EX-99 2 a01209991.htm

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

INVESTOR NEWS

Exhibit 99.1

February 3, 2009

ENTERGY REPORTS FOURTH QUARTER EARNINGS

NEW ORLEANS - Entergy Corporation reported fourth quarter 2008 earnings of $0.89 per share on an as-reported basis and $0.99 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

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

(Per share in U.S. $)

 

Fourth Quarter

Year-to-Date

 

2008

2007

Change

2008

2007

Change

As-Reported Earnings

0.89

0.96

(0.07)

6.23

5.60

0.63

Less Special Items

(0.10)

(0.16)

0.06

(0.28)

(0.16)

(0.12)

Operational Earnings

0.99

1.12

(0.13)

6.51

5.76

0.75

Weather Impact

(0.03)

0.06

(0.09)

(0.02)

0.11

(0.13)

Operational Earnings Highlights for Fourth Quarter 2008

  • Utility, Parent & Other results were lower with higher income tax expense and regulatory charges as the primary contributors to the decrease.
  • Entergy Nuclear earnings increased as a result of higher power prices and lower income tax expense.
  • Entergy's Non-Nuclear Wholesale Assets business reported earnings equal to last year's results.

"The challenges presented by the current world-wide economic crisis are formidable. But, as a point-of-view company," said J. Wayne Leonard, Entergy's chairman and chief executive officer, "we have the processes and the mentality to change direction to seize unexpected opportunities or adapt quickly to changed circumstances to protect our stakeholders. Our disciplined approach to warehousing risk, our strong liquidity position and past success in such times all give us valid reasons to be optimistic."

Entergy's business highlights include the following:

 
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

10
13
15
19

21
22
24
VII. Financial Statements 27

 

Entergy will host a teleconference to discuss this release at 10:00 a.m. CT on Tuesday, February 3, 2009 with access by telephone, 785-830-1925, confirmation code 6436840. 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 6436840. The replay will also be available on Entergy's Web site at www.entergy.com.

I. Consolidated Results

Consolidated Earnings

Table 2 provides a comparative summary of consolidated earnings per share for fourth quarter 2008 versus 2007, including a reconciliation of GAAP as-reported earnings to non-GAAP operational earnings. Utility, Parent & Other incurred a loss in the current quarter due primarily to higher income tax expense and regulatory charges recorded during the quarter associated with proceedings at Entergy Arkansas, Inc. In addition, decreased revenues from milder-than-normal weather contributed to the loss this period. Entergy Nuclear's earnings increased as a result of higher power prices and lower income tax expense. Entergy's Non-Nuclear Wholesale Assets business reported results equal to those of fourth quarter 2007. Entergy's results for the current period also reflect the positive effect of accretion associated with the company's share repurchase program.

On January 15, 2009, Entergy announced that during the period between February 2, 2009 and February 11, 2009, it will conduct on a date or dates selected by Entergy a remarketing of its Senior Notes, Series A. The earnings per share calculations reflected in this release assume a successful remarketing. Pursuant to generally accepted accounting principles, if the remarketing were to fail, for Form 10-K presentation purposes, the estimated number of shares issuable at the end of 2008 would be reflected in the fully diluted earnings per share calculation, causing the number of shares to increase compared to the amount reflected in this release.

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

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

(Per share in U.S. $)

 

Fourth Quarter

Year-to-Date

 

2008

2007

Change

2008

2007

Change

As-Reported

Utility, Parent & Other

(0.43)

0.12

(0.55)

2.15

2.67

(0.52)

Entergy Nuclear

1.18

0.70

0.48

4.07

2.66

1.41

Non-Nuclear Wholesale Assets

0.14

0.14

-

0.01

0.27

(0.26)

  Consolidated As-Reported Earnings

0.89

0.96

(0.07)

6.23

5.60

0.63

Less Special Items

Utility, Parent & Other

(0.10)

(0.07)

(0.03)

(0.28)

(0.07)

(0.21)

Entergy Nuclear

-

(0.09)

0.09

-

(0.09)

0.09

Non-Nuclear Wholesale Assets

-

-

-

-

-

-

  Consolidated Special Items

(0.10)

(0.16)

0.06

(0.28)

(0.16)

(0.12)

Operational

Utility, Parent & Other

(0.33)

0.19

(0.52)

2.43

2.74

(0.31)

Entergy Nuclear

1.18

0.79

0.39

4.07

2.75

1.32

Non-Nuclear Wholesale Assets

0.14

0.14

-

0.01

0.27

(0.26)

  Consolidated Operational Earnings

0.99

1.12

(0.13)

6.51

5.76

0.75

Weather Impact

(0.03)

0.06

(0.09)

(0.02)

0.11

(0.13)

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 fourth quarter 2008 was $632 million compared to $933 million in fourth quarter 2007. The decrease was due primarily to:

  • net effect of hurricanes Gustav and Ike which reduced operating cash flow at the Utility by $444 million as a result of costs associated with system repairs and lower revenues due to customer outages
  • higher nuclear refueling outage spending of $34 million at the Utility and $29 million at Entergy Nuclear
  • higher working capital requirements of $86 million at Utility and $46 million at Entergy Nuclear

Partially offsetting the above items were:

  • increased collections at the Utility of deferred fuel recovery in the current quarter totaling $267 million
  • higher net revenues at Entergy Nuclear of $80 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

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

(U.S. $ in millions)

Fourth Quarter

Year-to-Date

2008

2007

Change

2008

2007

Change

Utility, Parent & Other

272

605

(333)

2,051

1,721

330

Entergy Nuclear

285

345

(60)

1,255

880

375

Non-Nuclear Wholesale Assets

75

(17)

92

18

(41)

59

Total Net Cash Flow Provided by Operating Activities

632

933

(301)

3,324

2,560

764

II. Utility, Parent & Other Results

In fourth quarter 2008, Utility, Parent & Other incurred losses of $(0.43) per share on an as-reported basis and $(0.33) per share on an operational basis, compared to earnings of $0.12 per share on an as-reported basis and $0.19 per share on an operational basis in fourth quarter 2007. Operational results for Utility, Parent & Other in fourth quarter 2008 reflect higher income tax expense associated with the effect of annual income tax adjustments occurring in fourth quarter each year across the Entergy companies. Also, costs previously accumulated in Entergy Arkansas, Inc.'s storm reserve and removal costs associated with the termination of a lease were not approved for recovery by the Arkansas Public Service Commission (APSC). In a subsequent appeal of this decision, the Arkansas Court of Appeals in December 2008 upheld almost all aspects of the APSC decision, including non-recovery of these costs. Considering the progress of this proceeding, Entergy Arkansas recorded a charge associated with these costs in fourth quarter although it continues to appeal the APSC decision in a petition filed before the Arkansas Supreme Court. In addition, results in fourth quarter 2008 reflect milder than normal weather compared to the warmer than normal weather that contributed to results in fourth quarter 2007.

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

  • Residential sales in fourth quarter 2008, on a weather-adjusted basis, showed a 0.2 percent increase compared to fourth quarter 2007.
  • Commercial and governmental sales, on a weather-adjusted basis, decreased 0.5 percent year over year.
  • Industrial sales in the current quarter reflected an 11.3 percent decrease in the current quarter compared to fourth quarter 2007.

The residential sales sector showed a slight increase while the commercial and governmental sector reflected a slight decrease quarter to quarter as the continued weakening in the economy and carryover effect of third quarter storms affected customer usage across these sectors. Sales in the industrial sector for fourth quarter 2008 decreased significantly compared to the same quarter of 2007 primarily due to September hurricane outages being reflected in October sales, as industrial sales are typically billed in the beginning of the month following usage. Industrial sales were further depressed, as the overall sluggish economy worsened. Lower usage was seen across the industrial sector affecting both the large industrial segment as well as the small and mid-sized customers served.

For the year 2008, Utility, Parent & Other earned $2.15 per share on an as-reported earnings basis, compared to $2.67 per share in 2007. Operational earnings in 2008 were $2.43 per share compared to $2.74 per share in 2007. The lower operational earnings in 2008 were driven by lower net revenues due to outages associated with hurricanes Gustav and Ike as well as milder than normal weather. In addition, increased non-fuel operation and maintenance, and depreciation expense contributed to lower results. The increase in operation and maintenance expense was due primarily to regulatory charges recorded in 2008 associated with proceedings at Entergy Arkansas, Inc., while the higher depreciation expense was primarily due to increased plant in service and an adjustment to align book and regulatory depreciation in the current year, as well as the absence of an adjustment to depreciation made in 2007 in connection with storm settlements. These items were partially offset by the accretion associated with Entergy's share repurchase program.

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)

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

 

Fourth Quarter

Year-to-Date

 


2008


2007


% Change

% Weather
Adjusted


2008


2007


% Change

% Weather
Adjusted

GWh billed

  Residential

6,992

7,376

-5.2%

0.2%

33,047

33,281

-0.7%

0.9%

  Commercial and governmental

6,992

7,290

-4.1%

-0.5%

29,719

29,747

-0.1%

1.0%

  Industrial

8,626

9,729

-11.3%

-11.3%

37,843

38,985

-2.9%

-2.9%

  Total Retail Sales

22,610

24,395

-7.3%

-4.7%

100,609

102,013

-1.4%

-0.5%

  Wholesale

1,240

1,666

-25.6%

5,401

6,145

-12.1%

  Total Sales

23,850

26,061

-8.5%

106,010

108,158

-2.0%

O&M expense (a)

$23.95

$20.16

18.8%

$18.48

$17.66

4.6%

Number of retail customers

  Residential

2,304,324

2,284,821

0.9%

  Commercial and governmental

342,152

340,087

0.6%

  Industrial

42,148

43,542

-3.2%

(a) Excludes the effect of the nuclear alignment special items recorded in 4Q07.

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 $1.18 per share on as-reported and operational bases in fourth quarter 2008, compared to $0.70 per share on an as-reported basis and $0.79 per share on an operational basis in fourth quarter 2007. Entergy Nuclear's earnings increased primarily as a result of higher power prices and lower income tax expense.

For the year 2008, Entergy Nuclear earned $4.07 per share on both as-reported and operational bases, compared with $2.66 per share on an as-reported basis and $2.75 per share on an operational basis in 2007. The increase in 2008 operational earnings was due primarily to increased revenue from higher pricing and higher generation due to the inclusion of Palisades in the fleet for the full year and fewer outage days, lower income taxes and accretion associated with Entergy's share repurchase program. These items were partially offset by higher expenses from the full year of Palisades operation, higher depreciation due to plant additions, and lower interest and dividend income reflecting impairments recorded on decommissioning investments.

