Entergy reports 2024 financial results, initiates 2025 guidance
Results in top half of guidance range for 9(th) consecutive year, company raises outlooks
NEW ORLEANS, Feb. 18, 2025 /PRNewswire/ -- Entergy Corporation (NYSE: ETR) reported fourth quarter 2024 earnings per share of 65 cents on an as-reported basis and 66 cents on an adjusted (non-GAAP) basis. For the full year, the company reported 2024 earnings per share of $2.45 on an as-reported basis and $3.65 on an adjusted basis.
"2024 was a transformational year for Entergy," said Drew Marsh, Entergy Chair and Chief Executive Officer. "We had strong financial performance while also making meaningful progress on growing and derisking our business. Our progress positions us well to capture significant growth opportunities."
Business highlights included the following:
-- Entergy updated its four-year capital plan and longer-term outlooks.
-- E-MS broke ground on the 754-megawatt Delta Blues Advanced Power
Station.
-- MISO approved 2024 MTEP that includes $1.7 billion of capital projects
for Entergy utilities.
-- E-MS signed a new electric service agreement with a large customer.
-- E-LA submitted a filing for an increase in the planned load for the data
center in north Louisiana.
-- The PUCT approved the first phase of E-TX's accelerated resilience and
grid hardening plan.
-- The APSC approved E-AR's annual FRP.
-- FERC approved the settlement between SERI and the LPSC.
-- FERC and the MPSC approved E-MS's receipt of E-LA's 16 percent share of
Grand Gulf.
-- The CCNO approved the sale of E-NO's gas LDC business.
-- Entergy was named to a Dow Jones Sustainability Index for the 23(rd)
consecutive year.
-- Newsweek named Entergy one of America's most responsible companies.
-- Fortune magazine recognized Entergy among the top utilities on its
World's Most Admired Companies list for 2025.
Consolidated earnings (GAAP and non-GAAP measures)
Fourth quarter and full year 2024 vs. 2023 (See Appendix A for reconciliation of GAAP to non-GAAP measures and description of adjustments)
Fourth quarter
Full year
---
2024 2023 Change 2024 2023 Change
(After-tax, $ in millions)
As-reported earnings 286 988 (701) 1,056 2,357 (1,301)
Less adjustments (5) 877 (881) (522) 919 (1,440)
Adjusted earnings (non-GAAP) 291 111 180 1,577 1,438 139
Estimated weather impact (4) (12) 8 66 91 (25)
(After-tax, per share in $)
As-reported earnings 0.65 2.32 (1.67) 2.45 5.55 (3.10)
Less adjustments (0.01) 2.06 (2.07) (1.21) 2.16 (3.37)
Adjusted earnings (non-GAAP) 0.66 0.26 0.40 3.65 3.39 0.27
Estimated weather impact (0.01) (0.03) 0.02 0.15 0.21 (0.06)
Calculations may differ due to rounding
Consolidated results
For fourth quarter 2024, the company reported earnings of $286 million, or 65 cents per share, on an as-reported basis, and $291 million, or 66 cents per share, on an adjusted basis. This compared to fourth quarter 2023 earnings of $988 million, or $2.32 per share, on an as-reported basis and $111 million, or 26 cents per share, on an adjusted basis.
For full year 2024, the company reported earnings of $1,056 million, or $2.45 per share, on an as-reported basis, and $1,577 million, or $3.65 per share, on an adjusted basis. This compared to full year 2023 earnings of $2,357 million, or $5.55 per share, on an as-reported basis, and $1,438 million, or $3.39 per share, on an adjusted basis.
Entergy executed a two-for-one forward stock split that was effective with trading on December 13, 2024; all per-share information reflects the post-split share count.
Summary discussions of full year results by business follow. Additional details, including information on operating cash flow by business, are provided in Appendix A. A more detailed analysis of fourth quarter and full year variances by business is provided in Appendix B.
Business results
Utility
For full year 2024, the Utility business reported earnings attributable to Entergy Corporation of $1,827 million, or $4.23 per share, on an as-reported basis, and earnings of $2,115 million, or $4.90 per share, on an adjusted basis. This compared to full year 2023 earnings of $2,507 million, or $5.90 per share, on an as-reported basis, and earnings of $1,896 million, or $4.46 per share, on an adjusted basis.
The full year change reflected:
-- the net effect of regulatory actions across the operating companies;
-- higher retail sales volume, including the impacts of weather;
-- higher depreciation expense primarily due to higher plant in service;
-- higher interest expense primarily due to higher interest rates and
higher debt balances; and
-- higher other income (deductions) primarily due to a decrease in
non-service pension costs, higher allowance for equity funds used during
construction, and higher intercompany dividend income from affiliate
preferred investments (offset at P&O and largely earnings neutral at the
consolidated level).
The full year variance also reflected several other items that were considered adjustments and excluded from adjusted earnings; additional details are provided in Appendix B:
-- In fourth quarter 2023, as a result of the 2016-2018 IRS audit
resolution, the company recorded a $568 million income tax benefit as
well as a $(98 million) ($(72 million) after tax) regulatory provision
to share the benefits with customers.
