ENTERGY ARKANSAS, LLC
For the period ended Sep 30, 2025. Filed Oct 31, 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.
Sep 30, 2025 · Filed Oct 31, 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 and Nine Months Ended September 30, 2025 and 2024 | ||||
| (Unaudited) | ||||
| Three Months Ended | Nine Months Ended | |||
| 2025 | 2024 | 2025 | 2024 | |
| (In Thousands) · (In Thousands) | ||||
| Net Income | $342,889 | $349,795 | $897,266 | $663,632 |
| Other comprehensive loss | ||||
| Pension and other postretirement adjustment (net of tax benefit of $618, $746, $3,225, and $2,237) | (1,818) | (2,024) | (4,921) | (6,071) |
| Other comprehensive loss | (1,818) | (2,024) | (4,921) | (6,071) |
| Comprehensive Income | 341,071 | 347,771 | 892,345 | 657,561 |
| Net income attributable to noncontrolling interests | 731 | 775 | 2,228 | 2,358 |
| Comprehensive Income Applicable to Member’s Equity | $340,340 | $346,996 | $890,117 | $655,203 |
| See Notes to Financial Statements. | ||||
| ENTERGY LOUISIANA, LLC AND SUBSIDIARIES | ||
|---|---|---|
| CONSOLIDATED STATEMENTS OF CASH FLOWS | ||
| For the Nine Months Ended September 30, 2025 and 2024 | ||
| (Unaudited) | ||
| 2025 | 2024 | |
| (In Thousands) | ||
| OPERATING ACTIVITIES | ||
| Net income | $897,266 | $663,632 |
| Adjustments to reconcile net income to net cash flow provided by operating activities: | ||
| Depreciation, amortization, and decommissioning, including nuclear fuel amortization | 725,547 | 694,525 |
| Deferred income taxes, tax credits, and non-current taxes accrued | 466,155 | 173,820 |
| Changes in working capital: | ||
| Receivables | (130,177) | (212,759) |
| Fuel inventory | 14,049 | 7,580 |
| Accounts payable | 77,648 | (54,722) |
| Taxes accrued | 45,112 | 140,193 |
| Interest accrued | (51,451) | (15,338) |
| Deferred fuel costs | 7,455 | 61,893 |
| Other working capital accounts | (24,705) | (254,340) |
| Changes in provisions for estimated losses | (19,742) | 11,205 |
| Changes in other regulatory assets | 105,800 | (92,733) |
| Changes in other regulatory liabilities | (89,444) | 384,975 |
| Changes in pension and other postretirement funded status | (31,098) | (33,849) |
| Other | (230,040) | (153,666) |
| Net cash flow provided by operating activities | 1,762,375 | 1,320,416 |
| INVESTING ACTIVITIES | ||
| Construction expenditures | (2,176,426) | (1,031,418) |
| Allowance for equity funds used during construction | 38,486 | 23,460 |
| Payment for purchase of assets | (41,435) | — |
| Proceeds from sale of business and assets | 203,330 | 1,495 |
| Nuclear fuel purchases | (139,361) | (74,597) |
| Proceeds from sale of nuclear fuel | 17,240 | 63,197 |
| Payments to storm reserve escrow account | (7,530) | (9,843) |
| Receipt from storm reserve escrow account | 33,456 | — |
| Redemption of preferred membership interests of affiliate | 202,517 | 194,604 |
| Proceeds from nuclear decommissioning trust fund sales | 485,421 | 554,371 |
| Investment in nuclear decommissioning trust funds | (535,139) | (600,068) |
| Changes in money pool receivable - net | (64,794) | (10,473) |
| Insurance proceeds received for property damages | — | 7,907 |
| Decrease (increase) in other investments | (36,960) | 35 |
| Net cash flow used in investing activities | (2,021,195) | (881,330) |
| FINANCING ACTIVITIES | ||
| Proceeds from the issuance of long-term debt | 1,821,175 | 2,650,002 |
| Retirement of long-term debt | (1,302,628) | (2,199,926) |
| Change in money pool payable - net | — | (156,166) |
| Customer advances received for construction | 583,479 | 121,441 |
| Customer advances used for construction | (241,142) | (85,563) |
| Common equity distributions paid | (546,250) | (664,100) |
| Other | (6,676) | (6,207) |
| Net cash flow provided by (used in) financing activities | 307,958 | (340,519) |
| Net increase in cash and cash equivalents | 49,138 | 98,567 |
| Cash and cash equivalents at beginning of period | 327,102 | 2,772 |
| Cash and cash equivalents at end of period | $376,240 | $101,339 |
| SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION: | ||
| Cash paid (received) during the period for: | ||
| Interest - net of amount capitalized | $403,534 | $306,589 |
| Income taxes - net (includes production tax credit sale proceeds of $146,355 in 2025 and $— in 2024) | ($146,355) | $58 |
| Noncash investing activities: | ||
| Accrued construction expenditures | $242,395 | $102,761 |
| See Notes to Financial Statements. | ||
| ENTERGY LOUISIANA, LLC AND SUBSIDIARIES | ||
|---|---|---|
| CONSOLIDATED BALANCE SHEETS | ||
| ASSETS | ||
| September 30, 2025 and December 31, 2024 | ||
| (Unaudited) | ||
| 2025 | 2024 | |
| (In Thousands) | ||
| CURRENT ASSETS | ||
| Cash and cash equivalents: | ||
| Cash | $1,681 | $327 |
| Temporary cash investments | 374,559 | 326,775 |
| Total cash and cash equivalents | 376,240 | 327,102 |
| Accounts receivable: | ||
| Customer | 395,875 | 294,089 |
| Allowance for doubtful accounts | (7,554) | (3,036) |
| Associated companies | 184,496 | 103,055 |
| Other | 67,234 | 39,056 |
| Accrued unbilled revenues | 201,110 | 213,026 |
| Total accounts receivable | 841,161 | 646,190 |
| Fuel inventory - at average cost | 36,168 | 49,515 |
| Materials and supplies | 759,659 | 782,459 |
| Deferred nuclear refueling outage costs | 50,960 | 31,121 |
| Current assets held for sale | — | 2,474 |
| Prepayments and other | 374,068 | 84,236 |
| TOTAL | 2,438,256 | 1,923,097 |
| OTHER PROPERTY AND INVESTMENTS | ||
| Investment in affiliate preferred membership interests | 4,054,480 | 4,256,997 |
| Decommissioning trust funds | 2,701,311 | 2,429,088 |
| Non-utility property - at cost (less accumulated depreciation) | 454,756 | 410,611 |
| Storm reserve escrow account | 230,792 | 256,718 |
| Other | 10,051 | 9,749 |
| TOTAL | 7,451,390 | 7,363,163 |
| UTILITY PLANT | ||
| Electric | 29,981,521 | 28,736,547 |
| Natural gas | — | 33,775 |
| Construction work in progress | 1,629,311 | 761,090 |
| Nuclear fuel | 319,575 | 288,084 |
| TOTAL UTILITY PLANT | 31,930,407 | 29,819,496 |
| Less - accumulated depreciation and amortization | 11,152,062 | 10,794,817 |
| UTILITY PLANT - NET | 20,778,345 | 19,024,679 |
| DEFERRED DEBITS AND OTHER ASSETS | ||
| Regulatory assets: | ||
| Other regulatory assets | 1,541,114 | 1,637,967 |
| Deferred fuel costs | 168,122 | 168,122 |
| Non-current assets held for sale | — | 173,669 |
| Other | 84,503 | 57,853 |
| TOTAL | 1,793,739 | 2,037,611 |
| TOTAL ASSETS | $32,461,730 | $30,348,550 |
| See Notes to Financial Statements. | ||
| ENTERGY LOUISIANA, LLC AND SUBSIDIARIES | ||
|---|---|---|
| CONSOLIDATED BALANCE SHEETS | ||
| LIABILITIES AND EQUITY | ||
