ENTERGY CORP DE
For the period ended Mar 31, 2025. Filed May 1, 2025.
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, 2025 · Filed May 1, 2025
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, 2025 and 2024 | ||
| (Unaudited) | ||
| 2025 | 2024 | |
| (In Thousands) | ||
| Net Income | $254,197 | $182,723 |
| Other comprehensive loss | ||
| Pension and other postretirement adjustment (net of tax benefit of $1,884, and $746) | (971) | (2,024) |
| Other comprehensive loss | (971) | (2,024) |
| Comprehensive Income | 253,226 | 180,699 |
| Net income attributable to noncontrolling interests | 752 | 795 |
| Comprehensive Income Applicable to Member’s Equity | $252,474 | $179,904 |
| See Notes to Financial Statements. | ||
| ENTERGY LOUISIANA, LLC AND SUBSIDIARIES | ||
|---|---|---|
| CONSOLIDATED STATEMENTS OF CASH FLOWS | ||
| For the Three Months Ended March 31, 2025 and 2024 | ||
| (Unaudited) | ||
| 2025 | 2024 | |
| (In Thousands) | ||
| OPERATING ACTIVITIES | ||
| Net income | $254,197 | $182,723 |
| Adjustments to reconcile net income to net cash flow provided by operating activities: | ||
| Depreciation, amortization, and decommissioning, including nuclear fuel amortization | 235,886 | 226,874 |
| Deferred income taxes, investment tax credits, and non-current taxes accrued | 154,018 | 126,334 |
| Changes in working capital: | ||
| Receivables | (30,919) | 39,860 |
| Fuel inventory | 2,458 | 4,236 |
| Accounts payable | (15,853) | (109,430) |
| Prepaid taxes and taxes accrued | (57,828) | (26,684) |
| Interest accrued | (47,251) | (9,995) |
| Deferred fuel costs | (120,941) | 6,940 |
| Other working capital accounts | (6,688) | (101,798) |
| Changes in provisions for estimated losses | (25,824) | 5,497 |
| Changes in other regulatory assets | 65,140 | 11,834 |
| Changes in other regulatory liabilities | (101,039) | 51,414 |
| Changes in pension and other postretirement funded status | (10,612) | (12,466) |
| Other | (21,609) | (90,503) |
| Net cash flow provided by operating activities | 273,135 | 304,836 |
| INVESTING ACTIVITIES | ||
| Construction expenditures | (658,846) | (327,980) |
| Allowance for equity funds used during construction | 15,206 | 7,285 |
| Proceeds from sale of assets | 366 | — |
| Nuclear fuel purchases | (112,379) | (48,914) |
| Proceeds from sale of nuclear fuel | — | 38,790 |
| Payments to storm reserve escrow account | (2,728) | (3,299) |
| Receipt from storm reserve escrow account | 33,456 | — |
| Redemption of preferred membership interests of affiliate | 88,022 | 85,027 |
| Proceeds from nuclear decommissioning trust fund sales | 158,694 | 149,334 |
| Investment in nuclear decommissioning trust funds | (178,871) | (166,123) |
| Changes in money pool receivable - net | (39,137) | (218,098) |
| Decrease in other investments | — | 35 |
| Net cash flow used in investing activities | (696,217) | (483,943) |
| FINANCING ACTIVITIES | ||
| Proceeds from the issuance of long-term debt | 1,088,338 | 1,693,150 |
| Retirement of long-term debt | (551,009) | (513,009) |
| Change in money pool payable - net | — | (156,166) |
| Common equity distributions paid | (36,250) | (97,500) |
| Other | (12,854) | 23,059 |
| Net cash flow provided by financing activities | 488,225 | 949,534 |
| Net increase in cash and cash equivalents | 65,143 | 770,427 |
| Cash and cash equivalents at beginning of period | 327,102 | 2,772 |
| Cash and cash equivalents at end of period | $392,245 | $773,199 |
| SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION: | ||
| Cash paid during the period for: | ||
| Interest - net of amount capitalized | $166,286 | $105,176 |
| Noncash investing activities: | ||
| Accrued construction expenditures | $251,166 | $84,035 |
| See Notes to Financial Statements. | ||
| ENTERGY LOUISIANA, LLC AND SUBSIDIARIES | ||
