EX-99.12earningsrelease3q24_ex991.htmEX-99.1 Document
NEWS RELEASE
FOR IMMEDIATE RELEASE
October 31, 2024
Entergy reports third quarter earnings
Company narrows guidance range and updates longer-term outlooks
NEW ORLEANS – Entergy Corporation (NYSE: ETR) reported third quarter 2024 earnings per share of $2.99 on both an as-reported and an adjusted (non-GAAP) basis.
“We achieved outstanding results across operational, regulatory, resilience, and growth dimensions,” said Drew Marsh, Entergy Chair and Chief Executive Officer. “These outcomes are the result of strong execution and leveraging a stakeholder engagement model that starts with the customer and ensures value is created for all stakeholders.”
Business highlights included the following:
•Entergy narrowed its 2024 adjusted EPS guidance range to $7.15 to $7.35 (pre-split) and updated longer-term outlooks.
•E-LA filed for approval of significant new transmission and generation investment to support a new large customer.
•E-MS announced plans to build its first new natural gas power station in 50 years.
•E-AR’s 100-megawatt Walnut Bend Solar was placed in service.
•E-AR closed on West Memphis Solar and Driver Solar.
•E-LA issued an RFP using its new streamlined process to acquire 3 gigawatts of solar resources.
•The LPSC approved several items for E-LA including its FRP renewal, the gas LDC sale, the settlement with SERI to resolve all complaints against SERI (subject to FERC approval), and an agreement to divest E-LA’s share of Grand Gulf energy and capacity to E-MS.
•Filings submitted to the MPSC and FERC to divest E-LA’s share of Grand Gulf energy and capacity to E-MS.
•The CCNO approved $100 million of E-NO’s resilience plan for investment over the next two years.
•The PUCT approved an E-TX DCRF filing.
•Entergy’s Board of Directors declared a quarterly dividend of $1.20 per share, a six percent increase.
•Entergy’s Board of Directors approved a two-for-one stock split of Entergy’s common stock, effective with trading starting December 13, 2024.
•Entergy was named as one of the nation’s top utilities in economic development by Site Selection magazine for the 17th consecutive year.
Table of contents
Page
News release
Appendices
A: Consolidated results and adjustments
B: Earnings variance analysis
C: Utility operating and financial measures
D: Consolidated financial measures
E: Definitions and abbreviations and acronyms
F: Other GAAP to non-GAAP reconciliations
Financial statements
1
7
8
11
14
15
16
18
20
1
Entergy reports third quarter earnings
October 31, 2024
Page 2
Consolidated earnings (GAAP and non-GAAP measures)
Third quarter and year-to-date 2024 vs. 2023 (See Appendix A for reconciliation of GAAP to non-GAAP measures and description of adjustments)
Third quarter
Year-to-date
2024
2023
Change
2024
2023
Change
(After-tax, $ in millions)
As-reported earnings
645
667
(22)
769
1,369
(600)
Less adjustments
-
(27)
27
(517)
42
(559)
Adjusted earnings (non-GAAP)
645
694
(49)
1,286
1,327
(41)
Estimated weather impact
41
135
(94)
70
103
(33)
(After-tax, per share in $)
As-reported earnings
2.99
3.14
(0.15)
3.58
6.45
(2.87)
Less adjustments
-
(0.13)
0.13
(2.41)
0.20
(2.61)
Adjusted earnings (non-GAAP)
2.99
3.27
(0.28)
5.99
6.25
(0.26)
Estimated weather impact
0.19
0.64
(0.45)
0.33
0.48
(0.16)
Calculations may differ due to rounding
Consolidated results
For third quarter 2024, the company reported earnings of $645 million, or $2.99 per share, on an as-reported basis and an adjusted basis. This compared to third quarter 2023 earnings of $667 million, or $3.14 per share, on an as-reported basis and $694 million, or $3.27 per share, on an adjusted basis.
Summary discussions of results by business follow. Additional details, including information on OCF by business, are provided in Appendix A. A more detailed analysis of variances by business is provided in Appendix B.
Business results
Utility
For third quarter 2024, the Utility business reported earnings attributable to Entergy Corporation of $787 million, or $3.65 per share, on an as-reported basis and an adjusted basis. This compared to third quarter 2023 earnings of $752 million, or $3.54 per share, on an as-reported basis and $810 million, or $3.82 per share, on an adjusted basis. There were several drivers for the third quarter as-reported increase.
In third quarter 2023, as a result of Entergy Arkansas’ offer to forgo its opportunity to seek recovery of costs resulting from the March 2013 ANO stator incident, Entergy Arkansas recorded a write-off totaling $(78 million) ($(59 million) after tax). The write-off was considered an adjustment and excluded from adjusted earnings.
Other drivers for the increase included:
•the net effect of regulatory actions across the operating companies,
•higher other income (deductions) primarily due to a decrease in non-service pension costs, and
•lower other O&M.
These drivers were partially offset by:
•the effects of weather on retail volume,
•higher depreciation expense, and
•higher interest expense.
(more)
Entergy reports third quarter earnings
October 31, 2024
Page 3
On a per share basis, third quarter 2024 results reflected higher diluted average number of common shares outstanding due to the settlement of equity forwards in fourth quarter 2023 under the company’s ATM program, option exercises under the company’s stock-based compensation plans, and the dilutive effect from unsettled equity forwards under the company’s ATM program as a result of an increase in the stock price.
Appendix C contains additional details on Utility operating and financial measures.
Parent & Other
For third quarter 2024, Parent & Other reported a loss attributable to Entergy Corporation of $(142 million), or (66) cents per share, on an as-reported basis and an adjusted basis. This compared to a third quarter 2023 loss of $(85 million), or (40) cents per share, on an as-reported basis, and a loss of $(117 million), or (55) cents per share, on an adjusted basis.
Drivers for the third quarter variances included:
•the effects of the third quarter 2023 DOE spent fuel litigation settlement related to IPEC on asset write-offs and impairments (considered an adjustment and excluded from adjusted earnings),
•lower other income (deductions) due to lower non-service pension income and changes in legal provisions, and
•higher interest expense.
On a per share basis, third quarter 2024 results reflected higher diluted average number of common shares outstanding (see drivers in Utility section).
Earnings per share guidance
Entergy announced a two-for-one forward stock split of Entergy’s issued common stock. Each record holder of common stock as of the close of market on December 5, 2024, will receive one additional share of common stock for each then-held share, to be distributed after market close on
December 12, 2024. Trading is expected to commence on a split-adjusted basis at market open on December 13, 2024.
G1Entergy narrowed its 2024 adjusted EPS guidance to a range of $7.15 to $7.35 (pre-split). See webcast presentation for additional details.
The company has provided 2024 earnings guidance with regard to the non-GAAP measure of adjusted earnings per share. This measure excludes from the corresponding GAAP financial measure the effect of adjustments as described below under “Non-GAAP financial measures.” The company has not provided a reconciliation of such non-GAAP guidance to guidance presented on a GAAP basis because it cannot predict and quantify with a reasonable degree of confidence all of the adjustments that may occur during the period. Potential adjustments include the exclusion of regulatory charges related to outstanding regulatory complaints and significant income tax items.
Earnings teleconference
A teleconference will be held at 10:00 a.m. Central Time on Thursday, October 31, 2024, to discuss Entergy’s quarterly earnings announcement and the company’s financial performance. The teleconference may be accessed by visiting Entergy’s website at investors.entergy.com/investors/events-and-presentations or by dialing 888-440-4149, conference ID 9024832, no more than 15 minutes prior to the start of the call. The webcast presentation is also being posted to Entergy’s website concurrent with this news release. A replay of the teleconference will be available on Entergy’s website
(more)
Entergy reports third quarter earnings
October 31, 2024
Page 4
at investors.entergy.com/investors/events-and-presentations and by telephone. The telephone replay will be available through November 7, 2024, by dialing 800-770-2030, conference ID 9024832.
Entergy is a Fortune 500 company that powers life for 3 million customers through our operating companies in Arkansas, Louisiana, Mississippi, and Texas. We’re investing in the reliability, resilience and growth of the energy system while helping our region transition to cleaner, more efficient energy solutions. With roots in our communities for more than 100 years, Entergy is a nationally recognized leader in sustainability and corporate citizenship. Since 2018, we have delivered more than $100 million in economic benefits each year to local communities through philanthropy, volunteerism, and advocacy. Entergy is headquartered in New Orleans, Louisiana, and has approximately 12,000 employees.
Entergy Corporation’s common stock is listed on the New York Stock Exchange and NYSE Chicago under the symbol “ETR”.
Details regarding Entergy’s results of operations, regulatory proceedings, and other matters are available in this earnings release, a copy of which will be filed with the SEC, and the webcast presentation. Both documents are available on Entergy’s Investor Relations website at investors.entergy.com/investors/events-and-presentations.
Entergy maintains a web page as part of its Investor Relations website entitled Regulatory and other information, which provides investors with key updates on certain regulatory proceedings and important milestones on the execution of its strategy. While some of this information may be considered material information, investors should not rely exclusively on this page for all relevant company information.
For definitions of certain operating measures, as well as GAAP and non-GAAP financial measures and abbreviations and acronyms used in the earnings release materials, see Appendix E.
Non-GAAP financial measures
This news release contains non-GAAP financial measures, which are generally numerical measures of a company’s performance, financial position, or cash flows that either exclude or include amounts that are not normally excluded or included in the most directly comparable measure calculated and presented in accordance with GAAP. Entergy has provided quantitative reconciliations within this news release of the non-GAAP financial measures to the most directly comparable GAAP financial measures.
Entergy reports earnings using the non-GAAP measure of Entergy adjusted earnings, which excludes the effect of certain “adjustments.” Adjustments are unusual or non-recurring items or events or other items or events that management believes do not reflect the ongoing business of Entergy, such as significant tax items, and other items such as certain costs, expenses, or other specified items. In addition to reporting GAAP earnings on a per share basis, Entergy reports its adjusted earnings on a per share basis. These per share measures represent the applicable earnings amount divided by the diluted average number of common shares outstanding for the period.
Management uses the non-GAAP financial measures of adjusted earnings and adjusted earnings per share for, among other things, financial planning and analysis; reporting financial results to the board of directors, employees, stockholders, analysts, and investors; and internal evaluation of financial performance. Entergy believes that these non-GAAP financial measures provide useful information to investors in evaluating the ongoing results of Entergy’s business, comparing period to period results, and comparing Entergy’s financial performance to the financial performance of other companies in the utility sector.
