EX-99 2 a04608991.htm

For further information:
Michele Lopiccolo, VP, Investor Relations
Phone 504/576-4879, Fax 504/576-2897
mlopicc@entergy.com

INVESTOR NEWS

October 28, 2008

Exhibit 99.1

ENTERGY REPORTS THIRD QUARTER EARNINGS

NEW ORLEANS - Entergy Corporation reported third quarter 2008 earnings of $2.41 per share on an as-reported basis and $2.50 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

Third Quarter and Year-to-Date 2008 vs. 2007

(Per share in U.S. $)

 

Third Quarter

Year-to-Date

 

2008

2007

Change

2008

2007

Change

As-Reported Earnings

2.41

2.30

0.11

5.33

4.63

0.70

Less Special Items

(0.09)

-

(0.09)

(0.18)

-

(0.18)

Operational Earnings

2.50

2.30

0.20

5.51

4.63

0.88

Weather Impact

(0.01)

0.06

(0.07)

0.01

0.04

(0.03)

Operational Earnings Highlights for Third Quarter 2008

  • Utility, Parent & Other earnings were moderately higher with lower income tax expense and operations and maintenance expense, largely offset by lower net revenue.
  • Entergy Nuclear earnings increased as a result of higher power prices.
  • Entergy's Non-Nuclear Wholesale Assets business reported lower earnings as a result of higher income tax expense.

"During the quarter we experienced both the worldwide collapse of the financial market and some of the most devastating storm activity (Gustav and Ike) to ever hit the Gulf Coast area. Through sound integrated scenario planning and preparation, the Company was able to meet the operational and financial needs without sacrificing our commitments to our goals and objectives," said J. Wayne Leonard, Entergy's chairman and chief executive officer. "Through superior execution, our utility completed storm repairs in record time again and more importantly with the safest record, proving it is unmatched at storm restoration in the country. Through diligent risk management and financial planning, we preserved our long-standing solid liquidity position, without resorting to extreme financing measures."

Table of Contents Page
     
I. Consolidated Results 2
II. Utility, Parent & Other Results 3
III. Competitive Businesses Results 4
IV. Other Financial Performance Highlights 5
V. Business Separation 9
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

11
14
16
20

22
23
25
VII. Financial Statements 28

Entergy's business highlights include the following:

  • Entergy was named for a third consecutive year to the exclusive Dow Jones Sustainability World Index, the only U.S. utility to be selected
  • GovernanceMetrics, an independent evaluator of corporate governance activities, assigned Entergy an overall global rating of 10.0 for best-in-class corporate governance
  • Entergy Gulf States Louisiana, L.L.C. and Entergy Louisiana, LLC received nearly $1 billion of storm financing proceeds
  • Entergy Nuclear received approval from the Nuclear Regulatory Commission for the renewal of the operating license for the James A. FitzPatrick plant, extending its license into 2034.
  •  

Entergy will host a teleconference to discuss this release at 10:00 a.m. CT on Tuesday, October 28, 2008, with access by telephone, 719-457-2080, confirmation code 3834525. The call and presentation slides can also be accessed via Entergy's Web site at www.entergy.com. A replay of the teleconference will be available for seven days thereafter by dialing 719-457-0820, confirmation code 3834525. The replay will also be available on Entergy's Web site at www.entergy.com.

Consolidated Results

Consolidated Earnings

Table 2 provides a comparative summary of consolidated earnings per share for third quarter 2008 versus 2007, including a reconciliation of GAAP as-reported earnings to non-GAAP operational earnings. Utility, Parent & Other had moderately higher earnings due primarily to lower income tax expense and operations and maintenance expense, largely offset by decreased revenues from milder-than-normal weather in both the billed and unbilled sales periods, and the effects of two major hurricanes which led to decreased customer usage. Entergy Nuclear's earnings increased as a result of higher power prices. Entergy's Non-Nuclear Wholesale Assets business reported lower results due to higher income tax expense. Entergy's results for the current period also reflect the positive effect of accretion associated with the company's share repurchase program.

Table 2: Consolidated Earnings - Reconciliation of GAAP to Non-GAAP Measures
(see appendix F for definitions of certain measures)

Third Quarter and Year-to-Date 2008 vs. 2007

(Per share in U.S. $)

 

Third Quarter

Year-to-Date

 

2008

2007

Change

2008

2007

Change

As-Reported

Utility, Parent & Other

1.47

1.52

(0.05)

2.56

2.54

0.02

Entergy Nuclear

1.05

0.80

0.25

2.90

1.96

0.94

Non-Nuclear Wholesale Assets

(0.11)

(0.02)

(0.09)

(0.13)

0.13

(0.26)

  Consolidated As-Reported Earnings

2.41

2.30

0.11

5.33

4.63

0.70

Less Special Items

Utility, Parent & Other

(0.09)

-

(0.09)

(0.18)

-

(0.18)

Entergy Nuclear

-

-

-

-

-

-

Non-Nuclear Wholesale Assets

-

-

-

-

-

-

  Consolidated Special Items

(0.09)

-

(0.09)

(0.18)

-

(0.18)

Operational

Utility, Parent & Other

1.56

1.52

0.04

2.74

2.54

0.20

Entergy Nuclear

1.05

0.80

0.25

2.90

1.96

0.94

Non-Nuclear Wholesale Assets

(0.11)

(0.02)

(0.09)

(0.13)

0.13

(0.26)

  Consolidated Operational Earnings

2.50

2.30

0.20

5.51

4.63

0.88

Weather Impact

(0.01)

0.06

(0.07)

0.01

0.04

(0.03)

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 third quarter 2008 was $1.8 billion compared to $663 million in third quarter 2007. The increase was due primarily to:

  • the receipt of $954 million of proceeds associated with storm-related debt issuances by the Louisiana Utilities Restoration Corporation on behalf of Entergy Louisiana and Entergy Gulf States Louisiana
  • increased collections at the Utility of deferred fuel recovery in the current quarter totaling $287 million
  • higher net revenues at Entergy Nuclear of $78 million
  • lower income tax payments of $120 million

Partially offsetting the above items were:

  • higher Utility working capital requirements of $144 million
  • an increase of pension funding payments in the amount of $103 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

Third Quarter and Year-to-Date 2008 vs. 2007

(U.S. $ in millions)

Third Quarter

Year-to-Date

2008

2007

Change

2008

2007

Change

Utility, Parent & Other

1,414

394

1,020

1,779

1,116

663

Entergy Nuclear

376

276

100

970

535

435

Non-Nuclear Wholesale Assets

(11)

(7)

(4)

(56)

(24)

(32)

Total Net Cash Flow Provided by Operating Activities

1,779

663

1,116

2,693

1,627

1,066

II. Utility, Parent & Other Results

In third quarter 2008, Utility, Parent & Other had earnings of $1.47 per share on as-reported basis and $1.56 per share on an operational basis, compared to $1.52 per share in as-reported earnings and operational earnings in third quarter 2007. Operational results for Utility, Parent & Other in third quarter 2008 reflect lower income tax expense and lower operation and maintenance expense, largely offset by lower net revenues. The lower income tax expense was due to the liquidation of a subsidiary which resulted in a tax loss on the company's investment. Lower operations and maintenance expense was the result of lower payroll-related costs and the absence of a provision recorded in 2007 related to storm-related bad debts at Entergy New Orleans, Inc. and Entergy Louisiana, LLC. Operations and maintenance expense diverted to storm restoration was offset by storm expense recorded at Entergy Arkansas. The decrease in net revenues reflects the effect of milder-than-normal weather which reduced both billed sales and unbilled sales during the period and reduced customer usage associated with hurricanes Gustav and Ike during the quarter.

Electricity usage, in gigawatt-hour sales by customer segment, is included in Table 4. Current quarter sales reflect the following:

  • Residential sales in third quarter 2008, on a weather-adjusted basis, showed a 1.5 percent decrease compared to third quarter 2007.
  • Commercial and governmental sales, on a weather-adjusted basis, were relatively flat year over year.
  • Industrial sales in the current quarter were essentially the same as one year ago.

The residential sales sector showed a decrease quarter to quarter as two major hurricanes affected Entergy's service territory within two weeks of one another. An increase in the number of customers served to partially offset the decrease in sales growth in the residential sector, as well as the commercial and governmental sectors. Sales in the industrial sector for third quarter 2008 were essentially unchanged compared to the same quarter of 2007. The effect of storm activity during the quarter, an overall sluggish economy nationally, and continued weakness in the refining segment's fundamentals weighed on the industrial sector where only chemicals and primary metals faired reasonably well due to continued export activities.

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)

Third Quarter and Year-to-Date 2008 vs. 2007

 

Third Quarter

Year-to-Date

 


2008


2007


% Change

% Weather
Adjusted


2008


2007


% Change

% Weather
Adjusted

GWh billed

  Residential

10,671

11,128

-4.1%

-1.5%

26,055

25,905

0.6%

1.1%

  Commercial and governmental

8,646

8,748

-1.2%

0.1%

22,727

22,457

1.2%

1.5%

  Industrial

10,110

10,120

-0.1%

-0.1%

29,217

29,256

-0.1%

-0.1%

  Total Retail Sales

29,427

29,996

-1.9%

-0.5%

77,999

77,618

0.5%

0.7%

  Wholesale

1,431

1,413

1.3%

4,160

4,479

-7.1%

  Total Sales

30,858

31,409

-1.8%

82,159

82,097

0.1%

O&M expense

$14.43

$15.16

-4.8%

$16.89

$16.86

0.2%

Number of retail customers

  Residential

2,308,250

2,279,985

1.2%

  Commercial and governmental

343,414

338,750

1.4%

  Industrial

49,199

50,087

-1.8%

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 $1.05 per share on as-reported and operational bases in third quarter 2008, compared to $0.80 per share in third quarter 2007 for as-reported and operational earnings. Entergy Nuclear's earnings increased primarily as a result of higher power prices.

Table 5 provides a comparative summary of Entergy Nuclear's operational performance measures.

Table 5: Entergy Nuclear Operational Performance Measures

Third Quarter and Year-to-Date 2008 vs. 2007 (see appendix F for definitions of measures)

 

Third 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 (a)

$61.59

$53.11

16%

$60.46

$53.12

14%

Production cost per MWh

$21.77

$20.90

4%

$21.59

$20.64

5%

Non-fuel O&M expense/purchased power per MWh

$21.19

$22.40

-5%

$21.57

$22.45

-4%

GWh billed

10,316

10,105

2%

31,221

27,315

14%

Capacity factor

95%

93%

2%

95%

88%

8%

Refueling outage days:

  FitzPatrick

16

16

  Indian Point 2

26

  Indian Point 3

24

  Palisades

21

21

  Pilgrim

33

  Vermont Yankee

24

(a) Does not include the revenue associated with the amortization of the below-market PPA for Palisades.

Entergy Nuclear's sold forward position is 92%, 83%, and 59% of planned generation at average prices per megawatt-hour of $53, $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
2008

2009

2010

2011

2012

Energy

Planned TWh of generation

10

41

40

41

41

Percent of planned generation sold forward (b)

  Unit-contingent

53%

48%

31%

29%

18%

  Unit-contingent with availability guarantees

35%

35%

28%

14%

7%

  Firm LD

4%

0%

0%

0%

0%

  Total

92%

83%

59%

43%

25%

Average contract price per MWh

$53

$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

27%

27%

26%

27%

19%

  Capacity contracts

60%

45%

31%

15%

2%

  Total

87%

72%

57%

42%

21%

Average capacity contract price per kW per month

$2.0

$2.1

$3.4

$3.7

$3.5

Blended Capacity and Energy Recap (based on revenues)

Percent of planned energy and capacity sold forward

89%

80%

53%

35%

18%

Average contract revenue per MWh (c)

$55

$62

$61

$57

$54

 

(b) A portion of EN's total planned generation sold forward is associated with the Vermont Yankee contract for which pricing may be adjusted.
(c) 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 had a loss of $(0.11) per share on both as-reported and operational bases in third quarter 2008 compared to $(0.02) per share on as-reported and operational bases in third quarter 2007. The increased loss reflects higher income tax expense in the current period resulting from a redemption of an investment at the non-nuclear wholesale business.

IV. Other Financial Performance Highlights

Liquidity

Entergy believes its total liquidity is sufficient to meet its current obligations, including the effects associated with hurricanes Gustav and Ike. Nevertheless, each utility company is responsible for its hurricane restoration cost obligations and for recovering its hurricane-related costs. At the end of third quarter 2008, Entergy had $2.6 billion of cash and cash equivalents on hand on a consolidated basis, and additional financing authority, subject to debt covenants. Under previously obtained authority, Entergy may issue in the aggregate approximately $2.0 billion of new short-term debt and $4.1 billion of new long-term debt, including undrawn revolving credit facility capacity of $224 million at Entergy Corporation, $100 million at Entergy Arkansas and $50 million at Entergy Mississippi, subject to debt covenants. Entergy Corporation's revolving credit facility requires it to maintain a consolidated debt ratio of 65 percent or less of its total capitalization. Some of the utility company credit facilities also have similar covenants. Further, Entergy's utility companies had $262 million of funded storm reserves reflected in other property and investments at the end of the quarter.

Table 7 provides Entergy's consolidated cash position and borrowing authority.

Table 7: Consolidated Cash Position and Financing Authority (subject to debt covenants)
As of September 30, 2008

(U.S. $ in millions)

   

Short-term

Long-term

Cash and Cash Equivalents

Funded Storm Reserves



Authority



Available

FERC/
State
Authority



Available

Entergy Corporation

27

-

3,500

224

-

-

Entergy Arkansas

3

-

250

244

450 (d)

150

Entergy Gulf States Louisiana

124

85

200

200

750

275

Entergy Louisiana

192

134

250

250

2,140

1,640

Entergy Mississippi

2

32

175

147

400

400

Entergy New Orleans

120

11

100

100

230 (d)

230

Entergy Texas

52

-

200

200

1,300

1,200

Entergy Nuclear

1,013

-

-

-

-

-

Other

1,023

-

920

589

275

180

Total

2,556

262

5,595

1,954

5,545

4,075

(d) Authority granted by local regulator.

