![](https://capedge.com/proxy/8-K/0000065984-06-000191/a06006992image1.gif)
| For further information: Michele Lopiccolo, VP, Investor Relations Phone 504/576-4879, Fax 504/576-2897 mlopicc@entergy.com |
INVESTOR NEWS
Exhibit 99.1
August 8, 2006
ENTERGY REPORTS SECOND QUARTER EARNINGS
NEW ORLEANS - Entergy Corporation reported second quarter 2006 earnings of $1.33 per share on an as-reported basis and $1.22 per share on an operational basis, as shown in Table 1 below. A more detailed discussion of quarterly results begins on page 2 of this release.
Table 1: Consolidated Earnings - Reconciliation of GAAP to Non-GAAP Measures |
Second Quarter and Year-to-Date 2006 vs. 2005 |
(Per share in U.S. $) | | | | | | |
| Second Quarter | Year-to-Date |
| 2006 | 2005 | Change | 2006 | 2005 | Change |
As-Reported Earnings | 1.33 | 1.33 | - | 2.25 | 2.11 | 0.14 |
Less Special Items | 0.11 | (0.01) | 0.12 | 0.13 | (0.02) | 0.15 |
Operational Earnings | 1.22 | 1.34 | (0.12) | 2.12 | 2.13 | (0.01) |
Weather Impact | 0.07 | - | 0.07 | 0.01 | (0.01) | 0.02 |
| | | | | | |
Operational Earnings Highlights for Second Quarter 2006
- Utility, Parent & Other had lower earnings due to lower unbilled revenue and higher interest expense.
- Entergy Nuclear earnings increased as a result of higher revenue due to higher energy pricing and the effect of the uprate completed at Vermont Yankee.
- Entergy's Non-Nuclear Wholesale Assets business had higher results due to planned monetization of its ownership interest in a power development project.
"Significant progress has been achieved in initiatives aimed at both recovering from the effects of last year's storms and positioning Entergy to be fully prepared for future challenges," saidJ. Wayne Leonard, Entergy's chairman and chief executive officer. "Actions consistent with our regulatory compacts are being taken and we continue to aggressively pursue Community Development Block Grants and the securitization of restoration costs to mitigate the storms' effects on our customers' bills. All the while, we remain focused on delivering reliable service, growing our nuclear business, and creating value for our shareholders."
Table of Contents | Page |
| | |
I. | Consolidated Results | 2 |
II. | Utility, Parent & Other Results | 3 |
III. | Competitive Businesses Results Entergy Nuclear Non-Nuclear Wholesale Assets | 4 5 6 |
IV. | Earnings Guidance | 6 |
V. | Forward-Looking Financial Data and Aspirations | 8 |
VI. | Appendices A. Entergy New Orleans, Inc. Bankruptcy B. Variance Analysis and Special Items C. Regulatory Summary D. Financial Performance Measures and Historical Performance Measures E. Planned Capital Expenditures F. Debt Maturities G. Definitions H. GAAP to Non-GAAP Reconciliations | 10 11 13 15
16 17 17 19 |
VII. | Financial Statements | 22 |
Other Highlights:
- Entergy Nuclear reached an agreement for the purchase of the Palisades nuclear energy plant.
- Legislation supporting the securitization of storm costs was approved in Louisiana and Texas.
- Entergy Mississippi received regulatory approval for recovery of storm costs.
Entergy will host a teleconference to discuss this release at 10:00 a.m. CDT on Tuesday, August 8, 2006, with access by telephone, 719-457-2621, confirmation code 6479515. The call and presentation slides can also be accessed via Entergy's web site at www.entergy.com. A replay of the teleconference will be available for the following seven days by dialing 719-457-0820, confirmation code 6479515. The replay will also be available on Entergy's web site at www.entergy.com.
I.Consolidated Results
Consolidated Earnings
Table 2 provides a comparative summary of consolidated earnings per share for second quarter and year-to-date 2006 versus 2005, including a reconciliation of GAAP as-reported earnings to non-GAAP operational earnings. Utility, Parent & Other recorded lower earnings due primarily to reduced unbilled revenues while Entergy Nuclear earnings increased as a result of higher energy pricing and higher generation. Also, Entergy's non-nuclear wholesale assets business had higher results due to the planned monetization of Entergy's ownership interest in a power development project.
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 2006 vs. 2005 |
(Per share in U.S. $) |
| Second Quarter | Year-to-Date |
| 2006 | 2005 | Change | 2006 | 2005 | Change |
As-Reported | | | | | | |
Utility, Parent & Other | 1.00 | 1.05 | (0.05) | 1.54 | 1.47 | 0.07 |
Entergy Nuclear | 0.30 | 0.27 | 0.03 | 0.69 | 0.63 | 0.06 |
Non-Nuclear Wholesale Assets | 0.03 | 0.01 | 0.02 | 0.02 | 0.01 | 0.01 |
Consolidated As-Reported Earnings | 1.33 | 1.33 | - | 2.25 | 2.11 | 0.14 |
| | | | | | |
Less Special Items | | | | | | |
Utility, Parent & Other | 0.11 | (0.01) | 0.12 | 0.13 | (0.02) | 0.15 |
Entergy Nuclear | - | - | - | - | - | - |
Non-Nuclear Wholesale Assets | - | - | - | - | - | - |
Consolidated Special Items | 0.11 | (0.01) | 0.12 | 0.13 | (0.02) | 0.15 |
| | | | | | |
Operational | | | | | | |
Utility, Parent & Other | 0.89 | 1.06 | (0.17) | 1.41 | 1.49 | (0.08) |
Entergy Nuclear | 0.30 | 0.27 | 0.03 | 0.69 | 0.63 | 0.06 |
Non-Nuclear Wholesale Assets | 0.03 | 0.01 | 0.02 | 0.02 | 0.01 | 0.01 |
Consolidated Operational Earnings | 1.22 | 1.34 | (0.12) | 2.12 | 2.13 | (0.01) |
Weather Impact | 0.07 | - | 0.07 | 0.01 | (0.01) | 0.02 |
Detailed earnings variance analyses are included in appendices B-1 and B-2 to this release. In addition, appendix B-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 2006 was $468 million compared to $276 million in second quarter 2005. The increase was due primarily to:
- Collections of nearly $220 million of deferred fuel balances at Utility, Parent & Other and the absence of $90 million of rate refunds distributed in second quarter 2005 pursuant to a regulatory settlement in Louisiana, partially offset by non-capital storm spending and income tax refunds distributed within the Entergy system.
- Higher net revenue of approximately $25 million due to higher prices and incremental generation at Entergy Nuclear and receipt of income tax refunds distributed within the Entergy system.
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 2006 vs. 2005 |
(U.S. $ in millions) |
| Second Quarter | Year-to-Date |
| 2006 | 2005 | Change | 2006 | 2005 | Change |
Utility, Parent & Other | 271 | 179 | 92 | 1,091 | 550 | 541 |
Entergy Nuclear | 260 | 104 | 156 | 473 | 235 | 238 |
Non-Nuclear Wholesale Assets | (63) | (7) | (56) | (84) | (12) | (72) |
Total Net Cash Flow Provided by Operating Activities | 468 | 276 | 192 | 1,480 | 773 | 707 |
| | | | | | |
II.Utility, Parent & Other Results
In second quarter 2006, Utility, Parent & Other had earnings of $1.00 per share on an as-reported basis and $0.89 per share on an operational basis compared to $1.05 per share on an as-reported basis and $1.06 on an operational basis in second quarter 2005. As-reported 2006 earnings reflect $0.11 per share in special items, including earnings at Entergy New Orleans, Inc. (ENOI) of $0.05 per share. Both second quarter 2006 and 2005 special items include the operating loss from the competitive retail business in Texas, which was $(0.02) per share in the current period and $(0.01) per share in second quarter 2005. Entergy sold its customer base in the retail business in April 2006 and special items for second quarter 2006 include the gain on that sale in the amount of $0.08 per share.
Earnings for Utility, Parent & Other in second quarter 2006, excluding ENOI, primarily reflect lower unbilled revenues compared to second quarter 2005 and higher interest expense due to debt incurred to pay for storm restoration costs for Hurricanes Katrina and Rita. Partially offsetting these factors were the effects of constructive rate actions over the past year, lower operation and maintenance expense and income tax expense, as well as warmer-than-normal weather.
Electricity usage excluding ENOI, in gigawatt-hour sales by customer segment, is included in Table 4. Current quarter sales reflect the following:
- Residential sales in second quarter 2006, on a weather-adjusted basis, were up 2 percent compared to second quarter 2005.
- Commercial and governmental sales, on a weather-adjusted basis, were also up 2 percent.
- Industrial sales experienced a decrease of 1 percent in second quarter 2006 compared to the same period a year ago.
The increases in the residential segment and the commercial and governmental segment reflect growth in all jurisdictions other than Entergy Louisiana where the continuing impact of last year's storms resulted in lower sales in the current quarter compared to a year ago. The quarter over quarter decline in the industrial sector reflects the negative impact of high energy prices and a continuing storm-related effect. While only one large industrial customer remains out of service, lingering outages in the pipeline sector and high energy prices continue to negatively affect electricity sales to chemical manufacturing customers of Entergy Louisiana and Entergy Gulf States - LA.
ENOI results for second quarter 2006 are being treated as a special item. As such, its results are included in Utility, Parent & Other as-reported earnings but are excluded from operational earnings. For second quarter 2005 Utility, Parent & Other results include ENOI on both as-reported and operational bases. Also, ENOI is de-consolidated for both second quarter 2006 and second quarter 2005 reporting purposes as explained in Appendix A of this release. Accordingly, revenue and expense explanations provided above exclude the revenues and expenses of ENOI.
ENOI results for second quarter 2006 reflect earnings of $0.05 per share. In second quarter 2005, ENOI earned $0.04 per share. Second quarter 2005 results reflect a normal operating environment for ENOI where results were primarily driven by margin on sales to retail customers. However, as a result of Hurricane Katrina, and the subsequent filing by ENOI for reorganization under Chapter 11 of the U.S. Bankruptcy Code, second quarter 2006 results reflect the ongoing impact of the hurricane as well as certain actions taken by ENOI specific to its continuing effort to recover financially from this storm. Results for the current period include significantly lower revenues from customers due to extended outages and customer losses partially offset by lower operation and maintenance expense due to the continued focus on storm restoration rather than routine operating activities, and ongoing cost reduction initiatives. In addition, net wholesale revenue is materially higher in the current qua rter due to an increase in energy available for sales for resale due to the lower retail usage caused by Hurricane Katrina. Current results also reflect lower interest expense due to the cessation of interest accruals on first mortgage bonds as a result of an agreement among bondholders and ENOI in the Chapter 11 bankruptcy proceeding. Lastly, results reflect lower taxes other than income taxes due primarily to reduced franchise tax associated with reductions in overall revenue.
Table 4 provides a comparative summary of the Utility's operational performance measures.
Table 4: Utility Operational Performance Measures excluding Entergy New Orleans |
Second Quarter and Year-to-Date 2006 vs. 2005 (see appendix G for definitions of measures) |
| Second Quarter | Year-to-Date |
| 2006 | 2005 | % Change | % Weather Adjusted | 2006 | 2005 | % Change | % Weather Adjusted |
GWh billed | | | | | | | | |
Residential | 7,034 | 6,557 | 7.3% | 2.1% | 13,997 | 13,728 | 2.0% | 2.2% |
Commercial and governmental | 6,438 | 6,113 | 5.3% | 2.3% | 12,354 | 11,966 | 3.2% | 2.2% |
Industrial | 9,561 | 9,649 | -0.9% | -0.9% | 18,614 | 19,100 | -2.5% | -2.5% |
Total Retail Sales | 23,033 | 22,319 | 3.2% | 0.8% | 44,964 | 44,794 | 0.4% | 0.2% |
Wholesale | 2,816 | 2,944 | -4.3% | | 5,577 | 5,627 | -0.9% | |
Total Sales | 25,849 | 25,262 | 2.3% | | 50,541 | 50,422 | 0.2% | |
O&M expense | $16.32 | $16.69 | -2.2% | | $15.84 | $15.55 | 1.9% | |
Number of retail customers (a) | | | | | | | | |
Residential | | | | | 2,131,286 | 2,135,694 | -0.2% | |
Commercial and governmental | | | | | 318,788 | 317,586 | 0.4% | |
Industrial | | | | | 44,959 | 44,194 | 1.7% | |
| | | | | | | | |
(a) Customer count data reflects estimates of customers in the hardest hit areas affected by Hurricane Katrina. Issues associated with temporary housing and resumption of service at permanent dwellings render precise counts difficult at this time.
Appendix C provides information on selected pending local and federal regulatory cases.
III.Competitive Businesses Results
Entergy's competitive businesses include Entergy Nuclear and Non-Nuclear Wholesale Assets. Table 5 provides a summary of Competitive Businesses' capacity and generation sold forward.
Entergy Nuclear has sold 91%, 94%, and 66% of planned generation at average prices per megawatt-hour of $41, $49 and $53, for the remainder of 2006, 2007 and 2008, respectively. Non-Nuclear Wholesale Assets has contracted for 20%, 20% and 22% of its planned energy and capacity revenues at average prices per megawatt-hour of $22, $27 and $27, for the same periods.
Table 5: Competitive Businesses Capacity and Generation Sold Forward |
Remainder of 2006 through 2010 (see appendix G for definitions of measures) |
| Third-Fourth Quarter 2006 | 2007 | 2008 | 2009 | 2010 |
Entergy Nuclear(b) | | | | | |
Energy | | | | | |
Planned TWh of generation | 17 | 34 | 34 | 35 | 34 |
Percent of planned generation sold forward (c) | | | | | |
Unit-contingent | 34% | 39% | 34% | 25% | 12% |
Unit-contingent with availability guarantees | 53% | 47% | 32% | 13% | 5% |
Firm liquidated damages | 4% | 8% | 0% | 0% | 0% |
Total | 91% | 94% | 66% | 38% | 17% |
Average contract price per MWh (d) | $41 | $49 | $53 | $58 | $46 |
| | | | | |
Capacity | | | | | |
Planned net MW in operation | 4,200 | 4,200 | 4,200 | 4,200 | 4,200 |
Percent of capacity sold forward | | | | | |
Bundled capacity and energy contracts | 13% | 12% | 12% | 12% | 12% |
Capacity contracts | 77% | 48% | 36% | 24% | 3% |
Total | 90% | 60% | 48% | 36% | 15% |
Average capacity contract price per kW per month | $1.1 | $1.1 | $1.1 | $1.0 | $0.9 |
| | | | | |
Blended Capacity and Energy Recap (based on revenues) | | | | | |
Percent of planned energy and capacity sold forward | 86% | 88% | 57% | 33% | 11% |
Average contract revenue per MWh (d) | $42 | $50 | $53 | $59 | $46 |
| | | | | |
Non-Nuclear Wholesale Assets | | | | | |
Capacity | | | | | |
Net MW in operation | 1,578 | 1,578 | 1,578 | 1,578 | 1,578 |
Percent of capacity sold forward | 29% | 29% | 29% | 19% | 17% |
| | | | | |
Energy | | | | | |
Planned TWh of generation | 2 | 4 | 4 | 4 | 4 |
Percent of planned generation sold forward | | | | | |
Unit-contingent | 5% | 6% | 6% | 6% | 6% |
Unit-contingent with availability guarantees | 35% | 31% | 33% | 29% | 29% |
Firm liquidated damages | 0% | 0% | 0% | 0% | 0% |
Total | 40% | 37% | 39% | 35% | 35% |
| | | | | |
Blended Capacity and Energy Recap (based on revenues) | | | | | |
Percent of planned energy and capacity sold forward | 20% | 20% | 22% | 16% | 16% |
Average contract revenue per MWh | $22 | $27 | $27 | $21 | $20 |
| | | | | |
b. Table excludes Palisades. c.A portion of EN's total planned generation sold forward is associated with the Vermont Yankee contract for which pricing may be adjusted. The average contract price in 2010 substantially reflects the sold forward position at Vermont Yankee. d. Average contract prices exclude potential payments that may be owed under the value sharing agreement with the New York Power Authority. |
Entergy Nuclear
Entergy Nuclear earned $0.30 per share on both as-reported and operational bases in second quarter 2006, compared to $0.27 in second quarter 2005. The improved results in second quarter 2006 came from a combination of higher pricing as well as increased generation available due to the Vermont Yankee uprate. Partially offsetting these contributions was higher operation and maintenance expense due to higher refueling outage expenses. Another offsetting factor to the higher results this quarter was the effect of refueling outages on available generation output. The total number of refueling days was essentially the same on a quarter to quarter basis. However, the outage in second quarter 2006 was at a larger unit, Indian Point 2, while most of the outage days in second quarter 2005 were at a smaller unit, Pilgrim.
Table 6 provides a comparative summary of EN's operational performance measures.
Table 6: Entergy Nuclear Operational Performance Measures |
Second Quarter and Year-to-Date 2006 vs. 2005 (see appendix Gfor definitions of measures) |
| Second Quarter | Year-to-Date |
| 2006 | 2005 | % Change | 2006 | 2005 | % Change |
Net MW in operation | 4,200 | 4,105 | 2% | 4,200 | 4,105 | 2% |
Average realized price per MWh | $43.93 | $42.63 | 3% | $44.16 | $42.09 | 5% |
Production cost per MWh | $19.80 | $19.22 | 3% | $19.43 | $18.96 | 2% |
Non-fuel O&M expense per MWh | $21.56 | $20.39 | 6% | $20.62 | $20.21 | 2% |
Generation in GWh | 8,249 | 8,156 | 1% | 16,990 | 16,422 | 3% |
Capacity factor | 90% | 91% | -1% | 94% | 92% | 2% |
Refueling outage days: | | | | | | |
Indian Point 2 | 31 | - | | 31 | - | |
Indian Point 3 | - | 6 | | - | 26 | |
Pilgrim | - | 25 | | - | 25 | |
|
Non-Nuclear Wholesale Assets
Entergy's Non-Nuclear Wholesale Assets business earned $0.03 per share on both as-reported and operational bases in second quarter 2006. As-reported and operational results in second quarter 2005 were $0.01 per share. The improved results were primarily attributable to the planned monetization in the current period of Entergy's interest in a power development project.
IV.Earnings Guidance
Entergy is reaffirming as-reported earnings guidance for 2006 in the range of $4.78 to $5.08 per share and operational earnings guidance of $4.50 to $4.80 per share. Earnings guidance ranges exclude ENOI given the uncertainty that remains for this business as it works toward filing a plan of reorganization. During 2006, actual results for ENOI are being separately identified as a special item for earnings release purposes.
