For further information: |
INVESTOR NEWS
Exhibit 99.1
July 29, 2008
ENTERGY REPORTS SECOND QUARTER EARNINGS
NEW ORLEANS - Entergy Corporation reported second quarter 2008 earnings of $1.37 per share on an as-reported basis and $1.46 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 2008 vs. 2007 | ||||||
(Per share in U.S. $) | ||||||
Second Quarter | Year-to-Date | |||||
2008 | 2007 | Change | 2008 | 2007 | Change | |
As-Reported Earnings | 1.37 | 1.32 | 0.05 | 2.93 | 2.34 | 0.59 |
Less Special Items | (0.09) | - | (0.09) | (0.09) | - | (0.09) |
Operational Earnings | 1.46 | 1.32 | 0.14 | 3.02 | 2.34 | 0.68 |
Weather Impact | 0.05 | 0.01 | 0.04 | 0.02 | (0.02) | 0.04 |
Operational Earnings Highlights for Second Quarter 2008
- Utility, Parent & Other had higher earnings due primarily to increased revenues.
- Entergy Nuclear earnings increased as a result of additional production and higher power prices.
- Entergy's Non-Nuclear Wholesale Assets business reported lower results due primarily to the absence of the benefit of lower income tax expense recorded in second quarter 2007.
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 4 5 |
IV. | Earnings Guidance | 5 |
V. | Business Separation | 7 |
VI. | Appendices A. Spin-Off of Non-Utility Nuclear Business B. Variance Analysis and Special Items C. Regulatory Summary D. Financial Performance Measures and Historical Performance Measures E. Planned Capital Expenditures F. Definitions G. GAAP to Non-GAAP Reconciliations | 9 13 15 18 20 21 23 |
VII. | Financial Statements | 26 |
Entergy's business highlights include the following:
- Entergy Arkansas, Inc. received approval from the Arkansas Public Service Commission for the acquisition of the Ouachita plant, a 789 MW load-following combined-cycle gas turbine facility located near Monroe, La.
- Entergy Nuclear received a Top Industry Practice Award (TIP) presented by the Nuclear Energy Institute (NEI). NEI TIP awards recognize nuclear energy operators for innovations that improve safety, economics, or plant performance.
- Entergy achieved progress in its effort to secure regulatory approvals for its proposed non-utility nuclear spin-off transaction with receipt of Federal Energy Regulatory Commission and Nuclear Regulatory Commission approvals for the spin-off transaction.
Entergy will host a teleconference to discuss this release at 10:00 a.m. CT on Tuesday, July 29, 2008, with access by telephone, 719-457-2080, confirmation code 2740813. The call and presentation slides can also be accessed via Entergy's Web site atwww.entergy.com. A replay of the teleconference will be available for seven days thereafter by dialing 719-457-0820, confirmation code 2740813. The replay will also be available on Entergy's Web site atwww.entergy.com.
Consolidated Results
Consolidated Earnings
Table 2 provides a comparative summary of consolidated earnings per share for second quarter 2008 versus 2007, including a reconciliation of GAAP as-reported earnings to non-GAAP operational earnings. Utility, Parent & Other had higher earnings due to increased revenues from sales growth, partially offset by higher operation and maintenance expense.Entergy Nuclear's earnings increased as a result of additional production from fewer outage days and the Palisades plant acquired in second quarter 2007, as well as higher power prices. These items were partially offset by higher operation and maintenance expense and an impairment recorded for certain decommissioning trust fund investments. Entergy's Non-Nuclear Wholesale Assets business reported lower results due to the absence in the current period of the benefit from lower income tax expense recorded in second quarter 2007. Entergy's results for the current period also reflect the positive effect of accretio n associated with the company's share repurchase program.
Table 2: Consolidated Earnings - Reconciliation of GAAP to Non-GAAP Measures | ||||||
Second Quarter and Year-to-Date 2008 vs. 2007 | ||||||
(Per share in U.S. $) | ||||||
Second Quarter | Year-to-Date | |||||
2008 | 2007 | Change | 2008 | 2007 | Change | |
As-Reported | ||||||
Utility, Parent & Other | 0.62 | 0.59 | 0.03 | 1.11 | 1.02 | 0.09 |
Entergy Nuclear | 0.73 | 0.54 | 0.19 | 1.84 | 1.16 | 0.68 |
Non-Nuclear Wholesale Assets | 0.02 | 0.19 | (0.17) | (0.02) | 0.16 | (0.18) |
Consolidated As-Reported Earnings | 1.37 | 1.32 | 0.05 | 2.93 | 2.34 | 0.59 |
Less Special Items | ||||||
Utility, Parent & Other | (0.09) | - | (0.09) | (0.09) | - | (0.09) |
Entergy Nuclear | - | - | - | - | - | - |
Non-Nuclear Wholesale Assets | - | - | - | - | - | - |
Consolidated Special Items | (0.09) | - | (0.09) | (0.09) | - | (0.09) |
Operational | ||||||
Utility, Parent & Other | 0.71 | 0.59 | 0.12 | 1.20 | 1.02 | 0.18 |
Entergy Nuclear | 0.73 | 0.54 | 0.19 | 1.84 | 1.16 | 0.68 |
Non-Nuclear Wholesale Assets | 0.02 | 0.19 | (0.17) | (0.02) | 0.16 | (0.18) |
Consolidated Operational Earnings | 1.46 | 1.32 | 0.14 | 3.02 | 2.34 | 0.68 |
Weather Impact | 0.05 | 0.01 | 0.04 | 0.02 | (0.02) | 0.04 |
Detailed earnings variance analysis is 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 2008 was $465 million compared to $471 million in second quarter 2007. The decrease was due primarily to reduced collections at the Utility of deferred fuel recovery in the current quarter totaling $243 million and the absence in the current quarter of $177 million of CDBG funding received by Entergy New Orleans, Inc. in second quarter 2007. These items were largely offset by higher net revenues at Entergy Nuclear of $195 million and changes in Utility net payables/receivables of $159 million.
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 2008 vs. 2007 | ||||||
(U.S. $ in millions) | ||||||
Second Quarter | Year-to-Date | |||||
2008 | 2007 | Change | 2008 | 2007 | Change | |
Utility, Parent & Other | 242 | 445 | (203) | 365 | 722 | (357) |
Entergy Nuclear | 253 | 43 | 210 | 594 | 259 | 335 |
Non-Nuclear Wholesale Assets | (30) | (17) | (13) | (45) | (17) | (28) |
Total Net Cash Flow Provided by Operating Activities | 465 | 471 | (6) | 914 | 964 | (50) |
II.Utility, Parent & Other Results
Insecond quarter 2008, Utility, Parent & Other had earnings of $0.62 per share on as-reported basis and $0.71 per share on an operational basis, compared to $0.59 per share in as-reported earnings and operational earnings in second quarter 2007. Operational results for Utility, Parent & Other in second quarter 2008 reflect higher revenues from sales growth, partially offset by higher operation and maintenance expense. The higher expense primarily reflects increased charges for storm damages and loss reserves and higher employee benefits expense.
Electricity usage, in gigawatt-hour sales by customer segment, is included in Table 4. Current quarter sales reflect the following:
- Residential sales in second quarter 2008, on a weather-adjusted basis, showed a 2 percent increase compared to second quarter 2007.
- Commercial and governmental sales, on a weather-adjusted basis, were up 3 percent.
- Industrial sales in the current quarter were down 1 percent compared to the same period one year ago.
The residential sales sector showed an increase quarter to quarter with sales growth across jurisdictions and the most significant increase on a percentage basis at Entergy New Orleans, Inc., where post-storm recovery continues. An increase in the number of customers also contributed to sales growth in the residential sector as well as the commercial and governmental sectors. Sales in the industrial sector for second quarter 2008decreased compared to the same quarter of 2007. High utilization in the refining and chemical segments continues to contribute to sales growth although gains in these segments were more than offset by weakness in pipelines and all segments associated with housing including wood, pulp and paper. National economic weakness is affecting small and mid-sized industrial customers while efficiency improvements driven by high energy prices are producing declining sales in some areas.
Table 4 provides a comparative summary of the Utility's operational performance measures.
Table 4: Utility Operational Performance Measures (see appendix F for definitions of measures) | ||||||||
Second Quarter and Year-to-Date 2008 vs. 2007 | ||||||||
Second Quarter | Year-to-Date | |||||||
|
|
| % Weather |
|
|
| % Weather | |
GWh billed | ||||||||
Residential | 7,372 | 6,986 | 5.5% | 2.3% | 15,384 | 14,777 | 4.1% | 2.8% |
Commercial and governmental | 7,275 | 7,043 | 3.3% | 2.8% | 14,081 | 13,708 | 2.7% | 2.4% |
Industrial | 9,730 | 9,813 | -0.9% | -0.9% | 19,107 | 19,137 | -0.2% | -0.2% |
Total Retail Sales | 24,377 | 23,842 | 2.2% | 1.1% | 48,572 | 47,622 | 2.0% | 1.5% |
Wholesale | 1,440 | 1,428 | 0.8% | 2,729 | 3,066 | -11.0% | ||
Total Sales | 25,817 | 25,270 | 2.2% | 51,301 | 50,688 | 1.2% | ||
O&M expense | $19.48 | $19.01 | 2.5% | $18.37 | $17.92 | 2.6% | ||
Number of retail customers (a) | ||||||||
Residential | 2,311,624 | 2,274,129 | 1.6% | |||||
Commercial and governmental | 343,445 | 340,177 | 1.0% | |||||
Industrial | 45,427 | 48,569 | -6.5% | |||||
(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.
Entergy Nuclear
Entergy Nuclear earned $0.73 per share on as-reported and operational bases in second quarter 2008, compared to $0.54 in second quarter 2007 for as-reported and operational earnings. Entergy Nuclear's earnings increased as a result of additional production due to fewer outage days and from the Palisades plant acquired in second quarter 2007, as well as higher power prices. These items were partially offset by higher expense primarily associated with deferring costs for only one refueling outage during second quarter 2008 versus deferrals for two refueling outages in 2007 and the effect of including Palisades in the portfolio. An additional item partially offsetting the increase in results for the current quarter was an impairment recorded in second quarter 2008 in connection with decommissioning trust fund investments.
With respect to outage days, two planned refueling outages occurred in second quarter 2007 totaling 57 days while one planned refueling outage was completed in second quarter 2008 requiring 19 outage days. In addition, an extended unplanned outage of 28 days is reflected in second quarter 2007 results.
Table 5 provides a comparative summary of Entergy Nuclear's operational performance measures.
Table 5: Entergy Nuclear Operational Performance Measures | ||||||
Second Quarter and Year-to-Date 2008 vs. 2007 (see appendix Ffor definitions of measures) | ||||||
Second Quarter | Year-to-Date | |||||
2008 | 2007 | % Change | 2008 | 2007 | % Change | |
Net MW in operation | 4,998 | 4,998 | 0% | 4,998 | 4,998 | 0% |
Average realized price per MWh (b) | $58.22 | $51.28 | 14% | $59.89 | $53.13 | 13% |
Production cost per MWh | $23.11 | $21.27 | 9% | $21.50 | $20.49 | 5% |
Non-fuel O&M expense/purchased power per MWh | $23.42 | $24.09 | -3% | $21.76 | $22.48 | -3% |
GWh billed | 10,145 | 8,896 | 14% | 20,905 | 17,211 | 21% |
Capacity factor | 92% | 82% | 12% | 95% | 86% | 10% |
Refueling outage days: | ||||||
Indian Point 2 | 19 | 26 | ||||
Indian Point 3 | 24 | |||||
Pilgrim | 33 | 33 | ||||
Vermont Yankee | 24 | 24 | ||||
(b) Does not include the revenue associated with the amortization of the below-market PPA for Palisades. |
Entergy Nuclear's sold forward position is 93%, 83%, and 59% of planned generation at average prices per megawatt-hour of $55, $61 and $58, for 2008, 2009, and 2010, respectively. Table 6 provides capacity and generation sold forward projections for Entergy Nuclear.
Table 6: Entergy Nuclear's Capacity and Generation Projected Sold Forward | |||||
2008 through 2012 (see appendix F for definitions of measures) | |||||
| Remainder of | 2009 | 2010 | 2011 | 2012 |
Energy | |||||
Planned TWh of generation | 21 | 41 | 40 | 41 | 41 |
Percent of planned generation sold forward (c) | |||||
Unit-contingent | 48% | 48% | 31% | 29% | 17% |
Unit-contingent with availability guarantees | 40% | 35% | 28% | 14% | 7% |
Firm liquidated damages | 5% | 0% | 0% | 0% | 0% |
Total | 93% | 83% | 59% | 43% | 24% |
Average contract price per MWh | $55 | $61 | $58 | $55 | $54 |
Capacity | |||||
Planned net MW in operation | 4,998 | 4,998 | 4,998 | 4,998 | 4,998 |
Percent of capacity sold forward | |||||
Bundled capacity and energy contracts | 26% | 27% | 26% | 27% | 19% |
Capacity contracts | 62% | 38% | 31% | 15% | 2% |
Total | 88% | 65% | 57% | 42% | 21% |
Average capacity contract price per kW per month | $2.0 | $2.0 | $3.4 | $3.7 | $3.5 |
Blended Capacity and Energy Recap (based on revenues) | |||||
Percent of planned energy and capacity sold forward | 87% | 74% | 47% | 31% | 15% |
Average contract revenue per MWh (d) | $57 | $62 | $61 | $57 | $54 |
| |||||
(c) A portion of EN's total planned generation sold forward is associated with the Vermont Yankee contract for which pricing may be adjusted. (d) Average contract prices exclude potential payments that may be owed under the value sharing agreement with the New York Power Authority. |
Non-Nuclear Wholesale Assets
Entergy's Non-Nuclear Wholesale Assets business earned $0.02 per share on both as-reported and operational bases in second quarter 2008 compared to $0.19 per share on as-reported and operational bases in second quarter 2007. The decrease was due primarily to the absence in the current period of the benefit of lower income tax expense in second quarter 2007 resulting from the resolution of tax audit issues.
IV.Earnings Guidance
Entergy is reaffirming 2008 earnings guidance in the range of $6.50 to $6.90 per share on both as-reported and operational bases on a business as usual basis. Guidance for 2008 does not include a special item for expenses, a portion of which were incurred during the current quarter, anticipated in connection with the plan to pursue separation of Entergy's non-utility nuclear business and to enter into a nuclear services joint venture, both discussed below and in Appendix A. Year-over-year changes are shown as point estimates and are applied to 2007 actual results to compute the 2008 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. 2008 earnings guidance is detailed in Table 7 below.
Table 7: 2008 Earnings Per Share Guidance - - As Reported and Operational | |||||
(Per share in U.S. $) - Prepared November 2007(e) | |||||
|
| 2007 Earnings Per Share |
| 2008 | 2008 Guidance Range |
Utility, Parent & Other | 2007 Operational Earnings per Share | 2.74 | |||
Adjustment to normalize weather | (0.11) | ||||
Increased revenue due to sales growth and rate actions | 0.35 | ||||
Decreased O&M expense | 0.10 | ||||
Increased depreciation expense | (0.10) | ||||
Decreased interest expense | 0.05 | ||||
Decreased other income | (0.10) | ||||
Accretion | 0.10 | ||||
Decreased income taxes/other | 0.32 | ||||
Subtotal | 2.74 | 0.61 | 3.35 | ||
Entergy Nuclear | 2007 Operational Earnings per Share | 2.75 | |||
Higher contract and market energy pricing | 0.80 | ||||
Increased generation from plant acquisition and fewer outages | 0.45 | ||||
Increased O&M expense | (0.25) | ||||
Increased depreciation expense | (0.12) | ||||
Accretion | 0.10 | ||||
Increased income taxes/other | (0.33) | ||||
Subtotal | 2.75 | 0.65 | 3.40 | ||
Non-Nuclear Wholesale Assets | 2007 Operational Earnings per Share | 0.27 | |||
Increased income taxes | (0.32) | ||||
Subtotal | 0.27 | (0.32) | (0.05) | ||
Consolidated | 2008 Operational Earnings per Share | 5.76 | 0.94 | 6.70 | 6.50 - 6.90 |
Consolidated | 2007 As-Reported Earnings per Share | 5.60 | |||
As-Reported | Changes detailed above | 0.94 | |||
Nuclear alignment | 0.16 | ||||
2008 As-Reported | 5.60 | 1.10 | 6.70 | 6.50 - 6.90 |
(e) Updated January 2008 to reflect 2007 final results.
