ENTERGY MISSISSIPPI LLC
For the period ended Mar 31, 2024. Filed May 2, 2024.
View on SEC.govAbout this filing
A company's report for each of its first three quarters. The financial statements are not audited. It shows how the business has moved since the last annual report, and what management says changed.
Mar 31, 2024 · Filed May 2, 2024
Extracted filing text, with the paragraph anchors used by the comparison.
See the whole filing, with its images and exhibitsContents
Consolidated Statements of Comprehensive Income
| ENTERGY LOUISIANA, LLC AND SUBSIDIARIES | ||
|---|---|---|
| CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME | ||
| For the Three Months Ended March 31, 2024 and 2023 | ||
| (Unaudited) | ||
| 2024 | 2023 | |
| (In Thousands) | ||
| Net Income | $182,723 | $244,024 |
| Other comprehensive loss | ||
| Pension and other postretirement adjustment (net of tax benefit of $746 and $290) | (2,024) | (786) |
| Other comprehensive loss | (2,024) | (786) |
| Comprehensive Income | 180,699 | 243,238 |
| Net income attributable to noncontrolling interests | 795 | 554 |
| Comprehensive Income Applicable to Member’s Equity | $179,904 | $242,684 |
| See Notes to Financial Statements. | ||
| ENTERGY LOUISIANA, LLC AND SUBSIDIARIES | ||
|---|---|---|
| CONSOLIDATED STATEMENTS OF CASH FLOWS | ||
| For the Three Months Ended March 31, 2024 and 2023 | ||
| (Unaudited) | ||
| 2024 | 2023 | |
| (In Thousands) | ||
| OPERATING ACTIVITIES | ||
| Net income | $182,723 | $244,024 |
| Adjustments to reconcile net income to net cash flow provided by operating activities: | ||
| Depreciation, amortization, and decommissioning, including nuclear fuel amortization | 226,874 | 210,138 |
| Deferred income taxes, investment tax credits, and non-current taxes accrued | 126,334 | (70,518) |
| Changes in working capital: | ||
| Receivables | 39,860 | 119,726 |
| Fuel inventory | 4,236 | (4,489) |
| Accounts payable | (109,430) | (127,171) |
| Taxes accrued | (26,684) | 11,627 |
| Interest accrued | (9,995) | (12,730) |
| Deferred fuel costs | 6,940 | 173,809 |
| Other working capital accounts | (101,798) | (99,650) |
| Changes in provisions for estimated losses | 5,497 | 2,050 |
| Changes in other regulatory assets | 11,834 | 492,055 |
| Changes in other regulatory liabilities | 51,414 | 155,296 |
| Effect of securitization on regulatory asset | — | (491,150) |
| Changes in pension and other postretirement funded status | (12,466) | (3,556) |
| Other | (90,503) | (59,700) |
| Net cash flow provided by operating activities | 304,836 | 539,761 |
| INVESTING ACTIVITIES | ||
| Construction expenditures | (327,980) | (484,581) |
| Allowance for equity funds used during construction | 7,285 | 9,061 |
| Nuclear fuel purchases | (48,914) | (72,003) |
| Proceeds from sale of nuclear fuel | 38,790 | 16,637 |
| Payments to storm reserve escrow account | (3,299) | (3,037) |
| Purchase of preferred membership interests of affiliate | — | (1,457,676) |
| Redemption of preferred membership interests of affiliate | 85,027 | 46,643 |
| Proceeds from nuclear decommissioning trust fund sales | 149,334 | 111,263 |
| Investment in nuclear decommissioning trust funds | (166,123) | (127,338) |
| Changes in money pool receivable - net | (218,098) | (77,354) |
| Decrease (increase) in other investments | 35 | (18) |
| Net cash flow used in investing activities | (483,943) | (2,038,403) |
| FINANCING ACTIVITIES | ||
| Proceeds from the issuance of long-term debt | 1,693,150 | 526,764 |
| Retirement of long-term debt | (513,009) | (540,008) |
| Proceeds received by storm trust related to securitization | — | 1,457,676 |
| Capital contribution from parent | — | 1,457,676 |
| Changes in money pool payable - net | (156,166) | (226,114) |
| Common equity distributions paid | (97,500) | (160,250) |
| Other | 23,059 | 6,137 |
| Net cash flow provided by financing activities | 949,534 | 2,521,881 |
| Net increase in cash and cash equivalents | 770,427 | 1,023,239 |
| Cash and cash equivalents at beginning of period | 2,772 | 56,613 |
| Cash and cash equivalents at end of period | $773,199 | $1,079,852 |
| SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION: | ||
| Cash paid (received) during the period for: | ||
| Interest - net of amount capitalized | $105,176 | $107,408 |
| Income taxes | $— | ($6,037) |
| Non-cash investing activities: | ||
| Accrued construction expenditures | $84,035 | $119,635 |
| See Notes to Financial Statements. | ||
| ENTERGY LOUISIANA, LLC AND SUBSIDIARIES | ||
|---|---|---|
| CONSOLIDATED BALANCE SHEETS | ||
| ASSETS | ||
| March 31, 2024 and December 31, 2023 | ||
| (Unaudited) | ||
| 2024 | 2023 | |
| (In Thousands) | ||
| CURRENT ASSETS | ||
| Cash and cash equivalents: | ||
| Cash | $407 | $2,255 |
| Temporary cash investments | 772,792 | 517 |
| Total cash and cash equivalents | 773,199 | 2,772 |
| Accounts receivable: | ||
| Customer | 253,020 | 264,776 |
| Allowance for doubtful accounts | (4,639) | (6,156) |
| Associated companies | 285,374 | 82,292 |
| Other | 64,545 | 74,685 |
| Accrued unbilled revenues | 197,708 | 202,173 |
