EX-99 4 a11404ex3.htm Exhibit 3 page 1 of 3

 

Exhibit 3 page 1 of 3

ENTERGY CORPORATION AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEET

ASSETS

As of March 31, 2004

(Unaudited)

(In Thousands)

 

CURRENT ASSETS

Cash and cash equivalents:

   Cash

$115,112

   Temporary cash investments - at cost,

      which approximates market

576,813

   Special deposits

308

              Total cash and cash equivalents

692,233

Other temporary investments

50,000

Notes receivable

1,730

Accounts receivable:

   Customer

398,091

   Allowance for doubtful accounts

(25,976)

   Other

246,824

   Accrued unbilled revenues

384,860

              Total receivables

1,003,799

Deferred fuel costs

245,973

Fuel inventory - at average cost

110,482

Materials and supplies - at average cost

548,921

Deferred nuclear refueling outage costs

138,836

Prepayments and other

127,270

TOTAL

2,919,244

OTHER PROPERTY AND INVESTMENTS

Investment in affiliates - at equity

1,053,328

Decommissioning trust funds

2,278,533

Non-utility property - at cost (less accumulated depreciation)

262,384

Other

256,981

TOTAL

3,851,226

PROPERTY, PLANT AND EQUIPMENT

Electric

28,035,899

Property under capital lease

751,815

Natural gas

236,622

Construction work in progress

1,380,982

Nuclear fuel under capital lease

278,683

Nuclear fuel

234,421

TOTAL PROPERTY, PLANT AND EQUIPMENT

30,918,422

Less - accumulated depreciation and amortization

12,573,971

PROPERTY, PLANT AND EQUIPMENT - NET

18,344,451

DEFERRED DEBITS AND OTHER ASSETS

Regulatory assets:

   SFAS 109 regulatory asset - net

830,539

   Unamortized loss on reacquired debt

164,366

   Other regulatory assets

1,188,303

Long-term receivables

20,886

Goodwill

377,172

Other

935,501

TOTAL

3,516,767

TOTAL ASSETS

$28,631,688

Exhibit 3 page 2 of 3

ENTERGY CORPORATION AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEET

LIABILITIES AND SHAREHOLDERS' EQUITY

As of March 31, 2004

(Unaudited)

(In Thousands)s

CURRENT LIABILITIES

Currently maturing long-term debt

$524,372

Notes payable

351

Accounts payable

796,572

Customer deposits

199,620

Taxes accrued

238,623

Accumulated deferred income taxes

22,963

Nuclear refueling outage costs

8,238

Interest accrued

139,603

Obligations under capital leases

159,978

Other

205,600

TOTAL

2,295,920

NON-CURRENT LIABILITIES

Accumulated deferred income taxes and taxes accrued

4,830,500

Accumulated deferred investment tax credits

420,248

Obligations under capital leases

153,898

Other regulatory liabilities

291,239

Decommissioning

2,215,490

Transition to competition

79,098

Regulatory reserves

69,528

Accumulated provisions

506,960

Long-term debt

7,212,240

Preferred stock with sinking fund

20,852

Company-obligated mandatorily redeemable

   preferred securities of subsidiary trusts holding

   solely junior subordinated deferrable debentures

215,000

Other

1,347,403

TOTAL

17,362,456

Preferred stock without sinking fund

334,337

SHAREHOLDERS' EQUITY

Common stock, $.01 par value, authorized 500,000,000

   shares; issued ____________ shares in 2004

2,482

Paid-in capital

4,702,932

Retained earnings

4,502,508

Accumulated other comprehensive loss

(7,795)

Less - treasury stock, at cost (_______ shares in 2004)

561,152

TOTAL

8,638,975

TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY

$28,631,688

 

 

 

Exhibit 3 page 3 of 3

 

ENTERGY CORPORATION AND SUBSIDIARIES

 

CONSOLIDATED STATEMENT OF INCOME

 

For the Year Ended March 31, 2004

 

(Unaudited)

 

(In Thousands)

 

 

 

 

 

 

OPERATING REVENUES

 

 

 

 

Domestic electric

 

 

$7,397,175

 

Natural gas

 

 

186,176

 

Competitive businesses

 

 

1,611,569

 

TOTAL

 

 

9,194,920

 

 

 

 

 

 

OPERATING EXPENSES

 

 

 

 

Operating and Maintenance:

 

 

 

 

   Fuel, fuel-related expenses, and

 

 

 

 

      gas purchased for resale

 

 

1,987,217

 

   Purchased power

 

 

1,697,959

 

   Nuclear refueling outage expenses

 

 

159,995

 

   Provision for turbine commitments, asset impairments

 

 

 

 

      and restructuring charges

 

 

(7,743)

 

   Other operation and maintenance

 

 

2,484,436

 

Decommissioning

 

 

146,100

 

Taxes other than income taxes

 

 

405,659

 

Depreciation and amortization

 

 

850,503

 

Other regulatory credits - net

 

 

(13,761)

 

TOTAL

 

 

7,710,365

 

 

 

 

 

 

OPERATING INCOME

 

 

1,484,555

 

 

 

 

 

 

OTHER INCOME

 

 

 

 

Allowance for equity funds used during construction

 

 

42,710

 

Interest and dividend income

 

 

87,386

 

Equity in earnings of unconsolidated equity affiliates

 

 

271,647

 

Miscellaneous - net

 

 

(76,505)

 

TOTAL

 

 

325,238

 

 

 

 

 

 

INTEREST AND OTHER CHARGES

 

 

 

 

Interest on long-term debt

 

 

467,126

 

Other interest - net

 

 

53,553

 

Distributions on preferred securities of subsidiaries

 

 

18,838

 

Allowance for borrowed funds used during construction

 

 

(33,191)

 

TOTAL

 

 

506,326

 

 

 

 

 

 

INCOME BEFORE INCOME TAXES AND

 

 

 

 

CUMULATIVE EFFECT OF ACCOUNTING CHANGES

 

 

 

 

 

 

Income taxes

 

 

490,074

 

 

 

 

 

 

INCOME BEFORE CUMULATIVE EFFECT

 

 

 

 

OF ACCOUNTING CHANGES

 

 

813,393

 

 

 

 

 

 

CUMULATIVE EFFECT OF ACCOUNTING

 

 

 

 

CHANGES (net of income taxes of $_______ in 2004)

 

 

137,074

 

 

 

 

 

 

CONSOLIDATED NET INCOME

 

 

950,467

 

 

 

 

 

 

Preferred dividend requirements and other

 

 

23,524

 

 

 

 

 

 

EARNINGS APPLICABLE TO

 

 

 

 

COMMON STOCK

 

 

$926,943