| September 30, 2025 and December 31, 2024 | ||
| (Unaudited) | ||
| 2025 | 2024 | |
| (In Thousands) | ||
| CURRENT LIABILITIES | ||
| Currently maturing long-term debt | $320,000 | $300,000 |
| Accounts payable: | ||
| Associated companies | 106,641 | 108,688 |
| Other | 713,371 | 533,087 |
| Customer deposits | 173,264 | 169,544 |
| Taxes accrued | 74,127 | 29,002 |
| Interest accrued | 68,735 | 120,186 |
| Deferred fuel costs | 12,149 | 5,421 |
| Customer advances | 346,421 | 151,662 |
| Other | 110,666 | 96,426 |
| TOTAL | 1,925,374 | 1,514,016 |
| NON-CURRENT LIABILITIES | ||
| Accumulated deferred income taxes and taxes accrued | 2,988,563 | 2,477,954 |
| Accumulated deferred investment tax credits | 85,303 | 88,679 |
| Regulatory liability for income taxes - net | 330,393 | 355,432 |
| Other regulatory liabilities | 1,634,337 | 1,692,547 |
| Decommissioning | 1,908,427 | 1,842,855 |
| Accumulated provisions | 259,881 | 279,623 |
| Pension and other postretirement liabilities | 144,578 | 160,577 |
| Long-term debt | 10,070,778 | 9,566,453 |
| Customer advances for construction | 634,179 | 291,842 |
| Other | 536,546 | 479,178 |
| TOTAL | 18,592,985 | 17,235,140 |
| Commitments and Contingencies | ||
| EQUITY | ||
| Member’s equity | 11,851,780 | 11,503,030 |
| Accumulated other comprehensive income | 48,737 | 53,658 |
| Noncontrolling interests | 42,854 | 42,706 |
| TOTAL | 11,943,371 | 11,599,394 |
| TOTAL LIABILITIES AND EQUITY | $32,461,730 | $30,348,550 |
| See Notes to Financial Statements. | ||
| ENTERGY LOUISIANA, LLC AND SUBSIDIARIES | ||||
|---|---|---|---|---|
| CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY | ||||
| For the Nine Months Ended September 30, 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 |
| Net income | 788 | 130,326 | — | 131,114 |
| Other comprehensive loss | — | — | (2,023) | (2,023) |
| Common equity distributions | — | (566,600) | — | (566,600) |
| Distributions to LURC | (299) | — | — | (299) |
| Other | — | (40) | — | (40) |
| Balance at June 30, 2024 | 45,533 | 11,122,661 | 50,751 | 11,218,945 |
| Net income | 775 | 349,020 | — | 349,795 |
| Other comprehensive loss | — | — | (2,024) | (2,024) |
| Distributions to LURC | (842) | — | — | (842) |
| Other | — | (11) | — | (11) |
| Balance at September 30, 2024 | $45,466 | $11,471,670 | $48,727 | $11,565,863 |
| 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 |
| Net income | 745 | 299,435 | — | 300,180 |
| Other comprehensive loss | — | — | (2,132) | (2,132) |
| Common equity distributions | — | (458,750) | — | (458,750) |
| Distributions to LURC | (319) | — | — | (319) |
| Other | — | (12) | — | (12) |
| Balance at June 30, 2025 | 42,996 | 11,560,886 | 50,555 | 11,654,437 |
| Net income | 731 | 342,158 | — | 342,889 |
| Other comprehensive loss | — | — | (1,818) | (1,818) |
| Common equity distributions | — | (51,250) | — | (51,250) |
| Distributions to LURC | (873) | — | — | (873) |
| Other | — | (14) | — | (14) |
| Balance at September 30, 2025 | $42,854 | $11,851,780 | $48,737 | $11,943,371 |
| See Notes to Financial Statements. | ||||
ENTERGY MISSISSIPPI, LLC AND SUBSIDIARIES
Net income increased $33.7 million primarily due to$15 million of liquidated damages recognized in third quarter 2025 resulting from a counterparty’s termination of a purchased power agreement, higher other income, higher volume/weather, and higher retail electric price, partially offset by higher interest expense and higher other operation and maintenance expenses.
Net income increased $57.8 million primarily due to higher retail electric price, higher other income, higher volume/weather, and$15 million of liquidated damages recognized in third quarter 2025 resulting from a counterparty’s termination of a purchased power agreement. The increase was partially offset by higher other operation and maintenance expenses, a regulatory charge, recorded in the first quarter 2025, to reflect an adjustment to the grid modernization over/under recovery deferral balance, higher interest expense, and higher taxes other than income taxes.
| Amount | |
|---|---|
| (In Millions) | |
| 2024 operating revenues | $508.2 |
| Fuel, rider, and other revenues that do not significantly affect net income | 32.7 |
| Purchased power agreement termination proceeds | 15.0 |
| Volume/weather | 12.5 |
| Retail electric price | 8.7 |
| 2025 operating revenues | $577.1 |
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 purchased power agreement termination proceeds variance represents $15 million of liquidated damages recognized in third quarter 2025 resulting from a counterparty’s termination of a purchased power agreement.
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 in the technology and primary metals industries.
The retail electric price variance is primarily due to an increase informula rate plan rates resulting from an increase in interim facilities rate adjustment revenues effective January 2025. See Note 2 to the financial statements herein for discussion of the interim facilities rate adjustment.
Total electric energy sales for Entergy Mississippi for the three months ended September 30,2025 and 2024 are as follows:
| 2025 | 2024 | % Change | |
|---|---|---|---|
| (GWh) | |||
| Residential | 1,810 | 1,774 | 2 |
| Commercial | 1,394 | 1,380 | 1 |
| Industrial | 743 | 647 | 15 |
| Governmental | 116 | 113 | 3 |
| Total retail | 4,063 | 3,914 | 4 |
| Sales for resale: | |||
| Non-associated companies | 1,605 | 1,287 | 25 |
| Total | 5,668 | 5,201 | 9 |
See Note 12 to the financial statements herein for additional discussion of Entergy Mississippi’s operating revenues.
| Amount | |
|---|---|
| (In Millions) | |
| 2024 operating revenues | $1,365.9 |
| Fuel, rider, and other revenues that do not significantly affect net income | 33.6 |
| Retail electric price | 47.0 |
| Volume/weather | 31.2 |
| Purchased power agreement termination proceeds | 15.0 |
| 2025 operating revenues | $1,492.7 |
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 formula rate plan rates resulting from an increase in interim facilities rate adjustment revenues effective January 2025. See Note 2 to the financial statements in the Form 10-K for discussion of the 2024 formula rate plan filing, and see Note 2 to the financial statements herein for discussion of 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 in the technology and primary metals industries, and an increase in demand from small industrial customers.
The purchased power agreement termination proceeds variance represents $15 million of liquidated damages recognized in third quarter 2025 resulting from a counterparty’s termination of a purchased power agreement.
