8-K
ENTERGY ARKANSAS, LLC (EAI)
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of The Securities Exchange Act of 1934
Date of Report (Date of earliest event reported) October 29, 2025
| Commission<br><br>File Number | Registrant, State of Incorporation or Organization, Address of Principal Executive Offices, Telephone Number, and IRS Employer Identification No. | Commission<br><br>File Number | Registrant, State of Incorporation or Organization, Address of Principal Executive Offices, Telephone Number, and IRS Employer Identification No. |
|---|---|---|---|
| 1-11299 | ENTERGY CORPORATION | 1-35747 | ENTERGY NEW ORLEANS, LLC |
| (a Delaware corporation)<br><br>639 Loyola Avenue<br><br>New Orleans, Louisiana 70113<br><br>Telephone (504) 576-4000 | (a Texas limited liability company)<br><br>1600 Perdido Street<br><br>New Orleans, Louisiana 70112<br><br>Telephone (504) 670-3702 | ||
| 72-1229752 | 82-2212934 | ||
| 1-10764 | ENTERGY ARKANSAS, LLC | 1-34360 | ENTERGY TEXAS, INC. |
| (a Texas limited liability company)<br><br>425 West Capitol Avenue<br><br>Little Rock, Arkansas 72201<br><br>Telephone (501) 377-4000 | (a Texas corporation)<br><br>2107 Research Forest Drive<br><br>The Woodlands, Texas 77380<br><br>Telephone (409) 981-2000 | ||
| 83-1918668 | 61-1435798 | ||
| 1-32718 | ENTERGY LOUISIANA, LLC | 1-09067 | SYSTEM ENERGY RESOURCES, INC. |
| (a Texas limited liability company)<br><br>4809 Jefferson Highway<br><br>Jefferson, Louisiana 70121<br><br>Telephone (504) 576-4000 | (an Arkansas corporation)<br><br>1340 Echelon Parkway<br><br>Jackson, Mississippi 39213<br><br>Telephone (601) 368-5000 | ||
| 47-4469646 | 72-0752777 | ||
| 1-31508 | ENTERGY MISSISSIPPI, LLC | ||
| (a Texas limited liability company)<br><br>308 East Pearl Street<br><br>Jackson, Mississippi 39201<br><br>Telephone (601) 368-5000 | |||
| 83-1950019 |
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
☐ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
☐ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
☐ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
☐ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
Securities registered pursuant to Section 12(b) of the Act:
| Registrant | Title of Class | Trading<br>Symbol | Name of Each Exchange<br>on Which Registered |
|---|---|---|---|
| Entergy Corporation | Common Stock, $0.01 Par Value | ETR | New York Stock Exchange |
| Common Stock, $0.01 Par Value | ETR | NYSE Texas | |
| Entergy Arkansas, LLC | Mortgage Bonds, 4.875% Series due September 2066 | EAI | New York Stock Exchange |
| Entergy Louisiana, LLC | Mortgage Bonds, 4.875% Series due September 2066 | ELC | New York Stock Exchange |
| Entergy Mississippi, LLC | Mortgage Bonds, 4.90% Series due October 2066 | EMP | New York Stock Exchange |
| Entergy New Orleans, LLC | Mortgage Bonds, 5.0% Series due December 2052 | ENJ | New York Stock Exchange |
| Mortgage Bonds, 5.50% Series due April 2066 | ENO | New York Stock Exchange | |
| Entergy Texas, Inc. | 5.375% Series A Preferred Stock, Cumulative, No Par Value (Liquidation Value $25 Per Share) | ETI/PR | New York Stock Exchange |
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging growth company ☐
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Item 2.02. Results of Operations and Financial Condition
On October 29, 2025, Entergy Corporation (the “Company”) issued a press release, which is attached as Exhibit 99.1 hereto and incorporated herein by reference, announcing its results of operations and financial condition for the third quarter 2025 (the “Earnings Release”). The information in Exhibit 99.1 is being furnished, not filed, pursuant to this Item 2.02.
Item 7.01. Regulation FD Disclosure
On October 29, 2025, the Company issued the Earnings Release, which is attached as Exhibit 99.1 hereto and incorporated herein by reference, announcing its results of operations and financial condition for the third quarter 2025. The information in Exhibit 99.1 is being furnished, not filed, pursuant to this Item 7.01.
Item 9.01. Financial Statements and Exhibits
(d) Exhibits.
| Exhibit No. | Description |
|---|---|
| 99.1 | Earnings Release, dated October 29, 2025, issued by Entergy Corporation |
| 104 | Cover Page Interactive Data File – the cover page XBRL tags are embedded within the Inline XBRL document. |
SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of 1934, each registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
Entergy Corporation
Entergy Arkansas, LLC
Entergy Louisiana, LLC
Entergy Mississippi, LLC
Entergy New Orleans, LLC
Entergy Texas, Inc.
System Energy Resources, Inc.
By: Reginald T. Jackson
Reginald T. Jackson
Senior Vice President and
Chief Accounting Officer
Dated: October 29, 2025
Document
NEWS RELEASE
FOR IMMEDIATE RELEASE
Oct. 29, 2025
Entergy reports third quarter 2025 financial results
Company narrows guidance range and extends financial outlooks
NEW ORLEANS – Entergy Corporation (NYSE: ETR) reported third quarter 2025 earnings per share of $1.53 on an as-reported and an adjusted (non-GAAP) basis.
“We had another successful quarter executing on initiatives for all our customers,” said Drew Marsh, Entergy Chair and Chief Executive Officer. “Our pipeline of potential data center customers continues to expand, and we’re ready for the opportunity including increasing our agreement for power island equipment by an additional 4.5 gigawatts and securing critical long lead time equipment.”
Business highlights included the following:
•Entergy narrowed its 2025 adjusted EPS guidance range to $3.85 to $3.95.
•The LPSC approved generation and transmission resources needed to support Meta’s Louisiana data center.
•Entergy Texas received PUCT approval for Legend and Lone Star power stations as well as for the SETEX 500 kV transmission project.
•Entergy Texas was awarded a $200 million grant from the Texas Energy Fund for resiliency projects.
•Entergy Arkansas submitted an application for approval of Jefferson Power Station, a 754-megawatt CCCT facility.
•Entergy Arkansas submitted an application for approval of Cypress Solar with battery storage and associated transmission facilities.
•Entergy received its 51st EEI Emergency Response Award for assistance provided after hurricanes Helene and Milton.
| Table of contents | Page |
|---|---|
| News release<br><br>Table of appendices and financial statements<br><br>A: Consolidated results and adjustments<br><br>B: Earnings variance analysis<br><br>C: Utility operating and financial measures<br><br>D: Consolidated financial measures<br><br>E: Definitions and abbreviations and acronyms<br><br>F: Other GAAP to non-GAAP reconciliations<br><br>Financial statements | 1<br><br>6<br><br>7<br><br>10<br><br>13<br><br>14<br><br>15<br><br>17<br><br>19 |
Page 1
Entergy reports third quarter 2025 financial results
Oct. 29, 2025
Page 2
| Consolidated earnings (GAAP and non-GAAP measures) | |||||
|---|---|---|---|---|---|
| Third quarter and year-to-date 2025 vs. 2024 (See Appendix A for reconciliation of GAAP to non-GAAP measures and details on adjustments) | |||||
| Year-to-date | |||||
| 2024 | Change | 2025 | 2024 | Change | |
| (After-tax, in millions) | |||||
| As-reported earnings | 645 | 49 | 1,522 | 769 | 753 |
| Less adjustments | - | - | - | (517) | 517 |
| Adjusted earnings (non-GAAP) | 645 | 49 | 1,522 | 1,286 | 236 |
| Estimated weather impact | 41 | (13) | 88 | 70 | 18 |
| (After-tax, per share in ) | |||||
| As-reported earnings | 1.50 | 0.03 | 3.40 | 1.79 | 1.61 |
| Less adjustments | - | - | - | (1.20) | 1.20 |
| Adjusted earnings (non-GAAP) | 1.50 | 0.03 | 3.40 | 2.99 | 0.41 |
| Estimated weather impact | 0.09 | (0.03) | 0.20 | 0.16 | 0.03 |
All values are in US Dollars.
Calculations may differ due to rounding
Consolidated results
For third quarter 2025, the company reported earnings of $694 million, or $1.53 per share, on an as-reported and an adjusted basis. This compared to third quarter 2024 earnings of $645 million, or $1.50 per share, on an as-reported and an adjusted basis.
Summary discussions of results by business follow. Additional details, including information on operating cash flow by business, are provided in Appendix A. A more detailed analysis of earnings per share variances by business is provided in Appendix B.
Business results
Utility
For third quarter 2025, the Utility business reported earnings attributable to Entergy Corporation of $810 million, or $1.79 per share, on an as-reported and an adjusted basis. This compared to third quarter 2024 earnings of $787 million, or $1.82 per share, on an as-reported and an adjusted basis.
Drivers for the quarter-over-quarter increase included the net effect of regulatory actions across the operating companies, higher retail sales volume, and higher other income (deductions) primarily due to an increase in AFUDC-equity.
These increases were partially offset by higher other O&M, taxes other than income taxes, interest expense, and depreciation and amortization.
On a per share basis, third quarter 2025 results reflected higher diluted average number of common shares outstanding primarily due to the settlement of equity forwards in May 2025 as well as the dilutive effect of an increase in the stock price on unsettled equity forwards.
Appendix C contains additional details on Utility operating and financial measures.
(more)
Entergy reports third quarter 2025 financial results
Oct. 29, 2025
Page 3
Parent & Other
For third quarter 2025, Parent & Other reported a loss attributable to Entergy Corporation of $(117 million), or (26) cents per share, on an as-reported and an adjusted basis. This compared to a third quarter 2024 loss of $(142 million), or (33) cents per share, on an as-reported and an adjusted basis.
The primary driver for the quarter-over-quarter change was other income (deductions) largely due to changes in legal provisions in third quarter 2024.
On a per share basis, third quarter 2025 results reflected higher diluted average number of common shares outstanding (see details in Utility section).
Earnings per share guidance
Entergy narrowed its 2025 adjusted earnings per share guidance to a range of $3.85 to $3.95. See the earnings call presentation for additional details.
The company has provided 2025 earnings guidance with regard to the non-GAAP measure of adjusted earnings per share. This measure excludes from the corresponding GAAP financial measure the effect of adjustments as described below under “Non-GAAP financial measures.” The company has not provided a reconciliation of such non-GAAP guidance to guidance presented on a GAAP basis because it cannot predict and quantify with a reasonable degree of confidence all of the adjustments that may occur during the period. Potential adjustments include, among other things, the exclusion of significant income tax items, certain items recorded as a result of regulatory settlements or decisions, and certain unusual costs or expenses.
Earnings teleconference
A teleconference will be held at 10:00 a.m. Central Time on Wednesday, Oct. 29, 2025, to discuss Entergy’s quarterly earnings announcement and the company’s financial performance. The teleconference may be accessed by visiting Entergy’s website at investors.entergy.com/investors/events-and-presentations or by dialing 888-440-4149, conference ID 9024832, no more than 15 minutes prior to the start of the call. The earnings call presentation is also being posted to Entergy’s website concurrent with this news release. A replay of the teleconference will be available on Entergy’s website at investors.entergy.com/investors/events-and-presentations and by telephone. The telephone replay will be available through Nov. 5, 2025, by dialing 800-770-2030, conference ID 9024832.
Entergy produces, transmits and distributes electricity to power life for 3 million customers through our operating companies in Arkansas, Louisiana, Mississippi and Texas. We’re investing for growth and improved reliability and resilience of our energy system while working to keep energy rates affordable for our customers. We’re also investing in cleaner energy generation like modern natural gas, nuclear, and renewable energy. A nationally recognized leader in sustainability and corporate citizenship, we deliver more than $100 million in economic benefits each year to the communities we serve through philanthropy, volunteerism, and advocacy. Entergy is a Fortune 500 company headquartered in New Orleans, Louisiana, and has approximately 12,000 employees. Learn more at entergy.com and connect with @Entergy on social media.
Entergy Corporation’s common stock is listed on the New York Stock Exchange and NYSE Texas under the symbol “ETR”.
Details regarding Entergy’s results of operations, regulatory proceedings, and other matters are available in this earnings release, a copy of which will be filed with the SEC, and the earnings call
(more)
Entergy reports third quarter 2025 financial results
Oct. 29, 2025
Page 4
presentation. Both documents are available on Entergy’s Investor Relations website at investors.entergy.com/investors/events-and-presentations.