| Total accounts receivable | 796,008 | 617,770 |
| Deferred fuel costs | 17,860 | 24,800 |
| Fuel inventory - at average cost | 53,582 | 57,818 |
| Materials and supplies - at average cost | 681,893 | 652,180 |
| Deferred nuclear refueling outage costs | 86,339 | 96,047 |
| Prepayments and other | 152,695 | 71,613 |
| TOTAL | 2,561,576 | 1,523,000 |
| OTHER PROPERTY AND INVESTMENTS | ||
| Investment in affiliate preferred membership interests | 4,411,218 | 4,496,245 |
| Decommissioning trust funds | 2,239,614 | 2,107,384 |
| Non-utility property - at cost (less accumulated depreciation) | 403,281 | 404,043 |
| Storm reserve escrow account | 247,118 | 243,819 |
| Other | 9,448 | 9,367 |
| TOTAL | 7,310,679 | 7,260,858 |
| UTILITY PLANT | ||
| Electric | 28,168,201 | 27,800,467 |
| Natural gas | 319,273 | 315,658 |
| Construction work in progress | 439,770 | 592,803 |
| Nuclear fuel | 288,150 | 333,472 |
| TOTAL UTILITY PLANT | 29,215,394 | 29,042,400 |
| Less - accumulated depreciation and amortization | 10,668,272 | 10,570,707 |
| UTILITY PLANT - NET | 18,547,122 | 18,471,693 |
| DEFERRED DEBITS AND OTHER ASSETS | ||
| Regulatory assets: | ||
| Other regulatory assets | 1,637,018 | 1,648,852 |
| Deferred fuel costs | 168,122 | 168,122 |
| Other | 51,577 | 36,945 |
| TOTAL | 1,856,717 | 1,853,919 |
| TOTAL ASSETS | $30,276,094 | $29,109,470 |
| See Notes to Financial Statements. | ||
| ENTERGY LOUISIANA, LLC AND SUBSIDIARIES | ||
|---|---|---|
| CONSOLIDATED BALANCE SHEETS | ||
| LIABILITIES AND EQUITY | ||
| March 31, 2024 and December 31, 2023 | ||
| (Unaudited) | ||
| 2024 | 2023 | |
| (In Thousands) | ||
| CURRENT LIABILITIES | ||
| Currently maturing long-term debt | $1,400,000 | $1,400,000 |
| Accounts payable: | ||
| Associated companies | 81,390 | 283,016 |
| Other | 348,340 | 467,414 |
| Customer deposits | 170,276 | 167,905 |
| Taxes accrued | 39,779 | 66,463 |
| Interest accrued | 81,661 | 91,656 |
| Other | 81,512 | 87,468 |
| TOTAL | 2,202,958 | 2,563,922 |
| NON-CURRENT LIABILITIES | ||
| Accumulated deferred income taxes and taxes accrued | 2,504,203 | 2,391,442 |
| Accumulated deferred investment tax credits | 92,101 | 93,242 |
| Regulatory liability for income taxes - net | 194,251 | 193,754 |
| Other regulatory liabilities | 1,458,606 | 1,407,689 |
| Decommissioning | 1,871,637 | 1,836,240 |
| Accumulated provisions | 269,366 | 263,869 |
| Pension and other postretirement liabilities | 259,631 | 271,928 |
| Long-term debt | 9,202,315 | 8,020,689 |
| Other | 564,233 | 493,176 |
| TOTAL | 16,416,343 | 14,972,029 |
| Commitments and Contingencies | ||
| EQUITY | ||
| Member’s equity | 11,558,975 | 11,473,614 |
| Accumulated other comprehensive income | 52,774 | 54,798 |
| Noncontrolling interests | 45,044 | 45,107 |
| TOTAL | 11,656,793 | 11,573,519 |
| TOTAL LIABILITIES AND EQUITY | $30,276,094 | $29,109,470 |
| See Notes to Financial Statements. | ||
| ENTERGY LOUISIANA, LLC AND SUBSIDIARIES | ||||
|---|---|---|---|---|
| CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY | ||||
| For the Three Months Ended March 31, 2024 and 2023 | ||||
| (Unaudited) | ||||
| Noncontrolling Interests | Member’sEquity | Accumulated Other Comprehensive Income | Total | |
| (In Thousands) | ||||
| Balance at December 31, 2022 | $31,735 | $9,406,343 | $55,370 | $9,493,448 |
| Net income | 554 | 243,470 | — | 244,024 |
| Other comprehensive loss | — | — | (786) | (786) |
| Capital contribution from parent | — | 1,457,676 | — | 1,457,676 |
| Common equity distributions | — | (160,250) | — | (160,250) |
| Beneficial interest in storm trust | 14,577 | — | — | 14,577 |
| Distribution to LURC | (470) | — | — | (470) |
| Other | — | (28) | — | (28) |
| Balance at March 31, 2023 | $46,396 | $10,947,211 | $54,584 | $11,048,191 |
| Balance at December 31, 2023 | $45,107 | $11,473,614 | $54,798 | $11,573,519 |
| Net income | 795 | 181,928 | — | 182,723 |
| Other comprehensive loss | — | — | (2,024) | (2,024) |
| Non-cash contribution from parent | — | 976 | — | 976 |
| Common equity distributions | — | (97,500) | — | (97,500) |
| Distributions to LURC | (858) | — | — | (858) |
| Other | — | (43) | — | (43) |
| Balance at March 31, 2024 | $45,044 | $11,558,975 | $52,774 | $11,656,793 |
| See Notes to Financial Statements. | ||||
ENTERGY MISSISSIPPI, LLC AND SUBSIDIARIES
Net income increased $6.5 million primarily due to higher retail electric price, partially offset by lower volume/weather.
| Amount | |
|---|---|
| (In Millions) | |
| 2023 operating revenues | $412.4 |
| Fuel, rider, and other revenues that do not significantly affect net income | (2.1) |
| Retail electric price | 8.8 |
| Volume/weather | (4.2) |
| 2024 operating revenues | $414.9 |
Entergy Mississippi’s results include revenues from rate mechanisms designed to recover fuel, purchased power, and other costs such that the revenues and expenses associated with these items generally offset and do not affect net income. “Fuel, rider, and other revenues that do not significantly affect net income” includes the revenue variance associated with these items.
