e10vqza
Table of Contents



UNITED STATES
SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q/A

Amendment No. 1

    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: June 30, 2004   Commission File Number: 001-15891

NRG Energy, Inc.

(Exact name of Registrant as specified in its charter)
     
Delaware   41-1724239
(State or other jurisdiction   (I.R.S. Employer
of incorporation or organization)   Identification No.)
     
901 Marquette Avenue, Suite 2300    
Minneapolis, Minnesota   55402
(Address of principal executive offices)   (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 October 29, 2004, there were 100,008,053 shares of common stock outstanding.



 


TABLE OF CONTENTS

Index

         
    Page No.
Part I — FINANCIAL INFORMATION
       
Item 1 Consolidated Financial Statements and Notes
       
Notes to Consolidated Financial Statements
    3-55  
Part II — OTHER INFORMATION
       
Item 6 Exhibits and Reports on Form 8-K
    56  
    57  
    58  
 Certification of CEO Pursuant to Section 302
 Certification of CFO Pursuant to Section 302
 Certification of VP and Controller Pursuant to Section 302
 Certification of CEO, CFO and Controller Pursuant to Section 906
 Financial Statements of Louisiana Generating LLC
 Financial Statements of NRG Northeast Generating LLC
 Financial Statements of Indian River Power LLC
 Financial Statements of NRG MidAtlantic Generating LLC
 Financial Statements of NRG South Central Generating LLC
 Financial Statements of NRG Eastern LLC
 Financial Statements of Northeast Generation Holding LLC
 Financial Statements of NRG International LLC

EXPLANATORY NOTE

In connection with the registration of our 8% Second Priority Senior Notes due December 15, 2013 issued on December 17, 2003 and January 28, 2004, we are reissuing our quarterly report for the quarter ended June 30, 2004 as amendment No. 1 on Form 10-Q/A. The updated information includes consolidating financial statements as required by Rule 3-10 of Regulation S-X as described in Note 22. In addition, we have attached to this Form 10-Q/A as exhibits 99.1 through 99.8 the unaudited quarterly financial statements of eight significant guarantor subsidiaries as required by Rule 3-16 of Regulation S-X.

2


Table of Contents

NRG ENERGY, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS

(Unaudited)
                                 
    Reorganized   Predecessor   Reorganized   Predecessor
    NRG
  Company
  NRG
  Company
    Three Months   Six Months
    Ended
  Ended
    June 30,   June 30,   June 30,   June 30,
    2004
  2003
  2004
  2003
    (In thousands, except for per share amounts)
Operating Revenues
                               
Revenues from majority-owned operations
  $ 573,674     $ 441,599     $ 1,173,992     $ 936,609  
 
   
 
     
 
     
 
     
 
 
Operating Costs and Expenses
                               
Cost of majority-owned operations
    353,750       381,845       735,801       759,432  
Depreciation and amortization
    53,168       63,768       108,174       122,906  
General, administrative and development
    45,837       39,147       82,329       87,663  
Corporate relocation charges
    5,645             6,761        
Reorganization items
    (2,661 )     6,334       3,589       6,334  
Restructuring and impairment charges
    1,676       269,631       1,676       291,767  
 
   
 
     
 
     
 
     
 
 
Total operating costs and expenses
    457,415       760,725       938,330       1,268,102  
 
   
 
     
 
     
 
     
 
 
Operating Income/(Loss)
    116,259       (319,126 )     235,662       (331,493 )
 
   
 
     
 
     
 
     
 
 
Other Income (Expense)
                               
Minority interest in earnings of consolidated subsidiaries
    (201 )           (709 )      
Equity in earnings of unconsolidated affiliates
    46,101       46,857       63,814       92,486  
Write downs and gains/(losses) on sales of equity method investments
    1,205       (132,436 )     (533 )     (149,027 )
Other income, net
    8,052       (7,953 )     11,708       3,542  
Interest expense
    (66,225 )     (92,087 )     (159,371 )     (260,761 )
 
   
 
     
 
     
 
     
 
 
Total other expense
    (11,068 )     (185,619 )     (85,091 )     (313,760 )
 
   
 
     
 
     
 
     
 
 
Income/(Loss) From Continuing Operations Before Income Taxes
    105,191       (504,745 )     150,571       (645,253 )
Income Tax Expense
    36,322       4,305       50,602       37,342  
 
   
 
     
 
     
 
     
 
 
Income/(Loss) From Continuing Operations
    68,869       (509,050 )     99,969       (682,595 )
Income/(Loss) on Discontinued Operations, net of Income Taxes
    14,155       (99,351 )     13,290       61,562  
 
   
 
     
 
     
 
     
 
 
Net Income/(Loss)
  $ 83,024     $ (608,401 )   $ 113,259     $ (621,033 )
 
   
 
     
 
     
 
     
 
 
Weighted Average Number of Common Shares Outstanding — Basic
    100,080               100,051          
Income From Continuing Operations per Weighted Average Common Share — Basic
  $ 0.69             $ 1.00          
Income From Discontinued Operations per Weighted Average Common Share — Basic
    0.14               0.13          
 
   
 
             
 
         
Net Income per Weighted Average Common Share — Basic
  $ 0.83             $ 1.13          
 
   
 
             
 
         
Weighted Average Number of Common Shares Outstanding — Diluted
    100,478               100,214          
Income From Continuing Operations per Weighted Average Common Share — Diluted
  $ 0.69             $ 1.00          
Income From Discontinued Operations per Weighted Average Common Share — Diluted
    0.14               0.13          
 
   
 
             
 
         
Net Income per Weighted Average Common Share — Diluted
  $ 0.83             $ 1.13          
 
   
 
             
 
         

See notes to consolidated financial statements.

3


Table of Contents

NRG ENERGY, INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS (REORGANIZED COMPANY)

(Unaudited)
                 
    June 30,   December 31,
    2004
  2003
    (In thousands)
ASSETS
               
Current Assets
               
Cash and cash equivalents
  $ 820,876     $ 551,223  
Restricted cash
    151,673       116,067  
Accounts receivable — trade, less allowance for doubtful accounts of $322 and $0
    313,649       201,921  
Xcel Energy settlement receivable
          640,000  
Current portion of notes receivable — affiliates
    1,917       200  
Current portion of notes receivable
    123,060       65,141  
Taxes receivable
    14,824        
Inventory
    203,672       194,926  
Derivative instruments valuation
    11,670       772  
Prepayments and other current assets
    229,961       222,178  
Current deferred income taxes
    961       1,850  
Current assets — discontinued operations
    56,955       119,561  
 
   
 
     
 
 
Total current assets
    1,929,218       2,113,839  
 
   
 
     
 
 
Property, Plant and Equipment
               
In service
    3,935,915       3,885,465  
Under construction
    104,794       139,171  
 
   
 
     
 
 
Total property, plant and equipment
    4,040,709       4,024,636  
Less accumulated depreciation
    (119,487 )     (11,800 )
 
   
 
     
 
 
Net property, plant and equipment
    3,921,222       4,012,836  
 
   
 
     
 
 
Other Assets
               
Equity investments in affiliates
    677,684       737,998  
Notes receivable, less current portion — affiliates
    122,539       130,152  
Notes receivable, less current portion
    612,118       691,444  
Intangible assets, net of accumulated amortization of $34,404 and $5,212
    356,068       432,361  
Debt issuance costs, net of accumulated amortization of $4,992 and $454
    63,038       74,337  
Derivative instruments valuation
    53,474       59,907  
Funded letter of credit
    250,000       250,000  
Other assets
    116,129       123,145  
Non-current assets — discontinued operations
    451,785       618,968  
 
   
 
     
 
 
Total other assets
    2,702,835       3,118,312  
 
   
 
     
 
 
Total Assets
  $ 8,553,275     $ 9,244,987  
 
   
 
     
 
 

See notes to consolidated financial statements.

4


Table of Contents

NRG ENERGY, INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS (REORGANIZED COMPANY)
(Unaudited)

                 
    June 30,   December 31,
    2004
  2003
    (In thousands)
LIABILITIES AND STOCKHOLDERS’ EQUITY
               
Current Liabilities
               
Current portion of long-term debt and capital leases
  $ 96,385     $ 801,229  
Short-term debt
    17,826       19,019  
Accounts payable — trade
    137,033       158,683  
Accounts payable — affiliates
    6,372       7,053  
Accrued taxes
          16,095  
Accrued property, sales and other taxes
    16,136       22,322  
Accrued salaries, benefits and related costs
    33,072       19,331  
Accrued interest
    20,038       8,982  
Derivative instruments valuation
    20,979       429  
Creditor pool obligation
    25,000       540,000  
Other bankruptcy settlement
    221,283       220,000  
Other current liabilities
    113,773       102,861  
Current liabilities — discontinued operations
    23,121       110,177  
 
   
 
     
 
 
Total current liabilities
    731,018       2,026,181  
 
   
 
     
 
 
Other Liabilities
               
Long-term debt and capital leases
    3,922,417       3,327,782  
Deferred income taxes
    144,522       149,493  
Postretirement and other benefit obligations
    110,842       105,946  
Derivative instruments valuation
    159,567       153,503  
Other long-term obligations
    473,247       480,938  
Non-current liabilities — discontinued operations
    469,911       558,884  
 
   
 
     
 
 
Total non-current liabilities
    5,280,506       4,776,546  
 
   
 
     
 
 
Total Liabilities
    6,011,524       6,802,727  
 
   
 
     
 
 
Minority Interest
    5,673       5,004  
Commitments and Contingencies
               
Stockholders’ Equity
               
Serial Preferred Stock; 10,000,000 shares authorized, none issued and outstanding at June 30, 2004 and December 31, 2003
           
Common stock; $.01 par value; 500,000,000 shares authorized; 100,006,798 shares at June 30, 2004 and 100,000,000 shares at December 31, 2003 issued and outstanding
    1,000       1,000  
Additional paid-in capital
    2,410,751       2,403,429  
Retained earnings
    124,284       11,025  
Accumulated other comprehensive income
    43       21,802  
 
   
 
     
 
 
Total stockholders’ equity
    2,536,078       2,437,256  
 
   
 
     
 
 
Total Liabilities and Stockholders’ Equity
  $ 8,553,275     $ 9,244,987  
 
   
 
     
 
 

See notes to consolidated financial statements.

5


Table of Contents

NRG ENERGY, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY/(DEFICIT)

Three Months Ended June 30, 2004 and June 30, 2003
(Unaudited)
                                                 
                                    Accumulated    
    Common   Additional           Other   Total
   
  Paid-in   Retained Earnings/   Comprehensive   Stockholders’
(In thousands)
  Stock
  Shares
  Capital
  (Accumulated Deficit)
  Income/(Loss)
  Equity/(Deficit)
Balances at March 31, 2003 (Predecessor Company)
  $           $ 2,227,692     $ (2,841,565 )   $ (139,004 )   $ (752,877 )
Net loss
                            (608,401 )             (608,401 )
Foreign currency translation adjustments and other
                                    77,777       77,777  
Deferred unrealized gain on derivatives, net
                                    5,155       5,155  
 
                                           
 
 
Comprehensive loss for the three months ended June 30, 2003
                                            (525,469 )
 
   
 
     
 
     
 
     
 
     
 
     
 
 
Balances at June 30, 2003 (Predecessor Company)
  $           $ 2,227,692     $ (3,449,966 )   $ (56,072 )   $ (1,278,346 )
 
   
 
     
 
     
 
     
 
     
 
     
 
 
Balances at March 31, 2004 (Reorganized NRG)
  $ 1,000       100,000     $ 2,406,771     $ 41,260     $ (3,176 )   $ 2,445,855  
Net income
                            83,024               83,024  
Foreign currency translation adjustments and other
                                    (33,520 )     (33,520 )
Deferred unrealized gain on derivatives, net
                                    36,739       36,739  
 
                                           
 
 
Comprehensive income for the three months ended June 30, 2004
                                            86,243  
Equity based compensation
            7       3,980                       3,980  
 
   
 
     
 
     
 
     
 
     
 
     
 
 
Balances at June 30, 2004 (Reorganized NRG)
  $ 1,000       100,007     $ 2,410,751     $ 124,284     $ 43     $ 2,536,078  
 
   
 
     
 
     
 
     
 
     
 
     
 
 

See notes to consolidated financial statements.

6


Table of Contents

NRG ENERGY, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY/(DEFICIT)
Six Months Ended June 30, 2004 and June 30, 2003
(Unaudited)

                                                 
                                    Accumulated    
    Common   Additional           Other   Total
   
  Paid-in   Retained Earnings/   Comprehensive   Stockholders’
(In thousands)
  Stock
  Shares
  Capital
  (Accumulated Deficit)
  Income/(Loss)
  Equity/(Deficit)
Balances at December 31, 2002 (Predecessor Company)
  $           $ 2,227,692     $ (2,828,933 )   $ (94,958 )   $ (696,199 )
Net loss
                            (621,033 )             (621,033 )
Foreign currency translation adjustments and other
                                    90,867       90,867  
Deferred unrealized loss on derivatives, net
                                    (51,981 )     (51,981 )
 
                                           
 
 
Comprehensive loss for the six months ended June 30, 2003
                                            (582,147 )
 
   
 
     
 
     
 
     
 
     
 
     
 
 
Balances at June 30, 2003 (Predecessor Company)
  $           $ 2,227,692     $ (3,449,966 )   $ (56,072 )   $ (1,278,346 )
 
   
 
     
 
     
 
     
 
     
 
     
 
 
Balances at December 31, 2003 (Reorganized NRG)
  $ 1,000       100,000     $ 2,403,429     $ 11,025     $ 21,802     $ 2,437,256  
Net income
                            113,259               113,259  
Foreign currency translation adjustments and other
                                    (35,933 )     (35,933 )
Deferred unrealized gain on derivatives, net
                                    14,174       14,174  
 
                                           
 
 
Comprehensive income for the six months ended June 30, 2004
                                            91,500  
Equity based compensation
            7       7,322                       7,322  
 
   
 
     
 
     
 
     
 
     
 
     
 
 
Balances at June 30, 2004 (Reorganized NRG)
  $ 1,000       100,007     $ 2,410,751     $ 124,284     $ 43     $ 2,536,078  
 
   
 
     
 
     
 
     
 
     
 
     
 
 

See notes to consolidated financial statements.

7


Table of Contents

NRG ENERGY, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)
                 
    Reorganized   Predecessor
    NRG
  Company
    Six Months Ended
    June 30,
(In thousands)
  2004
  2003
Cash Flows from Operating Activities
               
Net income/(loss)
  $ 113,259     $ (621,033 )
Adjustments to reconcile net income/(loss) to net cash provided (used) by operating activities
               
Distributions in excess of (less than) equity in earnings of unconsolidated affiliates
    4,751       (23,943 )
Depreciation and amortization
    113,499       145,221  
Amortization of debt issuance costs
    20,060       11,090  
Amortization of debt discount
    11,795        
Deferred income taxes
    49,384       36,525  
Minority interest
    2,089       466  
Unrealized (gains)/losses on derivatives
    (21,458 )     17,796  
Asset impairment
    1,676       347,913  
Write downs and losses on sales of equity method investments
    533       148,841  
Gain on sale of discontinued operations
    (13,012 )     (218,536 )
Amortization of power contracts and emission credits
    34,517        
Cash provided (used) by changes in certain working capital items, net of acquisition affects
               
Accounts receivable
    (111,054 )     (43,608 )
Xcel Energy settlement receivable
    640,000        
Accrued taxes
    (29,285 )     (18,603 )
Inventory
    (8,439 )     13,550  
Prepayments and other current assets
    (2,065 )     (74,262 )
Accounts payable
    (27,626 )     264,106  
Accounts payable — affiliates
    213       4,788  
Accrued property, sales and other taxes
    (7,065 )     5,398  
Accrued salaries, benefits and related costs
    20,192       (3,769 )
Accrued interest
    14,883       126,578  
Other current liabilities
    (506,368 )     (117,355 )
Cash used by changes in other assets and liabilities
    16,878       22,869  
 
   
 
     
 
 
Net Cash Provided by Operating Activities
    317,357       24,032  
 
   
 
     
 
 
Cash Flows from Investing Activities
               
Proceeds on sale of equity method investments
    29,693       89,223  
Proceeds on sale of discontinued operations
    59,190        
Investments in equity method investments and projects
    (566 )     (369 )
Decrease in notes receivable, net
    15,208       9,405  
Capital expenditures
    (64,676 )     (56,605 )
Increase in restricted cash and trust funds
    (37,291 )     (14,137 )
 
   
 
     
 
 
Net Cash Provided by Investing Activities
    1,558       27,517  
 
   
 
     
 
 
Cash Flows from Financing Activities
               
Proceeds from issuance of long-term debt, net
    490,631       5,342  
Deferred debt issuance costs
    (8,497 )     (7,474 )
Principal payments on short and long-term debt
    (567,806 )     (31,390 )
 
   
 
     
 
 
Net Cash Used by Financing Activities
    (85,672 )     (33,522 )
 
   
 
     
 
 
Change in Cash from Discontinued Operations
    10,822       24,062  
Effect of Exchange Rate Changes on Cash and Cash Equivalents
    25,588       (93,163 )
 
   
 
     
 
 
Net Increase (Decrease) in Cash and Cash Equivalents
    269,653       (51,074 )
Cash and Cash Equivalents at Beginning of Period
    551,223       360,860  
 
   
 
     
 
 
Cash and Cash Equivalents at End of Period
  $ 820,876     $ 309,786  
 
   
 
     
 
 

See notes to consolidated financial statements.

8


Table of Contents

NRG ENERGY, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

Note 1 — Organization

General

     NRG Energy, Inc., or NRG Energy, the “Company”, “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.

     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 June 30, 2004, three entities remain in bankruptcy.

     As part of the NRG plan of reorganization, Xcel Energy, Inc., or 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 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 June 30, 2004, we owned interests in 55 power projects in five countries having an aggregate net generation capacity of approximately 18,000 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 1,700 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. 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. One-year term “reliability must-run contracts” with the California Independent System Operator for approximately 600 MW in the San Diego area are expected to be renewed for 2005.

     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 2,100 MW in various international markets, including Australia, Europe and Brazil.

     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 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. West Coast Power has arranged for power marketing and fuel management with affiliates of our other partner, Dynegy, Inc. We operate substantially all of our generating assets, including the West Coast Power plants.

     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.

9


Table of Contents

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 AICPA 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 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 our Annual Report on Form 10-K for the year ended December 31, 2003. 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 (consisting of normal, recurring accruals) necessary to present fairly our consolidated financial position as of June 30, 2004, the results of our operations and stockholders’ equity/(deficit) for the three and six months ended June 30, 2004 and 2003, and our cash flows for the six months ended June 30, 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 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, or SFAS No. 141, “Business Combinations.”

Comparability of Financial Information

     Due to the adoption of Fresh Start as of December 5, 2003, the Reorganized NRG Energy 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 Energy and the Predecessor Company.

Note 3 — Discontinued Operations

     SFAS No. 144, “Accounting for the Impairment or Disposal of Long-Lived Assets” 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/(loss) 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 and six months ended June 30, 2004, discontinued operations included our NRG McClain LLC; Penobscot Energy Recovery Company, or PERC; Compania Boliviana De Energia Electrica S.A. Bolivian Power Company Limited, or Cobee; Hsin Yu and LSP Energy projects. For the three and six months ended June 30, 2003, discontinued operations included our NRG 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, Hsin Yu and LSP Energy projects. Summarized results of operations of discontinued operations were as follows:

10


Table of Contents

                                 
    Reorganized NRG
  Predecessor Company
  Reorganized NRG
  Predecessor Company
    Three Months Ended   Three Months Ended   Six Months Ended   Six Months Ended
    June 30, 2004
  June 30, 2003
  June 30, 2004
  June 30, 2003
            (In thousands)        
Operating revenues
  $ 43,257     $ 60,590     $ 102,080     $ 136,377  
Operating and other expenses
    40,996       156,608       99,702       261,756  
 
   
 
     
 
     
 
     
 
 
Pretax income/(loss) from operations of discontinued components
    2,261       (96,018 )     2,378       (125,379 )
Income tax expense
    4       1,267       986       1,787  
 
   
 
     
 
     
 
     
 
 
Income/(loss) from operations of discontinued components
    2,257       (97,285 )     1,392       (127,166 )
Disposal of discontinued components — pre-tax gain/(loss), net
    13,307       (2,066 )     13,307       188,728  
Income tax expense
    1,409             1,409        
 
   
 
     
 
     
 
     
 
 
Disposal of discontinued components — gain/(loss), net
    11,898       (2,066 )     11,898       188,728  
 
   
 
     
 
     
 
     
 
 
Income/(loss) on discontinued operations, net of income taxes
  $ 14,155     $ (99,351 )   $ 13,290     $ 61,562  
 
   
 
     
 
     
 
     
 
 

     The assets and liabilities of the discontinued operations are reported in the balance sheets as of June 30, 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 June 30, 2004, within our Power Generation Segment, the NRG McClain and LSP Energy projects are included in the Other North America classification; all other projects have been sold as of June 30, 2004. As of December 31, 2003, within our Power Generation segment, the PERC, NRG McClain and LSP Energy projects are included in the Other North America classification and the Cobee and Hsin Yu projects are included in the Other International classification.

         
    Power Generation
    Other North
June 30, 2004
  America
    (In thousands)
Cash
  $ 1,736  
Restricted cash
    40,255  
Receivables, net
    8,181  
Inventory
    5,366  
Prepaids and other current assets
    1,417  
 
   
 
 
Current assets — discontinued operations
  $ 56,955  
 
   
 
 
PP&E, net
  $ 439,017  
Other non-current assets
    12,768  
 
   
 
 
Non-current assets — discontinued operations
  $ 451,785  
 
   
 
 
Current portion of long-term debt
  $ 5,448  
Accounts payable — trade
    2,284  
Accrued liabilities
    15,239  
Other current liabilities
    150  
 
   
 
 
Current liabilities — discontinued operations
  $ 23,121  
 
   
 
 
Long-term debt
  $ 287,279  
Other non-current liabilities
    182,632  
 
   
 
 
Non-current liabilities — discontinued operations
  $ 469,911  
 
   
 
 

11


Table of Contents

                         
    Power Generation
    Other North   Other    
December 31, 2003
  America
  International
  Total
    (In thousands)
Cash
  $ 4,294     $ 8,264     $ 12,558  
Restricted cash
    60,292             60,292  
Receivables, net
    12,675       11,272       23,947  
Inventory
    8,722       3,537       12,259  
Prepaids and other current assets
    3,732       6,786       10,518  
 
   
 
     
 
     
 
 
Current assets — discontinued operations
  $ 89,715     $ 29,859     $ 119,574  
 
   
 
     
 
     
 
 
PP&E, net
  $ 487,752     $ 75,251     $ 563,003  
Non-current deferred tax asset
          31,469       31,469  
Other non-current assets
    14,765       9,731       24,496  
 
   
 
     
 
     
 
 
Non-current assets — discontinued operations
  $ 502,517     $ 116,451     $ 618,968  
 
   
 
     
 
     
 
 
Current portion of long-term debt
  $ 6,206     $ 49,743     $ 55,949  
Accounts payable — trade
    3,056       23,050       26,106  
Accrued liabilities
    15,292       3,981       19,273  
Other current liabilities
    6,139       2,723       8,862  
 
   
 
     
 
     
 
 
Current liabilities — discontinued operations
  $ 30,693     $ 79,497     $ 110,190  
 
   
 
     
 
     
 
 
Long-term debt
  $ 313,739     $ 19,779     $ 333,518  
Minority interest
    31,879       406       32,285  
Other non-current liabilities
    184,970       8,111       193,081  
 
   
 
     
 
     
 
 
Non-current liabilities — discontinued operations
  $ 530,588     $ 28,296     $ 558,884  
 
   
 
     
 
     
 
 

     NRG McClain — On July 9, 2004, NRG McClain completed the sale of its 77% interest in the McClain Generating Station to Oklahoma Gas & Electric Company. The Oklahoma Municipal Power Authority will continue to own the remaining 23% interest in the facility. The proceeds of $160.2 million from the sale will be used to repay outstanding project debt under the secured term loan and working capital facility. A loss of $3.2 million was recognized as of June 30, 2004 based upon the final terms of the sale.

     PERC — During the first quarter of 2004, we received board authorization to proceed with the sale of our interest in PERC to SET PERC Investment LLC that reached financial closing in April 2004. Upon completion of the transaction, we received net proceeds of $18.4 million, resulting in a gain of $2.0 million, net of tax.

     Cobee — During the first quarter of 2004, we entered into an agreement for the sale of our interest in our Cobee project to Globeleq Holdings Limited, which reached financial closing in April 2004. Upon completion of the transaction, we received net proceeds of approximately $50.0 million, resulting in a gain of $2.8 million.

     LSP Energy — In May 2004 we reached an agreement to sell our 100 percent interest in an 837-megawatt generating plant in Batesville, Mississippi to Complete Energy Partners LLC. We expect to realize cash proceeds of $26.5 million, subject to certain purchase price adjustments and transaction costs. A gain of approximately $16.0 million is expected upon completion of the sale.

     Hsin Yu —During the second quarter of 2004, we entered into an agreement for the sale of our interest in our Hsin Yu project to a minority interest shareholder, Asia Pacific Energy Development Company Ltd., which reached financial closing in May 2004. Upon completion of the transaction, we received net proceeds of $1.0 million, resulting in a gain of approximately $10.3 million, resulting from our negative equity in the project. In addition, although we have no continuing involvement in the project, we retained the prospect of receiving an additional $1.0 million in additional proceeds upon final closing of Phase II of the project.

     Killingholme — During third quarter 2002, we recorded an impairment charge of $477.9 million. In January 2003, we completed the sale of our interest in the Killingholme project to our lenders for a nominal value and forgiveness of outstanding debt with a carrying value of approximately $360.1 million at December 31, 2002. The sale of our interest in the Killingholme project and the release of debt obligations resulted in a gain on sale in the first quarter of 2003 of approximately $191.2 million. The gain results from the write-down of the project’s assets in the third quarter of 2002 below the carrying value of the related debt.

     NLGI — During 2002, we recorded an impairment charge of $12.4 million related to subsidiaries of NLGI, an indirect wholly owned subsidiary of NRG Energy. The charge was related largely to asset impairments based on a revised project outlook. During the quarter ended March 31, 2003, we recorded impairment charges of $23.6 million related to subsidiaries of NLGI and a charge of $14.5

12


Table of Contents

million to write off our 50% investment in Minnesota Methane LLC. Through April 30, 2003, NRG Energy and NLGI failed to make certain payments causing a default under NLGI’s term loan agreements. In May 2003, the project lenders to the wholly owned subsidiaries of NLGI and Minnesota Methane foreclosed on our membership interest in the NLGI subsidiaries and our equity interest in Minnesota Methane. Together with a $2.2 million gain recorded upon completion of the foreclosures of the related equity investees (see Note 4), there was no material net gain or loss recognized as a result of these foreclosures.

Note 4 — Write Downs and Gains/(Losses) on Sales of Equity Method Investments

     Write downs and gains/(losses) on sales of equity method investments recorded in the consolidated statement of operations include the following:

                                 
    Reorganized NRG
  Predecessor Company
  Reorganized NRG
  Predecessor Company
    Three Months   Three Months   Six Months   Six Months
    Ended   Ended   Ended   Ended
    June 30, 2004
  June 30, 2003
  June 30, 2004
  June 30, 2003
    (In thousands)
Calpine Cogeneration
  $ 500     $     $ 735     $  
Loy Yang
    705       (139,972 )     (1,268 )     (139,972 )
NEO Corporation — Minnesota Methane
          2,196             (12,257 )
Kondapalli
          1,812             519  
ECKG
          3,714             2,869  
Other
          (186 )           (186 )
 
   
 
     
 
     
 
     
 
 
Total write downs and gains/(losses) on sales of equity method investments
  $ 1,205     $ (132,436 )   $ (533 )   $ (149,027 )
 
   
 
     
 
     
 
     
 
 

     Calpine Cogeneration — In January 2004, we executed an agreement to sell our 20% interest in Calpine Cogeneration Corporation to Calpine Power Company. The transaction closed in March 2004 and resulted in net cash proceeds of $2.5 million and a net gain of $0.2 million. During the second quarter of 2004, we received additional consideration on the sale of $0.5 million, resulting in an adjusted net gain of $0.7 million.

     Loy Yang — We recorded an impairment charge of $111.4 million during 2002 and an additional impairment charge of $140.0 million during the second quarter of 2003 based on a third party market evaluation and bids received in response to marketing Loy Yang for possible sale. During the first quarter of 2004, we wrote down our investment in Loy Yang by $2.0 million due to recent estimates of the expected sales proceeds. In April 2004, we completed the sale of our 25.4% interest in Loy Yang to Great Energy Alliance Corporation, which resulted in net cash proceeds of $26.7 million and a gain of $0.7 million. This resulted in an adjusted loss of $1.3 million for the six months ended June 30, 2004.

     NEO Corporation — Minnesota Methane — We recorded an impairment charge of $12.3 million during 2002 to write-down our 50% investment in Minnesota Methane. We recorded an additional impairment charge of $14.5 million during the first quarter of 2003. These charges were related to a revised project outlook and management’s belief that the decline in fair value was other than temporary. In May 2003, the project lenders to the wholly owned subsidiaries of NEO Landfill Gas, Inc. and Minnesota Methane foreclosed on our membership interest in the NEO Landfill Gas, Inc. subsidiaries and our equity interest in Minnesota Methane. Upon completion of the foreclosure, we recorded a gain of $2.2 million on the related equity investments. This gain resulted from the legal release of certain obligations.

     Lanco Kondapalli Power Pvt Ltd, or Kondapalli — In the fourth quarter of 2002, we wrote down our investment in Kondapalli by $12.7 million due to recent estimates of sales value, which indicated an impairment of our book value that was considered to be other than temporary. On January 30, 2003, we signed a sales agreement with the Genting Group of Malaysia to sell our 30% interest in Kondapalli and a 74% interest in Eastern Generation Services (India) Pvt Ltd. Kondapalli is based in Hyderabad, Andhra Pradesh, India, and is the owner of a 368 MW natural gas fired combined cycle gas turbine. In the first quarter of 2003, we wrote down our investment in Kondapalli by $1.3 million based on the final sales agreement. The sale closed on May 30, 2003 resulting in net cash proceeds of approximately $24 million and a gain of approximately $1.8 million, resulting in a net gain of $0.5 million. The gain resulted from incurring lower selling costs than estimated as part of the first quarter impairment.

     ECKG — In September 2002, we announced that we had reached agreement to sell our 44.5% interest in the ECKG power station in connection with our Csepel power generating facilities, and our interest in Entrade, an electricity trading business, to Atel, an independent energy group headquartered in Switzerland. The transaction closed in January 2003 and resulted in cash proceeds of $65.3 million and a net gain of $2.9 million.

13


Table of Contents

Note 5 — Reorganization Items and Restructuring and Impairment Charges

     Reorganization items and restructuring and impairment charges included in operating expenses in the consolidated statements of operations include the following:

                                 
    Reorganized NRG
  Predecessor Company
  Reorganized NRG
  Predecessor Company
    Three Months Ended   Three Months Ended   Six Months Ended   Six Months Ended
    June 30, 2004
  June 30, 2003
  June 30, 2004
  June 30, 2003
    (In thousands)
Reorganization items
  $ (2,661 )   $ 6,334     $ 3,589     $ 6,334  
Restructuring charges
          46,691             68,161  
Impairment charges
    1,676       222,940       1,676       223,606  
 
   
 
     
 
     
 
     
 
 
Total
  $ (985 )   $ 275,965     $ 5,265     $ 298,101  
 
   
 
     
 
     
 
     
 
 

     Reorganization items – We recorded a net credit of $2.7 million related to reorganization items for the three months ended June 30, 2004. These items relate primarily to the settlement of obligations recorded under Fresh Start. We incurred total reorganization items of approximately $3.6 million for the six months ended June 30, 2004. We incurred total reorganization items of approximately $6.3 million for the three and six months ended June 30, 2003, respectively. All reorganization costs have been incurred since we filed for bankruptcy in May 2003. These costs consist of bankruptcy related charges primarily related to professional fees.

     Restructuring charges - We incurred total restructuring charges of approximately $46.7 million and $68.2 million for the three and six months ended June 30, 2003, respectively. These costs consist of employee separation costs and advisor fees.