Entergy maintains a web page as part of its Investor Relations website entitled Regulatory and other information, which provides investors with key updates on certain regulatory proceedings and important milestones on the execution of its strategy. While some of this information may be considered material information, investors should not rely exclusively on this page for all relevant company information.
For definitions of certain operating measures, as well as GAAP and non-GAAP financial measures and abbreviations and acronyms used in the earnings release materials, see Appendix E.
Non-GAAP financial measures
This news release contains non-GAAP financial measures, which are generally numerical measures of a company’s performance, financial position, or cash flows that either exclude or include amounts that are not normally excluded or included in the most directly comparable measure calculated and presented in accordance with GAAP. Entergy has provided quantitative reconciliations within this news release of the non-GAAP financial measures to the most directly comparable GAAP financial measures.
Entergy reports earnings using the non-GAAP measure of adjusted earnings, which excludes the effect of certain “adjustments.” Adjustments are unusual or non-recurring items or events or other items or events that management believes do not reflect the ongoing business of Entergy, such as significant income tax items, certain items recorded as a result of regulatory settlements or decisions, and certain unusual costs or expenses. In addition to reporting GAAP earnings on a per share basis, Entergy reports its adjusted earnings on a per share basis. These per share measures represent the applicable earnings amount divided by the diluted average number of common shares outstanding for the period.
Management uses the non-GAAP financial measures of adjusted earnings and adjusted earnings per share for, among other things, financial planning and analysis; reporting financial results to the board of directors, employees, stockholders, analysts, and investors; and internal evaluation of financial performance. Entergy believes that these non-GAAP financial measures provide useful information to investors in evaluating the ongoing results of Entergy’s business, comparing period to period results, and comparing Entergy’s financial performance to the financial performance of other companies in the utility sector.
Other non-GAAP measures, including adjusted ROE, adjusted ROE excluding affiliate preferred, FFO to adjusted debt, gross liquidity, net liquidity, adjusted Parent debt to total adjusted debt, adjusted debt to adjusted capitalization, and adjusted net debt to adjusted net capitalization are measures Entergy uses internally for management and board discussions and to gauge the overall strength of its business. Entergy believes the above data provides useful information to investors in evaluating Entergy’s ongoing financial results and flexibility and assists investors in comparing Entergy’s credit and liquidity to the credit and liquidity of others in the utility sector. These metrics are defined in Appendix E.
These non-GAAP financial measures reflect an additional way of viewing aspects of Entergy’s operations that, when viewed with Entergy’s GAAP results and the accompanying reconciliations to corresponding GAAP financial measures, provide a more complete understanding of factors and trends affecting Entergy’s business. These non-GAAP financial measures should not be used to the exclusion of GAAP financial measures. Investors are strongly encouraged to review Entergy’s consolidated financial statements and publicly-filed reports in their entirety and not to rely on any single financial measure. Although certain of these measures are intended to assist investors in comparing Entergy’s performance to other companies in the utility sector, non-GAAP financial measures are not
(more)
Entergy reports third quarter 2025 financial results
Oct. 29, 2025
Page 5
standardized; therefore, it might not be possible to compare these financial measures with other companies’ non-GAAP financial measures having the same or similar names.
Cautionary note regarding forward-looking statements
In this news release, and from time to time, Entergy Corporation makes certain “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. Such forward-looking statements include, among other things, statements regarding Entergy’s 2025 earnings guidance; financial and operational outlooks; industrial load growth outlooks; statements regarding its resilience plans, goals, beliefs, or expectations; and other statements of Entergy’s plans, beliefs, or expectations included in this news release. Readers are cautioned not to place undue reliance on these forward-looking statements, which apply only as of the date of this news release. Except to the extent required by the federal securities laws, Entergy undertakes no obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events, or otherwise.
Forward-looking statements are subject to a number of risks, uncertainties, and other factors that could cause actual results to differ materially from those expressed or implied in such forward-looking statements, including (a) those factors discussed elsewhere in this news release and in Entergy’s most recent Annual Report on Form 10-K, any subsequent Quarterly Reports on Form 10-Q, and Entergy’s other reports and filings made under the Securities Exchange Act of 1934; (b) uncertainties associated with (1) rate proceedings, formula rate plans, and other cost recovery mechanisms, including the risk that costs may not be recoverable to the extent or on the timeline anticipated by the utilities and (2) implementation of the ratemaking effects of changes in law; (c) uncertainties associated with (1) realizing the benefits of its resilience plan, including impacts of the frequency and intensity of future storms and storm paths, as well as the pace of project completion and (2) efforts to remediate the effects of major storms and recover related restoration costs; (d) risks associated with operating nuclear facilities, including plant relicensing, operating, and regulatory costs and risks; (e) changes in decommissioning trust values or earnings or in the timing or cost of decommissioning Entergy’s nuclear plant sites; (f) legislative and regulatory actions and risks and uncertainties associated with claims or litigation by or against Entergy and its subsidiaries; (g) risks and uncertainties associated with executing on business strategies, including (1) strategic transactions that Entergy or its subsidiaries may undertake and the risk that any such transaction may not be completed as and when expected and the risk that the anticipated benefits of the transaction may not be realized, and (2) Entergy’s ability to meet the rapidly growing demand for electricity, including from hyperscale data centers and other large customers, and to manage the impacts of such growth on customers and Entergy’s business, or the risk that contracted or expected load growth does not materialize or is not sustained; (h) direct and indirect impacts to Entergy or its customers from pandemics, terrorist attacks, geopolitical conflicts, cybersecurity threats, data security breaches, or other attempts to disrupt Entergy’s business or operations, and/or other catastrophic events; and (i) effects on Entergy or its customers of (1) changes in federal, state, or local laws and regulations and other governmental actions or policies, including changes in monetary, fiscal, tax, environmental, international trade, or energy policies; (2) changes in commodity markets, capital markets, or economic conditions; and (3) technological change, including the costs, pace of development, and commercialization of new and emerging technologies.
-30-
| Investor inquiries:<br><br>Liz Hunter<br><br>504-576-3294<br><br>ehunte1@entergy.com | Media inquiries:<br><br>Cristina del Canto<br><br>504-576-4238<br><br>mdelcan@entergy.com |
|---|
(more)
Third quarter 2025 earnings release appendices and financial statements
Appendices
A: Consolidated results and adjustments
B: Earnings variance analysis
C: Utility operating and financial measures
D: Consolidated financial measures
E: Definitions and abbreviations and acronyms
F: Other GAAP to non-GAAP reconciliations
Financial statements
Consolidating balance sheets
Consolidating income statements
Consolidated cash flow statements
Page 6
A: Consolidated results and adjustments
Appendix A-1 provides a comparative summary of consolidated earnings, including a reconciliation of as-reported earnings (GAAP) to adjusted earnings (non-GAAP).
| Appendix A-1: Consolidated earnings - reconciliation of GAAP to non-GAAP measures Third quarter and year-to-date 2025 vs. 2024 (See Appendix A-2 and Appendix A-3 for details on adjustments) | |||||
|---|---|---|---|---|---|
| Year-to-date | |||||
| 2024 | Change | 2025 | 2024 | Change | |
| (After-tax, in millions) | |||||
| As-reported earnings (loss) | |||||
| Utility | 787 | 24 | 1,899 | 1,423 | 476 |
| Parent & Other | (142) | 25 | (376) | (654) | 277 |
| Consolidated | 645 | 49 | 1,522 | 769 | 753 |
| Less adjustments | |||||
| Utility | - | - | - | (267) | 267 |
| Parent & Other | - | - | - | (250) | 250 |
| Consolidated | - | - | - | (517) | 517 |
| Adjusted earnings (loss) (non-GAAP) | |||||
| Utility | 787 | 24 | 1,899 | 1,690 | 209 |
| Parent & Other | (142) | 25 | (376) | (403) | 27 |
| Consolidated | 645 | 49 | 1,522 | 1,286 | 236 |
| Estimated weather impact | 41 | (13) | 88 | 70 | 18 |
| Diluted average number of common shares outstanding (in millions) (a) | 431 | 22 | 447 | 429 | 18 |
| (After-tax, per share in ) (a) (b) | |||||
| As-reported earnings (loss) | |||||
| Utility | 1.82 | (0.04) | 4.25 | 3.31 | 0.93 |
| Parent & Other | (0.33) | 0.07 | (0.84) | (1.52) | 0.68 |
| Consolidated | 1.50 | 0.03 | 3.40 | 1.79 | 1.61 |
| Less adjustments | |||||
| Utility | - | - | - | (0.62) | 0.62 |
| Parent & Other | - | - | - | (0.58) | 0.58 |
| Consolidated | - | - | - | (1.20) | 1.20 |
| Adjusted earnings (loss) (non-GAAP) | |||||
| Utility | 1.82 | (0.04) | 4.25 | 3.93 | 0.31 |
| Parent & Other | (0.33) | 0.07 | (0.84) | (0.94) | 0.10 |
| Consolidated | 1.50 | 0.03 | 3.40 | 2.99 | 0.41 |
| Estimated weather impact | 0.09 | (0.03) | 0.20 | 0.16 | 0.03 |
All values are in US Dollars.
Calculations may differ due to rounding
(a) Entergy executed a two-for-one forward stock split that was effective with trading on Dec. 13, 2024; 2024 diluted average number of common shares outstanding and per-share information have been restated to reflect the post-split share count.
(b) Per share amounts are calculated by dividing the corresponding earnings (loss) by the diluted average number of common shares outstanding for the period.
See Appendix B for detailed earnings variance analysis.
Page 7
Appendix A-2 and Appendix A-3 detail adjustments by business. Adjustments are included in as-reported earnings consistent with GAAP but are excluded from adjusted earnings. As a result, adjusted earnings is considered a non-GAAP measure.
| Appendix A-2: Adjustments by driver (shown as positive/(negative) impact on earnings or EPS) | |||||
|---|---|---|---|---|---|
| Third quarter and year-to-date 2025 vs. 2024 | |||||
| Year-to-date | |||||
| 2024 | Change | 2025 | 2024 | Change | |
| (Pre-tax except for income tax effects and totals; in millions) | |||||
| Utility | |||||
| 2Q24 E-LA global agreement to resolve its FRP extension filing and other retail matters | - | - | - | (151) | 151 |
| 1Q24 E-AR write-off of a regulatory asset related to the opportunity sales proceeding | - | - | - | (132) | 132 |
| 1Q24 E-NO increase in customer sharing of income tax benefits as a result of the 2016–2018 IRS audit resolution | - | - | - | (79) | 79 |
| Income tax effect on Utility adjustments above | - | - | - | 95 | (95) |
| Total Utility | - | - | - | (267) | 267 |
| Parent & Other | |||||
| 2Q24 pension lift out | - | - | - | (317) | 317 |
| Income tax effect on Parent & Other adjustment above | - | - | - | 67 | (67) |
| Total Parent & Other | - | - | - | (250) | 250 |
| Total adjustments | - | - | - | (517) | 517 |
| (After-tax, per share in ) (c), (d) | |||||
| Utility | |||||
| 2Q24 E-LA global agreement to resolve its FRP extension filing and other retail matters | - | - | - | (0.26) | 0.26 |
| 1Q24 E-AR write-off of a regulatory asset related to the opportunity sales proceeding | - | - | - | (0.23) | 0.23 |
| 1Q24 E-NO increase in customer sharing of income tax benefits as a result of the 2016–2018 IRS audit resolution | - | - | - | (0.13) | 0.13 |
| Total Utility | - | - | - | (0.62) | 0.62 |
| Parent & Other | |||||
| 2Q24 pension lift out | - | - | - | (0.58) | 0.58 |
| Total Parent & Other | - | - | - | (0.58) | 0.58 |
| Total adjustments | - | - | - | (1.20) | 1.20 |
All values are in US Dollars.
Calculations may differ due to rounding
(c) Entergy executed a two-for-one forward stock split that was effective with trading on Dec. 13, 2024; 2024 per-share information has been restated to reflect the post-split share count.
(d) Per share amounts are calculated by multiplying the corresponding earnings (loss) by the estimated income tax rate that is expected to apply and dividing by the diluted average number of common shares outstanding for the period.
