Grade: F — Major Red Flags
Framework: Schilit *Financial Shenanigans* + Beneish M-Score + forensic accounting principles
Data: SEC EDGAR 10-K (Filed 2026-02-19) + Yahoo Finance
Auditor: Deloitte & Touche LLP — Clean opinion (1 critical audit matter: rate and regulatory matters)
One-line verdict: Entergy is a vertically integrated utility operating across four Gulf South states — Arkansas, Louisiana, Mississippi, and Texas — that is undergoing a massive capital expansion to serve surging industrial and data center load growth. Revenue grew 9.0% to $12.9B, operating income jumped 20.8% to $3.2B, and CFFO increased 14.8% to $5.15B. But net income attributable to Entergy tells a different story: $1.77B in FY2025 versus $1.06B in FY2024, a 67% increase partly driven by the absence of FY2024's special charges. The F grade comes from the standard utility structural pattern: CapEx of $7.9B dwarfing CFFO, producing $(2.8B) in FCF, $1.9B cash against $30.9B debt, and leverage at 5.0x EBITDA. Entergy also sold its Louisiana and New Orleans natural gas distribution businesses in July 2025, simplifying its portfolio. The underlying business is strong and growing faster than most utilities.
| Metric | Result |
|---|---|
| Red Flags | **3** (FCF negative, cash vs debt, FCF after acquisitions negative) |
| Watch Items | **2** (CapEx growth 33% vs revenue 9%, leverage 5.0x) |
| Checks Completed | **16/18** |
| Beneish M-Score | **N/A** (insufficient data) |
| Altman Z-Score | **1.05** (distress zone) |
Business Overview
Entergy Corporation operates through five utility subsidiaries: Entergy Arkansas, Entergy Louisiana, Entergy Mississippi, Entergy New Orleans, and Entergy Texas. From the 10-K, the company's utility segment generates, transmits, distributes, and sells electric power in portions of Arkansas, Louisiana, Mississippi, and Texas. Entergy is unusual among large utilities in that it still owns and operates significant generation assets, including the Grand Gulf Nuclear Station.
In July 2025, Entergy sold its Louisiana and New Orleans natural gas distribution businesses, recording goodwill reductions and charges. From the 10-K: the sale resulted in "a decrease of $11 million in gas operation expenses resulting from the absence of expenses following the sale of the Entergy Louisiana and Entergy New Orleans natural gas distribution businesses on July 1, 2025."
Financial Summary (from 10-K)
| Line Item | FY2025 | FY2024 | FY2023 |
|---|---|---|---|
| Total Operating Revenues | $12,947M | $11,880M | $12,147M |
| Operating Income | $3,202M | $2,651M | $2,618M |
| AFUDC (Equity) | $181M | $133M | $98M |
| Interest & Investment Income | $317M | $299M | $163M |
| Interest Expense | ~$1,500M | ~$1,300M | ~$1,100M |
| **Net Income (Entergy)** | **$1,773M** | **$1,061M** | **$2,362M** |
Revenue composition from the 10-K: Residential $4,820M, Commercial $3,114M, Industrial $2,652M, Governmental $477M, with wholesale and other revenues making up the balance.
Note the FY2023 net income of $2.36B was inflated by one-time items. FY2024's $1.06B was depressed by special charges including "a $78 million regulatory charge, recorded at Utility in first quarter 2024, primarily to reflect a settlement in principle between Entergy New Orleans and the City Council in April 2024."
| Metric | FY2022 | FY2023 | FY2024 | FY2025 | Trend |
|---|---|---|---|---|---|
| Revenue | $13.8B | $12.1B | $11.9B | $12.9B | Recovering |
| Net Income | $1.10B | $2.36B | $1.06B | $1.77B | Volatile |
| Gross Margin | 38.3% | 43.9% | 48.3% | 47.7% | Improving |
| Net Margin | 8.0% | 19.4% | 8.9% | 13.7% | Volatile |
| ROE | 8.4% | 16.1% | 7.0% | 10.5% | Normalizing |
Gross margin has improved dramatically from 38.3% to 47.7% over four years as fuel costs declined and rate increases took effect.
Cash Flow
| Metric | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|
| Operating Cash Flow | $2.59B | $4.29B | $4.49B | $5.15B |
| CFFO / NI | 2.36 | 1.82 | 4.23 | 2.90 |
| Free Cash Flow | $(2.81B) | $(452M) | $(1.48B) | $(2.79B) |
| Cash on Hand | $224M | $133M | $860M | $1.93B |
CFFO is strong and growing — $5.15B in FY2025, up from $2.59B in FY2022. But CapEx is growing even faster. The 10-K discloses CapEx growth of 33% year-over-year, far outstripping the 9% revenue growth. This reflects Entergy's aggressive investment in generation capacity, grid hardening, and infrastructure to serve new industrial and data center customers.
Allowance for Funds Used During Construction (AFUDC) — a non-cash credit that utilities add to earnings during major construction — grew from $98M in FY2023 to $181M in FY2025, confirming the scale of the capital program.
Cash improved to $1.93B from $860M, but this is still just 6% of $30.9B total debt.
The 18-Point Screening
Revenue Quality
| # | Check | Result | Detail |
|---|---|---|---|
| A1 | DSO | Pass | 20 days, -1 day YoY. Very fast collections |
| A2 | AR vs Revenue | Pass | AR growth 6.0% vs revenue growth 9.0% |
| A3 | Revenue vs CFFO | Pass | Revenue +9.0%, CFFO +14.8%. Cash follows revenue |
Revenue quality is excellent. DSO of 20 days is among the lowest in the utility sector, reflecting Entergy's efficient billing and collection practices. AR growth lagging revenue growth is a healthy sign.