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

Table 5: Entergy Nuclear Operational Performance Measures

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

 

Fourth Quarter

Year-to-Date

 

2008

2007

% Change

2008

2007

% Change

Net MW in operation

4,998

4,998

0%

4,998

4,998

0%

Average realized price per MWh (b)

$56.69

$51.52

10%

$59.51

$52.69

13%

Production cost per MWh (c)

$22.77

$22.64

1%

$21.88

$21.19

3%

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

$23.06

$23.94

-4%

$21.95

$22.86

-4%

GWh billed

10,489

10,254

2%

41,710

37,570

11%

Capacity factor

94%

92%

2%

95%

89%

6%

Refueling outage days:

  FitzPatrick

10

26

  Indian Point 2

26

  Indian Point 3

24

  Palisades

21

42

  Pilgrim

33

  Vermont Yankee

22

22

24

  1. Does not include the revenue associated with the amortization of the below-market PPA for Palisades.
  2. Excludes the effect of the nuclear alignment special items recorded in 4Q07.

Entergy Nuclear's sold forward position is 86 percent, 66 percent, and 46 percent of planned generation at average prices per megawatt-hour of $61, $60 and $56, for 2009, 2010, and 2011, respectively. Table 6 provides capacity and generation sold forward projections for Entergy Nuclear.

Table 6: Entergy Nuclear's Capacity and Generation Projected Sold Forward

2009 through 2013 (see appendix F for definitions of measures)

 

2009

2010

2011

2012

2013

Energy

Planned TWh of generation

41

40

41

41

40

Percent of planned generation sold forward (d)

  Unit-contingent

48%

31%

29%

18%

12%

  Unit-contingent with availability guarantees

38%

35%

17%

7%

6%

  Firm LD

0%

0%

0%

0%

0%

  Total

86%

66%

46%

25%

18%

Average contract price per MWh (e)

$61

$60

$56

$54

$50

Capacity

Planned net MW in operation

4,998

4,998

4,998

4,998

4,998

Percent of capacity sold forward

  Bundled capacity and energy contracts

26%

26%

26%

19%

16%

  Capacity contracts

47%

34%

26%

9%

0%

  Total

73%

60%

52%

28%

16%

Average capacity contract price per kW per month

$2.1

$3.4

$3.4

$3.2

-

Blended Capacity and Energy Recap (based on revenues)

Percent of planned energy and capacity sold forward

86%

64%

43%

21%

14%

Average contract revenue per MWh (e)

$63

$62

$59

$55

$50

 

(d) A portion of EN's total planned generation sold forward is associated with the Vermont Yankee contract for which pricing may be adjusted.

(e) 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 earnings of $0.14 per share on both as-reported and operational bases in fourth quarter 2008 which equaled its results of fourth quarter 2007. Income tax benefits were the primary earnings drivers in both quarters. In the fourth quarter of 2008, a closing agreement was reached with the Internal Revenue Service allowing a capital loss. As a result, a provision for tax uncertainties that existed on this item was reversed.

For the year 2008, Entergy's Non-Nuclear Wholesale Assets business earned $0.01 per share on as-reported and operational bases compared to earnings of $0.27 per share on as-reported and operational bases in 2007. The decrease in operational earnings in 2008 is due primarily to higher income tax expense resulting from the absence of benefits associated with the resolution of tax audit issues in 2007 and higher tax expense from the redemption of an investment in 2008.

IV. Other Financial Performance Highlights

Earnings Guidance

Entergy is initiating 2009 earnings guidance in the range of $6.70 to $7.30 per share on an operational basis, assuming a business as usual operation for the full year. As-reported guidance ranges from $6.56 to $7.16 and reflects $(0.14) per share of projected dis-synergies associated with the spin-off of Entergy's non-utility nuclear business and plans to enter into a nuclear services joint venture, both discussed below and in Appendix A. Guidance for 2009 does not include a special item for expenses, a portion of which was incurred in 2008, anticipated in connection with the outside services provided to pursue the spin-off. Year-over-year changes are shown as point estimates and are applied to 2008 actual results to compute the 2009 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. 2009 earnings guidance is detailed in Table 7 below.

Table 7: 2009 Earnings Per Share Guidance - As Reported and Operational

(Per share in U.S. $) - Prepared January 2009



Segment



Description of Drivers

2008 Earnings Per Share

Expected Change

2009
Guidance
Midpoint

2009 Guidance Range

Utility, Parent & Other

2008 Operational Earnings per Share

2.43

Adjustment to normalize weather

0.02

Increased net revenue due to sales growth and rate actions

0.45

Decreased O&M expense

0.25

Decreased income taxes

0.15

Accretion/other

0.15

Subtotal

2.43

1.02

3.45

Entergy Nuclear

2008 Operational Earnings per Share

4.07

Increased net revenue due to higher pricing, lower volume

0.25

Increased O&M/RFO expense

(0.05)

Increased income taxes

(0.60)

Accretion/other

(0.02)

Subtotal

4.07

(0.42)

3.65

Non-Nuclear Wholesale Assets

2008 Operational Earnings per Share

0.01

Increased losses

(0.11)

Subtotal

0.01

(0.11)

(0.10)

Consolidated
Operational

2008 Operational Earnings per Share

6.51

0.49

7.00

6.70 - 7.30

Consolidated

2008 As-Reported Earnings per Share

6.23

As-Reported

Changes detailed above

0.49

2009 Non-Utility Nuclear spin-off dis-synergies

(0.14)

2008 Non-Utility Nuclear spin-off expenses for outside services

0.28

2009 As-Reported

6.23

0.63

6.86

6.56 - 7.16

Key assumptions supporting 2009 earnings guidance are as follows:

Utility, Parent & Other

  • Normal weather
  • Retail sales growth just under 3 percent, considering effects of 2008 hurricanes and industrial expansion; nearly flat on a normalized basis excluding hurricane effect and industrial expansion
  • Increased revenue associated with rate actions
  • Decreased non-fuel operation and maintenance expense, due to absence of Entergy Arkansas' 4th quarter 2008 charge associated with non-recovery of storm reserve and removal costs; inflation essentially offset by cost reduction initiatives
  • Decreased income taxes due to lower effective tax rate in 2009 compared to 2008
  • Accretion/other is primarily driven by carrying costs recorded on unrecovered storm costs in 2009, and lower interest expense at the Parent due to lower debt outstanding and lower interest rate on corporate revolver, partially offset by higher depreciation expense associated with capital additions

Entergy Nuclear

  • 41 TWh of total output, reflecting an approximate 93 percent capacity factor, including 30 day refueling outages at Pilgrim and Palisades and 38 days at Indian Point 3 in Spring 2009
  • 86 percent of energy sold under existing contracts; 14 percent sold into the spot market
  • $61/MWh average energy contract price; $58/MWh average unsold energy price based on published market prices at the end of 2008
  • Palisades below-market PPA revenue amortization of $53 million in 2009, down from $76 million in 2008
  • Non-fuel O&M/refueling outage expense growth of approximately 2 percent
  • Increased income taxes due to higher effective tax rate in 2009 compared to 2008

Non-Nuclear Wholesale Assets

  • Increased losses associated with a business that targets a break-even operation

 

Share Repurchase Program

  • 2009 average fully diluted shares outstanding of approximately 194 million (including effect of equity units conversion)

 

Effective Income Tax Rate

  • 2009 assumes an overall effective income tax rate of 37 percent

Earnings guidance for 2009 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 2009 results for Utility, Parent & Other. At Entergy Nuclear, energy prices are expected to be the most significant driver of results in 2009. Estimated annual impacts shown in Table 8 are intended to be indicative rather than precise guidance.

Table 8: 2009 Earnings Sensitivities

(Per share in U.S. $)


Variable


2009 Guidance Assumption


Description of Change

Estimated
Annual Impact
(f)

Utility, Parent & Other

Sales growth
  Residential
  Commercial/Governmental
  Industrial


Just under 3% 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
- / + 0.02

Rate base

Growing rate base

$100 million change in rate base

- / + 0.03

Return on equity

See Appendix C

1% change in allowed ROE

- / + 0.33

Entergy Nuclear

Capacity factor

93% capacity factor

1% change in capacity factor

- / + 0.08

Energy price

14% energy unsold at $58/MWh in 2009

$10/MWh change for unsold energy

- / + 0.18

Non-fuel operation and maintenance expense

$23/MWh non-fuel operation and maintenance expense/purchased power

$1 change per MWh

- / + 0.13

Outage (lost revenue only)

93% capacity factor, including refueling outages for three northeast units

1,000 MW plant for 10 days at average portfolio energy price of $61/MWh for sold and $58/MWh for unsold volumes in 2009

- 0.04 / n/a

(f) Based on actual 2008 average fully diluted shares outstanding of approximately 196 million.

Liquidity

At the end of 2008, Entergy had $1.9 billion of cash and cash equivalents on hand on a consolidated basis. Entergy also has additional financing authority, subject to debt covenants, including undrawn revolving credit facility capacity of $645 million at the end of 2008. Entergy routinely tests the adequacy of its liquidity under various stress scenarios and believes its current liquidity position affords the desired level of financial flexibility. 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.

In 2009, Entergy expects consolidated net liquidity sources of approximately $2.9 billion taking into consideration its liquidity position at December 31, 2008 and other projected sources and uses of liquidity generated in 2009. Primary sources include projected undrawn revolving credit facility capacity, operating cash flow, and planned financing/refinancing activity, primarily for Entergy Texas and other Utility Operating Companies, as well as the remarketing of $500 million of Entergy Corporation Senior Notes. Uses focus on meeting debt maturities in the fourth quarter and other voluntary debt repayment, primarily pursuant to Entergy Texas Debt Assumption Agreement and for revolving credit facilities, equity units conversion of $500 million debt to equity, as well as capital expenditures, dividend payments and share repurchases. Given the successful $500 million Entergy Texas January financing, Entergy expects there will be windows of opportunity to access the credit markets in 2009.

Table 9 provides a summary of liquidity sources and uses from December 31, 2008 through December 31, 2009.

Table 9: Entergy Corporation Liquidity-Sources and Uses
December 31, 2008 through December 31, 2009

(U.S. $ in billions)

From 12/31/2008 through 12/31/2009 (g)

Cash and cash equivalents at December 31, 2008

1.9

Undrawn revolving credit facility capacity

2.6

Operating cash flow (h)

2.8

Planned financing/refinancing

2.0

     Total liquidity sources

9.3

Debt maturities/voluntary repayment

(3.3)

Capital expenditures

(2.2)

Return of capital (dividends, net share repurchases)

(0.7)

Fuel purchases, decommissioning trust, other

(0.2)

Total liquidity uses

(6.4)

     Net liquidity sources

2.9

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

(h) Assumes receipt of storm securitization proceeds for Entergy Texas and cash tax payments lower than statutory rate.

Debt Maturities

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 10 provides details on Entergy's debt maturities.

