Attached files

file filename
8-K - 8-K - ENTERGY CORP /DE/a03018.htm


entergylogoa33.gif

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
ENTERGY STATISTICAL REPORT
 
AND INVESTOR GUIDE
 
 
 
2017








Our Vision: We Power Life
 
Our Mission: We exist to grow a world-class energy business that creates sustainable value
for our four stakeholders – customers, employees, communities and owners.
 
Entergy Corporation (NYSE:ETR) is an integrated energy company engaged
primarily in electric power production and retail distribution operations.
Entergy owns and operates power plants with approximately
30,000 megawatts of electric generating capacity, including nearly
9,000 megawatts of nuclear power. Entergy delivers electricity to
2.9 million utility customers in Arkansas, Louisiana, Mississippi
and Texas. Entergy has annual revenues of approximately
$11 billion and more than 13,000 employees.
We have assembled the statistics and facts in this report to support your review and analysis of Entergy’s results over the last five years.

This information is available in two electronic files, Excel and PDF in order to facilitate easier access and analysis.
Entergy Investor Relations






TABLE OF CONTENTS
 
 
Note: The Excel Tab labels correspond to the page numbers
 
 
 
in the PDF version of the 2017 report.
 
 
Excel Tab
 
 
Excel Tab
ABOUT THIS PUBLICATION
Page 2
 
   Utility Securities Detail
Page 31
FORWARD-LOOKING INFORMATION
Page 2
 
        Utility Long-Term Debt and Preferred Stock
Page 31
REGULATION G COMPLIANCE
Page 2
 
            Entergy Arkansas, Inc.
Page 31
ENTERGY AT A GLANCE
Pages 3 – 4
 
            Entergy Utility Holding Company, LLC
Page 31
 
 
 
            Entergy Louisiana, LLC
Page 32
ENTERGY CORPORATION AND SUBSIDIARIES
 
 
            Entergy Mississippi, Inc.
Page 33
  Selected Financial and Operating Data
Page 5
 
            Entergy New Orleans, LLC
Page 33
     Selected Financial Data
Page 5
 
            Entergy Texas, Inc.
Page 34
     Utility Electric Operating Data
Page 5
 
            System Energy Resources, Inc.
Page 34
     Entergy Wholesale Commodities Operating Data
Page 5
 
   Utility Statistical Information
Page 35
     Employees
Page 5
 
        Utility Total Capability
Page 35
     Owned and Leased Capability
Page 5
 
        Utility Selected Operating Data
Page 35
    Consolidated Quarterly Financial Metrics
Page 6
 
        Utility Consolidating Information
Page 36
    Consolidated Annual Financial Metrics
Page 6
 
            Entergy Arkansas, Inc.
Pages 37 – 38
    Financial Results
Page 7
 
            Entergy Louisiana, LLC
Pages 39 – 40
          GAAP to Non-GAAP Reconciliations:
Page 7
 
            Entergy Mississippi, Inc.
Pages 41 – 42
      Consolidated Quarterly Results
Page 7
 
            Entergy New Orleans, Inc.
Pages 43 – 44
         GAAP to Non-GAAP Reconciliations:
Pages 8 – 9
 
            System Energy Resources, Inc.
Page 44
             Utility, Parent & Other Quarterly Results
Page 10
 
            Entergy Texas, Inc.
Pages 45 – 46
     Consolidated Quarterly Special Items
Pages 11 – 12
 
        Utility Nuclear Plant Statistics
Page 47
         GAAP to Non-GAAP Reconciliations:
Page 13
 
   Utility Regulatory Information
Page 48
      Consolidated Annual Results
Page 14
 
        State Regulatory Commissions
Page 48
     Consolidated Annual Special Items
Pages 15 – 16
 
        Commission/Council Members
Page 48
     Consolidated Statements of Operations
Pages 17 – 18
 
 
 
     Consolidating Income Statement
Pages 19 – 20
 
ENTERGY WHOLESALE COMMODITIES
 
     Consolidated Balance Sheets
Page 20
 
   EWC Quarterly Financial Metrics
Page 49
     Consolidating Balance Sheet
Page 21
 
   EWC Annual Financial Metrics
Page 49
     Consolidated Statements of Cash Flow
Page 22
 
   EWC Quarterly Operational Metrics
Page 49
     Cash Flow Information by Business
 
 
   EWC Annual Operational Metrics
Page 49
     Consolidated Statements of Changes in Equity
Page 23
 
   EWC Total Capacity
Page 49
     Consolidated Statements of Comprehensive
Page 23
 
   EWC Nuclear Plant Statistics
Page 50
      Income (Loss)
Page 23
 
   EWC Non-Nuclear Wholesale Assets
Page 50
  Consolidated Capital Expenditures
Page 23
 
     Plant Statistics
 
  Entergy Corporation Securities Detail
Page 23
 
   EWC Non-Nuclear Wholesale Assets
Page 50
     Entergy Corporation Long-Term Debt
 
 
     Plant Emissions
 
     Securities Ratings (Outlook)
 
 
   EWC Nuclear Securities Detail
Page 51
     Preferred Member Interests
Page 24
 
   EWC Non-Nuclear Wholesale Assets
Page 51
 
Page 24
 
     Securities Detail
 
UTILITY
Page 24
 
 
 
   Utility Quarterly Financial Metrics
Page 24
 
DEFINITIONS OF OPERATIONAL MEASURES AND
 
   Utility Annual Financial Metrics
Page 25
 
  GAAP AND NON-GAAP FINANCIAL MEASURES
Page 52
   Utility Securities Ratings (Outlook)
Page 25
 
 
 
   Utility Historical Capital Expenditures
Pages 26 – 27
 
REG G RECONCILIATIONS
 
   Utility Financial Results
Pages 28 – 30
 
  Financial Measures
Pages 53 – 66
        Utility Consolidating Income Statement
 
 
 
 
        Utility Consolidating Balance Sheet
 
 
INVESTOR INFORMATION
Page 67
        Utility Selected Annual Financial Metrics
 
 
 
 
 
 
 
 
 
 
 
 
 
 





ABOUT THIS PUBLICATION
 
This publication is unaudited and should be used in conjunction with Entergy’s
• uncertainty regarding the establishment of interim or permanent sites for
2017 Annual Report to Shareholders and Form 10-K filed with the Securities
spent nuclear fuel and nuclear waste storage and disposal and the level of
and Exchange Commission. It has been prepared for information purposes and
spent fuel and nuclear waste disposal fees charged by the U.S.
is not intended for use in connection with any sale or purchase of, or any offer
government or other providers related to such sites
to buy, any securities of Entergy Corporation or its subsidiaries.
• variations in weather and the occurrence of hurricanes and other storms
 
and disasters, including uncertainties associated with efforts to remediate
FORWARD-LOOKING INFORMATION
the effects of hurricanes, ice storms, or other weather events and the recovery
In this report and from time to time, Entergy Corporation makes statements concerning
of costs associated with restoration, including accessing funded storm reserves,
its expectations, beliefs, plans, objectives, goals, strategies, and future
federal and local cost recovery mechanisms, securitization, and insurance
events or performance. Such statements are “forward-looking statements”
• effects of climate change, including the potential for increases in sea
within the meaning of the Private Securities Litigation Reform Act of 1995.
levels or coastal land and wetland loss
Words such as “may,” “will,” “could,” “project,” “believe,” “anticipate,” “intend,”
• changes in the quality and availability of water supplies and the related
“expect,” “estimate,” “continue,” “potential,” “plan,” “predict,” “forecast,”
regulation of water use and diversion
and other similar words or expressions are intended to identify forward-looking
• Entergy’s ability to manage its capital projects and operation
statements but are not the only means to identify these statements. Although Entergy
and maintenance costs
believes that these forward-looking statements and the underlying assumptions are
• Entergy’s ability to purchase and sell assets at attractive prices
reasonable, it cannot provide assurance that they will prove correct. Any
and on other attractive terms
forward-looking statement is based on information current as of the date of this
• the economic climate, and particularly economic conditions in Entergy’s
report and speaks only as of the date on which such statement is made.
Utility service area and the northern United States and events and
Except to the extent required by the federal securities laws, Entergy undertakes
circumstances that could influence economic conditions in those areas,
no obligation to publicly update or revise any forward-looking statements,
including power prices, and the risk that anticipated load growth
whether as a result of new information, future events, or otherwise.
may not materialize
     Forward-looking statements involve a number of risks and uncertainties.
• federal income tax reform, including the enactment of the Tax Cuts and Jobs
There are factors that could cause actual results to differ materially from those
Act, and its intended and unintended consequences on financial results and
expressed or implied in the forward-looking statements, including (a) those
future cash flows, including the potential impact to credit ratings, which
factors discussed or incorporated by reference in Item 1A. Risk Factors contained
may affect Entergy’s ability to borrow funds or increase the cost of
in the Form 10-K for the year ended Dec. 31, 2017, (b) those factors discussed or
borrowing in the future
incorporated by reference in Management’s Financial Discussion and Analysis
• the effects of Entergy’s strategies to reduce tax payments, especially in
contained in the Form 10-K for the year ended Dec. 31, 2017, and (c) the following
light of federal income tax reform
factors (in addition to others described elsewhere in this report and in
• changes in the financial markets and regulatory requirements for the
subsequent securities filings):
issuance of securities, particularly as they affect access to
• resolution of pending and future rate cases, formula rate proceedings and related
capital and Entergy’s ability to refinance existing securities, execute
 negotiations, including various performance-based rate discussions,
share repurchase programs, and fund investments and acquisitions
Entergy’s utility supply plan, and recovery of fuel and purchased power costs
• actions of rating agencies, including changes in the ratings of
• long-term risks and uncertainties associated with the termination of the System
debt and preferred stock, changes in general corporate ratings,
Agreement in 2016, including the potential absence of federal authority to resolve
and changes in the rating agencies’ ratings criteria
certain issues among the Utility operating companies and their retail regulators
• changes in inflation and interest rates
• regulatory and operating challenges and uncertainties and economic risks
• the effect of litigation and government investigations or proceedings
associated with the Utility operating companies’ participation in MISO,
• changes in technology, including (i) Entergy’s ability to implement new
including the benefits of continued MISO participation, the effect of current or
technologies, (ii) the impact of changes relating to new, developing, or
projected MISO market rules and market and system conditions in the MISO
alternative sources of generation such as distributed energy and energy
markets, the allocation of MISO system transmission upgrade costs, and the effect
storage, energy efficiency, demand side management and other measures
of planning decisions that MISO makes with respect to future transmission
that reduce load, and competition from other companies offering products
investments by the Utility operating companies
and services to our customers based on new or emerging technologies
• changes in utility regulation, including with respect to retail and wholesale
• the effects, including increased security costs, of threatened or actual
competition, the ability to recover net utility assets and other potential stranded
terrorism, cyber-attacks or data security breaches, natural or man-made
costs, and the application of more stringent transmission reliability requirements
electromagnetic pulses that affect transmission or generation infrastructure,
or market power criteria by the FERC or the U.S. Department of Justice
accidents, and war or a catastrophic event such as a nuclear accident or a
• changes in the regulation or regulatory oversight of Entergy’s nuclear generating
natural gas pipeline explosion
facilities and nuclear materials and fuel, including with respect to the planned, potential
• Entergy’s ability to attract and retain talented management, directors,
or actual shutdown of nuclear generating facilities owned or operated by
and employees with specialized skills
Entergy Wholesale Commodities and the effects of new or existing safety or
• changes in accounting standards and corporate governance
environmental concerns regarding nuclear power plants and nuclear fuel
• declines in the market prices of marketable securities and resulting funding
• resolution of pending or future applications, and related regulatory proceedings
requirements and the effects on benefits costs for Entergy’s defined benefit
and litigation, for license renewals or modifications or other authorizations required
pension and other postretirement benefit plans
of nuclear generating facilities and the effect of public and political opposition on
• future wage and employee benefit costs, including changes
these applications, regulatory proceedings and litigation
in discount rates and returns on benefit plan assets





• the performance of and deliverability of power from Entergy’s generation
• changes in decommissioning trust fund values or earnings or in the
resources, including the capacity factors at Entergy's nuclear generating facilities
timing of, requirements for, or cost to decommission Entergy's nuclear plant
• increases in costs and capital expenditures that could result from the commitment
sites and the implementation of decommissioning of such sites
of substantial human and capital resources required for the operation and maintenance
following shutdown
of Entergy’s nuclear generating facilities
• the decision to cease merchant power generation at all Entergy
• Entergy’s ability to develop and execute on a point of view regarding future
Wholesale Commodities nuclear power plants by mid-2022, including
prices of electricity, natural gas, and other energy-related commodities
the implementation of the planned shutdowns of Pilgrim, Indian Point 2,
• prices for power generated by Entergy’s merchant generating
Indian Point 3, and Palisades
facilities and the ability to hedge, meet credit support requirements for hedges,
• the effectiveness of Entergy’s risk management policies and procedures
sell power forward or otherwise reduce the market price risk associated
and the ability and willingness of its counterparties to satisfy their
with those facilities, including the Entergy Wholesale Commodities nuclear plants
financial and performance commitments
especially in light of the planned shutdown or sale of each of these nuclear plants
• factors that could lead to impairment of long-lived assets
• the prices and availability of fuel and power Entergy must purchase
• the ability to successfully complete strategic transactions Entergy may
for its Utility customers, and Entergy’s ability to meet credit support
undertake, including mergers, acquisitions, divestitures, or restructurings,
requirements for fuel and power supply contracts
regulatory or other limitations imposed as a result of any such strategic
• volatility and changes in markets for electricity, natural gas,
transaction and the success of the business following any such
uranium, emissions allowances, and other energy-related commodities,
strategic transaction
and the effect of those changes on Entergy and its customers
 
• changes in law resulting from federal or state energy legislation or
REGULATION G COMPLIANCE
legislation subjecting energy derivatives used in hedging and risk
Financial performance measures shown in this report include those
management transactions to governmental regulation
calculated and presented in accordance with generally accepted
• changes in environmental laws and regulations, agency positions, or associated
accounting principles (GAAP), as well as those that are considered
litigation, including requirements for reduced emissions of sulfur dioxide, nitrogen
non-GAAP measures. This report includes non-GAAP measures
oxide, greenhouse gases, mercury, particulate matter, heat, and other regulated air
of operational earnings; operational EPS; adjusted earnings;
and water emissions, requirements for waste management and disposal and for the
operational adjusted EBITDA; operational ROIC; operational ROE;
remediation of contaminated sites, wetlands protection and permitting,
operational return on average member's equity; operational non-fuel operation
and changes in costs of compliance with these environmental laws and regulations
and maintenance expense; operational common dividend payout ratio;
• changes in laws and regulations, agency positions, or associated litigation related
gross liquidity; total debt, excluding securitization debt;
to protected species and associated critical habitat designations
net debt to net capital ratio; debt to capital ratio, excluding
• the effects of changes in federal, state or local laws and regulations,
securitization debt; net debt to net capital ratio, excluding securitization debt;
and other governmental actions or policies, including changes in
parent debt to total debt ratio, excluding securitization debt;
monetary, fiscal, tax, environmental, or energy policies
debt to operational adjusted EBITDA, excluding securitization debt;
 
operational FFO to debt ratio, excluding securitization debt; operational
 
net revenue when describing Entergy’s results of operations and financial
 
performance. We have prepared reconciliations of these measures to the
 
most directly comparable GAAP measures. Reconciliations can be found
 
on pages 7, 10, and 53 – 66.





ENTERGY AT A GLANCE
 
 
 
 
 
VISION, MISSION AND STAKEHOLDER OBJECTIVES
 
 
 
 
 
We power life. This is our vision. It goes much further than powering the grid. Together, we help improve lives, build businesses and create prosperity. “We power life” is Entergy’s promise to create a better future for us all.
 
 
 
We exist to grow a world-class energy business that creates sustainable value for our four stakeholders – customers, employees, communities and owners. This is our mission.
 
 
 
• For our customers, we create value by delivering top-quartile customer satisfaction through anticipating customer needs and exceeding their expectations while keeping rates reasonable.
 
 
 
• For our employees, we create value by earning top-quartile organizational health scores and top-decile safety performance and by providing a rewarding, engaging, diverse and inclusive work environment with fair compensation and benefits and opportunities for career advancement.
 
 
 
• For our communities, we create value by achieving top-decile corporate social responsibility performance through economic development, philanthropy, volunteerism and advocacy and by operating our business safely and in a socially and environmentally responsible way.
 
 
 
• For our owners, we create value by delivering top-quartile returns through the relentless pursuit of opportunities to optimize our business.
 
 
 
BUSINESS STRATEGY
 
 
 
 
 
Our strategy to achieve our stakeholder objectives has two key areas of focus. First, we invest in the utility for the benefit of our customers, which supports steady, predictable growth in earnings and dividends. Second, we manage risk by ensuring our utility investments are customer-centric and supported by progressive regulatory constructs, and by exiting our merchant business.
 
 
 
ENTERGY BY THE NUMBERS
 
 
slide1a11.jpg





ENTERGY AT A GLANCE
 
 
 
 
 
OPERATIONS
 
 
 
 
 
UTILITY
 
 
Entergy’s utility companies generate, transmit, distribute, and sell
 
ENTERGY WHOLESALE COMMODITIES (EWC)
electric power, and operate a small natural gas distribution business.
 
Entergy has announced the sale or closure of the EWC nuclear assets, completing
• Five electric utilities with 2.9 million customers
 
its plan to exit the merchant power business and transition to a pure-play utility.
• Four states – Arkansas, Louisiana, Mississippi, Texas
 
 
• 22,000 MW generating capacity
 
EWC owns, operates and decommissions nuclear power plants located in the
• Two gas utilities with 199,000 customers
 
northern United States and sells the electric power produced by its operating
 
 
plants to wholesale customers. EWC also provides operations and management services,
ENTERGY ARKANSAS, INC. (E-AR)
 
including decommissioning services, to nuclear power plants owned by other utilities
Entergy Arkansas generates, transmits, distributes, and sells electric
 
in the United States. EWC also owns interests in non-nuclear power plants that sell
power to 709,000 retail customers in Arkansas.
 
the electric power produced by those plants to wholesale customers.
 
 
 
ENTERGY LOUISIANA, LLC (E-LA)
 
• 3,568 MW nuclear-owned generating capacity in four units in northern U.S.
Entergy Louisiana generates, transmits, distributes, and sells electric
 
    • Pilgrim Nuclear Power Station in Plymouth, Massachusetts
power to 1,078,000 retail customers in Louisiana. Entergy
 
    • Indian Point Energy Center Units 2 and 3 in Buchanan, New York
Louisiana also provides natural gas utility service to 93,000 customers in
 
    • Palisades Nuclear Plant in Covert, Michigan
the Baton Rouge, Louisiana area.
 
• 394 net owned MW non-nuclear generating capacity
 
 
• 800 MW under management support services contract
ENTERGY MISSISSIPPI, INC. (E-MS)
 
    • Cooper Nuclear Station located near Brownville, Nebraska
Entergy Mississippi generates, transmits, distributes, and sells electric
 
 
power to 449,000 retail customers in Mississippi.
 
James A. FitzPatrick Nuclear Power Plant was sold on March 31, 2017. Entergy plans
 
 
to close Pilgrim on May 31, 2019, Indian Point 2 on April 30, 2020, Indian Point 3 on
ENTERGY NEW ORLEANS, LLC (E-NO)
 
April 30, 2021, and Palisades on May 31, 2022.
Entergy New Orleans generates, transmits, distributes, and sells
 
 
electric power to 200,000 retail customers in the city of New Orleans,
 
Vermont Yankee Nuclear Power Station was shutdown at the end of 2014.
Louisiana. Entergy New Orleans also provides natural gas utility
 
Entergy has entered into an agreement to sell Vermont Yankee and the transaction
service to 106,000 customers in the city of New Orleans.
 
is expected to close in December 2018.
 
 
 
ENTERGY TEXAS, INC. (E-TX)
 
 
Entergy Texas generates, transmits, distributes, and sells electric power
 
 
to 448,000 retail customers in Texas.
 
 
 
 
 
SYSTEM ENERGY RESOURCES, INC. (SERI)
 
 
System Energy owns or leases 90% of the Grand Gulf 1 nuclear
 
 
generating facility. System Energy sells its power and capacity from
 
 
Grand Gulf 1 at wholesale to Entergy Arkansas (36%), Entergy Louisiana (14%),
Entergy Mississippi (33%) and Entergy New Orleans (17%).
 
 
 
 
 
UTILITY NUCLEAR PLANTS
 
 
Entergy owns and operates five nuclear units at four plant sites to serve
 
 
its regulated utility business: Arkansas Nuclear One (ANO) Units 1 and 2
 
 
near Russellville, Arkansas; Grand Gulf Nuclear Station Unit 1 in Port Gibson,
 
Mississippi; River Bend Station in St. Francisville, Louisiana and
 
 
Waterford Steam Electric Station Unit 3 in Killona, Louisiana.
 
 
 
 
 





SELECTED FINANCIAL AND OPERATING DATA
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
SELECTED FINANCIAL DATA
 
 
 
 
 
 
 
 
 
 
 
 
 
2017

2016

2015

2014

2013

GAAP MEASURES
 
 
 
 
 
 
 
 
 
Operating Revenues ($ millions)
 
 
 
 
11,074

10,846

11,513

12,495

11,391

As-Reported Net Income (Loss) Attributable to Entergy Corporation ($ millions)
412

(584
)
(177
)
941

712

As-Reported Earnings Per Share ($)
 
 
 
2.28

(3.26
)
(0.99
)
5.22

3.99

Common Dividend Paid Per Share ($)
 
 
 
3.50

3.42

3.34

3.32

3.32

Common Dividend Payout Ratio – As-Reported (%)
 
 
154

(104
)
(339
)
64

83

NON-GAAP MEASURES
 
 
 
 
 
 
 
 
 
Operational Earnings ($ millions)
 
 
 
1,300

1,272

1,076

1,050

957

Operational Earnings Per Share ($)
 
 
 
7.20

7.11

6.00

5.83

5.36

Special Items ($ millions)
 
 
 
 
(889
)
(1,855
)
(1,252
)
(109
)
(245
)
Special Items Per Share ($)
 
 
 
 
(4.92
)
(10.37
)
(6.99
)
(0.61
)
(1.37
)
Common Dividend Payout Ratio – Operational (%)
 
 
49

48

56

57

62

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
UTILITY ELECTRIC OPERATING DATA
 
 
 
 
 
 
 
 
 
 
 
 
 
 
2017

2016

2015

2014

2013

Retail Kilowatt-Hour Sales (millions)
 
 
 
112,859

112,595

112,312

110,910

107,781

Peak Demand (megawatts)
 
 
 
 
21,671

21,387

21,730

20,472

21,581

Retail Customers – Year End (thousands)
 
 
 
2,884

2,868

2,845

2,818

2,800

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
ENTERGY WHOLESALE COMMODITIES OPERATING DATA
 
 
 
 
 
 
 
 
 
 
 
 
2017

2016

2015

2014

2013

Billed Electric Energy Sales (gigawatt hours)
 
 
 
30,501

35,881

39,745

44,424

45,127

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
EMPLOYEES
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
2017

2016

2015

2014

2013

Total Employees – Year End
 
 
 
 
13,504

13,513

13,579

13,393

13,808



OWNED AND LEASED CAPABILITY (MW)(a)
 
 
 
 
 
 As of December 31, 2017
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 E-AR

E-LA

 E-MS

 E-NO

 E-TX

SERI

EWC(b)(c)

 Total

Gas/Oil
2,136

6,603

2,944

491

2,065


213

14,452

Coal
1,189

360

414


266


181

2,410

    Total Fossil
3,325

6,963

3,358

491

2,331


394

16,862

Nuclear
1,821

2,136




1,271

3,568

8,796

Hydro
71







71

Solar


1

1




2

    Total
           5,217

           9,099

           3,359

              492

           2,331

            1,271

            3,962

          25,731

 (a) Owned and Leased Capability is the dependable load carrying capability as demonstrated under actual operating conditions based on the primary fuel (assuming no curtailments) that each station was designed to utilize.
 (b) Nuclear reflects Net MW in Operation. Net MW in Operation is the installed capacity owned and operated. Excludes management services contract for Cooper Nuclear Station.
 (c) Fossil reflects nameplate rating of generating unit and excludes capacity under contract.







CONSOLIDATED ENTERGY CORPORATION AND SUBSIDIARIES DATA
 
 
 
 
 
 
 
 
 
 
 
 
CONSOLIDATED QUARTERLY FINANCIAL METRICS
 
 
 
 
 
 
 
 
 
 
 
 
 
2017
2016
 FY %

 
 1Q

 2Q

 3Q

 4Q

FY

 1Q

 2Q

 3Q

 4Q

FY

 CHANGE

GAAP MEASURES
 
 
 
 
 
 
 
 
 
 
 

ROIC – as-reported (%)(a)
(1.3
)
(1.9
)
(1.8
)
3.4

3.4

0.7

2.4

7.0

(0.7
)
(0.7
)
4.1

ROE – as-reported (%)(a)
(8.4
)
(9.8
)
(9.4
)
5.1

5.1

(2.5
)
1.7

13.4

(6.7
)
(6.7
)
11.8

Book value per share

$44.90


$46.63


$48.38


$44.28


$44.28


$52.38


$54.54


$56.21


$45.12


$45.12


($0.84
)
End of period shares outstanding (millions)
179.4

179.5

179.6

180.5

180.5

178.7

178.9

179.1

179.1

179.1

1.4

Cash and cash equivalents ($ millions)
1,083

934

546

781

781

1,092

996

1,307

1,188

1,188

(407
)
Revolver capacity ($ millions)
4,185

4,163

4,213

4,174

4,174

3,794

4,173

4,243

3,720

3,720

454

Commercial paper ($ millions)
1,088

1,147

1,272

1,467

1,467

578

853

264

344

344

1,123

Total debt ($ millions)
15,611

16,285

16,224

16,677

16,677

15,092

14,837

15,073

15,275

15,275

1,402

Securitization debt ($ millions)
637

602

582

545

545

752

716

698

661

661

(116
)
Debt to capital (%)
65.4

65.5

64.6

67.1

67.1

60.9

59.6

59.4

64.8

64.8

2.3

Off-balance sheet liabilities ($ millions)
 
 
 
 
 
 
 
 
 
 
 
   Debt of joint ventures – Entergy’s share
71

70

68

67

67

77

76

74

72

72

(5
)
   Leases – Entergy’s share
397

397

397

429

429

359

359

359

397

397

32

   Power purchase agreements accounted for as leases(b)
166

166

166

136

136

195

195

195

166

166

(30
)
      Total off-balance sheet liabilities
634

633

631

632

632

631

630

628

635

635


($3
)
 
 
 
 
 
 
 
 
 
 
 
 
NON-GAAP MEASURES
 
 
 
 
 
 
 
 
 
 
 
ROIC – operational (%)(a)
6.7

6.5

6.5

7.1

7.1

5.8

7.5

7.9

7.2

7.2

(0.1
)
ROE – operational (%)(a)
13.9

13.3

13.0

16.2

16.2

10.4

14.3

15.6

14.7

14.7

1.5

Gross liquidity ($ millions)
5,268

5,097

4,759

4,955

4,955

4,886

5,169

5,550

4,908

4,908

47

Debt to capital,
     excluding securitization debt (%)
64.4

64.7

63.8

66.3

66.3

59.7

58.4

58.3

63.8

63.8

2.5

Net debt to net capital,
     excluding securitization debt (%)
62.7

63.2

62.9

65.2

65.2

57.8

56.6

55.9

61.8

61.8

3.4

Parent debt to total debt,
     excluding securitization debt (%)
21.1

20.5

20.9

21.9

21.9

19.5

19.1

19.4

19.8

19.8

2.1

Debt to operational adjusted EBITDA,
     excluding securitization debt (times)
4.4

4.6

4.6

4.8

4.8

4.6

4.4

4.2

4.1

4.1

0.7

Operational FFO to debt,
     excluding securitization debt (%)
17.3

15.2

15.3

15.9

15.9

21.0

21.1

21.1

18.8

18.8

(2.9
)
Totals may not foot due to rounding.
 
 
 
 
 
 
 
 
 
 
 
(a) Rolling twelve months.
 
 
 
 
 
 
 
 
 
 
 
(b) For further detail, see Note 10 on page 156 of the 2017 SEC Form 10-K.







CONSOLIDATED ANNUAL FINANCIAL METRICS
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
2017

 
2016

 
2015

 
2014

 
2013

GAAP MEASURES
 
 
 
 
 
 
 
 
 
 
 
ROIC – as-reported (%)
 
 
3.4

 
(0.7
)
 
1.0

 
5.6

 
4.7

ROE – as-reported (%)
 
 
5.1

 
(6.7
)
 
(1.8
)
 
9.6

 
7.6

Book value per share
 
 

$44.28

 

$45.12

 

$51.89

 

$55.83

 

$54.00

End of period shares outstanding (millions)
 
 
180.5

 
179.1

 
178.4

 
179.2

 
178.4

Cash and cash equivalents ($ millions)
 
 
781

 
1,188

 
1,351

 
1,422

 
739

Revolver capacity ($ millions)
 
 
4,174

 
3,720

 
3,582

 
3,592

 
3,977

Commercial paper ($ millions)
 
 
1,467

 
344

 
422

 
484

 
1,045

Total debt ($ millions)
 
 
16,677

 
15,275

 
13,850

 
13,917

 
13,562

Securitization debt ($ millions)
 
 
545

 
661

 
775

 
777

 
883

Debt to capital (%)
 
 
67.1

 
64.8

 
59.1

 
57.4

 
57.7

Off-balance sheet liabilities ($ millions)
 
 
 
 
 
 
 
 
 
 
 
   Debt of joint ventures – Entergy’s share
 
67

 
72

 
77

 
81

 
86

   Leases – Entergy’s share
 
 
429

 
397

 
359

 
422

 
456

   Power purchase agreements accounted for as leases(a)
136

 
166

 
195

 
224

 
253

      Total off-balance sheet liabilities
 
 
632

 
635

 
631

 
727

 
795

 
 
 
 
 
 
 
 
 
 
 
 
NON-GAAP MEASURES
 
 
 
 
 
 
 
 
 
 
 
ROIC – operational (%)
 
 
7.1

 
7.2

 
6.3

 
6.1

 
5.8

ROE – operational (%)
 
 
16.2

 
14.7

 
11.2

 
10.7

 
10.2

Gross liquidity ($ millions)
 
 
4,955

 
4,908

 
4,933

 
5,014

 
4,716

Debt to capital, excluding securitization debt (%)
 
 
66.3

 
63.8

 
57.7

 
56.0

 
56.1

Net debt to net capital, excluding securitization debt (%)
 
 
65.2

 
61.8

 
55.0

 
53.2

 
54.6

Parent debt to total debt, excluding securitization debt (%)
 
 
21.9

 
19.8

 
21.9

 
20.4

 
21.9

Debt to operational adjusted EBITDA, excluding securitization debt (times)
4.8

 
4.1

 
4.1

 
3.7

 
4.0

Operational FFO to debt, excluding securitization debt (%)
 
 
15.9

 
18.8

 
25.7

 
27.8

 
27.0

Totals may not foot due to rounding.
 
 
 
 
 
 
 
 
 
 
 
(a) For further detail, see Note 10 on page 156 of the 2017 SEC Form 10-K.
 
 
 
 
 
 
 
 





FINANCIAL RESULTS
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
ENTERGY CORPORATION CONSOLIDATED QUARTERLY RESULTS – GAAP TO NON-GAAP RECONCILIATION
 
 
 
 
 
 
 
 
 
 
 
 
 
2017
2016
FY

(After-tax, per share in $) (a)
 1Q

 2Q

 3Q

 4Q

FY

 1Q

 2Q

 3Q

 4Q

FY

 CHANGE

AS-REPORTED
   

   

   

   

   

   

   

   

   

   

   

Utility
0.92

1.35

2.22

(0.26
)
4.22

1.09

2.09

2.47

0.67

6.34

(2.12
)
Parent & Other
(0.30
)
(0.32
)
(0.32
)
(0.04
)
(0.97
)
(0.25
)
(0.32
)
(0.35
)
(0.32
)
(1.24
)
0.27

Entergy Wholesale Commodities
(0.16
)
1.24

0.31

(2.36
)
(0.97
)
0.44

1.39

0.04

(10.23
)
(8.36
)
7.39

CONSOLIDATED AS-REPORTED EARNINGS (LOSS)
0.46

2.27

2.21

(2.66
)
2.28

1.28

3.16

2.16

(9.88
)
(3.26
)
5.54

LESS SPECIAL ITEMS
 
 
 
 
 
 
 
 
 
 
 
Utility



(1.00
)
(1.00
)





(1.00
)
Parent & Other



0.29

0.29






0.29

Entergy Wholesale Commodities
(0.53
)
(0.84
)
(0.14
)
(2.71
)
(4.21
)
(0.07
)
0.05

(0.15
)
(10.19
)
(10.37
)
6.16

TOTAL SPECIAL ITEMS
(0.53
)
(0.84
)
(0.14
)
(3.42
)
(4.92
)
(0.07
)
0.05

(0.15
)
(10.19
)
(10.37
)
5.45

OPERATIONAL
 
 
 
 
 
 
 
 
 
 
 
Utility
0.92

1.35

2.22

0.74

5.22

1.09

2.09

2.47

0.67

6.34

(1.12
)
Parent & Other
(0.30
)
(0.32
)
(0.32
)
(0.33
)
(1.26
)
(0.25
)
(0.32
)
(0.35
)
(0.32
)
(1.24
)
(0.02
)
Entergy Wholesale Commodities
0.37

2.08

0.45

0.35

3.24

0.51

1.34

0.19

(0.04
)
2.01

1.23

CONSOLIDATED OPERATIONAL EARNINGS (LOSS)
0.99

3.11

2.35

0.76

7.20

1.35

3.11

2.31

0.31

7.11

0.09

 
 
 
 
 
 
 
 
 
 
 
 
Weather Impact
(0.16
)
(0.09
)
(0.25
)
0.06

(0.44
)
(0.14
)
(0.09
)
0.18

0.11

0.06

(0.50
)
 
 
 
 
 
 
 
 
 
 
 
 
SHARES OF COMMON STOCK OUTSTANDING
 
 
 
 
 
 
 
 
 
 
 
($ millions)
 
 
 
 
 
 
 
 
 
 
 
   End of period
179.4

179.5

179.6

180.5

180.5

178.7

178.9

179.1

179.1

179.1

1.4

   Weighted average - diluted
179.8

180.2

180.5

180.3

180.5

179.0

179.5

180.0

179.1

178.9

1.6

Totals may not foot due to rounding.
 
 
 
 
 
 
 
 
 
 
 
(a) Per share amounts are calculated by dividing the corresponding line item in the chart above by the diluted average number of common shares outstanding for the period.
 