|---|---|---|
| CONSOLIDATED BALANCE SHEETS | ||
| ASSETS | ||
| March 31, 2025 and December 31, 2024 | ||
| (Unaudited) | ||
| 2025 | 2024 | |
| (In Thousands) | ||
| CURRENT ASSETS | ||
| Cash and cash equivalents: | ||
| Cash | $211 | $327 |
| Temporary cash investments | 392,034 | 326,775 |
| Total cash and cash equivalents | 392,245 | 327,102 |
| Accounts receivable: | ||
| Customer | 329,591 | 294,089 |
| Allowance for doubtful accounts | (3,148) | (3,036) |
| Associated companies | 153,893 | 103,055 |
| Other | 40,755 | 39,056 |
| Accrued unbilled revenues | 195,155 | 213,026 |
| Total accounts receivable | 716,246 | 646,190 |
| Deferred fuel costs | 113,571 | — |
| Fuel inventory - at average cost | 46,957 | 49,515 |
| Materials and supplies | 680,242 | 782,459 |
| Deferred nuclear refueling outage costs | 44,786 | 31,121 |
| Prepaid taxes | 30,081 | — |
| Current assets held for sale | 4,680 | 2,474 |
| Prepayments and other | 181,405 | 84,236 |
| TOTAL | 2,210,213 | 1,923,097 |
| OTHER PROPERTY AND INVESTMENTS | ||
| Investment in affiliate preferred membership interests | 4,168,974 | 4,256,997 |
| Decommissioning trust funds | 2,378,235 | 2,429,088 |
| Non-utility property - at cost (less accumulated depreciation) | 453,908 | 410,611 |
| Storm reserve escrow account | 225,990 | 256,718 |
| Other | 9,831 | 9,749 |
| TOTAL | 7,236,938 | 7,363,163 |
| UTILITY PLANT | ||
| Electric | 29,010,385 | 28,736,547 |
| Natural gas | 34,133 | 33,775 |
| Construction work in progress | 1,217,409 | 761,090 |
| Nuclear fuel | 350,069 | 288,084 |
| TOTAL UTILITY PLANT | 30,611,996 | 29,819,496 |
| Less - accumulated depreciation and amortization | 10,894,148 | 10,794,817 |
| UTILITY PLANT - NET | 19,717,848 | 19,024,679 |
| DEFERRED DEBITS AND OTHER ASSETS | ||
| Regulatory assets: | ||
| Other regulatory assets | 1,572,870 | 1,637,967 |
| Deferred fuel costs | 168,122 | 168,122 |
| Non-current assets held for sale | 176,579 | 173,669 |
| Other | 76,176 | 57,853 |
| TOTAL | 1,993,747 | 2,037,611 |
| TOTAL ASSETS | $31,158,746 | $30,348,550 |
| See Notes to Financial Statements. | ||
| ENTERGY LOUISIANA, LLC AND SUBSIDIARIES | ||
|---|---|---|
| CONSOLIDATED BALANCE SHEETS | ||
| LIABILITIES AND EQUITY | ||
| March 31, 2025 and December 31, 2024 | ||
| (Unaudited) | ||
| 2025 | 2024 | |
| (In Thousands) | ||
| CURRENT LIABILITIES | ||
| Currently maturing long-term debt | $250,000 | $300,000 |
| Accounts payable: | ||
| Associated companies | 64,963 | 108,688 |
| Other | 669,116 | 533,087 |
| Customer deposits | 170,677 | 169,544 |
| Taxes accrued | — | 29,002 |
| Interest accrued | 72,935 | 120,186 |
| Deferred fuel costs | — | 5,421 |
| Customer advances | 150,967 | 151,662 |
| Other | 92,939 | 96,426 |
| TOTAL | 1,471,597 | 1,514,016 |
| NON-CURRENT LIABILITIES | ||
| Accumulated deferred income taxes and taxes accrued | 2,649,356 | 2,477,954 |
| Accumulated deferred investment tax credits | 87,553 | 88,679 |
| Regulatory liability for income taxes - net | 343,434 | 355,432 |
| Other regulatory liabilities | 1,602,433 | 1,692,547 |
| Decommissioning | 1,861,362 | 1,842,855 |
| Accumulated provisions | 253,799 | 279,623 |
| Pension and other postretirement liabilities | 155,012 | 160,577 |
| Long-term debt | 10,155,643 | 9,566,453 |
| Customer advances for construction | 281,334 | 291,842 |
| Other | 481,753 | 479,178 |
| TOTAL | 17,871,679 | 17,235,140 |
| Commitments and Contingencies | ||
| EQUITY | ||
| Member’s equity | 11,720,213 | 11,503,030 |
| Accumulated other comprehensive income | 52,687 | 53,658 |
| Noncontrolling interests | 42,570 | 42,706 |
| TOTAL | 11,815,470 | 11,599,394 |
| TOTAL LIABILITIES AND EQUITY | $31,158,746 | $30,348,550 |
| See Notes to Financial Statements. | ||
| ENTERGY LOUISIANA, LLC AND SUBSIDIARIES | ||||