Total electric energy sales for Entergy Mississippi for the nine months ended September 30, 2025 and 2024 are as follows:
| 2025 | 2024 | % Change | |
|---|---|---|---|
| (GWh) | |||
| Residential | 4,428 | 4,317 | 3 |
| Commercial | 3,568 | 3,554 | — |
| Industrial | 1,915 | 1,736 | 10 |
| Governmental | 305 | 304 | — |
| Total retail | 10,216 | 9,911 | 3 |
| Sales for resale: | |||
| Non-associated companies | 4,024 | 4,244 | (5) |
| Total | 14,240 | 14,155 | 1 |
See Note 12 to the financial statements herein for additional discussion of Entergy Mississippi’s operating revenues.
an increase of $10.1 million inpower delivery expenses primarily due to higher vegetation maintenance costs;
an increase of $1.8 million in non-nuclear generation expenses primarily due to a higher scope of work performed in 2025 as compared to 2024; and
an increase of $1.5 million in compensation and benefits costs primarily due to higher incentive-based accruals in 2025 as compared to 2024.
The increase was partially offset by a decrease of $5.2 million in storm damage provisions and contract costs of $2.3 million, in third quarter 2024, related to operational performance, customer service, and organizational health initiatives. See Note 2 to the financial statements in the Form 10-K for discussion of the storm damage mitigation and restoration rider.
Taxes other than income taxes increased primarily due to increases in local franchise taxes as a result of higher retail revenues in 2025 as compared to 2024 and increases in ad valorem taxes resulting from higher assessments.
an increase in the allowance for equity funds used during construction due to higher construction in progress in 2025, including the Vicksburg Advanced Power Station project;
an increase of $3.7 million in interest earned on money pool investments; and
an increase of $2.4 million in the amortization of tax gross ups on customer advances for construction.
Interest expense increased primarily due to the issuance of $600 million of 5.80% Series mortgage bonds in March 2025.
an increase of $21.9 million inpower delivery expenses primarily due to higher vegetation maintenance costs;
an increase of $4.8 million in bad debt expense; and
an increase of $4.6 million in storm damage provisions. See Note 2 to the financial statements in the Form 10-K for discussion of the storm damage mitigation and restoration rider.
The increase was partially offset bycontract costs of $6 million in 2024 related to operational performance, customer service, and organizational health initiatives.
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; and
regulatory credits of $7.3 million, recorded in second quarter 2024, to reflect the effects of the joint stipulation reached in the 2024 formula rate plan filing proceeding. See Note 2 to the financial statements in the Form 10-K for discussion of the 2024 formula rate plan filing.
an increase of $10 million in interest earned on money pool investments;
an increase of $10 million 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, including the Vicksburg Advanced Power Station project.
Interest expense increased primarily due to the issuance of $600 million of 5.80% Series mortgage bonds in March 2025, the issuance of $300 million of 5.85% Series mortgage bonds in May 2024, and carrying costs of $10.8 million in 2025 on customer advances for construction.
The effective income tax rates were 24.1% for the third quarter 2025 and 23.9% for the nine months ended September 30, 2025. The differences in the effective income tax rates for the third quarter 2025 and the nine months ended September 30, 2025 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.
The effective income tax rates were 25.0% for thethird quarter 2024 and 24.2% for the nine months ended September 30, 2024. The differences in the effective income tax rates for the third quarter 2024 and the nine months ended September 30, 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 | 559,353 | 448,253 |
| Investing activities | (1,121,132) | (481,457) |
| Financing activities | 734,761 | 63,707 |
| Net increase in cash and cash equivalents | 172,982 | 30,503 |
| Cash and cash equivalents at end of period | $328,675 | $37,133 |
Net cash flow provided by operating activities increased $111.1 millionfor the nine months ended September 30, 2025 compared to the nine months ended September 30, 2024 primarily due to:
the receipt of $108.4 million in advance payments related to customer agreements in 2025, which are recorded as current liabilities and included within changes in other working capital accounts;
higher collections from customers, including $25 million of deferred revenue in 2025; and
the receipt of a $15 million liquidated damages payment in third quarter 2025 resulting from a counterparty’s termination of a purchased power agreement.
The increase was partially offset bythe timing of payments to vendors andhigher fuel and purchased power payments. 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$639.7 million for the nine months ended September 30, 2025 compared to the nine months ended September 30, 2024 primarily due to:
an increase of $592.1 million in non-nuclear generation construction expenditures primarily due to higher spending on the Delta Blues Advanced Power Station project, the Vicksburg Advanced Power Station project, the Penton Solar project, the Traceview Advanced Power Station project, and the Delta Solar project;
money pool activity; and
an increase of $27 million in distribution construction expenditures primarily due to increased investment in the resilience of the distribution system.
a decrease of $16.7 million in transmission construction expenditures primarily due to decreased spending on various transmission projects in 2025;
a decrease of $12.9 million in information technology capital expenditures primarily due to decreased spending on technology upgrade projects in 2025; and
the receipt of a $14.5 million payment for the partial sale of transmission rights and excess land related to the sale of Entergy Mississippi’s interest in the Independence power plant in third quarter 2025.
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 $68.9 million for the nine months ended September 30, 2025 compared to increasing $3.4 million for the nine months ended September 30, 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.
Net cash flow provided by financing activities increased$671.1 million for the nine months ended September 30, 2025 compared to the nine months ended September 30, 2024 primarily due to:
the issuance of $600 million of 5.80% Series mortgage bonds in March 2025;
an increase of $93.8 million in net customer advances for construction related to transmission, distribution, and generator interconnection agreements;
the repayment, prior to maturity, of $100 million of 3.75% Series mortgage bonds in June 2024;
a capital contribution of $62.5 million received from Entergy Corporation in February 2025 in order to maintain Entergy Mississippi’s capital structure; and
$44.6 million incommon equity distributions paid in 2024 in order to maintain Entergy Mississippi’s capital structure.
The increase was partially offset bythe issuance of $300 million of 5.85% Series mortgage bonds in May 2024.
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 $73.8 million for thenine months ended September 30, 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.
| September 30, 2025 | December 31, 2024 | |
|---|---|---|
| Debt to capital | 52.8% | 50.4% |
| Effect of subtracting cash | (2.9%) | (1.6%) |
| Net debt to net capital (non-GAAP) | 49.9% | 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.
Entergy Mississippi is developing its capital investment plan for 2026 through 2029 and currently anticipates making $5.5 billion in capital investments during that period, including $2.2 billion in 2026, $1.7 billion in 2027, $0.9 billion in 2028, and $0.7 billion in 2029. In addition to routine capital spending to maintain operations, the preliminary estimate includes investments in generation projects to modernize, decarbonize, expand, and diversify Entergy Mississippi’s portfolio, as well as to support customer growth, including Delta Blues Advanced Power Station, Delta Solar, Penton Solar, Traceview Advanced Power Station, and Vicksburg Advanced Power Station; distribution and Utility support spending to improve reliability, resilience, and customer experience; transmission spending to improve reliability and resilience while also supporting customer growth and renewables expansion; and other investments. Estimated capital expenditures are subject to periodic review and modification and may vary based on the ongoing effects of regulatory constraints and requirements, governmental actions, including the trade-related governmental actions discussed below, environmental compliance, business opportunities, market volatility, economic trends, business restructuring, changes in project plans, and the ability to access capital, including any changes to governmental programs, such as loans, grants, guarantees, and other subsidies.
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 operation 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 is not able to predict the effect of potential changes in regulation and law, changes to governmental programs, such as loans, grants, guarantees, and other subsidies, and trade-related governmental actions, such as tariffs and other measures, on its current and planned capital projects.