 
 
 
 
 
 
 
 
 
 
 
UTILITY, PARENT & OTHER QUARTERLY RESULTS – GAAP TO NON-GAAP RECONCILIATION
 
 
 
 
 
 
 
 
 
 
 
 
 
2017
2016
FY

($ millions)
 1Q

 2Q

 3Q

 4Q

FY

 1Q

 2Q

 3Q

 4Q

FY

 CHANGE

Utility as-reported earnings (loss)
164.7

243.5

400.8

(47.4
)
761.6

194.9

375.6

443.3

120.4

1,134.2

(372.6
)
Parent & Other as-reported earnings (loss)
(54.4
)
(56.9
)
(57.9
)
(6.3
)
(175.5
)
(44.0
)
(58.6
)
(62.8
)
(57.1
)
(222.5
)
47.1

UP&O AS-REPORTED EARNINGS (LOSS)
110.3

186.6

343.0

(53.8
)
586.1

151.0

317.0

380.5

63.3

911.7

(325.6
)
LESS:
 
 
 
 
 
 
 
 
 
 
 
  Special items



(128.5
)
(128.5
)





(128.5
)
  Weather
(47.5
)
(25.9
)
(72.7
)
18.3

(127.8
)
(41.3
)
(26.6
)
55.0

31.0

18.1

(145.9
)
  Tax effect of weather (a)
18.3

10.0

28.0

(7.0
)
49.2

15.9

10.2

(21.1
)
(12.0
)
(7.0
)
56.2

  Estimated weather impact (after-tax)
(29.2
)
(15.9
)
(44.7
)
11.3

(78.6
)
(25.4
)
(16.3
)
33.8

19.1

11.1

(89.7
)
  Customer sharing






(16.1
)


(16.1
)
16.1

  Tax effect of customer sharing (a)






6.2



6.2

(6.2
)
  Other income tax items
(9.4
)
0.5

0.2

(22.3
)
(31.0
)
6.0

132.4

(6.6
)
(4.9
)
126.9

(157.9
)
  Tax items, net of customer sharing
(9.4
)
0.5

0.2

(22.3
)
(31.0
)
6.0

122.5

(6.6
)
(4.9
)
117.0

(147.9
)
UP&O ADJUSTED EARNINGS (LOSS)
148.9

202.0

387.5

85.7

824.2

170.3

210.9

353.2

49.2

783.6

40.6

(After-tax, per share in $) (b)
 
 
 
 
 
 
 
 
 
 
 
Utility as-reported earnings (loss)
0.92

1.35

2.22

(0.26
)
4.22

1.09

2.09

2.47

0.67

6.34

(2.12
)
Parent & Other as-reported earnings (loss)
(0.30
)
(0.32
)
(0.32
)
(0.04
)
(0.97
)
(0.25
)
(0.32
)
(0.35
)
(0.32
)
(1.24
)
0.27

UP&O AS-REPORTED EARNINGS (LOSS)
0.62

1.03

1.90

(0.30
)
3.25

0.84

1.77

2.12

0.35

5.10

(1.85
)
LESS:
 
 
 
 
 
 
 
 
 
 
 
  Special items



(0.71
)
(0.71
)





(0.71
)
  Weather
(0.16
)
(0.09
)
(0.25
)
0.06

(0.44
)
(0.14
)
(0.09
)
0.18

0.11

0.06

(0.50
)
  Tax items, net of customer sharing
(0.05
)


(0.12
)
(0.17
)
0.03

0.68

(0.04
)
(0.03
)
0.66

(0.82
)
UP&O ADJUSTED EARNINGS (LOSS)
0.83

1.12

2.15

0.48

4.57

0.95

1.18

1.98

0.27

4.38

0.18

Totals may not foot due to rounding.
 
 
 
 
 
 
 
 
 
 
 
(a) Income tax effect is calculated by multiplying the pre-tax amount by the estimated income tax rates that are expected to apply to those adjustments.
(b) Per share amounts are calculated by dividing the corresponding line item in the chart above by the diluted average number of common shares outstanding for the period.






FINANCIAL RESULTS
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
ENTERGY CORPORATION CONSOLIDATED QUARTERLY SPECIAL ITEMS - BY ITEM TYPE
Shown as Positive/(Negative) Impact on Earnings
 
 
 
 
 
 
 
 
 
 
 
 
 
2017
2016
FY

(Pre-tax except for income tax effects and total, $ millions)
 1Q
 2Q
 3Q
 4Q
FY
 1Q
 2Q
 3Q
 4Q
FY
 CHANGE

UTILITY
 
 
 
 
 
 
 
 
 
 
 
SPECIAL ITEMS
 
 
 
 
 
 
 
 
 
 
 
   Tax reform



(180.7
)
(180.7
)





(180.7
)
Total



(180.7
)
(180.7
)





(180.7
)
PARENT & OTHER
 
 
 
 
 
 
 
 
 
 
 
SPECIAL ITEMS
 
 
 
 
 
 
 
 
 
 
 
   Tax reform



52.1

52.1






52.1

Total



52.1

52.1






52.1

ENTERGY WHOLESALE COMMODITIES
SPECIAL ITEMS
 
 
 
 
 
 
 
 
 
 
 
   Items associated with decisions to close or sell
     EWC nuclear plants
(230.9
)
(232.8
)
(39.3
)
(140.6
)
(643.7
)
(19.9
)
(19
)
(42.4
)
(2,828.5
)
(2,909.8
)
2,266.2

   Gain on the sale of FitzPatrick
16.3




16.3






16.3

   DOE litigation awards






33.8



33.8

(33.8
)
   Income tax effect on adjustments above (a)
75.1

81.5

13.7

49.2

219.6

7.0

(5.2
)
15.0

1,003.9

1,020.7

(801.1
)
   Income tax benefit resulting from FitzPatrick transaction
44.5




44.5






44.5

   Tax reform



(396.7
)
(396.7
)





(396.7
)
Total
(95.1
)
(151.3
)
(25.5
)
(488.1
)
(760.0
)
(12.9
)
9.6

(27.5
)
(1,824.6
)
(1,855.3
)
1,095.2

TOTAL SPECIAL ITEMS
(95.1
)
(151.3
)
(25.5
)
(616.7
)
(888.6
)
(12.9
)
9.6

(27.5
)
(1,824.6
)
(1,855.3
)
966.7

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
2017
2016
FY

(After-tax, per share in $) (b)
 1Q
 2Q
 3Q
 4Q
FY
 1Q
 2Q
 3Q
 4Q
FY
 CHANGE

UTILITY
 
 
 
 
 
 
 
 
 
 
 
SPECIAL ITEMS
 
 
 
 
 
 
 
 
 
 
 
   Tax reform



(1.00
)
(1.00
)





(1.00
)
Total



(1.00
)
(1.00
)





(1.00
)
PARENT & OTHER
 
 
 
 
 
 
 
 
 
 
 
SPECIAL ITEMS
 
 
 
 
 
 
 
 
 
 
 
   Tax reform



0.29

0.29






0.29

Total



0.29

0.29






0.29

ENTERGY WHOLESALE COMMODITIES
SPECIAL ITEMS
 
 
 
 
 
 
 
 
 
 
 
   Items associated with decisions to close or sell
     EWC nuclear plants
(0.84
)
(0.84
)
(0.14
)
(0.51
)
(2.32
)
(0.07
)
(0.07
)
(0.15
)
(10.19
)
(10.49
)
8.17

   Gain on the sale of FitzPatrick
0.06




0.06






0.06

   DOE litigation awards






0.12



0.12

(0.12
)
   Income tax benefit resulting from FitzPatrick transaction
0.25




0.25






0.25

   Tax reform



(2.20
)
(2.20
)





(2.20
)
Total
(0.53
)
(0.84
)
(0.14
)
(2.71
)
(4.21
)
(0.07
)
0.05

(0.15
)
(10.19
)
(10.37
)
6.16

TOTAL SPECIAL ITEMS
(0.53
)
(0.84
)
(0.14
)
(3.42
)
(4.92
)
(0.07
)
0.05

(0.15
)
(10.19
)
(10.37
)
5.45

Totals may not foot due to rounding.
(a) Income tax effect is calculated by multiplying the pre-tax amount by the estimated income tax rate that is expected to apply.
(b) EPS effect is calculated by multiplying the pre-tax amount by the estimated income tax rate that is expected to apply to each adjustment and then dividing by the diluted
      average number of common shares outstanding for the period.










FINANCIAL RESULTS
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
ENTERGY CORPORATION CONSOLIDATED QUARTERLY SPECIAL ITEMS - BY INCOME STATEMENT LINE ITEM
Shown as Positive/(Negative) Impact on Earnings
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
2017
2016
FY

(Pre-tax except for Income taxes and Total, $ millions)
 1Q
 2Q
 3Q
 4Q
FY
 1Q
 2Q
 3Q
 4Q
FY
 CHANGE

UTILITY SPECIAL ITEMS
 
 
 
 
 
 
 
 
 
 
 
   Net revenue (a)



55.5

55.5






55.5

   Income taxes (c)



(236.2
)
(236.2
)





(236.2
)
Total



(180.7
)
(180.7
)





(180.7
)
PARENT & OTHER SPECIAL ITEMS
 
 
 
 
 
 
 
 
 
 
 
   Income taxes (c)



52.1

52.1






52.1

Total



52.1

52.1






52.1

ENTERGY WHOLESALE COMMODITIES SPECIAL ITEMS
 
 
 
 
 
 
 
 
   Net revenue (b)
90.6

0.5



91.0



7.5

33.3

40.7

50.3

   Non-fuel O&M
(120.3
)
(37.1
)
(21.6
)
(22.3
)
(201.3
)
(11.5
)
22.7

(29.3
)
(57.5
)
(75.6
)
(125.7
)
   Asset write-offs and impairments
(211.8
)
(193.6
)
(16.2
)
(116.8
)
(538.4
)
(7.4
)
(7.0
)
(18.8
)
(2,802.5
)
(2,835.6
)
2,297.3

   Taxes other than income taxes
(4.1
)
(2.5
)
(1.5
)
(1.6
)
(9.6
)
(1.0
)
(0.9
)
(1.8
)
(1.8
)
(5.5
)
(4.1
)
   Gain on sale of asset
16.3




16.3






16.3

   Miscellaneous net (other income)
14.6




14.6






14.6

   Income taxes (c)
119.6

81.5

13.7

(347.4
)
(132.7
)
7.0

(5.2
)
15.0

1,003.9

1,020.7

(1,153.4
)
Total
(95.1
)
(151.3
)
(25.5
)
(488.1
)
(760.0
)
(12.9
)
9.6

(27.4
)
(1,824.6
)
(1,855.3
)
1,095.2

TOTAL SPECIAL ITEMS (after-tax)
(95.1
)
(151.3
)
(25.5
)
(616.7
)
(888.6
)
(12.9
)
9.6

(27.4
)
(1,824.6
)
(1,855.3
)
966.7

Totals may not foot due to rounding.
 
 
 
 
 
 
 
 
 
 
 
(a) Operating revenue less fuel, fuel related expenses and gas purchased for resale, purchased power and other regulatory charges (credits) – net.
(b) Operating revenue less fuel, fuel related expenses and purchased power.
(c) Income taxes represents the income tax effect of the special items which were calculated using the estimated income tax rate that is expected to apply to each item,
     as well as tax adjustments as a result of tax reform. The 2017 period also includes the income tax benefit which resulted from the FitzPatrick transaction.







FINANCIAL RESULTS
 
 
 
 
 
 
 
 
 
 
 
ENTERGY CORPORATION CONSOLIDATED ANNUAL RESULTS – GAAP TO NON-GAAP RECONCILIATION
 
 
 
 
 
 
 
(After-tax, per share in $) (a)
2017

2016

2015

2014

2013

AS-REPORTED
 
 
 
 
 
Utility
4.22

6.34

6.12

4.60

4.64

Parent & Other
(0.97
)
(1.24
)
(1.15
)
(1.00
)
(0.89
)
Entergy Wholesale Commodities
(0.97
)
(8.36
)
(5.96
)
1.62

0.24

CONSOLIDATED AS-REPORTED EARNINGS
2.28

(3.26
)
(0.99
)
5.22

3.99

LESS SPECIAL ITEMS
 
 
 
 
 
Utility
(1.00
)


(0.04
)
(0.16
)
Parent & Other
0.29




0.02

Entergy Wholesale Commodities
(4.21
)
(10.37
)
(6.99
)
(0.57
)
(1.23
)
TOTAL SPECIAL ITEMS
(4.92
)
(10.37
)
(6.99
)
(0.61
)
(1.37
)
OPERATIONAL
 
 
 
 
 
Utility
5.22

6.34

6.12

4.64

4.80

Parent & Other
(1.26
)
(1.24
)
(1.15
)
(1.00
)
(0.91
)
Entergy Wholesale Commodities
3.24

2.01

1.03

2.19

1.47

CONSOLIDATED OPERATIONAL EARNINGS
7.20

7.11

6.00

5.83

5.36

Weather Impact
(0.44
)
(0.06
)
0.19

0.07


Totals may not foot due to rounding.
(a) Per share amounts are calculated by dividing the corresponding line item in the chart above by the diluted average number of common shares outstanding for the period.







FINANCIAL RESULTS
 
 
 
 
 
 
 
 
 
 
 
ENTERGY CORPORATION CONSOLIDATED ANNUAL SPECIAL ITEMS - BY ITEM TYPE
 
 
 
Shown as Positive/(Negative) Impact on Earnings
 
 
 
 
 
 
 
 
 
 
 
(Pre-tax except for income tax effects and total, $ millions)
2017

2016

2015

2014

2013

UTILITY SPECIAL ITEMS
 
 
 
 
 
   Transmission business spin-merge expenses




(35.7
)
   HCM implementation expenses



(13.2
)
(33.1
)
   Income tax effect on Utility adjustments above



5.6

39.9

   Tax reform
(180.7
)




Total
(180.7
)


(7.6
)
(29.0
)
PARENT & OTHER SPECIAL ITEMS
 
 
 
 
 
   Transmission business spin-merge expenses




5.5

   HCM implementation expenses




(3.0
)
   Income tax effect on Parent & Other adjustments above




1.2

   Tax reform
52.1





Total
52.1




3.6

ENTERGY WHOLESALE COMMODITIES SPECIAL ITEMS
 
 
 
 
 
   Items associated with decisions to close or sell EWC nuclear plants
(643.7
)
(2,909.8
)
(2,053.5
)
(154.5
)
(343.1
)
   Top Deer investment impairment


(36.8
)


   Gain on the sale of RISEC


154.0



   Gain on the sale of FitzPatrick
16.3





   DOE litigation awards

33.8




   HCM implementation expenses



(3.4
)
(24.4
)
   Income tax effect on EWC adjustments above (a)
219.6

1,020.7

683.8

56.1

147.7

   Income tax benefit resulting from FitzPatrick transaction
44.5





   Tax reform
(396.7
)




Total
(760.0
)
(1,855.3
)
(1,252.4
)
(101.8
)
(219.8
)
TOTAL SPECIAL ITEMS
(888.6
)
(1,855.3
)
(1,252.4
)
(109.4
)
(245.2
)
 
 
 
 
 
 
(After-tax, per share in $) (b)
2017

2016

2015

2014

2013

UTILITY SPECIAL ITEMS
 
 
 
 
 
   Transmission business spin-merge expenses




(0.05
)
   HCM implementation expenses



(0.04
)
(0.11
)
   Tax reform
(1.00
)




Total
(1.00
)


(0.04
)
(0.16
)
PARENT & OTHER SPECIAL ITEMS
 
 
 
 
 
   Transmission business spin-merge expenses




0.03

   HCM implementation expenses




(0.01
)
   Tax reform
0.29





Total
0.29




0.02

ENTERGY WHOLESALE COMMODITIES SPECIAL ITEMS
 
 
 
 
 
   Items associated with decisions to close or sell EWC nuclear plants
(2.32
)
(10.49
)
(7.42
)
(0.56
)
(1.15
)
   Top Deer investment impairment


(0.13
)


   Gain on the sale of RISEC


0.56



   Gain on the sale of FitzPatrick
0.06

 
 
 
 
   DOE litigation awards

0.12




   HCM implementation expenses



(0.01
)
(0.08
)
   Income tax benefit resulting from FitzPatrick transaction
0.25





   Tax reform
(2.20
)




Total
(4.21
)
(10.37
)
(6.99
)
(0.57
)
(1.23
)
TOTAL SPECIAL ITEMS
(4.92
)
(10.37
)
(6.99
)
(0.61
)
(1.37
)
Totals may not foot due to rounding.
 
 
 
 
 
(a) Income tax effect is calculated by multiplying the pre-tax amount by the estimated income tax rate that is expected to apply.
(b) EPS effect is calculated by multiplying the pre-tax amount by the estimated income tax rate that is expected to apply to each adjustment and then dividing by the
     diluted average number of common shares outstanding for the period.





FINANCIAL RESULTS
 
 
 
 
 
 
 
 
 
 
 
ENTERGY CORPORATION CONSOLIDATED ANNUAL SPECIAL ITEMS - BY INCOME STATEMENT LINE ITEM
 
 
Shown as Positive/(Negative) Impact on Earnings
 
 
 
 
 
 
 
 
 
 
 
(Pre-tax except for Income taxes and Total, $ millions)
2017

2016

2015

2014

2013

UTILITY SPECIAL ITEMS
 
 
 
 
 
   Net revenue (a)
55.5




5.7

   Non-fuel O&M



(12.6
)
(64.0
)
   Asset write-offs and impairments




(9.4
)
   Taxes other than income taxes



(0.6
)
(1.0
)
   Income taxes (c)
(236.2
)


5.6

39.7

Total
(180.7
)


(7.6
)
(29.0
)
PARENT & OTHER SPECIAL ITEMS
 
 
 
 
 
   Non-fuel O&M




(0.3
)
   Asset write-offs and impairments




(2.8
)
   Income taxes (c)
52.1




6.7

Total
52.1




3.6

ENTERGY WHOLESALE COMMODITIES SPECIAL ITEMS
 
 
 
 
 
   Net revenue (b)
91.0

40.7




   Non-fuel O&M
(201.3
)
(75.6
)
(17.0
)
(46.8
)
(37.1
)
   Asset write-offs and impairments
(538.4
)
(2,835.6
)
(2,036.2
)
(107.5
)
(329.3
)
   Taxes other than income taxes
(9.6
)
(5.5
)
(0.3
)
(3.6
)
(1.1
)
   Gain on sale of asset
16.3


154.0



   Miscellaneous net (other income)
14.6


(36.8
)


   Income taxes (c)
(132.7
)
1,020.7

683.8

56.1

147.7

Total
(760.0
)
(1,855.3
)
(1,252.4
)
(101.8
)
(219.8
)
TOTAL SPECIAL ITEMS (after-tax)
(888.6
)
(1,855.3
)
(1,252.4
)
(109.4
)
(245.2
)
Totals may not foot due to rounding.
(a) Operating revenue less fuel, fuel related expenses and gas purchased for resale, purchased power and other regulatory charges (credits) – net.
(b) Operating revenue less fuel, fuel related expenses and purchased power.
 
 
 
 
(c) Income taxes represents the income tax effect of the special items which were calculated using the estimated income tax rate that is expected
      to apply to each item, as well as tax adjustments as a result of tax reform. The 2017 period also includes the income tax benefit which resulted
      from the FitzPatrick transaction.
 
 
 
 
 
 
 
 
 
 
 
 








 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(Page left blank intentionally)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 





FINANCIAL RESULTS
 
 
 
 
 
 
 
 
 
 
 
CONSOLIDATED STATEMENTS OF OPERATIONS (unaudited)
 
 
 
 
 
 
 
 
 
 
 
In thousands, except share data, for the years ended December 31,
2017

2016

2015

2014

2013

OPERATING REVENUES:
 
 
 
 
 
Electric

$9,278,895


$8,866,659


$9,308,678


$9,591,902


$8,942,360

Natural gas
138,856

129,348

142,746

181,794

154,353

Competitive businesses
1,656,730

1,849,638

2,061,827

2,721,225

2,294,234

     Total
11,074,481

10,845,645

11,513,251

12,494,921

11,390,947

OPERATING EXPENSES:
 
 
 
 
 
Operation and maintenance:
 
 
 
 
 
   Fuel, fuel-related expenses, and gas purchased for resale
1,991,589

1,809,200

2,452,171

2,632,558

2,445,818

   Purchased power
1,427,950

1,220,527

1,390,805

1,915,414

1,554,332

   Nuclear refueling outage expenses
168,151

208,678

251,316

267,679

256,801

   Other operation and maintenance
3,423,689

3,296,711

3,354,981

3,310,536

3,331,934

Asset write-offs, impairments, and related charges
538,372

2,835,637

2,104,906

179,752

341,537

Decommissioning
405,685

327,425

280,272

272,621

242,104

Taxes other than income taxes
617,556

592,502

619,422

604,606

600,350

Depreciation and amortization
1,389,978

1,347,187

1,337,276

1,318,638

1,261,044

Other regulatory charges (credits) – net
(131,901
)
94,243

175,304

(13,772
)
45,597

     Total
9,831,069

11,732,110

11,966,453

10,488,032

10,079,517

Gain on sale of asset
16,270


154,037


43,569

OPERATING INCOME (LOSS)
1,259,682

(886,465
)
(299,165
)
2,006,889

1,354,999

OTHER INCOME:
 
 
 
 
 
Allowance for equity funds used during construction
95,088

67,563

51,908

64,802

66,053

Interest and investment income
288,197

145,127

187,062

147,686

199,300

Miscellaneous – net
(12,701
)
(41,617
)
(95,997
)
(42,016
)
(59,762
)
     Total
370,584

171,073

142,973

170,472

205,591

INTEREST EXPENSE:
 
 
 
 
 
Interest expense
707,212

700,545

670,096

661,083

629,537

Allowance for borrowed funds used during construction
(44,869
)
(34,175
)
(26,627
)
(33,576
)
(25,500
)
     Total
662,343

666,370

643,469

627,507

604,037

INCOME (LOSS) BEFORE INCOME TAXES
967,923

(1,381,762
)
(799,661
)
1,549,854

956,553

Income taxes
542,570

(817,259
)
(642,927
)
589,597

225,981

CONSOLIDATED NET INCOME (LOSS)
425,353

(564,503
)
(156,734
)
960,257

730,572

Preferred dividend requirements of subsidiaries
13,741

19,115

19,828

19,536

18,670

NET INCOME (LOSS) ATTRIBUTABLE TO ENTERGY CORPORATION

$411,612


($583,618
)

($176,562
)

$940,721


$711,902

Basic earnings (loss) per average common share

$2.29


($3.26
)

($0.99
)

$5.24


$3.99

Diluted earnings (loss) per average common share

$2.28


($3.26
)

($0.99
)

$5.22


$3.99

Basic average number of common shares outstanding
179,671,797

178,885,660

179,176,356

179,506,151

178,211,192

Diluted average number of common shares outstanding
180,535,893

178,885,660

179,176,356

180,296,885

178,570,400

 
 
 
 
 
 
 
 
 
 
 
 







FINANCIAL RESULTS
 
 
 
 
 
 
 
 
 
2017 CONSOLIDATING INCOME STATEMENT (unaudited)
 
 
 
 
 
 
PARENT &

 
 ENTERGY

In thousands, except share data, for the year ended December 31, 2017.
 UTILITY

  OTHER

 EWC

 CONSOLIDATED

OPERATING REVENUES:
 
 
 
 
Electric

$9,279,010


($115
)

$—


$9,278,895

Natural gas
138,856



138,856

Competitive businesses


1,656,730

1,656,730

     Total
9,417,866

(115
)
1,656,730

11,074,481

OPERATING EXPENSES:
 
 
 
 
Operation and maintenance:
 
 
 
 
   Fuel, fuel-related expenses, and gas purchased for resale
1,908,576

(115
)
83,128

1,991,589

   Purchased power
1,323,161

115

104,674

1,427,950

   Nuclear refueling outage expenses
154,010


14,141

168,151

   Other operation and maintenance
2,467,997

27,128

928,564

3,423,689

Asset write-offs, impairments, and related charges


538,372

538,372

Decommissioning
150,727


254,958

405,685

Taxes other than income taxes
536,407

1,532

79,617

617,556

Depreciation and amortization
1,195,179

1,678

193,121

1,389,978

Other regulatory charges (credits) - net
(131,901
)


(131,901
)
     Total
7,604,156

30,338

2,196,575

9,831,069

Gain on sale of asset


16,270

16,270

OPERATING INCOME (LOSS)
1,813,710

(30,453
)
(523,575
)
1,259,682

OTHER INCOME:
 
 
 
 
Allowance for equity funds used during construction
95,088



95,088

Interest and investment income
218,317

(154,241
)
224,121

288,197

Miscellaneous – net
(12,050
)
(5,004
)
4,353

(12,701
)
     Total
301,355

(159,245
)
228,474

370,584

INTEREST EXPENSE:
 
 
 
 
Interest expense
592,170

91,328

23,714

707,212

Allowance for borrowed funds used during construction
(44,869
)


(44,869
)
     Total
547,301

91,328

23,714

662,343

INCOME (LOSS) BEFORE INCOME TAXES
1,567,764

(281,026
)
(318,815
)
967,923

Income taxes
794,616

(105,566
)
(146,480
)
542,570

CONSOLIDATED NET INCOME (LOSS)
773,148

(175,460
)
(172,335
)
425,353

Preferred dividend requirements of subsidiaries
11,553


2,188

13,741

NET INCOME (LOSS) ATTRIBUTABLE TO ENTERGY CORPORATION

$761,595


($175,460
)

($174,523
)

$411,612

Basic earnings (loss) per average common share

$4.24


($0.98
)

($0.97
)

$2.29

Diluted earnings (loss) per average common share

$4.22


($0.97
)

($0.97
)

$2.28

Totals may not foot due to rounding.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 







FINANCIAL RESULTS
 
 
 
 
 
 
 
 
 
 
 
CONSOLIDATED BALANCE SHEETS (unaudited)
 
 
 
 
 
 
 
 
 
 
 
In thousands, as of December 31,
2017

2016

2015

2014

2013

ASSETS
 
 
 
 
 
CURRENT ASSETS:
 
 
 
 
 
Cash and cash equivalents:
 
 
 
 
 
   Cash

$56,629


$129,579


$63,497


$131,327


$129,979

   Temporary cash investments
724,644

1,058,265

1,287,464

1,290,699

609,147

     Total cash and cash equivalents
781,273

1,187,844

1,350,961

1,422,026

739,126

Accounts receivable:
 
 
 
 
 
   Customer
673,347

654,995

608,491

596,917

670,641

   Allowance for doubtful accounts
(13,587
)
(11,924
)
(39,895
)
(35,663
)
(34,311
)
   Other
169,377

158,419

178,364

220,342

195,028

   Accrued unbilled revenues
383,813

368,677

321,940

321,659

340,828

     Total accounts receivable
1,212,950

1,170,167

1,068,900

1,103,255

1,172,186

Deferred fuel costs
95,746

108,465


155,140

116,379

Accumulated deferred income taxes



27,783

175,073

Fuel inventory – at average cost
182,643

179,600

217,810

205,434

208,958

Materials and supplies – at average cost
723,222

698,523

873,357

918,584

915,006

Deferred nuclear refueling outage costs
133,164

146,221

211,512

214,188

192,474

Prepayments and other
156,333

193,448

344,872

343,223

410,489

     Total
3,285,331

3,684,268

4,067,412

4,389,633

3,929,691

OTHER PROPERTY AND INVESTMENTS:
 
 
 
 
 
Investment in affiliates – at equity
198

198

4,341

36,234

40,350

Decommissioning trust funds
7,211,993

5,723,897

5,349,953

5,370,932

4,903,144

Non-utility property – at cost (less accumulated depreciation)
260,980

233,641

219,999

213,791

199,375

Other
441,862

469,664

468,704

405,169

210,616

     Total
7,915,033

6,427,400

6,042,997

6,026,126

5,353,485

PROPERTY, PLANT AND EQUIPMENT:
 
 
 
 
 
Electric
47,287,370

45,191,216

44,467,159

44,881,419

42,935,712

Property under capital lease
620,544

619,527

952,465

945,784

941,299

Natural gas
453,162

413,224

392,032

377,565

366,365

Construction work in progress
1,980,508

1,378,180

1,456,735

1,425,981

1,514,857

Nuclear fuel
923,200

1,037,899

1,345,422

1,542,055

1,566,904

     Total property, plant and equipment
51,264,784

48,640,046

48,613,813

49,172,804

47,325,137

Less – accumulated depreciation and amortization
21,600,424

20,718,639

20,789,452

20,449,858

19,443,493

     Property, plant and equipment – net
29,664,360

27,921,407

27,824,361

28,722,946

27,881,644

DEFERRED DEBITS AND OTHER ASSETS:
 
 
 
 
 
Regulatory assets:
 
 
 
 
 
   Regulatory asset for income taxes - net

761,280

775,528

836,064

849,718

   Other regulatory assets (includes securitization property of
 
 
 
 
 
      $485,031 as of December 31, 2017,
 
 
 
 
 
      $600,996 as of December 31, 2016, $714,044 as
 
 
 
 
 
      of December 31, 2015, $724,839 as of December 31, 2014,
 
 
 
 
 
      and $822,218 as of December 31, 2013)
4,935,689

4,769,913

4,704,796

4,968,553

3,893,363

   Deferred fuel costs
239,298

239,100

238,902

238,102

172,202

Goodwill
377,172

377,172

377,172

377,172

377,172

Accumulated deferred income taxes
178,204

117,885

54,903

48,351

62,011

Other
112,062

1,606,009

561,610

807,508

771,004

     Total
5,842,425

7,871,359

6,712,911

7,275,750

6,125,470

TOTAL ASSETS

$46,707,149


$45,904,434


$44,647,681


$46,414,455


$43,290,290

 
 
 
 
 
 
 
 
 
 
 
 





FINANCIAL RESULTS
 
 
 
 
 
 
 
 
 
 
 
CONSOLIDATED BALANCE SHEETS (unaudited)
 
 
 
 
 
 
 
 
 
 
 
In thousands, as of December 31,
2017

2016

2015

2014

2013

LIABILITIES AND EQUITY
 
 
 
 
 
CURRENT LIABILITIES:
 
 
 
 
 
Currently maturing long-term debt

$760,007


$364,900


$214,374


$899,375


$457,095

Notes payable and commercial paper
1,578,308

415,011

494,348

598,407

1,046,887

Accounts payable
1,452,216

1,285,577

1,071,798

1,166,431

1,173,313

Customer deposits
401,330

403,311

419,407

412,166

370,997

Taxes accrued
214,967

181,114

210,077

128,108

191,093

Accumulated deferred income taxes



38,039

28,307

Interest accrued
187,972

187,229

194,565

206,010

180,997

Deferred fuel costs
146,522

102,753

235,986

91,602

57,631

Obligations under capital leases
1,502

2,423

2,709

2,508

2,323

Pension and other postretirement liabilities
71,612

76,942

62,513

57,994

67,419

Other
221,771

180,836

184,181

248,251

484,510

     Total
5,036,207

3,200,096

3,089,958

3,848,891

4,060,572

 
 
 
 
 
 
NON-CURRENT LIABILITIES:
 
 
 
 
 
Accumulated deferred income taxes and taxes accrued
4,466,503

7,495,290

8,306,865

9,133,161

8,724,635

Accumulated deferred investment tax credits
219,634

227,147

234,300

247,521

263,765

Obligations under capital leases
22,015

24,582

27,001

29,710

32,218

Regulatory liability for income taxes - net
2,900,204





Other regulatory liabilities
1,588,520

1,572,929

1,414,898

1,383,609

1,295,955

Decommissioning and asset retirement cost liabilities
6,185,814

5,992,476

4,790,187

4,458,296

3,933,416

Accumulated provisions
478,273

481,636

460,727

418,128

115,139

Pension and other postretirement liabilities
2,910,654

3,036,010

3,187,357

3,638,295

2,320,704

Long-term debt (includes securitization bonds
 
 
 
 
 
    of $544,921 as of December 31, 2017, $661,175 as of
 
 
 
 
 
    December 31, 2016, $774,696 as of December 31, 2015,
 
 
 
 
 
    $776,817 as of December 31, 2014, and $883,013 as of
 
 
 
 
 
    December 31, 2013)
14,315,259

14,467,655

13,111,556

12,386,710

12,022,993

Other
393,748

1,121,619

449,856

557,649

583,667

     Total
33,480,624

34,419,344

31,982,747

32,253,079

29,292,492

 
 
 
 
 
 
Commitments and Contingencies
 
 
 
 
 
 
 
 
 
 
 
Subsidiaries' preferred stock without sinking fund
197,803

203,185

318,185

210,760

210,760

 
 
 
 
 
 
EQUITY:
 
 
 
 
 
Common shareholders' equity:
 
 
 
 
 
Common stock, $.01 par value, authorized 500,000,000
 
 
 
 
 
    shares; issued 254,752,788 shares in 2017, 2016, 2015,
 
 
 
 
 
    2014, and 2013
2,548

2,548

2,548

2,548

2,548

Paid-in capital
5,433,433

5,417,245

5,403,758

5,375,353

5,368,131

Retained earnings
7,977,702

8,195,571

9,393,913

10,169,657

9,825,053

Accumulated other comprehensive income (loss)
(23,531
)
(34,971
)
8,951

(42,307
)
(29,324
)
Less – treasury stock, at cost (74,235,135 shares in 2017,
 
 
 
 
 
    75,623,363 shares in 2016, 76,363,763 shares in 2015,
 
 
 
 
 
    75,512,079 shares in 2014, and 76,381,936 shares in 2013)
5,397,637

5,498,584

5,552,379

5,497,526

5,533,942

     Total common shareholders' equity
7,992,515

8,081,809

9,256,791

10,007,725

9,632,466

Subsidiaries' preferred stock without sinking fund



94,000

94,000

     Total
7,992,515

8,081,809

9,256,791

10,101,725

9,726,466

TOTAL LIABILITIES AND EQUITY

$46,707,149


$45,904,434


$44,647,681


$46,414,455


$43,290,290

 
 
 
 
 
 
 
 
 
 
 
 





FINANCIAL RESULTS
 
 
 
 
 
 
 
 
 
2017 CONSOLIDATING BALANCE SHEET (unaudited)
 
 
 
 
 
 
 
 
 ENTERGY

In thousands, as of December 31, 2017.
 UTILITY

 PARENT & OTHER

 EWC

 CONSOLIDATED

ASSETS
 
 
 
 
CURRENT ASSETS:
 
 
 
 
Cash and cash equivalents:
 
 
 
 
    Cash

$50,270


$971


$5,388


$56,629

    Temporary cash investments
494,158

3,663

226,822

724,644

      Total cash and cash equivalents
544,428

4,634

232,210

781,273

Notes receivable

(514,418
)
514,418


Accounts receivable:
 
 
 
 
    Customer
561,751


111,596

673,347

    Allowance for doubtful accounts
(13,587
)


(13,587
)
    Associated companies
43,639

(55,019
)
11,381

1

    Other
159,396


9,981

169,377

    Accrued unbilled revenues
383,813



383,813

      Total accounts receivable
1,135,012

(55,019
)
132,958

1,212,950

Deferred fuel costs
95,746



95,746

Fuel inventory – at average cost
178,813


3,830

182,643

Materials and supplies – at average cost
672,715


50,506

723,222

Deferred nuclear refueling outage costs
130,103


3,061

133,164

Prepayments and other
150,568

(8,677
)
14,442

156,333

      Total
2,907,385

(573,480
)
951,425

3,285,331

OTHER PROPERTY AND INVESTMENTS:
 
 
 
 
Investment in affiliates – at equity
1,390,785

(1,390,673
)
86

198

Decommissioning trust funds
3,162,649


4,049,344

7,211,993

Non-utility property – at cost (less accumulated depreciation)
251,904

(13
)
9,089

260,980

Other
439,264


2,598

441,862

      Total
5,244,602

(1,390,686
)
4,061,117

7,915,033

PROPERTY, PLANT AND EQUIPMENT:
 
 
 
 
Electric
46,332,630

4,406

950,333

47,287,370

Property under capital lease
620,544



620,544

Natural gas
453,162



453,162

Construction work in progress
1,949,769

253

30,487

1,980,508

Nuclear fuel
822,260


100,941

923,200

      Total property, plant and equipment
50,178,365

4,659

1,081,761

51,264,784

Less – accumulated depreciation and amortization
21,003,295

198

596,931

21,600,424

      Property, plant and equipment – net
29,175,070

4,461

484,830

29,664,360

DEFERRED DEBITS AND OTHER ASSETS:
 
 
 
 
Regulatory assets:
 
 
 
 
   Regulatory asset for income taxes - net




   Other regulatory assets (includes securitization property of
 
 
 
 
       $485,031 as of December 31, 2017)
4,935,689



4,935,689

   Deferred fuel costs
239,298



239,298

Goodwill
374,099


3,073

377,172

Accumulated deferred income taxes
32,238

40,541

105,425

178,204

Other
70,288

9,635

32,139

112,062

     Total
5,651,612

50,176

140,637

5,842,425

TOTAL ASSETS

$42,978,669


($1,909,529
)

$5,638,009


$46,707,149

Totals may not foot due to rounding.
 