(more)
Entergy reports third quarter earnings
October 31, 2024
Page 5
Other non-GAAP measures, including adjusted ROE; adjusted ROE, excluding affiliate preferred; FFO to adjusted debt; gross liquidity; net liquidity; adjusted Parent debt to total adjusted debt; adjusted debt to adjusted capitalization; and adjusted net debt to adjusted net capitalization are measures Entergy uses internally for management and board discussions and to gauge the overall strength of its business. Entergy believes the above data provides useful information to investors in evaluating Entergy’s ongoing financial results and flexibility and assists investors in comparing Entergy’s credit and liquidity to the credit and liquidity of others in the utility sector. These metrics are defined in Appendix E.
These non-GAAP financial measures reflect an additional way of viewing aspects of Entergy’s operations that, when viewed with Entergy’s GAAP results and the accompanying reconciliations to corresponding GAAP financial measures, provide a more complete understanding of factors and trends affecting Entergy’s business. These non-GAAP financial measures should not be used to the exclusion of GAAP financial measures. Investors are strongly encouraged to review Entergy’s consolidated financial statements and publicly filed reports in their entirety and not to rely on any single financial measure. Although certain of these measures are intended to assist investors in comparing Entergy’s performance to other companies in the utility sector, non-GAAP financial measures are not standardized; therefore, it might not be possible to compare these financial measures with other companies’ non-GAAP financial measures having the same or similar names.
Cautionary note regarding forward-looking statements
In this news 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. Such forward-looking statements include, among other things, statements regarding Entergy’s 2024 earnings guidance; financial and operational outlooks; industrial load growth outlooks; statements regarding its climate transition and resilience plans, goals, beliefs, or expectations; and other statements of Entergy’s plans, beliefs, or expectations included in this news release. Readers are cautioned not to place undue reliance on these forward-looking statements, which apply only as of the date of this news release. 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 are subject to a number of risks, uncertainties, and other factors that could cause actual results to differ materially from those expressed or implied in such forward-looking statements, including (a) those factors discussed elsewhere in this news release and in Entergy’s most recent Annual Report on Form 10-K, any subsequent Quarterly Reports on Form 10-Q, and Entergy’s other reports and filings made under the Securities Exchange Act of 1934; (b) uncertainties associated with (1) rate proceedings, formula rate plans, and other cost recovery mechanisms, including the risk that costs may not be recoverable to the extent or on the timeline anticipated by the utilities and (2) implementation of the ratemaking effects of changes in law; (c) uncertainties associated with (1) realizing the benefits of its resilience plan, including impacts of the frequency and intensity of future storms and storm paths, as well as the pace of project completion and (2) efforts to remediate the effects of major storms and recover related restoration costs; (d) risks associated with operating nuclear facilities, including plant relicensing, operating, and regulatory costs and risks; (e) changes in decommissioning trust values or earnings or in the timing or cost of decommissioning Entergy’s nuclear plant sites; (f) legislative and regulatory actions and risks and uncertainties associated with claims or litigation by or against Entergy and its subsidiaries; (g) risks and uncertainties associated with executing on business strategies, including (1) strategic transactions that Entergy or its subsidiaries may undertake and the risk that any such transaction may not be completed as and when expected and the risk that the anticipated benefits of the transaction may not be realized, and (2) Entergy’s ability to meet
(more)
Entergy reports third quarter earnings
October 31, 2024
Page 6
the rapidly growing demand for electricity, including from hyperscale data center and other large customers, and to manage the impacts of such growth on customers and Entergy’s business; (h) direct and indirect impacts to Entergy or its customers from pandemics, terrorist attacks, geopolitical conflicts, cybersecurity threats, data security breaches, or other attempts to disrupt Entergy’s business or operations, and/or other catastrophic events; and (i) effects on Entergy or its customers of (1) changes in federal, state, or local laws and regulations and other governmental actions or policies, including changes in monetary, fiscal, tax, environmental, or energy policies; (2) changes in commodity markets, capital markets, or economic conditions; and (3) technological change, including the costs, pace of development, and commercialization of new and emerging technologies.
###
Media inquiries:
Cristina del Canto
504-576-4238
mdelcan@entergy.com
Investor relations inquiries:
Liz Hunter
504-576-3294
ehunte1@entergy.com
(more)
Third quarter 2024 earnings release appendices and financial statements
Appendices
A: Consolidated results and adjustments
B: Earnings variance analysis
C: Utility operating and financial measures
D: Consolidated financial measures
E: Definitions and abbreviations and acronyms
F: Other GAAP to non-GAAP reconciliations
Financial statements
Consolidating balance sheets
Consolidating income statements
Consolidated cash flow statements
7
A: Consolidated results and adjustments
Appendix A-1 provides a comparative summary of consolidated earnings, including a reconciliation of as-reported earnings (GAAP) to adjusted earnings (non-GAAP).
Appendix A-1: Consolidated earnings - reconciliation of GAAP to non-GAAP measures
Third quarter and year-to-date 2024 vs. 2023 (See Appendix A-2 and Appendix A-3 for details on adjustments)
Third quarter
Year-to-date
2024
2023
Change
2024
2023
Change
(After-tax, $ in millions)
As-reported earnings (loss)
Utility
787
752
35
1,423
1,663
(240)
Parent & Other
(142)
(85)
(57)
(654)
(294)
(359)
Consolidated
645
667
(22)
769
1,369
(600)
Less adjustments
Utility
-
(59)
59
(267)
10
(277)
Parent & Other
-
32
(32)
(250)
32
(282)
Consolidated
-
(27)
27
(517)
42
(559)
Adjusted earnings (loss) (non-GAAP)
Utility
787
810
(24)
1,690
1,653
36
Parent & Other
(142)
(117)
(25)
(403)
(326)
(77)
Consolidated
645
694
(49)
1,286
1,327
(41)
Estimated weather impact
41
135
(94)
70
103
(33)
Diluted average number of common shares outstanding (in millions)
216
212
3
215
212
3
(After-tax, per share in $) (a)
As-reported earnings (loss)
Utility
3.65
3.54
0.11
6.63
7.84
(1.21)
Parent & Other
(0.66)
(0.40)
(0.26)
(3.04)
(1.39)
(1.66)
Consolidated
2.99
3.14
(0.15)
3.58
6.45
(2.87)
Less adjustments
Utility
-
(0.28)
0.28
(1.24)
0.05
(1.29)
Parent & Other
-
0.15
(0.15)
(1.17)
0.15
(1.32)
Consolidated
-
(0.13)
0.13
(2.41)
0.20
(2.61)
Adjusted earnings (loss) (non-GAAP)
Utility
3.65
3.82
(0.17)
7.87
7.79
0.08
Parent & Other
(0.66)
(0.55)
(0.11)
(1.88)
(1.54)
(0.34)
Consolidated
2.99
3.27
(0.28)
5.99
6.25
(0.26)
Estimated weather impact
0.19
0.64
(0.45)
0.33
0.48
(0.16)
Calculations may differ due to rounding
(a)Per share amounts are calculated by dividing the corresponding earnings (loss) by the diluted average number of common shares outstanding for the period.
See Appendix B for detailed earnings variance analysis.
8
Appendix A-2 and Appendix A-3 detail adjustments by business. Adjustments are included in as-reported earnings consistent with GAAP but are excluded from adjusted earnings. As a result, adjusted earnings is considered a non-GAAP measure.
Appendix A-2: Adjustments by driver (shown as positive/(negative) impact on earnings or EPS)
Third quarter and year-to-date 2024 vs. 2023
Third quarter
Year-to-date
2024
2023
Change
2024
2023
Change
(Pre-tax except for income taxes and totals; $ in millions)
Utility
2Q24 E-LA global agreement to resolve its FRP extension filing and other retail matters
-
-
-
(151)
-
(151)
1Q24 E-AR write-off of a regulatory asset related to the opportunity sales proceeding
-
-
-
(132)
-
(132)
1Q24 E-NO increase in customer sharing of income tax benefits as a result of the 2016–2018 IRS audit resolution
-
-
-
(79)
-
(79)
3Q23 E-AR write-off of assets related to the ANO stator incident
-
(78)
78
-
(78)
78
1Q23 impacts from E-LA storm cost approval and securitization, including customer sharing (excluding income tax item below)
-
-
-
-
(87)
87
Income tax effect on Utility adjustments above
-
20
(20)
95
47
48
1Q23 E-LA income tax benefit resulting from securitization
-
-
-
-
129
(129)
Total Utility
-
(59)
59
(267)
10
(277)
Parent & Other
2Q24 pension lift out
-
-
-
(317)
-
(317)
3Q23 DOE spent nuclear fuel litigation settlement (IPEC)
-
40
(40)
-
40
(40)
Income tax effect on Parent & Other adjustments above
-
(9)
9
67
(9)
75
Total Parent & Other
-
32
(32)
(250)
32
(282)
Total adjustments
-
(27)
27
(517)
42
(559)
(After-tax, per share in $) (b)
Utility
2Q24 E-LA global agreement to resolve its FRP extension filing and other retail matters
-
-
-
(0.52)
-
(0.52)
1Q24 E-AR write-off of a regulatory asset related to the opportunity sales proceeding
-
-
-
(0.45)
-
(0.45)
1Q24 E-NO increase in customer sharing of income tax benefits as a result of the 2016–2018 IRS audit resolution
-
-
-
(0.27)
-
(0.27)
3Q23 E-AR write-off of assets related to the ANO stator incident
-
(0.28)
0.28
-
(0.28)
0.28
1Q23 impacts from E-LA storm cost approval and securitization, including customer sharing
-
-
-
-
0.32
(0.32)
Total Utility
-
(0.28)
0.28
(1.24)
0.05
(1.29)
Parent & Other
2Q24 pension lift out
-
-
-
(1.17)
-
(1.17)
3Q23 DOE spent nuclear fuel litigation settlement (IPEC)
-
0.15
(0.15)
-
0.15
(0.15)
Total Parent & Other
-
0.15
(0.15)
(1.17)
0.15
(1.32)
Total adjustments
-
(0.13)
0.13
(2.41)
0.20
(2.61)
Calculations may differ due to rounding
(b)Per share amounts are calculated by multiplying the corresponding earnings (loss) by the estimated income tax rate that is expected to apply and dividing by the diluted average number of common shares outstanding for the period.
9
Appendix A-3: Adjustments by income statement line item (shown as positive/ (negative) impact on earnings)
Third quarter and year-to-date 2024 vs. 2023
(Pre-tax except for income taxes and totals; $ in millions)
Third quarter
Year-to-date
2024
2023
Change
2024
2023
Change
Utility
Operating revenues
-
-
-
-
31
(31)
Other O&M
-
-
-
(1)
-
(1)
Asset write-offs, impairments, and related charges
-
(78)
78
(132)
(78)
(53)
Other regulatory charges (credits) – net
-
-
-
(229)
(103)
(125)
Other income (deductions)
-
-
-
-
(15)
15
Income taxes
-
20
(20)
95
176
(81)
Total Utility
-
(59)
59
(267)
10
(277)
Parent & Other
Asset write-offs, impairments, and related charges
-
40
(40)
-
40
(40)
Other income (deductions)
-
-
-
(317)
-
(317)
Income taxes
-
(9)
9
67
(9)
75
Total Parent & Other
-
32
(32)
(250)
32
(282)
Total adjustments
-
(27)
27
(517)
42
(559)
Calculations may differ due to rounding
Appendix A-4 provides a comparative summary of OCF by business.
