Attached files

file filename
8-K - 8-K - NRG ENERGY, INC.a11-11346_28k.htm

Exhibit 99.1

 

 

NRG Energy, Inc. Reports First Quarter 2011 Results

 

First Quarter 2011 Financial Highlights

 

·                  $455 million of adjusted EBITDA

·                  $216 million of cash flow from operations

·                  $4,013 million of total liquidity at end of the first quarter with $2,724 million in cash

·                  $175 million increase in Free Cash Flow before Growth guidance (now $1,000 to $1,200 million)

·                  $1,750-$1,950 million of 2011 adjusted EBITDA guidance reaffirmed

 

Growth Projects and New Business

 

·                  200 MW GenConn Middletown repowering project in commissioning, scheduled to be online in June 2011 (50% owned by NRG)

·                  660 MW Old Bridge CCGT project awarded a Standard Offer Capacity Agreement (SOCA) approved by New Jersey Board of Public Utilities (BPU)

·                  779 MW of solar (five projects) with committed or conditional financing and 1,196 MW of solar in advanced development

 

Capital Allocation

 

·                  $130 million of share repurchases (6.2 million shares) completed with $50 million more planned for balance of the year

·                  $161 million payment of debt on the Term Loan B facility and other non-recourse facilities

·                  $3.9 billion first lien debt refinancing underway as part of the first stage of a two-stage plan to simplify our capital structure and allow greater flexibility in future capital allocation

 

PRINCETON, NJ; May 5, 2011—NRG Energy, Inc. (NYSE: NRG) today reported first quarter 2011 adjusted EBITDA of $455 million and cash flow from operations of $216 million. After taking into account the $481 million asset impairment charge announced on April 19th in connection with NINA’s post-Fukushima STP 3&4 nuclear development, the Company reported a first quarter 2011 net loss of $260 million, or $1.06 per diluted common share. The quarterly results compare to net income of $58 million, or $0.22 per diluted common share, for the first quarter last year.

 

NRG subsidiary company, Reliant Energy, achieved adjusted EBITDA for the first quarter of $151 million, $39 million lower compared to the exceptionally strong result it achieved in the first quarter 2010. Wholesale adjusted EBITDA was $304 million for the first quarter; $107 million lower than in the first quarter of 2010. Wholesale’s comparative results were driven by a decline in energy margins resulting from lower hedge prices, increased fuel costs and lower Northeast baseload generation.

 

“The impact of the tragic events in Japan on STP 3&4 have drawn attention away from the strong operational performance we achieved on both the generation and the retail side of our businesses during the first quarter, surmounting both the normal winter challenges and the extraordinary weather events which occurred in Texas in early February,” commented David Crane, NRG President and Chief Executive Officer. “During the quarter we made significant strides, in particular, on our solar development program with financing completed and construction begun on some of our biggest projects, positioning NRG to become the largest owner and operator of solar generation in the United States in the near term.”

 

1



 

Regional Segment Results

 

Table 1:  Adjusted EBITDA

 

($ in millions)

 

Three Months Ended

 

Segment

 

3/31/11

 

3/31/10

 

Reliant Energy

 

151

 

190

 

Texas

 

235

 

272

 

Northeast

 

10

 

76

 

South Central

 

28

 

26

 

West

 

14

 

10

 

International

 

12

 

12

 

Thermal

 

10

 

8

 

Corporate(1) (2)

 

(5

)

7

 

Adjusted EBITDA(3) 

 

455

 

601

 

 


(1) Corporate includes the results of Green Mountain Energy and profit elimination on intercompany revenue

(2) 2011 results exclude NINA impairment charge, 2010 includes the gain on sale related to Padoma Wind

(3) Detailed adjustments by region are shown in Appendix A

 

Table 2: Net (Loss)/Income

 

($ in millions)

 

Three Months Ended

 

Segment

 

3/31/11

 

3/31/10

 