Key assumptions supporting 2008 earnings guidance are as follows:
Utility, Parent & Other
- Normal weather
- Retail sales growth of roughly 2%
- Increased revenue associated with rate actions
- Decreased non-fuel operation and maintenance expense, primarily due to higher discount rate on benefit plans, absence of minimum bill write-offs, and lower storm reserves
- Increased depreciation associated with rate base growth
- Decreased interest expense as a result of receiving proceeds from Louisiana storm securitization, net of effects on interest expense of other financings
- Decreased other income due primarily to absence of 2007 carrying costs reflected for storm settlements
- Decreased income taxes associated with absence of the 2007 fourth quarter income tax adjustments
Entergy Nuclear
- 41 TWh of total output, reflecting an approximate 94% capacity factor, including 30 day refueling outages at Indian Point 2 in Spring 2008, and FitzPatrick and Vermont Yankee, both in Fall 2008
- 91% energy sold under existing contracts; 9% sold into the spot market (Additional sales after guidance was issued increased sold forward position to 92%)
- $54/MWh average energy contract price; $69/MWh average unsold energy price based on published market prices in October 2007
- $22.10/MWh non-fuel operation and maintenance expense/purchased power with increase primarily due to full year of Palisades operation (acquired mid April 2007); $21.30/MWh production cost
- Increased depreciation due to continued investment in nuclear fleet and full year of Palisades operation
- Increased income tax expense associated with absence of the 2007 fourth quarter income tax adjustments, a change in New York state tax law and the step-up in tax basis from restructuring the Indian Point 2 non-quali fied decommissioning trust fund
Non-Nuclear Wholesale Assets
- Increased income tax associated with the absence of the 2007 fourth quarter income tax adjustments, favorable resolution of tax audit issues, and benefits associated with project restructurings
Share Repurchase Program
- 2008 average fully diluted shares outstanding of approximately 197 million
Special Items
- Absence of 2007 nuclear alignment charge
Earnings guidance for 2008 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 variable for 2008 results for Utility, Parent & Other. At Entergy Nuclear, energy prices are expected to be the most significant driver of results in 2008. Estimated annual impacts shown in Table 8 are intended to be indicative rather than precise guidance.
Table 8: 2008 Earnings Sensitivities | |||
(Per share in U.S. $) | |||
|
|
| Estimated |
Utility, Parent & Other | |||
Sales growth |
|
|
|
Rate base | Stable rate base | $100 million change in rate base | - / + 0.03 |
Return on equity | See Appendix C | 1% change in allowed ROE | - / + 0.31 |
Entergy Nuclear | |||
Capacity factor | 94% capacity factor | 1% change in capacity factor | - / + 0.07 |
Energy price | 9% energy unsold at $69/MWh in 2008 | $10/MWh change for unsold energy | - / + 0.12 |
Non-fuel operation and maintenance expense | $22.10/MWh non-fuel operation and maintenance expense/purchased power | $1 change per MWh | - / + 0.13 |
Outage (lost revenue only) | 94% capacity factor, including refueling outages for three northeast units | 1,000 MW plant for 10 days at average portfolio energy price of $54/MWh for sold and $69/MWh for unsold volumes in 2008 | - 0.04 / n/a |
(f) Based on actual 2007 average fully diluted shares outstanding of approximately 203 million. |
On November 3, 2007, Entergy's Board of Directors approved a plan to pursue a separation of the non-utility nuclear business from Entergy's regulated utility business through a tax-free spin-off of the non-utility nuclear business. Enexus Energy Corporation, formerly referred to as SpinCo, will be a new, independent publicly traded company. In addition, Entergy and Enexus intend to enter into a nuclear services joint venture, with equal ownership.EquaGen L.L.C. has been selected as the name for the joint venture.
Progress achieved since the last quarter update includes:
- Key board and leadership positions at Enexus and EquaGen continued to be filled
- Regulatory proceedings continued to advance
- The Nuclear Regulatory Commission approved the transaction on July 28, 2008
- In Vermont, testimony has been filed, the discovery process is complete and technical hearings begin today
- In New York, the initial discovery period ordered by the New York Public Service Commission expired and the presiding Administrative Law Judges (ALJs) issued a ruling slightly extending the discovery process, followed within three weeks by initial comments addressing defined issues, and reply comments due two weeks thereafter
- The Federal Energy Regulatory Commission approved the transaction on June 12, 2008
- In response to Securities and Exchange Commission comments issued June 9, 2008, an amended Form 10 will be filed in the near future
- At the Internal Revenue Service, Entergy has completed all submittals and is awaiting a response to its request for a private letter ruling finding that the spin-off transaction qualifies for tax-free treatment for federal income tax purposes for both Entergy and its shareholders
Given receipt of critical NRC approval, the state regulatory approvals are now the critical path. Considering the ruling by the New York ALJs, Entergy now expects the spin completion to occur in the fourth quarter on a month end.
Additional information on the spin-off including proposed new business structure, leadership teams, business overviews, financial aspirations, and a transaction timeline including regulatory filing status are included in Appendix A of this release.
VI.Appendices
Seven appendices are presented in this section as follows:
- Appendix A includes information on Entergy's plan to separate the non-utility nuclear business from Entergy's regulated utility business through a tax-free spin-off of the non-utility nuclear business.
- Appendix B includes earnings per share variance analysis and detail 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 definitions of the operational performance measures and GAAP and non-GAAP financial measures that are used in this release.
- Appendix G provides a reconciliation of GAAP to non-GAAP financial measures used in this release.
Appendix A provides information on Entergy's planned spin-off of its non-utility nuclear business.
Appendix A: Spin-off of Non-Utility Nuclear Business |
The announced spin-off of Entergy's non-utility nuclear business will establish a new independent, publicly traded company. Enexus Energy Corporation has been selected as the name of the new company. In addition, Entergy and Enexus intend to enter into a nuclear services joint venture, with equal ownership. EquaGen L.L.C. has been selected as the name for the joint venture. Below are transaction details and other information on Entergy, Enexus and EquaGen.
New Business Structure
Once the transaction is complete, Entergy Corporation's shareholders will own 100 percent of the common equity in both Entergy and Enexus. Enexus' business is expected to be comprised of the non-utility nuclear assets, including the Pilgrim Nuclear Station in Plymouth, Mass., the James A. FitzPatrick and Indian Point Energy Center plants in Oswego and Buchanan, N.Y., respectively, the Palisades plant in Covert, Mich., and the Vermont Yankee plant in Brattleboro, Vt., and a power marketing operation. Entergy's business will be comprised of the current six regulated utility operating subsidiaries, System Energy Resources, Inc., the related services subsidiaries System Fuels, Inc., Entergy Operations, Inc. and Entergy Services, Inc., and the remaining Entergy subsidiaries. The newly created joint venture, EquaGen, is expected to operate the nuclear assets owned by Enexus. EquaGen is also expected to offer nuclear services to third parties, including decommissioning, plant relicens ing and plant operations for Cooper Nuclear Station and others.
The joint venture operating structure for Enexus ensures that the core nuclear operations expertise currently in place at each of the non-utility nuclear plants will remain after the spin-off. Entergy Nuclear Operations, Inc., the current NRC-licensed operator of the non-utility nuclear plants, is expected to be wholly-owned by EquaGen and will remain the operator of the plants after the separation. Entergy Operations, Inc., the current NRC-licensed operator of Entergy's utility nuclear plants, will also remain in place as a wholly-owned subsidiary of Entergy and will continue to be the operator of the utility nuclear plants. The decision to retain the existing operators for the nuclear stations reflects Entergy's commitment to maintaining safety, security and operational excellence.
Leadership Team
The Entergy Board of Directors has approved certain elements of the leadership structure and designated individuals who will fill key board and management roles. The EquaGen Board of Managers will be comprised of equal membership from both Entergy and Enexus. Those assuming new roles or additional responsibilities identified to date include:
Entergy:
Executive Vice President and Chief Operating Officer Mark Savoff; currently executive vice president of operations, Entergy
Enexus:
Board of Directors
Non-Executive Chairman Dr. Paul Murrill; former member of Entergy Board of Directors, professional engineer and private investor
Other members of Enexus Board of Directors:
- VADM. George W. Davis USN (Ret.); former member of Entergy Board of Directors, retired Vice Admiral of the U.S. Navy and former Commander Naval Surface Force, Pacific
- William Madison; former Senior Vice President, Human Resources and Administration - - Entergy Corporation
- William A. Percy, II; Member of Entergy Board of Directors; will retire board membership prior to completion of the spin-off; Chairman and CEO of Greenville Compress Company
- Richard J. Smith; CEO Enexus
- Kyle D. Vann; former CEO Entergy-Koch, LP; consultant to Entergy Corporation and Texon, LP
- Steven V. Wilkinson; member of Entergy Board of Directors; will hold dual board membership at Enexus and Entergy; retired audit partner of Arthur Andersen LLP
Leadership Team
- Chief Executive Officer Richard Smith; currently president and chief operating officer, Entergy
- Chief Operating Officer John R. McGaha; currently president of planning, development and oversight, Entergy Nuclear
- Chief Financial Officer Dean Keller; former managing director - investment banking at Citigroup Global Markets Inc. and co-head of the North American Power Group
Enexus Leadship Team cont'd
- General Counsel and Chief Legal Officer Steven J. Agresta; former group leader, Energy Group at Alston & Bird, LLP
- Senior Vice President Administration and Corporate Support Carolyn Shanks; former President and CEO of Entergy Mississippi, Inc.
- Vice President Power Marketing Marc Potkin; currently holds same position for Entergy Nuclear
- Vice President Governmental & Regulatory Affairs Kenneth Theobalds; currently holds same position for Entergy Nuclear
- Vice President Federal Governmental Affairs Jerald V. Halvorsen; currently holds same position for Entergy
EquaGen:
- Chief Executive Officer and Chief Nuclear Officer Michael R. Kansler; currently president and chief nuclear officer, Entergy Nuclear
- Chief Operating Officer John Herron; currently serves as senior vice president of nuclear operations, Entergy Nuclear
- Senior Vice President Planning, Development & Oversight Donna Jacobs; currently holds same position at Entergy Nuclear
- General Counsel and Chief Legal Officer Terrence Burke; currently associate general counsel, Entergy Nuclear
- Vice President Finance Wanda Curry; currently Vice President and CFO, Nuclear Operations, Entergy
- Vice President Human Resources and Administration Keith Fogleman; currently Vice President Human Resources, Entergy Nuclear
- Vice President External Affairs & Communications Kelle Barfield; currently Director Nuclear Communications, Entergy
Executive management at Entergy that remains unchanged includes:
- Chairman and Chief Executive Officer J. Wayne Leonard
- Executive Vice President and Chief Financial Officer Leo Denault
- Group President Utility Operations Gary Taylor
- Executive Vice President of External Affairs Curt Hebert
- Executive Vice President and General Counsel Robert Sloan
- Chief Nuclear Officer Michael Kansler
Brief Overview of Each Business
After completion of the business separation, Entergy will consist of the current six electric utility subsidiaries in four contiguous states with generating capacity of more than 22,000 megawatts and 15,000 miles of transmission lines. Entergy will be a customer service-focused electric and gas utility with a unique growth opportunity through its portfolio transformation strategy that benefits customers. The company will deliver electricity to 2.7 million customers in Arkansas, Louisiana, Mississippi, and Texas and will remain headquartered in New Orleans, LA.
Enexus is expected to own nearly 5,000 megawatts of nuclear generation, most of which is located in the northeastern United States. This location has some of the highest average regional power prices in the United States both today and expected into the future through at least 2020. Enexus will be uniquely positioned to provide to the region the only pure-play, emission-free nuclear generation. The company will be headquartered in Jackson, Miss.
EquaGen is expected to be owned 50 percent each by Entergy and Enexus, and expected to have operating responsibility for Enexus' nuclear fleet.As a premier nuclear operator, the joint venture will have broad nuclear experience building and operating boiling and pressurized water reactor technologies. EquaGen is expected to be uniquely positioned to grow through offerings of nuclear operating expertise, as well as ancillary nuclear services to third parties, including plant decommissioning and relicensing. The company will be headquartered in Jackson, Miss.
Financial Aspirations
The companies will continue to aspire to deliver superior value to owners as measured by total shareholder return. The companies believe top-quartile shareholder returns are achieved by growing earnings, delivering returns at or above the risk-adjusted cost of capital, maintaining credit quality and flexibility, and deploying capital in a disciplined manner, whether for new investments, share repurchases, dividends or debt retirements.
Financial aspirations currently in place for Entergy today can be tailored to each of the businesses going forward. Financial aspirations through 2012 include the following:
Top-quartile total shareholder return:
- Entergy: 6-8% annual earnings per share growth, a 70 to 75% dividend payout ratio target, and capacity for a new share repurchase program targeted at $2.5 billion, $0.5 billion of which has already been authorized by the Entergy Board of Directors, with the balance to be authorized and to commence following completion of spin-off
- Enexus: $2 billion in earnings before interest, income taxes, depreciation and amortization and interest and dividend income (EBITDA), a non-GAAP financial measure defined in Appendix F, for the existing non-utility nuclear fleet portfolio by 2012, assuming an average power price on open positions of roughly $95/MWh, generating cash flow for acquisitions and/or distributions through share repurchases in the range of $0.5 billion to $1 billion annually
Credit quality and flexibility to manage risk and act on opportunities:
- Entergy: investment grade credit with a lower risk profile
- Enexus: strong merchant credit, relative to others (subject to market terms and conditions, Enexus expects to execute roughly $4.5 billion of debt financing)
The amount of repurchases may vary as a result of material changes in business results or capital spending or new investment opportunities.
2012 aspirations can be considered in association with financial sensitivities as shown in Table 9. These sensitivities illustrate the estimated change in aspiration resulting from changes in aspiration drivers. Estimated impacts shown in Table 9 are intended to be illustrative.
Table 9: 2012 Financial Sensitivities | |||
|
|
| Estimated |
Entergy | (Per share in U.S. $) (g) | ||
Earnings growth | 6 - 8% earnings per share CAGR;
| 1% sales growth | - / + 0.12 |
Enexus | (EBITDA in U.S. $; millions) | ||
EBITDA | $2 billion EBITDA | +0 - 1,500 Btu/KWh heat rate expansion | Up to 400 |
$0.5 - $1 billion annual share repurchase and/or investment capacity | $1 billion investment, assuming 40-year life and 13% weighted average cost of capital | + 200 | |
(g) Based on estimated 2008 average fully diluted shares outstanding of approximately 197 million. |
Transaction Timing
Given receipt of critical NRC approval, the state regulatory approvals are now the critical path. Considering the ruling by the New York Administrative Law Judges, Entergy now expects the spin completion to occur in the fourth quarter on a month end. Entergy expects the transactions to qualify for tax-free treatment for U.S. federal income tax purposes for both Entergy and its shareholders. The transactions are subject to various approvals, outlined in the following table. Final terms of the transactions and spin-off completion are subject to the subsequent approval of the Entergy Board of Directors. Citigroup and Goldman Sachs are serving as Entergy's financial advisors in this process.
