8-K

ENTERGY LOUISIANA, LLC (ELC)

8-K 2021-08-04 For: 2021-08-04
View Original
Added on April 06, 2026

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 earliest event reported) August 4, 2021

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) 670-3700
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>10055 Grogans Mill Road<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 (see General Instruction A.2.):

☐    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 Chicago, Inc.
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 (17 CFR §230.405) or Rule 12b-2 of the Securities Exchange Act of 1934 (17 CFR §240.12b-2).

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 August 4, 2021, 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 second quarter 2021 (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 August 4, 2021, 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 second quarter 2021. 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 Release, dated August 4, 2021, 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: /s/ Kimberly A. Fontan Kimberly A. Fontan Senior Vice President and Chief Accounting Officer

Dated: August 4, 2021

Document

Exhibit 99.1

entergylogoa.gif

Entergy

639 Loyola Avenue

New Orleans, LA 70113

News

Release

Date: August 4, 2021
For Release: Immediately
Contact: Neal Kirby (Media)<br><br>(504) 576-4238<br><br>nkirby@entergy.com Bill Abler (Investor Relations)<br><br>(504) 576-3097<br><br>wabler@entergy.com

Entergy Reports Second Quarter Earnings

Company affirms guidance and financial outlooks, expects results in top half of ranges

NEW ORLEANS – Entergy Corporation (NYSE: ETR) reported a second quarter 2021 loss per share of (3) cents on an as-reported basis and earnings per share of $1.34 on an adjusted basis (non-GAAP). The as-reported loss included an impairment of $340 million ($268 million net-of-tax) resulting from the sale of Indian Point Energy Center.

“We executed on key deliverables and achieved solid second quarter results,” said Entergy Chairman and Chief Executive Officer Leo Denault. “Our multi-year efforts to de-risk our business, as recently recognized by Moody’s, have unlocked greater financial flexibility, which helps us manage risks and lower our equity needs. As a result, we expect to achieve results in the upper half of guidance and outlook ranges. Our underlying growth outlook is driven by investments that will improve customer outcomes, including those that will provide clean, sustainable energy.”

Business highlights included the following:

•The Arkansas Public Service Commission approved Entergy Arkansas’ Walnut Bend Solar project.

•Entergy Texas began the process to seek approval to construct hydrogen-capable Orange County Advanced Power Station.

•The Mississippi Public Service Commission approved Entergy Mississippi’s annual FRP filing.

•Entergy Arkansas, Entergy Louisiana, and Entergy New Orleans each submitted their annual FRP filings.

•Entergy New Orleans’ Green Power Option achieved Green-e® Energy Certification by the Center for Resource Solutions.

•Entergy completed the sale of Indian Point.

•EEI announced Entergy Corporation as a recipient of three EEI emergency response awards.

•For the sixth consecutive year, Entergy was named to The Civic 50, a Points of Light initiative honoring the 50 most community-minded companies in the U.S.

.

Table of Contents Page
News Release 1<br>Appendices 7<br>A: Consolidated Results and Adjustments 8<br>B: Earnings Variance Analysis 11<br>C: Utility Financial and Operating Measures 13<br>D: EWC Financial and Operating Measures 14<br>E: Consolidated Financial Measures 15<br>F: Definitions and Abbreviations and Acronyms 16<br>G: Other GAAP to Non-GAAP Reconciliations 19<br>Financial Statements 22
Consolidated Earnings (GAAP and Non-GAAP Measures)
--- --- --- --- --- ---
Second Quarter and Year-to-Date 2021 vs. 2020 (See Appendix A for reconciliation of GAAP to non-GAAP measures and description of adjustments)
Year-to-Date
2020 Change 2021 2020 Change
(After-tax, in millions)
As-reported earnings 361 (367) 329 479 (151)
Less adjustments 85 (360) (238) (26) (211)
Adjusted earnings (non-GAAP) 276 (7) 566 506 61
Estimated weather in billed sales (4) (15) 5 (54) 59
(After-tax, per share in )
As-reported earnings 1.79 (1.82) 1.63 2.39 (0.76)
Less adjustments 0.42 (1.79) (1.18) (0.13) (1.05)
Adjusted earnings (non-GAAP) 1.37 (0.03) 2.81 2.52 0.29
Estimated weather in billed sales (0.02) (0.07) 0.02 (0.27) 0.29

All values are in US Dollars.

Calculations may differ due to rounding

Consolidated Results

For second quarter 2021, the company reported a loss of $(6 million), or (3) cents per share, on an as-reported basis, and earnings of $269 million, or $1.34 per share, on an adjusted basis. This compared to second quarter 2020 earnings of $361 million, or $1.79 per share, on an as-reported basis, and earnings of $276 million, or $1.37 per share, on an adjusted basis.

Summary discussions by business are below. Additional details, including information on OCF by business, are provided in Appendix A. An analysis of quarterly and year-to-date variances by business is provided in Appendix B.

Business Segment Results

Utility

For second quarter 2021, the Utility business reported earnings attributable to Entergy Corporation of $326 million, or $1.62 per share, on both an as-reported and an adjusted basis. This compared to second quarter 2020 earnings of $345 million, or $1.71 per share, on both an as-reported and an adjusted basis. Drivers for the quarter included:

•higher other O&M primarily due to higher non-nuclear generation and nuclear expenses, higher distribution spending, as well as higher benefits costs; and

•higher depreciation expense.

These drivers were partially offset by:

•higher retail sales from volume, including recovery from COVID-19; and

•the net effect of regulatory actions across the operating companies.

Appendix C contains additional details on Utility financial and operating measures.

Parent & Other

For second quarter 2021, Parent & Other reported a loss attributable to Entergy Corporation of $(57 million), or (28) cents per share, on both an as-reported and an adjusted basis. This compared to a second quarter 2020 loss of $(69 million), or (34) cents per share, on both an as-reported and an adjusted basis. The primary driver was an income tax item recorded in second quarter 2021 related to the reversal of a valuation allowance for interest deductibility.

Entergy Wholesale Commodities

For second quarter 2021, EWC reported a loss attributable to Entergy Corporation of $(275 million), or $(1.37) per share, on an as-reported basis. This compared to second quarter 2020 earnings attributable to Entergy Corporation of $85 million, or 42 cents per share, on an as-reported basis. Drivers for the quarter included:

•a loss of $340 million ($268 million net-of-tax) as a result of the sale of Indian Point;

•performance of decommissioning trust funds; and

•lower revenue primarily due to the shutdown of Indian Point 2 and Indian Point 3.

These drivers were partially offset by:

•lower operating expenses primarily due to the shutdown of Indian Point 2 and Indian Point 3; and

•lower decommissioning expense due to the sale of Indian Point.

Appendix D contains additional details on EWC financial and operating measures, including reconciliation for non-GAAP EWC adjusted EBITDA.

Earnings Per Share Guidance

Entergy affirmed its 2021 adjusted EPS guidance range of $5.80 to $6.10, and the company expects results to be in the upper half of the range. See webcast presentation for additional details.

The company has provided 2021 earnings guidance with regard to the non-GAAP measure of Entergy adjusted EPS. 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. One such adjustment will be the exclusion of EWC earnings from Entergy adjusted EPS. We currently estimate that the contribution of EWC to Entergy’s as-reported EPS will be approximately $(1.10) in 2021. This estimate is subject to substantial uncertainty due to, among other things, the potential effects of exiting the EWC business.

Earnings Teleconference

A teleconference will be held at 10:00 a.m. Central Time on Wednesday, August 4, 2021, to discuss Entergy’s quarterly earnings announcement and the company’s financial performance. The teleconference may be accessed by visiting Entergy’s website at www.entergy.com or by dialing 844-309-6569, conference ID 9088373, no more than 15 minutes prior to the start of the call. The webcast presentation is also posted to Entergy’s website concurrent with this news release, which was issued before market open on the day of the call. A replay of the teleconference will be available on Entergy’s website at www.entergy.com and by telephone. The telephone replay will be available through August 11, 2021, by dialing 855-859-2056, conference ID 9088373.

Entergy Corporation is an integrated energy company engaged in electric power production, transmission and retail distribution operations. Entergy delivers electricity to nearly 3 million utility customers in Arkansas, Louisiana, Mississippi and Texas. Entergy owns and operates one of the cleanest large-scale U.S. power generating fleets with approximately 30,000 megawatts of electric generating capacity, including 7,000 megawatts of nuclear power. Headquartered in New Orleans, Louisiana, Entergy has annual revenues of $10 billion and approximately 12,500 employees.

Entergy Corporation’s common stock is listed on the New York Stock Exchange and NYSE Chicago 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 webcast presentation. Both documents are available on Entergy’s Investor Relations website at www.entergy.com/investor_relations.

Entergy maintains a web page as part of its Investor Relations website, entitled Regulatory and Other Information, which provides investors with key updates of 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 F.

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 Entergy adjusted earnings, which excludes the effect of certain “adjustments,” including the removal of the Entergy Wholesale Commodities segment in light of the company’s decision to exit the merchant power business. 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 the results of the EWC segment, significant tax items, and other items such as certain costs, expenses, or other specified items. In addition to reporting GAAP consolidated 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 EBITDA; adjusted ROE; adjusted ROE, excluding affiliate preferred; adjusted ROIC; gross liquidity; net liquidity; net liquidity, including storm escrows; debt to capital, excluding securitization debt; net debt to net capital, excluding securitization debt; parent debt to total debt, excluding securitization debt; FFO to debt, excluding securitization debt; and FFO to debt, excluding securitization debt, return of unprotected excess ADIT, and severance and retention payments associated with exit of EWC, 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. In addition, other financial measures including net income (or earnings) adjusted for preferred dividends and tax-effected interest expense and FFO are included on both an adjusted and an as-reported basis. In each case, the metrics defined as “adjusted” (other than EWC’s adjusted EBITDA) exclude the effect of adjustments as defined above. EWC’s adjusted EBITDA represents EWC’s earnings before interest, taxes, and depreciation and amortization, and also excludes decommissioning expense.

