Back to GetFilings.com



Table of Contents



UNITED STATES
SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

     
x   Quarterly report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
     
o   Transition report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
     
For the Quarter Ended: March 31, 2004
  Commission File Number: 001-15891

NRG Energy, Inc.

(Exact name of Registrant as specified in its charter)
     
Delaware
(State or other jurisdiction
of incorporation or organization)
  41-1724239
(I.R.S. Employer
Identification No.)
     
901 Marquette Avenue, Suite 2300
Minneapolis, Minnesota

(Address of principal executive offices)
  55402
(Zip Code)

(612) 373-5300
(Registrant’s telephone number, including area code)

(Former name, former address and former fiscal year, if changed since last report)

     Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such period that the Registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.

Yes x No o

     Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule 12 b-2 of the Exchange Act).

Yes x No o

     Indicate by check mark whether the registrant has filed all documents and reports required to be filed by Section 12, 13 or 15 (d) of the Securities and Exchange Act of 1934 subsequent to the distribution of securities under a plan confirmed by a court.

Yes x No o

     As of May 10, 2004, there were 100,004,612 shares of common stock outstanding.



 


TABLE OF CONTENTS

Index

         
    Page No.
Part I — FINANCIAL INFORMATION
       
Item 1 Consolidated Financial Statements and Notes
       
    3  
    4  
    6  
    7  
    8  
    34  
    45  
    47  
       
    48  
    48  
    48  
    49  
SIGNATURES
    52  
 Letter Agreement - Scott J. Davido
 Letter Agreement - Ershel C. Redd Jr.
 Letter Agreement - John P. Brewster
 Letter Agreement - Timothy W. O'Brien
 Letter Agreement - Robert C. Flexon
 Certification of Chief Executive Officer
 Certification of Chief Financial Officer
 Certifications Pursuant to Section 906

2


Table of Contents

NRG ENERGY, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS

(Unaudited)
                 
            Predecessor
    Reorganized NRG
  Company
    March 31,   March 31,
    2004
  2003
    (In thousands)
Operating Revenues
               
Revenues from majority-owned operations
  $ 621,167     $ 519,582  
 
   
 
     
 
 
Operating Costs and Expenses
               
Cost of majority-owned operations
    392,403       388,097  
Depreciation and amortization
    58,637       64,071  
General, administrative and development
    37,339       48,982  
Corporate relocation charges
    1,116        
Reorganization charges
    6,250        
Restructuring and impairment charges
          22,136  
 
   
 
     
 
 
Total operating costs and expenses
    495,745       523,286  
 
   
 
     
 
 
Operating Income/(Loss)
    125,422       (3,704 )
 
   
 
     
 
 
Other Income (Expense)
               
Minority interest in (earnings)/losses of consolidated subsidiaries
    (278 )     184  
Equity in earnings of unconsolidated affiliates
    17,713       45,629  
Write downs and losses on sales of equity method investments
    (1,738 )     (16,591 )
Other income, net
    3,115       9,255  
Interest expense
    (102,182 )     (176,077 )
 
   
 
     
 
 
Total other expense
    (83,370 )     (137,600 )
 
   
 
     
 
 
Income/(Loss) From Continuing Operations Before Income Taxes
    42,052       (141,304 )
Income Tax Expense
    14,208       32,878  
 
   
 
     
 
 
Income/(Loss) From Continuing Operations
    27,844       (174,182 )
Income on Discontinued Operations, net of Income Taxes
    2,391       161,550  
 
   
 
     
 
 
Net Income/(Loss)
  $ 30,235     $ (12,632 )
 
   
 
     
 
 
Weighted Average Number of Common Shares Outstanding — Basic
    100,018          
Income From Continuing Operations per Weighted Average Common Share — Basic
  $ 0.28          
Income From Discontinued Operations per Weighted Average Common Share — Basic
    0.02          
 
   
 
         
Net Income per Weighted Average Common Share — Basic
  $ 0.30          
 
   
 
         
Weighted Average Number of Common Shares Outstanding — Diluted
    100,018          
Income From Continuing Operations per Weighted Average Common Share — Diluted
  $ 0.28          
Income From Discontinued Operations per Weighted Average Common Share — Diluted
    0.02          
 
   
 
         
Net Income per Weighted Average Common Shares — Diluted
  $ 0.30          
 
   
 
         

See notes to consolidated financial statements.