Proceeding | Pending Regulatory Approvals - Spin-Off of Non-Utility Nuclear Business |
Nuclear Regulatory Commission | Request: Entergy Nuclear Operations, Inc. (ENO) provided supplements to its application originally filed on July 30, 2007, pursuant to Section 184 of the Atomic Energy Act of 1954, as amended, and 10 CFR 50.80. In each of the supplements to the application ENO provided additional information regarding the spin-off transaction, while the original application requested that the Nuclear Regulatory Commission (NRC) consent to the indirect transfer of control of Entergy's non-utility nuclear licenses. |
Request: On January 28, 2008, pursuant to 30 V.S.A. Sections 107, 108, 231 and 232, Entergy Nuclear Vermont Yankee, L.L.C. (EVY) and ENO requested approval from the Vermont Public Service Board (VPSB) for the indirect transfer of control, consent to pledge assets, guarantees and assignments of contracts, amendment to Certificate of Public Good (CPG) to reflect name change, replacement of guaranty and substitution of a credit support agreement. | |
| |
New York Public Service Commission | Request: On January 28, 2008, pursuant to New York State Public Service Law ( NYPSL) Sections 69 and 70, Entergy Nuclear Fitzpatrick, L.L.C. (ENFP), Entergy Nuclear Indian Point 2 and 3, L.L.C. (ENIP2 & 3), ENO and corporate affiliate Enexus (formerly referred to as NewCo and SpinCo) filed a petition with the New York Public Service Commission (NYPSC) requesting a declaratory ruling regarding corporate reorganization or in the alternative an order approving the transaction and an order approving debt financing. Petitioners also requested confirmation that the corporate reorganization will not have an impact on ENFP's, ENIP2 & 3's, and ENO's status as lightly regulated entities, given they will continue to be competitive wholesale generators. |
Federal Energy Regulatory Commission | Request: On February 21, 2008, ENO filed an application pursuant to the Federal Power Act Section 203 requesting authorization from the Federal Energy Regulatory Commission (FERC) by June 20, 2008 for indirect disposition of the jurisdictional facilities that will occur as a result of the proposed transaction in which ownership of the applicants will be spun-off to a new, publicly traded holding company. |
Securities and Exchange Commission | Request/Recent Activity: The initial Form 10 was filed on May 12, 2008. In response to SEC comments issued June 9, 2008, an Amended Form 10 will be filed shortly. |
Appendices B-1 and B-2 provides details of second quarter and year-to-date 2008 vs. 2007 earnings variance analysis for "Utility, Parent & Other," "Competitive Businesses," and "Consolidated."
Appendix B-1: As-Reported Earnings Per Share Variance Analysis | ||||||||
Second Quarter 2008 vs. 2007 | ||||||||
(Per share in U.S. $, sorted in consolidated | ||||||||
column, most to least favorable) | Utility, | Competitive | ||||||
Parent & Other | Businesses | Consolidated | ||||||
2007 earnings | 0.59 | 0.73 | 1.32 | |||||
Net revenue | 0.16 | (h) | 0.43 | (i) | 0.59 | |||
Share repurchase effect | 0.02 | 0.02 | 0.04 | |||||
Other income (deductions) | 0.02 | 0.01 | 0.03 | |||||
Interest expense and other charges | 0.02 | 0.01 | 0.03 | |||||
Preferred dividend requirements | 0.01 | - | 0.01 | |||||
Decommissioning expense | - | (0.01) | (0.01) | |||||
Nuclear refueling outage expense | (0.01) | (0.02) | (0.03) | |||||
Taxes other than income taxes | (0.02) | (0.01) | (0.03) | |||||
Depreciation/amortization expense | (0.01) | (0.02) | (0.03) | |||||
Interest and dividend income | 0.02 | (0.11) | (j) | (0.09) | ||||
Other operation & maintenance expense | (0.15) | (k) | (0.08) | (l) | (0.23) | |||
Income taxes - other | (0.03) |
| (0.20) | (m) |
| (0.23) | ||
2008 earnings | 0.62 | 0.75 |
|
| 1.37 | |||
Appendix B-2: As-Reported Earnings Per Share Variance Analysis | |||||||
Year-to-Date 2008 vs. 2007 | |||||||
(Per share in U.S. $, sorted in consolidated | |||||||
column, most to least favorable) | Utility, | Competitive | |||||
Parent & Other | Businesses | Consolidated | |||||
2007 earnings | 1.02 | 1.32 | 2.34 | ||||
Net revenue | 0.24 | (h) | 1.04 | (i) | 1.28 | ||
Share repurchase effect | 0.03 | 0.06 | (n) | 0.09 | |||
Taxes other than income taxes | 0.04 | (0.03) | 0.01 | ||||
Interest expense and other charges | (0.01) | 0.02 | 0.01 | ||||
Preferred dividend requirements | 0.01 | 0.00 | 0.01 | ||||
Other income (deductions) | (0.02) | 0.00 | (0.02) | ||||
Decommissioning expense | (0.01) | (0.03) | (0.04) | ||||
Nuclear refueling outage expense | (0.01) | (0.05) | (o) | (0.06) | |||
Depreciation/amortization expense | (0.01) | (0.06) | (p) | (0.07) | |||
Interest and dividend income | 0.02 | (0.12) | (j) | (0.10) | |||
Income taxes - other | 0.01 | (0.16) | (m) | (0.15) | |||
Other operation & maintenance expense | (0.20) | (k) | (0.17) | (l) | (0.37) | ||
2008 earnings | 1.11 | 1.82 | 2.93 | ||||
- The increase is due primarily to sales growth with the year-to-date increase also due to regulatory actions.
Utility Net Revenue Variance Analysis 2008 vs. 2007
($ EPS)Second Quarter
Year-to-Date
Sales growth/pricing
0.09
Sales growth/pricing
0.10
Weather
0.04
Weather
0.04
Other
0.03
Other
0.10
Total
0.16
Total
0.24
- The increase in the quarter and year-to-date periods is due primarily to higher revenues at Entergy Nuclear due to higher production from fewer outage days, the addition of Palisades, and higher pricing.
- The decrease is due primarily to an impairment recorded on decommissioning trust fund investments at Entergy Nuclear.
- The increase in the quarter is due primarily to nuclear spin-off related expenses recorded at Parent, increased charges for storm damages and loss reserves and higher employee benefits expense, while the year-to-date increase reflects these expenses and increased fossil outage spending primarily due to timing.
- The increase in the quarter is due to deferring costs for only one refueling outage during second quarter 2008 versus deferrals for two refueling outages in 2007, as well as the full quarter inclusion of Palisades which was acquired April 11, 2007.
- The increase is due primarily to the absence in the current period of the benefit of lower income taxes recorded in second quarter 2007 as a result of the resolution of tax audit issues.
- Reflects accretion associated with Entergy's share repurchase program.
- The increase reflects the amortization of expenses for more planned refueling outages compared to the year-to-date period in 2007, including Palisades' first refueling outage in fourth quarter 2007.
- The increase in the year-to-date period is due to the inclusion of Palisades, as well as increased plant in service.
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 2008 vs. 2007 | |||||||
(Per share in U.S. $) | |||||||
|
| ||||||
2008 | 2007 | Change | 2008 | 2007 | Change | ||
Utility, Parent & Other | |||||||
Non-utility nuclear spin-off expenses | (0.09) | - | (0.09) | (0.09) | - | (0.09) | |
Total Utility, Parent and Other | (0.09) | - | (0.09) | (0.09) | - | (0.09) | |
Competitive Businesses | |||||||
Entergy Nuclear | - | - | - | - | - | - | |
Non-Nuclear Wholesale Assets | - | - | - | - | - | - | |
Total Competitive Businesses | - | - | - | - | - | - | |
Total Special Items | (0.09) | - | (0.09) | (0.09) | - | (0.09) | |
(U.S. $ in millions) | |||||||
2008 | 2007 | Change | 2008 | 2007 | Change | ||
Utility, Parent & Other | |||||||
Non-utility nuclear spin-off expenses | (18.3) | - | (18.3) | (18.3) | - | (18.3) | |
Total Utility, Parent and Other | (18.3) | - | (18.3) | (18.3) | - | (18.3) | |
Competitive Businesses | |||||||
Entergy Nuclear | - | - | - | - | - | - | |
Non-Nuclear Wholesale Assets | - | - | - | - | - | - | |
Total Competitive Businesses | - | - | - | - | - | - | |
Total Special Items | (18.3) | - | (18.3) | (18.3) | - | (18.3) | |
Appendix C provides a summary of selected regulatory cases and events that are pending.
Appendix C: Regulatory Summary Table (continued) | ||
Company/ Proceeding | Authorized ROE | Pending Cases/Events |
Retail Regulation | ||
Entergy Mississippi | 9.46% - 12.24% | Recent activity:On March 14, 2008, EMI made its 2007 test year FRP filing indicating an earned ROE of 9.42% compared to a 12.34% mid-point ROE, including 92 basis points for performance incentives (band is 11.08% - 13.6%). The filing called for an annual revenue increase of $10.1 million. On June 20, 2008, EMI reached a settlement with the Mississippi Public Utilities Staff, resulting in a $3.775 million rate increase, subject to MPSC final approval. |
Entergy New Orleans | 10.75% | Recent activity: None. |
Wholesale Regulation (FERC) | ||
System Energy Resources, Inc. | 10.94% | Recent activity:On July 1, 2008, the FERC dismissed the LPSC's complaint filed March 31, 2008 requesting that FERC modify the depreciation and decommissioning rates under the Unit Power Sales Agreement to assume a 20 year extension in the operating license of Grand Gulf and reduce the ROE from 10.94% to no greater than 9.75%. |
System Agreement | NA
| Recent activity:The Utility operating subsidiaries made the rough production cost equalization calculation filing required under the FERC Order in June 2007. Payments/receipts based on calendar year 2007 production costs are outlined below. On April 15, 2008, the federal appeals court for the D.C. circuit affirmed the FERC decision with respect to FERC's jurisdiction to order the remedy, establish the bandwidth, and exclude above market costs of the Vidalia plant. The court remanded for further proceedings and consideration, FERC's decision to deny retroactive refunds and to delay implementation of the bandwidth remedy. |
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 G-1.
Appendix D-1: GAAP and Non-GAAP Financial Performance Measures | ||||
Second Quarter 2008 vs. 2007 | ||||
For 12 months ending June 30 | 2008 | 2007 | Change | |
GAAP Measures | ||||
Return on average invested capital - - as-reported | 8.6% | 8.2% | 0.4% | |
Return on average common equity - as-reported | 16.3% | 14.2% | 2.1% | |
Net margin - as-reported | 10.2% | 10.0% | 0.2% | |
Cash flow interest coverage | 5.0 | 5.8 | (0.8) | |
Book value per share | $38.43 | $39.72 | ($1.29) | |
End of period shares outstanding (millions) | 190.5 | 196.1 | (5.6) | |
Non-GAAP Measures | ||||
Return on average invested capital - - operational | 8.8% | 7.6% | 1.2% | |
Return on average common equity - operational | 17.0% | 12.9% | 4.1% | |
Net margin - operational | 10.6% | 9.1% | 1.5% | |
As of June 30 ($ in millions) | 2008 | 2007 | Change | |
GAAP Measures | ||||
Cash and cash equivalents | 1,086 | 1,320 | (234) | |
Revolver capacity | 826 | 1,650 | (824) | |
Total debt | 11,768 | 10,936 | 832 | |
Debt to capital ratio | 60.7% | 57.3% | 3.4% | |
Off-balance sheet liabilities: | ||||
Debt of joint ventures - Entergy's share | 130 | 141 | (11) | |
Leases - Entergy's share | 508 | 523 | (15) | |
Total off-balance sheet liabilities | 638 | 664 | (26) | |
Non-GAAP Measures | ||||
Total gross liquidity | 1,912 | 2,970 | (1058) | |
Net debt to net capital ratio | 58.3% | 54.1% | 4.2% | |
Net debt ratio including off-balance sheet liabilities | 59.7% | 55.8% | 3.9% | |
|
Appendix D-2: Historical Performance Measures | ||||||||||||||||
3Q06 | 4Q06 | 1Q07 | 2Q07 | 3Q07 | 4Q07 | 1Q08 | 2Q08 | 07YTD | 08YTD | |||||||
Financial(q) | ||||||||||||||||
EPS - as-reported ($) | 1.83 | 1.27 | 1.03 | 1.32 | 2.30 | 0.96 | 1.56 | 1.37 | 2.34 | 2.93 | ||||||
Less - special items ($) | 0.03 | 0.48 | 0.00 | 0.00 | 0.00 | (0.16) | (0.09) | 0.00 | (0.09) | |||||||
EPS - operational ($) | 1.80 | 0.79 | 1.03 | 1.32 | 2.30 | 1.12 | 1.56 | 1.46 | 2.34 | 3.02 | ||||||
Trailing Twelve Months | ||||||||||||||||
ROIC - as-reported (%) | 7.5 | 8.5 | 8.4 | 8.2 | 8.6 | 8.3 | 8.8 | 8.6 | ||||||||
ROIC - operational (%) | 7.5 | 7.7 | 7.7 | 7.6 | 8.1 | 8.5 | 9.0 | 8.8 | ||||||||
ROE - as-reported (%) | 11.6 | 14.2 | 14.5 | 14.2 | 14.6 | 14.1 | 15.9 | 16.3 | ||||||||
ROE - operational (%) | 11.6 | 12.5 | 12.8 | 12.9 | 13.4 | 14.5 | 16.3 | 17.0 | ||||||||
Cash Flow Interest Coverage | 6.0 | 7.2 | 6.1 | 5.8 | 5.3 | 5.0 | 4.9 | 5.0 | ||||||||
Debt to capital ratio (%) | 50.4 | 52.3 | 55.2 | 57.3 | 57.3 | 57.6 | 58.6 | 60.7 | ||||||||
Net debt/net capital ratio (%) | 48.3 | 49.4 | 52.3 | 54.1 | 53.9 | 54.7 | 56.5 | 58.3 | ||||||||
Utility | ||||||||||||||||
GWh billed (r) | ||||||||||||||||
Residential | 11,120 | 7,163 | 7,792 | 6,986 | 11,128 | 7,376 | 8,011 | 7,372 | 14,777 | 15,384 | ||||||
Commercial & Gov't | 8,587 | 7,027 | 6,665 | 7,043 | 8,748 | 7,290 | 6,807 | 7,275 | 13,708 | 14,081 | ||||||
Industrial | 10,316 | 9,724 | 9,323 | 9,813 | 10,120 | 9,729 | 9,377 | 9,730 | 19,137 | 19,107 | ||||||
Wholesale | 1,844 | 1,470 | 1,638 | 1,428 | 1,413 | 1,666 | 1,290 | 1,440 | 3,066 | 2,729 | ||||||
O&M expense/MWh (r) | $14.59 | $20.85 | $16.83 | $19.01 | $15.16 | $20.23 | $17.26 | $19.48 | $17.92 | $18.37 | ||||||
Reliability | ||||||||||||||||
SAIFI (s) | 1.8 | 1.8 | 1.8 | 1.9 | 1.8 | 1.8 | 1.9 | 1.9 | 1.9 | 1.9 | ||||||
SAIDI (s) | 182 | 189 | 193 | 198 | 188 | 184 | 191 | 215 | 198 | 215 | ||||||
Nuclear | ||||||||||||||||
Net MW in operation | 4,200 | 4,200 | 4,200 | 4,998 | 4,998 | 4,998 | 4,998 | 4,998 | 4,998 | 4,998 | ||||||
Avg. realized price per MWh (t) | $44.90 | $44.34 | $55.11 | $51.28 | $53.11 | $51.52 | $61.47 | $58.22 | $53.13 | $59.89 | ||||||
Production cost/MWh (u) | $18.75 | $21.00 | $19.66 | $21.27 | $20.90 | $22.64 | $19.98 | $23.11 | $20.49 | $21.50 | ||||||
Non-fuel O&M expense/ purchased power per MWh (u) | $21.29 | $22.48 | $20.76 | $24.09 | $22.40 | $23.94 | $20.20 | $23.42 | $22.48 | $21.76 | ||||||
GWh billed | 9,119 | 8,684 | 8,315 | 8,896 | 10,105 | 10,254 | 10,760 | 10,145 | 17,211 | 20,905 | ||||||
Capacity factor | 99% | 93% | 91% | 82% | 93% | 92% | 97% | 92% | 86% | 95% | ||||||
- Data for periods beginning 1Q07 reflect the re-consolidation of ENOI. Prior periods are not restated for this effect.