Page 8
| Appendix A-3: Adjustments by income statement line item (shown as positive/ (negative) impact on earnings) | |||||
|---|---|---|---|---|---|
| Third quarter and year-to-date 2025 vs. 2024 | |||||
| (Pre-tax except for income taxes and totals; in millions) | |||||
| Year-to-date | |||||
| 2024 | Change | 2025 | 2024 | Change | |
| Utility | |||||
| Other O&M | - | - | - | (1) | 1 |
| Asset write-offs, impairments, and related charges | - | - | - | (132) | 132 |
| Other regulatory charges (credits) – net | - | - | - | (229) | 229 |
| Income taxes | - | - | - | 95 | (95) |
| Total Utility | - | - | - | (267) | 267 |
| Parent & Other | |||||
| Other income (deductions) | - | - | - | (317) | 317 |
| Income taxes | - | - | - | 67 | (67) |
| Total Parent & Other | - | - | - | (250) | 250 |
| Total adjustments | - | - | - | (517) | 517 |
All values are in US Dollars.
Calculations may differ due to rounding
Appendix A-4 provides a comparative summary of OCF by business.
| Appendix A-4: Consolidated operating cash flow | |||||
|---|---|---|---|---|---|
| Third quarter and year-to-date 2025 vs. 2024 | |||||
| ( in millions) | |||||
| Year-to-date | |||||
| 2024 | Change | 2025 | 2024 | Change | |
| Utility | 1,600 | 577 | 4,114 | 3,225 | 888 |
| Parent & Other | (37) | (5) | (181) | (117) | (65) |
| Consolidated | 1,562 | 572 | 3,933 | 3,109 | 824 |
All values are in US Dollars.
Calculations may differ due to rounding
Third quarter 2025 OCF increased primarily due to higher Utility customer receipts including higher fuel revenues and the receipt of nuclear and solar production tax credit sale proceeds. These increases were partially offset by higher fuel and purchased power payments.
Page 9
B: Earnings variance analysis
Appendix B-1 and Appendix B-2 provide details of current quarter and year-to-date 2025 versus 2024 as-reported and adjusted earnings per share variances.
| Appendix B-1: As-reported and adjusted earnings per share variance analysis (e), (f), (g), (h) | ||||||||
|---|---|---|---|---|---|---|---|---|
| Third quarter 2025 vs. 2024 | ||||||||
| (After-tax, per share in ) | ||||||||
| Parent & Other | Consolidated | |||||||
| Adjusted | As-<br><br>reported | Adjusted | As-<br><br>reported | Adjusted | ||||
| 2024 earnings (loss) | 1.82 | (0.33) | (0.33) | 1.50 | 1.50 | |||
| Operating revenue less: fuel, fuel-related exp. and gas purch. for resale; purch. power; and other reg. chgs. (credits) – net | 0.21 | (i) | 0.01 | 0.01 | 0.22 | 0.22 | ||
| Nuclear refueling outage expenses | 0.02 | - | - | 0.02 | 0.02 | |||
| Other O&M | (0.09) | (j) | - | - | (0.08) | (0.08) | ||
| Asset write-offs, impairments, and related charges | (0.02) | - | - | (0.02) | (0.02) | |||
| Decommissioning | - | - | - | - | - | |||
| Taxes other than income taxes | (0.07) | (k) | - | - | (0.07) | (0.07) | ||
| Depreciation and amortization | (0.05) | (l) | - | - | (0.05) | (0.05) | ||
| Other income (deductions) | 0.12 | (m) | 0.03 | 0.03 | (n) | 0.15 | 0.15 | |
| Interest expense | (0.07) | (o) | 0.02 | 0.02 | (0.05) | (0.05) | ||
| Income taxes – other | - | - | - | 0.01 | 0.01 | |||
| Preferred dividend requirements and noncontrolling interests | - | - | - | - | - | |||
| Share effect | (0.09) | 0.01 | 0.01 | (0.08) | (0.08) | (p) | ||
| 2025 earnings (loss) | 1.79 | (0.26) | (0.26) | 1.53 | 1.53 |
All values are in US Dollars.
h
Calculations may differ due to rounding
| Appendix B-2: As-reported and adjusted earnings per share variance analysis (e), (f), (g), (h) | ||||||||
|---|---|---|---|---|---|---|---|---|
| Year-to-date 2025 vs. 2024 | ||||||||
| (After-tax, per share in ) | ||||||||
| Parent & Other | Consolidated | |||||||
| Adjusted | As-<br><br>reported | Adjusted | As-<br><br>reported | Adjusted | ||||
| 2024 earnings (loss) | 3.93 | (1.52) | (0.94) | 1.79 | 2.99 | |||
| Operating revenue less: fuel, fuel-related exp. and gas purch. for resale; purch. power; and other reg. chgs. (credits) – net | 0.87 | (i) | 0.04 | 0.04 | (q) | 1.30 | 0.91 | |
| Nuclear refueling outage expenses | 0.04 | (r) | - | - | 0.04 | 0.04 | ||
| Other O&M | (0.11) | (j) | - | - | (0.10) | (0.10) | ||
| Asset write-offs, impairments, and related charges | (0.02) | (s) | - | - | 0.20 | (0.02) | ||
| Decommissioning | (0.01) | - | - | (0.01) | (0.01) | |||
| Taxes other than income taxes | (0.11) | (k) | - | - | (0.11) | (0.11) | ||
| Depreciation and amortization | (0.10) | (l) | - | - | (0.10) | (0.10) | ||
| Other income (deductions) | 0.14 | (m) | 0.59 | 0.01 | (n) | 0.73 | 0.15 | |
| Interest expense | (0.23) | (o) | 0.01 | 0.01 | (0.22) | (0.22) | ||
| Income taxes – other | 0.01 | - | - | 0.02 | 0.02 | |||
| Preferred dividend requirements and noncontrolling interests | - | - | - | - | - | |||
| Share effect | (0.18) | 0.03 | 0.03 | (0.14) | (0.14) | (p) | ||
| 2025 earnings (loss) | 4.25 | (0.84) | (0.84) | 3.40 | 3.40 |
All values are in US Dollars.
h
Calculations may differ due to rounding
Page 10
(e) Utility operating revenue and Utility income taxes – other variances exclude the following for the return/collection of excess/deficient unprotected ADIT (net effect was neutral to earnings) ($ in millions):
| 3Q25 | 3Q24 | YTD25 | YTD24 | |
|---|---|---|---|---|
| Utility operating revenue | (8) | 6 | (14) | 22 |
| Utility income taxes – other | 8 | (6) | 14 | (22) |
(f) Utility regulatory charges (credits) – net and Utility preferred dividend requirements and noncontrolling interests variances exclude the following for the effects of HLBV accounting and the approved deferrals (net effect was neutral to earnings) ($ in millions):
| 3Q25 | 3Q24 | YTD25 | YTD24 | |
|---|---|---|---|---|
| Utility regulatory charges (credits) – net | - | (3) | (4) | (9) |
| Utility preferred dividend requirements and noncontrolling interests | - | 3 | 4 | 9 |
| Utility as-reported operating revenue less fuel, fuel-related expenses and gas purchased for resale; purchased power; and other regulatory charges (credits) – net variance analysis2025 vs. 2024 ( EPS) | ||||
| --- | --- | |||
| YTD | ||||
| Electric volume / weather | 0.37 | |||
| Retail electric price | 0.53 | |||
| 2Q24 E-LA global agreement to resolve certain retail matters | 0.26 | |||
| 1Q24 E-NO provision for increased income tax sharing | 0.13 | |||
| E-MS PPA termination proceeds | 0.03 | |||
| Sale of natural gas distribution businesses | (0.04) | |||
| E-TX MISO capacity costs | (0.05) | |||
| Reg. provisions for decommissioning items | 0.10 | |||
| Grand Gulf recovery | (0.04) | |||
| Other | (0.03) | |||
| Total | 1.26 |
All values are in US Dollars.
(g) Entergy executed a two-for-one forward stock split that was effective with trading on Dec. 13, 2024; 2024 per-share information and diluted number of common shares outstanding have been restated to reflect the post-split share count.
(h) EPS effect is calculated by multiplying the pre-tax amount by the estimated income tax rate that is expected to apply and dividing by diluted average number of common shares outstanding for the prior period. Income taxes – other represents income tax differences other than the income tax effect of individual line item variances. Share effect captures the per share impact from the change in diluted average number of common shares outstanding and the dilutive effect of an increase in the stock price on unsettled equity forwards.
(i) The third quarter and year-to-date earnings increases reflected higher electric volume including the effects of weather and the effect of rate actions including: E-AR’s FRP, E-LA’s FRP (including riders), E-LA’s RPCR, E-MS’s FRP interim facilities rate adjustment, E-NO’s FRP, and E-TX’s DCRF. The increases also reflected the receipt of a $15 million ($11 million after tax) liquidated damages payment to E-MS in third quarter 2025 resulting from a counterparty’s termination of a purchased power agreement. The increases were partially offset by the absence of natural gas revenues as a result of the sale of natural gas distribution businesses and higher MISO capacity costs at E-TX. The variances also reflected changes in regulatory provisions for decommissioning items (based on regulatory treatment, decommissioning-related variances are offset in other line items and are largely earnings neutral). The year-to-date increase also reflected a first quarter 2024 $(79 million) ($(57 million) after tax) regulatory provision recorded at E-NO to reflect the company’s agreement to share additional income tax benefits from the 2016–2018 IRS audit resolution with customers and a second quarter 2024 regulatory charge of $(150 million) ($(111 million) after tax) recorded as a result of E-LA reaching a settlement with the LPSC staff and other parties (both considered adjustments and excluded from adjusted earnings). Additionally, the year-to-date variance included the effects of E-MS’s FRP, E-TX’s base rate case relate-back portion in retail price, and lower Grand Gulf revenue primarily due to lower other O&M.
(j) The third quarter earnings decrease from higher Utility other O&M reflected higher power delivery expenses primarily due to vegetation management costs, an increase in compensation and benefits costs, an increase in power generation expenses, and an increase in bad debt expense. The decrease also included the third quarter 2025 $(11 million) ($(8 million) after tax) expensing of project costs associated with E-LA’s Bayou Power Station project following the operating company’s decision to evaluate an alternative transmission solution. The third quarter decrease was partially offset by contract costs in 2024 related to operational performance, customer service, and organizational health initiatives and a gain of $13 million ($8 million after tax) resulting from the sale of the natural gas distribution businesses on July 1, 2025.
Page 11
The year-to-date earnings decrease from higher Utility other O&M reflected higher power delivery expenses primarily due to vegetation management costs, higher power generation costs largely due to a higher scope of work performed during power outages, an increase in bad debt expense, higher MISO transmission costs, and the expensing of E-LA’s Bayou Power Station project costs. The year-to-date decrease was partially offset by contract costs in 2024 related to operational performance, customer service, and organizational health initiatives and a gain from the sale of natural gas distribution businesses on July 1, 2025.
(k) The third quarter and year-to-date earnings decreases from higher Utility taxes other than income taxes were primarily due to an increase in ad valorem taxes resulting from higher assessments and an increase in local franchise taxes as a result of higher retail revenues.
(l) The third quarter and year-to-date earnings decreases from higher Utility depreciation and amortization were primarily due to higher plant in service and increases in E-LA’s nuclear depreciation rates effective Sept. 2024 and Sept. 2025. The year-to-date decrease was partially offset by the recognition of depreciation expense from E-TX’s 2022 base rate case relate back in first and second quarters of 2024.
(m) The third quarter and year-to-date earnings increases from higher Utility other income (deductions) were primarily due to higher AFUDC–equity due to higher construction work in progress and an increase in the amortization of tax gross ups on customer advances for construction. The variances also reflected changes in nuclear decommissioning trust returns, including portfolio rebalancing (based on regulatory treatment, decommissioning-related variances are offset in other line items and are largely earnings neutral). The year-to-date increase also reflected an increase in interest earned on external money pool investments and a true-up of E-LA’s MISO cost recovery mechanism, partially offset by lower intercompany dividend income from affiliate preferred membership interest related to storm cost securitizations (largely offset at P&O).
(n) The third quarter and year-to-date earnings increases from Parent & Other other income (deductions) reflected third quarter 2024 changes in legal provisions. The year-to-date as-reported increase also reflected a second quarter 2024 $(317 million) ($(250 million) after tax) one-time non-cash pension settlement charge associated with the purchase of a group annuity contract to settle certain pension liabilities (considered an adjustment and excluded from adjusted earnings).
(o) The third quarter and year-to-date earnings decreases from higher Utility interest expense were primarily due to higher interest rates, higher debt balances, and carrying costs on customer advances for construction in 2025. The decreases were partially offset by higher AFUDC–debt due to higher construction work in progress.
