Attached files

file filename
8-K - ENTERGY CORP /DE/a02310.htm
EX-99.2 - ENTERGY CORP /DE/a02310992.htm
EX-99.3 - ENTERGY CORP /DE/a02310993.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
 
 
April 29, 2010
ENTERGY REPORTS FIRST QUARTER EARNINGS

NEW ORLEANS –  Entergy Corporation (NYSE: ETR) reported first quarter 2010 earnings of $1.12 per share on an as-reported basis and $1.33 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
First Quarter 2010 vs. 2009
(Per share in U.S. $)
 
First Quarter
 
2010
2009
Change
As-Reported Earnings
1.12
1.20
(0.08)
       
Less Special Items
(0.21)
(0.09)
(0.12)
       
Operational Earnings
1.33
1.29
0.04
       
Weather Impact
0.17
(0.02)
0.19
       

Operational Earnings Highlights for First Quarter 2010
 
·  
Utility’s results were higher due to higher net revenue driven by increased sales volumes across all customer classes, including the effect of significantly colder-than-normal weather.
·  
Entergy Nuclear’s earnings decreased as a result of lower net revenue resulting primarily from lower pricing,  higher non-fuel operation and maintenance expense and a higher effective income tax rate.
·  
Parent & Other’s results were higher due primarily to lower interest expense.

“Results for the quarter reflect an improving economy and its positive effects on our utility business, and the continuing volatility in commodity markets and its effect on our non-utility nuclear business,” said J. Wayne Leonard, Entergy’s chairman and chief executive officer.  “Looking forward, we will remain focused on managing cash flows and operating within our risk capacity and stakeholders’ risk tolerance.  We continue to believe our strategies drive long-term success and sustainability.”

Entergy’s business highlights include the following:
 
·  
The Mississippi Public Service Commission approved revisions to Entergy Mississippi’s formula rate plan positioning the company to timely recover its business investments and bolstering its ability to provide safe, affordable and reliable power to its customers.
·  
Entergy Texas achieved a unanimous settlement for an interim $17.5 million rate increase effective May 1, 2010.   The settlement also calls for a final rate case order to be issued November 1, 2010, with permanent rates to be effective relating back to service rendered on / after September 13, 2010.
·  
Entergy was awarded the Edison Electric Institute Emergency Recovery Award for the 12th consecutive year for its work restoring power following a destructive ice storm in Arkansas last year.  Entergy is the only company to be honored every year since inception of the EEI awards in 1998.

Entergy will host a teleconference to discuss this release at 10 a.m. CT on Thursday, April 29, 2010, with access by telephone, 719-457-2080, confirmation code 3884569.  The call and presentation slides can also be accessed via Entergy’s website at www.entergy.com.  A replay of the teleconference will be available through May 6, 2010 by dialing 719-457-0820, confirmation code 3884569.  The replay will also be available on Entergy’s website at www.entergy.com.

I.  
Consolidated Results

Consolidated Earnings

Table 2 provides a comparative summary of consolidated earnings per share for first quarter 2010 versus 2009, including a reconciliation of GAAP as-reported earnings to non-GAAP operational earnings.  Utility’s earnings increased quarter-over-quarter as a result of higher net revenue due primarily to increased sales volumes across all customer classes, including significantly colder-than-normal weather.  The effect of this increase was partially offset by higher non-fuel operation and maintenance expense and higher interest expense.  Entergy Nuclear’s first quarter 2010 earnings were lower than last year as a result of lower net revenue due primarily to lower pricing.  Also contributing to the lower results at Entergy Nuclear were increases in non-fuel operation and maintenance expense and a higher effective income tax rate.  Partially offsetting was higher other income from decommissioning trusts.  Parent and Other’s results improved in the current period compared to a year ago due primarily to lower interest expense.  Beginning with first quarter 2010, Parent & Other includes the results from the non-nuclear wholesale assets business.

Table 2: Consolidated Earnings – Reconciliation of GAAP to Non-GAAP Measures
First Quarter 2010 vs. 2009 (see Appendix E for definitions of certain measures)
(Per share in U.S. $)
 
First Quarter
 
2010
2009
Change
As-Reported
     
Utility
0.73
0.56
0.17
Entergy Nuclear
0.49
0.91
(0.42)
Parent & Other
(0.10)
(0.27)
0.17
  Consolidated As-Reported Earnings
1.12
1.20
(0.08)
       
Less Special Items
     
Utility
-
-
-
Entergy Nuclear
(0.29)
(0.04)
(0.25)
Parent & Other
0.08
(0.05)
0.13
  Consolidated Special Items
(0.21)
(0.09)
(0.12)
       
Operational
     
Utility
0.73
0.56
0.17
Entergy Nuclear
0.78
0.95
(0.17)
Parent & Other
(0.18)
(0.22)
0.04
  Consolidated Operational Earnings
1.33
1.29
0.04
Weather Impact
0.17
(0.02)
0.19
       

Detailed earnings variance analysis is included in Appendix A-1 to this release.  In addition, Appendix A-2 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 first quarter 2010 was $674 million compared to $375 million in first quarter 2009.  The overall quarterly increase was due primarily to:

·  
the absence of hurricane and ice storm restoration spending of $314 million, which affected cash flow during first quarter 2009
·  
higher net revenue at the Utility resulting from increased sales

Partially offsetting was:
 
·  
a decrease in net deferred fuel recovery of $275 million at the Utility

Table 3 provides the components of net cash flow provided by operating activities contributed by each business with quarterly comparisons.

Table 3:  Consolidated Net Cash Flow Provided by Operating Activities
First Quarter 2010 vs. 2009
(U.S. $ in millions)
 
First Quarter
 
2010
2009
Change
Utility
416
151
265
Entergy Nuclear
306
254
52
Parent & Other
(48)
(30)
(18)
    Total Net Cash Flow Provided by Operating Activities
674
375
299
       

II.  
Utility

In first quarter 2010, Utility’s as-reported and operational earnings were $0.73 per share compared to $0.56 per share on the same bases in first quarter 2009.  Earnings for the Utility in the current quarter reflect higher net revenue due to increased sales across all customer classes and rate adjustments at Entergy Gulf States Louisiana, Entergy Louisiana and Entergy Mississippi under their formula rate plans.  Significantly colder-than-normal weather was a key contributor to the increase in sales volume.  Partially offsetting was higher non-fuel operation and maintenance expense resulting primarily from higher pension and benefits expense, as well as the absence of a nuclear insurance premium refund typically received from Nuclear Electric Insurance Limited included in first quarter results.  In addition, higher interest expense associated with additional debt issuances served as another partial offset to the positive effect of higher net revenue during the quarter.

Electricity usage, in gigawatt-hour sales by customer segment, is included in Table 4.  Current quarter sales reflect the following:
 
·  
Residential sales in first quarter 2010, on a weather-adjusted basis, increased 3.9 percent compared to first quarter 2009.
·  
Commercial and governmental sales, on a weather-adjusted basis, increased 3.2 percent year over year.
·  
Industrial sales in the first quarter increased 7.3 percent compared to the same quarter of 2009.

Residential, commercial and industrial classes reflected sales growth as a result of increasing economic activity in Entergy’s service territory. The improvement in industrial sales in first quarter 2010 was driven by economic recovery that had a positive effect particularly in the chemicals, pulp and paper and primary metals sectors partially offset by a decline in refining due to maintenance outages.  Small and mid-sized industrial customers began to also show signs of recovery as they benefited from global industrial expansion.  As noted above, colder-than-normal weather provided a significant increase in sales volume.

Table 4 provides a comparative summary of the Utility’s operational performance measures.

Table 4:  Utility Operational Performance Measures
First Quarter 2010 vs. 2009 (see Appendix E for definitions of measures)
   
 
First Quarter
 
2010
2009
% Change
% Weather Adjusted
GWh billed
       
   Residential
9,645
7,893
22.2%
3.9%
   Commercial and governmental
7,064
6,756
4.6%
3.2%
   Industrial
8,733
8,139
7.3%
7.3%
   Total Retail Sales
25,442
22,788
11.7%
4.9%
   Wholesale
1,317
1,387
(5.0)%
 
   Total Sales
26,759
24,175
10.7%
 
O&M expense per MWh
$17.29
$18.51
(6.6)%
 
Number of retail customers
       
   Residential
2,348,838
2,321,488
1.2%
 
   Commercial and governmental
348,414
343,871
1.3%
 
   Industrial
38,782
38,892
(0.3)%
 
         
 
Appendix B provides information on selected pending local and federal regulatory cases.
 
III.  
Entergy Nuclear

Entergy Nuclear earned $0.49 per share on an as-reported basis in first quarter 2010, compared to as-reported earnings of $0.91 per share in first quarter 2009.  On an operational basis, first quarter 2010 Entergy Nuclear earnings were $0.78 per share versus $0.95 per share in the first quarter of the prior year.  Entergy Nuclear’s operational earnings decreased as a result of lower net revenue due primarily to lower pricing.  Contributing to the decrease in earnings were higher non-fuel operation and maintenance expense due primarily to tritium remediation work at the Vermont Yankee site, higher pension and benefits expense, refueling amortization expense, and insurance expense.  A higher effective income tax rate also contributed to the decrease in results this quarter driven primarily by the change in tax laws associated with recently enacted federal health care legislation.  Higher other income associated with decommissioning trusts provided an offset to decreased earnings.

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

Table 5:  Entergy Nuclear Operational Performance Measures
First Quarter 2010 vs. 2009 (see Appendix E for definitions of measures)
   
 
First Quarter
 
2010
2009
% Change
Net MW in operation
4,998
4,998
-%
Average realized price per MWh
$58.72
$63.84
-8%
Production cost per MWh (a)
$23.70
$23.14
2%
Non-fuel O&M expense/purchased power per MWh (a)
$23.63
$22.44
5%
GWh billed
10,255
10,074
2%
Capacity factor
94%
92%
2%
Refueling outage days:
     
    Indian Point 2 (b)
22
-
 
    Indian Point 3
-
21
 
    Palisades
-
9
 
       
 
 
 
(a)  First quarter 2009 and 2010 exclude the effect of the special item for non-utility nuclear spin-off expenses.
 
(b)  Table reflects the duration of refueling outages that occurred in first quarter 2010. For the Indian Point 2 plant, approximately 11 refueling outage days occurred in second quarter 2010.

Table 6 provides capacity and generation sold forward projections for Entergy Nuclear.

Table 6:  Entergy Nuclear’s Capacity and Generation Projected Sold Forward
Second Quarter 2010 through 2014 (see Appendix E for definitions of measures)
 
Balance of
2010
2011
2012
2013
2014
Energy
         
Planned TWh of generation
30
41
41
40
41
Percent of planned generation sold forward (c)
         
Unit-contingent
54%
63%
31%
12%
14%
Unit-contingent with availability guarantees
37%
17%
14%
6%
3%
Firm LD
-%
  2%
  2%
-%
-%
Total Energy Sold Forward
91%
82%
47%
18%
17%
Average contract price per MWh (d)
$57
$55
$55
$50
$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
27%
25%
18%
16%
16%
Capacity contracts
46%
26%
30%
13%
-%
Total Capacity Sold Forward
73%
51%
48%
29%
16%
Average capacity contract price per kW per month
$3.1
$3.6
$3.0
$2.6
-
           
Blended Capacity and Energy Recap (based on revenues)
         
Percent of planned energy and capacity sold forward
92%
84%
51%
18%
15%
Average contract revenue per MWh (d)
$59
$57
$57
$53
$50
           
 
(c)  A portion of EN’s total planned generation sold forward through March 2012 is associated with the Vermont Yankee contract, for which pricing may be adjusted.
(d)  Average contract prices exclude payments that may be owed under the value sharing agreement with the New York Power Authority.

IV.  
Parent & Other

Parent & Other reported a loss of $(0.10) per share on an as-reported basis in first quarter 2010 compared to an as-reported loss of $(0.27) per share in first quarter 2009.  On an operational basis, Parent & Other reported a loss of $(0.18) per share in the current quarter and a loss of $(0.22) per share in first quarter 2009.  Lower interest expense due to lower borrowings, including Parent debt redemptions, was the primary factor that resulted in the change in results at Parent & Other for the quarter.

V.  
Other Financial Performance Highlights

Earnings Guidance

On April 15, 2010, Entergy revised its 2010 as-reported earnings guidance to a range of $5.95 to $6.80 per share from $6.15 to $6.95 per share to reflect the potential charge in connection with the previously announced business unwind of the internal organizations created for Enexus and EquaGen.  This charge will be classified as a special item in 2010.  The total potential charge estimated at $0.40 to $0.45 per share includes previously identified special items for spin-off dis-synergies and expenses for outside services provided to pursue the spin-off, for which $0.25 per share had already been reflected in as-reported earnings guidance.  Entergy has initiated efforts to eliminate spin-off dis-synergies as soon as possible during 2010.

On an operational basis, Entergy affirmed its earnings per share guidance range of $6.40 to $7.20, which was based on the current business structure and excluded the special items described above.  Year-over-year changes are shown as point estimates and are applied to 2009 earnings to compute the 2010 guidance midpoint.  Drivers for the 2010 operational guidance range are listed separately.  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.  The 2010 earnings guidance is detailed in Table 7 below.

Table 7:  2010 Earnings Per Share Guidance – As-Reported and Operational
(Per share in U.S. $) – Prepared October 2009; As-Reported Updated April 2010 (e)
 
 
 
Segment
 
 
Description of Drivers
 
 
2009 Earnings per Share
 
Expected Change
2010
Guidance
Midpoint
2010 Guidance Range
           
Utility,  Parent,          &
Other (includes Non-Nuclear Wholesale Assets)
2009 Operational Earnings per Share
3.22
     
Adjustment to normalize weather
 
0.01
   
Increased net revenue due to sales growth and rate actions
 
0.65
   
Increased non-fuel operation and maintenance expense
 
(0.05)
   
Increased depreciation expense
 
(0.08)
   
Decreased other income
 
(0.15)
   
Increased interest expense
 
(0.05)
   
Non-nuclear wholesale assets contribution
 
(0.20)
   
Accretion / other
 
0.20
   
Subtotal
3.22
0.33
3.55
 
           
Entergy Nuclear
2009 Operational Earnings per Share
3.45
     
Decreased net revenue due to lower pricing and volume
 
(0.15)
   
Increased non-fuel operation and maintenance expense
 
(0.20)
   
Increased depreciation expense
 
(0.05)
   
Increased other income
 
0.20
   
Accretion / other
 
-
   
Subtotal
3.45
(0.20)
3.25
 
           
Consolidated
Operational
2010 Operational Earnings per Share
6.67
0.13
6.80
 
6.40 – 7.20
           
Consolidated
As-Reported
2009 As-Reported Earnings per Share
       
 
Changes detailed above
 
0.13
   
 
2010 Entergy Nuclear spin-off dis-synergies
 
(0.25)
   
 
2009 Entergy Nuclear spin-off dis-synergies
 
0.23
   
 
2009 Non-utility nuclear spin-off expenses for outside services at Parent & Other
 
0.14
   
 
2010 As-Reported Earnings per Share Guidance Range
6.30
0.25
6.55
6.15 – 6.95
 
Incremental special items related to the spin-off in connection with the business unwind
 
(0.15) – (0.20)
   
 
Revised 2010 As-Reported Earnings per Share Guidance Range
6.30
0.05 – 0.10
6.35 – 6.40
5.95 – 6.80
           
 
(e)  Updated February 2010 to reflect 2009 final results and in April 2010 to reflect the special item for the total potential charge for the business unwind of Enexus and EquaGen.