Reliant Energy

 

272

 

(188

)

Texas

 

7

 

375

 

Northeast

 

(32

)

52

 

South Central

 

14

 

(4

)

West

 

13

 

6

 

International

 

8

 

8

 

Thermal

 

5

 

4

 

Corporate(1)

 

(547

)

(195

)

Net (Loss)/Income

 

(260

)

58

 

 


(1) Corporate includes the results of Green Mountain Energy and profit elimination on intercompany revenue; 2011 results include the NINA impairment charge

 

Reliant Energy:  First quarter adjusted EBITDA was $151 million, $39 million lower than the first quarter of 2010 result of $190 million. The decline was the result of $39 million lower gross margin due to a 6% decline in volumes sold as well as lower unit margins consistent with competitive rates and extended lower natural gas prices. Increased marketing expenditures and effective execution in marketing, sales and operations, drove Reliant customer count growth of nearly 1% since year end 2010. In addition, improved retention rates and collection practices contributed to better customer payment patterns leading to a $5 million improvement in bad debt expense.

 

Texas:  Adjusted EBITDA for the first quarter of 2011 decreased by $37 million to $235 million compared to the first quarter of 2010. Energy margins were lower by $57 million, a result of lower hedge pricing and increased coal transportation costs, partially offset by a 2% increase in generation as the 2010 period included a maintenance outage at Limestone. Meanwhile, the Texas fleet performed well under February’s extreme weather conditions with a quarter-over-quarter improvement in capacity factor of 3%. Finally, O&M costs were favorable by $14 million driven by reduced outage work on our baseload plants in 2011.

 

Northeast:  Adjusted EBITDA for the first quarter of 2011 was $10 million, a decrease of $66 million from the first quarter of 2010. Energy margins declined $68 million due to a combination of increased fuel costs caused by higher oil and gas generation, lower hedge prices as well as a 25% decline in coal generation. This was coupled with a decrease of $30 million in capacity revenues driven by the loss of the reliability must run (RMR) contracts at Montville, Middletown and Norwalk Harbor on May 31, 2010, which contributed $10 million in the first quarter of 2010, accompanied by a decrease in locational forward reserve market (LFRM) prices and volumes in NEPOOL. Partially offsetting the unfavorable gross margin were lower operating expenses of $28 million.

 

2



 

South Central:  Adjusted EBITDA for the first quarter totaled $28 million, $2 million higher as compared to the first quarter of 2010. Co-op and contract sales rose 4%, increasing contract and capacity revenue by $8 million. However, these benefits were offset by an $8 million increase in generation costs at Big Cajun II due to increased volume and fuel charges. Merchant activity contributed to the $2 million increase in adjusted EBITDA driven by both a portion of Big Cajun II’s generation coupled with generation from Cottonwood.

 

West: Adjusted EBITDA for the first quarter of 2011 was $14 million, up $4 million from the first quarter of 2010 primarily due to additional capacity sales at El Segundo and an Encina tolling agreement price increase as compared to the same period in 2010.

 

Liquidity and Capital Resources

 

Table 3: Corporate Liquidity

 

($ in millions)

 

March 31, 2011

 

December 31, 2010

 

Cash and cash equivalents

 

2,711

 

2,951

 

Funds deposited by counterparties

 

317

 

408

 

Restricted cash

 

13

 

8

 

Total Cash and Funds Deposited

 

3,041

 

3,367

 

Letter of credit availability

 

436

 

440

 

Revolver availability

 

853

 

853

 

Total Liquidity

 

4,330

 

4,660

 

Less: Funds deposited as collateral by hedge counterparties

 

(317

)

(408

)

Total Current Liquidity

 

4,013

 

4,252

 

 

Total liquidity on March 31, 2011, stood at $4,013 million, a decrease of $239 million from December 31, 2010, driven by lower cash and cash equivalent balances of $235 million, excluding funds deposited by counterparties. The change in cash and cash equivalents was due to the following: $83 million in net debt payments including payments of $155 million on the Term Loan B facility, partially offset by $66 million in debt proceeds from the Indian River tax-exempt bonds; $219 million of capital expenditures; $130 million of stock repurchases; partially offset by $216 million of cash flow from operations.