|---|---|---|---|---|
| CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY | ||||
| For the Three Months Ended March 31, 2025 and 2024 | ||||
| (Unaudited) | ||||
| Noncontrolling Interests | Member’sEquity | Accumulated Other Comprehensive Income | Total | |
| (In Thousands) | ||||
| 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 |
| Balance at December 31, 2024 | $42,706 | $11,503,030 | $53,658 | $11,599,394 |
| Net income | 752 | 253,445 | — | 254,197 |
| Other comprehensive loss | — | — | (971) | (971) |
| Common equity distributions | — | (36,250) | — | (36,250) |
| Distributions to LURC | (888) | — | — | (888) |
| Other | — | (12) | — | (12) |
| Balance at March 31, 2025 | $42,570 | $11,720,213 | $52,687 | $11,815,470 |
| See Notes to Financial Statements. | ||||
ENTERGY MISSISSIPPI, LLC AND SUBSIDIARIES
Net income increased $19.4 million primarily due to higher retail electric price and higher volume/weather, partially offset by a regulatory charge, recorded in the first quarter 2025, to reflect an adjustment to the grid modernization over/under recovery deferral balance.
| Amount | |
|---|---|
| (In Millions) | |
| 2024 operating revenues | $414.9 |
| Fuel, rider, and other revenues that do not significantly affect net income | (34.3) |
| Retail electric price | 24.1 |
| Volume/weather | 19.0 |
| 2025 operating revenues | $423.7 |
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 increases in formula rate plan rates effective April 2024 and July 2024 and an increase in the interim facilities rate adjustment revenues effective January 2025. See Note 2 to the financial statements herein and in the Form 10-K for discussion of the 2024 formula rate plan filings, including the interim facilities rate adjustment.
The volume/weather variance is primarily due to an increase in industrial usage and the effect of more favorable weather on residential sales. The increase in industrial usage is primarily due to an increase in demand from large industrial customers, primarily from new customers in the technology industry, and an increase in demand from small industrial customers.
Total electric energy sales for Entergy Mississippi for the three months ended March 31,2025 and 2024 are as follows:
| 2025 | 2024 | % Change | |
|---|---|---|---|
| (GWh) | |||
| Residential | 1,311 | 1,186 | 11 |
| Commercial | 1,002 | 963 | 4 |
| Industrial | 526 | 494 | 6 |
| Governmental | 89 | 87 | 2 |
| Total retail | 2,928 | 2,730 | 7 |
| Sales for resale: | |||
| Non-associated companies | 694 | 1,988 | (65) |
| Total | 3,622 | 4,718 | (23) |
See Note 12 to the financial statements herein for additional discussion of Entergy Mississippi’s operating revenues.
Other operation and maintenance expenses increased primarily due to an increase of $4.2 million in storm damage provisions and an increase of $3.5 million inpower delivery expenses primarily due to higher vegetation maintenance costs. See Note 2 to the financial statements in the Form 10-K for discussion of Entergy Mississippi’s storm damage mitigation and restoration rider.
Taxes other than income taxes increased primarily due to increases in ad valorem taxes resulting from higher assessments.
Other regulatory charges (credits) – net includes a regulatory charge of $21 million, recorded in first quarter 2025, to reflect an adjustment to the grid modernization over/under recovery deferral balance.
Other income increased primarily due to an increase in the amortization of tax gross ups on customer advances for construction and an increase in the allowance for equity funds used during construction due to higher construction in progress in 2025.
Interest expense increased primarily due to carrying costs on customer advances for construction and the issuance of $300 million of 5.85% Series mortgage bonds in May 2024.