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 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 2021 earnings guidance; its current financial and operational outlooks; 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 anticipated by the utilities and (2) implementation of the ratemaking effects of changes in law; (c) uncertainties associated with 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 fund 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 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; (h) effects of changes in federal, state, or local laws and regulations and other governmental actions or policies, including changes in monetary, fiscal, tax, environmental, or energy policies; (i) the effects of changes in commodity markets, capital markets, or economic conditions; (j) impacts from a terrorist attack, cybersecurity threats, data security breaches, or other attempts to disrupt Entergy’s business or operations, and/or other catastrophic events; (k) the direct and indirect impacts of the COVID-19 pandemic on Entergy and its customers; and (l) the effects of technological change, including the costs, pace of development and commercialization of new and emerging technologies.

Second Quarter 2021 Earnings Release Appendices and Financial Statements

Appendices

A: Consolidated Results and Adjustments

B: Earnings Variance Analysis

C: Utility Financial and Operating Measures

D: EWC Financial and Operating Measures

E: Consolidated Financial Measures

F: Definitions and Abbreviations and Acronyms

G: Other GAAP to Non-GAAP Reconciliations

Financial Statements

Consolidating Balance Sheets

Consolidating Income Statements

Consolidated Cash Flow Statements

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 MeasuresSecond Quarter and Year-to-Date 2021 vs. 2020 (See Appendix A-3 and Appendix A-4 for details on adjustments)
Year-to-Date
2020 Change 2021 2020 Change
(After-tax, in millions)
As-reported earnings (loss)
Utility 345 (19) 682 665 18
Parent & Other (69) 12 (116) (159) 43
EWC 85 (360) (238) (26) (211)
Consolidated 361 (367) 329 479 (151)
Less adjustments
Utility - - - - -
Parent & Other - - - - -
EWC 85 (360) (238) (26) (211)
Consolidated 85 (360) (238) (26) (211)
Adjusted earnings (loss) (non-GAAP)
Utility 345 (19) 682 665 18
Parent & Other (69) 12 (116) (159) 43
EWC - - - - -
Consolidated 276 (7) 566 506 61
Estimated weather in billed sales (4) (15) 5 (54) 59
Diluted average number of common shares outstanding (in millions) 201 201 201
(After-tax, per share in ) (a)
As-reported earnings (loss)
Utility 1.71 (0.09) 3.39 3.31 0.08
Parent & Other (0.34) 0.06 (0.58) (0.79) 0.21
EWC 0.42 (1.79) (1.18) (0.13) (1.05)
Consolidated 1.79 (1.82) 1.63 2.39 (0.76)
Less adjustments
Utility - - - - -
Parent & Other - - - - -
EWC 0.42 (1.79) (1.18) (0.13) (1.05)
Consolidated 0.42 (1.79) (1.18) (0.13) (1.05)
Adjusted earnings (loss) (non-GAAP)
Utility 1.71 (0.09) 3.39 3.31 0.08
Parent & Other (0.34) 0.06 (0.58) (0.79) 0.21
EWC - - - - -
Consolidated 1.37 (0.03) 2.81 2.52 0.29
Estimated weather in billed sales (0.02) (0.07) 0.02 (0.27) 0.29

All values are in US Dollars.

Calculations may differ due to rounding

a.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.

Appendix A-2 provides a comparative summary of OCF, by business.

Appendix A-2: Consolidated Operating Cash Flow
Second Quarter and Year-to-Date 2021 vs. 2020
( in millions)
Year-to-Date
2020 Change 2021 2020 Change
Utility 792 222 937 1,395 (458)
Parent & Other (64) (1) (86) (144) 59
EWC 60 (214) (105) 198 (302)
Consolidated 789 7 747 1,448 (702)

All values are in US Dollars.

Calculations may differ due to rounding

OCF increased quarter-over-quarter due primarily to higher collections from Utility customers. This was largely offset by the timing of fuel and purchased power cost recovery, primarily related to increased fuel costs; higher severance and retention payouts at EWC; payments related to storm restoration (non-capital portion); and lower DOE proceeds. Intercompany income tax payments contributed to the line of business variances but were immaterial at the consolidated level.

Appendix A-3 and Appendix A-4 list 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-3: Adjustments by Driver (shown as positive/(negative) impact on earnings or EPS)
Second Quarter and Year-to-Date 2021 vs. 2020
Year-to-Date
2020 Change 2021 2020 Change
(Pre-tax except for income taxes, preferred dividend requirements, and totals; in millions)
EWC
Income before income taxes 110 (455) (293) (31) (261)
Income taxes (24) 96 56 6 50
Preferred dividend requirements (1) - (1) (1) -
Total EWC 85 (360) (238) (26) (211)
Total adjustments 85 (360) (238) (26) (211)
(After-tax, per share in ) (b)
EWC
Total EWC 0.42 (1.79) (1.18) (0.13) (1.05)
Total adjustments 0.42 (1.79) (1.18) (0.13) (1.05)

All values are in US Dollars.

Calculations may differ due to rounding

b.Per share amounts are calculated by dividing the corresponding earnings (loss) by the diluted average number of common shares outstanding for the period.

Appendix A-4: Adjustments by Income Statement Line Item (shown as positive/(negative) impact on earnings)
Second Quarter and Year-to-Date 2021 vs. 2020
(Pre-tax except for income taxes, preferred dividend requirements, and totals; in millions)
Year-to-Date
2020 Change 2021 2020 Change
EWC
Operating revenues 200 (51) 397 532 (135)
Fuel and fuel-related expenses (17) - (39) (37) (1)
Purchased power (10) (8) (36) (21) (15)
Nuclear refueling outage expense (12) 1 (22) (24) 2
Other O&M (140) 57 (182) (271) 89
Asset write-off and impairments (7) (335) (345) (12) (333)
Decommissioning expense (51) 12 (93) (102) 9
Taxes other than income taxes (14) 8 (12) (34) 22
Depreciation/amortization exp. (25) 11 (27) (60) 33
Other income (deductions)–other 194 (153) 75 10 65
Interest exp. and other charges (7) 3 (8) (12) 4
Income taxes (24) 96 56 6 50
Preferred dividend requirements (1) - (1) (1) -
Total EWC 85 (360) (238) (26) (211)
Total adjustments 85 (360) (238) (26) (211)

All values are in US Dollars.

Calculations may differ due to rounding

B: Earnings Variance Analysis

Appendix B-1 and Appendix B-2 provide details of current quarter and year-to-date 2021 versus 2020 as-reported and adjusted earnings variance analysis for Utility, Parent & Other, and EWC.

Appendix B-1: As-Reported and Adjusted Earnings Variance Analysis (c), (d)
Second Quarter 2021 vs. 2020
(After-tax, per share in )
Parent & Other EWC Consolidated
Adjusted As-Reported Adjusted As-<br><br>Reported As-<br><br>Reported Adjusted
2020 earnings (loss) 1.71 (0.34) (0.34) 0.42 1.79 1.37
Operating revenue less:Fuel, fuel-related expenses andgas purchased for resale,Purchased power, andRegulatory charges (credits)–net 0.64 (e) - - (0.23) (f) 0.41 0.64
Nuclear refueling outage expense - - - - - -
Other O&M (0.38) (g) - - 0.23 (h) (0.15) (0.38)
Asset write-offs and impairments - - - (1.32) (i) (1.32) -
Decommissioning expense (0.01) - - 0.05 (j) 0.04 (0.01)
Taxes other than income taxes (0.02) - - 0.03 0.01 (0.02)
Depreciation/amortization exp. (0.10) (k) - - 0.04 (0.06) (0.10)
Other income (deductions)–other (0.17) (l) 0.02 0.02 (0.60) (m) (0.75) (0.15)
Interest exp. and other charges (0.04) (0.01) (0.01) 0.01 (0.04) (0.05)

All values are in US Dollars.

Income taxes–other (0.01) (0.01) 0.05 0.05 (n) - 0.04 0.04
Preferred dividend requirements - - - - - - -
Share effect - - - - - - -
2021 earnings (loss) 1.62 1.62 (0.28) (0.28) (1.37) (0.03) 1.34

h

Appendix B-2: As-Reported and Adjusted Earnings Variance Analysis (c), (d)
Year-to-date 2021 vs. 2020
(After-tax, per share in )
Parent & Other EWC Consolidated
Adjusted As-Reported Adjusted As-<br><br>Reported As-<br><br>Reported Adjusted
2020 earnings (loss) 3.31 (0.79) (0.79) (0.13) 2.39 2.52
Operating revenue less:Fuel, fuel-related expenses andgas purchased for resale,Purchased power, andRegulatory charges (credits)–net 1.43 (e) - - (0.60) (f) 0.83 1.43
Nuclear refueling outage expense 0.02 - - 0.01 0.03 0.02
Other O&M (0.52) (g) - - 0.35 (h) (0.17) (0.52)
Asset write-offs and impairments - - - (1.31) (i) (1.31) -
Decommissioning expense (0.02) - - 0.03 0.01 (0.02)
Taxes other than income taxes (0.02) - - 0.09 (o) 0.07 (0.02)
Depreciation/amortization exp. (0.24) (k) - - 0.13 (p) (0.11) (0.24)
Other income (deductions)–other (0.06) (l) 0.04 0.04 0.26 (m) 0.24 (0.02)
Interest exp. and other charges (0.09) (q) 0.01 0.01 0.01 (0.07) (0.08)
Income taxes–other (0.42) (r) 0.16 0.16 (n) (0.02) (0.28) (0.26)
Preferred dividend requirements - - - - - -
Share effect - - - - - -
2021 earnings (loss) 3.39 (0.58) (0.58) (1.18) 1.63 2.81

All values are in US Dollars.

Calculations may differ due to rounding

c.Utility operating revenue / regulatory charges and Utility income taxes–other exclude $14 million in second quarter 2021 and $15 million in second quarter 2020 for the return of unprotected excess ADIT to customers (net effect is neutral to earnings). On a year-to-date basis, Utility operating revenue / regulatory charges and Utility income taxes–other exclude $54 million in 2021 and $45 million in 2020 for the return of unprotected excess ADIT to customers (net effect is neutral to earnings).

d.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 tax effect of individual line items.