Key assumptions supporting 2010 earnings guidance are as follows:

Utility, Parent & Other
 
·  
Normal weather
·  
Retail sales growth of around 4.5% on a weather adjusted basis; around 3% on a normalized basis excluding the effects of industrial expansion
·  
Increased revenue associated with rate actions, including storm securitization which is offset by increased interest expense as noted below
·  
Increased non-fuel operation and maintenance expense resulting from compensation and benefits expense and increased refueling outage amortization, largely offset by lower customer write-offs and the absence of 2009 storm related items
·  
Increased depreciation associated with capital spending at the Utility
·  
Decreased other income due to lower carrying charges and the absence of the 2009 gain on sale of land at the Utility
·  
Increased interest expense associated with increased debt outstanding at the Utility, including storm securitization, partially offset by lower debt outstanding at the Parent
·  
Break-even operations targeted for the non-nuclear wholesale assets business
·  
Accretion / other is primarily driven by the effect of share repurchases in both 2009 and 2010

Entergy Nuclear
 
·  
40 TWh of total output, reflecting an approximate 92 percent capacity factor, including 30 day refueling outages at Indian Point 2 and Vermont Yankee in Spring 2010 and FitzPatrick and Palisades in Fall 2010
·  
88 percent of energy sold under existing contracts; 12 percent sold into the spot market
·  
$57/MWh average energy contract price; $56/MWh average unsold energy price based on published market prices at the end of September 2009 (market prices have since declined with 2010 now averaging near $40 per MWh)
·  
Palisades PPA revenue amortization of $46 million in 2010, down from $53 million in 2009
·  
Non-fuel operation and maintenance expense, including refueling outage expense and purchased power, around $25/MWh resulting from increased compensation and benefits expense, higher NRC fees and increased refueling outage amortization
·  
Increased depreciation associated with capital spending
·  
Increased other income due primarily to the absence of 2009 decommissioning trust other than temporary impairments; earnings guidance does not incorporate assumptions for other than temporary impairments as financial market outcomes are outside of Entergy Nuclear’s control and difficult to predict
·  
Offsetting effects of accretion / other are primarily driven by the effect of share repurchases in both 2009 and 2010, largely offset by a higher effective income tax rate in 2010

Share Repurchase Program
 
·  
2010 average fully diluted shares outstanding of approximately 187 million (including effects of share repurchases in both 2009 and 2010)

Effective Income Tax Rate
 
·  
2010 assumes an overall effective income tax rate of 36 percent

Revised 2010 As-Reported Earnings Guidance Range
 
·  
In connection with the business unwind of the internal organizations for Enexus Energy Corporation and EquaGen LLC, the estimated range of a total potential charge of $0.40 to $0.45 per share reflects the write-off of capitalized costs incurred to date and certain other costs in accordance with generally accepted accounting principles.  This charge will be reported as a special item.  The range for this charge also includes the previously identified special items for spin-off dis-synergies and expenses for outside services provided to pursue the spin-off in 2010.

 
Earnings guidance for 2010 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.  Traditionally, the most significant variables for earnings drivers are utility sales for Utility, Parent & Other and energy prices for Entergy Nuclear.  The broader earnings guidance range for 2010 also takes into consideration the following:
 
·  
A number of regulatory initiatives (rate actions) underway across the Utility jurisdictions
·  
Timing flexibility for executing the share repurchase program across the year (guidance assumes execution on a ratable basis)
·  
Potential outcomes for projected pension plan discount rate (guidance assumed 6.75%; actual is 6.1 – 6.3%)

Estimated annual impacts shown in Table 8 are intended to be indicative rather than precise guidance.

Table 8:  2010 Earnings Sensitivities
(Per share in U.S. $) – Prepared October 2009
 
Variable
 
2010 Guidance Assumption
 
Description of Change
Estimated
Annual Impact (f)
Utility, Parent & Other
     
Sales growth
  Residential
  Commercial / Governmental
  Industrial
 
Around 4.5% total sales growth on a weather adjusted basis
 
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
Authorized regulatory ROEs
1% change in allowed ROE
- / + 0.33
Entergy Nuclear
     
Capacity factor
92% capacity factor
1% change in capacity factor
- / + 0.07
Energy price
12% energy unsold at $56/MWh in 2010
$10/MWh change for unsold energy
- / + 0.15
Non-fuel operation and maintenance expense
$25/MWh non-fuel operation and maintenance expense/purchased power
$1/MWh change
+ / - 0.13
Outage (lost revenue only)
92% capacity factor, including refueling outages for four northeast units
1,000 MW plant for 10 days at average portfolio energy price of $57/MWh for sold and $56/MWh for unsold volumes in 2010
- 0.04 / n/a
 
(f)  Based on 2009 average fully diluted shares outstanding of approximately 196 million.


VI.  
Long-term Financial Outlook

Overarching Financial Aspiration

Entergy continues to aspire to deliver superior value to owners as measured by total shareholder return.  The company believes top-quartile total shareholder returns are achieved by:
 
·  
Operating the business with the highest expectations and standards,
·  
Executing on earnings growth opportunities while managing commodity and other business risks,
·  
Delivering returns at or above the risk-adjusted cost of capital for each initiative, project, business, etc.,
·  
Maintaining credit quality and flexibility,
·  
Deploying capital in a disciplined manner, whether for new investments, share repurchases, dividends or debt retirements, and
·  
Being disciplined as either a buyer or a seller consistent with the market or Entergy’s proprietary point-of-view.

Long-term Financial Outlook

Over the next five years, Entergy believes it offers a competitive utility investment opportunity combined with a valuable option represented by a unique, clean, non-utility nuclear generation business located in attractive power markets.  Table 9 summarizes the current long-term financial outlook.

Table 9:  Long-term Financial Outlook
Prepared April 2010
     
Category
Long-term Outlook
Assumption
     
Earnings
Utility net income
5 to 6 percent compound annual net income growth rate over the 2010 – 2014 horizon (2009 base year).
     
 
Entergy Nuclear results
Revenue projections over the next five years are expected to routinely fluctuate based on commodity markets – one of the most important fundamental drivers for this business.  While current forward power prices would show a decline in the long-term financial outlook for this business compared to 2010, Entergy Nuclear offers a valuable option taking into consideration the contango forward curve and the potential positive effects of an economic rebound (on market heat rates, capacity markets and natural gas prices), new legislation and / or regulation over the longer term.
     
 
Corporate results
Results will vary depending upon factors including future effective income tax and interest rates, the amount of share repurchases and the ability to achieve the targeted break-even financial result for the non-nuclear wholesale assets business.
     
Capital Deployment
A balanced capital investment / return program
Entergy continues to see productive investment opportunities at the Utility in the coming years, as well as an investment outlook at Entergy Nuclear that supports continued safe, secure and reliable operations and opportunistic investments.  Entergy aspires to fund this capital program without issuing traditional common equity, while maintaining a competitive capital return program.  Given the company’s financial profile with a mix of utility and non-utility businesses, return of capital is expected to be provided similar to the past through a combination of common stock dividends and share repurchases.  Absent other attractive investment opportunities, capital deployment through dividends and share repurchases could total as much as $5 billion over the next five years under the current long-term business outlook. The amount of share repurchases may vary as a result of material changes in business results or capital spending or new investment opportunities.
     
Credit Quality
 
Strong liquidity.
 
Solid credit metrics that support ready access to capital on reasonable terms.
     
 
 
The long-term financial outlook should be considered in association with 2014 financial sensitivities as shown in Table 10.  These sensitivities illustrate the estimated change in earnings or Adjusted EBITDA resulting from changes in business drivers.  Estimated impacts shown in Table 10 are intended to be illustrative.

Table 10:  2014 Financial Sensitivities – Illustrative
Prepared April 2010
 
Long-term Outlook
 
Assumption
 
Drivers
Estimated
Annual Impact
Utility
   
(Per share in U.S. $) (g)
       
Earnings growth
 
5 – 6% compound annual net income growth rate from 2010 through 2014 (2009 base)
 
1% retail 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
- / + 0.13
- / + 0.03
- / + 0.44
+ / - 0.07
+ / - 0.02
 
Entergy Nuclear
   
 
(Adjusted EBITDA
in U.S. $; millions) (h)
       
Adjusted EBITDA
Decline in Adjusted EBITDA at current forward power prices compared to 2010, plus option value
+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 300
Up to 500
Up to 200
Down / Up to 600
 
Corporate
   
 
(Per share in U.S. $) (g)
       
Balanced capital investment  / return / credit quality
 
1% change in interest rate on $1 billion debt
1% change in overall effective tax rate
$500 million share repurchase
+ / - 0.03
+ / - 0.10
+ 0.20 – 0.25
(g) Based on estimated 2010 average fully diluted shares outstanding of approximately 187 million.
(h) Adjusted EBITDA, a non-GAAP financial measure, is defined as earnings before interest, income taxes, depreciation and amortization and interest and dividend income, excluding decommissioning expense and other than temporary impairment losses on decommissioning trust fund assets.


VII.  
Appendices

Six appendices are presented in this section as follows:

·  
Appendix A includes earnings per share variance analysis and detail on special items that relate to the current quarter results.
·  
Appendix B provides information on selected pending local and federal regulatory cases.
·  
Appendix C 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 D provides a summary of planned capital expenditures for the next three years.
·  
Appendix E provides definitions of the operational performance measures and GAAP and non-GAAP financial measures that are used in this release.
·  
Appendix F provides a reconciliation of GAAP to non-GAAP financial measures used in this release.


A.  
 Variance Analysis and Special Items

Appendix A-1 provides details of first quarter 2010 vs. 2009 as-reported and operational earnings variance analysis for “Utility,” “Entergy Nuclear,” “Parent & Other,” and “Consolidated.”

Appendix A-1: As-Reported and Operational Earnings Per Share Variance Analysis
First Quarter 2010 vs. 2009
(Per share in U.S. $, sorted in consolidated
as-reported column, most to least favorable)
 
Utility
 
Entergy Nuclear
 
Parent & Other
 
Consolidated
 
As-Reported
Opera-
tional
 
As-Reported
Opera-tional
 
As- Reported
Opera-tional
 
As- Reported
Opera-tional
2009 earnings
0.56
0.56
 
0.91
0.95
 
(0.27)
(0.22)
 
1.20
1.29
Net revenue
0.29
0.29
(i)
(0.15)
(0.15)
(j)
0.01
0.01
 
0.15
0.15
Other than temporary impairment losses
-
-
 
0.05
0.05
(k)
-
-
 
0.05
0.05
Share repurchase effect
0.02
0.02
 
0.02
0.02
 
-
-
 
0.04
0.04
Other income (deductions)
(0.02)
(0.02)
 
0.05
0.05
(l)
-
-
 
0.03
0.03
Interest and other charges
(0.05)
(0.05)
(m)
(0.10)
0.03
 
0.05
0.05
(n)
(0.10)
0.03
Taxes other than income taxes
(0.01)
(0.01)
 
0.01
0.01
 
-
-
 
-
-
Decommissioning expense
-
-
 
(0.01)
(0.01)
 
-
-
 
(0.01)
(0.01)
Depreciation/ amortization expense
(0.02)
(0.02)
 
(0.01)
-
 
-
-
 
(0.03)
(0.02)
Nuclear refueling outage expense
(0.01)
(0.01)
 
(0.01)
(0.01)
 
-
-
 
(0.02)
(0.02)
Other operation & maintenance expense
(0.04)
(0.04)
 
(0.15)
(0.04)
 
0.01
(0.02)
 
(0.18)
(0.10)
Income taxes – other
0.01
0.01
 
(0.12)
(0.12)
(o)
0.10
-
 
(0.01)
(0.11)
2010 earnings
0.73
0.73
 
0.49
0.78
 
(0.10)
(0.18)
 
1.12
1.33
                       

Utility Net Revenue Variance Analysis
2010 vs. 2009
($ EPS)
First Quarter
Weather
0.19
Sales growth/ pricing
0.08
Other
0.02
Total
0.29
 
(i)
The increase is due primarily to colder-than-normal weather during the current period.  Also, higher pricing resulting from adjustments to the formula rate plans for Entergy Gulf States Louisiana, Entergy Louisiana and Entergy Mississippi, as well as an increase in weather-adjusted sales across all customer classes and jurisdictions, increased revenues during the period.
 
 
(j)
The decrease is due primarily to lower revenues at Entergy Nuclear in the current period resulting from lower pricing.
 
 
(k)
The increase is due to the absence in the current period of impairments recorded in first quarter 2009 associated with decommissioning trust fund investments.
 
 
(l)
The increase is due primarily to higher earnings resulting from sales of securities held in decommissioning trust investments.
 
(m)
The decrease is due to higher interest expense on increased debt borrowings.
 
 
(n)
The increase is due primarily to lower interest expense on lower parent borrowings including parent debt redemptions.
 
 
(o)
The decrease is due primarily to the change in tax law associated with recently enacted federal health care legislation.
 

Appendix A-2 lists special items by business with quarter-to-quarter 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 A-2:  Special Items (shown as positive / (negative) impact on earnings)
First Quarter 2010 vs. 2009
(Per share in U.S. $)
 
First Quarter
 
2010
2009
Change
Utility
     
None
-
-
-
       
Entergy Nuclear
     
   Non-utility nuclear spin-off expenses (p)
(0.29)
(0.04)
(0.25)
       
Parent & Other
     
Non-utility nuclear spin-off expenses (p)
0.08
(0.05)
0.13
Total Special Items
(0.21)
(0.09)
(0.12)
       
(U.S. $ in millions)
     
 
First Quarter
 
2010
2009
Change
Utility
     
None
-
-
-
       
Entergy Nuclear
     
   Non-utility nuclear spin-off expenses (p)
(54.3)
(6.6)
(47.7)
       
Parent & Other
     
   Non-utility nuclear spin-off expenses (p)
14.4
(10.6)
25.0
Total Special Items
(39.9)
(17.2)
(22.7)
       
 
 
(p)  Includes spin-off dis-synergies and previously contracted expenses for outside services to pursue the spin-off in both periods and the charge in connection with the business unwind in 2010.


B.  
Regulatory Summary
 
 
Appendix  provides a summary of selected regulatory cases and events that are pending.
 
Appendix B: Regulatory Summary Table
Company
Pending Cases / Events
Retail Regulation
Entergy Arkansas
 
Authorized ROE:  9.9%
 
Last Filed
Rate Base:
$4.1 billion
 
Filed 9/09 based on 6/30/09 test year, with known and measurable changes through 6/30/10
 
Rate Case Recent Activity:  All testimony has been filed. Current APSC Staff position proposes a $49 million revenue requirement increase reflecting a 10.1% ROE and $10 million for the 2009 ice storm.  In the event a Formula Rate Plan (FRP) is adopted, Staff recommends a further ROE reduction to 9.6%.  EAI reduced its request to $168 million reflecting a lower ROE at 10.65% and the reduction to remove the revenue requirement associated with ice storm recovery from its case as discussed below.  Also, on February 11, 2010, the APSC requested comments from parties in the rate case on various issues raised related to transmission cost recovery mechanisms.  On March 3, 2010, EAI filed supplemental testimony regarding transmission costs and investments and potential recovery through a transmission rider or the proposed FRP.
Background:  On September 4, 2009, EAI filed a rate case requesting a $223.2 million increase reflecting an 11.5% ROE based on a June 30, 2009 test year with known and measurable changes through June 30, 2010.  The filing also includes a proposed FRP.  Key provisions include a +/- 25 basis point bandwidth, with earnings outside the bandwidth reset to the 11.5% midpoint ROE and rates changing on a prospective basis depending on whether EAI is over or under-earning.  The proposed FRP also includes a recovery mechanism that provides timely recovery for APSC-approved expense for additional capacity purchases or construction / acquisition of new transmission or generating facilities.  Finally, the proposed FRP includes an energy efficiency-related mechanism.  Hearings are scheduled to begin in May 2010, with an effective date for new rates of July 2010.  EAI implemented its last base rate change, a $5.1 million rate reduction, on August 29, 2007.
Storm Cost Recovery Recent Activity:  The Administrative Law Judge approved the establishment of EAI’s storm cost reserve account on April 16, 2010 using the annual amount of $14.449 million previously established.  Hearings are scheduled in the securitization docket for April 29, 2010, and an APSC order is due no later than June 15, 2010.  Since EAI’s analysis demonstrated that retail customers will benefit from lower costs using securitization versus conventional utility financing, EAI conditionally removed ice storm recovery from the pending rate case filing in its rebuttal testimony filed on March 24, 2010, pending authorization by the APSC to securitize these costs.
Background:  EAI incurred approximately $123 million in estimated restoration costs resulting from the severe ice storm that struck in January 2009.  Considering the magnitude of the statewide storm damages, the Arkansas legislature passed legislation authorizing storm reserve accounting in March 2009, followed by the enactment of storm securitization legislation in April.  Both pieces of legislation are effective for storms occurring on or after January 1, 2009.  At the end of March 2009, EAI filed a petition with the APSC to establish storm reserve accounting pursuant to the legislation for which a hearing was scheduled for March 9, 2010.  In the interim, the APSC approved on March 6, 2009 EAI’s application for an accounting order authorizing the deferral of the operation and maintenance cost portion of the ice storm restoration costs pending their recovery.  As part of EAI’s September 4, 2009 rate case filing, EAI included the 2009 ice storm restoration costs in cost-of-service, indicating the ice storm restoration costs would be removed from the pending rate case if the APSC approved EAI’s request to securitize the ice storm costs.  On February 1, 2010, EAI requested a financing order to issue approximately $127.5 million in storm recovery bonds which included carrying costs of $11.7 million and $4.6 million of up-front financing costs to pay for ice storm restoration.
 