(p) The third quarter and year-to-date earnings per share impacts from share effect were primarily due to the settlement of equity forwards in May 2025 and the dilutive effect of an increase in the stock price on unsettled equity forwards.
(q) The year-to-date earnings increase was primarily due to lower fuel and purchased power expenses associated with the conclusion of a legacy EWC purchased power agreement in Dec. 2024.
(r) The year-to-date earnings increase from lower Utility nuclear refueling outage expenses was primarily due to the amortization of lower costs associated with the most recent outages as compared to previous outages.
(s) The year-to-date as-reported earnings increase from Utility asset write-offs and impairments was due to the first quarter 2024 write off of an E-AR $(132 million) ($(97 million) after tax) regulatory asset related to the opportunity sales proceeding (considered an adjustment and excluded from adjusted earnings).
Page 12
C: Utility operating and financial measures
Appendix C provides a comparison of Utility operating and financial measures.
| Appendix C: Utility operating and financial measures | ||||||||
|---|---|---|---|---|---|---|---|---|
| Third quarter and year-to-date 2025 vs. 2024 | ||||||||
| Third quarter | Year-to-date | |||||||
| 2025 | 2024 | % <br>change | % weather adj. (t) | 2025 | 2024 | % weather adj. (t) | ||
| GWh sold | ||||||||
| Residential | 11,692 | 11,519 | 1.5 | 2.7 | 29,376 | 28,499 | 2.2 | |
| Commercial | 8,499 | 8,394 | 1.3 | 1.9 | 22,007 | 21,797 | 1.2 | |
| Governmental | 678 | 684 | (0.9) | (1.4) | 1,853 | 1,883 | (1.7) | |
| Industrial | 16,255 | 15,150 | 7.3 | 7.3 | 45,707 | 42,174 | 8.4 | |
| Total retail | 37,124 | 35,747 | 3.9 | 4.4 | 98,943 | 94,353 | 4.7 | |
| Wholesale | 4,079 | 3,727 | 9.4 | 9,847 | 10,737 | |||
| Total | 41,203 | 39,474 | 4.4 | 108,790 | 105,090 | |||
| Number of electric retail customers | ||||||||
| Residential | 2,625,811 | 2,601,894 | ||||||
| Commercial | 372,226 | 371,579 | ||||||
| Governmental | 18,845 | 18,015 | ||||||
| Industrial | 48,306 | 49,550 | ||||||
| Total | 3,065,188 | 3,041,038 | ||||||
| Other O&M and nuclear refueling outage exp. per MWh | $19.15 | $19.01 | 0.7 | $20.48 | $20.87 | (1.90) |
All values are in US Dollars.
Calculations may differ due to rounding
(t) The effects of weather were estimated using heating degree days and cooling degree days for the period from certain locations within each jurisdiction and comparing to “normal” weather based on 20-year historical data. The models used to estimate weather are updated periodically and are subject to change.
For the quarter, weather-adjusted retail sales increased 4.4 percent. The increase was primarily due to higher usage for residential, commercial, and industrial classes. Industrial sales increased 7.3 percent mainly due to higher sales to large industrial customers largely in the primary metals, chlor-alkali, and industrial gases industries. Residential sales were 2.7 percent higher and commercial sales increased 1.9 percent.
Page 13
D: Consolidated financial measures
Appendix D provides comparative financial measures. Financial measures in this table include those calculated and presented in accordance with GAAP, as well as those that are considered non-GAAP financial measures.
| Appendix D: GAAP and non-GAAP financial measures | ||
|---|---|---|
| 2025 vs. 2024 (See Appendix F for reconciliation of GAAP to non-GAAP financial measures) | ||
| For 12 months ending September 30 | 2024 | Change |
| GAAP measure | ||
| As-reported ROE | 12.2% | (0.8)% |
| Non-GAAP measure | ||
| Adjusted ROE | 9.7% | 1.7% |
| As of September 30 ( in millions, except where noted) | 2024 | Change |
| GAAP measures | ||
| Cash and cash equivalents | 1,412 | 105 |
| Available revolver capacity | 4,345 | 1 |
| Commercial paper | 1,122 | 276 |
| Total debt | 29,100 | 1,463 |
| Junior subordinated debentures | 1,200 | - |
| Securitization debt | 249 | (18) |
| Total debt to total capital | 65% | (1)% |
| Storm escrows | 336 | (29) |
| Non-GAAP measures ( in millions, except where noted) | ||
| FFO to adjusted debt | 13.7% | 3.1% |
| Adjusted debt to adjusted capitalization | 64% | (1)% |
| Adjusted net debt to adjusted net capitalization | 63% | (1)% |
| Gross liquidity | 5,757 | 106 |
| Net liquidity | 6,361 | 1,485 |
| Adjusted Parent debt to total adjusted debt | 20% | (2)% |
All values are in US Dollars.
Calculations may differ due to rounding
Page 14
E: Definitions and abbreviations and acronyms
Appendix E-1 provides definitions of certain operating measures, as well as GAAP and non-GAAP financial measures.
| Appendix E-1: Definitions | |
|---|---|
| Utility operating and financial measures | |
| GWh sold | Total number of GWh sold to retail and wholesale customers |
| Number of electric retail customers | Average number of electric customers over the period |
| Other O&M and refueling outage expense per MWh | Other operation and maintenance expense plus nuclear refueling outage expense per MWh of total sales |
| Financial measures – GAAP | |
| As-reported ROE | Last twelve months net income attributable to Entergy Corp. divided by average common equity |
| Available revolver capacity | Amount of undrawn capacity remaining on corporate and subsidiary revolvers |
| Debt to capital | Total debt divided by total capitalization |
| Securitization debt | Debt on the balance sheet associated with securitization bonds that is secured by certain future customer collections |
| Total debt | Sum of short-term and long-term debt, notes payable, and commercial paper |
| Financial measures – non-GAAP | |
| Adjusted capitalization | Capitalization excluding securitization debt |
| Adjusted debt | Debt excluding securitization debt and 50% of junior subordinated debentures |
| Adjusted debt to adjusted capitalization | Adjusted debt divided by adjusted capitalization |
| Adjusted earnings (loss) | As-reported earnings (loss) minus adjustments |
| Adjusted EPS | Adjusted earnings (loss) divided by the diluted average number of common shares outstanding |
| Adjusted net capitalization | Adjusted capitalization minus cash and cash equivalents |
| Adjusted net debt | Adjusted debt minus cash and cash equivalents |
| Adjusted net debt to adjusted net capitalization | Adjusted net debt divided by adjusted net capitalization |
| Adjusted Parent debt | Entergy Corp. debt, including amounts drawn on credit revolver and commercial paper facilities plus unamortized debt issuance costs and discounts minus 50% of junior subordinated debentures |
| Adjusted Parent debt to total adjusted debt | Adjusted Parent debt divided by consolidated adjusted debt |
| Adjusted ROE | Last twelve months adjusted earnings divided by average common equity |
| Adjusted ROE excluding affiliate preferred | Last twelve months adjusted earnings, excluding dividend income from affiliate preferred as well as the after-tax cost of debt financing for preferred investment, divided by average common equity adjusted to exclude the estimated equity associated with the affiliate preferred investment |
| Adjustments | Unusual or non-recurring items or events or other items or events that management believes do not reflect the ongoing business of Entergy, such as significant income tax items, certain items recorded as a result of regulatory settlements or decisions, and certain unusual costs or expenses |
| FFO | OCF minus preferred dividend requirements of subsidiaries, working capital items in OCF (receivables, fuel inventory, accounts payable, taxes accrued, interest accrued, deferred fuel costs, and other working capital accounts), 50% of interest on junior subordinated debentures, and securitization regulatory charges |
| FFO to adjusted debt | Last twelve months FFO divided by end of period adjusted debt |
| Gross liquidity | Sum of cash and cash equivalents plus available revolver capacity |
| Net liquidity | Sum of cash and cash equivalents, available revolver capacity, escrow accounts available for certain storm expenses, and equity sold forward but not yet settled minus commercial paper |
Page 15
Appendix E-2 explains abbreviations and acronyms used in the quarterly earnings materials.
| Appendix E-2: Abbreviations and acronyms | |||
|---|---|---|---|
| ACM | Additional capacity mechanism | HLBV | Hypothetical liquidation at book value |
| ADIT | Accumulated deferred income taxes | IRS | Internal Revenue Service |
| AFUDC – debt | Allowance for debt funds used during construction | LDC | Local distribution company |
| AFUDC –equity | Allowance for equity funds used during construction | LPSC | Louisiana Public Service Commission |
| AMS | Advanced metering system | LTM | Last twelve months |
| APSC | Arkansas Public Service Commission | MCRM | MISO cost recovery mechanism |
| BESS | Battery and energy storage system | MISO | Midcontinent Independent System Operator, Inc. |
| CAGR | Compound annual growth rate | Moody’s | Moody’s Ratings |
| CCCT | Combined cycle combustion turbine | MPSC | Mississippi Public Service Commission |
| CCNO | Council of the City of New Orleans | NDT | Nuclear decommissioning trust |
| CCS | Carbon capture and sequestration | NYSE | New York Stock Exchange |
| CFO | Cash from operations | O&M | Operation and maintenance |
| COD | Commercial operation date | OCAPS | Orange County Advanced Power Station (CCCT) |
| CT | Combustion turbine | OCF | Net cash flow provided by operating activities |
| DCRF | Distribution cost recovery factor | OpCo | Utility operating company |
| DOE | U.S. Department of Energy | Other O&M | Other non-fuel operation and maintenance expense |
| DRM | Distribution Recovery Mechanism | P&O | Parent & Other |
| E-AR | Entergy Arkansas, LLC | PMR | Performance Management Rider |
| E-LA | Entergy Louisiana, LLC | PPA | Power purchase agreement or purchased power agreement |
| E-MS | Entergy Mississippi, LLC | PUCT | Public Utility Commission of Texas |
| E-NO | Entergy New Orleans, LLC | RECs | Renewable Energy Certificates |
| E-TX | Entergy Texas, Inc. | RSHCR | Resilience and storm hardening cost recovery |
| EEI | Edison Electric Institute | ROE | Return on equity |
| EPS | Earnings per share | RPCR | Resilience plan cost recovery rider |
| ETR | Entergy Corporation | S&P | Standard & Poor’s |
| EWC | Entergy Wholesale Commodities | SEC | U.S. Securities and Exchange Commission |
| FFO | Funds from operations | SERI | System Energy Resources, Inc. |
| FRP | Formula rate plan | SETEX | Southeast Texas |
| GAAP | U.S. generally accepted accounting principles | TAM | Tax adjustment mechanism |
| GCRR | Generation Cost Recovery Rider | TCRF | Transmission cost recovery factor |
| Grand Gulf or GGNS | Unit 1 of Grand Gulf Nuclear Station (nuclear), 90% owned or leased by SERI | TRM | Transmission Recovery Mechanism |
| WACC | Weighted-average cost of capital |
Page 16
F: Other GAAP to non-GAAP reconciliations
Appendix F-1, Appendix F-2, and Appendix F-3 provide reconciliations of various non-GAAP financial measures disclosed in this news release to their most comparable GAAP measure.
| Appendix F-1: Reconciliation of GAAP to non-GAAP financial measures – ROE | ||
|---|---|---|
| (LTM in millions except where noted) | Third quarter | |
| 2025 | 2024 | |
| As-reported net income attributable to Entergy Corporation | 1,809 | 1,757 |
| Adjustments | (5) | 360 |
| Adjusted earnings (non-GAAP) | 1,814 | 1,397 |
| Average common equity (average of beginning and ending balances) | 15,847 | 14,362 |
| As-reported ROE | 11.4% | 12.2% |
| Adjusted ROE (non-GAAP) | 11.4% | 9.7% |
All values are in US Dollars.