Entergy's 2006 guidance was established in January 2006 based on a number of assumptions as detailed below. Among them was normal weather for the Utility, and a then-current average spot electricity price of $83/MWh for the unsold portion of Entergy Nuclear's 2006 generation. During second quarter, weather was warmer-than-normal and spot electricity prices averaged $57/MWh. Published market prices for the second half of 2006 averaged $76/MWh at the end of July. These and other factors can exceed or fall short of guidance mid-point assumptions but when combined, continue to support Entergy's overall guidance range.
Guidance ranges for 2006 are based on the following key assumptions that were established in January 2006:
Utility, Parent & Other
- Normal weather
- Sales growth of approximately 4%, weighted in the months September - December 2006 due to absence of 2005 hurricane effect
- Non-storm related rate actions, including carryover effects of 2005 rate actions and 2006 rate action for Attala
- Increased non-fuel operation and maintenance expense, including effects of inflation, benefits costs, supply plan, and Independent Coordinator of Transmission implementation along with the absence of 2005 offsets relating to storm restoration work
- Increased interest expense from higher financing requirements
Entergy Nuclear
- 35 TWh of total output, reflecting an approximate 94% capacity factor, including 30 day refueling outages at Indian Point 2 (spring 2006) and FitzPatrick (fall 2006) and implementation of 95 MW uprate at Vermont Yankee at end of first quarter 2006
- 91% energy sold under existing contracts; 9% sold into the spot market
- $41/MWh average energy contract price, average price of $83/MWh for unsold energy based on published market prices in January 2006
- $20.50/MWh non-fuel operation and maintenance expense reflecting inflation and higher benefits expense; $19/MWh production cost
- Increased interest expense due to increased collateral requirements driven by higher market prices
- Increased depreciation and other expenses
Non-Nuclear Wholesale Assets
- Reduced sales of emissions allowances
- Increased year over year losses
Special Items
- Receipt of additional proceeds from the 2004 sale of EKLP and recognition of gain contingency
- Absence of 2005 results from discontinued competitive retail operation (a 2006 estimate is not presented as ultimate amount depends on timing of sale)
Share Repurchase Program
- End of year fully diluted shares outstanding of approximately 213 million
The above assumptions assume no regulatory disallowances are ordered by retail regulators for the estimated $1.5 billion storm restoration costs ($0.8 billion capital, $0.7 billion regulatory assets). Any such disallowances would be shown as special items.
Earnings guidance details are provided in Table 7. This table demonstrates why 2006 results are expected to differ from 2005 based on the quantification of assumptions described above. For presentation simplicity purposes, year-over-year changes are shown as point estimates and are applied to 2005 actuals to compute the 2006 guidance midpoint. Because there is a range of possible outcomes associated with each earnings driver, a range is applied to the calculated guidance midpoints to produce Entergy's guidance ranges for as-reported and operational earnings excluding Entergy New Orleans.
Table 7: 2006 Earnings Per Share Guidance excluding Entergy New Orleans |
(Per share in U.S. $) - Prepared January 2006 |
Segment | Description of Drivers | 2005 Earnings per Share | Expected Change
| 2006 Guidance Midpoint | 2006 Guidance Range |
| | | | | |
Utility, Parent & Other | 2005 Operational Earnings per Share | 3.03 | | | |
Adjustment to normalize weather | | (0.10) | | |
Increased revenue due to non-storm rate actions and sales growth | | 0.50 | | |
Increased O&M expense | | (0.25) | | |
Increased interest expense | | (0.10) | | |
Other | | (0.03) | | |
Subtotal | 3.03 | 0.02 | 3.05 | |
| | | | | |
Entergy Nuclear | 2005 Operational Earnings per Share | 1.32 | | | |
Higher contract and market energy pricing | | 0.42 | | |
Increased generation from uprates and fewer outages | | 0.10 | | |
Increased O&M expense | | (0.10) | | |
Increased interest expense | | (0.05) | | |
Increased depreciation and other | | (0.09) | | |
Subtotal | 1.32 | 0.28 | 1.60 | |
| | | | | |
Non-Nuclear Wholesale Assets | 2005 Operational Earnings per Share | 0.05 | | | |
Reduced sales of emissions allowances | | (0.04) | | |
Increased losses from Non-Nuclear Wholesale Assets | | (0.01) | | |
Subtotal | 0.05 | (0.05) | 0.00 | |
| | | | | |
Consolidated Operational | | | | | |
2006 Operational Earnings per Share | 4.40 | 0.25 | 4.65 | 4.50 - 4.80 |
| | | | |
Consolidated As-Reported | 2005 As Reported Earnings per Share | 4.19 | | | |
Changes detailed above | | 0.25 | | |
Special items: | | | | |
2006 Gain on sale of Entergy-Koch, LP | | 0.28 | | |
2005 results from discontinued competitive retail operation, including impairment loss | | 0.21 | | |
2006 As-Reported Earnings per Share | 4.19 | 0.74 | 4.93 | 4.78 - 5.08 |
Earnings guidance should be considered in association with earnings sensitivities as shown in Table 8. These sensitivities illustrate the estimated change in operational earnings resulting from changes in various revenue and expense drivers. Utility sales are expected to be the most significant driver of results in 2006 for Utility, Parent & Other due to normal growth in customer usage and the recovery of some portion of load impacted by hurricanes. At Entergy Nuclear, energy prices are expected to be the most significant driver of results in 2006, given the size of EN's unsold position. In 2005, Entergy modified its contracting strategy to provide the flexibility to retain a larger unsold position. This modification provides EN the opportunity to capture higher spot market prices. Increased volatility of expected results was considered as well. Estimated annual impacts shown in the Table 8 are intended to be indicative rather than precise guidance.
Table 8: Earnings Sensitivities excluding Entergy New Orleans |
(Per share in U.S. $) | | | |
Variable
|
2006 Guidance Assumption
|
Description of Change
| Estimated Annual Impact(e) |
| | | |
Utility, Parent & Other | | | |
Sales growth Residential Commercial/Governmental Industrial Total | Approximately 4% total sales growth weighted in Sept.-Dec. 2006
| 1% change in Residential MWh sold 1% change in Comm/Govt MWh sold 1% change in Industrial MWh sold 1% change in Total MWh sold
| - / + 0.04 - - / + 0.03 - - / +0.03 - / + 0.10
|
Extended outages for Entergy Louisiana customers | 31,000 customers of Entergy Louisiana | 10,000 return to service | n/a / + 0.03 |
Rate base | Stable rate base | $100 million change in rate base | - / + 0.02 |
Return on equity | See Appendix C | 1% change in allowed ROE | - / + 0.28 |
Interest expense | Additional $550M average debt at 6% average interest rate | $100M change in debt | - / + 0.02 |
Entergy Nuclear | | | |
Capacity factor | 94% capacity factor | 1% change in capacity factor | - / + 0.04 |
Energy price | 9% energy unsold at $83/MWh in 2006 | $10/MWh change for unsold energy | - / + 0.09 |
Non-fuel operation and maintenance expense | $20.50/MWh non-fuel operation and maintenance expense | $1 change per MWh | - / + 0.10 |
Outage (lost revenue only) | 94% capacity factor, including refueling outages at Indian Point 2 and FitzPatrick | 1,000 MW plant for 10 days at average portfolio energy price of $41/MWh for sold and $83/MWh for unsold volumes in 2006 | - 0.03 / n/a |
| | | |
- Based on 2005 average fully diluted shares of approximately 214 million.
V.Forward-looking Financial Data and Aspirations
Entergy continues to focus on recovery in the aftermath of hurricanes that severely affected its business operations in August and September of 2005. While these storms created issues that may affect near-term financial performance, the company's long-term aspirations remain intact. Specifically, Entergy aspires to deliver average annual earnings per share growth of 5-6%, to achieve a 9% return on invested capital, and to continue to improve the company's overall credit quality over the long-term. The company's ability to achieve these aspirations over time will be based upon a combination of factors. These include, but are not limited to, intrinsic growth, the recovery of storm-related restoration costs, the return of customers and load to portions of the Entergy service territory that have been severely damaged and further impacted by new flood maps and more stringent building codes, and the amount of cash that is available for capital deplo yment in investments, share repurchases, dividends or debt retirement.
Table 9 provides details on Entergy's projected cash available for capital redeployment for the period 2006 through 2008 excluding Entergy New Orleans. Entergy expects to have $1.9 billion of cash available over this period for several potential uses: investments in new businesses or assets, repayment of debt or equity, or dividend increases. Sources of cash do not include storm recovery initiatives, such as insurance, regulatory rate relief, or funding through community development block grants because they are too preliminary or uncertain at this time. Sources of cash also include debt that Entergy believes it could issue in association with new investments while maintaining a net debt ratio of 50% or less. The amount of additional debt could vary depending upon the type of new investment and the credit market environment. Uses of cash shown on the table reflect current estimates of storm restoration spending and share repurchases based on resumption of the $1.5 billion share repurc hase program approved in 2004. The amount of repurchases may vary as a result of material changes in business results or capital spending or material new investment opportunities.
Table 9: Projected Cash Available for Capital Redeployment excluding Entergy New Orleans 2006 through 2008 - Reconciliation of GAAP to Non-GAAP Measures (see appendix G for definitions of measures) |
($ in billions) | 2006-2008 |
| | |
Net cash flow provided by operating activities | 7.3 | |
Less: | | |
Net nuclear fuel purchases | (0.4) | |
Net change in decommissioning trust funds | (0.4) | |
Planned capital expenditures | (3.6) | |
Preferred dividends | (0.1) | |
Free cash flow | | 2.8 |
| | |
Common dividends | | (1.5) |
Net share repurchases (includes repurchases under existing program net of equity units conversion and remaining sale proceeds) | | 0.2 |
Additional debt capacity (net of maturities) | | 0.8 |
Net impact of Palisades acquisition | | (0.4) |
Net Cash Available for New Investment, Debt or Equity Repayment, Dividend Increase | | 1.9 |
| | |
Appendix E provides details on planned capital expenditures by business, and appendix F includes a summarized schedule of debt maturities.
VI.Appendices
Eight appendices are presented in this section as follows:
- Appendix A includes information on Entergy New Orleans, Inc.'s filing for protection under Chapter 11 of the U.S. Bankruptcy Code.
- Appendix B includes earnings per share variance analyses and details on special items that relate to the current quarter and year to date periods.
- Appendix C provides information on selected pending local and federal regulatory cases.
- Appendix D 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 E provides a summary of planned capital expenditures for the next three years.
- Appendix F provides a summary schedule of Entergy Corporation's debt maturities by business.
- Appendix G provides definitions of the operational performance measures and GAAP and non-GAAP financial measures that are used in this release.
- Appendix H provides a reconciliation of GAAP to non-GAAP financial measures used in this release.
Appendix A provides information on the petition filed by Entergy New Orleans, Inc. for protection under Chapter 11 of the U.S. Bankruptcy Code as well as related activities subsequent to the initial filing.
Appendix A: Entergy New Orleans, Inc. Bankruptcy |
Bankruptcy Filing
To protect its franchise agreement with the City and ensure continued progress in restoring power and gas service to New Orleans after Hurricane Katrina, on September 23, 2005, Entergy New Orleans, Inc. (ENOI) filed a voluntary petition for reorganization under Chapter 11 of the U.S. Bankruptcy Code. Important decisions were rendered by the bankruptcy court in December 2005 when the court authorized the debtor-in-possession (DIP) financing (described below), approved the priming lien for DIP financing, and ordered that use of insurance proceeds would be determined by ENOI. Numerous motions have been filed with additional motions expected as the bankruptcy proceeding continues. ENOI's exclusivity period for filing a final plan of reorganization was August 21, 2006. In response to a motion by ENOI this filing has been extended by the bankruptcy court pending a hearing set for September 18, 2006. In its motion ENOI has requested that the filing deadline for the reorganization plan be extended to December 19, 2006 with solicitation of acceptances of the plan to be completed by February 15, 2007. ENOI appeared at status conferences on June 26, 2006 and July 26, 2006 to provide progress reports to the bankruptcy court on the restructuring plan. For more information on documents filed in this proceeding go towww.entergy.com/investor_relations/enoi.aspx.
Debtor-in-Possession Financing
On September 26, 2005, ENOI, as borrower, and Entergy Corporation, as lender, entered into the DIP credit agreement, a debtor-in-possession credit facility to provide funding to ENOI during its business restoration efforts. On December 9, 2005, the bankruptcy court issued its final order approving the DIP Credit Agreement. The indenture trustee of ENOI's first mortgage bonds appealed the final order. Subsequent to the indenture trustee filing its notice of appeal, ENOI, Entergy Corporation, and the indenture trustee filed with the bankruptcy court a motion to approve a settlement among the parties. On March 29, 2006, the bankruptcy court approved the settlement, and the indenture trustee dismissed its appeal. The facility enables ENOI to request funding from Entergy Corporation, but the decision to lend money is at the sole discretion of Entergy Corporation. Entergy Corporation and ENOI have entered into an agreement to extend the terms of the DIP credit agreement through August 23, 2007, and ENOI has filed a motion with the bankruptcy court to authorize it to enter into such amendment. The hearing on the motion is set for August 16, 2006.
Accounting
Entergy owns 100 percent of the common stock of ENOI and has, subject to the rules and requirements of Chapter 11 of the U.S. Bankruptcy Code, continued to supply operating management to ENOI. However, uncertainties surrounding the nature, timing and specifics of the bankruptcy proceedings caused Entergy to de-consolidate ENOI for financial reporting purposes beginning in third quarter 2005 with ENOI's financial results being recorded under the equity method of accounting. Under this methodology, earnings from ENOI are now reflected in Entergy's income statement as equity in the earnings of unconsolidated affiliates. Because Entergy owns all of the common stock of ENOI, this change has not impacted the amount of net income Entergy has recorded in the current period or any historical period but has resulted in ENOI's net income being presented in one line item rather than included in each individual income statement line item presented. Various line items of Entergy's conso lidated balance sheet and cash flow statement have been revised to reflect the impact of de-consolidating ENOI. In addition, the deconsolidation of ENOI's results is retroactive to January 1, 2005 and Entergy's comparative results now reflect ENOI results under the equity method of accounting.
Appendix B-1 provides details of second quarter and year-to-date 2006 vs. 2005 earnings variance analyses for "Utility, Parent & Other," "Competitive Businesses," and "Consolidated."
Appendix B-1: As-Reported Earnings Per Share Variance Analysis |
Second Quarter 2006 vs. 2005 |
(Per share in U.S. $, sorted in consolidated |
column, most to least favorable) | Utility, | | Competitive | | | |
| Parent & Other | | | | | |
2005 earnings | 1.05 | | | 0.28 | | | 1.33 |
Retail business discontinued operations | 0.07 | (f) | | - | | | 0.07 |
Income taxes - other | 0.06 | (g) | | (0.03) | | | 0.03 |
Share repurchase effect | 0.02 | | | 0.01 | | | 0.03 |
Taxes other than income taxes | 0.01 | | | - | | | 0.01 |
Net revenue | (0.12) | (h) | | 0.12 | (i) | | - |
Other income (deductions) | 0.01 | | | (0.01) | | | - |
Nuclear refueling outage expense | (0.01) | | | - | | | (0.01) |
Preferred dividend requirements | (0.01) | | | - | | | (0.01) |
Depreciation/amortization expense | (0.03) | | | - | | | (0.03) |
Other operation & maintenance expense | 0.02 | | | (0.06) | (j) | | (0.04) |
Interest expense and other charges | (0.07) | (k) | | 0.02 | | | (0.05) |
2006 earnings | 1.00 | | | 0.33 | | | 1.33 |
|
Appendix B-2: As-Reported Earnings Per Share Variance Analysis |
Year-to-Date 2006 vs. 2005 |
(Per share in U.S. $, sorted in consolidated |
column, most to least favorable) | Utility, | | Competitive | | | |
| Parent & Other | | | | | |
2005 earnings | 1.47 | | | 0.64 | | | 2.11 |
Net revenue | 0.07 | (h) | | 0.25 | (i) | | 0.32 |
Retail business discontinued operations | 0.07 | (f) | | - | | | 0.07 |
Share repurchase effect | 0.04 | | | 0.02 | | | 0.06 |
Interest and dividend income | 0.04 | | | - | | | 0.04 |
Income taxes - other | 0.01 | | | - | | | 0.01 |
Decommissioning expense | 0.01 | | | (0.01) | | | - |
Nuclear refueling outage expense | (0.01) | | | - | | | (0.01) |
Depreciation/amortization expense | (0.01) | | | - | | | (0.01) |
Preferred dividend requirements | (0.01) | | | - | | | (0.01) |
Taxes other than income taxes | (0.01) | | | (0.01) | | | (0.02) |
Other income (deductions) | 0.02 | | | (0.10) | (l) | | (0.08) |
Interest expense and other charges | (0.14) | (k) | | 0.03 | | | (0.11) |
Other operation & maintenance expense | (0.01) | | | (0.11) | (j) | | (0.12) |
2006 earnings | 1.54 | | | 0.71 | | | 2.25 |
|
- Reflects for both the quarter and year-to-date periods results of retail business operations including the gain on the sale of this business during second quarter 2006.
Utility Net Revenue Variance Analysis 2006 vs. 2005 ($ EPS) |
Second Quarter | Year-to-Date |
Weather | 0.07 | Weather | 0.02 |
Sales growth/pricing | 0.06 | Sales growth/pricing | 0.16 |
Other | (0.25) | Other | (0.11) |
Total | (0.12) | Total | 0.07 |
- Income taxes-other decreased in second quarter 2006 due primarily to benefits recorded in connection with flow through accounting and the favorable resolution of a tax audit issue. These items were partially offset by the absence in the current period of tax benefits from the American Jobs Creation Act of 2004 recorded in second quarter last year.
- Net revenue decreased in second quarter 2006 compared to the same period a year ago due primarily to lower unbilled revenue partially offset by the effect of constructive rate actions in 2005 and early 2006 and warmer-than-normal weather. The year-to-date increase in net revenue was due primarily to the effect of constructive rate actions in 2005 and early 2006 partially offset by lower unbilled revenue in the current period.
- Net revenue increased in the quarter and year-to-date periods due primarily to higher revenues at Entergy Nuclear due to higher pricing and the effect of the Vermont Yankee uprate. In addition, the planned monetization of Entergy's interest in a power development project increased revenues as well.
- Other operation and maintenance expense increased in the current quarter and on a year-to-date basis due primarily to higher nuclear refueling outage expenses at Entergy Nuclear as well as increased spending at the Non-Nuclear Wholesale Assets business.
- Interest expense and other charges increased in both the quarter and year-to-date periods due primarily to higher borrowings under credit lines and long-term debt primarily in connection with financing of significant 2005 storm restoration costs.
- Other income (deductions) decreased due primarily to the absence of an adjustment made to the decommissioning liability at Entergy Nuclear in early 2005.