3


Table of Contents

NRG ENERGY, INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS (REORGANIZED COMPANY)

(Unaudited)
                 
    March 31,   December 31,
    2004
  2003
    (In thousands)
ASSETS
               
Current Assets
               
Cash and cash equivalents
  $ 832,526     $ 552,175  
Restricted cash
    174,967       157,175  
Accounts receivable — trade, less allowance for doubtful accounts of $191 and $0
    243,183       212,314  
Xcel Energy settlement receivable
    352,000       640,000  
Current portion of notes receivable — affiliates
    1,700       200  
Current portion of notes receivable
    123,666       65,141  
Inventory
    182,716       202,323  
Derivative instruments valuation
    798       772  
Prepayments and other current assets
    202,806       229,494  
Current deferred income taxes
    1,028       1,850  
Current assets — discontinued operations
    48,775       52,395  
 
   
 
     
 
 
Total current assets
    2,164,165       2,113,839  
 
   
 
     
 
 
Property, Plant and Equipment
               
In service
    4,284,466       4,196,714  
Under construction
    105,810       149,835  
 
   
 
     
 
 
Total property, plant and equipment
    4,390,276       4,346,549  
Less accumulated depreciation
    (71,215 )     (12,555 )
 
   
 
     
 
 
Net property, plant and equipment
    4,319,061       4,333,994  
 
   
 
     
 
 
Other Assets
               
Equity investments in affiliates
    723,324       745,636  
Notes receivable, less current portion — affiliates
    122,940       130,152  
Notes receivable, less current portion
    621,968       691,444  
Intangible assets, net of accumulated amortization of $22,068 and $5,230
    413,085       434,402  
Debt issuance costs, net of accumulated amortization of $2,518 and $454
    64,194       74,337  
Derivative instruments valuation
    55,763       59,907  
Funded letter of credit
    250,000       250,000  
Other assets
    129,643       133,377  
Non-current assets — discontinued operations
    277,075       277,899  
 
   
 
     
 
 
Total other assets
    2,657,992       2,797,154  
 
   
 
     
 
 
Total Assets
  $ 9,141,218     $ 9,244,987  
 
   
 
     
 
 

See notes to consolidated financial statements.

4


Table of Contents

NRG ENERGY, INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS (REORGANIZED COMPANY)
(Unaudited)

                 
    March 31,   December 31,
    2004
  2003
    (In thousands)
LIABILITIES AND STOCKHOLDERS’ EQUITY
               
Current Liabilities
               
Current portion of long-term debt
  $ 597,726     $ 846,551  
Short-term debt
    19,002       19,019  
Accounts payable — trade
    175,058       178,387  
Accounts payable — affiliate
    10,559       10,118  
Accrued income tax
    14,410       16,095  
Accrued property, sales and other taxes
    17,937       24,284  
Accrued salaries, benefits and related costs
    30,238       19,331  
Accrued interest
    55,245       19,872  
Derivative instruments valuation
    15,930       429  
Creditor pool obligation
    377,000       540,000  
Other bankruptcy settlement
    219,517       220,000  
Other current liabilities
    104,281       105,734  
Current liabilities — discontinued operations
    23,793       26,361  
 
   
 
     
 
 
Total current liabilities
    1,660,696       2,026,181  
 
   
 
     
 
 
Other Liabilities
               
Long-term debt
    3,851,670       3,617,881  
Deferred income taxes
    152,001       149,493  
Postretirement and other benefit obligations
    108,644       106,537  
Derivative instruments valuation
    178,255       153,503  
Other long-term obligations
    503,617       510,102  
Non-current liabilities — discontinued operations
    234,950       238,939  
 
   
 
     
 
 
Total non-current liabilities
    5,029,137       4,776,455  
 
   
 
     
 
 
Total liabilities
    6,689,833       6,802,636  
 
   
 
     
 