In fourth quarter 2008, Entergy expects consolidated net liquidity sources of approximately $2.4 billion taking into consideration its liquidity position at the end of the third quarter and other projected sources and uses of liquidity generated in the fourth quarter. Primary sources include operating cash flow and planned financing/refinancing for Entergy Texas. Primary uses include Entergy Texas' remaining debt maturity in December, as well as capital and hurricane-related expenditures, dividend payments and share repurchases. In the event Entergy is unable to access the credit markets on reasonable commercial terms by the end of the year, Entergy's consolidated net liquidity sources would stand at approximately $2.0 billion.

Table 8 provides a summary of liquidity sources and uses from September 30, 2008 through December 31, 2008.

Table 8: Entergy Corporation Liquidity-Sources and Uses
September 30, 2008 through December 31, 2008

(U.S. $ in billions)

From 9/30/2008 through 12/31/2008 (e)

Cash

2.6

Undrawn revolving credit facility capacity

0.4

Funded storm reserves

0.3

Operating cash flow (f)

0.2

Planned financing/refinancing

0.4

Total liquidity sources

3.9

Debt maturities

(0.2)

Capital expenditures (f)

(0.8)

Return of capital (dividends, share repurchases)

(0.3)

Fuel purchases, decommissioning trust, spin-off transaction costs, other

(0.2)

Total liquidity uses

(1.5)

Net liquidity sources

2.4

(e) Sources and uses are reported on a business as usual basis and do not incorporate potential spin-off debt transactions.

(f) Includes storm restoration spending of $0.2 billion through 9/30/08 and $0.9 billion through year-end, the mid-point of projected costs.

Debt Maturities

Debt maturities include $160 million for Entergy Texas in fourth quarter 2008. Debt maturities in 2009 include just over $500 million in the fourth quarter. Entergy Arkansas and Entergy Mississippi revolving credit facilities of $100 million and $50 million expire in April and May 2009, respectively. These facilities are generally renewed on an annual basis. The remaining credit facilities expire in 2012.

Table 9 provides details on Entergy's debt maturities.

Table 9: Entergy Corporation and Subsidiaries Debt Maturity Schedule (g)(h)

(U.S. $ in millions)

Maturities

4Q 2008

4Q 2009

2010

2011-2012

2013+

U. S. Utility

160

219

457

938 (i)

5,103 (i)

Non-Utility Nuclear

21

30

30

59

92

Parent Company and
Other Business Segments

-

267

275

3,794 (j)

-

Total

181

516

762

4,791

5,195

(g) Long-term debt, including current portion, reported on a business as usual basis; does not incorporate potential spin-off debt transactions.

(h) Excludes $180 million long-term DOE obligation and $543 million total lease obligations for Waterford 3 and Grand Gulf.

(i) Pursuant to the jurisdictional separation of Entergy Gulf States, Entergy Texas has until December 31, 2010 to repay debt assumed under the debt assumption agreement including $178 million otherwise due in 2011-2012 and $436 million due in 2013+.

(j) $500 million of Entergy Corporation notes are subject to remarketing provisions in November or December 2008 or February 2009. In the event remarketing efforts fail, Entergy will issue shares of stock pursuant to the equity units conversion in February 2009 and retire $500 million of notes. Should the remarketing succeed, Entergy will receive $500 million of cash, issue shares of stock pursuant to the equity units and $500 million of notes will remain outstanding.

 

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 was 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 10 below.

Table 10: 2008 Earnings Per Share Guidance - As Reported and Operational

(Per share in U.S. $) - Prepared November 2007 (k)



Segment



Description of Drivers

2007 Earnings Per Share

Expected Change

2008
Guidance
Midpoint

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
Operational

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

(k) 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 financings, 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-qualified 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 11 are intended to be indicative rather than precise guidance.

Table 11: 2008 Earnings Sensitivities

(Per share in U.S. $)


Variable


2008 Guidance Assumption


Description of Change

Estimated
Annual Impact
(l)

Utility, Parent & Other

Sales growth
  Residential
  Commercial/Governmental
  Industrial


Roughly 2% total sales growth


1% change in Residential MWh sold
1% change in Comm/Govt MWh sold
1% change in Industrial MWh sold


- / + 0.05
- / + 0.04
- / + 0.03

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

(l) Based on actual 2007 average fully diluted shares outstanding of approximately 203 million.

VI. Business Separation

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.
  • A private letter ruling finding that the spin-off qualifies for tax-free treatment for federal income tax purposes for both Entergy and its shareholders was received from Internal Revenue Service on September 10, 2008.
  • Regulatory proceedings continued to advance
    • In Vermont, all scheduled procedural matters have been completed and a decision from the Vermont Public Service Board is pending.
    • In New York, all scheduled procedural matters have been completed and the ALJs issued notification to all parties that from their review of the submissions, all issues of fact and policy material to the relief requested by petitioners have been thoroughly addressed by the parties, an adequate record for decision is available to the Commission, and no further formal proceedings are warranted.
    • A second amendment to the Form 10 filing with the Securities and Exchange Commission was filed on September 12, 2008.
  • Syndication efforts were launched at the end of August for a $1 billion Enexus senior secured revolving credit facility, and Enexus obtained over $1 billion of commitment letters.
  • Documentation for the offering of pre-spin exchangeable notes by Entergy is substantially complete and Enexus is positioned to launch an offering of its notes at the first opportunity.

The state regulatory decisions and financing are now the critical path. Entergy continues to target receiving regulatory decisions in the fourth quarter. However, due to unprecedented turmoil in the financial markets, it is uncertain whether or not financing fundamental to the spin-off transaction can be effected in the near-term. Entergy and Enexus stand ready to launch the financing when market conditions are favorable for such an issuance.

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.

 

VII. 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 relicensing 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. Efforts continue to fill out the remaining leadership roles of both Enexus and EquaGen.

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 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 investment capacity 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 12. These sensitivities illustrate the estimated change in aspiration resulting from changes in aspiration drivers. Estimated impacts shown in Table 12 are intended to be illustrative.

Table 12: 2012 Financial Sensitivities


Aspiration


2012 Aspiration Assumption


Drivers

Estimated
Annual Impact

Entergy

(Per share in U.S. $) (m)

Earnings growth

6 - 8% earnings per share CAGR;
50% from $2.5 billion post-spin share repurchase program and balance from Utility organic growth

 

1% sales growth
$100 million/year investment in service
1% change in allowed ROE
1% change in non-fuel operation and
  maintenance expense
$100 million change in debt
$500 million share repurchase post-spin

- / + 0.12
+ 0.03
- / + 0.31
- / + 0.06

- / + 0.02
+0.12 - 0.15

Enexus

(EBITDA in U.S. $; millions)

EBITDA

$2 billion EBITDA

+0 - 1,500 Btu/KWh heat rate expansion
+$0 - 30/ton CO2
+$0 - 4/kW-mo. capacity price
- / + $0 - 2/MMBtu change in gas price

Up to 400
Up to 600
Up to 200
Down/Up to 600

$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

(m) Based on estimated 2008 average fully diluted shares outstanding of approximately 197 million.

 

Transaction Timing

The state regulatory decisions and financing are now the critical path. Entergy continues to target receiving regulatory decisions in the fourth quarter. However, due to unprecedented turmoil in the financial markets, it is uncertain whether or not financing fundamental to the spin-off transaction can be effected in the near-term. Entergy and Enexus stand ready to launch the financing when market conditions are favorable for such an issuance. The transaction is expected to close on a month end. 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

The NRC approved ENO's application on July 28, 2008. The approval remains effective until July 28, 2009, at which time ENO could seek to extend the effective period.

   

Vermont Public Service Board

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.
Recent Activity: Hearings were completed and final reply briefs were filed on August 20, 2008. The fundamental positions of the parties remain essentially unchanged with opposition to the spin-off coming from the Department of Public Service, and support for the spin-off coming from the Vermont Utilities.
Next Steps: All scheduled procedural steps have been completed and a decision from the VPSB is now pending.
Other Background: Under Vermont law, approval requires a finding that actions promote the general good of the state. In accordance with the VPSB scheduling order, testimony has been filed and the discovery process is complete. Two days of technical hearings were held on July 29 & 30, 2008. Also, Senate bill S373, legislation that would have required Entergy to over fund the decommissioning trust fund for Vermont Yankee before the VPSB could issue a CPG approving the spin-off transaction, was passed by the Vermont legislature but subsequently vetoed by the governor of Vermont.

 

 

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.
Recent Activity: The reply comment period established by the ALJs expired on September 29, 2008. The fundamental positions of the all parties remain essentially unchanged with opposition to the spin-off coming from the Attorney General of New York and Westchester County, New York. Support for the spin-off, conditioned on specific financial parameters, has come from the staff of the NYPSC. On October 23, 2008, the ALJs issued notification to all parties that from their review of the submissions, all issues of fact and policy material to the relief requested by Petitioners have been thoroughly addressed by the parties, an adequate record for decision is available to the Commission, and no further formal proceedings are warranted.
Next Steps: The ALJs will submit a recommendation to the NYPSC with respect to the transaction.
Other Background: Entergy requested that the NYPSC consider the spin-off transaction consistent with a lightened regulatory regime for wholesale generators in New York, including owners and operators of nuclear generating facilities, under which PSL 70 review of changes in ownership is not required. Approval under Section 70 of the NYPSL requires a finding that actions are in the public interest. Three parties filed comments in response to Entergy's petition, and several other parties also requested to be added to the service list for the proceeding. In response to Entergy's petition, in an order dated May 23, 2008, the NYPSC declined to issue a declaratory ruling approving the transaction and to consider the transaction as one consistent with lightly-regulated generators under PSL 70. In its order, the commission noted that these nuclear plants "are crucial to the adequacy of generation supply within New York" and as such additional proceedings were deemed necessary. The NYPSC established a 60 day discovery period, which initially expired on July 22, 2008, but was extended for a short period by the two assigned Administrative Law Judges (ALJs) who are overseeing the proceeding. The ALJs issued a ruling on July 23, 2008 that extended the discovery process, and established an initial comment period and a reply comment period. At the conclusion of this process, the ALJs determined that an evidentiary hearing was not required.

   

Federal Energy Regulatory Commission

FERC approved the ENO application on June 12, 2008. The approval remains effective for a reasonable period of time assuming the proposed transaction is not materially altered.

Securities and Exchange Commission

Request/Recent Activity: A second amendment to the Form 10 was filed on September 12, 2008. The SEC comments to date have related primarily to accounting and disclosure items.
Next Steps: A third amendment to the Form 10 is expected to be filed in the fourth quarter. The SEC is expected to ultimately declare the filing effective shortly before the spin-off is consummated.
Other Background:
Pursuant to Section 12 of the 34 Exchange Act, a Form 10 information statement is required to be filed to register securities with the Securities and Exchange Commission (SEC). The Form 10 is furnished in connection with the distribution by Entergy to its common shareholders of all of the shares of the common stock of Enexus. The information statement will describe the distribution in detail and will contain information about Enexus, its business, financial condition and operations. The Form 10 is subject to review and comments by the SEC staff and will need to be declared effective prior to the distribution. The Form 10 was initially filed on May 12, 2008, with the first amendment filed on July 31, 2008.

Appendices B-1 and B-2 provides details of third 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

Third 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

1.52

0.78

2.30

Income taxes - other

0.34

(n)

(0.11)

(o)

0.23

Other operation & maintenance expense

0.03

0.05

(p)

0.08

Interest expense and other charges

0.08

(q)

(0.01)

0.07

Share repurchase effect

0.04

0.02

0.06

Other income (deductions)

0.01

0.03

0.04

Preferred dividend requirements

0.01

-

0.01

Decommissioning expense

(0.01)

(0.01)

(0.02)

Taxes other than income taxes

(0.03)

-

(0.03)

Nuclear refueling outage expense

(0.02)

(0.02)

(0.04)

Depreciation/amortization expense

(0.06)

(r)

(0.01)

(0.07)

Net revenue

(0.36)

(s)

0.25

(t)

(0.11)

Interest and dividend income

(0.08)

(u)

(0.03)

(0.11)

2008 earnings

1.47

0.94

 

 

2.41

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

2.54

2.09

4.63

Net revenue

(0.12)

(s)

1.30

(t)

1.18

Share repurchase effect

0.08

(v)

0.09

(v)

0.17

Interest expense and other charges

0.07

(q)

0.02

0.09

Income taxes - other

0.32

(n)

(0.28)

(o)

0.04

Preferred dividend requirements

0.02

-

0.02

Other income (deductions)

(0.01)

0.02

0.01

Taxes other than income taxes

0.01

(0.03)

(0.02)

Decommissioning expense

(0.01)

(0.04)

(0.05)

Nuclear refueling outage expense

(0.03)

(0.07)

(w)

(0.10)

Depreciation/amortization expense

(0.07)

(r)

(0.07)

(x)

(0.14)

Interest and dividend income

(0.06)

(u)

(0.14)

(y)

(0.20)

Other operation & maintenance expense

(0.18)

(z)

(0.12)

(p)

(0.30)

2008 earnings

2.56

2.77

5.33

Utility Net Revenue Variance Analysis 2008 vs. 2007
($ EPS)

Third Quarter

Year-to-Date

Sales growth/pricing

(0.14)

Sales growth/pricing

(0.04)

Storm effect

(0.14)

Storm effect

(0.14)

Weather

(0.07)

Weather

(0.03)

Other

(0.01)

Other

0.09

Total

(0.36)

Total

(0.12)

  1. The decrease in income taxes in the quarter and year-to-date periods resulted primarily from recording the liquidation of Entergy Power Generation.
  2. The increase in income taxes in the quarter resulted primarily from the redemption of an investment at the Non-Utility Wholesale Assets business. The year-to-date increase also reflects the absence of the positive benefit of the resolution of tax audit issues in the year-to-date 2007 period. The effect of a change in Massachusetts state tax law in third quarter 2008 offset the effect of a comparable New York change in 2007.
  3. The lower quarter expense was due primarily to lower administrative and general expenses and is offset by incremental Palisades spending (acquired in April 2007) on a year-to-date basis.
  4. The decrease reflects lower rates on borrowings by Entergy Corporation.
  5. The increase in the quarter and year-to-date periods is due primarily to the absence in the current period of an adjustment to depreciation in third quarter 2007 made in connection with storm recovery settlements.
  6. The decrease in the quarter is due primarily to the effects of milder-than-normal weather in both billed and unbilled periods and lower usage related to hurricanes Gustav and Ike outages. On a year-to-date basis, regulatory actions and prior period sales growth partially offset the third quarter decrease.
  7. The increase in the quarter is due primarily to higher revenues at Entergy Nuclear from higher pricing while the increase in the year-to-date period is due to increased revenues from higher pricing, higher production due to fewer outage days and the addition of the Palisades plant acquired in April 2007.
  8. The decrease in the quarter is due primarily to the absence of carrying charges recorded in the prior year in connection with storm recovery settlements and lower earnings on nuclear decommissioning trust investments in the current period and year-to-date period also.
  9. Reflects accretion associated with Entergy's share repurchase program.
  10. 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.
  11. The increase in the year-to-date period is due to the inclusion of Palisades, as well as increased plant in service.
  12. The decrease is due primarily to impairments recorded on decommissioning investments at Entergy Nuclear, including an additional impairment in third quarter 2008.
  13. The increase is primarily due to nuclear spin-off related expenses recorded at Parent, increased charges for storm damages at EAI, net of expense diverted to storm restoration, and the absence of the 2007 write-off of minimum bill credits at Entergy New Orleans and Entergy Louisiana.