Utility as-reported operating revenue less fuel, fuel-related expenses and gas purchased for resale; purchased power; and regulatory charges (credits) variance analysis2021 vs. 2020 ( EPS)
YTD
Volume/weather 0.40
Retail electric price 0.48
Reg. provision for E-AR FRP 0.16
Reg. liability for tax sharing 0.10
Reg. credit for E-MS 0.07
MSS-4 ROE reserve adjustment 0.05
Other, including reg. credit for decommissioning items and Grand Gulf recovery 0.17
Total 1.43

All values are in US Dollars.

e.The second quarter and year-to-date earnings increases were driven by higher volume/weather, including recovery from COVID-19; E-LA’s FRP; E-TX’s GCRR, TCRF and DCRF; E-NO NOPS recovery; and E-MS’s FRP. The variance also reflected a regulatory credit for E-MS, primarily for its 2020 lookback evaluation, a reserve adjustment for the FERC MSS-4 ROE decision, higher Grand Gulf revenue due primarily to improved capacity factors (earnings neutral), as well as regulatory credits for the difference between decommissioning expenses and decommissioning trust earnings plus decommissioning costs collected in revenue (largely earnings neutral, offset in Utility other income (deductions)–other). The year-to-date variance also reflected recovery of the Lake Charles Power Station, the reversal of a regulatory provision for E-AR’s 2019 netting adjustment (which was subsequently adjusted), and a first quarter 2020 regulatory liability for tax sharing with E-LA customers (partially offsets the Hurricane Isaac Act 55 income tax item discussed in footnote r).

f.The second quarter and year-to-date earnings decreases were due largely to lower revenues from the shutdown of Indian Point 2 in April 2020 and Indian Point 3 in April 2021.

g.The second quarter and year-to-date earnings decreases from higher Utility other O&M were due primarily to higher non-nuclear generation expenses related to timing and scope of outages and new plants placed in service, higher nuclear generation expenses; higher distribution expenses, including higher reliability and vegetation costs; higher benefits costs, primarily health claims activity; and the impact of DOE awards recorded in second quarter 2020. Higher information technology costs as well as higher contract costs related to new customer initiatives also contributed. The year-to-date decrease also reflects lower nuclear insurance refunds.

h.The second quarter and year-to-date earnings increases from lower EWC other O&M were due largely to the shutdown of Indian Point 2 in April 2020 and Indian Point 3 in April 2021, as well as lower severance and retention expenses.

i.The second quarter and year-to-date earnings decreases from higher EWC asset write-offs and impairments were due primarily to a $340 million ($268 million net-of-tax) loss which resulted from the sale of Indian Point in May 2021.

j.The second quarter earnings increase from lower EWC decommissioning expense was due to the sale of Indian Point in May 2021.

k.The second quarter and year-to-date earnings decreases from higher Utility depreciation expense were due primarily to higher plant in service, including MCPS. The year-to-date decrease also reflected LCPS.

l.The second quarter and year-to-date earnings decreases from lower Utility other income (deductions)–other were due largely to changes in decommissioning trust fund returns (based on regulatory treatment, decommissioning-related variances are largely earnings neutral), as well as lower AFUDC as a result of higher construction work in progress in 2020.

m.The second quarter earnings decrease from lower EWC other income (deductions)–other and the year-to-date earnings increase from higher EWC other income (deductions)–other were due largely to the performance of nuclear decommissioning trust fund investments. The transfer of investments in May 2021 as part of the sale of Indian Point also contributed to the variances.

n.The second quarter earnings increase from Parent & Other income taxes–other reflected a reversal of a $9 million valuation allowance related to the interest expense limitation. The year-to-date increase also reflected $23 million of income tax expense recorded in first quarter 2020 as a result of the IRS settlement related to the Hurricane Isaac Act 55 financing (discussed in footnote r).

o.The year-to-date earnings increase from lower EWC taxes other than income taxes was due primarily to the shutdown of Indian Point 2 in April 2020 and Indian Point 3 in April 2021.

p.The year-to-date earnings increase from lower EWC depreciation expense was due primarily to the shutdown of Indian Point 2 in April 2020 and Indian Point 3 in April 2021.

q.The year-to-date earnings decrease from higher Utility interest expense was due primarily to higher debt balances at E-LA and E-MS.

r.The year-to-date earnings decrease from Utility income taxes–other primarily relates to two first quarter 2020 items. First, a $55 million tax benefit was recorded in first quarter 2020 as a result of an IRS settlement related to Act 55 financing of Hurricane Isaac costs (partly offset by customer sharing, discussed in footnote e); and second, an annual tax accrual related to stock-based compensation resulted in a $22 million income tax benefit in first quarter 2020.

C: Utility Financial and Operating Measures

Appendix C provides comparative summaries of Utility operating and financial measures.

Appendix C: Utility Operating and Financial Measures
Second Quarter and Year-to-Date 2021 vs. 2020
Second Quarter
2021 2020 % Change % Weather Adjusted (s) 2021 2020 % Change % Weather Adjusted (s)
GWh billed
Residential 7,361 7,759 (5.1) (2.9) 16,961 15,885 6.8 (0.2)
Commercial 6,370 6,070 4.9 6.4 12,504 12,315 1.5 1.0
Governmental 602 570 5.6 6.9 1,181 1,165 1.4 2.4
Industrial 12,690 11,847 7.1 7.1 24,148 23,662 2.1 2.1
Total retail sales 27,023 26,246 3.0 4.0 54,794 53,027 3.3 1.1
Wholesale 4,716 3,111 51.6 9,016 6,228 44.8
Total sales 31,739 29,357 8.1 63,810 59,255 7.7
Number of electric retail customers
Residential 2,542,264 2,517,718 1.0
Commercial 362,681 362,812 (0.0)
Governmental 17,867 17,940 (0.4)
Industrial 43,282 42,033 3.0
Total retail customers 2,966,094 2,940,503 0.9
Other O&M and refueling outage expense per MWh $22.81 $21.19 7.6 21.29 $20.69 2.9

All values are in US Dollars.

Calculations may differ due to rounding

s.The effects of weather were estimated using heating degree days and cooling degree days for the billing cycles 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.

On a weather-adjusted basis billed retail sales increased 4.0 percent driven by reduced impacts from COVID-19. Residential billed sales decreased (2.9) percent and commercial billed sales increased 6.4 percent. Industrial billed sales volume increased 7.1 percent reflecting continued growth from new/expansion customers, higher sales to cogeneration customers, and higher sales to existing large and small customers partially due to reduced COVID-19 impacts and economic recovery.

D: EWC Financial and Operating Measures

Appendix D-1 provides a comparative summary of EWC adjusted EBITDA (non-GAAP).

Appendix D-1: EWC Adjusted EBITDA - Reconciliation of GAAP to Non-GAAP Measures
Second Quarter and Year-to-Date 2021 vs. 2020
($ in millions) Second Quarter Year-to-Date
2021 2020 Change 2021 2020 Change
Net income (loss) (275) 85 (360) (237) (25) (211)
Add back: interest expense 4 7 (3) 8 12 (4)
Add back: income taxes (72) 24 (96) (56) (6) (50)
Add back: depreciation and amortization 14 25 (11) 27 60 (33)
Subtract: interest and investment income 50 207 (157) 97 35 63
Add back: decommissioning expense 40 51 (12) 93 102 (9)
Adjusted EBITDA (non-GAAP) (338) (15) (323) (262) 108 (370)

Calculations may differ due to rounding

Appendix D-2 provides a comparative summary of EWC operating and financial measures.

Appendix D-2: EWC Operating and Financial Measures
Second Quarter and Year-to-Date 2021 vs. 2020
Second Quarter Year-to-Date
2021 2020 % Change 2021 2020 % Change
Owned capacity (MW) (t) 1,205 2,246 (46.3) 1,205 2,246 (46.3)
GWh billed 2,687 4,958 (45.8) 7,099 11,714 (39.4)
EWC Nuclear Fleet
Capacity factor 94% 96% (2.1) 97% 98% (0.6)
GWh billed 2,356 4,580 (48.5) 6,344 10,839 (41.5)
Production cost per MWh $27.51 $19.45 41.4 $21.82 $17.13 27.4
Average energy/capacity revenue per MWh $48.89 $37.55 30.2 $50.87 $43.84 16.0

Calculations may differ due to rounding

t.2021 is lower due to the shutdown of IP3 (1,041MW) on April 30, 2021.

See the appendix in the webcast presentation for EWC hedging and price disclosures.

E: Consolidated Financial Measures

Appendix E 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 E: GAAP and Non-GAAP Financial Measures
Second Quarter 2021 vs. 2020 (See Appendix G for reconciliation of GAAP to non-GAAP financial measures)
For 12 months ending June 30 2020 Change
GAAP Measures
As-reported ROIC 5.9% (0.5%)
As-reported ROE 12.2% (0.6%)
Non-GAAP Financial Measures
Adjusted ROIC 5.6% (0.3%)
Adjusted ROE 11.4% (0.1%)
As of June 30 ( in millions, except where noted) 2020 Change
GAAP Measures
Cash and cash equivalents 935 (249)
Available revolver capacity 4,110 16
Commercial paper 1,946 (1,080)
Total debt 21,493 3,942
Securitization debt 232 (118)
Debt to capital 66.8% 2.7%
Off-balance sheet liabilities:
Debt of joint ventures – Entergy’s share 51 (39)
Total off-balance sheet liabilities 51 (39)
Storm escrow balances 373 (301)
Non-GAAP Financial Measures ( in millions, except where noted)
Debt to capital, excluding securitization debt 66.6% 2.8%
Net debt to net capital, excluding securitization debt 65.6% 3.3%
Gross liquidity 5,045 (233)
Net liquidity 3,099 847
Net liquidity, including storm escrow balances 3,472 546
Parent debt to total debt, excluding securitization debt 22.0% 0.4%
FFO to debt, excluding securitization debt 14.6% (6.3%)
FFO to debt, excluding securitization debt, return of unprotected excess ADIT, and severance and retention payments associated with exit of EWC 16.0% (6.7%)

All values are in US Dollars.

Calculations may differ due to rounding

F: Definitions and Abbreviations and Acronyms

Appendix F-1 provides definitions of certain operating measures, as well as GAAP and non-GAAP financial measures.