     Impairment charges - We reviewed the recoverability of our long-lived assets in accordance with the guidelines of SFAS No. 144. As a result of this review, we recorded $1.7 million in impairment charges for the three and six months ended June 30, 2004 and $222.9 million and $223.6 million for the three and six months ended June 30, 2003, respectively which included the following:

                                         
        Reorganized NRG
  Predecessor Company
  Reorganized NRG
  Predecessor Company
   
        Three Months Ended   Three Months Ended   Six Months Ended   Six Months Ended    
Project Name
  Project Status
  June 30, 2004
  June 30, 2003
  June 30, 2004
  June 30,2003
  Fair Value Basis
                (In thousands)                    
New Roads Holding LLC
  Non-operating asset   $ 1,676     $     $ 1,676     $     Projected cash flows
Devon Power LLC
  Operating at a loss           64,198             64,198     Projected cash flows
Middletown Power LLC
  Operating at a loss           157,323             157,323     Projected cash flows
Other
  Terminated           1,419             2,085      
 
       
 
     
 
     
 
     
 
     
Total impairment charges
      $ 1,676     $ 222,940     $ 1,676     $ 223,606      
 
       
 
     
 
     
 
     
 
     

Note 6 — Asset Retirement Obligation

     Effective January 1, 2003, we adopted SFAS No. 143, “Accounting for Asset Retirement Obligations”. SFAS No. 143 requires an entity to recognize the fair value of a liability for an asset retirement obligation in the period in which it is incurred. Upon initial recognition of a liability for an asset retirement obligation, an entity shall capitalize an asset retirement cost by increasing the carrying amount of the related long-lived asset by the same amount as the liability. Over time, the liability is accreted to its present value, and the capitalized cost is depreciated over the useful life of the related asset. Retirement obligations associated with long-lived assets included within the scope of SFAS No. 143 are those for which a legal obligation exists under enacted laws, statutes or written or oral contracts, including obligations arising under the doctrine of promissory estoppel.

     We identified certain retirement obligations within our power generation segments related to our North America projects in the South Central region, the Northeast region, Australia, and our non-generation operations. These asset retirement obligations are related primarily to the future dismantlement of equipment on leased property and environmental obligations related to ash disposal site closures. We also identified other asset retirement obligations that could not be calculated because the assets associated with the retirement obligations were determined to have an indeterminate life.

     The following represents the balances of the asset retirement obligation as of December 31, 2003 and the additions and accretion

14


Table of Contents

of the asset retirement obligation for the six months ended June 30, 2004, which is included in other long-term obligations in the consolidated balance sheet.

                         
            Accretion for the    
    Beginning Balance   Six Months Ended   Ending Balance
Description
  December 31, 2003
  June 30, 2004
  June 30, 2004
            (In thousands)        
South Central Region
  $ 2,638     $ 91     $ 2,729  
Northeast Region
    11,750       400       12,150  
Australia
    9,438       526       9,964  
Non-Generation
    1,334       45       1,379  
Alternative Energy
    834       29       863  
 
   
 
     
 
     
 
 
Total
  $ 25,994     $ 1,091     $ 27,085  
 
   
 
     
 
     
 
 

Note 7 — Inventory

     Inventory, which is stated at the lower of weighted average cost or market, consisted of:

                 
    June 30,   December 31,
    2004
  2003
    (In thousands)
Fuel oil
  $ 84,861     $ 75,272  
Coal
    58,179       59,555  
Natural gas
    1,200       856  
Other fuels
    88       75  
Spare parts
    54,532       54,522  
Emission credits
    4,478       4,478  
Other
    334       168  
 
   
 
     
 
 
Total inventory
  $ 203,672     $ 194,926  
 
   
 
     
 
 

Note 8 — Property, Plant and Equipment

     The major classes of property, plant and equipment were as follows:

                 
    June 30,   December 31,
    2004
  2003
    (In thousands)
Facilities and equipment
  $ 3,784,274     $ 3,732,391  
Land and improvements
    133,684       134,888  
Office furnishings and equipment
    17,957       18,186  
Construction in progress
    104,794       139,171  
 
   
 
     
 
 
Total property, plant and equipment
    4,040,709       4,024,636  
Accumulated depreciation
    (119,487 )     (11,800 )
 
   
 
     
 
 
Net property, plant and equipment
  $ 3,921,222     $ 4,012,836  
 
   
 
     
 
 

Note 9 — Summarized Financial Information of Affiliates

     We have a 50% interest in one company, West Coast Power, which was considered significant, as defined by applicable SEC regulations, which is accounted for as an equity method investment.

West Coast Power LLC Summarized Financial Information

     For the three and six months ended June 30, 2004, we recorded equity earnings of $21.9 million and $27.9 million, respectively, for West Coast Power after adjustments for the reversal of $5.6 million and $7.6 million, respectively, of project level depreciation expense, offset by a decrease in earnings related to $30.6 million and $61.6 million, respectively, of amortization of the intangible asset for the California Department of Water Resources, or CDWR contract. As a result of pushing down the impact of Fresh Start to

15


Table of Contents

the project’s balance sheet, we established a contract-based intangible asset with a one-year remaining life, consisting of the value of West Coast Power’s CDWR energy sales contract. In accordance with SOP 90-7, the carrying value of this intangible asset was reduced by $6.9 million as a result of allocating the reduction of our tax valuation allowance to our intangible assets (see Notes 10 and 16). The following table summarizes financial information for West Coast Power, including interests owned by us and other parties for the periods shown below:

Results of Operations

                                 
    Three Months Ended
  Six Months Ended
(In millions)
  June 30, 2004
  June 30, 2003
  June 30, 2004
  June 30, 2003
Operating revenues
  $ 314     $ 267     $ 598     $ 526  
Operating income
  $ 94     $ 77     $ 164     $ 137  
Net income (pre-tax)
  $ 94     $ 72     $ 164     $ 131  

Financial Position

                 
    June 30,   December 31,
(In millions)
  2004
  2003
Current assets
  $ 332     $ 257  
Other assets
    437       454  
 
   
 
     
 
 
Total assets
  $ 769     $ 711  
 
   
 
     
 
 
Current liabilities
  $ 69     $ 55  
Other liabilities
    8       8  
Equity
    692       648  
 
   
 
     
 
 
Total liabilities and equity
  $ 769     $ 711  
 
   
 
     
 
 

     For several years, the Federal Energy Regulatory Commission, or FERC, has been engaged in investigations regarding potential manipulation of electrical and natural gas prices, and earlier this year, Dynegy, we and the West Coast Power entities commenced extensive settlement negotiations with FERC Staff; the People of the State of California ex rel. Bill Lockyer, Attorney General; the California Public Utility Commission, or CPUC staff; the California Department of Water Resources acting through its Electric Power Fund, the California Electricity Oversight Board; PG&E; Southern California Edison Company; and San Diego Gas and Electric Company. The parties have now reached a definitive, comprehensive settlement, which has been filed with FERC and awaits FERC approval.

     As part of the settlement agreement, West Coast Power will place into escrow for distribution to various California energy consumers a total of $22.5 million, which includes the $3 million settlement with FERC announced on January 20, 2004. In addition, West Coast Power will forego: (1) past due receivables from the California Independent System Operator, or ISO, and the California Power Exchange related to the settlement period; and (2) natural gas cost recovery claims against the settling parties related to the settlement period. In exchange, the various California settling parties will forego: (1) all claims relating to refunds or other monetary damages for sales of electricity during the settlement period; (2) claims alleging that West Coast Power received unjust or unreasonable rates for the sale of electricity during the settlement period; and (3) FERC will dismiss numerous investigations respecting market transactions. For a two year period following FERC’s acceptance of the Settlement Agreement, West Coast Power will retain an independent engineering company to perform semi-annual audits of the technical and economic basis, justification and rationale for outages that occurred at its California generating plants during the previous six month period, and to have the results of such audits provided to the FERC Office of Market Oversight and Investigation without prior review by West Coast Power.

     West Coast Power and NRG Energy are fully reserved for both the past due receivables and the cash settlement as of June 30, 2004. West Coast Power is also subject to other legal matters and litigation. Other litigation and investigations respecting West Coast Power are set forth in detail in Note 17.

Note 10 — Intangible Assets

Reorganized NRG

     Upon the adoption of Fresh Start, we established certain intangible assets for power sales agreements and plant emission allowances. These intangible assets will be amortized over their respective lives based on a straight-line or units of production basis to resemble our realization of such assets.

     Power sale agreements will be amortized as a reduction to revenue over the terms and conditions of each contract. The weighted

16


Table of Contents

average remaining amortization period is two years for the power sale agreements. Emission allowances will be amortized as additional fuel expense based upon the actual level of emissions from the respective plants through 2023. Aggregate amortization recognized for the three and six months ended June 30, 2004 was approximately $12.4 million and $29.2 million, respectively. The annual aggregate amortization for each of the five succeeding years is expected to approximate $20.9 million in year one, $33.0 million in year two, $26.8 million in each of years three and four, and $20.3 million in year five for both the power sale agreements and emission allowances. The expected annual amortization of these amounts is expected to change as we relieve our tax valuation allowance, as explained below.

     For the six months ended June 30, 2004, we reduced our tax valuation allowance by $44.0 million (see Note 16) and recorded a corresponding reduction of $37.1 million related to our intangible assets at our wholly owned subsidiaries. The remaining $6.9 million was recorded as a reduction to our intangible asset related to our equity investments (see Note 9). In accordance with SOP 90-7, any future benefits from reducing the valuation allowance should first reduce intangible assets until exhausted, and thereafter be recorded as a direct addition to paid-in-capital. Intangible assets were also reduced by $10.0 million in connection with the recognition of certain tax credits to be claimed on our New York state franchise tax return.

Intangible assets consisted of the following:

                         
    Power Sale   Emission    
(In thousands)
  Agreements
  Allowances
  Total
Original balance as of December 6, 2003
  $ 64,055     $ 373,518     $ 437,573  
Amortization
    (5,212 )           (5,212 )
 
   
 
     
 
     
 
 
Balance as of December 31, 2003
    58,843       373,518       432,361  
Tax valuation adjustment
    (3,720 )     (33,377 )     (37,097 )
Other adjustments
          (10,004 )     (10,004 )
Amortization
    (19,274 )     (9,918 )     (29,192 )
 
   
 
     
 
     
 
 
Balance as of June 30, 2004
  $ 35,849     $ 320,219     $ 356,068  
 
   
 
     
 
     
 
 

Predecessor Company

     We had intangible assets of $27 million at June 30, 2003, which were not amortized and consisted of goodwill. We also had intangible assets of $45.0 million at June 30, 2003, which were amortized and consisted of service contracts. Aggregate amortization expense recognized for the three and six months ended June 30, 2003 was approximately $1.0 million and $2.1 million, respectively.

Note 11 — Derivative Instruments and Hedging Activities

     SFAS No. 133, “Accounting for Derivative Instruments and Hedging Activities”, as amended, requires us to record all derivatives on the balance sheet as assets or liabilities at fair value. For derivatives designated as cash flow hedges, the effective portion of the changes in fair value of the derivatives are recorded in Accumulated Other Comprehensive Income, or OCI, and subsequently recognized in earnings when the hedged items impact income. For derivatives designated as hedges of the fair value of assets or liabilities, the changes in fair value of both the derivatives and the hedged items are recorded in current earnings. Changes in the fair value of non-hedge derivatives will be immediately recognized in earnings. Additionally, many of our commodity sales and purchase agreements that otherwise would be required to follow derivative accounting qualify as normal purchases and sales under SFAS No. 133, and are therefore exempt from fair value accounting treatment.

     SFAS No. 133 applies to our long-term power sales contracts, long-term gas purchase contracts and other energy related commodities’ financial instruments used to mitigate variability in earnings due to fluctuations in spot market prices, hedge fuel requirements at generation facilities and protect investments in fuel inventories. SFAS No. 133 also applies to various interest rate financial instruments used to mitigate the risks associated with movements in interest rates, foreign exchange contracts used to reduce the effect of fluctuating foreign currencies on foreign denominated investments and other transactions.

17


Table of Contents

Accumulated Other Comprehensive Income (OCI)

     The following table summarizes the effects of SFAS No. 133 on our OCI balance attributable to hedged derivatives for the three months ended June 30, 2004:

                                 
    Energy   Interest   Foreign    
(Gains/(Losses) In thousands)
  Commodities
  Rate
  Currency
  Total
Accumulated OCI balance at March 31, 2004
  $ (15,271 )   $ (7,817 )   $     $ (23,088 )
Unwound from OCI during period:
                               
— Due to unwinding of previously deferred amounts
    9,408       3,272             12,680  
Mark-to-market of hedge contracts
    (3,079 )     27,138             24,059  
 
   
 
     
 
     
 
     
 
 
Accumulated OCI balance at June 30, 2004
  $ (8,942 )   $ 22,593     $     $ 13,651  
 
   
 
     
 
     
 
     
 
 
Gains expected to unwind from OCI during next 12 months
  $ 13,138     $ 24,750     $     $ 37,888  

     The following table summarizes the effects of SFAS No. 133 on our OCI balance attributable to hedged derivatives for the six months ended June 30, 2004:

                                 
    Energy   Interest   Foreign    
(Gains/(Losses) In thousands)
  Commodities
  Rate
  Currency
  Total
Accumulated OCI balance at December 31, 2003
  $ (1,953 )   $ 1,600     $ (170 )   $ (523 )
Unwound from OCI during period:
                               
— Due to unwinding of previously deferred amounts
    8,784       7,058       170       16,012  
Mark-to-market of hedge contracts
    (15,773 )     13,935             (1,838 )
 
   
 
     
 
     
 
     
 
 
Accumulated OCI balance at June 30, 2004
  $ (8,942 )   $ 22,593     $     $ 13,651  
 
   
 
     
 
     
 
     
 
 
Gains expected to unwind from OCI during next 12 months
  $ 13,138     $ 24,750     $     $ 37,888  

     Losses of $12.7 million and $16.0 million were reclassified from OCI to current period earnings during the three and six months ended June 30, 2004 due to the unwinding of previously deferred amounts. These amounts are recorded on the same line in the statement of operations in which the hedged items are recorded. Also during the three and six months ended June 30, 2004 we recorded gains in OCI of approximately $24.1 million and losses of $1.8 million, respectively, related to changes in the fair values of derivatives accounted for as hedges. The net balance in OCI relating to SFAS No. 133 as of June 30, 2004 was an unrecognized gain of approximately $13.7 million. We expect $37.9 million of deferred net gains on derivative instruments accumulated in OCI to be recognized in earnings during the next twelve months.

Statement of Operations

     The following tables summarize the pre-tax effects of non-hedge derivatives and derivatives that no longer qualify as hedges on our statement of operations for the three months ended June 30, 2004:

                                 
    Reorganized NRG
    Energy           Foreign    
(Gains/(Losses) In thousands)
  Commodities
  Interest Rate
  Currency
  Total
Revenue from majority-owned subsidiaries
  $ 6,572     $     $     $ 6,572  
Equity in earnings of unconsolidated subsidiaries
    9,733       560             10,293  
Cost of operations
    (1,129 )                 (1,129 )
 
   
 
     
 
     
 
     
 
 
Total statement of operations impact before tax
  $ 15,176     $ 560     $     $ 15,736  
 
   
 
     
 
     
 
     
 
 

18


Table of Contents

     The following tables summarize the pre-tax effects of non-hedge derivatives and derivatives that no longer qualify as hedges on our statement of operations for the six months ended June 30, 2004:

                                 
    Reorganized NRG
    Energy           Foreign    
(Gains/(Losses) In thousands)
  Commodities
  Interest Rate
  Currency
  Total
Revenue from majority-owned subsidiaries
  $ 7,468     $     $     $ 7,468  
Equity in earnings of unconsolidated subsidiaries
    8,506       629             9,135  
Cost of operations
    (1,632 )                 (1,632 )
Interest expense
          411             411  
 
   
 
     
 
     
 
     
 
 
Total statement of operations impact before tax
  $ 14,342     $ 1,040     $     $ 15,382  
 
   
 
     
 
     
 
     
 
 

     The following tables summarize the pre-tax effects of non-hedge derivatives and derivatives that no longer qualify as hedges on our statement of operations for the three months ended June 30, 2003:

                                 
    Predecessor NRG
    Energy           Foreign    
(Gains/(Losses) In thousands)
  Commodities
  Interest Rate
  Currency
  Total
Revenue from majority-owned subsidiaries
  $ 35,722     $     $     $ 35,722  
Equity in earnings of unconsolidated subsidiaries
    2,187       (29 )           2,158  
Cost of operations
    2,623                   2,623  
Interest expense
          (33,369 )           (33,369 )
 
   
 
     
 
     
 
     
 
 
Total statement of operations impact before tax
  $ 40,532     $ (33,398 )   $     $ 7,134  
 
   
 
     
 
     
 
     
 
 

     The following tables summarize the pre-tax effects of non-hedge derivatives and derivatives that no longer qualify as hedges on our statement of operations for the six months ended June 30, 2003:

                                 
    Predecessor NRG
    Energy           Foreign    
(Gains/(Losses) In thousands)
  Commodities
  Interest Rate
  Currency
  Total
Revenue from majority-owned subsidiaries
  $ 33,293     $     $     $ 33,293  
Equity in earnings of unconsolidated subsidiaries
    3,731       (288 )           3,443  
Cost of operations
    (9,155 )                 (9,155 )
Other income
                92       92  
Interest expense
          (45,608 )           (45,608 )
 
   
 
     
 
     
 
     
 
 
Total statement of operations impact before tax
  $ 27,869     $ (45,896 )   $ 92     $ (17,935 )
 
   
 
     
 
     
 
     
 
 

Energy Related Commodities

     We are exposed to commodity price variability in electricity, emission allowances and natural gas, oil and coal used to meet fuel requirements. In order to manage these commodity price risks, we entered into financial instruments, which may take the form of fixed price, floating price or indexed sales or purchases, and options, such as puts, calls, basis transactions and swaps. Certain of these transactions have been designated as cash flow hedges. We have accounted for these derivatives by recording the effective portion of the cumulative gain or loss on the derivative instrument as a component of OCI in stockholders’ equity. We recognize deferred gains and losses into earnings in the same period or periods during which the hedged transaction affects earnings. Such reclassifications are included on the same line of the statement of operations in which the hedged item is recorded.

     No ineffectiveness was recognized on commodity cash flow hedges during the three and six months ended June 30, 2004 and 2003.

     During the three and six months ended June 30, 2004, our pre-tax earnings were increased by an unrealized gain of $15.7 million and $15.0 million, respectively, associated with changes in the fair value of energy related derivative instruments not accounted for as hedges in accordance with SFAS No. 133.

     During the three and six months ended June 30, 2003, our pre-tax earnings were increased by an unrealized gain of $40.5 million and $27.8 million, respectively, associated with changes in the fair value of energy related derivative instruments not accounted for as hedges in accordance with SFAS No. 133.

19


Table of Contents

     During the three and six months ended June 30, 2004, we reclassified losses of $9.4 million and $8.8 million, respectively, from OCI to current period earnings and expect to reclassify approximately $13.1 million of deferred gains to earnings during the next twelve months on energy related derivative instruments accounted for as hedges.

     At June 30, 2004, we had hedge and non-hedge energy related commodities financial instruments extending through December 2005.

Interest Rates

     To manage interest rate risk, we have entered into interest-rate swap agreements that fix the interest payments or the fair value of selected debt issuances. The qualifying swap agreements are accounted for as cash flow or fair value hedges. The effective portion of the cash flow hedges’ cumulative gains/losses are reported as a component of OCI in stockholders’ equity. These gains/losses are recognized in earnings as the hedged interest expense is incurred. The reclassification from OCI is included on the same line of the statement of operations in which the hedged item appears. The entire amount of the change in fair value hedges is recorded in the statement of operations along with the change in value of the hedged item.

     No ineffectiveness was recognized on interest rate swaps that qualify as hedges during the three and six months ended June 30, 2004.

     During the three and six months ended June 30, 2004, pre-tax earnings were increased by an unrealized gain of $0 million and $0.4 million, respectively, related to the change in fair value of one interest rate related derivative instrument. This instrument is a $400 million floating to fixed interest rate swap, which was not designated as an effective hedge of the expected cash flows at June 30, 2004. As of April 1, 2004, this instrument was designated as a cash flow hedge under SFAS No. 133. As a result, subsequent changes to its fair value will be deferred and recorded as part of other comprehensive income.

     During the three and six months ended June 30, 2003, pre-tax earnings were decreased by an unrealized loss of $33.4 million and $45.8 million, respectively, associated with changes in the fair value of interest rate derivative instruments not accounted for as hedges in accordance with SFAS No. 133.

     During the three and six months ended June 30, 2004, we reclassified losses of $3.3 million and $7.1 million, respectively, from OCI to current period earnings and expect to reclassify approximately $24.8 million of deferred gains to earnings during the next twelve months associated with interest rate swaps accounted for as hedges.

     At June 30, 2004, we had interest rate derivatives instruments extending through June 2019.

Foreign Currency Exchange Rates

     To preserve the U.S. dollar value of projected foreign currency cash flows, we may hedge, or protect those cash flows if appropriate foreign hedging instruments are available.

     No ineffectiveness was recognized on foreign currency cash flow hedges during the three and six months ended June 30, 2004 and 2003.

     During the three and six months ended June 30, 2004, our pre-tax earnings were not affected by any gain or loss associated with foreign currency hedging instruments not accounted for as hedges in accordance with SFAS No. 133.

     During the three and six months ended June 30, 2003, our pre-tax earnings were increased by unrealized gains of $0 and $92,000 associated with foreign currency hedging instruments not accounted for as hedges in accordance with SFAS No. 133.

     During the three months ended June 30, 2004, no amounts were reclassified from OCI to current period earnings. During the six months ended June 30, 2004, we reclassified losses of $0.2 million from OCI to current period earnings and we do not expect to reclassify any deferred gains/losses to earnings during the next twelve months on foreign currency swaps accounted for as hedges.

Note 12 — Short Term Debt and Long Term Debt

     As part of and concurrent with our emergence from bankruptcy on December 5, 2003, certain senior unsecured credit facilities were terminated and defaults related to those facilities were eliminated.

20


Table of Contents

     As of June 30, 2004, we have made timely scheduled payments on interest and/or principal on all of our recourse debt and were not in default under any of our related recourse debt instruments. Additionally, we are not in default of any obligations to post collateral. However, a significant amount of our subsidiaries’ debt and other obligations contain terms that require they be supported with letters of credit or cash collateral.

     As discussed below, our NRG McClain project debt was in default as of June 30, 2004, however, on July 9, 2004, NRG McClain executed a sale of its interest in the McClain Generating Station and subsequently used the proceeds to repay outstanding project debt under the secured term loan and working capital facility.

NRG Energy Corporate Debt

     On December 5, 2003, we entered into a $10.0 million promissory note with Xcel Energy. The note accrues interest at a rate of 3% per year, payable quarterly in arrears. All principal is due at maturity on June 5, 2006.

     On December 23, 2003, we and PMI entered into a Senior Secured Credit Facility for up to $1.45 billion, which is comprised of both long-term and short-term debt. Long-term debt included a $950.0 million, six and a half-year senior secured term loan and a $250.0 million letter of credit facility, funded with proceeds from the senior secured lenders. Principal and interest on the term loan is payable quarterly on March 31, June 30, September 30 and December 31 of each year. As of June 30, 2004, the interest rate on the term loan was 5.56%, based on the London Interbank Offering Rate, or LIBOR, plus a credit spread. The LIBOR portion is subject to a floor of 1.5%.

     As of June 30, 2004, the $250.0 million letter of credit facility was fully funded and reflected as a funded letter of credit on the June 30, 2004 balance sheet. As of June 30, 2004, $132.3 million in letters of credit had been issued under this facility, leaving $117.7 million available for future issuances. Expenses associated with the funded letter of credit include commitment fees on the undrawn portion of the letter of credit facility, participation fees for the credit-linked deposit and other fees.

     The short-term debt component of the Senior Secured Credit Facility is a four-year, $250.0 million revolving line of credit, or the Corporate Revolver. Portions of the Corporate Revolver are available as a swing-line facility and as a revolving letter of credit sub-facility. As of June 30, 2004, the Corporate Revolver was undrawn. We pay a commitment fee of 1% on any undrawn portion of the Corporate Revolver, and interest on any borrowed amounts.

     On December 23, 2003, we issued $1.25 billion in 8% Second Priority Notes, due and payable on December 15, 2013. The 8% Second Priority Notes are general obligations of ours. They are secured on a second-priority basis by security interests in all of our assets, subject to the liens securing our obligations under the Senior Secured Credit Facility and any other priority lien obligations, which will be secured on a first-priority basis by the same assets that secure the 8% Second Priority Notes. The 8% Second Priority Notes will be senior in right of payment to any future subordinated indebtedness. Interest on the 8% Second Priority Notes accrues at the rate of 8.0% per annum and is payable semi-annually in arrears on June 15 and December 15, commencing June 15, 2004.

     On January 28, 2004, we issued, at a premium, an additional $475.0 million in 8% Second Priority Notes under the same terms and indenture as the December 23, 2003 offering. Proceeds of the additional offering were used to prepay $503.5 million of the term loan under the Senior Secured Credit Facility, reducing the outstanding principal of the term loan from $950.0 million to $446.5 million. In January 2004 we wrote-off $15.0 million of deferred financing costs (included in interest expense) related to the term loans which were repaid. In addition, we deferred an additional $7.2 million of financing costs related to the newly issued notes.

     On February 25, 2004, we amended our Senior Secured Credit Facility to remove an interest rate hedge mandate. The amendment provides us with additional flexibility in how we choose to mitigate interest-rate risk.

     On March 24, 2004, we executed an interest rate swap agreement to mitigate our floating-rate interest exposure associated with our Senior Secured Credit Facility. The swap agreement became effective March 26, 2004 and terminates March 31, 2006. Under the agreement, we agree to pay quarterly a fixed interest rate on a notional amount of $400.0 million, commencing on March 31, 2004, and receive quarterly a floating-rate interest rate payment on the same notional amount. The floating rate is based upon three-month LIBOR, subject to a floor.

     On March 24, 2004, we executed a second interest rate swap agreement to mitigate our fixed-rate interest exposure associated with our 8% Second Priority Notes. This swap agreement became effective March 26, 2004 and terminates December 15, 2013. The swap agreement has provisions for early termination that are linked to any prepayment of the 8% Second Priority Notes. Under the agreement, we agree to pay semi-annually in arrears, commencing June 15, 2004, a floating interest rate on a notional amount of

21


Table of Contents

$400.0 million, and receive semi-annually in arrears a fixed interest rate payment on the same notional amount. The floating interest rate is based upon six-month LIBOR plus a spread. Depending on market interest rates, we or the swap counterparty may be required to post collateral on a daily basis in support of both of these swaps, to the benefit of the other party. On June 30, 2004, we had posted $17.8 million in collateral. As of August 2, 2004, we have posted $11.1 million in collateral in support of the swaps.

     On April 29, 2004, we amended our Senior Secured Credit Facility to give us the flexibility to enter into joint ventures from time to time with affiliates of our 21.5% stockholder, MatlinPatterson Global Opportunities Partners, L.P. Three representatives of MatlinPatterson are members of our board of directors. We paid the lenders and agent under our senior secured credit agreement a fee equal to 12.5 basis points, or approximately $1.2 million, for the amendment.

Certain Events Related to Project Level Debt

NRG McClain LLC Project Debt

     On November 28, 2001, NRG McClain entered into a credit agreement with Westdeutsche Landesbank Girozentrale, or West LB AG’s, New York Branch and various other lending institutions for a $181.0 million secured term loan and an $8.0 million working capital facility. As of June 30, 2004 and December 31, 2003, the outstanding amount under this facility was $156.5 million. As of June 30, 2004, the interest rate on such outstanding borrowings was 4.625%.

     On September 17, 2002, NRG McClain received notice from the agent bank that the project loan was in default as a result of our downgrades and of defaults on material obligations under the Energy Management Services Agreement. On August 19, 2003, NRG McClain signed an asset purchase agreement with Oklahoma Gas & Electric Company, or OG&E, for substantially all of the assets of McClain Generating Station and contemporaneously filed for bankruptcy pursuant to the asset purchase agreement. On July 9, 2004, NRG McClain completed the sale of its 77% interest in the McClain Generating Station to OG&E. The Oklahoma Municipal Power Authority will continue to own the remaining 23% interest in the facility. A portion of the proceeds of $160.2 million, from the sale, was used to repay outstanding project debt under the secured term loan and working capital facility. As of June 30, 2004, NRG McClain was recorded as a discontinued operation on the accompanying financial statements. NRG McClain continues to be in bankruptcy and in default, with the expectation that it will file a liquidating plan of reorganization, settle all its outstanding obligations and be subsequently dissolved.

Note 13 — Corporate Relocation Charges

     On March 16, 2004, we announced plans to implement a new regional business strategy and structure. The new structure calls for a reorganized leadership team and a corporate headquarters relocation to West Windsor, New Jersey. The corporate relocation is intended to increase our effectiveness in serving our plants and employees as well as our external stakeholders such as regulators, customers and investors. The corporate headquarters staff will be streamlined as part of the relocation, as functions are shifted to the regions. The transition of our corporate headquarters has commenced and is expected to run through March 2005.

     We expect to incur $26.5 million of expenses in connection with corporate relocation charges. Relocating, recruiting and other employee-related transition costs are expected to be approximately $12.8 million. These costs and cash payments are expected to be incurred through first quarter of 2005. Severance and termination benefits of $8.6 million are expected to be incurred through first quarter of 2005 with cash payments being made through fourth quarter of 2005. Building lease termination costs are expected to be $5.1 million. These costs are expected to be incurred through first quarter of 2005 with cash payments being made through fourth quarter of 2006. A summary of the significant components of the restructuring liability is as follows:

                                 
    Balance at   Restructuring           Balance at
    December 31,   Related   Cash   June 30,
(In thousands)
  2003
  Charges
  Payments
  2004
Employee related transition costs
  $     $ 1,670     $ (1,670 )   $  
Severance and termination benefits
          4,024       (502 )     3,522  
Lease termination costs
          1,067       (18 )     1,049  
 
   
 
     
 
     
 
     
 
 
Total
  $     $ 6,761     $ (2,190 )   $ 4,571  
 
   
 
     
 
     
 
     
 
 

     As of June 30, 2004, the restructuring liability was $4.6 million and is included in other current liabilities on the consolidated balance sheet. Charges related to the employee related transition costs, severance and termination benefits and lease termination costs are recorded at our corporate level within our Other segment, in the corporate relocation charges line on the consolidated statement of operations.

22


Table of Contents

     Note 14 — Earnings Per Share

     Basic earnings per common share were computed by dividing net income by the weighted average number of common stock shares outstanding. Shares issued during the year are weighted for the portion of the year that they were outstanding. Shares of common stock granted to our officers and employees are included in the computation only after the shares become fully vested. Diluted earnings per share are computed in a manner consistent with that of basic earnings per share while giving effect to all potentially dilutive common shares that were outstanding during the period. The dilutive effect of the potential exercise of outstanding options to purchase shares of common stock is calculated using the treasury stock method. The reconciliation of basic earnings per common share to diluted earnings per common share is shown in the following table:

                 
    Reorganized NRG
    Three Months Ended   Six Months Ended
    June 30, 2004
  June 30, 2004
    (In thousands, except per share data)
Basic earnings per share
               
Numerator:
               
Income from continuing operations
  $ 68,869     $ 99,969  
Income on discontinued operations, net of income taxes
    14,155       13,290  
 
   
 
     
 
 
Net income
  $ 83,024     $ 113,259  
 
   
 
     
 
 
Denominator:
               
Weighted average number of common shares outstanding
    100,080       100,051  
Income from continuing operations per weighted average common share
  $ 0.69     $ 1.00  
Income from discontinued operations, net of income taxes per weighted average common share
    0.14       0.13  
 
   
 
     
 
 
Net income per weighted average common share — basic
  $ 0.83     $ 1.13  
 
   
 
     
 
 
Diluted earnings per share
               
Numerator
               
Income from continuing operations
  $ 68,869     $ 99,969  
Income on discontinued operations, net of income taxes
    14,155       13,290  
 
   
 
     
 
 
Net income
  $ 83,024     $ 113,259  
 
   
 
     
 
 
Denominator:
               
Weighted average number of common shares outstanding
    100,080       100,051  
Incremental shares attributable to the assumed exercise of outstanding stock options (treasury stock method)
           
Incremental shares attributable to the issuance of nonvested restricted stock units (treasury stock method)
    398       163  
 
   
 
     
 
 
Total dilutive shares
    100,478       100,214  
 
   
 
     
 
 
Income from continuing operations per weighted average common share – diluted
  $ 0.69     $ 1.00  
Income from discontinued operations, net of income taxes per weighted average common share - diluted
    0.14       0.13  
 
   
 
     
 
 
Net income per weighted average common share - diluted
  $ 0.83     $ 1.13  
 
   
 
     
 
 

     For the three and six months ended June 30, 2004, options totaling 770,751 and 786,751, respectively, have been excluded from the dilutive calculation as their exercise price exceeded the average market price of the common shares and therefore the effect would be anti-dilutive.