 

Growth Initiatives and Developments

 

The Company made substantial progress on a considerable number of utility-sized and distributed solar projects during the first quarter, including the three “flagship” large-scale solar projects described below:

 

·                  Ivanpah - The 392 MW solar thermal project under construction in California which will be the largest solar thermal project in the world when complete, closed financing with the benefit of a $1.6 billion federal loan guarantee from the Department of Energy (DOE). On April 5, 2011, NRG Solar signed definitive agreements with partners BrightSource Energy and Google making NRG a 50.1% owner of Ivanpah.

·                  Agua Caliente - The 290 MW solar photovoltaic project under construction in Arizona, was awarded a conditional loan guarantee of up to $967 million by the DOE on January 20, 2011. NRG plans to invest up to $800 million in the project through 2014 after executing definitive documentation which is anticipated in the second quarter 2011.

·                  California Valley Solar Ranch (CVSR) - The 250 MW solar photovoltaic project which is in the pre-construction phase in California, received a conditional commitment on April 12, 2011, from the DOE for a loan guarantee of up to $1.2 billion. Subject to final agreement on terms, NRG plans to invest up to $450 million in the project over the next four years.  Construction is expected to begin in the third quarter of 2011.

 

2011 Share Repurchase Plan Update

 

The Company repurchased $130 million of shares through an accelerated share repurchase agreement with the purchase of approximately 6.2 million shares at a volume weighted average cost of $20.87 per share. $50 million of share repurchases remains under the 2011 Capital Allocation Plan and we intend on making these purchases through the balance of the year consistent with restrictive covenants contained in our existing indentures.

 

3



 

Outlook for 2011

 

Simplified Capital Structure

 

We have commenced a two-stage process to restructure our corporate debt beginning with a refinancing of our $3.9 billion multi-tranche first lien facilities with a single $2.3 billion revolver and $1.6 billion term loan B facility. Over the next 6-9 months, as market conditions permit, we expect to implement the second stage by refinancing our 2016 and 2017 senior note maturities. When completed, these financings will simplify our capital structure, better align covenant packages and extend debt maturities. A simplified covenant package will also enable NRG to invest more opportunistically in future growth initiatives and enhance our ability to more efficiently return capital to all investors.

 

Guidance Update

 

The fundamental drivers of both our generation and retail businesses strengthened during the first quarter 2011. As both segments of our business can be significantly affected by summer weather conditions, we have no change to our 2011 adjusted EBITDA guidance at this time. Free cash flow before growth investments is expected to be $1,000 to $1,200 million, an increase of $175 million over the prior guidance range. This increase is driven by margin collateral received and a reduction of net environmental capital expenditures following the issuance of additional Indian River tax exempt bonds. Approximately $267 million of solar expenditures associated with the Ivanpah and CVSR solar projects were originally projected to be invested in the fourth quarter of 2010 and were included in our 2010 Free Cash Flow guidance. Consistent with the current advancement of the projects, this amount is expected to be invested in the second and third quarters of 2011, respectively.