The retail electric price variance is primarily due to an increase in formula rate plan rates effective April 2023. See Note 2 to the financial statements in the Form 10-K for discussion of the formula rate plan filing.
The volume/weather variance is primarily due to a decrease in commercial and industrial usage and a decrease in weather-adjusted residential usage, partially offset by the effect of more favorable weather on residential sales. The decrease in industrial usage is primarily due to a decrease in demand from small industrial customers and a decrease in demand from large industrial customers, primarily in the wood products industry.
Total electric energy sales for Entergy Mississippi for the three months ended March 31, 2024 and 2023 are as follows:
| 2024 | 2023 | % Change | |
|---|---|---|---|
| (GWh) | |||
| Residential | 1,186 | 1,089 | 9 |
| Commercial | 963 | 1,015 | (5) |
| Industrial | 494 | 567 | (13) |
| Governmental | 87 | 92 | (5) |
| Total retail | 2,730 | 2,763 | (1) |
| Sales for resale: | |||
| Non-associated companies | 1,988 | 1,564 | 27 |
| Total | 4,718 | 4,327 | 9 |
See Note 12 to the financial statements herein for additional discussion of Entergy Mississippi’s operating revenues.
Interest expense increased primarily due to the issuance of $300 million of 5.0% Series mortgage bonds in May 2023, partially offset by the repayment of a $150 million unsecured term loan in 2023, of which $50 million was repaid in May 2023 and $100 million was repaid in December 2023.
The effective income tax rates were 22.2% for the first quarter 2024 and 24.4% for the first quarter 2023. The differences in the effective income tax rates for the first quarter 2024 and the first quarter 2023 versus the federal statutory rate of 21% were primarily due to the accrual for state income taxes, partially offset by certain book and tax differences related to utility plant items.
| 2024 | 2023 | |
|---|---|---|
| (In Thousands) | ||
| Cash and cash equivalents at beginning of period | $6,630 | $16,979 |
| Net cash provided by (used in): | ||
| Operating activities | 34,401 | 36,861 |
| Investing activities | (112,436) | (111,842) |
| Financing activities | 73,530 | 94,154 |
| Net increase (decrease) in cash and cash equivalents | (4,505) | 19,173 |
| Cash and cash equivalents at end of period | $2,125 | $36,152 |
Net cash flow provided by operating activities decreased $2.5 millionfor the three months ended March 31, 2024 compared to the three months ended March 31, 2023 primarily due to the timing of payments to vendors and the timing of recovery of fuel and purchased power costs, substantially offset by higher collections from customers. See Note 2 to the financial statements in the Form 10-K for a discussion of fuel and purchased power cost recovery.
Net cash flow used in investing activities increased $0.6 million for the three months ended March 31, 2024 compared to the three months ended March 31, 2023 primarily due to money pool activity, substantially offset by:
a decrease of $7.2 million in distribution construction expenditures primarily due to lower capital expenditures for storm restoration in 2024;
a decrease of $6.7 million in facilities construction expenditures primarily due to the construction of a new transmission office in 2023; and
a decrease of $4.8 million in transmission construction expenditures primarily due to decreased spending on various transmission projects in 2024.
Decreases in Entergy Mississippi’s receivable from the money pool are a source of cash flow, and Entergy Mississippi’s receivable from the money pool decreased $25.4 million for the three months ended March 31, 2023. The money pool is an intercompany cash management program that makes possible intercompany borrowing and lending arrangements, including to reduce the Registrant Subsidiaries’ need for external short-term borrowings.
Net cash flow provided by financing activities decreased $20.6 million for the three months ended March 31, 2024 compared to the three months ended March 31, 2023 primarily due to money pool activity and a decrease of $15.5 million in prepaid deposits related to contributions-in-aid-of-construction primarily for customer and generator interconnection agreements, partially offset by $12.5 million in common equity distributions paid in first quarter 2023 in order to maintain Entergy Mississippi’s capital structure.
Decreases in Entergy Mississippi’s payable to the money pool are a use of cash flow, and Entergy Mississippi’s payable to the money pool decreased $17.5 million for the three months ended March 31, 2024.
Entergy Mississippi’s debt to capital ratio is shown in the following table.
| March 31, 2024 | December 31, 2023 | |
|---|---|---|
| Debt to capital | 51.3% | 50.5% |
| Effect of subtracting cash | (0.1%) | (0.1%) |
| Net debt to net capital (non-GAAP) | 51.2% | 50.4% |
Net debt consists of debt less cash and cash equivalents. Debt consists of short-term borrowings, finance lease obligations, and long-term debt, including the currently maturing portion. Capital consists of debt and equity. Net capital consists of capital less cash and cash equivalents. Entergy Mississippi uses the debt to capital ratio in analyzing its financial condition and believes it provides useful information to its investors and creditors in evaluating Entergy Mississippi’s financial condition. The net debt to net capital ratio is a non-GAAP measure. Entergy Mississippi uses the net debt to net capital ratio in analyzing its financial condition and believes it provides useful information to its investors and creditors in evaluating Entergy Mississippi’s financial condition because net debt indicates Entergy Mississippi’s outstanding debt position that could not be readily satisfied by cash and cash equivalents on hand.
See “MANAGEMENT’S FINANCIAL DISCUSSION AND ANALYSIS -Liquidity and Capital Resources” in the Form 10-K for a discussion of Entergy Mississippi’s uses and sources of capital. The following are updates to the information provided in the Form 10-K.
Entergy Mississippi’s receivables from or (payables to) the money pool were as follows:
| March 31, 2024 | December 31, 2023 | March 31, 2023 | December 31, 2022 |
|---|---|---|---|
| (In Thousands) | |||
| ($56,220) | ($73,769) | $1,498 | $26,879 |
Entergy Mississippihas a credit facility in the amount of $150 million scheduled to expire in July 2025. As of March 31, 2024, $100 million in cash borrowings were outstanding under the credit facility. In addition, Entergy Mississippi is a party to an uncommitted letter of credit facility as a means to post collateral to support its obligations to MISO and for other purposes. As of March 31, 2024,$17.4 million in MISO letters of credit and$10.2 million in non-MISO letters of credit were outstanding under this facility. See Note 4 to the financial statements herein for additional discussion of the credit facilities.
