Operating cash flow reached $1.9B in 2026Q2, up from $1.3B a year earlier, but capital expenditures of $2.8B exceeded OCF by 149%, resulting in a $935M free cash flow deficit funded by $676M in equity issuance.
Entergy Louisiana, LLC COLLATERAL TR MT (ELC) cash flow statement — 30-year operating, investing & financing cash flows
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 | Dec'06 | Dec'05 | Dec'04 | Dec'03 | Dec'02 | Dec'01 | Dec'00 | Dec'99 | Dec'98 | Dec'97 | Dec'96 |
|---|
| Cash from Operations | 6.07B | 5.15B | 4.49B | 4.29B | 2.59B | 2.3B | 2.69B | 2.82B | 2.39B | 2.62B | 3B | 3.29B | 3.89B | 3.19B | 2.94B | 3.13B | 3.93B | 2.93B | 3.32B | 2.56B | 3.42B | 1.46B | 2.93B | 2.01B | 2.18B | 2.22B | 1.97B | 1.31B | 1.68B | 1.72B | 1.46B |
| Operating CF Growth % | 129.56% | 14.75% | 4.52% | 66.09% | 12.38% | -14.47% | -4.5% | 18.09% | -9.08% | -12.51% | -8.89% | -15.38% | 21.96% | 8.47% | -6.03% | -20.31% | 33.85% | -11.77% | 29.87% | -25.14% | 134.23% | -50.16% | 46.04% | -8.06% | -1.53% | 12.59% | 50.52% | -22.14% | -2.64% | 18.33% | 4.35% |
| Operating CF / Revenue % | 45.06% | 39.78% | 37.78% | 35.35% | 18.78% | 19.59% | 26.6% | 25.89% | 21.67% | 23.69% | 27.65% | 28.59% | 31.13% | 28% | 28.54% | 27.86% | 34.18% | 27.3% | 25.39% | 22.29% | 31.28% | 14.45% | 28.94% | 21.81% | 26.27% | 23.03% | 19.65% | 14.9% | 14.61% | 18.04% | 20.35% |
| Net Income | 1.82B | 1.76B | 1.06B | 2.36B | 1.1B | 1.12B | 1.41B | 1.26B | 862.55M | 425.35M | -564.5M | -156.73M | 960.26M | 730.57M | 868.36M | 1.37B | 1.27B | 1.25B | 1.22B | 1.13B | 1.13B | 923.76M | 933.05M | 950.47M | 623.07M | 750.51M | 710.91M | 595M | 785.6M | 300.9M | 420M |
| Depreciation & Amortization | 804.29M | 2.54B | 2.44B | 2.24B | 2.19B | 2.24B | 2.26B | 2.18B | 2.04B | 2.08B | 2.12B | 2.12B | 2.13B | 2.01B | 1.77B | 1.75B | 1.71B | 1.28B | 1.22B | 32.29M | 1.04B | 1B | 1.05B | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | 134.3M | 1.02B | 320.7M | -707.82M | -47.15M | 248.72M | -131.11M | 193.95M | -256.85M | 529.05M | -836.26M | -820.35M | 596.93M | 311.79M | -25.9M | -280.03M | 718.99M | 868.65M | 333.95M | 476.24M | 738.64M | 626.81M | 275.46M | 1.19B | -256.66M | 87.75M | 124.46M | -204.6M | -64.5M | -253M | 76.9M |
| Other Non-Cash Items | 3.9B | 27.85M | 426.81M | 42.68M | 1.04B | -1.01B | -15.22M | -803.07M | -357.2M | 3.13B | 2.37B | 1.97B | 75.43M | 405.67M | 522.4M | 0 | 375.88M | -363.73M | 537.34M | 1.34B | 410.13M | 12.85M | 472.59M | 742.76M | 1.15B | 415.43M | 982.37M | 893.6M | 1.05B | 1.51B | 1.25B |
| Working Capital Changes | 790.94M | -188.12M | 236.25M | 352.68M | -1.74B | -348.23M | -869.8M | -52.11M | 96.19M | -3.58B | -131.34M | 146.11M | 92.75M | -298.79M | -211.62M | 296.02M | -144.42M | -104.65M | 12.21M | -424.04M | 989.82M | -832.35M | 203.1M | -876.94M | 665.08M | 961.86M | 150.1M | 23.4M | -92.5M | 167M | -291.7M |
| Capital Expenditures | -9.22B | -7.94B | -5.97B | -4.71B | -5.29B | -6.42B | -5.16B | -4.63B | -4.27B | -4B | -4.04B | -2.99B | -2.66B | -2.82B | -3.69B | -3.33B | -2.38B | -2.46B | -2.48B | -2.32B | -2B | -1.62B | -1.41B | -1.57B | -1.53B | -2.22B | -1.49B | -1.2B | -1.25B | -2.78B | -1.77B |