Table 10: Entergy Corporation and Subsidiaries Debt Maturity Schedule (i)(j)

(U.S. $ in millions)

Maturities

4Q 2009

2010

2011

2012

2013+

Utility

219

457

280 (k)

358 (k)

5,095 (k)

Entergy Nuclear

30

31

31

30

96

Parent Company and
  Other Business Segments

267

275

586 (l)

3,237

-

     Total

516

763

897

3,625

5,191

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

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

(k) 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 $92 million otherwise due in 2011, $86 million in 2012 and $436 million due in 2013+.

(l) $500 million of Entergy Corporation notes are subject to remarketing provisions in 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.

 

 

V. 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 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 LLC has been selected as the name for the joint venture.

Progress achieved since the last quarter update and/or current status include:

  • Key board and leadership positions at Enexus and EquaGen have been filled.
  • 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. In December, the ALJs provided further notification that the parties intended to conduct a settlement discussion which to date has not yielded an acceptable agreement.
    • A third amendment to the Form 10 filing with the Securities and Exchange Commission was filed on November 21, 2008.
      • Enexus executed a senior secured revolving credit facility in the amount of $1.175 billion with the transaction agreements executed on December 23, 2008.

The state regulatory decisions and financing continue as the critical path items. Due to the continued turmoil in the financial markets and a longer regulatory approval process than originally expected, Entergy and Enexus remain in a rolling readiness posture. This strategy enables Entergy to execute the spin-off following receipt of regulatory approvals and once the timing is right to access the credit markets, both on acceptable terms.

Additional information on the spin-off including proposed new business structure, leadership teams, business overviews, financial aspirations, and a transaction timeline including regulatory filing status are included in Appendix A of this release.

VI. Appendices

Seven appendices are presented in this section as follows:

  • Appendix A includes information on Entergy's plan to separate the non-utility nuclear business from Entergy's regulated utility business through a tax-free spin-off of the non-utility nuclear business.
  • Appendix B includes earnings per share variance analysis and detail on special items that relate to the current quarter and year-to-date periods.
  • Appendix C provides information on selected pending local and federal regulatory cases.
  • Appendix D provides financial metrics for both current and historical periods. In addition, historical financial and operating performance metrics are included for the trailing eight quarters.
  • Appendix E provides a summary of planned capital expenditures for the next three years.
  • Appendix F provides definitions of the operational performance measures and GAAP and non-GAAP financial measures that are used in this release.
  • Appendix G provides a reconciliation of GAAP to non-GAAP financial measures used in this release.

 

Appendix A provides information on Entergy's planned spin-off of its non-utility nuclear business.

Appendix A: Spin-off of Non-Utility Nuclear Business

The announced spin-off of Entergy's non-utility nuclear business will establish a new independent, publicly traded company. Enexus Energy Corporation has been selected as the name of the new company. In addition, Entergy and Enexus intend to enter into a nuclear services joint venture, with equal ownership. EquaGen LLC 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.

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, by 2012, assuming an average power price on open positions of roughly $95/MWh, generating cash flow for investment and debt repayment 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. Entergy and Enexus further acknowledge that limitations presented by the current credit markets, as well as depressed power prices in markets where Enexus sells power, create implications for near-term financing plans and financial results. Should these conditions extend for a prolonged period, financial aspirations would likely be affected. At the same time, current market conditions also create potential capital deployment opportunities for companies with ample liquidity which in turn creates opportunity to grow EBITDA.

2012 aspirations can be considered in association with financial sensitivities as shown in Table 11. These sensitivities illustrate the estimated change in aspiration resulting from changes in aspiration drivers. Estimated impacts shown in Table 11 are intended to be illustrative.

Table 11: 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

- / + 0.11
+ 0.03
- / + 0.33
- / + 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, debt repayment and/or investment capacity 

$1 billion investment, assuming 40-year life and 13% weighted average cost of capital

+ 200

 

(m) Based on estimated 2009 average fully diluted shares outstanding of approximately 194 million.

 

Transaction Timing

The state regulatory decisions and financing continue as the critical path items. Due to the continued turmoil in the financial markets and a longer regulatory approval process than originally expected, Entergy and Enexus remain in a rolling readiness posture. This strategy enables Entergy to execute the spin-off following receipt of regulatory approvals and once the timing is right to access the credit markets, both on acceptable terms. 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 Entergy Nuclear Operations, Inc.'s (ENO) 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: None
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 and 30, 2008, 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. Also, Senate bill S373, legislation that would have required EVY 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: On December 11, 2008, notice was provided that the parties intended to conduct a settlement discussion which to date has not yielded an acceptable agreement.
Next Steps: Absent a settlement, the Administrative Law Judges (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 NYPSC 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 ALJs and expired on September 29, 2008. The fundamental positions of the 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.

   

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 third amendment to the Form 10 was filed on November 21, 2008. The SEC comments to date have related primarily to accounting and disclosure items.
Next Steps: 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 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 first and second amendments filed on July 31 and September 12, 2008.

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

Fourth Quarter 2008 vs. 2007

(Per share in U.S. $, sorted in consolidated

column, most to least favorable)

Utility,

Competitive

Parent & Other

Businesses

Consolidated

2007 earnings

0.12

0.84

0.96

Net revenue

0.03

(n)

0.18

(o)

0.21

Share repurchase effect

(0.02)

0.06

(p)

0.04

Preferred dividend requirements

0.01

-

0.01

Interest expense and other charges

(0.04)

0.04

-

Other income (deductions)

(0.01)

-

(0.01)

Decommissioning expense

(0.01)

(0.01)

(0.02)

Nuclear refueling outage expense

(0.02)

(0.01)

(0.03)

Other operation and maintenance expense

(0.15)

(q)

0.10

(r)

(0.05)

Interest and dividend income

-

(0.06)

(s)

(0.06)

Depreciation/amortization expense

(0.05)

(t)

(0.01)

(0.06)

Income taxes - other

(0.29)

(u)

0.19

(v)

(0.10)

2008 earnings

(0.43)

1.32

0.89

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

2.67

2.93

5.60

Net revenue

(0.09)

(n)

1.48

(o)

1.39

Share repurchase effect

0.07

(p)

0.14

(p)

0.21

Interest expense and other charges

0.03

0.06

(w)

0.09

Preferred dividend requirements

0.02

0.01

0.03

Other income (deductions)

(0.02)

0.02

-

Taxes other than income taxes

0.02

(0.04)

(0.02)

Decommissioning expense

(0.02)

(0.05)

(x)

(0.07)

Income taxes - other

0.03

(0.10)

(v)

(0.07)

Nuclear refueling outage expense

(0.05)

(0.07)

(y)

(0.12)

Depreciation/amortization expense

(0.12)

(t)

(0.08)

(z)

(0.20)

Interest and dividend income

(0.06)

(aa)

(0.20)

(s)

(0.26)

Other operation and maintenance expense

(0.33)

(q)

(0.02)

(0.35)

2008 earnings

2.15

4.08

6.23

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

Fourth Quarter

Year-to-Date

Sales growth/pricing

0.10

Sales growth/pricing

0.07

Storm effect

-

Storm effect

(0.14)

Weather

(0.09)

Weather

(0.13)

Other

0.02

Other

0.11

Total

0.03

Total

(0.09)

  1. The increase in fourth quarter is due primarily to positive sales growth (unbilled offsets billed decrease)/pricing largely offset by milder than normal weather. Sales growth through August/pricing benefit was offset by lower usage related to hurricanes Gustav and Ike outages and milder than normal weather on a year-to-date basis.
  2. The increase in the quarter and year-to-date is due primarily to higher revenues at Entergy Nuclear from higher pricing and volume due to fewer outage days. Production from Palisades acquired in April 2007 also increased revenues on a year-to-date basis.
  3. Reflects accretion associated with Entergy's share repurchase program.
  4. The quarterly and year-to-date increases are due primarily to regulatory charges at Entergy Arkansas, Inc. and nuclear spin-off expenses recorded at Parent, partially offset by the absence of nuclear alignment expenses recorded in 2007. Also contributing to the year-to-date variance were higher expense from 2008 Arkansas storms and the Ouachita acquisition, partially offset by absence of 2007 write-off of minimum bill credits, lower payroll-related and benefits costs and O&M diverted to storm restoration.
  5. The decrease is due primarily to the absence of nuclear alignment expenses recorded in 2007.
  6. The decrease in the quarter and year-to-date periods is due primarily to impairments on decommissioning investments.
  7. The increase in the quarter and year-to-date is due primarily to increased plant in service and a fourth quarter 2008 adjustment recorded to align book and regulatory depreciation. Absence of a depreciation adjustment in third quarter 2007 for storm recovery settlements also resulted in a year-to-date increase.
  8. The increase is due primarily to fourth quarter consolidated income tax adjustments and tax flow through items associated with EAI regulatory proceedings.
  9. The decrease in the quarter is due primarily to fourth quarter consolidated income tax adjustments and tax provisions reversed on tax capital losses per IRS agreement, partially offset by the absence of the benefits recorded in 2007 of restructuring the Indian Point 2 decommissioning trust and other project restructurings. Also affecting the year-to-date period is income tax expense associated with the redemption of an investment in 2008 and the absence of the resolution of tax audit issues in 2007, both for the Non-Nuclear Wholesale Assets business.
  10. The decrease is due primarily to lower affiliated interest expense.
  11. The increase is due primarily to a full year of Palisades.
  12. The increase is due primarily to amortization associated with more planned refueling outages compared to 2007, including the initial Palisades outage.
  13. The increase is due to inclusion of Palisades as well as other increased plant in service.
  14. The decrease is due to the absence of carrying charges recorded in 2007 in connection with storm recovery settlements and lower earnings on decommissioning trust investments.