 
 
 
 
 
 
 
 







FINANCIAL RESULTS
 
 
 
 
 
 
 
 
 
2017 CONSOLIDATING BALANCE SHEET (unaudited)
 
 
 
 
 
 
 
 
 ENTERGY

In thousands, as of December 31, 2017.
 UTILITY

 PARENT & OTHER

 EWC

 CONSOLIDATED

LIABILITIES AND EQUITY
 
 
 
 
CURRENT LIABILITIES:
 
 
 
 
Currently maturing long-term debt

$760,007


$—


$—


$760,007

Notes payable and commercial paper:
 
 
 
 
    Associated companies

(6,433
)
6,433


    Other
111,345

1,466,963


1,578,308

Accounts payable:
 
 
 
 
    Associated companies
31,970

(67,310
)
35,340


    Other
1,211,661

109

240,446

1,452,216

Customer deposits
401,330



401,330

Taxes accrued
241,877

(12,298
)
(14,612
)
214,967

Interest accrued
161,077

26,603

292

187,972

Deferred fuel costs
146,522



146,522

Obligations under capital leases
1,502



1,502

Pension and other postretirement liabilities
59,378


12,234

71,612

Other
129,001

1,958

90,812

221,771

     Total
3,255,670

1,409,592

370,945

5,036,207

 
 
 
 
 
NON-CURRENT LIABILITIES:
 
 
 
 
Accumulated deferred income taxes and taxes accrued
5,288,573

(151,174
)
(670,896
)
4,466,503

Accumulated deferred investment tax credits
219,634



219,634

Obligations under capital leases
22,015



22,015

Regulatory liability for income taxes - net
2,900,204



2,900,204

Other regulatory liabilities
1,588,520



1,588,520

Decommissioning and retirement cost liabilities
3,002,469


3,183,345

6,185,814

Accumulated provisions
477,742


531

478,273

Pension and other postretirement liabilities
2,170,518


740,136

2,910,654

Long-term debt (includes securitization bonds
 
 
 
 
     of $544,921 as of December 31, 2017)
12,163,671

2,048,518

103,070

14,315,259

Other
714,509

(393,075
)
72,314

393,748

     Total
28,547,855

1,504,269

3,428,500

33,480,624

 
 
 
 
 
Subsidiaries' preferred stock without sinking fund
173,554


24,249

197,803

 
 
 
 
 
 
 
 
 
 
COMMON EQUITY:
 
 
 
 
Common shareholders' equity:
 
 
 
 
Common stock, $.01 par value, authorized 500,000,000 shares;
 
 
 
 
    issued 254,752,788 shares in 2017
2,030,268

(2,228,823
)
201,103

2,548

Paid-in capital
2,934,943

1,006,941

1,491,549

5,433,433

Retained earnings
6,304,977

1,676,129

(3,404
)
7,977,702

Accumulated other comprehensive income (loss)
(148,598
)

125,067

(23,531
)
Less – treasury stock, at cost (74,235,135 shares in 2017)
120,000

5,277,637


5,397,637

     Total
11,001,590

(4,823,390
)
1,814,315

7,992,515

 
 
 
 
 
TOTAL LIABILITIES AND EQUITY

$42,978,669


($1,909,529
)

$5,638,009


$46,707,149

Totals may not foot due to rounding.
 
 
 
 
 
 
 
 
 





FINANCIAL RESULTS
 
 
 
 
 
 
 
 
 
 
 
CONSOLIDATED STATEMENTS OF CASH FLOW (unaudited)
 
 
 
 
 
 
 
 
 
 
 
In thousands, for the years ended December 31,
2017

2016

2015

2014

2013

OPERATING ACTIVITIES:
 
 
 
 
 
Consolidated net income (loss)
$
425,353

$
(564,503
)
$
(156,734
)
$
960,257

$
730,572

Adjustments to reconcile consolidated net income (loss)
 
 
 
 
 
  to net cash flow provided by operating activities:
 
 
 
 
 
Depreciation, amortization, and decommissioning, including nuclear fuel amortization
2,078,578

2,123,291

2,117,236

2,127,892

2,012,076

Deferred income taxes, investment tax credits, and non-current taxes accrued
529,053

(836,257
)
(820,350
)
596,935

311,789

Asset write-offs, impairments, and related charges
357,251

2,835,637

2,104,906

123,527

341,537

Gain on sale of asset/business
(16,270
)

(154,037
)

(43,569
)
Changes in working capital:
 
 
 
 
 
   Receivables
(97,637
)
(96,975
)
38,152

98,493

(180,648
)
   Fuel inventory
(3,043
)
38,210

(12,376
)
3,524

4,873

   Accounts payable
101,802

174,421

(135,211
)
(12,996
)
94,436

   Prepaid taxes and taxes accrued
33,853

(28,963
)
81,969

(62,985
)
(142,626
)
   Interest accrued
742

(7,335
)
(11,445
)
25,013

(3,667
)
   Deferred fuel costs
56,290

(241,896
)
298,725

(70,691
)
(4,824
)
   Other working capital accounts
(4,331
)
31,197

(113,701
)
112,390

(66,330
)
Changes in provisions for estimated losses
(3,279
)
20,905

42,566

301,871

(248,205
)
Changes in other regulatory assets
595,504

(48,469
)
262,317

(1,061,537
)
1,105,622

Changes in other regulatory liabilities
2,915,795

158,031

61,241

87,654

397,341

Deferred tax rate change recognized as regulatory liability / asset
(3,665,498
)




Changes in pensions and other postretirement liabilities
(130,686
)
(136,919
)
(446,418
)
1,308,166

(1,433,663
)
Other
(549,977
)
(421,676
)
134,344

(647,952
)
314,505

     Net cash flow provided by operating activities
2,623,500

2,998,699

3,291,184

3,889,561

3,189,219

INVESTING ACTIVITIES:
 
 
 
 
 
Construction/capital expenditures
(3,607,532
)
(2,780,222
)
(2,500,860
)
(2,119,191
)
(2,287,593
)
Allowance for equity funds used during construction
96,000

68,345

53,635

68,375

69,689

Nuclear fuel purchases
(377,324
)
(314,706
)
(493,604
)
(537,548
)
(517,825
)
Payment for purchase of plant or assets
(16,762
)
(949,329
)


(17,300
)
Proceeds from sale of assets and businesses
100,000


487,406

10,100

147,922

Insurance proceeds received for property damages
26,157

20,968

24,399

40,670


Changes in securitization account
1,323

4,007

(5,806
)
1,511

155

NYPA value sharing payment


(70,790
)
(72,000
)
(71,736
)
Payments to storm reserve escrow account
(2,878
)
(1,544
)
(69,163
)
(276,057
)
(7,716
)
Receipts from storm reserve escrow account
11,323


5,916


260,279

Decrease (increase) in other investments
1,078

9,055

571

46,983

(82,955
)
Litigation proceeds for reimbursement of spent nuclear fuel storage costs
25,493

169,085

18,296


21,034

Proceeds from nuclear decommissioning trust fund sales
3,162,747

2,408,920

2,492,176

1,872,115

2,031,552

Investment in nuclear decommissioning trust funds
(3,260,674
)
(2,484,627
)
(2,550,958
)
(1,989,446
)
(2,147,099
)
     Net cash flow used in investing activities
(3,841,049
)
(3,850,048
)
(2,608,782
)
(2,954,488
)
(2,601,593
)
FINANCING ACTIVITIES:
 
 
 
 
 
Proceeds from the issuance of:
 
 
 
 
 
   Long-term debt
1,809,390

6,800,558

3,502,189

3,100,069

3,746,016

   Preferred stock of subsidiary
14,399


107,426


24,249

   Treasury stock
80,729

33,114

24,366

194,866

24,527

Retirement of long-term debt
(1,585,681
)
(5,311,324
)
(3,461,518
)
(2,323,313
)
(3,814,666
)
Repurchase of common stock


(99,807
)
(183,271
)

Repurchase/redemptions of preferred stock
(20,599
)
(115,283
)
(94,285
)


Changes in credit borrowings and commercial paper – net
1,163,296

(79,337
)
(104,047
)
(448,475
)
250,889

Other
(7,731
)
(6,872
)
(9,136
)
23,579


Dividends paid:
 
 
 
 
 
   Common stock
(628,885
)
(611,835
)
(598,897
)
(596,117
)
(593,037
)
   Preferred stock
(13,940
)
(20,789
)
(19,758
)
(19,511
)
(18,802
)
     Net cash flow provided by (used in) financing activities
810,978

688,232

(753,467
)
(252,173
)
(380,824
)





Effect of exchange rates on cash and cash equivalents




(245
)
Net increase (decrease) in cash and cash equivalents
(406,571
)
(163,117
)
(71,065
)
682,900

206,557

Cash and cash equivalents at beginning of period
1,187,844

1,350,961

1,422,026

739,126

532,569

Cash and cash equivalents at end of period
$
781,273

$
1,187,844

$
1,350,961

$
1,422,026

$
739,126

 
 
 
 
 
 





FINANCIAL RESULTS
 
 
 
 
 
 
 
 
 
 
 
CONSOLIDATED STATEMENTS OF CASH FLOW (unaudited)
 
 
 
 
 
 
 
 
 
 
 
$ thousands, for the years ended December 31,
2017

2016

2015

2014

2013

SUPPLEMENTAL DISCLOSURE OF
 
 
 
 
 
CASH FLOW INFORMATION:
 
 
 
 
 
   Cash paid (received) during the period for:
 
 
 
 
 
      Interest – net of amount capitalized
678,371

746,779

663,630

611,376

570,212

      Income taxes
(13,375
)
95,317

103,589

77,799

127,735

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
CASH FLOW INFORMATION BY BUSINESS
 
 

 
 
 
 
 
 
 
 
 
 
 
 
 PARENT &

 
 ENTERGY

For the years ended December 31, 2017, 2016, 2015, 2014, and 2013.
 
 UTILITY

 OTHER

 EWC

 CONSOLIDATED

($ thousands)
 
 
 
 
 
2017
 
 
 
 
 
Net cash flow provided by operating activities
 
2,938,587

(452,430
)
137,343

2,623,500

Net cash flow provided by (used in) investing activities
 
(3,646,943
)
(438
)
(193,668
)
(3,841,049
)
Net cash flow provided by (used in) financing activities
 
505,877

449,109

(144,008
)
810,978

 
 
 
 
 
 
2016
 
 
 
 
 
Net cash flow provided by operating activities
 
2,860,511

(107,950
)
246,138

2,998,699

Net cash flow provided by (used in) investing activities
 
(3,671,452
)
(394
)
(178,202
)
(3,850,048
)
Net cash flow provided by (used in) financing activities
 
938,780

103,847

(354,395
)
688,232

 
 
 
 
 
 
2015
 
 
 
 
 
Net cash flow provided by operating activities
 
2,906,716

(77,374
)
461,842

3,291,184

Net cash flow provided by (used in) investing activities
 
(2,565,963
)
3,709

(46,527
)
(2,608,782
)
Net cash flow provided by (used in) financing activities
 
(695,099
)
70,643

(129,012
)
(753,467
)
 
 
 
 
 
 
2014
 
 
 
 
 
Net cash flow provided by operating activities
 
3,318,660

(463,377
)
1,034,278

3,889,561

Net cash flow provided by (used in) investing activities
 
(2,635,690
)
293,429

(612,227
)
(2,954,488
)
Net cash flow provided by (used in) financing activities
 
(260,772
)
174,440

(165,840
)
(252,173
)
 
 
 
 
 
 
2013
 
 
 
 
 
Net cash flow provided by (used in) operating activities
 
2,208,089

251,118

730,011

3,189,219

Net cash flow provided by (used in) investing activities
 
(1,989,855
)
(51
)
(611,689
)
(2,601,593
)
Net cash flow provided by (used in) financing activities
 
(47,150
)
(251,132
)
(82,542
)
(380,824
)
Totals may not foot due to rounding.
 
 
 
 
 
 
 
 
 
 
 







FINANCIAL RESULTS
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY (unaudited)
 
 
 
 
 
 
 
 
 
 
Common Shareholders’ Equity
 
($ thousands)
Subsidiaries’ Preferred Stock

Common Stock

Treasury Stock

Paid-in Capital

Retained Earnings

Accumulated Other Comprehensive Income (Loss)

Total

Balance at December 31, 2012
94,000

2,548

(5,574,819
)
5,357,852

9,704,591

(293,083
)
9,291,089

 
 
 
 
 
 
 
 
Consolidated net income (a)
18,670




711,902


730,572

Other comprehensive income





263,759

263,759

Common stock issuances related to stock plans


40,877

10,279



51,156

Common stock dividends declared




(591,440
)

(591,440
)
Preferred dividend requirements of subsidiaries (a)
(18,670
)





(18,670
)
 
 
 
 
 
 
 
 
Balance at December 31, 2013
94,000

2,548

(5,533,942
)
5,368,131

9,825,053

(29,324
)
9,726,466

 
 
 
 
 
 
 
 
Consolidated net income (a)
19,536




940,721


960,257

Other comprehensive loss





(12,983
)
(12,983
)
Common stock repurchases


(183,271
)



(183,271
)
Common stock issuances related to stock plans


219,687

7,222



226,909

Common stock dividends declared




(596,117
)

(596,117
)
Preferred dividend requirements of subsidiaries (a)
(19,536
)





(19,536
)
 
 
 
 
 
 
 
 
Balance at December 31, 2014
94,000

2,548

(5,497,526
)
5,375,353

10,169,657

(42,307
)
10,101,725

Consolidated net income (loss) (a)
19,828




(176,562
)

(156,734
)
Other comprehensive income





51,258

51,258

Common stock repurchases


(99,807
)



(99,807
)
Preferred stock repurchases/redemptions
(94,000
)



(285
)

(94,285
)
Common stock issuances related to stock plans


44,954

28,405



73,359

Common stock dividends declared




(598,897
)

(598,897
)
Preferred dividend requirements of subsidiaries (a)
(19,828
)





(19,828
)
 
 
 
 
 
 
 
 
Balance at December 31, 2015

2,548

(5,552,379
)
5,403,758

9,393,913

8,951

9,256,791

Consolidated net income (loss) (a)
19,115




(583,618
)

(564,503
)
Other comprehensive loss





(43,922
)
(43,922
)
Common stock issuances related to stock plans


53,795

13,487



67,282

Common stock dividends declared




(611,835
)

(611,835
)
Subsidiaries' capital stock redemptions




(2,889
)

(2,889
)
Preferred dividend requirements of subsidiaries (a)
(19,115
)





(19,115
)
 
 
 
 
 
 
 
 
Balance at December 31, 2016

2,548

(5,498,584
)
5,417,245

8,195,571

(34,971
)
8,081,809

Consolidated net income (loss) (a)
13,741




411,612


425,353

Other comprehensive loss





11,440

11,440

Common stock issuances related to stock plans


100,947

16,188



117,135

Common stock dividends declared




(628,885
)

(628,885
)
Subsidiaries' capital stock redemptions




(596
)

(596
)
Preferred dividend requirements of subsidiaries (a)
(13,741
)





(13,741
)
 
 
 
 
 
 
 
 
Balance at December 31, 2017

2,548

(5,397,637
)
5,433,433

7,977,702

(23,531
)
7,992,515

(a) Consolidated net income and preferred dividend requirements of subsidiaries for 2017, 2016, 2015, 2014 and 2013 include $13.7 million, $19.1 million, $14.9 million, $12.9 million and $12.0 million, respectively, of preferred dividends on subsidiaries’ preferred stock without sinking fund that is not presented as equity.
     
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 





FINANCIAL RESULTS
 
 
 
 
 
 
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS) (unaudited)
 
 
 
 
 
 
 
In thousands, for the years ended December 31,
2017

2016

2015

2014

2013

NET INCOME (LOSS)
$
425,353

$
(564,503
)
$
(156,734
)
$
960,257

$
730,572

Other comprehensive income (loss)
 
 
 
 
 
   Cash flow hedges net unrealized gain (loss)
 
 
 
 
 
     (net of tax expense (benefit) of ($22,570), ($55,298), $3,752, $96,141 and ($87,940)
 
 
 
 
 
     for 2017 to 2013, respectively)
(41,470
)
(101,977
)
7,852

179,895

(161,682
)
   Pension and other postretirement liabilities
 
 
 
 
 
     (net of tax expense (benefit) of ($4,057), ($3,952), $61,576, ($152,763), and $220,899
 
 
 
 
 
     for 2017 to 2013, respectively)
(61,653
)
(2,842
)
103,185

(281,566
)
302,489

   Net unrealized investment gains (losses)
 
 
 
 
 
     (net of tax expense (benefit) of $80,069, $57,277, ($45,904), $66,594 and $118,878
 
 
 
 
 
     for 2017 to 2013, respectively)
115,311

62,177

(59,138
)
89,439

122,709

   Foreign currency translation
 
 
 
 
 
     (net of tax expense (benefit) of $403, $689, $345, ($404) and $131
 
 
 
 
 
     for 2017 to 2013, respectively)
(748
)
(1,280
)
(641
)
(751
)
243

         Other comprehensive income (loss)
11,440

(43,922
)
51,258

(12,983
)
263,759

COMPREHENSIVE INCOME (LOSS)
436,793

(608,425
)
(105,476
)
947,274

994,331

Preferred dividend requirements of subsidiaries
13,741

19,115

19,828

19,536

18,670

COMPREHENSIVE INCOME (LOSS) ATTRIBUTABLE TO ENTERGY CORPORATION
$
423,052

$
(627,540
)
$
(125,304
)
$
927,738

$
975,661

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 





CONSOLIDATED CAPITAL EXPENDITURES
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
HISTORICAL CAPITAL EXPENDITURES
 
 
 
 
 
 
 
($ millions)
 
 
 
2017

2016

2015

2014

2013

Utility
 
 
 
 
 
 
 
 
   Generation
 
 
 
1,325

1,728

692

594

820

   Transmission
 
 
887

750

633

466

400

   Distribution
 
 
 
833

771

727

656

653

   Other
 
 
 
400

293

166

112

154

Entergy Wholesale Commodities
 
 
179

188

353

363

349

      Total Historical Capital Expenditures
 
 
3,624

3,730

2,571

2,191

2,377

 
 
 
 
 
 
 
 
 


ENTERGY CORPORATION SECURITIES DETAIL
 
 
 
 
 
 
 
 
 
 
 
 
 
 
ENTERGY CORPORATION LONG-TERM DEBT
 
 
 
CURRENT OR
AS OF
 
 
 
 
MATURITY
FIRST CALL
FIRST CALL
DECEMBER 31,
 
CUSIP
 
RATE

DATE
DATE
PRICE
2017

2016

   
 
 
 
 
 
 
 
 
$3.5B Bank Credit Facility
2.55
%
08/22 (b)
 
 
$
210

$
700

 
Commercial Paper (a)
1.49
%
 
 
 
1,467

344

 29364GAF0
5.125% Notes
5.13
%
09/20
Now
MW (T+.40%)
450

450

 29364GAH6
4.00% Notes
4.0
%
07/22
Now
MW (T+.30%)
650

650

 29364GAJ2
2.95% Notes
2.95
%
09/26
Now
MW (T+.25%)
750

750

 
Total
 
 
 
 
$
3,527

$
2,894

(a) Entergy Corporation has a commercial paper program with a program limit of up to $2.0 billion.
 
 
 
(b) The maturity date was extended in August 2017.
 
 
 
 
 
 
 
 
 
 
 
 
 
 

SECURITIES RATINGS (OUTLOOK)
 
 
 
 
 
 
 
CORPORATE CREDIT
As of 5/18/18
 
 
MOODY’S
 
S&P
 
Entergy Corporation
Baa2 (negative)
 
BBB+ (stable)
 
 
 
 
 
 
 
 







 
 
 
 
 
 
 
 
 CALL PRICE
 
 
 
 
 
 
 
 
AS OF

 PER SHARE
 
PREFERRED MEMBER INTERESTS
 
 
 
 
DECEMBER 31,
 
 AS OF DECEMBER 31,
 
CUSIP
DESCRIPTION
 
 
 
 RATE

2017

2016

2,017
 
 
 
 
 
 
 
 
 
 
 
Held by Entergy Louisiana:
 
 
 
 
 
 
 
None
Class A preferred non-voting membership interest units of Entergy Holdings Co. LLC
10.00
%
$
684

$
684

$
100.00
 
 
  (6,843,780 shares in 2017 and 2016) (a)
 
 
 
 
 
 
None
Class B preferred non-voting membership interest units of Entergy Holdings Co. LLC
9.00
%
413

413

100.00
 
 
  (4,126,940 shares in 2017 and 2016) (a)
 
 
 
 
 
 
None
Class C preferred non-voting membership interest units of Entergy Holdings Co. LLC
7.50
%
294

294

100.00
 
 
 (2,935,153 shares in 2017 and 2016) (a)
 
 
 
 
 
 
 
   Preferred member interests
 
 
 
 
$
1,391

$
1,391

 
OTHER NON-CURRENT LIABILITIES:
 
 
 
 
 
 
 
None
Class A preferred non-voting membership interest units of Entergy Holdings Co. LLC
10.00
%
$
50

$
50

100.00
 
 
  (500,000 shares in 2017 and 2016) (a)(b)
 
 
 
 
 
 
 
   Other non-current liabilities
 
 
 
 
$
50

$
50

 
 
   Total
 
 
 
 
$
1,441

$
1,441

 
(a) Distributions are payable quarterly and have a liquidation price of $100 per unit. The preferred membership interests are callable at the option of Entergy Holdings Company LLC after ten years under the terms of the LLC agreement.
(b) On February 16, 2012, Entergy Gulf States Louisiana, L.L.C. sold 500,000 units of Class A preferred, non-voting, membership interest units of Entergy Holdings Company LLC. to a non-affiliated third party. This preferred membership interest is reflected in the Parent & Other disclosure segment in ‘Other Non-Current Liabilities’ on the balance sheet.
Totals may not foot due to rounding.






 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(Page left blank intentionally)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 







UTILITY SELECTED DATA
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
UTILITY QUARTERLY FINANCIAL METRICS
 
 
 
 
 
 
 
 
 
 
 
2017
2016
FY %

 
 1Q

 2Q

 3Q

 4Q

FY

 1Q

 2Q

 3Q

 4Q

FY

CHANGE

GAAP MEASURES
 
 
 
 
 
 
 
 
 
 
 
As-Reported Net Income ($ millions)
164.7

243.5

400.8

(47.4
)
761.6

194.9

375.6

443.3

120.4

1,134.2

(32.9
)
As-Reported Net Revenue ($ millions)
1,404.2

1,549.4

1,811.3

1,553.1

6,318.0

1,375.1

1,524.2

1,859.1

1,421.1

6,179.5

2.2

As-Reported Non-Fuel O&M ($ millions)
604.2

643.8

639.9

734.2

2,622.1

546.6

614.8

624.6

701.3

2,487.3

5.4

ROIC – As-Reported (%)(a)
6.4

5.7

5.4

4.7

4.7

6.6

7.5

7.7

6.8

6.8

(30.9
)
ROE – As-Reported (%)(a)
10.8

9.3

8.7

7.1

7.1

11.2

12.9

13.3

11.3

11.3

(37.2
)
Debt to Capital Ratio (%)
53.6

54.4

53.5

53.9

53.9

54.3

53.8

53.6

53.8

53.8

0.2

NON-GAAP MEASURES
 
 
 
 
 
 
 
 
 
 
 
Operational Earnings ($ millions)
1,104.0

971.9

929.4

942.3

942.3

1,068.4

1,244.3

1,327.5

1,134.2

1,134.2

(16.9
)
Operational Net Revenue ($ millions)
1,404.2

1,549.4

1,811.3

1,497.6

6,262.5

1,375.1

1,524.2

1,859.1

1,421.1

6,179.5

1.3

Operational Non-Fuel O&M ($ millions)
604.2

643.8

639.9

734.2

2,622.1

546.6

614.8

624.6

701.3

2,487.3

5.4

ROIC – Operational (%)(a)
6.4

5.7

5.4

5.5

5.5

6.6

7.5

7.7

6.8

6.8

(19.1
)
ROE – Operational (%)(a)
10.8

9.3

8.7

8.8

8.8

11.2

12.9

13.3

11.3

11.3

(22.1
)
Debt to Capital Ratio,
     excluding securitization debt (%)
52.3

53.2

52.3

52.8

52.8

52.8

52.3

52.1

52.4

52.4

0.8

Net Debt to Net Capital Ratio,
     excluding securitization debt (%)
51.3

51.8

51.7

51.7

51.7

51.3

51.2

50.6

50.7

50.7

2.0

(a) Rolling twelve months. Totals may not foot due to rounding.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
UTILITY ANNUAL FINANCIAL METRICS
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
2017

2016

2015

2014

2013

GAAP MEASURES
 
 
 
 
 
 
 
 
 
 
 
As-Reported Net Income ($ millions)
 
 
 
 
 
 
761.6

1,134.2

1,096.9

829.1

828.9

As-Reported Net Revenue ($ millions)
 
 
 
 
 
 
6,318.0

6,179.5

5,828.9

5,734.7

5,523.8

As-Reported Non-Fuel O&M ($ millions)
 
 
 
 
 
 
2,622.1

2,487.3

2,560.6

2,394.6

2,388.9

ROIC – As-Reported (%)(a)
 
 
 
 
 
 
4.7

6.8

7.0

5.8

5.9

ROE – As-Reported (%)(a)
 
 
 
 
 
 
7.1

11.3

11.9

9.3

9.6

Debt to Capital Ratio (%)
 
 
 
 
 
 
53.9

53.8

52.6

54.9

53.8

NON-GAAP MEASURES
 
 
 
 
 
 
 
 
 
 
 
Operational Earnings ($ millions)
 
 
 
 
 
 
942.3

1,134.2

1,096.9

836.7

857.8

Operational Net Revenue ($ millions)
 
 
 
 
 
 
6,262.5

6,179.4

5,828.9

5,734.7

5,518.1

Operational Non-Fuel O&M ($ millions)
 
 
 
 
 
 
2,622.1

2,487.3

2,560.6

2,382.0

2,324.9

ROIC – Operational (%)(a)
 
 
 
 
 
 
5.5

6.8

7.0

5.9

6.1

ROE – Operational (%)(a)
 
 
 
 
 
 
8.8

11.3

11.9

9.4

10.0

Debt to Capital Ratio, excluding securitization debt (%)
 
 
 
 
52.8

52.4

50.8

53.1

51.6

Net Debt to Net Capital Ratio, excluding securitization debt (%)
 
 
 
 
51.7

50.7

49.2

50.6

50.2

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

UTILITY SECURITIES RATINGS (OUTLOOK)
 
 
 
 
 
 
 
 
MORTGAGE BONDS
 
 
 
PREFERRED STOCK
As of 5/11/18
 
 MOODY’S
 
 S&P
 
 
 
 MOODY’S
 
 S&P
Entergy Arkansas, Inc.
 
A2 (stable)
 
A (stable)
 
 
 
Baa3
 
BBB-
Entergy Louisiana, LLC
 
A2 (stable)
 
A (stable)
 
 
 
n/a
 
n/a
Entergy Mississippi, Inc.
 
A2 (stable)
 
A (stable)
 
 
 
Baa3
 
BBB-
Entergy New Orleans, LLC
 
Baa2 (stable)
 
A (stable)
 
 
 
n/a
 
n/a
Entergy Texas, Inc.
 
Baa1 (stable)
 
A (stable)
 
 
 
n/a
 
n/a
System Energy Resources, Inc.
 
Baa1 (stable)
 
A (stable)
 
 
 
n/a
 
n/a






UTILITY HISTORICAL CAPITAL EXPENDITURES(a)
 
 
 
 
 
 
 
 
($ millions)
 
 
 
 
 
2017

2016

2015

2014

2013

Entergy Arkansas
 
 
 
 
 
736

904

625

535

489

Entergy Louisiana
 
 
 
 
 
1,673

1,505

845

757

978

Entergy Mississippi
 
 
 
 
 
435

310

236

180

168

Entergy New Orleans
 
 
 
 
 
115

328

86

62

89

Entergy Texas
 
 
 
 
 
348

338

320

196

182

System Energy Resources
 
 
 
 
 
92

88

70

64

52

Other(b)
 
 
 
 
 
46

69

36

34

52

Total
 
 
 
 
 
3,445

3,542

2,218

1,828

2,010

(a) Historical capital expenditures include storm capital spending.
 
 
 
 
 
 
 
 
(b) Corresponds to Entergy Services, Inc., Entergy Operations, Inc., and System Fuels, Inc.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 





UTILITY FINANCIAL RESULTS
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
2017 UTILITY CONSOLIDATING INCOME STATEMENT (unaudited)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 OTHER/

 
In thousands, for the year ending December 31, 2017.
  E-AR

E-LA

  E-MS

E-NO

 E-TX

  SERI

ELIMINATIONS(a)

 UTILITY

OPERATING REVENUES:
 
 
 
 
 
 
 
 
Electric
$
2,139,919

$
4,246,020

$
1,198,229

$
631,744

$
1,544,893

$
633,458

$
(1,115,253
)
$
9,279,010

Natural gas

54,530


84,326




138,856

     Total
2,139,919

4,300,550

1,198,229

716,070

1,544,893

633,458

(1,115,253
)
9,417,866

OPERATING EXPENSES:
 
 
 
 
 
 
 
 
Operation and maintenance:
 
 
 
 
 
 
 
 
   Fuel, fuel-related expenses, and gas purchased for resale
402,777

912,060

185,816

111,082

225,517

71,700

(376
)
1,908,576

   Purchased power
230,652

980,070

328,463

282,178

610,279


(1,108,481
)
1,323,161

   Nuclear refueling outage expenses
83,968

52,074




17,968


154,010

   Other operation and maintenance
707,825

969,400

243,480

109,270

230,616

213,534

(6,128
)
2,467,997

Decommissioning
56,860

49,457




43,347

1,063

150,727

Taxes other than income taxes
103,662

175,359

95,051

54,590

79,254

26,180

2,311

536,407

Depreciation and amortization
277,146

467,369

143,479

52,945

117,520

137,767

(1,047
)
1,195,179

Other regulatory charges (credits) – net
(16,074
)
(152,080
)
(19,134
)
10,889

82,328

(37,831
)

(131,901
)
     Total
1,846,816

3,453,709

977,155

620,954

1,345,514

472,665

(1,112,658
)
7,604,156

OPERATING INCOME
293,103

846,841

221,074

95,116

199,379

160,793

(2,595
)
1,813,710

OTHER INCOME:
 
 
 
 
 
 
 
 
Allowance for equity funds used during construction
18,452

51,485

9,667

2,418

6,722

6,345


95,088

Interest and investment income
35,882

164,550

85

707

981

17,538

(1,426
)
218,317

Miscellaneous – net
(299
)
(11,960
)
510

24

193

(521
)

(12,050
)
     Total
54,035

204,075

10,262

3,149

7,896

23,362

(1,426
)
301,355

INTEREST EXPENSE:
 
 
 
 
 
 
 
 
Interest expense
122,075

275,185

51,260

21,281

86,719

37,141

(1,491
)
592,170

Allowance for borrowed funds used during construction
(8,585
)
(25,914
)
(3,875
)
(847
)
(4,098
)
(1,551
)

(44,869
)
     Total
113,490

249,271

47,385

20,434

82,621

35,590

(1,491
)
547,301

INCOME BEFORE INCOME TAXES
233,648

801,645

183,951

77,831

124,654

148,565

(2,530
)
1,567,764

Income taxes
93,804

485,298

73,919

33,278

48,481

69,969

(10,133
)
794,616

NET INCOME
139,844

316,347

110,032

44,553

76,173

78,596

7,603

773,148

Preferred dividend requirements and other
1,428


953

841



8,331

11,553

EARNINGS APPLICABLE TO
 
 
 
 
 
 
 
 
COMMON STOCK/EQUITY
$
138,416

$
316,347

$
109,079

$
43,712

$
76,173

$
78,596

$
(728
)
$
761,595

Totals may not foot due to rounding.
 
 
 
 
 
 
 
 
(a) Primarily reflects other Entergy subsidiaries, including Entergy Utility Holding Company, LLC, Entergy Services, Inc., Entergy Operations, Inc. and the elimination of intercompany transactions.
 