The effective income tax rates were 24.1% for the first quarter 2025 and 22.2% for the first quarter 2024. The differences in the effective income tax rates for the first quarter 2025 and the first quarter 2024 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.
| 2025 | 2024 | |
|---|---|---|
| (In Thousands) | ||
| Cash and cash equivalents at beginning of period | $155,693 | $6,630 |
| Net cash provided by (used in): | ||
| Operating activities | 120,105 | 34,401 |
| Investing activities | (432,064) | (112,436) |
| Financing activities | 754,423 | 73,530 |
| Net increase (decrease) in cash and cash equivalents | 442,464 | (4,505) |
| Cash and cash equivalents at end of period | $598,157 | $2,125 |
Net cash flow provided by operating activities increased $85.7 millionfor the three months ended March 31, 2025 compared to the three months ended March 31, 2024 primarily due to the receipt of $108.4 million in advance payments related to customer agreements and higher collections from customers, including $25 million of deferred revenue. The increase was partially offset by:
the timing of recovery of fuel and purchased power costs. See Note 2 to the financial statements in the Form 10-K for a discussion of fuel and purchased power cost recovery;
the timing of payments to vendors; and
higher fuel and purchased power payments.
Net cash flow used in investing activities increased$319.6 million for the three months ended March 31, 2025 compared to the three months ended March 31, 2024 primarily due toan increase of $239 million in non-nuclear generation construction expenditures primarily due to higher spending on the Delta Blues Advanced Power Station project, the Penton Solar project, and other non-nuclear generation projects and money pool activity.
Increases in Entergy Mississippi’s receivable from the money pool are a use of cash flow, and Entergy Mississippi’s receivable from the money pool increased $94.3 million for the three months ended March 31, 2025. 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$680.9 million for the three months ended March 31, 2025 compared to the three months ended March 31, 2024 primarily due to:
the issuance of $600 million of 5.80% Series mortgage bonds in March 2025;
an increase of $107.6 million in advance payments from customers for construction related to transmission, distribution, and generator interconnection agreements;
a capital contribution of $62.5 million received from Entergy Corporation in order to maintain Entergy Mississippi’s capital structure; and
money pool activity.
The increase was partially offset by borrowings of $100 million in 2024 on Entergy Mississippi’s credit facility.
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 by $17.5 million for thethree months ended March 31, 2024.
Entergy Mississippi’s debt to capital ratio is shown in the following table. The increase in the debt to capital ratio for Entergy Mississippi is primarily due to net issuance of long-term debt in 2025.
| March 31, 2025 | December 31, 2024 | |
|---|---|---|
| Debt to capital | 54.7% | 50.4% |
| Effect of subtracting cash | (5.4%) | (1.6%) |
| Net debt to net capital (non-GAAP) | 49.3% | 48.8% |
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.
Recent announcements of changes to international trade policy and tariffs and further similar changes may impact Entergy Mississippi’s business, operations, results of operations, and liquidity and capital resources. Potential impacts may include increases in costs associated with Entergy Mississippi’s capital investments or operations and maintenance expenses; operational impacts, such as supply chain, manufacturing or raw materials sourcing disruptions which may affect Entergy Mississippi’s ability to make planned capital investments as and when expected and needed; legal uncertainties, such as potential legal or other challenges to presidential tariff authority; or broader economic risks, including shifting customer demand, impacts on customer investment decisions, and volatile or uncertain credit and capital markets, which may affect Entergy Mississippi’s ability to access needed capital. The nature and extent of any such effects will depend on, among other things, the specifics of the changes that are ultimately implemented both domestically and internationally, the responses of vendors, suppliers, and other counterparties to those changes, indirect effects on the price and availability of non-tariffed goods, and the effectiveness of mitigation measures.
Entergy Mississippi’s receivables from or (payables to) the money pool were as follows:
| March 31, 2025 | December 31, 2024 | March 31, 2024 | December 31, 2023 |
|---|---|---|---|
| (In Thousands) | |||
| $109,532 | $15,218 | ($56,220) | ($73,769) |
Entergy Mississippihas a credit facility in the amount of$300 million scheduled to expire in June 2029. The credit facility includes fronting commitments for the issuance of letters of credit against $5 million of the borrowing capacity of the facility. As of March 31, 2025, there were no cash borrowings and no letters of credit 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, 2025,$31.3 million in MISO letters of credit and$1.3 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 February 2025, Entergy Mississippi submitted its formula rate plan 2025 test year filing and 2024 look-back filing showing Entergy Mississippi’s earned return on rate base for the historical 2024 calendar year to be within the formula rate plan bandwidth and projected earned return for the 2025 calendar year to also be within the formula rate plan bandwidth. The 2025 test year filing resulted in an earned return on rate base of 7.64% and reflected no change in formula rate plan revenues. The 2024 look-back filing compared actual 2024 results to the approved benchmark return on rate base and reflected no change in formula rate plan revenues, although Entergy Mississippi proposes to adjust interim rates by $135 thousand to reflect two outside-the-bandwidth changes: (1) the completion of Entergy Mississippi’s return to customers of credits under its restructuring credit rider; and (2) a true-up of demand side management costs. A final order is expected in second quarter 2025.