 

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)

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

(Per share in U.S. $)

 

Fourth Quarter

Year-to-Date

 

2008

2007

Change

2008

2007

Change

Utility, Parent & Other

  Non-Utility Nuclear spin-off expenses

(0.10)

-

(0.10)

(0.28)

-

(0.28)

  Nuclear alignment

-

(0.07)

0.07

-

(0.07)

0.07

    Total Utility, Parent and Other

(0.10)

(0.07)

(0.03)

(0.28)

(0.07)

(0.21)

Competitive Businesses

  Entergy Nuclear

  Nuclear alignment

-

(0.09)

0.09

-

(0.09)

0.09

  Non-Nuclear Wholesale Assets

-

-

-

-

-

-

     Total Competitive Businesses

-

(0.09)

0.09

-

(0.09)

0.09

Total Special Items

(0.10)

(0.16)

0.06

(0.28)

(0.16)

(0.12)

(U.S. $ in millions)

2008

2007

Change

2008

2007

Change

Utility, Parent & Other

  Non-Utility Nuclear spin-off expenses

(20.0)

-

(20.0)

(55.4)

-

(55.4)

  Nuclear alignment

-

(13.6)

13.6

-

(13.6)

13.6

     Total Utility, Parent and Other

(20.0)

(13.6)

(6.4)

(55.4)

(13.6)

(41.8)

Competitive Businesses

  Entergy Nuclear

  Nuclear alignment

-

(18.4)

18.4

-

(18.4)

18.4

  Non-Nuclear Wholesale Assets

-

-

-

-

-

-

     Total Competitive Businesses

-

(18.4)

18.4

-

(18.4)

18.4

Total Special Items

(20.0)

(32.0)

12.0

(55.4)

(32.0)

(23.4)

             

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: On December 17, 2008, the Arkansas Court of Appeals issued its decision, upholding almost all aspects of the APSC decision on EAI's rate case. Considering the progress of the proceeding, EAI recorded a charge associated with costs previously accumulated in EAI's storm reserve and removal costs associated with the termination of a lease that were not approved for recovery by the APSC in its rate case order. EAI continues to believe it is entitled to recover these prudently incurred costs, and on January 5, 2009 filed a petition for review before the Arkansas Supreme Court, requesting a review of the appeal decision.
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. 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: On December 19, 2008, the APSC approved EAI's request to defer 2008 extraordinary storm restoration costs for recovery via the Storm Damage Rider in 2009. The APSC reduced EAI's request by $4 million to allow for standard variation in storm costs from the normalized level in base rates. EAI is permitted to recover the retail portion of $22.3 million, subject to adjustments arising from storm cost audit, earnings review and other items consistent with past regulatory practice.
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. 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.

Entergy Texas

10.95%

Recent activity: A unanimous settlement was reached by parties on December 16, 2008 in ETI's rate case, following rejection by the PUCT of ETI's non-unanimous settlement (NUS) agreement approved by the ALJs. The black box settlement calls for a $46.7 million base rate increase, among other details. On December 19, 2008, the ALJs approved ETI's request to implement interim rates effective with bills rendered on and after January 28, 2009, for usage on and after December 19, 2008. Final ALJ and PUCT rulings on the unanimous settlement are pending.
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 (TTC) Cost recovery case, allowing ETI to recover $14.5 million per year in TTC costs over a 15-year period.
Qualified Power Region: In December 2008, ETI, ERCOT and Southwest Power Pool (SPP) submitted updated studies and conducted briefings before the PUCT on January 14, 2009. Next steps include technical conferences and an updated TTC plan filing by ETI on February 27, 2009, including a comparison of total costs and benefits for each of the three alternatives. A prehearing conference is scheduled for March 5, 2009 to address the remainder of the procedural schedule.
Background: In December 2006, ETI filed a TTC 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 TTC case requiring further studies and approving SPP's plan to develop information similar to that prepared by ERCOT and requiring an updated analysis of the benefits of ETI 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 continues to take actions to prepare for storm recovery and requisite legislation.
Background: 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 legislation. 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 November 25, 2008, EGSL filed to implement a further increase of $9.3 million for the Calpine Carville Purchased Power Agreement. Rate changes to date for the 2007 test year Formula Rate Plan (FRP) filing include the $5.6 million revenue deficiency plus $21.2 million for capacity cost recovery. 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. 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 for capacity. 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. EGSL is interested in pursuing a further extension and has had preliminary discussion with the LPSC Staff concerning this matter.
Storm Cost Recovery: EGSL continues to take actions to prepare for storm recovery.
Background:
EGSL's restoration cost estimate for hurricanes Gustav and Ike is $245 to $295 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.

Entergy Louisiana

9.45% - 11.05%

Recent activity: ELL awaits final decision on the test year 2006 FRP hearing conducted in September 2008. The test year 2007 FRP outcome is also pending.
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 is interested in pursuing an extension and has had preliminary discussion with the LPSC Staff concerning this matter. 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. On August 25, 2008, ELL filed to implement rates for the 2007 test year filing 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. 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 continues to take actions to prepare for storm recovery.
Background: ELL's restoration cost estimate for hurricanes Gustav and Ike is $270 to $315 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.

Little Gypsy Repowering: On December 9, 2008, ELL filed a motion to consolidate the Waterford 3 Steam Generator Replacement Phase II filing request for cash earnings on CWIP with the Little Gypsy Phase II filing. On December 23, 2008, the LDEQ issued the Little Gypsy draft air permit, along with its response to the public comments received on the permit and its statement of basis for issuing the permit and sent these items to the EPA for review. The EPA has 45 days - or until February 6, 2009 - to review the draft air permit and make any objection. If the 45 days elapses with no objection from the EPA, then the LDEQ will issue a final permit. Besides the air permit, the only other outstanding permits needed are those to be issued by the Louisiana Department of Natural Resources and U.S. Army Corps of Engineers. ELL recently executed contracts for the required wetlands mitigation and issued checks to the appropriate banks. These were the last steps required before the permits can be issued. ELL also continues to make its quarterly monitoring plan filings.

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 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. The Louisiana Department of Environmental Quality certified that the filing made in June for a limited reopening of the air permit is complete. 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.
Waterford 3 Steam Generator Replacement: On November 12, 2008, the LPSC approved the stipulated settlement, finding that the decision to undertake this project at an estimated cost of $511 million is prudent and the timing concurrent with the 2011 outage is reasonable. Prudent costs will be eligible for recovery through ELL's formula rate plan, if extended, or a base rate case filing. ELL shall undertake a future prudence review to consider at least project management, cost controls, success in achieving stated objectives, project replacement cost, and outage length/ replacement power costs. ELL will also provide high level quarterly status reports on budget, schedule and business issues. On December 9, 2008, ELL initiated the filing to consolidate the Phase II request with the Little Gypsy Phase II proceeding, consistent with the LPSC's direction.
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: On January 8, 2009, the MPSC rejected the Mississippi Public Utilities Staff (MPUS) settlement, finding that rates currently in effect are just and reasonable and shall continue in effect pending the MPSC's review of the provisions of the rider FRP and possible amendments thereto. On January 22, 2009, EMI appealed the MPSC decision to the Mississippi Supreme Court, given the order denied the settlement increase with virtually no explanation.
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. 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.
Fuel Recovery/Attorney General Complaint: The MPSC continues to investigate issues associated with EMI fuel costs and claims raised by the Mississippi Attorney General (AG) going back some 30 years. EMI understands the MPSC's need to obtain more information about past Commission actions, system tariffs, and issues including fuel purchases, fuel costs and power generation needs, and will continue to work with the Commission to inform, respond to questions and develop alternative policies on tariffs if they are found to be in the best interests of customers and fairly balanced with other stakeholder rights.
Background: The relatively new Commission has been reviewing state utilities' practices and procedures, most notably related to fuel recovery. In addition, the AG issued civil investigative demands directed at EMI and other Entergy companies related to EMI's fuel adjustment clause and other matters. The AG voluntarily dismissed this proceeding, and instead filed a complaint in state court in December 2008 against EMI and other Entergy companies alleging, among other things, violations of Mississippi statutes, fraud, and breach of good faith and fair dealing, and requesting an accounting and restitution. The litigation is wide ranging and relates to tariffs and procedures under which EMI obtains power in the wholesale market to meet electricity demand. EMI believes the complaint is unfounded, should be resolved in the appropriate regulatory forum and should not be tried in the court of public opinion. On December 29, 2008, the affected Entergy companies filed to remove the AG's suit to U.S. District Court (the appropriate forum to resolve the types of federal issues raised in the suit) where it is currently pending, and additionally answered the complaint and filed a counter-claim for injunctive and other relief based upon the Mississippi Public Utilities Act and the Federal Power Act.

 

Appendix C: Regulatory Summary Table (continued)

Company/ Proceeding

Authorized ROE

Pending Cases/Events

Retail Regulation

Entergy Mississippi

 

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

Entergy New Orleans 10.75%

Recent activity: On November 13, 2008, ENOI amended its rate filing to incorporate storm reserve treatment inadvertently omitted from the 2008 forecast Period II pro forma test year. The City Council Advisors' redirect testimony filed in January calls for additional rate reductions of approximately $30.9 million for electric operations and $5 million for gas operations, compared to ENOI's proposed $18.2 million electric rate reduction and $8.5 million gas rate increase. Hearings in the proceeding are scheduled in March with a Council decision expected by the end of April.
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 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. 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.
Storm Cost Recovery: ENOI continues to take actions to prepare for storm recovery.
Background: 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.

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 continue to meet with the Staffs and/or advisors of regulatory commissions to discuss the proposed framework for a Successor Arrangement to the System Agreement.
Background: The System Agreement case addresses the allocation 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 LPSC also appealed to the DC Circuit the FERC Orders approving the Operating Companies compliance filing implementing the bandwidth remedy. That appeal is currently pending before the Court. The Entergy Operating Companies submitted bandwidth filings for the calendar years 2006 and 2007 production costs. 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. On September 23, 2008, the ALJ issued a decision regarding the initial bandwidth proceeding related to calendar year 2006 production costs, 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. The hearing on the bandwidth proceeding related to calendar year 2007 production costs is currently scheduled to commence June 4, 2009. 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. The APSC and the Operating Companies appealed the FERC's orders to the DC Circuit. 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, and on February 2, 2009 filed with the FERC their notices of cancellation of their respective System Agreement rate schedules, effective December 2013 and November 2015, 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 measures to as-reported measures is provided in Appendix G.