White Bluff Environmental Controls Project Recent Activity:  On February 26, 2010, the APSC approved EAI’s request to withdraw its Act 310 application.  On March 26, 2010, the Arkansas Pollution Control and Ecology Commission voted to grant EAI’s variance request from the state’s 2013 compliance date and tie the date to a compliance requirement within five years of the United States Environmental Protection Agency’s (U.S. EPA) approval of the state’s implementation plan.
Background:  In March 2009, EAI petitioned the APSC to undertake a project that would have installed scrubbers and low NOx burners at the co-owned White Bluff coal plant at an expected total cost of approximately $1.0 billion, and EAI’s share at $631 million, with estimates revised downward in October 2009 to $780 million, with EAI’s revised share at $465 million.  White Bluff Units 1 and 2 had been required to meet more stringent SO2 and NOx limits by 2013 in order to comply with the Arkansas Department of Environmental Quality (ADEQ) State Implementation Plan regulations implementing the U.S. EPA’s Regional Haze Rule.  EAI conducted economic analysis comparing the project to other supply options and concluded the project was the lowest reasonable cost alternative.  EAI had intended to recover the project costs pursuant to Act 310 through an interim rate schedule to be amended periodically.  In December, the APSC suspended the procedural schedule following letters submitted by the U.S. EPA and the U.S. Department of Agriculture to the ADEQ regarding concerns about issuing draft air permits for the SO2 scrubbers and NOx controls.  Later that month, EAI and other interested parties requested a variance from the state’s 2013 compliance date and suspended all work on the project.  EAI also filed a notice of withdrawal of its Act 310 filing and refunded limited collections received to date in January.
 
Show Cause Order Regarding System Agreement / Future Operation and Control of EAI’s Generation and Transmission Assets Recent Activity:  In March, EAI filed testimony and participated in a hearing in response to the APSC Show Cause proceeding initiated in February 2010.  Another hearing is scheduled to take place in May 2010 following the filing of additional testimony ordered by the APSC.
Background:  On February 11, 2010, the APSC issued a Show Cause order opening an inquiry to conduct an investigation, with the intent to render its decision by the end of 2010, regarding the prudence of EAI entering a successor Entergy System Agreement, as opposed to becoming a stand-alone entity upon exit from the System Agreement in December 2013, and whether EAI, as a stand-alone utility should join the Southwest Power Pool Regional Transmission Organization (SPP RTO) (the APSC subsequently added participation as a member in the Midwest ISO as an alternative to be evaluated).  As a parallel matter, the APSC will also monitor whether Entergy will make any meaningful enhancements to its Independent Coordinator of Transmission (ICT) arrangement in 2010 with filings at FERC.  EAI noted in its testimony




Appendix B: Regulatory Summary Table (continued)
Company
Pending Cases / Events
Retail Regulation
   
Entergy Arkansas (continued)
that it is not reasonable to complete a comprehensive evaluation of strategic options by the end of 2010 and that forcing a decision would place parties in the untenable position of making critical decisions based on insufficient information.  EAI outlined three options for post-System Agreement operation of its electrical system: EAI Self Provide –  as a stand-alone company for resource planning; EAI plus new Coordination Agreements with Third Parties – EAI self provides or contracts some functions, but also enters into one or more coordinating and / or pooling agreements with third parties, such as SPP RTO; and Successor Arrangements – EAI plans for its own generation resources but enters into a new generation agreement with other Entergy operating companies under a successor agreement that benefits all, but avoids the litigation previously experienced.  EAI’s plan is expected to lead to a decision regarding critical path issues in late 2011; however, EAI anticipates several transition plan elements will move forward in 2010 and require ongoing dialogue.  In an attempt to reach understanding of complex issues, EAI proposes to hold a series of five technical conferences in the coming months targeting specific subject matter.  The initial technical conference is scheduled for May 5, 2010.
Entergy Gulf States Louisiana
 
Authorized ROE Range:  9.9% - 11.4%
(electric)
 
Last Filed
Rate Base:
$2.2 billion
(electric)
 
Filed 12/09 based on 12/31/08 test year
Formula Rate Plan Recent Activity:  Discovery continues on 2008 test year filing.  EGSL will make its 2009 test year filing by May 31, 2010.
Background:  At its October 2009 Business and Executive Session, the LPSC approved an uncontested settlement extending the FRP regulatory process for an additional three years.  The new FRP was adopted for the 2008-2010 test years and retains the 10.65% ROE midpoint with a +/- 75 basis point bandwidth and a recovery mechanism for Commission-approved capacity additions.  Earnings outside the bandwidth are allocated prospectively, 60% to customers and 40% to the company.  As part of the settlement, EGSL implemented a one-time rate reset to achieve its 10.65% midpoint ROE for the 2008 test year filing, which was filed October 21, 2009.  This filing reflected an 8.64% earned ROE and total rate increase of $44.3 million, including a $36.9 million cost of service adjustment, plus $7.4 million net for increased capacity costs and a base rate reclassification.  New rates took effect coincident with the November 2009 billing cycle and are subject to review and final approval by the LPSC.  All parties also committed to work together to attempt to develop a transmission rider for EGSL with the latest schedule anticipating the LPSC could address this matter at its May 2010 Business and Executive session.  In January, EGSL implemented a further $23.9 million rate increase pursuant to the special rate implementation filing made in December, primarily for incremental capacity costs approved by the LPSC.  In addition, in December 2009, EGSL filed a joint application seeking LPSC approval for a $9.7 million revenue requirement to provide supplemental funding for the decommissioning trust maintained for the LPSC-regulated 70% share of River Bend, in response to the NRC notification of a projected shortfall of decommissioning funding assurance.  Currently, EGSL has no funding in retail rates for decommissioning.
 
Storm Cost Recovery Recent Activity:  At its April 21, 2010 Business and Executive Session, the LPSC approved uncontested stipulated settlements resolving all issues in Phase I (level of storm cost recovery, level of recovery for storm reserves and the allocation of the revenue requirements associated with those amounts among retail customers) and Phases II and III (issuance of system restoration bonds, the structure of the proposed financings and non-shareholder capital contributions, system restoration charges and storm cost offset riders).
Background:  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.  New financing legislation was not needed, as existing legislation extends to Gustav and Ike.  EGSL initiated its storm recovery proceeding for hurricanes Gustav and Ike on May 11, 2009.  EGSL also sought to replenish its storm reserve in the amount of $90 million.  On September 29, 2009, EGSL filed its first and second supplemental and amending joint applications in the storm proceeding requesting that the LPSC approve and authorize alternative (Act 55) financing.  EGSL expects significant potential financing savings from pursuing Act 55 alternative financing and plans to guarantee customer savings, consistent with the approach used for hurricanes Katrina and Rita.  On December 30, 2009, EGSL entered into a black box stipulation agreement with the LPSC Staff that provided for total recoverable costs of nearly $234 million (greater than 98% of EGSL’s request) and permitted replenishing EGSL’s storm reserve in the amount of $90 million when Act 55 financing is accomplished.
   
Entergy Louisiana
 
Authorized ROE Range:  9.45% - 11.05%
 
Last Filed
Rate Base:
$2.9 billion
 
Filed 10/09 based on 12/31/08 test year
Formula Rate Plan Recent Activity: At its April 21, 2010 Business and Executive Session, the LPSC accepted the joint LPSC Staff / ELL report indicating agreement to implement a prospective reduction in ELL’s rates of $144.4 thousand beginning with the May 2010 billing cycle and to refund $72.2 thousand plus judicial interest through the fuel adjustment clause.  Further, ELL will move the recovery of approximately $12.5 million of capacity costs associated with EAI’s Wholesale Baseload Capacity Resource from fuel adjustment clause recovery to base rate recovery.  ELL will make its 2009 test year filing by May 15, 2010.
Background: At its October 2009 Business and Executive Session, the LPSC approved an uncontested settlement extending the FRP regulatory process for an additional three years.  The new FRP was adopted for the 2008-2010 test years and retains the 10.25% ROE midpoint with a +/- 80 basis point bandwidth and a recovery mechanism for Commission-approved capacity additions.  Earnings outside the bandwidth are allocated prospectively, 60% to customers and 40% to the company.  As part of the settlement, ELL implemented the one-time rate reset noted previously to achieve its 10.25% midpoint ROE for the 2008 test year filing, which was filed October 21, 2009.  This filing reflected a 9.35% earned ROE and total rate increase of $2.5 million, including a $16.3 million cost of service adjustment, less a $13.8 million net reduction for decreased capacity costs and a base rate reclassification. New rates took effect coincident with the November 2009 billing cycle and were subject to review and final approval by the LPSC.  All parties also committed to work together to attempt to develop a transmission rider for ELL with latest schedule anticipating the LPSC could address this matter at its May 2010 Business and Executive session.  In addition, in December 2009, ELL filed a joint application seeking LPSC approval for a $10.3 million revenue requirement to provide supplemental funding for the decommissioning trust maintained for the LPSC-jurisdictional portion of Waterford 3, in response to the NRC notification of a projected shortfall of decommissioning funding assurance.  Currently, ELL has $2.2 million in retail rates for decommissioning.




Appendix B: Regulatory Summary Table (continued)
Company
Pending Cases/Events
Retail Regulation
   
Entergy Louisiana
(continued)
Storm Cost Recovery Recent Activity:  At its April 21, 2010 Business and Executive Session, the LPSC approved uncontested stipulated settlements resolving all issues in Phase I (level of storm cost recovery, level of recovery for storm reserves and the allocation of the revenue requirements associated with those amounts among retail customers) and Phases II and III (issuance of system restoration bonds, the structure of the proposed financings and non-shareholder capital contributions, system restoration charges and storm cost offset riders).
Background:  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.  New financing legislation was not needed, as existing legislation extends to Gustav and Ike.  ELL initiated its storm recovery proceeding for hurricanes Gustav and Ike on May 11, 2009.  ELL also sought to replenish its storm reserve in the amount of $200 million.  On September 29, 2009, ELL filed its first and second supplemental and amending joint applications in the storm proceeding requesting that the LPSC approve and authorize alternative (Act 55) financing.  ELL expects significant potential financing savings from pursuing Act 55 alternative financing and plans to guarantee customer savings, consistent with approach used for hurricanes Katrina and Rita.  On December 30, 2009, ELL entered into a black box stipulation agreement with the LPSC Staff that provided for total recoverable costs of approximately $394 million (greater than 98% of ELL’s request) and permitted replenishing ELL’s storm reserve in the amount of $200 million when Act 55 financing is accomplished.
Acadia Unit 2 Acquisition Recent Activity:  Hearings are scheduled to begin in September 2010 pursuant to the procedural schedule established February 9, 2010.  Consideration of the application at the January 2011 LPSC Business and Executive Session would accommodate a closing by the March 31, 2011 deadline triggering certain price increases.  The Hart-Scott-Rodino Antitrust Improvements Act filing was made in March 2010.  On April 9, 2010, the LPSC approved ELL and EGSL’s uncontested request concerning the limited-term Interim Tolling Agreement (ITA) associated with the Acadia acquisition.  The ITA, originally scheduled to begin on May 1, 2010, is now anticipated to begin on June 1, 2010 to allow the companies time to appropriately address various regulatory considerations.
Background:  ELL signed a purchase and sale agreement to acquire the 580 MW Unit 2 of the Acadia Energy Center for $300 million ($517/kW).  ELL proposes to acquire 100% of Acadia Unit 2 and a 50% ownership interest in the facility’s common assets.  Cleco Power will serve as operator for the entire facility.  ELL has committed to sell one third of the output to Entergy Gulf States Louisiana in accordance with terms and conditions detailed under the existing System Agreement.  The purchase is contingent upon, among other things, obtaining necessary approvals, including full cost recovery, from various federal and state regulatory and permitting agencies and the filing of notification under Hart-Scott-Rodino antitrust law.  Closing is expected to occur in early 2011.  ELL has also entered into an Interim Tolling Agreement (ITA) to purchase the capacity and energy output of Acadia Unit 2.  The ITA, originally scheduled to begin on May 1, 2010, is now anticipated to begin on June 1, 2010 to allow the companies time to appropriately address various regulatory considerations.  On January 29, 2010, ELL initiated its Section 203 filing at FERC seeking authorization to acquire Power Block Two of the Acadia Energy Center from Acadia Power Partners, LLC.
 
Little Gypsy Repowering Recent Activity:  Discovery continues, and hearings are scheduled for October 2010.
Background:  In November 2007, the LPSC voted unanimously, subject to conditions, to approve ELL’s request to repower the 538 MW Little Gypsy unit to utilize CFB technology.  The order also included a recovery provision for prudently incurred costs in the event circumstances changed materially.  The project later experienced a delay resulting from the need to conduct additional environmental analysis (Maximum Achievable Control Technology application).  The additional analysis estimated construction could commence by mid-year 2009 leading to a targeted in service date by mid-year 2013 and resulting in a project cost estimate increase to $1.76 billion.  In March 2009, the LPSC issued an order directing ELL to temporarily suspend the project and file a report with the LPSC on the economic viability of the project and develop a recommendation regarding whether to delay the project for an extended time.  In April 2009, ELL recommended to the LPSC that it continue the temporary project suspension and make a filing with the LPSC seeking a longer-term suspension (three years or more) of the project.  In May 2009, the LPSC unanimously accepted ELL’s recommendation and issued an order finding that ELL’s decision to place the Little Gypsy project in longer-term suspension of 3 years or more was in the public interest and prudent, without prejudice to issues of prudence of timing of decisions, project management, whether ELL may recover project costs from retail customers and the manner of that recovery and whether the project should be canceled or abandoned as opposed to merely suspended.  ELL dismissed its proceeding to recover cash earnings on Construction Work in Progress (CWIP) for the Little Gypsy project.  In October 2009, ELL filed seeking LPSC authorization to cancel the Little Gypsy Unit 3 repowering project allowing ELL to cancel permits, eliminating the requirement to monitor the project for potential restart.  This approach requires starting over should the decision be made to engage in a similar future project.  In addition, ELL sought to recover cost incurred on a levelized five-year recovery basis to be trued up.  In the event ELL’s costs exceed the authorized amount, ELL proposed that it be required to justify any additional recovery.  Pursuant to the procedural schedule, in January 2010, ELL filed an updated cost estimate of nearly $215 million, including nearly $193 million of costs incurred through December 31, 2009 and $22 million of net cancellation / project termination costs including AFUDC through March 2011.


