NEW ORLEANS, Oct. 31, 2018 /PRNewswire/ -- Entergy Corporation
(NYSE: ETR) reported third quarter 2018 earnings per share of $2.92 on an as-reported basis and
$3.77 on an operational basis (non-GAAP), which excludes the effects of special items.
"We are on track to meet our strategic, operational and financial objectives, and our accomplishments this year include major
milestones in our transition to a pure-play utility," said Entergy Chairman and Chief Executive Officer Leo Denault. "With strong results to date, we are affirming our core business UP&O adjusted guidance for
the year, and we are raising our consolidated operational guidance."
Business highlights included the following:
- Entergy raised its consolidated operational earnings guidance to $6.75–$7.25 per share.
- Entergy Mississippi entered into an agreement to acquire the 810 MW Choctaw Generating Station.
- Entergy Texas filed an unopposed settlement agreement with the PUCT in its 2018 rate case.
- Entergy Arkansas filed a partial settlement agreement in its FRP filing.
- Entergy New Orleans refiled its 2018 rate case with the CCNO.
- Entergy Louisiana signed a long-term agreement to provide power to the expanding Shintech Louisiana, LLC manufacturing
complex in Iberville Parish.
- The NRC approved the license transfer of Vermont Yankee.
- Entergy was named to the 2018 Dow Jones Sustainability North America Index and received perfect scores in four areas,
including climate strategy; this is the 17th consecutive year Entergy has appeared on the World or North America Index or
both.
|
Consolidated Earnings (GAAP and Non-GAAP Measures)
|
|
Third Quarter and Year-to-Date 2018 vs. 2017 (See Appendix A for
reconciliation of GAAP to non-GAAP measures and description of special items)
|
|
Third Quarter
|
Year-to-Date
|
|
2018
|
2017
|
Change
|
2018
|
2017
|
Change
|
|
(After-tax, $ in millions)
|
|
|
|
|
|
|
|
As-reported earnings
|
536
|
398
|
138
|
915
|
891
|
24
|
|
Less special items
|
(157)
|
(26)
|
(131)
|
(316)
|
(272)
|
(44)
|
|
Operational earnings (non-GAAP)
|
693
|
424
|
269
|
1,231
|
1,163
|
68
|
|
Estimated weather in billed sales
|
5
|
(45)
|
50
|
42
|
(90)
|
132
|
|
|
|
|
|
|
|
|
(After-tax, per share in $)
|
|
|
|
|
|
|
|
As-reported earnings
|
2.92
|
2.21
|
0.71
|
5.01
|
4.94
|
0.07
|
|
Less special items
|
(0.85)
|
(0.14)
|
(0.71)
|
(1.73)
|
(1.51)
|
(0.22)
|
|
Operational earnings (non-GAAP)
|
3.77
|
2.35
|
1.42
|
6.74
|
6.45
|
0.29
|
|
Estimated weather in billed sales
|
0.03
|
(0.25)
|
0.28
|
0.23
|
(0.50)
|
0.73
|
|
|
|
|
|
|
|
|
Calculations may differ due to rounding
|
|
Consolidated Results
For third quarter 2018, the company reported earnings of $536 million, or $2.92 per share, on an as-reported basis and earnings of $693 million, or
$3.77 per share, on an operational basis. This compared to third quarter 2017 earnings of
$398 million, or $2.21 per share, on an as-reported basis and
earnings of $424 million, or $2.35 per share on an operational
basis.
Summary discussions by business are below. Additional details, including information on OCF by business, are provided in
Appendix A and a comprehensive analysis of quarterly and year-to-date variances by business is provided in Appendix B.
Utility, Parent & Other Results
For third quarter 2018, the Utility business reported earnings attributable to Entergy Corporation of $505 million, or $2.75 per share, compared to $401
million, or $2.22 per share, in third quarter 2017. Drivers for the quarterly increase
included favorable weather and the lower federal income tax rate, partially offset by higher non-fuel O&M.
The current period results reflected the return of unprotected excess ADIT to customers, which affected several income
statement line items but was neutral to earnings. Specifically, this reduced income taxes by $283
million, reduced net revenue by $277 million and increased non-fuel O&M by $6 million.
Excluding the return of $277 million of unprotected excess ADIT to customers, net revenue
increased, driven by favorable weather in third quarter 2018 compared to unfavorable weather a year ago. Rate actions to recover
investments that benefit customers also contributed to the increase. Current period results also included regulatory provisions
to return benefits of the lower federal tax rate to customers at Entergy Louisiana and Entergy New Orleans. Weather-adjusted
billed sales volume increased period over period, but was more than offset by lower volume in the unbilled period.
On a weather-adjusted basis, billed retail sales increased 1.8 percent, including 0.8 percent and 1.4 percent for residential
and commercial sales, respectively. Industrial billed sales volume increased 3.0 percent primarily driven by small industrials
and cogeneration sales, as well as continued growth from new and expansion customers.
Excluding the $283 million unprotected excess ADIT, income taxes were lower driven by the
reduction of the federal income tax rate.
Utility non-fuel O&M increased quarter-over-quarter. The primary drivers were higher spending on fossil operations and
higher contract costs. Energy efficiency spending was also higher, but was largely offset in net revenue.
For third quarter 2018, Parent & Other reported a loss of $(73 million), or (40) cents per share, compared to a loss of $(58 million), or (32) cents per share, in third quarter 2017.
On a combined basis, Utility, Parent & Other (non-GAAP) contributed $2.35 to third quarter
2018 consolidated EPS compared to $1.90 in third quarter 2017. On an adjusted basis, excluding
special items and normalizing weather and income taxes, Utility, Parent & Other contributed $2.27 in third quarter 2018 to consolidated EPS, compared to $2.15 in third
quarter 2017.
Appendix C contains additional details on Utility financial and operating measures, including a reconciliation for non-GAAP
Utility, Parent & Other adjusted earnings and EPS.
Entergy Wholesale Commodities Results
For third quarter 2018, EWC recorded earnings attributable to Entergy Corporation of $105
million, or 57 cents per share, on an as-reported basis and earned $262 million, or $1.42 per share, on an operational basis. This compared to third
quarter 2017 earnings of $55 million, or 31 cents per share, on an
as-reported basis and earnings of $81 million, or 45 cents per share,
on an operational basis.
As-reported results in both periods reflected impairments and other expenses recorded as a result of strategic decisions for
the wholesale business. These items totaled $(157 million), or (85)
cents per share, in third quarter 2018, compared to $(26 million), or (14) cents per share, a year ago. The current period results included an upward revision to Pilgrim's asset
retirement obligation, which resulted from an updated decommissioning study. The revision in the ARO resulted in a pre-tax asset
impairment of $(117 million). Third quarter 2018 results also included a pre-tax write-off of
materials and supplies at Pilgrim totaling $(25 million). These costs, along with other costs
associated with strategic decisions for the wholesale business, were considered special items and excluded from operational
earnings.
In addition, the current period results included two income tax items which reduced income taxes and increased earnings by
$130 million, or 71 cents per share. Other income also increased
largely due to higher realized gains on decommissioning trust funds. Partially offsetting the increase was lower net revenue as a
result of lower nuclear energy pricing, as well as lower nuclear energy volume.
Appendix D contains additional details on EWC financial and operating measures, including a reconciliation for non-GAAP EWC
operational adjusted EBITDA.
Earnings Guidance
Entergy updated its 2018 consolidated operational earnings guidance range to $6.75 to
$7.25 per share and affirmed its Utility, Parent & Other adjusted guidance range of
$4.50 to $4.90 per share. The updated consolidated operational
earnings guidance range reflects a midpoint increase of 45 cents and a narrowing of the range to
50 cents (versus previous range of 60 cents). The updated guidance
considers the effects of weather through September 30, 2018; higher-than-planned income tax items,
including a potential item in the fourth quarter of 2018; and the effect of market performance to date in 2018 on EWC nuclear
decommissioning trust returns. See webcast presentation slides for additional details.
The company has provided 2018 earnings guidance with regard to the non-GAAP measures of consolidated operational EPS and
Utility, Parent & Other adjusted EPS. These measures exclude from the corresponding GAAP financial measures the effect of
special items 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 special items that may occur during 2018. The only anticipated special items that the company can
reasonably estimate at this time are those that relate to the decisions to sell or close the company's merchant nuclear plants;
these estimated costs, which are excluded from the earnings guidance, are expected to decrease as-reported EPS by approximately
$(2.95) per share in 2018.
Earnings Teleconference
A teleconference will be held at 10:00 a.m. Central Time on Wednesday, October 31, 2018, 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 2269758, no more than 15 minutes prior to the start of
the call. The webcast slide presentation is also posted to Entergy's website concurrent with this 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 November 7, 2018, by dialing 855-859-2056, conference ID 2269758.