Appendix B-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 B-3: Special Items (shown as positive / (negative) impact on earnings) |
Second Quarter and Year-to-Date 2006 vs. 2005 |
(Per share in U.S. $) |
| Second Quarter | Year-to-Date |
| 2006 | 2005 | Change | 2006 | 2005 | Change |
Utility, Parent & Other | | | | | | |
ENOI results (m) | 0.05 | - | 0.05 | 0.08 | - | 0.08 |
Retail business discontinued operations | (0.02) | (0.01) | (0.01) | (0.03) | (0.02) | (0.01) |
Gain on sale - retail business | 0.08 | - | 0.08 | 0.08 | - | 0.08 |
Total Utility, Parent and Other | 0.11 | (0.01) | 0.12 | 0.13 | (0.02) | 0.15 |
Competitive Businesses | | | | | | |
Entergy Nuclear | - | - | - | - | - | - |
Non-Nuclear Wholesale Assets | - | - | - | - | - | - |
Total Competitive Businesses | - | - | - | - | - | - |
Total Special Items | 0.11 | (0.01) | 0.12 | 0.13 | (0.02) | 0.15 |
| | | | | | |
(U.S. $ in millions) |
| 2006 | 2005 | Change | 2006 | 2005 | Change |
Utility, Parent & Other | | | | | | |
ENOI results (m) | 10.7 | - | 10.7 | 16.3 | - | 16.3 |
Retail business discontinued operations | (4.0) | (2.8) | (1.2) | (6.2) | (4.2) | (2.0) |
Gain on sale - retail business | 17.1 | - | 17.1 | 17.1 | - | 17.1 |
Total Utility, Parent and Other | 23.8 | (2.8) | 26.6 | 27.2 | (4.2) | 31.4 |
Competitive Businesses | | | | | | |
Entergy Nuclear | - | - | - | - | - | - |
Non-Nuclear Wholesale Assets | - | - | - | - | - | - |
Total Competitive Businesses | - | - | - | - | - | - |
Total Special Items | 23.8 | (2.8) | 26.6 | 27.2 | (4.2) | 31.4 |
| | | | | | |
(m) ENOI results for the quarterly and year-to-date periods of 2005 are included in operational earnings.
Appendix C provides a summary of selected regulatory cases and events that are pending.
Appendix C: Regulatory Summary Table |
Company/ Proceeding | Authorized ROE | Pending Cases/Events |
Retail Regulation |
Entergy Arkansas | 11.00% | Recent activity: Pursuant to an APSC order, EAI filed a current cost-of-service study on June 7, 2006 for test year ending June 30, 2005. The filing also included supporting testimony addressing the APSC's elimination of Energy Cost Recovery Rider (ECR). At that time, EAI also filed notice of its intent to file a general rate proceeding within 60-90 days. On June 29, the APSC approved the implementation of the annual revised energy cost rate previously suspended effective for July billing. A hearing on ECR matters is scheduled for October 12, 2006. Background: EAI's base rates and the ECR have been in effect since 1998. In December 2005, EAI provided notice of its intent to terminate participation in the Entergy System Agreement, following a final order from FERC establishing terms under which EAI may be required to make payments to other operating companies to achieve rough production cost equalization. |
| | |
Entergy Gulf States - TX | 10.95% | Recent activity:On June 7, 2006, the PUCT approved a settlement in the Transition to Competition Cost recovery case, allowing EGSI-TX to recover $14.5 million per year in TTC costs over a 15-year period. EGSI-TX implemented interim rates based on this revenue level on March 1. Background:EGSI-TX has operated under a base rate freeze since 1999. Legislation subsequently enacted in June 2005 extends the base rate freeze to mid 2008 but also allows EGSI-TX to file for rate relief through riders for incremental capacity costs and transition costs. In December 2005, the PUCT approved the recovery of $18 million annually beginning in December 2005 for capacity costs, subject to reconciliation from September 2005. Storm Cost Recovery: Legislation enabling the securitization of Hurricane Rita restoration costs was signed into law by the Governor on May 31, 2006. The legislation allows for EGSI-TX to file a case to identify the appropriate level of hurricane reconstruction costs to be securitized. EGSI-TX initiated its storm recovery case on July 5, 2006 indicating $393 million of Hurricane Rita costs incurred through March 31, 2006. Pursuant to legislation, the PUCT has 150 days (December 4, 2006) to issue an order determining the amount of hurricane restoration costs eligible for recovery and securitization. |
| | |
Entergy Gulf States - LA | 9.90% - 11.40% | Recent activity:In May 2006, EGSI-LA made its formula rate plan (FRP) filing for the 2005 test year. The evaluation report shows an Earned Rate of Return of 11.10% which is within the allowed bandwidth. Pursuant to the Approved Capacity Additions section of the FRP rider, the filing reflects a required annual revenue increase of $7.1 million to recover Commission approved deferred and ongoing capacity costs. Background: In March 2005, the LPSC approved a Global Settlement which established an FRP with a 10.65% ROE midpoint and a +/- 75 basis point bandwidth and a recovery mechanism for Commission approved capacity additions. Earnings outside the bandwidth are allocated 60% to customers and 40% to the company. Storm Cost Recovery: Pursuant to the LPSC order, in April 2006, EGSI-LA completed the $6 million interim recovery of storm costs through the fuel adjustment clause. In September until a final storm recovery Order is issued, interim recovery of $0.85 million per month will be included in base rates. On July 31, 2006, EGSI-LA made its Phase II storm filing for costs incurred through May 31, 2006. The filing seeks recovery of $200 million in storm costs and to build a storm reserve in the amount of $81 million. EGSI-LA intends to seek securitization pursuant to the bill signed into law by the Governor in May 2006. |
| | |
Entergy Louisiana | 9.45% - 11.05% | Recent activity:In May 2006, ELL made its formula rate plan (FRP) filing for the 2005 test year. The evaluation report shows an Earned Rate of Return of 9.45% which is within the allowed bandwidth. Pursuant to the Approved Capacity Additions section of the FRP rider, the filing reflects a required annual revenue increase of $121 million to recover Commission approved deferred and ongoing capacity costs. ELL has proposed to amortize deferred capacity costs over a three-year period which creates a $51 million annual revenue requirement. Ongoing annual capacity costs total approximately $70 million. Background: In May 2005, the LPSC approved a settlement reestablishing the Company's FRP with a 10.25% ROE midpoint and a +/- 80 basis point bandwidth and a recovery mechanism for Commission-approved capacity additions. Earnings outside the bandwidth are allocated 60% to customers and 40% to the company. Storm Cost Recovery: Pursuant to the LPSC order, in May 2006, ELL completed the $14 million interim recovery of storm costs through the fuel adjustment clause. Beginning in September until a final storm recovery Order is issued, interim recovery of $2 million per month will be included in base rates. On July 31, 2006, ELL made its Phase II storm filing for costs incurred through May 31, 2006. The filing seeks recovery of $467 million in storm costs and to build a storm reserve in the amount of $132 million. ELL intends to seek securitization pursuant to the bill signed into law by the Governor in May 2006. |
| | |
Entergy Mississippi | 9.74% - 12.44% | Recent activity: In April 2006, EMI submitted its 2005 evaluation report that reflected an Earned Rate of Return of 9.35%, resulting in a revenue deficiency. On June 30, 2006, EMI and the Public Utilities Staff filed a Joint Stipulation with the MPSC that resulted in a rate increase of approximately $2 million. The MPSC approved the Joint Stipulation on August 1, 2006 to become effective with August 2006 billings. In December 2005, EMI received an order from MPSC approving purchase of the Attala facility and authorizing interim recovery. EMI intends to make an appropriate filing with the MPSC in 2006 to extend recovery in rates of the Company's Attala costs beyond 2006. Background:EMI has been operating under a formula rate plan last approved in December 2002. The FRP allows the company's earned ROE to increase or decrease within a bandwidth with no change in rates; earnings outside the bandwidth are allocated 50% to customers and 50% to the company, but on a prospective basis only. The plan also provides for performance incentives that can increase or decrease the benchmark ROE by as much as 100 basis points. The current mid-point of the ROE bandwidth, including performance incentives, is 11.09%. Storm Cost Recovery: On June 28, 2006, the MPSC issued an Order approving $89 million of the Company's Hurricane Katrina storm restoration costs incurred through March 31, 2006 and certified that amount as eligible for CDBG funding. On June 30, 2006, EMI filed with the MPSC a Petition for Financing Order as provided for by the Securitization Act including a request for an $80 million storm reserve. Also on June 30, the Company filed an application with the Mississippi Development Authority seeking CDBG funding as certified by the MPSC June 28 Order. A hearing is scheduled for October 3, 2006. |
Appendix C: Regulatory Summary Table (continued) |
Company/ Proceeding | Authorized ROE | Pending Cases/Events |
Retail Regulation |
Entergy New Orleans | 9.75% - 11.75% (electric) 10.25% - 11.25% (gas) 10.75% in 2006 with no bandwidth (gas) | Recent activity:On June 30, 2006, ENOI filed three Electric and two Gas FRP Evaluation Reports. ENOI's recommended alternative adjusts for lost customers and assumes that the City Council's June 06 decision to allow recovery of all Grand Gulf costs through the fuel adjustment clause remains in place. The recommended alternative increases base rates $6.4 million for Electric (4.4%) and $22.8 million for Gas (160.9%). Background: In September 2005, the City Council of New Orleans approved a two year extension of ENOI's FRP with a ROE mid-point of 10.75%, a 45% hypothetical equity ratio, and electric and gas ROE bandwidths of 100 and 50 basis points, respectively. The Council's order temporarily suspended the Generation Performance-Based Rate (G-PBR) due to effects from Hurricane Katrina. Storm Cost Recovery:On June 30, 2006, ENOI filed an Electric and Gas Storm Cost Recovery Rider seeking recovery of $139 million (Electric $114 million, Gas $25 million) over a ten year period for costs incurred through March 31, 2006. ENOI proposed semiannual filings to update the rider for additional restoration spending. Also on June 30, ENOI requested an Electric and Gas Storm Reserve Rider to establish a $150 million (Electric $130 million, Gas $20 million) reserve for future storm costs over a ten year period. |
Wholesale Regulation (FERC) |
System Energy Resources, Inc. | 10.94% | Recent activity: None Background: ROE approved by July 2001 FERC order. No cases pending. |
| | |
System Agreement | NA | Recent activity:On May 31, 2006, the APSC, LPSC, AEEC, Arkansas Attorney General filed comments or protests of Entergy's Compliance filing, and on June 7, 2006 the LPSC filed Request for Summary Disposition on issues relating to the timing of payments/receipts between the utility operating subsidiaries. Entergy has responded to the comments or protests to its Compliance filing and has urged FERC to reject the LPSC's request for summary judgment. Background: The system agreement case, originally filed in 2001, addresses reallocation of production costs among the utility operating subsidiaries. In June 2005, the FERC issued a decision stating that rough production cost equalization did not exist in the Entergy system. The FERC established a bandwidth of +/- 11 % to reallocate production costs and ordered that this approach be applied prospectively. In December 2005, FERC essentially denied requests for rehearing of its June 2005 order and established, among other things, that 1) the bandwidth would be applied to calendar year 2006 actual production costs and 2) 2007 would be the first possible year of payments among Entergy's operating companies. Appeals of this decision were filed by the APSC, LPSC, MPSC and AECC in the federal appeals court for the D.C. circuit. These appeals have been consolidated. The City of New Orleans intervened in the LPSC appeal, and Entergy has intervened in all appeals. A compliance filing to implement the FERC decision in this case was filed by Entergy at FERC on April 10, 2006 which proposed that all payments required by the June 2005 FERC decision be properly reflected as fuel costs. |
| | |
Independent Coordinator of Transmission (ICT) | NA | Recent activity:On May 24, 2006, Entergy filed (1) a Compliance filing to implement provisions of FERC's April 2006 Order, (2) the ICT contract, signed with SPP earlier in May, and (3) a request that SPP be installed as the ICT. The LPSC approved the ICT proposal on July 12, 2006 and implementation could begin in third quarter 2006. Background: Based on a positive Declaratory Order issued by the FERC in March 2005, Entergy filed for approval of its Independent Coordinator of Transmission (ICT) in May 2005. On April 24, 2006 the FERC approved Entergy's ICT proposal with modification. |
Appendix D-1 provides comparative financial performance measures for the current quarter. Appendix D-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 earnings, including special items. Operational measures are non-GAAP measures as they are calculated using operational earnings, 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 D-1: GAAP and Non-GAAP Financial Performance Measures |
Second Quarter 2006 vs. 2005 (see appendix G for definitions of certain measures) |
| |
For 12 months ending June 30 | 2006 | 2005 | | Change |
GAAP Measures | | | | |
Return on average invested capital - as-reported | 7.3% | 7.1% | | 0.2% |
Return on average common equity - as-reported | 11.3% | 10.7% | | 0.6% |
Net margin - as-reported | 8.5% | 9.5% | | (1.0)% |
Cash flow interest coverage | 5.2 | 7.1 | | (1.9) |
Book value per share | $39.45 | $37.87 | | $1.58 |
End of period shares outstanding (millions) | 208.1 | 209.9 | | (1.8) |
| | | | |
Non-GAAP Measures | | | | |
Return on average invested capital - operational | 7.4% | 7.2% | | 0.2% |
Return on average common equity - operational | 11.5% | 10.8% | | 0.7% |
Net margin - operational | 8.6% | 9.5% | | (0.9)% |
| | | | |
As of June 30 ($ in millions) | 2006 | 2005 | | Change |
GAAP Measures | | | | |
Cash and cash equivalents | 729 | 607 | | 122 |
Revolver capacity | 2,710 | 1,407 | | 1,303 |
Total debt | 9,402 | 8,283 | | 1,119 |
Debt to capital ratio | 52.4% | 49.9% | | 2.5% |
Off-balance sheet liabilities: | | | | |
Debt of joint ventures - Entergy's share | 152 | 216 | | (64) |
Leases - Entergy's share | 519 | 564 | | (45) |
Total off-balance sheet liabilities | 671 | 780 | | (109) |
| | | | |
Non-GAAP Measures | | | | |
Total gross liquidity | 3,439 | 2,014 | | 1,425 |
Net debt to net capital ratio | 50.4% | 48.0% | | 2.4% |
Net debt ratio including off-balance sheet liabilities | 52.2% | 50.4% | | 1.8% |
| | | | |
Appendix D-2: Historical Performance Measures (see appendix G for definitions of measures) |
Financial | 3Q04(n) | 4Q04(n) | 1Q05 | 2Q05 | 3Q05 | 4Q05 | 1Q06 | 2Q06 | 05YTD | 06YTD |
| | EPS - as-reported ($) | 1.22 | 0.68 | 0.79 | 1.33 | 1.65 | 0.43 | 0.92 | 1.33 | 2.11 | 2.25 |
| | Less - special items ($) | -0.17 | 0.18 | -0.01 | -0.01 | -0.03 | -0.16 | 0.02 | 0.11 | -0.02 | 0.13 |
| | EPS - operational ($) | 1.39 | 0.50 | 0.80 | 1.34 | 1.68 | 0.59 | 0.90 | 1.22 | 2.13 | 2.12 |
| Trailing Twelve Months | | | | | | | | | | |
| | ROIC - as-reported (%) | 5.9 | 7.3 | 7.0 | 7.1 | 7.5 | 7.2 | 7.3 | 7.3 | | |
| | ROIC - operational (%) | 6.7 | 7.1 | 6.9 | 7.1 | 7.3 | 7.5 | 7.5 | 7.4 | | |
| | ROE - as-reported (%) | 8.1 | 10.7 | 10.4 | 10.7 | 11.5 | 11.2 | 11.5 | 11.3 | | |
| | ROE - operational (%) | 9.7 | 10.4 | 10.2 | 10.8 | 11.2 | 11.8 | 12.0 | 11.5 | | |
| | Cash Flow Interest Coverage | 6.4 | 7.1 | 7.6 | 7.1 | 5.9 | 4.0 | 5.1 | 5.2 | | |
| | Debt to capital ratio (%) | 46.8 | 47.4 | 49.0 | 49.9 | 51.9 | 53.1 | 52.1 | 52.4 | | |
| | Net debt/net capital ratio (%) | 45.1 | 45.3 | 47.5 | 48.0 | 50.2 | 51.5 | 50.0 | 50.4 | | |
Utility |
| | GWh billed | | | | | | | | | | |
| | Residential | 10,738 | 7,521 | 7,170 | 6,557 | 10,630 | 7,212 | 6,963 | 7,034 | 13,728 | 13,997 |
| | Commercial & Gov't | 8,468 | 7,252 | 5,854 | 6,113 | 7,725 | 6,277 | 5,916 | 6,438 | 11,966 | 12,354 |
| | Industrial | 10,456 | 10,425 | 9,452 | 9,649 | 9,736 | 8,778 | 9,053 | 9,561 | 19,100 | 18,614 |
| | Wholesale | 2,040 | 1,799 | 1,728 | 2,944 | 2,227 | 1,549 | 1,555 | 2,816 | 5,627 | 5,577 |
| | O&M expense/MWh | $12.97 | $17.44 | $14.98 | $16.69 | $11.35 | $17.43 | $16.12 | $16.32 | $15.55 | $15.84 |
| | Reliability | | | | | | | | | | |
| | SAIFI | 1.8 | 1.9 | 1.5 | 1.8 | 1.8(o) | 1.7(o) | 1.8(o) | 1.7(o) | 1.7 | 1.7(o) |
| | SAIDI | 159 | 169 | 136 | 157 | 158(o) | 161(o) | 174(o) | 178(o) | 155(o) | 178(o) |
Nuclear |
| | Net MW in operation | 4,001 | 4,058 | 4,058 | 4,105 | 4,105 | 4,105 | 4,135 | 4,200 | 4,105 | 4,200 |
| | Avg. realized price per MWh | $43.38 | $40.69 | $41.56 | $42.63 | $42.58 | $42.75 | $44.39 | $43.93 | $42.09 | $44.16 |
| | Production cost/MWh | $21.68 | $22.28 | $18.71 | $19.22 | $20.14 | $19.48 | $19.08 | $19.80 | $18.96 | $19.43 |
| | Non-fuel O&M expense/MWh | $22.83 | $23.99 | $20.03 | $20.39 | $20.32 | $19.95 | $19.74 | $21.56 | $20.21 | $20.62 |
| | Generation in GWh | 8,075 | 7,567 | 8,267 | 8,156 | 8,474 | 8,643 | 8,742 | 8,249 | 16,422 | 16,990 |
| | Capacity factor | 92% | 85% | 93% | 91% | 95% | 95% | 97% | 90% | 92% | 94% |
| | | | | | | | | | | | |
- Data has not been restated for the de-consolidation of ENOI which was the accounting adopted by Entergy in third quarter 2005, retroactive to first quarter 2005.
- Excludes impact of major storm activity.