Appendix B: Regulatory Summary Table (continued)
Company
Pending Cases/Events
Retail Regulation
   
Entergy Mississippi
 
Authorized
ROE Range:  10.79% -
13.05%
(subject to
review / approval)
 
Last Filed
Rate Base:
$1.5 billion
 
Filed 3/10 based on 12/31/09
test year
Formula Rate Plan Recent Activity:  On March 4, 2010, the MPSC approved modifications to EMI’s FRP that (1) aligns EMI’s FRP more closely with the FRPs of the other regulated gas and electric utilities in Mississippi, (2) resets the ROE and bandwidth based upon performance ratings, (3) rescores the performance adjustment factors, (4) eliminates the current $14.5 million revenue adjustment limit and changes the 2% of revenues limit to a 4% limit, with any adjustment over 2% requiring a hearing, and (5) directs EMI to phase-out the summer / winter rate differential in residential rates over two years.  On March 15, 2010, EMI filed its first evaluation report under its new FRP for the 2009 test year.  The filing reflected a 10.66% earned ROE and total rate increase of $11.8 million.  The calculated 11.92% FRP midpoint ROE includes the benefit of a 0.76% performance incentive.  The FRP calls for new rates to be implemented in the June 2010 billing cycle, subject to review and final approval by the MPSC.
Background:  EMI had been operating under a FRP last approved in December 2002.  The FRP allowed the company’s earned ROE to increase or decrease within a bandwidth with no change in rates.  Earnings outside the bandwidth were allocated 50% to customers and 50% to the company, but on a prospective basis only.  The plan also provided for performance incentives that can increase or decrease the benchmark ROE by as much as 100 basis points.  On June 30, 2009, the MPSC approved EMI’s 2008 FRP adjustment increase of $14.5 million effective July 1, 2009.
Fuel Recovery / Attorney General Complaint Recent Activity:  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.  On March 9, 2010, the MPSC established a Fuel Adjustment Clause (FAC) rulemaking to consider various issues, including an analysis of the advantages / disadvantages of using monthly, quarterly, semi-annual or annual FACs.  A proposed rule is expected to be issued by May 20, 2010.  On March 30, 2010, McFadden Consulting Group, Inc. presented their report on the management review of EMI’s fuel practices and procedures for the two year period October 2007 through September 2009.  In the report, McFadden indicated that the fuel and purchased power costs for Mississippi are reasonable and at the lowest cost possible given the operations and design of the Entergy system.
Background:  The Commission has been reviewing state utilities’ practices and procedures, most notably related to fuel recovery.  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.
In addition, the AG issued civil investigative demands directed at EMI and other Entergy companies related to EMI’s FAC 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, and should be resolved in the appropriate regulatory forum.  On December 29, 2008, the affected Entergy companies filed to remove the AG’s suit to U.S. District Court 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.  The AG has filed a pleading seeking to remand the case to state court.
On February 10, 2009, an independent audit report commissioned by the MPSC to review fuel recovery was released.  The report indicated that many of EMI’s fuel procurement and adjustment practices are sound and in the customers’ best interest.  On June 30, 2009, the MPSC issued an order authorizing an audit of EMI’s FAC by an independent audit firm.  The financial portion of the fuel audit undertaken at the request of the MPSC performed by Horne Group LLP for the years ended September 30, 2008 and 2009 does not recommend that any costs be disallowed for recovery.  The January 2010 report did suggest that some costs (less than one percent of the $1.66 billion in fuel and purchased energy during the period) may have been more reasonably charged to customers through base rates rather than through fuel charges, but the report did not suggest that customers should not have paid for those costs.  At the January 2010 MPSC open / public meeting, the Mississippi Public Utilities Staff stated that costs identified by Horne as excludable were indeed properly recoverable in EMI’s FAC.
   
Entergy New Orleans
 
Authorized ROE Range:
10.7% - 11.5%
(electric)
10.25% -
11.25% (gas)
 
Last Filed
Rate Base:
$0.3 billion
(electric)
$0.1 billion (gas)
 
Filed 7/08 based on 12/31/07 test year
Formula Rate Plan Recent activity:  None.  ENOI will make its 2009 test year filing by May 31, 2010.
Background:  A new three year FRP beginning with the 2009 test year was adopted in ENOI’s rate case settled in April 2009.  Key provisions include an 11.1% electric ROE and a +/- 40 basis point bandwidth and a 10.75% gas ROE with a
+/- 50 basis point bandwidth.  Earnings outside the bandwidth reset to the midpoint ROE, with rates changing on a prospective basis depending on whether ENOI is over or under-earning.  The FRP also includes a recovery mechanism for Council-approved capacity additions, plus provisions for extraordinary cost changes and force majeure.  The FRP may be extended by the mutual agreement of ENOI and the City Council of New Orleans (CCNO).  The settlement also implemented energy conservation and demand programs.  Effective June 1, 2009, pursuant to its April rate case settlement, ENOI implemented a total electric bill reduction of $35.3 million, including conversion of the $10.6 million voluntary recovery credit to a permanent reduction and complete realignment of Grand Gulf recovery from fuel to base rates, and a $4.95 million gas rate increase. On September 17, 2009, the CCNO approved the Energy Smart Resolution.  Energy Smart is the energy efficiency program that was filed pursuant to ENOI’s April 2009 rate case settlement.
   


Appendix B: Regulatory Summary Table (continued)
Company/ Proceeding
 
Pending Cases/Events
  Retail Regulation
   
Entergy Texas
 
Authorized ROE:  10.0%
 
Last Filed
Rate Base:
$1.6 billion
 
Filed 12/09 based on 6/30/09 adjusted test year
 
Recent activity:  On February 18, 2010, the Administrative Law Judge issued an order approving a unanimous settlement on interim rates and the procedural schedule reached on February 11, 2010 with the parties in the rate case.  The settlement calls for an interim rate increase of $17.5 million to begin on May 1, 2010 and the withdrawal of the Purchased Power Recovery Factor (PCRF) docket pertaining to the Arkansas wholesale baseload (WBL) capacity.  The procedural schedule calls for hearings in July 2010, with a final order to be issued November 1, 2010 and permanent rates to be effective relating back to service rendered on / after September 13, 2010.
Background:  ETI implemented a $46.7 million base rate increase pursuant to its black box rate case settlement effective January 28, 2009, for usage beginning December 19, 2008.  ETI is in need of baseload resources, and EAI recently elected to offer its WBL capacity to the Entergy system as a three-year cost based deal beginning January 1, 2010.  ETI projects that the purchase can save customers in the range of $9.5 to $16.0 million over three years.  Given expected savings, on September 18, 2009, ETI had requested a cost recovery mechanism to recover the annual capacity costs of approximately $26 million through the PCRF until such time as the costs are reflected in rates after a general rate case or the transaction expires, whichever occurs first.  On December 30, 2009, ETI filed a rate case requesting a $198.7 million increase reflecting an 11.5% ROE based on an adjusted June 30, 2009 test year.  The filing includes a proposed cost of service adjustment (COSA) rider with a three year term beginning with the 2010 calendar test year.  Key provisions include a +/- 15 basis point bandwidth, with earnings outside the bandwidth reset to the bottom or top of the band and rates changing prospectively depending upon whether ETI is over or under-earning.  The annual change in revenue requirement is limited to a percentage change in Consumer Price Index for urban areas, and the FRP includes a provision for extraordinary events greater than $10 million per year which would be considered separately.  The filing also proposes a purchased power recovery rider, a competitive generation service tariff and will establish test year baseline values to be used in the transmission cost recovery factor rider authorized for use by ETI in the 2009 legislative session.  Finally, the rate case included a $2.8 million revenue requirement to provide supplemental funding for the decommissioning trust maintained for the 70% share of River Bend for which Texas retail customers have responsibility, in response to the NRC notification of a projected shortfall of decommissioning funding assurance.
  Wholesale Regulation
   
System Energy Resources, Inc.
 
Recent activity:  None.
Background:  10.94% ROE approved by July 2001 FERC order.
Last Filed Rate Base: $1.2 billion filed 12/31/09 in monthly cost of service filing
   
System Agreement
 
 
Recent activity:  The Operating Companies continue to meet with Staffs and / or advisors of retail regulatory commissions to discuss a proposed framework for Successor Arrangements to the current System Agreement, which is being pursued in parallel with evaluation by the Entergy Regional State Committee (E-RSC) of the SPP RTO and modified Independent Coordinator of Transmission (ICT) alternatives.  In early April, Entergy Corporation and the Entergy Operating Companies determined in connection with their decision-making process that it is appropriate to agree and commit that no Entergy Operating Company will enter voluntarily into successor arrangements with the other Entergy Operating Companies if its retail regulator finds successor arrangements are not in the public interest.
Paper hearings concluded in February 2010 in the interruptible / curtailable case on the appropriateness of refunds resulting from changes in the treatment of interruptible load in the allocation of costs among the Operating Companies under the System Agreement.  Resolution of this proceeding is expected to have implications regarding the question of whether FERC provided sufficient rationale for not ordering refunds in the System Agreement case; this issue as well as  whether FERC impermissibly delayed implementation of the bandwidth remedy are also pending before the FERC.
On a preliminary basis, the 2010 rough production cost equalization payment by EAI, based on calendar year 2009 production costs, was estimated at $70 million to be paid collectively to EGSL, ELL and ENOI.  This payment reflects a reduction of approximately $320 million versus calendar year 2008 production costs, due primarily to lower natural gas prices. The actual payments / receipts will not be calculated until the Operating Companies' FERC Form 1s have been filed.
On April 16, 2010, the LPSC made a filing at the FERC alleging that Entergy violated the System Agreement by permitting EAI to make non-requirements sales to non-affiliated third parties rather than making such energy available to the other utility Operating Companies’ customers.  The LPSC filing also stated these non-requirements sales caused harm to the Operating Companies’ customers of $144.4 million over the period 2000-2009, and these customers should be compensated for this harm by Entergy’s shareholders.  The Utility operating companies believe the LPSC’s allegations are without merit and are scheduled to file rebuttal testimony May 25.
Background:  The System Agreement case addresses the allocation of production costs among the Utility Operating Companies.  In 2005, the FERC issued orders that require each Operating Company’s production costs to be within
+ / - 11% of System average production costs and set 2007 as the first possible year of payments among Entergy’s Operating Companies, based on calendar year 2006 actual production costs.  Upon appeal, 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.
Bandwidth filings for the calendar years 2006 through 2008 production costs required payments from EAI to various other Operating Companies of approximately $252 million, $252 million and $390 million for test years 2006, 2007 and 2008 respectively.  FERC set each of these bandwidth filings for hearing following protests from retail regulatory commissions and / or third parties.  A final order in the bandwidth proceeding related to 2006 calendar year production costs has been issued by the FERC, and requests for rehearing and clarification have been filed.  Bandwidth proceedings based on 2007 and 2008 calendar year production costs remain outstanding.
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 effective December 2013 and November 2015, respectively.  On November 19, 2009, FERC accepted notices of cancellation and determined EAI and EMI are permitted

Appendix B: Regulatory Summary Table (continued)
Company/ Proceeding
 
Pending Cases/Events
  Wholesale Regulation
   
System Agreement
(continued)
 
to withdraw from the System Agreement following the 96 month notice period without payment of a fee or being required to otherwise compensate the remaining Entergy Operating Companies as a result of withdrawal.  FERC stated it expected Entergy and all interested parties to move forward and develop details of all needed successor arrangements and encouraged Entergy to file its Section 205 filing for post 2013 arrangements as soon as possible.  The LPSC and CCNO have requested rehearing of the FERC’s decision. EAI continues to evaluate alternatives, including stand-alone operation  of its generation facilities, EAI participating as a member of the SPP RTO or Midwest ISO and potential Successor Arrangements.
   
Independent Coordinator of Transmission
 
Authorized ROE:  11.0%(q)
 
Last Filed
Rate Base:
$2.1 billion (r)
 
Filed 5/09 based on 12/31/08
test year
 
 
Recent activity:  The E-RSC is generally conducting meetings monthly and in March 2010 selected the consulting firm ESPY Energy Solutions to assist in their evaluations.  In March 2010, FERC also selected Charles Rivers & Associates to perform the cost-benefit analysis associated with the current ICT versus SPP RTO evaluation.
Background:  In November 2006, the Utility Operating Companies installed SPP as their ICT with an initial term of four years unless Entergy files and the FERC approves an extension beyond that four year period.  The Operating Companies did not transfer control of the transmission system but rather vested the ICT with responsibility, among others, for granting or denying transmission service, administering the OASIS node, developing a base plan for the transmission system that is used to determine whether costs of transmission upgrades should be rolled into transmission rates or directly assigned to customers requesting or causing the upgrade to be built, serving as reliability coordinator the transmission system and overseeing the WPP.
In its November 17, 2009 FERC filing, in anticipation of the expiration of the initial term of the ICT, a process was proposed for the evaluation of modifications to, or the replacement of, the current ICT and Weekly Procurement Process (WPP) arrangements.  The process will facilitate review by the FERC, Entergy’s retail regulators, and interested stakeholders of two primary alternatives; 1) the adoption of certain modifications to the current ICT arrangements, or 2) a transition to membership in the SPP RTO.  A critical factor in the Operating Companies’ proposal will be the opinion and recommendation of the E-RSC formed in the Fall of 2009, including one representative from each of the Entergy Operating Company retail regulators, to consider several of the issues related to the Entergy transmission system.  The Utility Operating Companies expect that the E-RSC will reflect in its evaluation process the cost-benefit analysis that is being jointly sponsored by the E-RSC and FERC that will compare the current ICT arrangement to joining the SPP RTO.  The target date for completion of the cost-benefit analysis is third quarter 2010.
In addition, the E-RSC is currently considering potential modifications to the ICT arrangement, including, among others, providing the E-RSC with authority (upon a unanimous vote) to (1) require the Entergy Operating Companies to file with the FERC proposed modifications to the cost allocation policy for transmission upgrades and (2) add projects to the Operating Companies’ transmission construction plan.  It is anticipated certain potential modifications to the ICT will be implemented in November 2010, with other potential modifications being considered if the ICT is ultimately determined to be the appropriate longer term option.  If the SPP RTO is ultimately deemed the preferred alternative, SPP has indicated the implementation process may take at least 12-18 months after a decision is made.
While alternatives are being explored, Entergy has already taken the voluntary step to more closely align its transmission planning criteria with the anticipated modifications to the NERC planning standards.  Entergy believes that the current ICT arrangements have produced benefits, and, if modified as a result of this process, can continue to benefit customers and competition.  The SPP RTO alternative also has the potential to produce benefits.  The progress of cost-benefit analysis will be closely monitored, including its treatment of the costs associated with any socialization of transmission upgrades constructed to integrate wind development.
(q)  Applies to sales made under Entergy’s FERC jurisdictional Open Access Transmission Tariff.
(r)  Reflects transmission rate base in Entergy’s FERC OATT filing, for which such amounts are also reflected in the rate base figures for each of the Operating Companies shown above.


C.  
Financial Performance Measures and Historical Performance Measures

Appendix C-1 provides comparative financial performance measures for the current quarter.  Appendix C-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 net income, including special items.  Operational measures are non-GAAP measures as they are calculated using operational net income, which excludes the impact of special items.  A reconciliation of operational measures to as-reported measures is provided in Appendix F.