Calculations may differ due to rounding
| Appendix F-2: Reconciliation of GAAP to non-GAAP financial measures – FFO to adjusted debt | ||
|---|---|---|
| ( in millions except where noted) | Third quarter | |
| 2025 | 2024 | |
| Total debt | 30,563 | 29,100 |
| Securitization debt | 231 | 249 |
| 50% junior subordinated debentures | 600 | 600 |
| Adjusted debt (non-GAAP) | 29,733 | 28,251 |
| Net cash flow provided by operating activities, LTM | 5,312 | 4,172 |
| Preferred dividend requirements of subsidiaries, LTM | (18) | (18) |
| 50% of the interest expense associated with junior subordinated debentures, LTM | (43) | (15) |
| Working capital items in net cash flow provided by operating activities, LTM: | ||
| Receivables | (114) | 46 |
| Fuel inventory | 6 | 26 |
| Accounts payable | 269 | 32 |
| Taxes accrued | 64 | 39 |
| Interest accrued | 30 | 11 |
| Deferred fuel costs | (216) | 347 |
| Other working capital accounts | 328 | (198) |
| Securitization regulatory charges, LTM | 17 | 24 |
| Total | 384 | 328 |
| FFO, LTM (non-GAAP) | 4,989 | 3,877 |
| FFO to adjusted debt (non-GAAP) | 16.8% | 13.7% |
All values are in US Dollars.
Calculations may differ due to rounding
Page 17
| Appendix F-3: Reconciliation of GAAP to non-GAAP financial measures – adjusted debt ratios; gross liquidity; and net liquidity | ||
|---|---|---|
| ( in millions except where noted) | Third quarter | |
| 2025 | 2024 | |
| Total debt | 30,563 | 29,100 |
| Securitization debt | 231 | 249 |
| 50% junior subordinated debentures | 600 | 600 |
| Adjusted debt (non-GAAP) | 29,733 | 28,251 |
| Cash and cash equivalents | 1,517 | 1,412 |
| Adjusted net debt (non-GAAP) | 28,216 | 26,839 |
| Commercial paper | 1,398 | 1,122 |
| Total capitalization | 47,539 | 44,461 |
| Securitization debt | 231 | 249 |
| Adjusted capitalization (non-GAAP) | 47,308 | 44,212 |
| Cash and cash equivalents | 1,517 | 1,412 |
| Adjusted net capitalization (non-GAAP) | 45,791 | 42,800 |
| Total debt to total capitalization | 64% | 65% |
| Adjusted debt to adjusted capitalization (non-GAAP) | 63% | 64% |
| Adjusted net debt to adjusted net capitalization (non-GAAP) | 62% | 63% |
| Available revolver capacity | 4,346 | 4,345 |
| Storm escrows | 307 | 336 |
| Equity sold forward, not yet settled (u) | 3,075 | 1,390 |
| Gross liquidity (non-GAAP) | 5,863 | 5,757 |
| Net liquidity (non-GAAP) | 7,846 | 6,361 |
| Entergy Corporation notes: | ||
| Due Sept. 2025 | - | 800 |
| Due Sept. 2026 | 750 | 750 |
| Due June 2028 | 650 | 650 |
| Due June 2030 | 600 | 600 |
| Due June 2031 | 650 | 650 |
| Due June 2050 | 600 | 600 |
| Junior subordinated debentures due Dec. 2054 | 1,200 | 1,200 |
| Total Parent long-term debt | 4,450 | 5,250 |
| Revolver drawn | - | - |
| Unamortized debt issuance costs and discounts | (41) | (47) |
| Total Parent debt | 5,808 | 6,326 |
| Adjusted Parent debt (non-GAAP) | 5,208 | 5,726 |
| Adjusted Parent debt to total adjusted debt (non-GAAP) | 18% | 20% |
All values are in US Dollars.
Calculations may differ due to rounding
(u) Reflects adjustments, including for common dividends between contracting and settlement.
Page 18
Financial Statements
| Entergy Corporation | ||||||
|---|---|---|---|---|---|---|
| Consolidating Balance Sheet | ||||||
| September 30, 2025 | ||||||
| (Dollars in thousands) | ||||||
| (Unaudited) | ||||||
| Utility | Parent & Other | Consolidated | ||||
| ASSETS | ||||||
| CURRENT ASSETS | ||||||
| Cash and cash equivalents: | ||||||
| Cash | $ | 72,792 | $ | 9,917 | $ | 82,709 |
| Temporary cash investments | 1,373,009 | 61,251 | 1,434,260 | |||
| Total cash and cash equivalents | 1,445,801 | 71,168 | 1,516,969 | |||
| Accounts receivable: | ||||||
| Customer | 1,013,208 | — | 1,013,208 | |||
| Allowance for doubtful accounts | (27,765) | — | (27,765) | |||
| Associated companies | 3,853 | (3,853) | — | |||
| Other | 243,973 | 6,231 | 250,204 | |||
| Accrued unbilled revenues | 544,792 | — | 544,792 | |||
| Total accounts receivable | 1,778,061 | 2,378 | 1,780,439 | |||
| Deferred fuel costs | 4,375 | — | 4,375 | |||
| Fuel inventory - at average cost | 142,107 | 7,957 | 150,064 | |||
| Materials and supplies | 1,653,123 | 4,719 | 1,657,842 | |||
| Deferred nuclear refueling outage costs | 82,586 | — | 82,586 | |||
| Prepayments and other | 585,252 | (218,770) | 366,482 | |||
| TOTAL | 5,691,305 | (132,548) | 5,558,757 | |||
| OTHER PROPERTY AND INVESTMENTS | ||||||
| Investment in affiliates | 4,062,481 | (4,062,481) | — | |||
| Decommissioning trust funds | 6,193,249 | — | 6,193,249 | |||
| Non-utility property - at cost (less accumulated depreciation) | 470,291 | 6,535 | 476,826 | |||
| Storm reserve escrow accounts | 306,651 | — | 306,651 | |||
| Other | 46,411 | 39,329 | 85,740 | |||
| TOTAL | 11,079,083 | (4,016,617) | 7,062,466 | |||
| PROPERTY, PLANT, AND EQUIPMENT | ||||||
| Electric | 73,030,515 | 202,588 | 73,233,103 | |||
| Construction work in progress | 5,803,340 | 1,747 | 5,805,087 | |||
| Nuclear fuel | 729,777 | — | 729,777 | |||
| TOTAL PROPERTY, PLANT, AND EQUIPMENT | 79,563,632 | 204,335 | 79,767,967 | |||
| Less - accumulated depreciation and amortization | 28,339,010 | 151,316 | 28,490,326 | |||
| PROPERTY, PLANT, AND EQUIPMENT - NET | 51,224,622 | 53,019 | 51,277,641 | |||
| DEFERRED DEBITS AND OTHER ASSETS | ||||||
| Regulatory assets: | ||||||
| Other regulatory assets | 4,986,139 | — | 4,986,139 | |||
| Deferred fuel costs | 172,201 | — | 172,201 | |||
| Goodwill | 367,582 | — | 367,582 | |||
| Accumulated deferred income taxes | 19,251 | 5,616 | 24,867 | |||
| Other | 452,019 | (53,265) | 398,754 | |||
| TOTAL | 5,997,192 | (47,649) | 5,949,543 | |||
| TOTAL ASSETS | $ | 73,992,202 | $ | (4,143,795) | $ | 69,848,407 |
| *Totals may not foot due to rounding. |
Page 19
| Entergy Corporation | |||||
|---|---|---|---|---|---|
| Consolidating Balance Sheet | |||||
| September 30, 2025 | |||||
| (Dollars in thousands) | |||||
| (Unaudited) | |||||
| Parent & Other | Consolidated | ||||
| LIABILITIES AND EQUITY | |||||
| CURRENT LIABILITIES | |||||
| Currently maturing long-term debt | 1,225,140 | $ | 750,000 | $ | 1,975,140 |
| Notes payable and commercial paper: | |||||
| Other | 1,398,299 | 1,414,894 | |||
| Accounts payable: | |||||
| Associated companies | (36,376) | — | |||
| Other | 5,565 | 2,184,702 | |||
| Customer deposits | — | 477,831 | |||
| Taxes accrued | 24,305 | 634,621 | |||
| Interest accrued | 50,145 | 303,245 | |||
| Deferred fuel costs | — | 45,955 | |||
| Pension and other postretirement liabilities | 12,073 | 50,462 | |||
| Customer advances | — | 445,076 | |||
| Other | 4,605 | 259,299 | |||
| TOTAL | 2,208,616 | 7,791,225 | |||
| NON-CURRENT LIABILITIES | |||||
| Accumulated deferred income taxes and taxes accrued | (1,923,929) | 5,405,353 | |||
| Accumulated deferred investment tax credits | — | 187,608 | |||
| Regulatory liability for income taxes - net | — | 1,120,090 | |||
| Other regulatory liabilities | — | 3,834,485 | |||
| Decommissioning and asset retirement cost liabilities | 3,776 | 4,886,502 | |||
| Accumulated provisions | 236 | 480,529 | |||
| Pension and other postretirement liabilities | 15,326 | 140,266 | |||
| Long-term debt | 3,659,267 | 27,058,119 | |||
| Customer advances for construction | — | 1,032,524 | |||
| Other | (402,095) | 935,942 | |||
| TOTAL | 1,352,581 | 45,081,418 | |||
| Subsidiaries' preferred stock without sinking fund | 24,249 | 219,410 | |||
| EQUITY | |||||
| Preferred stock, no par value, authorized 1,000,000 shares; | |||||
| issued shares in 2025 - none | — | — | |||
| Common stock, 0.01 par value, authorized 998,000,000 shares; | |||||
| issued 577,511,170 shares in 2025 | (2,275,067) | 5,775 | |||
| Paid-in capital | 3,435,519 | 8,632,808 | |||
| Retained earnings | (4,214,270) | 12,752,150 | |||
| Accumulated other comprehensive income | (32,287) | 30,355 | |||
| Less - treasury stock, at cost (130,914,266 shares in 2025) | 4,639,386 | 4,759,386 | |||
| TOTAL SHAREHOLDERS' EQUITY | (7,725,491) | 16,661,702 | |||
| Subsidiaries' preferred stock without sinking fund | |||||
| and noncontrolling interests | (3,750) | 94,652 | |||
| TOTAL | (7,729,241) | 16,756,354 | |||
| TOTAL LIABILITIES AND EQUITY | 73,992,202 | $ | (4,143,795) | $ | 69,848,407 |
| *Totals may not foot due to rounding. |
All values are in US Dollars.