-- In second quarter 2024, Entergy Louisiana recorded expenses totaling
$(151 million) ($(111 million) after tax) to reflect an agreement in
principle to provide customer credits, including increasing customer
sharing of tax benefits, to resolve several open matters.
-- In fourth quarter 2023, the company recorded the reversal of a $106
million regulatory liability primarily associated with storm
securitizations, initially recorded in 2017 as a result of the Tax Cuts
and Jobs Act.
-- In first quarter 2024, Entergy Arkansas recorded a write off of a $(132
million) ($(97 million) after tax) regulatory asset related to the
opportunity sales proceeding.
-- In first quarter 2023, several items were recorded as a result of
Entergy Louisiana receiving securitization proceeds for storm cost
recovery: a $129 million reduction in income tax expense, $31 million
($31 million after tax) of carrying costs on storm expenditures not
previously recorded, a $(15 million) ($(15 million) after tax) reduction
in other income to account for LURC's 1 percent beneficial interest in a
trust established as part of the securitization, and a $(103 million)
($(76 million) after tax) regulatory provision to share the benefits
from securitization with customers.
-- In first quarter 2024, Entergy New Orleans recorded a regulatory charge
of $(79 million) ($(57 million) after tax) to reflect the company's
agreement to share additional income tax benefits from the 2016-2018 IRS
audit resolution with customers.
-- In fourth quarter 2024, as a result of a Louisiana state income tax rate
change, the company recorded a $(29 million) increase in income tax
expense and a $9 million ($7 million after tax) reduction to an Entergy
Louisiana regulatory liability related to securitization.
-- In third quarter 2023, Entergy Arkansas recorded a write-off totaling
$(78 million) ($(59 million) after tax) as a result of an agreement to
forgo its opportunity to seek recovery of costs resulting from the March
2013 ANO stator incident.
On a per share basis, full year 2024 results reflected higher diluted average number of common shares outstanding due to the settlement of equity forwards in fourth quarter 2023 under the company's ATM program, option exercises under the company's stock-based compensation plans, and the dilutive effect from unsettled equity forwards under the company's ATM program as a result of an increase in the stock price.
Appendix C contains additional details on Utility operating and financial measures.
Parent & Other
For full year 2024, Parent & Other reported a loss attributable to Entergy Corporation of $(771 million), or $(1.79) per share, on an as-reported basis, and a loss of $(538 million), or $(1.25) per share, on an adjusted basis. This compared to a full year 2023 loss of $(151 million), or (35) cents per share, on an as-reported basis, and a loss of $(458 million), or $(1.08) per share, on an adjusted basis.
Drivers for the full year decrease included:
-- lower other income (deductions) due to: settlement charges totaling
$(320 million) ($(253 million) after tax) recognized as a result of a
group annuity contract purchased in May 2024 to settle certain pension
liabilities (considered an adjustment and excluded from adjusted
earnings), lower non-service pension income, and higher dividends
associated with affiliate preferred investments (offset at Utility and
largely earnings neutral at the consolidated level);
-- higher interest expense primarily due to the issuance of junior
subordinated debentures and higher interest on commercial paper
borrowings; and
-- a reduction in income tax expense of $275 million in fourth quarter 2023
as a result of the 2016-2018 IRS audit resolution (considered an
adjustment and excluded from adjusted earnings).
The decrease was partially offset by lower asset write-offs and impairments primarily due to the net effect of DOE spent fuel litigation settlements (considered adjustments and excluded from adjusted earnings).
On a per share basis, full year 2024 results reflected higher diluted average number of common shares outstanding (see details in Utility section).
Earnings per share guidance
Entergy initiated its 2025 adjusted earnings per share guidance range of $3.75 to $3.95. See webcast 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 9:00 a.m. Central Time on Tuesday, February 18, 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 webcast 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 February 25, 2025, by dialing 800-770-2030, conference ID 9024832.
Entergy is a Fortune 500 company that powers life for 3 million customers through our operating companies in Arkansas, Louisiana, Mississippi and Texas. We're investing in the reliability, resilience and growth of the energy system while helping our region transition to cleaner, more efficient energy solutions. With roots in our communities for more than 100 years, Entergy is a nationally recognized leader in sustainability and corporate citizenship. Since 2018, we have delivered more than $100 million in economic benefits each year to local communities through philanthropy, volunteerism and advocacy. Entergy is 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 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 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 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 climate transition and 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 center 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, 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.