Interim Facilities Rate Adjustments
In May 2024, Entergy Mississippi received approval from the MPSC for formula rate plan revisions that were necessary for Entergy Mississippi to comply with state legislation passed in January 2024. The legislation allows Entergy Mississippi to make interim rate adjustments to recover the non-fuel related annual ownership cost of certain facilities that directly or indirectly provide service to customers who own certain data processing center projects as specified in the legislation. Entergy Mississippi filed the first of its annual interim facilities rate adjustment reports in May 2024 to recover approximately $8.7 million of these costs over a six-month period with rates effective beginning in July 2024. Entergy Mississippi filed its second interim facilities rate adjustment report in November 2024 to recover approximately $46.7 million of these costs over a 12-month period with rates effective beginning in January 2025. In February 2025, Entergy Mississippi filed a true-up interim facilities rate adjustment report to the initial annual interim facilities rate adjustment report filed in May 2024, reflecting the recovery of an additional approximately $1.0 million of costs over a 12-month period with rates effective with the first billing cycle of April 2025.
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, 2025 and 2024 | ||
| (Unaudited) | ||
| 2025 | 2024 | |
| (In Thousands) | ||
| OPERATING REVENUES | ||
| Electric | $423,709 | $414,856 |
| OPERATING EXPENSES | ||
| Operation and Maintenance: | ||
| Fuel, fuel-related expenses, and gas purchased for resale | 26,051 | 117,850 |
| Purchased power | 87,511 | 67,655 |
| Other operation and maintenance | 78,800 | 71,206 |
| Taxes other than income taxes | 43,510 | 38,310 |
| Depreciation and amortization | 67,984 | 65,917 |
| Other regulatory charges (credits) - net | 35,587 | (6,491) |
| TOTAL | 339,443 | 354,447 |
| OPERATING INCOME | 84,266 | 60,409 |
| OTHER INCOME | ||
| Allowance for equity funds used during construction | 5,270 | 1,918 |
| Interest and investment income | 2,317 | 193 |
| Miscellaneous - net | 4,094 | (1,621) |
| TOTAL | 11,681 | 490 |
| INTEREST EXPENSE | ||
| Interest expense | 36,180 | 26,397 |
| Allowance for borrowed funds used during construction | (2,016) | (747) |
| TOTAL | 34,164 | 25,650 |
| INCOME BEFORE INCOME TAXES | 61,783 | 35,249 |
| Income taxes | 14,917 | 7,817 |
| NET INCOME | 46,866 | 27,432 |
| Net loss attributable to noncontrolling interest | (2,479) | (2,302) |
| EARNINGS APPLICABLE TO MEMBER'S EQUITY | $49,345 | $29,734 |
| See Notes to Financial Statements. | ||
| ENTERGY MISSISSIPPI, LLC AND SUBSIDIARIES | ||
|---|---|---|
| CONSOLIDATED STATEMENTS OF CASH FLOWS | ||
| For the Three Months Ended March 31, 2025 and 2024 | ||
| (Unaudited) | ||
| 2025 | 2024 | |
| (In Thousands) | ||
| OPERATING ACTIVITIES | ||
| Net income | $46,866 | $27,432 |
| Adjustments to reconcile net income to net cash flow provided by operating activities: | ||
| Depreciation and amortization | 67,984 | 65,917 |
| Deferred income taxes, investment tax credits, and non-current taxes accrued | (42,852) | (9,162) |
| Changes in assets and liabilities: | ||
| Receivables | 12,853 | 36,151 |
| Fuel inventory | 2,142 | (1,012) |
| Accounts payable | (33,483) | (15,691) |
| Taxes accrued | (45,531) | (75,046) |
| Interest accrued | 16,507 | 5,960 |
| Deferred fuel costs | (46,363) | 28,337 |
| Other working capital accounts | 75,700 | (6,853) |
| Provisions for estimated losses | (2,411) | (977) |
| Other regulatory assets | 38,417 | (3,166) |
| Other regulatory liabilities | 11,034 | (2,701) |
| Pension and other postretirement funded status | (3,654) | (6,014) |
| Other assets and liabilities | 22,896 | (8,774) |
| Net cash flow provided by operating activities | 120,105 | 34,401 |
| INVESTING ACTIVITIES | ||
| Construction expenditures | (342,980) | (114,260) |
| Allowance for equity funds used during construction | 5,270 | 1,918 |