Appendix F-1: Definitions
Utility Financial and Operating Measures
GWh billed Total number of GWh billed 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 billed sales
EWC Financial and Operating Measures
Adjusted EBITDA (non-GAAP) Earnings before interest, income taxes, and depreciation and amortization, and excluding decommissioning expense
Average revenue per MWh on contracted volumes Revenue on a per unit basis at which generation output reflected in contracts is expected to be sold to third parties (including offsetting positions) at the minimum contract prices and at forward market prices at a point in time, given existing contract or option exercise prices based on expected dispatch or capacity, excluding the revenue associated with the amortization of the below-market PPA for Palisades (revenue will fluctuate due to factors including positive or negative basis differentials and other risk management costs)
Average revenue under contract per kW-month (applies to capacity contracts only) Revenue on a per unit basis at which capacity is expected to be sold to third parties, given existing contract prices and/or auction awards
Bundled capacity and energy contracts A contract for the sale of installed capacity and related energy, priced per MWh sold
Capacity factor Normalized percentage of the period that the nuclear plants generate power
Expected sold and market total revenue per MWh Total energy and capacity revenue on a per unit basis at which total planned generation output and capacity is expected to be sold given contract terms and market prices at a point in time, including positive or negative basis differentials and other risk management costs, divided by total planned MWh of generation, excluding the revenue associated with the amortization of the Palisades below-market PPA
GWh billed Total number of GWh billed to customers and financially-settled instruments
Owned capacity (MW) Installed capacity owned by EWC
Percent of capacity sold forward Percent of planned qualified capacity sold to mitigate price uncertainty under physical or financial transactions
Percent of planned generation under contract (unit contingent) Percent of planned generation output sold under unit-contingent contracts
Planned net MW in operation (average) Average installed nuclear capacity to generate power and/or sell capacity, reflecting the shutdown of Palisades (May 31, 2022)
Planned TWh of generation Amount of output expected to be generated by EWC nuclear resources considering plant operating characteristics, reflecting the shutdown of Palisades (May 31, 2022)
Production cost per MWh Fuel and other O&M expenses according to accounting standards that directly relate to the production of electricity per MWh (based on net generation)
Appendix F-1: Definitions (continued)
--- --- ---
EWC Financial and Operating Measures (continued)
Unit contingent Transaction under which power is supplied from a specific generation asset; if the asset is in operational outage, seller is generally not liable to buyer for any damages, unless the contract specifies certain conditions such as an availability guarantee
Financial Measures – GAAP
As-reported ROE 12-months rolling net income attributable to Entergy Corporation divided by avg. common equity
As-reported ROIC 12-months rolling net income attributable to Entergy Corporation adjusted for preferred dividends and tax-effected interest expense divided by average invested capital
Debt of joint ventures – Entergy’s share Entergy’s share of debt issued by business joint ventures at EWC
Debt to capital Total debt divided by total capitalization
Available revolver capacity Amount of undrawn capacity remaining on corporate and subsidiary revolvers
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, and finance leases on the balance sheet
Financial Measures – Non-GAAP
Adjusted EPS As-reported EPS excluding adjustments
Adjusted ROE 12-months rolling adjusted net income attributable to Entergy Corporation divided by average common equity
Adjusted ROIC 12-months rolling adjusted net income attributable to Entergy Corporation adjusted for preferred dividends and tax-effected interest expense divided by average invested capital
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 the results of the EWC segment, significant tax items, and other items such as certain costs, expenses, or other specified items
Debt to capital, excluding securitization debt Total debt divided by total capitalization, excluding securitization debt
FFO OCF less AFUDC-borrowed funds, working capital items in OCF (receivables, fuel inventory, accounts payable, taxes accrued, interest accrued, and other working capital accounts), and securitization regulatory charges
FFO to debt, excluding securitization debt 12-months rolling FFO as a percentage of end of period total debt excluding securitization debt
FFO to debt, excl. securitization debt, return of unprotected excess ADIT, and severance and retention payments associated with exit of EWC 12-months rolling FFO excluding return of unprotected excess ADIT and severance and retention payments associated with exit of EWC as a percentage of end of period total debt excluding securitization debt
Gross liquidity Sum of cash and available revolver capacity
Net debt to net capital, excl. securitization debt Total debt less cash and cash equivalents divided by total capitalization less cash and cash equivalents, excluding securitization debt
Net liquidity Sum of cash and available revolver capacity less commercial paper borrowing
Net liquidity, including storm escrows Sum of cash, available revolver capacity, and escrow accounts available for certain storm expenses, less commercial paper borrowing
Parent debt to total debt, excl. securitization debt Entergy Corp. debt, incl. amounts drawn on credit revolver and commercial paper facilities, as a percent of consolidated total debt, excl. securitization debt

Appendix F-2 explains abbreviations and acronyms used in the quarterly earnings materials.

Appendix F-2: Abbreviations and Acronyms
ADIT<br><br>AFUDC<br><br>AFUDC –<br><br>borrowed funds<br><br>AG<br><br>ALJ<br><br>AMI<br><br>ANO<br><br>APSC<br><br>ARO<br><br>bps<br><br>CCGT<br><br>CCN<br><br>CCNO<br><br>Choctaw<br><br>COD<br><br>CT<br><br>CWIP<br><br>DCRF<br><br>DOE<br><br>DSM<br><br>E-AR<br><br>E-LA<br><br>E-MS<br><br>E-NO<br><br>E-TX<br><br>EBITDA<br><br>EEI<br><br>ENP<br><br>EPS<br><br>ETR<br><br>EWC<br><br>FERC<br><br>FFO<br><br>FIN 48<br><br>FRP<br><br>GAAP<br><br>GCRR<br><br>Grand Gulf or GGNS<br><br>IIRR-G<br><br>Indian Point 2 or IP2<br><br>Indian Point 3 or IP3<br><br>IPEC or Indian Point Accumulated deferred income taxes<br><br>Allowance for funds used during construction<br><br>Allowance for borrowed funds used during construction<br><br>Attorney General<br><br>Administrative law judge<br><br>Advanced metering infrastructure<br><br>Units 1 and 2 of Arkansas Nuclear One owned by E-AR (nuclear)<br><br>Arkansas Public Service Commission<br><br>Asset retirement obligation<br><br>Basis points<br><br>Combined cycle gas turbine<br><br>Certificate of convenience and necessity<br><br>Council of the City of New Orleans<br><br>Choctaw County Generating Station (CCGT)<br><br>Commercial operation date<br><br>Simple cycle combustion turbine<br><br>Construction work in progress<br><br>Distribution cost recovery factor<br><br>U.S. Department of Energy<br><br>Demand side management<br><br>Entergy Arkansas, LLC<br><br>Entergy Louisiana, LLC<br><br>Entergy Mississippi, LLC<br><br>Entergy New Orleans, LLC<br><br>Entergy Texas, Inc.<br><br>Earnings before interest, income taxes, and depreciation and amortization<br><br>Edison Electric Institute<br><br>Entergy Nuclear Palisades, LLC<br><br>Earnings per share<br><br>Entergy Corporation<br><br>Entergy Wholesale Commodities<br><br>Federal Energy Regulatory Commission<br><br>Funds from operations<br><br>FASB Interpretation No.48, “Accounting for Uncertainty in Income Taxes”<br><br>Formula rate plan<br><br>U.S. generally accepted accounting principles<br><br>Generation Cost Recovery Rider<br><br>Unit 1 of Grand Gulf Nuclear Station (nuclear), 90% owned or leased by SERI<br><br>Infrastructure investment recovery rider - gas<br><br>Indian Point Energy Center Unit 2 (nuclear) (shut down April 30, 2020, sold May 28,2021)<br><br>Indian Point Energy Center Unit 3 (nuclear) (shut down April 30, 2021, sold May 28, 2021)<br><br>Indian Point Energy Center (nuclear) (sold May 28, 2021) IRP<br><br>IRS<br><br>ISES 2<br><br><br><br>ISO<br><br>LCPS<br><br>LLS<br><br>LPSC<br><br>LTM<br><br>MCPS<br><br>MISO<br><br>Moody’s<br><br>MPSC<br><br>MT<br><br>MTEP<br><br>Nelson 6<br><br>NDT<br><br>NGO<br><br>NOPA<br><br>NOPS<br><br>NOSS<br><br>NRC<br><br>NYSE<br><br>OCAPS<br><br>OCF<br><br>OpCo<br><br>OPEB<br><br>Other O&M<br><br>P&O<br><br>Palisades<br><br>PMR<br><br>PPA<br><br>PSC<br><br>PUCT<br><br>PVC<br><br>RICE<br><br>RFP<br><br>ROE<br><br>ROIC<br><br>RS Cogen<br><br>RSP<br><br>S&P<br><br>SEC<br><br>SERI<br><br>TCRF<br><br>UPSA<br><br>WACC<br><br>WPEC Integrated resource plan<br><br>Internal Revenue Service<br><br>Unit 2 of Independence Steam Electric Station (coal)<br><br>Independent system operator<br><br>Lake Charles Power Station (CCGT)<br><br>Light Louisiana Sweet crude<br><br>Louisiana Public Service Commission<br><br>Last twelve months<br><br>Montgomery County Power Station (CCGT)<br><br>Midcontinent Independent System Operator, Inc.<br><br>Moody’s Investor Service<br><br>Mississippi Public Service Commission<br><br>Metric tons<br><br>MISO Transmission Expansion Plan<br><br>Unit 6 of Roy S. Nelson plant (coal)<br><br>Nuclear decommissioning trust<br><br>Non-governmental organization<br><br>IRS Notice of Proposed Adjustment<br><br>New Orleans Power Station<br><br>New Orleans Solar Station<br><br>U.S. Nuclear Regulatory Commission<br><br>New York Stock Exchange<br><br>Orange County Advanced Power Station<br><br>Net cash flow provided by operating activities<br><br>Utility operating company<br><br>Other post-employment benefits<br><br>Other non-fuel operation and maintenance expense<br><br>Parent & Other<br><br>Palisades Power Plant (nuclear)<br><br>Performance Management Rider<br><br>Power purchase agreement or purchased power agreement<br><br>Public service commission<br><br>Public Utility Commission of Texas<br><br>Polyvinyl chloride<br><br>Reciprocating internal combustion engine<br><br>Request for proposals<br><br>Return on equity<br><br>Return on invested capital<br><br>RS Cogen facility (CCGT cogeneration)<br><br>Rate Stabilization Plan (E-LA Gas)<br><br>Standard & Poor’s<br><br>U.S. Securities and Exchange Commission<br><br>System Energy Resources, Inc.<br><br>Transmission cost recovery factor<br><br>Unit Power Sales Agreement<br><br>Weighted-average cost of capital<br><br>Washington Parish Energy Center

G: Other GAAP to Non-GAAP Reconciliations

Appendix G-1, Appendix G-2, and Appendix G-3 provide reconciliations of various non-GAAP financial measures disclosed in this news release to their most comparable GAAP measure.