2024 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
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
Fourth quarter and full year 2024 vs. 2023 (See Appendix A-2 and Appendix A-3 for details on adjustments)
Fourth quarter Full year
---
2024 2023 Change 2024 2023 Change
(After-tax, $ in millions)
As-reported earnings (loss)
Utility 404 844 (440) 1,827 2,507 (680)
Parent & Other (117) 144 (261) (771) (151) (621)
Consolidated 286 988 (701) 1,056 2,357 (1,301)
Less adjustments
Utility (22) 602 (623) (289) 611 (900)
Parent & Other 17 275 (258) (233) 307 (540)
Consolidated (5) 877 (881) (522) 919 (1,440)
Adjusted earnings (loss) (non-GAAP)
Utility 426 242 183 2,115 1,896 220
Parent & Other (135) (132) (3) (538) (458) (80)
Consolidated 291 111 180 1,577 1,438 139
Estimated weather impact (4) (12) 8 66 91 (25)
Diluted average number of common shares outstanding (in millions) (a) 438 426 12 432 425 7
(After-tax, per share in $) (a) (b)
As-reported earnings (loss)
Utility 0.92 1.98 (1.06) 4.23 5.90 (1.67)
Parent & Other (0.27) 0.34 (0.61) (1.79) (0.35) (1.43)
Consolidated 0.65 2.32 (1.67) 2.45 5.55 (3.10)
Less adjustments
Utility (0.05) 1.41 (1.46) (0.67) 1.44 (2.11)
Parent & Other 0.04 0.65 (0.61) (0.54) 0.72 (1.26)
Consolidated (0.01) 2.06 (2.07) (1.21) 2.16 (3.37)
Adjusted earnings (loss) (non-GAAP)
Utility 0.97 0.57 0.40 4.90 4.46 0.44
Parent & Other (0.31) (0.31) (1.25) (1.08) (0.17)
Consolidated 0.66 0.26 0.40 3.65 3.39 0.27
Estimated weather impact (0.01) (0.03) 0.02 0.15 0.21 (0.06)
Calculations may differ due to rounding
(a) Entergy executed a two-for-one forward stock split that was effective with trading on December 13, 2024; diluted number of common shares outstanding and per-share
information reflects 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.
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)
Fourth quarter and full year 2024 vs. 2023
Fourth quarter Full year
---
2024 2023 Change 2024 2023 Change
(Pre-tax except for income taxes and totals; $ in millions)
Utility
4Q24 E-LA adjustment to a regulatory liability primarily related to securitization resulting from Louisiana state income tax rate change 9 9 9 9
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)
4Q23 customer sharing of tax benefits from the 2016-2018 IRS audit resolution - (98) 98 (98) 98
3Q23 E-AR write-off of assets related to the ANO stator incident - (78) 78
1Q23 impacts from E-LA storm cost approval and securitization, including customer sharing (excluding income tax item below) - (87) 87
Income tax effect on Utility adjustments above (3) 26 (29) 92 73 19
4Q24 income tax expense resulting from Louisiana state income tax rate change (29) (29) (29) (29)
4Q23 E-LA reversal of a regulatory liability primarily associated with the Hurricane Isaac securitization, recognized in 2017 as a result of the TCJA - 106 (106) 106 (106)
4Q23 2016-2018 IRS audit resolution - 568 (568) 568 (568)
1Q23 E-LA income tax benefit resulting from securitization - 129 (129)
Total Utility (22) 602 (623) (289) 611 (900)
Parent & Other
2024 pension lift out (3) (3) (320) (320)
DOE spent nuclear fuel litigation settlements 25 25 25 40 (16)
Income tax effect on Parent & Other adjustments above (5) (5) 62 (9) 70
4Q23 2016-2018 IRS audit resolution - 275 (275) 275 (275)
Total Parent & Other 17 275 (258) (233) 307 (540)
Total adjustments (5) 877 (881) (522) 919 (1,440)
Appendix A-2: Adjustments by driver (shown as positive/(negative) impact on earnings or EPS) (continued)
Fourth quarter and full year 2024 vs. 2023
Fourth quarter Full year
---
2024 2023 Change 2024 2023 Change
(After-tax, per share in $) (c), (d)
Utility
4Q24 Louisiana state income tax rate change, including an adjustment to (0.05) (0.05) (0.05) (0.05)
E-LA's associated regulatory liability
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)
4Q23 E-LA reversal of a regulatory liability primarily associated with Hurricane Isaac securitization, recognized in 2017 as a result of the TCJA - 0.25 (0.25) 0.25 (0.25)
4Q23 2016-2018 IRS audit resolution, net of customer sharing - 1.16 (1.16) 1.17 (1.17)
3Q23 E-AR write-off of assets related to the ANO stator incident - (0.14) 0.14
1Q23 impacts from E-LA storm cost approval and securitization, including customer sharing - 0.16 (0.16)
Total Utility (0.05) 1.41 (1.46) (0.67) 1.44 (2.11)
Parent & Other
2024 pension lift out (0.01) (0.01) (0.59) (0.59)
DOE spent nuclear fuel litigation settlements 0.04 0.04 0.05 0.08 (0.03)
4Q23 2016-2018 IRS audit resolution - 0.65 (0.65) 0.65 (0.65)
Total Parent & Other 0.04 0.65 (0.61) (0.54) 0.72 (1.26)
Total adjustments (0.01) 2.06 (2.07) (1.21) 2.16 (3.37)
Calculations may differ due to rounding
(c)
Entergy executed a two-for-one forward stock split that was effective with trading on December 13, 2024; all per-share information reflects 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.