Page 20
| Entergy Corporation | ||||||
|---|---|---|---|---|---|---|
| Consolidating Balance Sheet | ||||||
| December 31, 2024 | ||||||
| (Dollars in thousands) | ||||||
| (Unaudited) | ||||||
| Utility | Parent & Other | Consolidated | ||||
| ASSETS | ||||||
| CURRENT ASSETS | ||||||
| Cash and cash equivalents: | ||||||
| Cash | $ | 42,653 | $ | 5,771 | $ | 48,424 |
| Temporary cash investments | 770,664 | 40,615 | 811,279 | |||
| Total cash and cash equivalents | 813,317 | 46,386 | 859,703 | |||
| Accounts receivable: | ||||||
| Customer | 681,504 | — | 681,504 | |||
| Allowance for doubtful accounts | (17,919) | — | (17,919) | |||
| Associated companies | 5,576 | (5,576) | — | |||
| Other | 194,086 | 10,782 | 204,868 | |||
| Accrued unbilled revenues | 521,946 | — | 521,946 | |||
| Total accounts receivable | 1,385,193 | 5,206 | 1,390,399 | |||
| Fuel inventory - at average cost | 160,705 | 5,703 | 166,408 | |||
| Materials and supplies | 1,626,523 | 4,533 | 1,631,056 | |||
| Deferred nuclear refueling outage costs | 99,885 | — | 99,885 | |||
| Current assets held for sale | 15,574 | — | 15,574 | |||
| Prepayments and other | 242,201 | (8,989) | 233,212 | |||
| TOTAL | 4,343,398 | 52,839 | 4,396,237 | |||
| OTHER PROPERTY AND INVESTMENTS | ||||||
| Investment in affiliates | 4,264,998 | (4,264,998) | — | |||
| Decommissioning trust funds | 5,562,575 | — | 5,562,575 | |||
| Non-utility property - at cost (less accumulated depreciation) | 417,392 | 6,372 | 423,764 | |||
| Storm reserve escrow accounts | 340,460 | — | 340,460 | |||
| Other | 45,733 | 36,611 | 82,344 | |||
| TOTAL | 10,631,158 | (4,222,015) | 6,409,143 | |||
| PROPERTY, PLANT, AND EQUIPMENT | ||||||
| Electric | 70,615,799 | 202,868 | 70,818,667 | |||
| Natural gas | 77,054 | — | 77,054 | |||
| Construction work in progress | 3,205,276 | 1,032 | 3,206,308 | |||
| Nuclear fuel | 765,661 | — | 765,661 | |||
| TOTAL PROPERTY, PLANT, AND EQUIPMENT | 74,663,790 | 203,900 | 74,867,690 | |||
| Less - accumulated depreciation and amortization | 27,297,517 | 147,223 | 27,444,740 | |||
| PROPERTY, PLANT, AND EQUIPMENT - NET | 47,366,273 | 56,677 | 47,422,950 | |||
| DEFERRED DEBITS AND OTHER ASSETS | ||||||
| Regulatory assets: | ||||||
| Other regulatory assets | 5,255,509 | — | 5,255,509 | |||
| Deferred fuel costs | 172,201 | — | 172,201 | |||
| Goodwill | 367,625 | — | 367,625 | |||
| Accumulated deferred income taxes | 15,064 | 3,922 | 18,986 | |||
| Non-current assets held for sale | 462,797 | — | 462,797 | |||
| Other | 337,539 | (52,955) | 284,584 | |||
| TOTAL | 6,610,735 | (49,033) | 6,561,702 | |||
| TOTAL ASSETS | $ | 68,951,564 | $ | (4,161,532) | $ | 64,790,032 |
| *Totals may not foot due to rounding. |
Page 21
| Entergy Corporation | |||||
|---|---|---|---|---|---|
| Consolidating Balance Sheet | |||||
| December 31, 2024 | |||||
| (Dollars in thousands) | |||||
| (Unaudited) | |||||
| Parent & Other | Consolidated | ||||
| LIABILITIES AND EQUITY | |||||
| CURRENT LIABILITIES | |||||
| Currently maturing long-term debt | 578,090 | $ | 800,000 | $ | 1,378,090 |
| Notes payable and commercial paper: | |||||
| Other | 927,291 | 927,291 | |||
| Accounts payable: | |||||
| Associated companies | (38,557) | — | |||
| Other | 6,240 | 1,929,162 | |||
| Customer deposits | — | 462,436 | |||
| Taxes accrued | 497 | 457,093 | |||
| Interest accrued | 19,609 | 259,554 | |||
| Deferred fuel costs | — | 237,146 | |||
| Pension and other postretirement liabilities | 12,594 | 64,854 | |||
| Customer advances | — | 151,662 | |||
| Other | 16,745 | 243,749 | |||
| TOTAL | 1,744,419 | 6,111,037 | |||
| NON-CURRENT LIABILITIES | |||||
| Accumulated deferred income taxes and taxes accrued | (1,811,411) | 4,467,748 | |||
| Accumulated deferred investment tax credits | — | 194,146 | |||
| Regulatory liability for income taxes - net | — | 1,168,078 | |||
| Other regulatory liabilities | — | 3,609,463 | |||
| Decommissioning and asset retirement cost liabilities | 3,538 | 4,713,426 | |||
| Accumulated provisions | 256 | 506,063 | |||
| Pension and other postretirement liabilities | 43,780 | 254,704 | |||
| Long-term debt | 4,404,933 | 26,613,505 | |||
| Customer advances for construction | — | 634,587 | |||
| Other | (415,119) | 1,112,881 | |||
| TOTAL | 2,225,977 | 43,274,601 | |||
| Subsidiaries' preferred stock without sinking fund | 24,249 | 219,410 | |||
| EQUITY | |||||
| Preferred stock, no par value, authorized 1,000,000 shares; | |||||
| issued shares in 2024 - none | — | — | |||
| Common stock, 0.01 par value, authorized 998,000,000 shares; | |||||
| issued 561,950,696 shares in 2024 | (2,325,222) | 5,620 | |||
| Paid-in capital | 2,636,236 | 7,833,525 | |||
| Retained earnings | (3,743,704) | 12,014,315 | |||
| Accumulated other comprehensive income | (27,416) | 42,769 | |||
| Less - treasury stock, at cost (132,370,280 shares in 2024) | 4,692,321 | 4,812,321 | |||
| TOTAL SHAREHOLDERS' EQUITY | (8,152,427) | 15,083,908 | |||
| Subsidiaries' preferred stock without sinking fund | |||||
| and noncontrolling interests | (3,750) | 101,076 | |||
| TOTAL | (8,156,177) | 15,184,984 | |||
| TOTAL LIABILITIES AND EQUITY | 68,951,564 | $ | (4,161,532) | $ | 64,790,032 |
| *Totals may not foot due to rounding. |
All values are in US Dollars.
Page 22
| Entergy Corporation | |||
|---|---|---|---|
| Consolidating Income Statement | |||
| Three Months Ended September 30, 2025 | |||
| (Dollars in thousands) | |||
| (Unaudited) | |||
| Utility | Parent & Other | Consolidated | |
| OPERATING REVENUES | |||
| Electric | |||
| Natural gas | 155 | — | 155 |
| Other | — | 14,687 | 14,687 |
| Total | 3,797,332 | 14,687 | 3,812,019 |
| OPERATING EXPENSES | |||
| Operating and Maintenance: | |||
| Fuel, fuel related expenses, and gas purchased for resale | 817,038 | 5,760 | 822,798 |
| Purchased power | 265,629 | 4,111 | 269,740 |
| Nuclear refueling outage expenses | 25,225 | — | 25,225 |
| Other operation and maintenance | 763,966 | 7,200 | 771,166 |
| Asset write-offs, impairments, and related charges | 12,795 | — | 12,795 |
| Decommissioning | 57,232 | 81 | 57,313 |
| Taxes other than income taxes | 231,792 | 579 | 232,371 |
| Depreciation and amortization | 523,748 | 1,637 | 525,385 |
| Other regulatory charges (credits) - net | (23,815) | — | (23,815) |
| Total | 2,673,610 | 19,368 | 2,692,978 |
| OPERATING INCOME | 1,123,722 | (4,681) | 1,119,041 |
| OTHER INCOME (DEDUCTIONS) | |||
| Allowance for equity funds used during construction | 53,887 | — | 53,887 |
| Interest and investment income | 177,587 | (71,497) | 106,090 |
| Miscellaneous - net | (49,454) | (955) | (50,409) |
| Total | 182,020 | (72,452) | 109,568 |
| INTEREST EXPENSE | |||
| Interest expense | 290,204 | 56,788 | 346,992 |
| Allowance for borrowed funds used during construction | (22,114) | — | (22,114) |
| Total | 268,090 | 56,788 | 324,878 |
| INCOME BEFORE INCOME TAXES | 1,037,652 | (133,921) | 903,731 |
| Income taxes | 223,065 | (17,758) | 205,307 |
| CONSOLIDATED NET INCOME | 814,587 | (116,163) | 698,424 |
| Preferred dividend requirements of subsidiaries and noncontrolling interests | 4,125 | 499 | 4,624 |
| NET INCOME ATTRIBUTABLE TO ENTERGY CORPORATION | |||
| EARNINGS PER AVERAGE COMMON SHARE: | |||
| BASIC | 1.82 | (0.26) | 1.55 |
| DILUTED | 1.79 | (0.26) | 1.53 |
| AVERAGE NUMBER OF COMMON SHARES OUTSTANDING: | |||
| BASIC | 446,532,648 | ||
| DILUTED | 453,550,895 | ||
| *Totals may not foot due to rounding. |
All values are in US Dollars.
Page 23
| Entergy Corporation | |||
|---|---|---|---|
| Consolidating Income Statement | |||
| Three Months Ended September 30, 2024 | |||
| (Dollars in thousands) | |||
| (Unaudited) | |||
| Utility | Parent & Other | Consolidated | |
| OPERATING REVENUES | |||
| Electric | |||
| Natural gas | 32,318 | — | 32,318 |
| Other | — | 18,962 | 18,962 |
| Total | 3,370,138 | 18,962 | 3,389,100 |
| OPERATING EXPENSES | |||
| Operating and Maintenance: | |||
| Fuel, fuel related expenses, and gas purchased for resale | 637,074 | 10,908 | 647,982 |
| Purchased power | 205,144 | 7,928 | 213,072 |
| Nuclear refueling outage expenses | 36,280 | — | 36,280 |
| Other operation and maintenance | 714,162 | 8,725 | 722,887 |
| Decommissioning | 55,277 | 43 | 55,320 |
| Taxes other than income taxes | 191,668 | 459 | 192,127 |
| Depreciation and amortization | 496,884 | 1,597 | 498,481 |
| Other regulatory charges (credits) - net | (102,911) | — | (102,911) |
| Total | 2,233,578 | 29,660 | 2,263,238 |
| OPERATING INCOME | 1,136,560 | (10,698) | 1,125,862 |
| OTHER INCOME (DEDUCTIONS) | |||
| Allowance for equity funds used during construction | 33,126 | — | 33,126 |
| Interest and investment income | 137,518 | (73,202) | 64,316 |
| Miscellaneous - net | (54,624) | (12,308) | (66,932) |
| Total | 116,020 | (85,510) | 30,510 |
| INTEREST EXPENSE | |||
| Interest expense | 241,852 | 66,650 | 308,502 |
| Allowance for borrowed funds used during construction | (13,359) | — | (13,359) |
| Total | 228,493 | 66,650 | 295,143 |
| INCOME BEFORE INCOME TAXES | 1,024,087 | (162,858) | 861,229 |
| Income taxes | 237,225 | (21,750) | 215,475 |
| CONSOLIDATED NET INCOME | 786,862 | (141,108) | 645,754 |
| Preferred dividend requirements of subsidiaries and noncontrolling interests | 315 | 499 | 814 |
| NET INCOME ATTRIBUTABLE TO ENTERGY CORPORATION | |||
| EARNINGS PER AVERAGE COMMON SHARE: | |||
| BASIC | 1.84 | (0.33) | 1.51 |
| DILUTED | 1.82 | (0.33) | 1.50 |
| AVERAGE NUMBER OF COMMON SHARES OUTSTANDING: | |||
| BASIC | 428,024,935 | ||
| DILUTED | 431,388,418 | ||
| *Totals may not foot due to rounding. | |||
| ** Entergy executed a two-for-one forward stock split that was effective with trading on December 13, 2024; Period presented has been retroactively adjusted to reflect the two-for-one stock split. |
All values are in US Dollars.
Page 24
| Entergy Corporation | |||
|---|---|---|---|
| Consolidating Income Statement | |||
| Nine Months Ended September 30, 2025 | |||
| (Dollars in thousands) | |||
| (Unaudited) | |||
| Utility | Parent & Other | Consolidated | |
| OPERATING REVENUES | |||
| Electric | |||
| Natural gas | 112,664 | — | 112,664 |
| Other | — | 45,090 | 45,090 |
| Total | 9,942,652 | 45,090 | 9,987,742 |
| OPERATING EXPENSES | |||
| Operating and Maintenance: | |||
| Fuel, fuel related expenses, and gas purchased for resale | 1,787,794 | 15,800 | 1,803,594 |
| Purchased power | 980,555 | 11,036 | 991,591 |
| Nuclear refueling outage expenses | 87,879 | — | 87,879 |
| Other operation and maintenance | 2,139,736 | 28,560 | 2,168,296 |
| Asset write-offs, impairments, and related charges | 12,795 | — | 12,795 |
| Decommissioning | 169,574 | 237 | 169,811 |
| Taxes other than income taxes | 630,721 | 2,189 | 632,910 |
| Depreciation and amortization | 1,555,979 | 4,932 | 1,560,911 |
| Other regulatory charges (credits) - net | (96,615) | — | (96,615) |
| Total | 7,268,418 | 62,754 | 7,331,172 |
| OPERATING INCOME | 2,674,234 | (17,664) | 2,656,570 |
| OTHER INCOME (DEDUCTIONS) | |||
| Allowance for equity funds used during construction | 149,210 | — | 149,210 |
| Interest and investment income | 445,010 | (218,095) | 226,915 |
| Miscellaneous - net | (74,224) | (5,181) | (79,405) |
| Total | 519,996 | (223,276) | 296,720 |
| INTEREST EXPENSE | |||
| Interest expense | 857,954 | 180,489 | 1,038,443 |
| Allowance for borrowed funds used during construction | (61,700) | — | (61,700) |
| Total | 796,254 | 180,489 | 976,743 |
| INCOME BEFORE INCOME TAXES | 2,397,976 | (421,429) | 1,976,547 |
| Income taxes | 490,174 | (46,427) | 443,747 |
| CONSOLIDATED NET INCOME | 1,907,802 | (375,002) | 1,532,800 |
| Preferred dividend requirements of subsidiaries and noncontrolling interests | 8,813 | 1,497 | 10,310 |
| NET INCOME ATTRIBUTABLE TO ENTERGY CORPORATION | |||
| EARNINGS PER AVERAGE COMMON SHARE: | |||
| BASIC | 4.33 | (0.86) | 3.47 |
| DILUTED | 4.25 | (0.84) | 3.40 |
| AVERAGE NUMBER OF COMMON SHARES OUTSTANDING: | |||
| BASIC | 438,746,880 | ||
| DILUTED | 447,250,827 | ||
| *Totals may not foot due to rounding. |
All values are in US Dollars.