- Data has been restated for the re-consolidation of ENOI which was the accounting adopted by Entergy in second quarter 2007. 4Q07 excludes the effect of the nuclear alignment special.
- Excludes impact of major storm activity.
- Restated to reflect MWh billed as the denominator in the calculation.
- Restated data to reflect moving purchased power from production costs to non-fuel O&M. 4Q07 excludes the effect of the nuclear alignment special.
Appendix E: Planned Capital Expenditures
Entergy's capital plan from 2008 through 2010 anticipates $5.9 billion for investment, including $2.7 billion of maintenance capital. The remaining $3.2 billion is for specific investments such as the Utility's portfolio transformation strategy (i.e., Calcasieu and Ouachita acquisitions and Little Gypsy repowering), the steam generator replacement at Entergy Louisiana's Waterford 3 nuclear unit, environmental compliance spending, transmission upgrades, business function relocation, dry cask storage and nuclear license renewal projects, NYPA value sharing and other initiatives. A potentially significant item not included in these estimates is the cost associated with the proposed inter-connection between Entergy Texas and ERCOT (up to approximately $1 billion). In addition, only minimal amounts for potential new nuclear development at the Grand Gulf and River Bend sites at the Utility are included.
Appendix E: 2008-2010 Planned Capital Expenditures including Entergy New Orleans
Prepared January 2008($ in millions)
2008
2009
2010
Total
Maintenance capital
Utility, Parent & Other
864
807
811
2,482
Entergy Nuclear
78
78
78
234
Non-Nuclear Wholesale Assets
2
-
-
2
Subtotal
944
885
889
2,718
Other capital commitments
Utility, Parent & Other
1,033
846
675
2,554
Entergy Nuclear
207
189
248
644
Non-Nuclear Wholesale Assets
-
-
-
-
Subtotal
1,240
1,035
923
3,198
Total Planned Capital Expenditures
2,184
1,920
1,812
5,916
Appendix F 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 F: Definitions of Operational Performance Measures and GAAP and Non-GAAP Financial Measures
Utility
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 considering plant operating characteristics, outage schedules, and expected market conditions which impact dispatch
Percent of planned generation sold
forwardPercent 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
guaranteesTransaction 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
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
Average contract price per MWh or
per kW per monthPrice 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, excluding the revenue associated with the amortization of the below-market PPA for Palisades
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 and operated by Entergy Nuclear
Average realized price per MWh
As-reported revenue per MWh billed 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/purchased
power per MWhOperation, maintenance and refueling expenses and purchased power per MWh billed, excluding fuel
GWh billed
Total number of GWh billed to all customers
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 F: 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 Non-Nuclear Wholesale Assets business joint ventures
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
Earnings before interest, income taxes, depreciation and amortization and interest and dividend income (EBITDA)
Net Income plus interest expense, income taxes, depreciation and amortization and miscellaneous other income less other income
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 G-1 and G-2 provide reconciliations of various non-GAAP financial measures disclosed in this release to their most comparable GAAP measure.
Appendix G-1: Reconciliation of GAAP to Non-GAAP Financial Measures - Return on Equity, Return on Invested
Capital and Net Margin Metrics(v)($ in millions)
3Q06
4Q06
1Q07
2Q07
3Q07
4Q07
1Q08
2Q08
As-reported earnings-rolling 12 months (A)
955
1,133
1,151
1,137
1,209
1,135
1,231
1,235
Preferred dividends
29
28
28
26
25
25
24
23
Tax effected interest expense
324
339
352
365
392
392
396
390
As-reported earnings, rolling 12 months including preferred dividends and tax effected interest expense (B)
1,308
1,499
1,531
1,528
1,626
1,552
1,651
1,648
Special items in prior quarters
(6)
33
132
108
101
0
(32)
(32)
Special items 3Q06 thru 2Q08
Utility, Parent & Other
ENOI results7
(20)
Entergy-Koch, LP gain
55
Retail Business impairment reserve
Retail Business discontinued operations
(1)
(10)
Restructuring - Entergy-Koch, LP
distribution104
Non-Nuclear Wholesale Assets
Write-off of tax capital losses(28)
Nuclear Fleet Alignment
(32)
Nuclear Spin-off Costs
(18)
Total special items (C)
0
135
132
108
101
(32)
(32)
(50)
Operational earnings, rolling 12 months including preferred dividends and tax effected interest expense (B-C)
1,308
1,364
1,399
1,420
1,525
1,584
1,683
1,698
Operational earnings, rolling 12 months (A-C)
955
998
1,020
1,029
1,108
1,167
1,263
1,285
Average invested capital (D)
17,514
17,688
18,227
18,652
18,866
18,721
18,790
19,244
Average common equity (E)
8,208
7,970
7,939
7,998
8,264
8,030
7,756
7,555
Operating revenues (F)
11,104
10,932
11,295
11,371
11,311
11,484
11,655
12,150
ROIC - as-reported (B/D)
7.5
8.5
8.4
8.2
8.6
8.3
8.8
8.6
ROIC - operational ((B-C)/D)
7.5
7.7
7.7
7.6
8.1
8.5
9.0
8.8
ROE - as-reported (A/E)
11.6
14.2
14.5
14.2
14.6
14.1
15.9
16.3
ROE - operational ((A-C)/E)
11.6
12.5
12.8
12.9
13.4
14.5
16.3
17.0
Net margin - as-reported (A/F)
8.6
10.4
10.2
10.0
10.7
9.9
10.6
10.2
Net margin - operational ((A-C)/F)
8.6
9.1
9.0
9.1
9.8
10.2
10.8
10.6
- Data for periods beginning 1Q07 reflect the re-consolidation of ENOI. Prior periods are not restated for this effect.
Appendix G-2: Reconciliation of GAAP to Non-GAAP Financial Measures - Credit and Liquidity Metrics(w)
($ in millions)
3Q06
4Q06
1Q07
2Q07
3Q07
4Q07
1Q08
2Q08
Gross debt (A)
9,054
9,356
10,100
10,936
11,194
11,123
11,292
11,768
Less cash and cash equivalents (B)
745
1,016
1,100
1,320
1,467
1,254
916
1,086
Net debt (C)
8,309
8,340
9,000
9,616
9,728
9,869
10,376
10,682
Total capitalization (D)
17,957
17,899
18,304
19,088
19,529
19,297
19,276
19,401
Less cash and cash equivalents (B)
745
1,016
1,100
1,320
1,467
1,254
916
1,086
Net capital (E)
17,212
16,883
17,204
17,767
18,062
18,043
18,360
18,315
Debt to capital ratio % (A/D)
50.4
52.3
55.2
57.3
57.3
57.6
58.6
60.7
Net debt to net capital ratio % (C/E)
48.3
49.4
52.3
54.1
53.9
54.7
56.5
58.3
Off-balance sheet liabilities (F)
668
665
668
664
662
658
642
638
Net debt to net capital ratio including off-balance sheet liabilities % ((C+F)/(E+F))
50.2
51.3
54.1
55.8
55.5
56.3
58.0
59.7
Revolver capacity (G)
3,095
2,770
2,170
1,650
1,804
1,730
1,503
826
Gross liquidity (B+G)
3,840
3,786
3,270
2,970
3,271
2,984
2,419
1,912
- Data for periods beginning 1Q07 reflect the re-consolidation of ENOI. Prior periods are not restated for this effect.
Entergy Corporation's common stock is listed on the New York and Chicago exchanges under the symbol "ETR".
Additional investor information can be accessed on-line at
www.entergy.com/investor_relations
**********************************************************************************************************************
In this press release, and from time to time, Entergy Corporation makes certain "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995. Except to the extent required by the federal securities laws, Entergy undertakes no obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events, or otherwise.
Forward-looking statements involve a number of risks and uncertainties. There are factors that could cause actual results to differ materially from those expressed or implied in the forward-looking statements, including (a) those factors discussed in Entergy's Form 10-K for the year ended December 31, 2007, (ii) Entergy's Form 10-Q for the quarterly period ended March 31, 2008, and (iii) Entergy's other reports and filings made under the Securities Exchange Act of 1934 and (b) the following transactional factors (in addition to others described elsewhere in this release and in subsequent securities filings): (i) risks inherent in the contemplated spin-off, joint venture and related transactions (including the level of debt to be incurred by Enexus Energy Corporation and the terms and costs related thereto), (ii) legislative and regulatory actions, and (iii) conditions of the capital markets during the periods covered by the forward-looking statements. Entergy cannot provide any assu rances that the spin-off or any of the proposed transactions related thereto will be completed, nor can it give assurances as to the terms on which such transactions will be consummated. The transaction is subject to certain conditions precedent, including regulatory approvals and the final approval by the Board of Directors of Entergy.
Entergy Corporation | |||||||
Consolidating Balance Sheet | |||||||
June 30, 2008 | |||||||
(Dollars in thousands) | |||||||
(Unaudited) | |||||||
U.S. Utilities/ Parent & Other | Competitive Businesses | Eliminations | Consolidated | ||||
ASSETS | |||||||
CURRENT ASSETS | |||||||
Cash and cash equivalents: | |||||||
Cash | $ 161,243 | $ 7,381 | $ - | $ 168,624 | |||
Temporary cash investments - at cost, | |||||||
which approximates market | 184,457 | 733,340 | - | 917,797 | |||
Total cash and cash equivalents | 345,700 | 740,721 | - | 1,086,421 | |||
Securitization recovery trust account | 10,102 | - | - | 10,102 | |||
Notes receivable | 248,079 | 421,931 | (670,010) | - | |||
Accounts receivable: | |||||||
Customer | 548,398 | 207,027 | - | 755,425 | |||
Allowance for doubtful accounts | (20,357) | - | - | (20,357) | |||
Associated companies | 41,053 | 100,734 | (141,787) | - | |||
Other | 245,451 | 65,194 | - | 310,645 | |||
Accrued unbilled revenues | 347,163 | - | - | 347,163 | |||
Total accounts receivable | 1,161,708 | 372,955 | (141,787) | 1,392,876 | |||
Deferred fuel costs | 500,498 | - | - | 500,498 | |||
Accumulated deferred income taxes | - | - | - | - | |||
Fuel inventory - at average cost | 217,526 | 3,315 | - | 220,841 | |||
Materials and supplies - at average cost | 470,016 | 255,160 | - | 725,176 | |||
Deferred nuclear refueling outage costs | 90,235 | 104,501 | - | 194,736 | |||
System agreement cost equalization | 215,869 | - | - | 215,869 | |||
Gas hedge contracts | 122,971 | - | - | 122,971 | |||
Prepayments and other | 239,917 | 28,588 | - | 268,505 | |||
TOTAL | 3,622,621 | 1,927,171 | (811,797) | 4,737,995 | |||
OTHER PROPERTY AND INVESTMENTS | |||||||
Investment in affiliates - at equity | 7,747,213 | 43,471 | (7,713,725) | 76,959 | |||
Decommissioning trust funds | 1,300,268 | 1,854,694 | - | 3,154,962 | |||
Non-utility property - at cost (less accumulated depreciation) | 220,266 | 4,270 | - | 224,536 | |||
Other | 73,836 | 108,052 | (5,388) | 176,500 | |||
TOTAL | 9,341,583 | 2,010,487 | (7,719,113) | 3,632,957 | |||
PROPERTY, PLANT, AND EQUIPMENT | |||||||
Electric | 30,200,960 | 3,449,645 | - | 33,650,605 | |||
Property under capital lease | 738,492 | - | - | 738,492 | |||
Natural gas | 297,622 | - | - | 297,622 | |||
Construction work in progress | 829,753 | 196,553 | - | 1,026,306 | |||
Nuclear fuel under capital lease | 429,414 | - | - | 429,414 | |||
Nuclear fuel | 156,483 | 452,943 | - | 609,426 | |||
TOTAL PROPERTY, PLANT AND EQUIPMENT | 32,652,724 | 4,099,141 | - | 36,751,865 | |||
Less - accumulated depreciation and amortization | 14,957,034 | 500,540 | - | 15,457,574 | |||
PROPERTY, PLANT AND EQUIPMENT - NET | 17,695,690 | 3,598,601 | - | 21,294,291 | |||
DEFERRED DEBITS AND OTHER ASSETS | |||||||
Regulatory assets: | |||||||
SFAS 109 regulatory asset - net | 615,832 | - | - | 615,832 | |||
Other regulatory assets | 2,932,336 | - | - | 2,932,336 | |||
Deferred fuel costs | 168,122 | - | - | 168,122 | |||
Long-term receivables | 4,281 | - | - | 4,281 | |||
Goodwill | 374,099 | 3,073 | - | 377,172 | |||
Other | 760,396 | 756,537 | (586,578) | 930,355 | |||
TOTAL | 4,855,066 | 759,610 | (586,578) | 5,028,098 | |||
TOTAL ASSETS | $ 35,514,960 | $ 8,295,869 | $ (9,117,488) | $ 34,693,341 | |||
*Totals may not foot due to rounding. | |||||||
Entergy Corporation | |||||||
Consolidating Balance Sheet | |||||||
June 30, 2008 | |||||||
(Dollars in thousands) | |||||||
(Unaudited) | |||||||
U.S. Utilities/ Parent & Other | Competitive Businesses | Eliminations | Consolidated | ||||
LIABILITIES AND SHAREHOLDERS' EQUITY | |||||||
CURRENT LIABILITIES | |||||||
Currently maturing long-term debt | $ 368,726 | $ 28,801 | $ - | $ 397,527 | |||
Notes payable: | |||||||
Associated companies | 390,460 | 279,550 | (670,010) | - | |||
Other | 175,037 | - | - | 175,037 | |||