Expense Quality
| # | Check | Result | Detail |
|---|---|---|---|
| B1 | Inventory | Pass | Inventory +2.5% vs COGS +10.2%. Normal |
| B2 | CapEx | **WATCH** | CapEx growth 33% is >2x revenue growth 9% |
| B3 | SG&A Ratio | N/A | Utility cost structure |
| B4 | Gross Margin | Pass | 47.7%, -0.6pp. Stable |
B2: CapEx growing at 33% versus 9% revenue growth is a structural reality for Entergy. The company is investing in new generation (including the potential restart of Palisades Nuclear Plant), grid modernization, and infrastructure to support data center load growth. The 10-K warns of "capital investments associated with unrealized customer growth expectations (including data center customers)."
Cash Flow Quality
| # | Check | Result | Detail |
|---|---|---|---|
| C1 | CFFO vs NI | Pass | Ratio 2.90. Strongly backed by cash |
| C2 | FCF | **FAIL** | FCF negative for 3 of 4 years |
| C3 | Accruals | Pass | -4.7%. Low accruals |
| C4 | Cash vs Debt | **FAIL** | Cash $1.9B covers 6% of $30.9B debt |
C1: CFFO/NI of 2.90 is excellent — every dollar of reported profit is backed by nearly $3 of operating cash. This is characteristic of asset-heavy utilities with large D&A.
Balance Sheet
| # | Check | Result | Detail |
|---|---|---|---|
| D1 | Goodwill + Intangibles | Pass | $0.4B = 2% of equity. Minimal |
| D2 | Leverage | **WATCH** | Debt/EBITDA = 5.0x |
| D3 | Soft Assets | Pass | Other assets -30.0%. Declining |
| D4 | Impairment | Pass | Write-offs normal |
Total assets grew from $64.8B to $71.9B (+$7.1B), driven primarily by property, plant, and equipment additions. The minimal goodwill of $0.4B (2% of equity) is one of the cleanest balance sheets among large utilities.
Acquisition & Manipulation
| # | Check | Result | Detail |
|---|---|---|---|
| E1 | Serial Acquirer | **FAIL** | FCF after acquisitions negative for 3 years |
| E2 | Goodwill Surge | Pass | Goodwill flat |
| F1 | M-Score | N/A | Insufficient data |
Deloitte Critical Audit Matter: Rate and Regulatory Matters
From the audit report, Deloitte identified one critical audit matter: "The Corporation is subject to rate regulation by their respective state or local utility regulatory agencies and wholesale regulation by the Federal Energy Regulatory Commission. Management has determined it meets the requirements under accounting principles generally accepted in the United States of America to prepare its financial statements applying the specialized rules to account for the effects of cost-based rate regulation."
Deloitte cited the risk that "the Commissions will not approve: (1) full recovery of the costs" and "there is a risk that the Commissions will not approve full recovery of the costs incurred, including a reasonable return on equity."
Key Risks from Item 1A
1. Data center load growth uncertainty. The 10-K repeatedly warns about "capital investments associated with unrealized customer growth expectations (including data center customers)" — Entergy is betting heavily on data center demand that may not materialize.
2. Nuclear regulatory risk. Entergy operates the Grand Gulf Nuclear Station and has exposure to nuclear decommissioning costs. The company's nuclear decommissioning trust funds are significant balance sheet items.
3. Gulf Coast weather exposure. Operating in Arkansas, Louisiana, Mississippi, and Texas exposes Entergy to hurricanes, storms, and extreme heat events that can damage infrastructure and spike costs.
4. Rate recovery risk. With multiple operating utilities across four states, Entergy faces regulatory proceedings in multiple jurisdictions simultaneously. The 10-K notes "resolution of pending and future rate cases and related litigation, formula rate proceedings and related negotiations."
Summary
| # | Check | Result |
|---|---|---|
| A1-A3 | Revenue Quality | Pass-Pass-Pass |
| B1-B4 | Expense Quality | Pass-Watch-N/A-Pass |
| C1-C4 | Cash Flow Quality | Pass-Fail-Pass-Fail |
| D1-D4 | Balance Sheet | Pass-Watch-Pass-Pass |
| E1-E2 | M&A Risk | Fail-Pass |
| F1 | Beneish M-Score | N/A |
Grade: F — entirely structural, no genuine anomalies.
Entergy's F grade is a false positive. Every red flag traces to the regulated utility capital model: massive CapEx funded by debt, producing negative FCF and high leverage. The underlying business fundamentals are strong: revenue growing, CFFO/NI at 2.90, DSO of just 20 days, low accruals (-4.7%), minimal goodwill (2% of equity), and improving gross margins. The data center demand tailwind could accelerate growth, but also introduces execution risk if load fails to materialize after capital is deployed. The gas distribution sale in July 2025 simplifies the business toward pure-play regulated electric utility operations.
**Disclaimer**: This report is based on Entergy Corporation's FY2025 10-K (SEC EDGAR, filed 2026-02-19) and public financial data. This is NOT investment advice.
Data: SEC EDGAR 10-K (Filed 2026-02-19) + Yahoo Finance
Auditor: Deloitte & Touche LLP (Unqualified opinion, 1 critical audit matter)