See “MANAGEMENT’S FINANCIAL DISCUSSION AND ANALYSIS - State and Local Rate Regulation and Fuel-Cost Recovery” in the Form 10-K for a discussion of state and local rate regulation and fuel-cost recovery. The following are updates to that discussion.
In March 2024, Entergy Mississippi submitted its formula rate plan 2024 test year filing and 2023 look-back filing showing Entergy Mississippi’s earned return on rate base for the historical 2023 calendar year to be within the formula rate plan bandwidth and projected earned return for the 2024 calendar year to be below the formula rate plan bandwidth. The 2024 test year filing showed a $63.4 million rate increase was necessary to reset Entergy Mississippi’s earned return on rate base to the specified point of adjustment of 7.10%, within the formula rate plan bandwidth. The 2023 look-back filing compared actual 2023 results to the approved benchmark return on rate base and reflected no change in formula rate plan revenues. In accordance with the provisions of the formula rate plan, Entergy Mississippi implemented a $32.6 million interim rate increase, reflecting a cap equal to 2% of 2023 retail revenues, effective April 2024. A final order is expected in second quarter 2024, with the resulting rates, including amounts above the 2% cap of retail revenues, effective July 2024.
In December 2014 the MPSC ordered Entergy Mississippi to file an updated depreciation study at least once every four years. Pursuant to this order and Entergy Mississippi’s filing cycle, Entergy Mississippi would have filed an updated depreciation report with its formula rate plan filing in 2023. However, in July 2022 the MPSC directed Entergy Mississippi to file its next depreciation study in connection with its 2024 formula rate plan filing notwithstanding the MPSC’s prior order. Accordingly, Entergy Mississippi filed a depreciation study in February 2024. The study showed a need for an increase in annual depreciation expense of $55.2 million. The calculated increase in annual depreciation expense was excluded from Entergy Mississippi’s 2024 formula rate plan revenue increase request as the $63.4 million rate increase determined in the formula rate plan 2024 test year filing was just lower than the cap on changes to formula rate plan revenues, set at 4% of retail revenues. Entergy Mississippi expects to engage in further discussions with the MPSC regarding the timing of implementing changes to depreciation rates and for recovery of the depreciation expense.
Storm Cost Recovery Filings with Retail Regulators
As discussed in the Form 10-K, Entergy Mississippi has approval from the MPSC to collect a storm damage provision of $1.75 million per month. If Entergy Mississippi’s accumulated storm damage provision balance exceeds $15 million, the collection of the storm damage provision ceases until such time that the accumulated storm damage provision becomes less than $10 million.
In December 2023, Entergy Mississippi filed a Notice of Storm Escrow Disbursement and Request for Interim Relief notifying the MPSC that Entergy Mississippi had requested disbursement of approximately $34.5 million of storm escrow funds from its restricted storm escrow account. The filing also requested authorization from the MPSC, on a temporary basis, that the $34.5 million of storm escrow funds be credited to Entergy Mississippi’s storm damage provision, pending the MPSC’s review of Entergy Mississippi’s storm-related costs, and that Entergy Mississippi continue to bill its monthly storm damage provision without suspension in the event the storm damage provision balance exceeds $15 million, in anticipation of a subsequent filing by Entergy Mississippi in this proceeding. The storm damage reserve exceeded $15 million upon receipt of the storm escrow funds. Because the MPSC had not entered an order on Entergy Mississippi’s filing on the requested relief to continue billing this provision, Entergy Mississippi suspended billing the monthly storm damage provision effective with February 2024 bills.
In March 2024, Entergy Mississippi made a combined dual filing which included a Notice of Intent to Make Routine Change in Rates and Schedules and a Motion for Determination relating to the above-described Notice of Storm Escrow Disbursement. The Notice of Intent proposed a new storm damage mitigation and restoration rider to supersede both the current storm damage rate schedule and the vegetation management rider schedule, in which the collection of both expenses would be combined. The proposal requests that the MPSC authorize Entergy Mississippi to collect a storm damage provision of $5.2 million per month. Furthermore, if Entergy Mississippi’s accumulated storm damage provision balance exceeds $70 million, collection of the storm damage provision would cease until such time that the accumulated storm damage provision becomes less than $60 million. The new storm damage mitigation and restoration rider will go into effect July 2024 if the notice is not suspended by the MPSC. Should the proposal not go into effect and the collection of both expenses not be combined, Entergy Mississippi proposed to collect a storm damage provision of $3.5 million per month, inwhich the storm damage reserve balance is not to exceed$50 million or become less than $40 million.
See “MANAGEMENT’S FINANCIAL DISCUSSION AND ANALYSIS – Environmental Risks” in the Form 10-K for a discussion of environmental risks.
See “MANAGEMENT’S FINANCIAL DISCUSSION AND ANALYSIS - Critical Accounting Estimates” in the Form 10-K for a discussion of the estimates and judgments necessary in Entergy Mississippi’s accounting for utility regulatory accounting, taxation and uncertain tax positions, qualified pension and other postretirement benefits, and other contingencies.