Entergy Mississippi’s receivables from or (payables to) the money pool were as follows:
| September 30, 2025 | December 31, 2024 | September 30, 2024 | December 31, 2023 |
|---|---|---|---|
| (In Thousands) | |||
| $84,151 | $15,218 | $3,400 | ($73,769) |
Entergy Mississippihas a credit facility in the amount of$300 million scheduled to expire in June 2030. 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 September 30, 2025, there were no cash borrowings and no letters of credit outstanding under the credit facility. In addition, Entergy Mississippi is a party to two uncommitted letter of credit facilities as a means to post collateral to support its obligations to MISO and for other purposes. As of September 30, 2025,$103.9 million in MISO letters of credit and$1.3 million in non-MISO letters of credit were outstanding under Entergy Mississippi’s uncommitted letter of credit facilities. See Note 4 to the financial statements herein for additional discussion of the credit facilities.
Traceview Advanced Power Station
Entergy Mississippi plans to construct, own, and operate the Traceview Advanced Power Station, a 754 MW combined cycle combustion turbine facility to be located in the City of Ridgeland, Madison County, Mississippi. The facility will be powered primarily by natural gas, and it will also be enabled for future carbon capture and storage and for hydrogen co-firing optionality. The Traceview Advanced Power Station is expected to cost in excess of $1 billion. The facility is expected to be in service in 2029.
Vicksburg Advanced Power Station
In October 2025, Entergy Mississippi announced plans to construct, own, and operate the Vicksburg Advanced Power Station, a 754 MW combined-cycle combustion turbine facility, to be located in the City of Vicksburg, Warren County, Mississippi. The facility will be powered primarily by natural gas, and it will also be enabled for future carbon capture and storage and for hydrogen co-firing optionality. The Vicksburg Advanced Power Station is expected to cost in excess of $1 billion. The facility is expected to be in service in 2028.
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 also to be within the formula rate plan bandwidth. The 2025 test year filing showed 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 proposed 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.
In June 2025, Entergy Mississippi and the Mississippi Public Utilities Staff entered into a joint stipulation that confirmed the 2025 test year filing, with the exception of immaterial adjustments to certain operation and maintenance expenses. The formula rate plan reflected an earned return on rate base of 7.68% for calendar year 2025, resulting in no change in formula rate plan revenues for 2025. Pursuant to the stipulation, Entergy Mississippi’s 2024 look-back filing reflected an earned return on rate base of 7.55%, which also resulted in no change in formula rate plan revenues for 2024. In addition, the stipulation included the recovery of the two outside-the-bandwidth changes discussed above as well as the ratemaking treatment of customer contributions (deferred revenue and prepaid contributions in aid of construction). In June 2025 the MPSC approved the joint stipulation with rates effective in July 2025.
Interim Facilities Rate Adjustments to the Formula Rate Plan
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 and Nine Months Ended September 30, 2025 and 2024 | ||||
| (Unaudited) | ||||
| Three Months Ended | Nine Months Ended | |||
| 2025 | 2024 | 2025 | 2024 | |
| (In Thousands) · (In Thousands) | ||||
| OPERATING REVENUES | ||||
| Electric | $577,132 | $508,171 | $1,492,716 | $1,365,921 |
| OPERATING EXPENSES | ||||
| Operation and Maintenance: | ||||
| Fuel, fuel-related expenses, and gas purchased for resale | 55,639 | 43,223 | 134,751 | 225,050 |
| Purchased power | 102,140 | 85,939 | 280,311 | 220,441 |
| Other operation and maintenance | 92,577 | 86,016 | 256,443 | 224,922 |
| Taxes other than income taxes | 51,641 | 48,461 | 138,951 | 124,267 |
| Depreciation and amortization | 69,081 | 68,167 | 205,543 | 201,215 |
| Other regulatory charges (credits) - net | 19,796 | 26,844 | 72,150 | 30,226 |
| TOTAL | 390,874 | 358,650 | 1,088,149 | 1,026,121 |
| OPERATING INCOME | 186,258 | 149,521 | 404,567 | 339,800 |
| OTHER INCOME (DEDUCTIONS) | ||||
| Allowance for equity funds used during construction | 5,492 | 1,227 | 15,904 | 6,239 |
| Interest and investment income | 5,126 | 338 | 13,996 | 1,479 |
| Miscellaneous - net | (306) | (5,626) | 3,011 | (9,019) |
| TOTAL | 10,312 | (4,061) | 32,911 | (1,301) |
| INTEREST EXPENSE | ||||
| Interest expense | 37,912 | 28,109 | 110,632 | 83,005 |
| Allowance for borrowed funds used during construction | (2,054) | (468) | (6,036) | (2,419) |
| TOTAL | 35,858 | 27,641 | 104,596 | 80,586 |
| INCOME BEFORE INCOME TAXES | 160,712 | 117,819 | 332,882 | 257,913 |
| Income taxes | 38,672 | 29,436 | 79,704 | 62,533 |
| NET INCOME | 122,040 | 88,383 | 253,178 | 195,380 |
| Net income (loss) attributable to noncontrolling interest | 66 | (3,584) | (2,825) | (7,619) |
| EARNINGS APPLICABLE TO MEMBER'S EQUITY | $121,974 | $91,967 | $256,003 | $202,999 |
| See Notes to Financial Statements. | ||||
| ENTERGY MISSISSIPPI, LLC AND SUBSIDIARIES | ||
|---|---|---|
| CONSOLIDATED STATEMENTS OF CASH FLOWS | ||
| For the Nine Months Ended September 30, 2025 and 2024 | ||
| (Unaudited) | ||
| 2025 | 2024 | |
| (In Thousands) | ||
| OPERATING ACTIVITIES | ||
| Net income | $253,178 | $195,380 |
| Adjustments to reconcile net income to net cash flow provided by operating activities: | ||
| Depreciation and amortization | 205,543 | 201,215 |
| Deferred income taxes, tax credits, and non-current taxes accrued | 27,643 | 57,459 |
| Changes in assets and liabilities: | ||
| Receivables | (54,324) | (34,116) |
| Fuel inventory | (6,055) | 2,335 |
| Accounts payable | (10,353) | (484) |
| Taxes accrued | 32,390 | (14,571) |
| Interest accrued | 32,568 | 12,855 |
| Deferred fuel costs | (103,852) | 13,938 |
| Other working capital accounts | 83,123 | (20,790) |
| Provisions for estimated losses | (1,350) | (4,534) |
| Other regulatory assets | 71,677 | 30,049 |
| Other regulatory liabilities | 2,850 | 18,346 |
| Pension and other postretirement funded status | (8,418) | (12,703) |
| Other assets and liabilities | 34,733 | 3,874 |
| Net cash flow provided by operating activities | 559,353 | 448,253 |
| INVESTING ACTIVITIES | ||
| Construction expenditures | (1,074,274) | (484,952) |
| Allowance for equity funds used during construction | 7,679 | 6,239 |
| Proceeds from sale of assets | 14,469 | — |
| Changes in money pool receivable - net | (68,933) | (3,400) |
| Receipt from storm reserve escrow account | — | 736 |
| Increase in other investments | (73) | (80) |
| Net cash flow used in investing activities | (1,121,132) | (481,457) |
| FINANCING ACTIVITIES | ||
| Proceeds from the issuance of long-term debt | 592,562 | 396,032 |
| Retirement of long-term debt | — | (200,000) |