Appendix C-1:  GAAP and Non-GAAP Financial Performance Measures
First Quarter 2010 vs. 2009
(see Appendix E for definitions of certain measures)
   
For 12 months ending March 31
2010
2009
 
Change
GAAP Measures
       
Return on average invested capital – as-reported
7.6%
7.6%
 
-
Return on average common equity – as-reported
13.8%
14.1%
 
(0.3%)
Net margin – as-reported
11.3%
8.8%
 
2.5%
Cash flow interest coverage
6.3
6.5
 
(0.2)
Book value per share
$46.81
$44.02
 
$2.79
End of period shares outstanding (millions)
189.3
196.1
 
(6.8)
         
Non-GAAP Measures
       
Return on average invested capital – operational
8.0%
8.0%
 
-
Return on average common equity – operational
14.9%
15.0%
 
(0.1%)
Net margin – operational
12.2%
9.4%
 
2.8%
         
As of March 31 ($ in millions)
2010
2009
 
Change
GAAP Measures
       
Cash and cash equivalents
1,657
1,803
 
(146)
Revolver capacity
1,417
725
 
692
Total debt
12,152
12,034
 
118
Securitization debt
838
310
 
528
Debt to capital ratio
57.0%
57.4%
 
(0.4%)
Off-balance sheet liabilities:
       
Debt of joint ventures  – Entergy’s share
114
124
 
(10)
Leases – Entergy’s share
530
449
 
81
Total off-balance sheet liabilities
644
573
 
71
         
Non-GAAP Measures
       
Debt to capital ratio, excluding securitization debt
55.2%
56.7%
 
(1.5%)
Total gross liquidity
3,074
2,528
 
546
Net debt to net capital ratio, excluding securitization debt
51.3%
52.6%
 
(1.3%)
Net debt ratio including off-balance sheet liabilities, excluding securitization debt
52.9%
54.0%
 
(1.1%)
         




Appendix C-2: Historical Performance Measures
(see Appendix E for definitions of measures)
     
2Q08
3Q08
4Q08
1Q09
2Q09
3Q09
4Q09
1Q10
09YTD
10YTD
Financial
                   
   
EPS – as-reported ($)
1.37
2.41
0.89
1.20
1.14
2.32
1.64
1.12
1.20
1.12
   
Less – special items ($)
(0.09)
(0.09)
(0.10)
(0.09)
(0.09)
(0.08)
(0.11)
(0.21)
(0.09)
(0.21)
   
EPS – operational ($)
1.46
2.50
0.99
1.29
1.23
2.40
1.75
1.33
1.29
1.33
 
Trailing Twelve Months
                   
   
ROIC – as-reported (%)
8.6
8.1
8.1
7.6
7.5
7.1
7.7
7.6
7.6
7.6
   
ROIC – operational (%)
8.8
8.4
8.4
8.0
7.8
7.5
8.1
8.0
8.0
8.0
   
ROE – as-reported (%)
16.3
15.6
15.4
14.1
13.7
13.2
14.9
13.8
14.1
13.8
   
ROE – operational (%)
17.0
16.4
16.1
15.0
14.6
14.1
15.7
14.9
15.0
14.9
   
Cash flow interest coverage
5.0
7.0
6.5
6.5
6.7
5.5
6.1
6.3
6.5
6.3
   
Debt to capital ratio (%)
60.7
60.4
59.7
57.4
55.9
56.7
57.4
57.0
57.4
57.0
   
Debt to capital ratio, excluding securitization debt (%)
60.0
59.8
59.1
56.7
55.3
56.1
55.6
55.2
56.7
55.2
   
Net debt to net capital ratio, excluding securitization debt (%)
57.6
54.1
54.8
52.6
52.2
53.4
51.5
51.3
52.6
51.3
Utility
   
GWh billed
                   
   
     Residential
7,372
10,671
6,992
7,893
7,100
11,213
7,421
9,645
7,893
9,645
   
     Commercial & Gov’t
7,275
8,646
6,992
6,756
7,095
8,794
7,240
7,064
6,756
7,064
   
     Industrial
9,730
10,110
8,626
8,139
8,790
9,473
9,235
8,733
8,139
8,733
   
     Wholesale
1,440
1,431
1,240
1,387
1,313
1,164
998
1,317
1,387
1,317
   
O&M expense/MWh
$19.48
$14.43
$23.95
$18.51
$20.96
$15.77
$20.18
$17.29
$18.51
$17.29
   
Reliability
                   
   
     SAIFI
1.9
1.9
1.9
1.8
1.7
1.7
1.8
1.7
1.8
1.7
   
     SAIDI
215
227
216
208
194
203
210
213
208
213
Nuclear
   
Net MW in operation
4,998
4,998
4,998
4,998
4,998
4,998
4,998
4,998
4,998
4,998
   
Avg. realized price per MWh
$58.22
$61.59
$56.69
$63.84
$59.22
$61.70
$59.43
$58.72
$63.84
$58.72
   
Production cost/MWh (s)
$23.11
$21.77
$22.77
$23.14
$24.30
$22.57
$23.20
$23.70
$23.14
$23.70
   
Non-fuel O&M expense/ purchased power per MWh (s)
$23.42
$21.19
$23.06
$22.44
$25.33
$22.11
$23.60
$23.63
$22.44
$23.63
   
GWh billed
10,145
10,316
10,489
10,074
8,980
10,876
11,052
10,255
10,074
10,255
   
Capacity factor (%)
92
95
94
92
81
100
99
94
92
94
                         
 
(s) 2009 and 2010 excludes the effect of the non-utility nuclear spin-off expenses special item at Entergy Nuclear.
 



D.  
Planned Capital Expenditures

The capital plan for 2010 through 2012 anticipates $7.1 billion for investment, including $2.8 billion of maintenance capital, as shown in Appendix D.  The remaining $4.3 billion is for specific investments (as well as other initiatives) such as:
·  
Utility:  the Utility’s portfolio transformation strategy including the 580 MW Acadia Unit 2 purchase for $300 million, or $517/kW, pending regulatory approval and assuming closing by March 31, 2011, with a total expected cost of $329 million (or $567/kW) including planned plant upgrades, transaction costs, and contingencies (but excluding transmission upgrades); the steam generator replacement at Entergy Louisiana’s Waterford 3 nuclear unit; an approximate 178 MW uprate project at Grand Gulf; transmission upgrades and spending to comply with revised NERC Transmission Planning rules and NRC security requirements.  The three year capital plan also includes $420 million for the installation of scrubbers and low NOx burners at White Bluff which was delayed upon approval of a variance from the October 2013 compliance date by the Arkansas Pollution Control and Ecology Commission as discussed more fully in Appendix B.
 
·  
Entergy Nuclear:  dry cask storage, nuclear license renewal efforts, component replacement across the fleet, NYPA value sharing, the Indian Point Independent Safety Evaluation and spending to comply with revised NRC security requirements.


Appendix D:  2010 – 2012 Planned Capital Expenditures
($ in millions)Prepared February 2010
       
 
2010
2011
2012
Total
Maintenance capital
       
Utility and Parent & Other
(including non-nuclear wholesale assets)
785
790
830
2,405
  Entergy Nuclear
92
140
123
355
    Subtotal
877
930
953
2,760
Other capital commitments
       
   Utility and Parent & Other
     (including non-nuclear wholesale assets)
991
1,578
926
3,495
   Entergy Nuclear
349
220
219
788
    Subtotal
1,340
1,798
1,145
4,283
Total Planned Capital Expenditures
2,217
2,728
2,098
7,043
Storm Capital
35
13
13
61
Total Planned Capital Expenditures Including Storm Capital
2,252
2,741
2,111
7,104
         



E.  
Definitions

Appendix E 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 E:  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, excluding the impact of major storm activity
SAIDI
System average interruption duration index; average minutes per customer per year, excluding the impact of major storm activity
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, assuming timely renewal of plant operating licenses
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 not operating, seller is generally 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 not operating, seller is generally 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 Power Purchase Agreement 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, excluding the revenue associated with the amortization of the below-market PPA for Palisades
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, excluding revenue from the amortization of the Palisades below-market PPA
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 plants generate 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 E:  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 net income attributable to Entergy Corporation (Net Income) 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 Net Income divided by average common equity
Net margin – as-reported
12-months rolling Net Income 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 business joint ventures at non-nuclear wholesale assets
Leases (Entergy’s share)
Operating leases held by subsidiaries capitalized at implicit interest rate
Debt to capital
Gross debt divided by total capitalization
Securitization debt
Debt associated with securitization bonds issued to recover storm costs from hurricanes Rita, Ike and Gustav at Entergy Texas
   
Financial Measures – Non-GAAP
 
Operational earnings
As-reported Net Income applicable to common stock adjusted to exclude the impact of special items
Return on average invested capital – operational
12-months rolling operational Net Income 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 Net Income divided by average common equity
Net margin – operational
12-months rolling operational Net Income divided by 12 months rolling revenue
Total gross liquidity
Sum of cash and revolver capacity
Debt to capital, excluding securitization debt
Gross debt divided by total capitalization, excluding securitization debt
Net debt to net capital, excluding securitization debt
Gross debt less cash and cash equivalents divided by total capitalization less cash and cash equivalents, excluding securitization debt
Net debt including off-balance sheet liabilities, excluding securitization debt
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; both gross debt and total capitalization are also adjusted to exclude securitization debt
   



F.  
GAAP to Non-GAAP Reconciliations

Appendix F-1 and Appendix F-2 provide reconciliations of various non-GAAP financial measures disclosed in this release to their most comparable GAAP measure.

Appendix F-1: Reconciliation of GAAP to Non-GAAP Financial Measures – Return on Equity, Return on Invested Capital and Net Margin Metrics
($ in millions)
               
 
2Q08
3Q08
4Q08
1Q09
2Q09
3Q09
4Q09
1Q10
As-reported Net Income-rolling 12 months (A)
1,235
1,244
1,221
1,147
1,103
1,088
1,231
1,210
Preferred dividends
23
21
20
20
20
20
20
20
Tax effected interest expense
390
375
374
366
368
361
351
372
As-reported Net Income, rolling 12 months including preferred dividends and tax effected interest expense (B)
1,648
1,640
1,615
1,533
1,491
1,469
1,602
1,602
                 
Special items in prior quarters
(32)
(50)
(35)
(55)
(54)
(54)
(49)
(53)
                 
Special items in current quarter
               
Nuclear spin-off expenses
(18)
(17)
(20)
(17)
(17)
(15)
(21)
(40)
    Total special items (C)
(50)
(67)
(55)
(72)
(71)
(69)
(71)
(94)
                 
Operational earnings, rolling 12 months including preferred dividends and tax effected interest expense (B-C)
1,698
1,707
1,670
1,605
1,562
1,538
1,673
1,696
                 
Operational earnings, rolling 12 months (A-C)
1,285
1,311
1,276
1,219
1,174
1,157
1,302
1,304
                 
Average invested capital (D)
19,244
20,236
19,927
20,126
19,995
20,629
20,748
21,149
                 
Average common equity (E)
7,555
7,973
7,915
8,152
8,045
8,230
8,290
8,745
                 
Operating revenues (F)
12,150
12,825
13,094
13,018
12,275
11,248
10,746
10,716
                 
ROIC – as-reported % (B/D)
8.6
8.1
8.1
7.6
7.5
7.1
7.7
7.6
                 
ROIC – operational % ((B-C)/D)
8.8
8.4
8.4
8.0
7.8
7.5
8.1
8.0
                 
ROE – as-reported % (A/E)
16.3
15.6
15.4
14.1
13.7
13.2
14.9
13.8
                 
ROE – operational % ((A-C)/E)
17.0
16.4
16.1
15.0
14.6
14.1
15.7
14.9
                 
Net margin – as-reported % (A/F)
10.2
9.7
9.3
8.8
9.0
9.7
11.5
11.3
                 
Net margin – operational % ((A-C)/F)
10.6
10.2
9.7
9.4
9.6
10.3
12.1
12.2
                 



Appendix F-2: Reconciliation of GAAP to Non-GAAP Financial Measures – Credit and Liquidity Metrics
($ in millions)
               
 
2Q08
3Q08
4Q08
1Q09
2Q09
3Q09
4Q09
1Q10
Gross debt (A)
11,768
12,656
12,279
12,034
11,510
11,522
12,014
12,152
Less securitization debt (B)
318
318
310
310
301
301
838
838
Gross debt, excluding securitization  debt (C)
11,450
12,338
11,969
11,724
11,209
11,221
11,176
11,314
Less cash and cash equivalents (D)
1,086
2,556
1,920
1,803
1,281
1,131
1,710
1,657
 Net debt, excluding securitization debt (E)
10,364
9,782
10,049
9,921
9,928
10,090
9,466
9,657
                 
Total capitalization (F)
19,401
20,944
20,557
20,975
20,588
20,315
20,939
21,322
Less securitization debt (B)
318
318
310
310
301
301
838
838
Total capitalization, excluding securitization debt (G)
19,083
20,626
20,247
20,665
20,287
20,014
20,101
20,484
Less cash and cash equivalents (D)
1,086
2,556
1,920
1,803
1,281
1,131
1,710
1,657
Net capital, excluding securitization debt (H)
17,997
18,070
18,327
18,862
19,006
18,883
18,391
18,827
                 
Debt to capital ratio % (A/F)
60.7
60.4
59.7
57.4
55.9
56.7
57.4
57.0
                 
Debt to capital ratio, excluding securitization debt % (C/G)
60.0
59.8
59.1
56.7
55.3
56.1
55.6
55.2
                 
Net debt to net capital ratio, excluding securitization debt % (E/H)
57.6
54.1
54.8
52.6
52.2
53.4
51.5
51.3
                 
Off-balance sheet liabilities (I)
638
637
574
573
569
567
646
644
                 
Net debt to net capital ratio including off-balance sheet liabilities, excluding securitization debt % ((E+I)/(H+I))
59.0
55.7
56.2
54.0
53.6
54.8
53.1
52.9
                 
Revolver capacity (J)
826
374
645
725
1,585
1,647
1,464
1,417
                 
Gross liquidity (D+J)
1,912
2,930
2,565
2,528
2,866
2,778
3,174
3,074
                 

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 Entergy’s Form 10-K for the year ended December 31, 2009, and Entergy’s other reports and filings made under the Securities Exchange Act of 1934, (b) uncertainties associated with rate proceedings, formula rate plans and other cost recovery mechanisms, (c) uncertainties associated with efforts to remediate the effects of major storms and recover related restoration costs, (d) nuclear operating and regulatory risks, and (e) legislative and regulatory actions, and conditions in commodity and capital markets during the periods covered by the forward-looking statements, in addition to other factors described elsewhere in this release and in subsequent securities filings.



VIII.  
Financial Statements

 
Entergy Corporation
                       
   
Consolidating Balance Sheet
                       
March 31, 2010
                       
(Dollars in thousands)
                       
(Unaudited)
                       
                         
   
U.S. Utilities
   
Entergy Nuclear
   
Parent & Other
   
Consolidated
 
ASSETS
                       
                         
CURRENT ASSETS
                       
                         
 Cash and cash equivalents:
                       
    Cash
  $ 70,339     $ 1,171     $ 3,936     $ 75,446  
    Temporary cash investments
    968,572       558,764       54,252       1,581,588  
     Total cash and cash equivalents
    1,038,911       559,935       58,188       1,657,034  
Securitization recovery trust account
    35,037       -       -       35,037  
Notes receivable
    -       1,137,023       (1,137,023 )     -  
Accounts receivable:
                               
   Customer
    406,039       164,618       -       570,657  
   Allowance for doubtful accounts
    (28,230 )     -       (202 )     (28,432 )
   Associated companies
    25,150       43,695       (68,845 )     -  
   Other
    127,921       -       16,195       144,116  
   Accrued unbilled revenues
    250,480       -       177       250,657  
     Total accounts receivable
    781,360       208,313       (52,675 )     936,998  
Deferred fuel costs
    24,678       -       -       24,678  
Accumulated deferred income taxes
    27,221       1,403       (4,469 )     24,155  
Fuel inventory - at average cost
    200,654       528       1,997       203,179  
Materials and supplies - at average cost
    531,347       300,348       2,020       833,715  
Deferred nuclear refueling outage costs
    92,034       122,121       -       214,155  
System agreement cost equalization
    70,000       -       -       70,000  
Prepayments and other
    221,200       302,010       210,459       733,669  
TOTAL
    3,022,442       2,631,681       (921,503 )     4,732,620  
                                 
OTHER PROPERTY AND INVESTMENTS
                               
                                 
Investment in affiliates - at equity
    734,578       1,330,589       (2,025,516 )     39,651  
Decommissioning trust funds
    1,388,755       1,941,926       -       3,330,681  
Non-utility property - at cost (less accumulated depreciation)
    158,499       5,972       82,825       247,296  
Other
    70,067       6,100       35,173       111,340  
TOTAL
    2,351,899       3,284,587       (1,907,518 )     3,728,968  
                                 
PROPERTY, PLANT, AND EQUIPMENT
                               
                                 
Electric
    32,580,678       3,555,991       371,491       36,508,160  
Property under capital lease
    782,722       -       -       782,722  
Natural gas
    315,697       -       439       316,136  
Construction work in progress
    1,213,053       451,291       3,376       1,667,720  
Nuclear fuel under capital lease
    -       -       -       -  
Nuclear fuel
    729,229       511,216       -       1,240,445  
TOTAL PROPERTY, PLANT AND EQUIPMENT
    35,621,379       4,518,498       375,306       40,515,183  
Less - accumulated depreciation and amortization
    16,243,939       581,809       150,440       16,976,188  
PROPERTY, PLANT AND EQUIPMENT - NET
    19,377,440       3,936,689       224,866       23,538,995  
                                 
DEFERRED DEBITS AND OTHER ASSETS
                               
                                 
Regulatory assets:
                               
    Regulatory asset for income taxes - net
    625,391       -       -       625,391  
    Other regulatory assets
    3,738,435       -       -       3,738,435  
    Deferred fuel costs
    172,202       -       -       172,202  
Goodwill
    374,099       3,073       -       377,172  
Accumulated deferred income taxes
    8,592       -       65,436       74,028  
Other
    270,015       883,187       (31,611 )     1,121,591  
TOTAL
    5,188,734       886,260       33,825       6,108,819  
              -                  
TOTAL ASSETS
  $ 29,940,515     $ 10,739,217     $ (2,570,330 )   $ 38,109,402  
                                 
*Totals may not foot due to rounding.
                               