Account payable: | |||||||
Associated companies | 123,437 | 18,438 | (141,875) | - | |||
Other | 1,209,308 | 179,497 | - | 1,388,805 | |||
Customer deposits | 298,632 | - | - | 298,632 | |||
Taxes accrued | - | - | - | - | |||
Accumulated deferred income taxes | 118,061 | - | - | 118,061 | |||
Interest accrued | 134,884 | 4,278 | - | 139,162 | |||
Deferred fuel costs | - | - | - | - | |||
Obligations under capital leases | 151,721 | - | - | 151,721 | |||
Pension and other postretirement liabilities | 32,040 | 3,725 | - | 35,765 | |||
System agreement cost equalization | 215,909 | - | - | 215,909 | |||
Fair value of derivative instruments | - | 363,957 | - | 363,957 | |||
Other | 51,624 | 116,030 | - | 167,654 | |||
TOTAL | 3,269,839 | 994,276 | (811,885) | 3,452,230 | |||
NON-CURRENT LIABILITIES | |||||||
Accumulated deferred income taxes and taxes accrued | 5,881,279 | 425,114 | - | 6,306,393 | |||
Accumulated deferred investment tax credits | 334,552 | - | - | 334,552 | |||
Obligations under capital leases | 287,641 | - | - | 287,641 | |||
Other regulatory liabilities | 576,601 | - | - | 576,601 | |||
Decommissioning and retirement cost liabilities | 1,396,203 | 1,179,480 | - | 2,575,683 | |||
Accumulated provisions | 134,270 | 10,605 | - | 144,875 | |||
Pension and other postretirement liabilities | 982,432 | 317,425 | - | 1,299,857 | |||
Long-term debt | 10,549,156 | 211,886 | (5,388) | 10,755,654 | |||
Fair value of derivative instruments | - | 370,374 | - | 370,374 | |||
Other | 1,200,624 | 342,294 | (587,261) | 955,657 | |||
TOTAL | 21,342,758 | 2,857,178 | (592,649) | 23,607,287 | |||
Preferred stock without sinking fund | 280,510 | 422,441 | (391,932) | 311,019 | |||
SHAREHOLDERS' EQUITY | |||||||
Common stock, $.01 par value, authorized 500,000,000 shares; | |||||||
issued 248,174,087 shares in 2008 | 2,163,749 | 1,071,639 | (3,232,906) | 2,482 | |||
Paid-in capital | 7,018,829 | 2,193,112 | (4,351,460) | 4,860,481 | |||
Retained earnings | 5,699,308 | 1,228,920 | 99,402 | 7,027,630 | |||
Accumulated other comprehensive income (loss) | (83,203) | (428,381) | 626 | (510,958) | |||
Less - treasury stock, at cost (57,633,453 shares in 2008) | 4,176,830 | 43,316 | (163,316) | 4,056,830 | |||
TOTAL | 10,621,853 | 4,021,974 | (7,321,022) | 7,322,805 | |||
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY | $ 35,514,960 | $ 8,295,869 | $ (9,117,488) | $ 34,693,341 | |||
*Totals may not foot due to rounding. | |||||||
Entergy Corporation | |||||||
Consolidating Balance Sheet | |||||||
December 31, 2007 | |||||||
(Dollars in thousands) | |||||||
(Unaudited) | |||||||
U.S. Utilities/ Parent & Other | Competitive Businesses | Eliminations | Consolidated | ||||
ASSETS | |||||||
CURRENT ASSETS | |||||||
Cash and cash equivalents: | |||||||
Cash | $ 120,583 | $ 6,069 | $ - | $ 126,652 | |||
Temporary cash investments - at cost, | |||||||
which approximates market | 679,590 | 447,486 | - | 1,127,076 | |||
Total cash and cash equivalents | 800,173 | 453,555 | - | 1,253,728 | |||
Securitization recovery trust account | 19,273 | - | - | 19,273 | |||
Notes receivable | 291,101 | 419,993 | (710,933) | 161 | |||
Accounts receivable: | |||||||
Customer | 413,284 | 197,440 | - | 610,724 | |||
Allowance for doubtful accounts | (25,789) | - | - | (25,789) | |||
Associated companies | 53,543 | 84,473 | (138,016) | - | |||
Other | 267,732 | 35,328 | - | 303,060 | |||
Accrued unbilled revenues | 288,076 | - | - | 288,076 | |||
Total accounts receivable | 996,846 | 317,241 | (138,016) | 1,176,071 | |||
Deferred fuel costs | - | - | - | - | |||
Accumulated deferred income taxes | 38,117 | - | - | 38,117 | |||
Fuel inventory - at average cost | 205,146 | 3,438 | - | 208,584 | |||
Materials and supplies - at average cost | 454,517 | 237,859 | - | 692,376 | |||
Deferred nuclear refueling outage costs | 43,498 | 129,438 | - | 172,936 | |||
System agreement cost equalization | 268,000 | - | - | 268,000 | |||
Gas hedge contracts | - | - | - | - | |||
Prepayments and other | 100,458 | 28,543 | - | 129,001 | |||
TOTAL | 3,217,129 | 1,590,067 | (848,949) | 3,958,247 | |||
OTHER PROPERTY AND INVESTMENTS | |||||||
Investment in affiliates - at equity | 7,521,097 | 94,103 | (7,536,208) | 78,992 | |||
Decommissioning trust funds | 1,370,035 | 1,937,601 | - | 3,307,636 | |||
Non-utility property - at cost (less accumulated depreciation) | 216,640 | 3,564 | - | 220,204 | |||
Other | 80,700 | 7,251 | (5,388) | 82,563 | |||
TOTAL | 9,188,472 | 2,042,519 | (7,541,596) | 3,689,395 | |||
PROPERTY, PLANT, AND EQUIPMENT | |||||||
Electric | 29,613,366 | 3,346,428 | (772) | 32,959,022 | |||
Property under capital lease | 740,095 | - | - | 740,095 | |||
Natural gas | 300,767 | - | - | 300,767 | |||
Construction work in progress | 861,523 | 193,310 | - | 1,054,833 | |||
Nuclear fuel under capital lease | 361,502 | - | - | 361,502 | |||
Nuclear fuel | 154,713 | 510,907 | - | 665,620 | |||
TOTAL PROPERTY, PLANT AND EQUIPMENT | 32,031,966 | 4,050,645 | (772) | 36,081,839 | |||
Less - accumulated depreciation and amortization | 14,659,224 | 448,345 | - | 15,107,569 | |||
PROPERTY, PLANT AND EQUIPMENT - NET | 17,372,742 | 3,602,300 | (772) | 20,974,270 | |||
DEFERRED DEBITS AND OTHER ASSETS | |||||||
Regulatory assets: | |||||||
SFAS 109 regulatory asset - net | 595,743 | - | - | 595,743 | |||
Other regulatory assets | 2,971,399 | - | - | 2,971,399 | |||
Deferred fuel costs | 168,122 | - | - | 168,122 | |||
Long-term receivables | 7,714 | - | - | 7,714 | |||
Goodwill | 374,099 | 3,073 | - | 377,172 | |||
Other | 794,177 | 758,729 | (651,966) | 900,940 | |||
TOTAL | 4,911,254 | 761,802 | (651,966) | 5,021,090 | |||
TOTAL ASSETS | $ 34,689,597 | $ 7,996,688 | $ (9,043,283) | $ 33,643,002 | |||
*Totals may not foot due to rounding. | |||||||
Entergy Corporation | |||||||
Consolidating Balance Sheet | |||||||
December 31, 2007 | |||||||
(Dollars in thousands) | |||||||
(Unaudited) | |||||||
U.S. Utilities/ Parent & Other | Competitive Businesses | Eliminations | Consolidated | ||||
LIABILITIES AND SHAREHOLDERS' EQUITY | |||||||
CURRENT LIABILITIES | |||||||
Currently maturing long-term debt | $ 968,701 | $ 28,056 | $ - | $ 996,757 | |||
Notes payable: | |||||||
Associated companies | 399,978 | 310,955 | (710,933) | - | |||
Other | 25,037 | - | - | 25,037 | |||
Account payable: | |||||||
Associated companies | 95,943 | 38,762 | (134,705) | - | |||
Other | 802,604 | 228,696 | - | 1,031,300 | |||
Customer deposits | 291,171 | - | - | 291,171 | |||
Taxes accrued | - | - | - | - | |||
Accumulated deferred income taxes | - | - | - | - | |||
Interest accrued | 185,794 | 2,174 | - | 187,968 | |||
Deferred fuel costs | 54,947 | - | - | 54,947 | |||
Obligations under capital leases | 152,615 | - | - | 152,615 | |||
Pension and other postretirement liabilities | 31,182 | 3,613 | - | 34,795 | |||
System agreement cost equalization | 268,000 | - | - | 268,000 | |||
Fair value of derivative instruments | - | 60,025 | - | 60,025 | |||
Other | 68,675 | 85,464 | - | 154,139 | |||
TOTAL | 3,344,647 | 757,745 | (845,638) | 3,256,754 | |||
NON-CURRENT LIABILITIES | |||||||
Accumulated deferred income taxes and taxes accrued | 5,825,015 | 554,664 | - | 6,379,679 | |||
Accumulated deferred investment tax credits | 343,539 | - | - | 343,539 | |||
Obligations under capital leases | 220,438 | - | - | 220,438 | |||
Other regulatory liabilities | 490,323 | - | - | 490,323 | |||
Decommissioning and retirement cost liabilities | 1,346,422 | 1,142,639 | - | 2,489,061 | |||
Accumulated provisions | 124,483 | 8,923 | - | 133,406 | |||
Pension and other postretirement liabilities | 1,047,745 | 313,581 | - | 1,361,326 | |||
Long-term debt | 9,522,791 | 283,172 | (77,828) | 9,728,135 | |||
Fair value of derivative instruments | - | 26,964 | - | 26,964 | |||
Other | 1,250,738 | 373,472 | (584,666) | 1,039,544 | |||
TOTAL | 20,171,494 | 2,703,415 | (662,494) | 22,212,415 | |||
Preferred stock without sinking fund | 280,612 | 422,482 | (391,932) | 311,162 | |||
SHAREHOLDERS' EQUITY | |||||||
Common stock, $.01 par value, authorized 500,000,000 shares; | |||||||
issued 248,174,087 shares in 2007 | 2,228,351 | 1,068,639 | (3,294,508) | 2,482 | |||
Paid-in capital | 6,696,890 | 2,071,257 | (3,917,378) | 4,850,769 | |||
Retained earnings | 5,907,673 | 923,567 | (95,275) | 6,735,965 | |||
Accumulated other comprehensive income (loss) | (85,205) | 92,899 | 626 | 8,320 | |||
Less - treasury stock, at cost (55,053,847 shares in 2007) | 3,854,865 | 43,316 | (163,316) | 3,734,865 | |||
TOTAL | 10,892,844 | 4,113,046 | (7,143,219) | 7,862,671 | |||
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY | $ 34,689,597 | $ 7,996,688 | $ (9,043,283) | $ 33,643,002 | |||
*Totals may not foot due to rounding. |
Entergy Corporation | |||||||
Consolidating Balance Sheet | |||||||
June 30, 2008 vs December 31, 2007 | |||||||
(Dollars in thousands) | |||||||
(Unaudited) | |||||||
U.S. Utilities/ Parent & Other | Competitive Businesses | Eliminations | Consolidated | ||||
ASSETS | |||||||
CURRENT ASSETS | |||||||
Cash and cash equivalents: | |||||||
Cash | $ 40,660 | $ 1,312 | $ - | $ 41,972 | |||
Temporary cash investments - at cost, | |||||||
which approximates market | (495,133) | 285,854 | - | (209,279) | |||
Total cash and cash equivalents | (454,473) | 287,166 | - | (167,307) | |||
Securitization recovery trust account | (9,171) | - | - | (9,171) | |||
Notes receivable | (43,022) | 1,938 | 40,923 | (161) | |||
Accounts receivable: | |||||||
Customer | 135,114 | 9,587 | - | 144,701 | |||
Allowance for doubtful accounts | 5,432 | - | - | 5,432 | |||
Associated companies | (12,490) | 16,261 | (3,771) | - | |||
Other | (22,281) | 29,866 | - | 7,585 | |||
Accrued unbilled revenues | 59,087 | - | - | 59,087 | |||
Total accounts receivable | 164,862 | 55,714 | (3,771) | 216,805 | |||
Deferred fuel costs | 500,498 | - | - | 500,498 | |||
Accumulated deferred income taxes | (38,117) | - | - | (38,117) | |||
Fuel inventory - at average cost | 12,380 | (123) | - | 12,257 | |||
Materials and supplies - at average cost | 15,499 | 17,301 | - | 32,800 | |||
Deferred nuclear refueling outage costs | 46,737 | (24,937) | - | 21,800 | |||
System agreement cost equalization | (52,131) | - | - | (52,131) | |||
Gas hedge contracts | 122,971 | - | - | 122,971 | |||
Prepayments and other | 139,459 | 45 | - | 139,504 | |||
TOTAL | 405,492 | 337,104 | 37,152 | 779,748 | |||
OTHER PROPERTY AND INVESTMENTS | |||||||
Investment in affiliates - at equity | 226,116 | (50,632) | (177,517) | (2,033) | |||
Decommissioning trust funds | (69,767) | (82,907) | - | (152,674) | |||
Non-utility property - at cost (less accumulated depreciation) | 3,626 | 706 | - | 4,332 | |||
Other | (6,864) | 100,801 | - | 93,937 | |||
TOTAL | 153,111 | (32,032) | (177,517) | (56,438) | |||
PROPERTY, PLANT, AND EQUIPMENT | |||||||
Electric | 587,594 | 103,217 | 772 | 691,583 | |||
Property under capital lease | (1,603) | - | - | (1,603) | |||
Natural gas | (3,145) | - | - | (3,145) | |||
Construction work in progress | (31,770) | 3,243 | - | (28,527) | |||
Nuclear fuel under capital lease | 67,912 | - | - | 67,912 | |||
Nuclear fuel | 1,770 | (57,964) | - | (56,194) | |||
TOTAL PROPERTY, PLANT AND EQUIPMENT | 620,758 | 48,496 | 772 | 670,026 | |||
Less - accumulated depreciation and amortization | 297,810 | 52,195 | - | 350,005 | |||
PROPERTY, PLANT AND EQUIPMENT - NET | 322,948 | (3,699) | 772 | 320,021 | |||
DEFERRED DEBITS AND OTHER ASSETS | |||||||
Regulatory assets: | |||||||
SFAS 109 regulatory asset - net | 20,089 | - | - | 20,089 | |||
Other regulatory assets | (39,063) | - | - | (39,063) | |||
Deferred fuel costs | - | - | - | - | |||
Long-term receivables | (3,433) | - | - | (3,433) | |||
Goodwill | - | - | - | - | |||
Other | (33,781) | (2,192) | 65,388 | 29,415 | |||
TOTAL | (56,188) | (2,192) | 65,388 | 7,008 | |||
TOTAL ASSETS | $ 825,363 | $ 299,181 | $ (74,205) | $ 1,050,339 | |||
*Totals may not foot due to rounding. | |||||||
Entergy Corporation | |||||||
Consolidating Balance Sheet | |||||||
June 30, 2008 vs December 31, 2007 | |||||||
(Dollars in thousands) | |||||||
(Unaudited) | |||||||
U.S. Utilities/ Parent & Other | Competitive Businesses | Eliminations | Consolidated | ||||
LIABILITIES AND SHAREHOLDERS' EQUITY | |||||||
CURRENT LIABILITIES | |||||||
Currently maturing long-term debt | $ (599,975) | $ 745 | $ - | $ (599,230) | |||
Notes payable: | |||||||
Associated companies | (9,518) | (31,405) | 40,923 | - | |||
Other | 150,000 | - | - | 150,000 | |||
Account payable: | |||||||
Associated companies | 27,494 | (20,324) | (7,170) | - | |||
Other | 406,704 | (49,199) | - | 357,505 | |||
Customer deposits | 7,461 | - | - | 7,461 | |||