See the “New Accounting Pronouncements” section of Note 1 to the financial statements in the Form 10-K for a discussion of new accounting pronouncements and the “New Accounting Pronouncements” section of Entergy Corporation and Subsidiaries Management’s Financial Discussion and Analysis herein for updates to the discussion of new accounting pronouncements.
| ENTERGY MISSISSIPPI, LLC AND SUBSIDIARIES | ||
|---|---|---|
| CONSOLIDATED INCOME STATEMENTS | ||
| For the Three Months Ended March 31, 2024 and 2023 | ||
| (Unaudited) | ||
| 2024 | 2023 | |
| (In Thousands) | ||
| OPERATING REVENUES | ||
| Electric | $414,856 | $412,428 |
| OPERATING EXPENSES | ||
| Operation and Maintenance: | ||
| Fuel, fuel-related expenses, and gas purchased for resale | 117,850 | 161,285 |
| Purchased power | 67,655 | 63,814 |
| Other operation and maintenance | 71,206 | 69,818 |
| Taxes other than income taxes | 38,310 | 35,734 |
| Depreciation and amortization | 65,917 | 64,029 |
| Other regulatory charges (credits) - net | (6,491) | (32,843) |
| TOTAL | 354,447 | 361,837 |
| OPERATING INCOME | 60,409 | 50,591 |
| OTHER INCOME | ||
| Allowance for equity funds used during construction | 1,918 | 1,884 |
| Interest and investment income | 193 | 464 |
| Miscellaneous - net | (1,621) | (2,083) |
| TOTAL | 490 | 265 |
| INTEREST EXPENSE | ||
| Interest expense | 26,397 | 23,944 |
| Allowance for borrowed funds used during construction | (747) | (783) |
| TOTAL | 25,650 | 23,161 |
| INCOME BEFORE INCOME TAXES | 35,249 | 27,695 |
| Income taxes | 7,817 | 6,755 |
| NET INCOME | 27,432 | 20,940 |
| Net loss attributable to noncontrolling interest | (2,302) | (2,141) |
| EARNINGS APPLICABLE TO MEMBER'S EQUITY | $29,734 | $23,081 |
| See Notes to Financial Statements. | ||
| ENTERGY MISSISSIPPI, LLC AND SUBSIDIARIES | ||
|---|---|---|
| CONSOLIDATED STATEMENTS OF CASH FLOWS | ||
| For the Three Months Ended March 31, 2024 and 2023 | ||
| (Unaudited) | ||
| 2024 | 2023 | |
| (In Thousands) | ||
| OPERATING ACTIVITIES | ||
| Net income | $27,432 | $20,940 |
| Adjustments to reconcile net income to net cash flow provided by operating activities: | ||
| Depreciation and amortization | 65,917 | 64,029 |
| Deferred income taxes, investment tax credits, and non-current taxes accrued | (9,162) | 8,142 |
| Changes in assets and liabilities: | ||
| Receivables | 36,151 | 36,802 |
| Fuel inventory | (1,012) | (3,014) |
| Accounts payable | (15,691) | (33,508) |
| Taxes accrued | (75,046) | (80,166) |
| Interest accrued | 5,960 | 11,078 |
| Deferred fuel costs | 28,337 | 67,005 |
| Other working capital accounts | (6,853) | (9,515) |
| Provisions for estimated losses | (977) | 1,900 |
| Other regulatory assets | (3,166) | 1,020 |
| Other regulatory liabilities | (2,701) | (44,487) |
| Pension and other postretirement funded status | (6,014) | (4,062) |
| Other assets and liabilities | (8,774) | 697 |
| Net cash flow provided by operating activities | 34,401 | 36,861 |
| INVESTING ACTIVITIES | ||
| Construction expenditures | (114,260) | (138,760) |
| Allowance for equity funds used during construction | 1,918 | 1,884 |
| Changes in money pool receivable - net | — | 25,381 |
| Increase in other investments | (94) | (347) |
| Net cash flow used in investing activities | (112,436) | (111,842) |
| FINANCING ACTIVITIES | ||
| Proceeds from the issuance of long-term debt | 99,860 | 99,916 |
| Changes in money pool payable - net | (17,549) | — |
| Common equity distributions paid | — | (12,500) |
| Other | (8,781) | 6,738 |
| Net cash flow provided by financing activities | 73,530 | 94,154 |
| Net increase (decrease) in cash and cash equivalents | (4,505) | 19,173 |
| Cash and cash equivalents at beginning of period | 6,630 | 16,979 |
| Cash and cash equivalents at end of period | $2,125 | $36,152 |
| SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION: | ||
| Cash paid during the period for: | ||
| Interest - net of amount capitalized | $19,838 | $12,211 |
| Income taxes | $2,353 | $— |
| Noncash investing activities: | ||
| Accrued construction expenditures | $43,943 | $57,649 |
| See Notes to Financial Statements. | ||
| ENTERGY MISSISSIPPI, LLC AND SUBSIDIARIES | ||
|---|---|---|
| CONSOLIDATED BALANCE SHEETS | ||
| ASSETS | ||
| March 31, 2024 and December 31, 2023 | ||
| (Unaudited) | ||
| 2024 | 2023 | |
| (In Thousands) | ||
| CURRENT ASSETS | ||
| Cash and cash equivalents: | ||
| Cash | $28 | $30 |
| Temporary cash investments | 2,097 | 6,600 |
| Total cash and cash equivalents | 2,125 | 6,630 |
| Accounts receivable: | ||
| Customer | 107,254 | 121,389 |
| Allowance for doubtful accounts | (3,064) | (3,312) |
| Associated companies | 4,127 | 4,997 |
| Other | 17,246 | 17,697 |
| Accrued unbilled revenues | 50,522 | 71,465 |
| Total accounts receivable | 176,085 | 212,236 |
| Fuel inventory - at average cost | 17,208 | 16,196 |
| Materials and supplies - at average cost | 101,096 | 95,526 |
| Prepayments and other | 11,054 | 12,740 |
| TOTAL | 307,568 | 343,328 |
| OTHER PROPERTY AND INVESTMENTS | ||
| Non-utility property - at cost (less accumulated depreciation) | 4,493 | 4,497 |
| Storm reserve escrow account | 749 | 656 |
| TOTAL | 5,242 | 5,153 |
| UTILITY PLANT | ||
| Electric | 7,526,466 | 7,455,145 |
| Construction work in progress | 201,824 | 139,635 |
| TOTAL UTILITY PLANT | 7,728,290 | 7,594,780 |
| Less - accumulated depreciation and amortization | 2,386,782 | 2,346,327 |
| UTILITY PLANT - NET | 5,341,508 | 5,248,453 |
| DEFERRED DEBITS AND OTHER ASSETS | ||
| Regulatory assets: | ||
| Other regulatory assets | 582,242 | 579,076 |
| Other | 75,918 | 51,996 |
| TOTAL | 658,160 | 631,072 |