 

Table 4: 2011 Reconciliation of Adjusted EBITDA Guidance

 

($ in millions)

 

5/5/2011

 

2/22/2011

 

 

 

 

 

 

 

Adjusted EBITDA guidance

 

1,750 - 1,950

 

1,750 - 1,950

 

Interest payments

 

(776

)

(677

)

Income tax

 

(50

)

(50

)

Collateral

 

176

 

 

Working capital/other changes

 

167

 

177

 

Cash flow from operations

 

1,250 - 1,450

 

1,150 - 1,350

 

Maintenance capital expenditures

 

(205

)

(190

)

Environmental capital expenditures, net

 

(48

)

(108

)

Preferred dividends

 

(9

)

(9

)

Free cash flow — before growth investments

 

1,000 - 1,200

 

825 - 1,025

 

Growth investments, net

 

(518

)

(590

)

NINA capital calls

 

(26

)

(50

)

Free cash flow

 

450 - 650

 

150 - 350

 

 

Note: Subtotals and totals are rounded

 

Earnings Conference Call

 

On May 5, 2011, NRG will host a conference call at 9:00 a.m. eastern to discuss these results. Investors, the news media and others may access the live webcast of the conference call and accompanying presentation materials by logging on to NRG’s website at http://www.nrgenergy.com and clicking on “Investors.” The webcast will be archived on the site for those unable to listen in real time.

 

About NRG

 

NRG Energy, Inc. is a Fortune 500 and S&P 500 Index company that owns and operates one of the country’s largest non-utility power generation and retail electricity businesses. Headquartered in Princeton, NJ, the Company’s power plants provide 25,000 megawatts of generation capacity—enough to supply approximately 20 million homes. NRG’s retail businesses, Reliant Energy and Green Mountain Energy Company, combined serve approximately 1.9 million residential,

 

4



 

business, commercial and industrial customers in Texas and, increasingly in select markets in the Northeast United States. With investments in solar and wind as well as electric vehicle infrastructure, NRG is working to help America transition to a clean energy economy. More information is available at www.nrgenergy.com.

 

Safe Harbor Disclosure

 

This news release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. Such forward-looking statements are subject to certain risks, uncertainties and assumptions and include our adjusted EBITDA, free cash flow guidance, expected earnings, future growth, financial performance, capital allocation, environmental capital expenditures, and development projects, and typically can be identified by the use of words such as “will,” “expect,” “estimate,” “anticipate,” “forecast,” “plan,” “believe” and similar terms. Although NRG believes that its expectations are reasonable, it can give no assurance that these expectations will prove to have been correct, and actual results may vary materially. Factors that could cause actual results to differ materially from those contemplated above include, among others, general economic conditions, hazards customary in the power industry, weather conditions, successful partnering relationships, government loan guarantees competition in wholesale and retail power markets, the volatility of energy and fuel prices, failure of customers to perform under contracts, changes in the wholesale power markets, changes in government regulation of markets and of environmental emissions, the condition of capital markets generally, our ability to access capital markets, unanticipated outages at our generation facilities, adverse results in current and future litigation, our inability to implement value enhancing improvements to plant operations and companywide processes, our ability to maintain retail customers, our ability to achieve the expected benefits and timing of development projects, and the 2011 Capital Allocation Plan, and share repurchase under the Capital Allocation Plan may be made from time to time subject to market conditions and other factors, including as permitted by United States securities laws.

 

NRG undertakes no obligation to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise. The adjusted EBITDA guidance and free cash flows are estimates as of today’s date, May 5, 2011 and are based on assumptions believed to be reasonable as of this date. NRG expressly disclaims any current intention to update such guidance. The foregoing review of factors that could cause NRG’s actual results to differ materially from those contemplated in the forward-looking statements included in this news release should be considered in connection with information regarding risks and uncertainties that may affect NRG’s future results included in NRG’s filings with the Securities and Exchange Commission at www.sec.gov.