Appendix E provides a summary of planned capital expenditures. Entergy's capital plan from 2006 through 2008 includes $3.6 billion for investment; more than $2.2 billion of this amount is associated with capital to maintain Entergy's existing assets. Approximately $1.1 billion is associated with specific investments such as transmission upgrades, dry cask storage and license renewal projects at certain nuclear sites, and other investments, such as the purchase of the Attala plant, that support the utility's ability to meet load growth.
Appendix E: Planned Capital Expenditures excluding Entergy New Orleans |
2006-2008 |
($ in millions) | 2006 | 2007 | 2008 | Total |
Storm capital | 310 | - | - | 310 |
Maintenance capital | | | | |
Utility, Parent & Other | 604 | 713 | 719 | 2,036 |
Entergy Nuclear | 62 | 64 | 50 | 176 |
Non-Nuclear Wholesale Assets | 2 | 2 | 2 | 6 |
Subtotal | 668 | 779 | 771 | 2,218 |
Other capital commitments | | | | |
Utility, Parent & Other | 277 | 203 | 301 | 781 |
Entergy Nuclear | 143 | 96 | 86 | 325 |
Non-Nuclear Wholesale Assets | 6 | 6 | 5 | 17 |
Subtotal | 426 | 305 | 392 | 1,123 |
Total Planned Capital Expenditures | 1,404 | 1,084 | 1,163 | 3,651 |
Entergy New Orleans' planned capital expenditures for the years 2006-2008 total $165 million, including $72 million of storm capital. The above table does not reflect any capital expenditures, including the initial acquisition cost of $350 million, associated with Entergy's recent announcement of its agreement to acquire the Palisades nuclear unit.
Appendix F provides details on scheduled long-term debt maturities including currently maturing portions.
Appendix F: Debt Maturity Schedule excluding Entergy New Orleans |
Maturities as of 6/30/2006 | | |
($ in millions) | 2006 | 2007 | 2008 | 2009-2010 | 2011+ | Total |
Utility, Parent & Other | - | 93 | 1,074 | 2,093 | 5,423 | 8,683 |
Entergy Nuclear | 87 | 84 | 24 | 52 | 158 | 405 |
Total | 87 | 177 | 1,098 | 2,145 | 5,581 | 9,088 |
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 | |
GWh billed | Total number of GWh billed to all retail and wholesale customers |
Operation & maintenance expense | Operation, maintenance and refueling expenses per MWh of billed sales, 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 | Number of customers at end of period |
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, forward financial contracts or options (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 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) or settles financially on notional quantities; if a party fails to deliver or receive energy, defaulting party must compensate the other party as specified in the contract |
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 the Non-Nuclear Wholesale Assets business, 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 or option exercise 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 or option exercise 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 |
Non-fuel O&M expense per MWh | Operation, maintenance and refueling expenses per MWh of generation, excluding fuel |
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 during the period |
| |
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 cash flow from operating activities 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, notes payable, capital leases, and preferred stock with sinking fund on the balance sheet less non-recourse debt, if any |
Debt of joint ventures (Entergy's share) | Debt issued by Entergy-Koch, LP and Non-Nuclear Wholesale Assets business joint ventures for periods through third quarter 2004. Only Non-Nuclear Wholesale Assets business joint ventures debt included for periods thereafter. |
Leases (Entergy's 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 |
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 to Non-GAAP Financial Measures - - Return on Equity, Return on Invested Capital and Net Margin Metrics |
($ in millions) | 3Q04 | 4Q04 | 1Q05 | 2Q05 | 3Q05 | 4Q05 | 1Q06 | 2Q06 |
As-reported earnings-rolling 12 months (A) | 715 | 910 | 874 | 895 | 963 | 898 | 920 | 916 |
Preferred dividends | 23 | 24 | 23 | 24 | 25 | 25 | 27 | 28 |
Tax effected interest expense | 293 | 295 | 282 | 278 | 287 | 293 | 304 | 316 |
As-reported earnings, rolling 12 months including preferred dividends and tax effected interest expense (B) | 1,030 | 1,228 | 1,180 | 1,197 | 1,275 | 1,217 | 1,251 | 1,260 |
| | | | | | | | |
Special items in prior quarters | (100) | (11) | 15 | 0 | 37 | (11) | (43) | (37) |
| | | | | | | | |
Special items 3Q04 thru 2Q06 | | | | | | | | |
Utility, Parent & Other Tax benefits- Entergy Koch | | 17 | | | | | | |
Energy Commodity Services Gain (loss) on disposition of assets | (40) | 60 | | | | | | |
Energy Commodity Services asset and contract impairments | | (36) | | | | | | |
Utility, Parent & Other Comp Retail asset impairments | | | | | | (26) | | |
Comp Retail discontinued operations | | | (1) | (3) | (7) | (8) | (2) | 13 |
ENOI results | | | | | | | 6 | 11 |
Total special items (C) | (140) | 30 | 13 | (2) | 30 | (45) | (40) | (13) |
| | | | | | | | |
Operational earnings, rolling 12 months including preferred dividends and tax effected interest expense (B-C) | 1,170 | 1,198 | 1,166 | 1,199 | 1,245 | 1,262 | 1,291 | 1,273 |
| | | | | | | | |
Operational earnings, rolling 12 months (A-C) | 855 | 880 | 861 | 898 | 933 | 943 | 960 | 929 |
| | | | | | | | |
Average invested capital (D) | 17,462 | 16,845 | 16,825 | 16,806 | 17,033 | 16,850 | 17,140 | 17,283 |
| | | | | | | | |
Average common equity (E) | 8,806 | 8,500 | 8,452 | 8,347 | 8,350 | 8,020 | 8,026 | 8,080 |
| | | | | | | | |
Operating revenues (F) | 9,427 | 9,686 | 9,289 | 9,465 | 9,661 | 10,106 | 10,564 | 10,747 |
| | | | | | | | |
ROIC - as-reported (B/D) | 5.9 | 7.3 | 7.0 | 7.1 | 7.5 | 7.2 | 7.3 | 7.3 |
| | | | | | | | |
ROIC - operational ((B-C)/D) | 6.7 | 7.1 | 6.9 | 7.1 | 7.3 | 7.5 | 7.5 | 7.4 |
| | | | | | | | |
ROE - as-reported (A/E) | 8.1 | 10.7 | 10.4 | 10.7 | 11.5 | 11.2 | 11.5 | 11.3 |
| | | | | | | | |
ROE - operational ((A-C)/E) | 9.7 | 10.4 | 10.2 | 10.8 | 11.2 | 11.8 | 12.0 | 11.5 |
| | | | | | | | |
Net margin - as-reported (A/F) | 7.6 | 9.4 | 9.4 | 9.5 | 10.0 | 8.9 | 8.7 | 8.5 |
| | | | | | | | |
Net margin - operational ((A-C)/F) | 9.1 | 9.1 | 9.3 | 9.5 | 9.7 | 9.3 | 9.1 | 8.6 |
| | | | | | | | |
Appendix H-2: Reconciliation of GAAP to Non-GAAP Financial Measures - - Credit and Liquidity Metrics |
($ in millions) | 3Q04 | 4Q04 | 1Q05 | 2Q05 | 3Q05 | 4Q05 | 1Q06 | 2Q06 |
Gross debt (A) | 8,070 | 7,807 | 8,033 | 8,283 | 8,865 | 9,288 | 9,329 | 9,402 |
Less cash and cash equivalents (B) | 541 | 620 | 477 | 607 | 598 | 583 | 752 | 729 |
Net debt (C) | 7,528 | 7,187 | 7,556 | 7,676 | 8,267 | 8,705 | 8,576 | 8,673 |
| | | | | | | | |
Total capitalization (D) | 17,245 | 16,469 | 16,393 | 16,609 | 17,070 | 17,477 | 17,888 | 17,956 |
Less cash and cash equivalents (B) | 541 | 620 | 477 | 607 | 598 | 583 | 752 | 729 |
Net capital (E) | 16,703 | 15,849 | 15,916 | 16,002 | 16,472 | 16,894 | 17,135 | 17,227 |
| | | | | | | | |
Debt to capital ratio % (A/D) | 46.8 | 47.4 | 49.0 | 49.9 | 51.9 | 53.1 | 52.1 | 52.4 |
| | | | | | | | |
Net debt to net capital ratio % (C/E) | 45.1 | 45.3 | 47.5 | 48.0 | 50.2 | 51.5 | 50.0 | 50.4 |
| | | | | | | | |
Off-balance sheet liabilities (F) | 1,030 | 769 | 771 | 780 | 779 | 778 | 732 | 671 |
| | | | | | | | |
Net debt to net capital ratio including off-balance sheet liabilities % ((C+F)/(E+F)) | 48.3 | 47.9 | 49.9 | 50.4 | 52.4 | 53.7 | 52.1 | 52.2 |
| | | | | | | | |
Revolver capacity (G) | 1,310 | 1,490 | 1,070 | 1,407 | 791 | 2,545 | 2,733 | 2,710 |
| | | | | | | | |
Gross liquidity (B+G) | 1,851 | 2,110 | 1,547 | 2,014 | 1,389 | 3,128 | 3,485 | 3,439 |
| | | | | | | | |
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
**********************************************************************************************************************
In this release and 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 these statements. Some of those factors (in addition to the risk factors in the Form 10-K as well as others described i n Entergy's Form 10-Q and in subsequent securities filings) include: resolution of pending and future rate cases and negotiations, including various performance-based rate discussions and implementation of new Texas legislation, and other proceedings, including those related to Entergy's System Agreement, Entergy's utility supply plan, recovery of storm costs, and recovery of fuel and purchased power costs, Entergy's ability to manage its operation and maintenance costs, 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, the ability to hedge, sell power forward or otherwise reduce the market price risk associated with those facilities, including the Non-Utility Nuclear plants, and the prices and availability of fuel and power Entergy must purchase for its utility customers, and Entergy's ability to meet credit support requirements for fuel and power supply contra cts, Entergy's ability to develop and execute on a point of view regarding prices of electricity, natural gas, and other energy-related commodities, changes in the financial markets, particularly those affecting the availability of capital and Entergy's ability to refinance existing debt, execute its share repurchase program, and fund investments and acquisitions, actions of rating agencies, including changes in the ratings of debt and preferred stock, changes in general corporate ratings, and changes in the rating agencies' ratings criteria, changes in inflation, interest rates, and foreign currency exchange rates, Entergy's ability to purchase and sell assets at attractive prices and on other attractive terms, volatility and changes in markets for electricity, natural gas, uranium, and other energy-related commodities, changes in utility regulation, including the beginning or end of retail and wholesale competition, the ability to recover net utility assets and other potential stranded costs, the establis hment of a regional transmission organization that includes Entergy's utility service territory, and the application of market power criteria by the Federal Energy Regulatory Commission, changes in regulation of nuclear generation facilities and nuclear materials and fuel, including possible shutdown of nuclear generating facilities, particularly those in the northeastern United States, uncertainty regarding the establishment of interim or permanent sites for spent nuclear fuel storage and disposal, resolution of pending or future applications for license extensions or modifications of nuclear generating facilities, changes in law resulting from federal energy legislation, including the effects of the Public Utilities Holding Company Act of 1935 repeal, changes in environmental, tax, and other laws, including requirements for reduced emissions of sulfur, nitrogen, carbon, mercury, and other substances, the economic climate, particularly growth in Entergy's service territory, variations in weather and the occ urrence of hurricanes and other storms and disasters, including uncertainties associated with efforts to remediate the effects of Hurricanes Katrina and Rita and recovery of costs associated with restoration including Entergy's ability to obtain financial assistance from governmental authorities in connection with these storms, the outcome of the Chapter 11 bankruptcy proceeding of Entergy New Orleans, Inc. and the impact of this proceeding on other Entergy companies, advances in technology, the potential effects of threatened or actual terrorism and war, the effects of Entergy's strategies to reduce tax payments, the effects of litigation and government investigations, changes in accounting standards, corporate governance, and securities law requirements, Entergy's ability to attract and retain talented management and directors.
Entergy Corporation |
|
Consolidating Balance Sheet |
June 30, 2006 |
(Dollars in thousands) |
(Unaudited) |
| |
| U.S. Utilities/ Parent & Other | | Competitive Businesses | | Eliminations | | Consolidated |
ASSETS | | | | | | | |
| | | | | | | |
CURRENT ASSETS | | | | | | | |
| | | | | | | |
Cash and cash equivalents: | | | | | | | |
Cash | $ 110,815 | | $ 9,458 | | $ - | | $ 120,273 |
Temporary cash investments - at cost, | | | | | | | |
which approximates market | 211,466 | | 397,195 | | - | | 608,661 |
Total cash and cash equivalents | 322,281 | | 406,653 | | - | | 728,934 |
Notes receivable - Entergy New Orleans DIP loan | 39,749 | | - | | - | | 39,749 |
Notes receivable | 655,918 | | 1,101,458 | | (1,756,241) | | 1,135 |
Accounts receivable: | | | | | | | |
Customer | 435,254 | | - | | - | | 435,254 |
Allowance for doubtful accounts | (24,591) | | - | | - | | (24,591) |
Associated companies | (6,129) | | 93,810 | | (87,681) | | - |
Other | 322,704 | | 208,849 | | - | | 531,553 |
Accrued unbilled revenues | 279,696 | | - | | - | | 279,696 |
Total receivables | 1,006,934 | | 302,659 | | (87,681) | | 1,221,912 |
Deferred fuel costs | 246,969 | | - | | - | | 246,969 |
Fuel inventory - at average cost | 217,149 | | 2,696 | | - | | 219,845 |
Materials and supplies - at average cost | 388,892 | | 189,665 | | - | | 578,557 |
Deferred nuclear refueling outage costs | 38,348 | | 93,136 | | - | | 131,484 |
Prepayments and other | 103,984 | | 29,405 | | - | | 133,389 |
TOTAL | 3,020,224 | | 2,125,672 | | (1,843,922) | | 3,301,974 |
| | | | | | | |
OTHER PROPERTY AND INVESTMENTS | | | | | | | |
| | | | | | | |
Investment in affiliates - at equity | 8,035,888 | | 423,047 | | (8,151,118) | | 307,817 |
Decommissioning trust funds | 1,161,384 | | 1,476,400 | | - | | 2,637,784 |
Non-utility property - at cost (less accumulated depreciation) | 216,012 | | 3,495 | | - | | 219,507 |
Other | 34,233 | | 7,247 | | - | | 41,480 |
TOTAL | 9,447,517 | | 1,910,189 | | (8,151,118) | | 3,206,588 |
| | | | | | | |
PROPERTY, PLANT, AND EQUIPMENT | | | | | | | |
| | | | | | | |
Electric | 27,985,884 | | 2,242,231 | | (2,590) | | 30,225,525 |
Property under capital lease | 724,290 | | - | | - | | 724,290 |
Natural gas | 88,029 | | - | | - | | 88,029 |
Construction work in progress | 677,172 | | 158,844 | | - | | 836,016 |
Nuclear fuel under capital lease | 273,878 | | - | | - | | 273,878 |
Nuclear fuel | 95,420 | | 288,397 | | - | | 383,817 |
TOTAL PROPERTY, PLANT AND EQUIPMENT | 29,844,673 | | 2,689,472 | | (2,590) | | 32,531,555 |
Less - accumulated depreciation and amortization | 12,913,358 | | 310,205 | | - | | 13,223,563 |
PROPERTY, PLANT AND EQUIPMENT - NET | 16,931,315 | | 2,379,267 | | (2,590) | | 19,307,992 |
| | | | | | | |
DEFERRED DEBITS AND OTHER ASSETS | | | | | | | |
| | | | | | | |
Regulatory assets: | | | | | | | |
SFAS 109 regulatory asset - net | 730,503 | | - | | - | | 730,503 |
Other regulatory assets | 2,394,171 | | - | | - | | 2,394,171 |
Deferred fuel costs | 168,122 | | - | | - | | 168,122 |
Long-term receivables | 23,640 | | - | | - | | 23,640 |
Goodwill | 374,099 | | 3,073 | | - | | 377,172 |
Other | 880,826 | | 791,899 | | (619,214) | | 1,053,511 |
TOTAL | 4,571,361 | | 794,972 | | (619,214) | | 4,747,119 |
| | | | | | | |
TOTAL ASSETS | $ 33,970,417 | | $ 7,210,100 | | $ (10,616,844) | | $ 30,563,673 |
| | | | | | | |
*Totals may not foot due to rounding. | | | | | | | |