| Capital contribution from parent | 62,500 | — |
| Change in money pool payable - net | — | (73,769) |
| Customer advances received for construction | 159,955 | 8,552 |
| Customer advances used for construction | (78,170) | (20,546) |
| Common equity distributions paid | — | (44,633) |
| Other | (2,086) | (1,929) |
| Net cash flow provided by financing activities | 734,761 | 63,707 |
| Net increase in cash and cash equivalents | 172,982 | 30,503 |
| Cash and cash equivalents at beginning of period | 155,693 | 6,630 |
| Cash and cash equivalents at end of period | $328,675 | $37,133 |
| SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION: | ||
| Cash paid during the period for: | ||
| Interest - net of amount capitalized | $76,202 | $68,370 |
| Income taxes - net | $— | $2,356 |
| Noncash investing activities: | ||
| Accrued construction expenditures | $51,995 | $33,632 |
| See Notes to Financial Statements. | ||
| ENTERGY MISSISSIPPI, LLC AND SUBSIDIARIES | ||
|---|---|---|
| CONSOLIDATED BALANCE SHEETS | ||
| ASSETS | ||
| September 30, 2025 and December 31, 2024 | ||
| (Unaudited) | ||
| 2025 | 2024 | |
| (In Thousands) | ||
| CURRENT ASSETS | ||
| Cash and cash equivalents: | ||
| Cash | $687 | $184 |
| Temporary cash investments | 327,988 | 155,509 |
| Total cash and cash equivalents | 328,675 | 155,693 |
| Accounts receivable: | ||
| Customer | 150,312 | 97,609 |
| Allowance for doubtful accounts | (3,494) | (2,172) |
| Associated companies | 93,324 | 23,909 |
| Other | 20,369 | 25,148 |
| Accrued unbilled revenues | 82,980 | 75,740 |
| Total accounts receivable | 343,491 | 220,234 |
| Fuel inventory - at average cost | 21,018 | 14,963 |
| Materials and supplies | 119,155 | 113,256 |
| Prepayments and other | 37,092 | 19,764 |
| TOTAL | 849,431 | 523,910 |
| OTHER PROPERTY AND INVESTMENTS | ||
| Non-utility property - at cost (less accumulated depreciation) | 4,471 | 4,482 |
| Other | 951 | 880 |
| TOTAL | 5,422 | 5,362 |
| UTILITY PLANT | ||
| Electric | 8,133,759 | 7,860,409 |
| Construction work in progress | 1,106,207 | 487,273 |
| TOTAL UTILITY PLANT | 9,239,966 | 8,347,682 |
| Less - accumulated depreciation and amortization | 2,630,538 | 2,511,091 |
| UTILITY PLANT - NET | 6,609,428 | 5,836,591 |
| DEFERRED DEBITS AND OTHER ASSETS | ||
| Regulatory assets: | ||
| Other regulatory assets | 454,170 | 525,847 |
| Other | 106,097 | 97,260 |
| TOTAL | 560,267 | 623,107 |
| TOTAL ASSETS | $8,024,548 | $6,988,970 |
| See Notes to Financial Statements. | ||
| ENTERGY MISSISSIPPI, LLC AND SUBSIDIARIES | ||
|---|---|---|
| CONSOLIDATED BALANCE SHEETS | ||
| LIABILITIES AND EQUITY | ||
| September 30, 2025 and December 31, 2024 | ||
| (Unaudited) | ||
| 2025 | 2024 | |
| (In Thousands) | ||
| CURRENT LIABILITIES | ||
| Accounts payable: | ||
| Associated companies | $56,960 | $58,087 |
| Other | 185,297 | 283,755 |
| Customer deposits | 97,734 | 94,009 |
| Taxes accrued | 211,414 | 179,024 |
| Interest accrued | 53,235 | 20,667 |
| Deferred fuel costs | 22,464 | 126,316 |
| Customer advances | 98,654 | — |
| Other | 24,587 | 20,720 |
| TOTAL | 750,345 | 782,578 |
| NON-CURRENT LIABILITIES | ||
| Accumulated deferred income taxes and taxes accrued | 907,175 | 870,116 |
| Accumulated deferred investment tax credits | 13,128 | 13,446 |
| Regulatory liability for income taxes - net | 173,317 | 180,851 |
| Other regulatory liabilities | 69,928 | 59,544 |
| Asset retirement cost liabilities | 26,174 | 25,110 |
| Accumulated provisions | 45,850 | 47,200 |
| Long-term debt | 3,020,984 | 2,427,073 |
| Customer advances for construction | 194,403 | 112,618 |
| Other | 98,578 | 61,446 |
| TOTAL | 4,549,537 | 3,797,404 |
| Commitments and Contingencies | ||
| EQUITY | ||
| Member's equity | 2,719,289 | 2,400,786 |
| Noncontrolling interest | 5,377 | 8,202 |
| TOTAL | 2,724,666 | 2,408,988 |
| TOTAL LIABILITIES AND EQUITY | $8,024,548 | $6,988,970 |
| See Notes to Financial Statements. | ||
| ENTERGY MISSISSIPPI, LLC AND SUBSIDIARIES | |||
|---|---|---|---|
| CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY | |||
| For the Nine Months Ended September 30, 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 |
| Net income (loss) | (1,733) | 81,298 | 79,565 |
| Common equity distributions | — | (22,300) | (22,300) |
| Balance at June 30, 2024 | 14,718 | 2,278,193 | 2,292,911 |
| Net income (loss) | (3,584) | 91,967 | 88,383 |
| Common equity distributions | — | (22,333) | (22,333) |
| Balance at September 30, 2024 | $11,134 | $2,347,827 | $2,358,961 |
| 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 |
| Net income (loss) | (412) | 84,684 | 84,272 |
| Balance at June 30, 2025 | 5,311 | 2,597,315 | 2,602,626 |
| Net income | 66 | 121,974 | 122,040 |
| Balance at September 30, 2025 | $5,377 | $2,719,289 | $2,724,666 |
| See Notes to Financial Statements. | |||
ENTERGY NEW ORLEANS, LLC AND SUBSIDIARIES
Net income decreased $18.5 million primarily due to a $12.8 million ($9.6 million net-of-tax) charge, recorded in third quarter 2025, to reflect the write-off of retained natural gas plant assets that were not included in the sale of Entergy New Orleans’s natural gas distribution business on July 1, 2025, and which will not be recovered, and lower volume/weather. See Note 13 to the financial statements herein for discussion of the sale of Entergy New Orleans’s natural gas distribution business on July 1, 2025.
Net income increased $39.5 million 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. The increase was partially offset by a $12.8 million ($9.6 million net-of-tax) charge, recorded in third quarter 2025, to reflect the write-off of retained natural gas plant assets that were not included in the sale of Entergy New Orleans’s natural gas distribution business on July 1, 2025, and which will not be recovered, and 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. See Note 13 to the financial statements herein for discussion of the sale of Entergy New Orleans’s natural gas distribution business on July 1, 2025.
| Amount | |
|---|---|
| (In Millions) | |
| 2024 operating revenues | $232.5 |
| Fuel, rider, and other revenues that do not significantly affect net income | 15.0 |
| Effect of sale of natural gas distribution business | (18.8) |
| Volume/weather | (7.4) |
| Retail electric price | (1.0) |
| 2025 operating revenues | $220.3 |
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 effect of sale of natural gas distribution business variance represents the decrease in operating revenues resulting from the absence of natural gas revenues in third quarter 2025 as a result of the sale of the natural gas distribution business on July 1, 2025. See Note 13 to the financial statements herein for discussion of the sale of Entergy New Orleans’s natural gas distribution business on July 1, 2025.
The volume/weather variance is primarily due to a decrease in weather-adjusted residential usage and a decrease in commercial usage, partially offset by the effect of more favorable weather on residential sales.