 
 
 
 
 
 
 
 







UTILITY FINANCIAL RESULTS
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
2017 UTILITY CONSOLIDATING BALANCE SHEET (unaudited)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 OTHER/

 
In thousands, as of December 31, 2017.
  E-AR

E-LA

  E-MS

E-NO

 E-TX

  SERI

ELIMINATIONS(a)

 UTILITY

ASSETS
 
 
 
 
 
 
 
 
CURRENT ASSETS:
 
 
 
 
 
 
 
 
Cash and cash equivalents:
 
 
 
 
 
 
 
 
   Cash
$
6,184

$
5,836

$
1,607

$
30

$
32

$
78

$
36,503

$
50,270

   Temporary cash investments
32

30,071

4,489

32,711

115,481

287,109

24,265

494,158

      Total cash and cash equivalents
6,216

35,907

6,096

32,741

115,513

287,187

60,768

544,428

Securitization recovery trust account
3,748



1,455

37,683


(42,886
)
 
Accounts receivable:
 
 
 
 
 
 
 
 
   Customer
110,016

254,308

72,039

51,006

74,382



561,751

   Allowance for doubtful accounts
(1,063
)
(8,430
)
(574
)
(3,057
)
(463
)


(13,587
)
   Associated companies
38,765

143,524

45,081

22,976

90,629

170,149

(467,485
)
43,639

   Other
65,209

60,893

9,738

6,471

9,831

6,526

728

159,396

   Accrued unbilled revenues
105,120

153,118

54,256

20,638

50,682



383,813

      Total account receivable
318,047

603,413

180,540

98,034

225,061

176,675

(466,757
)
1,135,012

Deferred fuel costs
63,302


32,444




95,746

Fuel inventory – at average cost
29,358

39,728

45,606

1,890

42,731


19,500

178,813

Materials and supplies – at average cost
192,853

299,881

42,571

10,381

38,605

88,424


672,715

Deferred nuclear refueling outage costs
56,485

65,711




7,908


130,103

Prepaid taxes



26,479



(26,479
)

Prepayments and other
12,108

34,035

7,041

8,030

19,710

2,489

67,155

150,568

      Total
682,117

1,078,675

314,298

179,010

479,303

562,683

(388,699
)
2,907,385

OTHER PROPERTY AND INVESTMENTS:
 
 
 
 
 
 
 
 
Investment in affiliates – at equity

1,390,587



457


(259
)
1,390,785

Decommissioning trust funds
944,890

1,312,073




905,686


3,162,649

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

245,255

4,592

1,016

376


665

251,904

Storm reserve escrow account

284,759


79,546



(364,305
)

Escrow accounts


31,969




(31,969
)

Other
3,160

18,999


2,373

19,235


395,497

439,264

      Total
948,050

3,251,673

36,561

82,935

20,068

905,686

(371
)
5,244,602

PROPERTY, PLANT AND EQUIPMENT
 
 
 
 
 
 
 
 
Electric
11,059,538

19,678,536

4,660,297

1,302,235

4,569,295

4,327,849

734,880

46,332,630

Property under capital lease


125



588,281

32,138

620,544

Natural gas

191,899


261,263




453,162

Construction work in progress
280,888

1,281,452

149,367

46,993

102,088

69,937

19,044

1,949,769

Nuclear fuel
277,345

337,402




207,513


822,260

      Total property, plant and equipment
11,617,771

21,489,289

4,809,789

1,610,491

4,671,383

5,193,580

786,062

50,178,365

Less – accumulated depreciation and amortization
4,762,352

8,703,047

1,681,306

631,178

1,579,387

3,175,018

471,007

21,003,295

      Property, plant and equipment – net
6,855,419

12,786,242

3,128,483

979,313

3,091,996

2,018,562

315,055

29,175,070

DEFERRED DEBITS AND OTHER ASSETS:
 
 
 
 
 
 
 
 
Regulatory assets:
 
 
 
 
 
 
 
 
   Regulatory asset for income taxes - net








   Other regulatory assets (includes securitization property
 
 
 
 
 
 
 
 
      of $485,031 as of December 31, 2017)
1,567,437

1,145,842

397,909

251,433

661,398

444,327

467,343

4,935,689

   Deferred fuel costs
67,096

168,122


4,080




239,298

Goodwill






374,099

374,099

Accumulated deferred income taxes






32,238

32,238

Other
13,910

18,310

2,124

1,065

26,973

7,629

277

70,288

      Total
$
1,648,443

$
1,332,274

$
400,033

$
256,578

$
688,371

$
451,956

$
873,957

$
5,651,612

TOTAL ASSETS
$
10,134,029

$
18,448,864

$
3,879,375

$
1,497,836

$
4,279,738

$
3,938,887

$
799,940

$
42,978,669

Totals may not foot due to rounding.
 
 
 
 
 
 
 
 
(a) Primarily reflects other Entergy subsidiaries, including Entergy Utility Holding Company, LLC, Entergy Services, Inc., Entergy Operations, Inc. and the elimination of intercompany transactions.





UTILITY FINANCIAL RESULTS
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
2017 UTILITY CONSOLIDATING BALANCE SHEET (unaudited)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 OTHER/

 
In thousands, as of December 31, 2017.
  E-AR

E-LA

  E-MS

E-NO

 E-TX

  SERI

ELIMINATIONS(a)

 UTILITY

LIABILITIES AND EQUITY
 
 
 
 
 
 
 
 
CURRENT LIABILITIES:
 
 
 
 
 
 
 
 
Currently maturing long-term debt
$

$
675,002

$

$

$

$
85,004

$

$
760,007

Short-term borrowings
49,974

43,540




17,830

(111,344
)

Notes payable and commercial paper:
 
 
 
 
 
 
 
 
   Associated companies



2,077



(2,077
)

   Other







111,345

Accounts payable:
 
 
 
 
 
 
 
 
   Associated companies
365,915

126,685

55,689

47,472

59,347

16,878

(640,016
)
31,970

   Other
215,942

404,374

77,326

29,777

126,095

62,868

295,279

1,211,661

Customer deposits
97,687

150,623

83,654

28,442

40,925



401,330

Taxes accrued
47,321

18,157

82,843


45,659

46,584

1,313

241,877

Interest accrued
18,215

75,528

22,901

5,487

25,556

13,389


161,077

Deferred fuel costs

71,447


7,774

67,301



146,522

Obligations under capital leases






1,502

1,502

Pension and other postretirement liabilities






59,378

59,378

Other
29,922

79,037

12,785

7,351

8,132

2,434

(10,660
)
129,001

      Total
824,976

1,644,393

335,198

128,380

373,015

244,987

(406,625
)
3,255,670

NON-CURRENT LIABILITIES:
 
 
 
 
 
 
 
 
Accumulated deferred income taxes and taxes accrued
1,190,669

2,050,371

488,806

283,302

544,642

776,420

(45,637
)
5,288,573

Accumulated deferred investment tax credits
34,104

121,870

8,867

2,323

11,983

39,406

1,081

219,634

Obligations under capital leases






22,015

22,015

Regulatory liability for income taxes - net
985,823

725,368

411,011

119,259

412,620

246,122


2,900,204

Other regulatory liabilities
363,591

761,059



6,850

455,991

1,029

1,588,520

Decommissioning and asset retirement cost liabilities
981,213

1,140,461

9,219

3,076

6,835

861,664


3,002,469

Accumulated provisions
34,729

302,448

44,764

85,083

10,115


603

477,742

Pension and other postretirement liabilities
353,274

748,384

101,498

20,755

17,853

121,874

806,880

2,170,518

Long-term debt (includes securitization bonds
 
 
 
 
 
 
 
 
   of $544,921 as of December 31, 2017)
2,952,399

5,469,069

1,270,122

418,447

1,587,150

466,484


12,163,671

Long-term payable - associated companies



16,346



(16,346
)

Gas system rebuild insurance proceeds








Other
5,147

176,637

11,639

5,317

48,508

15,130

452,133

714,509

      Total
6,900,949

11,495,667

2,345,926

953,908

2,646,556

2,983,091

1,221,758

28,547,855

Commitments and Contingencies
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Preferred stock without sinking fund
31,350


20,381




121,823

173,554

 
 
 
 
 
 
 
 
 
EQUITY:
 
 
 
 
 
 
 
 
Common stock or member's equity
470

5,355,204

199,326

415,548

49,452

658,350

(4,648,082
)
2,030,268

Paid-in capital/capital stock expense and other
790,264


167


596,994


1,547,518

2,934,943

Retained earnings
1,586,020


978,377


613,721

52,459

3,074,400

6,304,977

Accumulated other comprehensive (loss)

(46,400
)




(102,198
)
(148,598
)
Less – treasury stock, at cost






120,000

120,000

      Total
2,376,754

5,308,804

1,177,870

415,548

1,260,167

710,809

(248,362
)
11,001,590

 
 
 
 
 
 
 
 
 
TOTAL LIABILITIES AND EQUITY
$
10,134,029

$
18,448,864

$
3,879,375

$
1,497,836

$
4,279,738

$
3,938,887

$
799,940

$
42,978,669

Totals may not foot due to rounding.
 
 
 
 
 
 
 
 
(a) Primarily reflects other Entergy subsidiaries, including Entergy Utility Holding Company, LLC, Entergy Services, Inc., Entergy Operations, Inc. and the elimination of intercompany transactions.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 





UTILITY FINANCIAL RESULTS
 
 
 
 
 
 
 
 
 
 
 
UTILITY SELECTED ANNUAL FINANCIAL METRICS
 
 
 
 
 
 
 
 
 
 
 
 
2017

2016

2015

2014

2013

ENTERGY ARKANSAS, INC.
 
 
 
 
 
As-Reported Earnings ($ millions)
138.4

161.9

67.4

114.5

155.1

Less Special Items ($ millions)
3.4



(1.4
)
(2.8
)
Operational Earnings ($ millions)
135.0

161.9

67.4

115.9

157.9

GAAP MEASURES
 
 
 
 
 
ROIC – As-Reported (%)
4.0

4.8

2.9

4.0

5.4

ROE – As-Reported (%)
6.0

7.8

3.6

6.5

9.4

Debt to Capital Ratio (%)
55.5

55.3

56.8

58.1

56.4

Total Debt ($ millions)
3,002

2,831

2,642

2,689

2,380

Total Preferred ($ millions)
31

31

116

116

116

Total Equity ($ millions)
2,377

2,253

1,892

1,824

1,720

NON-GAAP MEASURES
 
 
 
 
 
ROIC – Operational (%)
3.9

4.8

2.9

4.1

5.6

ROE – Operational (%)
5.8

7.8

3.6

6.5

9.6

Total Debt, excluding securitization debt ($ millions)
2,968

2,783

2,581

2,615

2,293

Debt to Capital, excluding securitization debt (%)
55.2

54.9

56.2

57.4

55.5

Net Debt to Net Capital, excluding securitization debt (%)
55.2

54.7

56.1

55.3

54.1

 
 
 
 
 
 
 
 
 
 
 
 
ENTERGY LOUISIANA, LLC
 
 
 
 
 
As-Reported Earnings ($ millions)
316.3

622.0

440.9

438.2

406.3

Less Special Items ($ millions)
(182.6
)


(3.5
)
(9.1
)
Operational Earnings ($ millions)
499.0

622.0

440.9

441.7

415.4

GAAP MEASURES
 
 
 
 
 
ROIC – As-Reported (%)
4.2

7.6

6.3

6.4

6.1

Return on Average Members’ Equity – As-Reported (%)
6.1

12.7

9.8

10.2

9.4

Debt to Capital Ratio (%)
53.8

53.4

50.8

53.4

51.5

Total Debt ($ millions)
6,188

5,817

4,897

4,980

4,706

Total Preferred ($ millions)



110

110

Total Equity ($ millions)
5,309

5,082

4,794

4,316

4,364

NON-GAAP MEASURES
 
 
 
 
 
ROIC – Operational (%)
5.9

7.7

6.4

6.5

6.3

Return on Average Member's Equity – Operational (%)
9.6

12.7

9.8

10.3

9.6

Total Debt, excluding securitization debt ($ millions)
6,110

5,717

4,776

4,839

4,545

Debt to Capital, excluding securitization debt (%)
53.5

52.9

50.2

52.7

50.6

Net Debt to Net Capital, excluding securitization debt (%)
53.4

52.0

50.0

51.0

49.8

 
 
 
 
 
 





UTILITY FINANCIAL RESULTS
 
 
 
 
 
 
 
 
 
 
 
UTILITY SELECTED ANNUAL FINANCIAL METRICS (CONTINUED)
 
 
 
 
 
 
 
 
 
 
 
2017

2016

2015

2014

2013

ENTERGY MISSISSIPPI, INC.
 
 
 
 
 
As-Reported Earnings ($ millions)
109.1

106.7

89.9

72.0

79.3

Less Special Items ($ millions)
(3.4
)


(1.2
)
(5.4
)
Operational Earnings ($ millions)
112.5

106.7

89.9

73.2

84.7

GAAP MEASURES
 
 
 
 
 
ROIC – As-Reported (%)
5.9

6.6

6.1

5.3

5.7

ROE – As-Reported (%)
9.6

10.1

9.1

7.5

8.7

Debt to Capital (%)
51.5

50.2

49.7

50.9

51.0

Total Debt ($ millions)
1,270

1,121

1,048

1,048

1,044

Total Preferred ($ millions)
20

20

50

50

50

Total Equity ($ millions)
1,178

1,095

1,012

962

952

NON-GAAP MEASURES
 
 
 
 
 
ROIC – Operational (%)
6.1

6.6

6.1

5.4

5.9

ROE – Operational (%)
9.9

10.1

9.1

7.7

9.3

Net Debt to Net Capital (%)
51.3

48.4

45.9

49.3

51.0

 
 
 
 
 
 
 
 
 
 
 
 
ENTERGY NEW ORLEANS, LLC
 
 
 
 
 
As-Reported Earnings ($ millions)
43.7

47.9

44.0

30.0

11.6

Less Special Items ($ millions)
(6.1
)


(0.4
)
(2.9
)
Operational Earnings ($ millions)
49.8

47.9

44.0

30.4

14.5

GAAP MEASURES
 
 
 
 
 
ROIC – As-Reported (%)
6.5

7.7

8.7

7.6

4.5

ROE – As-Reported (%)
10.4

12.3

15.2

13.8

5.8

Debt to Capital (%)
51.3

50.1

48.1

55.1

56.9

Total Debt ($ millions)
437

449

343

304

298

Total Preferred ($ millions)

20

20

20

20

Total Equity ($ millions)
416

427

350

228

206

NON-GAAP MEASURES
 
 
 
 
 
ROIC – Operational (%)
8.0

8.6

9.5

7.7

5.0

ROE – Operational (%)
11.8

12.3

15.2

14.0

7.2

Total Debt, excluding securitization debt ($ millions)
362

364

247

304

298

Debt to Capital, excluding securitization debt (%)
46.6

44.9

40.0

55.1

56.9

Net debt to net capital, excluding securitization debt
44.2

36.9

30.0

51.3

53.9

 
 
 
 
 
 
 
 
 
 
 
 
ENTERGY TEXAS, INC.
 
 
 
 
 
As-Reported Net Income ($ millions)
76.2

107.5

69.6

74.8

57.9

Less Special Items ($ millions)
(3.0
)


(1.1
)
(8.8
)
Operational Net Income ($ millions)
79.2

107.5

69.6

75.9

66.7

GAAP MEASURES
 
 
 
 
 
ROIC – As-Reported (%)
4.7

6.4

5.0

5.3

4.6

ROE – As-Reported (%)
6.5

10.6

7.5

8.4

6.6

Debt to Capital (%)
55.7

58.5

60.2

62.2

63.5

Total Debt ($ millions)
1,587

1,508

1,452

1,469

1,545

Total Preferred ($ millions)





Total Equity ($ millions)
1,260

1,069

961

892

887

NON-GAAP MEASURES
 
 
 
 
 
ROIC – Operational (%)
5.6

7.8

6.5

7.1

6.8

ROE – Operational (%)
6.8

10.6

7.5

8.5

7.7

Total Debt, excluding securitization debt ($ millions)
1,229

1,079

955

907

921

Debt to Capital, excluding securitization debt (%)
49.4

50.2

49.8

50.4

50.9

Net Debt to Net Capital, excluding securitization debt (%)
46.9

50.1

49.8

49.6

49.6

 
 
 
 
 
 





UTILITY FINANCIAL RESULTS
 
 
 
 
 
 
 
 
 
 
 
UTILITY SELECTED ANNUAL FINANCIAL METRICS (CONTINUED)
 
 
 
 
 
 
 
 
 
 
 
2017

2016

2015

2014

2013

SYSTEM ENERGY RESOURCES, INC.
 
 
 
 
 
As-Reported Net Income ($ millions)
78.6

96.7

111.3

96.3

113.7

Less Special Items ($ millions)





Operational Net Income ($ millions)
78.6

96.7

111.3

96.3

113.7

GAAP MEASURES
 
 
 
 
 
ROIC – As-Reported (%)
7.6

8.8

9.3

8.2

8.3

ROE – As-Reported (%)
10.8

12.7

13.5

11.0

13.3

Debt to Capital (%)
44.5

45.5

42.3

45.5

46.2

Total Debt ($ millions)
569

618

573

727

751

Total Preferred ($ millions)





Total Equity ($ millions)
711

739

781

871

876

NON-GAAP MEASURES
 
 
 
 
 
ROIC – Operational (%)
7.6

8.8

9.3

8.2

8.3

ROE – Operational (%)
10.8

12.7

13.5

11.0

13.3

Net Debt to Net Capital (%)
28.5

33.5

30.5

36.7

41.6

 
 
 
 
 
 
 
 
 
 
 
 







UTILITY SECURITIES DETAIL
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
UTILITY LONG-TERM DEBT AND PREFERRED STOCK
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
ENTERGY ARKANSAS, INC.
 
 
 
 
 
 
 
 
 
 
 
 
 
FIRST
 
CURRENT OR

 
 
BONDS:
 
 
 
MATURITY
CALL
FIRST CALL
 
AS OF DECEMBER 31,
 
CUSIP
 
TYPE*
RATE

DATE
DATE
PRICE
 
2017

2016

($ millions)
 
 
 
 
 
 
 
 
 
29364DAQ3
3.75% Series
M
3.75
%
02/21
Now
 MW (T + .20%)
 
$
350

$
350

29364DAR1
3.05% Series
M
3.05
%
06/23
Now
 MW (T + .20%)
 
250

250

29364DAS9
3.7% Series
M
3.70
%
06/24
Now
MW (T + .15%)
 
375

375

29364DAU4
3.5% Series
M
3.50
%
04/26
Now
 MW (T + .20%)
 
600

380

29364DAT7
4.95% Series
M
4.95
%
12/44
Now
MW (T + .30%)
 
250

250

29364D761
4.90% Series
M
4.90
%
12/52
Now
100
%
200

200

29364D753
4.75% Series
M
4.75
%
06/63
6/1/2018
100
%
125

125

29364D100
4.88% Series
M
4.88
%
09/66
9/1/2021
100
%
410

410

472712ES3
1.55% Series – Jefferson County
 G(a,d)
1.55
%
2017
Non-Call Life
 

55

453424BT9
2.38% Series – Independence County
 G(a,d)
2.38
%
2021
Non-Call Life
 
45

45

 
Total bonds
 
 
 
 
 
 
2,605

2,440

OTHER LONG-TERM DEBT:
 
 
 
 
 
 
 
 
 
2.62% Series K – Variable Interest Entity Note Payable
 
2.62
%
12/17
 
 
 

60

 
3.65% Series L – Variable Interest Entity Note Payable
 
3.65
%
07/21
 
 
 
90

90

 
3.17% Series M – Variable Interest Entity Note Payable
3.17
%
12/23
 
 
 
40

40

 
Credit Facility - Variable Interest Entity
 
2.87
%
5/19
 
 
 
25


 29365YAA1
2.30% Series Senior Secured – Securitization Bond
 
2.30
%
08/21
 
 
 
36

50

 
Long-Term United States Department of Energy Obligation(b)
 
 
 
 
 
183

182

 
Unamortized Premium and Discount – Net
 
 
 
 
 
 
5

1

 
Unamortized Debt Issuance Costs
 
 
 
 
 
 
(34
)
(34
)
 
Other
 
 
 
 
 
 
2

2

TOTAL LONG-TERM DEBT
 
 
 
 
 
 
2,952

2,830

Less Amount Due Within One Year
 
 
 
 
 
 

115

Long-Term Debt Excluding Amount Due Within One Year
 
 
 
 
 
 
$
2,952

$
2,715

Fair Value of Long-Term Debt(c)
 
 
 
 
 
 
$
2,866

$
2,624

 *M = Mortgage Bond; G = Governmental Bond
 
 
 
 
 
 
 
 
 Weighted-average annualized coupon rate
 
 
 
 
 
 
4.0
%
3.9
%
(a) Consists of pollution control revenue bonds and environmental revenue bonds.
(b) Pursuant to the Nuclear Waste Policy Act of 1982, Entergy’s nuclear owner/licensee subsidiaries have contracts with the DOE for spent nuclear fuel disposal service. The contracts include a one-time fee for generation prior to April 7, 1983. Entergy Arkansas is the only Entergy company that generated electric power with nuclear fuel prior to that date and includes the one-time fee, plus accrued interest, in long-term debt.
(c) The fair value excludes long-term DOE obligations of $183 million at Entergy Arkansas and includes debt due within one year. Fair values are classified as Level 2 in the fair value hierarchy (see pgs. 210 - 218 of 2017 10K) and are based on prices derived from inputs such as benchmark yields and reported trades.
(d) The bonds are secured by a series of collateral first mortgage bonds.
Totals may not foot due to rounding.







 
 
 
 SHARES AUTHORIZED
 
 
 
 
CALL

 
 
 
AND OUTSTANDING
 
 
 
 
PRICE PER SHARE

PREFERRED STOCK:
 
AS OF DECEMBER 31,
 
AS OF DECEMBER 31,
 
 
AS OF DECEMBER 31,

CUSIP
 
RATE

2017

2016

2017

2016

 
2017

($ millions)
 
 
 
 
 
 
 
 
 
Without sinking fund:
 
 
 
 
 
 
 
 
Cumulative, $100 par value:
 
 
 
 
 
 
 
 29364D209
4.32% Series
4.32
%
70,000

70,000

$
7

$
7

 
$
103.65

 29364D506
4.72% Series
4.72
%
93,500

93,500

9

9

 
107.00

 29364D308
4.56% Series
4.56
%
75,000

75,000

8

8

 
102.83

 29364D407
4.56% 1965 Series
4.56
%
75,000

75,000

8

8

 
102.50

 
 Total without sinking fund
 
313,500

313,500

$
31

$
31

 
 
Totals may not foot due to rounding.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 



ENTERGY UTILITY HOLDING COMPANY, LLC
 
 
 
 
 
 
 
 
 SHARES
 
 
 
 
 
AUTHORIZED AND OUTSTANDING
 
 
PREFERRED STOCK:
 
AS OF DECEMBER 31,
AS OF DECEMBER 31,
 
CUSIP
 
RATE
 2017
 2016
 2017
 2016

($ millions)
 
 
 
 
 
 
 
Without sinking fund:
 
 
 
 
 
 
Cumulative, $100 par value:
 
 
 
 
 
 
7.5% Series(a)
7.50%
               110,000
              110,000
 $ 107
 $ 107

 
6.25% Series(b)
6.25%
                 15,000
0
                 14

 
 Total without sinking fund
 
               125,000
              110,000
 $ 122
 $ 107

 (a) Dollar amount outstanding is net of $2,575 thousand of preferred stock issuance costs.
 
 
 
 (b) Dollar amount outstanding is net of $602 thousand of preferred stock issuance costs.
 
 
 
Totals may not foot due to rounding.
 
 
 
 
 






UTILITY LONG-TERM DEBT AND PREFERRED STOCK
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
ENTERGY LOUISIANA, LLC
 
 
 
 
 
 
 
 
 
 
 
 
 
 
CURRENT OR
 
 
 
BONDS:
 
 
 
 MATURITY

 FIRST CALL
FIRST CALL
 
 AS OF DECEMBER 31,
 
CUSIP
 
TYPE*
 RATE

 DATE

 DATE
 PRICE
 
2017

2016

($ millions)
 
 
 
 
 
 
 
 
 
29365PAN2
6.0% Series
M
6.00
%
 05/18

Now
 MW (T + .40%)
 
$
375

$
375

29364WAJ7
6.50% Series
M
6.50
%
09/18

 Now
 MW (T + .40%)
 
300

300

29365PAQ5
3.95% Series
M
3.95
%
10/20

Now
 MW (T + .25%)
 
250

250

29364WAN8
4.8% Series
M
4.80
%
 05/21

Now
 MW (T + .25%)
 
200

200

29364WAR9
3.30% Series
M
3.30
%
12/22

Now
MW (T + .25%)
 
200

200

29364WAS7
4.05% Series
 M
4.05
%
09/23

Now
MW (T + .20%)
 
325

325

29365PAP7
5.59% Series
M
5.59
%
10/24

Now
 MW (T + .40%)
 
300

300

29364WAK4
5.40% Series
 M
5.40
%
11/24

 Now
 MW (T + .35%)
 
400

400

29365PAR3
3.78% Series
M
3.78
%
04/25

Now
 MW (T + .20%)
 
110

110

29364WAU2
3.78% Series
M
3.78
%
04/25

Now
 MW (T + .20%)
 
190

190

29364WAM0
4.44% Series
M
4.44
%
01/26

Now
 MW (T + .30%)
 
250

250

29364WAY4
2.4% Series
M
2.40
%
10/26

Now
 MW (T + .15%)
 
400

400

29364WAZ1
3.12% Series
M
3.12
%
09/27

Now
 MW (T + .15%)
 
450


29364WAW8
3.25% Series
M
3.25
%
04/28

Now
 MW (T + .25%)
 
425

425

29364WAX6
3.05% Series
M
3.05
%
06/31

Now
 MW (T + .25%)
 
325

325

29364WAT5
5.0% Series
M
5.00
%
07/44

Now
 MW (T + .25%)
 
170

170

29364WAV0
4.95% Series
M
4.95
%
01/45

Now
 MW (T + .30%)
 
450

450

29364W504
5.25% Series
M
5.25
%
07/52

Now
100
%
200

200

29364W603
4.7% Series
M
4.70
%
06/63

6/1/2018
100
%
100

100

29364W108
4.88% Series
M
4.88
%
09/66

9/1/2021
100
%
270

270

5463984Y1
3.375% Series – Louisiana Public Facilities Authority
 G(a,c)
3.38
%
2,028

3/1/2021
100
%
84

84

5463984Z8
3.5% Series – Louisiana Public Facilities Authority
 G(a,c)
3.50
%
2,030

6/1/2021
100
%
115

115

 
Total bonds
 
 
 
 
 
 
5,889

5,439

OTHER LONG-TERM DEBT:
 
 
 
 
 
 
 
 
 
3.25% Series G – Variable Interest Entity Note Payable
 
3.25
%
07/17

 
 
 

25

 
3.25% Series Q – Variable Interest Entity Note Payable
 
3.25
%
07/17

 
 
 

75

 
3.38% Series R – Variable Interest Entity Note Payable
 
3.38
%
08/20

 
 
 
70

70

 
3.92% Series H – Variable Interest Entity Note Payable
 
3.92
%
02/21

 
 
 
40

40

 
3.22% Series I – Variable Interest Entity Note Payable
 
3.22
%
12/23

 
 
 
20

20

 
Credit Facility - Variable Interest Entity
 
2.38
%
05/19

 
 
 
66


 
Credit Facility - Variable Interest Entity
 
2.64
%
05/19

 
 
 
36


 29366AAA2
2.04% Series Senior Secured - Securitization Bond
 
2.04
%
06/21

 
 
 
79

101

 
Waterford 3 Lease Obligation 8.09%
 
8.09
%
 
 
 
 

57

 
Waterford Series Collateral Trust Mortgage notes
 
 
07/17

 
 
 

43

 
Unamortized Premium and Discount – Net
 
 
 
 
 
 
(14
)
(15
)
 
Unamortized Debt Issuance Costs
 
 
 
 
 
 
(49
)
(49
)
 
Other
 
 
 
 
 
 
7

7

TOTAL LONG-TERM DEBT
 
 
 
 
 
 
6,144

5,813

 Less Amount Due Within One Year
 
 
 
 
 
 
675

200

 Long-Term Debt Excluding Amount Due Within One Year
 
 
 
 
 
 
$
5,469

$
5,613

 Fair Value of Long-Term Debt(b)
 
 
 
 
 
 
$
6,390

$
5,929

 *M = Mortgage Bond; G = Governmental Bond
 
 
 
 
 
 
 
 
 Weighted-average annualized coupon rate
 
 
 
 
 
 
4.3
%
4.4
%
(a) Consists of pollution control revenue bonds and environmental revenue bonds.
 
 
 
 
 
 
 
(b) The fair value includes debt due within one year. Fair values are classified as Level 2 in the fair value hierarchy (see pgs. 210 - 218 of 2017 10K) and are based on prices derived from inputs such as benchmark yields and reported trades.
(c) The bonds are secured by a series of collateral first mortgage bonds.
Totals may not foot due to rounding.





UTILITY LONG-TERM DEBT AND PREFERRED STOCK
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
ENTERGY MISSISSIPPI, INC.
 
 
 
 
 
 
 
 
 
 
 
 
 
FIRST
 
 
 
 
BONDS:
 
 
 

MATURITY
CALL
 CURRENT OR
 
AS OF DECEMBER 31,
 
CUSIP
 
TYPE*
RATE

 DATE
 DATE
 FIRST CALL PRICE
 
2017

2016

($ millions)
 
 
 
 
 
 
 
 
 
29364NAP3
6.64% Series
M
6.64
%
 07/19
 Now
 MW (T + .50%)
 
$
150

$
150

29364NAR9
3.1% Series
M
3.10
%
07/23
Now
MW (T + .25%)
 
250

250

29364NAS7
3.75% Series
M
3.75
%
07/24
Now
MW (T + .15%)
 
100

100

29364NAU2
3.25% Series
M
3.25
%
12/27
Now
MW (T + .15%)
 
150


29364NAT5
2.85% Series
M
2.85
%
06/28
 Now
 MW (T + .20%)
 
375

375

29364N108
4.90% Series
M
4.90
%
10/66
10/1/2021
100
%
260

260

 
Total bonds
 
 
 
 
 
 
1,285

1,135

OTHER LONG-TERM DEBT:
 
 
 
 
 
 
 
 
 
Unamortized Premium and Discount – Net
 
 
 
 
 
(1
)
(1
)
 
Unamortized Debt Issuance Cost
 
 
 
 
 
 
(14
)
(13
)
TOTAL LONG-TERM DEBT
 
 
 
 
 
 
1,270

1,121

 Less Amount Due Within One Year
 
 
 
 
 
 


 Long-Term Debt Excluding Amount Due Within One Year
 
 
 
 
 
$
1,270

$
1,121

 Fair Value of Long-Term Debt(a)
 
 
 
 
 
 
$
1,286

$
1,086

 *M = Mortgage Bond
 
 
 
 
 
 
 
 
 Weighted-average annualized coupon rate
 
 
 
 
 
 
3.9
%
4.0
%
(a) The fair value includes debt due within one year. Fair values are classified as Level 2 in the fair value hierarchy (see pgs. 210 - 218 of 2017 10K) and are based on prices derived from inputs such as benchmark yields and reported trades.
Totals may not foot due to rounding.
 
 
 
 
 
 
 
 
 
 

 
 
 
 
 
 
 
 
 
 
 
 
 SHARES AUTHORIZED
 
 
 
 
 
 
 
 
AND OUTSTANDING
 
 
 
 
 CALL PRICE PER SHARE

PREFERRED STOCK:
 
 AS OF DECEMBER 31,
 
 AS OF DECEMBER 31,
 
 
 AS OF DECEMBER 31,

CUSIP
 
RATE

2017

2016

2017

2016

 
2017

($ millions)
 
 
 
 
 
 
 
 
 
Without sinking fund:
 
 
 
 
 
 
 
 
Cumulative, $100 par value:
 
 
 
 
 
 
 
29364N207
4.36% Series
4.36
%
$
59,920

$
59,920

$
6

$
6

 
$
103.86

29364N306
4.56% Series
4.56
%
43,887

43,887

4

4

 
107.00

29364N405
4.92% Series
4.92
%
100,000

100,000

10

10

 
102.88

 
 Total without sinking fund
 
$
203,807

$
203,807

$
20

$
20

 
 
 
 
 
 
 
 
 
 
 







ENTERGY NEW ORLEANS, INC.
 
 
 
 
 
 
 
 
 
 
 
 
 
FIRST
 
 
 
 
BONDS:
 
 
 
MATURITY
 CALL
 CURRENT OR
 
 AS OF DECEMBER 31,
CUSIP
 
TYPE*
RATE

 DATE
 DATE
 FIRST CALL PRICE
 
2017

2016

($ millions)
 
 
 
 
 
 
 
 
 
 29364PAM5
5.10% Series
M
5.10
%
12/20
Now
 MW (T + .35%)
 
$
25

$
25

 29364PAN3
3.9% Series
M
3.90
%
07/23
Now
MW (T + .30%)
 
100

100

 29364PAP8
4.0% Series
M
4.00
%
06/26
Now
MW (T + .35%)
 
85

85

 29364P509
5.0% Series
M
5.00
%
12/52
Now
100
%
30

30

 29364P103
5.5% Series
M
5.50
%
04/66
4/1/2021
100
%
110

110

 
Total bonds
 
 
 
 
 
 
350

350

OTHER LONG-TERM DEBT:
 
 
 
 
 
 
 
 
29277VAA4
2.67% Series Senior Secured - Securitization Bond
 
2.67
%
06/27
 
 
 
77

87

 
Payable to Entergy Louisiana
 
 
11/35
 
 
 
18

21

 
Unamortized Premium and Discount – Net
 
 
 
 
 
 


 
Unamortized Debt Issuance Cost
 
 
 
 
 
 
(8
)
(9
)
TOTAL LONG-TERM DEBT
 
 
 
 
 
 
437

449

Less Amount Due Within One Year
 
 
 
 
 
 
2

2

Long-Term Debt Excluding Amount Due Within One Year
 
 
 
 
 
 
$
435

$
447

Fair Value of Long-Term Debt(a)
 
 
 
 
 
 
$
456

$
455

*M = Mortgage
 
 
 
 
 
 
 
 
Weighted-average annualized coupon rate
 
 
 
 
 
 
4.3
%
4.2
%
(a) The fair value includes debt due within one year. Fair values are classified as Level 2 in the fair value hierarchy (see pgs. 210 - 218 of 2017 10K) and are based on prices derived from inputs such as benchmark yields and reported trades.
Totals may not foot due to rounding.
 
 
 
 
 
 
 
 


 
 
 
 SHARES AUTHORIZED
 
 
 
 
 
 
 
 
 AND OUTSTANDING
 
 
 
 
 CALL PRICE PER SHARE
PREFERRED STOCK:
 
 AS OF DECEMBER 31,
 
 AS OF DECEMBER 31,
 
 
 AS OF DECEMBER 31,
CUSIP
 
 RATE

2017

2016

2017

2016

 
2017
($ millions)
 
 
 
 
 
 
 
 
 
Without sinking fund:
 
 
 
 
 
 
 
 
Cumulative, $100 par value:
 
 
 
 
 
 
 
 29364P301
4.75% Series
4.75
%

77,798

$

$
8

 
 
 29364P202
4.36% Series
4.36
%

60,000


6

 
 
 29364P400
5.56% Series
5.56
%

60,000


6

 
 
 
 Total without sinking fund
 

197,798

$

$
20

 
 
Totals may not foot due to rounding.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 





UTILITY LONG-TERM DEBT AND PREFERRED STOCK
 
 
 
 
 
 
 
 
 
 
 
 
 
 
ENTERGY TEXAS, INC.
 