|
|
|
Entergy Corporation |
|
Consolidating Balance Sheet |
June 30, 2006 |
(Dollars in thousands) |
(Unaudited) |
| |
| U.S. Utilities/ Parent & Other | | Competitive Businesses | | Eliminations | | Consolidated |
LIABILITIES AND SHAREHOLDERS' EQUITY | | | | | | | |
| | | | | | | |
CURRENT LIABILITIES | | | | | | | |
| | | | | | | |
Currently maturing long-term debt | $ 23,335 | | $ 84,856 | | $ - | | $ 108,191 |
Notes payable: | | | | | | | |
Associated companies | 1,219,135 | | 537,106 | | (1,756,241) | | - |
Other | 41 | | - | | - | | 41 |
Account payable: | | | | | | | |
Associated companies | 66,992 | | 13,027 | | (80,019) | | - |
Other | 863,829 | | 121,112 | | - | | 984,941 |
Customer deposits | 232,607 | | - | | - | | 232,607 |
Taxes accrued | 119,605 | | 92,495 | | - | | 212,100 |
Accumulated deferred income taxes | 101,045 | | - | | - | | 101,045 |
Nuclear refueling outage costs | 1,022 | | - | | - | | 1,022 |
Interest accrued | 124,922 | | 8,179 | | - | | 133,101 |
Obligations under capital leases | 136,943 | | - | | - | | 136,943 |
Other | 110,766 | | 212,647 | | - | | 323,413 |
TOTAL | 3,000,242 | | 1,069,422 | | (1,836,260) | | 2,233,404 |
| | | | | | | |
NON-CURRENT LIABILITIES | | | | | | | |
| | | | | | | |
Accumulated deferred income taxes and taxes accrued | 5,490,989 | | 134,275 | | - | | 5,625,264 |
Accumulated deferred investment tax credits | 367,618 | | - | | - | | 367,618 |
Obligations under capital leases | 165,324 | | - | | - | | 165,324 |
Other regulatory liabilities | 409,041 | | - | | - | | 409,041 |
Decommissioning and retirement cost liabilities | 1,204,870 | | 786,747 | | - | | 1,991,617 |
Transition to competition | 79,098 | | - | | - | | 79,098 |
Regulatory reserves | 17,397 | | - | | - | | 17,397 |
Accumulated provisions | 358,327 | | 208,469 | | - | | 566,796 |
Long-term debt | 8,660,165 | | 383,461 | | (63,891) | | 8,979,735 |
Preferred stock with sinking fund | 11,700 | | - | | - | | 11,700 |
Other | 1,703,192 | | 425,615 | | (566,098) | | 1,562,709 |
TOTAL | 18,467,721 | | 1,938,567 | | (629,989) | | 19,776,299 |
| | | | | | | |
Preferred stock without sinking fund | 310,684 | | 426,146 | | (391,937) | | 344,893 |
| | | | | | | |
SHAREHOLDERS' EQUITY | | | | | | | |
| | | | | | | |
Common stock, $.01 par value, authorized 500,000,000 shares; | | | | | | | |
issued 248,174,087 shares in 2006 | 2,205,192 | | 1,091,856 | | (3,294,566) | | 2,482 |
Paid-in capital | 6,647,348 | | 1,588,834 | | (3,418,554) | | 4,817,628 |
Retained earnings | 5,612,721 | | 1,272,853 | | (1,209,480) | | 5,676,094 |
Accumulated other comprehensive income (loss) | (20,189) | | (134,262) | | 626 | | (153,825) |
Less - treasury stock, at cost (40,104,825 shares in 2006) | 2,253,302 | | 43,316 | | (163,316) | | 2,133,302 |
TOTAL | 12,191,770 | | 3,775,965 | | (7,758,658) | | 8,209,077 |
| | | | | | | |
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY | $ 33,970,417 | | $ 7,210,100 | | $ (10,616,844) | | $ 30,563,673 |
| | | | | | | |
*Totals may not foot due to rounding. | | | | | | | |
| | | | | | | |
Entergy Corporation |
|
Consolidating Balance Sheet |
December 31, 2005 |
(Dollars in thousands) |
(Unaudited) |
| |
| U.S. Utilities/ Parent & Other | | Competitive Businesses | | Eliminations | | Consolidated |
ASSETS | | | | | | | |
| | | | | | | |
CURRENT ASSETS | | | | | | | |
| | | | | | | |
Cash and cash equivalents: | | | | | | | |
Cash | $ 207,135 | | $ 14,638 | | $ - | | $ 221,773 |
Temporary cash investments - at cost, | | | | | | | |
which approximates market | 127,786 | | 233,261 | | - | | 361,047 |
Total cash and cash equivalents | 334,921 | | 247,899 | | - | | 582,820 |
Notes receivable - Entergy New Orleans DIP loan | 90,000 | | - | | - | | 90,000 |
Notes receivable | 575,873 | | 1,144,505 | | (1,717,151) | | 3,227 |
Accounts receivable: | | | | | | | |
Customer | 629,717 | | - | | - | | 629,717 |
Allowance for doubtful accounts | (28,635) | | (2,170) | | - | | (30,805) |
Associated companies | 33,851 | | 69,719 | | (103,570) | | - |
Other | 296,286 | | 162,866 | | - | | 459,152 |
Accrued unbilled revenues | 477,570 | | - | | - | | 477,570 |
Total receivables | 1,408,789 | | 230,415 | | (103,570) | | 1,535,634 |
Deferred fuel costs | 543,927 | | - | | - | | 543,927 |
Fuel inventory - at average cost | 204,382 | | 1,813 | | - | | 206,195 |
Materials and supplies - at average cost | 369,397 | | 241,535 | | - | | 610,932 |
Deferred nuclear refueling outage costs | 64,157 | | 93,607 | | - | | 157,764 |
Prepayments and other | 301,387 | | 24,408 | | - | | 325,795 |
TOTAL | 3,892,833 | | 1,984,182 | | (1,820,721) | | 4,056,294 |
| | | | | | | |
OTHER PROPERTY AND INVESTMENTS | | | | | | | |
| | | | | | | |
Investment in affiliates - at equity | 8,198,240 | | 428,006 | | (8,329,462) | | 296,784 |
Decommissioning trust funds | 1,136,006 | | 1,470,759 | | - | | 2,606,765 |
Non-utility property - at cost (less accumulated depreciation) | 226,264 | | 2,569 | | - | | 228,833 |
Other | 35,594 | | 45,941 | | - | | 81,535 |
TOTAL | 9,596,104 | | 1,947,275 | | (8,329,462) | | 3,213,917 |
| | | | | | | |
PROPERTY, PLANT, AND EQUIPMENT | | | | | | | |
| | | | | | | |
Electric | 27,176,956 | | 1,987,079 | | (3,008) | | 29,161,027 |
Property under capital lease | 727,565 | | - | | - | | 727,565 |
Natural gas | 86,794 | | - | | - | | 86,794 |
Construction work in progress | 1,291,374 | | 232,711 | | - | | 1,524,085 |
Nuclear fuel under capital lease | 271,615 | | - | | - | | 271,615 |
Nuclear fuel | 101,403 | | 335,243 | | - | | 436,646 |
TOTAL PROPERTY, PLANT AND EQUIPMENT | 29,655,707 | | 2,555,033 | | (3,008) | | 32,207,732 |
Less - accumulated depreciation and amortization | 12,730,545 | | 280,142 | | - | | 13,010,687 |
PROPERTY, PLANT AND EQUIPMENT - NET | 16,925,162 | | 2,274,891 | | (3,008) | | 19,197,045 |
| | | | | | | |
DEFERRED DEBITS AND OTHER ASSETS | | | | | | | |
| | | | | | | |
Regulatory assets: | | | | | | | |
SFAS 109 regulatory asset - net | 735,221 | | - | | - | | 735,221 |
Other regulatory assets | 2,133,724 | | - | | - | | 2,133,724 |
Deferred fuel costs | 120,489 | | - | | - | | 120,489 |
Long-term receivables | 25,572 | | - | | - | | 25,572 |
Goodwill | 374,099 | | 3,073 | | - | | 377,172 |
Other | 841,068 | | 801,587 | | (650,820) | | 991,835 |
TOTAL | 4,230,173 | | 804,660 | | (650,820) | | 4,384,013 |
| | | | | | | |
TOTAL ASSETS | $ 34,644,272 | | $ 7,011,008 | | $ (10,804,011) | | $ 30,851,269 |
| | | | | | | |
*Totals may not foot due to rounding. | | | | | | | |
|
|
|
Entergy Corporation |
|
Consolidating Balance Sheet |
December 31, 2005 |
(Dollars in thousands) |
(Unaudited) |
| |
| U.S. Utilities/ Parent & Other | | Competitive Businesses | | Eliminations | | Consolidated |
LIABILITIES AND SHAREHOLDERS' EQUITY | | | | | | | |
| | | | | | | |
CURRENT LIABILITIES | | | | | | | |
| | | | | | | |
Currently maturing long-term debt | $ 22,989 | | $ 80,528 | | $ - | | $ 103,517 |
Notes payable: | | | | | | | |
Associated companies | 926,271 | | 530,880 | | (1,457,151) | | - |
Other | 40,041 | | - | | - | | 40,041 |
Account payable: | | | | | | | |
Associated companies | 77,793 | | 23,393 | | (101,186) | | - |
Other | 1,494,385 | | 161,402 | | - | | 1,655,787 |
Customer deposits | 222,044 | | 162 | | - | | 222,206 |
Taxes accrued | 316,659 | | (128,500) | | - | | 188,159 |
Accumulated deferred income taxes | 143,409 | | - | | - | | 143,409 |
Nuclear refueling outage costs | 15,548 | | - | | - | | 15,548 |
Interest accrued | 153,269 | | 1,586 | | - | | 154,855 |
Obligations under capital leases | 130,882 | | - | | - | | 130,882 |
Other | 66,367 | | 407,143 | | - | | 473,510 |
TOTAL | 3,609,657 | | 1,076,594 | | (1,558,337) | | 3,127,914 |
| | | | | | | |
NON-CURRENT LIABILITIES | | | | | | | |
| | | | | | | |
Accumulated deferred income taxes and taxes accrued | 5,245,208 | | 34,020 | | - | | 5,279,228 |
Accumulated deferred investment tax credits | 376,550 | | - | | - | | 376,550 |
Obligations under capital leases | 175,005 | | - | | - | | 175,005 |
Other regulatory liabilities | 408,667 | | - | | - | | 408,667 |
Decommissioning and retirement cost liabilities | 1,161,830 | | 762,141 | | - | | 1,923,971 |
Transition to competition | 79,101 | | - | | - | | 79,101 |
Regulatory reserves | 18,624 | | - | | - | | 18,624 |
Accumulated provisions | 350,265 | | 205,763 | | - | | 556,028 |
Long-term debt | 8,791,811 | | 349,073 | | (316,391) | | 8,824,493 |
Preferred stock with sinking fund | 13,950 | | - | | - | | 13,950 |
Other | 1,729,077 | | 749,961 | | (600,021) | | 1,879,017 |
TOTAL | 18,350,088 | | 2,100,958 | | (916,412) | | 19,534,634 |
| | | | | | | |
Preferred stock without sinking fund | 411,321 | | 426,590 | | (391,937) | | 445,974 |
| | | | | | | |
SHAREHOLDERS' EQUITY | | | | | | | |
| | | | | | | |
Common stock, $.01 par value, authorized 500,000,000 shares; | | | | | | | |
issued 248,174,087 shares in 2005 | 2,205,192 | | 1,091,856 | | (3,294,566) | | 2,482 |
Paid-in capital | 6,653,879 | | 1,565,320 | | (3,401,562) | | 4,817,637 |
Retained earnings | 5,712,395 | | 1,121,151 | | (1,405,139) | | 5,428,407 |
Accumulated other comprehensive income (loss) | (16,300) | | (328,145) | | 626 | | (343,819) |
Less - treasury stock, at cost (40,644,602 shares in 2005) | 2,281,960 | | 43,316 | | (163,316) | | 2,161,960 |
TOTAL | 12,273,206 | | 3,406,866 | | (7,937,325) | | 7,742,747 |
| | | | | | | |
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY | $ 34,644,272 | | $ 7,011,008 | | $ (10,804,011) | | $ 30,851,269 |
| | | | | | | |
*Totals may not foot due to rounding. |
Entergy Corporation |
|
Consolidating Balance Sheet |
June 30, 2006 vs December 31, 2005 |
(Dollars in thousands) |
(Unaudited) |
| |
| U.S. Utilities/ Parent & Other | | Competitive Businesses | | Eliminations | | Consolidated |
ASSETS | | | | | | | |
| | | | | | | |
CURRENT ASSETS | | | | | | | |
| | | | | | | |
Cash and cash equivalents: | | | | | | | |
Cash | $ (96,320) | | $ (5,180) | | $ - | | $ (101,500) |
Temporary cash investments - at cost, | | | | | | | |
which approximates market | 83,680 | | 163,934 | | - | | 247,614 |
Total cash and cash equivalents | (12,640) | | 158,754 | | - | | 146,114 |
Notes receivable - Entergy New Orleans DIP loan | (50,251) | | - | | - | | (50,251) |
Notes receivable | 80,045 | | (43,047) | | (39,090) | | (2,092) |
Accounts receivable: | | | | | | | |
Customer | (194,463) | | - | | - | | (194,463) |
Allowance for doubtful accounts | 4,044 | | 2,170 | | - | | 6,214 |
Associated companies | (39,980) | | 24,091 | | 15,889 | | - |
Other | 26,418 | | 45,983 | | - | | 72,401 |
Accrued unbilled revenues | (197,874) | | - | | - | | (197,874) |
Total receivables | (401,855) | | 72,244 | | 15,889 | | (313,722) |
Deferred fuel costs | (296,958) | | - | | - | | (296,958) |
Fuel inventory - at average cost | 12,767 | | 883 | | - | | 13,650 |
Materials and supplies - at average cost | 19,495 | | (51,870) | | - | | (32,375) |
Deferred nuclear refueling outage costs | (25,809) | | (471) | | - | | (26,280) |
Prepayments and other | (197,403) | | 4,997 | | - | | (192,406) |
TOTAL | (872,609) | | 141,490 | | (23,201) | | (754,320) |
| | | | | | | |
OTHER PROPERTY AND INVESTMENTS | | | | | | | |
| | | | | | | |
Investment in affiliates - at equity | (162,352) | | (4,959) | | 178,344 | | 11,033 |
Decommissioning trust funds | 25,378 | | 5,641 | | - | | 31,019 |
Non-utility property - at cost (less accumulated depreciation) | (10,252) | | 926 | | - | | (9,326) |
Other | (1,361) | | (38,694) | | - | | (40,055) |
TOTAL | (148,587) | | (37,086) | | 178,344 | | (7,329) |
| | | | | | | |
PROPERTY, PLANT, AND EQUIPMENT | | | | | | | |
| | | | | | | |
Electric | 808,928 | | 255,152 | | 418 | | 1,064,498 |
Property under capital lease | (3,275) | | - | | - | | (3,275) |
Natural gas | 1,235 | | - | | - | | 1,235 |
Construction work in progress | (614,202) | | (73,867) | | - | | (688,069) |
Nuclear fuel under capital lease | 2,263 | | - | | - | | 2,263 |
Nuclear fuel | (5,983) | | (46,846) | | - | | (52,829) |
TOTAL PROPERTY, PLANT AND EQUIPMENT | 188,966 | | 134,439 | | 418 | | 323,823 |
Less - accumulated depreciation and amortization | 182,813 | | 30,063 | | - | | 212,876 |
PROPERTY, PLANT AND EQUIPMENT - NET | 6,153 | | 104,376 | | 418 | | 110,947 |
| | | | | | | |
DEFERRED DEBITS AND OTHER ASSETS | | | | | | | |
| | | | | | | |
Regulatory assets: | | | | | | | |
SFAS 109 regulatory asset - net | (4,718) | | - | | - | | (4,718) |
Other regulatory assets | 260,447 | | - | | - | | 260,447 |
Deferred fuel costs | 47,633 | | - | | - | | 47,633 |
Long-term receivables | (1,932) | | - | | - | | (1,932) |
Goodwill | - | | - | | - | | - |
Other | 39,758 | | (9,688) | | 31,606 | | 61,676 |
TOTAL | 341,188 | | (9,688) | | 31,606 | | 363,106 |
| | | | | | | |
TOTAL ASSETS | $ (673,855) | | $ 199,092 | | $ 187,167 | | $ (287,596) |
| | | | | | | |
*Totals may not foot due to rounding. | | | | | | | |
|
|
|
Entergy Corporation |
|
Consolidating Balance Sheet |
June 30, 2006 vs December 31, 2005 |
(Dollars in thousands) |
(Unaudited) |
| | | | | | | |
| U.S. Utilities/ Parent & Other | | Competitive Businesses | | Eliminations | | Consolidated |
LIABILITIES AND SHAREHOLDERS' EQUITY | | | | | | | |
| | | | | | | |
CURRENT LIABILITIES | | | | | | | |
| | | | | | | |
Currently maturing long-term debt | $ 346 | | $ 4,328 | | $ - | | $ 4,674 |
Notes payable: | | | | | | | |
Associated companies | 292,864 | | 6,226 | | (299,090) | | - |
Other | (40,000) | | - | | - | | (40,000) |
Account payable: | | | | | | | |
Associated companies | (10,801) | | (10,366) | | 21,167 | | - |
Other | (630,556) | | (40,290) | | - | | (670,846) |
Customer deposits | 10,563 | | (162) | | - | | 10,401 |
Taxes accrued | (197,054) | | 220,995 | | - | | 23,941 |
Accumulated deferred income taxes | (42,364) | | - | | - | | (42,364) |
Nuclear refueling outage costs | (14,526) | | - | | - | | (14,526) |
Interest accrued | (28,347) | | 6,593 | | - | | (21,754) |
Obligations under capital leases | 6,061 | | - | | - | | 6,061 |
Other | 44,399 | | (194,496) | | - | | (150,097) |
TOTAL | (609,415) | | (7,172) | | (277,923) | | (894,510) |
| | | | | | | |
NON-CURRENT LIABILITIES | | | | | | | |
| | | | | | | |
Accumulated deferred income taxes and taxes accrued | 245,781 | | 100,255 | | - | | 346,036 |
Accumulated deferred investment tax credits | (8,932) | | - | | - | | (8,932) |
Obligations under capital leases | (9,681) | | - | | - | | (9,681) |
Other regulatory liabilities | 374 | | - | | - | | 374 |
Decommissioning and retirement cost liabilities | 43,040 | | 24,606 | | - | | 67,646 |
Transition to competition | (3) | | - | | - | | (3) |
Regulatory reserves | (1,227) | | - | | - | | (1,227) |
Accumulated provisions | 8,062 | | 2,706 | | - | | 10,768 |
Long-term debt | (131,646) | | 34,388 | | 252,500 | | 155,242 |
Preferred stock with sinking fund | (2,250) | | - | | - | | (2,250) |
Other | (25,885) | | (324,346) | | 33,923 | | (316,308) |
TOTAL | 117,633 | | (162,391) | | 286,423 | | 241,665 |
| | | | | | | |
Preferred stock without sinking fund | (100,637) | | (444) | | - | | (101,081) |
| | | | | | | |
SHAREHOLDERS' EQUITY | | | | | | | |
| | | | | | | |
Common stock, $.01 par value, authorized 500,000,000 shares; | | | | | | | |
issued 248,174,087 shares in 2006 and 2005 | - | | - | | - | | - |