Taxes accrued | - | - | - | - | |||
Accumulated deferred income taxes | 118,061 | - | - | 118,061 | |||
Interest accrued | (50,910) | 2,104 | - | (48,806) | |||
Deferred fuel costs | (54,947) | - | - | (54,947) | |||
Obligations under capital leases | (894) | - | - | (894) | |||
Pension and other postretirement liabilities | 858 | 112 | - | 970 | |||
System agreement cost equalization | (52,091) | - | - | (52,091) | |||
Fair value of derivative instruments | - | 303,932 | - | 303,932 | |||
Other | (17,051) | 30,566 | - | 13,515 | |||
TOTAL | (74,808) | 236,531 | 33,753 | 195,476 | |||
NON-CURRENT LIABILITIES | |||||||
Accumulated deferred income taxes and taxes accrued | 56,264 | (129,550) | - | (73,286) | |||
Accumulated deferred investment tax credits | (8,987) | - | - | (8,987) | |||
Obligations under capital leases | 67,203 | - | - | 67,203 | |||
Other regulatory liabilities | 86,278 | - | - | 86,278 | |||
Decommissioning and retirement cost liabilities | 49,781 | 36,841 | - | 86,622 | |||
Accumulated provisions | 9,787 | 1,682 | - | 11,469 | |||
Pension and other postretirement liabilities | (65,313) | 3,844 | - | (61,469) | |||
Long-term debt | 1,026,365 | (71,286) | 72,440 | 1,027,519 | |||
Fair value of derivative instruments | - | 343,410 | - | 343,410 | |||
Other | (50,114) | (31,178) | (2,595) | (83,887) | |||
TOTAL | 1,171,264 | 153,763 | 69,845 | 1,394,872 | |||
Preferred stock without sinking fund | (102) | (41) | - | (143) | |||
SHAREHOLDERS' EQUITY | |||||||
Common stock, $.01 par value, authorized 500,000,000 shares; | |||||||
issued 248,174,087 shares in 2008 and 2007 | (64,602) | 3,000 | 61,602 | - | |||
Paid-in capital | 321,939 | 121,855 | (434,082) | 9,712 | |||
Retained earnings | (208,365) | 305,353 | 194,677 | 291,665 | |||
Accumulated other comprehensive income (loss) | 2,002 | (521,280) | - | (519,278) | |||
Less - treasury stock, at cost | 321,965 | - | - | 321,965 | |||
TOTAL | (270,991) | (91,072) | (177,803) | (539,866) | |||
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY | $ 825,363 | $ 299,181 | $ (74,205) | $ 1,050,339 | |||
*Totals may not foot due to rounding. |
Entergy Corporation | ||||||||
Consolidating Income Statement | ||||||||
Three Months Ended June 30, 2008 | ||||||||
(Dollars in thousands) | ||||||||
(Unaudited) | ||||||||
U.S. Utilities/ Parent & Other | Competitive Businesses | Eliminations | Consolidated | |||||
OPERATING REVENUES | ||||||||
Electric | $ 2,525,318 | $ - | $ (1,096) | $ 2,524,222 | ||||
Natural gas | 53,985 | - | - | 53,985 | ||||
Competitive businesses | 7,801 | 684,018 | (5,755) | 686,064 | ||||
Total | 2,587,104 | 684,018 | (6,851) | 3,264,271 | ||||
OPERATING EXPENSES | ||||||||
Operating and Maintenance: | ||||||||
Fuel, fuel related expenses, and gas purchased for resale | 624,452 | 102,384 | - | 726,836 | ||||
Purchased power | 738,804 | 15,989 | (6,590) | 748,203 | ||||
Nuclear refueling outage expenses | 23,801 | 32,039 | - | 55,840 | ||||
Other operation and maintenance | 500,480 | 210,205 | (375) | 710,309 | ||||
Decommissioning | 23,736 | 23,079 | - | 46,816 | ||||
Taxes other than income taxes | 103,891 | 22,051 | - | 125,942 | ||||
Depreciation and amortization | 215,364 | 32,613 | - | 247,977 | ||||
Other regulatory charges (credits) - net | 34,239 | - | - | 34,239 | ||||
Total | 2,264,767 | 438,360 | (6,965) | 2,696,162 | ||||
OPERATING INCOME | 322,337 | 245,658 | 114 | 568,109 | ||||
OTHER INCOME (DEDUCTIONS) | ||||||||
Allowance for equity funds used during construction | 9,085 | - | - | 9,085 | ||||
Interest and dividend income | 41,403 | 11,908 | (29,913) | 23,399 | ||||
Equity in earnings (loss) of unconsolidated equity affiliates | (2,509) | (63) | - | (2,572) | ||||
Miscellaneous - net | 5,025 | (995) | (114) | 3,916 | ||||
Total | 53,004 | 10,850 | (30,027) | 33,828 | ||||
INTEREST AND OTHER CHARGES | ||||||||
Interest on long-term debt | 119,453 | 450 | - | 119,903 | ||||
Other interest - net | 35,906 | 22,036 | (29,913) | 28,030 | ||||
Allowance for borrowed funds used during construction | (4,937) | - | - | (4,937) | ||||
Preferred dividend requirements and other | 4,310 | 665 | - | 4,975 | ||||
Total | 154,732 | 23,151 | (29,913) | 147,971 | ||||
INCOME BEFORE INCOME TAXES | 220,609 | 233,357 | - | 453,966 | ||||
Income taxes | 97,251 | 85,761 | - | 183,012 | ||||
CONSOLIDATED NET INCOME | $ 123,358 | $ 147,596 | $ - | $ 270,954 | ||||
EARNINGS PER AVERAGE COMMON SHARE: | ||||||||
BASIC | $0.65 | $0.77 | $1.42 | |||||
DILUTED | $0.62 | $0.75 | $1.37 | |||||
AVERAGE NUMBER OF COMMON SHARES OUTSTANDING: | ||||||||
BASIC | 191,326,928 | |||||||
DILUTED | 197,864,459 | |||||||
*Totals may not foot due to rounding. |
Entergy Corporation | ||||||||
Consolidating Income Statement | ||||||||
Three Months Ended June 30, 2007 | ||||||||
(Dollars in thousands) | ||||||||
(Unaudited) | ||||||||
U.S. Utilities/ Parent & Other | Competitive Businesses | Eliminations | Consolidated | |||||
OPERATING REVENUES | ||||||||
Electric | $ 2,195,646 | $ - | $ (1,002) | $ 2,194,644 | ||||
Natural gas | 42,909 | - | - | 42,909 | ||||
Competitive businesses | 7,413 | 529,925 | (5,539) | 531,799 | ||||
Total | 2,245,968 | 529,925 | (6,541) | 2,769,352 | ||||
OPERATING EXPENSES | ||||||||
Operating and Maintenance: | ||||||||
Fuel, fuel related expenses, and gas purchased for resale | 514,175 | 81,427 | - | 595,602 | ||||
Purchased power | 581,557 | 25,357 | (5,914) | 601,000 | ||||
Nuclear refueling outage expenses | 19,184 | 25,430 | - | 44,614 | ||||
Other operation and maintenance | 455,868 | 184,543 | (741) | 639,670 | ||||
Decommissioning | 22,103 | 19,978 | - | 42,080 | ||||
Taxes other than income taxes | 98,072 | 18,276 | - | 116,348 | ||||
Depreciation and amortization | 212,490 | 26,163 | - | 238,653 | ||||
Other regulatory charges (credits) - net | 13,345 | - | - | 13,345 | ||||
Total | 1,916,794 | 381,174 | (6,655) | 2,291,312 | ||||
OPERATING INCOME | 329,174 | 148,751 | 114 | 478,040 | ||||
OTHER INCOME (DEDUCTIONS) | ||||||||
Allowance for equity funds used during construction | 7,459 | - | - | 7,459 | ||||
Interest and dividend income | 34,784 | 38,152 | (18,989) | 53,948 | ||||
Equity in earnings (loss) of unconsolidated equity affiliates | 341 | 136 | - | 477 | ||||
Miscellaneous - net | (2,589) | (3,755) | (114) | (6,459) | ||||
Total | 39,995 | 34,533 | (19,103) | 55,425 | ||||
INTEREST AND OTHER CHARGES | ||||||||
Interest on long-term debt | 123,075 | 981 | - | 124,057 | ||||
Other interest - net | 37,879 | 14,649 | (18,975) | 33,553 | ||||
Allowance for borrowed funds used during construction | (4,386) | - | - | (4,386) | ||||
Preferred dividend requirements and other | 5,333 | 869 | (14) | 6,188 | ||||
Total | 161,901 | 16,499 | (18,989) | 159,412 | ||||
INCOME BEFORE INCOME TAXES | 207,268 | 166,785 | - | 374,053 | ||||
Income taxes | 86,688 | 19,763 | - | 106,451 | ||||
CONSOLIDATED NET INCOME | 120,580 | 147,022 | - | 267,602 | ||||
EARNINGS PER AVERAGE COMMON SHARE: | ||||||||
BASIC | $0.61 | $0.75 | $1.36 | |||||
DILUTED | $0.59 | $0.73 | $1.32 | |||||
AVERAGE NUMBER OF COMMON SHARES OUTSTANDING: | ||||||||
BASIC | 196,979,140 | |||||||
DILUTED | 203,423,646 | |||||||
*Totals may not foot due to rounding. | ||||||||
Entergy Corporation | ||||||||
Consolidating Income Statement | ||||||||
Three Months Ended June 30, 2008 vs. 2007 | ||||||||
(Dollars in thousands) | ||||||||
(Unaudited) | ||||||||
U.S. Utilities/ Parent & Other | Competitive Businesses | Eliminations | Consolidated | |||||
OPERATING REVENUES | ||||||||
Electric | $ 329,672 | $ - | $ (94) | $ 329,578 | ||||
Natural gas | 11,076 | - | - | 11,076 | ||||
Competitive businesses | 388 | 154,093 | (216) | 154,265 | ||||
Total | 341,136 | 154,093 | (310) | 494,919 | ||||
OPERATING EXPENSES | ||||||||
Operating and Maintenance: | ||||||||
Fuel, fuel related expenses, and gas purchased for resale | 110,277 | 20,957 | - | 131,234 | ||||
Purchased power | 157,247 | (9,368) | (676) | 147,203 | ||||
Nuclear refueling outage expenses | 4,617 | 6,609 | - | 11,226 | ||||
Other operation and maintenance | 44,612 | 25,662 | 366 | 70,639 | ||||
Decommissioning | 1,633 | 3,101 | - | 4,736 | ||||
Taxes other than income taxes | 5,819 | 3,775 | - | 9,594 | ||||
Depreciation and amortization | 2,874 | 6,450 | - | 9,324 | ||||
Other regulatory charges (credits )- net | 20,894 | - | - | 20,894 | ||||
Total | 347,973 | 57,186 | (310) | 404,850 | ||||
OPERATING INCOME | (6,837) | 96,907 | - | 90,069 | ||||
OTHER INCOME (DEDUCTIONS) | ||||||||
Allowance for equity funds used during construction | 1,626 | - | - | 1,626 | ||||
Interest and dividend income | 6,619 | (26,244) | (10,924) | (30,549) | ||||
Equity in earnings (loss) of unconsolidated equity affiliates | (2,850) | (199) | - | (3,049) | ||||
Miscellaneous - net | 7,614 | 2,760 | - | 10,375 | ||||
Total | 13,009 | (23,683) | (10,924) | (21,597) | ||||
INTEREST AND OTHER CHARGES | ||||||||
Interest on long-term debt | (3,622) | (531) | - | (4,154) | ||||
Other interest - net | (1,973) | 7,387 | (10,938) | (5,523) | ||||
Allowance for borrowed funds used during construction | (551) | - | - | (551) | ||||
Preferred dividend requirements and other | (1,023) | (204) | 14 | (1,213) | ||||
Total | (7,169) | 6,652 | (10,924) | (11,441) | ||||
INCOME BEFORE INCOME TAXES | 13,341 | 66,572 | - | 79,913 | ||||
Income taxes | 10,563 | 65,998 | - | 76,561 | ||||
CONSOLIDATED NET INCOME | $ 2,778 | $ 574 | $ - | $ 3,352 | ||||
EARNINGS PER AVERAGE COMMON SHARE: | ||||||||
BASIC | $0.04 | $0.02 | $0.06 | |||||
DILUTED | $0.03 | $0.02 | $0.05 | |||||
*Totals may not foot due to rounding. |
Entergy Corporation | ||||||||
Consolidating Income Statement | ||||||||
Six Months Ended June 30, 2008 | ||||||||
(Dollars in thousands) | ||||||||
(Unaudited) | ||||||||
U.S. Utilities/ Parent & Other | Competitive Businesses | Eliminations | Consolidated | |||||
OPERATING REVENUES | ||||||||
Electric | $ 4,572,253 | $ - | $ (1,804) | $ 4,570,449 | ||||
Natural gas | 143,380 | - | - | 143,380 | ||||
Competitive businesses | 13,809 | 1,413,295 | (11,928) | 1,415,176 | ||||
Total | 4,729,442 | 1,413,295 | (13,732) | 6,129,005 | ||||
OPERATING EXPENSES | ||||||||
Operating and Maintenance: | ||||||||
Fuel, fuel related expenses, and gas purchased for resale | 1,079,035 | 188,302 | - | 1,267,337 | ||||
Purchased power | 1,350,655 | 31,402 | (13,211) | 1,368,845 | ||||
Nuclear refueling outage expenses | 43,138 | 63,961 | - | 107,098 | ||||
Other operation and maintenance | 920,416 | 401,910 | (749) | 1,321,577 | ||||
Decommissioning | 47,061 | 45,751 | - | 92,812 | ||||
Taxes other than income taxes | 189,677 | 44,835 | - | 234,513 | ||||
Depreciation and amortization | 427,787 | 65,175 | - | 492,962 | ||||
Other regulatory charges (credits) - net | 69,519 | - | - | 69,519 | ||||
Total | 4,127,288 | 841,336 | (13,960) | 4,954,663 | ||||
OPERATING INCOME | 602,154 | 571,959 | 228 | 1,174,342 | ||||
OTHER INCOME (DEDUCTIONS) | ||||||||
Allowance for equity funds used during construction | 18,371 | - | - | 18,371 | ||||
Interest and dividend income | 84,725 | 49,403 | (56,448) | 77,680 | ||||
Equity in earnings (loss) of unconsolidated equity affiliates | (2,024) | (1,477) | - | (3,501) | ||||
Miscellaneous - net | (1,022) | (6,389) | (228) | (7,640) | ||||
Total | 100,050 | 41,537 | (56,676) | 84,910 | ||||
INTEREST AND OTHER CHARGES | ||||||||
Interest on long-term debt | 242,524 | 523 | - | 243,047 | ||||
Other interest - net | 76,660 | 40,355 | (56,448) | 60,567 | ||||
Allowance for borrowed funds used during construction | (10,053) | - | - | (10,053) | ||||
Preferred dividend requirements and other | 8,642 | 1,331 | - | 9,973 | ||||
Total | 317,773 | 42,209 | (56,448) | 303,534 | ||||
INCOME BEFORE INCOME TAXES | 384,431 | 571,287 | - | 955,718 | ||||
Income taxes | 165,778 | 210,237 | - | 376,015 | ||||
CONSOLIDATED NET INCOME | $ 218,653 | $ 361,050 | $ - | $ 579,703 | ||||
EARNINGS PER AVERAGE COMMON SHARE: | ||||||||
BASIC | $1.14 | $1.88 | $3.02 | |||||
DILUTED | $1.11 | $1.82 | $2.93 | |||||
AVERAGE NUMBER OF COMMON SHARES OUTSTANDING: | ||||||||
BASIC | 191,983,266 | |||||||
DILUTED | 198,101,863 | |||||||
*Totals may not foot due to rounding. | ||||||||
Entergy Corporation | ||||||||
Consolidating Income Statement | ||||||||
Six Months Ended June 30, 2007 | ||||||||
(Dollars in thousands) | ||||||||
(Unaudited) | ||||||||
U.S. Utilities/ Parent & Other | Competitive Businesses | Eliminations | Consolidated | |||||
OPERATING REVENUES | ||||||||
Electric | $ 4,307,793 | $ - | $ (1,690) | $ 4,306,104 | ||||
Natural gas | 127,861 | - | - | 127,861 | ||||
Competitive businesses | 14,121 | 1,026,516 | (11,190) | 1,029,446 | ||||