This release and the webcast slide presentation are also available on the Entergy Investor Relations mobile web app at iretr.com.
Entergy Corporation is an integrated energy company engaged primarily in electric power production and retail distribution
operations. Entergy owns and operates power plants with approximately 30,000 megawatts of electric generating capacity, including
nearly 9,000 megawatts of nuclear power. Entergy delivers electricity to 2.9 million utility customers in Arkansas, Louisiana, Mississippi and
Texas. Entergy has annual revenues of approximately $11 billion
and more than 13,000 employees.
Entergy Corporation's common stock is listed on the New York and Chicago stock exchanges 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 slide presentation. Both documents are available on
Entergy's Investor Relations website at www.entergy.com/investor_relations and on Entergy's Investor Relations mobile web app at iretr.com.
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. Generally, a non-GAAP financial measure is a numerical measure of a
company's performance, financial position, or cash flows that either excludes or includes 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 release of the non-GAAP financial measures to the most directly comparable GAAP
financial measures.
Certain non-GAAP financial measures in this news release could differ from GAAP only in that the figure or ratio states or
includes operational earnings. Operational earnings are not calculated in accordance with GAAP because they exclude the effect of
"special items." Special items are unusual or non-recurring items or events or other items or events that management believes do
not reflect the ongoing business of Entergy, and may include items such as impairments, gains or losses on certain asset sales,
and other gains or losses occurring as a result of strategic decisions such as Entergy's decisions to shut down or sell its
merchant nuclear plants. In addition, other financial measures including net income (or earnings), adjusted for preferred
dividends and tax-effected interest expense; net revenue; return on average invested capital; and return on average common equity
are included on both an operational and as-reported basis. In each case, the metrics defined as "operational" would exclude the
effect of special items as defined above.
Entergy reports the combination of the Utility segment with Parent & Other as Utility, Parent & Other, which is all of
Entergy excluding the EWC segment, since management uses this combination in making decisions about its ongoing business in light
of its decision to exit the merchant power business. Entergy also reports Utility, Parent & Other adjusted earnings, which
combines the Utility segment with Parent & Other, excludes applicable special items and normalizes weather and income tax
expense for the periods presented, because it believes that these financial metrics provide useful information to investors in
evaluating the ongoing results of Entergy's businesses and assist investors in comparing Entergy's financial performance to the
financial performance of other companies in the Utility sector. The methodologies employed to determine the normalized weather
and income tax expense adjustments, each of which is further described in this release, involve estimations and the judgement of
management.
In addition to reporting earnings per share on a consolidated basis, Entergy reports on a per share basis the earnings or loss
of each of its segments, together with the combination of the Utility segment and Parent & Other. These per share measures
represent the net income or loss of such segment or segments divided by the diluted average number of shares of common stock
outstanding for the period. Entergy believes such per share measures provide useful information to investors in understanding the
results of operations of those businesses and their contribution to Entergy's consolidated results of operations.
Other non-GAAP measures, including adjusted EBITDA; operational adjusted EBITDA; gross liquidity; debt to capital ratio,
excluding securitization debt; net debt to net capital ratio, excluding securitization debt; parent debt to total debt ratio,
excluding securitization debt; operational FFO to debt ratio, excluding securitization debt and operational FFO to debt ratio,
excluding securitization debt and return of unprotected excess ADIT are measures Entergy uses internally for management and board
discussions and cash budgeting and performance monitoring activities 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.
The non-GAAP financial measures and other reported adjusted items in this release are presented in addition to, and in
conjunction with, results presented in accordance with GAAP. These non-GAAP financial measures should not be used to the
exclusion of GAAP financial measures. 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. Investors are strongly
encouraged to review Entergy's consolidated financial statements and publicly filed reports in their entirety and to not rely on
any single financial measure. 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, Entergy's
2018 earnings guidance; its current financial and operational outlook; 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) nuclear plant
relicensing, operating and regulatory costs and risks, including any changes resulting from the nuclear crisis in Japan following
its catastrophic earthquake and tsunami; (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 strategic
transactions that Entergy or its subsidiaries may undertake, including 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; and (i) the effects of technological changes and changes in commodity markets, capital
markets or economic conditions, during the periods covered by the forward-looking statements.
Third Quarter 2018 Earnings Release Appendices and Financial Statements
Appendices
Appendices are presented in this section as follows:
- A: Consolidated Results and Special Items
- 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: GAAP to Non-GAAP Reconciliations
A: Consolidated Results and Special Items
Appendix A-1 provides a comparative summary of consolidated earnings, including a reconciliation of as-reported
earnings (GAAP) to operational earnings (non-GAAP).
|
Appendix A-1: Consolidated Earnings - Reconciliation of GAAP to Non-GAAP
Measures
Third Quarter and Year-to-Date 2018 vs. 2017 (See Appendix A-3 and Appendix
A-4 for details on special items, including income tax effects on adjustments)
|
|
Third Quarter
|
Year-to-Date
|
|
2018
|
2017
|
Change
|
2018
|
2017
|
Change
|
|
(After-tax, $ in millions)
|
|
|
|
|
|
|
|
Earnings (loss)
|
|
|
|
|
|
|
|
Utility
|
505
|
401
|
104
|
1,095
|
809
|
286
|
|
Parent & Other
|
(73)
|
(58)
|
(16)
|
(211)
|
(169)
|
(42)
|
|
EWC
|
105
|
55
|
50
|
30
|
251
|
(221)
|
|
Consolidated
|
536
|
398
|
138
|
915
|
891
|
24
|
|
|
|
|
|
|
|
|
Less special items
|
|
|
|
|
|
|
|
Utility
|
-
|
-
|
-
|
-
|
-
|
-
|
|
Parent & Other
|
-
|
-
|
-
|
-
|
-
|
-
|
|
EWC
|
(157)
|
(26)
|
(131)
|
(316)
|
(272)
|
(44)
|
|
Consolidated
|
(157)
|
(26)
|
(131)
|
(316)
|
(272)
|
(44)
|
|
|
|
|
|
|
|
|
Operational earnings (loss) (non-GAAP)
|
|
|
|
|
|
|
|
Utility
|
505
|
401
|
104
|
1,095
|
809
|
286
|
|
Parent & Other
|
(73)
|
(58)
|
(16)
|
(211)
|
(169)
|
(42)
|
|
EWC
|
262
|
81
|
181
|
346
|
523
|
(177)
|
|
Consolidated
|
693
|
424
|
269
|
1,231
|
1,163
|
68
|
|
Estimated weather in billed sales
|
5
|
(45)
|
50
|
42
|
(90)
|
132
|
|
|
|
|
|
|
|
|
Diluted average number of common shares outstanding (in
millions)
|
183.7
|
180.5
|
|
182.7
|
180.2
|
|
|
|
|
|
|
|
|
|
(After-tax, per share in $) (a)
|
|
|
|
|
|
|
|
Earnings (loss)
|
|
|
|
|
|
|
|
Utility
|
2.75
|
2.22
|
0.53
|
6.00
|
4.49
|
1.51
|
|
Parent & Other
|
(0.40)
|
(0.32)
|
(0.08)
|
(1.15)
|
(0.94)
|
(0.21)
|
|
EWC
|
0.57
|
0.31
|
0.26
|
0.16
|
1.39
|
(1.23)
|
|
Consolidated
|
2.92
|
2.21
|
0.71
|
5.01
|
4.94
|
0.07
|
|
|
|
|
|
|
|
|
Less special items
|
|
|
|
|
|
|
|
Utility
|
-
|
-
|
-
|
-
|
-
|
-
|
|
Parent & Other
|
-
|
-
|
-
|
-
|
-
|
-
|
|
EWC
|
(0.85)
|
(0.14)
|
(0.71)
|
(1.73)
|
(1.51)
|
(0.22)
|
|
Consolidated
|
(0.85)
|
(0.14)
|
(0.71)
|
(1.73)
|
(1.51)
|
(0.22)
|
|
|
|
|
|
|
|
|
Operational earnings (loss) (non-GAAP)
|
|
|
|
|
|
|
|
Utility
|
2.75
|
2.22
|
0.53
|
6.00
|
4.49
|
1.51
|
|
Parent & Other
|
(0.40)
|
(0.32)
|
(0.08)
|
(1.15)
|
(0.94)
|
(0.21)
|
|
EWC
|
1.42
|
0.45
|
0.97
|
1.89
|
2.90
|
(1.01)
|
|
Consolidated
|
3.77
|
2.35
|
1.42
|
6.74
|
6.45
|
0.29
|
|
Estimated weather in billed sales
|
0.03
|
(0.25)
|
0.28
|
0.23
|
(0.50)
|
0.73
|
|
|
|
|
|
|
|
|
Calculations may differ due to rounding
|
|
(a)
|
Per share amounts are calculated by dividing the corresponding earnings
(loss) by the diluted average number of common shares outstanding for the period.
|
|
|
See Appendix B for detailed earnings variance analysis. See Appendix A-3 for special items by driver.