 
Minority interest
    5,530       5,095  
Commitments and Contingencies
               
Stockholders’ Equity
               
Common stock; $.01 par value; 500,000,000 shares authorized; 100,000,000 shares at March 31, 2004 and at December 31, 2003 issued and outstanding
    1,000       1,000  
Additional paid-in capital
    2,406,771       2,403,429  
Retained earnings
    41,260       11,025  
Accumulated other comprehensive (loss)/gain
    (3,176 )     21,802  
 
   
 
     
 
 
Total stockholders’ equity
    2,445,855       2,437,256  
 
   
 
     
 
 
Total Liabilities and Stockholders’ Equity
  $ 9,141,218     $ 9,244,987  
 
   
 
     
 
 

See notes to consolidated financial statements.

5


Table of Contents

NRG ENERGY, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY/(DEFICIT)

For the Three Months Ended March 31, 2004 and March 31, 2003
(Unaudited)
                                                 
    Common
  Additional           Accumulated
Other
  Total
                    Paid-in   Retained   Comprehensive   Stockholders’
(In thousands)   Stock
  Shares
  Capital
  Earnings/(Deficit)
  (Loss)/Income
  Equity/(Deficit)
(Balances at December 31, 2002 (Predecessor Company)
  $           $ 2,227,692     $ (2,828,933 )   $ (94,958 )   $ (696,199 )
Net Loss
                            (12,632 )             (12,632 )
Foreign currency translation adjustments and other
                                    13,090       13,090  
Deferred unrealized loss on derivatives, net
                                    (57,136 )     (57,136 )
 
                                           
 
 
Comprehensive loss for the three months ended March 31, 2003
                                            (56,678 )
 
   
 
     
 
     
 
     
 
     
 
     
 
 
Balances at March 31, 2003 (Predecessor Company)
  $     $     $ 2,227,692     $ (2,841,565 )   $ (139,004 )   $ (752,877 )
 
   
 
     
 
     
 
     
 
     
 
     
 
 
Balances at December 31, 2003 (Reorganized NRG)
  $ 1,000       100,000     $ 2,403,429     $ 11,025     $ 21,802     $ 2,437,256  
Net Income
                            30,235               30,235  
Foreign currency translation adjustments and other
                                    (2,413 )     (2,413 )
Deferred unrealized loss on derivatives, net
                                    (22,565 )     (22,565 )
 
                                           
 
 
Comprehensive gain for the three months ended March 31, 2004
                                            5,257  
Equity based compensation expense
                    3,342                       3,342  
 
   
 
     
 
     
 
     
 
     
 
     
 
 
Balances at March 31, 2004 (Reorganized NRG)
  $ 1,000       100,000     $ 2,406,771     $ 41,260     $ (3,176 )   $ 2,445,855  
 
   
 
     
 
     
 
     
 
     
 
     
 
 

See notes to consolidated financial statements.

6


Table of Contents

NRG ENERGY, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)
                 
    Reorganized   Predecessor
    NRG
  Company
    Three Months Ended
    March 31,
(In thousands)   2004
  2003
Cash Flows from Operating Activities
               
Net Income/(loss)
  $ 30,235     $ (12,632 )
Adjustments to reconcile net loss to net cash provided (used) by operating activities
               
Distributions in excess of (less than) than equity in earnings of unconsolidated affiliates
    19,709       (16,897 )
Depreciation and amortization
    59,114       70,900  
Amortization of debt issuance costs
    17,586       6,812  
Amortization of debt discount/(premium)
    6,969        
Deferred income taxes
    11,948       35,300  
Minority interest
    1,428       (217 )
Unrealized (gains)/losses on derivatives
    (5,393 )     23,801  
Asset impairment
          24,289  
Write downs and losses on sale of equity method investments
    1,738       16,591  
(Gain)/loss on sale of discontinued operations
          (220,602 )
Amortization of power contracts and emission credits
    22,747        
Cash provided (used) by changes in certain working capital items, net of acquisition affects
               