 

# # #

 

Contacts:

 

Media:

Investors:

 

 

Meredith Moore

Nahla Azmy

609.524.4522

609.524.4526

 

 

Lori Neuman

Stefan Kimball

609.524.4525

609.524.4527

 

 

Dave Knox

Erin Gilli

713.537.2130

609.524.4528

 

5



 

NRG ENERGY, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS

(Unaudited)

 

 

 

Three months ended March 31,

 

(In millions, except for per share amounts)

 

2011

 

2010

 

Operating Revenues

 

 

 

 

 

Total operating revenues

 

$

1,995

 

$

2,215

 

Operating Costs and Expenses

 

 

 

 

 

Cost of operations

 

1,324

 

1,639

 

Depreciation and amortization

 

205

 

202

 

Selling, general and administrative

 

143

 

130

 

Development costs

 

9

 

9

 

Total operating costs and expenses

 

1,681

 

1,980

 

Gain on sale of assets

 

 

23

 

Operating Income

 

314

 

258

 

Other Income/(Expense)

 

 

 

 

 

Equity in (losses)/earnings of unconsolidated affiliates

 

(2

)

14

 

Impairment charge on investment

 

(481

)

 

Other income, net

 

5

 

4

 

Loss on debt extinguishment

 

(28

)

 

Interest expense

 

(173

)

(153

)

Total other expense

 

(679

)

(135

)

(Loss)/Income Before Income Taxes

 

(365

)

123

 

Income tax (benefit)/expense

 

(105

)

65

 

Net (Loss)/Income attributable to NRG Energy, Inc.

 

(260

)

58

 

Dividends for preferred shares

 

2

 

2

 

(Loss)/Income Available for Common Stockholders

 

$

(262

)

$

56

 

(Loss)/earnings per share attributable to NRG Energy, Inc. Common Stockholders

 

 

 

 

 

Weighted average number of common shares outstanding — basic

 

247

 

254

 

Net (loss)/income per weighted average common share — basic

 

$

(1.06

)

$

0.22

 

Weighted average number of common shares outstanding — diluted

 

247

 

257

 

Net (loss)/income per weighted average common share — diluted

 

$

(1.06

)

$

0.22

 

 



 

NRG ENERGY, INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

 

(In millions, except shares)

 

March 31, 2011

 

December 31, 2010

 

 

 

(unaudited)

 

 

 

ASSETS

 

 

 

 

 

Current Assets

 

 

 

 

 

Cash and cash equivalents

 

$

2,711

 

$

2,951

 

Funds deposited by counterparties

 

317

 

408

 

Restricted cash

 

13

 

8

 

Accounts receivable — trade, less allowance for doubtful accounts of $17 and $25

 

687

 

734

 

Inventory

 

418

 

453

 

Derivative instruments valuation

 

1,774

 

1,964

 

Cash collateral paid in support of energy risk management activities

 

147

 

323

 

Prepayments and other current assets

 

311

 

296

 

Total current assets

 

6,378

 

7,137

 

Property, plant and equipment, net of accumulated depreciation of $3,987 and $3,796

 

11,579

 

12,517

 

Other Assets

 

 

 

 

 

Equity investments in affiliates

 

521

 

536

 

Note receivable — affiliate and capital leases, less current portion

 

415

 

384

 

Goodwill

 

1,863

 

1,868

 

Intangible assets, net of accumulated amortization of $1,154 and $1,064

 

1,686

 

1,776

 

Nuclear decommissioning trust fund

 

428

 

412

 

Derivative instruments valuation

 

674

 

758

 

Restricted cash supporting funded letter of credit facility

 

1,301

 

1,300

 

Other non-current assets

 

198

 

208

 

Total other assets

 

7,086

 

7,242

 

Total Assets

 

$

25,043

 

$

26,896

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

Current Liabilities

 

 

 

 

 

Current portion of long-term debt and capital leases

 

$

150

 

$

463

 

Accounts payable

 

568

 

783

 

Derivative instruments valuation

 

1,411

 

1,685

 

Deferred income taxes

 

137

 

108

 

Cash collateral received in support of energy risk management activities

 

317

 

408

 

Accrued expenses and other current liabilities

 

415

 

773

 

Total current liabilities

 

2,998

 

4,220

 

Other Liabilities

 

 

 

 

 

Long-term debt and capital leases

 

8,802

 

8,748

 

Funded letter of credit

 

1,300

 

1,300

 