Appendix D-1: GAAP and Non-GAAP Financial Performance Measures

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

For 12 months ending December 31

2008

2007

Change

GAAP Measures

Return on average invested capital - as-reported

8.1%

8.3%

(0.2)%

Return on average common equity - as-reported

15.4%

14.1%

1.3%

Net margin - as-reported

9.3%

9.9%

(0.6)%

Cash flow interest coverage

6.5

5.0

1.5

Book value per share

$42.07

$40.71

$1.36

End of period shares outstanding (millions)

189.4

193.1

(3.7)

Non-GAAP Measures

Return on average invested capital - operational

8.4%

8.5%

(0.1)%

Return on average common equity - operational

16.1%

14.5%

1.6%

Net margin - operational

9.7%

10.2%

(0.5)%

As of December 31 ($ in millions)

2008

2007

Change

GAAP Measures

Cash and cash equivalents

1,920

1,254

666

Revolver capacity

645

1,730

(1,085)

Total debt

12,279

11,123

1,156

Debt to capital ratio

59.7%

57.6%

2.1%

Off-balance sheet liabilities:

Debt of joint ventures - Entergy's share

125

135

(10)

Leases - Entergy's share

528

523

5

Total off-balance sheet liabilities

653

658

(5)

Non-GAAP Measures

Total gross liquidity

2,565

2,984

(419)

Net debt to net capital ratio

55.6%

54.7%

0.9%

Net debt ratio including off-balance sheet liabilities

57.1%

56.3%

 

0.8%

 

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

1Q07

2Q07

3Q07

4Q07

1Q08

2Q08

3Q08

4Q08

07YTD

08YTD

Financial

EPS - as-reported ($)

1.03

1.32

2.30

0.96

1.56

1.37

2.41

0.89

5.60

6.23

Less - special items ($)

0.00

0.00

0.00

(0.16)

0.00

(0.09)

(0.09)

(0.10)

(0.16)

(0.28)

EPS - operational ($)

1.03

1.32

2.30

1.12

1.56

1.46

2.50

0.99

5.76

6.51

Trailing Twelve Months

ROIC - as-reported (%)

8.4

8.2

8.6

8.3

8.8

8.6

8.1

8.1

ROIC - operational (%)

7.7

7.6

8.1

8.5

9.0

8.8

8.4

8.4

ROE - as-reported (%)

14.5

14.2

14.6

14.1

15.9

16.3

15.6

15.4

ROE - operational (%)

12.8

12.9

13.4

14.5

16.3

17.0

16.4

16.1

Cash flow interest coverage

6.1

5.8

5.3

5.0

4.9

5.0

7.0

6.5

Debt to capital ratio (%)

55.2

57.3

57.3

57.6

58.6

60.7

60.4

59.7

Net debt/net capital ratio (%)

52.3

54.1

53.9

54.7

56.5

58.3

54.9

55.6

Utility

GWh billed

Residential

7,792

6,986

11,128

7,376

8,011

7,372

10,671

6,992

33,281

33,047

Commercial & Gov't

6,665

7,043

8,748

7,290

6,807

7,275

8,646

6,992

29,747

29,719

Industrial

9,323

9,813

10,120

9,729

9,377

9,730

10,110

8,626

38,985

37,843

Wholesale

1,638

1,428

1,413

1,666

1,290

1,440

1,431

1,240

6,145

5,401

O&M expense/MWh (ab)

$16.83

$19.01

$15.16

$20.16

$17.26

$19.48

$14.43

$23.95

$17.66

$18.48

Reliability

SAIFI (ac)

1.8

1.9

1.8

1.8

1.9

1.9

1.9

1.9

1.8

1.9

SAIDI (ac)

193

198

188

184

191

215

227

216

184

216

Nuclear

Net MW in operation

4,200

4,998

4,998

4,998

4,998

4,998

4,998

4,998

4,998

4,998

Avg. realized price per MWh

$55.11

$51.28

$53.11

$51.52

$61.47

$58.22

$61.59

$56.69

$52.69

$59.51

Production cost/MWh (ab)

$19.66

$21.27

$20.90

$22.64

$19.98

$23.11

$21.77

$22.77

$21.19

$21.88

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

$20.76

$24.09

$22.40

$23.94

$20.20

$23.42

$21.19

$23.06

$22.86

$21.95

GWh billed

8,315

8,896

10,105

10,254

10,760

10,145

10,316

10,489

37,570

41,710

Capacity factor

91%

82%

93%

92%

97%

92%

95%

94%

89%

95%

(ab) 4Q07 and YTD 4Q07 exclude the effect of the nuclear alignment special.

(ac) Excludes impact of major storm activity.

Appendix E: Planned Capital Expenditures

Entergy's capital plan from 2009 through 2011 anticipates $6.5 billion for investment, including $2.5 billion of maintenance capital. The remaining $4.0 billion is for specific investments such as the balance of Utility storm capital spending and the Utility's portfolio transformation strategy (i.e., Little Gypsy repowering), the steam generator replacement at Entergy Louisiana's Waterford 3 nuclear unit, environmental compliance spending (i.e., spending for the installation of scrubbers and low NOx burners at Entergy Arkansas' White Bluff coal plant), transmission upgrades, dry cask storage, nuclear license renewal efforts, NYPA value sharing, the Indian Point Independent Safety Evaluation, and other initiatives. A potentially significant item not included in these estimates is the cost associated with the ultimate qualified power region decision for Entergy Texas, Inc.

Appendix E: 2009-2011 Planned Capital Expenditures

($ in millions) - Prepared January 2009

2009

2010

2011

Total

Maintenance capital

       

  Utility, Parent & Other

746

723

721

2,190

  Entergy Nuclear

90

84

94

268

  Non-Nuclear Wholesale Assets

-

-

-

-

     Subtotal

836

807

815

2,458

Other capital commitments

       

  Utility, Parent & Other

806

993

1,074

2,873

  Entergy Nuclear

357

277

262

896

  Non-Nuclear Wholesale Assets

-

-

-

-

     Subtotal

1,163

1,270

1,336

3,769

Total Planned Capital Expenditures

1,999

2,077

2,151

6,227

Storm Capital

164

44

35

243

Total Planned Capital Expenditures Including Storm Capital

2,163

2,121

2,186

6,470

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

($ in millions)

1Q07

2Q07

3Q07

4Q07

1Q08

2Q08

3Q08

4Q08

As-reported earnings-rolling 12 months (A)

1,151

1,137

1,209

1,135

1,231

1,235

1,244

1,221

Preferred dividends

28

26

25

25

24

23

21

20

Tax effected interest expense

352

365

392

392

396

390

375

374

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

1,531

1,528

1,626

1,552

1,651

1,648

1,640

1,615

Special items in prior quarters

132

108

101

0

(32)

(32)

(50)

(35)

Special items 1Q07 thru 4Q08

Nuclear fleet alignment

(32)

Nuclear spin-off costs

(18)

(17)

(20)

Total special items (C)

132

108

101

(32)

(32)

(50)

(67)

(55)

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

1,399

1,420

1,525

1,584

1,683

1,698

1,707

1,670

Operational earnings, rolling 12 months (A-C)

1,020

1,029

1,108

1,167

1,263

1,285

1,311

1,276

Average invested capital (D)

18,227

18,652

18,866

18,721

18,790

19,244

20,236

19,927

Average common equity (E)

7,939

7,998

8,264

8,030

7,756

7,555

7,973

7,915

Operating revenues (F)

11,295

11,371

11,311

11,484

11,655

12,150

12,825

13,094

ROIC - as-reported (B/D)

8.4

8.2

8.6

8.3

8.8

8.6

8.1

8.1

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

7.7

7.6

8.1

8.5

9.0

8.8

8.4

8.4

ROE - as-reported (A/E)

14.5

14.2

14.6

14.1

15.9

16.3

15.6

15.4

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

12.8

12.9

13.4

14.5

16.3

17.0

16.4

16.1

Net margin - as-reported (A/F)

10.2

10.0

10.7

9.9

10.6

10.2

9.7

9.3

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

9.0

9.1

9.8

10.2

10.8

10.6

10.2

9.7

 

Appendix G-2: Reconciliation of GAAP to Non-GAAP Financial Measures - Credit and Liquidity Metrics

($ in millions)

1Q07

2Q07

3Q07

4Q07

1Q08

2Q08

3Q08

4Q08

Gross debt (A)

10,100

10,936

11,194

11,123

11,292

11,768

12,656

12,279

Less cash and cash equivalents (B)

1,100

1,320

1,467

1,254

916

1,086

2,556

1,920

Net debt (C)

9,000

9,616

9,728

9,869

10,376

10,682

10,100

10,359

Total capitalization (D)

18,304

19,088

19,529

19,297

19,276

19,401

20,944

20,557

Less cash and cash equivalents (B)

1,100

1,320

1,467

1,254

916

1,086

2,556

1,920

Net capital (E)

17,204

17,767

18,062

18,043

18,360

18,315

18,388

18,637

Debt to capital ratio % (A/D)

55.2

57.3

57.3

57.6

58.6

60.7

60.4

59.7

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

52.3

54.1

53.9

54.7

56.5

58.3

54.9

55.6

Off-balance sheet liabilities (F)

668

664

662

658

642

638

637

653

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

54.1

55.8

55.5

56.3

58.0

59.7

56.4

57.1

Revolver capacity (G)

2,170

1,650

1,804

1,730

1,503

826

374

645

Gross liquidity (B+G)

3,270

2,970

3,271

2,984

2,419

1,912

2,930

2,565

 

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 news release, and from time to time, Entergy Corporation makes certain "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995. 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, June 30, and September 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 
December 31, 2008 
(Dollars in thousands) 
(Unaudited) 
 
  U.S. Utilities/ Parent & Other   Competitive Businesses   Eliminations   Consolidated
ASSETS              
               
CURRENT ASSETS              
               
Cash and cash equivalents:              
  Cash $ 110,203    $ 5,673    $ -    $ 115,876 
  Temporary cash investments - at cost,              
   which approximates market 1,355,498    449,117      1,804,615 
     Total cash and cash equivalents 1,465,701    454,790      1,920,491 
Securitization recovery trust account 12,062        12,062 
Notes receivable 99,330    1,333,123    (1,432,453)  
Accounts receivable:              
  Customer 523,348    210,856      734,204 
  Allowance for doubtful accounts (25,610)       (25,610)
  Associated companies 139,912    84,341    (224,253)  
  Other 179,207    27,420      206,627 
  Accrued unbilled revenues 282,914        282,914 
     Total accounts receivable 1,099,771    322,617    (224,253)   1,198,135 
Deferred fuel costs 167,092        167,092 
Accumulated deferred income taxes 7,307        7,307 
Fuel inventory - at average cost 213,313    2,832      216,145 
Materials and supplies - at average cost 505,720    270,450      776,170 
Deferred nuclear refueling outage costs 106,514    115,289      221,803 
System agreement cost equalization 394,000        394,000 
Prepayments and other 106,044    144,200    (3,060)   247,184 
TOTAL 4,176,854    2,643,301    (1,659,766)   5,160,389 
               
OTHER PROPERTY AND INVESTMENTS              
               
Investment in affiliates - at equity 7,354,792    (296,465)   (6,992,080)   66,247 
Decommissioning trust funds 1,143,391    1,688,852      2,832,243 
Non-utility property - at cost (less accumulated depreciation) 226,333    4,782      231,115 
Other 103,308    10,019    (5,388)   107,939 
TOTAL 8,827,824    1,407,188    (6,997,468)   3,237,544 
               
PROPERTY, PLANT, AND EQUIPMENT              
                
Electric 30,878,491    3,616,915      34,495,406 
Property under capital lease 745,504        745,504 
Natural gas 303,769        303,769 
Construction work in progress 1,458,181    254,580      1,712,761 
Nuclear fuel under capital lease 465,374        465,374 
Nuclear fuel 130,675    506,138      636,813 
TOTAL PROPERTY, PLANT AND EQUIPMENT 33,981,994    4,377,633      38,359,627 
Less - accumulated depreciation and amortization 15,365,659    564,854      15,930,513 
PROPERTY, PLANT AND EQUIPMENT - NET 18,616,335    3,812,779      22,429,114 
               
DEFERRED DEBITS AND OTHER ASSETS              
               
Regulatory assets:              
  SFAS 109 regulatory asset - net 581,719        581,719 
  Other regulatory assets 3,367,346        3,367,346 
  Deferred fuel costs 168,122        168,122 
Goodwill 374,099    3,073      377,172 
Other 744,499    868,454    (565,299)   1,047,654 
TOTAL 5,235,785    871,527    (565,299)   5,542,013 
               
TOTAL ASSETS $ 36,856,798    $ 8,734,795    $ (9,222,533)   $ 36,369,060 
               
*Totals may not foot due to rounding.              
 