 
 
 
 
 
 
 
 
 
 
 
 
FIRST
 
 
AS OF
BONDS:
 
 
 
 MATURITY
CALL
 CURRENT OR
 
DECEMBER 31,
 
CUSIP
 
 TYPE*
 RATE

 DATE
 DATE
 FIRST CALL PRICE
 
2017

2016

($ millions)
 
 
 
 
 
 
 
 
 
 29365TAA2
7.125% Series
M
7.13
%
 02/19
Now
 MW (T + .50%)
 
$
500

$
500

 29365TAE4
2.55% Series
M
2.55
%
06/21
Now
 MW (T + .20%)
 
125

125

 29365TAC8
4.1% Series
M
4.10
%
 09/21
Now
 MW (T + .35%)
 
75

75

29365TAF1
3.45% Series
M
3.45
%
12/27
Now
 MW (T + .20%)
 
150


 29365TAD6
5.15% Series
M
5.15
%
06/45
6/25/2016
 MW (T + .35%)
 
250

250

 29365T104
5.625% Series
M
5.63
%
06/64
6/19/2016
100
%
135

135

 
Total bonds
 
 
 
 
 
 
1,235

1,085

OTHER LONG-TERM DEBT:
 
 
 
 
 
 
 
 
 29365QAB6
5.79% Series Senior Secured, Series A - Securitization Bond
5.79
%
 10/18
 
 
 

24

 29365KAB9
3.65% Series Senior Secured, Series A - Securitization Bond
3.65
%
 08/19
 
 
 
31

75

 29365QAC4
5.93% Series Senior Secured, Series A - Securitization Bond
5.93
%
 06/22
 
 
 
110

114

 29365KAC7
4.38% Series Senior Secured - Securitization Bond
4.38
%
 11/23
 
 
 
219

219

 
Unamortized Premium and Discount – Net
 
 
 
 
 
 
(1
)
(2
)
 
Unamortized Debt Issuance Costs
 
 
 
 
 
 
(10
)
(11
)
 
Other
 
 
 
 
 
 
4

4

TOTAL LONG-TERM DEBT
 
 
 
 
 
 
1,587

1,508

 Less Amount Due Within One Year
 
 
 
 
 
 


 Long-Term Debt Excluding Amount Due Within One Year
 
 
 
 
 
 
$
1,587

$
1,508

 Fair Value of Long-Term Debt(a)
 
 
 
 
 
 
$
1,662

$
1,600

 *M = Mortgage Bond
 
 
 
 
 
 
 
 
 Weighted-average annualized coupon rate
 
 
 
 
 
 
5.3%

5.5%

(a) The fair value includes debt due within one year. Fair values are classified as Level 2 in the fair value hierarchy (see pgs. 210 - 218 of 2017 10K) and are based on prices derived from inputs such as benchmark yields and reported trades.
Totals may not foot due to rounding.
 
 
 
 
 
 
 
 
 
 







SYSTEM ENERGY RESOURCES, INC.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
BONDS:
 
 
 
 MATURITY
 FIRST CALL
 CURRENT OR
 
 AS OF DECEMBER 31,
 
CUSIP
 
 TYPE*
 RATE

 DATE
 DATE
 FIRST CALL PRICE
 
2017

2016

($ millions)
 
 
 
 
 
 
 
 
 
 605277AB8
5.875% Series – Mississippi Business Finance Corp.
 G(a)
5.88
%
2022
 Now
100
%
$
134

$
134

 871911AS2
4.10% Series
M
4.10
%
04/23
Now
MW (T + 0.40%)
 
250

250

 
Total bonds
 
 
 
 
 
 
384

384

OTHER LONG-TERM DEBT:
 
 
 
 
 
 
 
 
 
4.02% Series H – Variable Interest Entity Note Payable
4.02
%
02/17
 
 
 

50

 
3.78% Series I – Variable Interest Entity Note Payable
3.78
%
10/18
 
 
 
85

85

 
Credit Facility – Variable Interest Entity
 
2.52
%
05/19
 
 
 
50


 361561AA1
Grand Gulf Lease Obligation 5.13%
 
5.13
%
 
 
 
 
34

34

 
Unamortized Premium and Discount – Net
 
 
 
 
 
 

(1
)
 
Unamortized Debt Issuance Costs
 
 
 
 
 
 
(1
)
(2
)
 
Other
 
 
 
 
 
 


 TOTAL LONG-TERM DEBT
 
 
 
 
 
 
551

551

 Less Amount Due Within One Year
 
 
 
 
 
 
85

50

 Long-Term Debt Excluding Amount Due Within One Year
 
 
 
 
 
 
$
466

$
501

 Fair Value of Long-Term Debt(b)
 
 
 
 
 
 
$
529

$
530

 *M = Mortgage Bond; G = Governmental Bond
 
 
 
 
 
 
 
 
 Weighted-average annualized coupon rate
 
 
 
 
 
 
4.4
%
4.5
%
(a) Consists of pollution control revenue bonds and environmental revenue bonds.
 
 
(b) The fair value excludes lease obligations of $34 million at System Energy and includes debt due within one year. Fair values are classified as Level 2 in the fair value hierarchy (see pgs. 210 - 218 of 2017 10K) and are based on prices derived from inputs such as benchmark yields and reported trades.
Totals may not foot due to rounding.
 
 
 
 
 
 
 
 
 
 





UTILITY STATISTICAL INFORMATION
 
 
 
 
 
 
 
 
 
 
 
UTILITY TOTAL CAPABILITY
 
 
 
 
 
 
 
 
 
OWNED &

 
 
 OPERATED
 
LEASED

OPERATED

As of December 31, 2017
 PLANTS

 UNITS

 
(MW)(a)

(MW)(b)

Plants that use fuel type:
 
 
 
 
 
   Gas/Oil
24

52

 
14,239

14,550

   Coal
3

5

 
2,229

3,864

   Petroleum Coke
1

2

 

204

      Total Fossil
28

59

 
16,468

18,618

   Hydro
3

7

 
71

151

   Nuclear
4

5

 
5,228

5,371

   Solar
4

4

 
2

2

      Total Capability
39

75

 
21,769

24,142

All plants that have units with multiple fuel types are in the Gas & Oil plant count.
 
 
 
(a) Owned and Leased Capability is the dependable load carrying capability as demonstrated under actual operating conditions based on the
     primary fuel (assuming no curtailments) that each station was designed to utilize.
(b) Certain Entergy subsidiaries jointly own electric generating facilities with affiliates or third parties, which Entergy operates for the
     participating parties.
 
 
 
 
 
 
UTILITY SELECTED OPERATING DATA
 
 
 
 
 
 
2017

2016

2015

2014

2013

SOURCES OF ENERGY (GWh)
 
 
 
 
 
Net Generation:
 
 
 
 
 
   Gas & Oil
46,221

51,976

43,732

34,158

30,364

   Coal
10,730

9,164

8,263

13,970

13,567

   Nuclear
34,695

35,871

39,682

40,986

38,676

   Hydro
93

184

144

142

131

      Total Net Generation
91,739

97,195

91,821

89,256

82,739

Purchased Power:
 
 
 
 
 
   Affiliated Companies




349

   Non-affiliated Companies
37,535

31,251

34,047

35,291

33,994

      Total Purchased Power
37,535

31,251

34,047

35,291

34,343

      Total Sources of Energy
129,274

128,446

125,868

124,547

117,081

 USES OF ENERGY (GWh)
 
 
 
 
 
Electric Energy Sales:
 
 
 
 
 
   Residential
33,834

35,112

36,068

35,932

35,169

   Commercial
28,745

29,197

29,348

28,827

28,547

   Industrial
47,769

45,739

44,382

43,723

41,653

   Governmental
2,511

2,547

2,514

2,428

2,412

      Total Retail
112,859

112,595

112,312

110,910

107,781

Sales for Resale
11,550

11,054

9,274

9,462

3,020

Unbilled Energy
364

406

(96
)
(485
)
530

      Total Electric Energy Sales
124,773

124,055

121,490

119,887

111,331

Line Losses and Company Usage
4,505

4,391

4,378

4,660

5,750

      Total Uses of Energy
129,278

128,446

125,868

124,547

117,081

Electric Energy Sales (Weather Adjusted)(GWh):
 
 
 
 
 
   Residential
35,692

35,362

35,413

35,188

35,143

   Commercial
29,015

28,767

29,022

28,907

28,573

   Industrial
47,769

45,739

44,382

43,723

41,653

   Governmental
2,519

2,540

2,509

2,430

2,413

      Total Weather Adjusted Sales
114,995

112,408

111,326

110,248

107,782

Peak Demand (MW)
21,671

21,387

21,730

20,472

21,581

Operational Summer Capacity at Peak (MW)
24,279

24,656

24,504

24,367

23,802

Annual System Load Factor (%)
62

63

61

65

62

Retail Electric Sales Growth Rate (%)
0.2

0.3

1.3

2.9

0.7

Retail Electric Sales Weather-Adjusted Growth Rate (%)
2.3

1.0

1.0

2.3

0.2

Regional Gross Domestic Product Rate (%)
1.9

0.6

1.1

1.5

(0.3
)
National Gross Domestic Product Rate (%)
2.3

1.5

2.9

2.6

1.7

Average Fuel Cost (cents/KWh)
 
 
 
 
 
   Natural Gas
2.60

2.44

2.65

4.36

4.12

   Nuclear Fuel
0.86

0.63

0.85

0.89

0.92

   Coal
2.35

2.65

2.85

2.63

2.70






   Purchased Power
4.02

3.71

3.63

5.14

4.32

Certain prior year data has been reclassified to conform with current year presentation.
Totals may not foot due to rounding.
 





UTILITY STATISTICAL INFORMATION
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
2017 CONSOLIDATING UTILITY ELECTRIC STATISTICAL INFORMATION
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 E-AR

 E-LA

 E-MS

 E-NO

 E-TX

 SERI

 ELIMINATIONS

 UTILITY

%

ELECTRIC OPERATING REVENUES ($ thousands)
 
 
 
 
 
 
 
Residential
768,389

1,197,651

502,305

250,164

636,254



3,354,763

36
%
Commercial
495,252

955,539

422,692

227,835

378,453



2,479,771

27
%
Industrial
471,958

1,534,496

158,649

35,642

383,814



2,584,559

28
%
Governmental
18,818

68,707

41,049

77,098

24,901



230,573

2
%
      Total Retail
1,754,417

3,756,393

1,124,695

590,739

1,423,422



8,649,666

93
%
Sales for Resale
249,028

341,632

18,238

29,027

79,694

644,458

(1,109,189
)
252,888

3
%
Other
136,474

147,995

55,296

11,978

41,777

(11,000
)
(6,063
)
376,457

4
%
      Total
2,139,919

4,246,020

1,198,229

631,744

1,544,893

633,458

(1,115,252
)
9,278,895

100
%
 
 
 
 
 
 
 
 
 
 
SOURCES OF ENERGY (GWh)
 
 
 
 
 
 
 
 
 
Net Generation:
 
 
 
 
 
 
 
 
 
   Gas & Oil
8,079

23,507

6,727

2,675

5,233



46,221

36
%
   Coal
5,563

1,876

1,904


1,387



10,730

8
%
   Nuclear
12,693

15,379




6,623


34,695

27
%
   Hydro
93







93

%
   Solar


2

2




4

%
      Total Net Generation
26,428

40,762

8,633

2,677

6,620

6,623


91,743

71
%
Purchased Power:
 
 
 
 
 
 
 
 
 
Affiliated Companies
2,403

3,128

2,667

3,874

2,711


(14,783
)

%
Non-affiliated Companies
1,731

19,984

3,332

921

11,567



37,535

29
%
      Total Purchased Power
4,134

23,112

5,999

4,795

14,278


(14,783
)
37,535

29
%
      Total Sources of Energy
30,562

63,874

14,632

7,472

20,898

6,623

(14,783
)
129,278

100
%
 
 
 
 
 
 
 
 
 
 
USES OF ENERGY (GWh)
 
 
 
 
 
 
 
 
 
Electric Energy Sales:
 
 
 
 
 
 
 
 
 
   Residential
7,298

13,357

5,308

2,155

5,716



33,834

30
%
   Commercial
5,825

11,342

4,783

2,248

4,548



28,745

26
%
   Industrial
7,528

29,754

2,536

429

7,521



47,769

42
%
   Governmental
237

790

421

790

273



2,511

2
%
      Total Retail
20,888

55,243

13,048

5,622

18,058



112,859

100
%
Sales for Resale
8,331

6,504

857

1,703

2,263

6,675

(14,783
)
11,550

Unbilled Energy
43

2

22

28

269



364

      Total Electric Energy Sales
29,262

61,749

13,927

7,353

20,590

6,675

(14,783
)
124,773

Line Losses and Company Usage
1,300

2,125

705

119

308

(52
)

4,505

      Total Uses of Energy
30,562

63,874

14,632

7,472

20,898

6,623

(14,783
)
129,278

 
 
 
 
 
 
 
 
 
 
AVERAGE ELECTRIC REVENUE (cents/KWh)
 
 
 
 
 
 
 
Residential
10.53

8.97

9.46

11.61

11.13



9.92

Commercial
8.50

8.42

8.84

10.14

8.32



8.63

Industrial
6.27

5.16

6.26

8.31

5.10



5.41

Governmental
7.94

8.70

9.75

9.76

9.12



9.18

 
 
 
 
 
 
 
 
 
 
NUMBER OF RETAIL ELECTRIC CUSTOMERS
 
 
 
 
 
 
(as of December 31, 2017)
 
 
 
 
 
 
 
 
 
Residential
590,999

929,024

375,281

179,754

391,613



2,466,671

85
%
Commercial
93,910

130,600

64,583

16,505

48,591



354,189

12
%
Industrial
23,770

10,830

3,970

2,110

5,513



46,193

2
%
Governmental
751

7,971

5,066

1,883

2,157



17,828

1
%
      Total Retail Customers
709,430

1,078,425

448,900

200,252

447,874



2,884,881

100
%
Totals may not foot due to rounding.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 





UTILITY STATISTICAL INFORMATION
 
 
 
 
 
 
 
 
 
 
 
ENTERGY ARKANSAS, INC.
 
 
 
 
 
 
2017

2016

2015

2014

2013

ELECTRIC OPERATING REVENUES ($ thousands)
 
 
 
 
 
Residential
768,389

789,472

823,983

754,513

772,059

Commercial
495,252

495,455

515,145

461,238

469,367

Industrial
471,958

445,525

477,217

424,151

432,852

Governmental
18,818

18,456

19,821

18,314

19,206

      Total Retail
1,754,417

1,748,908

1,836,166

1,658,216

1,693,484

Sales for Resale
249,028

167,149

323,571

412,805

429,141

Other
136,474

170,551

93,827

101,370

67,534

      Total Electric Operating Revenues
2,139,919

2,086,608

2,253,564

2,172,391

2,190,159

 
 
 
 
 
 
SOURCES OF ENERGY (GWh)
 
 
 
 
 
Net Generation:
 
 
 
 
 
   Gas & Oil
8,079

8,327

5,768

3,508

3,200

   Coal
5,563

4,457

4,423

7,753

7,481

   Nuclear
12,693

13,420

13,838

14,476

11,946

   Hydro
93

184

144

142

131

      Total Net Generation
26,428

26,388

24,172

25,879

22,758

Purchased Power:
 
 
 
 
 
   Affiliated Companies
2,403

1,938

3,797

3,319

4,017

   Non-affiliated Companies
1,731

2,315

4,408

3,324

4,608

      Total Purchased Power
4,134

4,253

8,205

6,643

8,625

      Total Sources of Energy
30,562

30,641

32,378

32,522

31,383

 
 
 
 
 
 
USES OF ENERGY (GWh)
 
 
 
 
 
Electric Energy Sales:
 
 
 
 
 
   Residential
7,298

7,618

8,016

8,070

7,921

   Commercial
5,825

5,988

6,020

5,934

5,929

   Industrial
7,528

6,795

6,889

6,808

6,769

   Governmental
237

237

235

238

241

      Total Retail
20,888

20,638

21,160

21,050

20,860

Sales for Resale
8,331

8,724

10,219

10,301

8,929

Unbilled Energy
43

156

(119
)
(98
)
100

      Total Electric Energy Sales
29,262

29,518

31,260

31,253

29,889

Line Losses and Company Usage
1,300

1,123

1,118

1,269

1,494

      Total Uses of Energy
30,562

30,641

32,378

32,522

31,383

 
 
 
 
 
 
AVERAGE ELECTRIC REVENUE (cents/KWh)
 
 
 
 
 
Residential
10.53

10.36

10.28

9.35

9.75

Commercial
8.50

8.27

8.56

7.77

7.92

Industrial
6.27

6.56

6.93

6.23

6.39

Governmental
7.94

7.79

8.43

7.69

7.97

 
 
 
 
 
 
NUMBER OF RETAIL ELECTRIC CUSTOMERS
 
 
 
 
 
(as of December 31)
 
 
 
 
 
Residential
590,999

589,048

587,634

585,896

585,157

Commercial
93,910

93,183

92,248

91,005

90,354

Industrial
23,770

23,922

24,303

23,996

24,198

Governmental
751

727

735

692

686

      Total Retail Customers
709,430

706,880

704,920

701,589

700,395

Totals may not foot due to rounding.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 





UTILITY STATISTICAL INFORMATION
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
ENTERGY ARKANSAS, INC.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
GENERATION PORTFOLIO
 
 
 
 
 
 
 
 
 
 
PLANT
 
 
 
 
 
TOTAL PLANT – 2017
 
 
 
 
OWNED &
 
 
AVG BTU
 
 
 
 
 
 
 
 TOTAL
 
 
 
 
LEASED
 
 
PER KWH
Emissions
 NET
EXPENSES
PRODUCTION
 
 
 
COMMERCIAL
CAPABILITY
 
 
NET
SO2
NOx
CO2
Hg
GENERATION
PER NET
EXPENSE
PLANT
UNIT
 OWNERSHIP
 OPERATION
(MW)(a)
 FUEL TYPE
 PURPOSE
GENERATION(d)
(tons)
(tons)
(tons)
(lbs)
TECHNOLOGY(b)
 (MWH)
 MWH
($ thousands)
Cecil Lynch
2

100
%
1949

Gas/Oil
Retired
 
 
 
 
 
 



 
3

100
%
1954

Gas/Oil
Retired
 
 
 
 
 
 
 
 
 
Harvey Couch
1

100
%
1943

Gas/Oil
Retired
 
 
 
 
 
 



 
2

100
%
1954

Gas/Oil
Retired
 
 
 
 
 
 
 
 
 
Lake Catherine
1

100
%
1950

Gas/Oil
Retired
 
 
 
 
 
 
 
 
 
 
2

100
%
1950

Gas/Oil
Retired
 
 
 
 
 
 
 
 
 
 
3

100
%
1953

Gas/Oil
Retired
 
 
 
 
 
 
 
 
 
 
4

100
%
1970
528

Gas/Oil
Peaking
13,122

0.4

145

76,197

 
 
93,574

244.1

22,844

Hamilton Moses
1

100
%
1951

Gas/Oil
Retired
 
 
 
 
 
 



 
2

100
%
1951

Gas/Oil
Retired
 
 
 
 
 
 
 
 
 
Mabelvale
1

100
%
1970

Gas/Oil
Retired
 
 
 
 
 
 



 
2

100
%
1970

Gas/Oil
Retired
 
 
 
 
 
 
 
 
 
 
3

100
%
1970

Gas/Oil
Retired
 
 
 
 
 
 
 
 
 
 
4

100
%
1970

Gas/Oil
Retired
 
 
 
 
 
 
 
 
 
Robert Ritchie
1

100
%
1961

Gas/Oil
Retired
 
 
 
 
 
 



 
3

100
%
1970

Gas/Oil
Retired
 
 
 
 
 
 



Ouachita
1

100
%
2002
252

Gas
Intermediate
7,169

3

80

661,634

 
Dry LNB, SCR
2,918,656

27.6

80,418

 
2

100
%
2002
253

Gas
Intermediate
 
3

66

514,318

 
Dry LNB, SCR
 
 
 
Hot Spring
1

100
%
2002
606

Gas
Intermediate
7,471

7

106

1,339,587

 
Dry LNB, SCR
3,447,996

27.0

92,951

Independence
1

31.5
%
1983
257

Coal
Base
10,330

2,417

1,004

1,015,777

6

OFA, ESP, ACI
999,311

28.7

28,679

White Bluff
1

57
%
1980
465

Coal
Base
10,247

8,183

4,679

3,203,917

25

OFA, ESP, ACI
4,563,427

27.6

126,074

 
2

57
%
1981
467

Coal
Base
 
5,047

1,830

2,008,144

11

OFA, ESP, ACI
 
 
 
Cecil Lynch
 Diesel

100
%
1967

Oil
Retired
 
 
 
 
 
 



Carpenter
1

100
%
1932
30

Hydro
Peaking
 
 
 
 
 
 
69,475

17.9

1,242

 
2

100
%
1932
30

Hydro
Peaking
 
 
 
 
 
 
 
 
 
Remmel
1

100
%
1925
4

Hydro
Peaking
 
 
 
 
 
 
23,963

33.5

804

 
2

100
%
1925
4

Hydro
Peaking
 
 
 
 
 
 
 
 
 
 
3

100
%
1925
4

Hydro
Peaking
 
 
 
 
 
 
 
 
 
Union Power Station
2

100
%
2003
497

Gas
Intermediate
7,361

3

69

618,154

 
Dry LNB, SCR
1,618,334

32.5

52,542

Arkansas
1

100
%
1974
835

Nuclear PWR(c)
Base
10,373

 
 
 
 
 
12,692,915

32.5

412,431

Nuclear One
2

100
%
1980
986

Nuclear PWR(c)
Base
 
 
 
 
 
 
 
 
 
Total
 
 
 
5,217

 
 
 
15,663

7,979

9,437,728

42

 
26,427,652

31.0

817,985

(a) Owned and Leased Capability is the dependable load carrying capability as demonstrated under actual operating conditions based on the primary fuel (assuming no curtailments) that each station was designed to utilize.
(b) Installed NOx and particulate matter and mercury emission control devices as stated in the EPA Monitoring Plans and operational: Combustion Modification/ Fuel Reburning (Combus Mod / Fuel Reburn), Dry Low NOx Burners (Dry LNB), Electrostatic Precipitator (ESP), Low NOx Burners with Closed-coupled Overfire Air (LNB w/ Closed-coupled OFA), Low NOx Burners with Separated Overfire Air (LNB w/ Sep OFA), Low NOx Burner with Overfire Air (LNB w/ OFA), Overfire Air (OFA), Selective Catalytic Reduction (SCR) or Steam Injection and Activated Carbon Injection (ACI). Currently have no SO2, or CO2 control equipment operating on any unit.
(c) PWR = Pressurized Water Reactor.
(d) The nuclear heat rate as reflected in the FERC Form 1 is calculated by obtaining the thermal generation in MWhs from the plant multiplied by the industry standard of 3.4126 to obtain the MMBtu equivalency
Total may not foot due to rounding.






UTILITY STATISTICAL INFORMATION
 
 
 
 
 
 
 
 
 
 
 
ENTERGY LOUISIANA, LLC
 
 
 
 
 
 
2017

2016

2015

2014

2013

ELECTRIC OPERATING REVENUES ($ thousands)
 
 
 
 
 
Residential
1,197,651

1,195,721

1,292,903

1,358,221

1,303,928

Commercial
955,539

930,024

987,464

1,044,352

1,002,987

Industrial
1,534,496

1,350,484

1,418,773

1,569,202

1,457,013

Governmental
68,707

66,530

67,560

69,212

67,234

      Total Retail
3,756,393

3,542,759

3,766,700

4,040,987

3,831,162

Sales for Resale
341,632

418,060

442,172

506,478

369,316

Other
147,995

165,524

152,652

121,349

139,795

      Total Electric Operating Revenues
4,246,020

4,126,343

4,361,524

4,668,814

4,340,273

 
 
 
 
 
 
 
 
 
 
 
 
SOURCES OF ENERGY (GWh)
 
 
 
 
 
Net Generation:
 
 
 
 
 
   Gas & Oil
23,507

26,210

22,450

16,421

12,873

   Coal
1,876

1,599

1,462

1,995

2,006

   Nuclear
15,379

17,152

15,301

17,311

16,955

   Hydro





      Total Net Generation
40,762

44,961

39,213

35,727

31,834

Purchased Power:
 
 
 
 
 
   Affiliated Companies
3,128

6,033

10,001

9,863

13,291

   Non-affiliated Companies
19,984

14,685

15,241

17,132

15,115

      Total Purchased Power
23,112

20,718

25,242

26,995

28,406

      Total Sources of Energy
63,874

65,679

64,455

62,722

60,240

 
 
 
 
 
 
USES OF ENERGY (GWh)
 
 
 
 
 
Electric Energy Sales:
 
 
 
 
 
   Residential
13,357

13,810

14,399

14,415

14,026

   Commercial
11,342

11,478

11,700

11,555

11,402

   Industrial
29,754

28,517

27,713

27,025

25,734

   Governmental
790

794

756

732

723

      Total Retail
55,243

54,599

54,568

53,727

51,885

Sales for Resale
6,504

9,035

8,270

7,291

6,147

Unbilled Energy
2

206

10

(197
)
268

      Total Electric Energy Sales
61,749

63,840

62,848

60,821

58,300

Line Losses and Company Usage
2,125

1,839

1,607

1,901

1,940

      Total Uses of Energy
63,874

65,679

64,455

62,722

60,240

 
 
 
 
 
 
AVERAGE ELECTRIC REVENUE (cents/KWh)
 
 
 
 
 
Residential
8.97

8.66

8.98

9.42

9.30

Commercial
8.42

8.10

8.44

9.04

8.80

Industrial
5.16

4.74

5.12

5.81

5.66

Governmental
8.70

8.38

8.94

9.46

9.30

 
 
 
 
 
 
NUMBER OF RETAIL ELECTRIC CUSTOMERS
 
 
 
 
 
(as of December 31)
 
 
 
 
 
Residential
929,024

923,383

916,095

927,579

922,438

Commercial
130,600

129,989

129,343

129,654

128,496

Industrial
10,830

10,768

10,629

10,805

10,533

Governmental
7,971

7,927

7,892

7,607

7,549

      Total Retail Customers
1,078,425

1,072,067

1,063,959

1,075,645

1,069,016

Totals may not foot due to rounding.
 
 
 
 
 
 





UTILITY STATISTICAL INFORMATION
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
ENTERGY LOUISIANA, LLC
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
GENERATION PORTFOLIO
 
 
 
 
 
 
 
 
 
PLANT
 
 
 
 
 
TOTAL PLANT – 2017
 
 
 
 
OWNED &
 
 
AVG BTU
 
 
 
 
 
 
 
 TOTAL
 
 
 
 
LEASED
 
 
PER KWH
Emissions
 NET
 EXPENSES
 PRODUCTION
 
 
 
COMMERCIAL
CAPABILITY
 
 
NET
SO2
NOx
CO2
Hg
 
GENERATION
PER NET
EXPENSE
PLANT
 UNIT
OWNERSHIP
 OPERATION
(MW)(a)
 FUEL TYPE
 PURPOSE
GENERATION(d)
(tons)
(tons)
(tons)
(lbs)
TECHNOLOGY(b)
 (MWH)
 MWH
($ thousands)
Acadia
2

100
%
2002
551

Gas
Intermediate
7,323

6

90

1,125,563

 
SCR
2,651,010

28.6

75,823

Buras
8

100
%
1971
11

Gas/Oil
Peaking
17,944

 
 
 
 
 
4,624

195.6

904

Little Gypsy
1

100
%
1961

Gas/Oil
Retired
11,181

 
 
 
 
 
2,146,213

43.9

94,156

 
2

100
%
1966
409

Gas/Oil
Intermediate
 
3

679

556,675

 
BOOS
 
 
 
 
3

100
%
1969
517

Gas/Oil
Intermediate
 
5

2,056

888,591

 
BOOS/IFGR
 
 
 
Monroe
10

100
%
1961

Gas
Retired
 
 
 
 
 
 



 
11

100
%
1965

Gas
Retired
 
 
 
 
 
 
 
 
 
 
12

100
%
1968

Gas
Retired
 
 
 
 
 
 
 
 
 
Ninemile Point
1

100
%
1951

Gas/Oil
Retired
10,228

 
 
 
 
 
4,427,688

38.8

171,874

 
2

100
%
1953

Gas/Oil
Retired
 
 
 
 
 
 
 
 
 
 
3

100
%
1955

Gas/Oil
Retired
 
 
 
 
 
 
 
 
 
 
4

100
%
1971
681

Gas/Oil
Intermediate
 
6

2,652

1,120,475

 
 BOOS/IFGR
 
 
 
 
5

100
%
1973
753

Gas/Oil
Intermediate
 
8

4,288

1,616,497

 
 BOOS/IFGR
 
 
 
 
6

100
%
2014
560

Gas/Oil
Intermediate
7,065

8

174

1,588,733

 
 SCR, Water/Steam Injection
4,349,242

28.7

124,780

Perryville
1

100
%
2002
534

Gas
Intermediate
7,286

4

92

775,005

 
Dry LNB, SCR
1,900,770

33.2

63,111

 
2

100
%
2001
154

Gas
Peaking
 

10

42,116

 
Dry LNB
 
 
 
Sterlington
6

100
%
1958

Gas/Oil
Retired
13,012

 
 
 
 
 
8,848

127.5

1,128

 
7

100
%
1974
47

Gas/Oil
Peaking
 

32

8,861

 
 
 
 
 
Waterford
1

100
%
1975
407

Gas/Oil
Intermediate
11,240

2

413

293,461

 
 LNCB, FGR
829,226

58.4

48,404

 
2

100
%
1975
407

Gas/Oil
Intermediate
 
1

295

260,604

 
 LNCB, FGR
 
 
 
 
4

100
%
2009
33

Oil
Peaking
 
3

10

13,926

 
Water/Steam Injection
 
 
 
LA Station 2 (d)
10

100
%
1950

Gas
Reserve
 
 
 
 
 
 


197

 
11

100
%
1950

Gas
Reserve
 
 
 
 
 
 
 
 
 
 
12

100
%
1953

Gas
Reserve
 
 
 
 
 
 
 
 
 
Willow Glen
1

100
%
1960

Gas/Oil
Retired
 
 
 
 
 
 


2,439

 
2

100
%
1964

Gas/Oil
Retired
 
 
 
 
 
 
 
 
 
 
3

100
%
1968

Gas
Retired
 
 
 
 
 
ESP
 
 
 
 
4

100
%
1973

Gas/Oil
Retired
 
 
 
 
 
 
 
 
 
 
5

100
%
1976

Gas/Oil
Retired
 
 
 
 
 
 
 
 
 
Roy S. Nelson
3

100
%
1960

Gas/Oil
Retired
 
 
 
 
 
 
(10,510
)

1,997

 
4

100
%
1970

Gas/Oil
Reserve
 
 
 
 
 
Combus Mod/Fuel Reburn
 
 
 
Calcasieu
1

100
%
2000
143

Gas
Peaking
12,283

1

134

172,173

 
Dry LNB
357,373

61.2

21,878

 
2

100
%
2001
156

Gas
Peaking
 

36

60,854

 
Dry LNB
 
 
 
Ouachita
3

100
%
2002
249

Gas
Intermediate
7,112

3

64

501,419

 
Dry LNB, SCR
1,250,592

29.6

36,984

Roy S. Nelson
6

40
%
1982
221

Coal
Base
11,890

4,122

1,046

1,349,092

6

LNB w/ Sep OFA, ESP, ACI
1,092,417

37.4

40,882

Big Cajun 2
3

24
%
1983
139

Coal
Base
10,734

2,531

538

908,127

6

LNB w/ OFA, ESP, ACI
783,859

32.3

25,333

River Bend
1

100
%
1986
967

Nuclear BWR(c)
Base
10,896

 
 
 
 
 
7,032,282

31.9

224,272

Waterford
3

100
%
1985
1,169

Nuclear PWR(c)
Base
10,879

 
 
 
 
 
8,347,047

28.0

233,896

Union Power Station
3

100
%
2003
497

Gas
Intermediate
7,312

5

115

1,049,064

 
Dry LNB, SCR
5,591,466

27.5

153,960

 
4

100
%
2003
494

Gas
Intermediate
 
6

121

1,079,728

 
Dry LNB, SCR
 
 
 
Total
 
 
 
9,099

 
 
 
6,711

12,845

13,410,964

12

 
40,762,147

32.4

1,322,019

(a) Owned and Leased Capability is the dependable load carrying capability as demonstrated under actual operating conditions based on the primary fuel (assuming no curtailments) that each station was designed to utilize.





(b) Installed NOx and particulate matter emission control devices as stated in the EPA Monitoring Plans and operational: Combustion Modification/ Fuel Reburning (Combus Mod / Fuel Reburn), Dry Low NOx Burners (Dry LNB), Electrostatic Precipitator (ESP), Low NOx Burners with Closed-coupled Overfire Air (LNB w/ Closed-coupled OFA), Low NOx Burners with Separated Overfire Air (LNB w/ Sep OFA), Low NOx Burner with Overfire Air (LNB w/ OFA), Low NOx Cell Burner (LNCB), Overfire Air (OFA), Selective Catalytic Reduction (SCR) or Water/Steam Injection, Flue Gas Recirculation (FGR), Induced Flue Gas Recirculation (IFGR), Burners-out-of-service (BOOS) and Activated Carbon Injection (ACI). Currently have no SO2 or CO2 control equipment operating on any unit.
(c) BWR = Boiling Water Reactor; PWR = Pressurized Water Reactor.
(d) The nuclear heat rate as reflected in the FERC Form 1 is calculated by obtaining the thermal generation in MWhs from the plant multiplied by the industry standard of 3.4126 to obtain the MMBtu equivalency
Totals may not foot due to rounding.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 






UTILITY STATISTICAL INFORMATION
 
 
 
 
 
 
 
 
 
 
 
ENTERGY MISSISSIPPI, INC.
 