    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)

    Third Quarter and Year-to-Date 2008 vs. 2007

    (Per share in U.S. $)

     

    Third Quarter

    Year-to-Date

     

    2008

    2007

    Change

    2008

    2007

    Change

    Utility, Parent & Other

      Non-utility nuclear spin-off expenses

    (0.09)

    -

    (0.09)

    (0.18)

    -

    (0.18)

         Total Utility, Parent and Other

    (0.09)

    -

    (0.09)

    (0.18)

    -

    (0.18)

    Competitive Businesses

      Entergy Nuclear

    -

    -

    -

    -

    -

    -

      Non-Nuclear Wholesale Assets

    -

    -

    -

    -

    -

    -

         Total Competitive Businesses

    -

    -

    -

    -

    -

    -

    Total Special Items

    (0.09)

    -

    (0.09)

    (0.18)

    -

    (0.18)

    (U.S. $ in millions)

    2008

    2007

    Change

    2008

    2007

    Change

    Utility, Parent & Other

      Non-utility nuclear spin-off expenses

    (17.1)

    -

    (17.1)

    (35.3)

    -

    (35.3)

         Total Utility, Parent and Other

    (17.1)

    -

    (17.1)

    (35.3)

    -

    (35.3)

    Competitive Businesses

      Entergy Nuclear

    -

    -

    -

    -

    -

    -

      Non-Nuclear Wholesale Assets

    -

    -

    -

    -

    -

    -

         Total Competitive Businesses

    -

    -

    -

    -

    -

    -

    Total Special Items

    (17.1)

    -

    (17.1)

    (35.3)

    -

    (35.3)

                 

    Appendix C provides a summary of selected regulatory cases and events that are pending.

    Appendix C: Regulatory Summary Table

    Company/ Proceeding

    Authorized ROE

    Pending Cases/Events

    Retail Regulation

    Entergy Arkansas

    9.9%

    Recent activity: Oral arguments in EAI's rate case appeal are scheduled for November 19, 2008. In its appeal, EAI sought to reverse the APSC's decision on a number of issues.
    Background: EAI's base rates and Rider ECR have been in effect since 1998. In December 2005, EAI provided notice of its intent to terminate participation in the Entergy System Agreement, following a final order from FERC establishing terms under which EAI is required to make payments to other operating companies to achieve rough production cost equalization. On August 25, 2006, EAI filed a rate case requesting a $150 million increase based on a June 30, 2006 test year using an 11.25% ROE. The rate increase was revised to $106.5 million on rebuttal primarily to remove a plant acquisition included in the initial filing. The APSC order called for a $5.1 million rate reduction, 9.9% ROE and a hypothetical common equity level lower than EAI's actual capital structure. The base rate change was implemented August 29, 2007. Among other actions, the APSC approved retention through December 31, 2008 of the ECR rider for fuel and purchased power recovery and a PCA or production cost allocation rider to recover System Agreement rough production cost equalization payments. The APSC also approved implementation of an Annual Earnings Review process to be developed. EAI filed an appeal of the rate case order, following earlier denial of EAI's request for rehearing on its case, and the briefing process in the appeal is complete. Also, following further testimony and hearings, the APSC issued a consolidated order on December 21, 2007 addressing issues pending in several dockets. As a result of lack of consensus, the Annual Earnings Review process was not approved. EAI may petition for extraordinary storm damage financial relief, and the automatic sunset provision for the ECR and PCA riders was replaced with an 18 month advance notice provision for any potential future termination, following APSC notice and hearing. AEEC and the Attorney General filed an appeal of the consolidated order, following the APSC's denial of their request for rehearing.

       

    Storm cost recovery: EAI's restoration cost estimate for hurricanes Gustav and Ike is $24 to $35 million. Compounded with the effects of other storms earlier in the year, on October 15, 2008, EAI filed to implement a temporary surcharge from January through December 2009 in the amount of $26 million to recover storm restoration expense in excess of the $14.4 million reflected in rates. Storm-related capital costs are not included. EAI's filing proposed the underlying costs would be subject to audit and an earnings review, with any over-earnings to be applied to the deferral balance. EAI also plans to file an update of storm restoration expenses incurred through December 31, 2008 and true-up any accrued expenses following the year-end closing, with a revised rider to take effect July 2009 for any necessary changes. EAI requested that the APSC establish a procedural schedule that would allow resolution of the surcharge, no later than December 23, 2008. On October 9, 2008, EAI and other utilities filed to withdraw from the joint storm cost recovery and storm reserve accounting proceeding initiated on June 6, 2008, and instead participate in the new docket established by the APSC regarding innovative regulatory methods, including storm recovery.
    Background: As a result of the rate case order, EAI was required to discontinue storm reserve accounting and is now subject to an annual $14.4 million budget for allowed storm recovery by the APSC. In its December consolidated order, the APSC indicated that it was open to consideration of alternative extraordinary storm restoration cost methodologies that are both fair and reasonable to rate payers and in the public interest, prompting the filings.

       

    Ouachita acquisition: EAI closed on the Ouachita acquisition on September 30, 2008.
    Background: In July 2007, EAI concluded negotiations with Cogentrix to acquire the Ouachita Power Facility, a 798MW load-following CCGT at a purchase price of $210 million assuming a December 31, 2008 close, or $325/kW including planned fossil upgrades, contingencies and transaction cost estimated at $46 million, but excluding potential transmission upgrades. EAI requested approval to sell one-third of the plant output to EGSL on a long-term basis under a separate agreement.

    Entergy Texas

    10.95%

    Recent activity: On October 23, 2008, the PUCT heard oral arguments regarding ETI's non-unanimous settlement (NUS) agreement approved by the ALJs and deferred further action until the next meeting on November 5, 2008. The black box settlement calls for a $59.5 million two-step base rate increase, among other details, with the first-step to be effective for the first billing cycle of November 2008, and for ETI to file its next rate case by December 31, 2009.
    Background: On September 26, 2007, ETI filed a rate case consisting of three major requests for relief: a $64.3 million base rate increase, a $43.2 million request for various riders, and a fuel reconciliation for the period January 2006 through March 2007 in the amount of $858 million. The rate case is based on a March 31, 2007 test year using an 11% ROE. Two competing NUS agreements were ultimately introduced. ETI has operated under a base rate freeze since 1999. Legislation subsequently enacted in June 2005 extended the base rate freeze to mid 2008 but also allowed ETI to file for rate relief through riders for incremental capacity costs (IPCR) and transition costs. In December 2005, the PUCT approved the recovery of $18 million annual capacity costs, subject to reconciliation from September 2005. On January 23, 2008, an agreement was filed with the PUCT to increase the IPCR to $21 million and to add a surcharge for $10.3 million of unrecovered costs. In June 2006, the PUCT approved a settlement in the Transition to Competition Cost recovery case, allowing ETI to recover $14.5 million per year in TTC costs over a 15-year period.

    Qualified Power Region: In January 2008, ETI and SPP met to begin the study directed by the PUCT. Four teams were created to work on the key elements. The study is expected to be submitted in the November 2008 timeframe, along with updated SERC and ERCOT studies. Potential resolution is not likely until early 2009.
    Background: In December 2006, ETI filed a Transition to Competition plan with the PUCT, proposing ETI join ERCOT as it represents the most viable path to full customer choice. To support a PUCT decision on the appropriate qualified power region, in October and November 2007, the PUCT issued orders in ETI's Transition to Competition case requiring further studies and approving Southwest Power Pool's (SPP) plan to develop information similar to that prepared by ERCOT and requiring an updated analysis of the benefits of remaining in the Southeastern Reliability Council (SERC). In May 2008, the PUCT issued an order directing ERCOT to update its study.

    Storm cost recovery: ETI's restoration cost estimate for Hurricane Ike is $435 to $510 million. ETI expects to initiate its storm proceeding in the spring of 2009, given the need to obtain new securitization legislaton. To the extent not covered by insurance, ETI expects to pursue storm recovery via securitization for which new legislation must be approved in the Texas legislative session commencing in January 2009. ETI also anticipates pursuing Community Development Block Grant (CDBG) funding.

    Appendix C: Regulatory Summary Table (continued)

    Company/ Proceeding

    Authorized ROE

    Pending Cases/Events

    Retail Regulation

    Entergy Gulf States Louisiana

    9.90% - 11.40%

    Recent activity: On August 25, 2008, EGSL filed to implement rates subject to refund effective for the first billing cycle of September and on September 29, 2008, filed to implement a further increase for the Ouachita acquisition. The August 25, 2008 filing indicated a 9.23% ROE, which is below the allowed bandwidth. The $5.6 million revenue deficiency is partially offset by $4.1 million reduced capacity cost recovery. The Ouachita acquisition adds $16 million. The LPSC Staff continues to review the filing.
    Background: In March 2005, the LPSC approved a Global Settlement which established an FRP with a 10.65% ROE midpoint and a +/- 75 basis point bandwidth and a recovery mechanism for Commission approved capacity additions. Earnings outside the bandwidth are allocated 60% to customers and 40% to the company. The 2006 test year filing was the third of three approved filings by the LPSC. The FRP may be extended by mutual agreement of EGSL and the LPSC, and the parties agreed to extend the FRP one additional year.

    Storm Cost Recovery: EGSL's restoration cost estimate for hurricanes Gustav and Ike is $275 to $325 million. In lieu of seeking interim recovery, on October 9, 2008, EGSL accessed $85 million of storm reserves funded by securitized debt proceeds. On October 15, 2008, the LPSC approved EGSL's request to defer and accrue carrying cost on unrecovered storm expenditures during the period the company seeks regulatory recovery. The approval was without prejudice to the ultimate resolution of the total amount of prudently incurred storm cost or final carrying cost rate. EGSL expects to initiate its storm proceeding in the first quarter of 2009. New securitization legislation is not needed, as existing legislation extends to Gustav and Ike. EGSL also anticipates pursuing CDBG funding. On August 26, 2008, EGSL received proceeds from the debt issuance by the Louisiana Utilities Restoration Corporation in the amount of $275 million to fund storm costs, storm reserves and issuance costs of $185, $87 and $3 million, respectively.
    Background: On August 1, 2007, the LPSC approved the balance of storm restoration costs for hurricanes Katrina and Rita recovery and established a reserve for future storms, both to be securitized in the same amounts. In May 2006, EGSL completed the $6 million interim recovery of storm costs through the fuel adjustment clause pursuant to the LPSC order. Beginning in September 2006, interim recovery shifted to the FRP at the rate of $0.85 million per month. Interim recovery and carrying charges continued until the storm financing process was complete.

    Ouachita acquisition: On September 30, 2008, EAI closed on the Ouachita acquisition. EGSL previously received the necessary approvals for its long-term purchase of one-third of the plant output.
    Background: In July 2007, EAI concluded negotiations with Cogentrix to acquire the Ouachita Power Facility. EGSL expects to purchase one-third of the plant output from EAI on a long-term basis under a separate agreement.

    Entergy Louisiana

    9.45% - 11.05%

    Recent activity: On August 25, 2008, ELL filed to implement rates subject to refund effective for the first billing cycle of September. The August 25, 2008 filing indicated a 9.14% ROE, which is below the allowed bandwidth. The new rates reflect a $4.3 million revenue deficiency plus $12.6 million of increased capacity cost recovery. ELL also continues to seek resolution of its 2006 test year FRP filing, including extraordinary customer loss recovery, and a hearing was conducted at the end of September.
    Background: In May 2005, the LPSC approved a settlement reestablishing the Company's FRP with a 10.25% ROE midpoint and a +/- 80 basis point bandwidth and a recovery mechanism for Commission-approved capacity additions. Earnings outside the bandwidth are allocated 60% to customers and 40% to the company. The 2007 test year filing is the third of three approved filings by the LPSC. The FRP may be extended by the mutual agreement of ELL and the LPSC. ELL's 2006 test year filing made in May 2007 indicated a 7.6% ROE. On September 27, 2007, ELL implemented an $18.4 million increase, subject to refund, $23.8 million representing a 60% adjustment to reach the bottom of the FRP band, net of $5.4 million for reduced capacity cost recovery. The LPSC allowed ELL to defer the difference between the $39.8 million requested for unrecovered fixed costs for extraordinary customer losses associated with Hurricane Katrina and the $23.8 million 60% adjustment as a regulatory asset, pending ultimate LPSC resolution of the 2006 FRP filing. On October 29, 2007, ELL implemented a $7.1 million FRP decrease which is primarily due to the reclassification of certain franchise fees from base rates to collection via a line item on customer's bills pursuant to an LPSC General Order. ELL continued to pursue extraordinary customer losses in its 2007 test year filing by submitting a second scenario of the filing reflecting unrecovered fixed costs.