Appendix A-3: Adjustments by income statement line item (shown as positive/ (negative) impact on earnings)
Fourth quarter and full year 2024 vs. 2023
(Pre-tax except for income taxes and totals; $ in millions)
Fourth quarter Full year
---
2024 2023 Change 2024 2023 Change
Utility
Operating revenues - 31 (31)
Other O&M - (1) (1)
Asset write-offs, impairments, and related charges - (132) (78) (53)
Other regulatory charges (credits) - net 9 (98) 107 (219) (201) (18)
Other income (deductions) - (15) 15
Income taxes (31) 700 (731) 64 875 (811)
Total Utility (22) 602 (623) (289) 611 (900)
Parent & Other
Asset write-offs, impairments, and related charges 25 25 25 40 (16)
Other income (deductions) (3) (3) (320) (320)
Income taxes (5) 275 (280) 62 267 (205)
Total Parent & Other 17 275 (258) (233) 307 (540)
Total adjustments (5) 877 (881) (522) 919 (1,440)
Calculations may differ due to rounding
Appendix A-4 provides a comparative summary of OCF by business.
Appendix A-4: Consolidated operating cash flow
Fourth quarter and full year 2024 vs. 2023
($ in millions)
Fourth quarter Full year
---
2024 2023 Change 2024 2023 Change
Utility 1,845 1,576 268 5,070 4,878 193
Parent
&
Other (465) (513) 48 (582) (584) 2
Consolidated 1,380 1,063 316 4,489 4,294 194
Calculations may differ due to rounding
OCF increased year-over-year primarily due to lower fuel and purchased power payments and customer advances for construction, primarily for customer and generator interconnection agreements. The increase was partially offset by higher interest paid and lower receipts from Utility customers (primarily lower fuel revenue).
Intercompany income tax payments contributed to the Utility and Parent & Other full year variances but was not a material driver for the consolidated result.
B: Earnings variance analysis
Appendix B-1 and Appendix B-2 provide details of current quarter and full year 2024 versus 2023 as-reported and adjusted earnings per share variances for Utility and Parent & Other.
Appendix B-1: As-reported and adjusted earnings per share variance analysis (e), (f), (g), (h)
Fourth quarter 2024 vs. 2023
(After-tax, per share in $)
Utility Parent & Other Consolidated
As- Adjusted As- Adjusted As- Adjusted
reported reported reported
2023 earnings (loss) 1.98 0.57 0.34 (0.31) 2.32 0.26
Operating revenue less: 0.59 0.40 (i) 0.58 0.40
fuel, fuel-related expenses and gas purchased
for resale; purchased power; and other
regulatory charges (credits) - net
Nuclear refueling outage expenses 0.01 0.01 0.01 0.01
Other O&M 0.11 0.11 (j) 0.01 0.01 0.12 0.12
Asset write-offs, impairments, and related charges - 0.05 0.01 (k) 0.05 0.01
Decommissioning (0.01) (0.01) (0.01) (0.01)
Taxes other than income taxes 0.01 0.01 0.01 0.01
Depreciation and amortization (0.05) (0.05) (l) (0.05) (0.05)
Other income (deductions) 0.04 0.04 (m) (0.01) 0.04 0.04
Interest expense (0.05) (0.05) (n) (0.03) (0.03) (o) (0.08) (0.08)
Income taxes - other (1.68) (0.03) (p) (0.64) 0.01 (q) (2.32) (0.03)
Preferred dividend requirements and -
noncontrolling interests
Share effect (0.03) (0.03) (r) 0.01 0.01 (0.02) (0.02)
2024 earnings (loss) 0.92 0.97 (0.27) (0.31) 0.65 0.66
Calculations may differ due to rounding
Appendix B-2: As-reported and adjusted earnings per share variance analysis (e), (f), (g), (h)
Full year 2024 vs. 2023
(After-tax, per share in $)
Utility Parent & Other Consolidated
As- Adjusted As- Adjusted As- Adjusted
reported reported reported
2023 earnings (loss) 5.90 4.46 (0.35) (1.08) 5.55 3.39
Operating revenue less: 0.46 0.56 (i) (0.03) (0.03) (s) 0.43 0.53
fuel, fuel-related expenses and gas purchased
for resale; purchased power; and other
regulatory charges (credits) - net
Nuclear refueling outage expenses 0.01 0.01 0.01 0.01
Other O&M (0.02) (0.02) (j) 0.02 0.02
Asset write-offs, impairments, and related charges (0.09) (t) (0.02) 0.01 (k) (0.11) 0.01
Decommissioning (0.02) (0.02) (0.02) (0.02)
Taxes other than income taxes -
Depreciation and amortization (0.29) (0.29) (l) (0.29) (0.29)
Other income (deductions) 0.47 0.43 (m) (0.69) (0.09) (u) (0.22) 0.34
Interest expense (0.15) (0.15) (n) (0.11) (0.11) (o) (0.26) (0.26)
Income taxes - other (1.97) (0.01) (p) (0.63) 0.02 (q) (2.60) 0.01
Preferred dividend requirements and 0.01 0.01 0.01 0.01
noncontrolling interests
Share effect (0.07) (0.08) (r) 0.03 0.02 (r) (0.04) (0.06)
2024 earnings (loss) 4.23 4.90 (1.79) (1.25) 2.45 3.65
Calculations may differ due to rounding
(e) Utility operating revenue and Utility income taxes - other excluded the following for the amortization of unprotected excess ADIT (net effect
was neutral to earnings) ($ in millions):
4Q24 4Q23 FY24 FY23
Utility operating revenue 3 5 26 13
Utility income taxes - other (3) (5) (26) (13)
(f) Utility regulatory charges (credits) - net and Utility preferred dividend requirements and noncontrolling interests excluded the following for the effects of HLBV accounting and the
approved deferral (net effect was neutral to earnings)
($ in millions):
4Q24 4Q23 FY24 FY23
Utility regulatory charges (credits) - net (4) (4) (12) (14)
Utility preferred dividend requirements and 4 4 12 14
noncontrolling interests
(g)
Entergy executed a two-for-one forward stock split that was effective with trading on December 13, 2024; all per-share information reflects 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 items. Share effect captures the per share impact from the change in diluted average
number of common shares outstanding.