     Stock options: During the period January 1, 2004 through June 30, 2004, we issued stock option grants for 307,000 shares of common stock under the Long-Term Incentive Plan at fair values between $19.90 and $22.24. These options have a three-year graded vesting schedule. Compensation expense recorded under the stock option grants for the three and six months ended June 30, 2004 was approximately $1.8 million and $3.1 million, respectively.

     Restricted stock units: During the period January 1, 2004 through June 30, 2004, we issued 655,100 Restricted Stock Units, or RSUs, under the Long-Term Incentive Plan at fair values between $19.90 and $23.00 per unit. These units cliff vest in three years. Compensation expense recorded under the RSUs for the three and six months ended June 30, 2004 was approximately $1.4 million and $2.1 million, respectively. For purposes of computing earnings per share, nonvested RSUs are not considered outstanding for

23


Table of Contents

purposes of computing basic earnings per share; however, these units are included in the denominator for purposes of computing diluted earnings per share under the treasury stock method.

     Deferred stock units: During the period January 1, 2004 through June 30, 2004, we issued 100,961 Deferred Stock Units, or DSUs, under the Long-Term Incentive Plan at fair values between $19.95 and $21.05 per unit. A DSU will entitle the grantee to receive either one share of common stock or RSU at the end of the deferral period of not less than one year. Compensation expense recorded under the DSUs for the three and six months ended June 30, 2004 was approximately $0.8 million and $2.1 million, respectively. For the purposes of computing basic earnings per share, the DSUs are considered outstanding upon grant on a weighted average basis.

Note 15 — Segment Reporting

     In connection with our emergence from bankruptcy and the new management team, we determined that it was necessary to adjust our segment reporting disclosures to more closely align our disclosures with the realignment of our management team. Accordingly, we have expanded our domestic geographical disclosures and collapsed our international geographical disclosures related to our wholesale power generation segment. In addition, our other segments have been further refined. As a result of these changes, we have recast our prior period disclosures in a consistent manner.

     We conduct the majority of our business within five reportable operating segments all of our other operations are presented under the “All Other” category. Our reportable operating segments consist of Wholesale Power Generation — Northeast, Wholesale Power Generation — South Central, Wholesale Power Generation — West Coast, Wholesale Power Generation — Other North America and Wholesale Power Generation — Australia. These reportable segments are distinct components with separate operating results and management structures in place. Included in the All Other category are our Wholesale Power Generation — Other International operations, our Alternative Energy operations, our Non — Generation operations and an Other component which includes primarily our corporate charges (primarily interest expense) that have not been allocated to the reportable segments and the remainder of our operations which are not significant. We have presented this detail within the All Other category as we believe that this information is important to a full understanding of our business. Segment information for the three and six months ended June 30, 2004 and 2003 is as follows:

                                         
    Reorganized NRG
    Three Months Ended June 30, 2004
    Wholesale Power Generation
    (In thousands)
            South           Other North    
    Northeast
  Central
  West Coast
  America
  Australia
Operating Revenues
  $ 275,029     $ 102,497     $ 929     $ 29,587     $ 36,793  
Corporate relocation charges
          1                    
Reorganization items
    28       (70 )           1        
Restructuring and impairment charges
          1,676                    
Write downs and gains/(losses) on sales of equity method investments
                      500       705  
Income/(Loss) from Continuing Operations Before Income Taxes
    56,230       16,494       23,237       (868 )     (8,278 )
Income tax expense (benefit)
                185       409       (3,370 )
Income/(Loss) From Continuing Operations
    56,230       16,494       23,052       (1,277 )     (4,908 )
Income/(Loss) on Discontinued Operations, net of Income Taxes
                      1,915        
Net Income/(Loss)
    56,230       16,494       23,052       638       (4,908 )
Balance Sheet Total Assets
  $ 2,000,169     $ 1,138,749     $ 319,937     $ 1,965,970     $ 869,228  

24


Table of Contents

                                         
    Reorganized NRG
    Three Months Ended June 30, 2004
    (In thousands)
 
    All Other
       
Wholesale Power Generation
    Other   Alternative   Non-        
    International
  Energy
  Generation
  Other
  Total
Operating Revenues
  $ 39,374     $ 18,833     $ 71,778     $ (1,146 )   $ 573,674  
Corporate relocation charges
                      5,644       5,645  
Reorganization items
    (1 )           (528 )     (2,091 )     (2,661 )
Restructuring and impairment charges
                            1,676  
Write downs and gains/(losses) on sales of equity method investments
                            1,205  
Income/(Loss) from Continuing Operations Before Income Taxes
    26,263       3,658       44,378       (55,923 )     105,191  
Income tax expense (benefit)
    5,306       4       435       33,353       36,322  
Income/(Loss) From Continuing Operations
    20,957       3,654       43,943       (89,276 )     68,869  
Income/(Loss) on Discontinued Operations, net of Income Taxes
    12,237                   3       14,155  
Net Income/(Loss)
    33,194       3,654       43,943       (89,273 )     83,024  
Balance Sheet Total Assets
  $ 807,787     $ 64,648     $ 552,773     $ 834,014     $ 8,553,275  
                                         
    Predecessor Company
    Three Months Ended June 30, 2003
    Wholesale Power Generation
    (In thousands)
            South           Other North    
    Northeast
  Central
  West Coast
  America
  Australia
Operating Revenues
  $ 201,299     $ 92,820     $ 4,953     $ 19,667     $ 34,408  
Reorganization items
    566       886                    
Restructuring and impairment charges
    223,724       1,249             41,598       6  
Write downs and gains/(losses) on sales of equity method investments
                      (186 )     (139,972 )
Income/(Loss) from Continuing Operations Before Income Taxes
    (299,805 )     (1,090 )     38,729       (63,680 )     (146,612 )
Income tax expense (benefit)
                264       732       (1,780 )
Income/(Loss) From Continuing Operations
    (299,805 )     (1,090 )     38,465       (64,412 )     (144,832 )
Income/(Loss) on Discontinued Operations, net of Income Taxes
                      (100,480 )      
Net Income/(Loss)
    (299,805 )     (1,090 )     38,465       (164,892 )     (144,832 )
Balance Sheet Total Assets
  $ 2,461,126     $ 1,374,882     $ 466,675     $ 2,610,196     $ 545,208  

25


Table of Contents

                                         
    Predecessor Company
    Three Months Ended June 30, 2003
    (In thousands)
 
    All Other
       
Wholesale Power Generation
    Other   Alternative   Non-        
    International
  Energy
  Generation
  Other
  Total
Operating Revenues
  $ 39,532     $ 18,418     $ 31,992     $ (1,490 )   $ 441,599  
Reorganization items
                      4,882       6,334  
Restructuring and impairment charges
    221             10       2,823       269,631  
Write downs and gains/(losses) on sales of equity method investments
    5,526       2,196                   (132,436 )
Income/(Loss) from Continuing Operations Before Income Taxes
    15,313       4,203       5,294       (57,097 )     (504,745 )
Income tax expense (benefit)
    2,822       (52 )     148       2,171       4,305  
Income/(Loss) From Continuing Operations
    12,491       4,255       5,146       (59,268 )     (509,050 )
Income/(Loss) on Discontinued Operations, net of Income Taxes
    4,593       3,043             (6,507 )     (99,351 )
Net Income/(Loss)
    17,084       7,298       5,146       (65,775 )     (608,401 )
Balance Sheet Total Assets
  $ 1,459,490     $ 89,555     $ 345,752     $ 657,985     $ 10,010,869  
                                         
    Reorganized NRG
    Six Months Ended June 30, 2004
    Wholesale Power Generation
    (In thousands)
            South           Other North    
    Northeast
  Central
  West Coast
  America
  Australia
Operating Revenues
  $ 605,569     $ 197,762     $ (2,393 )   $ 50,422     $ 99,022  
Corporate relocation charges
          1                    
Reorganization items
    349       653             151        
Restructuring and impairment charges
          1,676                    
Write downs and gains/(losses) on sales of equity method investments
                      735       (1,268 )
Income/(Loss) from Continuing Operations Before Income Taxes
    143,658       27,871       24,600       (10,770 )     8,122  
Income tax expense (benefit)
                337       744       (106 )
Income/(Loss) From Continuing Operations
    143,658       27,871       24,263       (11,514 )     8,228  
Income/(Loss) on Discontinued Operations, net of Income Taxes
                      933        
Net Income/(Loss)
    143,658       27,871       24,263       (10,581 )     8,228  
                                         
    Reorganized NRG
    Six Months Ended June 30, 2004
    (In thousands)
 
    All Other
       
Wholesale Power Generation
    Other   Alternative   Non-        
    International
  Energy
  Generation
  Other
  Total
Operating Revenues
  $ 79,440     $ 32,485     $ 113,447     $ (1,762 )   $ 1,173,992  
Corporate relocation charges
                      6,760       6,761  
Reorganization items
                160       2,276       3,589  
Restructuring and impairment charges
                            1,676  
Write downs and gains/(losses) on sales of equity method investments
                            (533 )
Income/(Loss) from Continuing Operations Before Income Taxes
    40,617       4,203       53,151       (140,881 )     150,571  
Income tax expense (benefit)
    9,450       8       600       39,569       50,602  
Income/(Loss) From Continuing Operations
    31,167       4,195       52,551       (180,450 )     99,969  
Income/(Loss) on Discontinued Operations, net of Income Taxes
    12,357                         13,290  
Net Income/(Loss)
    43,524       4,195       52,551       (180,450 )     113,259  

26


Table of Contents

                                         
    Predecessor Company
    Six Months Ended June 30, 2003
    Wholesale Power Generation
    (In thousands)
            South           Other North    
    Northeast
  Central
  West Coast
  America
  Australia
Operating Revenues
  $ 440,864     $ 196,927     $ 6,373     $ 36,740     $ 82,424  
Reorganization items
    566       886                    
Restructuring and impairment charges
    224,484       1,918             41,970       6  
Write downs and gains/(losses) on sales of equity method investments
                      (186 )     (139,972 )
Income/(Loss) from Continuing Operations Before Income Taxes
    (320,553 )     8,857       62,728       (99,333 )     (136,612 )
Income tax expense (benefit)
                36,444       1,623       (1,263 )
Income/(Loss) From Continuing Operations
    (320,553 )     8,857       26,284       (100,956 )     (135,349 )
Income/(Loss) on Discontinued Operations, net of Income Taxes
                      (108,773 )      
Net Income/(Loss)
    (320,553 )     8,857       26,284       (209,729 )     (135,349 )
                                         
    Predecessor Company
Six Months Ended June 30, 2003

    (In thousands)
 
    All Other
       
Wholesale Power Generation
    Other   Alternative   Non-        
    International
  Energy
  Generation
  Other
  Total
Operating Revenues
  $ 73,105     $ 31,792     $ 71,870     $ (3,486 )   $ 936,609  
Reorganization items
                      4,882       6,334  
Restructuring and impairment charges
    (3,352 )           26       26,715       291,767  
Write downs and gains/(losses) on sales of equity method investments
    3,388       (12,257 )                 (149,027 )
Income/(Loss) from Continuing Operations Before Income Taxes
    31,497       (10,219 )     12,762       (194,380 )     (645,253 )
Income tax expense (benefit)
    5,987       (52 )     820       (6,217 )     37,342  
Income/(Loss) From Continuing Operations
    25,510       (10,167 )     11,942       (188,163 )     (682,595 )
Income/(Loss) on Discontinued Operations, net of Income Taxes
    208,951       (22,955 )           (15,661 )     61,562  
Net Income/(Loss)
    234,461       (33,122 )     11,942       (203,824 )     (621,033 )

Note 16 — Income Taxes

     The income tax provisions for the six months ended June 30, 2004 and June 30, 2003 have been recorded on the basis that we and our U.S. subsidiaries will file a consolidated federal income tax return for 2004 and separate federal income tax returns for the period January 1 to December 5, 2003.

     Income tax expense for the three and six months ended June 30, 2004 was $36.3 million and $50.6 million, respectively, compared to a tax expense of $4.3 million and $37.3 million, respectively, for the same periods in 2003. The tax expense for the six months ended June 30, 2004 includes U.S. tax expense of $41.0 million and foreign tax expense of $9.6 million. The tax expense for the six months ended June 30, 2003 includes U.S. tax expense of $32.3 million and foreign tax expense of $5.0 million.

     For U.S. income tax purposes, the tax expense in 2004 is due to a reduction in deferred tax assets without a tax benefit for the corresponding reduction in valuation allowance. Due to the uncertainty of realization of deferred tax assets related to net operating losses and other temporary differences, our U.S. net deferred tax assets at December 5, 2003 were offset by a full valuation allowance of $1.3 billion in accordance with SFAS No. 109, “Accounting for Income Taxes”. SOP 90-7 requires that reductions in the valuation allowance as of December 5, 2003 (date of emergence) first reduce intangible assets until exhausted and thereafter be reported as a direct addition to paid-in-capital. Consequently, our effective tax rate in post bankruptcy emergence years will not benefit from reductions in the valuation allowance. For 2003, the U.S. tax expense is due to an additional valuation allowance recorded against the deferred tax assets of NRG West Coast LLC as a result of its conversion from a corporation to a disregarded entity for federal income

27


Table of Contents

tax purposes. Subsequent to the conversion, NRG West Coast will no longer be taxed as an entity separate from NRG Energy.

     The foreign tax expense for the first six months of 2004 and 2003 is due to the earnings in foreign jurisdictions.

     The effective income tax rate for the six months ended June 30, 2004 differs from the statutory federal income tax rate of 35% primarily due to lower tax rates in foreign jurisdictions and to the SOP 90-7 requirement that reductions to the valuation allowance as of December 5, 2003 (date of emergence) first reduce intangible assets until exhausted and thereafter be reported as a direct addition to paid-in-capital. The effective income tax rate for the six months ended June 30, 2003 differs from the statutory federal income tax rate of 35% primarily due to limitations on tax benefits.

     We assessed the likelihood that a substantial portion of our deferred tax assets relating to the net operating loss carryforwards would not be realized. This assessment included consideration of positive and negative factors, including our current financial position and results of operations, projected future taxable income, including projected operating and capital gains, and available tax planning strategies. As a result of such assessment, we determined that it was more likely than not that the deferred tax assets related to our domestic net operating loss carryforwards would not be realized. A full valuation allowance was recorded against the net deferred tax assets including net operating loss carryforwards. We also determined that it is more likely than not that a substantial portion of the net operating loss generated in 2002 and 2003 could be determined to be capital in nature. Given that capital losses are of a different character than ordinary losses the likelihood of capital losses expiring unutilized is greater than that of ordinary net operating losses.

     In addition, the conversion of ordinary losses to capital losses, to the extent that amount exceeds our existing net operating loss, results in a corresponding reduction to the tax basis of our fixed assets. The consequence of which is a reduction to expected tax depreciation expense in future years.

Note 17 — Commitments and Contingencies

Legal Issues

California Wholesale Electricity Litigation and Related Investigations

     People of the State of California ex. rel. Bill Lockyer, Attorney General, v. Dynegy, Inc. et al., United States District Court, Northern District of California, Case No. C-02-O1854 VRW; United States Court of Appeals for the Ninth Circuit, Case No. 02-16619.

     This action was filed in state court on March 11, 2002 against us, Dynegy, Dynegy Power Marketing, Inc., Xcel Energy, West Coast Power and four of West Coast Power’s operating subsidiaries. Through our subsidiary, NRG West Coast LLC, we are a 50 percent beneficial owner with Dynegy of West Coast Power, which owns, operates, and markets the output of four California plants. Dynegy and its affiliates and subsidiaries are responsible for gas procurement and marketing and trading activities on behalf of West Coast Power. The complaint alleges that the defendants violated California Business & Professions Code § 17200 by selling ancillary services to the California Independent Service Operator, or ISO, and subsequently selling the same capacity into the spot market. The California Attorney General seeks injunctive relief as well as restitution, disgorgement and civil penalties.

     On April 17, 2002, the defendants removed the case to the United States District Court in San Francisco. Thereafter, the case was transferred to Judge Vaughn Walker, who is also presiding over various other “ancillary services” cases brought by the California Attorney General against other participants in the California market, as well as other lawsuits brought by the Attorney General against these other market participants. We have tolling agreements in place with the Attorney General with respect to such other proposed claims against us.

     The Attorney General filed motions to remand, which the defendants opposed in July of 2002. In an Order filed in early September 2002, Judge Walker denied the remand motions. The Attorney General appealed that decision to the United States Court of Appeal for the Ninth Circuit. The Attorney General also sought a stay of proceedings in the district court pending the appeal, and this request was also denied. In a lengthy opinion filed March 25, 2003, Judge Walker dismissed the Attorney General’s action against Dynegy and us with prejudice, finding it was barred by the filed-rate doctrine and preempted by federal law. The Attorney General filed a Notice of Appeal respecting that decision, and the two appeals were consolidated. On July 6, 2004, the Ninth Circuit rejected the Attorney General’s appeals and affirmed both decisions of the district court, including the dismissal of all the Attorney General’s substantive claims. On October 29, 2004, the Ninth Circuit denied the Attorney General’s petitions for rehearing.

     Public Utility District of Snohomish County v. Dynegy Power Marketing, Inc et al., Case No. 02-CV-1993 RHW, United States District Court, Southern District of California (part of MDL 1405).

     This action was filed against us, Dynegy, Xcel Energy and several other market participants in the United States District Court in Los Angeles on July 15, 2002. The complaint alleges violations of the California Business & Professions Code § 16720 (the Cartwright Act) and Business & Professions Code § 17200. The basic claims are price fixing and restriction of supply, and other market “gaming” activities.

28


Table of Contents

     The action was transferred from Los Angeles to the United States District Court in San Diego and was made a part of the Multi-District Litigation proceeding described below. All defendants filed motions to dismiss and to strike in the fall of 2002. In an Order dated January 6, 2003, Judge Robert Whaley, a federal judge from Spokane sitting in the United States District Court in San Diego, pursuant to the Order of the Multi-District Litigation Panel, granted the motions to dismiss on the grounds of federal preemption and filed-rate doctrine. The plaintiff filed a notice of appeal, and the appeal was argued in June, 2004. Consistent with its July, 2004 decision in People of the State of California ex. rel. Bill Lockyer, described above, the Ninth Circuit on September 10, 2004 rejected plaintiff's appeal, holding that plaintiff's claims are banned by federal preemption and the filed-rate doctrine.

     In re: Wholesale Electricity Antitrust Litigation, MDL 1405, United States District Court, Southern District of California, pending before Judge Robert H. Whaley. The cases included in this proceeding are as follows:

     Pamela R Gordon, on Behalf of Herself and All Others Similarly Situated v Reliant Energy, Inc. et al., Case No. 758487, Superior Court of the State of California, County of San Diego (filed on November 27, 2000).

     Ruth Hendricks, On Behalf of Herself and All Others Similarly Situated and On Behalf of the General Public v. Dynegy Power Marketing, Inc. et al., Case No. 758565, Superior Court of the State of California, County of San Diego (filed November 29, 2000).

     The People of the State of California, by and through San Francisco City Attorney Louise H. Renne v. Dynegy Power Marketing, Inc. et al., Case No. 318189, Superior Court of California, San Francisco County (filed January 18, 2001).

     Pier 23 Restaurant, A California Partnership, On Behalf of Itself and All Others Similarly Situated v PG&E Energy Trading et al., Case No. 318343, Superior Court of California, San Francisco County (filed January 24, 2001).

     Sweetwater Authority, et al. v. Dynegy, Inc. et al., Case No. 760743, Superior Court of California, County of San Diego (filed January 16, 2001).

     Cruz M Bustamante, individually, and Barbara Matthews, individually, and on behalf of the general public and as a representative taxpayer suit, v. Dynegy Inc. et al., inclusive. Case No. BC249705, Superior Court of California, Los Angeles County (filed May 2, 2001).

     All of West Coast Power’s operating subsidiaries are defendants in at least one of these six coordinated cases, which were all filed in late 2000 and 2001 in various state courts throughout California. We are also a defendant in all of them. The cases allege unfair competition, market manipulation and price fixing. All the cases were removed to the appropriate United States District Courts, and were thereafter made the subject of a petition to the Multi-District Litigation Panel (Case No. MDL 1405). The cases were ultimately assigned to Judge Whaley. Judge Whaley entered an order in 2001 remanding the cases to state court, and thereafter the cases were coordinated pursuant to state court coordination proceedings before a single judge in San Diego Superior Court. Thereafter, Reliant Energy and Duke Energy filed cross-complaints naming various Canadian, Mexican and United States government entities. Some of these defendants once again removed the cases to federal court, where they were again assigned to Judge Whaley. The defendants filed motions to dismiss and to strike under the filed-rate and federal preemption theories, and the plaintiffs challenged the district court’s jurisdiction and sought to have the cases remanded to state court. In December 2002, Judge Whaley issued an opinion finding that federal jurisdiction was absent in the district court, and remanding the cases to state court. Duke Energy and Reliant Energy then filed a notice of appeal with the Ninth Circuit, and also sought a stay of the remand pending appeal. The stay request was denied by Judge Whaley. On February 20, 2003, however, the Ninth Circuit stayed the remand order and accepted jurisdiction to hear the appeal of Reliant Energy and Duke Energy on the remand order, and that appeal was argued in June, 2004 and is pending. We anticipate that filed-rate/federal preemption pleading challenges will be renewed once the remand appeal is decided.

     “Northern California” cases against various market participants, not including us (part of MDL 1405). These include the Millar, Pastorino, RDJ Farms, Century Theatres, EI Super Burrito, Leo’s, J&M Karsant, and Bronco Don cases.

     We were not named in any of these cases, but in virtually all of them, either West Coast Power or one or more of its operating subsidiaries is named as a defendant. These cases all allege violation of Business & Professions Code § 17200, and are similar to the various allegations made by the Attorney General. Dynegy is named as a defendant in all these actions, and Dynegy’s outside counsel is representing both Dynegy and the West Coast Power entities in each of these cases. These cases all were removed to federal court, made part of the Multi-District Litigation, and denied remand to state court. In late August 2003, Judge Whaley granted the defendants’ motions to dismiss in these various cases, which are now the subject of the plaintiffs’ appeal to the Ninth Circuit Court of Appeals.

29


Table of Contents

     Bustamante v. McGraw-Hill Companies, Inc., et al., No. BC 235598, California Superior Court, Los Angeles County.

     This putative class action lawsuit was filed on November 20, 2002. The complaint generally alleges that the defendants attempted to manipulate gas indexes by reporting false and fraudulent trades. Named defendants in the suit include numerous industry participants unrelated to us, as well as the operating subsidiaries established by West Coast Power for each of its four plants: El Segundo Power, LLC; Long Beach Generation, LLC; Cabrillo Power I LLC; and Cabrillo Power II LLC. The complaint seeks restitution and disgorgement of “ill-gotten gains,” civil fines, compensatory and punitive damages, attorneys’ fees and declaratory and injunctive relief. The plaintiff filed an amended complaint in 2003.

     Jerry Egger, et al. v. Dynegy, Inc., et al., Case No. 809822, Superior Court of California, San Diego County (filed May 1, 2003).

     This class action complaint alleges violations of California’s Antitrust Law, and Business and Professions Code, as well as unlawful and unfair business practices. The named defendants include “West Coast Power, Cabrillo II, El Segundo Power, Long Beach Generation.” We are not named. This case now has been removed to the United States District Court, and the defendants have moved to have this case included as Multi-District Litigation along with the above referenced cases before Judge Walker. Plaintiffs have filed a motion to remand to state court, which was heard on February 19, 2004. At the hearing, the court decided to stay the case pending a decision from the Ninth Circuit Court of Appeals in the Pastorino appeal, referenced above.

     Texas-Ohio Energy, Inc., on behalf of Itself and all others similarly situated v. Dynegy, Inc. Holding Co., West Coast Power, LLC, et al., Case No. CIV.S-03-2346 DFL GGH.

     This putative class action was filed on November 10, 2003, in the United States District Court for the Eastern District of California. The complaint alleges violations of the federal Sherman and Clayton Acts and California’s Cartwright Act and Business and Professions Code. In addition to naming West Coast Power and “Dynegy, Inc. Holding Co.,” the complaint names numerous industry participants, as well as “unnamed co-conspirators.” The complaint alleges that defendants conspired to manipulate the spot price and basis differential of natural gas with respect to the California market, allegedly enabling defendants to reap exorbitant and illicit profits by gouging natural gas purchasers. Specifically, the complaint alleges that defendants and their co-conspirators employed a variety of false reporting techniques to manipulate the published natural gas price indices. The complaint seeks unspecified amounts of damages, including a trebling of plaintiff’s and the putative class’s actual damages. We are unable at this time to predict the outcome of this dispute or the ultimate liability, if any, of West Coast Power.

     City of Tacoma, Department of Public Utilities, Light Division, v. American Electric Power Service Corporation, et al., United States District Court, Western District of Washington, Case No. C04-5325 RBL

     This action was filed in early June, 2004 in Washington federal district court. The complaint names over 50 defendants, including West Coast Power’s four operating subsidiaries and various Dynegy entities. The complaint also names both us and West Coast Power as “Non-Defendant Co-Conspirators.” Plaintiff alleges that defendants, acting in concert with some or all of the Non-Defendant Co-Conspirators, violated the federal Sherman Act by unlawfully withholding power generation from, and/or unlawfully inflating the apparent demand for power in, markets in California and elsewhere in the western United States, thereby causing plaintiff to pay power prices substantially above what it would have otherwise paid. Plaintiff alleges defendants’ unlawful activities began at least as early as May, 2000, and continued through at least the end of 2001. Plaintiff claims damages in excess of $175 million. We cannot predict the likelihood of an unfavorable outcome at this time.

     County of Santa Clara v. Sempra Energy, et al., San Diego County Superior Court

     This action was filed in early July, 2004 in California state court. Although we understand that the complaint names West Coast Power and various Dynegy entities among the numerous defendants, West Coast Power has not been served. The complaint apparently alleges violation of California’s Cartwright Act and Business and Professions Code and unjust enrichment relating to alleged reporting of false natural gas prices and trading information to inflate retail prices for defendants’ benefit. We cannot predict the likelihood of an unfavorable outcome at this time.

     City and County of San Francisco; The People of the State of California; Dennis J. Herrera v Sempra Energy, et al., San Diego County Superior Court

     This action was filed in early July, 2004 in California state court. The complaint names West Coast Power and various Dynegy entities among the numerous defendants. Like the above County of Santa Clara case, the complaint alleges violation of California’s Cartwright Act and Business and Professions Code and unjust enrichment, as well as unfair competition, asserting that defendants conspired and acted in concert to manipulate retail gas

30


Table of Contents

prices, thereby allowing defendants to sell natural gas at prices far above competitive levels. We cannot predict the likelihood of an unfavorable outcome at this time

County of San Diego v. Sempra Energy, et al., San Diego County Superior Court

     This action was filed in late July, 2004 in California state court. The complaint names West Coast Power and various Dynergy entities among the numerous defendants. Like the above City and County of San Francisco case, the complaint asserts that defendants conspired to manipulate retail gas prices, thereby allowing defendants to sell natural gas at grossly inflated prices. We cannot predict the likelihood of an unfavorable outcome at this time.

Older v. Sempra Energy, et al., San Diego County Superior Court

     This putative class action lawsuit was filed in late September, 2004 in California state court. The complaint names West Coast Power and various Dynegy entities among the numerous defendants. The complaint alleges violation of California Business & Professions Code § 16720 (the Cartwright Act) and Business & Professions Code § 17200, based on defendants' alleged efforts to fix, raise, stabilize, maintain and manipulate retail natural gas prices in California at supra-competitive levels. The complaint seeks a determination of class action status, a trebling of unspecified damages, restitution, disgorgement and costs and attorneys' fees. We cannot predict the likelihood of an unfavorable outcome at this time.

California Investigations

FERC — California Market Manipulation

     The Federal Energy Regulatory Commission has had an ongoing “Investigation of Potential Manipulation of Electric and Natural Gas Prices,” involving hundreds of parties (including our affiliate, West Coast Power) and substantial discovery. In June 2001, FERC initiated proceedings related to California’s demand for $8.9 billion in refunds from power sellers who allegedly inflated wholesale prices during the energy crisis. Hearings were conducted before an administrative law judge, who issued an opinion in late 2002. The administrative law judge stated that after assessing a refund of $1.8 billion for “unjust and unreasonable” power prices between October 2, 2000 and June 20, 2001, power suppliers were owed $1.2 billion because the State was holding funds owed to suppliers.

     In August 2002, the United States Circuit Court of Appeals for the Ninth Circuit granted a request by the Electricity Oversight Board, the California Public Utilities Commission and others, to seek out and introduce to FERC additional evidence of market manipulation by wholesale sellers. This decision resulted in FERC ordering an additional 100 days of discovery in the refund proceeding, and also allowing the relevant time period for potential refund liability to extend back an additional nine months, to January 1, 2000.

     On December 12, 2002, FERC Administrative Law Judge Birchman issued a Certification of Proposed Findings on California Refund Liability in Docket No. EL00-95-045 et al., which determined the method for calculating the mitigated energy market clearing price during each hour of the refund period. On March 26, 2003, FERC issued an Order on Proposed Findings on Refund Liability, or “Refund Order,” in Docket No. EL00-95-045, adopting, in part, and modifying, in part, the Proposed Findings issued by Judge Birchman on December 12, 2002. In the Refund Order, FERC adopted the refund methodology in the Staff Final Report on Price Manipulation in Western Markets issued contemporaneously with the Refund Order in Docket No. PA02-2-000. This refund calculation methodology made certain changes to Judge Birchman’s methodology, because of FERC Staff’s findings of manipulation in gas index prices. The Refund Order directed generators wanting to recover any fuel costs above the mitigated market clearing price during the refund period to submit cost information justifying such recovery within 40 days of the issuance of the Refund Order, which West Coast Power did.

     Dynegy, we and the West Coast Power entities have been engaged in extensive settlement negotiations with FERC Staff; the People of the State of California ex rel. Bill Lockyer, Attorney General; the California Public Utility Commission, or CPUC, staff; the California Department of Water Resources acting through its Electric Power Fund, the California Electricity Oversight Board, PG&E; Southern California Edison Company; and San Diego Gas and Electric Company. The parties have now entered into a definitive, comprehensive settlement, which FERC approved on October 25, 2004.

     As part of the settlement agreement, West Coast Power will place into escrow for distribution to various California energy consumers a total of $22.5 million, which includes the $3 million settlement with FERC announced on Jan. 20, 2004. In addition, West Coast Power will forego: (1) Past due receivables from the California Independent System Operator, or ISO, and the California Power Exchange related to the settlement period; and (2) natural gas cost recovery claims against the settling parties related to the settlement period. In exchange, the various California settling parties will forego: (1) All claims relating to refunds or other monetary damages for sales of electricity during the settlement period; (2) claims alleging that West Coast Power received unjust or unreasonable rates for the sale of electricity during the settlement period; and (3) FERC will dismiss numerous investigations respecting market transactions. For a two year period following FERC’s acceptance of the Settlement Agreement, West Coast Power will retain an independent engineering company to perform semi-annual audits of the technical and economic basis, justification and rationale for outages that occurred at its California generating plants during the previous six month period, and to have the results of such audits provided to the FERC Office of Market Oversight and Investigation without prior review by West Coast Power.

     Since the inception of the disputes related to energy sales in California at the end of 2000, West Coast Power has established significant reserves on its balance sheet. As a result, we will not incur any further loss associated with this settlement. We will pay no cash from corporate funds, nor will the settlement have any direct impact on the Company’s statement of operations.