Appendix G-1: Reconciliation of GAAP to Non-GAAP Financial Measures - ROIC, ROE
(LTM in millions except where noted) Second Quarter
2021 2020
As-reported net income (loss) attributable to Entergy Corporation 1,238 1,230
Preferred dividends 18 18
Tax-effected interest expense 600 574
As-reported net income (loss) attributable to Entergy Corporation adjusted for preferred dividends and tax-effected interest expense 1,856 1,822
Adjustments 32 80
EWC preferred dividends and tax-effected interest expense included in adjustments 17 21
Total adjustments, excluding EWC preferred dividends and tax-effected interest expense (non-GAAP) 49 101
Adjusted earnings (non-GAAP) 1,206 1,150
Adjusted earnings, excluding preferred dividends and tax- effected interest expense (non-GAAP) 1,807 1,721
Average invested capital (average of beginning and ending balances) 34,375 34,375
Average common equity (average of beginning and ending balances) 10,657 10,657
As-reported ROIC 5.4% 5.9%
Adjusted ROIC (non-GAAP) 5.3% 5.6%
As-reported ROE 11.6% 12.2%
Adjusted ROE (non-GAAP) 11.3% 11.4%

All values are in US Dollars.

Calculations may differ due to rounding

Appendix G-2: Reconciliation of GAAP to Non-GAAP Financial Measures – Debt ratios excluding securitization debt; gross liquidity; net liquidity; net liquidity, including storm escrows
( in millions except where noted) Second Quarter
2021 2020
Total debt 25,435 21,493
Less securitization debt 114 232
Total debt, excluding securitization debt 25,321 21,261
Less cash and cash equivalents 687 935
Net debt, excluding securitization debt 24,634 20,326
Commercial paper 866 1,946
Total capitalization 36,577 32,173
Less securitization debt 114 232
Total capitalization, excluding securitization debt 36,463 31,941
Less cash and cash equivalents 687 935
Net capital, excluding securitization debt 35,777 31,006
Debt to capital 69.5% 66.8%
Debt to capital, excluding securitization debt (non-GAAP) 69.4% 66.6%
Net debt to net capital, excluding securitization debt (non-GAAP) 68.9% 65.6%
Available revolver capacity 4,125 4,110
Storm escrows 72 373
Gross liquidity (non-GAAP) 4,812 5,045
Net liquidity (non-GAAP) 3,946 3,099
Net liquidity, including storm escrows (non-GAAP) 4,018 3,472
Entergy Corporation notes:
Due July 2022 650 650
Due September 2025 800 750
Due September 2026 750 600
Due June 2028 650 600
Due June 2030 600 -
Due June 2031 650 -
Due June 2050 600 -
Total Entergy Corporation notes 4,700 2,600
Revolver draw 150 160
Unamortized debt issuance costs and discounts (52) (32)
Total parent debt 5,664 4,675
Parent debt to total debt, excluding securitization debt (non-GAAP) 22.4% 22.0%

All values are in US Dollars.

Calculations may differ due to rounding

Appendix G-3: Reconciliation of GAAP to Non-GAAP Financial Measures – FFO to debt, excluding securitization debt; FFO to debt, excluding securitization debt, return of unprotected excess ADIT, and severance and retention payments associated with exit of EWC
( in millions except where noted) Second Quarter
2021 2020
Total debt 25,435 21,493
Less securitization debt 114 232
Total debt, excluding securitization debt 25,321 21,261
Net cash flow provided by operating activities, LTM 1,988 3,212
AFUDC – borrowed funds, LTM (38) (58)
Working capital items in net cash flow provided by operating activities, LTM:
Receivables (263) (5)
Fuel inventory 9 (35)
Accounts payable 45 (92)
Taxes accrued 93 62
Interest accrued 3 5
Other working capital accounts (166) (15)
Securitization regulatory charges, LTM 119 123
Total (159) 43
FFO, LTM (non-GAAP) 2,109 3,110
FFO to debt, excluding securitization debt (non-GAAP) 8.3% 14.6%
Estimated return of unprotected excess ADIT, LTM 83 189
Severance and retention payments associated with exit of EWC, LTM pre-tax 160 102
FFO to debt, excluding securitization debt, return of unprotected excess ADIT, and severance and retention payments associated with exit of EWC (non-GAAP) 9.3% 16.0%

All values are in US Dollars.

Calculations may differ due to rounding

Financial Statements

Entergy Corporation
Consolidating Balance Sheet
June 30, 2021
(Dollars in thousands)
(Unaudited)
Utility Parent & Other Entergy Wholesale Commodities Consolidated
ASSETS
CURRENT ASSETS
Cash and cash equivalents:
Cash $152,740 $4,361 $164 $157,265
Temporary cash investments 370,684 7,053 151,879 529,616
Total cash and cash equivalents 523,424 11,414 152,043 686,881
Notes receivable (75,000) 75,000
Accounts receivable:
Customer 834,491 42,730 877,221
Allowance for doubtful accounts (109,189) (109,189)
Associated companies 10,884 (11,318) 434
Other 149,042 25 9,195 158,262
Accrued unbilled revenues 513,710 513,710
Total accounts receivable 1,398,938 (11,293) 52,359 1,440,004
Deferred fuel costs 152,230 152,230
Fuel inventory - at average cost 150,075 6,141 156,216
Materials and supplies - at average cost 972,707 17,381 990,088
Deferred nuclear refueling outage costs 132,153 41,212 173,365
Prepayments and other 201,890 (16,906) 10,938 195,922
TOTAL 3,531,417 (91,785) 355,074 3,794,706
OTHER PROPERTY AND INVESTMENTS
Investment in affiliates - at equity 1,434,245 (1,434,331) 22,041 21,955
Decommissioning trust funds 4,674,718 564,009 5,238,727
Non-utility property - at cost (less accumulated depreciation) 339,972 (13) 13,464 353,423
Other 119,032 7,430 8,349 134,811
TOTAL 6,567,967 (1,426,914) 607,863 5,748,916
PROPERTY, PLANT, AND EQUIPMENT
Electric 60,581,111 10,706 472,611 61,064,428
Natural gas 631,471 631,471
Construction work in progress 1,380,291 341 3,126 1,383,758
Nuclear fuel 515,053 34,113 549,166
TOTAL PROPERTY, PLANT, AND EQUIPMENT 63,107,926 11,047 509,850 63,628,823
Less - accumulated depreciation and amortization 23,791,856 4,987 400,570 24,197,413
PROPERTY, PLANT, AND EQUIPMENT - NET 39,316,070 6,060 109,280 39,431,410
DEFERRED DEBITS AND OTHER ASSETS
Regulatory assets:
Other regulatory assets 5,982,773 5,982,773
Deferred fuel costs 240,688 240,688
Goodwill 374,099 3,073 377,172
Accumulated deferred income taxes 57,564 60 3,125 60,749
Other 169,792 12,283 130,794 312,869
TOTAL 6,824,916 12,343 136,992 6,974,251
TOTAL ASSETS $56,240,370 ($1,500,296) $1,209,209 $55,949,283
*Totals may not foot due to rounding.
Entergy Corporation
--- --- --- ---
Consolidating Balance Sheet
June 30, 2021
(Dollars in thousands)
(Unaudited)
Parent & Other Entergy Wholesale Commodities Consolidated
LIABILITIES AND SHAREHOLDERS' EQUITY
CURRENT LIABILITIES
Currently maturing long-term debt $— $— $285,324
Notes payable and commercial paper:
Other 866,245 866,245
Account payable:
Associated companies (24,760) 3,116
Other 210 68,530 1,348,734
Customer deposits 390,306
Taxes accrued 12,973 (25,080) 371,300
Interest accrued 32,422 92 201,629
Deferred fuel costs 15,111
Pension and other postretirement liabilities 13,250 67,963
Current portion of unprotected excess accumulated deferred
income taxes 64,288
Other 583 21,223 193,640
TOTAL 887,673 81,131 3,804,540
NON-CURRENT LIABILITIES
Accumulated deferred income taxes and taxes accrued (426,236) (574,310) 4,375,535
Accumulated deferred investment tax credits 215,828
Regulatory liability for income taxes - net 1,435,112
Other regulatory liabilities 2,580,823
Decommissioning and retirement cost liabilities 659,827 4,635,300
Accumulated provisions 299 188,557
Pension and other postretirement liabilities 553,397 2,587,272
Long-term debt 4,797,610 139,000 24,211,966
Other (441,732) 29,028 771,993
TOTAL 3,929,642 807,241 41,002,386
Subsidiaries' preferred stock without sinking fund 24,249 219,410
EQUITY
Common stock, .01 par value, authorized 500,000,000 shares;
issued 270,300,648 shares in 2021 (2,522,148) 201,103 2,703
Paid-in capital 1,123,892 1,011,381 6,561,676
Retained earnings 2,887 (519,694) 9,844,549
Accumulated other comprehensive loss (396,202) (478,739)
Less - treasury stock, at cost (69,347,286 shares in 2021) 4,922,242 5,042,242
TOTAL COMMON SHAREHOLDERS' EQUITY (6,317,611) 296,588 10,887,947
Subsidiaries' preferred stock without sinking fund 35,000
TOTAL (6,317,611) 296,588 10,922,947
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY ($1,500,296) $1,209,209 $55,949,283
*Totals may not foot due to rounding.

All values are in US Dollars.