The retail electric price variance is primarily due to a decrease in formula rate plan rates effective September 2025 in accordance with the terms of the 2025 formula rate plan filing, partially offset by 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 herein and in the Form 10-K for discussion of the formula rate plan filings.
Total electric energy sales for Entergy New Orleans for the three months ended September 30, 2025 and 2024 are as follows:
| 2025 | 2024 | % Change | |
|---|---|---|---|
| (GWh) | |||
| Residential | 766 | 778 | (2) |
| Commercial | 605 | 614 | (1) |
| Industrial | 116 | 114 | 2 |
| Governmental | 217 | 232 | (6) |
| Total retail | 1,704 | 1,738 | (2) |
| Sales for resale: | |||
| Non-associated companies | 762 | 426 | 79 |
| Total | 2,466 | 2,164 | 14 |
See Note 12 to the financial statements herein for additional discussion of Entergy New Orleans’s operating revenues.
| Amount | |
|---|---|
| (In Millions) | |
| 2024 operating revenues | $624.8 |
| Fuel, rider, and other revenues that do not significantly affect net income | 6.7 |
| Effect of sale of natural gas distribution business | (18.8) |
| Volume/weather | (3.7) |
| Retail electric price | 2.4 |
| 2025 operating revenues | $611.4 |
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 effect of sale of natural gas distribution business variance represents the decrease in operating revenues resulting from the absence of natural gas revenues in third quarter 2025 as a result of the sale of the natural gas distribution business on July 1, 2025. See Note 13 to the financial statements herein for discussion of the sale of Entergy New Orleans’s natural gas distribution business on July 1, 2025.
The volume/weather variance is primarily due to adecrease in commercial usage.
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, partially offset by a decrease in formula rate plan rates effective September 2025 in accordance with the terms of the 2025 formula rate plan filing. See Note 2 to the financial statements herein in the Form 10-K for discussion of the formula rate plan filings.
Total electric energy sales for Entergy New Orleans for the nine months ended September 30, 2025 and 2024 are as follows:
| 2025 | 2024 | % Change | |
|---|---|---|---|
| (GWh) | |||
| Residential | 1,893 | 1,866 | 1 |
| Commercial | 1,578 | 1,600 | (1) |
| Industrial | 293 | 307 | (5) |
| Governmental | 589 | 606 | (3) |
| Total retail | 4,353 | 4,379 | (1) |
| Sales for resale: | |||
| Non-associated companies | 1,114 | 1,407 | (21) |
| Total | 5,467 | 5,786 | (6) |
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 $3.2 million in gas operations expenses resulting from the absence of expenses in third quarter 2025 and a $2.4 million gain, recorded in third quarter 2025, both resulting from the sale of the natural gas distribution business on July 1, 2025. See Note 13 to the financial statements herein for discussion of the sale of Entergy New Orleans’s natural gas distribution business on July 1, 2025.
Asset write-offs includes a $12.8 million charge, recorded in third quarter 2025, to reflect the write-off of retained natural gas plant assets that were not included in the sale of Entergy New Orleans’s natural gas distribution business on July 1, 2025, and which will not be recovered. See Note 13 to the financial statements herein for discussion of the sale of Entergy New Orleans’s natural gas distribution business on July 1, 2025.
Depreciation and amortization expenses decreased primarily due to the absence of depreciation and amortization expenses associated with natural gas plant in service in third quarter 2025 as a result of the sale of the natural gas distribution business on July 1, 2025. See Note 13 to the financial statements herein for discussion of the sale of Entergy New Orleans’s natural gas distribution business on July 1, 2025.
Interest expense increased primarily due to an increase of $2.1 million in carrying costs on regulatory liability balances.
Other operation and maintenance expenses decreased primarily due to:
a decrease of $3.2 million in gas operations expenses resulting from the absence of expenses in third quarter 2025 and a $2.4 million gain, recorded in third quarter 2025, both as a result of the sale of the natural gas distribution business on July 1, 2025. See Note 13 to the financial statements herein for discussion of the sale of Entergy New Orleans’s natural gas distribution business on July 1, 2025;
contract costs of $2.7 million in 2024 related to operational performance, customer service, and organizational health initiatives; and
$1.8 million in costs recognized in 2024 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.
an increase of $1.7 million in energy efficiency expenses primarily due to higher energy efficiency costs, partially offset by the timing of recovery from customers; and
an increase of $1.2 million in non-nuclear generation expenses primarily due to a higher scope of work performed during plant outages in 2025 as compared to 2024.
Asset write-offs includes a $12.8 million charge, recorded in third quarter 2025, to reflect the write-off of retained natural gas plant assets that were not included in the sale of Entergy New Orleans’s natural gas distribution business on July 1, 2025, and which will not be recovered. See Note 13 to the financial statements herein for discussion of the sale of Entergy New Orleans’s natural gas distribution business on July 1, 2025.
Depreciation and amortization expenses remained relatively unchanged primarily due to additions to plant in service, substantially offset by the absence of depreciation and amortization expenses associated with natural gas plant in service in third quarter 2025 as a result of the sale of the natural gas distribution business on July 1, 2025. See Note 13 to the financial statements herein for discussion of the sale of Entergy New Orleans’s natural gas distribution business on July 1, 2025.
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.
Other income decreased primarily due to the deferral of certain other postretirement benefit expense credits, 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 2024 formula rate plan filing and Note 11 to the financial statements in the Form 10-K for discussion of the other postretirement benefits accounting treatment.
Interest expense increased primarily due to an increase of $8.8 million in carrying costs on regulatory liability balances.
The effective income tax rate was 25.5% for the third quarter 2025. The difference in the effective income tax rate for the third quarter 2025 versus the federal statutory rate of 21% was primarily due to the accrual for state income taxes, partially offset by the amortization of excess accumulated deferred income taxes.
The effective income tax rate was 24.6% for the nine months ended September 30, 2025. The difference in the effective income tax rate for the nine months ended September 30, 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 27.0% for the third quarter 2024. The difference in the effective income tax rate for the third 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 18.7% for the nine months ended September 30, 2024. The difference in the effective income tax rate for the nine months ended September 30, 2024 versus the federal statutory rate of 21% was primarily due to certain book and tax differences related to utility plant items, the amortization of state accumulated deferred income taxes as a result of a tax rate change, the amortization of investment tax credits, and book and tax differences related to the allowance for equity funds used during construction, partially offset by 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 sale of Entergy New Orleans’s natural gas distribution business on July 1, 2025.
| 2025 | 2024 | |
|---|---|---|
| (In Thousands) | ||
| Cash and cash equivalents at beginning of period | $31,777 | $26 |
| Net cash provided by (used in): | ||
| Operating activities | 97,801 | 123,928 |
| Investing activities | 156,869 | (124,564) |
| Financing activities | (217,747) | 35,123 |
| Net increase in cash and cash equivalents | 36,923 | 34,487 |
| Cash and cash equivalents at end of period | $68,700 | $34,513 |
Net cash flow provided by operating activities decreased $26.1 million for the nine months ended September 30, 2025 compared to the nine months ended September 30, 2024 primarily due to the timing of payments to vendors and higher fuel and purchased power payments and 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.