Utility as-reported operating revenue less fuel, fuel-related expenses and gas purchased for resale; purchased power;
and other regulatory charges (credits) - net variance analysis
2024 vs. 2023 ($ EPS)
4Q FY
Electric volume / weather 0.19 0.15
Retail electric price 0.21 0.60
4Q24 provision for LA state income tax rate change 0.02 0.02
4Q24 provision for E-AR 2023 historical year netting adjustment 0.03 0.03
2Q24 E-LA global agreement to resolve its FRP extension filing and other retail matters - (0.26)
1Q24 E-NO provision for increased income tax sharing - (0.14)
4Q23 E-LA and E-NO customer sharing of IRS audit resolution 0.17 0.17
3Q23 E-TX adjustments to regulatory provisions - (0.05)
3Q23 E-TX base rate case relate-back 0.01 0.02
3Q23 provision for SERI depreciation rate settlement - 0.07
1Q23 impacts from E-LA storm cost approval and securitization, including customer sharing - 0.11
E-LA wholesale contract termination (0.01) (0.06)
Reg. provisions for decommissioning items 0.05 (0.17)
Grand Gulf recovery (0.02) (0.08)
Other (0.06) 0.05
Total 0.59 0.46
(i) The fourth quarter and full year earnings increases were driven by regulatory actions including E-AR's FRP, E-LA's FRP (including riders), E-MS's FRP, various E-MS riders, and E-TX's DCRF. The
increases also reflected higher volume, including the effects of weather. In fourth quarter 2024, as a result of the Louisiana state income tax rate change,
E-LA recorded a $9 million ($7 million after tax) adjustment to a regulatory liability primarily related to securitization (considered an adjustment and excluded from adjusted earnings). Also in fourth
quarter 2024, E-AR recorded a $16 million ($12 million after tax) regulatory credit for the 2023 historical year netting adjustment. In fourth quarter 2023,
E-LA and E-NO recorded a regulatory provision for customer sharing of income tax benefits as a result of the 2016-2018 IRS audit resolution (considered adjustments and excluded from adjusted earnings).
Other drivers included: changes in regulatory provisions for decommissioning items (based on regulatory treatment, decommissioning-related variances were offset in other line items and were largely
earnings neutral), a wholesale contract termination (the sales to this customer are now included in retail sales), and lower Grand Gulf revenue largely due to lower other O&M and depreciation expense. The
fourth quarter and full year increases also reflected other items noted in the table above.
(j) The fourth quarter earnings increase from lower Utility other O&M reflected a decrease in power delivery expenses primarily due to lower vegetation maintenance; lower contract costs related to operational
performance, customer service, and organizational health initiatives; lower information technology costs primarily due to insourcing and software implementation costs in 2023; and lower non-nuclear and
nuclear generation costs primarily due to lower scope of work. The increase was partially offset by higher compensation and benefits and MISO transmission costs. The full year earnings decrease from
higher Utility other O&M was primarily due to higher compensation and benefits costs; higher energy efficiency costs primarily due to the timing of recovery from customers; higher MISO transmission costs;
higher loss provisions; higher storm reserve provisions; and a gain recorded in second quarter 2023 on the partial sale of a service center as part of an eminent domain proceeding. The fourth quarter
decrease was largely offset by lower power delivery expenses primarily due to lower vegetation maintenance costs; lower non-nuclear and nuclear generation expenses primarily due to the scope of work
performed in 2024 compared to 2023; lower information technology costs primarily due to insourcing and software implementation costs in 2023; and lower customer service center support costs primarily due
to lower contract costs.
(k) The fourth quarter as-reported earnings increase from Parent & Other asset write-offs and impairments was due to spent fuel litigation settlements totaling $25 million ($19 million after tax) recorded in
fourth quarter 2024 related to Vermont Yankee and Palisades (considered adjustments and excluded from adjusted earnings). The full-year as-reported earnings decrease also reflected a spent fuel
litigation settlement of $40 million ($32 million after tax) recorded in third quarter 2023 related to IPEC (considered an adjustment and excluded from adjusted earnings).