| CapEx / Revenue % | 33.72% | 61.34% | 50.25% | 38.27% | 38.42% | 54.69% | 50.99% | 42.57% | 38.8% | 36.13% | 37.29% | 26.01% | 21.26% | 24.78% | 35.81% | 29.63% | 20.74% | 22.86% | 18.93% | 20.23% | 18.3% | 16.03% | 13.93% | 17.06% | 18.43% | 23.12% | 14.91% | 13.63% | 10.84% | 29.11% | 24.77% |
| CapEx / D&A | 5.65x | 3.13x | 2.44x | 2.07x | 2.41x | 2.86x | 2.28x | 2.12x | 2.09x | 1.93x | 1.90x | 1.41x | 1.25x | 1.40x | 2.08x | 1.91x | 1.40x | 1.92x | 2.03x | 71.95x | 1.93x | 1.62x | 1.35x | - | - | - | - | - | - | - | - |
| CapEx Coverage (OCF/CapEx) | 1.34x | 0.65x | 0.75x | 0.92x | 0.49x | 0.36x | 0.52x | 0.61x | 0.56x | 0.66x | 0.74x | 1.10x | 1.46x | 1.13x | 0.80x | 0.94x | 1.65x | 1.19x | 1.34x | 1.10x | 1.71x | 0.90x | 2.08x | 1.28x | 1.43x | 1.00x | 1.32x | 1.09x | 1.35x | 0.62x | 0.82x |
| Cash from Investing | -8.46B | -7.11B | -5.85B | -4.63B | -5.71B | -6.18B | -4.77B | -4.51B | -4.11B | -3.84B | -3.85B | -2.61B | -2.95B | -2.6B | -3.64B | -3.45B | -2.57B | -2.09B | -2.59B | -2.1B | -1.9B | -1.99B | -1.14B | -1.78B | -1.39B | -2.22B | -1.81B | -366.2M | 136.9M | -2.78B | -1.77B |
| Acquisitions | 351.81M | 858.59M | 0 | 0 | 0 | -6.09B | -4.69B | -4.2B | 24.9M | -3.61B | -2.78B | 487.41M | 10.1M | 147.92M | -2.67B | 6.53M | 228.17M | 39.55M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.04B | -1.16B |
| Purchase of Investments | -1.99B | -1.76B | -2.91B | -1.22B | -1.71B | -5.55B | -3.22B | -4.21B | -6.54B | -3.26B | -2.48B | -2.55B | -1.94B | -2.23B | -2.18B | -1.49B | -3.1B | -2.67B | 0 | 0 | 0 | -1.59B | 0 | 0 | 0 | -150M | 0 | -321.4M | 0 | 0 | 0 |
| Sale of Investments | 754.74M | 1.51B | 2.81B | 1.08B | 1.64B | 5.56B | 3.11B | 4.15B | 6.48B | 3.16B | 2.41B | 2.49B | 1.87B | 2.03B | 2.07B | 1.36B | 34.88M | 2.66B | 0 | 0 | 0 | 1.79B | 50M | 0 | 150M | 0 | 321.35M | 0 | 0 | 0 | 0 |
| Other Investing | -3.03B | 218.78M | 226.67M | 158.17M | -345.62M | 6.32B | 5.19B | 4.38B | 195.71M | 3.86B | 3.04B | -43.51M | -237.5M | 271.7M | 2.83B | 6.99M | 2.64B | 325.27M | -111.02M | 224.51M | 101.31M | -570.3M | 220.53M | -214.19M | -8.16M | -694.3M | -641.65M | 1.15B | 1.38B | 192.7M | 77.5M |
| Cash from Financing | 5.07B | 3.03B | 2.09B | 243.03M | 2.91B | 2.56B | 3.42B | 1.64B | 1.42B | 810.98M | 688.23M | -753.47M | -252.17M | -380.82M | 538.15M | -282.29M | -1.77B | -1.05B | -70.76M | -221.59M | -1.08B | 496.39M | -1.67B | -869.13M | -212.61M | -622M | 20.82M | -911M | -1.46B | 1.51B | 171.9M |
| Dividends Paid | -1.16B | -1.09B | -999.98M | -936.51M | -860M | -793.44M | -766.84M | -728.01M | -647.7M | -628.88M | -632.62M | -618.65M | -615.63M | -611.84M | -611.54M | -610.54M | -623.92M | -596.91M | -593.07M | -533.2M | -477.8M | -478.98M | -451.43M | -386.34M | -322.7M | -293.17M | -303.42M | -335.1M | -420.2M | -489.5M | -475.8M |
| Dividend Payout Ratio % | - | 60.57% | 92.51% | 38.87% | 76.72% | 69.29% | 53.2% | 56.55% | 75.09% | 147.85% | - | - | 62.08% | 81.17% | 67.85% | 43.12% | 47.54% | 46.12% | 46.19% | 44.7% | 39.64% | 49.09% | 45.86% | 40.65% | 51.79% | 39.06% | 42.68% | 56.32% | 53.49% | 162.68% | 113.29% |
| Debt Issuance (Net) | 4M | 1000K | 1000K | -1000K | -1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | -1000K | 1000K | 1000K | 1000K | 1000K | -1000K | 1000K | 1000K | 1000K | 1000K | 1000K | -1000K | -1000K | 1000K | -1000K | 1000K | -1000K | -1000K | 1000K | 1000K |