Appendix A-4: Consolidated operating cash flow
Third quarter and year-to-date 2024 vs. 2023
($ in millions)
Third quarter
Year-to-date
2024
2023
Change
2024
2023
Change
Utility
1,600
1,387
213
3,225
3,301
(76)
Parent & Other
(37)
18
(55)
(117)
(70)
(47)
Consolidated
1,562
1,405
157
3,109
3,231
(122)
Calculations may differ due to rounding
OCF increased for the quarter primarily due to lower Utility fuel and purchased power payments, timing of pension contributions, and higher Utility customer receipts. The increases were partially offset by higher interest payments and a DOE award received in third quarter 2023.
10
B: Earnings variance analysis
Appendix B-1 and Appendix B-2 provide details of current quarter and year-to-date 2024 versus 2023 as-reported and adjusted earnings per share variances for Utility and Parent & Other.
Appendix B-1: As-reported and adjusted earnings per share variance analysis (c), (d), (e)
Third quarter 2024 vs. 2023
(After-tax, per share in $)
Utility
Parent & Other
Consolidated
As-
reported
Adjusted
As-
reported
Adjusted
As-
reported
Adjusted
2023 earnings (loss)
3.54
3.82
(0.40)
(0.55)
3.14
3.27
Operating revenue less:
fuel, fuel-related expenses and gas purchased for resale; purchased power; and other regulatory charges (credits) – net
(0.09)
(0.09)
(f)
(0.02)
(0.02)
(0.11)
(0.11)
Nuclear refueling outage expenses
0.01
0.01
-
-
0.01
0.01
Other O&M
0.10
0.10
(g)
-
-
0.10
0.10
Asset write-offs, impairments, and related charges
0.28
-
(h)
(0.15)
-
(i)
0.13
-
Decommissioning
(0.01)
(0.01)
-
-
(0.01)
(0.01)
Taxes other than income taxes
0.02
0.02
-
-
0.02
0.02
Depreciation and amortization
(0.21)
(0.21)
(j)
-
-
(0.21)
(0.21)
Other income (deductions)
0.15
0.15
(k)
(0.07)
(0.07)
(l)
0.07
0.07
Interest expense
(0.08)
(0.08)
(m)
(0.06)
(0.06)
(n)
(0.14)
(0.14)
Income taxes – other
(0.01)
(0.01)
0.04
0.04
0.03
0.03
Preferred dividend requirements and noncontrolling interests
0.01
0.01
-
-
0.01
0.01
Share effect
(0.06)
(0.06)
(o)
0.01
0.01
(0.05)
(0.05)
2024 earnings (loss)
3.65
3.65
(0.66)
(0.66)
2.99
2.99
h
Calculations may differ due to rounding
Appendix B-2: As-reported and adjusted earnings per share variance analysis (c), (d), (e)
Year-to-date 2024 vs. 2023
(After-tax, per share in $)
Utility
Parent & Other
Consolidated
As-
reported
Adjusted
As-
reported
Adjusted
As-
reported
Adjusted
2023 earnings (loss)
7.84
7.79
(1.39)
(1.54)
6.45
6.25
Operating revenue less:
fuel, fuel-related expenses and gas purchased for resale; purchased power; and other regulatory charges (credits) – net
(0.25)
0.33
(f)
(0.05)
(0.05)
(p)
(0.30)
0.28
Nuclear refueling outage expenses
(0.01)
(0.01)
-
-
(0.01)
(0.01)
Other O&M
(0.26)
(0.25)
(g)
0.02
0.02
(0.24)
(0.24)
Asset write-offs, impairments, and related charges
(0.18)
-
(h)
(0.15)
-
(i)
(0.33)
-
Decommissioning
(0.03)
(0.03)
-
-
(0.03)
(0.03)
Taxes other than income taxes
(0.02)
(0.02)
-
-
(0.02)
(0.02)
Depreciation and amortization
(0.49)
(0.49)
(j)
-
-
(0.49)
(0.49)
Other income (deductions)
0.85
0.78
(k)
(1.36)
(0.18)
(l)
(0.51)
0.60
Interest expense
(0.19)
(0.19)
(m)
(0.17)
(0.17)
(n)
(0.36)
(0.36)
Income taxes – other
(0.56)
0.05
(q)
0.02
0.02
(0.54)
0.07
Preferred dividend requirements and noncontrolling interests
0.01
0.01
-
-
0.01
0.01
Share effect
(0.08)
(0.09)
(o)
0.04
0.02
(0.04)
(0.07)
2024 earnings (loss)
6.63
7.87
(3.04)
(1.88)
3.58
5.99
Calculations may differ due to rounding
11
(c)Utility operating revenue and Utility income taxes – other excluded the following for the amortization of unprotected excess ADIT (net effect was neutral to earnings) ($ in millions):
3Q24
3Q23
YTD24
YTD23
Utility operating revenue
6
5
22
8
Utility income taxes – other
(6)
(5)
(22)
(8)
(d)Utility regulatory charges (credits) – net and Utility preferred dividend requirements and noncontrolling interests excluded the following for the effects of HLBV accounting and the approved deferral (net effect was neutral to earnings) ($ millions):
3Q24
3Q23
YTD24
YTD23
Utility regulatory charges (credits) – net
(3)
(3)
(9)
(10)
Utility preferred dividend requirements and noncontrolling interests
3
3
9
10
(e)EPS effect is calculated by multiplying the pre-tax amount by the estimated income tax rate that is expected to apply and dividing by diluted average number of common shares outstanding for the prior period. Income taxes – other represents income tax differences other than the income tax effect of individual line items. Share effect captures the per share impact from the change in diluted average number of common shares outstanding.
Utility as-reported operating revenue less fuel, fuel-related expenses and gas purchased for resale; purchased power;
and other regulatory charges (credits) – net variance analysis
2024 vs. 2023 ($ EPS)
3Q
YTD
Electric volume / weather
(0.41)
(0.06)
Retail electric price
0.32
0.79
2Q24 E-LA global agreement to resolve its FRP extension filing and other retail matters
-
(0.52)
2Q24 E-MS 2024 FRP relate-back
-
0.03
1Q24 E-NO provision for increased income tax sharing
-
(0.27)
3Q23 E-TX adjustments to regulatory provisions
(0.11)
(0.11)
3Q23 E-TX base rate case relate-back
0.03
0.03
3Q23 SERI depreciation rate settlement
0.14
0.14
1Q23 impacts from E-LA storm cost approval and securitization, including customer sharing
-
0.22
E-LA wholesale contract termination
(0.03)
(0.09)
Reg. provisions for decommissioning items
(0.03)
(0.44)
Other, including Grand Gulf recovery
-
0.03
Total
(0.09)
(0.25)
(f)The third quarter and year-to-date variances included several drivers. The third quarter variances included the effects of weather on retail volume, which was partially offset by a wholesale contract termination (the sales from this agreement are now included in retail sales). The variances also reflected regulatory actions including E-AR’s FRP, E-LA’s FRP (including riders), and E-MS’s FRP. Additionally, the variances included the net effect of the third quarter 2023 adjustments to regulatory provisions at E-TX, changes in regulatory provisions for decommissioning items (based on regulatory treatment, decommissioning-related variances were offset in other line items and were largely earnings neutral), and a third quarter 2023 regulatory provision recorded at SERI for the refund of excess depreciation previously collected from customers as a result of FERC approving lower depreciation rates retroactive to March 2022 (largely offset by a retroactive reduction in depreciation expense).
The year-to-date as-reported variance also reflected several items that were considered adjustments and excluded from adjusted earnings. (1) A regulatory charge of $(150 million) ($(111 million) after tax) was recorded in second quarter 2024 as a result of E-LA reaching an agreement in principle to provide $184 million of customer credits, including for increasing customer sharing of income tax benefits resulting from the 2016-2018 IRS audit resolution (a reserve of $38 million was previously established) to resolve several open matters. (2) A regulatory charge for $(79 million) ($(57 million) after tax) was recorded in first quarter 2024 by E-NO to provide for sharing additional income tax benefits from the 2016–2018 IRS audit resolution with customers. (3) E-LA recorded items in first quarter 2023 which resulted from its securitization including $(103 million) ($(76 million) after tax) for a regulatory provision for customer sharing and $31 million ($31 million after tax) for a true-up of carrying charges on storm costs. The year-to-date variances also included the effects of E-TX’s base rate case relate-back portion in retail electric price.
(g)The third quarter earnings increase from lower Utility other O&M was largely due to a decrease in power delivery expenses primarily due to the timing of vegetation maintenance costs and lower compensation and benefits costs. The year-to-date earnings decrease from higher Utility other O&M was primarily due to higher contract costs related to operational performance, customer service, and organizational health initiatives; higher energy efficiency costs; the recognition of an E-AR DOE award judgment in the third quarter 2023; higher bad debt expense; higher MISO
12
transmission costs; higher non-nuclear generation expenses primarily due to the scope of work performed in 2024 compared to 2023; and a gain recorded in second quarter 2023 on the partial sale of a service center as part of an eminent domain proceeding. The year-to-date earnings decrease was partially offset by lower power delivery expenses due to the timing of vegetation maintenance costs.
(h)The third quarter as-reported earnings increase from lower Utility asset write-offs and impairments was primarily due to a $(78 million) ($(59 million) after-tax) E-AR write-off in third quarter 2023, which resulted from E-AR’s agreement to forgo its opportunity to seek recovery of costs associated with the ANO Stator incident in 2013 (considered an adjustment and excluded from adjusted earnings). The year-to-date as-reported earnings decrease from higher Utility asset write-offs and impairments also reflected the first quarter 2024 write-off of an E-AR regulatory asset totaling $(132 million) ($(97 million) after tax) related to the opportunity sales proceeding (considered an adjustment and excluded from adjusted earnings).
(i)The third quarter and year-to-date as-reported earnings decreases from Parent & Other asset write-offs and impairments
were due to recording a spent fuel litigation settlement related to IPEC in third quarter 2023 (considered an adjustment
and excluded from adjusted earnings).