(l) The fourth quarter and full year earnings decreases from higher Utility depreciation and amortization were primarily due to higher plant in service. The full year decrease also reflected a reduction in
depreciation expense in third quarter 2023 resulting from lower depreciation rates at SERI retroactive to March 2022 (largely offset by a regulatory provision to refund the excess depreciation previously
collected), the recognition of depreciation expense from E-TX's 2022 base rate case relate-back, an increase in depreciation rates for E-TX effective June 2023, an increase in nuclear depreciation
rates at E-LA effective September 2024, and lower depreciation rates for SERI effective June 2023.
(m) The fourth quarter and full year earnings increases from higher Utility other income (deductions) were due to lower non-service pension costs and higher AFUDC-equity due to higher construction work in
progress. The fourth quarter increase was partially offset by lower nuclear decommissioning trust returns (based on regulatory treatment, decommissioning-related variances are offset in other line items
and were largely earnings neutral). The full year increase reflected higher nuclear decommissioning trust returns, including portfolio rebalancing in 2024 (based on regulatory treatment, decommissioning-
related variances are offset in other line items and were largely earnings neutral); a $(15 million) ($(15 million) after tax) charge recorded in first quarter 2023 to account for LURC's 1% beneficial
interest in the storm trust established as part of E-LA's 2023 storm cost securitization (considered an adjustment and excluded from adjusted earnings); and higher intercompany dividend income from
affiliate preferred membership interests related to 2023 storm cost securitizations (largely offset at P&O).
(n) The fourth quarter and full year earnings decreases from higher Utility interest expense were primarily due to higher interest rates as well as higher debt balances. The full year decrease was partially
offset by higher AFUDC-borrowed funds due to higher construction work in progress.
(o) The fourth quarter and full year earnings decreases from higher Parent & Other interest expense were primarily due to the issuance of $1.2 billion of junior subordinated debentures in May 2024. The full
year decrease also reflected higher interest on commercial paper borrowings.
(p) The fourth quarter and full year as-reported earnings decreases from Utility income taxes - other reflected several items. In fourth quarter 2023, a $568 million income tax benefit was recorded as a
result of the resolution of the 2016-2018 IRS audit (considered an adjustment and excluded from adjusted earnings). In fourth quarter 2023, E-LA recorded the reversal of a $106 million regulatory
liability primarily associated with Hurricane Isaac securitization, originally recorded in 2017 as a result of the TCJA (considered an adjustment and excluded from adjusted earnings). In fourth quarter
2024, a $(29 million) increase in income tax expense was recorded as a result of the Louisiana state income tax rate change (considered an adjustment and excluded from adjusted earnings). Also in fourth
quarter 2024, annual true-ups and miscellaneous adjustments totaling $18 million were recorded. The full year decrease also reflected a $129 million income tax benefit that was recorded in first quarter
2023 related to storm cost securitization financing (considered an adjustment and excluded from adjusted earnings).
(q) The fourth quarter and full year as-reported earnings decreases from Parent & Other income taxes - other were largely due to a $275 million income tax benefit resulting from the resolution of the
2016-2018 IRS audit recorded in fourth quarter 2023 (considered an adjustment and excluded from adjusted earnings).
(r) The fourth quarter and full year earnings per share impacts from share effect reflected higher shares outstanding due to the settlement of equity forwards in fourth quarter 2023 under the company's ATM
program, option exercises under the company's stock-based compensation plans, and the dilutive effect of unsettled equity forwards under the company's ATM program as a result of an increase in the stock
price.
(s)
The full year earnings decrease was primarily due to lower capacity revenues resulting from the termination of a municipal requirements contract in first quarter 2024.
(t) The full year as-reported earnings decrease from higher Utility asset write-offs and impairments reflected the first quarter 2024 write-off of an E-AR regulatory asset totaling $(132 million) ($(97
million) after tax) related to the opportunity sales proceeding (considered an adjustment and excluded from adjusted earnings). A third quarter 2023 $(78 million)
($(59 million) after-tax) E-AR write-off, which resulted from E-AR's agreement to forgo its opportunity to seek recovery of costs associated with the 2013 ANO Stator incident (considered an adjustment
and excluded from adjusted earnings) partially offset the decrease.
(u) The full year as-reported earnings decrease from lower Parent & Other other income (deductions) was largely due to a non-cash pension settlement charge of ($(317 million) ($(250 million) after tax)
associated with the purchase of a group annuity contract to settle certain pension liabilities recorded in second quarter 2024 and a $(3 million) ($(3 million) after tax) true-up recorded in fourth
quarter 2024 (considered adjustments and excluded from adjusted earnings). Lower non-service pension income, higher intercompany dividends associated with affiliate preferred membership interests
resulting from E-LA's securitizations (largely offset at Utility) also contributed to the decrease.
C: Utility operating and financial measures
Appendix C provides a comparison of Utility operating and financial measures.