| Change in money pool receivable - net | (94,314) | — |
| Increase in other investments | (40) | (94) |
| Net cash flow used in investing activities | (432,064) | (112,436) |
| FINANCING ACTIVITIES | ||
| Proceeds from the issuance of long-term debt | 593,201 | 99,860 |
| Capital contribution from parent | 62,500 | — |
| Change in money pool payable - net | — | (17,549) |
| Other | 98,722 | (8,781) |
| Net cash flow provided by financing activities | 754,423 | 73,530 |
| Net increase (decrease) in cash and cash equivalents | 442,464 | (4,505) |
| Cash and cash equivalents at beginning of period | 155,693 | 6,630 |
| Cash and cash equivalents at end of period | $598,157 | $2,125 |
| SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION: | ||
| Cash paid during the period for: | ||
| Interest - net of amount capitalized | $19,084 | $19,838 |
| Income taxes | $— | $2,353 |
| Noncash investing activities: | ||
| Accrued construction expenditures | $129,085 | $43,943 |
| See Notes to Financial Statements. | ||
| ENTERGY MISSISSIPPI, LLC AND SUBSIDIARIES | ||
|---|---|---|
| CONSOLIDATED BALANCE SHEETS | ||
| ASSETS | ||
| March 31, 2025 and December 31, 2024 | ||
| (Unaudited) | ||
| 2025 | 2024 | |
| (In Thousands) | ||
| CURRENT ASSETS | ||
| Cash and cash equivalents: | ||
| Cash | $141 | $184 |
| Temporary cash investments | 598,016 | 155,509 |
| Total cash and cash equivalents | 598,157 | 155,693 |
| Accounts receivable: | ||
| Customer | 109,059 | 97,609 |
| Allowance for doubtful accounts | (2,074) | (2,172) |
| Associated companies | 116,538 | 23,909 |
| Other | 12,121 | 25,148 |
| Accrued unbilled revenues | 66,051 | 75,740 |
| Total accounts receivable | 301,695 | 220,234 |
| Fuel inventory - at average cost | 12,821 | 14,963 |
| Materials and supplies | 113,838 | 113,256 |
| Prepayments and other | 51,825 | 19,764 |
| TOTAL | 1,078,336 | 523,910 |
| OTHER PROPERTY AND INVESTMENTS | ||
| Non-utility property - at cost (less accumulated depreciation) | 4,478 | 4,482 |
| Other | 920 | 880 |
| TOTAL | 5,398 | 5,362 |
| UTILITY PLANT | ||
| Electric | 7,916,942 | 7,860,409 |
| Construction work in progress | 739,110 | 487,273 |
| TOTAL UTILITY PLANT | 8,656,052 | 8,347,682 |
| Less - accumulated depreciation and amortization | 2,551,210 | 2,511,091 |
| UTILITY PLANT - NET | 6,104,842 | 5,836,591 |
| DEFERRED DEBITS AND OTHER ASSETS | ||
| Regulatory assets: | ||
| Other regulatory assets | 487,430 | 525,847 |
| Other | 104,509 | 97,260 |
| TOTAL | 591,939 | 623,107 |
| TOTAL ASSETS | $7,780,515 | $6,988,970 |
| See Notes to Financial Statements. | ||
| ENTERGY MISSISSIPPI, LLC AND SUBSIDIARIES | ||
|---|---|---|
| CONSOLIDATED BALANCE SHEETS | ||
| LIABILITIES AND EQUITY | ||
| March 31, 2025 and December 31, 2024 | ||
| (Unaudited) | ||
| 2025 | 2024 | |
| (In Thousands) | ||
| CURRENT LIABILITIES | ||
| Accounts payable: | ||
| Associated companies | $53,243 | $58,087 |
| Other | 248,751 | 283,755 |
| Customer deposits | 96,819 | 94,009 |
| Taxes accrued | 133,493 | 179,024 |
| Interest accrued | 37,174 | 20,667 |
| Deferred fuel costs | 79,953 | 126,316 |
| Customer advances | 106,494 | — |
| Other | 19,493 | 20,720 |
| TOTAL | 775,420 | 782,578 |
| NON-CURRENT LIABILITIES | ||
| Accumulated deferred income taxes and taxes accrued | 831,951 | 870,116 |
| Accumulated deferred investment tax credits | 13,340 | 13,446 |
| Regulatory liability for income taxes - net | 178,278 | 180,851 |
| Other regulatory liabilities | 73,151 | 59,544 |
| Asset retirement cost liabilities | 25,460 | 25,110 |
| Accumulated provisions | 44,789 | 47,200 |
| Long-term debt | 3,020,618 | 2,427,073 |
| Customer advances for construction | 212,028 | 112,618 |
| Other | 87,126 | 61,446 |
| TOTAL | 4,486,741 | 3,797,404 |
| Commitments and Contingencies | ||
| EQUITY | ||
| Member's equity | 2,512,631 | 2,400,786 |
| Noncontrolling interest | 5,723 | 8,202 |
| TOTAL | 2,518,354 | 2,408,988 |