 
 
Entergy Corporation 
 
Consolidating Balance Sheet 
December 31, 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 $ 514,911    $ 29,549    $ -    $ 544,460 
Notes payable:              
  Associated companies 1,341,198    91,255    (1,432,453)  
  Other 55,034        55,034 
Account payable:              
  Associated companies 97,530    126,413    (223,943)  
  Other 991,806    253,330      1,245,136 
Customer deposits 302,303        302,303 
Taxes accrued 175,920    (100,710)     75,210 
Interest accrued 185,778    1,532      187,310 
Deferred fuel costs 183,539        183,539 
Obligations under capital leases 162,393        162,393 
Pension and other postretirement liabilities 41,653    4,635      46,288 
System agreement cost equalization 460,315        460,315 
Other 129,659    129,549    (3,060)   256,148 
TOTAL 4,642,039    535,553    (1,659,456)   3,518,136 
               
NON-CURRENT LIABILITIES              
               
Accumulated deferred income taxes and taxes accrued 5,718,488    847,282      6,565,770 
Accumulated deferred investment tax credits 325,570        325,570 
Obligations under capital leases 343,093        343,093 
Other regulatory liabilities 280,643        280,643 
Decommissioning and retirement cost liabilities 1,447,659    1,229,836      2,677,495 
Accumulated provisions 136,449    11,003      147,452 
Pension and other postretirement liabilities 1,731,824    446,169      2,177,993 
Long-term debt 10,991,204    188,473    (5,388)   11,174,289 
Other 735,252    720,223    (574,477)   880,998 
TOTAL 21,710,182    3,442,986    (579,865)   24,573,303 
               
Preferred stock without sinking fund 280,511    82,280    (51,762)   311,029 
               
SHAREHOLDERS' EQUITY              
               
Common stock, $.01 par value, authorized 500,000,000 shares;              
  issued 248,174,087 shares in 2008 2,163,749    911,494    (3,072,761)   2,482 
Paid-in capital 6,979,623    2,138,165    (4,248,485)   4,869,303 
Retained earnings 5,494,812    1,631,437    256,470    7,382,719 
Accumulated other comprehensive income (loss) (118,904)   5,580    626    (112,698)
Less - treasury stock, at cost (58,815,518 shares in 2008) 4,295,214    12,700    (132,700)   4,175,214 
TOTAL 10,224,066    4,673,976    (6,931,450)   7,966,592 
               
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY $ 36,856,798    $ 8,734,795    $ (9,222,533)   $ 36,369,060 
               
*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 
Taxes accrued       - 
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 
December 31, 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 $ (10,380)   $ (396)   $ -    $ (10,776)
  Temporary cash investments - at cost,              
   which approximates market 675,908    1,631      677,539 
     Total cash and cash equivalents 665,528    1,235      666,763 
Securitization recovery trust account (7,211)       (7,211)
Notes receivable (191,610)   913,130    (721,520)   - 
Accounts receivable:              
  Customer 110,064    13,416      123,480 
  Allowance for doubtful accounts 179       -    179 
  Associated companies 86,369    (132)   (86,237)   - 
  Other (88,525)   (7,908)     (96,433)
  Accrued unbilled revenues (5,162)       (5,162)
     Total accounts receivable 102,925    5,376    (86,237)   22,064 
Deferred fuel costs 167,092        167,092 
Accumulated deferred income taxes (30,810)       (30,810)
Fuel inventory - at average cost 8,167    (606)     7,561 
Materials and supplies - at average cost 51,203    32,591      83,794 
Deferred nuclear refueling outage costs 63,016    (14,149)     48,867 
System agreement cost equalization 126,000        126,000 
Prepayments and other 5,425    115,657    (3,060)   118,022 
TOTAL 959,725    1,053,234    (810,817)   1,202,142 
               
OTHER PROPERTY AND INVESTMENTS              
               
Investment in affiliates - at equity (166,305)   (390,568)   544,128    (12,745)
Decommissioning trust funds (226,644)   (248,749)     (475,393)
Non-utility property - at cost (less accumulated depreciation) 9,693    1,218      10,911 
Other 22,608    2,768      25,376 
TOTAL (360,648)   (635,331)   544,128    (451,851)
               
PROPERTY, PLANT, AND EQUIPMENT               
             
Electric 1,265,125    270,487    772    1,536,384 
Property under capital lease 5,409        5,409 
Natural gas 3,002        3,002 
Construction work in progress 596,658    61,270      657,928 
Nuclear fuel under capital lease 103,872        103,872 
Nuclear fuel (24,038)   (4,769)     (28,807)
TOTAL PROPERTY, PLANT AND EQUIPMENT 1,950,028    326,988    772    2,277,788 
Less - accumulated depreciation and amortization 706,435    116,509      822,944 
PROPERTY, PLANT AND EQUIPMENT - NET 1,243,593    210,479    772    1,454,844 
                
DEFERRED DEBITS AND OTHER ASSETS              
               
Regulatory assets:              
  SFAS 109 regulatory asset - net (14,024)       (14,024)
  Other regulatory assets 395,947        395,947 
  Deferred fuel costs       - 
Goodwill       - 
Other (57,392)   109,725    86,667    139,000 
TOTAL 324,531    109,725    86,667    520,923 
               
TOTAL ASSETS $ 2,167,201    $ 738,107    $ (179,250)   $ 2,726,058 
               
*Totals may not foot due to rounding.              
 
 
 
Entergy Corporation 
 
Consolidating Balance Sheet 
December 31, 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 $ (453,790)   $ 1,493    $ -    $ (452,297)
Notes payable:              
  Associated companies 941,220    (219,700)   (721,520)   - 
  Other 29,997        29,997 
Account payable:              
  Associated companies 1,587    87,651    (89,238)   - 
  Other 189,202    24,634      213,836 
Customer deposits 11,132        11,132 
Taxes accrued 175,920    (100,710)     75,210 
Interest accrued (16)   (642)     (658)
Deferred fuel costs 128,592        128,592 
Obligations under capital leases 9,778        9,778 
Pension and other postretirement liabilities 10,471    1,022      11,493 
System agreement cost equalization 192,315        192,315 
Other 60,984    (15,940)   (3,060)   41,984 
TOTAL 1,297,392    (222,192)   (813,818)   261,382 
               
NON-CURRENT LIABILITIES              
               
Accumulated deferred income taxes and taxes accrued (106,527)   292,618      186,091 
Accumulated deferred investment tax credits (17,969)       (17,969)
Obligations under capital leases 122,655        122,655 
Other regulatory liabilities (209,680)       (209,680)
Decommissioning and retirement cost liabilities 101,237    87,197      188,434 
Accumulated provisions 11,966    2,080      14,046 
Pension and other postretirement liabilities 684,079    132,588      816,667 
Long-term debt 1,468,413    (94,699)   72,440    1,446,154 
Other (515,486)   319,787    10,189    (185,510)
TOTAL 1,538,688    739,571    82,629    2,360,888 
               
Preferred stock without sinking fund (101)   (340,202)   340,170    (133)
               
SHAREHOLDERS' EQUITY              
               
Common stock, $.01 par value, authorized 500,000,000 shares;              
 issued 248,174,087 shares in 2008 and 2007 (64,602)   (157,145)   221,747    - 
Paid-in capital 282,733    66,908    (331,107)   18,534 
Retained earnings (412,861)   707,870    351,745    646,754 
Accumulated other comprehensive income (loss) (33,699)   (87,319)     (121,018)
Less - treasury stock, at cost 440,349    (30,616)   30,616    440,349 
TOTAL (668,778)   560,930    211,769    103,921 
               
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY $ 2,167,201    $ 738,107    $ (179,250)   $ 2,726,058 
               
*Totals may not foot due to rounding.              
               
               

 

Entergy Corporation
 
Consolidating Income Statement 
Three Months Ended December 31, 2008 
(Dollars in thousands) 
(Unaudited) 
 
    U.S. Utilities/ Parent & Other   Competitive Businesses   Eliminations   Consolidated
 
OPERATING REVENUES                
Electric   $ 2,294,707    $ -    $ (997)   $ 2,293,710 
Natural gas   56,495     -      56,495 
Competitive businesses   6,736    647,696    (3,770)   650,662 
     Total   2,357,938    647,696    (4,767)   3,000,867 
                 
OPERATING EXPENSES                
Operating and Maintenance:                
  Fuel, fuel related expenses, and gas purchased for resale   964,747    75,520      1,040,267 
  Purchased power   352,695    10,275    (4,738)   358,232 
  Nuclear refueling outage expenses   23,622    32,960      56,582 
  Other operation and maintenance   565,774    218,565    (143)   784,196 
Decommissioning   24,597    24,485      49,082 
Taxes other than income taxes   97,355    24,265      121,620 
Depreciation and amortization   238,947    35,296      274,243 
Other regulatory charges (credits) - net   (40,088)       (40,088)
     Total   2,227,649    421,366    (4,881)   2,644,134 
                 
OPERATING INCOME   130,289    226,330    114    356,733 
                 
OTHER INCOME (DEDUCTIONS)                
Allowance for equity funds used during construction   15,740        15,740 
Interest and dividend income   40,607    32,532    (33,003)   40,136 
Equity in earnings (loss) of unconsolidated equity affiliates   48    (9,689)     (9,641)
Miscellaneous - net   (13,238)   4,024    (114)   (9,328)
     Total   43,157    26,867    (33,117)   36,907 
                 
INTEREST AND OTHER CHARGES                
Interest on long-term debt   129,155    (49)     129,106 
Other interest - net   58,889    13,607    (33,003)   39,493 
Allowance for borrowed funds used during construction   (9,274)       (9,274)
Preferred dividend requirements and other   4,332    665      4,997 
     Total   183,102    14,223    (33,003)   164,322 
                 
INCOME BEFORE INCOME TAXES   (9,656)   238,974      229,318 
                 
Income taxes   72,959    (14,215)     58,744 
                 
CONSOLIDATED NET INCOME   $ (82,615)   $ 253,189    $ -    $ 170,574 
                 
                 
                 
EARNINGS PER AVERAGE COMMON SHARE:                
  BASIC   ($0.44)   $1.34        $0.90 
  DILUTED   ($0.43)   $1.32        $0.89 
                 
AVERAGE NUMBER OF COMMON SHARES OUTSTANDING:                
  BASIC               189,379,904 
  DILUTED               192,242,637 
                 
*Totals may not foot due to rounding.                
                 