 


Entergy Corporation
                       
   
Consolidating Balance Sheet
                       
March 31, 2010
                       
(Dollars in thousands)
                       
(Unaudited)
                       
                         
   
U.S. Utilities
   
Entergy Nuclear
   
Parent & Other
   
Consolidated
 
LIABILITIES AND SHAREHOLDERS' EQUITY
                       
                         
CURRENT LIABILITIES
                       
                         
Currently maturing long-term debt
  $ 411,002     $ 28,412     $ 361,000     $ 800,414  
Notes payable:
                               
  Associated companies
    5,388       -       (5,388 )     -  
  Other
    175,498       -       -       175,498  
Account payable:
                               
  Associated companies
    17,724       5,851       (23,575 )     -  
  Other
    631,717       235,294       10,082       877,093  
Customer deposits
    325,859       -       -       325,859  
Taxes accrued
    244,009       947,167       (1,191,176 )     -  
Accumulated deferred income taxes
    7,100       -       -       7,100  
Interest accrued
    152,398       1,811       7,134       161,343  
Deferred fuel costs
    118,483       -       -       118,483  
Obligations under capital leases
    2,395       -       -       2,395  
Pension and other postretirement liabilities
    50,433       5,277       -       55,710  
System agreement cost equalization
    187,314       -       -       187,314  
Other
    146,548       200,275       1,749       348,572  
TOTAL
    2,475,868       1,424,087       (840,174 )     3,059,781  
                                 
NON-CURRENT LIABILITIES
                               
                                 
Accumulated deferred income taxes and taxes accrued
    6,528,558       1,975,191       (597,388 )     7,906,361  
Accumulated deferred investment tax credits
    304,132       -       -       304,132  
Obligations under capital leases
    36,620       -       -       36,620  
Other regulatory liabilities
    534,523       -       -       534,523  
Decommissioning and retirement cost liabilities
    1,645,578       1,343,760       1,266       2,990,604  
Accumulated provisions
    85,813       2,501       4,593       92,907  
Pension and other postretirement liabilities
    1,743,979       455,497       -       2,199,476  
Long-term debt
    8,565,934       157,131       2,413,669       11,136,734  
Other
    735,668       301,185       (359,389 )     677,464  
TOTAL
    20,180,805       4,235,265       1,462,751       25,878,821  
                                 
Subsidiaries' preferred stock without sinking fund
    186,510       -       30,211       216,721  
                                 
EQUITY
                               
                                 
Common Shareholders' Equity:
                               
Common stock, $.01 par value, authorized 500,000,000 shares;
                         
      issued 254,752,788 shares in 2010
    2,161,268       774,274       (2,932,994 )     2,548  
  Paid-in capital
    2,416,633       1,027,064       1,929,727       5,373,424  
  Retained earnings
    2,673,668       3,059,278       2,382,064       8,115,010  
  Accumulated other comprehensive income (loss)
    (128,237 )     219,249       (5,620 )     85,392  
  Less - treasury stock, at cost (65,483,672 shares in 2010)
    120,000       -       4,596,295       4,716,295  
  Total common shareholders' equity
    7,003,332       5,079,865       (3,223,118 )     8,860,079  
Subsidiaries' preferred stock without sinking fund
    94,000       -       -       94,000  
TOTAL
    7,097,332       5,079,865       (3,223,118 )     8,954,079  
                                 
TOTAL LIABILITIES AND EQUITY
  $ 29,940,515     $ 10,739,217     $ (2,570,330 )   $ 38,109,402  
                                 
*Totals may not foot due to rounding.
                               


 
 
Entergy Corporation
                       
   
Consolidating Balance Sheet
                       
December 31, 2009
                       
(Dollars in thousands)
                       
(Unaudited)
                       
                         
   
U.S. Utilities
   
Entergy Nuclear
   
Parent & Other
   
Consolidated
 
ASSETS
                       
                         
CURRENT ASSETS
                       
                         
 Cash and cash equivalents:
                       
    Cash
  $ 81,255     $ 1,187     $ 3,419     $ 85,861  
    Temporary cash investments
    1,158,014       392,088       73,588       1,623,690  
     Total cash and cash equivalents
    1,239,269       393,275       77,007       1,709,551  
Securitization recovery trust account
    13,098       -       -       13,098  
Notes receivable
    -       1,132,023       (1,132,023 )     -  
Accounts receivable:
                               
   Customer
    331,936       221,756       -       553,692  
   Allowance for doubtful accounts
    (27,428 )     -       (203 )     (27,631 )
   Associated companies
    27,783       28,940       (56,723 )     -  
   Other
    135,307       -       16,996       152,303  
   Accrued unbilled revenues
    302,293       -       170       302,463  
     Total accounts receivable
    769,891       250,696       (39,760 )     980,827  
Deferred fuel costs
    126,798       -       -       126,798  
Accumulated deferred income taxes
    -       -       -       -  
Fuel inventory - at average cost
    194,826       529       1,500       196,855  
Materials and supplies - at average cost
    526,543       297,132       2,027       825,702  
Deferred nuclear refueling outage costs
    106,428       118,862       -       225,290  
System agreement cost equalization
    70,000       -       -       70,000  
Prepayments and other
    68,406       432,968       (115,334 )     386,040  
TOTAL
    3,115,259       2,625,485       (1,206,583 )     4,534,161  
                                 
OTHER PROPERTY AND INVESTMENTS
                               
                                 
Investment in affiliates - at equity
    734,578       1,330,589       (2,025,587 )     39,580  
Decommissioning trust funds
    1,325,863       1,885,320       -       3,211,183  
Non-utility property - at cost (less accumulated depreciation)
    156,333       6,038       85,293       247,664  
Other
    77,418       7,730       35,125       120,273  
TOTAL
    2,294,192       3,229,677       (1,905,169 )     3,618,700  
                                 
PROPERTY, PLANT, AND EQUIPMENT
                               
                                 
Electric
    32,426,732       3,540,860       376,180       36,343,772  
Property under capital lease
    783,096       -       -       783,096  
Natural gas
    313,817       -       439       314,256  
Construction work in progress
    1,134,194       411,523       1,602       1,547,319  
Nuclear fuel under capital lease
    527,521       -       -       527,521  
Nuclear fuel
    219,317       520,510       -       739,827  
TOTAL PROPERTY, PLANT AND EQUIPMENT
    35,404,677       4,472,893       378,221       40,255,791  
Less - accumulated depreciation and amortization
    16,150,763       561,698       153,928       16,866,389  
PROPERTY, PLANT AND EQUIPMENT - NET
    19,253,914       3,911,195       224,293       23,389,402  
                                 
DEFERRED DEBITS AND OTHER ASSETS
                               
                                 
Regulatory assets:
                               
    Regulatory asset for income taxes - net
    619,500       -       -       619,500  
    Other regulatory assets
    3,647,154       -       -       3,647,154  
    Deferred fuel costs
    172,202       -       -       172,202  
Goodwill
    374,099       3,073       -       377,172  
Accumulated deferred income taxes
    -       -       -       -  
Other
    231,156       821,382       (46,232 )     1,006,306  
TOTAL
    5,044,111       824,455       (46,232 )     5,822,334  
              -                  
TOTAL ASSETS
  $ 29,707,476     $ 10,590,812     $ (2,933,691 )   $ 37,364,597  
                                 
*Totals may not foot due to rounding.
                               


 

Entergy Corporation
                       
   
Consolidating Balance Sheet
                       
December 31, 2009
                       
(Dollars in thousands)
                       
(Unaudited)
                       
                         
   
U.S. Utilities
   
Entergy Nuclear
   
Parent & Other
   
Consolidated
 
LIABILITIES AND SHAREHOLDERS' EQUITY
                       
                         
CURRENT LIABILITIES
                       
                         
Currently maturing long-term debt
  $ 406,016     $ 30,941     $ 275,000     $ 711,957  
Notes payable:
                               
  Associated companies
    207,161       -       (207,161 )     -  
  Other
    30,031       -       -       30,031  
Account payable:
                               
  Associated companies
    6,920       7,543       (14,463 )     -  
  Other
    758,886       231,119       8,223       998,228  
Customer deposits
    323,092       250       -       323,342  
Taxes accrued
    12,742       -       (12,742 )     -  
Accumulated deferred income taxes
    41,125       -       7,459       48,584  
Interest accrued
    187,154       908       4,221       192,283  
Deferred fuel costs
    219,639       -       -       219,639  
Obligations under capital leases
    212,496       -       -       212,496  
Pension and other postretirement liabilities
    49,912       5,119       -       55,031  
System agreement cost equalization
    187,204       -       -       187,204  
Other
    48,643       163,328       3,231       215,202  
TOTAL
    2,691,021       439,208       63,768       3,193,997  
                                 
NON-CURRENT LIABILITIES
                               
                                 
Accumulated deferred income taxes and taxes accrued
    6,506,974       3,052,967       (2,137,622 )     7,422,319  
Accumulated deferred investment tax credits
    308,395       -       -       308,395  
Obligations under capital leases
    354,233       -       -       354,233  
Other regulatory liabilities
    421,985       -       -       421,985  
Decommissioning and retirement cost liabilities
    1,618,844       1,319,450       1,245       2,939,539  
Accumulated provisions
    127,634       9,090       4,591       141,315  
Pension and other postretirement liabilities
    1,771,351       469,688       -       2,241,039  
Long-term debt
    7,897,032       156,556       2,652,150       10,705,738  
Other
    750,024       317,661       (356,351 )     711,334  
TOTAL
    19,756,472       5,325,412       164,013       25,245,897  
                                 
Subsidiaries' preferred stock without sinking fund
    186,510       -       30,833       217,343  
                                 
EQUITY
                               
                                 
Common Shareholders' Equity:
                               
Common stock, $.01 par value, authorized 500,000,000 shares;
                         
      issued 254,752,788 shares in 2009
    2,161,268       774,274       (2,932,994 )     2,548  
  Paid-in capital
    2,416,633       1,027,164       1,926,245       5,370,042  
  Retained earnings
    2,651,629       2,965,052       2,426,441       8,043,122  
  Accumulated other comprehensive income (loss)
    (130,057 )     59,702       (4,830 )     (75,185 )
  Less - treasury stock, at cost (65,634,580 shares in 2009)
    120,000       -       4,607,167       4,727,167  
  Total common shareholders' equity
    6,979,473       4,826,192       (3,192,305 )     8,613,360  
Subsidiaries' preferred stock without sinking fund
    94,000       -       -       94,000  
TOTAL
    7,073,473       4,826,192       (3,192,305 )     8,707,360  
                                 
TOTAL LIABILITIES AND EQUITY
  $ 29,707,476     $ 10,590,812     $ (2,933,691 )   $ 37,364,597  
                                 
*Totals may not foot due to rounding.
                               

 
 


Entergy Corporation
                       
   
Consolidating Balance Sheet
                       
March 31, 2010 vs December 31, 2009
                       
(Dollars in thousands)
                       
(Unaudited)
                       
                         
   
U.S. Utilities
   
Entergy Nuclear
   
Parent & Other
   
Consolidated
 
ASSETS
                       
                         
CURRENT ASSETS
                       
                         
 Cash and cash equivalents:
                       
    Cash
  $ (10,916 )   $ (16 )   $ 517     $ (10,415 )
    Temporary cash investments
    (189,442 )     166,676       (19,336 )     (42,102 )
     Total cash and cash equivalents
    (200,358 )     166,660       (18,819 )     (52,517 )
Securitization recovery trust account
    21,939       -       -       21,939  
Notes receivable
    -       5,000       (5,000 )     -  
Accounts receivable:
                               
   Customer
    74,103       (57,138 )     -       16,965  
   Allowance for doubtful accounts
    (802 )     -       1       (801 )
   Associated companies
    (2,633 )     14,755       (12,122 )     -  
   Other
    (7,386 )     -       (801 )     (8,187 )
   Accrued unbilled revenues
    (51,813 )     -       7       (51,806 )
     Total accounts receivable
    11,469       (42,383 )     (12,915 )     (43,829 )
Deferred fuel costs
    (102,120 )     -       -       (102,120 )
Accumulated deferred income taxes
    27,221       1,403       (4,469 )     24,155  
Fuel inventory - at average cost
    5,828       (1 )     497       6,324  
Materials and supplies - at average cost
    4,804       3,216       (7 )     8,013  
Deferred nuclear refueling outage costs
    (14,394 )     3,259       -       (11,135 )
System agreement cost equalization
    -       -       -       -  
Prepayments and other
    152,794       (130,958 )     325,793       347,629  
TOTAL
    (92,817 )     6,196       285,080       198,459  
                                 
OTHER PROPERTY AND INVESTMENTS
                               
                                 
Investment in affiliates - at equity
    -       -       71       71  
Decommissioning trust funds
    62,892       56,606       -       119,498  
Non-utility property - at cost (less accumulated depreciation)
    2,166       (66 )     (2,468 )     (368 )
Other
    (7,351 )     (1,630 )     48       (8,933 )
TOTAL
    57,707       54,910       (2,349 )     110,268  
                                 
PROPERTY, PLANT, AND EQUIPMENT
                               
                                 
Electric
    153,946       15,131       (4,689 )     164,388  
Property under capital lease
    (374 )     -       -       (374 )
Natural gas
    1,880       -       -       1,880  
Construction work in progress
    78,859       39,768       1,774       120,401  
Nuclear fuel under capital lease
    (527,521 )     -       -       (527,521 )
Nuclear fuel
    509,912       (9,294 )     -       500,618  
TOTAL PROPERTY, PLANT AND EQUIPMENT
    216,702       45,605       (2,915 )     259,392  
Less - accumulated depreciation and amortization
    93,176       20,111       (3,488 )     109,799  
PROPERTY, PLANT AND EQUIPMENT - NET
    123,526       25,494       573       149,593  
                                 
DEFERRED DEBITS AND OTHER ASSETS
                               
                                 
Regulatory assets:
                               
    Regulatory asset for income taxes - net
    5,891       -       -       5,891  
    Other regulatory assets
    91,281       -       -       91,281  
    Deferred fuel costs
    -       -       -       -  
Goodwill
    -       -       -       -  
Accumulated deferred income taxes
    8,592       -       65,436       74,028  
Other
    38,859       61,805       14,621       115,285  
TOTAL
    144,623       61,805       80,057       286,485  
                                 
TOTAL ASSETS
  $ 233,039     $ 148,405     $ 363,361     $ 744,805  
                                 
*Totals may not foot due to rounding.
                               