Other FERC Proceedings

     There are a number of additional, related proceedings in which West Coast Power entities are parties, which are either pending before FERC or on appeal from FERC to various United States Courts of Appeal. These cases involve, among other things, a FERC-

31


Table of Contents

established price mitigation plan determining maximum rates for wholesale power transactions in certain spot markets, and the enforceability of, and obligations under, various contracts with, among others, the California ISO and the State of California and certain of its agencies and departments.

     U.S. Attorney — Houston

     The U.S. Attorney indicted two fired Dynegy traders in connection with the index reporting scheme, and is reportedly investigating other Dynegy activity and employees.

     U.S. Attorney — San Francisco

     According to press reports, the U.S. Attorney in San Francisco assembled an “energy crisis” task force. While Dynegy received a grand jury subpoena in November 2002, the scope and targets of this investigation are unknown to us. We did not receive a subpoena.

California State Senate Select Committee

     This Committee, chaired by Senator Dunn, subpoenaed records from us during the summer of 2001. We produced about 5,000 pages of documents; Dynegy produced a much larger volume of documents. The Committee has apparently concluded its activities without issuing any reports or findings.

CPUC

     The CPUC continues to request data and documents in several settings. First, it is one of the parties in the FERC proceeding mentioned above. Second, inspectors have visited West Coast Power plants, usually unannounced and usually immediately following an unplanned outage. They have demanded documentation concerning the reason for the outage. Third, the CPUC has demanded documents to allow it to prepare “reports,” one of which was issued in the fall of 2002, and another of which was issued January 30, 2003. The FERC’s above-referenced March 26 Refund Order undercut the accuracy and reliability of these CPUC reports. Dynegy has made extensive productions to the CPUC of plant-related materials as well as trading data.

California Attorney General

     In addition to the litigation it has undertaken described above, the California Attorney General has undertaken an investigation entitled “In the Matter of the Investigation of Possibly Unlawful, Unfair, or Anti-Competitive Behavior Affecting Electricity Prices in California.” In this connection, the Attorney General issued subpoenas to Dynegy, served interrogatories on Dynegy and us, and informally requested documents and interviews from Dynegy and Dynegy employees as well as us and our employees. We responded to the interrogatories in the summer of 2002, with the final set of responses being served on September 3, 2002. We also produced a large volume of documentation relating to the West Coast Power plants. In addition, our employees in California sat for informal interviews with representatives of the Attorney General’s office. Dynegy employees also were interviewed.

NRG Bankruptcy Cap on California Claims

     On November 21, 2003, in conjunction with confirmation of the NRG plan of reorganization, we reached an agreement with the Attorney General and the State of California, generally, whereby for purposes of distributions, if any, to be made to the State of California under the NRG plan of reorganization, the liquidated amount of any and all allowed claims shall not exceed $1.35 billion in the aggregate. The agreement neither affects our right to object to these claims on any and all grounds nor admits any liability whatsoever. We further agreed to waive any objection to the liquidation of these claims in a non-bankruptcy forum having proper jurisdiction.

     Although any evaluation of the likelihood of an unfavorable outcome or an estimate of the amount or range of potential loss in the above-referenced private actions and various investigations cannot be made at this time, we note that the Gordon complaint, discussed above, alleges that the defendants, collectively, overcharged California ratepayers during 2000 by $4.0 billion.

Electricity Consumers Resource Council v. Federal Energy Regulatory Commission, Docket No. 03-1449

     On December 19, 2003 the Electricity Consumers Resource Council, or ECRC, appealed to the United States Court of Appeals for the District of Columbia Circuit a recent decision by FERC approving the implementation of a demand curve for the New York installed capacity, or ICAP, market. ECRC claims that the implementation of the ICAP demand curve violates section 205 of the

32


Table of Contents

Federal Power Act because it constitutes unreasonable ratemaking. We are a party to this appeal and will contest ECRC’s assertions, but at this time cannot assess what the eventual outcome will be.

Consolidated Edison Co. of New York v. Federal Energy Regulatory Commission, Docket No. 01-1503

     Consolidated Edison and others petitioned the United States Court of Appeals for the District of Columbia Circuit for review of certain FERC orders in which FERC refused to order a redetermination of prices in the New York Independent System Operator, or NYISO, operating reserve markets for the period from January 29, 2000 to March 27, 2000. Petitioners alleged that the prices in the operating reserves markets were unduly elevated by approximately $65 million as a result of market power abuse and operating flaws. On November 7, 2003, the court issued a decision which found that the NYISO’s method of pricing spinning reserves violated the NYISO tariff. The court also required FERC to determine whether the exclusion from the non-spinning market of a generating facility known as Blenheim-Gilboa and resources located in western New York also constituted a tariff violation and/or whether these exclusions enabled NYISO to use its Temporary Extraordinary Procedure, or TEP, authority to require refunds. On June 25, 2004, the NYISO filed a motion requesting that it be permitted to supplement the record. The motion indicated that FERC had the authority to order refunds in the case because the failure to model Blenhein-Gilboa constituted a TEP. On July 16, 2004, we filed an objection to the NYISO’s motion, asserting that the failure to model was a conscious decision of the owners of that facility and that NYISO’s authority under TEP did not apply. It is unclear at this time whether FERC will require refunds, much less the amount of any such refunds. If refunds are required, NRG entities which may be affected include NRG Power Marketing, Inc., Astoria Gas Turbine Power LLC and Arthur Kill Power LLC. Although non-NRG-related entities will share responsibility for payment of such refunds, under the petitioners’ theory and calculations the cumulative exposure to our above-listed entities could exceed $23 million.

Connecticut Light & Power Company v. NRG Power Marketing, Inc., Docket No. 3:01-CV-2373 (AWT), pending in the United States District Court, District of Connecticut

     This matter involves a claim by CL&P for recovery of amounts it claims are owing for congestion charges under the terms of a SOS contract between the parties, dated October 29, 1999. CL&P has served and filed its motion for summary judgment to which PMI filed a response on March 21, 2003. CL&P has withheld approximately $30 million from amounts owed to PMI, claiming that it has the right to offset those amounts under the contract. PMI has counterclaimed seeking to recover those amounts, arguing among other things that CL&P has no rights under the contract to offset them. By reason of the previous bankruptcy stay, the court has not ruled on the pending motion. On November 6, 2003, the parties filed a joint stipulation for relief from the automatic stay in order to allow the proceeding to go forward and PMI is about to supplement the record on the pending summary judgment motion. PMI cannot estimate at this time the likelihood of an unfavorable outcome in this matter.

The State of New York and Erin M. Crotty, as Commissioner of the New York State Department of Environmental Conservation v. Niagara Mohawk Power Corporation, NRG Energy, Inc., NRG Dunkirk Operations, Inc., Dunkirk Power, LLC, NRG Huntley Operations, Inc., Huntley Power, LLC, NRG Northeast Generating, LLC, Northeast Generation Holding, LLC, NRG Eastern, LLC and NRG Operating Services, Inc., United States District Court for the Western District of New York, Civil Action No. 02-CV-0024S

     In January 2002, the New York Department of Environmental Conservation, or DEC, sued Niagara Mohawk Power Corporation, or NiMo, us and certain of our affiliates in federal court in New York. The complaint asserted that projects undertaken at our Huntley and Dunkirk plants by NiMo, the former owner of the facilities, required preconstruction permits pursuant to the Clean Air Act and that the failure to obtain these permits violated federal and state laws. In July, 2002, we filed a motion to dismiss. On March 27, 2003, the court dismissed the complaint against us as to the federal claims and without prejudice as to the state claims. On December 31, 2003, the trial court granted the state’s motion to amend the complaint to again sue us and various affiliates in this same action in the federal court in New York, asserting against us violations of operating permits and deficient operating permits at the Huntley and Dunkirk plants. The parties have commenced written discovery, and the court has scheduled the trial on liability issues for March, 2006. For several months, the parties have been engaged in discussions respecting possible settlement of this matter. If the case ultimately is litigated to an unfavorable outcome that could not be addressed otherwise, we have estimated that the total investment that would be required to install pollution control devices could be as high as $300 million over a ten to twelve-year period. We also could be found responsible for payment of certain penalties and fines.

Niagara Mohawk Power Corporation v. NRG Energy, Inc., Huntley Power, LLC, and Dunkirk Power, LLC, Supreme Court, State of New York, County of Onondaga, Case No. 2001-4372

     We have asserted that NiMo is obligated to indemnify us for any related compliance costs associated with resolution of the above enforcement action. NiMo has filed suit in state court in New York seeking a declaratory judgment with respect to its obligations to

33


Table of Contents

indemnify us under the asset sales agreement. We have pending a summary judgment motion on our entitlement to be reimbursed by NiMo for the attorneys’ fees we have incurred in the enforcement action.

Huntley Power LLC

     On April 30, 2003, the Huntley Station submitted a self-disclosure letter to the DEC reporting violations of applicable sulfur in fuel limits, which had occurred during 6 days in March 2003 at the chimney stack serving Huntley Units 63-66. The Huntley Station self-disclosed that the average sulfur emissions rates for those days had been 1.8 lbs/mm BTU, rather than the maximum allowance of 1.7 lbs/mm BTU. NRG Huntley Operations discontinued use of Unit 65 (the only unit utilizing the subject stack at the time) and has kept the remaining three units off line until adherence with the applicable standard is assured. On May 19, 2003, the DEC issued Huntley Power LLC a Notice of Violation. Huntley Power LLC has met with the DEC to discuss the circumstances surrounding the event and the appropriate means of resolving the matter. Huntley Power LLC does not know what relief the DEC will seek through an enforcement action. Under applicable provisions of the Environmental Conservation Law, the DEC asserts that it may impose a civil penalty up to $10,000, plus an additional penalty not to exceed $10,000 for each day that a violation continues and may enjoin continuing violations.

Niagara Mohawk Power Corporation v. Dunkirk Power LLC, NRG Dunkirk Operations, Inc., Huntley Power LLC, NRG Huntley Operations, Inc., Oswego Power LLC and NRG Oswego Operations, Inc., Supreme Court, Erie County, Index No. 1-2000-8681 — Station Service Dispute ;

     On October 2, 2000, plaintiff Niagara Mohawk Power Corporation, or NiMo, commenced this action against us to recover damages plus late fees, less payments received through the date of judgment, as well as any additional amounts due and owing, for electric service provided to the Dunkirk Plant after September 18, 2000. NiMo claims that we have failed to pay retail tariff amounts for utility services commencing on or about June 11, 1999. Plaintiff has alleged breach of contract, suit on account, violation of statutory duty and unjust enrichment claims. On or about October 23, 2000, we served an answer denying liability and asserting affirmative defenses.

     After proceeding through discovery, and prior to trial, the parties and the court entered into a Stipulation and Order filed August 9, 2002 consolidating this action with two other actions against our Huntley and Oswego subsidiaries, both of which cases assert the same claims and legal theories for failure to pay retail tariffs for utility services at those plants.

     On October 8, 2002, a Stipulation and Order was filed in the Erie County Clerk’s Office staying this action pending submission to FERC of some or all of these disputes. We cannot make an evaluation of the likelihood of an unfavorable outcome. The cumulative potential loss could amount to some $40 million.

Niagara Mohawk Power Corporation v. Huntley Power LLC, NRG Huntley Operations, Inc., NRG Dunkirk Operations, Inc., Dunkirk Power LLC, Oswego Harbor Power LLC, and NRG Oswego Operations, Inc., Case Filed November 26, 2002 in Federal Energy Regulatory Commission Docket No. EL 03-27-000

     This is the companion action filed by NiMo at FERC, similarly asserting that NiMo is entitled to receive retail tariff amounts for electric service provided to the Huntley, Dunkirk and Oswego plants. On October 31, 2003, the FERC Trial Staff, a party to the proceedings, filed a reply brief in which it supported and agreed with each position taken by our facilities. In short, the staff argued that our facilities: (1) self-supply station power under the NYISO tariff (which took effect on April 1, 2003) in any month during which they produce more energy than they consume and, as such, should not be assessed a retail rate; (2) are connected only to transmission facilities and, as such, at most should only pay NiMo a FERC-approved transmission rate; and (3) should be allowed to net consumption and output even if power is injected into the grid at a different point from which it is drawn off. We are presently awaiting a ruling by FERC. At this stage of the proceedings, we cannot estimate the likelihood of success on this action. As noted above, the cumulative potential loss could amount to some $40 million.

In the Matter of Louisiana Generating, LLC, Adversary Proceeding No. 2002-1095 1-EQ on the docket of the Louisiana Division of Administrative Law

     During 2000, the Louisiana Department of Environmental Quality, or DEQ, issued a Part 70 Air Permit modification to Louisiana Generating to construct and operate two 240 MW natural gas-fired turbines. The Part 70 Air Permit set emissions limits for the criteria air pollutants, including NO(x), based on the application of Best Available Control Technology, or BACT. The BACT limitation for NO(x) was based on the guarantees of the manufacturer, Siemens-Westinghouse. Louisiana Generating sought an interim emissions limit to allow Siemens-Westinghouse time to install additional control equipment. To establish the interim limit, DEQ issued a

34


Table of Contents

Compliance Order and Notice of Potential Penalty, No. AE-CN-02-0022, on September 8, 2002, which is, in part, subject to the above-referenced administrative hearing. DEQ alleged that Louisiana Generating did not meet its NO(x) emissions limit on certain days, did not conduct all opacity monitoring and did not complete all record keeping and certification requirements. Louisiana Generating intends to vigorously defend certain claims and any future penalty assessment, while also seeking an amendment of its limit for NO(x). An initial status conference was held with the Administrative Law Judge and quarterly reports are being submitted to that judge to describe progress, including settlement and amendment of the limit. In late February 2004, we timely submitted to the DEQ an amended BACT analysis and amended Prevention of Significant Deterioration and Title V permit application to amend the NO(x) limit. The DEQ is presently processing the permit application. In addition, Louisiana Generating may assert breach of warranty claims against the manufacturer. With respect to the administrative action described above, at this time we are unable to predict the eventual outcome of this matter or the potential loss contingencies, if any, to which we may be subject.

United States Environmental Protection Agency Request for Information under Section 114 of the Clean Air Act

     On January 27, 2004, Louisiana Generating, LLC and Big Cajun II received a request for information under Section 114 of the Clean Air Act from the United States Environmental Protection Agency, or EPA, seeking information primarily relating to physical changes made at Big Cajun II in 1994 and 1995 by the predecessor owner of that facility. Louisiana Generating, LLC and Big Cajun II have been responding to the EPA request in an appropriate manner. At the present time, we cannot predict the probable outcome in this matter.

Itiquira Energetica, S.A.

     Our indirectly controlled Brazilian project company, Itiquira Energetica S.A., the owner of a 156 MW hydro project in Brazil, is currently in arbitration with the former EPC contractor for the project, Inepar Industria e Construcoes, or Inepar. The dispute was commenced by Itiquira in September of 2002 and pertains to certain matters arising under the former EPC contract. Itiquira principally asserts that Inepar breached the contract and caused damages to Itiquira by (i) failing to meet milestones for substantial completion; (ii) failing to provide adequate resources to meet such milestones; (iii) failing to pay subcontractors amounts due; and (iv) being insolvent. Itiquira’s arbitration claim is for approximately U.S. $40 million. Inepar has asserted in the arbitration that Itiquira breached the contact and caused damages to Inepar by failing to recognize events of force majeure as grounds for excused delay and extensions of scope of services and material under the contract. Inepar’s damage claim is for approximately U.S. $10 million. The parties submitted their respective statements of claims, counterclaims and responses, and a preliminary arbitration hearing was held on March 21, 2003. In lieu of taking expert testimony at hearing, the court of arbitration ordered an expert investigation process to cover technical and accounting issues. The final report from the expert investigation process has been delivered to the court of arbitration. Expert testimony will be presented at a hearing scheduled for mid-August, 2004, and we expect the court to issue its decision shortly after the hearing. We cannot estimate the likelihood of an unfavorable outcome in this dispute.

CFTC Trading Inquiry

     On June 17, 2002, the CFTC served Xcel Energy, on behalf of its affiliates, which then included us and PMI, with a subpoena requesting certain information regarding “round trip” or “wash” trading and general trading practices in its investigation of several energy trading companies. The CFTC later focused on possible efforts by traders to submit false reports to gas index publications in an attempt to manipulate the index. In January, 2004, the CFTC and Xcel Energy’s subsidiary, e prime, inc., reached a settlement in connection with this investigation, which included the payment of a $16 million fine and the entry of a cease and desist order. Other industry participants that have settled with the CFTC have paid fines of between $1.5 million and $28 million and have agreed to the terms of cease and desist orders. The CFTC requested additional related information from us and subpoenaed to appear for testimony a number of our present and former employees. We cooperated with the CFTC and submitted materials responsive to the CFTC’s requests, while vigorously denying that we engaged in any improper conduct. On July 1, 2004, we learned that the CFTC had filed a civil complaint against us in Minnesota federal district court, alleging that we engaged in false reporting of natural gas trades from August, 2001 to May, 2002. The CFTC’s complaint seeks only an injunction against future violations of the Commodity Exchange Act. We cannot at this time predict the outcome of this matter.

General Electric Company and Siemens Westinghouse Turbine Purchase Disputes

     We and/or our affiliates have entered into several turbine purchase agreements with affiliates of General Electric Company, or GE, and Siemens Westinghouse Power Corporation, or Siemens. GE and Siemens have notified us that we are in default under certain of those contracts, terminated such contracts, and demanded that we pay the termination fees set forth in such contracts. GE’s claim amounts to approximately $113 million and Siemens’ approximately $45 million in cumulative termination charges. Most of these disputes fall within the NRG plan of reorganization and are subject to our disputed claims reserves, discussed below. In early July,

35


Table of Contents

2004, we reached an agreement in principle with GE resolving the disputed bankruptcy claims of GE and its subsidiaries. The parties are now preparing final documentation of the settlement. We cannot estimate the likelihood of an unfavorable outcome in our disputes with Siemens.

Additional Litigation

     In addition to the foregoing, we are parties to other litigation or legal proceedings, which may or may not be material. There can be no assurance that the outcome of such matters will not have a material adverse effect on our business, financial condition or results of operations.

Disputed Claims Reserve

     As part of the NRG plan of reorganization, we have funded a disputed claims reserve for the satisfaction of certain general unsecured claims that were disputed claims as of the effective date of the plan. Under the terms of the plan, to the extent such claims are resolved now that we have emerged from bankruptcy, the claimants will be paid from the reserve on the same basis as if they had been paid out in the bankruptcy. That means that their allowed claims will be reduced to the same recovery percentage as other creditors would have received and will be paid in pro rata distributions of cash and common stock. We believe we have funded the disputed claims reserve at a sufficient level to settle the remaining unresolved proofs of claim we received during the bankruptcy proceedings. However, to the extent the aggregate amount of these payouts of disputed claims ultimately exceeds the amount of the funded claim reserve, we are obligated to provide additional cash and common stock to the claimants. We will continue to monitor our obligation as the disputed claims are settled. If excess funds remain in the disputed claims reserve after payment of all obligations, such amounts will be reallocated to the Creditor Pool. We have provided our common stock and cash contribution to an escrow agent to complete the distribution and settlement process. Since we have surrendered control over the common stock and cash provided to the disputed claims reserve, we recognized the issuance of the common stock as of December 6, 2003 and removed the cash amounts from our balance sheet. Similarly, we have removed the obligations relevant to the claims from our balance sheet when the common stock was issued and cash contributed.

     In conjunction with confirmation of the NRG plan of reorganization, we reached an agreement with the Attorney General and the State of California that limits the potential maximum amount of its claims, if any. Under the NRG plan of reorganization, the liquidated amount of any allowed claims shall not exceed $1.35 billion in total. The agreement neither affects our right to object to these claims on any grounds nor admits any liability. We further agreed to waive any objection to the liquidation of these claims in a non-bankruptcy forum having proper jurisdiction. Although we cannot at this time make any evaluation of the likelihood of an unfavorable outcome or an estimate of the amount or range of potential loss in the private actions and various investigations, we note that the Gordon complaint, discussed above, alleges that the defendants, collectively, overcharged California ratepayers during 2000 by $4.0 billion.

Regulatory Issues

New England

     Consistent with expectations, the Peaking Unit Safe Harbor, or PUSH, bidding has not yielded sufficient revenues to cover all costs for most of the Company’s affected facilities. On January 16, 2004, the Company filed proposed reliability-must-run agreements, or RMR agreements, with FERC for the following facilities: Devon station units 11 – 14, Middletown station and Montville station. The RMR agreement filings requested FERC to establish cost of service rates. On March 18, 2004 FERC granted us a one day suspension of the rates, subject to refund, set the case for hearing and consolidated the case with other similar NRG cases before a settlement judge. In the March 18, 2004 order the FERC ruled that the RMR agreements would expire with the implementation of a locational installed capacity, or LICAP, market, which was expected to begin on June 1, 2004. On April 14, 2004 we filed a motion for rehearing with FERC requesting FERC to revise the termination date ruling. As of this date, FERC has not responded to the rehearing request.

     Prior to the March 18, 2004 order, Devon 11 – 14, Middletown 4 and Montville had been submitting PUSH bids. As a result of the March 18, 2004 order we received more money from the sale of energy and capacity for the period January 17, 2004 through March 18, 2004 than was allowed under the March 18, 2004 order. Therefore, on June 23, 2004, we filed a report (“ Report”) with the FERC showing that we received approximately $4.9 million more from the sales of energy and other services than was permitted under the March 18th order. The Report further stated, however, that ISO-NE owed us a total of approximately $18.5 million under the RMR Agreement for the same period. The Report further stated that ISO-NE had, as of the date of the Report, paid us only $2.6 million, with the result that we, rather than owing any refunds to ISO-NE, were owed an additional $11.0 million for the period. The FERC

36


Table of Contents

has not yet acted on the Report.

     On February 6, 2004, we filed updated maintenance schedules for the tracking mechanism that provides for the payment by certain NEPOOL participants of third party maintenance expense incurred by Devon 11 – 14, Middletown, Montville and Norwalk Harbor for the period beginning April 1, 2004 and ending March 31, 2005. On April 1, 2004 FERC accepted the revised schedules, subject to refund, set the case for hearing and consolidated the case with other similar NRG cases before a settlement judge. In the April 1, 2004 order the FERC ruled that the tracking mechanism would expire with the implementation of a LICAP market, which is expected to begin on June 1, 2004. On April 14, 2004 we filed a motion for rehearing with FERC requesting FERC to revise the termination date ruling. As of this date, FERC has not responded to the rehearing request.

     On April 1, 2004, we filed with FERC true-up schedules for the third-party payment of our maintenance expenses for the period February 27, 2003 to December 31, 2003. On July 12, 2004 FERC accepted the true-up schedules, effective June 7, 2004, subject to refund, set them for hearing and consolidated the case with other similar cases before a settlement judge.

     In addition to the facilities noted above, the following of the Company’s quick-start facilities in Connecticut have submitted PUSH bids that have been approved by FERC: Cos Cob, Franklin Drive, Banford and Torrington. The existing RMR agreement between ISO-NE and the Company covering Devon station units 7 and 8 terminated on September 30, 2003. On October 2, 2003, the Company filed with FERC to extend the existing RMR agreement for the two Devon units. On December 1, 2003, FERC granted a one-day suspension of the rates, subject to refund, set the case for hearing and appointed a settlement judge. On February 25, 2004, a FERC sponsored technical conference occurred to review the costs associated with the two Devon units. In the technical conference, the costs relevant to the RMR agreements were discussed. ISO-NE has indicated in a letter dated February 27, 2004, that one of the Devon units will no longer be needed for reliability services.

     Therefore, on May 28, 2004, Devon 8 was deactivated. On May 28, 2004, a revised RMR agreement was filed with FERC for Devon 7 facility to account for the costs remaining after the deactivation of Devon 8. On July 12, 2004, FERC granted us a one day suspension of the proposed rate of $10.15 per KW-month subject to refund, set the case for hearing and consolidated the case with other similar NRG cases before a settlement judge.

     On March 1, 2004, ISO-NE filed a locational capacity proposal with FERC. Under the proposal, generators that are needed for reliability and have a capacity factor of 15% or less in 2003 would be eligible for a monthly capacity payment of $5.38 per KW-month. Most of the Company’s generators located in Connecticut satisfy this requirement. On June 2, 2004, FERC issued an order rejecting ISO-NE’s LICAP proposal. In the order, the FERC ruled that LICAP would not go into effect until January 1, 2006. Until the implementation of LICAP, the existing PUSH bidding rules and existing RMR agreements are to continue. New RMR agreements must also end when the LICAP market is implemented.

New York

     In April of 2003, the NYISO implemented a demand curve in its capacity market and scarcity pricing improvements in its energy market. The New York demand curve eliminated the previous market structure’s tendency to price capacity at either its cap (deficiency rate) or near zero. In a complaint filed with FERC on December 15, 2003, Consolidated Edison Company of New York, Inc. and other load-serving entities alleged that NYISO had used the wrong rate setting methodology to establish prices and rebates in the New York City markets for a portion of the summer capacity auction in 2003, and that this action resulted in overcharges to customers and overpayments to suppliers, including the Company, totaling approximately $21 million, with the Company’s share being approximately $5 million. On July 13, 2004, FERC denied the complaint.

PJM

     On April 2, 2003, Reliant Resources, Inc., or Reliant, filed a complaint against the Pennsylvania, Jersey, Maryland Interconnector area, or PJM, with FERC and suggested specific modifications to PJM’s price mitigation rules. On June 9, 2003, FERC rejected the Reliant modifications but required PJM to file a report to address the concerns of Reliant by September 30, 2003. The PJM market monitoring unit filed its compliance filing with FERC as required, but opted to continue its present mitigation practices. The present mitigation plan permits PJM to “cost-cap” the energy bids of certain generating facilities that were constructed prior to 1996. The cost capping method is based on a facility’s variable costs plus 10%. In addition, the PJM market monitoring unit filed to eliminate the exemption that units built after 1996 had from PJM’s mitigation measures. On May 6, 2004, FERC rejected the proposed extension of the cost capping mechanism to generating facilities built after 1996. In the order, the FERC approved the application of cost-capping mitigation method for facilities built prior to 1996 and were cost capped less than 80% of the time the facilities operated. The FERC required that for facilities that are cost capped 80% or more of their operating hours that are mitigated, are needed for reliability and are not

37


Table of Contents

recovering sufficient revenue to cover their costs, that PJM must provide alternative methods of compensation. The FERC noted that such alternative compensation could consist of market design changes such as a higher bid cap or reliability must run agreements. FERC required that PJM file such a proposal by November 6, 2004. At this time it is unclear how this ruling will impact the Company. The Company continues to monitor these activities for any potential adverse impact to the Company’s financial position or results of operations.

PJM – West

     On December 31, 2003 and February 5, 2004, PJM filed proposed mitigation plans for the Commonwealth Edison, or Com Ed, franchise territory. Among the proposed changes was the adoption of the existing PJM energy market mitigation plan of “cost capping” and a new mitigation plan for the capacity market. PJM proposed that the proposed energy market mitigation plan would only be effective through the 2004 summer season but that the capacity mitigation plan would remain effective until April 1, 2005. Under the capacity mitigation proposal, capacity prices would be capped at $30 per MW-day except when capacity levels are less than 101% of required reserves, then the price cap would be $160 per MW-day. On March 24, 2004, FERC rejected the proposed mitigation plans. On April 23, 2004, PJM filed a rehearing request on the rejection of the capacity market mitigation proposal. In the rehearing request, PJM requested that the $30 per MW-day cap be approved and that during times of scarcity there would not be a price cap. FERC has not yet issued an order on the rehearing request.

     On May 1, 2004 Commonwealth Edison Corporation became a member of PJM.

Entergy

     On March 31, 2004, Entergy filed with FERC a proposal to have an independent person monitor Entergy’s operation of its transmission system. FERC has not ruled on this request. Also, it is unclear at this time how this recent development will impact the Company.

Note 18 — Guarantees

     In November 2002, the FASB issued FASB Interpretation, or FIN, No. 45, “Guarantor’s Accounting and Disclosure Requirements for Guarantees, Including Indirect Guarantees of Indebtedness of Others.” The initial recognition and initial measurement provisions of this interpretation are applicable on a prospective basis to guarantees issued or modified after December 31, 2002, irrespective of the guarantor’s fiscal year-end. The disclosure requirements are effective for financial statements of interim or annual periods ending after December 15, 2002. The interpretation addresses the disclosures to be made by a guarantor in its interim and annual financial statements about its obligations under guarantees. The interpretation also clarifies the requirements related to the recognition of a liability by a guarantor at the inception of the guarantee for the obligations the guarantor has undertaken in issuing the guarantee.

     In connection with the adoption of Fresh Start, all outstanding guarantees were considered new; accordingly we applied the provisions of FIN 45 to all of those guarantees. Each guarantee was reviewed for the requirement to recognize a liability at inception.

     In the normal course of business, we may be asked to provide certain assurances to the counter-parties of our asset sales agreements, such assurances may take the form of a guarantee issued by NRG on behalf of a directly or indirectly held majority-owned subsidiary. Due to the inter-company nature of such arrangements (NRG is essentially guaranteeing its own performance) and the nature of the guarantee being provided (usually the typical representations and warrantees that are provided in any asset sales agreement), it is not our policy to recognize the value of such an obligation in our consolidated financial statements.

     In connection with the adoption of Fresh Start, all outstanding guarantees were considered new; accordingly we applied the provisions of FIN 45 to all those guarantees. Each guarantee was reviewed for the requirement to recognize a liability at inception. As a result, we recorded a $15.0 million liability, which is included in other long-term liabilities.

     We are directly liable for the obligations of certain of our project affiliates and other subsidiaries pursuant to guarantees relating to certain of their indebtedness, equity and operating obligations. In addition, in connection with the purchase and sale of fuel, emission credits and power generation products to and from third parties with respect to the operation of some of our generation facilities in the United States, we may be required to guarantee a portion of the obligations of certain of our subsidiaries.

38


Table of Contents

     As of June 30, 2004, our obligations pursuant to our guarantees of the performance, equity and indebtedness obligations of our subsidiaries were as follows (includes only quantifiable amounts):

         
Description
  June 30, 2004
    (In thousands)
Guarantees of subsidiaries
  $ 511,066  
Guarantees of NRG Power Marketing, Inc. obligations
    38,500  
 
   
 
 
Total
  $ 549,566  
 
   
 
 

     As of June 30, 2004, the nature and details of our guarantees were as follows:

                     
    Maximum Amount            
Project or   (June 30, 2004)            
Subsidiary
  (In thousands)
  Nature of Guarantee
  Expiration
  Triggering Event
Astoria/Arthur Kill
  Indeterminate   Performance Under Asset Purchase Agreement   None stated   Non-performance
Cobee
  $ 12,500     Guarantee of Obligations Under the Sale and Purchase Agreement   April 27, 2008   Non-performance or
non-payment
Elk River
  $ 11,990     Executory Contract   Undetermined   Non-payment
Flinders
  $ 6,357     Fund Superannuation (Pension) Reserve   September 8, 2012   Credit agreement
default
Flinders
  $ 48,951     Debt Service Reserve Guaranty   September 8, 2012   Credit agreement
default
Flinders
  $ 57,736     Plant Removal and Site Remediation Obligation   Undetermined   Non-performance
Flinders
  $ 69,930     Guaranty of Employee Separation Benefits   None stated   Non-payment
Flinders
  Indeterminate   Indemnification of Government Entity for Payment for Power and Fuel   Fourth quarter 2018   Non-payment
Flinders
  $ 218,907     Guaranty of Obligation to Purchase Gas   None stated   Non-payment
Gladstone
  $ 22,819     Payment of Penalties in the Event of an Extraordinary Operational Breach   None stated   Non-performance
Gladstone
  Indeterminate   Performance Obligations under Credit Agreement   March 31, 2009   Non-performance
Hsin Yu
  $ 1,000     Guarantee of Obligations Under the Sale and Purchase Agreement   None stated   Non-performance or
non-payment
Latin Power
  Indeterminate   Subscription Commitment Guaranty   None stated   Non-performance
Loy Yang
  $ 25,370     Guarantee of Obligations Under the Sale and Purchase Agreement   April 7, 2011   Non-performance or
non-payment
McClain
  $ 1,015     Obligation to Fund Debt Service Reserve Shortfall   None stated   Non-payment
MIBRAG
  $ 8,314     Guarantee of Share Purchase Agreement   None stated   Non-performance
Newport
  $ 7,500     Executory Contract   Undetermined   Non-payment
Other
  $ 17,933     Various   Various   Various
PMI
  $ 38,500     Guarantee on behalf of NRG Power Marketing Inc. for various projects   Various   Non-performance
West Coast LLC
  $ 744     Guaranty of Environmental Cleanup Costs   None stated   Non-performance
West Coast LLC
  Indeterminate   Continuing Obligations Under Asset Sales Agreement and Related Contracts   None stated   Non-performance
   
 
             
Total
  $ 549,566              
   
 
             

Recourse provisions for each of the guarantees above are to the extent of their respective liability. No assets are held as collateral for any of the above guarantees.