Entergy Corporation
Consolidating Balance Sheet
December 31, 2020
(Dollars in thousands)
(Unaudited)
Utility Parent & Other Entergy Wholesale Commodities Consolidated
ASSETS
CURRENT ASSETS
Cash and cash equivalents:
Cash $85,219 $42,388 $1,244 $128,851
Temporary cash investments 1,440,796 13,648 175,804 1,630,248
Total cash and cash equivalents 1,526,015 56,036 177,048 1,759,099
Notes receivable (75,000) 75,000
Accounts receivable:
Customer 781,272 52,206 833,478
Allowance for doubtful accounts (117,794) (117,794)
Associated companies 16,999 (19,008) 2,009
Other 109,725 25,483 135,208
Accrued unbilled revenues 434,835 434,835
Total accounts receivable 1,225,037 (19,008) 79,698 1,285,727
Deferred fuel costs 4,380 4,380
Fuel inventory - at average cost 167,117 5,817 172,934
Materials and supplies - at average cost 930,895 (2) 31,292 962,185
Deferred nuclear refueling outage costs 115,559 63,591 179,150
Prepayments and other 162,405 (16,306) 50,325 196,424
TOTAL 4,131,408 (54,280) 482,771 4,559,899
OTHER PROPERTY AND INVESTMENTS
Investment in affiliates 1,465,626 (1,465,712) 21,993 21,907
Decommissioning trust funds 4,283,831 2,969,384 7,253,215
Non-utility property - at cost (less accumulated depreciation) 329,700 (11) 13,639 343,328
Other 180,971 3,002 8,342 192,315
TOTAL 6,260,128 (1,462,721) 3,013,358 7,810,765
PROPERTY, PLANT, AND EQUIPMENT
Electric 58,711,665 10,705 974,073 59,696,443
Natural gas 610,768 610,768
Construction work in progress 2,006,905 261 4,864 2,012,030
Nuclear fuel 548,178 53,103 601,281
TOTAL PROPERTY, PLANT, AND EQUIPMENT 61,877,516 10,966 1,032,040 62,920,522
Less - accumulated depreciation and amortization 23,204,219 4,006 859,520 24,067,745
PROPERTY, PLANT, AND EQUIPMENT - NET 38,673,297 6,960 172,520 38,852,777
DEFERRED DEBITS AND OTHER ASSETS
Regulatory assets:
Other regulatory assets 6,076,549 6,076,549
Deferred fuel costs 240,422 240,422
Goodwill 374,099 3,073 377,172
Accumulated deferred income taxes 72,599 373 3,317 76,289
Other 111,651 8,349 125,339 245,339
TOTAL 6,875,320 8,722 131,729 7,015,771
TOTAL ASSETS $55,940,153 ($1,501,319) $3,800,378 $58,239,212
*Totals may not foot due to rounding.
Entergy Corporation
--- --- --- ---
Consolidating Balance Sheet
December 31, 2020
(Dollars in thousands)
(Unaudited)
Parent & Other Entergy Wholesale Commodities Consolidated
LIABILITIES AND SHAREHOLDERS' EQUITY
CURRENT LIABILITIES
Currently maturing long-term debt $— $139,000 $1,164,015
Notes payable and commercial paper:
Other 1,627,489 1,627,489
Account payable:
Associated companies (42,703) 10,456
Other 706 197,029 2,739,437
Customer deposits 401,512
Taxes accrued (9,028) 29,529 441,011
Interest accrued 23,708 526 201,791
Deferred fuel costs 153,113
Pension and other postretirement liabilities 13,058 61,815
Current portion of unprotected excess accumulated
deferred income taxes 63,683
Other 1,892 22,653 206,640
TOTAL 1,602,064 412,251 7,060,506
NON-CURRENT LIABILITIES
Accumulated deferred income taxes and taxes accrued (179,493) (647,724) 4,361,772
Accumulated deferred investment tax credits 212,494
Regulatory liability for income taxes - net 1,521,757
Other regulatory liabilities 2,323,851
Decommissioning and retirement cost liabilities 2,591,481 6,469,452
Accumulated provisions 324 242,835
Pension and other postretirement liabilities 628,988 2,853,013
Long-term debt 3,526,555 21,205,761
Other (448,834) 55,683 807,219
TOTAL 2,898,228 2,628,752 39,998,154
Subsidiaries' preferred stock without sinking fund 24,249 219,410
EQUITY
Common stock, .01 par value, authorized 500,000,000
shares; issued 270,035,180 shares in 2020 (2,172,151) 201,103 2,700
Paid-in capital 651,574 1,175,395 6,549,923
Retained earnings 473,422 (282,077) 9,897,182
Accumulated other comprehensive income (loss) (359,295) (449,207)
Less - treasury stock, at cost (69,790,346 shares in 2020) 4,954,456 5,074,456
TOTAL COMMON SHAREHOLDERS' EQUITY (6,001,611) 735,126 10,926,142
Subsidiaries' preferred stock without sinking fund 35,000
TOTAL (6,001,611) 735,126 10,961,142
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY ($1,501,319) $3,800,378 $58,239,212
*Totals may not foot due to rounding.

All values are in US Dollars.