Accounts receivable
    (29,674 )     (60,191 )
Xcel Energy settlement receivable
    288,000        
Accrued income taxes
    (392 )     (8,835 )
Inventory
    21,035       33,436  
Prepayments and other current assets
    29,793       (59,538 )
Accounts payable
    (2,521 )     4,378  
Accounts payable — affiliates
    543       2,237  
Accrued property, sales and other taxes
    (6,435 )     10,542  
Accrued salaries, benefits and related costs
    12,632       (4,978 )
Accrued interest
    34,724       58,971  
Other current liabilities
    (169,410 )     371  
Cash used by changes in other assets and liabilities
    5,779       7,792  
 
   
 
     
 
 
Net Cash Provided (Used) by Operating Activities
    350,155       (88,470 )
 
   
 
     
 
 
Cash Flows from Investing Activities
               
Proceeds on sale of equity method investments
    2,500       65,280  
Investments in equity method investments and projects
    (476 )     (224 )
Decrease in notes receivable (net)
    15,940       3,949  
Capital expenditures
    (34,728 )     (16,488 )
(Increase)/decrease in restricted cash and trust funds
    (17,714 )     11,688  
 
   
 
     
 
 
Net Cash (Used) Provided by Investing Activities
    (34,478 )     64,205  
 
   
 
     
 
 
Cash Flows from Financing Activities
               
Proceeds from issuance of long-term debt, net
    486,028       3,822  
Deferred debt issuance costs
    (7,233 )      
Principal payments on short and long-term debt
    (516,912 )     (27,580 )
 
   
 
     
 
 
Net Cash Used by Financing Activities
    (38,117 )     (23,758 )
 
   
 
     
 
 
Change in Cash from Discontinued Operations
    3,192       25,743  
Effect of Exchange Rate Changes on Cash and Cash Equivalents
    (401 )     (27,044 )
 
   
 
     
 
 
Net Increase (Decrease) in Cash and Cash Equivalents
    280,351       (49,324 )
Cash and Cash Equivalents at Beginning of Period
    552,175       361,353  
 
   
 
     
 
 
Cash and Cash Equivalents at End of Period
  $ 832,526     $ 312,029  
 
   
 
     
 
 

See notes to consolidated financial statements.

7


Table of Contents

NRG ENERGY, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

Note 1 — Organization

General

     NRG Energy, Inc., or “NRG Energy”, “we”, “our”, or “us” is a wholesale power generation company, primarily engaged in the ownership and operation of power generation facilities and the sale of energy, capacity and related products in the United States and internationally. We have a diverse portfolio of electric generation facilities in terms of geography, fuel type, and dispatch levels. We seek to maximize operating income through the efficient procurement and management of fuel supplies and maintenance services, and the sale of energy, capacity and ancillary services into attractive spot, intermediate and long-term markets.

     We were formed in 1992 as the non-regulated subsidiary of Northern States Power, or “NSP”, which was itself merged into New Century Energies, Inc. to form Xcel Energy, Inc., or “Xcel Energy” in 2000. While owned by NSP and later by Xcel Energy, we pursued a high growth strategy focused on power plant acquisitions, high leverage and aggressive development, including site development and turbine orders. In 2002, a number of factors, most notably the prices paid by us for our acquisitions of turbines, development projects and plants, combined with the overall downturn in the power generation industry, triggered a credit rating downgrade (below investment grade), which in turn, precipitated a severe liquidity situation. On May 14, 2003, we and 25 of our direct and indirect wholly owned subsidiaries commenced voluntary petitions under chapter 11 of the bankruptcy code in the United States Bankruptcy Court for the Southern District of New York. On November 24, 2003, the bankruptcy court entered an order confirming a plan of reorganization, for NRG Energy and four of our subsidiaries, and the plan became effective on December 5, 2003. On November 25, 2003, the bankruptcy court entered an order confirming the plan of reorganization for 21 of our subsidiaries, and the plan became effective on December 23, 2003. As of March 31, 2004, three entities remain in bankruptcy. Two entities have been deconsolidated and are accounted for under the cost method as we have effectively ceased control of the entities. Those entities are NRG Nelson Turbine, LLC and LSP-Nelson Energy LLC. The other entity, NRG McClain LLC, is shown as a discontinued operation since it was held for sale prior to filing for bankruptcy.