    Storm Cost Recovery: ELL's restoration cost estimate for hurricanes Gustav and Ike is $240 to $285 million. In lieu of seeking interim recovery, on October 9, 2008, ELL accessed $134 million of storm reserves funded by securitized debt proceeds. On October 15, 2008, the LPSC approved ELL's request to defer and accrue carrying cost on unrecovered storm expenditures during the period the company seeks regulatory recovery. The approval was without prejudice to the ultimate resolution of the total amount of prudently incurred storm cost or final carrying cost rate. ELL expects to initiate its storm proceeding in the first quarter of 2009. New securitization legislation is not needed, as existing legislation extends to Gustav and Ike. ELL also anticipates pursuing CDBG funding. On July 29, 2008, ELL received proceeds from the debt issuance by the Louisiana Utilities Restoration Corporation in the amount of $679 million to fund storm costs, storm reserves and issuance costs of $524, $152 and $3 million, respectively.
    Background: On August 1, 2007, the LPSC approved the balance of storm restoration costs for hurricanes Katrina and Rita recovery and established a reserve for future storms, both to be securitized in the same amounts. In April 2006, ELL completed the $14 million interim recovery of storm costs through the fuel adjustment clause pursuant to the LPSC order. Beginning in September 2006, interim recovery shifted to the FRP at the rate of $2 million per month. Interim recovery and carrying charges continued until the storm financing process was complete.

    Little Gypsy Repowering: The Louisiana Department of Environmental Quality certified that the filing made in June for a limited reopening of the air permit is complete. A decision on the MACT determination is expected by first quarter 2009. ELL made its first quarterly monitoring plan filing at the end of July and on October 16, 2008 supplemented and resumed its Phase II proceeding. Phase II seeks approval for cash earnings on CWIP, the procedure to synchronize permanent base rate recovery when the project is placed in service and to allocate one-third of the project to EGSL.

    Appendix C: Regulatory Summary Table (continued)

    Company/ Proceeding

    Authorized ROE

    Pending Cases/Events

    Retail Regulation

    Entergy Louisiana Background: Little Gypsy is a 538MW resource that will be repowered to utilize CFB technology relying on a dual-fuel approach (petroleum coke and coal), a much needed solid-fuel baseload resource that can reduce Louisiana customers' dependence on natural gas. The initial cost estimate was $1.55 billion with an early 2012 projected in-service date. On November 8, 2007, the LPSC voted unanimously to approve ELL's request to repower Little Gypsy, subject to a number of conditions, including the development and approval of a construction monitoring plan. This approval cleared the way for ELL to order vital equipment, such as boiler and piping components, so that components can be manufactured to keep the project on schedule. As a result, in January 2008, ELL finalized the terms of a target cost EPC contract with the Shaw Group. On December 21, 2007, ELL initiated the Phase II proceeding seeking cash earnings on CWIP and approval for the procedure to synchronize permanent base rate recovery when the project is placed in service, via an FRP or base rate filing. This proceeding was suspended temporarily to allow ELL to develop an updated project cost estimate and schedule to account for a delay resulting from the need to conduct additional environmental analysis. On May 30, 2008, ELL filed for a limited reopening of the air permit for the additional layer of environmental analysis (Maximum Achievable Control Technology application) resulting from a federal court decision in February unrelated to the project. Based on the additional analysis requirement, ELL now estimates construction could commence by mid-year 2009 and result in a targeted in service date by mid-year 2013. The total cost estimate now stands at $1.76 billion.

    Waterford 3 Steam Generator Replacement: A procedural schedule was established on July 31, 2008 calling for an LPSC decision at its business and executive session on December 10, 2008. Just before hearings were set to begin, LPSC Staff and ELL jointly requested a continuance pending settlement discussions in progress. Parties are generally supportive of the request to proceed, with some differences in detailed approach.
    Background: On June 26, 2008, ELL petitioned the LPSC to replace two steam generators, the reactor vessel closure head and control drive mechanisms, at an expected cost of $511 million. The petition seeks relief in two phases. Phase I seeks certification within 120 days that the public convenience and necessity would be served by undertaking this project. Among other relief requested, ELL is also seeking approval for the procedure to synchronize permanent base rate recovery when the project is placed in service, via an FRP or base rate filing. In its Phase II filing, ELL will seek cash earnings on CWIP. Due to careful maintenance, Waterford 3 is one of the last nuclear plants of its type to have to replace its steam generators. Of the 14 plants in the U.S. with similar pressurized water reactor designs, only one other plant has not replaced the equipment already. Replacing the reactor vessel closure head and control element drive mechanisms at the same time allows ELL to do the work more efficiently and economically. The long-lead time to design, manufacture and transport some of the required equipment to the site requires approval now in order to perform the project in 2011

    Entergy Mississippi 9.46% - 12.24%

    Recent activity: None. MPSC approval of Mississippi Public Utilities Staff (MPUS) settlement is pending.
    Background: EMI has been operating under a FRP last approved in December 2002. The FRP allows the company's earned ROE to increase or decrease within a bandwidth with no change in rates. Earnings outside the bandwidth are allocated 50% to customers and 50% to the company, but on a prospective basis only. The plan also provides for performance incentives that can increase or decrease the benchmark ROE by as much as 100 basis points. 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 MPUS, resulting in a $3.775 million rate increase, subject to MPSC final approval. In December 2005, the MPSC approved the purchase of the Attala facility and ordered interim recovery. In October 2006, the MPSC approved EMI's filing to revise the Power Management Rider Schedule to extend beyond 2006 recovery of EMI's Attala costs, effective for bills on/after January 1, 2007.

    Storm Cost Recovery: EMI's restoration cost estimate for Hurricane Gustav is $10 to $15 million. As of the end of September, EMI had $32 million of storm reserves funded by securitized debt proceeds. EMI is in the process of evaluating whether the storm restoration costs will meet the threshold to draw upon the reserves.

    Entergy New Orleans

    10.75%

    Recent activity: Pursuant to the 2006 rate agreement, ENOI filed its required rate case on July 31, 2008. The filing includes a Period I (12/31/07) and Period II (Pro forma 12/31/08) test year case. ENOI proposes to reduce electric rates by approximately $23 million and increase gas base rates by $9.1 million. The electric reductions include $12.3 million through the fuel adjustment clause to realign Grand Gulf non-fuel operations and maintenance recovery to base rates and $10.6 million to convert the voluntary recovery credit to a permanent reduction. The rate case proposes an 11.75% ROE. A decision on the merits is expected within nine months from the date of filing.
    Background: Prior to Hurricane Katrina, ENOI operated under a FRP with a ROE mid-point of 10.75%, a 45% hypothetical equity ratio, and electric and gas ROE bandwidths of 100 and 50 basis points, respectively. In October 2006, the City Council of New Orleans (CCNO) unanimously approved a settlement agreement with ENOI that called for a phased-in rate increase to ensure the company's ability to focus on restoration of the gas and electric systems, and created a $75 million storm reserve via a storm reserve rider beginning in March 2007, to be funded over a ten year period, that positions ENOI to pay for future hurricane damage. When fully implemented on January 1, 2008, electric base rates increased by $3.9 million and gas base rates by $11.0 million. Grand Gulf fuel adjustment clause recovery was also retained. Absent extraordinary circumstances, there will be no further base rate adjustments until April 2009. The order allows ENOI to seek reinstatement of an appropriate FRP following the resetting of rates in 2009. With New Orleans' recovery also taking place faster than expected, in December 2007, ENOI announced a voluntary plan to return an estimated $10.6 million to customers through a 6.15% base rate credit on electric bills.

    Storm Cost Recovery: ENOI's restoration cost estimate for hurricanes Gustav and Ike is $41 to $55 million. On October 9, 2008, ENOI accessed $10 million of storm reserves. ENOI is evaluating options for timely recovery of remaining or residual storm costs. Regarding Hurricane Katrina, to date, ENOI has received $180.8 million of CDBG funding for ratepayer mitigation of storm costs and has submitted an additional $10.6 million for funding approval. ENOI will continue to submit Katrina-related storm restoration costs until the $200 million total CDBG funding allocation is reached.

    Wholesale Regulation (FERC)

    System Energy Resources, Inc.

    10.94%

    Recent activity: None.
    Background: ROE approved by July 2001 FERC order.

         

    System Agreement

     

    NA

    Recent activity: The Entergy operating companies have begun the process of meeting with the Staffs and/or advisors of regulatory commissions to discuss the proposed framework for a Successor Arrangement to the System Agreement. On September 23, 20008, the ALJ issued a decision regarding the initial bandwidth proceeding, that concluded that, with one exception, the operating company calculation was appropriate and that the operating companies' production costs were prudently incurred. The one exception would require the operating companies to calculate nuclear depreciation/decommissioning for each facility based on the NRC license life. On September 19, 2008, FERC issued an order on rehearing in the proceeding involving the exclusion of interruptible loads from certain System Agreement calculations that concluded that FERC had authority to order refunds and that refunds were appropriate.
    Background: The System Agreement case addresses reallocation of production costs among the utility operating subsidiaries. In June 2005, the FERC issued its decision and established a bandwidth of +/- 11 % to reallocate production costs and ordered that this approach be applied prospectively. In December 2005, FERC established, among other things, that 1) the bandwidth would be applied to calendar year 2006 actual production costs and 2) 2007 would be the first possible year of payments among Entergy's operating companies. The orders were appealed and the DC Circuit remanded to the FERC for reconsideration of the FERC's conclusion it did not have the authority to order refunds and the decision to delay the implementation of the bandwidth remedy. The remand is pending at FERC. The Entergy operating companies submitted bandwidth filings for the calendar years 2006 and 2007. The most recent filing made May 30, 2008, indicated a payment from EAI in the amount of $252 million collectively to EGSL, ETI, ELL, EMI and ENOI. The System Agreement has been and continues to be the subject of ongoing litigation. As a result, EAI and EMI submitted their eight year notices to withdraw from the System Agreement in December 2005 and November 2007, respectively. The operating companies are considering a Successor Arrangement for the System Agreement.

    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

    Third Quarter 2008 vs. 2007
    (see appendix F for definitions of certain measures)

    For 12 months ending September 30

    2008

    2007

    Change

    GAAP Measures

    Return on average invested capital - as-reported

    8.1%

    8.6%

    (0.5%)

    Return on average common equity - as-reported

    15.6%

    14.6%

    1.0%

    Net margin - as-reported

    9.7%

    10.7%

    (1.0%)

    Cash flow interest coverage

    7.0

    5.3

    1.7

    Book value per share

    $42.02

    $41.03

    $0.99

    End of period shares outstanding (millions)

    189.9

    194.3

    (4.4)

    Non-GAAP Measures

    Return on average invested capital - operational

    8.4%

    8.1%

    0.3%

    Return on average common equity - operational

    16.4%

    13.4%

    3.0%

    Net margin - operational

    10.2%

    9.8%

    0.4%

    As of September 30 ($ in millions)

    2008

    2007

    Change

    GAAP Measures

    Cash and cash equivalents

    2,556

    1,467

    1,089

    Revolver capacity

    374

    1,804

    (1,430)

    Total debt

    12,656

    11,194

    1,462

    Debt to capital ratio

    60.4%

    57.3%

    3.1%

    Off-balance sheet liabilities:

    Debt of joint ventures - Entergy's share

    129

    139

    (10)

    Leases - Entergy's share

    508

    523

    (15)

    Total off-balance sheet liabilities

    637

    662

    (25)

    Non-GAAP Measures

    Total gross liquidity

    2,930

    3,271

    (341)

    Net debt to net capital ratio

    54.9%

    53.9%

    1.0%

    Net debt ratio including off-balance sheet liabilities

    56.4%

    55.5%

     

    0.9%

     

    Appendix D-2: Historical Performance Measures
    (see appendix F for definitions of measures)

    4Q06

    1Q07

    2Q07

    3Q07

    4Q07

    1Q08

    2Q08

    3Q08

    07YTD

    08YTD

    Financial (aa)

    EPS - as-reported ($)

    1.27

    1.03

    1.32

    2.30

    0.96

    1.56

    1.37

    2.41

    4.63

    5.33

    Less - special items ($)

    0.48

    0.00

    0.00

    0.00

    (0.16)

    0.00

    (0.09)

    (0.09)

    0.00

    (0.18)

    EPS - operational ($)

    0.79

    1.03

    1.32

    2.30

    1.12

    1.56

    1.46

    2.50

    4.63

    5.51

    Trailing Twelve Months

    ROIC - as-reported (%)

    8.5

    8.4

    8.2

    8.6

    8.3

    8.8

    8.6

    8.1

    ROIC - operational (%)

    7.7

    7.7

    7.6

    8.1

    8.5

    9.0

    8.8

    8.4

    ROE - as-reported (%)

    14.2

    14.5

    14.2

    14.6

    14.1

    15.9

    16.3

    15.6

    ROE - operational (%)

    12.5

    12.8

    12.9

    13.4

    14.5

    16.3

    17.0

    16.4

    Cash Flow Interest Coverage

    7.2

    6.1

    5.8

    5.3

    5.0

    4.9

    5.0

    7.0

    Debt to capital ratio (%)

    52.3

    55.2

    57.3

    57.3

    57.6

    58.6

    60.7

    60.4

    Net debt/net capital ratio (%)

    49.4

    52.3

    54.1

    53.9

    54.7

    56.5

    58.3

    54.9

    Utility

    GWh billed (bb)

    Residential

    7,163

    7,792

    6,986

    11,128

    7,376

    8,011

    7,372

    10,671

    25,905

    26,055

    Commercial & Gov't

    7,027

    6,665

    7,043

    8,748

    7,290

    6,807

    7,275

    8,646

    22,457

    22,727

    Industrial

    9,724

    9,323

    9,813

    10,120

    9,729

    9,377

    9,730

    10,110

    29,256

    29,217

    Wholesale

    1,470

    1,638

    1,428

    1,413

    1,666

    1,290

    1,440

    1,431

    4,479

    4,160

    O&M expense/MWh (bb)