Note 19 — Benefit Plans and Other Postretirement Benefits

Reorganized NRG

     Substantially all of our employees participate in defined benefit pension plans. We have initiated a new NRG Energy

39


Table of Contents

noncontributory, defined benefit pension plan effective January 1, 2004, with credit for service from December 5, 2003. In addition, we provide postretirement health and welfare benefits (health care and death benefits) for certain groups of our employees. Generally, these are groups that were acquired in recent years and for whom prior benefits are being continued (at least for a certain period of time or as required by union contracts). Cost sharing provisions vary by acquisition group and terms of any applicable collective bargaining agreements. We have contributed $1.0 million to the NRG pension plans during the six months ended June 30, 2004. We expect to contribute approximately $1.0 million to our postretirement medical plan in 2004.

NRG Pension and Postretirement Medical Plans

Components of Net Periodic Benefit Cost

     The net annual periodic pension cost related to all of our plans, include the following components:

                                 
    Pension Benefits
    Reorganized NRG
  Predecessor Company
  Reorganized NRG
  Predecessor Company
    Three Months Ended   Three Months Ended   Six Months Ended   Six Months Ended
    June 30, 2004
  June 30, 2003
  June 30, 2004
  June 30, 2003
            (In thousands)        
Service cost benefits earned
  $ 2,950     $     $ 5,900     $  
Interest cost on benefit obligation
    738             1,476        
Amortization of prior service cost
                       
Expected return on plan assets
                       
Recognized actuarial (gain)/loss
                       
 
   
 
     
 
     
 
     
 
 
Net periodic benefit cost
  $ 3,688     $     $ 7,376     $  
 
   
 
     
 
     
 
     
 
 
                                 
    Other Benefits
    Reorganized NRG
  Predecessor Company
  Reorganized NRG
  Predecessor Company
    Three Months Ended   Three Months Ended   Six Months Ended   Six Months Ended
    June 30, 2004
  June 30, 2003
  June 30, 2004
  June 30, 2003
            (In thousands)        
Service cost benefits earned
  $ 465     $ 334     $ 930     $ 668  
Interest cost on benefit obligation
    630       525       1,260       1,050  
Amortization of prior service cost
          (6 )           (12 )
Expected return on plan assets
                       
Recognized actuarial (gain)/loss
          48             96  
 
   
 
     
 
     
 
     
 
 
Net periodic benefit cost
  $ 1,095     $ 901     $ 2,190     $ 1,802  
 
   
 
     
 
     
 
     
 
 

2003 Medicare Legislation

     In December 2003, the Medicare Prescription Drug, Improvement and Modernization Act of 2003, the Act, became law in the United States. The Act introduces a prescription drug benefit under Medicare as well as a federal subsidy to sponsors of retiree health care benefit plans that provide a benefit that is at least actuarially equivalent to the Medicare benefit. In accordance with FASB Staff Position FAS 106-1, “Accounting and Disclosure Requirements Related to the Medicare Prescription Drug, Improvement and Modernization Act of 2003”, we have elected to defer recognition of the effects of the Act in any measures of the benefit obligation or cost. Specific authoritative guidance on the accounting for the federal subsidy is pending and that guidance, when issued, could require the Company to change previously reported information. Currently, we do not believe we will need to amend the postretirement benefit plans to benefit from the Act. The measurement date used to determine pension and other postretirement benefit measures for the plans is December 31.

Note 20 — Creditor Pool and Other Settlements

     A principal component of our plan of reorganization is a settlement with Xcel Energy in which Xcel Energy agreed to make a contribution consisting of cash (and, under certain circumstances, its stock) in the aggregate amount of up to $640 million to be paid in three separate installments following the effective date of our plan of reorganization. The Xcel Energy settlement agreement resolves any and all claims existing between Xcel Energy and us and/or our creditors and, in exchange for the Xcel Energy contribution, Xcel Energy is receiving a complete release of claims from us and our creditors, except for a limited number of creditors who have preserved their claims as set forth in the confirmation order entered on November 24, 2003. On February 20, 2004, we received $288

40


Table of Contents

million from Xcel Energy. On April 30, 2004 we received $328.5 million from Xcel Energy as part of the third settlement payment. The remainder of the third settlement payment, $23.5 million, was paid by Xcel Energy on May 28, 2004. We used the proceeds from the Xcel Energy settlement to reduce our creditor pool obligation. As of June 30, 2004 and December 31, 2003 the balance of our creditor pool obligation was $25.0 million and $540.0 million, respectively. On February 20, 2004, April 30, 2004 and May 28, 2004, we made payments of $163.0 million, $328.5 million and $23.5 million, respectively. In addition, our other bankruptcy settlement obligation as of June 30, 2004 and December 31, 2003 was $221.3 million and $220.0 million, respectively. This obligation relates to the allowed claims pending against our Audrain and Pike facilities. The net change in the balance of $1.3 million as of June 30, 2004 relates to a $2.6 million increase to the outstanding obligation offset by an increase of $1.3 million related to an agreement whereby we are entitled to reimbursement of certain costs incurred while we are maintaining these facilities in anticipation of their sale whereupon any proceeds will be turned over to the creditors.

41


Table of Contents

Note 21 — Condensed Consolidating Financial Information

     On December 17, 2003 and January 28, 2004, we issued $1.2 billion and $475.0 million, respectively, of 8% Second Priority Senior Secured Notes due on December 15, 2013, or the Notes. These Notes are guaranteed by each of our current and future wholly owned domestic subsidiaries, or Guarantor Subsidiaries. Each of the following Guarantor Subsidiaries fully and unconditionally guarantee the Notes.

     
Arthur Kill Power LLC
  NRG Cabrillo Power Operations Inc.
Astoria Gas Turbine Power LLC
  NRG Cadillac Operations Inc.
Berrians I Gas Turbine Power LLC
  NRG California Peaker Operations LLC
Big Cajun II Unit 4 LLC
  NRG Central U.S. LLC
Capistrano Cogeneration Company
  NRG Connecticut Affiliate Services Inc.
Chickahominy River Energy Corp.
  NRG Devon Operations Inc.
Commonwealth Atlantic Power LLC
  NRG Dunkirk Operations Inc.
Conemaugh Power LLC
  NRG Eastern LLC
Connecticut Jet Power LLC
  NRG El Segundo Operations Inc.
Devon Power LLC
  NRG Huntley Operations Inc.
Dunkirk Power LLC
  NRG International LLC
Eastern Sierra Energy Company
  NRG Kaufman LLC
El Segundo Power II LLC
  NRG Mesquite LLC
Hanover Energy Company
  NRG MidAtlantic Affiliate Services Inc.
Huntley Power LLC.
  NRG MidAtlantic Generating LLC
Indian River Operations Inc.
  NRG MidAtlantic LLC
Indian River Power LLC
  NRG Middletown Operations Inc.
James River Power LLC
  NRG Montville Operations Inc.
Kaufman Cogen LP
  NRG New Jersey Energy Sales LLC
Keystone Power LLC
  NRG New Roads Holdings LLC
Louisiana Generating LLC
  NRG North Central Operations Inc.
MidAtlantic Generation Holding LLC
  NRG Northeast Affiliate Services Inc.
Middletown Power LLC
  NRG Northeast Generating LLC
Montville Power LLC
  NRG Norwalk Harbor Operations Inc.
NEO California Power LLC
  NRG Operating Services, Inc.
NEO Chester-Gen LLC
  NRG Oswego Harbor Power Operations Inc.
NEO Corporation
  NRG Power Marketing Inc.
NEO Freehold-Gen LLC
  NRG Rocky Road LLC
NEO Landfill Gas Holdings Inc.
  NRG Saguaro Operations Inc.
NEO Power Services Inc.
  NRG South Central Affiliate Services Inc.
Northeast Generation Holding LLC
  NRG South Central Generating LLC
Norwalk Power LLC
  NRG South Central Operations Inc.
NRG Affiliate Services Inc.
  NRG West Coast LLC
NRG Arthur Kill Operations Inc.
  NRG Western Affiliate Services Inc.
NRG Asia-Pacific, Ltd.
  Oswego Harbor Power LLC
NRG Astoria Gas Turbine Operations ,Inc.
  Saguaro Power LLC
NRG Bayou Cove LLC
  Somerset Operations Inc.
  Somerset Power LLC
  South Central Generation Holding LLC
  Vienna Operations Inc.
  Vienna Power LLC

42


Table of Contents

     The non-guarantor subsidiaries, or Non-Guarantor Subsidiaries, include all of our foreign subsidiaries and certain domestic subsidiaries. We conduct much of our business through and derive much of our income from our subsidiaries. Therefore, our ability to make required payments with respect to our indebtedness and other obligations depends on the financial results and condition of our subsidiaries and our ability to receive funds from our subsidiaries. Except for NRG Bayou Cove LLC, which is subject to certain restrictions under our Peaker financing agreements, there are no restrictions on the ability of any of the Guarantor Subsidiaries to transfer funds to us. In addition, there may be restrictions for certain Non-Guarantor Subsidiaries.

     The following condensed consolidating financial information presents the financial information of NRG Energy, the Guarantor Subsidiaries and the Non-Guarantor Subsidiaries in accordance with Rule 3-10 under the Securities and Exchange Commission’s Regulation S-X. The financial information may not necessarily be indicative of results of operations or financial position had the Guarantor Subsidiaries or Non-Guarantor Subsidiaries operated as independent entities.

     In this presentation, NRG Energy consists of parent company operations. Guarantor Subsidiaries and Non-Guarantor Subsidiaries of NRG Energy are reported on an equity basis. For companies acquired, the fair values of the assets and liabilities acquired have been presented on a “push-down” accounting basis.

43


Table of Contents

NRG Energy, Inc. and Subsidiaries
Consolidating Statements of Operations
For the Six Months Ended June 30, 2004

Reorganized NRG
(Unaudited)

                                         
    Guarantor   Non-Guarantor            
    Subsidiaries
  Subsidiaries
  NRG Energy, Inc.
  Eliminations (1)
  Consolidated Balance
                    (In thousands)                
Operating Revenues
                                       
Revenues from majority-owned operations
  $ 848,258     $ 303,458     $ 26,026     $ (3,750 )   $ 1,173,992  
 
   
 
     
 
     
 
     
 
     
 
 
Operating Costs and Expenses
                                       
Cost of majority-owned operations
    520,126       204,139       15,286       (3,750 )     735,801  
Depreciation and amortization
    66,389       35,284       6,501             108,174  
General, administrative and development
    46,391       14,925       21,013         82,329  
Corporate relocation charges
                6,761             6,761  
Reorganization items
    874       151       2,564             3,589  
 
                                     
Restructuring and impairment charges
    1,965           (289 )           1,676  
 
   
 
     
 
     
 
     
 
     
 
 
Total operating costs and expenses
    635,745       254,499       51,836       (3,750 )     938,330  
 
   
 
     
 
     
 
     
 
     
 
 
Operating Income/(Loss)
    212,513       48,959       (25,810 )           235,662  
 
   
 
     
 
     
 
     
 
     
 
 
Other Income (Expense)
                                       
Minority interest in earnings of consolidated subsidiaries
          (709 )                 (709 )
Equity in earnings of consolidated subsidiaries
    46,941             155,365       (202,306 )      
Equity in earnings/(losses) of unconsolidated affiliates
    34,556       30,066       (808 )           63,814  
Write downs and gains/(losses) on sales of equity method investments
          (1,271 )     738           (533 )
Other income, net
    3,660       12,357     2,713       (7,022 )     11,708
Interest expense
    587       (48,252 )     (118,728 )     7,022     (159,371 )
 
   
 
     
 
     
 
     
 
     
 
 
Total other income/(expense)
    85,744       (7,809 )     39,280     (202,306 )     (85,091 )
 
   
 
     
 
     
 
     
 
     
 
 
Income From Continuing Operations Before Income Taxes
    298,257       41,150       13,470       (202,306 )     150,571  
Income Tax Expense (Benefit)
    139,481       10,910       (99,789 )           50,602  
 
   
 
     
 
     
 
     
 
     
 
 
Income/(Loss) From Continuing Operations
    158,776       30,240       113,259       (202,306 )     99,969  
Income/(Loss) on Discontinued Operations, net of Income Taxes
  (2 )   13,292         13,290  
 
   
 
     
 
     
 
     
 
     
 
 
Net Income
  $ 158,774   $ 43,532   $ 113,259     $ (202,306 )   $ 113,259  
 
   
 
     
 
     
 
     
 
     
 
 

(1) All significant intercompany transactions have been eliminated in consolidation.

44


Table of Contents

NRG Energy, Inc. and Subsidiaries
Consolidating Statements of Operations
For the Three Months Ended June 30, 2004

Reorganized NRG
(Unaudited)

                                         
    Guarantor   Non-Guarantor            
    Subsidiaries
  Subsidiaries
  NRG Energy, Inc.
  Eliminations (1)
  Consolidated Balance
                    (In thousands)                
Operating Revenues
                                       
Revenues from majority-owned operations
  $ 421,748     $ 139,985     $ 14,019     $ (2,078 )   $ 573,674  
 
   
 
     
 
     
 
     
 
     
 
 
Operating Costs and Expenses
                                       
Cost of majority-owned operations
    248,080       100,127       7,621       (2,078 )     353,750  
Depreciation and amortization
    31,493       17,866       3,809             53,168  
General, administrative and development
    26,543       9,217       10,077             45,837  
Corporate relocation charges
                5,645             5,645  
Reorganization items
    (859 )     1       (1,803 )           (2,661 )
 
                                     
Restructuring and impairment charges
    1,967       (3 )     (288 )           1,676  
 
   
 
     
 
     
 
     
 
     
 
 
Total operating costs and expenses
    307,224       127,208       25,061       (2,078 )     457,415  
 
   
 
     
 
     
 
     
 
     
 
 
Operating Income/(Loss)
    114,524       12,777       (11,042 )           116,259  
 
   
 
     
 
     
 
     
 
     
 
 
Other Income (Expense)
                                       
Minority interest in (earnings)/losses of consolidated subsidiaries
    (508 )     307                   (201 )
Equity in earnings of consolidated subsidiaries
    25,165           99,404       (124,569      
Equity in earnings/(losses) of unconsolidated affiliates
    26,672       19,412       17             46,101  
Gains on sales of equity method investments
          702       503             1,205  
Other income, net
    3,467       9,580       1,935       (6,930 )     8,052  
Interest expense
    (132     (28,001 )     (45,022 )     6,930       (66,225 )
 
   
 
     
 
     
 
     
 
     
 
 
Total other income (expense)
    54,664       2,000       56,837       (124,569 )     (11,068 )
 
   
 
     
 
     
 
     
 
     
 
 
Income From Continuing Operations Before Income Taxes
    169,188       14,777       45,795       (124,569 )     105,191  
Income Tax Expense (Benefit)
    68,514       5,037       (37,229 )           36,322  
 
   
 
     
 
     
 
     
 
     
 
 
Income From Continuing Operations
    100,674       9,740       83,024       (124,569 )     68,869  
Income/(Loss) on Discontinued Operations, net of Income Taxes
    (2     14,157                   14,155  
 
   
 
     
 
     
 
     
 
     
 
 
Net Income/(Loss)
  $ 100,672     $ 23,897     $ 83,024     $ (124,569 )   $ 83,024  
 
   
 
     
 
     
 
     
 
     
 
 

(1) All significant intercompany transactions have been eliminated in consolidation.

45


Table of Contents

NRG Energy, Inc. and Subsidiaries
Consolidating Balance Sheets
at June 30, 2004

Reorganized NRG
(Unaudited)

                                         
                    NRG Energy,        
    Guarantor   Non-Guarantor   Inc.        
    Subsidiaries
  Subsidiaries
  (Note Issuer)
  Eliminations (1)
  Consolidated Balance
                    (In thousands)                
ASSETS
                                       
Current Assets
                                       
Cash and cash equivalents
  $ 267,405     $ 202,187     $ 351,284     $     $ 820,876  
Restricted cash
    15,673       136,000                   151,673  
Accounts receivable trade, net
    219,394       79,816       14,439             313,649  
Current portion of notes receivable — affiliates
    700       3,053       8,874       (10,710 )     1,917  
Current portion of notes receivable
          122,773       287             123,060  
Taxes receivable
                35       14,789       14,824  
Inventory
    173,713       28,631       1,328             203,672  
Derivative instruments valuation
    11,670                         11,670  
Prepayments and other current assets
    129,468       100,142       33,506       (33,155 )     229,961  
Current deferred income taxes
    (506)       2,900             (1,433 )     961  
Current assets — discontinued operations
        56,955                 56,955  
 
   
 
     
 
     
 
     
 
     
 
 
Total current assets
    817,517       732,457       409,753       (30,509 )     1,929,218  
 
   
 
     
 
     
 
     
 
     
 
 
Property, Plant and Equipment
                                       
In service
    2,288,658       1,611,832       35,425             3,935,915  
Under construction
    64,105       39,897       792             104,794  
 
   
 
     
 
     
 
     
 
     
 
 
Total property, plant and equipment
    2,352,763       1,651,729       36,217             4,040,709  
Less accumulated depreciation
    (73,508 )     (38,732 )     (7,247 )           (119,487 )
 
   
 
     
 
     
 
     
 
     
 
 
Net property, plant and equipment
    2,279,255       1,612,997       28,970             3,921,222  
Other Assets
                                       
Investments in subsidiaries
    652,395           4,223,083       (4,875,478 )      
Equity investments in affiliates
    360,345       316,950       389             677,684  
Notes receivable, less current portion — affiliates
    14,710       347,892             (240,063 )     122,539  
Notes receivable, less current portion
    379,838       197,003       1,277       34,000     612,118  
Intangible assets, net
    301,791       54,277                   356,068  
Debt issuance costs, net
              63,038             63,038  
Derivative instruments valuation
    1,724       46,070       5,680             53,474  
Deferred income tax
    179,525             158,274       (337,799 )      
Funded letter of credit
                250,000             250,000  
Other assets
    34,738       25,880       55,511           116,129  
Non-current assets — discontinued operations
          451,785                   451,785  
 
   
 
     
 
     
 
     
 
     
 
 
Total other assets
    1,925,066       1,439,857       4,757,252       (5,419,340 )     2,702,835  
 
   
 
     
 
     
 
     
 
     
 
 
Total Assets
  $ 5,021,838     $ 3,785,311     $ 5,195,975     $ (5,449,849 )   $ 8,553,275  
 
   
 
     
 
     
 
     
 
     
 
 

(1) All significant intercompany transactions have been eliminated in consolidation.

46


Table of Contents

NRG Energy, Inc. and Subsidiaries
Consolidating Balance Sheets
at June 30, 2004

Reorganized NRG
(Unaudited)

                                         
                    NRG Energy,        
    Guarantor   Non-Guarantor   Inc.        
    Subsidiaries
  Subsidiaries
  (Note Issuer)
  Eliminations (1)
  Consolidated Balance
                    (In thousands)                
LIABILITIES AND STOCKHOLDERS’ EQUITY
                                       
Current Liabilities
                                       
Current portion of long-term debt and capital leases
  $ 2,449     $ 94,795     $ 9,851     $ (10,710 )   $ 96,385  
Short-term debt
          17,826                   17,826  
Accounts payable — trade
    43,627       86,128       7,278             137,033  
Accounts payable — affiliates
    105,689       (201,737 )     109,788       (7,368 )     6,372  
Accrued property, sales and other taxes
    4,048       10,951       1,137             16,136  
Accrued salaries, benefits and related costs
    18,056       11,112       3,904             33,072  
Accrued interest
    3       46,262       6,928       (33,155 )     20,038  
Derivative instruments valuation
    20,979                         20,979  
Creditor pool obligation
                25,000             25,000  
Other bankruptcy settlement
          221,283                   221,283  
Other current liabilities
    77,637       15,210       23,576       (2,650 )     113,773  
Current liabilities — discontinued operations
          23,121                   23,121  
 
   
 
     
 
     
 
     
 
     
 
 
Total current liabilities
    272,488       324,951       187,462       (53,883 )     731,018  
 
   
 
     
 
     
 
     
 
     
 
 
Other Liabilities
                                       
Long term debt and capital leases
    10,664       1,739,059       2,412,757       (240,063 )     3,922,417  
Non-current deferred income tax liability
          147,051             (2,529 )     144,522  
Postretirement and other benefit obligations
    84,452       13,788       12,602             110,842  
Derivative instruments valuation
          127,894       31,673             159,567  
Other long-term obligations
    348,833       109,011       15,403             473,247  
Non-current liabilities — discontinued operations
          469,911                   469,911  
 
   
 
     
 
     
 
     
 
     
 
 
Total non-current liabilities
    443,949       2,606,714       2,472,435       (242,592 )     5,280,506  
 
   
 
     
 
     
 
     
 
     
 
 
Total Liabilities
    716,437       2,931,665       2,659,897       (296,475 )     6,011,524  
 
   
 
     
 
     
 
     
 
     
 
 
Minority Interest
          5,673                   5,673  
Commitments and Contingencies
                                       
Stockholders’ Equity
    4,305,401       847,973       2,536,078       (5,153,374 )     2,536,078  
 
   
 
     
 
     
 
     
 
     
 
 
Total Liabilities and Stockholders’ Equity
  $ 5,021,838     $ 3,785,311     $ 5,195,975     $ (5,449,849 )   $ 8,553,275  
 
   
 
     
 
     
 
     
 
     
 
 

(1) All significant intercompany transactions have been eliminated in consolidation.

47


Table of Contents

NRG Energy, Inc. and Subsidiaries
Consolidating Statements of Cash Flows
For the Six Months Ended June 30, 2004

Reorganized NRG
(Unaudited)

                                         
                    NRG Energy,        
    Guarantor   Non-Guarantor   Inc.        
    Subsidiaries
  Subsidiaries
  (Note Issuer)
  Eliminations (1)
  Consolidated Balance
                (In thousands)            
Cash Flows from Operating Activities
                                       
Net income
  $ 158,774     $ 43,532     $ 113,259     $ (202,306 )   $ 113,259  
Adjustments to reconcile net income to net cash provided (used) by operating activities
                                       
Distributions in excess of (less than) equity in earnings of unconsolidated affiliates
    (16,936 )     (26,176 )     (147,171 )     195,034       4,751  
Depreciation and amortization
    66,389       40,609       6,501             113,499  
Amortization of debt issuance costs
          211       19,849             20,060  
Amortization of debt discount
    (27,672 )     21,356       (2,149 )     20,260       11,795  
Deferred income taxes
    (6,799 )     1,828       (139,625 )     193,980       49,384  
Non-cash contribution from members — current taxes
    119,312       40,721             (160,033 )      
Minority interest
          2,089                   2,089  
Unrealized (gains)/losses on derivatives
    (32,122 )     (46,084 )     4,049       52,699       (21,458 )
Asset impairment
    1,676                         1,676  
Write downs and (gains)/losses on sales of equity method investments
          1,268       (735 )           533  
Gain on sale of discontinued operations
          (13,012 )                 (13,012 )
Amortization of power contracts and emission credits
    11,705       22,812                   34,517  
Cash provided (used) by changes in certain working capital items, net of acquisition affects
                                       
Accounts receivable
    (98,983 )     (10,991 )     (1,080 )           (111,054 )
Xcel Energy settlement receivable
                640,000             640,000  
Accrued taxes
                39       (29,324 )     (29,285 )
Inventory
    (8,860 )     515       (94 )           (8,439 )
Prepayments and other current assets
    (42,797 )     (36,224 )     44,757       32,199       (2,065 )
Accounts payable
    4,249       (24,764 )     (7,111 )           (27,626 )
Accounts payable — affiliates
    (340,305 )     1,514       209,251       129,753       213  
Accrued property, sales and other taxes
    (3,184 )     (3,084 )     (797 )           (7,065 )
Accrued salaries, benefits and related costs
    12,492       4,082       3,618             20,192  
Accrued interest
    (2,554 )     47,209       2,427       (32,199 )     14,883  
Other current liabilities
    7,386       (709 )     (513,045 )         (506,368 )
Cash (provided)/used by changes in other assets and liabilities
    46,045       (6,182 )     103,297       (126,282 )     16,878  
 
   
 
     
 
     
 
     
 
     
 
 
Net Cash Provided (Used) by Operating Activities
    (152,184 )     60,520       335,240       73,781       317,357  
 
   
 
     
 
     
 
     
 
     
 
 
Cash Flows from Investing Activities
                                       

48


Table of Contents

                                         
                    NRG Energy,        
    Guarantor   Non-Guarantor   Inc.        
    Subsidiaries
  Subsidiaries
  (Note Issuer)
  Eliminations (1)
  Consolidated Balance
                  (In thousands)            
Proceeds on sale of equity method investments
          26,693       3,000             29,693  
Proceeds on sale of discontinued operations
          59,190                   59,190  
Investments in subsidiaries
    (17,642 )     48,979       (256,230 )     224,893        
Investments in equity method investments and projects
    55,573       (64,861 )     287,136       (278,414 )     (566 )
Decrease in notes receivable, net
    49,687       187,260       22,296       (244,035 )     15,208  
Capital expenditures
    (43,882 )     (19,839 )     (955 )           (64,676 )
Increase in restricted cash and trust funds
    (11,375 )     (25,916 )                 (37,291 )
 
   
 
     
 
     
 
     
 
     
 
 
Net Cash Provided by Investing Activities
    32,361       211,506       55,247       (297,556 )     1,558  
 
   
 
     
 
     
 
     
 
     
 
 
Cash Flows from Financing Activities
                                       
Proceeds from issuance of long-term debt, net
    (335 )     301,124       (33,933 )     223,775       490,631  
Capital contribution from parent to subsidiary
    92,000             (92,000 )            
Deferred debt issuance costs
          53       (8,550 )           (8,497 )
Principal payments on short and long-term debt
          (567,806 )                 (567,806 )
 
   
 
     
 
     
 
     
 
     
 
 
Net Cash Provided (Used) by Financing Activities
    91,665       (266,629 )     (134,483 )     223,775       (85,672 )
 
   
 
     
 
     
 
     
 
     
 
 
Change in Cash from Discontinued Operations
          10,822                   10,822  
Effect of Exchange Rate Changes on Cash and Cash Equivalents
    54       25,534                   25,588  
 
   
 
     
 
     
 
     
 
     
 
 
Net Increase (Decrease) in Cash and Cash Equivalents
    (28,104 )     41,753       256,004             269,653  
Cash and Cash Equivalents at Beginning of Period
    295,509       160,434       95,280             551,223  
 
   
 
     
 
     
 
     
 
     
 
 
Cash and Cash Equivalents at End of Period
  $ 267,405     $ 202,187     $ 351,284     $     $ 820,876  
 
   
 
     
 
     
 
     
 
     
 
 

(1) All significant intercompany transactions have been eliminated in consolidation.

49


Table of Contents

NRG Energy, Inc. and Subsidiaries
Consolidating Statements of Operations
For the Six Months Ended June 30, 2003

Predecessor Company
(Unaudited)

                                         
                    NRG Energy,        
    Guarantor   Non-Guarantor   Inc.        
    Subsidiaries
  Subsidiaries
  (Note Issuer)
  Eliminations (1)
  Consolidated Balance
                (In thousands)            
Operating Revenues
                               
Revenues from majority-owned operations
  $ 639,588     $ 272,335     $ 25,598     $ (912 )   $ 936,609  
 
   
 
     
 
     
 
     
 
     
 
 
Operating Costs and Expenses
                               
Cost of majority-owned operations
    555,459       187,938       16,947       (912 )     759,432  
Depreciation and amortization
    74,320       40,831       7,755             122,906  
General, administrative and development
    26,456       24,908       36,299             87,663  
Reorganization items
    1,452             4,882             6,334  
Restructuring and impairment charges
    227,437       (136,007 )     200,337             291,767  
 
   
 
     
 
     
 
     
 
     
 
 
Total operating costs and expenses
    885,124       117,670       266,220       (912 )     1,268,102  
 
   
 
     
 
     
 
     
 
     
 
 
Operating Income/(Loss)
    (245,536)       154,665       (240,622 )           (331,493 )
 
   
 
     
 
     
 
     
 
     
 
 
Other Income (Expense)
                               
 
                             
Equity in earnings of consolidated subsidiaries
    104,375       1,476       (135,648     29,797        
Equity in earnings/(losses) of unconsolidated affiliates
    66,437       26,527       (478           92,486  
Write downs and losses on sales of equity method investments
    (12,257 )     (136,770 )                 (149,027 )
Other income, net
    3,092       6,311       (4,019     (1,842     3,542  
Interest expense
    (70,848 )     (80,164 )     (111,591 )     1,842       (260,761 )
 
   
 
     
 
     
 
     
 
     
 
 
Total other income (expense)
    90,799       (182,620 )     (251,736     29,797     (313,760 )
 
   
 
     
 
     
 
     
 
     
 
 
Loss From Continuing Operations Before Income Taxes
    (154,737     (27,955     (492,358 )     29,797       (645,253 )
Income Tax Expense (Benefit)
    (78,855 )     3,183       113,014             37,342  
 
   
 
     
 
     
 
     
 
     
 
 
Loss From Continuing Operations
    (75,882 )     (31,138     (605,372 )     29,797     (682,595 )
 
                             
Income (Loss) on Discontinued Operations, net of Income Taxes
    (22,881 )     100,104       (15,661 )           61,562  
 
   
 
     
 
     
 
     
 
     
 
 
Net Income/(Loss)
  $ (98,763   $ 68,966     $ (621,033 )   $ 29,797     $ (621,033 )
 
   
 
     
 
     
 
     
 
     
 
 

(1) All significant intercompany transactions have been eliminated in consolidation.

50


Table of Contents

NRG Energy, Inc. and Subsidiaries
Consolidating Statements of Operations
For the Three Months Ended June 30, 2003

Predecessor Company
(Unaudited)

                                         
                    NRG Energy,        
    Guarantor   Non-Guarantor   Inc.        
    Subsidiaries
  Subsidiaries
  (Note Issuer)
  Eliminations (1)
  Consolidated Balance
    (In thousands)
Operating Revenues
                               
Revenues from majority-owned operations
  $ 297,161     $ 131,345     $ 13,663     $ (570 )   $ 441,599  
 
   
 
     
 
     
 
     
 
     
 
 
Operating Costs and Expenses
                               
Cost of majority-owned operations
    286,838       86,403       9,174       (570 )     381,845  
Depreciation and amortization
    38,420       20,951       4,397             63,768  
General, administrative and development
    10,301       15,290       13,556             39,147  
Reorganization items
    1,452           4,882             6,334  
Restructuring and impairment charges
    225,295       (107 )     44,443             269,631  
 
   
 
     
 
     
 
     
 
     
 
 
Total operating costs and expenses
    562,306       122,537       76,452       (570 )     760,725  
 
   
 
     
 
     
 
     
 
     
 
 
Operating Income/(Loss)
    (265,145)       8,808       (62,789 )           (319,126 )
 
   
 
     
 
     
 
     
 
     
 
 
Other Income (Expense)
                               
 
                             
Equity in earnings of consolidated subsidiaries
    (121,396     1,476       (408,376     528,296        
Equity in earnings/(losses) of unconsolidated affiliates
    38,647       8,705       (495           46,857  
Write downs and gains/(losses) on sales of equity method investments
    2,196     (134,632 )                 (132,436 )
Other income, net
    1,416       4,003       (11,530     (1,842     (7,953
Interest expense
    (35,066 )     (42,468 )     (16,395 )     1,842       (92,087 )
 
   
 
     
 
     
 
     
 
     
 
 
Total other income (expense)
    (114,203     (162,916 )     (436,796     528,296     (185,619 )
 
   
 
     
 
     
 
     
 
     
 
 
Loss From Continuing Operations Before Income Taxes
    (379,348     (154,108     (499,585 )     528,296     (504,745 )
Income Tax Expense (Benefit)
    (95,557 )     (2,447 )     102,309             4,305  
 
   
 
     
 
     
 
     
 
     
 
 
Loss From Continuing Operations
    (283,791 )     (151,661     (601,894 )     528,296     (509,050 )
 
                             
Income (Loss) on Discontinued Operations, net of Income Taxes
    3,056     (95,900     (6,507 )           (99,351
 
   
 
     
 
     
 
     
 
     
 
 
Net Loss
  $ (280,735   $ (247,561   $ (608,401 )   $ 528,296   $ (608,401 )
 
   
 
     
 
     
 
     
 
     
 
 

(1) All significant intercompany transactions have been eliminated in consolidation.