(j)The third quarter and year-to-date earnings decreases from higher Utility depreciation and amortization were primarily due to a reduction in depreciation expense in third quarter 2023 resulting from FERC approval of lower depreciation rates at SERI retroactive to March 2022 (largely offset by a regulatory provision to refund the excess depreciation previously collected from customers) and higher plant in service. The year-to-date decrease also reflected the recognition of depreciation expense from E-TX’s 2022 base rate case relate-back effective January 2024 and an increase in depreciation rates for E-TX effective June 2023. The year-to-date decrease was partially offset by lower depreciation rates for SERI effective June 2023.
(k)The third quarter and year-to-date earnings increases from higher Utility other income (deductions) were largely due to a decrease in non-service pension costs and changes in nuclear decommissioning trust returns, including portfolio rebalancing in 2024 (based on regulatory treatment, decommissioning-related variances are offset in other line items and were largely earnings neutral). Higher AFUDC–equity due to higher construction work in progress also contributed to the increase. The year-to-date increase also reflected higher intercompany dividend income from affiliate preferred membership interests related to 2023 storm cost securitizations (largely offset at P&O), and a $(15 million) ($(15 million) after tax) charge recorded in first quarter 2023 to account for LURC’s 1% beneficial interest in the storm trust established as part of E-LA’s 2023 storm cost securitization (considered an adjustment and excluded from adjusted earnings).
(l)The third quarter and year-to-date as-reported earnings decreases from lower Parent & Other other income (deductions) were partly due to changes in legal provisions and lower non-service pension income. The year-to-date decrease also reflected a second quarter 2024 $(317 million) ($(250 million) after tax) one-time non-cash pension settlement charge associated with the purchase of a group annuity contract to settle certain pension liabilities (considered an adjustment and excluded from adjusted earnings) as well as higher intercompany dividends associated with affiliate preferred membership interests resulting from E-LA’s securitizations (largely offset at Utility).
(m)The third quarter and year-to-date earnings decreases from higher Utility interest expense were primarily due to higher interest rates as well as higher debt balances.
(n)The third quarter and year-to-date earnings decreases from higher Parent & Other interest expense were primarily due to the issuance of $1.2 billion of junior subordinated debentures in May 2024. The year-to-date decrease also reflected higher interest on commercial paper borrowings.
(o)The third quarter and year-to-date earnings per share impacts from share effect reflected higher shares outstanding due to the settlement of equity forwards in fourth quarter 2023 under the company’s ATM program, option exercises under the company’s stock-based compensation plans, and the dilutive effect of unsettled equity forwards under the company’s ATM program as a result of an increase in the stock price.
(p)The year-to-date earnings decrease from lower P&O net revenue was primarily due to lower capacity revenues resulting from the first quarter 2024 termination of a municipal requirements contract.
(q)The year-to-date as-reported earnings decrease from Utility income taxes – other was largely due to a $129 million income tax benefit recorded in first quarter 2023 related to storm cost securitization financing (considered an adjustment and excluded from adjusted earnings). Excluding this item, there were several individually insignificant items that partially offset the as-reported decrease.
13
C: Utility operating and financial measures
Appendix C provides a comparison of Utility operating and financial measures.
Appendix C: Utility operating and financial measures
Third quarter and year-to-date 2024 vs. 2023
Third quarter
Year-to-date
2024
2023
% Change
% Weather adjusted (r)
2024
2023
% Change
% Weather adjusted (r)
GWh sold
Residential
11,519
12,661
(9.0)
1.3
28,499
28,963
(1.6)
(0.2)
Commercial
8,394
8,648
(2.9)
2.0
21,797
21,865
(0.3)
0.7
Governmental
684
700
(2.3)
(0.3)
1,883
1,887
(0.2)
0.8
Industrial
15,150
13,781
9.9
9.9
42,174
39,823
5.9
5.9
Total retail sales
35,747
35,790
(0.1)
5.0
94,353
92,538
2.0
2.7
Wholesale
3,727
3,916
(4.8)
10,737
11,589
(7.4)
Total sales
39,474
39,706
(0.6)
105,090
104,127
0.9
Number of electric retail customers
Residential
2,601,894
2,581,652
0.8
Commercial
371,579
370,966
0.2
Governmental
18,015
18,008
-
Industrial
49,550
50,380
(1.6)
Total retail customers
3,041,038
3,021,006
0.7
Other O&M and nuclear refueling outage exp. per MWh
$19.01
$19.70
(3.5)
$20.87
$20.34
2.6
Calculations may differ due to rounding
(r)The effects of weather were estimated using heating degree days and cooling degree days for the period from certain locations within each jurisdiction and comparing to “normal” weather based on 20-year historical data. The models used to estimate weather are updated periodically and are subject to change.
For the quarter, on a weather-adjusted basis, retail sales increased 5.0 percent. Industrial sales increased 9.9 percent mainly due to higher sales to large industrial customers primarily in the petroleum refining industry. Residential sales were 1.3 percent higher and commercial sales increased 2.0 percent.
14
D: Consolidated financial measures
Appendix D provides comparative financial measures. Financial measures in this table include those calculated and presented in accordance with GAAP, as well as those that are considered non-GAAP financial measures.
Appendix D: GAAP and non-GAAP financial measures
Third quarter 2024 vs. 2023 (See Appendix F for reconciliation of GAAP to non-GAAP financial measures)
For 12 months ending September 30
2024
2023
Change
GAAP measure
As-reported ROE
12.2%
11.4%
0.8%
Non-GAAP financial measure
Adjusted ROE
9.7%
11.1%
(1.4)%
As of September 30 ($ in millions, except where noted)
2024
2023
Change
GAAP measures
Cash and cash equivalents
1,412
1,520
(108)
Available revolver capacity
4,345
4,346
(1)
Commercial paper
1,122
1,351
(229)
Total debt
29,100
27,619
1,481
Junior subordinated debentures
1,200
-
1,200
Securitization debt
249
278
(29)
Debt to capital
65%
66%
(1)%
Storm escrows
336
416
(80)
Non-GAAP financial measures ($ in millions, except where noted)
Adjusted debt to adjusted capitalization
64%
66%
(2)%
Adjusted net debt to adjusted net capitalization
63%
65%
(2)%
Gross liquidity
5,757
5,865
(108)
Net liquidity
6,361
4,978
1,383
Adjusted parent debt to total adjusted debt
20%
20%
1%
FFO to adjusted debt
13.5%
12.4%
1.1%
Calculations may differ due to rounding
15
E: Definitions and abbreviations and acronyms
Appendix E-1 provides definitions of certain operating measures, as well as GAAP and non-GAAP financial measures.
Appendix E-1: Definitions
Utility operating and financial measures
GWh sold
Total number of GWh sold to retail and wholesale customers
Number of electric retail customers
Average number of electric customers over the period
Other O&M and refueling outage expense per MWh
Other operation and maintenance expense plus nuclear refueling outage expense per MWh of total sales
Financial measures – GAAP
As-reported ROE
Last twelve months net income attributable to Entergy Corp. divided by avg. common equity
Debt to capital
Total debt divided by total capitalization
Available revolver capacity
Amount of undrawn capacity remaining on corporate and subsidiary revolvers
Securitization debt
Debt on the balance sheet associated with securitization bonds that is secured by certain future customer collections
Total debt
Sum of short-term and long-term debt, notes payable, and commercial paper
Financial measures – non-GAAP
Adjusted capitalization
Capitalization excluding securitization debt
Adjusted debt
Debt excluding securitization debt and 50% of junior subordinated debentures
Adjusted debt to adjusted capitalization
Adjusted debt divided by adjusted capitalization
Adjusted EPS
As-reported earnings minus adjustments, divided by the diluted average number of common shares outstanding
Adjusted net capitalization
Adjusted capitalization minus cash and cash equivalents
Adjusted net debt
Adjusted debt minus cash and cash equivalents
Adjusted net debt to adjusted net capitalization
Adjusted net debt divided by adjusted net capitalization
Adjusted Parent debt
Entergy Corp. debt, including amounts drawn on credit revolver and commercial paper facilities, minus 50% of junior subordinated debentures
Adjusted Parent debt to total adjusted debt
Adjusted Parent debt divided by consolidated adjusted debt
Adjusted ROE
Last twelve months adjusted earnings divided by average common equity
Adjusted ROE excluding affiliate preferred
Last twelve months adjusted earnings, excluding dividend income from affiliate preferred as well as the after-tax cost of debt financing for preferred investment, divided by average common equity adjusted to exclude the estimated equity associated with the affiliate preferred investment
Adjustments
Unusual or non-recurring items or events or other items or events that management believes do not reflect the ongoing business of Entergy, such as significant tax items, and other items such as certain costs, expenses, or other specified items
FFO
OCF minus AFUDC-borrowed funds, working capital items in OCF (receivables, fuel inventory, accounts payable, taxes accrued, interest accrued, deferred fuel costs, and other working capital accounts), 50% of interest on junior subordinated debentures, and securitization regulatory charges
FFO to adjusted debt
Last twelve months FFO divided by end of period adjusted debt
Gross liquidity
Sum of cash and cash equivalents plus available revolver capacity
Net liquidity
Sum of cash and cash equivalents, available revolver capacity, escrow accounts available for certain storm expenses, and equity sold forward but not yet settled minus commercial paper borrowing
16
Appendix E-2 explains abbreviations and acronyms used in the quarterly earnings materials.
Appendix E-2: Abbreviations and acronyms
ADIT
Accumulated deferred income taxes
IPEC
Indian Point Energy Center (nuclear) (sold 5/28/21)
AFUDC – borrowed funds
Allowance for borrowed funds used during construction
IRS
Internal Revenue Service
AFUDC – equity
Allowance for equity funds used during construction
LCPS
Lake Charles Power Station
AMS
Advanced metering system
LDC
Local distribution company
ANO
Arkansas Nuclear One (nuclear)
LNG
Liquified natural gas
APSC
Arkansas Public Service Commission
LPSC
Louisiana Public Service Commission
ATM
At the market equity issuance program
LTM
Last twelve months
bbl
Barrels
LURC
Louisiana Utility Restoration Corporation
Bcf/d
Billion cubic feet per day
MISO
Midcontinent Independent System Operator, Inc.
bps
Basis points
MMBtu
Million British thermal units
CAGR
Compound annual growth rate
Moody’s
Moody’s Ratings
CCCT
Combined cycle combustion turbine
MPSC
Mississippi Public Service Commission
CCGT
Combined cycle gas turbine
MTEP
MISO Transmission Expansion Plan
CCN
Certificate for convenience and necessity
NBP
National Balancing Point
CCNO
Council of the City of New Orleans
NDT
Nuclear decommissioning trust
CCS
Carbon capture and sequestration
NGL
Natural gas liquid
CFO
Cash from operations
NYSE
New York Stock Exchange
COD
Commercial operation date
O&M
Operations and maintenance
CT
Combustion turbine
OCAPS
Orange County Advanced Power Station (CCCT)
DCRF
Distribution cost recovery factor
OCF
Net cash flow provided by operating activities
DOE
U.S. Department of Energy
OpCo
Utility operating company
DRM
Distribution Recovery Mechanism (rider within E-LA’s FRP)
OPEB
Other post-employment benefits
E-AR
Entergy Arkansas, LLC
Other O&M
Other non-fuel operation and maintenance expense
E-LA
Entergy Louisiana, LLC
P&O
Parent & Other
E-MS
Entergy Mississippi, LLC
PMR
Performance Management Rider
E-NO
Entergy New Orleans, LLC
PPA
Power purchase agreement or purchased power agreement
E-TX
Entergy Texas, Inc.