 
 
 
 
 
2017

2016

2015

2014

2013

ELECTRIC OPERATING REVENUES ($ thousands)
 
 
 
 
 
Residential
502,305

458,547

565,514

585,371

526,618

Commercial
422,692

374,426

465,517

480,754

432,240

Industrial
158,649

133,951

163,651

174,615

155,742

Governmental
41,049

38,265

46,537

46,863

41,967

      Total Retail
1,124,695

1,005,189

1,241,219

1,287,604

1,156,567

Sales for Resale
18,238

31,408

85,387

166,238

116,514

Other
55,296

58,052

70,379

70,351

61,459

      Total Electric Operating Revenues
1,198,229

1,094,649

1,396,985

1,524,193

1,334,540

 
 
 
 
 
 
SOURCES OF ENERGY (GWh)
 
 
 
 
 
Net Generation:
 
 
 
 
 
   Gas & Oil
6,727

7,852

6,232

6,113

7,240

   Coal
1,904

1,926

1,297

2,747

2,597

   Nuclear





   Hydro





   Solar
2

2




      Total Net Generation
8,633

9,780

7,529

8,860

9,837

Purchased Power:
 
 
 
 
 
   Affiliated Companies
2,667

2,150

4,812

4,114

4,818

   Non-affiliated Companies
3,332

3,353

3,470

3,780

1,428

      Total Purchased Power
5,999

5,503

8,282

7,894

6,246

      Total Sources of Energy
14,632

15,283

15,811

16,754

16,083

 
 
 
 
 
 
USES OF ENERGY (GWh)
 
 
 
 
 
Electric Energy Sales:
 
 
 
 
 
   Residential
5,308

5,617

5,661

5,672

5,629

   Commercial
4,783

4,894

4,913

4,821

4,815

   Industrial
2,536

2,493

2,283

2,297

2,265

   Governmental
421

439

433

414

409

      Total Retail
13,048

13,443

13,290

13,204

13,118

Sales for Resale
857

1,021

1,679

2,850

1,847

Unbilled Energy
22

57

(72
)
(32
)
19

      Total Electric Energy Sales
13,927

14,521

14,897

16,022

14,984

Line Losses and Company Usage
705

762

914

732

1,099

      Total Uses of Energy
14,632

15,283

15,811

16,754

16,083

 
 
 
 
 
 
AVERAGE ELECTRIC REVENUE (cents/KWh)
 
 
 
 
 
Residential
9.46

8.16

9.99

10.32

9.36

Commercial
8.84

7.65

9.48

9.97

8.98

Industrial
6.26

5.37

7.17

7.60

6.88

Governmental
9.75

8.72

10.75

11.31

10.26

 
 
 
 
 
 
NUMBER OF RETAIL ELECTRIC CUSTOMERS
 
 
 
 
 
(as of December 31)
 
 
 
 
 
Residential
375,281

374,119

372,194

370,265

369,686

Commercial
64,583

64,274

63,890

63,306

62,867

Industrial
3,970

4,028

3,959

3,847

3,752

Governmental
5,066

5,055

5,009

4,962

4,864

      Total Retail Customers
448,900

447,476

445,052

442,380

441,169

Totals may not foot due to rounding.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 





UTILITY STATISTICAL INFORMATION
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
ENTERGY MISSISSIPPI, INC.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
GENERATION PORTFOLIO
 
 
 
 
 
 
 
PLANT
 
 
 
 
 
TOTAL PLANT – 2017
 
 
 
 
 OWNED &
 
 
AVG BTU
 
 
 
 
 
 
 
 TOTAL
 
 
 
 
 LEASED
 
 
PER KWH
Emissions
 NET
 EXPENSES
 PRODUCTION
 
 
 
COMMERCIAL
CAPABILITY
 
 
NET
SO2
NOx
CO2
Hg
 
GENERATION
PER NET
EXPENSE
PLANT
UNIT
OWNERSHIP
OPERATION
 (MW)(a)
 FUEL TYPE
 PURPOSE
GENERATION
(tons)
(tons)
(tons)
(lbs)
TECHNOLOGY(b)
 (MWH)
 MWH
($ thousands)
Attala
1

100
%
2001
453

Gas
Intermediate
7,058

5

98

1,006,941

 
Dry LNB, SCR
2,295,278

28.1

64,529

Hinds
1

100
%
2001
460

Gas
Intermediate
7,037

7

125

1,335,682

 
Dry LNB, SCR
3,245,510

25.8

83,843

Baxter Wilson
1

100
%
1967
532

Gas/Oil
Intermediate
10,994

3

793

421,608

 
 
633,632

55.8

35,375

 
2

100
%
1971
531

Gas/Oil
Intermediate
 

2

4,973

 
Combus Mod/Fuel Reburn
 
 
 
Delta
1

100
%
1953

Gas/Oil
Retired
 
 
 
 
 
 
 
 
 
 
2

100
%
1953

Gas/Oil
Retired
 
 
 
 
 
 
 
 
 
Gerald Andrus
1

100
%
1975
729

Gas/Oil
Intermediate
12,163

2

437

287,709

 
OFA
386,449

67.5

26,092

Natchez
1

100
%
1951

Gas/Oil
Retired
 
 
 
 
 
 
 
 
 
Rex Brown
1

100
%
1948

Gas
Retired
12,041

 
 
 
 
 
166,515

61.9

10,312

 
3

100
%
1951
29

Gas/Oil
Peaking
 
 
2

3,070

 
 
 
 
 
 
4

100
%
1959
200

Gas/Oil
Intermediate
 
1

370

148,702

 
 
 
 
 
 
5

100
%
1968
9

 Oil
Peaking
 
 
 
 
 
 
 
 
 
Independence
1

25
%
1983
204

 Coal
Base
10,547

1,918

797

806,172

5

OFA, ESP, ACI
1,903,544

28

53,359

 
2

25
%
1984
211

Coal
Base
 
2,953

1,377

1,191,271

9

OFA, ESP, ACI
 
 
 
DeSoto Solar
1

100
%
2015
0.5

Solar
N/A
 
 
 
 
 
 
795

11

9

Brookhaven Solar
1

100
%
2015
0.5

Solar
N/A
 
 
 
 
 
 
                    602

                   10.1

                        6

Hinds Solar
1

100
%
2015
0.5

Solar
N/A
 
 
 
 
 
 
740

11.0

8

Total
 
 
 
3,359

 
 
 
4,888

4,001

5,206,128

14

 
8,633,065

31.7

273,533

(a) Owned and Leased Capability is the dependable load carrying capability as demonstrated under actual operating conditions based on the primary fuel (assuming no curtailments) that each station was designed to utilize.
(b) Installed NOx and particulate matter emission control devices as stated in the EPA Monitoring Plan and operational: Combustion Modification/ Fuel Reburning (Combus Mod / Fuel Reburn), Dry Low NOx Burners (Dry LNB), Electrostatic Precipitator (ESP), Low NOx Burners with Closed-coupled Overfire Air (LNB w/ Closed-coupled OFA), Low NOx Burners with Separated Overfire Air (LNB w/ Sep OFA), Low NOx Burner with Overfire Air (LNB w/ OFA), Overfire Air (OFA), Selective Catalytic Reduction (SCR) or Steam Injection and Activated Carbon Injection (ACI). Currently have no SO2, or CO2 control equipment operating on any unit.
Totals may not foot due to rounding.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 






UTILITY STATISTICAL INFORMATION
 
 
 
 
 
 
 
 
 
 
 
ENTERGY NEW ORLEANS, LLC
 
 
 
 
 
 
2017

2016

2015

2014

2013

ELECTRIC OPERATING REVENUES ($ thousands)
 
 
 
 
 
Residential
250,164

231,274

219,788

228,913

221,007

Commercial
227,835

205,846

186,272

195,900

193,391

Industrial
35,642

32,787

30,523

33,022

35,178

Governmental
77,098

69,126

64,634

67,761

68,273

      Total Retail
590,739

539,033

501,217

525,596

517,849

Sales for Resale
29,027

32,843

66,114

81,700

27,472

Other
11,978

14,944

16,991

17,792

19,310

      Total Electric Operating Revenues
631,744

586,820

584,322

625,088

564,631

 
 
 
 
 
 
SOURCES OF ENERGY (GWh)
 
 
 
 
 
Net Generation:
 
 
 
 
 
   Gas & Oil
2,675

1,792

1,742

2,003

1,500

   Coal





   Nuclear





   Hydro





   Solar
2

1




      Total Net Generation
2,677

1,793

1,742

2,003

1,500

Purchased Power:
 
 
 
 
 
   Affiliated Companies
3,874

3,865

4,358

3,344

3,915

   Non-affiliated Companies
921

1,535

1,478

1,818

926

      Total Purchased Power
4,795

5,400

5,836

5,162

4,841

      Total Sources of Energy
7,472

7,193

7,578

7,165

6,341

 
 
 
 
 
 
USES OF ENERGY (GWh)
 
 
 
 
 
Electric Energy Sales:
 
 
 
 
 
   Residential
2,155

2,231

2,301

2,262

2,152

   Commercial
2,248

2,268

2,257

2,181

2,130

   Industrial
429

441

463

455

484

   Governmental
790

794

825

783

778

      Total Retail
5,622

5,734

5,846

5,681

5,544

Sales for Resale
1,703

1,212

1,655

1,397

531

Unbilled Energy
28

3

30

(35
)
28

      Total Electric Energy Sales
7,353

6,949

7,531

7,043

6,103

Line Losses and Company Usage
119

244

47

122

238

      Total Uses of Energy
7,472

7,193

7,578

7,165

6,341

 
 
 
 
 
 
AVERAGE ELECTRIC REVENUE (cents/KWh)
 
 
 
 
 
Residential
11.61

10.37

9.55

10.12

10.27

Commercial
10.14

9.08

8.25

8.98

9.08

Industrial
8.31

7.43

6.59

7.26

7.27

Governmental
9.76

8.71

7.83

8.65

8.78

 
 
 
 
 
 
NUMBER OF RETAIL ELECTRIC CUSTOMERS
 
 
 
 
 
(as of December 31)
 
 
 
 
 
Residential
179,754

177,993

176,223

173,067

170,202

Commercial
16,505

16,425

16,356

16,080

15,854

Industrial
2,110

2,117

2,246

2,206

2,255

Governmental
1,883

1,860

1,886

1,888

1,827

      Total Retail Customers
200,252

198,395

196,711

193,241

190,138

Totals may not foot due to rounding.
On Sept. 1, 2015, E-LA transferred its Algiers assets to E-NO. The effect of the Algiers transfer has been retrospectively applied to E-NO's data presented above.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 





UTILITY STATISTICAL INFORMATION
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
ENTERGY NEW ORLEANS, LLC
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
GENERATION PORTFOLIO
 
 
 
 
 
 
 
PLANT
 
 
 
 
 
TOTAL PLANT – 2017
 
 
 
 
 OWNED &
 
 
AVG BTU
 
 
 
 
 
 
 
 TOTAL
 
 
 
 
 LEASED
 
 
PER KWH
Emissions
 NET
 EXPENSES
 PRODUCTION
 
 
 
COMMERCIAL
CAPABILITY
 
 
NET
SO2
NOx
CO2
Hg
 
 GENERATION
 PER NET
 EXPENSE
PLANT
 UNIT
OWNERSHIP
 OPERATION
 (MW)(a)
 FUEL TYPE
 PURPOSE
GENERATION
(tons)
(tons)
(tons)
(lbs)
TECHNOLOGY(b)
 (MWH)
 MWH
($ thousands)
Michoud
1

100%

1957

 Gas/Oil
Retired
 
 
 
 
 
 
 
 
 
 
2

100%

1963

 Gas/Oil
Retired
 
 
 
 
 
 
 
 
 
 
3

100%

1967

 Gas/Oil
Retired
 
 
 
 
 
Combus Mod/Fuel Reburn
 
 
 
Union Power Station
1

100
%
2003
491

Gas
Intermediate
7,332

5

103

1,021,383

 
Dry LNB, SCR
2,675,414

27.1

72,495

New Orleans Solar
1

100
%
2016
1

Solar
N/A
 
 
 
 
 
 
2,005

23.9

48

Total
 
 
 
492

 
 
 
5

103

1,021,383

 
 
2,677,419

27.1

72,543

(a) Owned and Leased Capability is the dependable load carrying capability as demonstrated under actual operating conditions based on the primary fuel (assuming no curtailments) that each station was designed to utilize.
(b) Installed NOx and particulate matter emission control devices as stated in the EPA Monitoring Plans and operational: Combustion Modification/ Fuel Reburning (Combus Mod / Fuel Reburn), Dry Low NOx Burners (Dry LNB), Electrostatic Precipitator (ESP), Low NOx Burners with Closed-coupled Overfire Air (LNB w/ Closed-coupled OFA), Low NOx Burners with Separated Overfire Air (LNB w/ Sep OFA), Low NOx Burner with Overfire Air (LNB w/ OFA), Overfire Air (OFA), Selective Catalytic Reduction (SCR) or Steam Injection and Activated Carbon Injection (ACI). Currently have no SO2or CO2 control equipment operating on any unit.
Totals may not foot due to rounding.


SYSTEM ENERGY RESOURCES, INC.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
2017

2016

2015

2014

2013

ELECTRIC OPERATING REVENUES ($ thousands)
633,458

548,291

632,405

664,364

735,089

 
 
 
 
 
 
 
 
 
SOURCES OF ENERGY (GWh)
 
 
 
 
 
 
 
Net Generation:
 
 
 
 
 
 
 
 
   Gas & Oil
 
 
 





   Coal
 
 
 





   Nuclear
 
 
 
6,623

5,299

10,543

9,199

9,775

   Hydro
 
 
 





      Total Net Generation
 
 
 
6,623

5,299

10,543

9,199

9,775

Purchased Power
 
 
 





      Total Sources of Energy
 
 
6,623

5,299

10,543

9,199

9,775

 
 
 
 
 
 
 
 
 
USES OF ENERGY (GWh)
 
 
 
 
 
 
 
Electric Energy Sales
 
 
 
6,675

5,384

10,547

9,219

9,794

Unbilled Energy
 
 
 





Line Losses and Company Usage
 
(52
)
(85
)
(4
)
(20
)
(19
)
      Total Uses of Energy
 
 
6,623

5,299

10,543

9,199

9,775

Totals may not foot due to rounding.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 







SYSTEM ENERGY RESOURCES, INC.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
GENERATION PORTFOLIO
 
 
 
 
 
 
 
 
 
 
PLANT
 
 
 
 
 
TOTAL PLANT – 2017
 
 
 
 
 OWNED &
 
 
AVG BTU
 
 
 
 
 
 
 
 TOTAL
 
 
 
 
 LEASED
 
 
PER KWH
Emissions
 NET
 EXPENSES
 PRODUCTION
 
 
 
COMMERCIAL
 CAPABILITY
 
 
NET
SO2
NOx
CO2
Hg
 
 GENERATION
 PER NET
 EXPENSE
PLANT
 UNIT
 OWNERSHIP
 OPERATION
 (MW)(a)
 FUEL TYPE
 PURPOSE
GENERATION(c)
(tons)
(tons)
(tons)
(lbs)
TECHNOLOGY
 (MWH)
 MWH
($ thousands)
Grand Gulf
1
90%
1985
1,271
 Nuclear BWR(b)
Base
10,708
 
6,622,966

39.6

262,272

Total
 
 
 
1,271
 
 
 
 
 
 
 
 
6,622,966

39.6

262,272

(a) Owned and Leased Capability is the dependable load carrying capability as demonstrated under actual operating conditions based on the primary fuel (assuming no curtailments) that each station was designed to utilize. Reflects estimate of the rerate for recovered performance (~ 55 MW) and uprate (~ 178 MW) completed in 2012. Approved Summer 2013 rating is 1,409 MW.
(b) BWR = Boiling Water Reactor.
(c) The nuclear heat rate as reflected in the FERC Form 1 is calculated by obtaining the thermal generation in MWhs from the plant multiplied by the industry standard of 3.4126 to obtain the MMBtu equivalency
Totals may not foot due to rounding.





UTILITY STATISTICAL INFORMATION
 
 
 
 
 
 
 
 
 
 
 
ENTERGY TEXAS, INC.
 
 
 
 
 
 
2017

2016

2015

2014

2013

ELECTRIC OPERATING REVENUES ($ thousands)
 
 
 
 
 
Residential
636,254

612,660

632,667

654,064

596,396

Commercial
378,453

356,057

369,155

383,662

327,299

Industrial
383,814

364,614

372,217

421,913

324,767

Governmental
24,901

24,373

25,356

26,266

23,535

      Total Retail
1,423,422

1,357,704

1,399,395

1,485,905

1,271,997

Sales for Resale
79,694

218,007

273,469

338,976

416,285

Other
41,777

39,908

34,339

27,101

40,517

      Total Electric Operating Revenues
1,544,893

1,615,619

1,707,203

1,851,982

1,728,799

 
 
 
 
 
 
SOURCES OF ENERGY (GWh)
 
 
 
 
 
Net Generation:
 
 
 
 
 
   Gas & Oil
5,233

7,795

7,539

6,113

5,551

   Coal
1,387

1,182

1,081

1,475

1,483

   Nuclear





   Hydro





      Total Net Generation
6,620

8,977

8,620

7,588

7,034

Purchased Power:
 
 
 
 
 
   Affiliated Companies
2,711

6,048

6,235

5,859

5,538

   Non-affiliated Companies
11,567

9,363

9,751

9,750

12,381

      Total Purchased Power
14,278

15,411

15,986

15,609

17,919

      Total Sources of Energy
20,898

24,388

24,607

23,197

24,953

 
 
 
 
 
 
USES OF ENERGY (GWh)
 
 
 
 
 
Electric Energy Sales:
 
 
 
 
 
  Residential
5,716

5,836

5,889

5,810

5,726

  Commercial
4,548

4,570

4,548

4,471

4,402

  Industrial
7,521

7,493

7,036

7,140

6,404

  Governmental
273

283

276

277

282

      Total Retail
18,058

18,182

17,749

17,698

16,814

Sales for Resale
2,263

5,711

6,107

4,963

6,999

Unbilled Energy
269

(16
)
55

(123
)
115

      Total Electric Energy Sales
20,590

23,877

23,911

22,538

23,928

Line Losses and Company Usage
308

511

696

659

1,025

      Total Uses of Energy
20,898

24,388

24,607

23,197

24,953

 
 
 
 
 
 
AVERAGE ELECTRIC REVENUE (cents/KWh)
 
 
 
 
 
Residential
11.13

10.50

10.74

11.26

10.42

Commercial
8.32

7.79

8.12

8.58

7.44

Industrial
5.10

4.87

5.29

5.91

5.07

Governmental
9.12

8.61

9.19

9.48

8.35

 
 
 
 
 
 
NUMBER OF RETAIL ELECTRIC CUSTOMERS
 
 
 
 
 
(as of December 31)
 
 
 
 
 
Residential
391,613

388,143

379,838

373,436

368,347

Commercial
48,591

48,276

47,003

46,371

45,825

Industrial
5,513

5,417

5,435

5,415

5,143

Governmental
2,157

2,162

2,377

2,334

2,310

      Total Retail Customers
447,874

443,998

434,653

427,556

421,625

Totals may not foot due to rounding.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 





UTILITY STATISTICAL INFORMATION
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
ENTERGY TEXAS, INC.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
GENERATION PORTFOLIO
 
 
 
 
 
 
 
PLANT
 
 
 
 
 
TOTAL PLANT – 2017
 
 
 
 
 OWNED &
 
 
AVG BTU
 
 
 
 
 
 
 
 TOTAL
 
 
 
 
LEASED
 
 
PER KWH
Emissions
 NET
 EXPENSES
 PRODUCTION
 
 
 
COMMERCIAL
CAPABILITY
 
 
NET
SO2
NOx
CO2
Hg
 
 GENERATION
 PER NET
 EXPENSE
PLANT
UNIT
 OWNERSHIP
 OPERATION
 (MW)(a)
 FUEL TYPE
 PURPOSE
GENERATION 
(tons)
(tons)
(tons)
(lbs)
TECHNOLOGY(b)
 (MWH)
 MWH
($ thousands)
Roy S. Nelson
6
30%
1982
164
Coal
Base
11,890
3,047
773
997,155

5

LNB w/ Sep OFA, ESP, ACI
807,440

37.2

30,075

 Big Cajun 2
3
18%
1983
101
Coal
Base
10,734
1,087
398
671,224

5

LNB w/ OFA, ESP, ACI
579,377

32.3

18,728

 Lewis Creek
1
100%
1970
251
Gas/Oil
Intermediate
11,016
2
75
460,186

 
SCR
1,735,247

39.9

69,183

 
2
100%
1971
252
Gas/Oil
Intermediate
 
3
93
560,468

 
SCR
 
 
 
 Sabine
1
100%
1962
212
Gas/Oil
Intermediate
11,904
1
282
205,643

 
 
3,497,946

43.4

151,929

 
2
100%
1962
Gas/Oil
Retired
 
 

 
Combus Mod/Fuel Reburn
 
 
 
 
3
100%
1966
368
Gas/Oil
Intermediate
 
2
325
428,082

 
LNB w/ Sep OFA
 
 
 
 
4
100%
1974
534
Gas
Intermediate
 
5
1,481
929,968

 
Combus Mod/Fuel Reburn
 
 
 
 
5
100%
1979
449
Gas/Oil
Intermediate
 
4
491
689,011

 
LNB w/ Closed-coupled OFA
 
 
 
Total
 
 
 
2,331
 
 
 
4,934
3,918
4,941,737

9

 
6,620,010

40.8

269,916

(a) Owned and Leased Capability is the dependable load carrying capability as demonstrated under actual operating conditions based on the primary fuel (assuming no curtailments) that each station was designed to utilize.
(b) Installed NOx and particulate matter emission control devices as stated in the EPA Monitoring Plans and operational: Combustion Modification/ Fuel Reburning (Combus Mod / Fuel Reburn), Dry Low NOx Burners (Dry LNB), Electrostatic Precipitator (ESP), Low NOx Burners with Closed-coupled Overfire Air (LNB w/ Closed-coupled OFA), Low NOx Burners with Separated Overfire Air (LNB w/ Sep OFA), Low NOx Burner with Overfire Air (LNB w/ OFA), Overfire Air (OFA), Selective Catalytic Reduction (SCR) or Steam Injection and Activated Carbon Injection (ACI). Currently have no SO2or CO2 control equipment operating on any unit.
Totals may not foot due to rounding.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 






UTILITY STATISTICAL INFORMATION
 
 
 
 
 
 
 
 
 
UTILITY NUCLEAR PLANT STATISTICS
 
 
 
The following table shows plant performance for 2013 – 2017 based on 18/24 month operating cycle.
 
 
 
 
 
 
 
 
CAPABILITY FACTOR (%)
2017

2016

2015

2014

2013

ANO
78.0

82.8

90.8

89.8

79.5

Grand Gulf
55.4

71.3

88.6

84.4

74.6

River Bend
83.3

83.0

89.2

92.6

90.0

Waterford 3
88.5

87.9

88.0

92.9

80.7

Entergy Southeast Average
76.6

81.5

89.5

89.9

80.8

Industry Average
92.9

92.7

92.0

90.4

89.1

 
 
 
 
 
 
The following table shows plant performance for 2017 and averages for four three-year periods.
 
 
 
 
 
 
 
 
PRODUCTION COST ($/MWh) (a)
2017

 2014-2016

 2013-2015

 2012-2014

 2011-2013

ANO
32.5

26.1

24.8

23.2

22.4

Grand Gulf
39.5

24.4

23.9

26.2

24.9

River Bend
31.9

27.1

27.2

26.0

25.7

Waterford 3
28.0

24.7

25.7

25.1

24.0

Entergy Southeast Average
32.8

25.6

25.2

24.9

24.0

(a) Fuel and non-fuel operation and maintenance expenses according to accounting standards that directly relate to the production of electricity per MWh; excludes special items.
 
 
 
 
 
 
 
 
 
 
 
 
INDIVIDUAL PLANT INFORMATION
 
 
 
 
 
 
 
 
 
 
 
       ANO
GRAND GULF
RIVER BEND
WATERFORD 3
 
 UNIT 1

 UNIT 2

 
 
 
Owner
Entergy Arkansas

Entergy Arkansas

System Energy - 90%
Cooperative Energy - 10%

Entergy Louisiana

Entergy Louisiana

Commercial Operation Date
 December 74

 March 80

 July 85

 June 86

 September 85

License Expiration Date
5/20/2034

7/17/2038

11/1/2044

8/29/2025

12/18/2024

Architect/Engineer
Bechtel Power

Bechtel Power

Bechtel Power

 Stone & Webster

Ebasco

Reactor Manufacturer
Babcox &
Wilcox

Combustion
Engineering

General Electric

General Electric

Combustion
Engineering

Reactor Type
PWR

PWR

BWR

BWR

PWR

Turbine Generator Manufacturer
Westinghouse

General Electric

Kraftwerk Union

General Electric

Westinghouse

Owned and Leased Capability (MW)(a)
833

985

1,272

967

1,165

Refueling Data:
 
 
 
 
 
Last Date
3/24/18 –

3/29/17 –

4/7/18 –

1/28/17 –

4/15/17 –

 
5/22/18

7/8/2017

TBD(d)

3/13/2017

6/2/2017

Number of Days
59

102

TBD(d)

44

48

Next Scheduled Refueling
Fall 19

 Fall 18

Spring 20

 Spring 19

Spring 19

2017 Capability Factor (%)
83.7

72.2

55.4

83.3

88.5

($ in millions as of December 31, 2017)
 
 
 
 
 
Net Book Value
1,546(b)
1,631

1,475(c)

2,285

Decommissioning Trust Fair Values
945(b)
906

818(c)

494

Decommissioning Liability
968(b)
862

512(c)

595

(a) Owned and Leased Capability is the dependable load carrying capability as demonstrated under actual operating conditions based on the primary fuel (assuming no curtailments) that each station was designed to utilize.
(b) ANO Units 1 and 2 are reported together.
(c) 30% of River Bend is not subject to rate regulation by the Public Utility Commission of Texas, the Louisiana Public Service Commission, nor various municipal authorities, and is included in non-utility property on the balance sheet. The decommissioning trust fund balance and decommissioning liability include amounts for the 30% not subject to rate regulation.
(d) As of 5/25/18, Grand Gulf outage was still in process.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 





UTILITY REGULATORY INFORMATION
 
 
 
 
 
 
 
 
 
 
STATE REGULATORY COMMISSIONS
 
 
 
 
 
 
 
 
 
 
 
  ARKANSAS

 LOUISIANA

 MISSISSIPPI

 NEW ORLEANS

 TEXAS

Commission
Arkansas Public

Louisiana

Mississippi

New Orleans

Public Utility

 
Service

Public Service

Public Service

City Council

Commission

 
Commission

Commission

Commission

 
of Texas

Number of Commissioners
3

5

3

7

3

Method of Selection
Appointed by

Elected

Elected

Elected

Appointed by

 
Governor

 
 
 
Governor

Term of Office
6 years –

6 years –

4 years –

4 years –

6 years –

 
staggered

staggered

concurrent

concurrent

staggered

 
 
 
 
(2 term limit)

 
Chair/President
Appointed by

Selected by

Rotates every

Rotates annually

Appointed by

 
Governor

peers – 1 year

1 - 2 years, as

from the

Governor

 
 
term

determined by members

at-large positions

 
 
 
 
 
 
 
 
 
 
 
 
 
 COMMISSION/COUNCIL MEMBERS
 
 
 
 
 
 
 
 
 
 CURRENT
 
 
 
 PARTY
 SERVICE BEGAN
 TERM ENDS
ARKANSAS
 
 
 
 
 
Ted J. Thomas – Chairperson
 
 
 Republican

1/15

 1/21

Kimberly A. O'Guinn
 
 
 Republican

1/17

 1/23

Elana C. Wills
 
 
Nonpartisan

1/11

 1/19

LOUISIANA
 
 
 
 
 
Eric Skrmetta - Chairperson
 
 
 Republican

1/09

12/20

Craig Greene
 
 
 Republican

6/17

12/18

Lambert C. Boissiere, III
 
 
 Democrat

1/05

12/22

Foster L. Campbell, Jr.
 
 
 Democrat

1/03

12/20

Mike Francis
 
 
 Republican

11/16

12/22

MISSISSIPPI
 
 
 
 
 
Brandon Presley – Chairperson
 
 
 Democrat

1/08

12/19

Cecil Brown – Vice-Chairperson
 
 
 Democrat

1/16

12/19

Sam Britton
 
 
 Republican

1/16

12/19

NEW ORLEANS
 
 
 
 
 
Jason Rogers Williams - Chairperson of Utility Committee
 
 Democrat

5/14

5/22

Jared Brossett
 
 
 Democrat

5/14

5/22

Helena Moreno
 
 
 Democrat

5/18

5/22

Joseph Giarrusso
 
 
 Democrat

5/18

5/22

Jay Banks
 
 
 Democrat

5/18

5/22

Kristin Gisleson Palmer
 
 
 Democrat

5/18

5/22

Cyndi Nguyen
 
 
 Democrat

5/18

5/22

TEXAS
 
 
 
 
 
DeAnn Walker - Chairperson
 
 
Republican

9/17

9/21

Arthur D'Andrea
 
 
Republican

11/17

9/23

Vacant
 
 
N/A

N/A

N/A

As of 5/18/18
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 





ENTERGY WHOLESALE COMMODITIES
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
EWC QUARTERLY FINANCIAL METRICS ($ millions)
 
 
 
 
 
 
 
2017
2016
 FY

 
 1Q

 2Q

 3Q

 4Q

 FY

 1Q

 2Q

 3Q

 4Q

 FY

 CHANGE

GAAP MEASURES
 
 
 
 
 
 
 
 
 
 
 
   As-Reported Earnings
(27.7
)
223.3

55.2

(425.3
)
(174.5
)
79.0

250.3

7.7

(1,832.3
)
(1,495.3
)
1,320.8

NON-GAAP MEASURES
 
 
 
 
 
 
 
 
 
 
 
   Operational Adjusted EBITDA
200

61

197

98

557

219

58

135

68

480

77

   Operational Earnings
67.4

374.6

80.7

62.8

585.5

91.9

240.7

35.2

(7.7
)
360.0

225.5


EWC ANNUAL FINANCIAL METRICS ($ millions)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
2017

 
2016

 
2014

 
2014

 
2013

GAAP MEASURES
 
 
 
 
 
 
 
 
 
 
 
   As-Reported Earnings
 
 
(174.5
)
 
(1,495.3
)
 
(1,067.8
)
 
292.3

 
42.9

NON-GAAP MEASURES
 
 
 
 
 
 
 
 
 
 
 
   Operational Adjusted EBITDA
 
 
557

 
480

 
515

 
950

 
553

   Operational Earnings
 
 
585.5

 
360.0

 
184.6

 
394.1

 
262.7


EWC QUARTERLY OPERATIONAL METRICS
 
 
 
 
 
 
2017
2016
 FY

 
 1Q

 2Q

 3Q

 4Q

 FY

 1Q

 2Q

 3Q

 4Q

 FY

 % CHANGE

Owned Capacity (MW) (a)
4,800

3,962

3,962

3,962

3,962

4,880

4,880

4,880

4,800

4,800

(17
)%
GWh billed
8,363

6,019

8,234

7,885

30,501

9,246

7,866

9,372

9,397

35,881

(15
)%
As-reported net revenue ($ millions)
494

250

392

333

1,469

466

293

396

387

1,542

(5
)%
Operational net revenue ($ millions)
404

250

392

333

1,378

466

293

389

353

1,502

(8
)%
EWC Nuclear
 
 
 
 
 
 
 
 
 
 
 
 Capacity Factor
80
%
59
%
98
%
93
%
83
%
90
%
76
%
90
%
91
%
87
%
(5
)%
GWh billed
7,835

5,393

7,633

7,317

28,178

8,688

7,308

8,674

8,881

33,551

(16
)%
 Production cost per MWh (b)
$
23.00

$
27.11

$
14.91

$
18.73

$
18.70

$
21.91

$
23.06

$
23.77

$
23.00

$
22.93

(18
)%
As-reported net revenue ($ millions)
491

247

391

327

1,456

464

290

396

382

1,533

(5
)%
Operational net revenue ($ millions)
401

246

391

327

1,365

464

290

389

349

1,492

(9
)%
Totals may not foot due to rounding.
 
 
 
 
 
 
 
 
 
 
 
(a) James A. FitzPatrick Nuclear Station (838 MW) was sold in March 2017 and investment in wind generation (80 MW) was sold in November 2016.
(b) Fuel and non-fuel O&M expenses according to accounting standards that directly relate to the production of electricity per MWh (based on net generation), excluding special items.

EWC ANNUAL OPERATIONAL METRICS
 
 
 
 
 
 
 
 
 
 
 
 
 
 
2017

 
2016

 
2015

 
2014

 
2013

Owned Capacity (MW) (a)
 
 
3,962

 
4,800

 
4,880

 
6,068

 
6,068

GWh billed
 
 
30,501

 
35,881

 
39,745

 
44,424

 
45,127

As-reported net revenue ($ millions)
 
 
1,469

 
1,542

 
1,666

 
2,224

 
1,802

Operational net revenue ($ millions)
 
 
1,378

 
1,502

 
1,666

 
2,224

 
1,802

EWC Nuclear
 
 
 
 
 
 
 
 
 
 
 
Capacity Factor
 
 
83
%
 
87
%
 
91
%
 
91
%
 
89
%
GWh billed
 
 
28,178

 
33,551

 
35,859

 
40,253

 
40,167

 Production cost per MWh (b)
 
 
$
18.70

 
$
22.93

 
$
25.30

 
$
26.44

 
$
26.35

As-reported net revenue ($ millions)
 
 
1,456

 
1,533

 
1,613

 
2,166

 
1,737

Operational net revenue ($ millions)
 
 
1,365

 
1,492

 
1,613

 
2,166

 
1,737

Totals may not foot due to rounding.
 
 
 
 
 
 
 
 
 
 
 
(a) Vermont Yankee (605 MW) ceased power production on 12/29/14, RISEC (583 MW) was sold in December 2015 and investment in wind generation (80 MW) was sold in November 2016.
(b) Fuel and non-fuel O&M expenses according to accounting standards that directly relate to the production of electricity per MWh (based on net generation), excluding special items.






EWC TOTAL CAPACITY
 
 
 
 
 
 
 
 
 
 OPERATED (a)
 
OWNED CAPACITY
As of December 31, 2017
 
 PLANTS
 UNITS
 MW
 
 MW

 %

Gas/Oil
 



 
213

5

Coal
 



 
181

5

Total Fossil
 



 
394

10

Nuclear
 
4

5

4,368

 
3,568

90

Total Capacity
 
4

5

4,368

 
3,962

100

(a) Operated capacity includes management services contracts and excludes units operated by Entergy’s utility companies.