Appendix A-2 provides a comparative summary of OCF by business.
|
|
Appendix A-2: Consolidated Operating Cash Flow
|
|
Third Quarter and Year-to-Date 2018 vs. 2017
|
|
($ in millions)
|
|
Third Quarter
|
Year-to-Date
|
|
2018
|
2017
|
Change
|
2018
|
2017
|
Change
|
|
Utility
|
845
|
878
|
(33)
|
1,994
|
2,005
|
(11)
|
|
Parent & Other
|
(99)
|
(92)
|
(7)
|
(214)
|
(318)
|
104
|
|
EWC
|
33
|
107
|
(74)
|
79
|
26
|
53
|
|
Consolidated
|
780
|
893
|
(113)
|
1,860
|
1,713
|
147
|
|
|
|
|
|
|
|
|
Calculations may differ due to rounding
|
OCF decreased quarter-over-quarter due primarily to the return of the unprotected excess ADIT to customers, as well as lower
net revenue and planned VY decommissioning spending at EWC. The decrease was partially offset by favorable weather and increased
collections for fuel and purchased power cost recovery at the Utility.
Appendix A-3 and Appendix A-4 list special items by business. Amounts are shown on both an earnings and EPS basis. Special
items are included in as-reported earnings consistent with GAAP, but are excluded from operational earnings. As a result,
operational earnings is considered a non-GAAP measure.
|
|
Appendix A-3: Special Items by Driver (shown as positive/(negative) impact
on earnings or EPS)
|
|
Third Quarter and Year-to-Date 2018 vs. 2017
|
|
(Pre-tax except for income tax effects and total, $ in millions)
|
|
Third Quarter
|
Year-to-Date
|
|
2018
|
2017
|
Change
|
2018
|
2017
|
Change
|
|
|
|
|
|
|
|
|
EWC
|
|
|
|
|
|
|
|
Items associated with decisions to close or sell EWC nuclear
plants
|
(198)
|
(39)
|
(159)
|
(400)
|
(503)
|
103
|
|
Gain on the sale of FitzPatrick
|
-
|
-
|
-
|
-
|
16
|
(16)
|
|
Income tax effect on adjustments above (b)
|
42
|
14
|
28
|
84
|
170
|
(86)
|
|
Income tax benefit resulting from FitzPatrick transaction
|
-
|
-
|
-
|
-
|
45
|
(45)
|
|
Total EWC
|
(157)
|
(26)
|
(131)
|
(316)
|
(272)
|
(44)
|
|
|
|
|
|
|
|
|
Total special items
|
(157)
|
(26)
|
(131)
|
(316)
|
(272)
|
(44)
|
|
|
|
|
|
|
|
|
(After-tax, per share in $) (c)
|
|
|
|
|
|
|
|
EWC
|
|
|
|
|
|
|
|
Items associated with decisions to close or sell EWC nuclear
plants
|
(0.85)
|
(0.14)
|
(0.71)
|
(1.73)
|
(1.82)
|
0.09
|
|
Gain on the sale of FitzPatrick
|
-
|
-
|
-
|
-
|
0.06
|
(0.06)
|
|
Income tax benefit resulting from FitzPatrick transaction
|
-
|
-
|
-
|
-
|
0.25
|
(0.25)
|
|
Total EWC
|
(0.85)
|
(0.14)
|
(0.71)
|
(1.73)
|
(1.51)
|
(0.22)
|
|
|
|
|
|
|
|
|
Total special items
|
(0.85)
|
(0.14)
|
(0.71)
|
(1.73)
|
(1.51)
|
(0.22)
|
|
|
|
|
|
|
|
|
Calculations may differ due to rounding
|
|
(b)
|
Income tax effect is calculated by multiplying the pre-tax amount by the
estimated income tax rate that is expected to apply.
|
|
|
|
(c)
|
EPS effect is calculated by multiplying the pre-tax amount by the estimated
income tax rate that is expected to apply to each adjustment and then dividing by the diluted average number of common
shares outstanding for the period.
|
|
|
|
|
|
|
|
Appendix A-4: Special Items by Income Statement Line Item (shown as
positive/(negative) impact on earnings)
|
|
Third Quarter and Year-to-Date 2018 vs. 2017
|
|
(Pre-tax except for Income taxes and Total, $ in millions)
|
|
Third Quarter
|
Year-to-Date
|
|
2018
|
2017
|
Change
|
2018
|
2017
|
Change
|
|
EWC
|
|
|
|
|
|
|
|
Net revenue
|
-
|
-
|
-
|
-
|
91
|
(91)
|
|
Non-fuel O&M
|
(40)
|
(22)
|
(18)
|
(97)
|
(179)
|
82
|
|
Asset write-off and impairments
|
(155)
|
(16)
|
(139)
|
(297)
|
(422)
|
125
|
|
Taxes other than income taxes
|
(3)
|
(2)
|
(1)
|
(6)
|
(8)
|
2
|
|
Gain on sale of assets
|
-
|
-
|
-
|
-
|
16
|
(16)
|
|
Miscellaneous net (other income)
|
-
|
-
|
-
|
-
|
15
|
(15)
|
|
Income taxes (d)
|
42
|
14
|
28
|
84
|
215
|
(131)
|
|
Total EWC
|
(157)
|
(26)
|
(131)
|
(316)
|
(272)
|
(44)
|
|
|
|
|
|
|
|
|
Total special items (after-tax)
|
(157)
|
(26)
|
(131)
|
(316)
|
(272)
|
(44)
|
|
|
|
|
|
|
|
|
Calculations may differ due to rounding
|
|
|
(d)
|
Income taxes included the income tax effect of the special items which were
calculated using the estimated income tax rate that is expected to apply to each item. The year-to-date 2017 period also
included the income tax benefit which resulted from the FitzPatrick transaction.
|
|
|
|
|
B: Earnings Variance Analysis
Appendix B provides details of current quarter 2018 versus 2017 as-reported and operational earnings variance analysis
for Utility, Parent & Other and EWC.
|
|
Appendix B-1: As-Reported and Operational Earnings Variance
Analysis
|
|
Third Quarter 2018 vs. 2017
|
|
(Pre-tax except for Income taxes, $ in millions)
|
|
Utility
|
|
Parent & Other
|
|
EWC
|
|
Consolidated
|
|
As-
Reported
|
Opera-
tional
|
|
As-
Reported
|
Opera-
tional
|
|
As-
Reported
|
Opera-
tional
|
|
As-
Reported
|
Opera-
tional
|
|
2017 earnings
|
401
|
401
|
|
(58)
|
(58)
|
|
55
|
81
|
|
398
|
424
|
|
Net revenue
|
(254)
|
(254)
|
(e)
|
-
|
-
|
|
(51)
|
(51)
|
(f)
|
(305)
|
(305)
|
|
Non-fuel O&M
|
(48)
|
(48)
|
(g)
|
(3)
|
(3)
|
|
(23)
|
(4)
|
(h)
|
(74)
|
(55)
|
|
Asset write-offs and impairments
|
-
|
-
|
|
-
|
-
|
|
(139)
|
-
|
(i)
|
(139)
|
-
|
|
Decommissioning expense
|
(3)
|
(3)
|
|
-
|
-
|
|
4
|
4
|
|
2
|
2
|
|
Taxes other than income taxes
|
(1)
|
(1)
|
|
-
|
-
|
|
(1)
|
1
|
|
(2)
|
-
|
|
Depreciation/amortization exp.