Nuclear decommissioning reserve

 

322

 

317

 

Nuclear decommissioning trust liability

 

281

 

272

 

Deferred income taxes

 

1,812

 

1,989

 

Derivative instruments valuation

 

335

 

365

 

Out-of-market contracts

 

211

 

223

 

Other non-current liabilities

 

1,133

 

1,142

 

Total non-current liabilities

 

14,196

 

14,356

 

Total Liabilities

 

17,194

 

18,576

 

3.625% convertible perpetual preferred stock (at liquidation value, net of issuance costs)

 

248

 

248

 

Commitments and Contingencies

 

 

 

 

 

Stockholders’ Equity

 

 

 

 

 

Common stock

 

3

 

3

 

Additional paid-in capital

 

5,330

 

5,323

 

Retained earnings

 

3,538

 

3,800

 

Less treasury stock, at cost — 56,742,955 and 56,808,672 shares, respectively

 

(1,633

)

(1,503

)

Accumulated other comprehensive income

 

363

 

432

 

Noncontrolling interest

 

 

17

 

Total Stockholders’ Equity

 

7,601

 

8,072

 

Total Liabilities and Stockholders’ Equity

 

$

25,043

 

$

26,896

 

 



 

NRG ENERGY, INC. AND SUBSIDIARIES

CONSOLIDATED CASH FLOW STATEMENTS

(Unaudited)

 

(In millions)
Three months ended March 31,

 

2011

 

2010

 

Cash Flows from Operating Activities

 

 

 

 

 

Net (loss)/income

 

$

(260

)

$

58

 

Adjustments to reconcile net (loss)/income to net cash provided by operating activities:

 

 

 

 

 

Distributions and equity in losses/(earnings) of unconsolidated affiliates

 

9

 

(5

)

Depreciation and amortization

 

205

 

202

 

Provision for bad debts

 

8

 

9

 

Amortization of nuclear fuel

 

11

 

10

 

Amortization of financing costs and debt discount/premiums

 

8

 

8

 

Amortization of intangibles and out-of-market contracts

 

48

 

 

Changes in deferred income taxes and liability for uncertain tax benefits

 

(109

)

74

 

Changes in nuclear decommissioning trust liability

 

10

 

11

 

Changes in derivatives

 

(130

)

24

 

Changes in collateral deposits supporting energy risk management activities

 

176

 

(172

)

Impairment charge on investment

 

481

 

 

Cash used by changes in other working capital

 

(241

)

(105

)

Net Cash Provided by Operating Activities

 

216

 

114

 

Cash Flows from Investing Activities

 

 

 

 

 

Capital expenditures

 

(219

)

(185

)

Increase in restricted cash, net

 

(5

)

(5

)

Decrease in notes receivable

 

12

 

7

 

Purchases of emission allowances

 

(7

)

(34

)

Proceeds from sale of emission allowances

 

3

 

9

 

Investments in nuclear decommissioning trust fund securities

 

(105

)

(78

)

Proceeds from sales of nuclear decommissioning trust fund securities

 

95

 

67

 

Proceeds from sale of assets

 

13

 

30

 

Other

 

(15

)

(5

)

Net Cash Used by Investing Activities

 

(228

)

(194

)

Cash Flows from Financing Activities

 

 

 

 

 

Payment of dividends to preferred stockholders

 

(2

)

(2

)

Payment for treasury stock

 

(130

)

 

Net (payments to)/receipts from acquired derivatives that include financing elements

 

(17

)

13

 

Proceeds from issuance of long-term debt

 

1,286

 

10

 

Increase in restricted cash supporting funded letter of credit

 

(1

)

 

Proceeds from issuance of common stock

 

1

 

2

 

Payment of deferred debt issuance costs

 

(8

)

(2

)

Payments for short and long-term debt

 

(1,361

)

(429

)

Net Cash Used by Financing Activities

 

(232

)

(408

)