ENTERGY WHOLESALE COMMODITIES
 
 
 
 
 
 
 
 
 
 
 
 
EWC NUCLEAR PLANT STATISTICS
 
 
 
 
 
 
 
 
 
PILGRIM

 
 
 
INDIAN POINT
PALISADES

NUCLEAR

 
 
 
ENERGY CENTER
NUCLEAR

POWER

 
 
 
UNIT 2

UNIT 3

PLANT

STATION (a)

 
 
Entergy Purchase Date
9/6/2001

11/21/2000

4/11/2007

7/13/1999

 
 
Commercial Operation Date
 August 74

 August 76

 December 71

 December 72

 
 
License Expiration Date
9/28/13 (b)

12/12/15 (b)

3/24/2031

6/8/2032

 
 
Architect/Engineer
United Engineers & Constructors

United Engineers & Constructors

Combustion Engineering

Bechtel Power

 
 
Reactor Manufacturer
Westinghouse

Westinghouse

Combustion Engineering

General Electric

 
 
Reactor Type
PWR

PWR

PWR

BWR

 
 
Turbine Generator Manufacturer
General Electric

Westinghouse

Westinghouse

General Electric

 
 
Net MWs in Operation (MW)
1,028

1,041

811

688

 
 
Refueling Data:
 
 
 
 
 
 
Last Date
 3/19/18 –

3/13/17 –

 4/23/17 –

 4/9/17 –

 
 
 
4/21/2018

5/18/2017

5/20/2017

5/22/2017

 
 
Number of Days
33

66

27

43

 
 
Upcoming Refueling Outages
 
 Spring 19

 Fall 18

 
 
 
 
 
 
Summer 20

 
 
 
2017 Capacity Factor
97
%
71
%
81
%
80
%
 
 
Net Book Value of Plant and
  Related Assets
145

167

56

53

 
 
($ in millions as of December 31, 2017)
 
 
 
 
 
 
Capacity Zone (ICAP/UCAP)
NYISO
Lower Hudson Valley

NYISO
Lower Hudson Valley

MISO

NEPOOL

 
 
Nearest Market Hub
Zone G (c)

Zone G (c)

Indiana

Mass Hub

 
 
(a) Shutdown of Pilgrim is planned for 5/31/19.
 
 
(b) Indian Point Unit 2 began operating under timely renewal on 9/28/13; Unit 3 began operating under timely renewal on 12/13/15.
 
(c) Indian Point physically located in NYISO Zone H.
 
 
 
 
 
 
 
 
 
EWC NUCLEAR PLANT ADDITIONAL INFORMATION
 
 
 
 
 
 
 
PALISADES

PILGRIM

 
 
INDIAN POINT
NUCLEAR

NUCLEAR

VERMONT

 
UNIT 1

UNIT 2

UNIT 3

PLANT

STATION

YANKEE

Decommissioning Trust Asset
491

621

798

458

1,068

613 (a)

Decommissioning Liability
218

709

694

509 (b)

651

401

($ in millions as of December 31, 2017)
 
 
 
 
 
Planned closing date
n/a (c)

4/30/2020

4/30/2021

5/31/2022

5/31/2019

n/a (d)

(a) Vermont Yankee trust asset includes site restoration trust fund.
 
 
 
 
(b) Includes $39 million for Big Rock Point.
 
 
 
 
 
(c) Indian Point 1 has been shut down and in safe storage since the 1970s.
 
 
 
 
(d) Vermont Yankee plant ceased power production on 12/29/14.
 
 
 
 
 
 
 
 
 
 
 
EWC NON-NUCLEAR WHOLESALE ASSETS PLANT STATISTICS
 
 
 
 
 
 NERC

 COMMERCIAL

 OWNERSHIP

 NET

 TOTAL

 FUEL TYPE

PLANT
 REGION

 OPERATION

 INTEREST

 MW

 MW

 TECHNOLOGY

Independence – Unit 2
 SERC

1983

14%

121

842

 Coal

Nelson 6
 SERC

1982

11%

60

550

 Coal

RS Cogen
 SERC

2002

50%

213

425

 CCGT Cogen

 Total
 
 
 
394

1,817

 
 
 
 
 
 
 
 
EWC NON-NUCLEAR WHOLESALE ASSETS PLANT EMISSIONS
 
 
 
 
 
 
 
 
 
 
 
 
 
Emissions
PLANT
 PURPOSE

SO2 (tons)

NOx (tons)

Co2 (tons)

Hg (lbs)

TECHNOLOGY (a)

Independence – Unit 2
 Base

1,698

791

684,742

5

OFA, ESP, ACI






Nelson 6
 Base

1,116

283

365,344

2

LNB w Sep OFA, ESP, ACI

RS Cogen
 Base

4

393

835,352


Dry LNB/SCR

(a) Installed NOx and particulate matter emission control devices as stated in the EPA Monitoring Plans and operational: Overfire Air (OFA), Electrostatic Precipitator (ESP), Activated Carbon Injection (ACI), Low NOx Burners with Separated Overfire Air (LNB w/ Sep OFA), Dry Low NOx Burners (Dry LNB), and Selective Catalytic Reduction (SCR) or Steam Injection. Currently have no SO2 or CO2 control equipment operating on any unit.
Totals may not foot due to rounding.
 
 
 
 
 
 





ENTERGY WHOLESALE COMMODITIES
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
EWC NUCLEAR SECURITIES DETAIL
 
 
 
 
 
 
 
LONG-TERM DEBT:
 
 
 
 
 
 
 
NOTE TO NEW YORK POWER AUTHORITY (NYPA) RELATING TO THE PURCHASE OF FITZPATRICK AND INDIAN POINT 3
 
 
 
 
 
 
 
 
 
 
 
 
 
ADDITIONAL LTD

 
 
TOTAL ENDING

 
TOTAL

 
 
INTEREST

RELATED TO

INTEREST

 
LONG-TERM

 
INTEREST

($ thousands)
LONG-TERM DEBT(a)

EXPENSE

PURCHASE OF IP2

EXPENSE

 
DEBT

 
EXPENSE

 2010
137,026

7,255

18,945

1,173

 
155,971

 
8,428

 2011
123,669

6,643

9,694

750

 
133,363

 
7,393

 2012
109,681

6,012


305

 
109,681

 
6,317

 2013
95,011

5,331



 
95,011

 
5,331

 2014
79,638

4,627



 
79,638

 
4,627

 2015
29,262

2,972



 
29,262

 
2,972

 2016

887



 

 
887

In August 2016, Entergy entered into a trust transfer agreement with NYPA to transfer the decommissioning trust funds and decommissioning liabilities for the Indian Point 3
and FitzPatrick plants to Entergy. As part of the trust transfer agreement, the original decommissioning agreements were amended, and the Entergy subsidiaries' obligation
to make additional license extension payments to NYPA was eliminated.
 
 
 
 
 
Totals may not foot due to rounding.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
EWC NON-NUCLEAR WHOLESALE ASSETS
 
 
 
 
 
 
 
 
 
 
 
 
 
 
EWC NON-NUCLEAR WHOLESALE ASSETS SECURITIES DETAIL
 
 
 
 
 
DEBT:
 
 
 
 
 
 
 
 
OUTSTANDING AS OF DECEMBER 31,
 
 
 
 
 
 
 
ENTERGY’S SHARE
 
 
 
 
 
 
 
($ millions)
 
2017
2016
 
 MATURITY
 
 RATE
 
 
 
 
 
 
 
 
 
 
RS Cogen Senior Project Debt
 
 
 
 
 
 
 
   Bank Portion(a)
 
$6
$13
 
 10/17/18
 
 LIBOR + 2.25%
 
   Institutional Portion
 
$38
$38
 
 10/15/22
 
 Fixed 8.73%
 
RS Cogen Subordinated Debt(b)
$23
$22
 
 10/17/17
 
 LIBOR + 4.50%
 
(a) RS Cogen spread on bank portion increases over time from 1.375% to 2.375%.
 
 
 
 
 
(b) Debt outstanding includes Entergy's portion of accrued but unpaid interest on Entergy's portion of the RS Cogen subordinated debt since the project went into default
      on the subordinated credit facility in 2008.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
VERMONT YANKEE CREDIT FACILITY
 
 
 
 
 
 
OUTSTANDING AS OF DECEMBER 31,
 RATE

2017
2016
 
 
 
 
 
 
2.64
%
$104
$45
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 SHARES OUTSTANDING
 
 
 
 
PREFERRED STOCK:
 
 AS OF DECEMBER 31,
 AS OF DECEMBER 31,
 
 
($ millions)
 
 RATE

2017

2016

2017

2016

 
 
 
 
 
 
 
 
 
 
 
Without Sinking Fund:
 
 

 
 
 
 
 
 
   Entergy Finance Holding, Inc.
8.75%(a)

250,000

250,000

$
24

$
24

 
 
       Authorized 250,000 shares, $100 par value, cumulative
 
 
 
 
 
 
Total without sinking fund
 

250,000

250,000

$
24

$
24

 
 
 (a) Dollar amount outstanding is net of $751 thousand of preferred stock issuance costs.
 
 
 
 
 





DEFINITIONS OF OPERATIONAL MEASURES AND GAAP AND NON-GAAP FINANCIAL MEASURES
 
 
OPERATIONAL MEASURES
 
Owned capacity (MW)
Installed capacity owned and operated by EWC; investment in wind generation was sold in November 2016
Production cost per MWh
Fuel and non-fuel O&M expenses according to accounting standards that directly relate to the production of
 electricity per MWh (based on net generation), excluding special items
Billed electric energy sales (GWh billed)
Total number of GWh billed to customers and financially-settled instruments (does not include amounts from investment in wind generation that was accounted for under the equity method of accounting and which was sold in November 2016)
Capability factor
The percentage of the maximum energy generation a plant is capable of supplying to the grid, limited
 
 only by factors within control of plant management; a high capability factor indicates effective plant
 
 programs and practices to minimize unplanned energy losses and to optimize planned outages
Capacity factor
Normalized percentage of the period that the nuclear plants generate power
Refueling outage days
Number of days lost for a scheduled refueling and maintenance outage during the period
 
 
Financial measures defined below include measures prepared in accordance with generally accepted accounting principles (GAAP), as well as non-GAAP measures.
Non-GAAP measures are included in this report in order to provide metrics that remove the effect of less routine financial impacts from commonly used financial metrics.
 
 
FINANCIAL MEASURES – GAAP
As-reported non-fuel O&M
Operation and maintenance expenses excluding fuel, fuel-related expenses and gas purchased for resale and purchased power
As-reported net revenue
Operating revenue less fuel, fuel related expenses and gas purchased for resale, purchased power and other regulatory charges (credits) – net
Return on average invested capital (ROIC) – as-reported
12-months rolling net income attributable to Entergy Corporation or subsidiary adjusted for preferred dividends and tax-effected interest expense divided by average invested capital
Return on average common equity (ROE) – as-reported
12-months rolling net income attributable to Entergy Corporation or subsidiary divided by average common equity
Return on average member's equity – as-reported
12-months rolling attributable to Entergy Corporation or subsidiary divided by average member's equity
Book value per share
End of period common equity divided by end of period shares outstanding
Common dividend payout – as-reported
Common dividend paid per share divided by earnings per share
Revolver capacity
Amount of undrawn capacity remaining on corporate and subsidiary revolvers, including Entergy Nuclear Vermont Yankee
Total debt
Sum of short-term and long-term debt, notes payable and commercial paper and capital leases on the balance sheet
Debt of joint ventures – Entergy’s share
Entergy's share of debt issued by business joint ventures at EWC
Leases - Entergy’s share
Operating leases held by subsidiaries capitalized at implicit interest rate
Debt to capital
Total 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
 
 and Hurricane Isaac at Entergy New Orleans; the 2009 ice storm at Entergy Arkansas; and investment recovery of costs
 
 associated with the cancelled Little Gypsy repowering project at Entergy Louisiana
 
 
FINANCIAL MEASURES – NON-GAAP
 
Operational earnings
As-reported net income attributable to Entergy Corporation or subsidiary adjusted to exclude the effects of special items
Operational adjusted EBITDA
Earnings before interest, depreciation and amortization and income taxes excluding decommissioning expense and
 
 other than temporary impairment losses on decommissioning trust fund assets, excluding effects of special items;
 
 for Entergy consolidated, also excludes AFUDC-equity funds and subtracts securitization proceeds
Adjusted earnings
As-reported net income attributable to Entergy Corporation or subsidiary excluding effects of special items and weather and normalizing for income tax
Operational net revenue
Operating revenue less fuel, fuel related expenses and gas purchased for resale, purchased power and other regulatory charges (credits) – net excluding the effects of special items
Operational non-fuel O&M
Operation and maintenance expenses excluding fuel, fuel-related expenses and gas purchased for resale and purchased power excluding the effects of special items
Common dividend payout – operational
Common dividend paid per share divided by operational earnings per share
Return on average invested capital (ROIC) – operational
12-months rolling operational net income attributable to Entergy Corporation or subsidiary adjusted for preferred dividends and tax-effected interest expense divided by average invested capital
Return on average common equity (ROE) – operational
12-months rolling operational net income attributable to Entergy Corporation or subsidiary divided by average common equity
Return on average member's equity – operational
12-months rolling operational net income attributable to Entergy Corporation or subsidiary divided by average member's equity
Gross liquidity
Sum of cash and revolver capacity
Debt to capital, excluding securitization debt
Total debt divided by total capitalization, excluding securitization debt
Net debt to net capital, excluding securitization debt
Total debt less cash and cash equivalents divided by total capitalization less cash and cash equivalents, excluding securitization debt
Parent debt to total debt, excluding securitization debt
End of period Entergy Corporation debt, including amounts drawn on credit revolver and commercial paper facilities, as a percent of total debt excluding securitization debt





Debt to operational EBITDA, excluding securitization debt
End of period total debt excluding securitization debt divided by 12-months rolling operational adjusted EBITDA
Operational FFO
Funds from operations; net cash flow provided by operations less AFUDC-borrowed funds, working capital items in
 
 operating cash flow (receivables, fuel inventory, accounts payable, prepaid taxes and taxes accrued, interest accrued
 
 and other working capital accounts) and securitization regulatory charge, excluding effects of special items
Operational FFO to debt, excluding securitization debt
12-months rolling operational FFO as a percentage of end of period total debt excluding securitization debt





REG G RECONCILIATIONS
 
 
 
 
 
 
 
 
 
 
 
CONSOLIDATED FINANCIAL MEASURES – RECONCILIATION OF GAAP TO NON-GAAP MEASURES
 
 
2013-2017
 
 
 
 
 
 
 
 
 
 
 
($ millions)
2017

2016

2015

2014

2013

As-reported net income (loss) attributable to Entergy Corporation (A)
412

(584
)
(177
)
941

712

Preferred dividends
14

19

20

20

19

Tax-effected interest expense
407

410

396

386

371

As-reported net income (loss) attributable to Entergy Corporation
 
 
 
 
 
  adjusted for preferred dividends and tax-effected interest expense (B)
833

(155
)
239

1,347

1,102

 
 
 
 
 
 
Special items (C)
(888
)
(1,855
)
(1,253
)
(109
)
(245
)
 
 
 
 
 
 
Operational earnings adjusted for preferred
 
 
 
 
 
  dividends and tax-effected interest expense (B-C)
1,721

1,700

1,492

1,456

1,347

 
 
 
 
 
 
Operational earnings (A-C)
1,300

1,271

1,076

1,050

957

 
 
 
 
 
 
Average invested capital (D)
24,213

23,492

23,827

23,864

23,167

 
 
 
 
 
 
Average common equity (E)
8,037

8,669

9,632

9,820

9,415

 
 
 
 
 
 
($ per share)
 
 
 
 
 
As-Reported earnings per share (N)
2.28

(3.26
)
(0.99
)
5.22

3.99

 
 
 
 
 
 
Operational earnings per share (O)
7.20

7.11

6.00

5.83

5.36

 
 
 
 
 
 
Common dividend paid per share (P)
3.50

3.42

3.34

3.32

3.32

 
 
 
 
 
 
(%)
 
 
 
 
 
ROIC – As-Reported (B/D)
3.4

(0.7
)
1.0

5.6

4.8

ROIC – Operational ((B-C)/D)
7.1

7.2

6.3

6.1

5.8

 
 
 
 
 
 
ROE – As-Reported (A/E)
5.1

(6.7
)
(1.8
)
9.6

7.6

ROE – Operational ((A-C)/E)
16.2

14.7

11.2

10.7

10.2

 
 
 
 
 
 
Common dividend payout – As-Reported % (P/N)
154

(105
)
(339
)
64

83

Common dividend payout – Operational % (P/O)
49

48

56

57

62

Calculations may differ due to rounding.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 





REG G RECONCILIATIONS
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
CONSOLIDATED FINANCIAL MEASURES – RECONCILIATION OF GAAP TO NON-GAAP MEASURES
1Q16-4Q17
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
($ millions)
 1Q17

 2Q17

 3Q17

 4Q17

 1Q16

 2Q16

 3Q16

 4Q16

As-reported net income (loss) attributable to Entergy Corporation, rolling 12
(731
)
(888
)
(878
)
412

(245
)
174

1,285

(584
)
  months (A)
 
 
 
 
 
 
 
 
Preferred dividends
17

15

14

14

20

21

21

19

Tax-effected interest expense
409

404

404

407

398

404

407

410

As-reported net income (loss) attributable to Entergy Corporation, rolling 12
 
 
 
 
 
 
 
 
  months adjusted for preferred dividends and tax-effected interest expense (B)
(305
)
(469
)
(460
)
833

173

599

1,713

(155
)
 
 
 
 
 
 
 
 
 
Special items, rolling 12 months (C)
(1,937
)
(2,098
)
(2,097
)
(888
)
(1,261
)
(1,250
)
(212
)
(1,855
)
 
 
 
 
 
 
 
 
 
Operational earnings, rolling 12 months adjusted for preferred
 
 
 
 
 
 
 
 
  dividends and tax-effected interest expense (B-C)
1,632

1,629

1,637

1,721

1,434

1,849

1,925

1,700

 
 
 
 
 
 
 
 
 
Operational earnings, rolling 12 months (A-C)
1,206

1,210

1,219

1,300

1,016

1,424

1,497

1,271

 
 
 
 
 
 
 
 
 
Average invested capital (D)
24,321

24,886

25,246

24,213

24,627

24,617

24,443

23,492

 
 
 
 
 
 
 
 
 
Average common equity (E)
8,709

9,064

9,380

8,037

9,747

9,958

9,613

8,669

 
 
 
 
 
 
 
 
 
(%)
 
 
 
 
 
 
 
 
ROIC – As-Reported (B/D)
(1.3
)
(1.9
)
(1.8
)
3.4

0.7

2.4

7.0

(0.7
)
ROIC – Operational ((B-C)/D)
6.7

6.5

6.5

7.1

5.8

7.5

7.9

7.2

 
 
 
 
 
 
 
 
 
ROE – As-Reported (A/E)
(8.4
)
(9.8
)
(9.4
)
5.1

(2.5
)
1.7

13.4

(6.7
)
ROE – Operational ((A-C)/E)
13.9

13.3

13.0

16.2

10.4

14.3

15.6

14.7

Calculations may differ due to rounding.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 





REG G RECONCILIATIONS
 
 
 
 
 
 
 
 
 
 
 
CONSOLIDATED FINANCIAL MEASURES – RECONCILIATION OF GAAP TO NON-GAAP MEASURES
2013-2017
 
 
 
 
 
 
 
 
 
 
 
($ millions)
2017

2016

2015

2014

2013

Total debt (A)
16,677

15,275

13,850

13,917

13,562

Less securitization debt (B)
545

661

775

777

883

   Total debt, excluding securitization debt (A-B)
16,132

14,614

13,075

13,140

12,679

Less cash and cash equivalents (C)
781

1,188

1,351

1,422

739

   Net debt, excluding securitization debt (A-B-C)
15,351

13,426

11,724

11,718

11,940

Total capitalization (D)
24,867

23,560

23,425

24,229

23,499

Less securitization debt (E)
545

661

775

777

883

   Total capitalization, excluding securitization debt (D-E)
24,322

22,899

22,650

23,452

22,616

Less cash and cash equivalents (F)
781

1,188

1,351

1,422

739

   Net capitalization, excluding securitization debt (D-E-F)
23,541

21,711

21,299

22,030

21,877

(%)
 
 
 
 
 
Debt to capital (A/D)
67.1

64.8

59.1

57.4

57.7

Debt to capital, excluding securitization debt ((A-B)/D-E))
66.3

63.8

57.7

56.0

56.1

Net debt to net capital, excluding securitization debt ((A-B-C)/(D-E-F))
65.2

61.8

55.0

53.2

54.6

 
 
 
 
 
 
Revolver capacity (G)
4,174

3,720

3,582

3,592

3,977

 
 
 
 
 
 
Gross liquidity (C+G)
4,955

4,908

4,933

5,014

4,716

 
 
 
 
 
 
Entergy Corporation notes:
 
 
 
 
 
  Due September 2015



550

550

  Due January 2017


500

500

500

  Due September 2020
450

450

450

450

450

  Due July 2022
650

650

650



  Due September 2026
750

750




    Total parent long-term debt (H)
1,850

1,850

1,600

1,500

1,500

Revolver draw (I)
210

700

835

695

255

Commercial paper (J)
1,467

344

422

484

1,045

 
 
 
 
 
 
Total parent debt (H)+(I)+(J)
3,527

2,894

2,857

2,679

2,800

 
 
 
 
 
 
Parent debt to total debt, excluding securitization debt % ((H)+(I)+(J))/(A-B)
21.9

19.8

21.9

20.4

22.1

Calculations may differ due to rounding.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 





REG G RECONCILIATIONS
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
CONSOLIDATED FINANCIAL MEASURES – RECONCILIATION OF GAAP TO NON-GAAP MEASURES
1Q16-4Q17
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
($ millions)
 1Q17

 2Q17

 3Q17

 4Q17

 1Q16

 2Q16

 3Q16

 4Q16

Total debt (A)
15,611

16,285

16,224

16,677

15,092

14,837

15,073

15,275

Less securitization debt (B)
637

602

582

545

752

716

698

661

   Total debt, excluding securitization debt (A-B)
14,974

15,683

15,642

16,132

14,340

14,121

14,375

14,614

Less cash and cash equivalents (C)
1,083

934

546

781

1,092

996

1,307

1,188

   Net debt, excluding securitization debt (A-B-C)
13,891

14,749

15,096

15,351

13,248

13,125

13,068

13,426

Total capitalization (D)
23,871

24,859

25,118

24,867

24,771

24,913

25,375

23,560

Less securitization debt (E)
637

602

582

545

752

716

698

661

   Total capitalization, excluding securitization debt (D-E)
23,234

24,257

24,536

24,322

24,019

24,197

24,677

22,899

Less cash and cash equivalents (F)
1,083

934

546

781

1,092

996

1,307

1,188

   Net capitalization, excluding securitization debt (D-E-F)
22,151

23,323

23,990

23,541

22,927

23,201

23,370

21,711

(%)
 
 
 
 
 
 
 
 
Debt to capital (A/D)
65.4

65.5

64.6

67.1

60.9

59.6

59.4

64.8

Debt to capital, excluding securitization debt ((A-B)/D-E))
64.4

64.7

63.8

66.3

59.7

58.4

58.3

63.8

Net debt to net capital ratio, excluding securitization debt ((A-B-C)/(D-E-F))
62.7

63.2

62.9

65.2

57.8

56.6

55.9

61.8

 
 
 
 
 
 
 
 
 
Revolver capacity (G)
4,185

4,163

4,213

4,174

3,794

4,173

4,243

3,720

 
 
 
 
 
 
 
 
 
Gross liquidity (C+G)
5,268

5,097

4,759

4,955

4,886

5,169

5,550

4,908

 
 
 
 
 
 
 
 
 
Entergy Corporation notes:
 
 
 
 
 
 
 
 
  Due January 2017




500

500

500


  Due September 2020
450

450

450

450

450

450

450

450

  Due July 2022
650

650

650

650

650

650

650

650

  Due September 2026
750

750

750

750



750

750

    Total parent long-term debt (H)
1,850

1,850

1,850

1,850

1,600

1,600

2,350

1,850

Revolver draw (I)
225

225

150

210

616

240

180

700

Commercial paper (J)
1,088

1,147

1,272

1,467

578

853

264

344

 
 
 
 
 
 
 
 
 
Total parent debt (H)+(I)+(J)
3,163

3,222

3,272

3,527

2,794

2,693

2,794

2,894

 
 
 
 
 
 
 
 
 
Parent debt to total debt, excluding securitization debt % ((H)+(I)+(J))/(A-B)
21.1

20.5

20.9

21.9

19.5

19.1

19.4

19.8

Calculations may differ due to rounding.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 





REG G RECONCILIATIONS
 
 
 
 
 
 
 
 
 
 
 
CONSOLIDATED FINANCIAL MEASURES – RECONCILIATION OF GAAP TO NON-GAAP MEASURES
 
 
 
 
2013-2017
 
 
 
 
 
 
 
 
 
 
 
($ millions)
2017

2016

2015

2014

2013

Total debt (A)
16,677

15,275

13,850

13,917

13,562

Less securitization debt (B)
545

661

775

777

883

   Total debt, excluding securitization debt (C)
16,132

14,614

13,075

13,140

12,679

As-reported consolidated net income, rolling 12 months
425

(565
)
(157
)
960

731

Add back: interest expense, rolling 12 months
662

666

643

628

604

Add back: income taxes, rolling 12 months
543

(817
)
(643
)
590

226

Add back: depreciation and amortization, rolling 12 months
1,390

1,347

1,337

1,319

1,261

Add back: regulatory charges (credits), rolling 12 months
(132
)
94

175

(14
)
46

Subtract: securitization proceeds, rolling 12 months
146

132

137

130

127

Subtract: interest and investment income, rolling 12 months
288

145

187

148

199

Subtract: Allowance for equity funds used during construction, rolling 12 months
95

68

52

65

66

Add back: decommissioning expense, rolling 12 months
406

327

280

273

242

   Adjusted EBITDA, rolling 12 months (non-GAAP) (D)
2,765

707

1,259

3,413

2,718

Add back: special item for transmission business spin-merge expenses, rolling 12 months (pre-tax)




36

Add back: special item for HCM implementation expenses, rolling 12 months (pre-tax)



16

60

Add back: special items associated with decisions to close or sell EWC nuclear plants (pre-tax)
644

2,910

2,054

154

343

Add back: special item resulting from Tax Reform
(56
)




Add back: Top Deer investment impairment, rolling 12 months (pre-tax)


37



Add back: special item for gain on the sale of FitzPatrick, rolling 12 months (pre-tax)
(16
)




Add back: special item for gain on the sale of RISEC, rolling 12 months (pre-tax)


(154
)


Add back: special item for DOE litigation awards for VY and FitzPatrick, rolling 12 months (pre-tax)

(34.0
)



   Operational adjusted EBITDA, rolling 12 months (non-GAAP) (E)
3,337

3,583

3,196

3,583

3,157

Debt to operational adjusted EBITDA, excluding securitization debt (times) (C)/(E)
4.8

4.1

4.1

3.7

4.0

 
 
 
 
 
 
Net cash flow provided by operating activities, rolling 12 months (F)
2,624

2,999

3,291

3,890

3,189

Allowance for borrowed funds used during construction, rolling 12 months (G)
(45
)
(34
)
(27
)
(34
)
(26
)
Working capital items in net cash flow provided by operating activities, rolling 12 months:
 
 
 
 
 
  Receivables
(98
)
(97
)
38

98

(181
)
  Fuel inventory
(3
)
38

(12
)
4

5

  Accounts payable
102

174

(135
)
(13
)
94

  Prepaid taxes and taxes accrued
34

(29
)
82

(63
)
(143
)
  Interest accrued
1

(7
)
(11
)
25

(4
)
  Other working capital accounts
(4
)
31

(114
)
112

(66
)
  Securitization regulatory charges
116

114

107

97

93

       Total (H)
148

224

(45
)
260

(202
)
FFO, rolling 12 months (F)+(G)-(H)
2,431

2,741

3,309

3,596

3,365

Add back: special item for transmission business spin-merge expenses, rolling 12 months (pre-tax)




36

Add back: special item for HCM implementation expenses, rolling 12 months (pre-tax)



51

24

Add back: special items associated with decisions to close or sell EWC nuclear plants (pre-tax)
126

6

55

7

4

Operational FFO, rolling 12 months (I)
2,557

2,747

3,364

3,654

3,429

Operational FFO to debt, excluding securitization debt (I)/(C)
15.9
%
18.8
%
25.7
%
27.8
%
27
%
Calculations may differ due to rounding.
 
 
 
 
 
 
 
 
 
 
 





REG G RECONCILIATIONS
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
CONSOLIDATED FINANCIAL MEASURES – RECONCILIATION OF GAAP TO NON-GAAP MEASURES
1Q16-4Q17
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
($ millions)
 1Q17

 2Q17

 3Q17

 4Q17

 1Q16

 2Q16

 3Q16

 4Q16

Total debt (A)
15,611

16,285

16,224

16,677

15,092

14,837

15,073

15,275

Less securitization debt (B)
637

602

582

545

752

716

698

661

   Total debt, excluding securitization debt (C)
14,974

15,683

15,642

16,132

14,340

14,121

14,375

14,614

As-reported consolidated net income, rolling 12 months
(714
)
(873
)
(864
)
425

(224
)
194

1,306

(565
)
Add back: interest expense, rolling 12 months
664

657

656

662

647

658

661

666

Add back: income taxes, rolling 12 months
(949
)
(1,038
)
(1,054
)
543

(653
)
(1,002
)
(377
)
(817
)
Add back: depreciation and amortization, rolling 12 months
1,360

1,375

1,389

1,390

1,340

1,335

1,340

1,347

Add back: regulatory charges (credits), rolling 12 months
8

(7
)
(21
)
(132
)
166

185

196

94

Subtract: securitization proceeds, rolling 12 months
143

145

144

146

136

137

140

132

Subtract: interest and investment income, rolling 12 months
169

203

223

288

152

158

157

145

Subtract: Allowance for equity funds used during construction, rolling 12 months
68

76

85

95

59

61

62

68

Add back: decommissioning expense, rolling 12 months
373

397

407

406

279

287

303

327

   Adjusted EBITDA, rolling 12 months (non-GAAP) (D)
362

87

61

2,765

1,208

1,301

3,070

707

Add back: special items associated with decisions to close or sell EWC nuclear plants (pre-tax)
3,121

3,335

3,331

644

2,066

2,084

482

2,910

Add back: special item resulting from Tax Reform



(56
)




Add back: special item for DOE litigation awards for VY and FitzPatrick
(34
)




(34
)
(34
)
(34
)
Add back: Top Deer investment impairment, rolling 12 months (pre-tax)




37

37

37


Add back: special item for gain on the sale of RISEC, rolling 12 months (pre-tax)




(154
)
(154
)
(154
)

Add back: gain on the sale of FitzPatrick (pre-tax)
(16
)
(16
)
(16
)
(16
)




   Operational adjusted EBITDA, rolling 12 months (non-GAAP) (E)
3,433

3,406

3,376

3,337

3,157

3,234

3,401

3,583

Debt to operational adjusted EBITDA, excluding securitization debt (times) (C)/(E)
4.4

4.6

4.6

4.8

4.6

4.4

4.2

4.1

 
 
 
 
 
 
 
 
 
Net cash flow provided by operating activities, rolling 12 months (F)
2,995

2,566

2,459

2,624

3,213

3,205

3,194

2,999

Allowance for borrowed funds used during construction, rolling 12 months (G)
(34
)
(37
)
(41
)
(45
)
(30
)
(31
)
(32
)
(34
)
Working capital items in net cash flow provided by operating activities, rolling 12 months:
 
 
 
 
 
 
 
 
  Receivables
(17
)
(33
)
(24
)
(98
)
92

81

(10
)
(97
)
  Fuel inventory
54

35

30

(3
)
1

1

24

38

  Accounts payable
194

139

(1
)
102

(49
)
15

55

174

  Prepaid taxes and taxes accrued
(72
)
(38
)
9

34

134

108

3

(29
)
  Interest accrued
6

(2
)

1

4

(2
)
9

(7
)
  Other working capital accounts
119

62

28

(4
)
(118
)
(111
)
(59
)
31

  Securitization regulatory charges
114

115

114

116

106

107

111

114

       Total (H)
398

278

156

148

170

199

133

224

FFO, rolling 12 months (F)+(G)-(H)
2,563

2,251

2,262

2,431

3,013

2,975

3,029

2,741

Add back: special items associated with decisions to close or sell EWC nuclear plants (pre-tax)
24

126

126

126

4

6

6

6

Operational FFO, rolling 12 months (I)
2,587

2,377

2,388

2,557

3,017

2,981

3,035

2,747

Operational FFO to debt, excluding securitization debt (I)/(C)
17.3
%
15.2
%
15.3
%
15.9
%
21.0
%
21.1
%
21.1
%
18.8
%
Calculations may differ due to rounding.
 
 
 
 
 
 
 
 





REG G RECONCILIATIONS
 
 
 
 
 
 
 
 
 
 
 
UTILITY FINANCIAL MEASURES – RECONCILIATION OF GAAP TO NON-GAAP MEASURES
2013-2017
 
 
 
 
 
 
 
 
 
 
 
($ millions)
2017

2016

2015

2014

2013

As-reported earnings applicable to common stock/equity (A)
761.6

1,134.2

1,096.9

829.1

828.9

Preferred dividends
11.6

16.9

17.6

17.3

17.3

Tax-effected interest expense
337.1

343.4

334.6

327.5

313.1

As-reported earnings applicable to common stock/equity adjusted for
 
 
 
 
 
   preferred dividends and tax-effected interest expense (B)
1,110.3

1,494.6

1,449.1

1,173.9

1,159.3

 
 
 
 
 
 
Utility special items
 
 
 
 
 
   Transmission business spin-merge expenses




(8.7
)
   HCM implementation expenses



(7.6
)
(20.3
)
   Tax reform
(180.7
)




Total special items (C)
(180.7
)


(7.6
)
(29.0
)
 
 
 
 
 
 
Operational earnings adjusted for preferred
 
 
 
 
 
  dividends and tax-effected interest expense (B-C)
1,291.0

1,494.6

1,449.1

1,181.5

1,188.3

Operational earnings (A-C)
942.3

1,134.2

1,096.9

836.7

857.8

 
 
 
 
 
 
As-reported Utility net revenue (D)
6,318.0

6,179.4

5,828.9

5,734.7

5,523.8

 
 
 
 
 
 
Utility special items included in net revenue
 
 
 
 
 
  Transmission business spin-merge expenses




5.7

  Tax reform
55.5





     Total special items included in net revenue (E)
55.5




5.7

 
 
 
 
 
 
Operational Utility net revenue (D-E)
6,262.5

6,179.4

5,828.9

5,734.7

5,518.1

 
 
 
 
 
 
As-reported Utility non-fuel O&M (F)
2,622.0

2,487.3

2,560.6

2,394.6

2,388.9

 
 
 
 
 
 
Utility special items included in non-fuel O&M
 
 
 
 
 
  Transmission business spin-merge expenses



12.6

28.3

  HCM implementation expenses




35.7

     Total special items included in non-fuel O&M (G)



12.6

64.0

 
 
 
 
 
 
Operational Utility non-fuel O&M (F-G)
2,622.0

2,487.3

2,560.6

2,382.0

2,324.9

 
 
 
 
 
 
Average invested capital (H)
23,601

21,896

20,642

20,213

19,488

Average common equity (I)
10,721

10,008

9,241

8,904

8,599

 
 
 
 
 
 
Gross debt (J)
13,059

12,349

10,955

11,163

10,674

Less securitization debt (K)
545

661

775

777

883

   Gross debt, excluding securitization debt (J-K)
12,514

11,688

10,180

10,386

9,791

Less cash and cash equivalents (L)
544

747

619

973

551

   Net debt, excluding securitization debt (J-K-L)
11,969

10,941

9,561

9,413

9,240

 
 
 
 
 
 
Total capitalization (M)
24,234

22,968

20,825

20,350

19,857

Less securitization debt (K)
545

661

775

777

883

Total capitalization, excluding securitization debt (M-K)
23,689

22,307

20,050

19,573

18,974

Less cash and cash equivalents (L)
544

747

619

973

551

Net capitalization, excluding securitization debt (M-K-L)
23,144

21,560

19,431

18,600

18,423

 
 
 
 
 
 
(%)
 
 
 
 
 
ROIC – As-Reported (B/H)
4.7

6.8

7.0

5.8

5.9

ROIC – Operational ((B-C)/H)
5.5

6.8

7.0

5.9

6.1

ROE – As-Reported (A/I)
7.1

11.3

11.9

9.3

9.6

ROE – Operational ((A-C)/I)
8.8

11.3

11.9

9.4

10.0

Debt to capital (J/M)
53.9

53.8

52.6

54.9

53.8

Debt to capital, excluding securitization debt ((J-K)/(M-K))
52.8

52.4

50.8

53.1

51.6

Net debt to net capital, excluding securitization debt ((J-K-L)/(M-K-L))
51.7

50.7

49.2

50.6

50.2

Calculations may differ due to rounding.
 