|
17
|
17
|
(j)
|
-
|
-
|
|
13
|
13
|
|
30
|
30
|
|
Other income (deductions)
|
27
|
27
|
(k)
|
(1)
|
(1)
|
|
88
|
88
|
(l)
|
114
|
114
|
|
Interest exp. and other charges
|
(2)
|
(2)
|
|
(7)
|
(7)
|
|
(3)
|
(3)
|
|
(13)
|
(13)
|
|
Income taxes
|
368
|
368
|
(m)
|
(4)
|
(4)
|
|
161
|
133
|
(n)
|
525
|
497
|
|
2018 earnings
|
505
|
505
|
|
(73)
|
(73)
|
|
105
|
262
|
|
536
|
693
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Appendix B-2: As-Reported and Operational Earnings Variance
Analysis
|
|
Year-to-Date 2018 vs. 2017
|
|
(Pre-tax except for Income taxes, $ in millions)
|
|
Utility
|
|
Parent & Other
|
|
EWC
|
|
Consolidated
|
|
As-
Reported
|
Opera-
tional
|
|
As-
Reported
|
Opera-
tional
|
|
As-
Reported
|
Opera-
tional
|
|
As-
Reported
|
Opera-
tional
|
|
2017 earnings
|
809
|
809
|
|
(169)
|
(169)
|
|
251
|
523
|
|
891
|
1,163
|
|
Net revenue
|
(377)
|
(377)
|
(e)
|
-
|
-
|
|
(141)
|
(50)
|
(f)
|
(518)
|
(427)
|
|
Non-fuel O&M
|
(115)
|
(115)
|
(g)
|
(8)
|
(8)
|
|
71
|
(11)
|
(h)
|
(53)
|
(135)
|
|
Asset write-offs and impairments
|
-
|
-
|
|
-
|
-
|
|
125
|
-
|
(i)
|
125
|
-
|
|
Decommissioning expense
|
4
|
4
|
|
-
|
-
|
|
21
|
21
|
(o)
|
24
|
24
|
|
Taxes other than income taxes
|
(19)
|
(19)
|
(p)
|
-
|
-
|
|
2
|
-
|
|
(17)
|
(19)
|
|
Depreciation/amortization exp.
|
(11)
|
(11)
|
|
-
|
-
|
|
41
|
41
|
(q)
|
30
|
30
|
|
Gain on sale of assets
|
-
|
-
|
|
-
|
-
|
|
(16)
|
-
|
(r)
|
(16)
|
-
|
|
Other income (deductions)
|
29
|
29
|
(k)
|
(2)
|
(2)
|
|
26
|
41
|
(l)
|
52
|
67
|
|
Interest exp. and other charges
|
(9)
|
(9)
|
|
(19)
|
(19)
|
(s)
|
(8)
|
(8)
|
|
(36)
|
(36)
|
|
Income taxes
|
785
|
785
|
(m)
|
(12)
|
(12)
|
|
(341)
|
(210)
|
(n)
|
432
|
563
|
|
2018 earnings
|
1,095
|
1,095
|
|
(211)
|
(211)
|
|
30
|
346
|
|
915
|
1,231
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Calculations may differ due to rounding
|
|
Utility Net Revenue
Variance Analysis
2018 vs. 2017 (Pre-tax, $ in millions)
|
|
Third Quarter
|
Year-to-Date
|
|
Estimated weather
|
80
|
203
|
|
Volume/unbilled
|
(36)
|
-
|
|
Retail electric price
|
10
|
73
|
|
Reg. provisions for lower tax rate
|
(19)
|
(77)
|
|
Unprotected excess ADIT
|
(277)
|
(555)
|
|
Other, including Grand Gulf recovery
|
(12)
|
(21)
|
|
Total
|
(254)
|
(377)
|
|
|
|
|
|
(e)
|
The third quarter and year-to-date earnings decreases from lower Utility
net revenue were driven by the return of unprotected excess ADIT to customers (offset in income taxes), as well as
regulatory provisions at E-LA and E-NO to reflect regulatory agreements to return the benefits of the lower federal tax
rate to customers. The decreases were partially offset by higher retail sales volume, including the effects of weather.
In the third quarter, weather-adjusted billed sales volume increased, however this was more than offset by lower volume
in the unbilled period. 2018 results also included rate changes from E-AR's 2018 FRP and E-TX's DCRF. An adjustment for
updated depreciation rates at SERI and higher decommissioning trust fund returns also contributed to the decrease
(largely offset in depreciation expense and other income).
|
|
|
|
(f)
|
The third quarter earnings decrease from lower EWC net revenue reflected
lower energy prices as well as lower volume from EWC's merchant nuclear plants. The year-to-date as-reported variance
reflected cost reimbursements from the buyer related to the FitzPatrick sale in first quarter 2017 (classified as a
special item and offset in non-fuel O&M). The year-to-date variance also reflected lower nuclear energy prices,
partially offset by higher nuclear energy volume.
|
|
|
|
(g)
|
The third quarter and year-to-date earnings decreases from higher Utility
non-fuel O&M were due primarily to higher spending on fossil operations and higher contract costs. Energy efficiency
spending was also higher (largely offset in net revenue). The year-to-date variance also included higher storm reserves
(also largely offset in net revenue). This was partially offset by higher nuclear insurance refunds in 2018 compared to
2017.
|
|
|
|
(h)
|
The third quarter as-reported earnings decrease from higher EWC non-fuel
O&M was due primarily to higher severance and retention costs related to the exit of the EWC business compared to
third quarter 2017 (classified as a special item). The year-to-date as-reported earnings increase is due primarily to
costs incurred in first quarter 2017 related to the agreement to sell FitzPatrick (classified as a special item and
offset in net revenue). The year-to-date variance also reflected increased nuclear spending and higher benefit costs, as
well as lower nuclear refueling outage expenses.
|
|
|
|
(i)
|
The third quarter as-reported earnings decrease from higher EWC asset
write-offs and impairments resulted from an upward revision of Pilgrim's ARO and a write-off of materials and supplies at
Pilgrim (classified as special items). The ARO revision resulted from a recent decommissioning cost study. The
year-to-date as-reported earnings increase from lower EWC asset write-offs and impairments also reflected lower
impairment charges for EWC nuclear plants, partly due to Palisades no longer being impaired as a result of the decision
to operate that plant until May 2022 (classified as special items).
|
|
|
|
(j)
|
The third quarter earnings increase from lower Utility depreciation expense
was due primarily to updated depreciation rates at SERI (largely offset in net revenue). This was partially offset by
higher depreciation expense due to higher plant in service.
|
|
|
|
(k)
|
The third quarter and year-to-date earnings increases from higher Utility
other income (deductions) were due largely to gains on the decommissioning trust fund investments (largely offset in net
revenue), as well as higher AFUDC – equity funds due to higher CWIP balances.
|
|
|
|
(l)
|
The third quarter and year-to-date earnings increases from higher EWC other
income (deductions) were due largely to gains on decommissioning trust fund investments, including unrealized
gains/losses on equity investments that were previously recorded as other comprehensive income on the balance sheet, now
recorded to the income statement. The year-to-date as-reported earnings increase also reflected the absence of gains on
the receipt of the Indian Point 3 and FitzPatrick decommissioning trust funds from NYPA in first quarter 2017 (classified
as a special item).
|
|
|
|
(m)
|
The third quarter and year-to-date earnings increases from lower Utility
income taxes were primarily due to the amortization of the unprotected excess ADIT (offset in net revenue), as well as
the change in the federal income tax rate. The year-to-date variance also reflected income tax benefits from the
settlement of the 2012?2013 IRS audit in second quarter 2018.
|
|
|
|
(n)
|
The third quarter earnings increase from lower EWC income taxes reflected
two tax items in third quarter 2018. First, a restructuring of its interest in an EWC decommissioning trust fund resulted
in a reduction in income tax expense of $107 million. Second, the conclusion of a state income tax audit resulted in a
benefit of $23 million. The year-to-date earnings decrease also reflected a $373 million reduction in tax expense in
second quarter 2017 and $13 million in tax benefits in second quarter 2018, as well as the change in the federal income
tax rate. The year-to-date as-reported variance also reflected additional income tax expense due to the lower level of
special items and a tax benefit in first quarter 2017, which resulted from the sale of FitzPatrick (classified as a
special item).
|
|
|
|
(o)
|
The year-to-date earnings increase from lower EWC decommissioning expense
was due primarily to the sale of FitzPatrick in first quarter 2017.
|
|
|
|
(p)
|
The year-to-date earnings decrease from higher Utility taxes other than
income taxes was due to higher ad valorem and payroll taxes.
|
|
|
|
(q)
|
The year-to-date earnings increase from lower depreciation expense was due
primarily to the decision to operate Palisades until May 2022, thereby extending the period in which the plant is
depreciated.
|
|
|
|
(r)
|
The year-to-date as-reported earnings decrease from lower EWC gain on sale
of assets was due to the gain on the sale of FitzPatrick in first quarter 2017 (classified as a special item).
|
|
|
|
(s)
|
The year-to-date earnings decrease from higher Parent & Other interest
expense was due to higher borrowings, combined with higher variable interest rates.
|
|
|
|
|
|
|
C: Utility Financial and Operating Measures
Appendix C-1 provides a comparative summary of Utility, Parent & Other adjusted earnings and EPS contribution,
each of which excludes the effects of special items and normalizes weather and income tax expense.