| Stock Issued | 1.37B | 1.17B | 136.79M | 140.47M | 884.6M | 206.75M | 42.6M | 734.7M | 602.59M | 80.73M | 33.11M | 131.79M | 194.87M | 24.53M | 62.89M | 46.19M | 51.16M | 28.2M | 34.77M | 88.83M | 143.81M | 106.07M | 170.24M | 217.52M | 130.06M | 64.34M | 41.91M | 15.3M | 19.3M | 687.7M | 244.1M |
| Share Repurchases | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -50M | -53.87M | -20.6M | -115.28M | -194.09M | -183.27M | 0 | 0 | -264.94M | -878.58M | -614.97M | -512.35M | -1.27B | -768.07M | -911.91M | -1.02B | -11.59M | -120.36M | -76.47M | -707.86M | -343.6M | -20.4M | -124.4M | -157.5M |
| Other Financing | 669.45M | 968.61M | 316.85M | 1.59B | 3.23B | 94.42M | -7.52M | -7.73M | 85.6M | -7.27M | -6.87M | -9.14M | 23.58M | 0 | 51M | 0 | 0 | 0 | 0 | 0 | 0 | 128M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 70.5M |
| Net Change in Cash | -4.37B | -813.81M | 727.15M | -91.62M | -218.4M | -1.32B | 1.33B | -55.25M | -300.3M | -406.57M | -163.12M | -71.06M | 682.9M | 206.56M | -161.87M | -600.03M | -415.08M | -210.94M | 666.76M | 239.76M | 433.33M | -36.97M | 115.5M | -643.1M | 583.75M | -630.85M | 168.71M | 29.2M | 354M | 441.8M | -144.9M |
| Exchange Rate Effect | -7.05B | -1.88B | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -245K | -508K | 287K | 338K | -1.32M | 3.29M | 30K | -3.21M | -602K | -1.88M | 3.35M | 3.13M | 325K | -5.95M | -900K | 1.6M | -11.2M | 100K |
| Cash at Beginning | 3.57B | 859.7M | 132.55M | 224.16M | 442.56M | 1.76B | 425.72M | 480.98M | 781.27M | 1.19B | 1.35B | 1.42B | 739.13M | 532.57M | 694.44M | 1.29B | 1.71B | 1.92B | 1.25B | 1.03B | 582.82M | 619.79M | 692.23M | 1.34B | 751.57M | 1.38B | 1.21B | 1.18B | 830.5M | 388.7M | 533.6M |
| Cash at End | 118.19M | 45.9M | 859.7M | 132.55M | 224.16M | 442.56M | 1.76B | 425.72M | 480.98M | 781.27M | 1.19B | 1.35B | 1.42B | 739.13M | 532.57M | 694.44M | 1.29B | 1.71B | 1.92B | 1.27B | 1.02B | 582.82M | 807.74M | 692.23M | 1.34B | 751.57M | 1.38B | 1.21B | 1.18B | 830.5M | 388.7M |
| Free Cash Flow | -3.15B | -2.79B | -1.48B | -417.3M | -2.7B | -4.12B | -2.47B | -1.81B | -1.89B | -1.38B | -1.05B | 296.72M | 1.23B | 366.5M | -748.68M | -198.84M | 1.54B | 476.44M | 845.25M | 236.8M | 1.42B | -160.31M | 1.52B | 436.88M | 651.4M | -9.17M | 474.13M | 111.6M | 432.8M | -1.06B | -316.9M |
| FCF Growth % | -24.59% | -88.41% | -254.95% | 84.56% | 34.41% | -67.06% | -35.93% | 3.77% | -36.85% | -31.81% | -452.37% | -75.93% | 236.38% | 148.95% | -276.52% | -112.88% | 224.09% | -43.63% | 256.95% | -83.31% | 985.15% | -110.56% | 247.63% | -32.93% | 7202.07% | -101.93% | 324.85% | -74.21% | 140.89% | -234.02% | -155.52% |
| FCF Margin % | -23.35% | -21.56% | -12.47% | -3.44% | -19.64% | -35.1% | -24.39% | -16.68% | -17.13% | -12.44% | -9.64% | 2.58% | 9.87% | 3.22% | -7.27% | -1.77% | 13.44% | 4.43% | 6.46% | 2.06% | 12.98% | -1.59% | 15% | 4.75% | 7.84% | -0.1% | 4.73% | 1.27% | 3.77% | -11.07% | -4.42% |
| FCF / Net Income % | -173.19% | -157.37% | -139.58% | -17.66% | -246.39% | -368.4% | -175.38% | -144.24% | -218.65% | -323.99% | 185.22% | -189.31% | 128.38% | 50.17% | -86.22% | -14.54% | 121.55% | 38.08% | 68.14% | 20.87% | 125.28% | -17.35% | 162.77% | 45.96% | 104.55% | -1.22% | 66.69% | 18.76% | 55.09% | -351.78% | -75.45% |
Quick answers to the most common questions about buying ELC stock.