| TOTAL ASSETS | $6,312,478 | $6,228,006 |
| See Notes to Financial Statements. | ||
| ENTERGY MISSISSIPPI, LLC AND SUBSIDIARIES | ||
|---|---|---|
| CONSOLIDATED BALANCE SHEETS | ||
| LIABILITIES AND EQUITY | ||
| March 31, 2024 and December 31, 2023 | ||
| (Unaudited) | ||
| 2024 | 2023 | |
| (In Thousands) | ||
| CURRENT LIABILITIES | ||
| Currently maturing long-term debt | $100,000 | $100,000 |
| Accounts payable: | ||
| Associated companies | 101,428 | 133,571 |
| Other | 119,163 | 92,659 |
| Customer deposits | 93,532 | 92,637 |
| Taxes accrued | 40,088 | 115,134 |
| Interest accrued | 27,497 | 21,537 |
| Deferred fuel costs | 158,982 | 130,645 |
| Other | 22,725 | 26,463 |
| TOTAL | 663,415 | 712,646 |
| NON-CURRENT LIABILITIES | ||
| Accumulated deferred income taxes and taxes accrued | 811,729 | 821,744 |
| Accumulated deferred investment tax credits | 13,479 | 13,811 |
| Regulatory liability for income taxes - net | 186,057 | 188,714 |
| Other regulatory liabilities | 33,652 | 33,696 |
| Asset retirement cost liabilities | 19,644 | 8,229 |
| Accumulated provisions | 38,504 | 39,481 |
| Long-term debt | 2,229,695 | 2,129,510 |
| Other | 80,657 | 71,961 |
| TOTAL | 3,413,417 | 3,307,146 |
| Commitments and Contingencies | ||
| EQUITY | ||
| Member's equity | 2,219,195 | 2,189,461 |
| Noncontrolling interest | 16,451 | 18,753 |
| TOTAL | 2,235,646 | 2,208,214 |
| TOTAL LIABILITIES AND EQUITY | $6,312,478 | $6,228,006 |
| See Notes to Financial Statements. | ||
| ENTERGY MISSISSIPPI, LLC AND SUBSIDIARIES | |||
|---|---|---|---|
| CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY | |||
| For the Three Months Ended March 31, 2024 and 2023 | |||
| (Unaudited) | |||
| Noncontrolling Interest | Member's Equity | Total | |
| (In Thousands) | |||
| Balance at December 31, 2022 | $3,347 | $2,037,190 | $2,040,537 |
| Net income (loss) | (2,141) | 23,081 | 20,940 |
| Common equity distributions | — | (12,500) | (12,500) |
| Balance at March 31, 2023 | $1,206 | $2,047,771 | $2,048,977 |
| Balance at December 31, 2023 | $18,753 | $2,189,461 | $2,208,214 |
| Net income (loss) | (2,302) | 29,734 | 27,432 |
| Balance at March 31, 2024 | $16,451 | $2,219,195 | $2,235,646 |
| See Notes to Financial Statements. | |||
ENTERGY NEW ORLEANS, LLC AND SUBSIDIARIES
Entergy New Orleans experienced a net loss of $49.0 million for the three months ended March 31, 2024 compared to net income of $10.1 million for the three months ended March 31, 2023 primarily due to a$78.5 million ($57.4 million net-of-tax) regulatory charge, recorded in first quarter 2024, primarily to reflect a settlement in principle between Entergy New Orleans and the City Council in April 2024 for additional sharing with customers of income tax benefits from the resolution of the 2016-2018 IRS audit. See Note 10 to the financial statements herein for discussion of the April 2024 settlement in principle and Note 3 to the financial statements in the Form 10-K for discussion of the resolution of the 2016-2018 IRS audit.
| Amount | |
|---|---|
| (In Millions) | |
| 2023 operating revenues | $208.8 |
| Fuel, rider, and other revenues that do not significantly affect net income | (14.2) |
| Volume/weather | (3.1) |
| Retail electric price | 1.5 |
| 2024 operating revenues | $193.0 |
Entergy New Orleans’s results include revenues from rate mechanisms designed to recover fuel, purchased power, and other costs such that the revenues and expenses associated with these items generally offset and do not affect net income. “Fuel, rider, and other revenues that do not significantly affect net income” includes the revenue variance associated with these items.
The volume/weather variance is primarily due to a decrease in commercial and industrial usage, partially offset by the effect of more favorable weather on residential sales. The decrease in industrial usage is primarily due to a decrease in demand from existing customers.
The retail electric price variance is primarily due to an increase in formula rate plan rates effective September 2023 in accordance with the terms of the 2023 formula rate plan filing. See Note 2 to the financial statements in the Form 10-K for discussion of the formula rate plan filing.
Total electric energy sales for Entergy New Orleans for the three months ended March 31, 2024 and 2023 are as follows:
| 2024 | 2023 | % Change | |
|---|---|---|---|
| (GWh) | |||
| Residential | 480 | 453 | 6 |
| Commercial | 443 | 487 | (9) |
| Industrial | 85 | 99 | (14) |
| Governmental | 177 | 182 | (3) |
| Total retail | 1,185 | 1,221 | (3) |
| Sales for resale: | |||
| Non-associated companies | 505 | 1,043 | (52) |
| Total | 1,690 | 2,264 | (25) |
See Note 12 to the financial statements herein for additional discussion of Entergy New Orleans’s operating revenues.
an increase of $1.3 million in loss provisions;
an increase of $1.3 million in power delivery expenses primarily due to higher reliability costs andhigher readiness and response costs;
an increase of $1.1 million in compensation and benefits costs primarily due to higher healthcare claims activity in 2024;
an increase of $1.0 million in bad debt expense;
an increase of $0.9 million due to higher gas infrastructure replacement deferrals in 2023;
an increase of $0.7 millionin contract costs related to operational performance, customer service, and organizational health initiatives;
an increase of $0.7 millionin energy efficiency expenses primarily due to higher energy efficiency costs, partially offset by thetiming of recovery from customers; and
Depreciation and amortization expenses increased primarily due toadditions to plant in service.