|
|
Appendix C-1: Utility, Parent & Other Adjusted Earnings and EPS -
Reconciliation of GAAP to Non-GAAP Measures
|
|
Third Quarter and Year-to-Date 2018 vs. 2017 (See Appendix A for details on
special items)
|
|
Third Quarter
|
Year-to-Date
|
|
2018
|
2017
|
Change
|
2018
|
2017
|
Change
|
|
($ in millions)
|
|
|
|
|
|
|
|
Utility as-reported earnings
|
505
|
401
|
104
|
1,095
|
809
|
286
|
|
Parent & Other as-reported (loss)
|
(73)
|
(58)
|
(16)
|
(211)
|
(169)
|
(42)
|
|
UP&O as-reported earnings
|
431
|
343
|
88
|
885
|
640
|
245
|
|
|
|
|
|
|
|
|
Less:
|
|
|
|
|
|
|
|
Special items
|
-
|
-
|
-
|
-
|
-
|
-
|
|
Estimated weather (t)
|
7
|
(73)
|
80
|
57
|
(146)
|
203
|
|
Tax effect of estimated weather (u)
|
(2)
|
28
|
(30)
|
(15)
|
56
|
(71)
|
|
Estimated weather (after-tax)
|
5
|
(45)
|
50
|
42
|
(90)
|
132
|
|
|
|
|
|
|
|
|
Other income tax items (v)
|
10
|
-
|
9
|
73
|
(9)
|
82
|
|
|
|
|
|
|
|
|
UP&O adjusted earnings
|
416
|
388
|
29
|
770
|
738
|
31
|
|
|
|
|
|
|
|
|
(After-tax, per share in $) (w)
|
|
|
|
|
|
|
|
Utility as-reported earnings
|
2.75
|
2.22
|
0.53
|
6.00
|
4.49
|
1.51
|
|
Parent & Other as-reported (loss)
|
(0.40)
|
(0.32)
|
(0.08)
|
(1.15)
|
(0.94)
|
(0.21)
|
|
UP&O as-reported earnings
|
2.35
|
1.90
|
0.45
|
4.85
|
3.55
|
1.30
|
|
|
|
|
|
|
|
|
Less:
|
|
|
|
|
|
|
|
Special items
|
-
|
-
|
-
|
-
|
-
|
-
|
|
Estimated weather
|
0.03
|
(0.25)
|
0.28
|
0.23
|
(0.50)
|
0.73
|
|
Other income tax items
|
0.05
|
-
|
0.05
|
0.40
|
(0.05)
|
0.45
|
|
UP&O adjusted earnings
|
2.27
|
2.15
|
0.12
|
4.22
|
4.10
|
0.12
|
|
|
|
|
|
|
|
|
Calculations may differ due to rounding
|
|
(t)
|
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.
|
|
|
|
(u)
|
Income tax effect is calculated by multiplying the pre-tax amount by the
estimated income tax rates that are expected to apply.
|
|
|
|
(v)
|
Other income tax items represent the adjustment made to income tax expense
to reflect a statutory tax rate estimated to be 25.5% in 2018 and 38.5% in 2017. The third quarter and year-to-date 2018
periods exclude reductions of $283 million and $561 million, respectively, for the return of unprotected excess ADIT (no
earnings impact).
|
|
|
|
(w)
|
Per share amounts are calculated by dividing the corresponding earnings
(loss) by the diluted average number of common shares outstanding for the period.
|
|
|
|
|
|
|
Appendix C-2 and Appendix C-3 provides comparative summaries of Utility operating and financial measures.
|
|
Appendix C-2: Utility Operating and Financial Measures
|
|
Third Quarter and Year-to-Date 2018 vs. 2017
|
|
Third Quarter
|
Year-to-Date
|
|
2018
|
2017
|
%
Change
|
% Weather
Adjusted (x)
|
2018
|
2017
|
%
Change
|
% Weather
Adjusted (x)
|
|
GWh billed
|
|
|
|
|
|
|
|
|
|
Residential
|
11,821
|
10,833
|
9.1%
|
0.8%
|
28,857
|
25,810
|
11.8%
|
0.7%
|
|
Commercial
|
8,726
|
8,271
|
5.5%
|
1.4%
|
22,401
|
21,595
|
3.7%
|
0.7%
|
|
Governmental
|
714
|
682
|
4.7%
|
2.7%
|
1,934
|
1,885
|
2.6%
|
1.5%
|
|
Industrial
|
12,879
|
12,503
|
3.0%
|
3.0%
|
36,503
|
35,829
|
1.9%
|
1.9%
|
|
Total retail sales
|
34,140
|
32,289
|
5.7%
|
1.8%
|
89,695
|
85,119
|
5.4%
|
1.2%
|
|
Wholesale
|
2,978
|
3,387
|
(12.1%)
|
|
8,788
|
8,255
|
6.5%
|
|
|
Total sales
|
37,118
|
35,676
|
4.0%
|
|
98,483
|
93,374
|
5.5%
|
|
|
|
|
|
|
|
|
|
|
|
Number of electric retail customers
|
|
|
|
|
|
|
|
|
|
Residential
|
|
|
|
|
2,482,698
|
2,472,199
|
0.4%
|
|
|
Commercial
|
|
|
|
|
357,050
|
355,186
|
0.5%
|
|
|
Governmental
|
|
|
|
|
17,867
|
17,803
|
0.4%
|
|
|
Industrial
|
|
|
|
|
49,491
|
47,090
|
5.1%
|
|
|
Total retail customers
|
|
|
|
|
2,907,106
|
2,892,278
|
0.5%
|
|
|
|
|
|
|
|
|
|
|
|
Net revenue ($ in millions)
|
1,558
|
1,811
|
(14.0%)
|
|
4,388
|
4,765
|
(7.9%)
|
|
|
Non-fuel O&M (per MWh in $)
|
18.12
|
17.52
|
3.4%
|
|
19.95
|
18.78
|
6.2%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Appendix C-3: Utility Operating Measures
|
|
Twelve Months Ended September 30, 2018 vs. 2017
|
|
Twelve Months Ended September 30
|
|
2018
|
2017
|
%
Change
|
% Weather
Adjusted (x)
|
|
GWh billed
|
|
|
|
|
|
Residential
|
36,881
|
33,887
|
8.8%
|
0.6%
|
|
Commercial
|
29,551
|
28,854
|
2.4%
|
0.7%
|
|
Governmental
|
2,560
|
2,520
|
1.6%
|
0.8%
|
|
Industrial
|
48,443
|
46,987
|
3.1%
|
3.1%
|
|
Total retail sales
|
117,435
|
112,248
|
4.6%
|
1.7%
|
|
|
|
|
|
|
Calculations may differ due to rounding
|
|
|
Certain prior year data has been reclassified to conform with current year
presentation
|
|
|
(x)
|
The effects of weather were estimated using heating degree days and cooling
degree days for the billing cycles from certain locations within each jurisdiction and comparing to "normal" weather
based on 20-year historical data. The models used to estimate weather are updated periodically and are subject to
change.
|
|
|
|
|
|
|
D: EWC Financial and Operating Measures
Appendix D-1 provides a comparative summary of EWC operational adjusted EBITDA (non-GAAP).