51


Table of Contents

NRG Energy, Inc. and Subsidiaries
Consolidating Balance Sheets
at December 31, 2003

Reorganized NRG

                                         
                                 
    Guarantor   Non- Guarantor   NRG Energy, Inc.   Eliminations    
    Subsidiaries
  Subsidiaries
  (Note Issuer)
  (1)
  Consolidated Balance
                    (In thousands)                
ASSETS
                                       
Current Assets
                                       
Cash and cash equivalents
  $ 295,509     $ 160,434     $ 95,280     $     $ 551,223  
Restricted cash
    4,298       111,769                   116,067  
Accounts receivable-trade, net
    120,411       68,151       13,359             201,921  
Xcel Energy settlement receivable
                640,000             640,000  
Current portion of notes receivable — affiliates
                31,170       (30,970 )     200  
Current portion of notes receivable
          64,854       287             65,141  
Inventory
    164,853       28,839       1,234             194,926  
Derivative instruments valuation
    772                         772  
Prepayments and other current assets
    86,671       58,200       78,263       (956 )     222,178  
Current deferred income taxes
          2,998             (1,148)     1,850  
Current assets — discontinued operations
          119,561                   119,561  
 
   
 
     
 
     
 
     
 
     
 
 
Total current assets
    672,514       614,806       859,593       (33,074 )     2,113,839  
 
   
 
     
 
     
 
     
 
     
 
 
Property, Plant and Equipment
                                       
In service
    2,288,280       1,562,048       35,137             3,885,465  
Under construction
    20,600       118,433       138             139,171  
 
   
 
     
 
     
 
     
 
     
 
 
Total property, plant and equipment
    2,308,880       1,680,481       35,275             4,024,636  
Less accumulated depreciation
    (7,118 )     (3,923 )     (759 )           (11,800 )
 
   
 
     
 
     
 
     
 
     
 
 
Net property, plant and equipment
    2,301,762       1,676,558       34,516             4,012,836  
Other Assets
                                       
Investment in subsidiaries
    626,979             4,090,996       (4,717,975 )    
Equity investments in affiliates
    403,606       322,279       12,113             737,998  
Notes receivable, less current portion — affiliates
    389,257       120,733             (379,838 )     130,152  
Notes receivable, less current portion
    5,678       684,489       1,277             691,444  
Intangible assets, net
    411,540       20,821                   432,361  
Debt issuance costs, net
                74,337             74,337  
Derivative instruments valuation
          59,907                   59,907  
Non-current deferred income tax
    58,586                   (58,586 )      
Funded letter of credit
                250,000             250,000  
Other assets
    36,029       30,612       56,504             123,145  
Non-current assets — discontinued operations
          618,968                   618,968  
 
   
 
     
 
     
 
     
 
     
 
 
Total other assets
    1,931,675       1,857,809       4,485,227       (5,156,399 )     3,118,312  
 
   
 
     
 
     
 
     
 
     
 
 
Total Assets
  $ 4,905,951     $ 4,149,173     $ 5,379,336     $ (5,189,473 )   $ 9,244,987  
 
   
 
     
 
     
 
     
 
     
 
 

(1) All significant intercompany transactions have been eliminated in consolidation.

52


Table of Contents

NRG Energy, Inc. and Subsidiaries
Consolidating Balance Sheets — (Continued)
at December 31, 2003

Reorganized NRG

                                         
                                 
    Guarantor   Non- Guarantor   NRG Energy, Inc.   Eliminations    
    Subsidiaries
  Subsidiaries
  (Note Issuer)
  (1)
  Consolidated Balance
                    (In thousands)                
LIABILITIES AND STOCKHOLDERS’ EQUITY
         
Current Liabilities
                                       
Current portion of long-term debt and capital leases
  $ 30,121     $ 790,078     $ 12,000     $ (30,970 )   $ 801,229  
Short-term debt
          19,019                   19,019  
Accounts payable — trade
    39,378       104,916       14,389             158,683  
Accounts payable — affiliates
    333,722       (217,207 )     (102,094 )     (7,368 )     7,053  
Accrued taxes
                (74 )     16,169       16,095  
Accrued property, sales and other taxes
    7,232       13,156       1,934             22,322  
Accrued salaries, benefits and related costs
    9,295       8,949       1,087             19,331  
Accrued interest
    2,557       2,880       4,501       (956 )     8,982  
Derivative instruments valuation
    429                         429  
Creditor pool obligation
                540,000             540,000  
Other bankruptcy settlement
          220,000                   220,000  
Current deferred income tax
    509                   (509 )      
Other current liabilities
    70,251       13,639       18,971             102,861  
Current liabilities — discontinued operations
          110,177                   110,177  
 
   
 
     
 
     
 
     
 
     
 
 
Total current liabilities
    493,494       1,065,607       490,714       (23,634 )     2,026,181  
 
   
 
     
 
     
 
     
 
     
 
 
Other Liabilities
                                       
Long-term debt and capital leases
    10,999       1,333,931       2,446,690       (463,838 )     3,327,782  
Deferred income taxes
          152,392       (22,514 )     19,615       149,493  
Postretirement and other benefit obligations
    80,720       13,425       11,801             105,946  
Derivative instruments valuation
          153,503                   153,503  
Other long-term obligations
    399,353       66,196       15,389             480,938  
Non-current liabilities — discontinued operations
          558,884                   558,884  
 
   
 
     
 
     
 
     
 
     
 
 
Total non-current liabilities
    491,072       2,278,331       2,451,366       (444,223 )     4,776,546  
 
   
 
     
 
     
 
     
 
     
 
 
Total Liabilities
    984,566       3,343,938       2,942,080       (467,857 )     6,802,727  
 
   
 
     
 
     
 
     
 
     
 
 
Minority Interest
          5,004                   5,004  
Commitments and Contingencies
                                       
Stockholders’ Equity
    3,921,385       800,231       2,437,256       (4,721,616 )     2,437,256  
 
   
 
     
 
     
 
     
 
     
 
 
Total Liabilities and Stockholders’ Equity
  $ 4,905,951     $ 4,149,173     $ 5,379,336     $ (5,189,473 )   $ 9,244,987  
 
   
 
     
 
     
 
     
 
     
 
 

(1) All significant intercompany transactions have been eliminated in consolidation.

53


Table of Contents

NRG Energy, Inc. and Subsidiaries
Consolidating Statements of Cash Flows
For the Six Months Ended June 30, 2003

Predecessor Company
(Unaudited)

                                         
                    NRG Energy,        
    Guarantor   Non-Guarantor   Inc.        
    Subsidiaries
  Subsidiaries
  (Note Issuer)
  Eliminations (1)
  Consolidated Balance
                  (In thousands)            
Cash Flows from Operating Activities
                                       
Net income/(loss)
  $ (98,763 )   $ 68,966     $ (621,033 )   $ 29,797     $ (621,033 )
Adjustments to reconcile net income/(loss) to net cash provided (used) by operating activities
                                       
Distributions in excess of (less than) equity in earnings of unconsolidated affiliates
    (108,670 )     (21,602 )     136,126       (29,797 )     (23,943 )
Depreciation and amortization
    75,020       62,446       7,755             145,221  
Amortization of debt issuance costs
    2,095       5,047       3,948             11,090  
Deferred income taxes
    (132,854 )     3,966       134,322       31,091       36,525  
Non-cash contribution from members-current taxes
    24,558       (38,008 )             13,450      
Minority interest
        466                 466  
Unrealized (gains)/losses on derivatives
    (29,524     (5,576     52,896             17,796  
Asset impairment
    245,437       101,344       1,132             347,913  
Write downs and losses on sales of equity method investments
    11,313       134,951       2,577             148,841  
(Gain)/loss on sale of discontinued operations
    2,224       (245,633 )     24,873             (218,536 )
Cash provided (used) by changes in certain working capital items, net of acquisition affects
                                       
Accounts receivable
    35,646     16,806     (96,060           (43,608 )
Accrued taxes
                25,938       (44,541 )     (18,603 )
Inventory
    14,413       (3,474 )     2,611             13,550  
Prepayments and other current assets
    (77,604 )     17,599       (14,257 )           (74,262 )
Accounts payable
    102,070     (12,954 )     174,990             264,106  
Accounts payable — affiliates
    99,780       (157,343 )     62,351             4,788  
Accrued property, sales and other taxes
    2,126       3,264       8           5,398  
Accrued salaries, benefits and related costs
    5,963       (2,953 )     (6,779 )           (3,769 )
Accrued interest
    (35,309 )     43,244       118,643             126,578  
Other current liabilities
    5,596       16,782       (139,733 )           (117,355
Cash (provided)/used by changes in other assets and liabilities
    (16,881     11,884       27,866             22,869  
 
   
 
     
 
     
 
     
 
     
 
 
Net Cash Provided (Used) by Operating Activities
    126,636       (778 )     (101,826 )           24,032
 
   
 
     
 
     
 
     
 
     
 
 
Cash Flows from Investing Activities
                                       
Proceeds on sale of equity method investments
          89,223                   89,223  

54


Table of Contents

                                         
                    NRG Energy,        
    Guarantor   Non-Guarantor   Inc.        
    Subsidiaries
  Subsidiaries
  (Note Issuer)
  Eliminations (1)
  Consolidated Balance
                    (In thousands)                
Investment in subsidiaries
                135,252       (135,252 )      
Investments in equity method investments and projects
    (250 )     (119 )                 (369 )
Decrease in note receivable, net
    78,855       7,784       6       (77,240 )     9,405  
Capital expenditures
    (10,953 )     (45,041 )     (611 )           (56,605 )
Increase in restricted cash and trust funds
    (4,366 )     (9,771 )                 (14,137 )
 
   
 
     
 
     
 
     
 
     
 
 
Net Cash Provided by Investing Activities
    63,286       42,076       134,647       (212,492 )     27,517  
 
   
 
     
 
     
 
     
 
     
 
 
Cash Flows from Financing Activities
                                       
Proceeds from issuance of long-term debt, net
          5,342                   5,342  
Deferred debt issuance costs
    (7,428 )     (46 )                 (7,474 )
Capital contributions from parent
    (135,252 )                 135,252        
Principal payments on short and long-term debt
    (3,106 )     (105,524 )           77,240       (31,390 )
 
   
 
     
 
     
 
     
 
     
 
 
Net Cash Used by Financing Activities
    (145,786 )     (100,228 )           212,492       (33,522 )
 
   
 
     
 
     
 
     
 
     
 
 
Change in Cash from Discontinued Operations
          24,062                   24,062  
Effect of Exchange Rate Changes on Cash and Cash Equivalents
    2,287       (95,450 )                 (93,163 )
 
   
 
     
 
     
 
     
 
     
 
 
Net Increase (Decrease) in Cash and Cash Equivalents
    46,423       (130,318 )     32,821             (51,074 )
Cash and Cash Equivalents at Beginning of Period
    63,403       228,135       69,322             360,860  
 
   
 
     
 
     
 
     
 
     
 
 
Cash and Cash Equivalents at End of Period
  $ 109,826     $ 97,817     $ 102,143     $     $ 309,786  
 
   
 
     
 
     
 
     
 
     
 
 

(1) All significant intercompany transactions have been eliminated in consolidation.

55


Table of Contents

Item 6. Exhibits and Reports on Form 8-K

(a) Exhibits

     
3.2
  Amended and Restated By-laws.(2)
 
   
14
  Code of Conduct. (2)
 
   
31.1
  Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. (1)
 
   
31.2
  Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. (1)
 
   
31.3
  Certification of Controller pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. (1)
 
   
32
  Certification of Chief Executive Officer, Chief Financial Officer and Controller pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, 18 U.S.C. Section 1350. (1)
 
   
99.1  
  Financial Statements of Louisiana Generating LLC for the six months ended June 30, 2004.(1)
 
   
99.2  
  Financial Statements of NRG Northeast Generating LLC for the six months ended June 30, 2004.(1)
 
   
99.3  
  Financial Statements of Indian River Power LLC for the six months ended June 30, 2004.(1)
 
   
99.4  
  Financial Statements of NRG MidAtlantic Generating LLC for the six months ended June 30, 2004.(1)
 
   
99.5  
  Financial Statements of NRG South Central Generating LLC for the six months ended June 30, 2004.(1)
 
   
99.6  
  Financial Statements of NRG Eastern LLC for the six months ended June 30, 2004.(1)
 
   
99.7  
  Financial Statements of Northeast Generation Holding LLC for the six months ended June 30, 2004.(1)
 
   
99.8  
  Financial Statements of NRG International LLC for the six months ended June 30, 2004.(1)


(1)   Filed herewith.
 
(2)   Incorporated herein by reference to NRG Energy, Inc.’s Form 10-Q for the quarter ended June 30, 2004, filed on August 9, 2004.
 
(b)   Reports on Form 8-K:

NRG Energy filed or furnished reports on Form 8-K on the following dates during the quarter ended June 30, 2004:

Form 8-K, filed on May 3, 2004, to provide information under Item 7 regarding an amendment to the credit agreement dated as of December 23, 2003.

Form 8-K, filed on May 3, 2004, to provide information under Item 4 that PricewaterhouseCoopers LLP would decline to stand for re-election as the company's independent auditors.

Form 8-K, filed on May 3, 2004, to provide information under Item 5 that we initiated a search for a new independent auditor.

Form 8-K, filed on May 7, 2004, to provide under Item 5 notice of our entering into an agreement to sell our interest in a generating plant located in Batesville, Mississippi.

Form 8-K, furnished on May 11, 2004, to provide information under Item 12 regarding our financial and operating results for the quarter ended March 31, 2004.

Form 8-K, filed on May 25, 2004, to provide information under Item 4 announcing that the Audit Committee engaged KPMG LLP as our independent registered public accounting firm.

56


Table of Contents

SIGNATURES

     Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

         
  NRG ENERGY, INC.
(Registrant)
 
 
  /s/ DAVID CRANE    
  David Crane,   
  Chief Executive Officer   

Date: November 2, 2004

57


Table of Contents

EXHIBIT INDEX

     
3.2
  Amended and Restated By-Laws. (2)
 
   
14
  Code of Conduct. (2)
 
   
31.1
  Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. (1)
 
   
31.2
  Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. (1)
 
   
31.3
  Certification of Controller pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. (1)
 
   
32
  Certification of Chief Executive Officer, Chief Financial Officer and Controller pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, 18 U.S.C. Section 1350. (1)
 
   
99.1  
  Financial Statements of Louisiana Generating LLC for the six months ended June 30, 2004.(1)
 
   
99.2  
  Financial Statements of NRG Northeast Generating LLC for the six months ended June 30, 2004.(1)
 
   
99.3  
  Financial Statements of Indian River Power LLC for the six months ended June 30, 2004.(1)
 
   
99.4  
  Financial Statements of NRG MidAtlantic Generating LLC for the six months ended June 30, 2004.(1)
 
   
99.5  
  Financial Statements of NRG South Central Generating LLC for the six months ended June 30, 2004.(1)
 
   
99.6  
  Financial Statements of NRG Eastern LLC for the six months ended June 30, 2004.(1)
 
   
99.7  
  Financial Statements of Northeast Generation Holding LLC for the six months ended June 30, 2004.(1)
 
   
99.8  
  Financial Statements of NRG International LLC for the six months ended June 30, 2004.(1)


(1)   Filed herewith.
(2)   Incorporated herein by reference to NRG Energy, Inc.’s Form 10-Q for the quarter ended June 30, 2004, filed on August 9, 2004.

58

exv31w1
 

EXHIBIT 31.1

CERTIFICATION

I, David Crane, certify that:

     1. I have reviewed this quarterly report on Form 10-Q/A of NRG Energy, Inc.;

     2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

     3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

     4. The registrant’s other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) for the registrant and have:

     (a) Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

     (b) Omitted pursuant to SEC Release 33-8238;

     (c) Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

     (d) Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

     5. The registrant’s other certifying officers and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

     (a) All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

     (b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

         
     
  /s/ DAVID CRANE    
  David Crane   
  Chief Executive Officer
(Principal Executive Officer)
 
 
 

Date: November 2, 2004

 

exv31w2
 

EXHIBIT 31.2

CERTIFICATION

I, Robert Flexon, certify that:

     1. I have reviewed this quarterly report on Form 10-Q/A of NRG Energy, Inc.;

     2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

     3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

     4. The registrant’s other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) for the registrant and have:

     (a) Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

     (b) Omitted pursuant to SEC Release 33-8238;

     (c) Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

     (d) Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

     5. The registrant’s other certifying officers and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

     (a) All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

     (b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

         
     
  /s/ ROBERT FLEXON    
  Robert Flexon   
  Chief Financial Officer
(Principal Financial Officer)
 
 
 

Date: November 2, 2004

 

exv31w3
 

EXHIBIT 31.3

CERTIFICATION

I, James Ingoldsby, certify that:

     1. I have reviewed this quarterly report on Form 10-Q/A of NRG Energy, Inc.;

     2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

     3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

     4. The registrant’s other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) for the registrant and have:

     (a) Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

     (b) Omitted pursuant to SEC Release 33-8238;

     (c) Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

     (d) Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

     5. The registrant’s other certifying officers and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

     (a) All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

     (b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

         
     
  /s/ JAMES INGOLDSBY    
  James Ingoldsby   
  Vice President and Controller
(Principal Accounting Officer)
 
 
 

Date: November 2, 2004

 

exv32
 

EXHIBIT 32

CERTIFICATION PURSUANT TO

18 U.S.C. SECTION 1350,
AS ADOPTED PURSUANT TO
SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

     In connection with the Quarterly Report of NRG Energy, Inc. (the Company) on Form 10-Q/A for the quarter ended June 30, 2004, as filed with the Securities and Exchange Commission on the date hereof (Form 10-Q/A), each of the undersigned officers of the Company certifies, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that, to such officer’s knowledge:

     (1) The Form 10-Q/A fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and

     (2) The information contained in the Form 10-Q/A fairly presents, in all material respects, the financial condition and results of operations of the Company as of the dates and for the periods expressed in the Form 10-Q/A.

Date: November 2, 2004

         
     
  /s/ DAVID CRANE    
  David Crane,   
  Chief Executive Officer
(Principal Executive Officer)
 
 
 
         
     
  /s/ ROBERT FLEXON    
  Robert Flexon,   
  Chief Financial Officer
(Principal Financial Officer)
 
 
 
         
     
  /s/ JAMES INGOLDSBY    
  James Ingoldsby,   
  Vice President and Controller
(Principal Accounting Officer)
 
 
 

     The foregoing certification is being furnished solely pursuant to 18 U.S.C. Section 1350 and is not being filed as part of the Report or as a separate disclosure document.

     A signed original of this written statement required by Section 906, or other document authenticating, acknowledging or otherwise adopting the signature that appears in typed form within the electronic version of this written statement required by Section 906, has been provided to NRG Energy, Inc. and will be retained by NRG Energy, Inc. and furnished to the Securities and Exchange Commission or its staff upon request.

 

exv99w1
 

EXHIBIT 99.1

LOUISIANA GENERATING LLC

FINANCIAL STATEMENTS

At June 30, 2004 and December 31, 2003, and for

the Three and Six Months Ended June 30, 2004 and 2003


 

LOUISIANA GENERATING LLC

INDEX

         
Page(s)

Financial Statements (Unaudited)
       
Unaudited Balance Sheets at June 30, 2004 and December 31, 2003
    2  
Unaudited Statements of Operations for the three and six months ended June 30, 2004 and 2003
    3  
Unaudited Statements of Member’s Equity for the three and six months ended June 30, 2004 and 2003
    4–5  
Unaudited Statements of Cash Flows for the six months ended June 30, 2004 and 2003
    6  
Notes to Unaudited Financial Statements
    7–19  

1


 

LOUISIANA GENERATING LLC

BALANCE SHEETS

(Unaudited)
                     
Reorganized Company

June 30, December 31,
2004 2003


(In thousands of dollars)
ASSETS
Current assets
               
 
Cash and cash equivalents
  $ 50,685     $ 4,612  
 
Restricted cash
          99  
 
Accounts receivable
    33,333       37,039  
 
Accounts receivable — affiliates
          3,812  
 
Note receivable
          584  
 
Inventory
    28,732       34,077  
 
Prepayments and other current assets
    4,313       6,588  
     
     
 
   
Total current assets
    117,063       86,811  
Property, plant and equipment, net of accumulated depreciation of $32,484, and $2,452, respectively
    858,329       863,096  
Intangible assets, net of accumulated amortization of $7,314 and $787, respectively
    99,880       120,854  
Decommissioning fund investments
    4,916       4,809  
Other assets
    877       685  
     
     
 
   
Total assets
  $ 1,081,065     $ 1,076,255  
     
     
 
 
LIABILITIES AND MEMBER’S EQUITY
Current liabilities
               
 
Accounts payable
  $ 4,862     $ 10,430  
 
Accounts payable — affiliates
    8,894        
 
Other current liabilities
    15,194       18,433  
     
     
 
   
Total current liabilities
    28,950       28,863  
Burdensome contracts
    370,187       387,524  
Other long-term obligations
    10,377       9,789  
     
     
 
   
Total liabilities
    409,514       426,176  
     
     
 
Commitments and contingencies
               
Member’s equity
    671,551       650,079  
     
     
 
   
Total liabilities and member’s equity
  $ 1,081,065     $ 1,076,255  
     
     
 

The accompanying notes are an integral part of these financial statements.

2


 

LOUISIANA GENERATING LLC

STATEMENTS OF OPERATIONS

(Unaudited)
                                   
Reorganized Predecessor Reorganized Predecessor
Company Company Company Company




Three Months Three Months Six Months Six Months
Ended Ended Ended Ended
June 30, June 30, June 30, June 30,
2004 2003 2004 2003




(In thousands of dollars)
Revenues
  $ 106,424     $ 92,098     $ 204,845     $ 195,969  
Operating costs
    66,092       62,880       130,402       130,157  
Depreciation and amortization
    13,883       8,647       30,032       16,221  
General and administrative expenses
    5,308       2,473       9,229       4,744  
Reorganization items
    (71 )           598        
     
     
     
     
 
 
Income from operations
    21,212       18,098       34,584       44,847  
Other income, net
    15       314       37       641  
Interest (expense) benefit
    1,298       (17,370 )     1,298       (34,843 )
     
     
     
     
 
 
Income before income taxes
    22,525       1,042       35,919       10,645  
Income tax expense
    9,059       418       14,447       4,357  
     
     
     
     
 
 
Net income
  $ 13,466     $ 624     $ 21,472     $ 6,288  
     
     
     
     
 

The accompanying notes are an integral part of these financial statements.

3


 

LOUISIANA GENERATING LLC

STATEMENTS OF MEMBER’S EQUITY

For the Three Months Ended June 30, 2004 and 2003
(Unaudited)
                                         
Member Member Total

Contributions/ Accumulated Member’s
Units Amount Distributions Net Income Equity





(In thousands of dollars)
Balances at March 31, 2003 (Predecessor Company)
    1,000     $ 1     $ 239,870     $ 36,505     $ 276,376  
Net income
                      624       624  
     
     
     
     
     
 
Balances at June 30, 2003 (Predecessor Company)
    1,000     $ 1     $ 239,870     $ 37,129     $ 277,000  
     
     
     
     
     
 
Balances at March 31, 2004 (Reorganized Company)
    1,000     $ 1     $ 649,622     $ 8,462     $ 658,085  
Net income
                      13,466       13,466  
     
     
     
     
     
 
Balances at June 30, 2004 (Reorganized Company)
    1,000     $ 1     $ 649,622     $ 21,928     $ 671,551  
     
     
     
     
     
 

The accompanying notes are an integral part of these financial statements.

4


 

LOUISIANA GENERATING LLC

STATEMENTS OF MEMBER’S EQUITY

For the Six Months Ended June 30, 2004 and 2003
(Unaudited)
                                         
Member Member Total

Contributions/ Accumulated Member’s
Units Amount Distributions Net Income Equity





(In thousands of dollars)
Balances at December 31, 2002 (Predecessor Company)
    1,000     $ 1     $ 239,870     $ 30,841     $ 270,712  
Net income
                      6,288       6,288  
     
     
     
     
     
 
Balances at June 30, 2003 (Predecessor Company)
    1,000     $ 1     $ 239,870     $ 37,129     $ 277,000  
     
     
     
     
     
 
Balances at December 31, 2003 (Reorganized Company)
    1,000     $ 1     $ 649,622     $ 456     $ 650,079  
Net income
                      21,472       21,472  
     
     
     
     
     
 
Balances at June 30, 2004 (Reorganized Company)
    1,000     $ 1     $ 649,622     $ 21,928     $ 671,551  
     
     
     
     
     
 

The accompanying notes are an integral part of these financial statements.

5


 

LOUISIANA GENERATING LLC

STATEMENTS OF CASH FLOWS

(Unaudited)
                       
Reorganized Predecessor
Company Company


Six Months Six Months
Ended Ended
June 30, June 30,
2004 2003


(In thousands of dollars)
Cash flows from operating activities
               
Net income
  $ 21,472     $ 6,288  
Adjustments to reconcile net income to net cash provided by operating activities
               
 
Depreciation and amortization
    30,032       16,221  
 
Deferred income taxes
    14,447       4,357  
 
Amortization of intangibles
    6,527       214  
 
Amortization of out-of-market power contracts
    (17,337 )      
 
Changes in assets and liabilities
               
   
Accounts receivable
    3,706       15,372  
   
Inventory
    5,345       4,269  
   
Prepayments and other current assets
    2,275       (4,133 )
   
Accounts payable
    (5,568 )     12,317  
   
Accounts payable and receivable — affiliates, net
    12,706       5,672  
   
Accrued interest — affiliates
          (35,337 )
   
Accrued fuel and purchased power expense
          (7,491 )
   
Other current liabilities
    (3,239 )     (3,715 )
   
Changes in other assets and liabilities
    289       (216 )
     
     
 
     
Net cash provided by operating activities
    70,655       13,818  
     
     
 
Cash flows from investing activities
               
Capital expenditures
    (25,265 )     (5,389 )
Decrease in note receivable
    584       1,500  
(Increase)/decrease in restricted cash
    99       (1,917 )
     
     
 
     
Net cash used in investing activities
    (24,582 )     (5,806 )
     
     
 
Cash flows from financing activities
               
     
Net cash provided by financing activities
           
     
     
 
     
Net increase in cash and cash equivalents
    46,073       8,012  
Cash and cash equivalents
               
Beginning of period
    4,612        
     
     
 
End of period
  $ 50,685     $ 8,012  
     
     
 

The accompanying notes are an integral part of these financial statements.

6


 

LOUISIANA GENERATING LLC

NOTES TO FINANCIAL STATEMENTS

(Unaudited)
 
1. Organization

      Louisiana Generating LLC (“Louisiana Generating” or the “Company”) is an indirect wholly owned subsidiary of NRG Energy, Inc. (“NRG Energy”). NRG South Central (“South Central”) owns 100% of the Company. South Central’s members are NRG Central U.S. LLC (“NRG Central”) and South Central Generation Holding LLC (“South Central Generation”). NRG Central and South Central Generation are directly held wholly owned subsidiaries of NRG Energy, each of which owns a 50% interest in South Central.

      The Company was formed for the purpose of acquiring, owning, operating and maintaining the electric generating facilities acquired from Cajun Electric Power Cooperative, Inc. (“Cajun Electric”). Pursuant to a competitive bidding process, following the Chapter 11 bankruptcy proceeding of Cajun Electric, Louisiana Generating acquired the non-nuclear electric power generating assets of Cajun Electric.

 
Recent Developments

      On May 14, 2003, NRG Energy and 25 of its 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. The Company was included in the Chapter 11 filing. During the bankruptcy proceedings, NRG Energy continued to conduct business and manage the companies as debtors in possession pursuant to sections 1107(a) and 1108 of the bankruptcy code. Two plans of reorganization were filed in connection with the restructuring efforts. The first, filed on May 14, 2003, and referred to as NRG Energy’s Plan of Reorganization, relates to NRG Energy and the other NRG Energy plan debtors. The second plan, relating to the Company, the Northeast Generating subsidiaries and the other South Central subsidiaries, referred to as the Northeast/ South Central Plan of Reorganization, was filed on September 17, 2003. On November 24, 2003, the bankruptcy court entered an order confirming NRG Energy’s Plan of Reorganization and the plan became effective on December 5, 2003. On November 25, 2003, the bankruptcy court issued an order confirming the Northeast/ South Central Plan of Reorganization and the plan became effective on December 23, 2003. In connection with NRG Energy’s emergence from bankruptcy, NRG Energy adopted fresh start accounting in accordance with AICPA Statement of Position 90-7, Financial Reporting by Entities in Reorganization Under the Bankruptcy Code (“SOP 90-7”) on December 5, 2003. NRG Energy’s fresh start accounting was applied to the Company on a push down accounting basis with the financial statement impact recorded as an adjustment to the December 6, 2003 member’s equity.

 
Northeast/ South Central Plan of Reorganization

      The Northeast/ South Central Plan of Reorganization was proposed on September 17, 2003 after necessary financing commitments were secured. On November 25, 2003, the bankruptcy court issued an order confirming the Northeast/ South Central Plan of Reorganization and the plan became effective on December 23, 2003. In connection with the order confirming the Northeast/ South Central Plan of Reorganization, the court entered a separate order which provides that the allowed amount of the bondholders’ claims shall equal in the aggregate the sum of (i) $1.3 billion plus (ii) any accrued and unpaid interest at the applicable contract rates through the date of payment to the indenture trustee plus (iii) the reasonable fees, costs or expenses of the collateral agent and indenture trustee (other than reasonable professional fees incurred from October 1, 2003) plus (iv) $19.6 million, ratably, for each holder of bonds based upon the current outstanding principal amount of the bonds and irrespective of (a) the date of maturity of the bonds, (b) the interest rate applicable to such bonds and (c) the issuer of the bonds.

      The creditors of Northeast and South Central subsidiaries were unimpaired by the Northeast/ South Central Plan of Reorganization. The creditors holding allowed general secured claims were paid in cash, in full on the effective date of the Northeast/ South Central Plan of Reorganization. Holders of allowed unsecured claims received either (i) cash equal to the unpaid portion of their allowed unsecured claim, (ii) treatment

7


 

LOUISIANA GENERATING LLC

NOTES TO FINANCIAL STATEMENTS — (Continued)

that leaves unaltered the legal, equitable and contractual rights to which such unsecured claim entitles the holder of such claim, (iii) treatment that otherwise renders such unsecured claim unimpaired pursuant to section 1124 of the bankruptcy code or (iv) such other, less favorable treatment that is confirmed in writing as being acceptable to such holder and to the applicable debtor.

 
2. Summary of Significant Accounting Policies
 
Basis of Presentation

      As used in these unaudited interim financial statements, “Predecessor Company” refers to the Company prior to NRG Energy’s emergence from bankruptcy. “Reorganized Company” refers to the Company after NRG Energy’s emergence from bankruptcy.

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

      In the opinion of management, the accompanying unaudited interim financial statements contain all material adjustments necessary to present fairly the Company’s financial position as of June 30, 2004 and December 31, 2003, the results of its operations and member’s equity for the three and six months ended June 30, 2004 and 2003 and the cash flows for the six months ended June 30, 2004 and 2003. Certain prior-year amounts have been reclassified for comparative purposes.

 
Comparability of Financial Information

      Due to NRG Energy’s adoption of Fresh Start as of December 5, 2003, the Reorganized Company’s 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 push down accounting from NRG Energy’s fresh start accounting. A black line has been drawn on the accompanying financial statements (excluding the balance sheet) to separate and distinguish between the Reorganized Company and the Predecessor Company.