Paid-in capital | (6,531) | | 23,514 | | (16,992) | | (9) |
Retained earnings | (99,674) | | 151,702 | | 195,659 | | 247,687 |
Accumulated other comprehensive income (loss) | (3,889) | | 193,883 | | - | | 189,994 |
Less - treasury stock, at cost | (28,658) | | - | | - | | (28,658) |
TOTAL | (81,436) | | 369,099 | | 178,667 | | 466,330 |
| | | | | | | |
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY | $ (673,855) | | $ 199,092 | | $ 187,167 | | $ (287,596) |
| | | | | | | |
*Totals may not foot due to rounding. | | | | | | | |
| | | | | | | |
Entergy Corporation |
|
Consolidating Income Statement |
Three Months Ended June 30, 2006 |
(Dollars in thousands) |
(Unaudited) |
| | | | | | | |
| U.S. Utilities/ Parent & Other | | Competitive Businesses | | Eliminations | | Consolidated |
|
OPERATING REVENUES | | | | | | | | |
Domestic electric | | $ 2,178,280 | | $ - | | $ (570) | | $ 2,177,710 |
Natural gas | | 13,612 | | - | | - | | 13,612 |
Competitive businesses | | 9,628 | | 435,520 | | (7,968) | | 437,180 |
Total | | 2,201,520 | | 435,520 | | (8,538) | | 2,628,502 |
| | | | | | | | |
OPERATING EXPENSES | | | | | | | | |
Operating and Maintenance: | | | | | | | | |
Fuel, fuel related expenses, and gas purchased for resale | | 599,399 | | 62,220 | | - | | 661,619 |
Purchased power | | 575,644 | | 9,917 | | (8,153) | | 577,408 |
Nuclear refueling outage expenses | | 20,023 | | 22,523 | | - | | 42,546 |
Other operation and maintenance | | 393,883 | | 179,849 | | (498) | | 573,234 |
Decommissioning | | 20,540 | | 15,718 | | - | | 36,258 |
Taxes other than income taxes | | 77,251 | | 13,879 | | - | | 91,130 |
Depreciation and amortization | | 198,165 | | 19,778 | | - | | 217,943 |
Other regulatory charges (credits) - net | | (58,929) | | - | | - | | (58,929) |
Total | | 1,825,976 | | 323,884 | | (8,651) | | 2,141,209 |
| | | | | | | | |
OPERATING INCOME | | 375,544 | | 111,636 | | 113 | | 487,293 |
| | | | | | | | |
OTHER INCOME (DEDUCTIONS) | | | | | | | | |
Allowance for equity funds used during construction | | 8,908 | | - | | - | | 8,908 |
Interest and dividend income | | 29,666 | | 26,859 | | (21,386) | | 35,139 |
Equity in earnings (loss) of unconsolidated equity affiliates | | 11,520 | | (3,037) | | - | | 8,483 |
Miscellaneous - net | | (4,248) | | (3,603) | | (114) | | (7,965) |
Total | | 45,846 | | 20,219 | | (21,500) | | 44,565 |
| | | | | | | | |
INTEREST AND OTHER CHARGES | | | | | | | | |
Interest on long-term debt | | 119,947 | | 2,723 | | - | | 122,670 |
Other interest - net | | 21,385 | | 15,223 | | (21,373) | | 15,235 |
Allowance for borrowed funds used during construction | | (5,405) | | - | | - | | (5,405) |
Total | | 135,927 | | 17,946 | | (21,373) | | 132,500 |
| | | | | | | | |
INCOME FROM CONTINUING OPERATIONS | | | | | | | | |
BEFORE INCOME TAXES | | 285,463 | | 113,909 | | (14) | | 399,358 |
| | | | | | | | |
Income taxes | | 78,545 | | 44,356 | | - | | 122,901 |
| | | | | | | | |
INCOME FROM CONTINUING OPERATIONS | | 206,918 | | 69,553 | | (14) | | 276,457 |
| | | | | | | | |
INCOME FROM DISCONTINUED OPERATIONS (net of taxes of $7,190) | | 13,119 | | - | | - | | 13,119 |
| | | | | | | | |
CONSOLIDATED NET INCOME | | 220,037 | | 69,553 | | (14) | | 289,576 |
| | | | | | | | |
Preferred dividend requirements and other | | 6,919 | | 869 | | (14) | | 7,774 |
| | | | | | | | |
EARNINGS APPLICABLE TO COMMON STOCK | | $ 213,118 | | $ 68,684 | | $ - | | $ 281,802 |
| | | | | | | | |
| | | | | | | | |
EARNINGS PER AVERAGE COMMON SHARE (from continuing operations): | | | | | | | | |
BASIC | | $0.96 | | $0.33 | | | | $1.29 |
DILUTED | | $0.94 | | $0.33 | | | | $1.27 |
EARNINGS PER AVERAGE COMMON SHARE (from discontinued operations): | | | | | | | | |
BASIC | | $0.06 | | - | | | | $0.06 |
DILUTED | | $0.06 | | - | | | | $0.06 |
EARNINGS PER AVERAGE COMMON SHARE: | | | | | | | | |
BASIC | | $1.02 | | $0.33 | | | | $1.35 |
DILUTED | | $1.00 | | $0.33 | | | | $1.33 |
| | | | | | | | |
AVERAGE NUMBER OF COMMON SHARES OUTSTANDING: | | | | | | | | |
BASIC | | | | | | | | 207,982,485 |
DILUTED | | | | | | | | 211,557,985 |
| | | | | | | | |
*Totals may not foot due to rounding. | | | | | | | | |
| | | | | | | | |
Entergy Corporation |
|
Consolidating Income Statement |
Three Months Ended June 30, 2005 |
(Dollars in thousands) |
(Unaudited) |
| | | | | | | |
| U.S. Utilities/ Parent & Other | | Competitive Businesses | | Eliminations | | Consolidated |
|
OPERATING REVENUES | | | | | | | | |
Domestic electric | | $ 2,044,994 | | $ - | | $ (328) | | $ 2,044,666 |
Natural gas | | 12,532 | | - | | - | | 12,532 |
Competitive businesses | | 13,351 | | 393,447 | | (18,605) | | 388,193 |
Total | | 2,070,877 | | 393,447 | | (18,933) | | 2,445,391 |
| | | | | | | | |
OPERATING EXPENSES | | | | | | | | |
Operating and Maintenance: | | | | | | | | |
Fuel, fuel related expenses, and gas purchased for resale | | 361,850 | | 57,510 | | - | | 419,360 |
Purchased power | | 613,445 | | 13,841 | | (18,724) | | 608,562 |
Nuclear refueling outage expenses | | 17,966 | | 21,184 | | - | | 39,150 |
Other operation and maintenance | | 400,454 | | 158,604 | | (323) | | 558,735 |
Decommissioning | | 21,987 | | 14,538 | | - | | 36,525 |
Taxes other than income taxes | | 80,084 | | 14,932 | | - | | 95,016 |
Depreciation and amortization | | 186,302 | | 18,118 | | - | | 204,420 |
Other regulatory charges (credits) - net | | (31,951) | | - | | - | | (31,951) |
Total | | 1,650,137 | | 298,727 | | (19,047) | | 1,929,817 |
| | | | | | | | |
OPERATING INCOME | | 420,740 | | 94,720 | | 114 | | 515,574 |
| | | | | | | | |
OTHER INCOME (DEDUCTIONS) | | | | | | | | |
Allowance for equity funds used during construction | | 10,918 | | - | | - | | 10,918 |
Interest and dividend income | | 29,268 | | 21,095 | | (15,922) | | 34,441 |
Equity in earnings (loss) of unconsolidated equity affiliates | | 11,613 | | (1,322) | | - | | 10,291 |
Miscellaneous - net | | (9,445) | | (1,397) | | (114) | | (10,956) |
Total | | 42,354 | | 18,376 | | (16,036) | | 44,694 |
| | | | | | | | |
INTEREST AND OTHER CHARGES | | | | | | | | |
Interest on long-term debt | | 101,985 | | 3,796 | | - | | 105,781 |
Other interest - net | | 13,889 | | 15,294 | | (15,908) | | 13,275 |
Allowance for borrowed funds used during construction | | (5,996) | | - | | - | | (5,996) |
Total | | 109,878 | | 19,090 | | (15,908) | | 113,060 |
| | | | | | | | |
INCOME FROM CONTINUING OPERATIONS | | | | | | | | |
BEFORE INCOME TAXES | | 353,216 | | 94,006 | | (14) | | 447,208 |
| | | | | | | | |
Income taxes | | 118,067 | | 33,782 | | - | | 151,849 |
| | | | | | | | |
INCOME FROM CONTINUING OPERATIONS | | 235,149 | | 60,224 | | (14) | | 295,359 |
| | | | | | | | |
LOSS FROM DISCONTINUED OPERATIONS (net of taxes of ($1,502)) | | (2,811) | | - | | - | | (2,811) |
| | | | | | | | |
CONSOLIDATED NET INCOME | | 232,338 | | 60,224 | | (14) | | 292,548 |
| | | | | | | | |
Preferred dividend requirements and other | | 5,543 | | 869 | | (14) | | 6,398 |
| | | | | | | | |
EARNINGS APPLICABLE TO COMMON STOCK | | $ 226,795 | | $ 59,355 | | $ - | | $ 286,150 |
| | | | | | | | |
EARNINGS PER AVERAGE COMMON SHARE (from continuing operations): | | | | | | | | |
BASIC | | $1.09 | | $0.28 | | | | $1.37 |
DILUTED | | $1.06 | | $0.28 | | | | $1.34 |
LOSS PER AVERAGE COMMON SHARE (from discontinued operations): | | | | | | | | |
BASIC | | ($0.01) | | - | | | | ($0.01) |
DILUTED | | ($0.01) | | - | | | | ($0.01) |
EARNINGS PER AVERAGE COMMON SHARE: | | | | | | | | |
BASIC | | $1.08 | | $0.28 | | | | $1.36 |
DILUTED | | $1.05 | | $0.28 | | | | $1.33 |
| | | | | | | | |
AVERAGE NUMBER OF COMMON SHARES OUTSTANDING: | | | | | | | | |
BASIC | | | | | | | | 211,134,467 |
DILUTED | | | | | | | | 215,568,534 |
| | | | | | | | |
*Totals may not foot due to rounding. | | | | | | | | |
| | | | | | | | |
Entergy Corporation |
|
Consolidating Income Statement |
Three Months Ended June 30, 2006 vs. 2005 |
(Dollars in thousands) |
(Unaudited) |
| |
| U.S. Utilities/ Parent & Other | | Competitive Businesses | | Eliminations | | Consolidated |
|
OPERATING REVENUES | | | | | | | | |
Domestic electric | | $ 133,286 | | $ - | | $ (242) | | $ 133,044 |
Natural gas | | 1,080 | | - | | - | | 1,080 |
Competitive businesses | | (3,723) | | 42,073 | | 10,637 | | 48,987 |
Total | | 130,643 | | 42,073 | | 10,395 | | 183,111 |
| | | | | | | | |
OPERATING EXPENSES | | | | | | | | |
Operating and Maintenance: | | | | | | | | |
Fuel, fuel related expenses, and gas purchased for resale | | 237,549 | | 4,710 | | - | | 242,259 |
Purchased power | | (37,801) | | (3,924) | | 10,571 | | (31,154) |
Nuclear refueling outage expenses | | 2,057 | | 1,339 | | - | | 3,396 |
Other operation and maintenance | | (6,571) | | 21,245 | | (175) | | 14,499 |
Decommissioning | | (1,447) | | 1,180 | | - | | (267) |
Taxes other than income taxes | | (2,833) | | (1,053) | | - | | (3,886) |
Depreciation and amortization | | 11,863 | | 1,660 | | - | | 13,523 |
Other regulatory charges (credits )- net | | (26,978) | | - | | - | | (26,978) |
Total | | 175,839 | | 25,157 | | 10,396 | | 211,392 |
| | | | | | | | |
OPERATING INCOME | | (45,196) | | 16,916 | | (1) | | (28,281) |
| | | | | | | | |
OTHER INCOME (DEDUCTIONS) | | | | | | | | |
Allowance for equity funds used during construction | | (2,010) | | - | | - | | (2,010) |
Interest and dividend income | | 398 | | 5,764 | | (5,464) | | 698 |
Equity in earnings (loss) of unconsolidated equity affiliates | | (93) | | (1,715) | | - | | (1,808) |
Miscellaneous - net | | 5,197 | | (2,206) | | - | | 2,991 |
Total | | 3,492 | | 1,843 | | (5,464) | | (129) |
| | | | | | | | |
INTEREST AND OTHER CHARGES | | | | | | | | |
Interest on long-term debt | | 17,962 | | (1,073) | | - | | 16,889 |
Other interest - net | | 7,496 | | (71) | | (5,465) | | 1,960 |
Allowance for borrowed funds used during construction | | 591 | | - | | - | | 591 |
Total | | 26,049 | | (1,144) | | (5,465) | | 19,440 |
| | | | | | | | |
INCOME FROM CONTINUING OPERATIONS | | | | | | | | |
BEFORE INCOME TAXES | | (67,753) | | 19,903 | | - | | (47,850) |
| | | | | | | | |
Income taxes | | (39,522) | | 10,574 | | - | | (28,948) |
| | | | | | | | |
INCOME FROM CONTINUING OPERATIONS | | (28,231) | | 9,329 | | - | | (18,902) |
| | | | | | | | |
INCOME FROM DISCONTINUED OPERATIONS (net of taxes) | | 15,930 | | - | | - | | 15,930 |
| | | | | | | | |
CONSOLIDATED NET INCOME | | (12,301) | | 9,329 | | - | | (2,972) |
| | | | | | | | |
Preferred dividend requirements and other | | 1,376 | | - | | - | | 1,376 |
| | | | | | | | |
EARNINGS APPLICABLE TO COMMON STOCK | | $ (13,677) | | $ 9,329 | | $ - | | $ (4,348) |
| | | | | | | | |
EARNINGS PER AVERAGE COMMON SHARE (from continuing operations): | | | | | | | | |
BASIC | | ($0.13) | | $0.05 | | | | ($0.08) |
DILUTED | | ($0.12) | | $0.05 | | | | ($0.07) |
EARNINGS PER AVERAGE COMMON SHARE (from discontinued operations): | | | | | | | | |
BASIC | | $0.07 | | - | | | | $0.07 |
DILUTED | | $0.07 | | - | | | | $0.07 |
EARNINGS PER AVERAGE COMMON SHARE: | | | | | | | | |
BASIC | | ($0.06) | | $0.05 | | | | ($0.01) |
DILUTED | | ($0.05) | | $0.05 | | | | - |
| | | | | | | | |
| | | | | | | | |
*Totals may not foot due to rounding. | | | | | | | | |
Entergy Corporation |
|
Consolidating Income Statement |
Six Months Ended June 30, 2006 |
(Dollars in thousands) |
(Unaudited) |
| | | | | | | |
| U.S. Utilities/ Parent & Other | | Competitive Businesses | | Eliminations | | Consolidated |
|
OPERATING REVENUES | | | | | | | | |
Domestic electric | | $ 4,271,887 | | $ - | | $ (1,241) | | $ 4,270,646 |
Natural gas | | 51,027 | | - | | - | | 51,027 |
Competitive businesses | | 19,846 | | 880,001 | | (24,983) | | 874,864 |
Total | | 4,342,760 | | 880,001 | | (26,224) | | 5,196,537 |
| | | | | | | | |
OPERATING EXPENSES | | | | | | | | |
Operating and Maintenance: | | | | | | | | |
Fuel, fuel related expenses, and gas purchased for resale | | 1,381,075 | | 120,716 | | - | | 1,501,791 |
Purchased power | | 1,044,774 | | 19,244 | | (25,240) | | 1,038,778 |
Nuclear refueling outage expenses | | 39,859 | | 44,681 | | - | | 84,540 |
Other operation and maintenance | | 745,482 | | 358,394 | | (1,212) | | 1,102,664 |
Decommissioning | | 40,717 | | 31,137 | | - | | 71,854 |
Taxes other than income taxes | | 163,530 | | 30,938 | | - | | 194,468 |
Depreciation and amortization | | 385,735 | | 37,597 | | - | | 423,332 |
Other regulatory charges (credits) - net | | (102,946) | | - | | - | | (102,946) |
Total | | 3,698,226 | | 642,707 | | (26,452) | | 4,314,481 |
| | | | | | | | |
OPERATING INCOME | | 644,534 | | 237,294 | | 228 | | 882,056 |
| | | | | | | | |
OTHER INCOME (DEDUCTIONS) | | | | | | | | |
Allowance for equity funds used during construction | | 24,367 | | - | | - | | 24,367 |
Interest and dividend income | | 68,699 | | 55,927 | | (45,658) | | 78,968 |
Equity in earnings (loss) of unconsolidated equity affiliates | | 17,886 | | (5,816) | | - | | 12,070 |
Miscellaneous - net | | (9,672) | | (4,270) | | (228) | | (14,170) |
Total | | 101,280 | | 45,841 | | (45,886) | | 101,235 |
| | | | | | | | |
INTEREST AND OTHER CHARGES | | | | | | | | |
Interest on long-term debt | | 238,551 | | 4,600 | | - | | 243,151 |
Other interest - net | | 45,061 | | 33,065 | | (45,631) | | 32,495 |
Allowance for borrowed funds used during construction | | (14,450) | | - | | - | | (14,450) |
Total | | 269,162 | | 37,665 | | (45,631) | | 261,196 |
| | | | | | | | |
INCOME FROM CONTINUING OPERATIONS | | | | | | | | |
BEFORE INCOME TAXES | | 476,652 | | 245,470 | | (27) | | 722,095 |
| | | | | | | | |
Income taxes | | 147,099 | | 94,633 | | - | | 241,732 |
| | | | | | | | |
INCOME FROM CONTINUING OPERATIONS | | 329,553 | | 150,837 | | (27) | | 480,363 |
| | | | | | | | |
INCOME FROM DISCONTINUED OPERATIONS (net of taxes of $5,986) | | 10,880 | | - | | - | | 10,880 |
| | | | | | | | |
CONSOLIDATED NET INCOME | | 340,433 | | 150,837 | | (27) | | 491,243 |
| | | | | | | | |
Preferred dividend requirements and other | | 14,102 | | 1,737 | | (27) | | 15,812 |
| | | | | | | | |
EARNINGS APPLICABLE TO COMMON STOCK | | $ 326,331 | | $ 149,100 | | $ - | | $ 475,431 |
| | | | | | | | |
| | | | | | | | |
EARNINGS PER AVERAGE COMMON SHARE (from continuing operations): | | | | | | | | |
BASIC | | $1.52 | | $0.72 | | | | $2.24 |
DILUTED | | $1.49 | | $0.71 | | | | $2.20 |
EARNINGS PER AVERAGE COMMON SHARE (from discontinued operations): | | | | | | | | |
BASIC | | $0.05 | | - | | | | $0.05 |
DILUTED | | $0.05 | | - | | | | $0.05 |
EARNINGS PER AVERAGE COMMON SHARE: | | | | | | | | |
BASIC | | $1.57 | | $0.72 | | | | $2.29 |
DILUTED | | $1.54 | | $0.71 | | | | $2.25 |
| | | | | | | | |
AVERAGE NUMBER OF COMMON SHARES OUTSTANDING: | | | | | | | | |
BASIC | | | | | | | | 207,858,104 |
DILUTED | | | | | | | | 211,467,674 |
| | | | | | | | |
*Totals may not foot due to rounding. | | | | | | | | |
| | | | | | | | |
| | | | | | | | |
Entergy Corporation |
|
Consolidating Income Statement |
Six Months Ended June 30, 2005 |
(Dollars in thousands) |
(Unaudited) |
| | | | | | | |
| U.S. Utilities/ Parent & Other | | Competitive Businesses | | Eliminations | | Consolidated |
|
OPERATING REVENUES | | | | | | | | |
Domestic electric | | $ 3,747,479 | | $ - | | $ (796) | | $ 3,746,683 |
Natural gas | | 39,387 | | - | | - | | 39,387 |