PUCT
Public Utility Commission of Texas
EEI
Edison Electric Institute
RECs
Renewable Energy Certificates
EPS
Earnings per share
RFP
Request for proposals
ESG
Environmental, social, and governance
ROE
Return on equity
ETR
Entergy Corporation
RPCR
Resilience plan cost recovery rider
FERC
Federal Energy Regulatory Commission
RSP
Rate Stabilization Plan (E-LA gas)
FFO
Funds from operations
S&P
Standard & Poor’s
FRP
Formula rate plan
SEC
U.S. Securities and Exchange Commission
GAAP
U.S. generally accepted accounting principles
SERI
System Energy Resources, Inc.
GRIP
Grid Resilience and Innovation Partnerships (DOE grant program)
TCRF
Transmission cost recovery factor
GCRR
Generation Cost Recovery Rider
TRAM
Tax reform adjustment mechanism
Grand Gulf or GGNS
Unit 1 of Grand Gulf Nuclear Station (nuclear), 90% owned or leased by SERI
TRM
Transmission Recovery Mechanism (rider within E-LA’s FRP)
HLBV
Hypothetical liquidation at book value
UPSA
Unit Power Sales Agreement
WACC
Weighted-average cost of capital
WTI
West Texas Intermediate
17
F: Other GAAP to non-GAAP reconciliations
Appendix F-1, Appendix F-2, and Appendix F-3 provide reconciliations of various non-GAAP financial measures disclosed in this news release to their most comparable GAAP measure.
Appendix F-1: Reconciliation of GAAP to non-GAAP financial measures – ROE
(LTM $ in millions except where noted)
Third quarter
2024
2023
As-reported net income attributable to Entergy Corporation
(A)
1,757
1,475
Adjustments
(B)
360
41
Adjusted earnings (non-GAAP)
(C)=(A-B)
1,397
1,434
Average common equity (average of beginning and ending balances)
(D)
14,362
12,894
As-reported ROE
(A/D)
12.2%
11.4%
Adjusted ROE (non-GAAP)
(C/D)
9.7%
11.1%
Calculations may differ due to rounding
Appendix F-2: Reconciliation of GAAP to non-GAAP financial measures – FFO to adjusted debt
($ in millions except where noted)
Third quarter
2024
2023
Total debt
(A)
29,100
27,619
Securitization debt
(B)
249
278
50% junior subordinated debentures
(C)
600
-
Adjusted debt (non-GAAP)
(D)=(A-B-C)
28,251
27,341
Net cash flow provided by operating activities, LTM
(E)
4,172
4,007
AFUDC – borrowed funds, LTM
(F)
46
39
50% of the interest expense associated with junior subordinated debentures, LTM
(G)
(15)
-
Working capital items in net cash flow provided by operating activities, LTM:
Receivables
46
(6)
Fuel inventory
26
(47)
Accounts payable
32
(346)
Taxes accrued
39
23
Interest accrued
11
32
Deferred fuel costs
347
1,048
Other working capital accounts
(198)
(170)
Securitization regulatory charges, LTM
24
32
Total
(H)
328
566
FFO, LTM (non-GAAP)
(I)=(E-F-G-H)
3,814
3,402
FFO to adjusted debt (non-GAAP)
(I/D)
13.5%
12.4%
Calculations may differ due to rounding
18
Appendix F-3: Reconciliation of GAAP to non-GAAP financial measures – adjusted debt ratios; gross liquidity; and net liquidity
($ in millions except where noted)
Third quarter
2024
2023
Total debt
(A)
29,100
27,619
Securitization debt
(B)
249
278
50% junior subordinated debentures
(C)
600
-
Adjusted debt (non-GAAP)
(D)=(A-B-C)
28,251
27,341
Cash and cash equivalents
(E)
1,412
1,520
Adjusted net debt (non-GAAP)
(F)=(D-E)
26,839
25,821
Commercial paper
(G)
1,122
1,351
Total capitalization
(H)
44,461
41,657
Securitization debt
(B)
249
278
Adjusted capitalization (non-GAAP)
(I)=(H-B)
44,212
41,379
Cash and cash equivalents
(E)
1,412
1,520
Adjusted net capitalization (non-GAAP)
(J)=(I-E)
42,800
39,859
Total debt to total capitalization
(A/H)
65%
66%
Adjusted debt to adjusted capitalization (non-GAAP)
(D/I)
64%
66%
Adjusted net debt to adjusted net capitalization (non-GAAP)
(F/J)
63%
65%
Available revolver capacity
(K)
4,345
4,346
Storm escrows
(L)
336
416
Equity sold forward, not yet settled (s)
(M)
1,390
48
Gross liquidity (non-GAAP)
(N)=(E+K)
5,757
5,865
Net liquidity (non-GAAP)
(N-G+L+M)
6,361
4,978
Entergy Corporation notes:
Due September 2025
800
800
Due September 2026
750
750
Due June 2028
650
650
Due June 2030
600
600
Due June 2031
650
650
Due June 2050
600
600
Junior subordinated debentures due December 2054
1,200
-
Total Parent long-term debt
(O)
5,250
4,050
Revolver draw
(P)
-
-
Unamortized debt issuance costs and discounts
(Q)
(47)
(39)
Total parent debt
(R)=(G+O+P+Q)
6,326
5,363
Adjusted Parent debt (non-GAAP)
(S)=(R-C)
5,726
5,363
Adjusted parent debt to total adjusted debt (non-GAAP)
(S/D)
20%
20%
Calculations may differ due to rounding
(s)Reflects adjustments, including for common dividends between issuance and settlement.
19
Financial Statements
Entergy Corporation
Consolidating Balance Sheet
September 30, 2024
(Dollars in thousands)
(Unaudited)
Utility
Parent & Other
Consolidated
ASSETS
CURRENT ASSETS
Cash and cash equivalents:
Cash
$
84,088
$
7,159
$
91,247
Temporary cash investments
1,247,048
73,517
1,320,565
Total cash and cash equivalents
1,331,136
80,676
1,411,812
Accounts receivable:
Customer
939,477
—
939,477
Allowance for doubtful accounts
(22,090)
—
(22,090)
Associated companies
3,483
(3,483)
—
Other
201,520
1,722
203,242
Accrued unbilled revenues
545,946
—
545,946
Total accounts receivable
1,668,336
(1,761)
1,666,575
Deferred fuel costs
6,774
—
6,774
Fuel inventory - at average cost
150,439
5,707
156,146
Materials and supplies - at average cost
1,618,533
4,518
1,623,051
Deferred nuclear refueling outage costs
107,369
—
107,369
Prepayments and other
483,833
(237,754)
246,079
TOTAL
5,366,420
(148,614)
5,217,806
OTHER PROPERTY AND INVESTMENTS
Investment in affiliates
4,313,190
(4,313,190)
—
Decommissioning trust funds
5,541,880
—
5,541,880
Non-utility property - at cost (less accumulated depreciation)
414,538
6,437
420,975
Storm reserve escrow account
336,407
—
336,407
Other
39,121
33,006
72,127
TOTAL
10,645,136
(4,273,747)
6,371,389
PROPERTY, PLANT, AND EQUIPMENT
Electric
68,860,324
201,847
69,062,171
Natural gas
740,293
—
740,293
Construction work in progress
3,474,755
1,331
3,476,086
Nuclear fuel
704,843
—
704,843
TOTAL PROPERTY, PLANT, AND EQUIPMENT
73,780,215
203,178
73,983,393
Less - accumulated depreciation and amortization
27,394,176
146,477
27,540,653
PROPERTY, PLANT, AND EQUIPMENT - NET
46,386,039
56,701
46,442,740
DEFERRED DEBITS AND OTHER ASSETS
Regulatory assets:
Other regulatory assets
5,487,360
—
5,487,360
Deferred fuel costs
172,201
—
172,201
Goodwill
374,099
—
374,099
Accumulated deferred income taxes
13,075
2,762
15,837
Other
264,298
116,319
380,617
TOTAL
6,311,033
119,081
6,430,114
TOTAL ASSETS
$
68,708,628
$
(4,246,579)
$
64,462,049
*Totals may not foot due to rounding.
20
Entergy Corporation
Consolidating Balance Sheet
September 30, 2024
(Dollars in thousands)
(Unaudited)
Utility
Parent & Other
Consolidated
LIABILITIES AND SHAREHOLDERS' EQUITY
CURRENT LIABILITIES
Currently maturing long-term debt
$
378,090
$
939,000
$
1,317,090
Notes payable and commercial paper:
Other
—
1,122,409
1,122,409
Accounts payable:
Associated companies
32,843
(32,843)
—
Other
1,514,843
8,436
1,523,279
Customer deposits
466,770
—
466,770
Taxes accrued
485,655
85,370
571,025
Interest accrued
220,345
52,690
273,035
Deferred fuel costs
264,097
—
264,097
Pension and other postretirement liabilities
41,517
13,634
55,151
Other
247,521
18,869
266,390
TOTAL
3,651,681
2,207,565
5,859,246
NON-CURRENT LIABILITIES
Accumulated deferred income taxes and taxes accrued
6,321,040
(1,771,521)
4,549,519
Accumulated deferred investment tax credits
197,580
—
197,580
Regulatory liability for income taxes - net
1,032,288
—
1,032,288
Other regulatory liabilities
3,684,331
—
3,684,331
Decommissioning and asset retirement cost liabilities
4,813,156
3,463
4,816,619
Accumulated provisions
481,635
261
481,896
Pension and other postretirement liabilities
415,840
44,984
460,824
Long-term debt
22,160,000
4,403,350
26,563,350
Other
1,865,205
(409,930)
1,455,275
TOTAL
40,971,075
2,270,607
43,241,682
Subsidiaries' preferred stock without sinking fund
195,161
24,249
219,410
EQUITY
Preferred stock, no par value, authorized 1,000,000 shares;
issued shares in 2024 - none
—
—
—
Common stock, $.01 par value, authorized 499,000,000 shares;
issued 280,975,348 shares in 2024
2,438,748
(2,435,938)
2,810
Paid-in capital
5,205,168
2,603,238
7,808,406
Retained earnings
16,196,831
(4,211,279)
11,985,552
Accumulated other comprehensive income
57,345
18,840
76,185
Less - treasury stock, at cost (66,567,334 shares in 2024)
120,000
4,720,111
4,840,111
TOTAL SHAREHOLDERS' EQUITY
23,778,092
(8,745,250)
15,032,842
Subsidiaries' preferred stock without sinking fund
and noncontrolling interests
112,619
(3,750)
108,869
TOTAL
23,890,711
(8,749,000)
15,141,711
TOTAL LIABILITIES AND EQUITY
$
68,708,628
$
(4,246,579)
$
64,462,049
*Totals may not foot due to rounding.