| TOTAL LIABILITIES AND EQUITY | $7,780,515 | $6,988,970 |
| See Notes to Financial Statements. | ||
| ENTERGY MISSISSIPPI, LLC AND SUBSIDIARIES | |||
|---|---|---|---|
| CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY | |||
| For the Three Months Ended March 31, 2025 and 2024 | |||
| (Unaudited) | |||
| Noncontrolling Interest | Member's Equity | Total | |
| (In Thousands) | |||
| 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 |
| Balance at December 31, 2024 | $8,202 | $2,400,786 | $2,408,988 |
| Net income (loss) | (2,479) | 49,345 | 46,866 |
| Capital contribution from parent | — | 62,500 | 62,500 |
| Balance at March 31, 2025 | $5,723 | $2,512,631 | $2,518,354 |
| See Notes to Financial Statements. | |||
ENTERGY NEW ORLEANS, LLC AND SUBSIDIARIES
Entergy New Orleans had net income of $12.1 million for the three months ended March 31, 2025 compared to a net loss of $49.0 million for the three months ended March 31, 2024 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. Also contributing to the net income were lower other operation and maintenance expenses, partially offset by higher interest expense. See Note 3 to the financial statements in the Form 10-K for discussion of the April 2024 settlement in principle and discussion of the resolution of the 2016-2018 IRS audit.
| Amount | |
|---|---|
| (In Millions) | |
| 2024 operating revenues | $193.0 |
| Fuel, rider, and other revenues that do not significantly affect net income | (18.1) |
| Retail electric price | 1.7 |
| Volume/weather | 4.5 |
| 2025 operating revenues | $181.1 |
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 retail electric price variance is primarily due to an increase in formula rate plan rates effective September 2024 in accordance with the terms of the 2024 formula rate plan filing. 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 the effect of more favorable weather on residential sales, partially offset by a decrease in weather-adjusted residential usage.
Total electric energy sales for Entergy New Orleans for the three months ended March 31, 2025 and 2024 are as follows:
| 2025 | 2024 | % Change | |
|---|---|---|---|
| (GWh) | |||
| Residential | 534 | 480 | 11 |
| Commercial | 439 | 443 | (1) |
| Industrial | 72 | 85 | (15) |
| Governmental | 174 | 177 | (2) |
| Total retail | 1,219 | 1,185 | 3 |
| Sales for resale: | |||
| Non-associated companies | 97 | 505 | (81) |
| Total | 1,316 | 1,690 | (22) |
See Note 12 to the financial statements herein for additional discussion of Entergy New Orleans’s operating revenues.
Other operation and maintenance expenses decreased primarily due to:
a decrease of $1.5 million in loss provisions;
a decrease of $1.4 million in costs recognized related to credits provided to customers as part of the rate mitigation plan approved in the settlement 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; and
contract costs of $0.8 million, in first quarter 2024, related to operational performance, customer service, and organizational health initiatives.
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 3 to the financial statements in the Form 10-K for discussion of the April 2024 settlement in principle and discussion of the resolution of the 2016-2018 IRS audit.
Interest expense increased primarily due to higher carrying costs related to higher regulatory liability balances andthe issuances of $65 million of 6.41% Series mortgage bonds, $50 million of 6.54% Series mortgage bonds, and $35 million of 6.25% Series mortgage bonds, each in May 2024, partially offset by the repayment of an $85 million unsecured term loan in June 2024.
The effective income tax rate was 23.6% for the first quarter 2025. The difference in the effective income tax rate for the first quarter 2025 versus the federal statutory rate of 21% was primarily due to the accrual for state income taxes, partially offset by certain book and tax differences related to utility plant items.
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.