Appendix C: Utility operating and financial measures
Fourth quarter and full year 2024 vs. 2023
Fourth quarter
Full year
---
2024 2023 % Change % Weather 2024 2023 % Change % Weather
adjusted adjusted
(v) (v)
GWh sold
Residential 7,540 7,409 1.8 (1.0) 36,039 36,372 (0.9) (0.4)
Commercial 6,454 6,355 1.6 (0.1) 28,251 28,221 0.1 0.5
Governmental 597 572 4.4 2.8 2,480 2,458 0.9 1.2
Industrial 14,906 12,984 14.8 14.8 57,081 52,807 8.1 8.1
Total retail sales 29,497 27,320 8.0 6.7 123,851 119,858 3.3 3.7
Wholesale 3,274 3,599 (9.0) 14,010 15,189 (7.8)
Total sales 32,771 30,919 6.0 137,861 135,047 2.1
Number of electric retail customers
Residential 2,603,274 2,581,555 0.8
Commercial 370,529 368,665 0.5
Governmental 17,978 17,999 (0.1)
Industrial 45,019 46,060 (2.3)
Total retail customers 3,036,800 3,014,279 0.7
Other O&M and nuclear refueling outage exp. per MWh $24.55 $28.13 (12.7) $21.75 $22.13 (1.7)
Calculations may differ due to rounding
(v) The effects of weather were estimated using heating degree days and cooling degree days for the period from certain locations within each jurisdiction and comparing to "normal" weather based on 20-year
historical data. The models used to estimate weather are updated periodically and are subject to change.
Full year weather-adjusted retail sales increased 3.7 percent. The increase was primarily due to an 8.1 percent increase in industrial volume driven by higher sales to petroleum refining, chlor-alkali, and technology customers. Commercial sales increased 0.5 percent. The increase was partially offset by a residential sales decline of (0.4) percent.
D: Consolidated financial measures
Appendix D provides comparative financial measures. Financial measures in this table include those calculated and presented in accordance with GAAP, as well as those that are considered non-GAAP financial measures.
Appendix D: GAAP and non-GAAP financial measures
2024 vs. 2023 (See Appendix F for reconciliation of GAAP to non-GAAP financial measures)
For 12 months ending December 31 2024 2023 Change
GAAP measure
As-reported ROE 7.1 % 17.1 % (10.0) %
Non-GAAP financial measure
Adjusted ROE 10.6 % 10.4 % 0.2 %
As of December 31 ($ in millions, except where noted) 2024 2023 Change
GAAP measures
Cash and cash equivalents 860 133 727
Available revolver capacity 4,345 4,346 (1)
Commercial paper 927 1,138 (211)
Total debt 29,034 26,335 2,699
Junior subordinated debentures 1,200 1,200
Securitization debt 240 263 (23)
Debt to total capital 65 % 64 % 2 %
Storm escrows 340 323 17
Non-GAAP financial measures ($ in millions, except where noted)
Adjusted debt to adjusted capitalization 64 % 64 %
Adjusted net debt to adjusted net capitalization 63 % 63 %
Gross liquidity 5,205 4,478 727
Net liquidity 6,007 3,941 2,066
Adjusted Parent debt to total adjusted debt 20 % 20 %
FFO to adjusted debt 14.7 % 14.5 % 0.2 %
Calculations may differ due to rounding
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
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
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 EPS
As-reported earnings minus adjustments, 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, 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 borrowing
Appendix E-2 explains abbreviations and acronyms used in the quarterly earnings materials.
Appendix E-2: Abbreviations and acronyms
ADIT
Accumulated deferred income taxes HLBV
Hypothetical liquidation at book value
AFUDC - borrowed funds Allowance for borrowed funds used during construction IPEC
Indian Point Energy Center (nuclear)
(sold 5/28/21)
AFUDC - equity
Allowance for equity funds used during construction
AMS
Internal Revenue Service
Advanced metering system IRS
ANO
Lake Charles Power Station
Arkansas Nuclear One (nuclear) LCPS
APSC
Local distribution company
Arkansas Public Service Commission LDC
ATM
Louisiana Public Service Commission
At the market equity issuance program LPSC
B&E
Last twelve months
Business and Executive Session LTM
bps Louisiana Utility Restoration Corporation
Basis points LURC
CAGR Midcontinent Independent System Operator, Inc.
Compound annual growth rate MISO
CCCT
Moody's Ratings
Combined cycle combustion turbine Moody's
CCN
Mississippi Public Service Commission
Certificate for convenience and necessity MPSC
CCNO
MISO Transmission Expansion Plan
Council of the City of New Orleans MTEP
CCS
National Balancing Point
Carbon capture and sequestration NBP
CECPN
Nuclear decommissioning trust
Certificate of Environmental Compatibility and Public Need NDT
CFO
Natural gas liquid
Cash from operations NGL
COD
Non-governmental organization
Commercial operation date NGO
CT
New York Stock Exchange
Combustion turbine NYSE
CWIP
Operations and maintenance
Construction work in progress O&M
DCRF Orange County Advanced Power Station (CCCT)
Distribution cost recovery factor OCAPS
DOE Net cash flow provided by operating activities
U.S. Department of Energy OCF
DRM
Utility operating company
E-AR Distribution Recovery Mechanism (rider within E-LA's FRP) OpCo
Other non-fuel operation and maintenance expense
E-LA
Entergy Arkansas, LLC Other O&M
P&O
Parent & Other
E-MS
Entergy Louisiana, LLC
PMR
Performance Management Rider
E-NO
Entergy Mississippi, LLC
PPA Power purchase agreement or purchased power
agreement
E-TX
Entergy New Orleans, LLC PUCT
Public Utility Commission of Texas
EEI
Entergy Texas, Inc. RECs
Renewable Energy Certificates
EPS
Edison Electric Institute RFP
Request for proposals
ESG
Earnings per share ROE
Return on equity
ETR
Environmental, social, and governance RPCR
Resilience plan cost recovery rider
FERC
Entergy Corporation RSP
Rate Stabilization Plan (E-LA gas)
FFO
Federal Energy Regulatory Commission S&P
Standard & Poor's
FRP
Funds from operations SEC
U.S. Securities and Exchange Commission
GAAP
Formula rate plan SERI
System Energy Resources, Inc.