Effect of exchange rate changes on cash and cash equivalents

 

4

 

(3

)

Net Decrease in Cash and Cash Equivalents

 

(240

)

(491

)

Cash and Cash Equivalents at Beginning of Period

 

2,951

 

2,304

 

Cash and Cash Equivalents at End of Period

 

$

2,711

 

$

1,813

 

 



 

Appendix Table A-1: First Quarter 2011 Regional Adjusted EBITDA Reconciliation

The following table summarizes the calculation of adjusted EBITDA and provides a reconciliation to net income/(loss)

 

(dollars in millions)

 

Reliant
Energy

 

Texas

 

Northeast

 

South
Central

 

West

 

International

 

Thermal

 

Corporate

 

Total

 

Net Income/(Loss)

 

272

 

7

 

(32

)

14

 

13

 

8

 

5

 

(547

)

(260

)

Plus:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income Tax

 

 

 

 

 

 

2

 

 

(107

)

(105

)

Interest Expense

 

1

 

(12

)

16

 

10

 

1

 

2

 

2

 

145

 

165

 

Amortization of Finance Costs

 

 

 

 

 

 

 

 

7

 

7

 

Amortization of Debt (Discount)/Premium

 

 

 

 

1

 

 

 

 

 

1

 

Depreciation Expense

 

24

 

122

 

29

 

20

 

3

 

 

3

 

4

 

205

 

ARO Accretion Expense

 

 

1

 

 

 

1

 

 

 

 

2

 

Amortization of Power Contracts

 

42

 

 

 

(5

)

 

 

 

10

 

47

 

Amortization of Fuel Contracts

 

(4

)

1

 

 

 

 

 

 

(1

)

(4

)

Amortization of Emission Allowances

 

 

14

 

 

 

 

 

 

 

14

 

Loss on Debt Extinguishment

 

 

 

 

 

 

 

 

28

 

28

 

EBITDA

 

335

 

133

 

13

 

40

 

18

 

12

 

10

 

(461

)

100

 

Asset Write-Offs and Impairments

 

 

 

 

 

 

 

 

481

 

481

 

Less: MtM forward position accruals

 

108

 

(49

)

(1

)

7

 

4

 

 

 

15

 

84

 

Add: Prior period MtM reversals

 

(76

)

58

 

(6

)

(5

)

 

 

 

(10

)

(39

)

Less: Hedge Ineffectiveness

 

 

5

 

(2

)

 

 

 

 

 

3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA, excluding MTM

 

151

 

235

 

10

 

28

 

14

 

12

 

10

 

(5

)

455

 

 



 

Appendix Table A-2: First Quarter 2010 Regional EBITDA Reconciliation

The following table summarizes the calculation of adjusted EBITDA and provides a reconciliation to net income/(loss)

 

(dollars in millions)

 

Reliant
Energy

 

Texas

 

Northeast

 

South
Central

 

West

 

International

 

Thermal

 

Corporate

 

Total

 

Net Income (Loss) attributable to NRG Energy, Inc

 

(188

)

375

 

52

 

(4

)

6

 

8

 

4

 

(195

)

58

 

Plus:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income Tax

 

 

 

 

 

 

2

 

 

63

 

65

 

Interest Expense

 

1

 

(13

)

13

 

10

 

 

2

 

1

 

130

 

144

 

Amortization of Finance Costs

 

 

 

 

 

 

 

 

6

 

6

 

Amortization of Debt (Discount)/Premium

 

 

 

 

2

 

 

 

 

1

 

3

 

Depreciation Expense

 

30

 

117

 

32

 

16

 

3

 

 

2

 

2

 

202

 

ARO Accretion Expense

 

 

1

 

(4

)

 

1

 

 

 

 

(2

)

Amortization of Power Contracts

 

69

 

(2

)

 

(5

)

 

 

 

 

62

 

Amortization of Fuel Contracts

 

(10

)