     As part of the NRG plan of reorganization, Xcel Energy relinquished its ownership interest in us and we became an independent public company upon our emergence from bankruptcy on December 5, 2003. We no longer have any material affiliation or relationship with Xcel Energy. As part of that reorganization, we eliminated approximately $5.2 billion of corporate level bank and bond debt and approximately $1.3 billion of additional claims and disputes by distributing a combination of equity and up to $1.04 billion in cash among our unsecured creditors. In addition to the debt reduction associated with the restructuring, we used a substantial portion of the proceeds of a recent note offering and borrowings under a new credit facility, the “Refinancing Transactions,” to retire approximately $1.7 billion of project-level debt on December 23, 2003. In January 2004, we used proceeds of an additional note offering to repay $503.5 million of the outstanding borrowings under our new credit facility.

     As of March 31, 2004, we owned interests in 72 power projects in seven countries having an aggregate net generation capacity of approximately 18,200 MW. Approximately 7,900 MW of our capacity consists of merchant power plants in the Northeast region of the United States. Certain of these assets are located in transmission constrained areas, including approximately 1,400 MW of “in-city” New York City generation capacity and approximately 750 MW of southwest Connecticut generation capacity. We also own approximately 2,500 MW of capacity in the South Central region of the United States, with approximately 1,900 MW of that capacity supported by long-term power purchase agreements. Our assets in the West Coast region of the United States consist of approximately 1,300 MW of capacity with the majority of such capacity owned via our 50% interest in West Coast Power, LLC, or “West Coast Power.” Our assets in the West Coast region are supported by a power purchase agreement with the California Department of Water Resources that runs through December 2004.

     Our principal domestic generation assets consisted of a diversified mix of natural gas-, coal- and oil-fired facilities, representing approximately 48%, 26% and 26% of our total domestic generation capacity, respectively. In addition, 45% of our generating facilities have some capability to combust duel fuels. We also own interests in plants having a net generation capacity of approximately 3,000 MW in various international markets, including Australia, Europe and Latin America. We perform our own power marketing through our energy marketing subsidiary, NRG Power Marketing, Inc., or “PMI” which, is focused on maximizing the value of our North American assets by providing centralized contract origination and management services, and through the efficient procurement and management of fuel and the sale of energy and related products in the spot, intermediate and long-term markets.

8


Table of Contents

     We were incorporated as a Delaware corporation on May 29, 1992. Our headquarters and principal executive offices are located at 901 Marquette Avenue, Suite 2300, Minneapolis, Minnesota, 55402. Our telephone number is (612) 373-5300. Our Internet website is http://www.nrgenergy.com. Our recent annual reports, quarterly reports, current reports and other periodic filings are available free of charge through our Internet website.

Note 2 — Summary of Significant Accounting Policies

Basis of Presentation

     As used in this Quarterly Report, “Predecessor Company” refers to the Company prior to its emergence from bankruptcy. “Reorganized NRG” refers to the Company after its emergence from bankruptcy.

     Between May 14, 2003 and December 5, 2003, we operated as a debtor-in-possession under the supervision of the Bankruptcy Court. Our financial statements for reporting periods within that timeframe were prepared in accordance with the provisions of Statement of Position 90-7, “Financial Reporting by Entities in Reorganization Under the Bankruptcy Code,” or “SOP 90-7”.

     The accompanying unaudited interim consolidated financial statements have been prepared in accordance with the Securities and Exchange Commission’s or “SEC” regulations for interim financial information and with the instructions to Form 10-Q. Accordingly, they do not include all of the information and footnotes required by generally accepted accounting principles for complete financial statements. The accounting policies we follow are set forth in Note 2 to the Company’s financial statements in its Annual Report on Form 10-K for the year ended December 31, 2003, or “Form 10-K”. The following notes should be read in conjunction with such policies and other disclosures in the Form 10-K. Interim results are not necessarily indicative of results for a full year.

     In the opinion of management, the accompanying unaudited interim consolidated financial statements contain all material adjustments necessary to present fairly our consolidated financial position as of March 31, 2004 and December 31, 2003, the results of its operations and stockholders’ equity/(deficit) for the three months ended March 31, 2004 and 2003, and its cash flows for the three months ended March 31, 2004 and 2003. Certain prior-year amounts have been reclassified for comparative purposes.