 
3. Other Charges

      For the six months ended June 30, 2004, the Company incurred $0.6 million of reorganization costs. All reorganization costs have been incurred since the Company filed for bankruptcy in May 2003. These costs consist of bankruptcy related charges primarily related to professional fees and liability settlements. For the three months ended June 30, 2004, a net credit of $71,000 was recorded related to the settlement of obligations recorded under Fresh Start accounting. No reorganization costs were recorded for the three and six months ended June 30, 2003.

      The Company reviewed the recoverability of its long-lived assets in accordance with the guidelines of Statement of Financial Accounting Standards (“SFAS”) No. 144, Accounting for the Impairment or Disposal of Long-Lived Assets. As a result of this review, no impairment charges were recorded for the three and six months ended June 30, 2004 and 2003.

8


 

LOUISIANA GENERATING LLC

NOTES TO FINANCIAL STATEMENTS — (Continued)

 
4. Inventory

      Inventory, which is valued at the lower of weighted average cost or market, consists of:

                   
Reorganized Company

June 30, December 31,
2004 2003


(In thousands of dollars)
Coal
  $ 20,915     $ 26,108  
Spare parts
    7,020       7,186  
Fuel oil
    797       783  
     
     
 
 
Total inventory
  $ 28,732     $ 34,077  
     
     
 
 
5. Property, Plant and Equipment

      The major classes of property, plant and equipment were as follows:

                 
Reorganized Company

June 30, December 31,
2004 2003


(In thousands of dollars)
Land
  $ 20,142     $ 20,142  
Facilities, machinery and equipment
    845,077       845,077  
Construction in progress
    25,594       329  
Accumulated depreciation
    (32,484 )     (2,452 )
     
     
 
Property, plant and equipment, net
  $ 858,329     $ 863,096  
     
     
 
 
6. Asset Retirement Obligation

      Effective January 1, 2003, the Company adopted Statement of Financial Accounting Standards No. 143, Accounting for Asset Retirement Obligations (“SFAS No. 143”). SFAS No. 143 requires an entity to recognize the fair value of a liability for an asset retirement obligation in the period in which it is incurred. Upon initial recognition of a liability for an asset retirement obligation, an entity shall capitalize an asset retirement cost by increasing the carrying amount of the related long-lived asset by the same amount as the liability. Over time, the liability is accreted to its present value each period, and the capitalized cost is depreciated over the useful life of the related asset. Retirement obligations associated with long-lived assets included within the scope of SFAS No. 143 are those for which a legal obligation exists under enacted laws, statutes and written or oral contracts, including obligations arising under the doctrine of promissory estoppel.

      The Company identified certain retirement obligations within its operations. These asset retirement obligations are related primarily to the future dismantlement of equipment on leased property and environment obligations related to ash disposal site closures. The Company also identified similar other asset retirement obligations that could not be calculated because the assets associated with the retirement obligations were determined to have an indeterminate life. The adoption of SFAS No. 143 resulted in recording a $0.2 million increase to property, plant and equipment and a $0.3 million increase to other long-term obligations. The cumulative effect of adopting SFAS No. 143 was recorded as a $21,000 increase to depreciation expense and a $0.1 million increase to operating costs as the Company considered the cumulative effect to be immaterial.

9


 

LOUISIANA GENERATING LLC

NOTES TO FINANCIAL STATEMENTS — (Continued)

      The following represents the balances of the asset retirement obligation as of January 1, 2004, and the accretion of the asset retirement obligation for the six months ended June 30, 2004, which is included in other long-term obligations in the balance sheet.

                         
Reorganized Company

Accretion
for the
Beginning Six Months Ending
Balance Ended Balance
January 1, June 30, June 30,
2004 2004 2004



(In thousands of dollars)
Asset retirement obligations
  $ 2,063     $ 71     $ 2,134  

7.     Intangible Assets

      Upon the application of push down accounting, the Company established certain intangible assets for power sales agreements and plant emission allowances. These intangible assets will be amortized over their respective lives based on a straight-line or units of production basis to resemble the Company’s realization of such assets.

      Power sale agreements will be amortized as a reduction to revenue over the terms and conditions of each contract. The remaining amortization period is three years for the power sale agreements. Emission allowances will be amortized as additional fuel expense based upon the actual level of emissions from the respective plants through 2023. Aggregate amortization recognized for the three and six months ended June 30, 2004, was approximately $3.2 million and $6.5 million, respectively. The annual aggregate amortization for each of the five succeeding years is expected to approximate $11.5 million in years one through three and $5 million in years four and five for both the power sale agreements and emission allowances. The expected annual amortization of these amounts is expected to change as the Company relieves the tax valuation allowance, as explained below.

      For the three and six months ended June 30, 2004, the Company reduced its tax valuation allowance by $9.1 million and $14.5 million, respectively, and in accordance with SOP 90-7, recorded a corresponding reduction related to the Company’s intangible assets. As a result of the recognition of a deferred tax asset valuation allowance in connection with push down accounting, any future benefits from reducing the valuation allowance should first reduce intangible assets until exhausted, and thereafter be recorded as a direct addition to paid in capital.

      Intangible assets consisted of the following:

                         
Power Sale Emission
Agreements Allowances Total



(In thousands of dollars)
Balances as of December 31, 2003
  $ 27,013     $ 93,841     $ 120,854  
Tax valuation adjustment
    (3,229 )     (11,218 )     (14,447 )
Amortization
    (3,636 )     (2,891 )     (6,527 )
     
     
     
 
Balances as of June 30, 2004
  $ 20,148     $ 79,732     $ 99,880  
     
     
     
 
 
8. Derivative Instruments and Hedging Activity

      SFAS No. 133, Accounting for Derivative Instruments and Hedging Activities (“SFAS No. 133”), as amended, requires the Company to record all derivatives on the balance sheet as assets or liabilities at fair value. For derivatives designated as cash flow hedges, the effective portion of the changes in fair value of the derivatives are recorded in accumulated other comprehensive income (“OCI”) and subsequently recognized

10


 

LOUISIANA GENERATING LLC

NOTES TO FINANCIAL STATEMENTS — (Continued)

in earnings when the hedged items impact income. For derivatives designated as hedges of the fair value of assets or liabilities, the changes in fair value of both the derivatives and the hedged items are recorded in current earnings. Changes in the fair value of nonhedge derivatives will be immediately recognized in earnings.

      SFAS No. 133 applies to South Central’s long-term power sales contracts, long-term fuel purchase contracts and other energy related commodities financial instruments used to mitigate variability in earnings due to fluctuations in spot market prices, hedge fuel requirements at generation facilities and protect investment in fuel inventories. The Company has long-term power sales contracts and fuel purchase agreements that qualify as normal purchase and sales under SFAS No. 133, and are therefor exempt from fair value accounting treatment. All other derivative activities are conducted by an affiliate of South Central and are not recorded by the Company.

 
9. Commitments and Contingencies
 
Contractual Commitments
 
Power Supply Agreements with the Distribution Cooperatives

      During March 2000, the Company entered into certain power supply agreements with eleven distribution cooperatives to provide energy, capacity and transmission services. The agreements are standardized into three types, Form A, B and C. In connection with the application of push down accounting, certain of the Company’s long-term power supply agreements were determined to be at above or below market rates. As a result, the Company valued these agreements and recognized the fair value of such contracts on the December 6, 2003 balance sheet. The fair value of these contracts that were deemed to be valuable have been included in intangible assets. The fair value of contracts determined to be significantly burdensome were recorded as noncurrent liabilities. The favorable and unfavorable contract valuation amounts will be amortized as a net increase to revenues over the terms and conditions of each contract. These contracts consist primarily of the long-term power sale agreements the Company has with its cooperative customers and certain others. The gross carrying amount of the unfavorable out-of-market power sales agreements at both June 30, 2004 and December 31, 2003, was $390.5 million. During the three and six months ended June 30, 2004, approximately $6.7 million and $13.7 million, respectively, was amortized as an increase to revenues.

 
Form A Agreements

      Six of the distribution cooperatives entered into Form A power supply agreements. The Form A agreement is an all-requirements power supply agreement which has an initial term of 25 years, commencing on March 31, 2000. After the initial term, the agreement continues on a year-to-year basis, unless terminated by either party giving five years advanced notice.

      Under the Form A power supply agreement, the Company is obligated to supply the distribution cooperative all of the energy and capacity required by the distribution cooperative for service to its retail customers although the distribution cooperative has certain limited rights under which it can purchase energy and capacity from third parties.

      The Company must contract for all transmission service required to serve the distribution cooperative and will pass through the costs of transmission service to the cooperative. The Company is required to supply at its cost, without pass through, control area services and ancillary services which transmission providers are not required to provide.

      The Company owns and maintains the substations and other facilities used to deliver energy and capacity to the distribution cooperative and charges the cooperative a monthly specific delivery facility charge for such facilities any additions to, or new delivery facilities. The initial monthly charge is 1% of the value of all of the distribution cooperative’s specific delivery facilities. The cost of additional investment during the term of the

11


 

LOUISIANA GENERATING LLC

NOTES TO FINANCIAL STATEMENTS — (Continued)

agreement will be added to the initial value of the delivery facilities to calculate the monthly specific delivery facility charge.

      The Company charges the distribution cooperative a demand charge, a fuel charge and a variable operation and maintenance charge. The demand charge consists of two components, a capital rate and a fixed operation and maintenance rate. The distribution cooperatives have an option to choose one of two fuel options, all six have selected the first option which is a fixed fee through 2004 and determined using a formula which is based on gas prices and the cost of delivered coal for the period thereafter. At the end of the fifteenth year of the contract, the cooperatives may switch to the second fuel option. The second fuel option consists of a pass-through of fuel costs, with a guaranteed coal heat rate and purchased energy costs, excluding the demand component in purchased power. From time to time, the Company may offer fixed fuel rates which the cooperative may elect to utilize. The variable operation and maintenance charge is fixed through 2004 and escalates at either approximately 3% per annum or in accordance with actual changes in specified indices as selected by the distribution cooperative. Five of the distribution cooperatives elected the fixed escalation provision and one elected the specified indices provision.

 
Form B Agreements

      One distribution cooperative selected the Form B Power Supply Agreement. The term of the Form B power supply agreement commences on March 31, 2000 and ends on December 31, 2024. The Form B power supply agreement allows the distribution cooperative the right to elect to limit its purchase obligations to “base supply” or also to purchase “supplemental supply.” Base supply is the distribution cooperative’s ratable share of the generating capacity purchased by the Company from Cajun Electric. Supplemental supply is the cooperative’s requirements in excess of the base supply amount. The distribution cooperative which selected the Form B agreement also elected to purchase supplemental supply.

      The Company charges the distribution cooperative a monthly specific delivery facility charge of approximately 1.75% of the depreciated net book value of the specific delivery facilities, including additional investment. The distribution cooperative may assume the right to maintain the specific delivery facilities and reduce the charge to 1.25% of the depreciated net book value of the specific delivery facilities. The Company also charges the distribution cooperative its ratable share of 1.75% of the depreciated book value of common delivery facilities, which include communications, transmission and metering facilities owned by the Company to provide supervisory control and data acquisition, and automatic control for its customers.

      For base supply, the Company charges the distribution cooperative a demand charge, an energy charge and a fuel charge. The demand charge for each contract year is set forth in the agreement and is subject to increase for environmental legislation or occupational safety and health laws enacted after the effective date of the agreement. The Company can increase the demand charge to the extent its cost of providing supplemental supply exceeds $400 per kilowatt (“kW”). The energy charge is fixed through 2004, and decreased slightly for the remainder of the contract term. The fuel charge is a pass-through of fuel and purchased energy costs. The distribution cooperative may elect to be charged based on a guaranteed coal-fired heat rate of 10,600 British Thermal Units per kilowatt hour (“Btu/kWh”), and it may also select fixed fuel factors as set forth in the agreement for each year through 2008. The one distribution cooperative which selected this form of agreement elected to utilize the fixed fuel factors. For the years after 2008, the Company will offer additional fixed fuel factors for five-year periods that may be elected. For the years after 2008, the distribution cooperative may also elect to have its charges computed under the pass-through provisions with or without the guaranteed coal-fired heat rate.

      At the beginning of year six, the Company will establish a rate fund equal to the ratable share of $18 million. The amount of the fund will be approximately $720,000. This fund will be used to offset the energy costs of the Form B distribution cooperatives which elected the fuel pass-through provision of the fuel

12


 

LOUISIANA GENERATING LLC

NOTES TO FINANCIAL STATEMENTS — (Continued)

charge, to the extent the cost of power exceeds $0.04/kWh. Any funds remaining at the end of the term of the power supply agreement will be returned to the Company.

 
Form C Agreements

      Four distribution cooperatives selected the Form C power supply agreement. The Form C power supply agreement is identical to the Form A power supply agreement, except for the following.

      The term of the Form C power supply agreement was for four years following the closing date of the acquisition of the Cajun facilities. In October 2003, the Louisiana Public Service Commission approved contract extensions for all four Form C distribution cooperatives for terms of an additional five or ten years.

      The Company will charge the distribution cooperative a demand rate, a variable operation and maintenance charge and a fuel charge. The Company will not offer the distribution cooperatives which select the Form C agreement any new incentive rates, but will continue to honor existing incentive rates. At the end of the term of the agreement, the distribution cooperative is obligated to purchase the specific delivery facilities for a purchase price equal to the depreciated book value.

 
Other Power Supply Agreements

      The Company assumed Cajun Electric’s rights and obligations under two consecutive long-term power supply agreements with South Western Electric Power Company (“SWEPCO”), one agreement with South Mississippi Electric Power Association (“SMEPA”) and one agreement with Municipal Energy Agency of Mississippi (“MEAM”).

      The SWEPCO Operating Reserves and Off-Peak Power Sale Agreement terminates on December 31, 2007. The agreement requires the Company to supply 100 MW of off-peak energy during certain hours of the day to a maximum of 292,000 MWh per year and an additional 100 MW of operating reserve capacity and the associated energy within ten minutes of a phone request during certain hours to a maximum of 43,800 MWh of operating reserve energy per year. The obligation to purchase the 100 MW of off-peak energy is contingent on the Company’s ability to deliver operating reserve capacity and energy associated with operating reserve capacity. At the Company’s request, it will supply up to 100 MW of nonfirm, on peak capacity and associated energy.

      The SWEPCO Operating Reserves Capacity and Energy Power Sale Agreement is effective January 1, 2008 through December 31, 2026. The agreement requires the Company to provide 50 MW of operating reserve capacity within ten minutes of a phone request. In addition, SWEPCO is granted the right to purchase up to 21,900 MWh/year of operating reserve energy.

      The SMEPA Unit Power Sale Agreement is effective through May 31, 2009, unless terminated following certain regulatory changes, changes in fuel costs or destruction of the Cajun facilities. The agreement requires the Company to provide 75 MW of capacity and the associated energy from Big Cajun II, Unit 1 and an option for SMEPA to purchase additional capacity and associated energy if the Company determines that it is available, in 10 MW increments, up to a total of 200 MW. SMEPA is required to schedule a minimum of 25 MW plus 37% of any additional capacity that is purchased. The capacity charge was fixed through May 31, 2004, and increased for the period June 1, 2004 through May 31, 2009, including transmission costs to the delivery point and any escalation of expenses. The energy charge is 110% of the incremental fuel cost for Big Cajun II, Unit 1.

      The MEAM Power Sale Agreement is effective through May 31, 2010, with an option for MEAM to extend through September 30, 2015, upon five years advance notice. The agreement requires the Company to provide 20 MW of firm capacity and associated energy with an option for MEAM to increase the capacity purchased to a total of 30 MW upon five years advance notice. The capacity charge is fixed. The operation and

13


 

LOUISIANA GENERATING LLC

NOTES TO FINANCIAL STATEMENTS — (Continued)

maintenance charge is a fixed amount which escalates at 3.5% per year. There is a transmission charge which varies depending upon the delivery point. The price for energy associated with the firm capacity is 110% of the incremental generating cost to the Company and is adjusted to include transmission losses to the delivery point.

 
Coal Supply Agreement

      The Company has entered into a coal supply agreement with Triton Coal. The coal is primarily sourced from Triton Coal’s Buckskin and North Rochelle mines located in the Powder River Basin, Wyoming. The coal supply agreement has an initial term ending March 31, 2005. The agreement establishes a base price per ton for coal supplied by Triton Coal. The base price is subject to adjustment for changes in the level of taxes or other government fees and charges, variations in the caloric value and sulfur content of the coal shipped, and changes in the price of SO(2) emission allowances. The base price is based on certain annual weighted average quality specifications, subject to suspension and rejection limits.

 
Coal Transportation Agreement

      The Company entered into a coal transportation agreement with Burlington Northern and Santa Fe Railway and American Commercial Terminal. The term of the agreement is five years from March 31, 2000. This agreement provides for the transportation of all of the coal requirements of Big Cajun II from the mines in Wyoming to Big Cajun II.

 
Transmission and Interconnection Agreements

      The Company assumed Cajun Electric’s existing transmission agreements with Central Louisiana Electric Company, SWEPCO; and Entergy Services, Inc., acting as agent for Entergy Arkansas, Inc., Entergy Gulf States, Inc., Entergy Louisiana, Inc., Entergy Mississippi, Inc., and Entergy New Orleans, Inc. The Company also entered into two interconnection and operating agreements with Entergy Gulf States, Inc. on May 1, 2002. The Cajun facilities are connected to the transmission system of Entergy Gulf States, Inc. and power is delivered to the distribution cooperatives at various delivery points on the transmission systems of Entergy Gulf States, Inc., Entergy Louisiana, Inc., Central Louisiana Electric Company and SWEPCO. The Company also assumed from Cajun Electric 20 interchange and sales agreements with utilities and cooperatives, providing access to a 12 state area.

 
Environmental Matters

      The construction and operation of power projects are subject to stringent environmental and safety protection and land use laws and regulation in the United States. These laws and regulations generally require lengthy and complex processes to obtain licenses, permits and approvals from federal, state and local agencies. If such laws and regulations become more stringent and the Company’s facilities are not exempted from coverage, the Company could be required to make extensive modifications to further reduce potential environmental impacts. Also, the Company could be held responsible under environmental and safety laws for the cleanup of pollutant releases at its facilities or at off-site locations where it has sent wastes.

      The Company and its subsidiaries strive to exceed the standards of compliance with applicable environmental and safety regulations. Nonetheless, the Company expects that future liability under or compliance with environmental and safety requirements could have a material effect on its operations or competitive position. It is not possible at this time to determine when or to what extent additional facilities or modifications of existing or planned facilities will be required as a result of possible changes to environmental and safety regulations, regulatory interpretations or enforcement policies. In general, the effect of future laws or regulations is expected to require the addition of pollution control equipment or the imposition of restrictions on the Company’s operations.

14


 

LOUISIANA GENERATING LLC

NOTES TO FINANCIAL STATEMENTS — (Continued)

      The Company establishes accruals where reasonable estimates of probable environmental and safety liabilities are possible. The Company adjusts the accruals when new remediation responsibilities are discovered and probable costs become estimable, or when current remediation estimates are adjusted to reflect new information.

      Under various federal, state and local environmental laws and regulations, a current or previous owner or operator of any facility, including an electric generating facility, may be required to investigate and remediate releases or threatened releases of hazardous or toxic substances or petroleum products located at the facility, and may be held liable to a governmental entity or to third parties for property damage, personal injury and investigation and remediation costs incurred by the party in connection with any releases or threatened releases. These laws, including the Comprehensive Environmental Response, Compensation and Liability Act of 1980, as amended by the Superfund Amendments and Reauthorization Act of 1986, impose liability without regard to whether the owner knew of or caused the presence of the hazardous substances, and courts have interpreted liability under such laws to be strict (without fault) and joint and several. The cost of investigation, remediation or removal of any hazardous or toxic substances or petroleum products could be substantial. The Company has not been named as a potentially responsible party with respect to any off-site waste disposal matter.

      Liabilities associated with closure, post-closure care and monitoring of the ash ponds owned and operated on site at the Big Cajun II Generating Station are addressed through the use of a trust fund maintained by the Company (one of the instruments allowed by the Louisiana Department of Environmental Quality for providing financial assurance for expenses associated with closure and post-closure care of the ponds). The value of the trust fund is approximately $4.9 million at June 30, 2004, and the Company is making annual payments to the fund in the amount of about $116,000. See Note 12.

      The Louisiana Department of Environmental Quality has promulgated State Implementation Plan revisions to bring the Baton Rouge ozone nonattainment area into compliance with National Ambient Air Quality Standards. The Company participated in development of the revisions, which require the reduction of NO(x) emissions at the gas-fired Big Cajun I Power Station and coal-fired Big Cajun II Power Station to 0.1 pounds NO(x) per million Btu heat input and 0.21 pounds NO(x) per million Btu heat input, respectively. This revision of the Louisiana air rules would appear to constitute a change-in-law covered by agreement between the Company and the electric cooperatives allowing the costs of added combustion controls to be passed through to the cooperatives. The capital cost of combustion controls required at the Big Cajun II Generating Station to meet the State’s NO(x) regulations will total about $10.0 million for Unit 1. Units 2 and 3 have already made such changes. The capital cost of combustion controls required at the Big Cajun I Generating Station to meet the State’s NO(x) regulations will total about $5 million to $10 million for the Unit 1 and 2 steam boilers.

 
Legal Issues
 
United States Environmental Protection Agency Request for Information under Section 114 of the Clean Air Act

      On January 27, 2004, Louisiana Generating, LLC and Big Cajun II received a request for information under Section 114 of the Clean Air Act from the United States Environmental Protection Agency (“EPA”) seeking information primarily relating to physical changes made at Big Cajun II in 1994 and 1995 by the predecessor owner of that facility. Louisiana Generating, LLC and Big Cajun II have been responding to the EPA request in an appropriate manner. At the present time, the Company cannot predict the probable outcome in this matter.

15


 

LOUISIANA GENERATING LLC

NOTES TO FINANCIAL STATEMENTS — (Continued)

 
Travis Ballou, et al. v. Ralph Mabey, et al., United States Court of Appeals for the Fifth Circuit, No. 03-30343; Kenneth W. Austin, et al. v. Ralph Mabey, et al., United States District Court for the Middle District of Louisiana, Civil Action No. 00-728-D-M1

      Two lawsuits are pending in Federal Court involving 39 former employees of Cajun Electric Power Cooperative, Inc. who claim age/race/sex discrimination in failure to hire by the Company. One lawsuit was dismissed on summary judgment and has been appealed. In the remaining lawsuit, the Company is awaiting the District Court’s ruling on the Company’s motions for summary judgment.

 
In the Matter of Louisiana Generating, LLC, Adversary Proceeding No. 2002-1095 1-EQ on the Docket of the Louisiana Division of Administrative Law

      During 2000, the Louisiana Department of Environmental Quality (“DEQ”) issued a Part 70 Air Permit modification to the Company to construct and operate two 240 MW natural gas-fired turbines. The Part 70 Air Permit set emissions limits for the criteria air pollutants, including NOx, based on the application of Best Available Control Technology (“BACT”). The BACT limitation for NO(x) was based on the guarantees of the manufacturer, Siemens-Westinghouse. The Company sought an interim emissions limit to allow Siemens-Westinghouse time to install additional control equipment. To establish the interim limit, DEQ issued a Compliance Order and Notice of Potential Penalty, No. AE-CN-02-0022, on September 8, 2002, which is, in part, subject to the referenced administrative hearing. DEQ alleged that Louisiana Generating did not meet its NO(x) emissions limit on certain days, did not conduct all opacity monitoring and did not complete all record keeping and certification requirements. The Company intends to vigorously defend certain claims and any future penalty assessment, while also seeking an amendment of its limit for NO(x). An initial status conference was held with the Administrative Law Judge and quarterly reports are being submitted to that judge to describe progress, including settlement and amendment of the limit. In late February 2004, the Company timely submitted to the DEQ an amended BACT analysis and amended Prevention of Significant Deterioration and Title V permit application to amend the NO(x) limit. The DEQ is presently processing the permit application. In addition, the Company may assert breach of warranty claims against the manufacturer. With respect to the administrative action described above, at this time the Company is unable to predict the eventual outcome of this matter or the potential loss contingencies, if any, to which the Company may be subject.

 
10. Regulatory Issues

      The Company’s assets are located within the control area of Entergy Corporation (“Entergy”), a vertically integrated utility. The utility performs the scheduling, reserve and reliability functions that are administered by the ISOs in certain other regions of the United States and Canada. The Company operates a National Electric Reliability Council (“NERC”) certified control area within the Entergy control area, which is comprised of the Company’s generating assets and its co-op customer loads. Although the reliability functions performed are essentially the same, the primary differences between these markets lie principally in the physical delivery and price discovery mechanisms. In the South Central region, all power sales and purchases are consummated bilaterally between individual counter-parties, and physically delivered either within or across the physical control areas of the transmission owners from the source generator to the sink load. Transacting counter-parties are required to reserve and purchase transmission services from the intervening transmission owners at their FERC approved tariff rates. Included with these transmission services are the reserve and ancillary costs. Energy prices in the South Central region are determined and agreed to in bilateral negotiations between representatives of the transacting counter-parties, using market information gleaned by the individual marketing agents arranging the transactions.

      In the South Central area, including Entergy’s service territory, the present energy market is not a centralized market and does not have an independent system operator as is found in the Northeast markets.

16


 

LOUISIANA GENERATING LLC

NOTES TO FINANCIAL STATEMENTS — (Continued)

The Company presently has long-term all requirements contracts with 11 Louisiana Distribution Cooperatives, and long-term contracts with the Municipal Energy Agency of Mississippi, South Mississippi Electric Power Association and Southwestern Electric Power Company. The Distribution Cooperatives serve approximately 300,000 to 350,000 retail customers.

      On March 31, 2004, Entergy filed with FERC a proposal to have an independent person monitor the Entergy operation of the transmission system. FERC has not ruled on this request. Also, it is unclear at this time how these recent developments will impact the Company.

 
11. Jointly Owned Plant

      On March 31, 2000, the Company acquired a 58% interest in the Big Cajun II, Unit 3 generation plant. Entergy Gulf States, Inc. owns the remaining 42%. Big Cajun II, Unit 3 is operated and maintained by the Company pursuant to a joint ownership participation and operating agreement. Under this agreement, the Company and Entergy Gulf States, Inc. are each entitled to their ownership percentage of the hourly net electrical output of Big Cajun II, Unit 3. All fixed costs are shared in proportion to the ownership interests. Fixed costs include the cost of operating common facilities. All variable costs are borne in proportion to the energy delivered to the owners. The Company’s statements of operations include its share of all fixed and variable costs of operating the unit.

 
12. Decommissioning Fund

      The Company is required by the State of Louisiana Department of Environmental Quality to rehabilitate its Big Cajun II ash and wastewater impoundment areas upon removal from service of the Big Cajun II facilities. On July 1, 1989, a guarantor trust fund (the “Solid Waste Disposal Trust Fund”) was established to accumulate the estimated funds necessary for such purpose. The Company’s predecessor deposited $1.06 million in the Solid Waste Disposal Trust Fund in 1989, and funded $116,000 annually thereafter, based upon an estimated future rehabilitation cost (in 1989 dollars) of approximately $3.5 million and the remaining estimated useful life of the Big Cajun II facilities. Prior to January 1, 2003, cumulative contributions to the Solid Waste Disposal Trust Fund and earnings on the investments therein were accrued as a decommissioning liability. Effective January 1, 2003, the Company adopted SFAS No. 143 and accounts for its decommissioning liability. At June 30, 2004 and December 31, 2003, the carrying value of the trust fund investments and the related accrued decommissioning liability was approximately $4.9 million and $4.8 million, respectively. The trust fund investments are comprised of various debt securities of the United States and are carried at amortized cost, which approximates their fair value.

 
13. Guarantees

      In November 2002, the FASB issued Interpretation No. (“FIN”) 45, Guarantor’s Accounting and Disclosure Requirements for Guarantees, Including Indirect Guarantees of Indebtedness of Others. The initial recognition and initial measurement provisions of this interpretation are applicable on a prospective basis to guarantees issued or modified after December 31, 2002, irrespective of the guarantor’s fiscal year end. The disclosure requirements are effective for financial statements of interim or annual periods ending after December 15, 2002. The interpretation addresses the disclosures to be made by a guarantor in its interim and annual financial statements about its obligations under guarantees. The interpretation also clarifies the requirements related to the recognition of a liability by a guarantor at the inception of the guarantee for the obligations the guarantor has undertaken in issuing the guarantee.

      In connection with the application of push down accounting, all outstanding guarantees were considered new; accordingly, the Company applied the provisions of FIN 45 to all of those guarantees. Each guarantee was reviewed for the requirement to recognize a liability at inception.

17


 

LOUISIANA GENERATING LLC

NOTES TO FINANCIAL STATEMENTS — (Continued)

      The Company is a guarantor under the debt issued by the Company’s ultimate parent, NRG Energy. NRG Energy issued $1.25 billion of 8% Second Priority Notes on December 23, 2003, due and payable on December 15, 2013. On January 28, 2004, NRG Energy also issued $475.0 million of Second Priority Notes, under the same terms and indenture as its December 23, 2003 offering.

      NRG Energy’s payment obligations under the notes and all related Parity Lien Obligations are guaranteed on an unconditional basis by each of NRG Energy’s current and future restricted subsidiaries, of which the Company is one. The notes are jointly and severally guaranteed by each of the guarantors. The subsidiary guarantees of the notes are secured, on a second priority basis, equally and ratably with any future Parity Lien Debt, by security interest in all of the assets of the guarantors, except certain excluded assets, subject to liens securing parity lien debt and other permitted prior liens.

      The Company’s obligations pursuant to its guarantees of the performance, equity and indebtedness obligations were as follows:

                         
Guarantee/
Maximum Expiration
Exposure Nature of Guarantee Date Triggering Event




(In thousands of dollars)
NRG Energy Second Priority Notes due 2013
  $ 1,753,000     Obligations under credit agreement     2013     Nonperformance
 
14. Income Taxes

      The Company is included in the consolidated tax return filings as a wholly owned indirect subsidiary of NRG Energy. Reflected in the financial statements and notes below are separate company federal and state tax provisions as if the Company had prepared separate filings. An income tax provision has been established on the accompanying financial statements as of the earliest period presented in order to reflect income taxes as if the Company filed its own tax return. The Company’s ultimate parent, NRG Energy, does not have a tax allocation agreement with its subsidiaries and prior to January 1, 2003, income taxes were not recorded or allocated to non tax paying entities or entities such as the Company which are treated as disregarded entities for tax purposes. Because the Company is not a party to a tax sharing agreement, current tax expense (benefit) is recorded as a capital contribution from (distribution to) the Company’s parent. The cumulative effect of recording an income tax provision (benefit) and deferred taxes resulted in recording as of December 31, 2002, a net deferred tax liability of $37.8 million and a reduction to member’s equity of $37.8 million.

      Income taxes for the six months ended June 30, 2004 was a tax expense of $14.4 million compared to a tax expense of $4.4 million for the same period in 2003. The tax expense for the six months ended June 30, 2004 includes federal tax expense of $11.5 million and state tax expense of $2.9 million. The tax expense for the same period in 2003 includes federal tax expense of $3.5 million and state tax expense of $0.9 million.

      Income taxes for the three months ended June 30, 2004 was a tax expense of $9.1 million compared to a tax expense of $0.4 million for the same period in 2003. The tax expense for the three months ended June 30, 2004 includes federal tax expense of $7.3 million and state tax expense of $1.8 million. The tax expense for the same period in 2003 includes federal tax expense of $0.3 million and state tax expense of $0.1 million.

      The tax expense in 2004 is due to a reduction in deferred tax assets without a tax benefit for the corresponding reduction in valuation allowance. Due to the uncertainty of realization of deferred tax assets related to net operating losses and other temporary differences, the Company’s net deferred tax assets at December 5, 2003, were offset by a full valuation allowance of $131.5 million in accordance with SFAS No. 109. SOP 90-7 requires reductions in the valuation allowance subsequent to push down accounting as of December 5, 2003 should first reduce intangible assets until exhausted and thereafter be reported as a

18


 

LOUISIANA GENERATING LLC

NOTES TO FINANCIAL STATEMENTS — (Continued)

direct addition to paid-in-capital. Consequently, our effective tax rate in subsequent years will not benefit from reductions in the valuation allowance. For 2003, the tax expense resulting from a decrease in deferred tax assets was offset by a corresponding decrease in valuation allowance which had been established in an earlier year.