Total | 4,449,775 | 1,026,516 | (12,880) | 5,463,411 | ||||
OPERATING EXPENSES | ||||||||
Operating and Maintenance: | ||||||||
Fuel, fuel related expenses, and gas purchased for resale | 1,241,104 | 141,910 | - | 1,383,014 | ||||
Purchased power | 1,020,862 | 36,299 | (11,922) | 1,045,239 | ||||
Nuclear refueling outage expenses | 38,586 | 49,003 | - | 87,589 | ||||
Other operation and maintenance | 860,055 | 345,177 | (1,186) | 1,204,046 | ||||
Decommissioning | 43,815 | 36,095 | - | 79,910 | ||||
Taxes other than income taxes | 204,196 | 34,835 | - | 239,031 | ||||
Depreciation and amortization | 425,825 | 45,237 | - | 471,063 | ||||
Other regulatory charges (credits) - net | 36,885 | - | - | 36,885 | ||||
Total | 3,871,328 | 688,556 | (13,108) | 4,546,777 | ||||
OPERATING INCOME | 578,447 | 337,960 | 228 | 916,634 | ||||
OTHER INCOME (DEDUCTIONS) | ||||||||
Allowance for equity funds used during construction | 24,717 | - | - | 24,717 | ||||
Interest and dividend income | 79,649 | 70,356 | (38,947) | 111,058 | ||||
Equity in earnings (loss) of unconsolidated equity affiliates | 920 | 1,181 | - | 2,101 | ||||
Miscellaneous - net | (4,444) | (7,108) | (227) | (11,778) | ||||
Total | 100,842 | 64,429 | (39,174) | 126,098 | ||||
INTEREST AND OTHER CHARGES | ||||||||
Interest on long-term debt | 245,139 | 2,017 | - | 247,156 | ||||
Other interest - net | 76,022 | 28,665 | (38,919) | 65,768 | ||||
Allowance for borrowed funds used during construction | (14,915) | - | - | (14,915) | ||||
Preferred dividend requirements and other | 10,699 | 1,737 | (27) | 12,409 | ||||
Total | 316,945 | 32,419 | (38,946) | 310,418 | ||||
INCOME BEFORE INCOME TAXES | 362,344 | 369,970 | - | 732,314 | ||||
Income taxes | 152,268 | 100,249 | - | 252,517 | ||||
CONSOLIDATED NET INCOME | 210,076 | 269,721 | - | 479,797 | ||||
EARNINGS PER AVERAGE COMMON SHARE: | ||||||||
BASIC | $1.05 | $1.36 | $2.41 | |||||
DILUTED | $1.02 | $1.32 | $2.34 | |||||
AVERAGE NUMBER OF COMMON SHARES OUTSTANDING: | ||||||||
BASIC | 198,754,673 | |||||||
DILUTED | 204,785,090 | |||||||
*Totals may not foot due to rounding. | ||||||||
Entergy Corporation | ||||||||
Consolidating Income Statement | ||||||||
Six Months Ended June 30, 2008 vs. 2007 | ||||||||
(Dollars in thousands) | ||||||||
(Unaudited) | ||||||||
U.S. Utilities/ Parent & Other | Competitive Businesses | Eliminations | Consolidated | |||||
OPERATING REVENUES | ||||||||
Electric | $ 264,460 | $ - | $ (114) | $ 264,345 | ||||
Natural gas | 15,519 | - | - | 15,519 | ||||
Competitive businesses | (312) | 386,779 | (738) | 385,730 | ||||
Total | 279,667 | 386,779 | (852) | 665,594 | ||||
OPERATING EXPENSES | ||||||||
Operating and Maintenance: | ||||||||
Fuel, fuel related expenses, and gas purchased for resale | (162,069) | 46,392 | - | (115,677) | ||||
Purchased power | 329,793 | (4,897) | (1,289) | 323,606 | ||||
Nuclear refueling outage expenses | 4,552 | 14,958 | - | 19,509 | ||||
Other operation and maintenance | 60,361 | 56,733 | 437 | 117,531 | ||||
Decommissioning | 3,246 | 9,656 | - | 12,902 | ||||
Taxes other than income taxes | (14,519) | 10,000 | - | (4,518) | ||||
Depreciation and amortization | 1,962 | 19,938 | - | 21,899 | ||||
Other regulatory charges (credits )- net | 32,634 | - | - | 32,634 | ||||
Total | 255,960 | 152,780 | (852) | 407,886 | ||||
OPERATING INCOME | 23,707 | 233,999 | - | 257,708 | ||||
OTHER INCOME (DEDUCTIONS) | ||||||||
Allowance for equity funds used during construction | (6,346) | - | - | (6,346) | ||||
Interest and dividend income | 5,076 | (20,953) | (17,501) | (33,378) | ||||
Equity in earnings (loss) of unconsolidated equity affiliates | (2,944) | (2,658) | - | (5,602) | ||||
Miscellaneous - net | 3,422 | 719 | (1) | 4,138 | ||||
Total | (792) | (22,892) | (17,502) | (41,188) | ||||
INTEREST AND OTHER CHARGES | ||||||||
Interest on long-term debt | (2,615) | (1,494) | - | (4,109) | ||||
Other interest - net | 638 | 11,690 | (17,529) | (5,201) | ||||
Allowance for borrowed funds used during construction | 4,862 | - | - | 4,862 | ||||
Preferred dividend requirements and other | (2,057) | (406) | 27 | (2,436) | ||||
Total | 828 | 9,790 | (17,502) | (6,884) | ||||
INCOME BEFORE INCOME TAXES | 22,087 | 201,317 | - | 223,404 | ||||
Income taxes | 13,510 | 109,988 | - | 123,498 | ||||
CONSOLIDATED NET INCOME | $ 8,577 | $ 91,329 | $ - | $ 99,906 | ||||
EARNINGS PER AVERAGE COMMON SHARE: | ||||||||
BASIC | $0.09 | $0.52 | $0.61 | |||||
DILUTED | $0.09 | $0.50 | $0.59 | |||||
*Totals may not foot due to rounding. | ||||||||
Entergy Corporation | ||||||||
Consolidating Income Statement | ||||||||
Twelve Months Ended June 30, 2008 | ||||||||
(Dollars in thousands) | ||||||||
(Unaudited) | ||||||||
U.S. Utilities/ Parent & Other | Competitive Businesses | Eliminations | Consolidated | |||||
OPERATING REVENUES | ||||||||
Electric | $ 9,313,462 | $ - | $ (2,814) | $ 9,310,648 | ||||
Natural gas | 221,592 | - | - | 221,592 | ||||
Competitive businesses | 29,258 | 2,612,090 | (23,596) | 2,617,752 | ||||
Total | 9,564,312 | 2,612,090 | (26,410) | 12,149,992 | ||||
OPERATING EXPENSES | ||||||||
Operating and Maintenance: | ||||||||
Fuel, fuel related expenses, and gas purchased for resale | 2,471,018 | 348,139 | - | 2,819,157 | ||||
Purchased power | 2,278,993 | 57,479 | (25,915) | 2,310,557 | ||||
Nuclear refueling outage expenses | 79,639 | 120,842 | - | 200,481 | ||||
Other operation and maintenance | 1,905,135 | 863,000 | (951) | 2,767,184 | ||||
Decommissioning | 92,466 | 88,334 | - | 180,800 | ||||
Taxes other than income taxes | 395,186 | 89,355 | - | 484,541 | ||||
Depreciation and amortization | 858,537 | 127,073 | - | 985,610 | ||||
Other regulatory charges (credits) - net | 87,588 | - | - | 87,588 | ||||
Total | 8,168,562 | 1,694,222 | (26,866) | 9,835,918 | ||||
OPERATING INCOME | 1,395,750 | 917,868 | 456 | 2,314,074 | ||||
OTHER INCOME (DEDUCTIONS) | ||||||||
Allowance for equity funds used during construction | 36,396 | - | - | 36,396 | ||||
Interest and dividend income | 181,732 | 118,288 | (99,401) | 200,619 | ||||
Equity in earnings (loss) of unconsolidated equity affiliates | (1,739) | (687) | - | (2,426) | ||||
Miscellaneous - net | (5,599) | (14,666) | (456) | (20,721) | ||||
Total | 210,790 | 102,935 | (99,857) | 213,868 | ||||
INTEREST AND OTHER CHARGES | ||||||||
Interest on long-term debt | 498,659 | 3,321 | - | 501,980�� | ||||
Other interest - net | 184,344 | 65,878 | (99,428) | 150,794 | ||||
Allowance for borrowed funds used during construction | (20,170) | - | - | (20,170) | ||||
Preferred dividend requirements and other | 19,628 | 3,013 | 27 | 22,668 | ||||
Total | 682,461 | 72,212 | (99,401) | 655,272 | ||||
INCOME FROM CONTINUING OPERATIONS | ||||||||
BEFORE INCOME TAXES | 924,079 | 948,591 | - | 1,872,670 | ||||
Income taxes | 374,606 | 263,309 | - | 637,915 | ||||
INCOME FROM CONTINUING OPERATIONS | 549,473 | 685,282 | - | 1,234,755 | ||||
INCOME FROM DISCONTINUED OPERATIONS (net of taxes) | - | - | - | - | ||||
CONSOLIDATED NET INCOME | $ 549,473 | $ 685,282 | - | $ 1,234,755 | ||||
EARNINGS PER AVERAGE COMMON SHARE (from continuing operations): | ||||||||
BASIC | $2.84 | $3.55 | $6.39 | |||||
DILUTED | $2.76 | $3.44 | $6.20 | |||||
EARNINGS PER AVERAGE COMMON SHARE (from discontinued operations): | ||||||||
BASIC | - | - | - | |||||
DILUTED | - | - | - | |||||
EARNINGS PER AVERAGE COMMON SHARE: | ||||||||
BASIC | $2.84 | $3.55 | $6.39 | |||||
DILUTED | $2.76 | $3.44 | $6.20 | |||||
AVERAGE NUMBER OF COMMON SHARES OUTSTANDING: | ||||||||
BASIC | 193,211,703 | |||||||
DILUTED | 199,313,580 | |||||||
*Totals may not foot due to rounding. | ||||||||
Entergy Corporation | ||||||||
Consolidating Income Statement | ||||||||
Twelve Months Ended June 30, 2007 | ||||||||
(Dollars in thousands) | ||||||||
(Unaudited) | ||||||||
U.S. Utilities/ Parent & Other | Competitive Businesses | Eliminations | Consolidated | |||||
OPERATING REVENUES | ||||||||
Electric | $ 9,228,680 | $ - | $ (3,115) | $ 9,225,565 | ||||
Natural gas | 206,012 | - | - | 206,012 | ||||
Competitive businesses | 29,154 | 1,931,810 | (21,585) | 1,939,379 | ||||
Total | 9,463,846 | 1,931,810 | (24,700) | 11,370,956 | ||||
OPERATING EXPENSES | ||||||||
Operating and Maintenance: | ||||||||
Fuel, fuel related expenses, and gas purchased for resale | 2,847,321 | 284,409 | - | 3,131,731 | ||||
Purchased power | 2,057,884 | 75,843 | (22,833) | 2,110,894 | ||||
Nuclear refueling outage expenses | 76,837 | 95,780 | - | 172,617 | ||||
Other operation and maintenance | 1,748,325 | 758,724 | (2,323) | 2,504,726 | ||||
Decommissioning | 86,096 | 67,930 | - | 154,026 | ||||
Taxes other than income taxes | 422,660 | 68,729 | - | 491,389 | ||||
Depreciation and amortization | 864,152 | 86,947 | - | 951,099 | ||||
Other regulatory charges (credits) - net | 19,231 | - | - | 19,231 | ||||
Total | 8,122,506 | 1,438,362 | (25,156) | 9,535,713 | ||||
OPERATING INCOME | 1,341,340 | 493,448 | 456 | 1,835,243 | ||||
OTHER INCOME (DEDUCTIONS) | ||||||||
Allowance for equity funds used during construction | 41,334 | - | - | 41,334 | ||||
Interest and dividend income | 168,139 | 138,748 | (82,142) | 224,745 | ||||
Equity in earnings (loss) of unconsolidated equity affiliates | 90,667 | 5,376 | - | 96,043 | ||||
Miscellaneous - net | 14,483 | 4,067 | (456) | 18,094 | ||||
Total | 314,623 | 148,191 | (82,598) | 380,216 | ||||
INTEREST AND OTHER CHARGES | ||||||||
Interest on long-term debt | 499,569 | 6,587 | - | 506,155 | ||||
Other interest - net | 133,556 | 60,475 | (82,087) | 111,944 | ||||
Allowance for borrowed funds used during construction | (25,267) | - | - | (25,267) | ||||
Preferred dividend requirements and other | 22,154 | 3,475 | (55) | 25,574 | ||||
Total | 630,012 | 70,537 | (82,142) | 618,406 | ||||
INCOME FROM CONTINUING OPERATIONS | ||||||||
BEFORE INCOME TAXES | 1,025,951 | 571,102 | - | 1,597,053 | ||||
Income taxes | 234,822 | 213,887 | - | 448,709 | ||||
INCOME FROM CONTINUING OPERATIONS | 791,129 | 357,215 | - | 1,148,344 | ||||
INCOME FROM DISCONTINUED OPERATIONS (net of taxes of ($5,919)) | (11,376) | - | - | (11,376) | ||||
CONSOLIDATED NET INCOME | $ 779,753 | $ 357,215 | - | $ 1,136,968 | ||||
EARNINGS PER AVERAGE COMMON SHARE (from continuing operations): | ||||||||
BASIC | $3.90 | $1.76 | $5.66 | |||||
DILUTED | $3.84 | $1.73 | $5.57 | |||||
EARNINGS PER AVERAGE COMMON SHARE (from discontinued operations): | ||||||||
BASIC | ($0.06) | - | ($0.06) | |||||
DILUTED | ($0.05) | - | ($0.05) | |||||
EARNINGS PER AVERAGE COMMON SHARE: | ||||||||
BASIC | $3.84 | $1.76 | $5.60 | |||||
DILUTED | $3.79 | $1.73 | $5.52 | |||||
AVERAGE NUMBER OF COMMON SHARES OUTSTANDING: | ||||||||
BASIC | 202,942,534 | |||||||
DILUTED | 206,001,813 | |||||||
*Totals may not foot due to rounding. | ||||||||
Entergy Corporation | ||||||||
Consolidating Income Statement | ||||||||
Twelve Months Ended June 30, 2008 vs. 2007 | ||||||||
(Dollars in thousands) | ||||||||
(Unaudited) | ||||||||
U.S. Utilities/ Parent & Other | Competitive Businesses | Eliminations | Consolidated | |||||
OPERATING REVENUES | ||||||||
Electric | $ 84,782 | $ - | $ 301 | $ 85,083 | ||||
Natural gas | 15,580 | - | - | 15,580 | ||||
Competitive businesses | 104 | 680,280 | (2,011) | 678,373 | ||||
Total | 100,466 | 680,280 | (1,710) | 779,036 | ||||
OPERATING EXPENSES | ||||||||
Operating and Maintenance: | ||||||||
Fuel, fuel related expenses, and gas purchased for resale | (376,303) | 63,730 | - | (312,574) | ||||
Purchased power | 221,109 | (18,364) | (3,082) | 199,663 | ||||
Nuclear refueling outage expenses | 2,802 | 25,062 | - | 27,864 | ||||
Other operation and maintenance | 156,810 | 104,276 | 1,372 | 262,458 | ||||
Decommissioning | 6,370 | 20,404 | - | 26,774 | ||||
Taxes other than income taxes | (27,474) | 20,626 | - | (6,848) | ||||
Depreciation and amortization | (5,615) | 40,126 | - | 34,511 | ||||
Other regulatory charges (credits )- net | 68,357 | - | - | 68,357 | ||||
Total | 46,056 | 255,860 | (1,710) | 300,206 | ||||
OPERATING INCOME | 54,410 | 424,420 | - | 478,831 | ||||
OTHER INCOME (DEDUCTIONS) | ||||||||
Allowance for equity funds used during construction | (4,938) | - | - | (4,938) | ||||
Interest and dividend income | 13,593 | (20,460) | (17,259) | (24,126) | ||||
Equity in earnings (loss) of unconsolidated equity affiliates | (92,406) | (6,063) | - | (98,469) | ||||
Miscellaneous - net | (20,082) | (18,733) | - | (38,815) | ||||
Total | (103,833) | (45,256) | (17,259) | (166,348) | ||||
INTEREST AND OTHER CHARGES | ||||||||
Interest on long-term debt | (910) | (3,266) | - | (4,175) | ||||
Other interest - net | 50,788 | 5,403 | (17,341) | 38,850 | ||||
Allowance for borrowed funds used during construction | 5,097 | - | - | 5,097 | ||||
