | $484,028 | | $612,440 | | ($128,412) |
Noncash items included in net income: | | | | | | |
Reserve for regulatory adjustments | | 2,407 | | (12,080) | | 14,487 |
Other regulatory charges (credits) - net | | (31,977) | | 19,526 | | (51,503) |
Depreciation, amortization, and decommissioning | | 501,735 | | 488,351 | | 13,384 |
Deferred income taxes and investment tax credits | | 138,574 | | 185,872 | | (47,298) |
Cumulative effect of accounting changes | | - | | (142,922) | | 142,922 |
Equity in undistributed earnings of subsidiaries and unconsolidated equity affiliates | | (13,824) | | (123,352) | | 109,528 |
Provision for turbine commitments, asset impairments and restructuring charges | | - | | (7,743) | | 7,743 |
Changes in working capital: | | | | | | |
Receivables | | (184,375) | | (268,990) | | 84,615 |
Fuel inventory | | (22,592) | | (25,078) | | 2,486 |
Accounts payable | | 33,120 | | (153,778) | | 186,898 |
Taxes accrued | | 111,393 | | (12,266) | | 123,659 |
Interest accrued | | (18,811) | | (28,685) | | 9,874 |
Deferred fuel | | 1,911 | | (96,306) | | 98,217 |
Other working capital accounts | | 23,352 | | (81,639) | | 104,991 |
Provision for estimated losses and reserves | | (2,239) | | 110,868 | | (113,107) |
Changes in other regulatory assets | | 4,217 | | (2,218) | | 6,435 |
Other | | (97,849) | | 63,263 | | (161,112) |
Net cash flow provided by operating activities | | 929,070 | | 525,263 | | 403,807 |
| | | | | | |
INVESTING ACTIVITIES | | | | | | |
Construction/capital expenditures | | (595,618) | | (678,162) | | 82,544 |
Allowance for equity funds used during construction | | 15,479 | | 17,027 | | (1,548) |
Nuclear fuel purchases | | (100,229) | | (126,446) | | 26,217 |
Proceeds from sale/leaseback of nuclear fuel | | 61,694 | | 39,089 | | 22,605 |
Proceeds from sale of assets and businesses | | 21,978 | | 25,414 | | (3,436) |
Investment in nonutility properties | | (8,442) | | (47,542) | | 39,100 |
Decrease (increase) in other investments | | (11,071) | | (167,054) | | 155,983 |
Changes in other temporary investments - net | | 50,000 | | - | | 50,000 |
Decommissioning trust contributions and realized change in trust assets | | (44,588) | | (49,597) | | 5,009 |
Other regulatory investments | | (30,696) | | (142,219) | | 111,523 |
Other | | - | | (5,603) | | 5,603 |
Net cash flow used in investing activities | | (641,493) | | (1,135,093) | | 493,600 |
| | | | | | |
FINANCING ACTIVITIES | | | | | | |
Proceeds from the issuance of: | | | | | | |
Long-term debt | | 272,977 | | 1,482,495 | | (1,209,518) |
Common stock and treasury stock | | 107,840 | | 176,765 | | (68,925) |
Retirement of long-term debt | | (539,779) | | (996,761) | | 456,982 |
Repurchase of common stock | | (271,237) | | - | | (271,237) |
Redemption of preferred stock | | (2,250) | | (2,250) | | - |
Changes in credit line borrowings - net | | 255,000 | | (140,000) | | 395,000 |
Dividends paid: | | | | | | |
Common stock | | (202,349) | | (157,355) | | (44,994) |
Preferred stock | | (11,913) | | (11,792) | | (121) |
Net cash flow provided by (used in) financing activities | | (391,711) | | 351,102 | | (742,813) |
| | | | | | |
Effect of exchange rates on cash and cash equivalents | | (2,401) | | 1,181 | | (3,582) |
| | | | | | |
Net decrease in cash and cash equivalents | | (106,535) | | (257,547) | | 151,012 |
| | | | | | |
Cash and cash equivalents at beginning of period | | 692,233 | | 1,335,328 | | (643,095) |
| | | | | | |
Cash and cash equivalents at end of period | | $585,698 | | $1,077,781 | | ($492,083) |
| | | | | | |
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION: | | | | | | |
Cash paid (received) during the period for: | | | | | | |
Interest - net of amount capitalized | | $259,674 | | $291,950 | | ($32,276) |
Income taxes | | $25,729 | | $91,282 | | ($65,553) |
| | | | | | |
| | | | | | |
|
Entergy Corporation |
|
Consolidated Cash Flow Statement |
Twelve Months Ended June 30, 2004 vs. 2003 |
(Dollars in thousands) |