|
|
Appendix D-1: EWC Operational Adjusted EBITDA - Reconciliation of GAAP to
Non-GAAP Measures
|
|
Third Quarter and Year-to-Date 2018 vs. 2017
|
|
($ in millions)
|
Third Quarter
|
Year-to-Date
|
|
2018
|
2017
|
Change
|
2018
|
2017
|
Change
|
|
Net income (loss)
|
106
|
56
|
50
|
31
|
252
|
(221)
|
|
Add back: interest expense
|
9
|
5
|
4
|
25
|
18
|
7
|
|
Add back: income taxes
|
(136)
|
26
|
(162)
|
(167)
|
(508)
|
341
|
|
Add back: depreciation and amortization
|
40
|
52
|
(12)
|
116
|
157
|
(41)
|
|
Subtract: interest and investment income
|
127
|
41
|
86
|
183
|
143
|
40
|
|
Add back: decommissioning expense
|
56
|
60
|
(4)
|
174
|
195
|
(21)
|
|
Adjusted EBITDA (non-GAAP)
|
(52)
|
158
|
(210)
|
(5)
|
(29)
|
24
|
|
Add back pre-tax special items for:
|
|
|
|
|
|
|
|
Items associated with decisions to close or sell EWC nuclear
plants
|
198
|
39
|
159
|
400
|
503
|
(103)
|
|
Gain on the sale of FitzPatrick
|
-
|
-
|
-
|
-
|
(16)
|
16
|
|
Operational adjusted EBITDA (non-GAAP)
|
146
|
197
|
(51)
|
395
|
458
|
(63)
|
|
|
|
|
|
|
|
|
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
|
|
Third Quarter and Year-to-Date 2018 vs. 2017 (See Appendix G for
reconciliation of GAAP to non-GAAP measures)
|
|
Third Quarter
|
Year-to-Date
|
|
2018
|
2017
|
% Change
|
2018
|
2017
|
% Change
|
|
Owned capacity (MW)
|
|
|
|
3,962
|
3,962
|
-
|
|
GWh billed
|
7,576
|
8,234
|
(8.0)
|
21,853
|
22,616
|
(3.4)
|
|
As-reported net revenue ($ in millions)
|
341
|
392
|
(13.0)
|
995
|
1,136
|
(12.4)
|
|
Operational net revenue (non-GAAP) ($ in millions)
|
341
|
392
|
(13.0)
|
995
|
1,045
|
(4.8)
|
|
|
|
|
|
|
|
|
EWC Nuclear Fleet
|
|
|
|
|
|
|
|
Capacity factor
|
90%
|
98%
|
(8.2)
|
86%
|
79%
|
8.9
|
|
GWh billed
|
6,976
|
7,633
|
(8.6)
|
20,096
|
20,861
|
(3.7)
|
|
Production cost per MWh
|
$17.15
|
$14.91
|
15.0
|
$17.93
|
$18.68
|
(4.0)
|
|
Average energy/capacity revenue per MWh (y)
|
$48.97
|
$48.82
|
0.3
|
$49.13
|
$51.82
|
(5.2)
|
|
As-reported net revenue ($ in millions)
|
339
|
391
|
(13.4)
|
984
|
1,129
|
(12.8)
|
|
Operational net revenue (non-GAAP) ($ in millions)
|
339
|
391
|
(13.4)
|
984
|
1,038
|
(5.2)
|
|
Refueling outage days
|
|
|
|
|
|
|
|
FitzPatrick
|
-
|
-
|
|
-
|
42
|
|
|
Indian Point 2
|
-
|
-
|
|
33
|
-
|
|
|
Indian Point 3
|
-
|
-
|
|
-
|
66
|
|
|
Palisades
|
-
|
-
|
|
-
|
27
|
|
|
Pilgrim
|
-
|
-
|
|
-
|
43
|
|
|
|
|
|
|
|
|
|
Calculations may differ due to rounding
|
|
|
(y)
|
Average energy and capacity revenue per MWh excluding FitzPatrick was
$51.78 in year-to-date 2017.
|
See appendix in the webcast slide presentation for EWC hedging and price disclosures.
E: Consolidated Financial Measures
Appendix E provides comparative financial measures. Financial measures in this table include those calculated and
presented in accordance with GAAP, as well as those that are considered non-GAAP financial measures.
|
|
Appendix E: GAAP and Non-GAAP Financial Measures
|
|
Third Quarter 2018 vs. 2017 (See Appendix G for reconciliation of GAAP to
non-GAAP financial measures)
|
|
|
|
For 12 months ending September 30
|
2018
|
2017
|
Change
|
|
GAAP Measures
|
|
|
|
|
ROIC – as-reported
|
3.7%
|
(1.8%)
|
5.5%
|
|
ROE – as-reported
|
5.1%
|
(9.4%)
|
14.5%
|
|
Non-GAAP Measures
|
|
|
|
|
ROIC – operational
|
7.3%
|
6.5%
|
0.8%
|
|
ROE – operational
|
16.0%
|
13.0%
|
3.0%
|
|
|
|
|
|
As of September 30 ($ in millions)
|
2018
|
2017
|
Change
|
|
GAAP Measures
|
|
|
|
|
Cash and cash equivalents
|
988
|
546
|
442
|
|
Revolver capacity
|
3,653
|
4,213
|
(560)
|
|
Commercial paper
|
1,947
|
1,272
|
675
|
|
Total debt
|
18,485
|
16,224
|
2,261
|
|
Securitization debt
|
463
|
582
|
(119)
|
|
Debt to capital ratio
|
68.2%
|
64.6%
|
3.6%
|
|
Off-balance sheet liabilities:
|
|
|
|
|
Debt of joint ventures – Entergy's share
|
62
|
68
|
(6)
|
|
Leases – Entergy's share
|
429
|
397
|
32
|
|
Power purchase agreements accounted for as leases
|
136
|
166
|
(30)
|
|
Total off-balance sheet liabilities
|
627
|
631
|
(4)
|
|
Non-GAAP Measures
|
|
|
|
|
Debt to capital ratio, excluding securitization debt
|
67.7%
|
63.8%
|
3.9%
|
|
Gross liquidity
|
4,641
|
4,759
|
(118)
|
|
Net debt to net capital ratio, excluding securitization debt
|
66.4%
|
62.9%
|
3.5%
|
|
Parent debt to total debt ratio, excluding securitization debt
|
24.5%
|
20.8%
|
3.7%
|
|
Operational FFO to debt ratio, excluding securitization debt
|
13.1%
|
15.3%
|
(2.2%)
|
|
Operational FFO to debt ratio, excluding securitization debt and return of
unprotected excess ADIT
|
15.0%
|
15.3%
|
(0.3%)
|
|
|
|
|
F: Definitions and Abbreviations and Acronyms
Appendix F-1 provides definitions of certain operating measures, as well as GAAP and non-GAAP financial measures.
Non-GAAP financial measures remove the effects of financial events that are not routine from commonly used financial measures.
|
|
Appendix F-1: Definitions
|
|
Utility Operating and Financial Measures
|
|
GWh billed
|
Total number of GWh billed to retail and wholesale customers
|
|
Net revenue
|
Operating revenues less fuel, fuel related expenses and gas purchased for
resale; purchased power and other regulatory charges (credits) – net
|
|
Non-fuel O&M
|
Operation and maintenance expenses excluding fuel, fuel-related expenses
and gas purchased for resale and purchased power
|
|
Non-fuel O&M per MWh
|
Non-fuel O&M per MWh of billed sales
|
|
Number of electric retail customers
|
Number of electric customers at the end of the period
|
|
|
|
EWC Operating and Financial Measures
|
|
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 market price changes affecting revenue received on puts, collars and call options,
positive or negative basis differentials, option premiums and market prices at the time of option expiration, costs to
convert firm LD to unit-contingent and other risk management costs
|
|
Average revenue under contract (applies to capacity contracts only) (in
$/kW-month)
|
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 contracts
|
A contract for the sale of the installed capacity product in regional
markets managed by ISO New England, NYISO and MISO
|
|
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 estimates for market price changes affecting revenue received on puts, collars and call options, positive or
negative basis differentials, option premiums and market prices at time of option expiration, costs to convert Firm LD to
unit-contingent 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
|
|
Firm LD
|
Transaction that requires receipt or delivery of energy at a specified
delivery point (usually at a market hub not associated with a specific asset) or settles financially on notional
quantities; if a party fails to deliver or receive energy, defaulting party must compensate the other party as specified
in the contract, a portion of which may be capped through the use of risk management products
|
|
|
|
|
Appendix F-1: Definitions
|
|
EWC Operating and Financial Measures (continued)
|
|
GWh billed
|
Total number of GWh billed to customers and financially-settled
instruments
|
|
Net revenue
|
Operating revenues less fuel, fuel-related expenses and purchased
power
|
|
Offsetting positions
|
Transactions for the purchase of energy, generally to offset a Firm LD
transaction
|
|
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
|
Percent of planned generation output sold or purchased forward under
contracts, forward physical contracts, forward financial contracts or options that mitigate price uncertainty that may or
may not require regulatory approval or approval of transmission rights or other conditions precedent; positions that are
no longer classified as hedges are netted in the planned generation under contract
|
|
Planned net MW in operation (average)
|
Amount of installed capacity to generate power and/or sell capacity,
assuming intent to shutdown Pilgrim (May 31, 2019), Indian Point 2 (April 30, 2020), Indian Point 3 (April 30, 2021) and
Palisades (May 31, 2022)
|
|
Planned TWh of generation
|
Amount of output expected to be generated by EWC resources considering