 

Entergy Corporation
 
Consolidating Income Statement 
Three Months Ended December 31, 2007 
(Dollars in thousands) 
(Unaudited) 
 
  U.S. Utilities/ Parent & Other   Competitive Businesses   Eliminations   Consolidated
 
OPERATING REVENUES                
Electric   $ 2,094,072    $ -    $ (418)   $ 2,093,654 
Natural gas   48,058        48,058 
Competitive businesses   6,652    589,004    (5,468)   590,188 
Total   2,148,782    589,004    (5,886)   2,731,900 
                 
OPERATING EXPENSES                
Operating and Maintenance:                
  Fuel, fuel related expenses, and gas purchased for resale   667,075    75,461     -    742,536 
  Purchased power   416,627    10,539    (6,076)   421,090 
  Nuclear refueling outage expenses   18,164    30,831      48,995 
  Other operation and maintenance   528,385    249,769    76    778,230 
Decommissioning   22,905    21,487      44,391 
Taxes other than income taxes   98,160    22,745      120,905 
Depreciation and amortization   221,355    32,230      253,585 
Other regulatory charges (credits) - net   (7,233)       (7,233)
     Total   1,965,438    443,062    (6,000)   2,402,499 
                 
OPERATING INCOME   183,344    145,942    114    329,401 
                 
OTHER INCOME (DEDUCTIONS)                
Allowance for equity funds used during construction   8,658        8,658 
Interest and dividend income   41,355    40,269    (22,439)   59,186 
Equity in earnings (loss) of unconsolidated equity affiliates   (36)   (322)     (358)
Miscellaneous - net   (2,021)   (4,843)   (114)   (6,979)
     Total   47,956    35,104    (22,553)   60,507 
                 
INTEREST AND OTHER CHARGES                
Interest on long-term debt   124,366    1,402      125,768 
Other interest - net   44,372    15,789    (22,439)   37,723 
Allowance for borrowed funds used during construction   (4,857)       (4,857)
Preferred dividend requirements and other   5,466    855      6,321 
     Total   169,347    18,046    (22,439)   164,955 
                 
INCOME BEFORE INCOME TAXES   61,953    163,000      224,953 
                 
Income taxes   36,837    (5,777)     31,060 
                 
CONSOLIDATED NET INCOME   $ 25,116    $ 168,777    $ -    $ 193,893 
                 
EARNINGS PER AVERAGE COMMON SHARE:                
  BASIC   $0.13    $0.87        $1.00 
  DILUTED   $0.12    $0.84        $0.96 
                 
AVERAGE NUMBER OF COMMON SHARES OUTSTANDING:                
  BASIC               193,989,216 
  DILUTED               200,939,727 
                 
*Totals may not foot due to rounding.                
                 

 

Entergy Corporation 
 
Consolidating Income Statement 
Three Months Ended December 31, 2008 vs. 2007 
(Dollars in thousands) 
(Unaudited) 
 
  U.S. Utilities/ Parent & Other   Competitive Businesses   Eliminations   Consolidated
 
OPERATING REVENUES                
Electric   $ 200,635    $ -    $ (579)   $ 200,056 
Natural gas   8,437        8,437 
Competitive businesses   84    58,692    1,698    60,474 
Total   209,156    58,692    1,119    268,967 
                 
OPERATING EXPENSES                
Operating and Maintenance:                
Fuel, fuel related expenses, and gas purchased for resale   297,672    59      297,731 
Purchased power   (63,932)   (264)   1,338    (62,858)
Nuclear refueling outage expenses   5,458    2,129      7,587 
Other operation and maintenance   37,389    (31,204)   (219)   5,966 
Decommissioning   1,692    2,998      4,691 
Taxes other than income taxes   (805)   1,520      715 
Depreciation and amortization   17,592    3,066      20,658 
Other regulatory charges (credits )- net   (32,855)       (32,855)
Total   262,211    (21,696)   1,119    241,635 
                 
OPERATING INCOME   (53,055)   80,388      27,332 
                 
OTHER INCOME (DEDUCTIONS)                
Allowance for equity funds used during construction   7,082        7,082 
Interest and dividend income   (748)   (7,737)   (10,564)   (19,050)
Equity in earnings (loss) of unconsolidated equity affiliates   84    (9,367)     (9,283)
Miscellaneous - net   (11,217)   8,867      (2,349)
Total   (4,799)   (8,237)   (10,564)   (23,600)
                 
INTEREST AND OTHER CHARGES                
Interest on long-term debt   4,789    (1,451)     3,338 
Other interest - net   14,517    (2,182)   (10,564)   1,770 
Allowance for borrowed funds used during construction   (4,417)       (4,417)
Preferred dividend requirements and other   (1,134)   (190)     (1,324)
Total   13,755    (3,823)   (10,564)   (633)
                 
INCOME BEFORE INCOME TAXES   (71,609)   75,974      4,365 
                 
Income taxes   36,122    (8,438)     27,684 
                 
CONSOLIDATED NET INCOME   $ (107,731)   $ 84,412    $ -    $ (23,319)
                 
                 
                 
EARNINGS PER AVERAGE COMMON SHARE:                
BASIC   ($0.57)   $0.47        ($0.10)
DILUTED   ($0.55)   $0.48        ($0.07)
                 
                 
*Totals may not foot due to rounding.                
                 

 

Entergy Corporation
 
Consolidating Income Statement 
Year to Date December 31, 2008 
(Dollars in thousands) 
(Unaudited) 
 
    U.S. Utilities/ Parent & Other   Competitive Businesses   Eliminations   Consolidated
 
OPERATING REVENUES                
Electric   $ 10,076,774    $ -    $ (3,614)   $ 10,073,160 
Natural gas   241,856        241,856 
Competitive businesses   29,011    2,771,082    (21,353)   2,778,740 
Total   10,347,641    2,771,082    (24,967)   13,093,756 
                  
OPERATING EXPENSES                
Operating and Maintenance:                
  Fuel, fuel related expenses, and gas purchased for resale   3,212,404    365,360      3,577,764 
  Purchased power   2,457,741    57,008    (23,549)   2,491,200 
  Nuclear refueling outage expenses   92,221    129,538      221,759 
  Other operation and maintenance   1,929,781    814,855    (1,874)   2,742,762 
Decommissioning   95,821    93,588      189,409 
Taxes other than income taxes   405,677    91,275      496,952 
Depreciation and amortization   896,632    134,228      1,030,860 
Other regulatory charges (credits) - net   59,883        59,883 
Total   9,150,160    1,685,852    (25,423)   10,810,589 
                 
OPERATING INCOME   1,197,481    1,085,230    456    2,283,167 
                 
OTHER INCOME (DEDUCTIONS)                
Allowance for equity funds used during construction   44,523        44,523 
Interest and dividend income   156,293    105,032    (113,109)   148,216 
Equity in earnings (loss) of unconsolidated equity affiliates   (2,161)   (9,523)     (11,684)
Miscellaneous - net   (14,048)   2,736    (456)   (11,768)
Total   184,607    98,245    (113,565)   169,287 
                 
INTEREST AND OTHER CHARGES                
Interest on long-term debt   499,679    1,219      500,898 
Other interest - net   176,375    70,024    (113,109)   133,290 
Allowance for borrowed funds used during construction   (25,267)       (25,267)
Preferred dividend requirements and other   17,307    2,662      19,969 
Total   668,094    73,905    (113,109)   628,890 
                 
INCOME BEFORE INCOME TAXES   713,994    1,109,570      1,823,564 
                 
Income taxes   291,994    311,004      602,998 
                 
CONSOLIDATED NET INCOME   $ 422,000    $ 798,566      $ 1,220,566 
                 
EARNINGS PER AVERAGE COMMON SHARE:                
  BASIC   $2.21    $4.18        $6.39 
  DILUTED   $2.15    $4.08        $6.23 
                 
AVERAGE NUMBER OF COMMON SHARES OUTSTANDING:                
  BASIC               190,925,613 
  DILUTED               195,860,401 
                 
*Totals may not foot due to rounding.                

 

Entergy Corporation 
 
Consolidating Income Statement 
Year to Date December 31, 2007 
(Dollars in thousands) 
(Unaudited) 
 
  U.S. Utilities/ Parent & Other   Competitive Businesses   Eliminations   Consolidated
 
OPERATING REVENUES                
Electric   $ 9,049,002    $ -    $ (2,701)   $ 9,046,301 
Natural gas   206,073        206,073 
Competitive businesses   29,571    2,225,311    (22,857)   2,232,024 
     Total   9,284,646    2,225,311    (25,558)   11,484,398 
                 
OPERATING EXPENSES                
Operating and Maintenance:                
  Fuel, fuel related expenses, and gas purchased for resale   2,633,086    301,746      2,934,833 
  Purchased power   1,949,200    62,376    (24,626)   1,986,950 
  Nuclear refueling outage expenses   75,087    105,885      180,971 
  Other operation and maintenance   1,844,774    806,268    (1,388)   2,649,654 
Decommissioning   89,220    78,678      167,898 
Taxes other than income taxes   409,704    79,355      489,058 
Depreciation and amortization   856,577    107,135      963,712 
Other regulatory charges (credits) - net   54,954        54,954 
     Total   7,912,602    1,541,443    (26,014)   9,428,030 
                 
OPERATING INCOME   1,372,044    683,868    456    2,056,368 
                 
OTHER INCOME (DEDUCTIONS)                
Allowance for equity funds used during construction   42,742     -      42,742 
Interest and dividend income   176,657    139,241    (81,900)   233,997 
Equity in earnings (loss) of unconsolidated equity affiliates   1,205    1,971      3,176 
Miscellaneous - net   (9,020)   (15,384)   (456)   (24,860)
     Total   211,584    125,828    (82,356)   255,055 
                 
INTEREST AND OTHER CHARGES                
Interest on long-term debt   501,274    4,815      506,089 
Other interest - net   183,708    54,188    (81,900)   155,995 
Allowance for borrowed funds used during construction   (25,032)       (25,032)
Preferred dividend requirements and other   21,685    3,420      25,105 
     Total   681,635    62,423    (81,900)   662,157 
                 
INCOME BEFORE INCOME TAXES   901,993    747,273      1,649,266 
                 
Income taxes   361,096    153,321      514,417 
                 
CONSOLIDATED NET INCOME   $ 540,897    $ 593,952      $ 1,134,849 
                 
EARNINGS PER AVERAGE COMMON SHARE:                
  BASIC   $2.75    $3.02        $5.77 
  DILUTED   $2.67    $2.93        $5.60 
                 
AVERAGE NUMBER OF COMMON SHARES OUTSTANDING:                
  BASIC               196,572,945 
  DILUTED               202,780,283 
                 
*Totals may not foot due to rounding.                
                 