Page 25
| Entergy Corporation | |||
|---|---|---|---|
| Consolidating Income Statement | |||
| Nine Months Ended September 30, 2024 | |||
| (Dollars in thousands) | |||
| (Unaudited) | |||
| Utility | Parent & Other | Consolidated | |
| OPERATING REVENUES | |||
| Electric | |||
| Natural gas | 133,342 | — | 133,342 |
| Other | — | 53,633 | 53,633 |
| Total | 9,083,715 | 53,633 | 9,137,348 |
| OPERATING EXPENSES | |||
| Operating and Maintenance: | |||
| Fuel, fuel related expenses, and gas purchased for resale | 1,755,701 | 31,447 | 1,787,148 |
| Purchased power | 617,348 | 24,571 | 641,919 |
| Nuclear refueling outage expenses | 112,820 | — | 112,820 |
| Other operation and maintenance | 2,080,867 | 30,825 | 2,111,692 |
| Asset write-offs, impairments, and related charges | 131,775 | — | 131,775 |
| Decommissioning | 162,826 | 68 | 162,894 |
| Taxes other than income taxes | 570,164 | 1,913 | 572,077 |
| Depreciation and amortization | 1,498,787 | 4,718 | 1,503,505 |
| Other regulatory charges (credits) - net | 132,043 | — | 132,043 |
| Total | 7,062,331 | 93,542 | 7,155,873 |
| OPERATING INCOME | 2,021,384 | (39,909) | 1,981,475 |
| OTHER INCOME (DEDUCTIONS) | |||
| Allowance for equity funds used during construction | 89,196 | — | 89,196 |
| Interest and investment income | 504,018 | (218,418) | 285,600 |
| Miscellaneous - net | (137,496) | (322,730) | (460,226) |
| Total | 455,718 | (541,148) | (85,430) |
| INTEREST EXPENSE | |||
| Interest expense | 701,739 | 185,769 | 887,508 |
| Allowance for borrowed funds used during construction | (35,588) | — | (35,588) |
| Total | 666,151 | 185,769 | 851,920 |
| INCOME BEFORE INCOME TAXES | 1,810,951 | (766,826) | 1,044,125 |
| Income taxes | 384,790 | (114,687) | 270,103 |
| CONSOLIDATED NET INCOME | 1,426,161 | (652,139) | 774,022 |
| Preferred dividend requirements of subsidiaries and noncontrolling interests | 3,382 | 1,497 | 4,879 |
| NET INCOME ATTRIBUTABLE TO ENTERGY CORPORATION | |||
| EARNINGS PER AVERAGE COMMON SHARE: | |||
| BASIC | 3.33 | (1.53) | 1.80 |
| DILUTED | 3.31 | (1.52) | 1.79 |
| AVERAGE NUMBER OF COMMON SHARES OUTSTANDING: | |||
| BASIC | 427,185,273 | ||
| DILUTED | 429,473,900 | ||
| *Totals may not foot due to rounding. | |||
| **Period presented has also been retrospectively adjusted to reflect the two-for-one stock split. |
All values are in US Dollars.
Page 26
| Entergy Corporation | |||
|---|---|---|---|
| Consolidating Income Statement | |||
| Twelve Months Ended September 30, 2025 | |||
| (Dollars in thousands) | |||
| (Unaudited) | |||
| Utility | Parent & Other | Consolidated | |
| OPERATING REVENUES | |||
| Electric | |||
| Natural gas | 157,392 | — | 157,392 |
| Other | — | 65,308 | 65,308 |
| Total | 12,664,739 | 65,308 | 12,730,047 |
| OPERATING EXPENSES | |||
| Operating and Maintenance: | |||
| Fuel, fuel related expenses, and gas purchased for resale | 2,246,564 | 26,756 | 2,273,320 |
| Purchased power | 1,169,853 | 19,055 | 1,188,908 |
| Nuclear refueling outage expenses | 122,078 | — | 122,078 |
| Other operation and maintenance | 2,910,034 | 44,807 | 2,954,841 |
| Asset write-offs, impairments and related charges (credits) | 12,795 | (24,641) | (11,846) |
| Decommissioning | 226,684 | 313 | 226,997 |
| Taxes other than income taxes | 810,961 | 2,820 | 813,781 |
| Depreciation and amortization | 2,063,937 | 6,637 | 2,070,574 |
| Other regulatory charges (credits) - net | (234,791) | — | (234,791) |
| Total | 9,328,115 | 75,747 | 9,403,862 |
| OPERATING INCOME | 3,336,624 | (10,439) | 3,326,185 |
| OTHER INCOME (DEDUCTIONS) | |||
| Allowance for equity funds used during construction | 193,060 | — | 193,060 |
| Interest and investment income | 533,249 | (293,069) | 240,180 |
| Miscellaneous - net | (100,184) | (8,965) | (109,149) |
| Total | 626,125 | (302,034) | 324,091 |
| INTEREST EXPENSE | |||
| Interest expense | 1,108,638 | 245,885 | 1,354,523 |
| Allowance for borrowed funds used during construction | (78,880) | — | (78,880) |
| Total | 1,029,758 | 245,885 | 1,275,643 |
| INCOME BEFORE INCOME TAXES | 2,932,991 | (558,358) | 2,374,633 |
| Income taxes | 621,049 | (66,378) | 554,671 |
| CONSOLIDATED NET INCOME | 2,311,942 | (491,980) | 1,819,962 |
| Preferred dividend requirements of subsidiaries and noncontrolling interests | 9,028 | 1,997 | 11,025 |
| NET INCOME ATTRIBUTABLE TO ENTERGY CORPORATION | |||
| EARNINGS PER AVERAGE COMMON SHARE: | |||
| BASIC | 5.28 | (1.13) | 4.15 |
| DILUTED | 5.18 | (1.11) | 4.07 |
| AVERAGE NUMBER OF COMMON SHARES OUTSTANDING: | |||
| BASIC | 436,362,749 | ||
| DILUTED | 444,900,016 | ||
| *Totals may not foot due to rounding. |
All values are in US Dollars.
Page 27
| Entergy Corporation | |||
|---|---|---|---|
| Consolidating Income Statement | |||
| Twelve Months Ended September 30, 2024 | |||
| (Dollars in thousands) | |||
| (Unaudited) | |||
| Utility | Parent & Other | Consolidated | |
| OPERATING REVENUES | |||
| Electric | |||
| Natural gas | 183,442 | — | 183,442 |
| Other | — | 81,471 | 81,471 |
| Total | 11,780,682 | 81,471 | 11,862,153 |
| OPERATING EXPENSES | |||
| Operating and Maintenance: | |||
| Fuel, fuel related expenses, and gas purchased for resale | 2,355,286 | 43,850 | 2,399,136 |
| Purchased power | 819,074 | 36,682 | 855,756 |
| Nuclear refueling outage expenses | 151,892 | — | 151,892 |
| Other operation and maintenance | 2,911,692 | 55,030 | 2,966,722 |
| Asset write-offs, impairments and related charges (credits) | 133,303 | 3,073 | 136,376 |
| Decommissioning | 215,506 | 81 | 215,587 |
| Taxes other than income taxes | 758,388 | 2,593 | 760,981 |
| Depreciation and amortization | 1,979,367 | 6,413 | 1,985,780 |
| Other regulatory charges (credits) - net | 151,891 | — | 151,891 |
| Total | 9,476,399 | 147,722 | 9,624,121 |
| OPERATING INCOME | 2,304,283 | (66,251) | 2,238,032 |
| OTHER INCOME (DEDUCTIONS) | |||
| Allowance for equity funds used during construction | 115,451 | — | 115,451 |
| Interest and investment income | 646,006 | (293,930) | 352,076 |
| Miscellaneous - net | (218,989) | (321,236) | (540,225) |
| Total | 542,468 | (615,166) | (72,698) |
| INTEREST EXPENSE | |||
| Interest expense | 916,577 | 235,483 | 1,152,060 |
| Allowance for borrowed funds used during construction | (45,781) | — | (45,781) |
| Total | 870,796 | 235,483 | 1,106,279 |
| INCOME BEFORE INCOME TAXES | 1,975,955 | (916,900) | 1,059,055 |
| Income taxes | (294,409) | (408,841) | (703,250) |
| CONSOLIDATED NET INCOME | 2,270,364 | (508,059) | 1,762,305 |
| Preferred dividend requirements of subsidiaries and noncontrolling interests | 3,564 | 1,996 | 5,560 |
| NET INCOME ATTRIBUTABLE TO ENTERGY CORPORATION | |||
| EARNINGS PER AVERAGE COMMON SHARE: | |||
| BASIC | 5.32 | (1.20) | 4.12 |
| DILUTED | 5.29 | (1.19) | 4.10 |
| AVERAGE NUMBER OF COMMON SHARES OUTSTANDING: | |||
| BASIC | 426,391,886 | ||
| DILUTED | 428,558,308 | ||
| *Totals may not foot due to rounding. | |||
| ** Entergy executed a two-for-one forward stock split that was effective with trading on December 13, 2024; All periods presented have been retroactively adjusted to reflect the two-for-one stock split. |
All values are in US Dollars.