    $20.85

    $16.83

    $19.01

    $15.16

    $20.23

    $17.26

    $19.48

    $14.43

    $16.86

    16.89

    Reliability

    SAIFI (cc)

    1.8

    1.8

    1.9

    1.8

    1.8

    1.9

    1.9

    1.9

    1.8

    1.9

    SAIDI (cc)

    189

    193

    198

    188

    184

    191

    215

    227

    188

    227

    Nuclear

    Net MW in operation

    4,200

    4,200

    4,998

    4,998

    4,998

    4,998

    4,998

    4,998

    4,998

    4,998

    Avg. realized price per MWh (dd)

    $44.34

    $55.11

    $51.28

    $53.11

    $51.52

    $61.47

    $58.22

    $61.59

    $53.12

    $60.46

    Production cost/MWh (ee)

    $21.00

    $19.66

    $21.27

    $20.90

    $22.64

    $19.98

    $23.11

    $21.77

    $20.64

    $21.59

    Non-fuel O&M expense/ purchased power per MWh (ee)

    $22.48

    $20.76

    $24.09

    $22.40

    $23.94

    $20.20

    $23.42

    $21.19

    $22.45

    $21.57

    GWh billed

    8,684

    8,315

    8,896

    10,105

    10,254

    10,760

    10,145

    10,316

    27,315

    31,221

    Capacity factor

    93%

    91%

    82%

    93%

    92%

    97%

    92%

    95%

    88%

    95%

  14. Data for periods beginning 1Q07 reflect the re-consolidation of ENOI. Prior periods are not restated for this effect.
  15. 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.
  16. Excludes impact of major storm activity.
  17. Restated to reflect MWh billed as the denominator in the calculation.
  18. 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

    GWh billed

    Total number of GWh billed to all retail and wholesale customers

    Operation & maintenance expense

    Operation, maintenance and refueling expenses per MWh of billed sales, excluding fuel

    SAIFI

    System average interruption frequency index; average number per customer per year

    SAIDI

    System average interruption duration index; average minutes per customer per year

    Number of customers

    Number of customers at end of period

    Competitive Businesses

    Planned TWh of generation

    Amount of output expected to be generated by Entergy Nuclear for nuclear units considering plant operating characteristics, outage schedules, and expected market conditions which impact dispatch

    Percent of planned generation sold
    forward

    Percent of planned generation output sold forward under contracts, forward physical contracts, forward financial contracts or options (consistent with assumptions used in earnings guidance) that may or may not require regulatory approval

    Unit-contingent

    Transaction under which power is supplied from a specific generation asset; if the asset is unavailable, seller is not liable to buyer for any damages

    Unit-contingent with availability
    guarantees

    Transaction under which power is supplied from a specific generation asset; if the asset is unavailable, seller is not liable to buyer for any damages, unless the actual availability over a specified period of time is below an availability threshold specified in the contract

    Firm 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 month

    Price at which generation output and/or capacity is expected to be sold to third parties, given existing contract or option exercise prices based on expected dispatch or capacity, 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 MWh

    Operation, 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
    (ff)

    ($ in millions)

    4Q06

    1Q07

    2Q07

    3Q07

    4Q07

    1Q08

    2Q08

    3Q08

    As-reported earnings-rolling 12 months (A)

    1,133

    1,151

    1,137

    1,209

    1,135

    1,231

    1,235

    1,244

    Preferred dividends

    28

    28

    26

    25

    25

    24

    23

    21

    Tax effected interest expense

    339

    352

    365

    392

    392

    396

    390

    375

    As-reported earnings, rolling 12 months including preferred dividends and tax effected interest expense (B)

    1,499

    1,531

    1,528

    1,626

    1,552

    1,651

    1,648

    1,640

    Special items in prior quarters

    33

    132

    108

    101

    0

    (32)

    (32)

    (50)

    Special items 4Q06 thru 3Q08

    Utility, Parent & Other
    ENOI results

    (20)

    Entergy-Koch, LP gain

    55

    Retail Business impairment reserve

    Retail Business discontinued operations

    (10)

    Restructuring - Entergy-Koch, LP
    distribution

    104

    Non-Nuclear Wholesale Assets
    Write-off of tax capital losses

    (28)

    Nuclear Fleet Alignment

    (32)

    Nuclear Spin-off Costs

    (18)

    (17)

    Total special items (C)

    135

    132

    108

    101

    (32)

    (32)

    (50)

    (67)

    Operational earnings, rolling 12 months including preferred dividends and tax effected interest expense (B-C)

    1,364

    1,399

    1,420

    1,525

    1,584

    1,683

    1,698

    1,707

    Operational earnings, rolling 12 months (A-C)

    998

    1,020

    1,029

    1,108

    1,167

    1,263

    1,285

    1,311

    Average invested capital (D)

    17,688

    18,227

    18,652

    18,866

    18,721

    18,790

    19,244

    20,236

    Average common equity (E)

    7,970

    7,939

    7,998

    8,264

    8,030

    7,756

    7,555

    7,973

    Operating revenues (F)

    10,932

    11,295

    11,371

    11,311

    11,484

    11,655

    12,150

    12,825

    ROIC - as-reported (B/D)

    8.5

    8.4

    8.2

    8.6

    8.3

    8.8

    8.6

    8.1

    ROIC - operational ((B-C)/D)

    7.7

    7.7

    7.6

    8.1

    8.5

    9.0

    8.8

    8.4

    ROE - as-reported (A/E)

    14.2

    14.5

    14.2

    14.6

    14.1

    15.9

    16.3

    15.6

    ROE - operational ((A-C)/E)

    12.5

    12.8

    12.9

    13.4

    14.5

    16.3

    17.0

    16.4

    Net margin - as-reported (A/F)

    10.4

    10.2

    10.0

    10.7

    9.9

    10.6

    10.2

    9.7

    Net margin - operational ((A-C)/F)

    9.1

    9.0

    9.1

    9.8

    10.2

    10.8

    10.6

    10.2

  19. 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 (gg)

    ($ in millions)

    4Q06

    1Q07

    2Q07

    3Q07

    4Q07

    1Q08

    2Q08

    3Q08

    Gross debt (A)

    9,356

    10,100

    10,936

    11,194

    11,123

    11,292

    11,768

    12,656

    Less cash and cash equivalents (B)

    1,016

    1,100

    1,320

    1,467

    1,254

    916

    1,086

    2,556

    Net debt (C)

    8,340

    9,000

    9,616

    9,728

    9,869

    10,376

    10,682

    10,100

    Total capitalization (D)

    17,899

    18,304

    19,088

    19,529

    19,297

    19,276

    19,401

    20,944

    Less cash and cash equivalents (B)

    1,016

    1,100

    1,320

    1,467

    1,254

    916

    1,086

    2,556

    Net capital (E)

    16,883

    17,204

    17,767

    18,062

    18,043

    18,360

    18,315

    18,388

    Debt to capital ratio % (A/D)

    52.3

    55.2

    57.3

    57.3

    57.6

    58.6

    60.7

    60.4

    Net debt to net capital ratio % (C/E)

    49.4

    52.3

    54.1

    53.9

    54.7

    56.5

    58.3

    54.9

    Off-balance sheet liabilities (F)

    665

    668

    664

    662

    658

    642

    638

    637

    Net debt to net capital ratio including off-balance sheet liabilities % ((C+F)/(E+F))

    51.3

    54.1

    55.8

    55.5

    56.3

    58.0

    59.7

    56.4

    Revolver capacity (G)

    2,770

    2,170

    1,650

    1,804

    1,730

    1,503

    826

    374

    Gross liquidity (B+G)

    3,786

    3,270

    2,970

    3,271

    2,984

    2,419

    1,912

    2,930

  20. 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 (i) Entergy's Form 10-K for the year ended December 31, 2007, (ii) Entergy's Form 10-Q for the quarterly periods ended March 31 and June 30, 2008 and (iii) Entergy's other reports and filings made under the Securities Exchange Act of 1934, (b) the uncertainties associated with efforts to remediate the effects of Hurricanes Gustav and Ike and recovery of costs associated with restoration, and (c) the following transactional factors (in addition to others described elsewhere in this news 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 assurances 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
September 30, 2008
(Dollars in thousands)
(Unaudited)
   
  U.S. Utilities/ Parent & Other   Competitive Businesses   Eliminations   Consolidated
ASSETS              
               
CURRENT ASSETS              
               
Cash and cash equivalents:              
  Cash $ 850,813    $ 17,512    $ -    $ 868,325 
  Temporary cash investments - at cost,              
   which approximates market 657,464    1,030,099      1,687,563 
     Total cash and cash equivalents 1,508,277    1,047,611      2,555,888 
Securitization recovery trust account 21,424        21,424 
Notes receivable 101,884    476,974    (578,858)   - 
Accounts receivable:               
  Customer 753,575    185,453      939,028 
  Allowance for doubtful accounts (23,025)       (23,025)
  Associated companies 32,000    104,697    (136,697)   - 
  Other 197,853    51,955      249,808 
  Accrued unbilled revenues 275,605        275,605 
     Total accounts receivable 1,236,008    342,105    (136,697)   1,441,416 
Deferred fuel costs 342,924        342,924 
Accumulated deferred income taxes       - 
Fuel inventory - at average cost 225,061    3,404      228,465 
Materials and supplies - at average cost 495,796    259,424      755,220 
Deferred nuclear refueling outage costs 83,166    104,228      187,394 
System agreement cost equalization 108,048        108,048 
Prepayments and other 149,618    99,627    (3,060)   246,185 
TOTAL 4,272,206    2,333,373    (718,615)   5,886,964 
               
OTHER PROPERTY AND INVESTMENTS              
               
Investment in affiliates - at equity 7,566,629    (294,197)   (7,194,316)   78,116 
Decommissioning trust funds 1,242,261    1,760,531      3,002,792 
Non-utility property - at cost (less accumulated depreciation) 227,915    4,298      232,213 
Other 299,973    15,002    (5,388)   309,587 
TOTAL 9,336,778    1,485,634    (7,199,704)   3,622,708 
               
PROPERTY, PLANT, AND EQUIPMENT              
               
Electric 30,639,431    3,557,251      34,196,682 
Property under capital lease 738,129        738,129 
Natural gas 301,535        301,535 
Construction work in progress 1,254,783    198,444      1,453,227 
Nuclear fuel under capital lease 450,961        450,961 
Nuclear fuel 123,810    529,176      652,986 
TOTAL PROPERTY, PLANT AND EQUIPMENT 33,508,649    4,284,871      37,793,520 
Less - accumulated depreciation and amortization 15,208,407    532,966      15,741,373 
PROPERTY, PLANT AND EQUIPMENT - NET 18,300,242    3,751,905      22,052,147 
               
DEFERRED DEBITS AND OTHER ASSETS              
               
Regulatory assets:              
  SFAS 109 regulatory asset - net 604,553        604,553 
  Other regulatory assets 2,830,088        2,830,088 
  Deferred fuel costs 168,122        168,122 
Goodwill 374,099    3,073      377,172 
Other 731,204    757,124    (572,118)   916,210 
TOTAL 4,708,066    760,197    (572,118)   4,896,145 
               
TOTAL ASSETS $ 36,617,292    $ 8,331,109    $ (8,490,437)   $ 36,457,964 
               
*Totals may not foot due to rounding.              
 
 
 
Entergy Corporation
 
Consolidating Balance Sheet
September 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 $ 188,727    $ 28,836    $ -    $ 217,563 
Notes payable:              
  Associated companies 481,369    97,489    (578,858)   - 
  Other 25,034        25,034 
Account payable:              
  Associated companies 133,107    11,886    (144,993)   - 
  Other 1,659,377    259,736      1,919,113 
Customer deposits 302,116        302,116 
Accumulated deferred income taxes 42,418        42,418 
Interest accrued 173,732    6,077      179,809 
Deferred fuel costs 2,254        2,254 
Obligations under capital leases 151,721        151,721 
Pension and other postretirement liabilities 32,040    3,725      35,765 
System agreement cost equalization 149,397        149,397 
Other 139,314    157,913    (3,060)   294,167 
TOTAL 3,480,606    565,662    (726,911)   3,319,357 
               
NON-CURRENT LIABILITIES              
               
Accumulated deferred income taxes and taxes accrued 5,958,816    805,751      6,764,567 
Accumulated deferred investment tax credits 330,058        330,058 
Obligations under capital leases 308,826        308,826 
Other regulatory liabilities 389,721        389,721 
Decommissioning and retirement cost liabilities 1,421,766    1,211,565      2,633,331 
Accumulated provisions 354,668    10,759      365,427 
Pension and other postretirement liabilities 836,971    301,706      1,138,677 
Long-term debt 11,755,593    202,386    (5,388)   11,952,591 
Other 802,726    737,576    (572,839)   967,463 
TOTAL 22,159,145    3,269,743    (578,227)   24,850,661 
                
Preferred stock without sinking fund 280,405    82,380    (51,762)   311,023 
               
SHAREHOLDERS' EQUITY              
               
Common stock, $.01 par value, authorized 500,000,000 shares;              
 issued 248,174,087 shares in 2008 2,163,749    911,493    (3,072,760)   2,482 
Paid-in capital 6,980,788    2,158,221    (4,274,041)   4,864,968 
Retained earnings 5,888,931    1,385,278    79,938    7,354,147 
Accumulated other comprehensive income (loss) (82,996)   (28,968)   626    (111,338)
Less - treasury stock, at cost (58,319,245 shares in 2008) 4,253,336    12,700    (132,700)   4,133,336 
TOTAL 10,697,136    4,413,324    (7,133,537)   7,976,923 
               
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY $ 36,617,292    $ 8,331,109    $ (8,490,437)   $ 36,457,964 
               