Preferred dividend requirements and other | (2,526) | (462) | 82 | (2,906) | ||||
Total | 52,449 | 1,675 | (17,259) | 36,866 | ||||
INCOME FROM CONTINUING OPERATIONS | ||||||||
BEFORE INCOME TAXES | (101,872) | 377,489 | - | 275,617 | ||||
Income taxes | 139,784 | 49,422 | - | 189,206 | ||||
INCOME FROM CONTINUING OPERATIONS | (241,656) | 328,067 | - | 86,411 | ||||
INCOME FROM DISCONTINUED OPERATIONS (net of taxes) | 11,376 | - | - | 11,376 | ||||
CONSOLIDATED NET INCOME | $ (230,280) | $ 328,067 | - | $ 97,787 | ||||
EARNINGS PER AVERAGE COMMON SHARE (from continuing operations): | ||||||||
BASIC | ($1.06) | $1.79 | $0.73 | |||||
DILUTED | ($1.08) | $1.71 | $0.63 | |||||
EARNINGS PER AVERAGE COMMON SHARE (from discontinued operations): | ||||||||
BASIC | $0.06 | - | $0.06 | |||||
DILUTED | $0.05 | - | $0.05 | |||||
EARNINGS PER AVERAGE COMMON SHARE: | ||||||||
BASIC | ($1.00) | $1.79 | $0.79 | |||||
DILUTED | ($1.03) | $1.71 | $0.68 | |||||
*Totals may not foot due to rounding. | ||||||||
Entergy Corporation | ||||||
Consolidated Cash Flow Statement | ||||||
Three Months Ended June 30, 2008 vs. 2007 | ||||||
(Dollars in thousands) | ||||||
(Unaudited) | ||||||
2008 | 2007 | Variance | ||||
OPERATING ACTIVITIES | ||||||
Consolidated net income | $270,954 | $267,602 | $3,352 | |||
Adjustments to reconcile consolidated net income to net cash flow | ||||||
provided by operating activities: | ||||||
Reserve for regulatory adjustments | 101 | (2,901) | 3,002 | |||
Other regulatory charges (credits) - net | 34,239 | 13,345 | 20,894 | |||
Depreciation, amortization, and decommissioning | 294,793 | 280,733 | 14,060 | |||
Deferred income taxes, investment tax credits, and non-current taxes accrued | 97,850 | 123,605 | (25,755) | |||
Equity in earnings of unconsolidated equity affiliates - net of dividends | 2,572 | (477) | 3,049 | |||
Changes in working capital: | ||||||
Receivables | (207,436) | (189,230) | (18,206) | |||
Fuel inventory | 10,408 | (10,727) | 21,135 | |||
Accounts payable | 347,981 | 145,145 | 202,836 | |||
Taxes accrued | - | - | - | |||
Interest accrued | (14,561) | (6,889) | (7,672) | |||
Deferred fuel | (359,794) | (116,355) | (243,439) | |||
Other working capital accounts | (36,600) | (62,695) | 26,095 | |||
Provision for estimated losses and reserves | 6,646 | 72,843 | (66,197) | |||
Changes in other regulatory assets | (605) | 64,269 | (64,874) | |||
Other | 18,851 | (107,455) | 126,306 | |||
Net cash flow provided by operating activities | 465,399 | 470,813 | (5,414) | |||
INVESTING ACTIVITIES | ||||||
Construction/capital expenditures | (405,501) | (414,548) | 9,047 | |||
Allowance for equity funds used during construction | 9,085 | 7,459 | 1,626 | |||
Nuclear fuel purchases | (47,106) | (34,522) | (12,584) | |||
Proceeds from sale/leaseback of nuclear fuel | 39,653 | 9,699 | 29,954 | |||
Proceeds from sale of assets and businesses | 30,725 | 400 | 30,325 | |||
Payment for purchase of plant | - | (336,211) | 336,211 | |||
Insurance proceeds received for property damages | 63,088 | 82,081 | (18,993) | |||
Changes in transition charge account | 17,523 | - | 17,523 | |||
Decrease (increase) in other investments | (103,140) | (31,954) | (71,186) | |||
Proceeds from nuclear decommissioning trust fund sales | 490,463 | 853,407 | (362,944) | |||
Investment in nuclear decommissioning trust funds | (514,813) | (885,548) | 370,735 | |||
Net cash flow used in investing activities | (420,023) | (749,737) | 329,714 | |||
FINANCING ACTIVITIES | ||||||
Proceeds from the issuance of: | ||||||
Long-term debt | 1,255,543 | 1,222,125 | 33,418 | |||
Common stock and treasury stock | 23,192 | 22,817 | 375 | |||
Retirement of long-term debt | (945,166) | (365,033) | (580,133) | |||
Repurchase of common stock | (211,430) | (267,274) | 55,844 | |||
Changes in credit line borrowings - net | 150,000 | - | 150,000 | |||
Dividends paid: | ||||||
Common stock | (143,593) | (106,505) | (37,088) | |||
Preferred stock | (2,760) | (7,265) | 4,505 | |||
Net cash flow provided by financing activities | 125,786 | 498,865 | (373,079) | |||
Effect of exchange rates on cash and cash equivalents | (447) | (232) | (215) | |||
Net increase (decrease) in cash and cash equivalents | 170,715 | 219,709 | (48,994) | |||
Cash and cash equivalents at beginning of period | 915,706 | 1,100,513 | (184,807) | |||
Cash and cash equivalents at end of period | $1,086,421 | $1,320,222 | ($233,801) | |||
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION: | ||||||
Cash paid (received) during the period for: | ||||||
Interest - net of amount capitalized | $156,290 | $143,316 | $12,974 | |||
Income taxes | $125,699 | $197,317 | ($71,618) | |||
Entergy Corporation | ||||||
Consolidated Cash Flow Statement | ||||||
Six Months Ended June 30, 2008 vs. 2007 | ||||||
(Dollars in thousands) | ||||||
(Unaudited) | ||||||
2008 | 2007 | Variance | ||||
OPERATING ACTIVITIES | ||||||
Consolidated net income | $579,703 | $479,797 | $99,906 | |||
Adjustments to reconcile consolidated net income to net cash flow | ||||||
provided by operating activities: | ||||||
Reserve for regulatory adjustments | (2,808) | 8,038 | (10,846) | |||
Other regulatory charges (credits) - net | 69,519 | 36,885 | 32,634 | |||
Depreciation, amortization, and decommissioning | 585,774 | 550,973 | 34,801 | |||
Deferred income taxes, investment tax credits, and non-current taxes accrued | 195,834 | 507,929 | (312,095) | |||
Equity in earnings of unconsolidated equity affiliates - net of dividends | 3,501 | (2,101) | 5,602 | |||
Changes in working capital: | ||||||
Receivables | (216,810) | (123,088) | (93,722) | |||
Fuel inventory | (12,257) | (10,533) | (1,724) | |||
Accounts payable | 357,503 | (137,102) | 494,605 | |||
Taxes accrued | - | (189,410) | 189,410 | |||
Interest accrued | (48,799) | (29,093) | (19,706) | |||
Deferred fuel | (555,444) | 37,705 | (593,149) | |||
Other working capital accounts | (218,001) | (169,775) | (48,226) | |||
Provision for estimated losses and reserves | 10,680 | 56,241 | (45,561) | |||
Changes in other regulatory assets | 39,964 | 132,989 | (93,025) | |||
Other | 125,210 | (185,323) | 310,533 | |||
Net cash flow provided by operating activities | 913,569 | 964,132 | (50,563) | |||
INVESTING ACTIVITIES | ||||||
Construction/capital expenditures | (778,818) | (717,115) | (61,703) | |||
Allowance for equity funds used during construction | 18,371 | 24,717 | (6,346) | |||
Nuclear fuel purchases | (217,487) | (219,328) | 1,841 | |||
Proceeds from sale/leaseback of nuclear fuel | 152,353 | 124,185 | 28,168 | |||
Proceeds from sale of assets and businesses | 30,725 | 13,063 | 17,662 | |||
Payment for purchase of plant | (56,409) | (336,211) | 279,802 | |||
Insurance proceeds received for property damages | 63,088 | 82,081 | (18,993) | |||
Changes in transition charge account | 9,171 | - | 9,171 | |||
NYPA value sharing payment | (72,000) | - | (72,000) | |||
Decrease (increase) in other investments | (95,166) | 73,969 | (169,135) | |||
Proceeds from nuclear decommissioning trust fund sales | 748,181 | 1,013,414 | (265,233) | |||
Investment in nuclear decommissioning trust funds | (809,653) | (1,075,084) | 265,431 | |||
Net cash flow used in investing activities | (1,007,644) | (1,016,309) | 8,665 | |||
FINANCING ACTIVITIES | ||||||
Proceeds from the issuance of: | ||||||
Long-term debt | 1,800,543 | 2,042,123 | (241,580) | |||
Common stock and treasury stock | 27,862 | 53,706 | (25,844) | |||
Retirement of long-term debt | (1,383,393) | (699,906) | (683,487) | |||
Repurchase of common stock | (369,612) | (825,460) | 455,848 | |||
Redemption of preferred stock | - | (2,250) | 2,250 | |||
Changes in credit line borrowings - net | 150,000 | - | 150,000 | |||
Dividends paid: | ||||||
Common stock | (288,172) | (215,472) | (72,700) | |||
Preferred stock | (10,030) | (13,344) | 3,314 | |||
Net cash flow provided by (used in) financing activities | (72,802) | 339,397 | (412,199) | |||
Effect of exchange rates on cash and cash equivalents | (430) | (243) | (187) | |||
Net increase (decrease) in cash and cash equivalents | (167,307) | 286,977 | (454,284) | |||
Cash and cash equivalents at beginning of period | 1,253,728 | 1,016,152 | 237,576 | |||
Effect of the reconsolidation of Entergy New Orleans on cash and cash equivalents | - | 17,093 | (17,093) | |||
Cash and cash equivalents at end of period | $1,086,421 | $1,320,222 | ($233,801) | |||
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION: | ||||||
Cash paid (received) during the period for: | ||||||
Interest - net of amount capitalized | $340,077 | $297,229 | $42,848 | |||
Income taxes | $127,856 | $228,750 | ($100,894) | |||
Entergy Corporation | ||||||
Consolidated Cash Flow Statement | ||||||
Twelve Months Ended June 30, 2008 vs. 2007 | ||||||
(Dollars in thousands) | ||||||
(Unaudited) | ||||||
2008 | 2007 | Variance | ||||
OPERATING ACTIVITIES | ||||||
Consolidated net income | $1,234,755 | $1,136,968 | $97,787 | |||
Adjustments to reconcile consolidated net income to net cash flow | ||||||
provided by operating activities: | ||||||
Reserve for regulatory adjustments | (26,420) | 2,724 | (29,144) | |||
Other regulatory charges (credits) - net | 87,588 | 19,231 | 68,357 | |||
Depreciation, amortization, and decommissioning | 1,166,411 | 1,105,156 | 61,255 | |||
Deferred income taxes, investment tax credits, and non-current taxes accrued | 164,146 | 812,230 | (648,084) | |||
Equity in earnings (loss) of unconsolidated equity affiliates - net of dividends | 2,425 | (37) | 2,462 | |||
Changes in working capital: | ||||||
Receivables | (156,368) | (40,587) | (115,781) | |||
Fuel inventory | (12,169) | 13,153 | (25,322) | |||
Accounts payable | 391,557 | 76,040 | 315,517 | |||
Taxes accrued | 2,086 | (217,610) | 219,696 | |||
Interest accrued | (7,921) | 13,424 | (21,345) | |||
Deferred fuel | (592,237) | 362,436 | (954,673) | |||
Other working capital accounts | (121,495) | (203,622) | 82,127 | |||
Provision for estimated losses and reserves | (104,853) | 71,603 | (176,456) | |||
Changes in other regulatory assets | 161,711 | 148,262 | 13,449 | |||
Other | 319,991 | (380,999) | 700,990 | |||
Net cash flow provided by operating activities | 2,509,207 | 2,918,372 | (409,165) | |||
INVESTING ACTIVITIES | ||||||
Construction/capital expenditures | (1,639,733) | (1,376,994) | (262,739) | |||
Allowance for equity funds used during construction | 36,396 | 41,334 | (4,938) | |||
Nuclear fuel purchases | (406,891) | (421,326) | 14,435 | |||
Proceeds from sale/leaseback of nuclear fuel | 197,234 | 218,266 | (21,032) | |||
Proceeds from sale of assets and businesses | 30,725 | 13,063 | 17,662 | |||
Payment for purchase of plant | (56,409) | (336,211) | 279,802 | |||
Insurance proceeds received for property damages | 64,111 | 71,751 | (7,640) | |||
Changes in transition charge account | (10,102) | - | (10,102) | |||
NYPA value sharing payment | (72,000) | - | (72,000) | |||
Decrease (increase) in other investments | (127,415) | 31,339 | (158,754) | |||
Proceeds from nuclear decommissioning trust fund sales | 1,318,351 | 1,267,192 | 51,159 | |||
Investment in nuclear decommissioning trust funds | (1,443,333) | (1,385,286) | (58,047) | |||
Other regulatory investments | - | 4,442 | (4,442) | |||
Net cash flow used in investing activities | (2,109,066) | (1,872,430) | (236,636) | |||
FINANCING ACTIVITIES | ||||||
Proceeds from the issuance of: | ||||||
Long-term debt | 2,624,556 | 2,641,972 | (17,416) | |||
Preferred stock | 10,000 | - | 10,000 | |||
Common stock and treasury stock | 52,986 | 108,789 | (55,803) | |||
Retirement of long-term debt | (2,053,432) | (1,360,533) | (692,899) | |||
Repurchase of common stock | (759,730) | (1,409,653) | 649,923 | |||
Redemption of preferred stock | (55,577) | (5,071) | (50,506) | |||
Changes in credit line borrowings - net | 150,000 | 10,000 | 140,000 | |||
Dividends paid: | ||||||
Common stock | (580,027) | (439,968) | (140,059) | |||
Preferred stock | (22,561) | (25,617) | 3,056 | |||
Net cash flow used in financing activities | (633,785) | (480,081) | (153,704) | |||
Effect of exchange rates on cash and cash equivalents | (157) | (2,894) | 2,737 | |||
Net increase (decrease) in cash and cash equivalents | (233,801) | 562,967 | (796,768) | |||
Cash and cash equivalents at beginning of period | 1,320,222 | 757,255 | 562,967 | |||
Cash and cash equivalents at end of period | $1,086,421 | $1,320,222 | ($233,801) | |||
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION: | ||||||
Cash paid (received) during the period for: | ||||||
Interest - net of amount capitalized | $654,045 | $556,232 | $97,813 | |||
Income taxes | $275,914 | $315,177 | ($39,263) | |||