 
 
 
 





REG G RECONCILIATIONS
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
UTILITY FINANCIAL MEASURES – RECONCILIATION OF GAAP TO NON-GAAP MEASURES
1Q16-4Q17
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
($ millions)
 1Q17

 2Q17

 3Q17

 4Q17

 1Q16

 2Q16

 3Q16

 4Q16

As-reported earnings applicable to common stock/equity (A)
164.7

243.5

400.8

(47.4
)
194.9

375.6

443.3

120.4

Less special items (B)



(180.7
)




Operational earnings (A-B)
164.7

243.5

400.8

133.3

194.9

375.6

443.3

120.4

 
 
 
 
 
 
 
 
 
As-reported earnings applicable to common stock/equity-rolling
  12 months (C)
1,104.0

971.9

929.4

761.6

1,068.4

1,244.3

1,327.5

1,134.2

Preferred dividends
15.1

13.3

11.7

11.6

18.0

18.4

18.7

16.9

Tax-effected interest expense
341.0

335.3

334.0

337.1

335.2

339.4

342.3

343.4

As-Reported earnings applicable to common stock/equity, rolling
 
 
 
 
 
 
 
 
   12 months adjusted for preferred dividends and tax-effected
1,460.1

1,320.5

1,275.1

1,110.3

1,421.6

1,602.1

1,688.5

1,494.5

   interest expense (D)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Special items in prior quarters








Special items in current quarter



(180.7
)




   Total special items (E)



(180.7
)




 
 
 
 
 
 
 
 
 
Operational earnings, rolling 12 months adjusted for preferred
 
 
 
 
 
 
 
 
  dividends and tax-effected interest expense (D-E)
1,460.1

1,320.5

1,275.1

1,291.0

1,421.6

1,602.1

1,688.5

1,494.5

Operational earnings, rolling 12 months (C-E)
1,104.0

971.9

929.4

942.3

1,068.4

1,244.3

1,327.5

1,134.2

 
 
 
 
 
 
 
 
 
As-reported Utility net revenue (F)
1,404.2

1,549.4

1,811.3

1,553.1

1,375.1

1,524.2

1,859.1

1,421.1

 
 
 
 
 
 
 
 
 
Utility special items included in net revenue
 
 
 
 
 
 
 
 
  Tax reform



55.5





     Total special items included in net revenue (G)



55.5





 
 
 
 
 
 
 
 
 
Operational Utility net revenue (F-G)
1,404.2

1,549.4

1,811.3

1,497.6

1,375.1

1,524.2

1,859.1

1,421.1

 
 
 
 
 
 
 
 
 
As-reported Utility non-fuel O&M (H)
604.2

643.8

639.9

734.2

546.6

614.8

624.6

701.3

 
 
 
 
 
 
 
 
 
Utility special items included in non-fuel O&M
 
 
 
 
 
 
 
 
     Total special items included in non-fuel O&M (I)








 
 
 
 
 
 
 
 
 
Operational Utility non-fuel O&M (H-I)
604.2

643.8

639.9

734.2

546.6

614.8

624.6

701.3

 
 
 
 
 
 
 
 
 
Average invested capital (J)
22,804

23,170

23,474

23,601

21,466

21,421

21,788

21,777

Average common equity (K)
10,261

10,402

10,712

10,721

9,535

9,619

9,958

10,008

 
 
 
 
 
 
 
 
 
Gross debt (L)
12,403

13,006

12,885

13,059

12,211

12,057

12,251

12,349

Less securitization debt (M)
637

602

582

545

752

716

698

661

   Gross debt, excluding securitization debt (L-M)
11,766

12,404

12,303

12,514

11,459

11,341

11,553

11,688

Less cash and cash equivalents (N)
436

687

313

544

663

492

708

747

   Net debt, excluding securitization debt (L-M-N)
11,330

11,717

11,990

11,970

10,796

10,849

10,845

10,941

 
 
 
 
 
 
 
 
 
Total capitalization (O)
23,138

23,922

24,095

24,234

22,470

22,417

22,854

22,968

Less securitization debt (M)
637

602

582

545

752

716

698

661

   Total capitalization, excluding securitization debt (O-M)
22,501

23,320

23,513

23,689

21,718

21,701

22,156

22,307

Less cash and cash equivalents (N)
436

687

313

544

663

492

708

747

   Net capitalization, excluding securitization debt (O-M-N)
22,065

22,633

23,200

23,144

21,055

21,209

21,448

21,560

 
 
 
 
 
 
 
 
 
(%)
 
 
 
 
 
 
 
 
ROIC – As-Reported (D/J)
6.4

5.7

5.4

4.7

6.6

7.5

7.7

6.8

ROIC – Operational ((D-E)/J)
6.4

5.7

5.4

5.5

6.6

7.5

7.7

6.8

ROE – As-Reported (C/K)
10.8

9.3

8.7

7.1

11.2

12.9

13.3

11.3

ROE – Operational ((C-E)/K)
10.8

9.3

8.7

8.8

11.2

12.9

13.3

11.3

Debt to capital ratio (L/O)
53.6

54.4

53.5

53.9

54.3

53.8

53.6

53.8

Debt to capital, excluding securitization debt ((L-M)/(O-M))
52.3

53.2

52.3

52.8

52.8

52.3

52.1

52.4

Net debt to net capital, excluding securitization debt
    ((L-M-N)/(O-M-N))
51.3

51.8

51.7

51.7

51.3

51.2

50.6

50.7

 
 
 
 
 
 
 
 
 
Calculations may differ due to rounding.
 
 
 
 
 
 
 
 





REG G RECONCILIATIONS
 
 
 
 
 
 
 
 
 
 
 
ENTERGY ARKANSAS FINANCIAL MEASURES – RECONCILIATION OF GAAP TO NON-GAAP MEASURES
2013-2017
 
 
 
 
 
 
 
 
 
 
 
($ millions)
2017

2016

2015

2014

2013

As-reported earnings applicable to common stock (A)
138.4

161.9

67.4

114.5

155.1

Preferred dividends
1.4

5.3

6.9

6.9

6.9

Tax-effected interest expense
69.9

65.3

60.3

55.5

54.3

As-reported earnings applicable to common stock adjusted for
 
 
 
 
 
  preferred dividends and tax-effected interest expense (B)
209.7

232.5

134.6

176.9

216.3

 
 
 
 
 
 
Special items
 
 
 
 
 
   Transmission business spin-merge expenses




(0.4
)
   HCM implementation expenses



(1.4
)
(2.4
)
   Tax reform
3.4





Total special items (C)
3.4



(1.4
)
(2.8
)
 
 
 
 
 
 
Operational earnings adjusted for preferred
 
 
 
 
 
  dividends and tax-effected interest expense (B-C)
206.3

232.5

134.6

178.3

219.1

Operational earnings (A-C)
135.0

161.9

67.4

115.9

157.9

Average invested capital (D)
5,263

4,883

4,640

4,423

4,026

Average invested capital, excluding securitization (E)
5,221

4,828

4,572

4,343

3,933

Average common equity (F)
2,315

2,072

1,858

1,772

1,650

 
 
 
 
 
 
Gross debt (G)
3,002

2,831

2,642

2,689

2,380

Less securitization debt (H)
35

48

61

74

87

   Gross debt, excluding securitization debt (G-H)
2,968

2,783

2,581

2,615

2,293

Less cash and cash equivalents (I)
6

21

9

219

127

   Net debt, excluding securitization debt (G-H-I)
2,961

2,762

2,572

2,396

2,166

 
 
 
 
 
 
Total capitalization (J)
5,410

5,115

4,650

4,630

4,216

Less securitization debt (K)
35

48

61

74

87

   Total capitalization, excluding securitization debt (J-K)
5,375

5,067

4,589

4,556

4,129

Less cash and cash equivalents (L)
6

21

9

219

127

   Net capitalization, excluding securitization debt (J-K-L)
5,369

5,046

4,580

4,337

4,002

 
 
 
 
 
 
(%)
 
 
 
 
 
ROIC – As-Reported (B/D)
4.0

4.8

2.9

4.0

5.4

ROIC – Operational ((B-C)/E)
4.0

4.8

2.9

4.1

5.6

ROE – As-Reported (A/F)
6.0

7.8

3.6

6.5

9.4

ROE – Operational ((A-C)/F)
5.8

7.8

3.6

6.5

9.6

Debt to capital (G/J)
55.5

55.3

56.8

58.1

56.4

Debt to capital, excluding securitization debt ((G-H)/(J-K))
55.2

54.9

56.2

57.4

55.5

Net debt to net capital, excluding securitization debt ((G-H-I)/(J-K-L))
55.2

54.7

56.1

55.3

54.1

Calculations may differ due to rounding.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 





REG G RECONCILIATIONS
 
 
 
 
 
 
 
 
 
 
 
ENTERGY TEXAS – RECONCILIATION OF GAAP TO NON-GAAP MEASURES
2013-2017
 
 
 
 
 
 
 
 
 
 
 
($ millions)
2017

2016

2015

2014

2013

As-reported net income (A)
76.2

107.5

69.6

74.8

57.9

Preferred dividends





Tax-effected interest expense
50.9

51.0

50.7

53.0

54.7

As-reported net income adjusted for preferred
 
 
 
 
 
  dividends and tax-effected interest expense (B)
127.1

158.5

120.3

127.8

112.6

 
 
 
 
 
 
Special items
 
 
 
 
 
   Transmission business spin-merge expenses




(3.2
)
   HCM implementation expenses



(1.1
)
(5.6
)
   Tax reform
(3.0
)




Total special items (C)
(3.0
)


(1.1
)
(8.8
)
 
 
 
 
 
 
Operational earnings adjusted for preferred
 
 
 
 
 
  dividends and tax-effected interest expense (B-C)
130.1

158.5

120.3

128.9

121.4

Operational earnings (A-C)
79.2

107.5

69.6

75.9

66.7

Average invested capital (D)
2,712

2,495

2,387

2,396

2,445

Average invested capital, excluding securitization debt (E)
2,319

2,032

1,858

1,803

1,790

Average common equity (F)
1,165

1,015

927

889

871

 
 
 
 
 
 
Gross debt (G)
1,587

1,508

1,452

1,469

1,545

Less securitization debt (H)
358

429

497

562

624

   Gross debt, excluding securitization debt (G-H)
1,229

1,079

955

907

921

Less cash and cash equivalents (I)
116

6

2

30

47

   Net debt, excluding securitization debt (G-H-I)
1,114

1,073

953

877

874

 
 
 
 
 
 
Total capitalization (J)
2,847

2,577

2,413

2,361

2,432

Less securitization debt (K)
358

429

497

562

624

   Total capitalization, excluding securitization debt (J-K)
2,489

2,148

1,916

1,799

1,808

Less cash and cash equivalents (L)
116

6

2

30

47

   Net capitalization, excluding securitization debt (J-K-L)
2,374

2,142

1,914

1,769

1,761

 
 
 
 
 
 
(%)
 
 
 
 
 
ROIC – As-Reported (B/D)
4.7

6.4

5.0

5.3

4.6

ROIC – Operational ((B-C)/E)
5.6

7.8

6.5

7.1

6.8

ROE – As-Reported (A/F)
6.5

10.6

7.5

8.4

6.6

ROE – Operational ((A-C)/F)
6.8

10.6

7.5

8.5

7.7

Debt to capital (G/J)
55.7

58.5

60.2

62.2

63.5

Debt to capital, excluding securitization debt ((G-H)/(J-K))
49.4

50.2

49.8

50.4

50.9

Net debt to net capital, excluding securitization debt ((G-H-I)/(J-K-L))
46.9

50.1

49.8

49.6

49.6

Calculations may differ due to rounding.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 





REG G RECONCILIATIONS
 
 
 
 
 
 
 
 
 
 
 
ENTERGY LOUISIANA FINANCIAL MEASURES – RECONCILIATION OF GAAP TO NON-GAAP MEASURES (a)
 
2013-2017
 
 
 
 
 
 
 
 
 
 
 
($ millions)
2017

2016

2015

2014

2013

As-reported earnings applicable to common equity (A)
316.3

622.0

440.9

438.2

406.3

Preferred dividends


5.7

7.8

7.8

Tax-effected interest expense
153.6

159.4

153.5

140.9

134.6

As-reported earnings applicable to common equity adjusted for
 
 
 
 
 
  preferred dividends and tax-effected interest expense (B)
469.9

781.4

600.1

586.9

548.7

 
 
 
 
 
 
Special items
 
 
 
 
 
   Transmission business spin-merge expenses




(4.0
)
   HCM implementation expenses



(3.5
)
(5.1
)
   Tax reform
(182.6
)




Total special items (C)
(182.6
)


(3.5
)
(9.1
)
 
 
 
 
 
 
Operational earnings adjusted for preferred
 
 
 
 
 
  dividends and tax-effected interest expense (B-C)
652.5

781.4

600.1

590.4

557.8

Operational earnings (A-C)
499.0

622.0

440.9

441.7

415.4

Average invested capital (D)
11,197

10,266

9,481

9,235

8,977

Average invested capital, excluding securitization (E)
11,109

10,156

9,350

9,084

8,806

Average members’ equity (F)
5,195

4,910

4,487

4,282

4,335

 
 
 
 
 
 
Gross debt (G)
6,188

5,817

4,897

4,980

4,706

Less securitization debt (H)
78

99

121

141

162

   Gross debt, excluding securitization debt (G-H)
6,110

5,718

4,776

4,839

4,545

Less cash and cash equivalents (I)
36

214

35

321

140

   Net debt, excluding securitization debt (G-H-I)
6,074

5,504

4,741

4,518

4,405

 
 
 
 
 
 
Total capitalization (J)
11,496

10,898

9,634

9,327

9,143

Less securitization debt (K)
78

99

121

141

162

   Total capitalization, excluding securitization debt (J-K)
11,419

10,799

9,513

9,186

8,981

Less cash and cash equivalents (L)
36

214

35

321

140

   Net capitalization, excluding securitization debt (J-K-L)
11,383

10,585

9,478

8,865

8,841

 
 
 
 
 
 
(%)
 
 
 
 
 
ROIC – As-Reported (B/D)
4.2

7.6

6.3

6.4

6.1

ROIC – Operational ((B-C)/E)
5.9

7.7

6.4

6.5

6.3

Return on average members’ equity – As-Reported (A/F)
6.1

12.7

9.8

10.2

9.4

Return on average members’ equity – Operational ((A-C)/F)
9.6

12.7

9.8

10.3

9.6

Debt to capital (G/J)
53.8

53.4

50.8

53.4

51.5

Debt to capital ratio, excluding securitization debt ((G-H)/(J-K))
53.5

52.9

50.2

52.7

50.6

Net debt to net capital, excluding securitization debt ((G-H-I)/(J-K-L))
53.4

52.0

50.0

51.0

49.8

Calculations may differ due to rounding.
 
 
 
 
 
(a) On Sept. 1, 2015, E-LA transferred its Algiers assets to E-NO. The effect of the Algiers transfer has been retrospectively applied to E-NO's but not E-LA's financial data presented in this report.
 
 
 
 
 
 
 





REG G RECONCILIATIONS
 
 
 
 
 
 
 
 
 
 
 
ENTERGY MISSISSIPPI FINANCIAL MEASURES – RECONCILIATION OF GAAP TO NON-GAAP MEASURES
2013-2017
 
 
 
 
 
 
 
 
 
 
 
($ millions)
2017

2016

2015

2014

2013

As-reported earnings applicable to common stock (A)
109.1

106.7

89.9

72.0

79.3

Preferred dividends
1.0

2.4

2.8

2.8

2.8

Tax-effected interest expense
29.2

33.3

34.6

34.3

35.4

As-reported earnings applicable to common stock adjusted for preferred
 
 
 
 
 
  dividends and tax-effected interest expense (B)
139.2

142.4

127.3

109.1

117.5

 
 
 
 
 
 
Special items
 
 
 
 
 
   Transmission business spin-merge expenses




(0.9
)
   HCM implementation expenses



(1.2
)
(4.5
)
   Tax reform
(3.4
)




Total special items (C)
(3.4
)


(1.2
)
(5.4
)
 
 
 
 
 
 
Operational earnings adjusted for preferred
 
 
 
 
 
  dividends and tax-effected interest expense (B-C)
142.6

142.4

127.3

110.3

122.9

Operational earnings (A-C)
112.5

106.7

89.9

73.2

84.7

Average invested capital (D)
2,352

2,174

2,086

2,053

2,068

Average common equity (E)
1,136

1,053

987

957

916

 
 
 
 
 
 
Gross debt (F)
1,270

1,121

1,048

1,048

1,044

Less cash and cash equivalents (G)
6

77

146

62


   Net debt (F-G)
1,264

1,044

902

986

1,044

 
 
 
 
 
 
Total capitalization (H)
2,468

2,236

2,110

2,061

2,046

Less cash and cash equivalents (I)
6

77

146

62


   Net capitalization (H-I)
2,462

2,159

1,964

1,999

2,046

 
 
 
 
 
 
(%)
 
 
 
 
 
ROIC – As-Reported (B/D)
5.9

6.6

6.1

5.3

5.7

ROIC – Operational ((B-C)/D)
6.1

6.6

6.1

5.4

5.9

ROE – As-Reported (A/E)
9.6

10.1

9.1

7.5

8.7

ROE – Operational ((A-C)/E)
9.9

10.1

9.1

7.7

9.3

Debt to capital (F/H)
51.5

50.2

49.7

50.9

51.0

Net debt to net capital ((F-G)/(H-I))
51.3

48.4

45.9

49.3

51.0

Calculations may differ due to rounding.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
ENTERGY NEW ORLEANS FINANCIAL MEASURES – RECONCILIATION OF GAAP TO NON-GAAP MEASURES (a)
2013-2017
 
 
 
 
 
 
 
 
 
 
 
($ millions)
2017

2016

2015

2014

2013

As-reported earnings applicable to common stock (A)
43.7

47.9

44.0

30.0

11.6

Preferred dividends
0.8

1.0

1.0

1.0

1.0

Tax-effected interest expense
12.6

12.7

10.3

9.8

9.9

As-reported earnings applicable to common stock adjusted for preferred
 
 
 
 
 
  dividends and tax-effected interest expense (B)
57.1

61.6

55.3

40.8

22.5

 
 
 
 
 
 
Special items
 
 
 
 
 
   Transmission business spin-merge expenses




(0.1
)
   HCM implementation expenses



(0.4
)
(2.7
)
   Tax reform
(6.1
)




Total special items (C)
(6.1
)


(0.4
)
(2.9
)
 
 
 
 
 
 
Operational earnings adjusted for preferred
 
 
 
 
 
  dividends and tax-effected interest expense (B-C)
63.2

61.6

55.3

41.2

25.2

Operational earnings (A-C)
49.8

47.9

44.0

30.4

14.5

Average invested capital (D)
874

804

632

538

503

Average invested capital, excluding securitization (E)
794

714

584

538

503

Average common equity (F)
421

388

289

217

201

 
 
 
 
 
 
Gross debt (G)
437

449

343

304

298






Less securitization debt (H)
74

85

96



   Gross debt, excluding securitization debt (G-H)
362

364

247

304

298

Less cash and cash equivalents (I)
33

103

89

42

33

   Net debt, excluding securitization debt (G-H-I)
330

261

158

262

265

 
 
 
 
 
 
Total capitalization (J)
852

896

713

551

524

Less securitization debt (K)
74

85

96



   Total capitalization, excluding securitization debt (J-K)
778

811

617

551

524

Less cash and cash equivalents (L)
33

103

89

42

33

   Net capitalization, excluding securitization debt (J-K-L)
745

708

528

509

491

 
 
 
 
 
 
(%)
 
 
 
 
 
ROIC – As-Reported (B/D)
6.5

7.7

8.7

7.6

4.5

ROIC – Operational ((B-C)/E)
8.0

8.6

9.5

7.7

5.0

ROE – As-Reported (A/F)
10.4

12.3

15.2

13.8

5.8

ROE – Operational ((A-C)/F)
11.8

12.3

15.2

14.0

7.2

Debt to capital (G/J)
51.3

50.1

48.1

55.1

56.9

Debt to capital, excluding securitization debt ((G-H)/(J-K))
46.5

44.9

40.0

55.1

56.9

Net debt to net capital, excluding securitization debt ((G-H-I)/(J-K-L))
44.2

36.9

30.0

51.3

53.9

Calculations may differ due to rounding.
 
 
 
 
 
(a) On Sept. 1, 2015, E-LA transferred its Algiers assets to E-NO. The effect of the Algiers transfer has been retrospectively applied to E-NO's but not E-LA's financial data presented in this report.





REG G RECONCILIATIONS
 
 
 
 
 
 
 
 
 
 
 
SYSTEM ENERGY RESOURCES FINANCIAL MEASURES – RECONCILIATION OF GAAP TO NON-GAAP MEASURES
2013-2017
 
 
 
 
 
 
 
 
 
 
 
($ millions)
2017

2016

2015

2014

2013

As-reported net income (A)
78.6

96.7

111.3

96.3

113.7

Preferred dividends





Tax-effected interest expense
21.9

21.9

26.7

35.1

23.0

As-reported net income adjusted for preferred
 
 
 
 
 
  dividends and tax-effected interest expense (B)
100.5

118.6

138.0

131.4

136.7

 
 
 
 
 
 
Special items
 
 
 
 
 
   Transmission business spin-merge expenses





   HCM implementation expenses





   Tax reform





Total special items (C)





 
 
 
 
 
 
Operational earnings adjusted for preferred
 
 
 
 
 
  dividends and tax-effected interest expense (B-C)
100.5

118.6

138.0

131.4

136.7

Operational earnings (A-C)
78.6

96.7

111.3

96.3

113.7

Average invested capital (D)
1,318

1,355

1,476

1,612

1,637

Average common equity (E)
725

760

826

873

854

 
 
 
 
 
 
Gross debt (F)
569

618

573

727

751

Less cash and cash equivalents (G)
287

246

231

223

127

   Net debt (F-G)
282

372

342

504

624

 
 
 
 
 
 
Total capitalization (H)
1,280

1,357

1,354

1,598

1,627

Less cash and cash equivalents (I)
287

246

231

223

127

   Net capitalization (H-I)
993

1,111

1,123

1,375

1,500

 
 
 
 
 
 
(%)
 
 
 
 
 
ROIC – As-Reported (B/D)
7.6

8.8

9.3

8.2

8.3

ROIC – Operational ((B-C)/D)
7.6

8.8

9.3

8.2

8.3

ROE – As-Reported (A/E)
10.8

12.7

13.5

11.0

13.3

ROE – Operational ((A-C)/E)
10.8

12.7

13.5

11.0

13.3

Debt to capital (F/H)
44.5

45.5

42.3

45.7

46.2

Net debt to net capital ((F-G)/(H-I))
28.5

33.5

30.5

36.9

41.6

Calculations may differ due to rounding.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 





REG G RECONCILIATIONS
 
 
 
 
 
 
 
 
 
 
 
ENTERGY WHOLESALE COMMODITIES FINANCIAL AND OPERATIONAL METRICS – RECONCILIATION OF GAAP TO NON-GAAP MEASURES
2013-2017
 
 
 
 
 
 
 
 
 
 
 
($ millions)
2017

2016

2015

2014

2013

As-reported net income (loss) attributable to Entergy Corporation (A)
(174.5
)
(1,495.3
)
(1,067.8
)
292.3

42.9

Less special items (B)
(760.0
)
(1,855.3
)
(1,252.4
)
(101.8
)
(219.8
)
Operational earnings (A-B)
585.5

360.0

184.6

394.1

262.7

 
 
 
 
 
 
Net income (loss)
(172
)
(1,493
)
(1,066
)
295

43

Add back: interest expense
24

23

27

17

16

Add back: income tax expense
(146
)
(1,192
)
(610
)
177

(77
)
Add back: depreciation and amortization
193

200

239

276

216

Subtract: interest and investment income
224

108

149

114

138

Add back: decommissioning expense
255

175

138

142

125

Adjusted EBITDA
(71
)
(2,396
)
(1,421
)
792

185

Add back pre-tax special items for:
 
 
 
 
 
  HCM implementation expenses



3

24

  Nuclear plant impairments and costs associated with decisions
    to close or sell plants
644

2,910

2,054

154

343

  Top Deer investment impairment


37



  Gain on sale of Rhode Island State Energy Center


(154
)


  DOE litigation awards for Vermont Yankee and FitzPatrick

(34
)



  Gain on sale of FitzPatrick
(16
)




Operational adjusted EBITDA
557

480

515

950

553

 
 
 
 
 
 
EWC As-reported net revenue (C)
1,469

1,542

1,666

2,224

1,802

EWC Special items included in net revenue:
 
 
 
 
 
Items associated with decisions to close or sell plants
91

41




    Total (D)
91

41




EWC Operational net revenue (C-D)
1,378

1,502

1,666

2,224

1,802

 
 
 
 
 
 
EWC Nuclear As-reported net revenue (E)
1,456

1,533

1,613

2,166

1,737

EWC Nuclear Special items included in net revenue:
 
 
 
 
 
Items associated with decisions to close or sell plants
91

41




    Total (F)
91

41




EWC Nuclear Operational net revenue (E-F)
1,365

1,492

1,613

2,166

1,737

Calculations may differ due to rounding.
 
 
 
 
 
 







ENTERGY WHOLESALE COMMODITIES FINANCIAL AND OPERATIONAL METRICS – RECONCILIATION OF GAAP TO NON-GAAP MEASURES
1Q16-4Q17
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
($ millions)
 1Q17

 2Q17

 3Q17

 4Q17

 1Q16

 2Q16

 3Q16

 4Q16

As-reported net income (loss) attributable to Entergy Corporation (G)
(27.7
)
223.3

55.2

(425.3
)
79.0

250.3

7.7

(1,832.3
)
Less special items (H)
(95.1
)
(151.3
)
(25.5
)
(488.1
)
(12.9
)
9.6

(27.5
)
(1,824.6
)
Operational earnings (G-H)
67.4

374.6

80.7

62.8

91.9

240.7

35.2

(7.7
)
 
 
 
 
 
 
 
 
 
Net income (loss)
(27
)
224

56

(425
)
80

251

8

(1,832
)
Add back: interest expense
6

6

5

6

6

6

5

5

Add back: income tax expense
(78
)
(455
)
26

361

52

(235
)
6

(1,016
)
Add back: depreciation and amortization
53

52

52

36

56

46

53

45

Subtract: interest and investment income
43

59

41

81

27

34

27

21

Add back: decommissioning expense
75

60

60

60

31

39

47

58

Adjusted EBITDA
(15
)
(172
)
158

(43
)
199

73

93

(2,761
)
Add back pre-tax special items for:
 
 
 
 
 
 
 
 
  Nuclear plant impairments and costs associated with decisions to close or sell plants
231

233

39

141

20

19

42

2,829

  DOE litigation awards for Vermont Yankee and FitzPatrick





(34
)


  Gain on sale of FitzPatrick
(16
)







Operational adjusted EBITDA
200

61

197

98

219

58

135

68

 
 
 
 
 
 
 
 
 
EWC As-reported net revenue (I)
494

250

392

333

466

293

396

387

EWC Special items included in net revenue:
 
 
 
 
 
 
 
 
Items associated with decisions to close or sell plants
91

1





8

33

    Total (J)
91

1





8

33

EWC Operational net revenue (I-J)
404

250

392

333

466

293

389

353

 
 
 
 
 
 
 
 
 
EWC Nuclear As-reported net revenue (K)
491

247

391

327

464

290

396

382

EWC Nuclear Special items included in net revenue:
 
 
 
 
 
 
 
 
Items associated with decisions to close or sell plants
91

1





8

33

    Total (L)
91

1





8

33

EWC Nuclear Operational net revenue (K-L)
401

246

391

327

464

290

389

349

Calculations may differ due to rounding.
 
 
 
 
 
 
 
 
 






ENTERGY CORPORATION AND SUBSIDIARIES
 
 
 
 
 
 
 
 
 
 
 
 
 
INVESTOR NEWS
ENTERGY COMMON STOCK PRICES
 
 
Entergy’s quarterly earnings results, webcasts, presentations, dividend
The high and low trading prices for each quarterly period in 2017 and 2016
action and other news and information of investor interest may be obtained
were as follows (in dollars):
 
 
 
 
by visiting the investor information page on Entergy’s corporate website at
 
 
2017
2016
entergy.com and the Investor Relations mobile web app at iretr.com, or by calling
QUARTER
 
HIGH
LOW
HIGH
LOW

Entergy's Investor Relations information line at 1-888-ENTERGY (368-3749).
1
 
77.51
69.63
79.72
65.38

 
2
 
80.61
74.88
81.36
72.67

INVESTOR RELATIONS
3
 
80.49
74.83
82.09
75.99

Securities analysts, portfolio managers, and other members of the financial
4
 
87.95
75.01
76.56
66.71

community may contact:
 
 
 
 
 
 
     David Borde
DIVIDEND PAYMENTS
 
 
 
 
     Vice President, Investor Relations
The Board of Directors declares dividends quarterly and sets the record and
     Telephone: 504-576-5668
payment dates. Subject to Board discretion, those dates for 2018 are:
     E–mail: dborde@entergy.com
 
 
 
 
 
 
 
DECLARATION DATE
RECORD DATE
PAYMENT DATE
 
SHAREHOLDER ACCOUNT INFORMATION
January 26
 
February 8
 
March 1

EQ Shareowner Services is Entergy’s transfer agent,
April 11
 
May 10
 
June 1

registrar, dividend disbursing agent, and dividend reinvestment
July 27
 
August 9
 
September 4

and stock purchase plan agent. Shareholders of record with
October 26
 
November 8
 
December 3

questions about lost certificates, lost or missing dividend checks
 
 
 
 
 
 
or notifications of change of address should contact:
Quarterly dividend payments (in cents-per-share):
 
 
     EQ Shareowner Services
 
 
 
 
 
 
     P.O. Box 64856
 QUARTER
2018
2017
2016
2015
2014

     St. Paul, MN 55164-0856
1
                 89
             87
                   85
             83
83

     Phone: 1-855-854-1360
2
                 89
             87
                   85
             83
83

     Internet: www.shareholderonline.com
3
 
             87
                   85
             83
83

 
4
 
             89
                   87
             85
83

CORPORATE GOVERNANCE
 
 
 
 
 
 
Entergy’s Corporate Governance Guidelines, Board Committee Charters
PREFERRED STOCK DIVIDEND PAYMENTS
 
 
for the Corporate Governance, Audit, and Personnel Committees, and
The board of directors for each preferred stock issuer declares preferred
Entergy’s Code of Entegrity and other ethics policies may be accessed
dividends quarterly and sets the record and payment dates. Subject to
 
electronically by selecting the investor information page on Entergy’s
their discretion, those dates for 2018 and 2019 are:
 
 
corporate website at entergy.com.
 
 
 
 
 
 
 
UTILITY OPERATING COMPANY
RECORD DATE
PAYMENT DATE
 
ADDITIONAL INFORMATION
Entergy Arkansas, Inc.
 
12/13/17
 
1/2/18

For copies of the above Corporate Governance documents, Entergy’s
   
 
 
3/21/18
 
4/2/18

10-K and 10-Q reports filed with the Securities and Exchange
   
 
 
6/20/18
 
7/2/18

Commission, or for other investor information, call 1-888-ENTERGY
   
 
 
9/19/18
 
10/1/18

or write to:
 
 
 
12/13/18
 
1/2/19

     Entergy Corporation
   
 
 
3/18/19
 
4/1/19

     Investor Relations
   
 
 
6/17/19
 
7/1/19

     P.O. Box 61000
   
 
 
9/19/19
 
10/1/19

     New Orleans, LA 70161
 
 
 
 
 
 
 
 
 
 
 
 
 
COMMON STOCK INFORMATION
Entergy Mississippi, Inc.
 
1/22/18
 
2/1/18

The company’s common stock is listed on the New York and Chicago
   
 
 
4/18/18
 
5/1/18

exchanges under the symbol “ETR” (CUSIP 29364G103). The Entergy
   
 
 
7/20/18
 
8/1/18

share price is reported daily in the financial press under “Entergy” in
   
 
 
10/22/18
 
11/1/18

most listings of New York Stock Exchange securities. Entergy common
   
 
 
1/21/18
 
2/1/19

stock is a component of the following indices: S&P 500, S&P Utilities
 
 
 
4/18/18
 
5/1/19

Index, Philadelphia Utility Index and the NYSE Composite Index,
 
 
 
7/19/19
 
8/1/19

among others.
 
 
 
10/21/19
 
11/1/19

 
 
 
 
 
 
 
As of Jan. 31, 2018, there were 181,478,920 shares of Entergy
 
 
 
 
 
 
common stock outstanding. Shareholders of record totaled
 
 
 
 
 
 
26,081, and approximately 154,330 investors held Entergy stock in
 
 
 
 
 
 





“street name” through a broker.
 
 
 
 
 
 
 
 
 
 
 
 
 
CERTIFICATIONS
 
 
 
 
 
 
In May 2017, Entergy’s Chief Executive Officer certified to the
 
 
 
 
 
 
New York Stock Exchange that he was not aware of any violation
 
 
 
 
 
 
of the NYSE corporate governance listing standards. Also, Entergy
 
 
 
 
 
 
filed certifications regarding the quality of the company’s public
 
 
 
 
 
 
disclosure, required by Section 302 of the Sarbanes-Oxley Act of
 
 
 
 
 
 
2002, as exhibits to our Annual Report on Form 10-K for the fiscal year
 
 
 
 
 
 
ended Dec. 31, 2017.