Other regulatory charges (credits) - net includesa regulatory charge of$78.5 million, recorded in first quarter 2024, primarily to reflect a settlement in principle between Entergy New Orleans and the City Council in April 2024 for additional sharing with customers of income tax benefits from the resolution of the 2016-2018 IRS audit. See Note 10 to the financial statements herein for discussion of the April 2024 settlement in principle and Note 3 to the financial statements in the Form 10-K for discussion of the resolution of the 2016-2018 IRS audit.
Other income decreased primarily due to lower interest earned on money pool investments.
The effective income tax rate was 28.3% for the first quarter 2024. The difference in the effective income tax rate for the first quarter 2024 versus the federal statutory rate of 21% was primarily due to the accrual for state income taxes.
The effective income tax rate was 32.0% for the first quarter 2023. The difference in the effective income tax rate for the first quarter 2023 versus the federal statutory rate of 21% was primarily due to the accrual for state income taxes and the amortization of state accumulated deferred income taxes as a result of tax rate changes, partially offset by certain book and tax differences related to utility plant items.
Planned Sale of Gas Distribution Business
See “MANAGEMENT’S FINANCIAL DISCUSSION AND ANALYSIS -Planned Sale of Gas Distribution Businesses” in the Form 10-K for discussion of the planned sale of Entergy New Orleans’s gas distribution business.
| 2024 | 2023 | |
|---|---|---|
| (In Thousands) | ||
| Cash and cash equivalents at beginning of period | $26 | $4,464 |
| Net cash provided by (used in): | ||
| Operating activities | 9,139 | 71,578 |
| Investing activities | (36,893) | 85,156 |
| Financing activities | 27,754 | 14,688 |
| Net increase in cash and cash equivalents | — | 171,422 |
| Cash and cash equivalents at end of period | $26 | $175,886 |
Net cash flow provided by operating activities decreased $62.4 million for the three months ended March 31, 2024 compared to the three months ended March 31, 2023 primarily due to the refund of $34 million received from System Energy in January 2023 related to the sale-leaseback renewal costs and depreciation litigation as calculated in System Energy’s January 2023 compliance report filed with the FERC and lower collections from customers. The decrease was partially offset by the timing of payments to vendors. See Note 2 to the financial statements in the Form 10-K for further discussion of the refund and the related proceedings.
Entergy New Orleans’s investing activities used $36.9 million of cash for the three months ended March 31, 2024 compared to providing $85.2 million of cash for the three months ended March 31, 2023 primarily due to:
money pool activity;
a decrease of $8.7 million in transmission construction expenditures primarily due to higher spending in 2023 related to Entergy New Orleans’s construction of the New Orleans Sewerage and Water Board Sullivan substation; and
a decrease of $4.2 million in distribution construction expenditures primarily due to a lower scope of work on projects in 2024 as compared to 2023, partially offset by higher capital expenditures for storm restoration in 2024.
Decreases in Entergy New Orleans’s receivable from the money pool are a source of cash flow, and Entergy New Orleans’s receivable from the money pool decreased $134.7 million for the three months ended March 31, 2023. The money pool is an intercompany cash management program that makes possible intercompany borrowing and lending arrangements, and the money pool and other borrowing arrangements are designed to reduce the Registrant Subsidiaries’ dependence on external short-term borrowings.
Net cash flow provided by financing activities increased $13.1 million for the three months ended March 31, 2024 compared to the three months ended March 31, 2023 primarily due to money pool activity, partially offset by a $15 million advance received in 2023 related to Entergy New Orleans’s construction of the New Orleans Sewerage and Water Board Sullivan substation.
Increases in Entergy New Orleans’s payable to the money pool are a source of cash flow, and Entergy New Orleans’s payable to the money pool increased by $28.1 million for the three months ended March 31, 2024.
Entergy New Orleans’s debt to capital ratio is shown in the following table. The increase in the debt to capital ratio for Entergy New Orleans is primarily due to net loss in 2024.
| March 31, 2024 | December 31, 2023 | |
|---|---|---|
| Debt to capital | 47.4% | 45.8% |
| Effect of excluding securitization bonds | (0.2%) | (0.2%) |
| Debt to capital, excluding securitization bonds (non-GAAP) (a) | 47.2% | 45.6% |
| Effect of subtracting cash | —% | —% |
| Net debt to net capital, excluding securitization bonds (non-GAAP) (a) | 47.2% | 45.6% |
(a)Calculation excludes the securitization bonds, which are non-recourse to Entergy New Orleans.
Net debt consists of debt less cash and cash equivalents. Debt consists of short-term borrowings, finance lease obligations, long-term debt, including the currently maturing portion, and the long-term payable due to an associated company. Capital consists of debt and equity. Net capital consists of capital less cash and cash equivalents. The debt to capital ratio excluding securitization bonds and net debt to net capital ratio excluding securitization bonds are non-GAAP measures. Entergy New Orleans uses the debt to capital ratios excluding securitization bonds in analyzing its financial condition and believes they provide useful information to its investors and creditors in evaluating Entergy New Orleans’s financial condition because the securitization bonds are non-recourse to Entergy New Orleans, as more fully described in Note 5 to the financial statements in the Form 10-K.
Entergy New Orleans also uses the net debt to net capital ratio excluding securitization bonds in analyzing its financial condition and believes it provides useful information to its investors and creditors in evaluating Entergy New Orleans’s financial condition because net debt indicates Entergy New Orleans’s outstanding debt position that could not be readily satisfied by cash and cash equivalents on hand.
See “MANAGEMENT’S FINANCIAL DISCUSSION AND ANALYSIS -Liquidity and Capital Resources” in the Form 10-K for a discussion of Entergy New Orleans’s uses and sources of capital. The following are updates to the information provided in the Form 10-K.