Entergy Corporation
Consolidating Income Statement
Three Months Ended June 30, 2021
(Dollars in thousands)
(Unaudited)
Utility Parent & Other Entergy Wholesale Commodities Consolidated
OPERATING REVENUES
Electric $2,641,387 ($12) $— $2,641,375
Natural gas 31,998 31,998
Competitive businesses 41 148,656 148,697
Total 2,673,385 29 148,656 2,822,070
OPERATING EXPENSES
Operating and Maintenance:
Fuel, fuel related expenses, and gas purchased for resale 608,663 (1) 17,402 626,064
Purchased power 234,643 1 17,727 252,371
Nuclear refueling outage expenses 32,520 11,180 43,700
Other operation and maintenance 691,298 6,498 83,322 781,118
Asset write-offs, impairments, and related charges 342,092 342,092
Decommissioning 46,256 39,943 86,199
Taxes other than income taxes 149,633 258 6,020 155,911
Depreciation and amortization 406,680 650 14,215 421,545
Other regulatory charges (credits) - net (55,138) (55,138)
Total 2,114,555 7,406 531,901 2,653,862
OPERATING INCOME 558,830 (7,377) (383,245) 168,208
OTHER INCOME (DEDUCTIONS)
Allowance for equity funds used during construction 16,873 16,873
Interest and investment income 54,517 (32,738) 49,550 71,329
Miscellaneous - net (52,279) (1,829) (8,736) (62,844)
Total 19,111 (34,567) 40,814 25,358
INTEREST EXPENSE
Interest expense 183,609 32,818 3,913 220,340
Allowance for borrowed funds used during construction (6,964) (6,964)
Total 176,645 32,818 3,913 213,376
INCOME BEFORE INCOME TAXES 401,296 (74,762) (346,344) (19,810)
Income taxes 71,360 (18,080) (71,696) (18,416)
CONSOLIDATED NET INCOME (LOSS) 329,936 (56,682) (274,648) (1,394)
Preferred dividend requirements of subsidiaries 4,033 547 4,580
NET INCOME (LOSS) ATTRIBUTABLE TO ENTERGY CORPORATION $325,903 ($56,682) ($275,195) ($5,974)
EARNINGS (LOSS) PER AVERAGE COMMON SHARE:
BASIC $1.62 ($0.28) ($1.37) ($0.03)
DILUTED $1.62 ($0.28) ($1.37) ($0.03)
AVERAGE NUMBER OF COMMON SHARES OUTSTANDING:
BASIC 200,775,395
DILUTED 200,775,395
*Totals may not foot due to rounding.
Entergy Corporation
--- --- --- --- ---
Consolidating Income Statement
Three Months Ended June 30, 2020
(Dollars in thousands)
(Unaudited)
Utility Parent & Other Entergy Wholesale Commodities Consolidated
OPERATING REVENUES
Electric $2,190,566 ($9) $— $2,190,557
Natural gas 22,495 22,495
Competitive businesses 27 199,709 199,736
Total 2,213,061 18 199,709 2,412,788
OPERATING EXPENSES
Operating and Maintenance:
Fuel, fuel related expenses, and gas purchased for resale 323,980 (1) 17,026 341,005
Purchased power 202,128 1 9,832 211,961
Nuclear refueling outage expenses 32,871 12,023 44,894
Other operation and maintenance 589,085 6,862 140,314 736,261
Asset write-offs, impairments and related charges 6,775 6,775
Decommissioning 43,963 51,450 95,413
Taxes other than income taxes 143,979 301 14,366 158,646
Depreciation and amortization 377,776 738 25,255 403,769
Other regulatory charges (credits) - net (25,247) (25,247)
Total 1,688,535 7,901 277,041 1,973,477
OPERATING INCOME 524,526 (7,883) (77,332) 439,311
OTHER INCOME (DEDUCTIONS)
Allowance for equity funds used during construction 28,370 28,370
Interest and investment income (loss) 114,625 (36,496) 206,694 284,823
Miscellaneous - net (78,349) (2,276) (12,995) (93,620)
Total 64,646 (38,772) 193,699 219,573
INTEREST EXPENSE
Interest expense 178,703 31,374 6,722 216,799
Allowance for borrowed funds used during construction (12,143) (12,143)
Total 166,560 31,374 6,722 204,656
INCOME BEFORE INCOME TAXES 422,612 (78,029) 109,645 454,228
Income taxes 73,710 (9,062) 24,467 89,115
CONSOLIDATED NET INCOME 348,902 (68,967) 85,178 365,113
Preferred dividend requirements of subsidiaries 4,033 547 4,580
NET INCOME ATTRIBUTABLE TO ENTERGY CORPORATION $344,869 ($68,967) $84,631 $360,533
EARNINGS PER AVERAGE COMMON SHARE:
BASIC $1.72 ($0.34) $0.42 $1.80
DILUTED $1.71 ($0.34) $0.42 $1.79
AVERAGE NUMBER OF COMMON SHARES OUTSTANDING:
BASIC 200,178,010
DILUTED 200,886,749
*Totals may not foot due to rounding.
Entergy Corporation
--- --- --- --- ---
Consolidating Income Statement
Six Months Ended June 30, 2021
(Dollars in thousands)
(Unaudited)
Utility Parent & Other Entergy Wholesale Commodities Consolidated
OPERATING REVENUES
Electric $5,179,834 ($40) $— $5,179,794
Natural gas 90,166 90,166
Competitive businesses 73 396,874 396,947
Total 5,270,000 33 396,874 5,666,907
OPERATING EXPENSES
Operating and Maintenance:
Fuel, fuel related expenses, and gas purchased for resale 1,088,509 (21) 38,743 1,127,231
Purchased power 596,524 21 35,560 632,105
Nuclear refueling outage expenses 65,167 22,271 87,438
Other operation and maintenance 1,293,606 12,034 182,264 1,487,904
Asset write-offs, impairments, and related charges 345,365 345,365
Decommissioning 91,920 92,921 184,841
Taxes other than income taxes 299,569 588 12,456 312,613
Depreciation and amortization 807,781 1,303 26,980 836,064
Other regulatory charges (credits) - net (22,859) (22,859)
Total 4,220,217 13,925 756,560 4,990,702
OPERATING INCOME 1,049,783 (13,892) (359,686) 676,205
OTHER INCOME (DEDUCTIONS)
Allowance for equity funds used during construction 31,449 31,449
Interest and investment income 182,630 (65,469) 97,484 214,645
Miscellaneous - net (97,797) (3,761) (22,215) (123,773)
Total 116,282 (69,230) 75,269 122,321
INTEREST EXPENSE
Interest expense 357,411 60,571 8,244 426,226
Allowance for borrowed funds used during construction (12,976) (12,976)
Total 344,435 60,571 8,244 413,250
INCOME BEFORE INCOME TAXES 821,630 (143,693) (292,661) 385,276
Income taxes 131,094 (27,433) (56,135) 47,526
CONSOLIDATED NET INCOME 690,536 (116,260) (236,526) 337,750
Preferred dividend requirements of subsidiaries 8,066 1,093 9,159
NET INCOME ATTRIBUTABLE TO ENTERGY CORPORATION $682,470 ($116,260) ($237,619) $328,591
EARNINGS PER AVERAGE COMMON SHARE:
BASIC $3.40 ($0.58) ($1.18) $1.64
DILUTED $3.39 ($0.58) ($1.18) $1.63
AVERAGE NUMBER OF COMMON SHARES OUTSTANDING:
BASIC 200,651,162
DILUTED 201,352,830
*Totals may not foot due to rounding.
Entergy Corporation
--- --- --- --- ---
Consolidating Income Statement
Six Months Ended June 30, 2020
(Dollars in thousands)
(Unaudited)
Utility Parent & Other Entergy Wholesale Commodities Consolidated
OPERATING REVENUES
Electric $4,241,219 ($23) $— $4,241,196
Natural gas 66,471 66,471
Competitive businesses 42 532,258 532,300
Total 4,307,690 19 532,258 4,839,967
OPERATING EXPENSES
Operating and Maintenance:
Fuel, fuel related expenses, and gas purchased for resale 701,146 (11) 37,273 738,408
Purchased power 408,041 11 20,523 428,575
Nuclear refueling outage expenses 71,021 24,091 95,112
Other operation and maintenance 1,154,805 12,234 271,306 1,438,345
Asset write-offs, impairments and related charges 11,870 11,870
Decommissioning 87,363 101,734 189,097
Taxes other than income taxes 294,170 326 34,444 328,940
Depreciation and amortization 741,825 1,486 60,167 803,478
Other regulatory charges (credits) - net (32,925) (32,925)
Total 3,425,446 14,046 561,408 4,000,900
OPERATING INCOME 882,244 (14,027) (29,150) 839,067
OTHER INCOME (DEDUCTIONS)
Allowance for equity funds used during construction 64,324 64,324
Interest and investment income (loss) 108,493 (75,371) 34,847 67,969
Miscellaneous - net (41,047) (4,322) (24,863) (70,232)
Total 131,770 (79,693) 9,984 62,061
INTEREST EXPENSE
Interest expense 348,089 62,141 12,158 422,388
Allowance for borrowed funds used during construction (27,587) (27,587)
Total 320,502 62,141 12,158 394,801
INCOME BEFORE INCOME TAXES 693,512 (155,861) (31,324) 506,327
Income taxes 20,761 3,233 (6,073) 17,921
CONSOLIDATED NET INCOME 672,751 (159,094) (25,251) 488,406
Preferred dividend requirements of subsidiaries 8,066 1,093 9,159
NET INCOME ATTRIBUTABLE TO ENTERGY CORPORATION $664,685 ($159,094) ($26,344) $479,247
EARNINGS PER AVERAGE COMMON SHARE:
BASIC $3.33 ($0.80) ($0.13) $2.40
DILUTED $3.31 ($0.79) ($0.13) $2.39
AVERAGE NUMBER OF COMMON SHARES OUTSTANDING:
BASIC 199,984,013
DILUTED 200,891,134
*Totals may not foot due to rounding.
Entergy Corporation
--- --- --- --- ---
Consolidating Income Statement
Twelve Months Ended June 30, 2021
(Dollars in thousands)
(Unaudited)
Utility Parent & Other Entergy Wholesale Commodities Consolidated
OPERATING REVENUES
Electric $9,985,320 ($79) $— $9,985,241
Natural gas 147,704 147,704
Competitive businesses 146 807,486 807,632
Total 10,133,024 67 807,486 10,940,577
OPERATING EXPENSES
Operating and Maintenance:
Fuel, fuel related expenses, and gas purchased for resale 1,884,446 (35) 68,784 1,953,195
Purchased power 1,025,172 35 82,591 1,107,798
Nuclear refueling outage expenses 132,925 43,558 176,483
Other operation and maintenance 2,616,822 24,704 410,659 3,052,185
Asset write-offs, impairments and related charges 360,117 360,117
Decommissioning 181,497 196,108 377,605
Taxes other than income taxes 603,954 1,234 31,325 636,513
Depreciation and amortization 1,574,154 2,652 68,866 1,645,672
Other regulatory charges (credits) - net 24,675 24,675
Total 8,043,645 28,590 1,262,008 9,334,243
OPERATING INCOME 2,089,379 (28,523) (454,522) 1,606,334
OTHER INCOME (DEDUCTIONS)
Allowance for equity funds used during construction 86,556 86,556
Interest and investment income 373,142 (130,479) 296,830 539,493
Miscellaneous - net (214,132) (7,090) (42,953) (264,175)
Total 245,566 (137,569) 253,877 361,874
INTEREST EXPENSE
Interest expense 710,491 112,810 18,518 841,819
Allowance for borrowed funds used during construction (37,707) (37,707)
Total 672,784 112,810 18,518 804,112
INCOME BEFORE INCOME TAXES 1,662,161 (278,902) (219,163) 1,164,096
Income taxes (171,978) 25,202 54,875 (91,901)
CONSOLIDATED NET INCOME 1,834,139 (304,104) (274,038) 1,255,997
Preferred dividend requirements of subsidiaries 16,131 2,188 18,319
NET INCOME ATTRIBUTABLE TO ENTERGY CORPORATION $1,818,008 ($304,104) ($276,226) $1,237,678
EARNINGS PER AVERAGE COMMON SHARE:
BASIC $9.07 ($1.52) ($1.38) $6.17
DILUTED $9.03 ($1.51) ($1.37) $6.15
AVERAGE NUMBER OF COMMON SHARES OUTSTANDING:
BASIC 200,438,115
DILUTED 201,339,520
*Totals may not foot due to rounding.
Entergy Corporation
--- --- --- --- ---
Consolidating Income Statement
Twelve Months Ended June 30, 2020
(Dollars in thousands)
(Unaudited)
Utility Parent & Other Entergy Wholesale Commodities Consolidated
OPERATING REVENUES
Electric $9,204,480 ($54) $— $9,204,426
Natural gas 134,778 134,778
Competitive businesses 62 1,103,582 1,103,644
Total 9,339,258 8 1,103,582 10,442,848
OPERATING EXPENSES
Operating and Maintenance:
Fuel, fuel related expenses, and gas purchased for resale 1,737,882 (40) 84,551 1,822,393
Purchased power 887,784 40 48,243 936,067
Nuclear refueling outage expenses 150,093 48,543 198,636
Other operation and maintenance 2,481,430 31,788 572,587 3,085,805
Asset write-offs, impairments and related charges 211,500 211,500