Entergy Louisiana, LLC COLLATERAL TR MT (ELC) generated $5.15B in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Entergy Louisiana, LLC COLLATERAL TR MT (ELC) reported negative free cash flow of $2.79B in 2025, indicating capital requirements exceeded cash from operations.
Entergy Louisiana, LLC COLLATERAL TR MT (ELC) spent $7.94B on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.
In 2025, Entergy Louisiana, LLC COLLATERAL TR MT (ELC) returned $1.09B to shareholders via cash dividends. This shows the company's commitment to returning capital to its equity investors.
Key Metrics
Top Statement Risk
Regulatory lag and weather volatility
Metrics are mathematically derived from official filings.
OCF Strength Anchored by Regulated Operations
Operating cash flow reached $1.9B in 2026Q2, up from $1.3B a year earlier, per financial statements, reflecting robust regulated collections and seasonal strength.
The 46% year-over-year increase in OCF in 2026Q2, as reported in financial statements, suggests improved collection of fuel and energy charges, though the quarterly pattern remains weather-sensitive. OCF coverage of interest and dividends remains comfortable, with OCF/interest at 6.6x in 2026Q2, indicating that regulated cash flows adequately support fixed obligations.
CAPEX Burn Accelerates Rate Base Growth
Capital expenditures totaled $2.8B in 2026Q2, exceeding OCF by 149%, based on reported figures, signaling an aggressive investment cycle.
The CAPEX-to-OCF ratio of 149% in 2026Q2, per financial statements, underscores that the utility is investing well beyond internal cash generation, a pattern consistent with rate base expansion. This elevated investment, up from $2.0B in 2025Q2, appears to be driving the depreciation growth noted in the income statement, but it also widens the external financing gap.
Financing Gap Widens Despite Equity Infusions
Free cash flow deficit of $935M in 2026Q2, per financial statements, was funded by $676M in equity issuance and modest debt, indicating reliance on capital markets.
The persistent FCF deficit, averaging over $700M per quarter over the last year, appears to be a structural feature of the CAPEX cycle rather than a liquidity crisis. Net stock issuance of $676M in 2026Q2, as disclosed in financial statements, suggests the parent is injecting equity to maintain the capital structure, while long-term debt issuance of only $1M indicates a preference for equity funding at current terms.
Seasonal Working Capital Swings Drive OCF
OCF ranged from $521M in 2024Q1 to $2.1B in 2025Q3, per financial statements, reflecting weather-driven fuel cost timing and regulatory deferrals.
The wide quarterly OCF swings, with 2026Q1 at $829M versus 2026Q2 at $1.9B, appear to be driven by the timing of fuel cost recoveries and seasonal customer collections. These working capital movements are typical for regulated utilities, but the magnitude suggests that weather-normalization mechanisms may be smoothing earnings more than cash flows.
Dividend Coverage Remains Robust
OCF-to-dividend coverage stood at 6.4x in 2026Q2, per financial statements, well above the 2.0x level seen in 2025Q1.
Despite the heavy CAPEX program, dividend coverage has remained above 4x in most quarters, as reported in financial statements, indicating that distributions are well-supported by operating cash flows. The low coverage in 2025Q1 (2.0x) appears to be a seasonal trough rather than a structural concern, given the subsequent recovery to 6.4x.
What the Cash Flow Statement Hides
The cash flow statement does not disclose unfunded decommissioning or environmental liabilities, per available data, which could pressure future cash flows.
While the data shows no explicit environmental or decommissioning obligations, the utility's nuclear fleet and industrial customer base may carry such costs that are not visible in the provided figures. Investors should monitor regulatory treatment of these potential liabilities, as they could emerge as cash outflows beyond the current CAPEX cycle.