plant operating characteristics and outage schedules, assuming intent to shutdown Pilgrim (May 31, 2019), Indian Point 2
(April 30, 2020), Indian Point 3 (April 30, 2021) and Palisades (May 31, 2022)
|
|
Production cost per MWh
|
Fuel and non-fuel O&M expenses according to accounting standards that
directly relate to the production of electricity per MWh (based on net generation), excluding special items
|
|
Refueling outage days
|
Number of days lost for a scheduled refueling and maintenance outage during
the period
|
|
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
|
|
Debt of joint ventures – Entergy's share
|
Entergy's share of debt issued by business joint ventures at EWC
|
|
Debt to capital ratio
|
Total debt divided by total capitalization
|
|
Leases – Entergy's share
|
Operating leases held by subsidiaries capitalized at implicit interest
rate
|
|
Revolver capacity
|
Amount of undrawn capacity remaining on corporate and subsidiary revolvers,
including Entergy Nuclear Vermont Yankee
|
|
ROE – as-reported
|
12-months rolling net income attributable to Entergy Corporation divided by
average common equity
|
|
ROIC – as-reported
|
12-months rolling net income attributable to Entergy Corporation adjusted
for preferred dividends and tax-effected interest expense divided by average invested capital
|
|
Securitization debt
|
Debt associated with securitization bonds issued to recover storm costs
from hurricanes Rita, Ike and Gustav at E-TX and Hurricane Isaac at E-NO; the 2009 ice storm at E-AR and investment
recovery of costs associated with the cancelled Little Gypsy repowering project at E-LA
|
|
Total debt
|
Sum of short-term and long-term debt, notes payable and commercial paper
and capital leases on the balance sheet
|
|
|
|
|
|
|
|
|
|
Appendix F-1: Definitions
|
|
Financial Measures - Non-GAAP
|
|
Adjusted EBITDA
|
Earnings before interest, depreciation and amortization and income taxes
and excluding decommissioning expense
|
|
Debt to capital ratio, 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, prepaid taxes and taxes accrued, interest accrued and other working capital accounts)
and securitization regulatory charges
|
|
Gross liquidity
|
Sum of cash and revolver capacity
|
|
Net debt to net capital ratio, excluding securitization debt
|
Total debt less cash and cash equivalents divided by total capitalization
less cash and cash equivalents, excluding securitization debt
|
|
Operational adjusted EBITDA
|
Adjusted EBITDA excluding effects of special items
|
|
Operational EPS
|
As-reported EPS excluding special items
|
|
Operational FFO
|
FFO excluding the effects of special items
|
|
Operational FFO to debt ratio, excluding securitization debt
|
12-months rolling operational FFO as a percentage of end of period total
debt excluding securitization debt
|
|
Operational FFO to debt ratio, excluding securitization debt and return of
unprotected excess ADIT
|
12-months rolling operational FFO as a percentage of end of period total
debt excluding securitization debt and return of unprotected excess ADIT
|
|
Parent debt to total debt ratio, excluding securitization debt
|
End of period Entergy Corporation debt, including amounts drawn on credit
revolver and commercial paper facilities, as a percent of consolidated total debt, excluding securitization
debt
|
|
ROE – operational
|
12-months rolling operational net income attributable to Entergy
Corporation divided by average common equity
|
|
ROIC – operational
|
12-months rolling operational net income attributable to Entergy
Corporation adjusted for preferred dividends and tax-effected interest expense divided by average invested
capital
|
|
UP&O adjusted earnings
|
As-reported earnings excluding special items and normalizing weather and
income taxes
|
|
Utility, Parent & Other
|
Combines the Utility segment with Parent & Other, which is all of
Entergy excluding the EWC segment
|
|
|
Appendix F-2 explains abbreviations and acronyms used in the quarterly earnings materials.
|
|
Appendix F-2: Abbreviations and Acronyms
|
|
ADIT
|
Accumulated deferred income taxes
|
IRS
|
Internal Revenue Service
|
|
AFUDC – borrowed funds
|
Allowance for borrowed funds used during construction
|
ISO
|
Independent system operator
|
|
AFUDC – equity funds
|
Allowance for equity funds used during construction
|
LPSC
|
Louisiana Public Service Commission
|
|
AMI
|
Advanced metering infrastructure
|
LTM
|
Last twelve months
|
|
ANO
|
Units 1 and 2 of Arkansas Nuclear One owned by E-AR (nuclear)
|
LTSA
|
Long-term service agreement
|
|
APSC
|
Arkansas Public Service Commission
|
MISO
|
Midcontinent Independent System Operator, Inc.
|
|
ARO
|
Asset retirement obligation
|
Moody's
|
Moody's Investor Service
|
|
bps
|
Basis points
|
MPSC
|
Mississippi Public Service Commission
|
|
CCGT
|
Combined cycle gas turbine
|
MTEP
|
MISO Transmission Expansion Planning
|
|
CCNO
|
Council of the City of New Orleans, Louisiana
|
Nelson 6
|
Unit 6 of Roy S. Nelson plant (coal)
|
|
COD
|
Commercial operation date
|
NEPOOL
|
New England Power Pool
|
|
CT
|
Simple cycle combustion turbine
|
Ninemile 6
|
Ninemile Point Unit 6 (CCGT)
|
|
CWIP
|
Construction work in progress
|
Non-fuel O&M
|
Non-fuel operation and maintenance expense
|
|
DCRF
|
Distribution cost recovery factor
|
NDT
|
Nuclear decommissioning trust
|
|
E-AR
|
Entergy Arkansas, Inc.
|
NOPS
|
New Orleans Power Station (RICE/natural gas)
|
|
E-LA
|
Entergy Louisiana, LLC
|
NorthStar
|
NorthStar Decommissioning Holdings, LLC
|
|
E-MS
|
Entergy Mississippi, Inc.
|
NRC
|
Nuclear Regulatory Commission
|
|
E-NO
|
Entergy New Orleans, LLC
|
NYISO
|
New York Independent System Operator, Inc.
|
|
E-TX
|
Entergy Texas, Inc.
|
NYPA
|
New York Power Authority
|
|
EBITDA
|
Earnings before interest, income taxes, depreciation and
amortization
|
NYSE
|
New York Stock Exchange
|
|
ENGC
|
Entergy Nuclear Generation Company
|
O&M
|
Operation and maintenance expense
|
|
ENP
|
Entergy Nuclear Palisades, LLC
|
OCF
|
Net cash flow provided by operating activities
|
|
ENVY
|
Entergy Nuclear Vermont Yankee
|
OpCo
|
Operating Company
|
|
EPS
|
Earnings per share
|
OPEB
|
Other post-employment benefits
|
|
ETR
|
Entergy Corporation
|
Palisades
|
Palisades Power Plant (nuclear)
|
|
EWC
|
Entergy Wholesale Commodities
|
Pilgrim
|
Pilgrim Nuclear Power Station (nuclear)
|
|
FERC
|
Federal Energy Regulatory Commission
|
PPA
|
Power purchase agreement or purchased power agreement
|
|
FFO
|
Funds from operations
|
PUCT
|
Public Utility Commission of Texas
|
|
Firm LD
|
Firm liquidated damages
|
RICE
|
Reciprocating Internal Combustion Engine
|
|
FitzPatrick
|
James A. FitzPatrick Nuclear Power Plant (nuclear, sold March 31,
2017)
|
RFP
|
Request for proposals
|
|
FRP
|
Formula rate plan
|
ROE
|
Return on equity
|
|
GAAP
|
U.S. generally accepted accounting principles
|
ROIC
|
Return on invested capital
|
|
Grand Gulf or GGNS
|
Unit 1 of Grand Gulf Nuclear Station (nuclear), 90% owned or leased by
SERI
|
RPCE
|
Rough production cost equalization
|
|
Indian Point 1 or IP1
|
Indian Point Energy Center Unit 1 (nuclear) (shut down in 1974)
|
RS Cogen
|
RS Cogen facility (CCGT cogeneration)
|
|
Indian Point 2 or IP2
|
Indian Point Energy Center Unit 2 (nuclear)
|
RSP
|
Rate Stabilization Plan (E-LA Gas)
|
|
Indian Point 3 or IP3
|
Indian Point Energy Center Unit 3 (nuclear)
|
S&P
|
Standard & Poor's
|
|
IPEC
|
Indian Point Energy Center (nuclear)
|
SEC
|
U.S. Securities and Exchange Commission
|
|
ISES 2
|
Unit 2 of Independence Steam Electric Station (coal)
|
SERI
|
System Energy Resources, Inc.
|
|
|
TCRF
|
Transmission cost recovery factor
|
|
|
Union
|
Union Power Station (CCGT)
|
|
|
UPSA
|
Unit Power Sales Agreement
|
|
|
UP&O
|
Utility, Parent & Other
|
|
|
VPUC
|
Vermont Public Utility Commission
|
|
|
VY or Vermont Yankee
|
Vermont Yankee Nuclear Power Station (nuclear)
|
|
|
WACC
|
Weighted-average cost of capital
|
|
|
WPEC
|
Washington Parish Energy Center (CT/natural gas)
|
|
|
G: 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 release to their most comparable GAAP measure.