21
Entergy Corporation
Consolidating Balance Sheet
December 31, 2023
(Dollars in thousands)
(Unaudited)
Utility
Parent & Other
Consolidated
ASSETS
CURRENT ASSETS
Cash and cash equivalents:
Cash
$
63,000
$
8,609
$
71,609
Temporary cash investments
37,434
23,505
60,939
Total cash and cash equivalents
100,434
32,114
132,548
Accounts receivable:
Customer
699,411
—
699,411
Allowance for doubtful accounts
(25,905)
—
(25,905)
Associated companies
(21,282)
21,282
—
Other
215,265
10,069
225,334
Accrued unbilled revenues
494,615
—
494,615
Total accounts receivable
1,362,104
31,351
1,393,455
Deferred fuel costs
169,967
—
169,967
Fuel inventory - at average cost
185,653
7,146
192,799
Materials and supplies - at average cost
1,414,613
4,356
1,418,969
Deferred nuclear refueling outage costs
140,115
—
140,115
Prepayments and other
210,563
2,453
213,016
TOTAL
3,583,449
77,420
3,660,869
OTHER PROPERTY AND INVESTMENTS
Investment in affiliates
4,509,294
(4,509,294)
—
Decommissioning trust funds
4,863,710
—
4,863,710
Non-utility property - at cost (less accumulated depreciation)
410,845
7,701
418,546
Storm reserve escrow account
323,206
—
323,206
Other
38,513
30,981
69,494
TOTAL
10,145,568
(4,470,612)
5,674,956
PROPERTY, PLANT, AND EQUIPMENT
Electric
66,638,517
211,957
66,850,474
Natural gas
717,503
—
717,503
Construction work in progress
2,108,760
943
2,109,703
Nuclear fuel
707,852
—
707,852
TOTAL PROPERTY, PLANT, AND EQUIPMENT
70,172,632
212,900
70,385,532
Less - accumulated depreciation and amortization
26,395,786
155,417
26,551,203
PROPERTY, PLANT, AND EQUIPMENT - NET
43,776,846
57,483
43,834,329
DEFERRED DEBITS AND OTHER ASSETS
Regulatory assets:
Other regulatory assets
5,669,404
—
5,669,404
Deferred fuel costs
172,201
—
172,201
Goodwill
374,099
—
374,099
Accumulated deferred income taxes
14,010
2,357
16,367
Other
151,461
149,710
301,171
TOTAL
6,381,175
152,067
6,533,242
TOTAL ASSETS
$
63,887,038
$
(4,183,642)
$
59,703,396
*Totals may not foot due to rounding.
22
Entergy Corporation
Consolidating Balance Sheet
December 31, 2023
(Dollars in thousands)
(Unaudited)
Utility
Parent & Other
Consolidated
LIABILITIES AND SHAREHOLDERS' EQUITY
CURRENT LIABILITIES
Currently maturing long-term debt
$
1,960,057
$
139,000
$
2,099,057
Notes payable and commercial paper:
Other
—
1,138,171
1,138,171
Accounts payable:
Associated companies
66,835
(66,835)
—
Other
1,558,713
8,032
1,566,745
Customer deposits
446,146
—
446,146
Taxes accrued
431,146
3,067
434,213
Interest accrued
201,336
12,861
214,197
Deferred fuel costs
218,927
—
218,927
Pension and other postretirement liabilities
45,144
14,364
59,508
Other
213,809
5,719
219,528
TOTAL
5,142,113
1,254,379
6,396,492
NON-CURRENT LIABILITIES
Accumulated deferred income taxes and taxes accrued
5,843,746
(1,597,764)
4,245,982
Accumulated deferred investment tax credits
205,973
—
205,973
Regulatory liability for income taxes - net
1,033,242
—
1,033,242
Other regulatory liabilities
3,116,926
—
3,116,926
Decommissioning and asset retirement cost liabilities
4,505,119
663
4,505,782
Accumulated provisions
462,296
274
462,570
Pension and other postretirement liabilities
546,897
101,516
648,413
Long-term debt
18,995,944
4,012,895
23,008,839
Other
1,528,284
(411,623)
1,116,661
TOTAL
36,238,427
2,105,961
38,344,388
Subsidiaries' preferred stock without sinking fund
195,161
24,249
219,410
EQUITY
Preferred stock, no par value, authorized 1,000,000 shares;
issued shares in 2023 - none
—
—
—
Common stock, $.01 par value, authorized 499,000,000 shares;
issued 280,975,348 shares in 2023
2,458,748
(2,455,938)
2,810
Paid-in capital
5,198,873
2,596,538
7,795,411
Retained earnings
14,585,015
(2,644,631)
11,940,384
Accumulated other comprehensive loss
64,492
(226,952)
(162,460)
Less - treasury stock, at cost (68,162,778 shares in 2023)
120,000
4,833,498
4,953,498
TOTAL SHAREHOLDERS' EQUITY
22,187,128
(7,564,481)
14,622,647
Subsidiaries' preferred stock without sinking fund
and noncontrolling interests
124,209
(3,750)
120,459
TOTAL
22,311,337
(7,568,231)
14,743,106
TOTAL LIABILITIES AND EQUITY
$
63,887,038
$
(4,183,642)
$
59,703,396
*Totals may not foot due to rounding.
23
Entergy Corporation
Consolidating Income Statement
Three Months Ended September 30, 2024
(Dollars in thousands)
(Unaudited)
Utility
Parent & Other
Consolidated
OPERATING REVENUES
Electric
$
3,337,820
$
—
$
3,337,820
Natural gas
32,318
—
32,318
Other
—
18,962
18,962
Total
3,370,138
18,962
3,389,100
OPERATING EXPENSES
Operating and Maintenance:
Fuel, fuel related expenses, and gas purchased for resale
637,074
10,908
647,982
Purchased power
205,144
7,928
213,072
Nuclear refueling outage expenses
36,280
—
36,280
Other operation and maintenance
714,162
8,725
722,887
Decommissioning
55,277
43
55,320
Taxes other than income taxes
191,668
459
192,127
Depreciation and amortization
496,884
1,597
498,481
Other regulatory charges (credits) - net
(102,911)
—
(102,911)
Total
2,233,578
29,660
2,263,238
OPERATING INCOME
1,136,560
(10,698)
1,125,862
OTHER INCOME (DEDUCTIONS)
Allowance for equity funds used during construction
33,126
—
33,126
Interest and investment income
137,518
(73,202)
64,316
Miscellaneous - net
(54,624)
(12,308)
(66,932)
Total
116,020
(85,510)
30,510
INTEREST EXPENSE
Interest expense
241,852
66,650
308,502
Allowance for borrowed funds used during construction
(13,359)
—
(13,359)
Total
228,493
66,650
295,143
INCOME BEFORE INCOME TAXES
1,024,087
(162,858)
861,229
Income taxes
237,225
(21,750)
215,475
CONSOLIDATED NET INCOME
786,862
(141,108)
645,754
Preferred dividend requirements of subsidiaries and noncontrolling interests
315
499
814
NET INCOME ATTRIBUTABLE TO ENTERGY CORPORATION
$
786,547
$
(141,607)
$
644,940
EARNINGS PER AVERAGE COMMON SHARE:
BASIC
$3.68
($0.66)
$3.01
DILUTED
$3.65
($0.66)
$2.99
AVERAGE NUMBER OF COMMON SHARES OUTSTANDING:
BASIC
214,012,467
DILUTED
215,694,209
*Totals may not foot due to rounding.
24
Entergy Corporation
Consolidating Income Statement
Three Months Ended September 30, 2023
(Dollars in thousands)
(Unaudited)
Utility
Parent & Other
Consolidated
OPERATING REVENUES
Electric
$
3,526,935
$
—
$
3,526,935
Natural gas
32,305
—
32,305
Other
—
36,282
36,282
Total
3,559,240
36,282
3,595,522
OPERATING EXPENSES
Operating and Maintenance:
Fuel, fuel related expenses, and gas purchased for resale
693,258
14,233
707,491
Purchased power
292,283
17,093
309,376
Nuclear refueling outage expenses
39,057
—
39,057
Other operation and maintenance
743,289
8,474
751,763
Asset write-offs, impairments and related charges (credits)
78,434
(40,356)
38,078
Decommissioning
52,324
12
52,336
Taxes other than income taxes
197,086
568
197,654
Depreciation and amortization
438,293
1,580
439,873
Other regulatory charges (credits) - net
(83,489)
—
(83,489)
Total
2,450,535
—
1,604
2,452,139
OPERATING INCOME
1,108,705
34,678
1,143,383
OTHER INCOME (DEDUCTIONS)
Allowance for equity funds used during construction
24,225
—
24,225
Interest and investment income
78,252
(75,690)
2,562
Miscellaneous - net
(25,927)
7,909
(18,018)
Total
76,550
(67,781)
8,769
INTEREST EXPENSE
Interest expense
214,723
50,211
264,934
Allowance for borrowed funds used during construction
(9,493)
—
(9,493)
Total
205,230
50,211
255,441
INCOME BEFORE INCOME TAXES
980,025
(83,314)
896,711
Income taxes
225,989
1,008
226,997
CONSOLIDATED NET INCOME
754,036
(84,322)
669,714
Preferred dividend requirements of subsidiaries and noncontrolling interests
2,460
499
2,959
NET INCOME ATTRIBUTABLE TO ENTERGY CORPORATION
$
751,576
$
(84,821)
$
666,755
EARNINGS PER AVERAGE COMMON SHARE:
BASIC
$3.55
($0.40)
$3.15
DILUTED
$3.54
($0.40)
$3.14
AVERAGE NUMBER OF COMMON SHARES OUTSTANDING:
BASIC
211,459,244
DILUTED
212,238,117
*Totals may not foot due to rounding.