(2

)

 

 

 

 

 

 

(12

)

Amortization of Emission Allowances

 

 

12

 

 

 

 

 

 

 

12

 

EBITDA

 

(98

)

488

 

93

 

19

 

10

 

12

 

7

 

7

 

538

 

Less: MtM forward position accruals

 

(375

)

238

 

38

 

(12

)

 

 

 

 

(111

)

Add: Prior period MtM reversals

 

(87

)

22

 

19

 

(5

)

 

 

1

 

 

(50

)

Less: Hedge Ineffectiveness

 

 

 

(2

)

 

 

 

 

 

(2

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA, excluding MtM

 

190

 

272

 

76

 

26

 

10

 

12

 

8

 

7

 

601

 

 



 

EBITDA and adjusted EBITDA are non-GAAP financial measures. These measurements are not recognized in accordance with GAAP and should not be viewed as an alternative to GAAP measures of performance. The presentation of adjusted EBITDA should not be construed as an inference that NRG’s future results will be unaffected by unusual or non-recurring items.

 

EBITDA represents net income before interest, taxes, depreciation and amortization. EBITDA is presented because NRG considers it an important supplemental measure of its performance and believes debt-holders frequently use EBITDA to analyze operating performance and debt service capacity. EBITDA has limitations as an analytical tool, and you should not consider it in isolation, or as a substitute for analysis of our operating results as reported under GAAP. Some of these limitations are:

 

· EBITDA does not reflect cash expenditures, or future requirements for capital expenditures, or contractual commitments;

· EBITDA does not reflect changes in, or cash requirements for, working capital needs;

· EBITDA does not reflect the significant interest expense, or the cash requirements necessary to service interest or principal payments, on debt or cash income tax payments;

· Although depreciation and amortization are non-cash charges, the assets being depreciated and amortized will often have to be replaced in the future, and EBITDA does not reflect any cash requirements for such replacements; and

· Other companies in this industry may calculate EBITDA differently than NRG does, limiting its usefulness as a comparative measure.

 

Because of these limitations, EBITDA should not be considered as a measure of discretionary cash available to use to invest in the growth of NRG’s business. NRG compensates for these limitations by relying primarily on our GAAP results and using EBITDA and adjusted EBITDA only supplementally. See the statements of cash flow included in the financial statements that are a part of this news release.

 

Adjusted EBITDA is presented as a further supplemental measure of operating performance. Adjusted EBITDA represents EBITDA adjusted for gains or losses on the sales of equity method investments; currency loss; Exelon defense costs, and Reliant retail acquisition and integration costs; and factors which we do not consider indicative of future operating performance. The reader is encouraged to evaluate each adjustment and the reasons NRG considers it appropriate for supplemental analysis. As an analytical tool, adjusted EBITDA is subject to all of the limitations applicable to EBITDA. In addition, in evaluating adjusted EBITDA, the reader should be aware that in the future NRG may incur expenses similar to the adjustments in this news release.

 

Adjusted cash flow from operating activities is a non-GAAP measure NRG provides to show cash from operations with the reclassification of net payments of derivative contracts acquired in business combinations from financing to operating cash flow. The Company provides the reader with this alternative view of operating cash flow because the cash settlement of these derivative contracts materially impact operating revenues and cost of sales, while GAAP requires NRG to treat them as if there was a financing activity associated with the contracts as of the acquisition dates.

 

Free cash flow is cash flow from operations less capital expenditures, preferred stock dividends and repowering capital expenditures net of project funding and is used by NRG predominantly as a forecasting tool to estimate cash available for debt reduction and other capital allocation alternatives. The reader is encouraged to evaluate each of these adjustments and the reasons NRG considers them appropriate for supplemental analysis. Because we have mandatory debt service requirements (and other non-discretionary expenditures) investors should not rely on adjusted cash flow from operating activities or free cash flow as a measure of cash available for discretionary expenditures.