     In connection with our emergence from bankruptcy, we adopted Fresh Start Reporting, or “Fresh Start” on December 5, 2003, in accordance with the requirements of SOP 90-7. The application of SOP 90-7 resulted in the creation of a new reporting entity. Under Fresh Start, our reorganization value was allocated to our assets and liabilities on a basis substantially consistent with purchase accounting in accordance with Statement of Financial Accounting Standards No. 141, “Business Combinations.”

Comparability of Financial Information

     Due to the adoption of Fresh Start as of December 5, 2003, the Reorganized NRG balance sheet, statement of operations and statement of cash flows have not been prepared on a consistent basis with the Predecessor Company’s financial statements and are not comparable in certain respects to the financial statements prior to the application of Fresh Start. A black line has been drawn on the accompanying Consolidated Financial Statements to separate and distinguish between Reorganized NRG and the Predecessor Company.

Note 3 — Discontinued Operations

     SFAS No. 144 requires that discontinued operations be valued on an asset-by-asset basis at the lower of carrying amount or fair value less costs to sell. In applying those provisions our management considered cash flow analyses and offers related to the assets and businesses. This amount is included in income on discontinued operations, net of income taxes in the accompanying Consolidated Statements of Operations. In accordance with SFAS No. 144, assets held for sale will not be depreciated commencing with their classification as such.

     We have classified certain business operations, and gains/(losses) recognized on sale, as discontinued operations for projects that were sold or have met the required criteria for such classification. The financial results for all of these businesses have been accounted for as discontinued operations. Accordingly, current period operating results and prior periods have been restated to report the operations as discontinued.

     For the three months ended March 31, 2004 discontinued operations included our McClain, Penobscot Energy Recovery Company (PERC) and Compania Boliviana De Energia

9


Table of Contents

Electrica S.A. Bolivian Power Company Limited, or “Cobee” projects. For the three months ended March 31, 2003 discontinued operations included our McClain, PERC, Cobee, Killingholme, NEO Landfill Gas, Inc., or “NLGI”, three NEO Corporation projects (NEO Fort Smith LLC, NEO Woodville LLC, NEO Phoenix LLC), Timber Energy Resources, Inc., or “TERI”, Cahua and Energia Pacasmayo projects. Summarized results of operations of discontinued operations were as follows:

                 
    Reorganized NRG
  Predecessor Company
    Three Months Ended   Three Months Ended
    March 31, 2004
  March 31, 2003
    (In thousands)
Operating revenues
  $ 37,974     $ 51,215  
Operating & other expenses
    34,530       79,780  
 
   
 
     
 
 
Pretax income/(loss) from operations of discontinued components
    3,444       (28,565 )
Income tax expense
    1,053       679  
 
   
 
     
 
 
Income/(loss) from operations of discontinued components
    2,391       (29,244 )
Disposal of discontinued components — gain (net)
          190,794  
 
   
 
     
 
 
Net income on discontinued operations
  $ 2,391     $ 161,550  
 
   
 
     
 
 

     The assets and liabilities of the discontinued operations are reported in the balance sheets as of March 31, 2004 and December 31, 2003 as discontinued operations. The major classes of assets and liabilities are presented by geographic area in the following table. As of March 31, 2004, within our Power Generation Segment, the PERC and McClain projects are included in the Other North America classification and the Cobee project is included in the Other International classification.

                         
    Power Generation
    Other North   Other    
March 31, 2004
  America
  International
  Total
    (In thousands)
Cash
  $ 2,846     $ 5,568     $ 8,414  
Restricted cash
    19,913             19,913  
Receivables, net
    5,342       7,567       12,909  
Inventory
    3,961       842       4,803  
Prepaids and other current assets
    597       2,139       2,736  
 
   
 
     
 
     
 
 
Current assets — discontinued operations
  $ 32,659     $ 16,116     $ 48,775  
 
   
 
     
 
     
 
 
PP&E, net
  $ 206,175     $ 35,152     $ 241,327  
Non-current deferred tax asset
          31,336       31,336  
Other non-current assets
    2,282       2,130       4,412  
 
   
 
     
 
     
 
 
Non-current assets — discontinued operations
  $ 208,457     $ 68,618     $ 277,075