*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 290,940    419,993    (710,933)   - 
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 
Prepayments and other 100,619    28,543      129,162 
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 
Goodwill 374,099    3,073      377,172 
Other 801,891    758,729    (651,966)   908,654 
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 
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 
Other 68,675    145,489      214,164 
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 
Other 1,250,738    400,436    (584,666)   1,066,508 
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 
September 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 $ 730,230    $ 11,443    $ -    $ 741,673 
  Temporary cash investments - at cost,              
   which approximates market (22,126)   582,613      560,487 
     Total cash and cash equivalents 708,104    594,056      1,302,160 
Securitization recovery trust account 2,151        2,151 
Notes receivable (189,056)   56,981    132,075    - 
Accounts receivable:              
  Customer 340,291    (11,987)     328,304 
  Allowance for doubtful accounts 2,764        2,764 
  Associated companies (21,543)   20,224    1,319    - 
  Other (69,879)   16,627      (53,252)
  Accrued unbilled revenues (12,471)       (12,471)
     Total accounts receivable 239,162    24,864    1,319    265,345 
Deferred fuel costs 342,924        342,924 
Accumulated deferred income taxes (38,117)       (38,117)
Fuel inventory - at average cost 19,915    (34)     19,881 
Materials and supplies - at average cost 41,279    21,565      62,844 
Deferred nuclear refueling outage costs 39,668    (25,210)     14,458 
System agreement cost equalization (159,952)       (159,952)
Prepayments and other 48,999    71,084    (3,060)   117,023 
TOTAL 1,055,077    743,306    130,334    1,928,717 
               
OTHER PROPERTY AND INVESTMENTS              
               
Investment in affiliates - at equity 45,532    (388,300)   341,892    (876)
Decommissioning trust funds (127,774)   (177,070)     (304,844)
Non-utility property - at cost (less accumulated depreciation) 11,275    734      12,009 
Other 219,273    7,751      227,024 
TOTAL 148,306    (556,885)   341,892    (66,687)
               
PROPERTY, PLANT, AND EQUIPMENT              
             
Electric 1,026,065    210,823    772    1,237,660 
Property under capital lease (1,966)       (1,966)
Natural gas 768        768 
Construction work in progress 393,260    5,134      398,394 
Nuclear fuel under capital lease 89,459        89,459 
Nuclear fuel (30,903)   18,269      (12,634)
TOTAL PROPERTY, PLANT AND EQUIPMENT 1,476,683    234,226    772    1,711,681 
Less - accumulated depreciation and amortization 549,183    84,621      633,804 
PROPERTY, PLANT AND EQUIPMENT - NET 927,500    149,605    772    1,077,877 
               
DEFERRED DEBITS AND OTHER ASSETS              
               
Regulatory assets:              
  SFAS 109 regulatory asset - net 8,810        8,810 
  Other regulatory assets (141,311)       (141,311)
  Deferred fuel costs       - 
Goodwill       - 
Other (70,687)   (1,605)   79,848    7,556 
TOTAL (203,188)   (1,605)   79,848    (124,945)
               
TOTAL ASSETS $ 1,927,695    $ 334,421    $ 552,846    $ 2,814,962 
               
*Totals may not foot due to rounding.              
 
 
 
Entergy Corporation 
 
Consolidating Balance Sheet 
September 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 $ (779,974)   $ 780    $ -    $ (779,194)
Notes payable:              
  Associated companies 81,391    (213,466)   132,075    - 
  Other (3)       (3)
Account payable:              
  Associated companies 37,164    (26,876)   (10,288)   - 
  Other 856,773    31,040      887,813 
Customer deposits 10,945        10,945 
Accumulated deferred income taxes 42,418        42,418 
Interest accrued (12,062)   3,903      (8,159)
Deferred fuel costs (52,693)       (52,693)
Obligations under capital leases (894)       (894)
Pension and other postretirement liabilities 858    112      970 
System agreement cost equalization (118,603)       (118,603)
Other 70,639    12,424    (3,060)   80,003 
TOTAL 135,959    (192,083)   118,727    62,603 
               
NON-CURRENT LIABILITIES              
               
Accumulated deferred income taxes and taxes accrued 133,801    251,087      384,888 
Accumulated deferred investment tax credits (13,481)       (13,481)
Obligations under capital leases 88,388        88,388 
Other regulatory liabilities (100,602)       (100,602)
Decommissioning and retirement cost liabilities 75,344    68,926      144,270 
Accumulated provisions 230,185    1,836      232,021 
Pension and other postretirement liabilities (210,774)   (11,875)     (222,649)
Long-term debt 2,232,802    (80,786)   72,440    2,224,456 
Other (448,012)   337,140    11,827    (99,045)
TOTAL 1,987,651    566,328    84,267    2,638,246 
               
Preferred stock without sinking fund (207)   (340,102)   340,170    (139)
               
SHAREHOLDERS' EQUITY              
               
Common stock, $.01 par value, authorized 500,000,000 shares;              
  issued 248,174,087 shares in 2008 and 2007 (64,602)   (157,146)   221,748    - 
Paid-in capital 283,898    86,964    (356,663)   14,199 
Retained earnings (18,742)   461,711    175,213    618,182 
Accumulated other comprehensive income (loss) 2,209    (121,867)     (119,658)
Less - treasury stock, at cost 398,471    (30,616)   30,616    398,471 
TOTAL (195,708)   300,278    9,682    114,252 
               
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY $ 1,927,695    $ 334,421    $ 552,846    $ 2,814,962 
               
*Totals may not foot due to rounding.              

 

Entergy Corporation
 
Consolidating Income Statement 
Three Months Ended September 30, 2008 
(Dollars in thousands) 
(Unaudited) 
                 
    U.S. Utilities/ Parent & Other   Competitive Businesses   Eliminations   Consolidated
 
OPERATING REVENUES                
Electric   $ 3,209,814    $ -    $ (814)   $ 3,209,000 
Natural gas   41,981        41,981 
Competitive businesses   8,467    710,091    (5,655)   712,903 
     Total   3,260,262    710,091    (6,469)   3,963,884 
                 
OPERATING EXPENSES                
Operating and Maintenance:                
  Fuel, fuel related expenses, and gas purchased for resale   1,168,622    101,538      1,270,160 
  Purchased power   754,391    15,331    (5,600)   764,122 
  Nuclear refueling outage expenses   25,461    32,618      58,079 
  Other operation and maintenance   443,592    194,380    (983)   636,989 
Decommissioning   24,163    23,352      47,515 
Taxes other than income taxes   118,644    22,175      140,819 
Depreciation and amortization   229,899    33,757      263,656 
Other regulatory charges (credits) - net   30,452        30,452 
     Total   2,795,224    423,151    (6,583)   3,211,792 
                 
OPERATING INCOME   465,038    286,940    114    752,092 
                 
OTHER INCOME (DEDUCTIONS)                
Allowance for equity funds used during construction   10,411        10,411 
Interest and dividend income   30,962    23,097    (23,659)   30,400 
Equity in earnings (loss) of unconsolidated equity affiliates   (185)   1,644      1,459 
Miscellaneous - net   213    5,101    (114)   5,200 
     Total   41,401    29,842    (23,773)   47,470 
                 
INTEREST AND OTHER CHARGES                
Interest on long-term debt   128,001    745      128,746 
Other interest - net   40,826    16,062    (23,659)   33,229 
Allowance for borrowed funds used during construction   (5,939)       (5,939)
Preferred dividend requirements and other   4,333    665      4,998 
     Total   167,221    17,472    (23,659)   161,034 
                 
INCOME BEFORE INCOME TAXES   339,218    299,310      638,528 
                 
Income taxes   53,257    114,982      168,239 
                 
CONSOLIDATED NET INCOME   $ 285,961    $ 184,328    $ -    $ 470,289 
                 
EARNINGS PER AVERAGE COMMON SHARE:                
  BASIC   $1.50    $0.97        $2.47 
  DILUTED   $1.47    $0.94        $2.41 
                 
AVERAGE NUMBER OF COMMON SHARES OUTSTANDING:                
  BASIC               190,379,009 
  DILUTED               194,960,830 
                 
*Totals may not foot due to rounding.                

 

Entergy Corporation
 
Consolidating Income Statement 
Three Months Ended September 30, 2007 
(Dollars in thousands) 
(Unaudited) 
               
  U.S. Utilities/ Parent & Other   Competitive Businesses   Eliminations   Consolidated
 
OPERATING REVENUES                
Electric   $ 2,647,137    $ -    $ (591)   $ 2,646,546 
Natural gas   30,154        30,154 
Competitive businesses   8,797    609,791    (6,201)   612,387 
     Total   2,686,088    609,791    (6,792)   3,289,087 
                 
OPERATING EXPENSES                
Operating and Maintenance:                
  Fuel, fuel related expenses, and gas purchased for resale   724,908    84,375      809,283 
  Purchased power   511,711    15,538    (6,627)   520,622 
  Nuclear refueling outage expenses   18,337    26,050      44,387 
  Other operation and maintenance   456,334    211,321    (279)   667,376 
Decommissioning   22,501    21,097      43,597 
Taxes other than income taxes   107,349    21,774      129,123 
Depreciation and amortization   209,397    29,667      239,064 
Other regulatory charges (credits) - net   25,303        25,303 
     Total   2,075,840    409,822    (6,906)   2,478,755 
                 
OPERATING INCOME   610,248    199,969    114    810,332 
                 
OTHER INCOME (DEDUCTIONS)                
Allowance for equity funds used during construction   9,367        9,367 
Interest and dividend income   55,653    28,615    (20,515)   63,754 
Equity in earnings (loss) of unconsolidated equity affiliates   321    1,111      1,432 
Miscellaneous - net   (2,554)   (3,434)   (114)   (6,103)
     Total   62,787    26,292    (20,629)   68,450 
                 
INTEREST AND OTHER CHARGES                
Interest on long-term debt   131,769    1,395      133,165 
Other interest - net   63,312    9,733    (20,542)   52,503 
Allowance for borrowed funds used during construction   (5,260)       (5,260)
Preferred dividend requirements and other   5,520    828    27    6,375 
     Total   195,341    11,956    (20,515)   186,783 
                 
INCOME BEFORE INCOME TAXES   477,694    214,305      691,999 
                 
Income taxes   171,991    58,849      230,840 
                 
CONSOLIDATED NET INCOME   $ 305,703    $ 155,456    $ -    $ 461,159 
                 
EARNINGS PER AVERAGE COMMON SHARE:                
  BASIC   $1.57    $0.80        $2.37 
  DILUTED   $1.52    $0.78        $2.30 
                 
AVERAGE NUMBER OF COMMON SHARES OUTSTANDING:                
  BASIC               194,864,359 
  DILUTED               200,532,942 
                 
*Totals may not foot due to rounding.                

 

Entergy Corporation 
 
Consolidating Income Statement 
Three Months Ended September 30, 2008 vs. 2007 
(Dollars in thousands) 
(Unaudited) 
               
  U.S. Utilities/ Parent & Other   Competitive Businesses   Eliminations   Consolidated
 
OPERATING REVENUES                
Electric   $ 562,677    $ -    $ (223)   $ 562,454 
Natural gas   11,827        11,827 
Competitive businesses   (330)   100,300    546    100,516 
     Total   574,174    100,300    323    674,797 
                 
OPERATING EXPENSES                
Operating and Maintenance:                
  Fuel, fuel related expenses, and gas purchased for resale   443,714    17,163      460,877 
  Purchased power   242,680    (207)   1,027    243,500 
  Nuclear refueling outage expenses   7,124    6,568      13,692 
  Other operation and maintenance   (12,742)   (16,941)   (704)   (30,387)
Decommissioning   1,662    2,255      3,918 
Taxes other than income taxes   11,295    401      11,696 
Depreciation and amortization   20,502    4,090      24,592 
Other regulatory charges (credits )- net   5,149        5,149 
     Total   719,384    13,329    323    733,037 
                 
OPERATING INCOME   (145,210)   86,971      (58,240)
                 
OTHER INCOME (DEDUCTIONS)                
Allowance for equity funds used during construction   1,044        1,044 
Interest and dividend income   (24,691)   (5,518)   (3,144)   (33,354)
Equity in earnings (loss) of unconsolidated equity affiliates   (506)   533      27 
Miscellaneous - net   2,767    8,535      11,303 
     Total   (21,386)   3,550    (3,144)   (20,980)
                 
INTEREST AND OTHER CHARGES                
Interest on long-term debt   (3,768)   (650)     (4,419)
Other interest - net   (22,486)   6,329    (3,117)   (19,274)
Allowance for borrowed funds used during construction   (679)       (679)
Preferred dividend requirements and other   (1,187)   (163)   (27)   (1,377)
     Total   (28,120)   5,516    (3,144)   (25,749)
                 
INCOME BEFORE INCOME TAXES   (138,476)   85,005      (53,471)
                 
Income taxes   (118,734)   56,133      (62,601)
                 
CONSOLIDATED NET INCOME   $ (19,742)   $ 28,872    $ -    $ 9,130 
                 
EARNINGS PER AVERAGE COMMON SHARE:                
  BASIC   ($0.07)   $0.17        $0.10 
  DILUTED   ($0.05)   $0.16        $0.11 
                 
                 
*Totals may not foot due to rounding.                