25
Entergy Corporation
Consolidating Income Statement
Nine Months Ended September 30, 2024
(Dollars in thousands)
(Unaudited)
Utility
Parent & Other
Consolidated
OPERATING REVENUES
Electric
$
8,950,373
$
—
$
8,950,373
Natural gas
133,342
—
133,342
Other
—
53,633
53,633
Total
9,083,715
53,633
9,137,348
OPERATING EXPENSES
Operating and Maintenance:
Fuel, fuel related expenses, and gas purchased for resale
1,755,701
31,447
1,787,148
Purchased power
617,348
24,571
641,919
Nuclear refueling outage expenses
112,820
—
112,820
Other operation and maintenance
2,080,867
30,825
2,111,692
Asset write-offs, impairments and related charges
131,775
—
131,775
Decommissioning
162,826
68
162,894
Taxes other than income taxes
570,164
1,913
572,077
Depreciation and amortization
1,498,787
4,718
1,503,505
Other regulatory charges (credits) - net
132,043
—
132,043
Total
7,062,331
93,542
7,155,873
OPERATING INCOME
2,021,384
(39,909)
1,981,475
OTHER INCOME (DEDUCTIONS)
Allowance for equity funds used during construction
89,196
—
89,196
Interest and investment income
504,018
(218,418)
285,600
Miscellaneous - net
(137,496)
(322,730)
(460,226)
Total
455,718
(541,148)
(85,430)
INTEREST EXPENSE
Interest expense
701,739
185,769
887,508
Allowance for borrowed funds used during construction
(35,588)
—
(35,588)
Total
666,151
185,769
851,920
INCOME BEFORE INCOME TAXES
1,810,951
(766,826)
1,044,125
Income taxes
384,790
(114,687)
270,103
CONSOLIDATED NET INCOME
1,426,161
(652,139)
774,022
Preferred dividend requirements of subsidiaries and noncontrolling interests
3,382
1,497
4,879
NET INCOME ATTRIBUTABLE TO ENTERGY CORPORATION
$
1,422,779
$
(653,636)
$
769,143
EARNINGS PER AVERAGE COMMON SHARE:
BASIC
$6.66
($3.06)
$3.60
DILUTED
$6.63
($3.04)
$3.58
AVERAGE NUMBER OF COMMON SHARES OUTSTANDING:
BASIC
213,592,637
DILUTED
214,736,950
*Totals may not foot due to rounding.
26
Entergy Corporation
Consolidating Income Statement
Nine Months Ended September 30, 2023
(Dollars in thousands)
(Unaudited)
Utility
Parent & Other
Consolidated
OPERATING REVENUES
Electric
$
9,195,588
$
—
$
9,195,588
Natural gas
130,389
—
130,389
Other
—
96,630
96,630
Total
9,325,977
96,630
9,422,607
OPERATING EXPENSES
Operating and Maintenance:
Fuel, fuel related expenses, and gas purchased for resale
2,156,208
33,384
2,189,592
Purchased power
702,459
51,740
754,199
Nuclear refueling outage expenses
111,075
—
111,075
Other operation and maintenance
2,007,231
35,953
2,043,184
Asset write-offs, impairments and related charges (credits)
78,434
(40,356)
38,078
Decommissioning
153,945
36
153,981
Taxes other than income taxes
564,286
2,383
566,669
Depreciation and amortization
1,358,049
4,679
1,362,728
Other regulatory charges (credits) - net
(158,317)
—
(158,317)
Total
6,973,370
87,819
7,061,189
OPERATING INCOME
2,352,607
8,811
2,361,418
OTHER INCOME (DEDUCTIONS)
Allowance for equity funds used during construction
72,238
—
72,238
Interest and investment income
301,763
(205,513)
96,250
Miscellaneous - net
(143,556)
22,542
(121,014)
Total
230,445
(182,971)
47,474
INTEREST EXPENSE
Interest expense
641,564
140,049
781,613
Allowance for borrowed funds used during construction
(29,565)
—
(29,565)
Total
611,999
140,049
752,048
INCOME BEFORE INCOME TAXES
1,971,053
(314,209)
1,656,844
Income taxes
304,352
(21,534)
282,818
CONSOLIDATED NET INCOME
1,666,701
(292,675)
1,374,026
Preferred dividend requirements of subsidiaries and noncontrolling interests
3,595
1,497
5,092
NET INCOME ATTRIBUTABLE TO ENTERGY CORPORATION
$
1,663,106
$
(294,172)
$
1,368,934
EARNINGS PER AVERAGE COMMON SHARE:
BASIC
$7.87
($1.39)
$6.47
DILUTED
$7.84
($1.39)
$6.45
AVERAGE NUMBER OF COMMON SHARES OUTSTANDING:
BASIC
211,420,117
DILUTED
212,195,735
*Totals may not foot due to rounding.
27
Entergy Corporation
Consolidating Income Statement
Twelve Months Ended September 30, 2024
(Dollars in thousands)
(Unaudited)
Utility
Parent & Other
Consolidated
OPERATING REVENUES
Electric
$
11,597,240
$
—
$
11,597,240
Natural gas
183,442
—
183,442
Other
—
81,471
81,471
Total
11,780,682
81,471
11,862,153
OPERATING EXPENSES
Operating and Maintenance:
Fuel, fuel related expenses, and gas purchased for resale
2,355,286
43,850
2,399,136
Purchased power
819,074
36,682
855,756
Nuclear refueling outage expenses
151,892
—
151,892
Other operation and maintenance
2,911,692
55,030
2,966,722
Asset write-offs, impairments, and related charges (credits)
133,303
3,073
136,376
Decommissioning
215,506
81
215,587
Taxes other than income taxes
758,388
2,593
760,981
Depreciation and amortization
1,979,367
6,413
1,985,780
Other regulatory charges (credits) - net
151,891
—
151,891
Total
9,476,399
147,722
9,624,121
OPERATING INCOME
2,304,283
(66,251)
2,238,032
OTHER INCOME (DEDUCTIONS)
Allowance for equity funds used during construction
115,451
—
115,451
Interest and investment income
646,006
(293,930)
352,076
Miscellaneous - net
(218,989)
(321,236)
(540,225)
Total
542,468
(615,166)
(72,698)
INTEREST EXPENSE
Interest expense
916,577
235,483
1,152,060
Allowance for borrowed funds used during construction
(45,781)
—
(45,781)
Total
870,796
235,483
1,106,279
INCOME BEFORE INCOME TAXES
1,975,955
(916,900)
1,059,055
Income taxes
(294,409)
(408,841)
(703,250)
CONSOLIDATED NET INCOME
2,270,364
(508,059)
1,762,305
Preferred dividend requirements of subsidiaries and noncontrolling interests
3,564
1,996
5,560
NET INCOME ATTRIBUTABLE TO ENTERGY CORPORATION
$
2,266,800
$
(510,055)
$
1,756,745
EARNINGS PER AVERAGE COMMON SHARE:
BASIC
$10.63
($2.39)
$8.24
DILUTED
$10.58
($2.38)
$8.20
AVERAGE NUMBER OF COMMON SHARES OUTSTANDING:
BASIC
213,195,943
DILUTED
214,279,154
*Totals may not foot due to rounding.
28
Entergy Corporation
Consolidating Income Statement
Twelve Months Ended September 30, 2023
(Dollars in thousands)
(Unaudited)
Utility
Parent & Other
Consolidated
OPERATING REVENUES
Electric
$
12,358,348
$
(3)
$
12,358,345
Natural gas
197,391
—
197,391
Other
—
139,371
139,371
Total
12,555,739
139,368
12,695,107
OPERATING EXPENSES
Operating and Maintenance:
Fuel, fuel related expenses, and gas purchased for resale
3,185,391
51,357
3,236,748
Purchased power
989,084
71,341
1,060,425
Nuclear refueling outage expenses
147,482
—
147,482
Other operation and maintenance
2,776,758
55,212
2,831,970
Asset write-offs, impairments, and related charges (credits)
78,434
(40,356)
38,078
Decommissioning
203,838
47
203,885
Taxes other than income taxes
752,367
5,393
757,760
Depreciation and amortization
1,780,523
6,210
1,786,733
Other regulatory charges (credits) - net
(178,269)
—
(178,269)
Total
9,735,608
149,204
9,884,812
OPERATING INCOME
2,820,131
(9,836)
2,810,295
OTHER INCOME (DEDUCTIONS)
Allowance for equity funds used during construction
95,385
—
95,385
Interest and investment income
395,103
(256,432)
138,671
Miscellaneous - net
(219,315)
(12,048)
(231,363)
Total
271,173
(268,480)
2,693
INTEREST EXPENSE
Interest expense
843,222
183,894
1,027,116
Allowance for borrowed funds used during construction
(38,679)
—
(38,679)
Total
804,543
183,894
988,437
INCOME BEFORE INCOME TAXES
2,286,761
(462,210)
1,824,551
Income taxes
388,345
(35,472)
352,873
CONSOLIDATED NET INCOME
1,898,416
(426,738)
1,471,678
Preferred dividend requirements of subsidiaries and noncontrolling interests
(5,726)
1,996
(3,730)
NET INCOME ATTRIBUTABLE TO ENTERGY CORPORATION
$
1,904,142
$
(428,734)
$
1,475,408
EARNINGS PER AVERAGE COMMON SHARE:
BASIC
$8.97
($2.02)
$6.95
DILUTED
$8.94
($2.01)
$6.92
AVERAGE NUMBER OF COMMON SHARES OUTSTANDING:
BASIC
212,226,396
DILUTED
213,079,304
*Totals may not foot due to rounding.