Competitive businesses | | 23,277 | | 781,423 | | (35,198) | | 769,502 |
Total | | 3,810,143 | | 781,423 | | (35,994) | | 4,555,572 |
| | | | | | | | |
OPERATING EXPENSES | | | | | | | | |
Operating and Maintenance: | | | | | | | | |
Fuel, fuel related expenses, and gas purchased for resale | | 808,951 | | 109,394 | | - | | 918,345 |
Purchased power | | 1,054,942 | | 20,759 | | (35,517) | | 1,040,184 |
Nuclear refueling outage expenses | | 34,772 | | 44,188 | | - | | 78,960 |
Other operation and maintenance | | 743,345 | | 319,735 | | (705) | | 1,062,375 |
Decommissioning | | 44,243 | | 29,281 | | - | | 73,524 |
Taxes other than income taxes | | 158,547 | | 27,085 | | - | | 185,632 |
Depreciation and amortization | | 383,714 | | 36,227 | | - | | 419,941 |
Other regulatory charges (credits) - net | | (49,971) | | - | | - | | (49,971) |
Total | | 3,178,543 | | 586,669 | | (36,222) | | 3,728,990 |
| | | | | | | | |
OPERATING INCOME | | 631,600 | | 194,754 | | 228 | | 826,582 |
| | | | | | | | |
OTHER INCOME (DEDUCTIONS) | | | | | | | | |
Allowance for equity funds used during construction | | 23,521 | | - | | - | | 23,521 |
Interest and dividend income | | 53,919 | | 44,471 | | (33,331) | | 65,059 |
Equity in earnings (loss) of unconsolidated equity affiliates | | 16,384 | | (2,791) | | - | | 13,593 |
Miscellaneous - net | | (12,023) | | 27,228 | | (228) | | 14,977 |
Total | | 81,801 | | 68,908 | | (33,559) | | 117,150 |
| | | | | | | | |
INTEREST AND OTHER CHARGES | | | | | | | | |
Interest on long-term debt | | 205,728 | | 7,320 | | - | | 213,048 |
Other interest - net | | 28,419 | | 29,646 | | (33,304) | | 24,761 |
Allowance for borrowed funds used during construction | | (13,273) | | - | | - | | (13,273) |
Total | | 220,874 | | 36,966 | | (33,304) | | 224,536 |
| | | | | | | | |
INCOME FROM CONTINUING OPERATIONS | | | | | | | | |
BEFORE INCOME TAXES | | 492,527 | | 226,696 | | (27) | | 719,196 |
| | | | | | | | |
Income taxes | | 158,734 | | 85,358 | | - | | 244,092 |
| | | | | | | | |
INCOME FROM CONTINUING OPERATIONS | | 333,793 | | 141,338 | | (27) | | 475,104 |
| | | | | | | | |
LOSS FROM DISCONTINUED OPERATIONS (net of taxes of ($2,234)) | | (4,177) | | - | | - | | (4,177) |
| | | | | | | | |
CONSOLIDATED NET INCOME | | 329,616 | | 141,338 | | (27) | | 470,927 |
| | | | | | | | |
Preferred dividend requirements and other | | 11,071 | | 1,737 | | (27) | | 12,781 |
| | | | | | | | |
EARNINGS APPLICABLE TO COMMON STOCK | | $ 318,545 | | $ 139,601 | | $ - | | $ 458,146 |
| | | | | | | | |
| | | | | | | | |
EARNINGS PER AVERAGE COMMON SHARE (from continuing operations): | | | | | | | | |
BASIC | | $1.52 | | $0.65 | | | | $2.17 |
DILUTED | | $1.49 | | $0.64 | | | | $2.13 |
LOSS PER AVERAGE COMMON SHARE (from discontinued operations): | | | | | | | | |
BASIC | | ($0.02) | | - | | | | ($0.02) |
DILUTED | | ($0.02) | | - | | | | ($0.02) |
EARNINGS PER AVERAGE COMMON SHARE: | | | | | | | | |
BASIC | | $1.50 | | $0.65 | | | | $2.15 |
DILUTED | | $1.47 | | $0.64 | | | | $2.11 |
| | | | | | | | |
AVERAGE NUMBER OF COMMON SHARES OUTSTANDING: | | | | | | | | |
BASIC | | | | | | | | 212,622,976 |
DILUTED | | | | | | | | 217,091,580 |
| | | | | | | | |
*Totals may not foot due to rounding. | | | | | | | | |
| | | | | | | | |
| | | | | | | | |
Entergy Corporation |
|
Consolidating Income Statement |
Six Months Ended June 30, 2006 vs. 2005 |
(Dollars in thousands) |
(Unaudited) |
| |
| U.S. Utilities/ Parent & Other | | Competitive Businesses | | Eliminations | | Consolidated |
|
OPERATING REVENUES | | | | | | | | |
Domestic electric | | $ 524,408 | | $ - | | $ (445) | | $ 523,963 |
Natural gas | | 11,640 | | - | | - | | 11,640 |
Competitive businesses | | (3,431) | | 98,578 | | 10,215 | | 105,362 |
Total | | 532,617 | | 98,578 | | 9,770 | | 640,965 |
| | | | | | | | |
OPERATING EXPENSES | | | | | | | | |
Operating and Maintenance: | | | | | | | | |
Fuel, fuel related expenses, and gas purchased for resale | | 572,124 | | 11,322 | | - | | 583,446 |
Purchased power | | (10,168) | | (1,515) | | 10,277 | | (1,406) |
Nuclear refueling outage expenses | | 5,087 | | 493 | | - | | 5,580 |
Other operation and maintenance | | 2,137 | | 38,659 | | (507) | | 40,289 |
Decommissioning | | (3,526) | | 1,856 | | - | | (1,670) |
Taxes other than income taxes | | 4,983 | | 3,853 | | - | | 8,836 |
Depreciation and amortization | | 2,021 | | 1,370 | | - | | 3,391 |
Other regulatory charges (credits )- net | | (52,975) | | - | | - | | (52,975) |
Total | | 519,683 | | 56,038 | | 9,770 | | 585,491 |
| | | | | | | | |
OPERATING INCOME | | 12,934 | | 42,540 | | - | | 55,474 |
| | | | | | | | |
OTHER INCOME (DEDUCTIONS) | | | | | | | | |
Allowance for equity funds used during construction | | 846 | | - | | - | | 846 |
Interest and dividend income | | 14,780 | | 11,456 | | (12,327) | | 13,909 |
Equity in earnings (loss) of unconsolidated equity affiliates | | 1,502 | | (3,025) | | - | | (1,523) |
Miscellaneous - net | | 2,351 | | (31,498) | | - | | (29,147) |
Total | | 19,479 | | (23,067) | | (12,327) | | (15,915) |
| | | | | | | | |
INTEREST AND OTHER CHARGES | | | | | | | | |
Interest on long-term debt | | 32,823 | | (2,720) | | - | | 30,103 |
Other interest - net | | 16,642 | | 3,419 | | (12,327) | | 7,734 |
Allowance for borrowed funds used during construction | | (1,177) | | - | | - | | (1,177) |
Total | | 48,288 | | 699 | | (12,327) | | 36,660 |
| | | | | | | | |
INCOME FROM CONTINUING OPERATIONS | | | | | | | | |
BEFORE INCOME TAXES | | (15,875) | | 18,774 | | - | | 2,899 |
| | | | | | | | |
Income taxes | | (11,635) | | 9,275 | | - | | (2,360) |
| | | | | | | | |
INCOME FROM CONTINUING OPERATIONS | | (4,240) | | 9,499 | | - | | 5,259 |
| | | | | | | | |
INCOME FROM DISCONTINUED OPERATIONS (net of taxes) | | 15,057 | | - | | - | | 15,057 |
| | | | | | | | |
CONSOLIDATED NET INCOME | | 10,817 | | 9,499 | | - | | 20,316 |
| | | | | | | | |
Preferred dividend requirements and other | | 3,031 | | - | | - | | 3,031 |
| | | | | | | | |
EARNINGS APPLICABLE TO COMMON STOCK | | $ 7,786 | | $ 9,499 | | $ - | | $ 17,285 |
| | | | | | | | |
EARNINGS PER AVERAGE COMMON SHARE (from continuing operations): | | | | | | | | |
BASIC | | - | | $0.07 | | | | $0.07 |
DILUTED | | - | | $0.07 | | | | $0.07 |
EARNINGS PER AVERAGE COMMON SHARE (from discontinued operations): | | | | | | | | |
BASIC | | $0.07 | | - | | | | $0.07 |
DILUTED | | $0.07 | | - | | | | $0.07 |
EARNINGS PER AVERAGE COMMON SHARE: | | | | | | | | |
BASIC | | $0.07 | | $0.07 | | | | $0.14 |
DILUTED | | $0.07 | | $0.07 | | | | $0.14 |
| | | | | | | | |
| | | | | | | | |
*Totals may not foot due to rounding. | | | | | | | | |
| | | | | | | | |
| | | | | | | | |
Entergy Corporation |
|
Consolidating Income Statement |
Twelve Months Ended June 30, 2006 |
(Dollars in thousands) |
(Unaudited) |
| | | | | | | |
| U.S. Utilities/ Parent & Other | | Competitive Businesses | | Eliminations | | Consolidated |
|
OPERATING REVENUES | | | | | | | | |
Domestic electric | | $ 8,973,689 | | $ - | | $ (2,897) | | $ 8,970,792 |
Natural gas | | 89,300 | | - | | - | | 89,300 |
Competitive businesses | | 42,571 | | 1,711,857 | | (67,311) | | 1,687,117 |
Total | | 9,105,560 | | 1,711,857 | | (70,208) | | 10,747,209 |
| | | | | | | | |
OPERATING EXPENSES | | | | | | | | |
Operating and Maintenance: | | | | | | | | |
Fuel, fuel related expenses, and gas purchased for resale | | 2,514,010 | | 245,449 | | - | | 2,759,459 |
Purchased power | | 2,549,368 | | 38,578 | | (68,207) | | 2,519,739 |
Nuclear refueling outage expenses | | 79,052 | | 89,180 | | - | | 168,232 |
Provision for turbine commitments, asset impairments | | | | | | | | |
and restructuring charges | | - | | - | | - | | - |
Other operation and maintenance | | 1,460,732 | | 704,321 | | (2,457) | | 2,162,596 |
Decommissioning | | 80,384 | | 61,068 | | - | | 141,452 |
Taxes other than income taxes | | 330,749 | | 60,609 | | - | | 391,358 |
Depreciation and amortization | | 791,677 | | 68,092 | | - | | 859,769 |
Other regulatory charges (credits) - net | | (102,857) | | - | | - | | (102,857) |
Total | | 7,703,115 | | 1,267,297 | | (70,664) | | 8,899,748 |
| | | | | | | | |
OPERATING INCOME | | 1,402,445 | | 444,560 | | 456 | | 1,847,461 |
| | | | | | | | |
OTHER INCOME (DEDUCTIONS) | | | | | | | | |
Allowance for equity funds used during construction | | 46,583 | | - | | - | | 46,583 |
Interest and dividend income | | 140,020 | | 106,976 | | (82,606) | | 164,390 |
Equity in earnings (loss) of unconsolidated equity affiliates | | 11,964 | | (12,502) | | - | | (538) |
Miscellaneous - net | | (16,681) | | 2,242 | | (456) | | (14,895) |
Total | | 181,886 | | 96,716 | | (83,062) | | 195,540 |
| | | | | | | | |
INTEREST AND OTHER CHARGES | | | | | | | | |
Interest on long-term debt | | 459,878 | | 10,559 | | - | | 470,437 |
Other interest - net | | 96,255 | | 58,678 | | (82,551) | | 72,382 |
Allowance for borrowed funds used during construction | | (30,552) | | - | | - | | (30,552) |
Total | | 525,581 | | 69,237 | | (82,551) | | 512,267 |
| | | | | | | | |
INCOME FROM CONTINUING OPERATIONS | | | | | | | | |
BEFORE INCOME TAXES | | 1,058,750 | | 472,039 | | (55) | | 1,530,734 |
| | | | | | | | |
Income taxes | | 392,037 | | 164,887 | | - | | 556,924 |
| | | | | | | | |
INCOME FROM CONTINUING OPERATIONS | | 666,713 | | 307,152 | | (55) | | 973,810 |
| | | | | | | | |
LOSS FROM DISCONTINUED OPERATIONS (net of taxes of $ (15,831)) | | (29,736) | | - | | - | | (29,736) |
| | | | | | | | |
CONSOLIDATED NET INCOME | | 636,977 | | 307,152 | | (55) | | 944,074 |
| | | | | | | | |
Preferred dividend requirements and other | | 25,038 | | 3,475 | | (55) | | 28,458 |
| | | | | | | | |
EARNINGS APPLICABLE TO COMMON STOCK | | $ 611,939 | | $ 303,677 | | $ - | | $ 915,616 |
| | | | | | | | |
| | | | | | | | |
EARNINGS PER AVERAGE COMMON SHARE (from continuing operations): | | | | | | | | |
BASIC | | $3.09 | | $1.46 | | | | $4.55 |
DILUTED | | $3.03 | | $1.44 | | | | $4.47 |
LOSS PER AVERAGE COMMON SHARE (from discontinued operations): | | | | | | | | |
BASIC | | ($0.14) | | - | | | | ($0.14) |
DILUTED | | ($0.14) | | - | | | | ($0.14) |
EARNINGS PER AVERAGE COMMON SHARE: | | | | | | | | |
BASIC | | $2.95 | | $1.46 | | | | $4.41 |
DILUTED | | $2.89 | | $1.44 | | | | $4.33 |
| | | | | | | | |
AVERAGE NUMBER OF COMMON SHARES OUTSTANDING: | | | | | | | | |
BASIC | | | | | | | | 207,779,033 |
DILUTED | | | | | | | | 211,653,624 |
| | | | | | | | |
*Totals may not foot due to rounding. | | | | | | | | |
| | | | | | | | |
| | | | | | | | |
Entergy Corporation |
|
Consolidating Income Statement |
Twelve Months Ended June 30, 2005 |
(Dollars in thousands) |
(Unaudited) |
| |
| U.S. Utilities/ Parent & Other | | Competitive Businesses | | Eliminations | | Consolidated |
|
OPERATING REVENUES | | | | | | | | |
Domestic electric | | $ 7,864,454 | | $ - | | $ (1,707) | | $ 7,862,747 |
Natural gas | | 62,820 | | - | | - | | 62,820 |
Competitive businesses | | 48,489 | | 1,556,849 | | (65,703) | | 1,539,635 |
Total | | 7,975,763 | | 1,556,849 | | (67,410) | | 9,465,202 |
| | | | | | | | |
OPERATING EXPENSES | | | | | | | | |
Operating and Maintenance: | | | | | | | | |
Fuel, fuel related expenses, and gas purchased for resale | | 2,014,402 | | 217,945 | | - | | 2,232,347 |
Purchased power | | 1,939,448 | | 46,753 | | (66,112) | | 1,920,089 |
Nuclear refueling outage expenses | | 70,291 | | 94,036 | | - | | 164,327 |
Provision for turbine commitments, asset impairments | | | | | | | | |
and restructuring charges | | - | | 55,000 | | - | | 55,000 |
Other operation and maintenance | | 1,537,985 | | 685,161 | | (2,172) | | 2,220,974 |
Decommissioning | | 89,280 | | 58,327 | | - | | 147,607 |
Taxes other than income taxes | | 312,430 | | 55,441 | | - | | 367,871 |
Depreciation and amortization | | 808,502 | | 64,108 | | - | | 872,610 |
Other regulatory charges (credits) - net | | (102,518) | | - | | - | | (102,518) |
Total | | 6,669,820 | | 1,276,771 | | (68,284) | | 7,878,307 |
| | | | | | | | |
OPERATING INCOME | | 1,305,943 | | 280,078 | | 874 | | 1,586,895 |
| | | | | | | | |
OTHER INCOME (DEDUCTIONS) | | | | | | | | |
Allowance for equity funds used during construction | | 46,661 | | - | | - | | 46,661 |
Interest and dividend income | | 98,070 | | 84,972 | | (62,589) | | 120,453 |
Equity in earnings (loss) of unconsolidated equity affiliates | | 24,537 | | (121,622) | | - | | (97,085) |
Miscellaneous - net | | 7,660 | | 45,503 | | (874) | | 52,289 |
Total | | 176,928 | | 8,853 | | (63,463) | | 122,318 |
| | | | | | | | |
INTEREST AND OTHER CHARGES | | | | | | | | |
Interest on long-term debt | | 417,914 | | 15,200 | | - | | 433,114 |
Other interest - net | | 50,764 | | 57,247 | | (62,507) | | 45,504 |
Allowance for borrowed funds used during construction | | (28,058) | | - | | - | | (28,058) |
Total | | 440,620 | | 72,447 | | (62,507) | | 450,560 |
| | | | | | | | |
INCOME FROM CONTINUING OPERATIONS | | | | | | | | |
BEFORE INCOME TAXES | | 1,042,251 | | 216,484 | | (82) | | 1,258,653 |
| | | | | | | | |
Income taxes | | 355,947 | | (22,531) | | - | | 333,416 |
| | | | | | | | |
INCOME FROM CONTINUING OPERATIONS | | 686,304 | | 239,015 | | (82) | | 925,237 |
| | | | | | | | |
LOSS FROM DISCONTINUED OPERATIONS (net of taxes of ($2,478)) | | (5,772) | | - | | - | | (5,772) |
| | | | | | | | |
CONSOLIDATED NET INCOME | | 680,532 | | 239,015 | | (82) | | 919,465 |
| | | | | | | | |
Preferred dividend requirements and other | | 22,186 | | 2,034 | | (82) | | 24,138 |
| | | | | | | | |
EARNINGS APPLICABLE TO COMMON STOCK | | $ 658,346 | | $ 236,981 | | $ - | | $ 895,327 |
| | | | | | | | |
EARNINGS PER AVERAGE COMMON SHARE (from continuing operations): | | | | | | | | |
BASIC | | $3.03 | | $1.09 | | | | $4.12 |
DILUTED | | $2.98 | | $1.06 | | | | $4.04 |
LOSS PER AVERAGE COMMON SHARE (from discontinued operations): | | | | | | | | |
BASIC | | ($0.02) | | - | | | | ($0.02) |
DILUTED | | ($0.02) | | - | | | | ($0.02) |
EARNINGS PER AVERAGE COMMON SHARE: | | | | | | | | |
BASIC | | $3.01 | | $1.09 | | | | $4.10 |
DILUTED | | $2.96 | | $1.06 | | | | $4.02 |
| | | | | | | | |
AVERAGE NUMBER OF COMMON SHARES OUTSTANDING: | | | | | | | | |
BASIC | | | | | | | | 218,492,544 |
DILUTED | | | | | | | | 222,830,243 |
| | | | | | | | |
*Totals may not foot due to rounding. | | | | | | | | |
| | | | | | | | |
Entergy Corporation |
|
Consolidating Income Statement |
Twelve Months Ended June 30, 2006 vs. 2005 |
(Dollars in thousands) |
(Unaudited) |
| |
| U.S. Utilities/ Parent & Other | | Competitive Businesses | | Eliminations | | Consolidated |
|
OPERATING REVENUES | | | | | | | | |
Domestic electric | | $ 1,109,235 | | $ - | | $ (1,190) | | $ 1,108,045 |
Natural gas | | 26,480 | | - | | - | | 26,480 |
Competitive businesses | | (5,918) | | 155,008 | | (1,608) | | 147,482 |
Total | | 1,129,797 | | 155,008 | | (2,798) | | 1,282,007 |
| | | | | | | | |
OPERATING EXPENSES | | | | | | | | |
Operating and Maintenance: | | | | | | | | |
Fuel, fuel related expenses, and gas purchased for resale | | 499,608 | | 27,504 | | - | | 527,112 |
Purchased power | | 609,920 | | (8,175) | | (2,095) | | 599,650 |
Nuclear refueling outage expenses | | 8,761 | | (4,856) | | - | | 3,905 |
Provision for turbine commitments, asset impairments | | | | | | | | |
and restructuring charges | | - | | (55,000) | | - | | (55,000) |