Sale of Natural Gas Distribution Business
See Note 13 to the financial statements herein and the “Held For Sale - Natural Gas Distribution Businesses” section in Note 14 to the financial statements in the Form 10-K for discussion of the planned sale of Entergy New Orleans’s gas distribution business.
| 2025 | 2024 | |
|---|---|---|
| (In Thousands) | ||
| Cash and cash equivalents at beginning of period | $31,777 | $26 |
| Net cash provided by (used in): | ||
| Operating activities | 2,589 | 9,139 |
| Investing activities | (21,851) | (36,893) |
| Financing activities | 1,411 | 27,754 |
| Net decrease in cash and cash equivalents | (17,851) | — |
| Cash and cash equivalents at end of period | $13,926 | $26 |
Net cash flow provided by operating activities decreased $6.6 million for the three months ended March 31, 2025 compared to the three months ended March 31, 2024 primarily due to lower collections from customers, partially offset by the timing of payments to vendors.
Net cash flow used in investing activities decreased $15.0 million for the three months ended March 31, 2025 compared to the three months ended March 31, 2024 primarily due to net receipts of $9.5 million from the storm reserve escrow account in 2025 compared to payments of $1.9 million to the storm reserve escrow account in 2024.
Net cash flow provided by financing activities decreased $26.3 million for the three months ended March 31, 2025 compared to the three months ended March 31, 2024 primarily due to the repayment, at maturity, of $78 million of 3.00% Series mortgage bonds in March 2025 and money pool activity. The decrease was partially offset by proceeds received in March 2025 from an $80 million unsecured term loan due March 2026.
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 $28.1 million for the three months ended March 31, 2024. 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.
Entergy New Orleans’s debt to capital ratio is shown in the following table.
| March 31, 2025 | December 31, 2024 | |
|---|---|---|
| Debt to capital | 51.2% | 51.5% |
| Effect of subtracting cash | (0.5%) | (1.1%) |
| Net debt to net capital (non-GAAP) | 50.7% | 50.4% |
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. Entergy New Orleans 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 New Orleans’s financial condition. The net debt to net capital ratio is a non-GAAP measure. Entergy New Orleans also 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 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.
Recent announcements of changes to international trade policy and tariffs and further similar changes may impact Entergy New Orleans’s business, operations, results of operations, and liquidity and capital resources. Potential impacts may include increases in costs associated with Entergy New Orleans’s capital investments or operations and maintenance expenses; operational impacts, such as supply chain, manufacturing or raw materials sourcing disruptions which may affect Entergy New Orleans’s ability to make planned capital investments as and when expected and needed; legal uncertainties, such as potential legal or other challenges to presidential tariff authority; or broader economic risks, including shifting customer demand, impacts on customer investment decisions, and volatile or uncertain credit and capital markets, which may affect Entergy New Orleans’s ability to access needed capital. The nature and extent of any such effects will depend on, among other things, the specifics of the changes that are ultimately implemented both domestically and internationally, the responses of vendors, suppliers, and other counterparties to those changes, indirect effects on the price and availability of non-tariffed goods, and the effectiveness of mitigation measures.
Entergy New Orleans’s receivables from or (payables to) the money pool were as follows:
| March 31, 2025 | December 31, 2024 | March 31, 2024 | December 31, 2023 |
|---|---|---|---|
| (In Thousands) | |||
| $2,549 | $3,146 | ($49,776) | ($21,651) |
Entergy New Orleans has a credit facility in the amount of $25 million scheduled to expire in June 2027. 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, 2025, 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, 2025, 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.
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 is an update to that discussion.
In April 2025, Entergy New Orleans submitted to the City Council its formula rate plan 2024 test year filing. The 2024 evaluation report produced an electric earned return on equity of 10.98% and a gas earned return on equity of 8.96% compared to the authorized return on equity for each of 9.35%. Without adjustments, this would result in a decrease in electric rates of $13.8 million and no change in gas rates. The decrease in electric rates is driven by the realignment of regulatory liabilities into the formula from a separate rate mechanism, partially offset by the cost of known and measurable electric capital additions. The filing also commences the previously authorized recovery of certain regulatory costs and requests a revenue-neutral recovery to offset a proposed reduction in bill payment late fees. Taking into account these proposed adjustments, the filing presents a decrease in authorized electric revenues of $8.6 million and an increase in authorized gas revenues of $0.5 million. The filing is subject to a 75-day review period, followed by a 25-day period to resolve any disputes among the parties. For any disputed rate adjustments, however, the City Council would set a procedural schedule to resolve. Resulting rates will be effective with the first billing cycle of September 2025 pursuant to the formula rate plan tariff.
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.