 

Entergy Corporation
 
Consolidating Income Statement 
Nine Months Ended September 30, 2008 
(Dollars in thousands) 
(Unaudited) 
 
    U.S. Utilities/ Parent & Other   Competitive Businesses   Eliminations   Consolidated
 
OPERATING REVENUES                
Electric   $ 7,782,067    $ -    $ (2,617)   $ 7,779,450 
Natural gas   185,361        185,361 
Competitive businesses   22,275    2,123,386    (17,584)   2,128,077 
     Total   7,989,703    2,123,386    (20,201)   10,092,888 
                 
OPERATING EXPENSES                
Operating and Maintenance:                
  Fuel, fuel related expenses, and gas purchased for resale   2,247,657    289,840      2,537,498 
  Purchased power   2,105,046    46,733    (18,812)   2,132,967 
  Nuclear refueling outage expenses   68,598    96,578      165,177 
  Other operation and maintenance   1,364,007    596,291    (1,731)   1,958,566 
Decommissioning   71,224    69,103      140,327 
Taxes other than income taxes   308,321    67,010      375,332 
Depreciation and amortization   657,686    98,932      756,617 
Other regulatory charges (credits) - net   99,971        99,970 
     Total   6,922,510    1,264,487    (20,543)   8,166,454 
                 
OPERATING INCOME   1,067,193    858,899    342    1,926,434 
                 
OTHER INCOME (DEDUCTIONS)                
Allowance for equity funds used during construction   28,782        28,782 
Interest and dividend income   115,687    72,500    (80,107)   108,080 
Equity in earnings (loss) of unconsolidated equity affiliates   (2,209)   167      (2,042)
Miscellaneous - net   (809)   (1,288)   (342)   (2,439)
     Total   141,451    71,379    (80,449)   132,381 
                 
INTEREST AND OTHER CHARGES                
Interest on long-term debt   370,525    1,268      371,793 
Other interest - net   117,485    56,417    (80,107)   93,795 
Allowance for borrowed funds used during construction   (15,992)       (15,992)
Preferred dividend requirements and other   12,975    1,996      14,971 
     Total   484,993    59,681    (80,107)   464,567 
                 
INCOME BEFORE INCOME TAXES   723,651    870,597      1,594,248 
                 
Income taxes   219,036    325,220      544,256 
                 
CONSOLIDATED NET INCOME   $ 504,615    $ 545,377    $ -    $ 1,049,992 
                 
EARNINGS PER AVERAGE COMMON SHARE:                
  BASIC   $2.63    $2.85        $5.48 
  DILUTED   $2.56    $2.77        $5.33 
                 
AVERAGE NUMBER OF COMMON SHARES OUTSTANDING:                
  BASIC               191,444,611 
  DILUTED               197,064,629 
                 
*Totals may not foot due to rounding.                

 

Entergy Corporation
 
Consolidating Income Statement 
Nine Months Ended September 30, 2007 
(Dollars in thousands) 
(Unaudited) 
 
  U.S. Utilities/ Parent & Other   Competitive Businesses   Eliminations   Consolidated
 
OPERATING REVENUES                
Electric   $ 6,954,931    $ -    $ (2,284)   $ 6,952,648 
Natural gas   158,014        158,014 
Competitive businesses   22,919    1,636,307    (17,389)   1,641,836 
     Total   7,135,864    1,636,307    (19,673)   8,752,498 
                 
OPERATING EXPENSES                
Operating and Maintenance:                
  Fuel, fuel related expenses, and gas purchased for resale   1,966,011    226,285      2,192,296 
  Purchased power   1,532,574    51,837    (18,550)   1,565,861 
  Nuclear refueling outage expenses   56,923    75,054      131,977 
  Other operation and maintenance   1,316,390    556,499    (1,465)   1,871,424 
Decommissioning   66,315    57,192      123,507 
Taxes other than income taxes   311,545    56,608      368,153 
Depreciation and amortization   635,222    74,904      710,127 
Other regulatory charges (credits) - net   62,187        62,187 
     Total   5,947,167    1,098,379    (20,015)   7,025,532 
                 
OPERATING INCOME   1,188,697    537,928    342    1,726,966 
                 
OTHER INCOME (DEDUCTIONS)                
Allowance for equity funds used during construction   34,084        34,084 
Interest and dividend income   135,301    98,972    (59,462)   174,811 
Equity in earnings (loss) of unconsolidated equity affiliates   1,241    2,292      3,533 
Miscellaneous - net   (6,998)   (10,542)   (342)   (17,881)
     Total   163,628    90,722    (59,804)   194,547 
                 
INTEREST AND OTHER CHARGES                
Interest on long-term debt   376,908    3,413      380,321 
Other interest - net   139,334    38,398    (59,462)   118,270 
Allowance for borrowed funds used during construction   (20,175)       (20,175)
Preferred dividend requirements and other   16,219    2,565      18,784 
     Total   512,286    44,376    (59,462)   497,200 
                 
INCOME BEFORE INCOME TAXES   840,039    584,274      1,424,313 
                 
Income taxes   324,259    159,098      483,357 
                 
CONSOLIDATED NET INCOME   $ 515,780    $ 425,176    $ -    $ 940,956 
                 
EARNINGS PER AVERAGE COMMON SHARE:                
  BASIC   $2.61    $2.16        $4.77 
  DILUTED   $2.54    $2.09        $4.63 
                 
AVERAGE NUMBER OF COMMON SHARES OUTSTANDING:                
  BASIC               197,443,652 
  DILUTED               203,362,110 
                 
*Totals may not foot due to rounding.                

 

Entergy Corporation
 
Consolidating Income Statement 
Nine Months Ended September 30, 2008 vs. 2007 
(Dollars in thousands) 
(Unaudited) 
 
  U.S. Utilities/ Parent & Other   Competitive Businesses   Eliminations   Consolidated
 
OPERATING REVENUES                
Electric   $ 827,136    $ -    $ (333)   $ 826,802 
Natural gas   27,347        27,347 
Competitive businesses   (644)   487,079    (195)   486,241 
     Total   853,839    487,079    (528)   1,340,390 
                 
OPERATING EXPENSES                
Operating and Maintenance:                
  Fuel, fuel related expenses, and gas purchased for resale   281,646    63,555      345,202 
  Purchased power   572,472    (5,104)   (262)   567,106 
  Nuclear refueling outage expenses   11,675    21,524      33,200 
  Other operation and maintenance   47,617    39,792    (266)   87,142 
Decommissioning   4,909    11,911      16,820 
Taxes other than income taxes   (3,224)   10,402      7,179 
Depreciation and amortization   22,464    24,028      46,490 
Other regulatory charges (credits )- net   37,784        37,783 
     Total   975,343    166,108    (528)   1,140,922 
                 
OPERATING INCOME   (121,504)   320,971      199,468 
                 
OTHER INCOME (DEDUCTIONS)                
Allowance for equity funds used during construction   (5,302)       (5,302)
Interest and dividend income   (19,614)   (26,472)   (20,645)   (66,731)
Equity in earnings (loss) of unconsolidated equity affiliates   (3,450)   (2,125)     (5,575)
Miscellaneous - net   6,189    9,254      15,442 
     Total   (22,177)   (19,343)   (20,645)   (62,166)
                 
INTEREST AND OTHER CHARGES                
Interest on long-term debt   (6,383)   (2,145)     (8,528)
Other interest - net   (21,849)   18,019    (20,645)   (24,475)
Allowance for borrowed funds used during construction   4,183        4,183 
Preferred dividend requirements and other   (3,244)   (569)     (3,813)
     Total   (27,293)   15,305    (20,645)   (32,633)
                 
INCOME BEFORE INCOME TAXES   (116,388)   286,323      169,935 
                 
Income taxes   (105,223)   166,122      60,899 
                 
CONSOLIDATED NET INCOME   $ (11,165)   $ 120,201    $ -    $ 109,036 
                 
EARNINGS PER AVERAGE COMMON SHARE:                
  BASIC   $0.02    $0.69        $0.71 
  DILUTED   $0.02    $0.68        $0.70 
                 
                 
*Totals may not foot due to rounding.                

 

Entergy Corporation
 
Consolidating Income Statement 
Twelve Months Ended September 30, 2008 
(Dollars in thousands) 
(Unaudited) 
 
    U.S. Utilities/ Parent & Other   Competitive Businesses   Eliminations   Consolidated
 
OPERATING REVENUES                
Electric   $ 9,876,139    $ -    $ (3,036)   $ 9,873,103 
Natural gas   233,420        233,420 
Competitive businesses   28,928    2,712,390    (23,051)   2,718,267 
     Total   10,138,487    2,712,390    (26,087)   12,824,790 
                  
OPERATING EXPENSES                
Operating and Maintenance:                
  Fuel, fuel related expenses, and gas purchased for resale   2,914,733    365,302      3,280,035 
  Purchased power   2,521,673    57,272    (24,888)   2,554,057 
  Nuclear refueling outage expenses   86,762    127,409      214,171 
  Other operation and maintenance   1,892,392    846,060    (1,656)   2,736,796 
Decommissioning   94,129    90,590      184,719 
Taxes other than income taxes   406,481    89,755      496,236 
Depreciation and amortization   879,040    131,162      1,010,202 
Other regulatory charges (credits) - net   92,737        92,737 
     Total   8,887,947    1,707,550    (26,544)   10,568,953 
                  
OPERATING INCOME   1,250,540    1,004,840    457    2,255,837 
                 
OTHER INCOME (DEDUCTIONS)                
Allowance for equity funds used during construction   37,440        37,440 
Interest and dividend income   157,042    112,770    (102,546)   167,266 
Equity in earnings (loss) of unconsolidated equity affiliates   (2,245)   (155)     (2,400)
Miscellaneous - net   (2,833)   (6,132)   (456)   (9,421)
     Total   189,404    106,483    (103,002)   192,885 
                 
INTEREST AND OTHER CHARGES                
Interest on long-term debt   494,891    2,670      497,561 
Other interest - net   161,858    72,207    (102,545)   131,520 
Allowance for borrowed funds used during construction   (20,849)       (20,849)
Preferred dividend requirements and other   18,440    2,851      21,291 
     Total   654,340    77,728    (102,545)   629,523 
                 
INCOME FROM CONTINUING OPERATIONS                
BEFORE INCOME TAXES   785,604    1,033,595      1,819,199 
                 
Income taxes   255,873    319,441      575,314 
                 
INCOME FROM CONTINUING OPERATIONS   529,731    714,154      1,243,885 
                 
INCOME FROM DISCONTINUED OPERATIONS (net of taxes)         - 
                 
CONSOLIDATED NET INCOME   $ 529,731    $ 714,154      $ 1,243,885 
                 
EARNINGS PER AVERAGE COMMON SHARE (from continuing operations):
  BASIC   $2.76    $3.72        $6.48 
  DILUTED   $2.67    $3.61        $6.28 
EARNINGS PER AVERAGE COMMON SHARE (from discontinued operations): 
  BASIC           - 
  DILUTED           - 
EARNINGS PER AVERAGE COMMON SHARE:                
  BASIC   $2.76    $3.72        $6.48 
  DILUTED   $2.67    $3.61        $6.28 
                 
AVERAGE NUMBER OF COMMON SHARES OUTSTANDING: 
  BASIC               192,084,238 
  DILUTED               198,050,029 
                 
*Totals may not foot due to rounding.                

 

Entergy Corporation
 
Consolidating Income Statement 
Twelve Months Ended September 30, 2007 
(Dollars in thousands) 
(Unaudited) 
 
  U.S. Utilities/ Parent & Other   Competitive Businesses   Eliminations   Consolidated
 
OPERATING REVENUES                
Electric   $ 9,035,073    $ -    $ (2,879)   $ 9,032,194 
Natural gas   208,132        208,132 
Competitive businesses   31,348    2,061,203    (21,883)   2,070,668 
     Total   9,274,553    2,061,203    (24,762)   11,310,994 
                 
OPERATING EXPENSES                
Operating and Maintenance:                
  Fuel, fuel related expenses, and gas purchased for resale   2,608,119    289,239      2,897,359 
  Purchased power   2,003,580    61,865    (23,176)   2,042,269 
  Nuclear refueling outage expenses   75,152    98,807      173,959 
  Other operation and maintenance   1,820,607    737,783    (2,042)   2,556,348 
Decommissioning   87,644    73,003      160,647 
Taxes other than income taxes   401,971    75,848      477,819 
Depreciation and amortization   853,739    95,648      949,387 
Other regulatory charges (credits) - net   65,056        65,056 
     Total   7,915,868    1,432,193    (25,218)   9,322,844 
                 
OPERATING INCOME   1,358,685    629,010    456    1,988,150 
                 
OTHER INCOME (DEDUCTIONS)                
Allowance for equity funds used during construction   42,440        42,440 
Interest and dividend income   198,521    134,454    (81,654)   251,321 
Equity in earnings (loss) of unconsolidated equity affiliates   90,197    (159)     90,038 
Miscellaneous - net   (4,284)   (14,108)   (456)   (18,848)
     Total   326,874    120,187    (82,110)   364,951 
                 
INTEREST AND OTHER CHARGES                
Interest on long-term debt   507,429    5,530      512,958 
Other interest - net   175,712    55,046    (81,640)   149,118 
Allowance for borrowed funds used during construction   (25,560)       (25,560)
Preferred dividend requirements and other   21,626    3,434    (14)   25,046 
     Total   679,207    64,010    (81,654)   661,562 
                 
INCOME FROM CONTINUING OPERATIONS                
BEFORE INCOME TAXES   1,006,352    685,187      1,691,539 
                 
Income taxes   253,638    218,331      471,969 
                 
INCOME FROM CONTINUING OPERATIONS   752,714    466,856      1,219,570 
                 
INCOME FROM DISCONTINUED OPERATIONS (net of taxes of ($5,919))   (10,326)       (10,326)
                 
CONSOLIDATED NET INCOME   $ 742,388    $ 466,856      $ 1,209,244 
                 
                 
                 
EARNINGS PER AVERAGE COMMON SHARE (from continuing operations):
  BASIC   $3.77    $2.34        $6.11 
  DILUTED   $3.67    $2.28        $5.95 
EARNINGS PER AVERAGE COMMON SHARE (from discontinued operations): 
  BASIC   ($0.05)         ($0.05)
  DILUTED   ($0.05)         ($0.05)
EARNINGS PER AVERAGE COMMON SHARE:                
  BASIC   $3.72    $2.34        $6.06 
  DILUTED   $3.62    $2.28        $5.90 
                 
AVERAGE NUMBER OF COMMON SHARES OUTSTANDING: 
  BASIC               199,535,130 
  DILUTED               205,029,153 
                 
*Totals may not foot due to rounding.                