|
|
Appendix G-1: Reconciliation of GAAP to Non-GAAP Financial Measures – EWC
Operational Net Revenue
|
|
($ in millions except where noted)
|
|
Third Quarter
|
Year-to-Date
|
|
|
2018
|
2017
|
2018
|
2017
|
|
EWC
|
|
|
|
|
|
|
As-reported net revenue
|
(A)
|
341
|
392
|
995
|
1,136
|
|
Special items included in net revenue:
|
|
|
|
|
|
|
EWC Nuclear costs associated with decisions to close or sell
plants
|
|
-
|
-
|
-
|
91
|
|
Total special items included in net revenue
|
(B)
|
-
|
-
|
-
|
91
|
|
Operational net revenue
|
(A-B)
|
341
|
392
|
995
|
1,045
|
|
|
|
|
|
|
|
EWC Nuclear
|
|
|
|
|
|
|
As-reported EWC Nuclear net revenue
|
(C)
|
339
|
391
|
984
|
1,129
|
|
Special items included in EWC Nuclear net revenue:
|
|
|
|
|
|
|
EWC Nuclear costs associated with decisions to close or sell
plants
|
|
-
|
-
|
-
|
91
|
|
Total special items included in EWC Nuclear net revenue
|
(D)
|
-
|
-
|
-
|
91
|
|
Operational EWC Nuclear net revenue
|
(C-D)
|
339
|
391
|
984
|
1,038
|
|
|
|
|
|
|
|
|
|
Calculations may differ due to rounding
|
|
|
|
|
Appendix G-2: Reconciliation of GAAP to Non-GAAP Financial Measures – ROIC,
ROE
|
|
($ in millions except where noted)
|
|
Third Quarter
|
|
|
2018
|
2017
|
|
As-reported net income (loss) attributable to Entergy Corporation, rolling
12 months
|
(A)
|
435
|
(878)
|
|
Preferred dividends
|
|
14
|
14
|
|
Tax-effected interest expense
|
|
520
|
404
|
|
As-reported net income (loss) attributable to Entergy Corporation, rolling
12 months adjusted for preferred dividends and tax-effected interest expense
|
(B)
|
969
|
(460)
|
|
|
|
|
|
Special items in prior quarters
|
|
(776)
|
(2,071)
|
|
Items associated with decisions to close or sell EWC nuclear
plants
|
|
(157)
|
(26)
|
|
Total special items, rolling 12 months
|
(C)
|
(933)
|
(2,097)
|
|
|
|
|
|
Operational earnings, rolling 12 months adjusted for preferred dividends
and tax effected interest expense (non-GAAP)
|
(B-C)
|
1,902
|
1,637
|
|
|
|
|
|
Operational earnings, rolling 12 months (non-GAAP)
|
(A-C)
|
1,368
|
1,219
|
|
|
|
|
|
Average invested capital
|
(D)
|
26,107
|
25,246
|
|
|
|
|
|
Average common equity
|
(E)
|
8,551
|
9,380
|
|
|
|
|
|
ROIC – as-reported
|
(B/D)
|
3.7%
|
(1.8%)
|
|
ROIC – operational
|
[(B-C)/D]
|
7.3%
|
6.5%
|
|
ROE – as-reported
|
(A/E)
|
5.1%
|
(9.4%)
|
|
ROE – operational
|
[(A-C)/E]
|
16.0%
|
13.0%
|
|
|
|
|
|
Calculations may differ due to rounding
|
|
|
|
|
Appendix G-3: Reconciliation of GAAP to Non-GAAP Financial Measures – Debt
Ratios excluding Securitization Debt; Gross Liquidity; FFO to Debt, excluding Securitization Debt and Return of
Unprotected Excess ADIT
|
|
($ in millions except where noted)
|
|
Third Quarter
|
|
|
2018
|
2017
|
|
Total debt
|
(A)
|
18,485
|
16,224
|
|
Less securitization debt
|
(B)
|
463
|
582
|
|
Total debt, excluding securitization debt
|
(C)
|
18,022
|
15,642
|
|
Less cash and cash equivalents
|
(D)
|
988
|
546
|
|
Net debt, excluding securitization debt
|
(E)
|
17,034
|
15,096
|
|
|
|
|
|
Total capitalization
|
(F)
|
27,095
|
25,118
|
|
Less securitization debt
|
(B)
|
463
|
582
|
|
Total capitalization, excluding securitization debt
|
(G)
|
26,632
|
24,536
|
|
Less cash and cash equivalents
|
(D)
|
988
|
546
|
|
Net capital, excluding securitization debt
|
(H)
|
25,644
|
23,990
|
|
|
|
|
|
Debt to capital ratio
|
(A/F)
|
68.2%
|
64.6%
|
|
Debt to capital ratio, excluding securitization debt
|
(C/G)
|
67.7%
|
63.8%
|
|
Net debt to net capital ratio, excluding securitization debt
|
(E/H)
|
66.4%
|
62.9%
|
|
|
|
|
|
Revolver capacity
|
(I)
|
3,653
|
4,213
|
|
|
|
|
|
Gross liquidity
|
(D+I)
|
4,641
|
4,759
|
|
|
|
|
|
Entergy Corporation notes:
|
|
|
|
|
Due September 2020
|
|
450
|
450
|
|
Due July 2022
|
|
650
|
650
|
|
Due September 2026
|
|
750
|
750
|
|
Total parent long-term debt
|
(J)
|
1,850
|
1,850
|
|
Revolver draw
|
(K)
|
630
|
150
|
|
Commercial paper
|
(L)
|
1,947
|
1,272
|
|
Unamortized debt issuance and discounts
|
(M)
|
(10)
|
(11)
|
|
Total parent debt
|
(J+K+L+M)
|
4,417
|
3,261
|
|
|
|
|
|
Parent debt to total debt ratio, excluding securitization debt
|
[(J+K+L+M)/C]
|
24.5%
|
20.8%
|
|
|
|
|
|
Calculations may differ due to rounding
|
|
|
|
|
Appendix G-3: Reconciliation of GAAP to Non-GAAP Financial Measures – Debt
Ratios excluding Securitization Debt; Gross Liquidity; FFO to Debt, excluding Securitization Debt and Return of
Unprotected Excess ADIT (continued)
|
|
($ in millions except where noted)
|
|
Third Quarter
|
|
|
2018
|
2017
|
|
Total debt
|
(A)
|
18,485
|
16,224
|
|
Less securitization debt
|
(B)
|
463
|
582
|
|
Total debt, excluding securitization debt
|
(C)
|
18,022
|
15,642
|
|
|
|
|
|
Net cash flow provided by operating activities, rolling 12
months
|
(D)
|
2,770
|
2,459
|
|
|
|
|
|
AFUDC – borrowed funds, rolling 12 months
|
(E)
|
(57)
|
(41)
|
|
|
|
|
|
Working capital items in net cash flow provided by operating activities
(rolling 12 months):
|
|
|
|
|
Receivables
|
|
(53)
|
(24)
|
|
Fuel inventory
|
|
26
|
30
|
|
Accounts payable
|
|
258
|
(1)
|
|
Taxes accrued
|
|
10
|
9
|
|
Interest accrued
|
|
(3)
|
-
|
|
Other working capital accounts
|
|
(9)
|
28
|
|
Securitization regulatory charges
|
|
125
|
114
|
|
Total
|
(F)
|
354
|
156
|
|
|
|
|
|
FFO, rolling 12 months
|
(G)=(D+E-F)
|
2,359
|
2,262
|
|
|
|
|
|
Add back special items (rolling 12 months pre-tax):
|
|
|
|
|
Items associated with decisions to close or sell EWC nuclear
plants
|
|
-
|
126
|
|
Operational FFO, rolling 12 months
|
(H)
|
2,359
|
2,388
|
|
|
|
|
|
Operational FFO to debt ratio, excluding securitization debt
|
(H/C)
|
13.1%
|
15.3%
|
|
|
|
|
|
Estimated return of unprotected excess ADIT (rolling 12 months
pre-tax)
|
(I)
|
342
|
-
|
|
|
|
|
|
Operational FFO to debt ratio, excluding securitization debt and return of
unprotected excess ADIT
|
[(H)+(I)/(C]
|
15.0%
|
15.3%
|
|
|
|
|
|
Calculations may differ due to rounding
|
View original content to download multimedia:http://www.prnewswire.com/news-releases/entergy-reports-third-quarter-earnings-300741111.html
SOURCE Entergy Corporation