Decommissioning 172,503 210,649 383,152
Taxes other than income taxes 588,493 432 61,777 650,702
Depreciation and amortization 1,427,305 3,026 132,393 1,562,724
Other regulatory charges (credits) - net (15,667) (15,667)
Total 7,429,823 35,246 1,370,243 8,835,312
OPERATING INCOME 1,909,435 (35,238) (266,661) 1,607,536
OTHER INCOME (DEDUCTIONS)
Allowance for equity funds used during construction 133,912 133,912
Interest and investment income 251,710 (152,642) 192,446 291,514
Miscellaneous - net (112,609) (25,328) (74,305) (212,242)
Total 273,013 (177,970) 118,141 213,184
INTEREST EXPENSE
Interest expense 680,429 123,695 23,542 827,666
Allowance for borrowed funds used during construction (58,284) (58,284)
Total 622,145 123,695 23,542 769,382
INCOME BEFORE INCOME TAXES 1,560,303 (336,903) (172,062) 1,051,338
Income taxes 30,809 (2,956) (223,985) (196,132)
CONSOLIDATED NET INCOME 1,529,494 (333,947) 51,923 1,247,470
Preferred dividend requirements of subsidiaries 15,771 2,187 17,958
NET INCOME ATTRIBUTABLE TO ENTERGY CORPORATION $1,513,723 ($333,947) $49,736 $1,229,512
EARNINGS PER AVERAGE COMMON SHARE:
BASIC $7.59 ($1.68) $0.25 $6.16
DILUTED $7.54 ($1.67) $0.25 $6.12
AVERAGE NUMBER OF COMMON SHARES OUTSTANDING:
BASIC 199,500,159
DILUTED 200,739,649
*Totals may not foot due to rounding.
Entergy Corporation
--- --- --- ---
Consolidated Cash Flow Statement
Three Months Ended June 30, 2021 vs. 2020
(Dollars in thousands)
(Unaudited)
2021 2020 Variance
OPERATING ACTIVITIES
Consolidated net income ($1,394) $365,113 ($366,507)
Adjustments to reconcile consolidated net income to net cash
flow provided by operating activities:
Depreciation, amortization, and decommissioning, including nuclear fuel amortization 569,723 562,616 7,107
Deferred income taxes, investment tax credits, and non-current taxes accrued (125,157) 99,737 (224,894)
Asset write-offs, impairments and related charges 342,061 6,773 335,288
Changes in working capital:
Receivables (101,587) (101,347) (240)
Fuel inventory (10,160) (4,508) (5,652)
Accounts payable 44,237 88,673 (44,436)
Taxes accrued 161,471 88,710 72,761
Interest accrued 3,616 8,979 (5,363)
Deferred fuel costs 66,983 2,738 64,245
Other working capital accounts (43,192) (42,185) (1,007)
Changes in provisions for estimated losses 6,645 (2,139) 8,784
Changes in other regulatory assets 3,866 (24,665) 28,531
Changes in other regulatory liabilities 185,396 286,747 (101,351)
Changes in pension and other postretirement liabilities (92,860) (64,153) (28,707)
Other (213,536) (481,842) 268,306
Net cash flow provided by operating activities 796,112 789,247 6,865
INVESTING ACTIVITIES
Construction/capital expenditures (1,331,273) (1,141,686) (189,587)
Allowance for equity funds used during construction 16,872 28,371 (11,499)
Nuclear fuel purchases (25,942) (28,258) 2,316
Payment for purchase of assets (36,534) (36,534)
Net proceeds from sale of assets 22,421 22,421
Changes in securitization account 10,989 12,595 (1,606)
Payments to storm reserve escrow account (7) (408) 401
Increase in other investments (1,768) (3) (1,765)
Litigation proceeds for reimbursement of spent nuclear fuel storage costs 5,090 (5,090)
Proceeds from nuclear decommissioning trust fund sales 611,972 562,061 49,911
Investment in nuclear decommissioning trust funds (579,683) (590,468) 10,785
Net cash flow used in investing activities (1,312,953) (1,152,706) (160,247)
FINANCING ACTIVITIES
Proceeds from the issuance of:
Long-term debt 1,332,088 2,005,665 (673,577)
Treasury stock 3,060 1,789 1,271
Common stock 26,817 26,817
Retirement of long-term debt (1,554,394) (1,978,341) 423,947
Changes in credit borrowings and commercial paper - net (161,384) 4,403 (165,787)
Other 10,087 (7,692) 17,779
Dividends paid:
Common stock (190,629) (186,151) (4,478)
Preferred stock (4,579) (4,579)
Net cash flow used in financing activities (538,934) (164,906) (374,028)
Net decrease in cash and cash equivalents (1,055,775) (528,365) (527,410)
Cash and cash equivalents at beginning of period 1,742,656 1,463,833 278,823
Cash and cash equivalents at end of period $686,881 $935,468 ($248,587)
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
Cash paid during the period for:
Interest - net of amount capitalized $225,850 $201,782 $24,068
Income taxes $18,473 $13,056 $5,417
Entergy Corporation
--- --- --- ---
Consolidated Cash Flow Statement
Six Months Ended June 30, 2021 vs. 2020
(Dollars in thousands)
(Unaudited)
2021 2020 Variance
OPERATING ACTIVITIES
Consolidated net income $337,750 $488,406 ($150,656)
Adjustments to reconcile consolidated net income to net cash
flow provided by operating activities:
Depreciation, amortization, and decommissioning, including nuclear fuel amortization 1,150,294 1,131,212 19,082
Deferred income taxes, investment tax credits, and non-current taxes accrued 115,274 68,332 46,942
Asset write-offs, impairments and related charges 345,339 11,735 333,604
Changes in working capital:
Receivables (154,277) (30,990) (123,287)
Fuel inventory 16,718 (19,897) 36,615
Accounts payable (131,414) (39,054) (92,360)
Taxes accrued (69,711) 44,469 (114,180)
Interest accrued (162) 4,188 (4,350)
Deferred fuel costs (286,116) 33,298 (319,414)
Other working capital accounts (86,774) (63,943) (22,831)
Changes in provisions for estimated losses (54,278) (37,968) (16,310)
Changes in other regulatory assets 93,776 74,610 19,166
Changes in other regulatory liabilities 170,932 (164,158) 335,090
Changes in pension and other postretirement liabilities (259,593) (177,224) (82,369)
Other (441,211) 125,291 (566,502)
Net cash flow provided by operating activities 746,547 1,448,307 (701,760)
INVESTING ACTIVITIES
Construction/capital expenditures (2,883,376) (2,185,294) (698,082)
Allowance for equity funds used during construction 31,449 64,324 (32,875)
Nuclear fuel purchases (73,858) (113,592) 39,734
Payment for purchase of assets (36,534) (24,633) (11,901)
Net proceeds from sale of assets 22,421 22,421
Changes in securitization account 9,685 12,525 (2,840)
Payments to storm reserve escrow account (17) (1,965) 1,948
Receipts from storm reserve escrow account 44,205 40,589 3,616
Decrease in other investments 10,753 2,262 8,491
Litigation proceeds for reimbursement of spent nuclear fuel storage costs 15,735 67,252 (51,517)
Proceeds from nuclear decommissioning trust fund sales 3,837,482 1,249,548 2,587,934
Investment in nuclear decommissioning trust funds (3,804,170) (1,309,209) (2,494,961)
Net cash flow used in investing activities (2,826,225) (2,198,193) (628,032)
FINANCING ACTIVITIES
Proceeds from the issuance of:
Long-term debt 5,008,330 5,201,010 (192,680)
Treasury stock 4,039 41,753 (37,714)
Common stock 26,817 26,817
Retirement of long-term debt (2,900,566) (3,592,919) 692,353
Changes in credit borrowings and commercial paper - net (761,244) (508) (760,736)
Other 20,467 (8,448) 28,915
Dividends paid:
Common stock (381,224) (371,914) (9,310)
Preferred stock (9,159) (9,342) 183
Net cash flow used in financing activities 1,007,460 1,259,632 (252,172)
Net increase (decrease) in cash and cash equivalents (1,072,218) 509,746 (1,581,964)
Cash and cash equivalents at beginning of period 1,759,099 425,722 1,333,377
Cash and cash equivalents at end of period $686,881 $935,468 ($248,587)
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
Cash paid (received) during the period for:
Interest - net of amount capitalized $428,301 $405,248 $23,053
Income taxes $27,488 ($10,007) $37,495
Entergy Corporation
--- --- --- ---
Consolidated Cash Flow Statement
Twelve Months Ended June 30, 2021 vs. 2020
(Dollars in thousands)
(Unaudited)
2021 2020 Variance
OPERATING ACTIVITIES
Consolidated net income $1,255,998 $1,247,470 $8,528
Adjustments to reconcile consolidated net income to net cash
flow provided by operating activities:
Depreciation, amortization, and decommissioning, including nuclear fuel amortization 2,276,832 2,244,718 32,114
Deferred income taxes, investment tax credits, and non-current taxes accrued (84,172) 36,533 (120,705)
Asset write-offs, impairments and related charges 359,984 211,729 148,255
Changes in working capital:
Receivables (262,583) (4,958) (257,625)
Fuel inventory 9,157 (34,724) 43,881
Accounts payable 45,097 (92,120) 137,217
Taxes accrued 93,376 61,871 31,505
Interest accrued 3,312 5,269 (1,957)
Deferred fuel costs (368,898) 173,648 (542,546)
Other working capital accounts (166,282) (15,269) (151,013)
Changes in provisions for estimated losses (307,503) (22,773) (284,730)
Changes in other regulatory assets (765,328) (335,013) (430,315)
Changes in other regulatory liabilities 573,759 (286,821) 860,580
Changes in pension and other postretirement liabilities (31,990) 75,933 (107,923)
Other (642,653) (53,649) (589,004)
Net cash flow provided by operating activities 1,988,106 3,211,844 (1,223,738)
INVESTING ACTIVITIES
Construction/capital expenditures (5,392,158) (4,287,441) (1,104,717)
Allowance for equity funds used during construction 86,555 133,579 (47,024)
Nuclear fuel purchases (175,930) (187,435) 11,505
Payment for purchase of plant or assets (259,022) (349,906) 90,884
Net proceeds from sale of assets 22,421 28,932 (6,511)
Changes in securitization account 2,259 3,789 (1,530)
Payments to storm reserve escrow account (325) (5,380) 5,055
Receipts from storm reserve escrow account 301,204 40,589 260,615
Increase in other investments (4,264) (18,492) 14,228
Litigation proceeds for reimbursement of spent nuclear fuel storage costs 21,194 69,621 (48,427)
Proceeds from nuclear decommissioning trust fund sales 5,695,746 2,882,984 2,812,762
Investment in nuclear decommissioning trust funds (5,698,018) (2,994,274) (2,703,744)
Net cash flow used in investing activities (5,400,338) (4,683,434) (716,904)
FINANCING ACTIVITIES
Proceeds from the issuance of:
Long-term debt 12,426,521 9,113,859 3,312,662
Preferred stock of subsidiary 33,188 (33,188)
Treasury stock 4,886 77,818 (72,932)
Common stock 26,817 26,817
Retirement of long-term debt (7,460,025) (6,997,804) (462,221)
Changes in credit borrowings and commercial paper - net (1,079,974) 310,758 (1,390,732)
Other 21,391 (11,074) 32,465
Dividends paid:
Common stock (757,652) (738,035) (19,617)
Preferred stock (18,319) (17,561) (758)
Net cash flow provided by financing activities 3,163,645 1,771,149 1,392,496
Net increase (decrease) in cash and cash equivalents (248,587) 299,559 (548,146)
Cash and cash equivalents at beginning of period 935,468 635,909 299,559
Cash and cash equivalents at end of period $686,881 $935,468 ($248,587)
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
Cash paid (received) during the period for:
Interest - net of amount capitalized $826,976 $794,891 $32,085
Income taxes $6,267 ($43,475) $49,742