 

Entergy Corporation
                       
   
Consolidating Balance Sheet
                       
March 31, 2010 vs December 31, 2009
                       
(Dollars in thousands)
                       
(Unaudited)
                       
                         
   
U.S. Utilities
   
Entergy Nuclear
   
Parent & Other
   
Consolidated
 
LIABILITIES AND SHAREHOLDERS' EQUITY
                       
                         
CURRENT LIABILITIES
                       
                         
Currently maturing long-term debt
  $ 4,986     $ (2,529 )   $ 86,000     $ 88,457  
Notes payable:
                               
  Associated companies
    (201,773 )     -       201,773       -  
  Other
    145,467       -       -       145,467  
Account payable:
                               
  Associated companies
    10,804       (1,692 )     (9,112 )     -  
  Other
    (127,169 )     4,175       1,859       (121,135 )
Customer deposits
    2,767       (250 )     -       2,517  
Taxes accrued
    231,267       947,167       (1,178,434 )     -  
Accumulated deferred income taxes
    (34,025 )     -       (7,459 )     (41,484 )
Interest accrued
    (34,756 )     903       2,913       (30,940 )
Deferred fuel costs
    (101,156 )     -       -       (101,156 )
Obligations under capital leases
    (210,101 )     -       -       (210,101 )
Pension and other postretirement liabilities
    521       158       -       679  
System agreement cost equalization
    110       -       -       110  
Other
    97,905       36,947       (1,482 )     133,370  
TOTAL
    (215,153 )     984,879       (903,942 )     (134,216 )
                                 
NON-CURRENT LIABILITIES
                               
                                 
Accumulated deferred income taxes and taxes accrued
    21,584       (1,077,776 )     1,540,234       484,042  
Accumulated deferred investment tax credits
    (4,263 )     -       -       (4,263 )
Obligations under capital leases
    (317,613 )     -       -       (317,613 )
Other regulatory liabilities
    112,538       -       -       112,538  
Decommissioning and retirement cost liabilities
    26,734       24,310       21       51,065  
Accumulated provisions
    (41,821 )     (6,589 )     2       (48,408 )
Pension and other postretirement liabilities
    (27,372 )     (14,191 )     -       (41,563 )
Long-term debt
    668,902       575       (238,481 )     430,996  
Other
    (14,356 )     (16,476 )     (3,038 )     (33,870 )
TOTAL
    424,333       (1,090,147 )     1,298,738       632,924  
                                 
Subsidiaries' preferred stock without sinking fund
    -       -       (622 )     (622 )
                                 
EQUITY
                               
                                 
Common Shareholders' Equity:
                               
Common stock, $.01 par value, authorized 500,000,000 shares;
                         
      issued 254,752,788 shares in 2010 and in 2009
    -       -       -       -  
  Paid-in capital
    -       (100 )     3,482       3,382  
  Retained earnings
    22,039       94,226       (44,377 )     71,888  
  Accumulated other comprehensive income (loss)
    1,820       159,547       (790 )     160,577  
  Less - treasury stock, at cost
    -       -       (10,872 )     (10,872 )
  Total common shareholders' equity
    23,859       253,673       (30,813 )     246,719  
Subsidiaries' preferred stock without sinking fund
    -       -       -       -  
TOTAL
    23,859       253,673       (30,813 )     246,719  
                                 
TOTAL LIABILITIES AND EQUITY
  $ 233,039     $ 148,405     $ 363,361     $ 744,805  
                                 
*Totals may not foot due to rounding.
                               
                                 
                                 

 


Entergy Corporation
                       
   
Consolidating Income Statement
                       
Three Months Ended March 31, 2010
                       
(Dollars in thousands)
                       
(Unaudited)
                       
   
U.S. Utilities
   
Entergy Nuclear
   
Parent & Other
   
Consolidated
 
                         
OPERATING REVENUES
                       
     Electric
  $ 2,007,802     $ -     $ (871 )   $ 2,006,931  
     Natural gas
    96,027       -       -       96,027  
     Competitive businesses
    -       613,776       42,613       656,389  
                         Total
    2,103,829       613,776       41,742       2,759,347  
                                 
OPERATING EXPENSES
                               
     Operating and Maintenance:
                               
          Fuel, fuel related expenses, and gas purchased for resale
    478,055       55,111       25,502       558,668  
          Purchased power
    467,895       3,906       3,102       474,903  
          Nuclear refueling outage expenses
    27,600       34,689       -       62,289  
          Other operation and maintenance
    435,168       246,664       20,657       702,489  
     Decommissioning
    25,420       26,134       22       51,576  
     Taxes other than income taxes
    109,830       24,122       1,460       135,412  
     Depreciation and amortization
    227,547       37,690       3,967       269,204  
     Other regulatory charges (credits) - net
    28,092       -       -       28,092  
                         Total
    1,799,607       428,316       54,710       2,282,633  
                                 
OPERATING INCOME
    304,222       185,460       (12,968 )     476,714  
                                 
OTHER INCOME (DEDUCTIONS)
                               
     Allowance for equity funds used during construction
    13,296       -       -       13,296  
     Interest and dividend income
    37,828       42,985       (32,604 )     48,209  
     Other than temporary impairment losses
    -       -       -       -  
     Miscellaneous - net
    (995 )     (1,708 )     2,181       (522 )
                          Total
    50,129       41,277       (30,423 )     60,983  
                                 
INTEREST AND OTHER CHARGES
                               
     Interest on long-term debt
    122,615       38,767       5,550       166,932  
     Other interest - net
    6,797       7,539       (2,069 )     12,267  
     Allowance for borrowed funds used during construction
    (8,001 )     -       -       (8,001 )
                         Total
    121,411       46,306       3,481       171,198  
                                 
INCOME BEFORE INCOME TAXES
    232,940       180,431       (46,872 )     366,499  
                                 
Income taxes
    89,970       86,205       (28,490 )     147,685  
                                 
CONSOLIDATED NET INCOME
    142,970       94,226       (18,382 )     218,814  
                                 
Preferred dividend requirements of subsidiaries
    4,332       -       683       5,015  
                                 
NET INCOME ATTRIBUTABLE TO ENTERGY CORPORATION
  $ 138,638     $ 94,226     $ (19,065 )   $ 213,799  
                                 
EARNINGS PER AVERAGE COMMON SHARE:
                               
   BASIC
  $ 0.73     $ 0.50     $ (0.10 )   $ 1.13  
   DILUTED
  $ 0.73     $ 0.49     $ (0.10 )   $ 1.12  
                                 
AVERAGE NUMBER OF COMMON SHARES OUTSTANDING:
                               
   BASIC
                            189,202,684  
   DILUTED
                            191,283,703  
                                 
*Totals may not foot due to rounding.
                               


 
 
Entergy Corporation
                       
   
Consolidating Income Statement
                       
Three Months Ended March 31, 2009
                       
(Dollars in thousands)
                       
(Unaudited)
                       
   
U.S. Utilities
   
Entergy Nuclear
   
Parent & Other
   
Consolidated
 
                         
OPERATING REVENUES
                       
     Electric
  $ 2,028,156     $ -     $ (1,240 )   $ 2,026,916  
     Natural gas
    74,049       -       -       74,049  
     Competitive businesses
    -       656,187       31,960       688,147  
                         Total
    2,102,205       656,187       30,720       2,789,112  
                                 
OPERATING EXPENSES
                               
     Operating and Maintenance:
                               
          Fuel, fuel related expenses, and gas purchased for resale
    778,401       51,466       16,465       846,332  
          Purchased power
    316,532       1,835       4,888       323,255  
          Nuclear refueling outage expenses
    25,090       31,689       -       56,779  
          Other operation and maintenance
    422,316       199,960       22,426       644,702  
     Decommissioning
    25,037       23,686       19       48,742  
     Taxes other than income taxes
    106,403       26,259       1,735       134,397  
     Depreciation and amortization
    220,360       33,639       3,853       257,852  
     Other regulatory charges (credits) - net
    (29,474 )     -       -       (29,474 )
                         Total
    1,864,665       368,534       49,386       2,282,585  
                                 
OPERATING INCOME
    237,540       287,653       (18,666 )     506,527  
                                 
OTHER INCOME (DEDUCTIONS)
                               
     Allowance for equity funds used during construction
    16,947       -       -       16,947  
     Interest and dividend income
    43,106       29,308       (26,027 )     46,387  
     Other than temporary impairment losses
    -       (15,737 )     -       (15,737 )
     Miscellaneous - net
    (2,722 )     (5,058 )     (5,519 )     (13,299 )
                          Total
    57,331       8,513       (31,546 )     34,298  
                                 
INTEREST AND OTHER CHARGES
                               
     Interest on long-term debt
    109,709       2,125       16,131       127,965  
     Other interest - net
    5,543       11,082       2,668       19,293  
     Allowance for borrowed funds used during construction
    (9,812 )     -       -       (9,812 )
                         Total
    105,440       13,207       18,799       137,446  
                                 
INCOME BEFORE INCOME TAXES
    189,431       282,959       (69,011 )     403,379  
                                 
Income taxes
    73,463       102,077       (12,494 )     163,046  
                                 
CONSOLIDATED NET INCOME
    115,968       180,882       (56,517 )     240,333  
                                 
Preferred dividend requirements of subsidiaries
    4,332       -       666       4,998  
                                 
NET INCOME ATTRIBUTABLE TO ENTERGY CORPORATION
  $ 111,636     $ 180,882     $ (57,183 )   $ 235,335  
                                 
EARNINGS PER AVERAGE COMMON SHARE:
                               
   BASIC
  $ 0.58     $ 0.94     $ (0.30 )   $ 1.22  
   DILUTED
  $ 0.56     $ 0.91     $ (0.27 )   $ 1.20  
                                 
AVERAGE NUMBER OF COMMON SHARES OUTSTANDING:
                               
   BASIC
                            192,593,601  
   DILUTED
                            198,058,002  
                                 
*Totals may not foot due to rounding.
                               

 


Entergy Corporation
                       
   
Consolidating Income Statement
                       
Three Months Ended March 31, 2010 vs. 2009
                       
(Dollars in thousands)
                       
(Unaudited)
                       
   
U.S. Utilities
   
Entergy Nuclear
   
Parent & Other
   
Consolidated
 
                         
OPERATING REVENUES
                       
     Electric
  $ (20,354 )   $ -     $ 369     $ (19,985 )
     Natural gas
    21,978       -       -       21,978  
     Competitive businesses
    -       (42,411 )     10,653       (31,758 )
                         Total
    1,624       (42,411 )     11,022       (29,765 )
                                 
OPERATING EXPENSES
                               
     Operating and Maintenance:
                               
          Fuel, fuel related expenses, and gas purchased for resale
    (300,346 )     3,645       9,037       (287,664 )
          Purchased power
    151,363       2,071       (1,786 )     151,648  
          Nuclear refueling outage expenses
    2,510       3,000       -       5,510  
          Other operation and maintenance
    12,852       46,704       (1,769 )     57,787  
     Decommissioning
    383       2,448       3       2,834  
     Taxes other than income taxes
    3,427       (2,137 )     (275 )     1,015  
     Depreciation and amortization
    7,187       4,051       114       11,352  
     Other regulatory charges (credits )- net
    57,566       -       -       57,566  
                         Total
    (65,058 )     59,782       5,324       48  
                                 
OPERATING INCOME
    66,682       (102,193 )     5,698       (29,813 )
                                 
OTHER INCOME (DEDUCTIONS)
                               
     Allowance for equity funds used during construction
    (3,651 )     -       -       (3,651 )
     Interest and dividend income
    (5,278 )     13,677       (6,577 )     1,822  
     Other than temporary impairment losses
    -       15,737       -       15,737  
     Miscellaneous - net
    1,727       3,350       7,700       12,777  
                          Total
    (7,202 )     32,764       1,123       26,685  
                                 
INTEREST AND OTHER CHARGES
                               
     Interest on long-term debt
    12,906       36,642       (10,581 )     38,967  
     Other interest - net
    1,254       (3,543 )     (4,737 )     (7,026 )
     Allowance for borrowed funds used during construction
    1,811       -       -       1,811  
                         Total
    15,971       33,099       (15,318 )     33,752  
                                 
INCOME BEFORE INCOME TAXES
    43,509       (102,528 )     22,139       (36,880 )
                                 
Income taxes
    16,507       (15,872 )     (15,996 )     (15,361 )
                                 
CONSOLIDATED NET INCOME
    27,002       (86,656 )     38,135       (21,519 )
                                 
Preferred dividend requirements of subsidiaries
    -       -       17       17  
                                 
NET INCOME ATTRIBUTABLE TO ENTERGY CORPORATION
  $ 27,002     $ (86,656 )   $ 38,118     $ (21,536 )
                                 
EARNINGS PER AVERAGE COMMON SHARE:
                               
   BASIC
  $ 0.15     $ (0.44 )   $ 0.20     $ (0.09 )
   DILUTED
  $ 0.17     $ (0.42 )   $ 0.17     $ (0.08 )
                                 
                                 
*Totals may not foot due to rounding.
                               




Entergy Corporation
                       
   
Consolidating Income Statement
                       
Twelve Months Ended March 31, 2010
                       
(Dollars in thousands)
                       
(Unaudited)
                       
   
U.S. Utilities
   
Entergy Nuclear
   
Parent & Other
   
Consolidated
 
                         
OPERATING REVENUES
                       
     Electric
  $ 7,862,785     $ -     $ (2,755 )   $ 7,860,030  
     Natural gas
    194,190       -       -       194,190  
     Competitive businesses
    -       2,512,842       148,822       2,661,664  
                         Total
    8,056,975       2,512,842       146,067       10,715,884  
                                 
OPERATING EXPENSES
                               
     Operating and Maintenance:
                               
          Fuel, fuel related expenses, and gas purchased for resale
    1,726,547       219,665       75,955       2,022,167  
          Purchased power
    1,507,780       17,711       21,360       1,546,851  
          Nuclear refueling outage expenses
    107,526       139,294       -       246,820  
          Other operation and maintenance
    1,849,360       895,624       63,615       2,808,599  
     Decommissioning
    100,067       101,747       83       201,897  
     Taxes other than income taxes
    405,926       93,928       5,020       504,874  
     Depreciation and amortization
    933,426       145,498       15,202       1,094,126  
     Other regulatory charges (credits) - net
    35,838       -       -       35,838  
                         Total
    6,666,470       1,613,467       181,235       8,461,172  
                                 
OPERATING INCOME
    1,390,505       899,375       (35,168 )     2,254,712  
                                 
OTHER INCOME (DEDUCTIONS)
                               
     Allowance for equity funds used during construction
    55,894       -       -       55,894  
     Interest and dividend income
    175,227       183,741       (120,488 )     238,480  
     Other than temporary impairment losses
    -       (70,363 )     -       (70,363 )
     Miscellaneous - net
    (2,355 )     (16,011 )     (9,252 )     (27,618 )
                          Total
    228,766       97,367       (129,740 )     196,393  
                                 
INTEREST AND OTHER CHARGES
                               
     Interest on long-term debt
    476,394       45,908       37,381       559,683  
     Other interest - net
    33,206       43,075       (345 )     75,936  
     Allowance for borrowed funds used during construction
    (31,424 )     -       -       (31,424 )
                         Total
    478,176       88,983       37,036       604,195  
                                 
INCOME BEFORE INCOME TAXES
    1,141,095       907,759       (201,944 )     1,846,910  
                                 
Income taxes
    405,188       363,394       (151,203 )     617,379  
                                 
CONSOLIDATED NET INCOME
    735,907       544,365       (50,741 )     1,229,531  
                                 
Preferred dividend requirements of subsidiaries
    17,329       -       2,647       19,976  
                                 
NET INCOME ATTRIBUTABLE TO ENTERGY CORPORATION
  $ 718,578     $ 544,365     $ (53,388 )   $ 1,209,555  
                                 
EARNINGS PER AVERAGE COMMON SHARE:
                               
   BASIC
  $ 3.76     $ 2.84     $ (0.28 )   $ 6.32  
   DILUTED
  $ 3.72     $ 2.81     $ (0.28 )   $ 6.25  
                                 
AVERAGE NUMBER OF COMMON SHARES OUTSTANDING:
                               
   BASIC
                            191,411,500  
   DILUTED
                            193,604,305  
                                 
*Totals may not foot due to rounding.
                               