29
Entergy Corporation
Consolidated Cash Flow Statement
Three Months Ended September 30, 2024 vs. 2023
(Dollars in thousands)
(Unaudited)
2024
2023
Variance
OPERATING ACTIVITIES
Consolidated net income
$
645,754
$
669,714
$
(23,960)
Adjustments to reconcile consolidated net income to net cash
flow provided by operating activities:
Depreciation, amortization, and decommissioning, including nuclear fuel amortization
614,766
551,697
63,069
Deferred income taxes, investment tax credits, and non-current taxes accrued
218,695
213,708
4,987
Asset write-offs, impairments and related charges (credits)
—
38,078
(38,078)
Changes in working capital:
Receivables
(85,566)
(282,742)
197,176
Fuel inventory
18,329
8,892
9,437
Accounts payable
12,286
(36,444)
48,730
Taxes accrued
120,266
132,979
(12,713)
Interest accrued
35,278
59,764
(24,486)
Deferred fuel costs
73,410
56,830
16,580
Other working capital accounts
(5,196)
11,677
(16,873)
Changes in provisions for estimated losses
14,696
9,393
5,303
Changes in regulatory assets
(78,678)
23,913
(102,591)
Changes in other regulatory liabilities
186,057
(103,241)
289,298
Changes in pension and other postretirement funded status
(60,407)
(219,507)
159,100
Other
(147,318)
270,310
(417,628)
Net cash flow provided by operating activities
1,562,372
1,405,021
157,351
INVESTING ACTIVITIES
Construction/capital expenditures
(1,140,577)
(1,062,152)
(78,425)
Allowance for equity funds used during construction
33,126
24,225
8,901
Nuclear fuel purchases
(45,243)
(66,515)
21,272
Payment for purchase of plant and assets
(371,924)
—
(371,924)
Insurance proceeds received for property damages
7,907
13,309
(5,402)
Changes in securitization account
(7,605)
(12,642)
5,037
Payments to storm reserve escrow accounts
(4,342)
(5,240)
898
Receipts from storm reserve escrow accounts
736
—
736
Decrease (increase) in other investments
13,501
(5,260)
18,761
Litigation proceeds for reimbursement of spent nuclear fuel storage costs
—
5,722
(5,722)
Proceeds from nuclear decommissioning trust fund sales
518,180
370,755
147,425
Investment in nuclear decommissioning trust funds
(538,883)
(395,833)
(143,050)
Net cash flow used in investing activities
(1,535,124)
(1,133,631)
(401,493)
FINANCING ACTIVITIES
Proceeds from the issuance of:
Long-term debt
1,873,596
1,115,351
758,245
Treasury stock
50,466
1,106
49,360
Retirement of long-term debt
(1,820,046)
(1,110,234)
(709,812)
Changes in commercial paper - net
190,058
242,719
(52,661)
Other
(18,374)
35,937
(54,311)
Dividends paid:
Common stock
(241,720)
(226,257)
(15,463)
Preferred stock
(4,580)
(4,580)
—
Net cash flow provided by financing activities
29,400
54,042
(24,642)
Net increase in cash and cash equivalents
56,648
325,432
(268,784)
Cash and cash equivalents at beginning of period
1,355,164
1,194,342
160,822
Cash and cash equivalents at end of period
$
1,411,812
$
1,519,774
$
(107,962)
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
Cash paid during the period for:
Interest - net of amount capitalized
$
262,531
$
195,030
$
67,501
Income taxes
$
967
$
4,060
$
(3,093)
Noncash investing activities:
Accrued construction expenditures
$
52,331
$
(88,619)
$
140,950
30
Entergy Corporation
Consolidated Cash Flow Statement
Nine Months Ended September 30, 2024 vs. 2023
(Dollars in thousands)
(Unaudited)
2024
2023
Variance
OPERATING ACTIVITIES
Consolidated net income
$
774,022
$
1,374,026
$
(600,004)
Adjustments to reconcile consolidated net income to net cash
flow provided by operating activities:
Depreciation, amortization, and decommissioning, including nuclear fuel amortization
1,821,258
1,668,540
152,718
Deferred income taxes, investment tax credits, and non-current taxes accrued
234,693
257,210
(22,517)
Asset write-offs, impairments and related charges (credits)
131,775
38,078
93,697
Pension settlement charge
316,738
—
316,738
Changes in working capital:
Receivables
(273,120)
(217,483)
(55,637)
Fuel inventory
36,653
(34,601)
71,254
Accounts payable
(137,268)
(304,264)
166,996
Taxes accrued
136,812
107,899
28,913
Interest accrued
58,838
66,571
(7,733)
Deferred fuel costs
208,363
620,440
(412,077)
Other working capital accounts
(125,473)
(137,061)
11,588
Changes in provisions for estimated losses
19,326
(7,171)
26,497
Changes in regulatory assets
182,044
415,101
(233,057)
Changes in other regulatory liabilities
566,451
204,817
361,634
Effect of securitization on regulatory asset
—
(491,150)
491,150
Changes in pension and other postretirement funded status
(191,946)
(347,886)
155,940
Other
(650,338)
17,927
(668,265)
Net cash flow provided by operating activities
3,108,828
3,230,993
(122,165)
INVESTING ACTIVITIES
Construction/capital expenditures
(3,264,856)
(3,373,617)
108,761
Allowance for equity funds used during construction
89,196
72,238
16,958
Nuclear fuel purchases
(206,726)
(201,213)
(5,513)
Payment for purchase of plant and assets
(544,538)
(30,433)
(514,105)
Proceeds from sale of assets
—
11,000
(11,000)
Insurance proceeds received for property damages
7,907
19,493
(11,586)
Changes in securitization account
(3,629)
(4,839)
1,210
Payments to storm reserve escrow accounts
(13,937)
(14,320)
383
Receipts from storm reserve escrow accounts
736
—
736
Decrease (increase) in other investments
3,812
(4,998)
8,810
Litigation proceeds for reimbursement of spent nuclear fuel storage costs
—
23,655
(23,655)
Proceeds from nuclear decommissioning trust fund sales
1,719,342
806,658
912,684
Investment in nuclear decommissioning trust funds
(1,788,922)
(882,686)
(906,236)
Net cash flow used in investing activities
(4,001,615)
(3,579,062)
(422,553)
FINANCING ACTIVITIES
Proceeds from the issuance of:
Long-term debt
6,941,862
3,605,237
3,336,625
Treasury stock
96,448
5,184
91,264
Retirement of long-term debt
(4,199,949)
(3,384,007)
(815,942)
Changes in commercial paper - net
(15,762)
523,484
(539,246)
Capital contributions from noncontrolling interest
—
25,708
(25,708)
Proceeds received by storm trusts related to securitization
—
1,457,676
(1,457,676)
Other
87,166
102,835
(15,669)
Dividends paid:
Common stock
(723,975)
(678,699)
(45,276)
Preferred stock
(13,739)
(13,739)
—
Net cash flow provided by financing activities
2,172,051
1,643,679
528,372
Net increase in cash and cash equivalents
1,279,264
1,295,610
(16,346)
Cash and cash equivalents at beginning of period
132,548
224,164
(91,616)
Cash and cash equivalents at end of period
$
1,411,812
$
1,519,774
$
(107,962)
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
Cash paid during the period for:
Interest - net of amount capitalized
$
795,273
$
685,231
$
110,042
Income taxes
$
8,789
$
35,291
$
(26,502)
Noncash investing activities:
Accrued construction expenditures
$
420,213
$
447,095
$
(26,882)
31
Entergy Corporation
Consolidated Cash Flow Statement
Twelve Months Ended September 30, 2024 vs. 2023
(Dollars in thousands)
(Unaudited)
2024
2023
Variance
OPERATING ACTIVITIES
Consolidated net income
$
1,762,305
$
1,471,678
$
290,627
Adjustments to reconcile consolidated net income to net cash
flow provided by operating activities:
Depreciation, amortization, and decommissioning, including nuclear fuel amortization
2,397,197
2,191,155
206,042
Deferred income taxes, investment tax credits, and non-current taxes accrued
(730,339)
286,728
(1,017,067)
Asset write-offs, impairments and related charges (credits)
136,376
38,078
98,298
Pension settlement charge
316,738
—
316,738
Changes in working capital:
Receivables
46,164
(5,978)
52,142
Fuel inventory
26,088
(47,091)
73,179
Accounts payable
31,948
(346,490)
378,438
Taxes accrued
39,035
22,608
16,427
Interest accrued
11,200
32,323
(21,123)
Deferred fuel costs
347,284
1,048,080
(700,796)
Other working capital accounts
(198,450)
(169,619)
(28,831)
Changes in provisions for estimated losses
(42,134)
69,066
(111,200)
Changes in regulatory assets
202,820
404,832
(202,012)
Changes in other regulatory liabilities
825,439
54,573
770,866
Effect of securitization on regulatory asset
—
(395,230)
395,230
Changes in pension and other postretirement funded status
(454,539)
(789,006)
334,467
Other
(544,969)
141,335
(686,304)
Net cash flow provided by operating activities
4,172,163
4,007,042
165,121
INVESTING ACTIVITIES
Construction/capital expenditures
(4,331,891)
(4,585,622)
253,731
Allowance for equity funds used during construction
115,451
95,385
20,066
Nuclear fuel purchases
(276,486)
(299,207)
22,721
Payment for purchase of plant and assets
(549,199)
(30,433)
(518,766)
Proceeds from sale of assets
—
16,887
(16,887)
Insurance proceeds received for property damages
7,907
19,493
(11,586)
Changes in securitization account
6,703
9,451
(2,748)
Payments to storm reserve escrow accounts
(19,397)
(216,775)
197,378
Receipts from storm reserve escrow accounts
99,265
125,001
(25,736)
Decrease (increase) in other investments
(7,923)
24,912
(32,835)
Litigation proceeds for reimbursement of spent nuclear fuel storage costs
—
23,655
(23,655)
Proceeds from nuclear decommissioning trust fund sales
1,995,406
1,066,040
929,366
Investment in nuclear decommissioning trust funds
(2,091,366)
(1,168,779)
(922,587)
Net cash flow used in investing activities
(5,051,530)
(4,919,992)
(131,538)
FINANCING ACTIVITIES
Proceeds from the issuance of:
Long-term debt
7,609,922
4,308,379
3,301,543
Treasury stock
101,087
5,424
95,663
Common stock
130,649
852,555
(721,906)
Retirement of long-term debt
(5,951,695)
(4,381,268)
(1,570,427)
Changes in commercial paper - net
(228,696)
(35,527)
(193,169)
Capital contributions from noncontrolling interest
—
40,815
(40,815)
Proceeds received by storm trusts related to securitization
—
1,457,676
(1,457,676)
Other
91,926
103,937
(12,011)
Dividends paid:
Common stock
(963,469)
(904,439)
(59,030)
Preferred stock
(18,319)
(18,319)
—
Net cash flow provided by financing activities
771,405
1,429,233
(657,828)
Net increase (decrease) in cash and cash equivalents
(107,962)
516,283
(624,245)
Cash and cash equivalents at beginning of period
1,519,774
1,003,491
516,283
Cash and cash equivalents at end of period
$
1,411,812
$
1,519,774
$
(107,962)
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
Cash paid during the period for:
Interest - net of amount capitalized
$
1,097,294
$
955,904
$
141,390
Income taxes
$
16,319
$
71,057
$
(54,738)
Noncash investing activities:
Accrued construction expenditures
$
420,213
$
447,095
$
(26,882)
32
Mentions · how they’re counted
| Category | Underlined | Word counter | Model’s count |
|---|---|---|---|
| AI AI, artificial intelligence, generative AI, machine learning, large language model, LLM | 0 | — | — |
| Layoffs layoffs, RIF, headcount reduction, workforce optimization, restructuring | 0 | — | — |
| Recession recession, downturn, contraction, slowdown | 0 | — | — |
| Tariffs tariff, trade war, trade barriers, trade restrictions, trade policy | 0 | — | — |
| Buybacks share repurchase, buyback program | 0 | — | — |
Underlines use the same word lists the scores use. AI, recession and tariffs follow Palanor’s word counter, so those counts match it exactly on the same text. Layoffs and buybacks use the terms the model was given. The model’s count is an estimate by meaning, not by string, so it can differ from the underlines.
Source: SEC EDGAR · public domain · Highlights by Palanor