(Unaudited) |
|
| | 2004 | | 2003 | | Variance |
| | | | | | |
| |
OPERATING ACTIVITIES | | | | | | |
Consolidated net income | | $822,055 | | $1,060,912 | | ($238,857) |
Noncash items included in net income: | | | | | | |
Reserve for regulatory adjustments | | 27,577 | | (5,916) | | 33,493 |
Other regulatory charges (credits) - net | | (65,264) | | 46,772 | | (112,036) |
Depreciation, amortization, and decommissioning | | 1,009,987 | | 956,568 | | 53,419 |
Deferred income taxes and investment tax credits | | 1,142,233 | | 100,536 | | 1,041,697 |
Cumulative effect of accounting changes | | 5,848 | | (142,922) | | 148,770 |
Equity in undistributed earnings of subsidiaries and unconsolidated equity affiliates | | (66,508) | | (223,980) | | 157,472 |
Provision for turbine commitments, asset impairments and restructuring charges | | - | | 1,171 | | (1,171) |
Changes in working capital: | | | | | | |
Receivables | | (55,997) | | (173,139) | | 117,142 |
Fuel inventory | | (11,529) | | (16,716) | | 5,187 |
Accounts payable | | 126,734 | | 142,426 | | (15,692) |
Taxes accrued | | (704,880) | | 195,061 | | (899,941) |
Interest accrued | | (25,963) | | 9,940 | | (35,903) |
Deferred fuel | | 64,343 | | 59,326 | | 5,017 |
Other working capital accounts | | 121,800 | | (324,396) | | 446,196 |
Provision for estimated losses and reserves | | 83,512 | | 129,977 | | (46,465) |
Changes in other regulatory assets | | 29,106 | | (117,910) | | 147,016 |
Other | | (93,427) | | 206,274 | | (299,701) |
Net cash flow provided by operating activities | | 2,409,627 | | 1,903,984 | | 505,643 |
| | | | | | |
INVESTING ACTIVITIES | | | | | | |
Construction/capital expenditures | | (1,486,399) | | (1,471,793) | | (14,606) |
Allowance for equity funds used during construction | | 41,162 | | 33,680 | | 7,482 |
Nuclear fuel purchases | | (198,091) | | (215,665) | | 17,574 |
Proceeds from sale/leaseback of nuclear fuel | | 172,740 | | 90,281 | | 82,459 |
Proceeds from sale of assets and businesses | | 22,551 | | 93,387 | | (70,836) |
Investment in nonutility properties | | (32,338) | | (245,441) | | 213,103 |
Decrease (increase) in other investments | | 328,170 | | (167,550) | | 495,720 |
Decommissioning trust contributions and realized change in trust assets | | (86,509) | | (106,617) | | 20,108 |
Other regulatory investments | | (44,923) | | (151,854) | | 106,931 |
Other | | (5,893) | | 111,121 | | (117,014) |
Net cash flow used in investing activities | | (1,289,530) | | (2,030,451) | | 740,921 |
| | | | | | |
FINANCING ACTIVITIES | | | | | | |
Proceeds from the issuance of: | | | | | | |
Long-term debt | | 1,011,646 | | 2,380,394 | | (1,368,748) |
Common stock and treasury stock | | 148,596 | | 194,121 | | (45,525) |
Retirement of long-term debt | | (1,952,935) | | (1,427,127) | | (525,808) |
Repurchase of common stock | | (279,372) | | (118,499) | | (160,873) |
Redemption of preferred stock | | (3,450) | | (2,705) | | (745) |
Changes in credit line borrowings - net | | (104,975) | | (230,000) | | 125,025 |
Dividends paid: | | | | | | |
Common stock | | (407,808) | | (309,017) | | (98,791) |
Preferred stock | | (23,645) | | (23,632) | | (13) |
Net cash flow used in financing activities | | (1,611,943) | | 463,535 | | (2,075,478) |
| | | | | | |
Effect of exchange rates on cash and cash equivalents | | (237) | | 10,053 | | (10,290) |
| | | | | | |
Net increase (decrease) in cash and cash equivalents | | (492,083) | | 347,121 | | (839,204) |
| | | | | | |
Cash and cash equivalents at beginning of period | | 1,077,781 | | 730,660 | | 347,121 |
| | | | | | |
Cash and cash equivalents at end of period | | $585,698 | | $1,077,781 | | ($492,083) |
| | | | | | |
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION: | | | | | | |
Cash paid (received) during the period for: | | | | | | |
Interest - net of amount capitalized | | $519,741 | | $592,131 | | ($72,390) |
Income taxes | | $123,156 | | $115,261 | | $7,895 |
| | | | | | |
| | | | | | |