Entergy New Orleans’s investing activities provided $156.9 million of cash for the nine months ended September 30, 2025 compared to using $124.6 million of cash for the nine months ended September 30, 2024 primarily due to the following activity:
the receipt of $288.3 million in proceeds from the sale of the natural gas distribution business on July 1, 2025. See Note 13 to the financial statements herein for discussion of the sale of Entergy New Orleans’s natural gas distribution business on July 1, 2025;
a decrease of $13.7 million in distribution construction expenditures primarily due to lower capital expenditures for storm restoration in 2025;
the receipt of $10.3 million from the storm reserve escrow account in 2025. See “Uses and Sources of Capital -Hurricane Francine” below for discussion of the Hurricane Francine proceeding;
an increase of $19.5 million in non-nuclear generation construction expenditures primarily due to a higher scope of work performed during plant outages in 2025 as compared to 2024; and
Increases in Entergy New Orleans’s receivable from the money pool are a use of cash flow, and Entergy New Orleans’s receivable from the money pool increased by $14.7 million for the nine months ended September 30, 2025 compared to increasing by $3.6 million for the nine months ended September 30, 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 financing activities used $217.7 million of cash for the nine months ended September 30, 2025 compared to providing $35.1 million of cash for the nine months ended September 30, 2024 primarily due to the following activity:
the 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;
$140 million in common equity distributions paid in 2025 in order to maintain Entergy New Orleans’s capital structure;
the repayment, at maturity, of $78 million of 3.00% Series mortgage bonds in March 2025;
the repayment, at maturity, of an $85 million unsecured term loan in June 2024; and
Decreases in Entergy New Orleans’s payable to the money pool are a use of cash flow, and Entergy New Orleans’s payable to the money pool decreased $21.7 million for the nine months ended September 30, 2024.
Entergy New Orleans’s debt to capital ratio is shown in the following table.
| September 30, 2025 | December 31, 2024 | |
|---|---|---|
| Debt to capital | 52.1% | 51.5% |
| Effect of subtracting cash | (2.8%) | (1.1%) |
| Net debt to net capital (non-GAAP) | 49.3% | 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.
Entergy New Orleans is developing its capital investment plan for 2026 through 2029 and currently anticipates making $785 million in capital investments during that period, including $225 million in 2026, $160 million in 2027, $185 million in 2028, and $215 million in 2029. In addition to routine capital spending to maintain operations, the preliminary estimate includes distribution and Utility support spending to improve reliability, resilience, and customer experience; transmission spending to improve reliability and resilience; and other investments. Estimated capital expenditures are subject to periodic review and modification and may vary based on the ongoing effects of regulatory constraints and requirements, governmental actions, including the trade-related governmental actions discussed below, environmental compliance, business opportunities, market volatility, economic trends, business restructuring, changes in project plans, and the ability to access capital, including any changes to governmental programs, such as loans, grants, guarantees, and other subsidies.
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 operation 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 is not able to predict the effect of potential changes in regulation and law, changes to governmental programs, such as loans, grants, guarantees, and other subsidies, and trade-related governmental actions, such as tariffs and other measures, on its current and planned capital projects.
Entergy New Orleans’s receivables from or (payables to) the money pool were as follows:
| September 30, 2025 | December 31, 2024 | September 30, 2024 | December 31, 2023 |
|---|---|---|---|
| (In Thousands) | |||
| $17,843 | $3,146 | $3,601 | ($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 September 30, 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 September 30, 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.
Hurricane Francine
In September 2024, Hurricane Francine caused damage to the areas served by Entergy New Orleans. The storm resulted in widespread power outages, primarily due to damage to distribution infrastructure as a result of strong winds and heavy rain, and the loss of sales during the power outages. In December 2024, in accordance with the terms of its storm recovery reserve escrow agreement, Entergy New Orleans transmitted to the City Council a notice of intent to withdraw up to $20 million in estimated storm costs resulting from Hurricane Francine from its storm recovery reserve escrow account, subject to the City Council’s certification of those costs. In January 2025, the City Council authorized the withdrawal, and in February 2025, Entergy New Orleans withdrew $10.3 million from its storm recovery reserve escrow account. In October 2025, Entergy New Orleans withdrew an additional $2.8 million from its storm recovery reserve escrow account. Also in October 2025, Entergy New Orleans submitted an application to the City Council seeking certification that the approximately $13.1 million in storm restoration costs associated with Hurricane Francine were reasonable, necessary, and prudently incurred.
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% compared to the authorized return on equity of 9.35%. Without adjustments, this would have resulted in a decrease in electric rates of $13.8 million. The decrease in electric rates was 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 commenced the previously authorized recovery of certain regulatory costs and requested a revenue-neutral recovery to offset a proposed reduction in bill payment late fees. Taking into account these proposed adjustments, the filing presented a decrease in authorized electric revenues of $8.6 million. The City Council’s advisors issued their report in July 2025 seeking a reduction in Entergy New Orleans’s requested electric formula rate plan revenues of approximately $7.2 million due to certain proposed cost realignments and disallowances, of which $4.1 million is associated with Entergy New Orleans’s proposed implementation, on a revenue neutral basis, of a proposed reduction in customer late fees. The City Council’s advisors also proposed rate mitigation in the amount of $4.4 million through offsets to the formula rate plan funded by certain regulatory liabilities. In August 2025 the City Council approved an agreement to settle the 2025 formula rate plan filing. Effective with the first billing cycle of September 2025, Entergy New Orleans implemented rates reflecting an amount agreed upon by Entergy New Orleans and the City Council, per the approved process for formula rate implementation. The electric formula rate plan decrease implemented was $19.2 million.
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.
| ENTERGY NEW ORLEANS, LLC AND SUBSIDIARIES | ||||
|---|---|---|---|---|
| CONSOLIDATED INCOME STATEMENTS | ||||
| For the Three and Nine Months Ended September 30, 2025 and 2024 | ||||
| (Unaudited) | ||||
| Three Months Ended | Nine Months Ended | |||