 
 
Entergy Corporation
                       
   
Consolidating Income Statement
                       
Twelve Months Ended March 31, 2009
                       
(Dollars in thousands)
                       
(Unaudited)
                       
   
U.S. Utilities
   
Entergy Nuclear
   
Parent & Other
   
Consolidated
 
                         
OPERATING REVENUES
                       
     Electric
  $ 10,057,996     $ -     $ (4,147 )   $ 10,053,849  
     Natural gas
    226,511       -       -       226,511  
     Competitive businesses
    -       2,534,080       203,695       2,737,775  
                         Total
    10,284,507       2,534,080       199,548       13,018,135  
                                 
OPERATING EXPENSES
                               
     Operating and Maintenance:
                               
          Fuel, fuel related expenses, and gas purchased for resale
    3,536,222       211,239       136,135       3,883,596  
          Purchased power
    2,162,423       10,939       20,451       2,193,813  
          Nuclear refueling outage expenses
    97,974       129,305       -       227,279  
          Other operation and maintenance
    1,868,816       791,301       116,079       2,776,196  
     Decommissioning
    97,533       94,545       77       192,155  
     Taxes other than income taxes
    423,764       93,766       5,249       522,779  
     Depreciation and amortization
    898,458       129,582       15,687       1,043,727  
     Other regulatory charges (credits) - net
    (4,871 )     -       -       (4,871 )
                         Total
    9,080,319       1,460,677       293,678       10,834,674  
                                 
OPERATING INCOME
    1,204,188       1,073,403       (94,130 )     2,183,461  
                                 
OTHER INCOME (DEDUCTIONS)
                               
     Allowance for equity funds used during construction
    52,183       -       -       52,183  
     Interest and dividend income
    139,984       110,225       (63,886 )     186,323  
     Other than temporary impairment losses
    -       (61,736 )     -       (61,736 )
     Miscellaneous - net
    (5,467 )     (15,052 )     (3,746 )     (24,265 )
                          Total
    186,700       33,437       (67,632 )     152,505  
                                 
INTEREST AND OTHER CHARGES
                               
     Interest on long-term debt
    427,352       3,270       75,098       505,720  
     Other interest - net
    33,364       50,895       35,788       120,047  
     Allowance for borrowed funds used during construction
    (29,962 )     -       -       (29,962 )
                         Total
    430,754       54,165       110,886       595,805  
                                 
INCOME BEFORE INCOME TAXES
    960,134       1,052,675       (272,648 )     1,740,161  
                                 
Income taxes
    360,501       296,211       (83,672 )     573,040  
                                 
CONSOLIDATED NET INCOME
    599,633       756,464       (188,976 )     1,167,121  
                                 
Preferred dividend requirements of subsidiaries
    17,307       -       2,662       19,969  
                                 
NET INCOME ATTRIBUTABLE TO ENTERGY CORPORATION
  $ 582,326     $ 756,464     $ (191,638 )   $ 1,147,152  
                                 
EARNINGS PER AVERAGE COMMON SHARE:
                               
   BASIC
  $ 3.06     $ 3.97     $ (1.00 )   $ 6.03  
   DILUTED
  $ 2.91     $ 3.79     $ (0.85 )   $ 5.85  
                                 
AVERAGE NUMBER OF COMMON SHARES OUTSTANDING:
                               
   BASIC
                            190,387,963  
   DILUTED
                            199,681,692  
                                 
*Totals may not foot due to rounding.
                               



 
Entergy Corporation
                       
   
Consolidating Income Statement
                       
Twelve Months Ended March 31, 2010 vs. 2009
                       
(Dollars in thousands)
                       
(Unaudited)
                       
   
U.S. Utilities
   
Entergy Nuclear
   
Parent & Other
   
Consolidated
 
                         
OPERATING REVENUES
                       
     Electric
  $ (2,195,211 )   $ -     $ 1,392     $ (2,193,819 )
     Natural gas
    (32,321 )     -       -       (32,321 )
     Competitive businesses
    -       (21,238 )     (54,873 )     (76,111 )
                         Total
    (2,227,532 )     (21,238 )     (53,481 )     (2,302,251 )
                                 
OPERATING EXPENSES
                               
     Operating and Maintenance:
                               
          Fuel, fuel related expenses, and gas purchased for resale
    (1,809,675 )     8,426       (60,180 )     (1,861,429 )
          Purchased power
    (654,643 )     6,772       909       (646,962 )
          Nuclear refueling outage expenses
    9,552       9,989       -       19,541  
          Other operation and maintenance
    (19,456 )     104,323       (52,464 )     32,403  
     Decommissioning
    2,534       7,202       6       9,742  
     Taxes other than income taxes
    (17,838 )     162       (229 )     (17,905 )
     Depreciation and amortization
    34,968       15,916       (485 )     50,399  
     Other regulatory charges (credits )- net
    40,709       -       -       40,709  
                         Total
    (2,413,849 )     152,790       (112,443 )     (2,373,502 )
                                 
OPERATING INCOME
    186,317       (174,028 )     58,962       71,251  
                                 
OTHER INCOME (DEDUCTIONS)
                               
     Allowance for equity funds used during construction
    3,711       -       -       3,711  
     Interest and dividend income
    35,243       73,516       (56,602 )     52,157  
     Other than temporary impairment losses
    -       (8,627 )     -       (8,627 )
     Miscellaneous - net
    3,112       (959 )     (5,506 )     (3,353 )
                          Total
    42,066       63,930       (62,108 )     43,888  
                                 
INTEREST AND OTHER CHARGES
                               
     Interest on long-term debt
    49,042       42,638       (37,717 )     53,963  
     Other interest - net
    (158 )     (7,820 )     (36,133 )     (44,111 )
     Allowance for borrowed funds used during construction
    (1,462 )     -       -       (1,462 )
                         Total
    47,422       34,818       (73,850 )     8,390  
                                 
INCOME BEFORE INCOME TAXES
    180,961       (144,916 )     70,704       106,749  
                                 
Income taxes
    44,687       67,183       (67,531 )     44,339  
                                 
CONSOLIDATED NET INCOME
    136,274       (212,099 )     138,235       62,410  
                                 
Preferred dividend requirements of subsidiaries
    21       -       (15 )     7  
                                 
NET INCOME ATTRIBUTABLE TO ENTERGY CORPORATION
  $ 136,253     $ (212,099 )   $ 138,250     $ 62,403  
                                 
EARNINGS PER AVERAGE COMMON SHARE:
                               
   BASIC
  $ 0.70     $ (1.13 )   $ 0.72     $ 0.29  
   DILUTED
  $ 0.81     $ (0.98 )   $ 0.57     $ 0.40  
                                 
                                 
*Totals may not foot due to rounding.
                               

 


Entergy Corporation
                 
   
Consolidated Cash Flow Statement
                 
Three Months Ended March 31, 2010 vs. 2009
                 
(Dollars in thousands)
                 
(Unaudited)
                 
                   
   
2010
   
2009
   
Variance
 
                   
OPERATING ACTIVITIES
                 
Consolidated net income
  $ 218,814     $ 240,333     $ (21,519 )
Adjustments to reconcile consolidated net income to net cash flow
                       
provided by operating activities:
                       
  Reserve for regulatory adjustments
    438       1,210       (772 )
  Other regulatory charges (credits) - net
    28,092       (29,474 )     57,566  
  Depreciation, amortization, and decommissioning, including nuclear fuel amortization
    423,432       348,444       74,988  
  Deferred income taxes, investment tax credits, and non-current taxes accrued
    133,533       155,029       (21,496 )
  Changes in working capital:
                       
     Receivables
    43,830       102,428       (58,598 )
     Fuel inventory
    (6,324 )     (17,631 )     11,307  
     Accounts payable
    (79,250 )     (134,008 )     54,758  
     Taxes accrued
    -       (12,784 )     12,784  
     Interest accrued
    (36,676 )     (37,413 )     737  
     Deferred fuel
    964       275,508       (274,544 )
     Other working capital accounts
    19,527       (120,505 )     140,032  
  Provision for estimated losses and reserves
    (35,870 )     1,281       (37,151 )
  Changes in other regulatory assets
    (66,248 )     (447,882 )     381,634  
  Changes in pensions and other postretirement liabilities
    (40,884 )     (29,158 )     (11,726 )
  Other
    70,887       79,241       (8,354 )
Net cash flow provided by operating activities
    674,265       374,619       299,646  
                         
  INVESTING ACTIVITIES
                       
Construction/capital expenditures
    (447,476 )     (455,737 )     8,261  
Allowance for equity funds used during construction
    13,296       16,947       (3,651 )
Nuclear fuel purchases
    (65,336 )     (118,890 )     53,554  
Proceeds from sale/leaseback of nuclear fuel
    -       11,040       (11,040 )
Proceeds from sale of assets and businesses
    9,675       -       9,675  
Changes in transition charge account
    (21,940 )     (7,831 )     (14,109 )
NYPA value sharing payment
    (72,000 )     (72,000 )     -  
Decrease (increase) in other investments
    96,416       7,339       89,077  
Proceeds from nuclear decommissioning trust fund sales
    770,781       583,166       187,615  
Investment in nuclear decommissioning trust funds
    (798,864 )     (610,836 )     (188,028 )
Net cash flow used in investing activities
    (515,448 )     (646,802 )     131,354  
                         
FINANCING ACTIVITIES
                       
  Proceeds from the issuance of:
                       
    Long-term debt
    42,545       489,987       (447,442 )
    Common stock and treasury stock
    6,078       927       5,151  
  Retirement of long-term debt
    (100,289 )     (215,023 )     114,734  
  Changes in credit line borrowings - net
    (13,368 )     25,000       (38,368 )
  Dividends paid:
                       
     Common stock
    (141,892 )     (142,085 )     193  
     Preferred stock
    (5,015 )     (4,998 )     (17 )
Net cash flow provided by (used in) financing activities
    (211,941 )     153,808       (365,749 )
                         
Effect of exchange rates on cash and cash equivalents
    607       842       (235 )
                         
Net increase (decrease) in cash and cash equivalents
    (52,517 )     (117,533 )     65,016  
                         
Cash and cash equivalents at beginning of period
    1,709,551       1,920,491       (210,940 )
                         
Cash and cash equivalents at end of period
  $ 1,657,034     $ 1,802,958     $ (145,924 )
                         
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
                       
  Cash paid (received) during the period for:
                       
     Interest - net of amount capitalized
  $ 171,145     $ 176,892     $ (5,747 )
     Income taxes
  $ (1,385 )   $ (15,139 )   $ 13,754  
                         
   Noncash financing activities:
                       
     Long-term debt retired (equity unit notes)
    -     $ (500,000 )   $ 500,000  
     Common stock issued in settlement of equity unit purchase contracts
    -     $ 500,000     $ (500,000 )
     Proceeds from long-term debt issued for the purpose
                       
        of refunding prior long-term debt
  $ 150,000       -     $ 150,000  
 

 

 
Entergy Corporation
                 
   
Consolidated Cash Flow Statement
                 
Twelve Months Ended March 31, 2010 vs. 2009
                 
(Dollars in thousands)
                 
(Unaudited)
                 
                   
   
2010
   
2009
   
Variance
 
                   
OPERATING ACTIVITIES
                 
Consolidated net income
  $ 1,229,531     $ 1,167,121     $ 62,410  
Adjustments to reconcile consolidated net income to net cash flow
                       
provided by operating activities:
                       
  Reserve for regulatory adjustments
    (1,280 )     (4,166 )     2,886  
  Other regulatory charges (credits) - net
    35,839       (4,871 )     40,710  
  Depreciation, amortization, and decommissioning, including nuclear fuel amortization
    1,533,849       1,407,975       125,874  
  Deferred income taxes, investment tax credits, and non-current taxes accrued
    843,188       390,993       452,195  
  Changes in working capital:
                       
     Receivables
    57,846       190,455       (132,609 )
     Fuel inventory
    30,598       (2,527 )     33,125  
     Accounts payable
    40,507       (166,755 )     207,262  
     Taxes accrued
    (62,426 )     62,426       (124,852 )
     Interest accrued
    5,711       (3,827 )     9,538  
     Deferred fuel
    (202,230 )     432,658       (634,888 )
     Other working capital accounts
    (88,178 )     (11,476 )     (76,702 )
  Provision for estimated losses and reserves
    (49,181 )     9,709       (58,890 )
  Changes in other regulatory assets
    (33,523 )     (812,662 )     779,139  
  Changes in pensions and other postretirement liabilities
    60,063       816,713       (756,650 )
  Other
    (167,510 )     (220,989 )     53,479  
Net cash flow provided by operating activities
    3,232,804       3,250,777       (17,973 )
                         
  INVESTING ACTIVITIES
                       
Construction/capital expenditures
    (1,922,984 )     (2,294,675 )     371,691  
Allowance for equity funds used during construction
    55,894       52,184       3,710  
Nuclear fuel purchases
    (471,920 )     (372,460 )     (99,460 )
Proceeds from sale/leaseback of nuclear fuel
    273,957       195,437       78,520  
Proceeds from sale of assets and businesses
    49,229       30,725       18,504  
Payment for purchase of plant
    -       (210,414 )     210,414  
Insurance proceeds received for property damages
    53,760       130,114       (76,354 )
Changes in transition charge account
    (15,145 )     7,732       (22,877 )
NYPA value sharing payment
    (72,000 )     (72,000 )     -  
Decrease (increase) in other investments
    183,231       (73,468 )     256,699  
Proceeds from nuclear decommissioning trust fund sales
    2,758,138       1,977,725       780,413  
Investment in nuclear decommissioning trust funds
    (2,855,200 )     (2,020,177 )     (835,023 )
Net cash flow used in investing activities
    (1,963,040 )     (2,649,277 )     686,237  
                         
FINANCING ACTIVITIES
                       
  Proceeds from the issuance of:
                       
    Long-term debt
    1,556,027       3,401,682       (1,845,655 )
    Common stock and treasury stock
    33,349       31,032       2,317  
  Retirement of long-term debt
    (1,728,435 )     (2,263,602 )     535,167  
  Repurchase of common stock
    (613,125 )     (354,169 )     (258,956 )
  Redemption of preferred stock
    (1,847 )     -       (1,847 )
  Changes in credit line borrowings - net
    (63,368 )     55,000       (118,368 )
  Dividends paid:
                       
     Common stock
    (576,763 )     (570,551 )     (6,212 )
     Preferred stock
    (19,975 )     (17,753 )     (2,222 )
Net cash flow provided by (used in) financing activities
    (1,414,137 )     281,639       (1,695,776 )
                         
Effect of exchange rates on cash and cash equivalents
    (1,551 )     4,113       (5,664 )
                         
Net increase (decrease) in cash and cash equivalents
    (145,924 )     887,252       (1,033,176 )
                         
Cash and cash equivalents at beginning of period
    1,802,958       915,706       887,252  
                         
Cash and cash equivalents at end of period
  $ 1,657,034     $ 1,802,958     $ (145,924 )
                         
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
                       
  Cash paid (received) during the period for:
                       
     Interest - net of amount capitalized
  $ 562,670     $ 605,393     $ (42,723 )
     Income taxes
  $ 56,811     $ 119,938     $ (63,127 )
                         
   Noncash financing activities:
                       
     Long-term debt retired (equity unit notes)
    -     $ (500,000 )   $ 500,000  
     Common stock issued in settlement of equity unit purchase contracts
    -     $ 500,000     $ (500,000 )
     Proceeds from long-term debt issued for the purpose
                       
        of refunding prior long-term debt
  $ 150,000       -     $ 150,000