Page 28
| Entergy Corporation | ||||||
|---|---|---|---|---|---|---|
| Consolidated Cash Flow Statement | ||||||
| Three Months Ended September 30, 2025 vs. 2024 | ||||||
| (Dollars in thousands) | ||||||
| (Unaudited) | ||||||
| 2025 | 2024 | Variance | ||||
| OPERATING ACTIVITIES | ||||||
| Consolidated net income | $ | 698,424 | $ | 645,754 | $ | 52,670 |
| Adjustments to reconcile consolidated net income to net cash | ||||||
| flow provided by operating activities: | ||||||
| Depreciation, amortization, and decommissioning, including nuclear fuel amortization | 646,204 | 614,766 | 31,438 | |||
| Deferred income taxes, tax credits, and non-current taxes accrued | 615,477 | 218,695 | 396,782 | |||
| Asset write-offs, impairments and related charges | 12,795 | — | 12,795 | |||
| Changes in working capital: | ||||||
| Receivables | (114,995) | (85,566) | (29,429) | |||
| Fuel inventory | 25,689 | 18,329 | 7,360 | |||
| Accounts payable | 73,523 | 12,286 | 61,237 | |||
| Taxes accrued | 166,285 | 120,266 | 46,019 | |||
| Interest accrued | 20,824 | 35,278 | (14,454) | |||
| Deferred fuel costs | 73,247 | 73,410 | (163) | |||
| Other working capital accounts | (23,400) | (5,196) | (18,204) | |||
| Changes in provisions for estimated losses | 12,910 | 14,696 | (1,786) | |||
| Changes in other regulatory assets | 130,228 | (78,678) | 208,906 | |||
| Changes in other regulatory liabilities | 123,808 | 186,057 | (62,249) | |||
| Changes in pension and other postretirement funded status | (48,916) | (60,407) | 11,491 | |||
| Other | (277,308) | (147,318) | (129,990) | |||
| Net cash flow provided by operating activities | 2,134,795 | 1,562,372 | 572,423 | |||
| INVESTING ACTIVITIES | ||||||
| Construction/capital expenditures | (1,888,823) | (1,140,577) | (748,246) | |||
| Allowance for equity funds used during construction | 44,854 | 33,126 | 11,728 | |||
| Nuclear fuel purchases | (36,990) | (45,243) | 8,253 | |||
| Payment for purchase of plant and assets | (1,909) | (371,924) | 370,015 | |||
| Proceeds from sale of business and assets | 506,781 | — | 506,781 | |||
| Insurance proceeds received for property damages | — | 7,907 | (7,907) | |||
| Changes in securitization account | (8,020) | (7,605) | (415) | |||
| Payments to storm reserve escrow accounts | (3,172) | (4,342) | 1,170 | |||
| Receipts from storm reserve escrow accounts | — | 736 | (736) | |||
| Decrease (increase) in other investments | (45,110) | 13,501 | (58,611) | |||
| Proceeds from nuclear decommissioning trust fund sales | 378,343 | 518,180 | (139,837) | |||
| Investment in nuclear decommissioning trust funds | (416,497) | (538,883) | 122,386 | |||
| Net cash flow used in investing activities | (1,470,543) | (1,535,124) | 64,581 | |||
| FINANCING ACTIVITIES | ||||||
| Proceeds from the issuance of: | ||||||
| Long-term debt | 523,969 | 1,873,596 | (1,349,627) | |||
| Treasury stock | 10,728 | 50,466 | (39,738) | |||
| Retirement of long-term debt | (1,429,366) | (1,820,046) | 390,680 | |||
| Changes in commercial paper - net | 939,289 | 190,058 | 749,231 | |||
| Customer advances received for construction | 99,188 | 136,070 | (36,882) | |||
| Customer advances used for construction | (188,224) | (47,290) | (140,934) | |||
| Other | (5,979) | (107,154) | 101,175 | |||
| Dividends paid: | ||||||
| Common stock | (267,939) | (241,720) | (26,219) | |||
| Preferred stock | (4,580) | (4,580) | — | |||
| Net cash flow provided by (used in) financing activities | (322,914) | 29,400 | (352,314) | |||
| Net increase in cash and cash equivalents | 341,338 | 56,648 | 284,690 | |||
| Cash and cash equivalents at beginning of period | 1,175,631 | 1,355,164 | (179,533) | |||
| Cash and cash equivalents at end of period | $ | 1,516,969 | $ | 1,411,812 | $ | 105,157 |
| SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION: | ||||||
| Cash paid (received) during the period for: | ||||||
| Interest - net of amount capitalized | $ | 315,677 | $ | 262,531 | $ | 53,146 |
| Income taxes - net (includes production tax credit sale proceeds in 2025) | $ | (405,174) | $ | 967 | $ | (406,141) |
| Noncash investing activities: | ||||||
| Accrued construction expenditures | $ | (31,537) | $ | 52,331 | $ | (83,868) |
Page 29
| Entergy Corporation | ||||||
|---|---|---|---|---|---|---|
| Consolidated Cash Flow Statement | ||||||
| Nine Months Ended September 30, 2025 vs. 2024 | ||||||
| (Dollars in thousands) | ||||||
| (Unaudited) | ||||||
| 2025 | 2024 | Variance | ||||
| OPERATING ACTIVITIES | ||||||
| Consolidated net income | $ | 1,532,800 | $ | 774,022 | $ | 758,778 |
| Adjustments to reconcile consolidated net income to net cash | ||||||
| flow provided by operating activities: | ||||||
| Depreciation, amortization, and decommissioning, including nuclear fuel amortization | 1,901,408 | 1,821,258 | 80,150 | |||
| Deferred income taxes, tax credits, and non-current taxes accrued | 846,751 | 234,693 | 612,058 | |||
| Asset write-offs, impairments and related charges | 12,795 | 131,775 | (118,980) | |||
| Pension settlement charge | — | 316,738 | (316,738) | |||
| Changes in working capital: | ||||||
| Receivables | (390,040) | (273,120) | (116,920) | |||
| Fuel inventory | 20,837 | 36,653 | (15,816) | |||
| Accounts payable | 20,084 | (137,268) | 157,352 | |||
| Taxes accrued | 177,515 | 136,812 | 40,703 | |||
| Interest accrued | 43,691 | 58,838 | (15,147) | |||
| Deferred fuel costs | (189,958) | 208,363 | (398,321) | |||
| Other working capital accounts | 221,572 | (125,473) | 347,045 | |||
| Changes in provisions for estimated losses | (25,534) | 19,326 | (44,860) | |||
| Changes in other regulatory assets | 304,751 | 182,044 | 122,707 | |||
| Changes in other regulatory liabilities | 143,848 | 566,451 | (422,603) | |||
| Changes in pension and other postretirement funded status | (153,884) | (191,946) | 38,062 | |||
| Other | (534,051) | (650,338) | 116,287 | |||
| Net cash flow provided by operating activities | 3,932,585 | 3,108,828 | 823,757 | |||
| INVESTING ACTIVITIES | ||||||
| Construction/capital expenditures | (5,557,149) | (3,264,856) | (2,292,293) | |||
| Allowance for equity funds used during construction | 128,015 | 89,196 | 38,819 | |||
| Nuclear fuel purchases | (166,114) | (206,726) | 40,612 | |||
| Payment for purchase of plant and assets | (3,517) | (544,538) | 541,021 | |||
| Proceeds from sale of business and assets | 506,781 | — | 506,781 | |||
| Insurance proceeds received for property damages | — | 7,907 | (7,907) | |||
| Changes in securitization account | (4,711) | (3,629) | (1,082) | |||
| Payments to storm reserve escrow accounts | (9,980) | (13,937) | 3,957 | |||
| Receipts from storm reserve escrow accounts | 43,789 | 736 | 43,053 | |||
| Decrease (increase) in other investments | (46,769) | 3,812 | (50,581) | |||
| Litigation proceeds for reimbursement of spent nuclear fuel storage costs | 3,546 | — | 3,546 | |||
| Proceeds from nuclear decommissioning trust fund sales | 1,091,445 | 1,719,342 | (627,897) | |||
| Investment in nuclear decommissioning trust funds | (1,196,708) | (1,788,922) | 592,214 | |||
| Net cash flow used in investing activities | (5,211,372) | (4,001,615) | (1,209,757) | |||
| FINANCING ACTIVITIES | ||||||
| Proceeds from the issuance of: | ||||||
| Long-term debt | 4,041,918 | 6,941,862 | (2,899,944) | |||
| Treasury stock | 35,267 | 96,448 | (61,181) | |||
| Common stock | 804,631 | — | 804,631 | |||
| Retirement of long-term debt | (3,029,094) | (4,199,949) | 1,170,855 | |||
| Changes in commercial paper - net | 487,603 | (15,762) | 503,365 | |||
| Customer advances received for construction | 831,642 | 192,426 | 639,216 | |||
| Customer advances used for construction | (433,705) | (76,768) | (356,937) | |||
| Other | (3,815) | (28,492) | 24,677 | |||
| Dividends paid: | ||||||
| Common stock | (784,655) | (723,975) | (60,680) | |||
| Preferred stock | (13,739) | (13,739) | — | |||
| Net cash flow provided by financing activities | 1,936,053 | 2,172,051 | (235,998) | |||
| Net increase in cash and cash equivalents | 657,266 | 1,279,264 | (621,998) | |||
| Cash and cash equivalents at beginning of period | 859,703 | 132,548 | 727,155 | |||
| Cash and cash equivalents at end of period | $ | 1,516,969 | $ | 1,411,812 | $ | 105,157 |
| SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION: | ||||||
| Cash paid (received) during the period for: | ||||||
| Interest - net of amount capitalized | $ | 963,577 | $ | 795,273 | $ | 168,304 |
| Income taxes - net (includes production tax credit sale proceeds in 2025) | $ | (402,687) | $ | 8,789 | $ | (411,476) |
| Noncash investing activities: | ||||||
| Accrued construction expenditures | $ | 545,455 | $ | 420,213 | $ | 125,242 |
Page 30
| Entergy Corporation | ||||||
|---|---|---|---|---|---|---|
| Consolidated Cash Flow Statement | ||||||
| Twelve Months Ended September 30, 2025 vs. 2024 | ||||||
| (Dollars in thousands) | ||||||
| (Unaudited) | ||||||
| 2025 | 2024 | Variance | ||||
| OPERATING ACTIVITIES | ||||||
| Consolidated net income | $ | 1,819,962 | $ | 1,762,305 | $ | 57,657 |
| Adjustments to reconcile consolidated net income to net cash | ||||||
| flow provided by operating activities: | ||||||
| Depreciation, amortization, and decommissioning, including nuclear fuel amortization | 2,523,712 | 2,397,197 | 126,515 | |||
| Deferred income taxes, tax credits, and non-current taxes accrued | 932,763 | (730,339) | 1,663,102 | |||
| Asset write-offs, impairments and related charges (credits) | (11,846) | 136,376 | (148,222) | |||
| Pension settlement charge | 2,937 | 316,738 | (313,801) | |||
| Changes in working capital: | ||||||
| Receivables | (113,864) | 46,164 | (160,028) | |||
| Fuel inventory | 6,082 | 26,088 | (20,006) | |||
| Accounts payable | 269,191 | 31,948 | 237,243 | |||
| Taxes accrued | 63,596 | 39,035 | 24,561 | |||
| Interest accrued | 30,210 | 11,200 | 19,010 | |||
| Deferred fuel costs | (215,743) | 347,284 | (563,027) | |||
| Other working capital accounts | 327,868 | (198,450) | 526,318 | |||
| Changes in provisions for estimated losses | (1,367) | (42,134) | 40,767 | |||
| Changes in other regulatory assets | 501,221 | 202,820 | 298,401 | |||
| Changes in other regulatory liabilities | 237,956 | 825,439 | (587,483) | |||
| Changes in pension and other postretirement funded status | (431,659) | (454,539) | 22,880 | |||
| Other | (628,751) | (544,969) | (83,782) | |||
| Net cash flow provided by operating activities | 5,312,267 | 4,172,163 | 1,140,104 | |||
| INVESTING ACTIVITIES | ||||||
| Construction/capital expenditures | (7,130,632) | (4,331,891) | (2,798,741) | |||
| Allowance for equity funds used during construction | 171,865 | 115,451 | 56,414 | |||
| Nuclear fuel purchases | (268,825) | (276,486) | 7,661 | |||
| Payment for purchase of plant | (280,913) | (549,199) | 268,286 | |||
| Proceeds from sale of business and assets | 506,781 | — | 506,781 | |||
| Insurance proceeds received for property damages | — | 7,907 | (7,907) | |||
| Changes in securitization account | 2,226 | 6,703 | (4,477) | |||
| Payments to storm reserve escrow accounts | (14,033) | (19,397) | 5,364 | |||
| Receipts from storm reserve escrow accounts | 43,789 | 99,265 | (55,476) | |||
| Increase in other investments | (50,369) | (7,923) | (42,446) | |||
| Litigation proceeds for reimbursement of spent nuclear fuel storage costs | 85,958 | — | 85,958 | |||
| Proceeds from nuclear decommissioning trust fund sales | 2,177,248 | 1,995,406 | 181,842 | |||
| Investment in nuclear decommissioning trust funds | (2,301,862) | (2,091,366) | (210,496) | |||
| Net cash flow used in investing activities | (7,058,767) | (5,051,530) | (2,007,237) | |||
| FINANCING ACTIVITIES | ||||||
| Proceeds from the issuance of: | ||||||
| Long-term debt | 4,999,024 | 7,609,922 | (2,610,898) | |||
| Treasury stock | 75,613 | 101,087 | (25,474) | |||
| Common stock | 804,631 | 130,649 | 673,982 | |||
| Retirement of long-term debt | (3,883,239) | (5,951,695) | 2,068,456 | |||
| Changes in commercial paper - net | 292,485 | (228,696) | 521,181 | |||
| Customer advances received for construction | 1,143,195 | 318,131 | 825,064 | |||
| Customer advances used for construction | (505,894) | (164,689) | (341,205) | |||
| Other | (13,500) | (61,516) | 48,016 | |||
| Dividends paid: | ||||||
| Common stock | (1,042,339) | (963,469) | (78,870) | |||
| Preferred stock | (18,319) | (18,319) | — | |||
| Net cash flow provided by financing activities | 1,851,657 | 771,405 | 1,080,252 | |||
| Net increase (decrease) in cash and cash equivalents | 105,157 | (107,962) | 213,119 | |||
| Cash and cash equivalents at beginning of period | 1,411,812 | 1,519,774 | (107,962) | |||
| Cash and cash equivalents at end of period | $ | 1,516,969 | $ | 1,411,812 | $ | 105,157 |
| SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION: | ||||||
| Cash paid (received) during the period for: | ||||||
| Interest - net of amount capitalized | $ | 1,282,935 | $ | 1,097,294 | $ | 185,641 |
| Income taxes - net (includes production tax credit sale proceeds in 2025) | $ | (369,925) | $ | 16,319 | $ | (386,244) |
| Noncash investing activities: | ||||||
| Accrued construction expenditures | $ | 740,732 | $ | 420,213 | $ | 320,519 |
Page 31