Other operation and maintenance | | (77,253) | | 19,160 | | (285) | | (58,378) |
Decommissioning | | (8,896) | | 2,741 | | - | | (6,155) |
Taxes other than income taxes | | 18,319 | | 5,168 | | - | | 23,487 |
Depreciation and amortization | | (16,825) | | 3,984 | | - | | (12,841) |
Other regulatory charges (credits) - net | | (339) | | - | | - | | (339) |
Total | | 1,033,295 | | (9,474) | | (2,380) | | 1,021,441 |
| | | | | | | | |
OPERATING INCOME | | 96,502 | | 164,482 | | (418) | | 260,566 |
| | | | | | | | |
OTHER INCOME (DEDUCTIONS) | | | | | | | | |
Allowance for equity funds used during construction | | (78) | | - | | - | | (78) |
Interest and dividend income | | 41,950 | | 22,004 | | (20,017) | | 43,937 |
Equity in earnings (loss) of unconsolidated equity affiliates | | (12,573) | | 109,120 | | - | | 96,547 |
Miscellaneous - net | | (24,341) | | (43,261) | | 418 | | (67,184) |
Total | | 4,958 | | 87,863 | | (19,599) | | 73,222 |
| | | | | | | | |
INTEREST AND OTHER CHARGES | | | | | | | | |
Interest on long-term debt | | 41,964 | | (4,641) | | - | | 37,323 |
Other interest - net | | 45,491 | | 1,431 | | (20,044) | | 26,878 |
Allowance for borrowed funds used during construction | | (2,494) | | - | | - | | (2,494) |
Total | | 84,961 | | (3,210) | | (20,044) | | 61,707 |
| | | | | | | | |
INCOME FROM CONTINUING OPERATIONS | | | | | | | | |
BEFORE INCOME TAXES | | 16,499 | | 255,555 | | 27 | | 272,081 |
| | | | | | | | |
Income taxes | | 36,090 | | 187,418 | | - | | 223,508 |
| | | | | | | | |
INCOME FROM CONTINUING OPERATIONS | | (19,591) | | 68,137 | | 27 | | 48,573 |
| | | | | | | | |
LOSS FROM DISCONTINUED OPERATIONS (net of taxes) | | (23,964) | | - | | - | | (23,964) |
| | | | | | | | |
CONSOLIDATED NET INCOME | | (43,555) | | 68,137 | | 27 | | 24,609 |
| | | | | | | | |
Preferred dividend requirements and other | | 2,852 | | 1,441 | | 27 | | 4,320 |
| | | | | | | | |
EARNINGS APPLICABLE TO COMMON STOCK | | $ (46,407) | | $ 66,696 | | $ - | | $ 20,289 |
| | | | | | | | |
EARNINGS PER AVERAGE COMMON SHARE (from continuing operations): | | | | | | | | |
BASIC | | $0.06 | | $0.37 | | | | $0.43 |
DILUTED | | $0.05 | | $0.38 | | | | $0.43 |
LOSS PER AVERAGE COMMON SHARE (from discontinued operations): | | | | | | | | |
BASIC | | ($0.12) | | - | | | | ($0.12) |
DILUTED | | ($0.12) | | - | | | | ($0.12) |
EARNINGS PER AVERAGE COMMON SHARE: | | | | | | | | |
BASIC | | ($0.06) | | $0.37 | | | | $0.31 |
DILUTED | | ($0.07) | | $0.38 | | | | $0.31 |
| | | | | | | | |
| | | | | | | | |
*Totals may not foot due to rounding. | | | | | | | | |
| | | | | | | | |
Entergy Corporation |
|
Consolidated Cash Flow Statement |
Three Months Ended June 30, 2006 vs. 2005 |
(Dollars in thousands) |
(Unaudited) |
| | | | | | |
| | 2006 | | 2005 | | Variance |
| | | | | | |
OPERATING ACTIVITIES | | | | | | |
Consolidated net income | | $289,576 | | $292,548 | | ($2,972) |
Adjustments to reconcile consolidated net income to net cash flow | | | | | | |
provided by operating activities: | | | | | | |
Reserve for regulatory adjustments | | (479) | | (90,420) | | 89,941 |
Other regulatory credits - net | | (58,929) | | (31,951) | | (26,978) |
Depreciation, amortization, and decommissioning | | 254,825 | | 241,369 | | 13,456 |
Deferred income taxes and investment tax credits | | (32,180) | | 68,701 | | (100,881) |
Equity in earnings (loss) of unconsolidated equity affiliates - net of dividends | | (8,484) | | (9,291) | | 807 |
Changes in working capital: | | | | | | |
Receivables | | (9,539) | | (259,173) | | 249,634 |
Fuel inventory | | 14,957 | | 12,338 | | 2,619 |
Accounts payable | | (29,330) | | 150,584 | | (179,914) |
Taxes accrued | | 76,651 | | 45,425 | | 31,226 |
Interest accrued | | (4,893) | | (7,911) | | 3,018 |
Deferred fuel | | 73,216 | | (146,087) | | 219,303 |
Other working capital accounts | | (37,005) | | 47,177 | | (84,182) |
Provision for estimated losses and reserves | | 10,008 | | 420 | | 9,588 |
Changes in other regulatory assets | | (89,853) | | 9,303 | | (99,156) |
Other | | 19,487 | | (46,645) | | 66,132 |
Net cash flow provided by operating activities | | 468,028 | | 276,387 | | 191,641 |
| | | | | | |
INVESTING ACTIVITIES | | | | | | |
Construction/capital expenditures | | (277,924) | | (344,175) | | 66,251 |
Allowance for equity funds used during construction | | 8,908 | | 10,919 | | (2,011) |
Nuclear fuel purchases | | (33,223) | | (80,839) | | 47,616 |
Proceeds from sale/leaseback of nuclear fuel | | 32,282 | | 43,022 | | (10,740) |
Proceeds from sale of assets and businesses | | 77,159 | | - | | 77,159 |
Payment for purchase of plant | | - | | (162,075) | | 162,075 |
Decrease (increase) in other investments | | 37,730 | | 27,389 | | 10,341 |
Purchase of other temporary investments | | - | | (153,300) | | 153,300 |
Liquidation of other temporary investments | | - | | 630,250 | | (630,250) |
Proceeds from nuclear decommissioning trust fund sales | | 239,932 | | 202,936 | | 36,996 |
Investment in nuclear decommissioning trust funds | | (261,504) | | (226,382) | | (35,122) |
Other regulatory investments | | (19,031) | | (63,800) | | 44,769 |
Net cash flow used in investing activities | | (195,671) | | (116,055) | | (79,616) |
| | | | | | |
FINANCING ACTIVITIES | | | | | | |
Proceeds from the issuance of: | | | | | | |
Long-term debt | | 489,281 | | 656,873 | | (167,592) |
Preferred stock | | - | | 30,000 | | (30,000) |
Common stock and treasury stock | | 3,567 | | 25,588 | | (22,021) |
Retirement of long-term debt | | (488,097) | | (365,600) | | (122,497) |
Repurchase of common stock | | - | | (257,227) | | 257,227 |
Redemption of preferred stock | | (178,810) | | - | | (178,810) |
Changes in credit line borrowings - net | | - | | (75) | | 75 |
Dividends paid: | | | | | | |
Common stock | | (112,268) | | (113,849) | | 1,581 |
Preferred stock | | (9,099) | | (6,370) | | (2,729) |
Net cash flow used in financing activities | | (295,426) | | (30,660) | | (264,766) |
| | | | | | |
Effect of exchange rates on cash and cash equivalents | | (383) | | 85 | | (468) |
| | | | | | |
Net increase (decrease) in cash and cash equivalents | | (23,452) | | 129,757 | | (153,209) |
| | | | | | |
Cash and cash equivalents at beginning of period | | 752,386 | | 476,875 | | 275,511 |
| | | | | | |
Cash and cash equivalents at end of period | | $728,934 | | $606,632 | | $122,302 |
| | | | | | |
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION: | | | | | | |
Cash paid (received) during the period for: | | | | | | |
Interest - net of amount capitalized | | $136,025 | | $120,162 | | $15,863 |
Income taxes | | $114,041 | | $73,677 | | $40,364 |
| | | | | | |
Entergy Corporation |
|
Consolidated Cash Flow Statement |
Six Months Ended June 30, 2006 vs. 2005 |
(Dollars in thousands) |
(Unaudited) |
| | | | | | |
| | 2006 | | 2005 | | Variance |
| | | | | | |
OPERATING ACTIVITIES | | | | | | |
Consolidated net income | | $491,243 | | $470,927 | | $20,316 |
Adjustments to reconcile consolidated net income to net cash flow | | | | | | |
provided by operating activities: | | | | | | |
Reserve for regulatory adjustments | | 41,683 | | (73,922) | | 115,605 |
Other regulatory credits - net | | (102,946) | | (49,971) | | (52,975) |
Depreciation, amortization, and decommissioning | | 496,632 | | 494,458 | | 2,174 |
Deferred income taxes and investment tax credits | | (84,441) | | 92,579 | | (177,020) |
Equity in earnings (loss) of unconsolidated equity affiliates - net of dividends | | (9,896) | | (11,993) | | 2,097 |
Changes in working capital: | | | | | | |
Receivables | | 318,480 | | (124,234) | | 442,714 |
Fuel inventory | | (13,650) | | 9,065 | | (22,715) |
Accounts payable | | (285,750) | | (14,685) | | (271,065) |
Taxes accrued | | 535,654 | | 68,495 | | 467,159 |
Interest accrued | | (21,754) | | (17,715) | | (4,039) |
Deferred fuel | | 272,835 | | (76,262) | | 349,097 |
Other working capital accounts | | 103,790 | | (48,972) | | 152,762 |
Provision for estimated losses and reserves | | 25,037 | | 11,536�� | | 13,501 |
Changes in other regulatory assets | | (165,527) | | 21,298 | | (186,825) |
Other | | (120,847) | | 22,548 | | (143,395) |
Net cash flow provided by operating activities | | 1,480,543 | | 773,152 | | 707,391 |
| | | | | | |
INVESTING ACTIVITIES | | | | | | |
Construction/capital expenditures | | (942,102) | | (616,004) | | (326,098) |
Allowance for equity funds used during construction | | 24,367 | | 23,521 | | 846 |
Nuclear fuel purchases | | (124,250) | | (184,445) | | 60,195 |
Proceeds from sale/leaseback of nuclear fuel | | 41,109 | | 125,680 | | (84,571) |
Proceeds from sale of assets and businesses | | 77,159 | | - | | 77,159 |
Payment for purchase of plant | | (88,199) | | (162,075) | | 73,876 |
Decrease (increase) in other investments | | 50,070 | | 63,193 | | (13,123) |
Purchase of other temporary investments | | - | | (1,591,025) | | 1,591,025 |
Liquidation of other temporary investments | | - | | 1,778,975 | | (1,778,975) |
Proceeds from nuclear decommissioning trust fund sales | | 523,806 | | 430,226 | | 93,580 |
Investment in nuclear decommissioning trust funds | | (573,921) | | (478,753) | | (95,168) |
Other regulatory investments | | (42,479) | | (63,800) | | 21,321 |
Net cash flow used in investing activities | | (1,054,440) | | (674,507) | | (379,933) |
| | | | | | |
FINANCING ACTIVITIES | | | | | | |
Proceeds from the issuance of: | | | | | | |
Long-term debt | | 1,237,865 | | 1,362,424 | | (124,559) |
Preferred stock | | 73,354 | | 30,000 | | 43,354 |
Common stock and treasury stock | | 15,372 | | 89,868 | | (74,496) |
Retirement of long-term debt | | (1,143,746) | | (701,914) | | (441,832) |
Repurchase of common stock | | - | | (639,820) | | 639,820 |
Redemption of preferred stock | | (181,060) | | (2,250) | | (178,810) |
Changes in credit line borrowings - net | | (40,000) | | (150) | | (39,850) |
Dividends paid: | | | | | | |
Common stock | | (224,458) | | (229,353) | | 4,895 |
Preferred stock | | (16,760) | | (12,779) | | (3,981) |
Net cash flow used in financing activities | | (279,433) | | (103,974) | | (175,459) |
| | | | | | |
Effect of exchange rates on cash and cash equivalents | | (556) | | 129 | | (685) |
| | | | | | |
Net increase (decrease) in cash and cash equivalents | | 146,114 | | (5,200) | | 151,314 |
| | | | | | |
Cash and cash equivalents at beginning of period | | 582,820 | | 619,786 | | (36,966) |
| | | | | | |
Effect of the deconsolidation of Entergy New Orleans on cash and cash equivalents | | - | | (7,954) | | 7,954 |
| | | | | | |
Cash and cash equivalents at end of period | | $728,934 | | $606,632 | | $122,302 |
| | | | | | |
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION: | | | | | | |
Cash paid (received) during the period for: | | | | | | |
Interest - net of amount capitalized | | $282,454 | | $242,420 | | $40,034 |
Income taxes | | ($231,325) | | $83,688 | | ($315,013) |
| | | | | | |
| | | | | | |
Entergy Corporation |
|
Consolidated Cash Flow Statement |
Twelve Months Ended June 30, 2006 vs. 2005 |
(Dollars in thousands) |
(Unaudited) |
| | | | | | |
| | 2006 | | 2005 | | Variance |
| | | | | | |
OPERATING ACTIVITIES | | | | | | |
Consolidated net income | | $944,074 | | $919,465 | | $24,609 |
Adjustments to reconcile consolidated net income to net cash flow | | | | | | |
provided by operating activities: | | | | | | |
Reserve for regulatory adjustments | | 33,572 | | (42,635) | | 76,207 |
Other regulatory credits - net | | (102,857) | | (102,518) | | (339) |
Depreciation, amortization, and decommissioning | | 1,004,026 | | 1,021,988 | | (17,962) |
Deferred income taxes and investment tax credits | | 449,793 | | 209,191 | | 240,602 |
Equity in earnings (loss) of unconsolidated equity affiliates - net of dividends | | 6,412 | | 606,216 | | (599,804) |
Provision for asset impairments and restructuring charges | | 39,767 | | 55,000 | | (15,233) |
Changes in working capital: | | | | | | |
Receivables | | 75,363 | | (166,935) | | 242,298 |
Fuel inventory | | (105,840) | | 19,069 | | (124,909) |
Accounts payable | | 32,129 | | 38,275 | | (6,146) |
Taxes accrued | | 294,844 | | 43,576 | | 251,268 |
Interest accrued | | 11,094 | | 7,407 | | 3,687 |
Deferred fuel | | 112,296 | | 130,931 | | (18,635) |
Other working capital accounts | | 107,109 | | (27,659) | | 134,768 |
Provision for estimated losses and reserves | | 9,797 | | (2,672) | | 12,469 |
Changes in other regulatory assets | | (498,759) | | 71,785 | | (570,544) |
Other | | (237,621) | | (46,244) | | (191,377) |
Net cash flow provided by operating activities | | 2,175,199 | | 2,734,240 | | (559,041) |
| | | | | | |
INVESTING ACTIVITIES | | | | | | |
Construction/capital expenditures | | (1,784,184) | | (1,403,011) | | (381,173) |
Allowance for equity funds used during construction | | 46,582 | | 46,661 | | (79) |
Nuclear fuel purchases | | (254,219) | | (322,386) | | 68,167 |
Proceeds from sale/leaseback of nuclear fuel | | 99,832 | | 173,974 | | (74,142) |
Proceeds from sale of assets and businesses | | 77,159 | | 53,452 | | 23,707 |
Payment for purchase of plant | | (88,199) | | (162,075) | | 73,876 |
Investment in nonutility properties | | - | | 2,022 | | (2,022) |
Decrease (increase) in other investments | | (3,218) | | 457,762 | | (460,980) |
Purchase of other temporary investments | | - | | (2,844,425) | | 2,844,425 |
Liquidation of other temporary investments | | - | | 2,871,725 | | (2,871,725) |
Proceeds from nuclear decommissioning trust fund sales | | 1,037,833 | | 581,916 | | 455,917 |
Investment in nuclear decommissioning trust funds | | (1,134,992) | | (675,662) | | (459,330) |
Other regulatory investments | | (369,135) | | (86,670) | | (282,465) |
Net cash flow used in investing activities | | (2,372,541) | | (1,306,717) | | (1,065,824) |
| | | | | | |
FINANCING ACTIVITIES | | | | | | |
Proceeds from the issuance of: | | | | | | |
Long-term debt | | 4,178,011 | | 3,830,081 | | 347,930 |
Preferred stock | | 171,349 | | 30,000 | | 141,349 |
Common stock and treasury stock | | 31,572 | | 152,265 | | (120,693) |
Retirement of long-term debt | | (3,131,038) | | (3,411,992) | | 280,954 |
Repurchase of common stock | | (238,368) | | (1,386,579) | | 1,148,211 |
Redemption of preferred stock | | (212,529) | | (3,450) | | (209,079) |
Changes in credit line borrowings - net | | - | | (110,304) | | 110,304 |
Dividends paid: | | | | | | |
Common stock | | (448,613) | | (454,905) | | 6,292 |
Preferred stock | | (29,453) | | (24,150) | | (5,303) |
Net cash flow provided by (used in) financing activities | | 320,931 | | (1,379,034) | | 1,699,965 |
| | | | | | |
Effect of exchange rates on cash and cash equivalents | | (1,287) | | 646 | | (1,933) |
| | | | | | |
Net increase in cash and cash equivalents | | 122,302 | | 49,135 | | 73,167 |
| | | | | | |
Cash and cash equivalents at beginning of period | | 606,632 | | 557,497 | | 49,135 |
| | | | | | |
Cash and cash equivalents at end of period | | $728,934 | | $606,632 | | $122,302 |
| | | | | | |
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION: | | | | | | |
Cash paid (received) during the period for: | | | | | | |
Interest - net of amount capitalized | | $501,379 | | $453,124 | | $48,255 |
Income taxes | | ($198,941) | | $86,926 | | ($285,867) |
| | | | | | |
| | | | | | |