| 2025 | 2024 | 2025 | 2024 | |
| (In Thousands) · (In Thousands) | ||||
| OPERATING REVENUES | ||||
| Electric | $220,290 | $213,663 | $542,996 | $549,268 |
| Natural gas | 8 | 18,852 | 68,357 | 75,549 |
| TOTAL | 220,298 | 232,515 | 611,353 | 624,817 |
| OPERATING EXPENSES | ||||
| Operation and Maintenance: | ||||
| Fuel, fuel-related expenses, and gas purchased for resale | 33,798 | 19,385 | 72,707 | 68,524 |
| Purchased power | 67,849 | 67,947 | 204,716 | 192,647 |
| Other operation and maintenance | 36,341 | 42,500 | 119,268 | 127,552 |
| Asset write-offs | 12,795 | — | 12,795 | — |
| Taxes other than income taxes | 15,454 | 16,509 | 45,326 | 46,118 |
| Depreciation and amortization | 19,064 | 21,199 | 63,267 | 63,243 |
| Other regulatory charges (credits) - net | (3,786) | 1,738 | (10,376) | 84,917 |
| TOTAL | 181,515 | 169,278 | 507,703 | 583,001 |
| OPERATING INCOME | 38,783 | 63,237 | 103,650 | 41,816 |
| OTHER INCOME | ||||
| Allowance for equity funds used during construction | 491 | 572 | 1,291 | 1,461 |
| Interest and investment income | 1,172 | 421 | 1,774 | 878 |
| Miscellaneous - net | (1,001) | (298) | (2,374) | 54 |
| TOTAL | 662 | 695 | 691 | 2,393 |
| INTEREST EXPENSE | ||||
| Interest expense | 11,972 | 10,600 | 37,683 | 30,936 |
| Allowance for borrowed funds used during construction | (270) | (238) | (709) | (609) |
| TOTAL | 11,702 | 10,362 | 36,974 | 30,327 |
| INCOME BEFORE INCOME TAXES | 27,743 | 53,570 | 67,367 | 13,882 |
| Income taxes | 7,080 | 14,438 | 16,563 | 2,597 |
| NET INCOME | $20,663 | $39,132 | $50,804 | $11,285 |
| See Notes to Financial Statements. | ||||
| ENTERGY NEW ORLEANS, LLC AND SUBSIDIARIES | ||
|---|---|---|
| CONSOLIDATED STATEMENTS OF CASH FLOWS | ||
| For the Nine Months Ended September 30, 2025 and 2024 | ||
| (Unaudited) | ||
| 2025 | 2024 | |
| (In Thousands) | ||
| OPERATING ACTIVITIES | ||
| Net income | $50,804 | $11,285 |
| Adjustments to reconcile net income to net cash flow provided by operating activities: | ||
| Depreciation and amortization | 63,267 | 63,243 |
| Deferred income taxes, tax credits, and non-current taxes accrued | 9,979 | (890) |
| Asset write-offs | 12,795 | — |
| Changes in assets and liabilities: | ||
| Receivables | (8,667) | (124,000) |
| Fuel inventory | 3,961 | 20 |
| Accounts payable | (7,430) | (885) |
| Prepaid taxes and taxes accrued | 8,564 | 3,470 |
| Interest accrued | 1,326 | 2,608 |
| Deferred fuel costs | 4,053 | (626) |
| Other working capital accounts | (3,290) | (5,129) |
| Provisions for estimated losses | (10,156) | 4,101 |
| Other regulatory assets | 48,029 | 10,139 |
| Other regulatory liabilities | (41,353) | 169,542 |
| Pension and other postretirement funded status | 10,393 | (7,009) |
| Other assets and liabilities | (44,474) | (1,941) |
| Net cash flow provided by operating activities | 97,801 | 123,928 |
| INVESTING ACTIVITIES | ||
| Construction expenditures | (127,504) | (119,271) |
| Allowance for equity funds used during construction | 1,291 | 1,461 |
| Changes in money pool receivable - net | (14,697) | (3,601) |
| Receipt from storm reserve escrow account | 10,333 | — |
| Payments to storm reserve escrow account | (2,450) | (4,014) |
| Proceeds from sale of business | 288,285 | — |
| Changes in securitization account | 1,611 | 861 |
| Net cash flow provided by (used in) investing activities | 156,869 | (124,564) |
| FINANCING ACTIVITIES | ||
| Proceeds from the issuance of long-term debt | 79,693 | 148,943 |
| Retirement of long-term debt | (158,000) | (91,245) |
| Changes in money pool payable - net | — | (21,651) |
| Common equity distributions paid | (140,000) | — |
| Other | 560 | (924) |
| Net cash flow provided by (used in) financing activities | (217,747) | 35,123 |
| Net increase in cash and cash equivalents | 36,923 | 34,487 |
| Cash and cash equivalents at beginning of period | 31,777 | 26 |
| Cash and cash equivalents at end of period | $68,700 | $34,513 |
| SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION: | ||
| Cash paid during the period for: | ||
| Interest - net of amount capitalized | $35,553 | $26,678 |
| Income taxes - net | $— | $2,598 |
| Noncash investing activities: | ||
| Accrued construction expenditures | $8,102 | $3,422 |
| See Notes to Financial Statements. | ||
| ENTERGY NEW ORLEANS, LLC AND SUBSIDIARIES | ||
|---|---|---|
| CONSOLIDATED BALANCE SHEETS | ||
| ASSETS | ||
| September 30, 2025 and December 31, 2024 | ||
| (Unaudited) | ||
| 2025 | 2024 | |
| (In Thousands) | ||
| CURRENT ASSETS | ||
| Cash and cash equivalents: | ||
| Cash | $223 | $374 |
| Temporary cash investments | 68,477 | 31,403 |
| Total cash and cash equivalents | 68,700 | 31,777 |
| Securitization recovery trust account | — | 1,611 |
| Accounts receivable: | ||
| Customer | 78,961 | 65,731 |
| Allowance for doubtful accounts | (4,515) | (6,735) |
| Associated companies | 19,669 | 5,844 |
| Other | 5,414 | 9,467 |
| Accrued unbilled revenues | 31,438 | 33,296 |
| Total accounts receivable | 130,967 | 107,603 |
| Fuel inventory - at average cost | 150 | 320 |
| Materials and supplies | 30,313 | 25,516 |
| Current assets held for sale | — | 13,100 |
| Prepayments and other | 14,596 | 12,128 |
| TOTAL | 244,726 | 192,055 |
| OTHER PROPERTY AND INVESTMENTS | ||
| Storm reserve escrow account | 75,859 | 83,742 |
| Other | 9,600 | 832 |
| TOTAL | 85,459 | 84,574 |
| UTILITY PLANT | ||
| Electric | 2,216,707 | 2,160,165 |
| Natural gas | — | 43,279 |
| Construction work in progress | 50,474 | 18,269 |
| TOTAL UTILITY PLANT | 2,267,181 | 2,221,713 |
| Less - accumulated depreciation and amortization | 772,014 | 768,305 |
| UTILITY PLANT - NET | 1,495,167 | 1,453,408 |
| DEFERRED DEBITS AND OTHER ASSETS | ||
| Regulatory assets: | ||
| Other regulatory assets | 108,914 | 133,261 |
| Deferred fuel costs | 4,080 | 4,080 |
| Non-current assets held for sale | — | 284,738 |
| Other | 76,528 | 71,037 |
| TOTAL | 189,522 | 493,116 |
| TOTAL ASSETS | $2,014,874 | $2,223,153 |
| See Notes to Financial Statements. | ||
| ENTERGY NEW ORLEANS, LLC AND SUBSIDIARIES | ||
|---|---|---|
| CONSOLIDATED BALANCE SHEETS | ||
| LIABILITIES AND EQUITY | ||
| September 30, 2025 and December 31, 2024 | ||
| (Unaudited) | ||
| 2025 | 2024 | |
| (In Thousands) | ||
| CURRENT LIABILITIES | ||
| Currently maturing long-term debt | $85,000 | $78,000 |
| Payable due to associated company | 1,140 | 1,140 |
| Accounts payable: | ||
| Associated companies | 45,195 | 45,479 |
| Other | 41,841 | 43,750 |
| Customer deposits | 30,262 | 28,834 |
| Taxes accrued | 17,350 | 8,786 |
| Interest accrued | 9,997 | 8,671 |
| Deferred fuel costs | 152 | 980 |
| Other | 11,820 | 14,427 |
| TOTAL | 242,757 | 230,067 |
| NON-CURRENT LIABILITIES | ||
| Accumulated deferred income taxes and taxes accrued | 212,371 | 201,541 |
| Accumulated deferred investment tax credits | 15,447 | 15,617 |
| Regulatory liability for income taxes - net | 15,058 | 15,000 |
| Other regulatory liabilities | 245,892 | 260,312 |
| Accumulated provisions | 80,137 | 90,293 |
| Long-term debt | 565,866 | 650,463 |
| Long-term payable due to associated company | 5,864 | 5,864 |
| Other | 23,077 | 56,395 |
| TOTAL | 1,163,712 | 1,295,485 |
| Commitments and Contingencies | ||
| EQUITY | ||
| Member's equity | 608,405 | 697,601 |
| TOTAL | 608,405 | 697,601 |
| TOTAL LIABILITIES AND EQUITY | $2,014,874 | $2,223,153 |
| See Notes to Financial Statements. | ||
The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.