 

Entergy Corporation
 
Consolidating Income Statement 
Twelve Months Ended September 30, 2008 vs. 2007 
(Dollars in thousands) 
(Unaudited) 
 
  U.S. Utilities/ Parent & Other   Competitive Businesses   Eliminations   Consolidated
 
OPERATING REVENUES                
Electric   $ 841,066    $ -    $ (157)   $ 840,909 
Natural gas   25,288        25,288 
Competitive businesses   (2,420)   651,187    (1,168)   647,599 
     Total   863,934    651,187    (1,325)   1,513,796 
                 
OPERATING EXPENSES                
Operating and Maintenance:                
  Fuel, fuel related expenses, and gas purchased for resale   306,614    76,063      382,677 
  Purchased power   518,093    (4,593)   (1,712)   511,788 
  Nuclear refueling outage expenses   11,610    28,602      40,212 
  Other operation and maintenance   71,785    108,277    386    180,448 
Decommissioning   6,485    17,587      24,072 
Taxes other than income taxes   4,510    13,907      18,417 
Depreciation and amortization   25,301    35,514      60,815 
Other regulatory charges (credits )- net   27,681        27,681 
     Total   972,079    275,357    (1,326)   1,246,110 
                 
OPERATING INCOME   (108,145)   375,830      267,687 
                 
OTHER INCOME (DEDUCTIONS)                
Allowance for equity funds used during construction   (5,000)       (5,000)
Interest and dividend income   (41,479)   (21,684)   (20,892)   (84,055)
Equity in earnings (loss) of unconsolidated equity affiliates   (92,442)       (92,438)
Miscellaneous - net   1,451    7,976      9,427 
     Total   (137,470)   (13,704)   (20,892)   (172,066)
                 
INTEREST AND OTHER CHARGES                
Interest on long-term debt   (12,538)   (2,860)     (15,397)
Other interest - net   (13,854)   17,161    (20,905)   (17,598)
Allowance for borrowed funds used during construction   4,711        4,711 
Preferred dividend requirements and other   (3,186)   (583)   14    (3,755)
     Total   (24,867)   13,718    (20,891)   (32,039)
                 
INCOME FROM CONTINUING OPERATIONS                
BEFORE INCOME TAXES   (220,748)   348,408      127,660 
                 
Income taxes   2,235    101,110      103,345 
                 
INCOME FROM CONTINUING OPERATIONS   (222,983)   247,298      24,315 
                 
INCOME FROM DISCONTINUED OPERATIONS (net of taxes)   10,326        10,326 
                 
CONSOLIDATED NET INCOME   $ (212,657)   $ 247,298      $ 34,641 
                 
                 
                 
EARNINGS PER AVERAGE COMMON SHARE (from continuing operations): 
  BASIC   ($1.01)   $1.38        $0.37 
  DILUTED   ($1.00)   $1.33        $0.33 
EARNINGS PER AVERAGE COMMON SHARE (from discontinued operations): 
  BASIC   $0.05          $0.05 
  DILUTED   $0.05          $0.05 
EARNINGS PER AVERAGE COMMON SHARE:                
  BASIC   ($0.96)   $1.38        $0.42 
  DILUTED   ($0.95)   $1.33        $0.38 
                 
                 
*Totals may not foot due to rounding.                

 

Entergy Corporation
 
Consolidated Cash Flow Statement 
Three Months Ended September 30, 2008 vs. 2007 
(Dollars in thousands) 
(Unaudited) 
 
    2008   2007   Variance
             
OPERATING ACTIVITIES            
Consolidated net income   $470,289    $461,159    $9,130 
Adjustments to reconcile consolidated net income to net cash flow            
provided by operating activities:            
  Reserve for regulatory adjustments   947    (26,375)   27,322 
  Other regulatory charges (credits) - net   30,451    25,302    5,149 
  Depreciation, amortization, and decommissioning   311,171    282,661    28,510 
  Deferred income taxes, investment tax credits, and non-current taxes accrued   196,367    2,506    193,861 
  Equity in earnings of unconsolidated equity affiliates - net of dividends   (1,459)   (1,432)   (27)
  Changes in working capital:            
    Receivables   (48,539)   (194,366)   145,827 
    Fuel inventory   (7,624)   10,923    (18,547)
    Accounts payable   (230,838)   (18,634)   (212,204)
    Taxes accrued     12,620    (12,620)
    Interest accrued   40,647    37,273    3,374 
    Deferred fuel   159,826    (127,263)   287,089 
    Other working capital accounts   129,584    115,798    13,786 
  Provision for estimated losses and reserves   220,154    (31,488)   251,642 
  Changes in other regulatory assets   901,661    (8,887)   910,548 
  Other   (393,392)   122,823    (516,215)
Net cash flow provided by operating activities   1,779,245    662,620    1,116,625 
             
INVESTING ACTIVITIES            
Construction/capital expenditures   (676,839)   (365,975)   (310,864)
Allowance for equity funds used during construction   10,411    9,367    1,044 
Nuclear fuel purchases   (110,119)   (52,809)   (57,310)
Proceeds from sale/leaseback of nuclear fuel   98,094    4,107    93,987 
Payment for purchase of plant   (210,414)     (210,414)
Insurance proceeds received for property damages   67,032    567    66,465 
Changes in transition charge account   (11,322)   (2,199)   (9,123)
Decrease (increase) in other investments   (132,810)     (132,810)
Proceeds from nuclear decommissioning trust fund sales   480,579    286,271    194,308 
Investment in nuclear decommissioning trust funds   (449,635)   (313,722)   (135,913)
Net cash flow used in investing activities   (935,023)   (434,393)   (500,630)
             
FINANCING ACTIVITIES            
Proceeds from the issuance of:            
  Long-term debt   1,632,641    395,040    1,237,601 
  Common stock and treasury stock   7,979    5,469    2,510 
Retirement of long-term debt   (620,725)   (189,907)   (430,818)
Repurchase of common stock   (98,467)   (198,725)   100,258 
Redemption of preferred stock     (1,200)   1,200 
Changes in credit line borrowings - net   (150,000)   60,000    (210,000)
Dividends paid:            
  Common stock   (142,860)   (146,102)   3,242 
  Preferred stock   (4,998)   (6,188)   1,190 
Net cash flow provided by (used in) financing activities   623,570    (81,613)   705,183 
             
Effect of exchange rates on cash and cash equivalents   1,675    (151)   1,826 
             
Net increase (decrease) in cash and cash equivalents   1,469,467    146,463    1,323,004 
             
Cash and cash equivalents at beginning of period   1,086,421    1,320,222    (233,801)
             
Cash and cash equivalents at end of period   $2,555,888    $1,466,685    $1,089,203 
             
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:            
  Cash paid (received) during the period for:            
    Interest - net of amount capitalized   $115,714    $151,809    ($36,095)
    Income taxes   $97    $120,308    ($120,211)

 

Entergy Corporation
 
Consolidated Cash Flow Statement 
Nine Months Ended September 30, 2008 vs. 2007 
(Dollars in thousands) 
(Unaudited) 
             
    2008   2007   Variance
             
OPERATING ACTIVITIES            
Consolidated net income   $1,049,992    $940,956    $109,036 
Adjustments to reconcile consolidated net income to net cash flow            
provided by operating activities:            
  Reserve for regulatory adjustments   (1,861)   (18,337)   16,476 
  Other regulatory charges (credits) - net   99,970    62,187    37,783 
  Depreciation, amortization, and decommissioning   896,945    833,634    63,311 
  Deferred income taxes, investment tax credits, and non-current taxes accrued   561,704    510,435    51,269 
  Equity in earnings of unconsolidated equity affiliates - net of dividends   2,042    (3,533)   5,575 
  Changes in working capital:             
    Receivables   (265,349)   (317,454)   52,105 
    Fuel inventory   (19,881)   390    (20,271)
    Accounts payable   126,665    (155,736)   282,401 
    Taxes accrued     (176,790)   176,790 
    Interest accrued   (8,152)   8,180    (16,332)
    Deferred fuel   (395,618)   (89,558)   (306,060)
    Other working capital accounts   (88,417)   (53,977)   (34,440)
  Provision for estimated losses and reserves   230,834    24,753    206,081 
  Changes in other regulatory assets   941,625    124,102    817,523 
  Other   (437,685)   (62,500)   (375,185)
Net cash flow provided by operating activities   2,692,814    1,626,752    1,066,062 
             
INVESTING ACTIVITIES            
Construction/capital expenditures   (1,455,657)   (1,083,090)   (372,567)
Allowance for equity funds used during construction   28,782    34,084    (5,302)
Nuclear fuel purchases   (327,606)   (272,137)   (55,469)
Proceeds from sale/leaseback of nuclear fuel   250,447    128,292    122,155 
Proceeds from sale of assets and businesses   30,725    13,063    17,662 
Payment for purchase of plant   (266,823)   (336,211)   69,388 
Insurance proceeds received for property damages   130,120    82,648    47,472 
Changes in transition charge account   (2,151)     (2,151)
NYPA value sharing payment   (72,000)     (72,000)
Decrease (increase) in other investments   (227,976)   71,770    (299,746)
Proceeds from nuclear decommissioning trust fund sales   1,228,760    1,299,685    (70,925)
Investment in nuclear decommissioning trust funds   (1,259,288)   (1,388,806)   129,518 
Net cash flow used in investing activities   (1,942,667)   (1,450,702)   (491,965)
             
FINANCING ACTIVITIES            
Proceeds from the issuance of:            
  Long-term debt   3,433,184    2,437,163    996,021 
  Common stock and treasury stock   35,841    59,175    (23,334)
Retirement of long-term debt   (2,004,118)   (889,813)   (1,114,305)
Repurchase of common stock   (468,079)   (1,024,185)   556,106 
Redemption of preferred stock     (3,450)   3,450 
Changes in credit line borrowings - net     60,000    (60,000)
Dividends paid:            
  Common stock   (431,032)   (361,574)   (69,458)
  Preferred stock   (15,028)   (19,532)   4,504 
Net cash flow provided by financing activities   550,768    257,784    292,984 
             
Effect of exchange rates on cash and cash equivalents   1,245    (394)   1,639 
             
Net increase (decrease) in cash and cash equivalents   1,302,160    433,440    868,720 
             
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   $2,555,888    $1,466,685    $1,089,203 
             
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:            
  Cash paid (received) during the period for:            
    Interest - net of amount capitalized   $455,791    $449,038    $6,753 
    Income taxes   $127,953    $349,058    ($221,105)

 

Entergy Corporation
 
Consolidated Cash Flow Statement
Twelve Months Ended September 30, 2008 vs. 2007 
(Dollars in thousands) 
(Unaudited) 
             
    2008   2007   Variance
             
OPERATING ACTIVITIES            
Consolidated net income   $1,243,885    $1,209,244    $34,641 
Adjustments to reconcile consolidated net income to net cash flow            
provided by operating activities:            
  Reserve for regulatory adjustments   902    (25,928)   26,830 
  Other regulatory charges (credits) - net   92,737    65,056    27,681 
  Depreciation, amortization, and decommissioning   1,194,921    1,110,046    84,875 
  Deferred income taxes, investment tax credits, and non-current taxes accrued   527,510    627,049    (99,539)
  Equity in earnings (loss) of unconsolidated equity affiliates - net of dividends   2,398    5,967    (3,569)
  Changes in working capital:            
    Receivables   (10,541)   (108,114)   97,573 
    Fuel inventory   (30,716)   8,348    (39,064)
    Accounts payable   179,353    143,512    35,841 
    Taxes accrued   (10,534)   (246,394)   235,860 
    Interest accrued   (4,547)   25,204    (29,751)
    Deferred fuel   (305,148)   66,121    (371,269)
    Other working capital accounts   (107,709)   (98,191)   (9,518)
  Provision for estimated losses and reserves   146,789    35,740    111,049 
  Changes in other regulatory assets   1,072,259    179,833    892,426 
  Other   (365,727)   (209,452)   (156,275)
Net cash flow provided by operating activities   3,625,832    2,788,041    837,791 
             
INVESTING ACTIVITIES            
Construction/capital expenditures   (1,950,597)   (1,429,822)   (520,775)
Allowance for equity funds used during construction   37,440    42,440    (5,000)
Nuclear fuel purchases   (464,201)   (337,626)   (126,575)
Proceeds from sale/leaseback of nuclear fuel   291,221    128,403    162,818 
Proceeds from sale of assets and businesses   30,725    13,063    17,662 
Payment for purchase of plant   (266,823)   (336,211)   69,388 
Insurance proceeds received for property damages   130,576    61,221    69,355 
Changes in transition charge account   (21,424)     (21,424)
NYPA value sharing payment   (72,000)     (72,000)
Decrease (increase) in other investments   (258,026)   29,009    (287,035)
Proceeds from nuclear decommissioning trust fund sales   1,512,659    1,496,524    16,135 
Investment in nuclear decommissioning trust funds   (1,579,246)   (1,617,141)   37,895 
Other regulatory investments     469    (469)
Net cash flow used in investing activities   (2,609,696)   (1,949,671)   (660,025)
             
FINANCING ACTIVITIES            
Proceeds from the issuance of:            
  Long-term debt   3,862,157    2,897,176    964,981 
  Preferred stock   10,000      10,000 
Common stock and treasury stock   55,496    97,558    (42,062)
Retirement of long-term debt   (2,484,250)   (1,095,761)   (1,388,489)
Repurchase of common stock   (659,472)   (1,608,378)   948,906 
Redemption of preferred stock   (54,377)   (3,450)   (50,927)
Changes in credit line borrowings - net   (60,000)   85,000    (145,000)
Dividends paid:            
  Common stock   (576,785)   (473,424)   (103,361)
  Preferred stock   (21,371)   (25,611)   4,240 
Net cash flow provided by (used in) financing activities   71,398    (126,890)   198,288 
             
Effect of exchange rates on cash and cash equivalents   1,669    (2,780)   4,449 
             
Net increase (decrease) in cash and cash equivalents   1,089,203    708,700    380,503 
             
Cash and cash equivalents at beginning of period   1,466,685    757,985    708,700 
             
Cash and cash equivalents at end of period   $2,555,888    $1,466,685    $1,089,203 
             
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:            
  Cash paid (received) during the period for:            
    Interest - net of amount capitalized   $617,950    $600,422    $17,528 
    Income taxes   $155,703    $401,052    ($245,349)