 

Entergy Corporation 
 
Consolidating Income Statement 
Year to Date December 31, 2008 vs. 2007 
(Dollars in thousands) 
(Unaudited) 
 
  U.S. Utilities/ Parent & Other   Competitive Businesses   Eliminations   Consolidated
 
OPERATING REVENUES                
Electric   $ 1,027,772    $ -    $ (913)   $ 1,026,859 
Natural gas   35,783        35,783 
Competitive businesses   (560)   545,771    1,504    546,716 
Total   1,062,995    545,771    591    1,609,358 
                 
OPERATING EXPENSES                
Operating and Maintenance:                
  Fuel, fuel related expenses, and gas purchased for resale   579,318    63,614     -    642,931 
  Purchased power   508,541    (5,368)   1,077    504,250 
  Nuclear refueling outage expenses   17,134    23,653      40,788 
  Other operation and maintenance   85,007    8,587    (486)   93,108 
Decommissioning   6,601    14,910      21,511 
Taxes other than income taxes   (4,027)   11,920      7,894 
Depreciation and amortization   40,055    27,093      67,148 
Other regulatory charges (credits )- net   4,929        4,929 
     Total   1,237,558    144,409    591    1,382,559 
                 
OPERATING INCOME   (174,563)   401,362      226,799 
                 
OTHER INCOME (DEDUCTIONS)                
Allowance for equity funds used during construction   1,781        1,781 
Interest and dividend income   (20,364)   (34,209)   (31,209)   (85,781)
Equity in earnings (loss) of unconsolidated equity affiliates   (3,366)   (11,494)     (14,860)
Miscellaneous - net   (5,028)   18,120      13,092 
     Total   (26,977)   (27,583)   (31,209)   (85,768)
                 
INTEREST AND OTHER CHARGES                
Interest on long-term debt   (1,595)   (3,596)     (5,191)
Other interest - net   (7,333)   15,836    (31,209)   (22,705)
Allowance for borrowed funds used during construction   (235)       (235)
Preferred dividend requirements and other   (4,378)   (758)     (5,136)
     Total   (13,541)   11,482    (31,209)   (33,267)
                 
INCOME BEFORE INCOME TAXES   (187,999)   362,297      174,298 
                 
Income taxes   (69,102)   157,683      88,581 
                 
CONSOLIDATED NET INCOME   $ (118,897)   $ 204,614      $ 85,717 
                 
EARNINGS PER AVERAGE COMMON SHARE:                
  BASIC   ($0.54)   $1.16        $0.62 
  DILUTED   ($0.52)   $1.15        $0.63 
                 
                 
*Totals may not foot due to rounding.                
                 
                 

 

Entergy Corporation 
 
Consolidated Cash Flow Statement 
Three Months Ended December 31, 2008 vs. 2007 
(Dollars in thousands) 
(Unaudited) 
             
    2008   2007   Variance
             
OPERATING ACTIVITIES            
Consolidated net income   $170,574    $193,893    ($23,319)
Adjustments to reconcile consolidated net income to net cash flow            
provided by operating activities:            
  Reserve for regulatory adjustments   (6,424)   2,763    (9,187)
  Other regulatory charges (credits) - net   (40,087)   (7,233)   (32,854)
  Depreciation, amortization, and decommissioning   323,325    297,976    25,349 
  Deferred income taxes, investment tax credits, and non-current taxes accrued   (227,756)   (34,194)   (193,562)
  Equity in earnings of unconsolidated equity affiliates - net of dividends   9,642    357    9,285 
  Changes in working capital:            
    Receivables   344,002    254,808    89,194 
    Fuel inventory   12,320    (10,835)   23,155 
    Accounts payable   (149,890)   52,688    (202,578)
    Taxes accrued   75,210    (10,534)   85,744 
    Interest accrued   7,500    3,605    3,895 
    Deferred fuel   357,118    90,470    266,648 
    Other working capital accounts   (1,104)   (19,292)   18,188 
  Provision for estimated losses and reserves   (218,372)   (84,045)   (134,327)
  Changes in other regulatory assets   (1,248,687)   130,634    (1,379,321)
  Changes in pensions and other postretirement liabilities   1,049,841    (46,112)   1,095,953 
  Other   174,302    118,069    56,233 
Net cash flow provided by operating activities   631,514    933,018    (301,504)
             
INVESTING ACTIVITIES            
Construction/capital expenditures   (756,598)   (494,940)   (261,658)
Allowance for equity funds used during construction   15,741    8,658    7,083 
Nuclear fuel purchases   (96,345)   (136,595)   40,250 
Proceeds from sale/leaseback of nuclear fuel   46,650    40,774    5,876 
Payment for purchase of plant      
Insurance proceeds received for property damages   (6)   456    (462)
Changes in transition charge account   9,362    (19,273)   28,635 
Decrease (increase) in other investments   155,143    (30,050)   185,193 
Proceeds from nuclear decommissioning trust fund sales   423,517    283,899    139,618 
Investment in nuclear decommissioning trust funds   (444,893)   (319,958)   (124,935)
Net cash flow used in investing activities   (647,429)   (667,029)   19,600 
             
FINANCING ACTIVITIES            
Proceeds from the issuance of:            
  Long-term debt   23,511    428,973    (405,462)
  Preferred stock     10,000    (10,000)
  Common stock and treasury stock   (1,066)   19,655    (20,721)
Retirement of long-term debt   (482,688)   (480,132)   (2,556)
Repurchase of common stock   (44,272)   (191,393)   147,121 
Redemption of preferred stock     (54,377)   54,377 
Changes in credit line borrowings - net   30,000    (60,000)   90,000 
Dividends paid:            
  Common stock   (142,013)   (145,753)   3,740 
  Preferred stock   (4,997)   (6,343)   1,346 
Net cash flow used in financing activities   (621,525)   (479,370)   (142,155)
             
Effect of exchange rates on cash and cash equivalents   2,043    424    1,619 
             
Net increase (decrease) in cash and cash equivalents   (635,397)   (212,957)   (422,440)
             
Cash and cash equivalents at beginning of period   2,555,888    1,466,685    1,089,203 
             
Cash and cash equivalents at end of period   $1,920,491    $1,253,728    $666,763 
             
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:            
  Cash paid (received) during the period for:            
    Interest - net of amount capitalized   $156,497    $162,159    ($5,662)
    Income taxes   $9,281    $27,750    ($18,469)
             
             

 

Entergy Corporation 
 
Consolidated Cash Flow Statement 
Year to Date December 31, 2008 vs. 2007 
(Dollars in thousands) 
(Unaudited) 
 
             
    2008   2007   Variance
             
OPERATING ACTIVITIES            
Consolidated net income   $1,220,566    $1,134,849    $85,717 
Adjustments to reconcile consolidated net income to net cash flow            
provided by operating activities:            
  Reserve for regulatory adjustments   (8,285)   (15,574)   7,289 
  Other regulatory charges (credits) - net   59,883    54,954    4,929 
  Depreciation, amortization, and decommissioning   1,220,270    1,131,610    88,660 
  Deferred income taxes, investment tax credits, and non-current taxes accrued   333,948    476,241    (142,293)
  Equity in earnings (loss) of unconsolidated equity affiliates - net of dividends   11,684    (3,176)   14,860 
  Changes in working capital:            
    Receivables   78,653    (62,646)   141,299 
    Fuel inventory   (7,561)   (10,445)   2,884 
    Accounts payable   (23,225)   (103,048)   79,823 
    Taxes accrued   75,210    (187,324)   262,534 
    Interest accrued   (652)   11,785    (12,437)
    Deferred fuel   (38,500)   912    (39,412)
    Other working capital accounts   (89,521)   (73,269)   (16,252)
  Provision for estimated losses and reserves   12,462    (59,292)   71,754 
  Changes in other regulatory assets   (307,062)   254,736    (561,798)
  Changes in pensions and other postretirement liabilities   828,160    (56,224)   884,384 
  Other   (41,702)   65,681    (107,383)
Net cash flow provided by operating activities   3,324,328    2,559,770    764,558 
             
INVESTING ACTIVITIES            
Construction/capital expenditures   (2,212,255)   (1,578,030)   (634,225)
Allowance for equity funds used during construction   44,523    42,742    1,781 
Nuclear fuel purchases   (423,951)   (408,732)   (15,219)
Proceeds from sale/leaseback of nuclear fuel   297,097    169,066    128,031 
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   130,114    83,104    47,010 
Changes in transition charge account   7,211    (19,273)   26,484 
NYPA value sharing payment   (72,000)     (72,000)
Decrease (increase) in other investments   (72,833)   41,720    (114,553)
Proceeds from nuclear decommissioning trust fund sales   1,652,277    1,583,584    68,693 
Investment in nuclear decommissioning trust funds   (1,704,181)   (1,708,764)   4,583 
Net cash flow used in investing activities   (2,590,096)   (2,117,731)   (472,365)
             
FINANCING ACTIVITIES            
Proceeds from the issuance of:            
  Long-term debt   3,456,695    2,866,136    590,559 
  Preferred stock     10,000    (10,000)
  Common stock and treasury stock   34,775    78,830    (44,055)
Retirement of long-term debt   (2,486,806)   (1,369,945)   (1,116,861)
Repurchase of common stock   (512,351)   (1,215,578)   703,227 
Redemption of preferred stock     (57,827)   57,827 
Changes in credit line borrowings - net   30,000      30,000 
Dividends paid:            
  Common stock   (573,045)   (507,327)   (65,718)
  Preferred stock   (20,025)   (25,875)   5,850 
Net cash flow used in financing activities   (70,757)   (221,586)   150,829 
             
Effect of exchange rates on cash and cash equivalents   3,288    30    3,258 
             
Net increase (decrease) in cash and cash equivalents   666,763    220,483    446,280 
             
Cash and cash equivalents at beginning of period   1,253,728    1,016,152    237,576 
             
Effect of the reconsolidation of Entergy New Orleans on cash and cash equivalents     17,093    (17,093)
             
Cash and cash equivalents at end of period   $1,920,491    $1,253,728    $666,763 
             
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:            
  Cash paid (received) during the period for:            
    Interest - net of amount capitalized   $612,288    $611,197    $1,091 
    Income taxes   $137,234    $376,808    ($239,574)