Entergy New Orleans’s receivables from or (payables to) the money pool were as follows:
| March 31, 2024 | December 31, 2023 | March 31, 2023 | December 31, 2022 |
|---|---|---|---|
| (In Thousands) | |||
| ($49,776) | ($21,651) | $12,584 | $147,254 |
Entergy New Orleans has a credit facility in the amount of $25 million scheduled to expire in June 2024. The credit facility includes fronting commitments for the issuance of letters of credit against $10 million of the borrowing capacity of the facility. As of March 31, 2024, there were no cash borrowings and no letters of credit outstanding under the credit facility. In addition, Entergy New Orleans is a party to an uncommitted letter of credit facility as a means to post collateral to support its obligations to MISO. As of March 31, 2024, a $0.5 million letter of credit was outstanding under Entergy New Orleans’s uncommitted letter of credit facility. See Note 4 to the financial statements herein for additional discussion of the credit facilities.
As discussed in the Form 10-K, in October 2021 the City Council passed a resolution and order establishing a docket and procedural schedule with respect to system resiliency and storm hardening. In July 2022, Entergy New Orleans filed with the City Council a response identifying a preliminary plan for storm hardening and resiliency projects, including microgrids, to be implemented over ten years at an approximate cost of $1.5 billion. In February 2023 the City Council approved a revised procedural schedule requiring Entergy New Orleans to make a filing in April 2023 containing a narrowed list of proposed hardening projects. In April 2023, Entergy New Orleans filed the required application and supporting testimony seeking City Council approval of the first phase (five years and $559 million) of a ten-year infrastructure hardening plan totaling approximately $1 billion. Entergy New Orleans also sought, among other relief, City Council approval of a rider to recover from customers the costs of the infrastructure hardening plan. In February 2024 the City Council approved a resolution authorizing Entergy New Orleans to implement a resilience project to be partially funded by $55 million of matching funding through the DOE’s Grid Resilience and Innovation Partnerships program. The resolution also requires Entergy New Orleans to submit, no later than July 2024, a revised resilience plan consisting of projects over a three-year period. In March 2024, Entergy New Orleans filed the requested three-year resilience plan, which includes $168 million in hardening projects. The three-year resilience plan is in addition to the previously authorized resilience project to be partially funded by the DOE’s Grid Resilience and Innovation Partnerships program. The filing requests an expedited technical conference in May 2024, which request is pending.
State and Local Rate Regulation
See “MANAGEMENT’S FINANCIAL DISCUSSION AND ANALYSIS – State and Local Rate Regulation” in the Form 10-K for a discussion of state and local rate regulation. The following are updates to that discussion.
In April 2024, Entergy New Orleans submitted to the City Council its formula rate plan 2023 test year filing. Without the requested rate change in 2024, the 2023 test year evaluation report produced an electric earned return on equity of 8.66% and a gas earned return on equity of 5.87% compared to the authorized return on equity for each of 9.35%. Entergy New Orleans seeks approval of a $12.6 million rate increase based on the formula set in the 2018 rate case, which was approved again by the City Council in 2023. The formula results in an increase in authorized electric revenues of $7.0 million and an increase in authorized gas revenues of $5.6 million. The filing is subject to review by the City Council and other parties over a 75-day review period, followed by a 25-day period to resolve any disputes among the parties. Resulting rates will be effective with the first billing cycle of September 2024 pursuant to the formula rate plan tariff. For any disputed rate adjustments, however, the City Council would set a procedural schedule that would extend the process for City Council approval of disputed rate adjustments.
Renewable Portfolio Standard Rulemaking
As discussed in the Form 10-K, in May 2021 the City Council established the Renewable and Clean Portfolio Standard. In May 2023, Entergy New Orleans submitted its compliance demonstration report to the City Council for the 2022 compliance year, which describes and demonstrates Entergy New Orleans’s compliance with the Renewable and Clean Portfolio Standard in 2022 and satisfies certain informational requirements. Entergy New Orleans requested, among other things, that the City Council determine that Entergy New Orleans achieved the target under the portfolio standard for 2022 and remains within the customer protection cost cap, and that the City Council approve a proposal to recover costs associated with 2022 compliance. In April 2024 the City Council approved a resolution finding Entergy New Orleans was in compliance with the 2022 requirements and that Entergy New Orleans did not exceed the customer protection cost cap, as well as approving Entergy New Orleans’s proposal to recover costs.
Income Tax Audits
As discussed in Note 3 to the financial statements in the Form 10-K, in November 2023 the IRS completed its examination of the 2016 through 2018 tax years and issued a Revenue Agent Report for each federal filer under audit. Based on prior regulatory agreements and general rate-making principles, in fourth quarter 2023 Entergy New Orleans recorded a regulatory liability and associated regulatory charge of $60 million ($44 million net-of-tax). In April 2024, Entergy New Orleans and the City Council entered into a settlement in principle whereby Entergy New Orleans agreed to share with customers $138 million of income tax benefits from the resolution of the 2016–2018 IRS audit. Based on this settlement in principle, in first quarter 2024 Entergy New Orleans increased the associated regulatory liability from $60 million to $138 million and recorded a corresponding $78 million regulatory charge ($57 million net-of-tax). The settlement in principle requires that the regulatory liability be amortized over 25 years with the unamortized balance included in rate base and the amortization treated as a reduction to Entergy New Orleans’s retail revenue requirement.
See “MANAGEMENT’S FINANCIAL DISCUSSION AND ANALYSIS - Critical Accounting Estimates” in the Form 10-K for a discussion of the estimates and judgments necessary in Entergy New Orleans’s accounting for utility regulatory accounting, taxation and uncertain tax positions, qualified pension and other postretirement benefits, and other contingencies.
See the “New Accounting Pronouncements” section of Note 1 to the financial statements in the Form 10-K for a discussion of new accounting pronouncements and the “New Accounting Pronouncements” section of Entergy Corporation and Subsidiaries Management’s Financial Discussion and Analysis herein for updates to the discussion of new accounting pronouncements.
The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.