GRIP
U.S. generally accepted accounting principles TCJA
GCRR
Tax Cuts and Jobs Act
Grid Resilience and Innovation Partnerships (DOE grant
program) TCRF
Grand Gulf or GGNS
Transmission cost recovery factor
Generation Cost Recovery Rider TRAM
Tax reform adjustment mechanism
Unit 1 of Grand Gulf Nuclear Station (nuclear), 90% owned or
leased by SERI TRM
WACC Transmission Recovery Mechanism (rider within E-
LA's FRP)
Weighted-average cost of capital
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) Fourth quarter
2024 2023
As-reported net income attributable to Entergy Corporation (A) 1,056 2,357
Adjustments (B) (522) 919
Adjusted earnings (non-GAAP) (C)=(A-
B) 1,577 1,438
Average common equity (average of beginning and ending balances) (D) 14,853 13,795
As-reported ROE (A/D) 7.1 % 17.1 %
Adjusted ROE (non-GAAP) (C/D) 10.6 % 10.4 %
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) Fourth quarter
2024 2023
Total debt (A) 29,034 26,335
Securitization debt (B) 240 263
50% junior subordinated debentures (C) 600
Adjusted debt (non-GAAP) (D)=(A-B-
C) 28,194 26,072
Net cash flow provided by operating activities, LTM (E) 4,489 4,294
Preferred dividend requirements of subsidiaries, LTM (F) (18) (18)
50% of the interest expense associated with junior subordinated debentures, LTM (G) (26)
Working capital items in net cash flow provided by operating activities, LTM:
Receivables 3 102
Fuel inventory 22 (45)
Accounts payable 112 (135)
Taxes accrued 23 10
Interest accrued 45 19
Deferred fuel costs 183 759
Other working capital accounts (19) (210)
Securitization regulatory charges, LTM 22 31
Total (H) 390 531
FFO, LTM (non-GAAP) (I)=(E-F-
G-H) 4,142 3,781
FFO to adjusted debt (non-GAAP) (I/D) 14.7 % 14.5 %
Calculations may differ due to rounding
Appendix F-3: Reconciliation of GAAP to non-GAAP financial measures - adjusted debt ratios; gross liquidity; and net liquidity
($ in millions except where noted) Fourth quarter
2024 2023
Total debt
(A) 29,034 26,335
Securitization debt
(B) 240 263
50% junior subordinated debentures
(C) 600
Adjusted debt (non-GAAP) (D)=(A-B-C) 28,194 26,072
Cash and cash equivalents
(E) 860 133
Adjusted net debt (non-GAAP) (F)=(D-E) 27,334 25,939
Commercial paper
(G) 927 1,138
Total capitalization
(H) 44,438 41,297
Securitization debt
(B) 240 263
Adjusted capitalization (non-GAAP) (I)=(H-B) 44,198 41,034
Cash and cash equivalents
(E) 860 133
Adjusted net capitalization (non-GAAP) (J)=(I-E) 43,339 40,901
Total debt to total capitalization
(A/H) 65 % 64 %
Adjusted debt to adjusted capitalization (non-GAAP)
(D/I) 64 % 64 %
Adjusted net debt to adjusted net capitalization (non-GAAP)
(F/J) 63 % 63 %
Available revolver capacity
(K) 4,345 4,346
Storm escrows
(L) 340 323
Equity sold forward, not yet settled (w)
(M) 1,389 278
Gross liquidity (non-GAAP) (N)=(E+K) 5,205 4,478
Net liquidity (non-GAAP) (N-G+L+M) 6,007 3,941
Entergy Corporation notes:
Due September 2025 800 800
Due September 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 December 2054 1,200
Total Parent long-term debt
(O) 5,250 4,050
Revolver draw
(P)
Unamortized debt issuance costs and discounts
(Q) (45) (37)
Total Parent debt (R)=(G+O+P+Q) 6,132 5,151
Adjusted Parent debt (non-GAAP) (S)=(R-C) 5,532 5,151
Adjusted Parent debt to total adjusted debt (non-GAAP)
(S/D) 20 % 20 %
Calculations may differ due to rounding
(w) Reflects adjustments, including for common dividends between issuance
and settlement.
View original content to download multimedia:https://www.prnewswire.com/news-releases/entergy-reports-2024-financial-results-initiates-2025-guidance-302378704.html
SOURCE Entergy Corporation