      The effective income tax rate for the period ended June 30, 2004, differs from the statutory federal income tax rate of 35% due to state taxes and to the requirement that reductions to the valuation allowance as of December 5, 2003 (push down accounting) should first reduce intangible assets until exhausted. The effective income tax rate for the period ended June 30, 2003, differs from the statutory federal income tax rate of 35% due to state taxes.

      As of June 30, 2004, the valuation allowance against net operating loss carryforwards was $31.2 million and the valuation allowance against other deferred tax assets was $85.5 million. As of December 31, 2003, a valuation allowance of $41.3 million was provided to account for potential limitations on utilization of net operating loss carryforwards, and a valuation allowance of $89.9 million was provided for other deferred tax assets. If unused, the net operating loss carryforward of $77.6 million generated in 2001 through 2003 will expire starting in 2021 and running through 2023.

19

exv99w2
 

EXHIBIT 99.2

NRG NORTHEAST GENERATING LLC

CONSOLIDATED FINANCIAL STATEMENTS

At June 30, 2004 and December 31, 2003, and for
the Three and Six Months Ended June 30, 2004 and 2003


 

NRG NORTHEAST GENERATING LLC

INDEX

         
Page(s)

Consolidated Financial Statements (Unaudited)
       
Unaudited Consolidated Balance Sheets at June 30, 2004 and December 31, 2003
    2  
Unaudited Consolidated Statements of Operations for the three and six months ended June 30, 2004 and 2003
    3  
Unaudited Consolidated Statements of Members’ Equity for the three and six months ended June 30, 2004 and 2003
    4-5  
Unaudited Consolidated Statements of Cash Flows for the six months ended June 30, 2004 and 2003
    6  
Notes to Unaudited Consolidated Financial Statements
    7-22  

1


 

NRG NORTHEAST GENERATING LLC

CONSOLIDATED BALANCE SHEETS

(Unaudited)
                     
Reorganized Company

June 30, December 31,
2004 2003


(In thousands of dollars)
ASSETS
Current assets
               
 
Cash and cash equivalents
  $ 110,409     $ 6,250  
 
Restricted cash
    3,725       4,198  
 
Accounts receivable
    217       306  
 
Accounts receivable — affiliates
    15,070       9,665  
 
Inventory
    119,570       107,441  
 
Derivative instruments valuation
    11,455       611  
 
Prepayments and other current assets
    36,735       33,812  
     
     
 
   
Total current assets
    297,181       162,283  
Property, plant and equipment, net of accumulated depreciation of $25,980 and $2,911, respectively
    834,136       843,832  
Intangible assets, net of accumulated amortization of $8,323 and $523, respectively
    195,883       213,687  
Deferred income tax
    84,717       91,565  
Derivative instruments valuation
    1,724        
Other assets
    7,382       7,355  
     
     
 
   
Total assets
  $ 1,421,023     $ 1,318,722  
     
     
 
 
LIABILITIES AND MEMBERS’ EQUITY
Current liabilities
               
 
Note payable — affiliate
  $     $ 30,000  
 
Accounts payable
    162       177  
 
Accrued interest
          2,557  
 
Other accrued liabilities
    47,444       51,225  
 
Deferred income tax
    451       453  
 
Derivative instruments valuation
    20,864       190  
     
     
 
   
Total current liabilities
    68,921       84,602  
Other long-term obligations
    11,557       7,528  
     
     
 
   
Total liabilities
    80,478       92,130  
     
     
 
Commitments and contingencies
               
Members’ equity
    1,340,545       1,226,592  
     
     
 
   
Total liabilities and members’ equity
  $ 1,421,023     $ 1,318,722  
     
     
 

The accompanying notes are an integral part of these consolidated financial statements.

2


 

NRG NORTHEAST GENERATING LLC

CONSOLIDATED STATEMENTS OF OPERATIONS

(Unaudited)
                                   
Reorganized Predecessor Reorganized Predecessor
Company Company Company Company




Three Months Ended Six Months Ended


June 30, June 30, June 30, June 30,
2004 2003 2004 2003




(In thousands of dollars)
Revenues
  $ 229,542     $ 163,172     $ 505,672     $ 343,386  
Operating costs
    146,310       186,143       322,046       355,201  
Depreciation
    11,109       20,434       23,068       36,770  
General and administrative expenses
    16,501       8,120       28,807       19,639  
Reorganization items
    27             348        
Restructuring and impairment charges
          221,521             221,521  
     
     
     
     
 
 
Income (loss) from operations
    55,595       (273,046 )     131,403       (289,745 )
Other income (expense), net
    2,339       (55 )     2,395       7  
Interest expense
    (1,391 )     (13,108 )     (677 )     (25,702 )
     
     
     
     
 
 
Income (loss) before income taxes
    56,543       (286,209 )     133,121       (315,440 )
Income tax expense (benefit)
    24,360       (123,018 )     57,363       (135,582 )
     
     
     
     
 
 
Net income (loss)
  $ 32,183     $ (163,191 )   $ 75,758     $ (179,858 )
     
     
     
     
 

The accompanying notes are an integral part of these consolidated financial statements.

3


 

NRG NORTHEAST GENERATING LLC

CONSOLIDATED STATEMENTS OF MEMBERS’ EQUITY

For the Three Months Ended June 30, 2004 and 2003
(Unaudited)
                                                 
Accumulated
Members’ Members’ Accumulated Other Total

Contributions/ Net Income Comprehensive Members’
Unit Amount Distributions (Loss) Income Equity






(In thousands of dollars)
Balances at March 31, 2003 (Predecessor Company)
    1,000     $ 1     $ 824,828     $ 50,835     $ 12,311     $ 887,975  
Net loss
                            (163,191 )             (163,191 )
Impact of SFAS No. 133 for the three months ended June 30, 2003
                                    (12,311 )     (12,311 )
                                             
 
Comprehensive loss
                                            (175,502 )
     
     
     
     
     
     
 
Balances at June 30, 2003 (Predecessor Company)
    1,000     $ 1     $ 824,828     $ (112,356 )   $     $ 712,473  
     
     
     
     
     
     
 
Balances at March 31, 2004 (Reorganized Company)
    1,000     $ 1     $ 1,251,915     $ 49,421     $ (15,270 )   $ 1,286,067  
Net income
                            32,183               32,183  
Impact of SFAS No. 133 for the three months ended June 30, 2004
                                    2,948       2,948  
                                             
 
Comprehensive income
                                            35,131  
Contribution from members
                    19,347                       19,347  
     
     
     
     
     
     
 
Balances at June 30, 2004 (Reorganized Company)
    1,000     $ 1     $ 1,271,262     $ 81,604     $ (12,322 )   $ 1,340,545  
     
     
     
     
     
     
 

The accompanying notes are an integral part of these consolidated financial statements.

4


 

NRG NORTHEAST GENERATING LLC

CONSOLIDATED STATEMENTS OF MEMBERS’ EQUITY

For the Six Months Ended June 30, 2004 and 2003
(Unaudited)
                                                 
Accumulated
Members’ Members’ Accumulated Other Total

Contributions/ Net Income Comprehensive Members’
Unit Amount Distributions (Loss) Income Equity






(In thousands of dollars)
Balances at December 31, 2002 (Predecessor Company)
    1,000     $ 1     $ 824,828     $ 67,502     $ 28,835     $ 921,166  
Net loss
                            (179,858 )             (179,858 )
Impact of SFAS No. 133 for the six months ended June 30, 2003
                                    (28,835 )     (28,835 )
                                             
 
Comprehensive loss
                                            (208,693 )
     
     
     
     
     
     
 
Balances at June 30, 2003 (Predecessor Company)
    1,000     $ 1     $ 824,828     $ (112,356 )   $     $ 712,473  
     
     
     
     
     
     
 
Balances at December 31, 2003 (Reorganized Company)
    1,000     $ 1     $ 1,220,745     $ 5,846     $     $ 1,226,592  
Net income
                            75,758               75,758  
Impact of SFAS No. 133 for the six months ended June 30, 2004
                                    (12,322 )     (12,322 )
                                             
 
Comprehensive income
                                            63,436  
Contributions from members
                    50,517                       50,517  
     
     
     
     
     
     
 
Balances at June 30, 2004 (Reorganized Company)
    1,000     $ 1     $ 1,271,262     $ 81,604     $ (12,322 )   $ 1,340,545  
     
     
     
     
     
     
 

The accompanying notes are an integral part of these consolidated financial statements.

5


 

NRG NORTHEAST GENERATING LLC

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)
                       
Reorganized Predecessor
Company Company


Six Months Six Months
Ended Ended
June 30, June 30,
2004 2003


(In thousands of dollars)
Cash flows from operating activities
               
Net income (loss)
  $ 75,758     $ (179,858 )
Adjustments to reconcile net income (loss) to net cash provided by operating activities
               
 
Depreciation
    23,068       38,000  
 
Gain on disposal of equipment
          (1,230 )
 
Unrealized gains on derivatives
    (4,217 )     (19,709 )
 
Amortization of debt issuance costs
          1,124  
 
Amortization of intangible assets
    7,800        
 
Asset impairment
          221,521  
 
Deferred income taxes
    6,848       (135,582 )
 
Current tax expense — non cash contribution from members
    50,517        
 
Changes in assets and liabilities
               
   
Accounts receivable
    89       84,016  
   
Accounts receivable/payable — affiliates
    (5,405 )     18,236  
   
Inventories
    (12,129 )     5,016  
   
Prepaid expenses
    (2,923 )     (8,148 )
   
Accounts payable
    (15 )     (6,911 )
   
Accrued interest
    (2,557 )     137  
   
Other accrued liabilities
    (3,781 )     20,159  
   
Other noncurrent assets and liabilities
    14,005       (33,988 )
     
     
 
     
Net cash provided by operating activities
    147,058       2,783  
     
     
 
Cash flows from investing activities
               
Decrease in restricted cash
    473        
Proceeds from disposition of PP&E
          4,876  
Capital expenditures
    (13,372 )     (5,494 )
     
     
 
     
Net cash used in investing activities
    (12,899 )     (618 )
     
     
 
Cash flows from financing activities
               
Principal payment of note payable — affiliate
    (30,000 )      
Debt issuance costs
          (7,537 )
     
     
 
     
Net cash used in financing activities
    (30,000 )     (7,537 )
     
     
 
     
Net change in cash and cash equivalents
    104,159       (5,372 )
Cash and cash equivalents
               
Beginning of period
    6,250       14,354  
     
     
 
End of period
  $ 110,409     $ 8,982  
     
     
 

The accompanying notes are an integral part of these consolidated financial statements.

6


 

NRG NORTHEAST GENERATING LLC

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)
 
1. Organization

      NRG Northeast Generating LLC (the “Company” or “NRG Northeast”), a wholly owned indirect subsidiary of NRG Energy, Inc. (“NRG Energy”), owns electric power generation plants in the northeastern region of the United States. The Company’s members are Northeast Generation Holding LLC and NRG Eastern LLC, each of which owns a 50% interest in the Company and are directly held wholly owned subsidiaries of NRG Energy. The Company was formed in 1999 for the purpose of financing, acquiring, owning, operating and maintaining, through its subsidiaries and affiliates the power generation facilities owned by Arthur Kill Power LLC, Astoria Gas Turbine Power LLC, Connecticut Jet Power LLC, Devon Power LLC, Dunkirk Power LLC, Huntley Power LLC, Middletown Power LLC, Montville Power LLC, Norwalk Power LLC, Oswego Harbor Power LLC and Somerset Power LLC.

 
Recent Developments

      On May 14, 2003, NRG Energy and 25 of its 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. The Company and its direct subsidiaries were included in the Chapter 11 filing. During the bankruptcy proceedings, NRG Energy continued to conduct business and manage the companies as debtors in possession pursuant to sections 1107(a) and 1108 of the bankruptcy code. Two plans of reorganization were filed in connection with the restructuring efforts. The first, filed on May 14, 2003, and referred to as NRG Energy’s Plan of Reorganization, relates to NRG Energy and the other NRG Energy plan debtors. The second plan, relating to the Company, its subsidiaries and the South Central subsidiaries, referred to as the Northeast/South Central Plan of Reorganization, was filed on September 17, 2003. On November 24, 2003, the bankruptcy court entered an order confirming NRG Energy’s Plan of Reorganization and the plan became effective on December 5, 2003. On November 25, 2003, the bankruptcy court issued an order confirming the Northeast/South Central Plan of Reorganization and the plan became effective on December 23, 2003. In connection with NRG Energy’s emergence from bankruptcy, NRG Energy adopted fresh start accounting in accordance with AICPA Statement of Position 90-7, Financial Reporting by Entities in Reorganization Under the Bankruptcy Code (“SOP 90-7”) on December 5, 2003. NRG Energy’s fresh start accounting was applied to the Company on a push down accounting basis with the financial statement impact recorded as an adjustment to the December 6, 2003 members’ equity.

 
Northeast/ South Central Plan of Reorganization

      The Northeast/ South Central Plan of Reorganization was proposed on September 17, 2003, after the necessary financing commitments were secured. On November 25, 2003, the bankruptcy court issued an order confirming the Northeast/ South Central Plan of Reorganization and the plan became effective on December 23, 2003. In connection with the order confirming the Northeast/ South Central Plan of Reorganization, the court entered a separate order which provides that the allowed amount of the bondholders’ claims shall equal in the aggregate the sum of (i) $1.3 billion plus (ii) any accrued and unpaid interest at the applicable contract rates through the date of payment to the indenture trustee plus (iii) the reasonable fees, costs or expenses of the collateral agent and indenture trustee (other than reasonable professional fees incurred from October 1, 2003) plus (iv) $19.6 million, ratably, for each holder of bonds based upon the current outstanding principal amount of the bonds and irrespective of (a) the date of maturity of the bonds, (b) the interest rate applicable to such bonds and (c) the issuer of the bonds.

      The creditors of NRG Northeast and South Central subsidiaries were unimpaired by the Northeast/ South Central Plan of Reorganization. The creditors holding allowed general secured claims were paid in cash, in full on the effective date of the Northeast/ South Central Plan of Reorganization. Holders of allowed unsecured claims received either (i) cash equal to the unpaid portion of their allowed unsecured claim,

7


 

NRG NORTHEAST GENERATING LLC

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)

(ii) treatment that leaves unaltered the legal, equitable and contractual rights to which such unsecured claim entitles the holder of such claim, (iii) treatment that otherwise renders such unsecured claim unimpaired pursuant to section 1124 of the bankruptcy code or (iv) such other, less favorable treatment that is confirmed in writing as being acceptable to such holder and to the applicable debtor.

 
2. Summary of Significant Accounting Policies
 
Basis of Presentation

      As used in these unaudited interim consolidated financial statements, “Predecessor Company” refers to the Company prior to NRG Energy’s emergence from bankruptcy. “Reorganized Company” refers to the Company after NRG Energy’s emergence from bankruptcy.

      Between May 14, 2003 and December 23, 2003, the Company operated as a debtor-in-possession under the supervision of the Bankruptcy Court. The Company’s financial statements for reporting periods within that timeframe were prepared in accordance with the provisions of 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. Accordingly, they do not include all of the information and footnotes required by generally accepted accounting principles for complete financial statements. The accounting policies followed are set forth in Note 2 to the Company’s annual audited consolidated financial statements for the year ended December 31, 2003. The following notes should be read in conjunction with such policies and other disclosures. 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 the Company’s consolidated financial position as of June 30, 2004 and December 31, 2003, the results of its operations, and members’ equity for the three and six months ended June 30, 2004 and 2003 and the cash flows for the six months ended June 30, 2004 and 2003. Certain prior-year amounts have been reclassified for comparative purposes.

 
Comparability of Financial Information

      Due to NRG Energy’s adoption of Fresh Start as of December 5, 2003, the Reorganized Company’s consolidated 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 push down accounting from NRG Energy’s fresh start accounting. A black line has been drawn on the accompanying consolidated financial statements (excluding the balance sheet) to separate and distinguish between the Reorganized Company and the Predecessor Company.

8


 

NRG NORTHEAST GENERATING LLC

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)

 
3. Other Charges

      Restructuring and impairment charges and reorganization items included in operating costs and expenses in the consolidated statements of operations include the following:

                                 
Reorganized Predecessor Reorganized Predecessor
Company Company Company Company




Three Months Three Months Six Months Six Months
Ended Ended Ended Ended
June 30, June 30, June 30, June 30,
2004 2003 2004 2003




(In thousands of dollars)
Impairment charges
  $     $ 221,521     $     $ 221,521  
Reorganization items
    27             348        
     
     
     
     
 
    $ 27     $ 221,521     $ 348     $ 221,521  
     
     
     
     
 

Restructuring and Impairment Charges

      The Company reviewed the recoverability of its long-lived assets in accordance with the guidelines of SFAS No. 144. As a result of this review, no impairment charges were recorded for the three and six months ended June 30, 2004. The Company recorded $221.5 million of impairment charges for the three and six months ended June 30, 2003, which included the following:

                         
Predecessor Company

Three Months Six Months
Ended Ended
Project Name Project Status June 30, 2003 June 30, 2003 Fair Value Basis





Devon Power LLC
  Operating at a loss   $ 64,198     $ 64,198     Projected cash flows
Middletown Power LLC
  Operating at a loss     157,323       157,323     Projected cash flows
         
     
     
Total impairment charges   $ 221,521     $ 221,521      
     
     
     

Reorganization Items

      The Company incurred total reorganization items of $27,000 and $0.3 million for the three and six months ended June 30, 2004. All reorganization costs have been incurred since the Company filed for bankruptcy in May 2003. These costs consist of bankruptcy related charges primarily related to professional fees.

 
4. Inventory

      Inventory, which is valued at the lower of weighted average cost or market, consists of:

                   
Reorganized Company

June 30, December 31,
2004 2003


(In thousands of dollars)
Fuel oil
  $ 80,134     $ 70,331  
Spare parts
    24,775       24,947  
Coal
    13,571       12,163  
Natural gas
    1,090        
     
     
 
 
Total inventory
  $ 119,570     $ 107,441  
     
     
 

9


 

NRG NORTHEAST GENERATING LLC

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)

 
5. Property, Plant and Equipment

      The major classes of property, plant and equipment were as follows:

                   
Reorganized Company

June 30, December 31,
2004 2003


(In thousands of dollars)
Facilities, machinery and equipment
  $ 802,476     $ 802,173  
Land and improvements
    34,266       34,266  
Construction in progress
    22,759       9,689  
Office furnishings and equipment
    615       615  
     
     
 
 
Total property, plant and equipment
    860,116       846,743  
Accumulated depreciation
    (25,980 )     (2,911 )
     
     
 
Property, plant and equipment, net
  $ 834,136     $ 843,832  
     
     
 
 
6. Asset Retirement Obligation

      Effective January 1, 2003, the Company adopted SFAS No. 143, Accounting for Asset Retirement Obligations (“SFAS No. 143”). SFAS No. 143 requires an entity to recognize the fair value of a liability for an asset retirement obligation in the period in which it is incurred. Upon initial recognition of a liability for an asset retirement obligation, an entity shall capitalize an asset retirement cost by increasing the carrying amount of the related long-lived asset by the same amount as the liability. Over time, the liability is accreted to its present value each period, and the capitalized cost is depreciated over the useful life of the related asset. Retirement obligations associated with long-lived assets included within the scope of SFAS No. 143 are those for which a legal obligation exists under enacted laws, statutes and written or oral contracts, including obligations arising under the doctrine of promissory estoppel.

      The Company identified certain retirement obligations related to environmental matters for ash disposal site closures. The Company also identified similar other asset retirement obligations that could not be calculated because the assets associated with the retirement obligations were determined to have an indeterminate life. The adoption of SFAS No. 143 resulted in recording a $0.2 million increase to property, plant and equipment and a $0.3 million increase to other long-term obligations. The cumulative effect of adopting SFAS No. 143 was recorded as a $0.1 million increase to depreciation expense and a $0.1 million increase to operating costs as the Company considered the cumulative effect to be immaterial.

      The following represents the balances of the asset retirement obligation as of January 1, 2004, and accretion of the asset retirement obligation for the six months ended June 30, 2004, which is included in other long-term obligations in the consolidated balance sheet.

                         
Reorganized Company

Accretion
for the
Beginning Six Months Ending
Balance Ended Balance
January 1, June 30, June 30,
2004 2004 2004



(In thousands of dollars)
Dunkirk Power LLC
  $ 2,677     $ 91     $ 2,768  
Huntley Power LLC
    4,346       148       4,494  
Somerset Power LLC
    505       17       522  
     
     
     
 
    $ 7,528     $ 256     $ 7,784  
     
     
     
 

10


 

NRG NORTHEAST GENERATING LLC

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)

 
7. Intangible Assets

      Upon the application of push down accounting, the Company established certain intangible assets for power sales agreements and plant emission allowances. These intangible assets will be amortized over their respective lives based on a straight-line or units of production basis to resemble the Company’s realization of such assets.

      Power sale agreements will be amortized as a reduction to revenue over the terms and conditions of each contract. The power sale agreements were fully amortized in May 2004. Emission allowances will be amortized as additional fuel expense based upon the actual level of emissions from the respective plants through 2023. Aggregate amortization recognized for the three and six months ended June 30, 2004, was approximately $2.8 million and $7.8 million, respectively. The annual aggregate amortization for each of the five succeeding years is expected to approximate $11.6 million.

      Intangible assets were reduced by $10.0 million in connection with the recognition of certain tax credits to be claimed on the Company’s New York State franchise tax return.

      Intangible assets consisted of the following:

                         
Power Sale Emission
Agreements Allowances Total



(In thousands of dollars)
Original balances as of December 6, 2003
  $ 3,140     $ 211,070     $ 214,210  
Amortization
    (523 )           (523 )
     
     
     
 
Balances as of December 31, 2003
    2,617       211,070       213,687  
Amortization
    (2,617 )     (5,183 )     (7,800 )
Other adjustments
          (10,004 )     (10,004 )
     
     
     
 
Balances as of June 30, 2004
  $     $ 195,883     $ 195,883  
     
     
     
 

Predecessor Company

      The Company had intangible assets of $22.2 million at June 30, 2003 which were amortized and consisted of future transmission service being provided under long-term contracts. Aggregate amortization expenses recognized for the three and six months ended June 30, 2003 was approximately $0.6 million and $1.2 million, respectively.

 
8. Note Payable — Affiliate

      On June 15, 2002, NRG Energy loaned the Company $30 million to fund capital expenditures. The note payable bears interest at the three-month London Interbank Offered Rate plus 0.5%. The note payable is subordinate to the debt of NRG Energy and is subject to the terms and conditions of the senior secured bonds’ indenture. The note payable was paid along with accrued interest of $1.0 million in March 2004. Accordingly, the Company has classified this loan as a short-term affiliated note payable at December 31, 2003.

 
9. Derivative Instruments and Hedging Activity

      Statement of Financial Accounting Standards SFAS No. 133, Accounting for Derivative Instruments and Hedging Activities (“SFAS No. 133), as amended, requires the Company to record all derivatives on the consolidated balance sheet as assets or liabilities at fair value. For derivatives designated as cash flow hedges, the effective portion of the changes in fair value of the derivatives are recorded in accumulated other comprehensive income (“OCI”) and subsequently recognized in earnings when the hedged items impact income. For derivatives designated as hedges of the fair value of assets or liabilities, the changes in fair value

11


 

NRG NORTHEAST GENERATING LLC

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)

of both the derivatives and the hedged items are recorded in current earnings. Changes in the fair value of nonhedge derivatives will be immediately recognized in earnings. Additionally, many of the Company’s commodity sales and purchase agreements that otherwise would be required to follow derivative accounting qualify as normal purchases and sales under SFAS No. 133, and are therefore exempt from fair value accounting treatment.

      SFAS No. 133 applies to the Company’s long-term power sales contracts, long-term fuel purchase contracts and other energy related commodities financial instruments used to mitigate variability in earnings due to fluctuations in spot market prices, hedge fuel requirements at generation facilities and protect investments in fuel inventories. At June 30, 2004, the Company had various commodity contracts extending through December 2005.

 
Energy Related Commodities

      The Company is exposed to commodity price variability in electricity, emission allowances, natural gas, oil and coal used to meet fuel requirements. In order to manage these commodity price risks, the Company entered into financial instruments, which may take the form of fixed price, floating price or indexed sales or purchases, and options, such as puts, calls, basic transactions and swaps. Certain of these transactions have been designated as cash flow hedges. The Company has accounted for these derivatives by recording the effective portion of the cumulative gain or loss on the derivative instruments as a component of OCI in members’ equity. The Company recognizes deferred gains and losses into earnings in the same period or periods during which the hedged transaction affects earnings. Such reclassifications are included on the same line of the statement of operations in which the hedged item is recorded.

 
Accumulated Other Comprehensive Income

      The following table summarizes the effects of SFAS No. 133 on the Company’s accumulated other comprehensive income balance attributable to hedged derivatives:

                                 
Reorganized Predecessor Reorganized Predecessor
Company Company Company Company




Three Three Six Six
Months Months Months Months
Ended Ended Ended Ended
June 30, June 30, June 30, June 30,
2004 2003 2004 2003




(In thousands)
Gains/(Losses)
                               
Beginning Balance
  $ (15,270 )   $ 12,311     $     $ 28,835  
Unwound from OCI during period
Due to unwinding of previously deferred
  amounts
    8,556       (12,311 )     9,133       (28,835 )
Mark to market hedge contracts
    (5,608 )           (21,455 )      
     
     
     
     
 
Ending Balance
  $ (12,322 )   $     $ (12,322 )   $  
     
     
     
     
 
Losses expected to unwind from OCI during next 12 months
  $ (13,418 )   $     $ (13,418 )   $  
     
     
     
     
 
 
Reorganized Company

      Losses of $8.6 million and $9.1 million were reclassified from OCI to current period earnings during the three and six months ended June 30, 2004, due to the unwinding of previously deferred amounts. These amounts are recorded on the same line in the consolidated statement of operations in which the hedged items

12


 

NRG NORTHEAST GENERATING LLC

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)

are recorded. Also, during the three and six months ended June 30, 2004, the Company recorded losses in OCI of approximately $5.6 million and $21.5 million, respectively, related to changes in the fair values of derivatives accounted for as hedges.

      The net balance in OCI relating to SFAS No. 133 as of June 30, 2004, was an unrecognized loss of approximately $12.3 million. The Company expects $13.4 million of deferred net losses on derivative instruments accumulated in OCI to be recognized in earnings during the next twelve months.

 
Predecessor Company

      Gains of $12.3 million and $28.8 million were reclassified from OCI to current period earnings during the three and six months ended June 30, 2003, due to the unwinding of previously deferred amounts. These amounts are recorded on the same line in the consolidated statement of operations in which the hedged items are recorded. Also, during the three and six months ended June 30, 2003, the Company recorded no amounts related to changes in the fair values of derivatives accounted for as hedges. The net balance in OCI relating to SFAS No. 133 as of June 30, 2003, was $0.

 
Statement of Operations

      The following table summarizes the pre-tax effects of nonhedge derivatives on the Company’s consolidated statements of operations:

                                   
Reorganized Predecessor Reorganized Predecessor
Company Company Company Company




Three Months Ended Six Months Ended
June 30, June 30,


2004 2003 2004 2003




(In thousands)
Gains/(Losses)
                               
Revenues
  $ 6,126     $ 23,391     $ 5,854     $ 21,152  
Operating costs
    (1,124 )     363       (1,637 )     (1,443 )
     
     
     
     
 
 
Total statement of operations impact before tax
  $ 5,002     $ 23,754     $ 4,217     $ 19,709  
     
     
     
     
 

      No ineffectiveness was recognized on commodity cash flow hedges during the three and six months ended June 30, 2004 and 2003.

      The Company’s earnings for the three months ended June 30, 2004 and 2003, were increased by unrealized gains of $5.0 million and a $23.8 million, respectively. For the six months ended June 30, 2004 and 2003, the Company’s earnings increased by unrealized gains of $4.2 million and $19.7 million, respectively, associated with changes in the fair value of energy related derivative instruments not accounted for as hedges in accordance with SFAS No. 133.

      At June 30, 2004, the Company had hedge and nonhedge energy related commodities financial instruments extending through December 2005.

 
10. Commitments and Contingencies
 
Environmental Matters

      The construction and operation of power projects are subject to stringent environmental and safety protection and land use laws and regulations in the United States. These laws and regulations generally require lengthy and complex processes to obtain licenses, permits and approvals from federal, state and local agencies. If such laws and regulations become more stringent and NRG Northeast’s facilities are not exempted from

13


 

NRG NORTHEAST GENERATING LLC

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)

coverage, NRG Northeast could be required to make extensive modifications to further reduce potential environmental impacts. Also, NRG Northeast could be held responsible under environmental and safety laws for the cleanup of pollutant releases at its facilities or at off-site locations where it has sent wastes.

      NRG Northeast and its subsidiaries strive to exceed the standards of compliance with applicable environmental and safety regulations. Nonetheless, NRG Northeast expects that future liability under or compliance with environmental and safety requirements could have a material effect on its operations or competitive position. It is not possible at this time to determine when or to what extent additional facilities or modifications of existing or planned facilities will be required as a result of possible changes to environmental and safety regulations, regulatory interpretations or enforcement policies. In general, the effect of future laws or regulations is expected to require the addition of pollution control equipment or the imposition of restrictions on NRG Northeast’s operations.

      As part of acquiring existing generating assets, NRG Northeast has inherited certain environmental liabilities associated with regulatory compliance and site contamination. Often potential compliance implementation plans are changed, delayed or abandoned due to one or more of the following conditions: (a) extended negotiations with regulatory agencies, (b) a delay in promulgating rules critical to dictating the design of expensive control systems, (c) changes in governmental/regulatory personnel, (d) changes in governmental priorities or (e) selection of a less expensive compliance option than originally envisioned.

      In response to liabilities associated with these activities, NRG Northeast has established accruals where reasonable estimates of probable liabilities are possible. At June 30, 2004 and December 31, 2003, NRG Northeast has established such accruals in the amount of approximately $3.8 million primarily related to its Arthur Kill and Astoria projects. NRG Northeast has not used discounting in determining its accrued liabilities for environmental remediation and no claims for possible recovery from third party issuers or other parties related to environmental costs have been recognized in NRG Northeast’s consolidated financial statements. NRG Northeast adjusts the accruals when new remediation responsibilities are discovered and probable costs become estimable, or when current remediation estimates are adjusted to reflect new information.

      Under various federal, state and local environmental laws and regulations, a current or previous owner or operator of any facility, including an electric generating facility, may be required to investigate and remediate releases or threatened releases of hazardous or toxic substances or petroleum products located at the facility, and may be held liable to a governmental entity or to third parties for property damage, personal injury and investigation and remediation costs incurred by the party in connection with any releases or threatened releases. These laws, including the Comprehensive Environmental Response, Compensation and Liability Act of 1980, as amended by the Superfund Amendments and Reauthorization Act of 1986, impose liability without regard to whether the owner knew of or caused the presence of the hazardous substances, and courts have interpreted liability under such laws to be strict (without fault) and joint and several. The cost of investigation, remediation or removal of any hazardous or toxic substances or petroleum products could be substantial. Although NRG Northeast has been involved in on-site contamination matters, to date, NRG Northeast has not been named as a potentially responsible party with respect to any off-site waste disposal matter.

      Coal ash is produced as a by-product of coal combustion at the Dunkirk, Huntley, and Somerset Generating Stations. NRG Northeast attempts to direct its coal ash to beneficial uses. Even so, significant amounts of ash are landfilled at on-site and off-site locations. At Dunkirk and Huntley, ash is disposed at landfills owned and operated by NRG Northeast. No material liabilities outside the costs associated with closure, post-closure care and monitoring are expected at these facilities. NRG Northeast maintains financial assurance to cover costs associated with closure, post-closure care and monitoring activities. In the past, NRG Northeast has provided financial assurance via financial test and corporate guarantee. As a result of NRG Energy’s debt restructuring, NRG Northeast was required to re-establish financial assurance via an instrument

14


 

NRG NORTHEAST GENERATING LLC

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)

requiring complete collateralization of closure and post-closure-related costs, such costs at June 30, 2004, were estimated at approximately $5.8 million and is included in other assets. NRG Northeast provided such financial assurance via a trust fund established in this amount on April 30, 2003.

      NRG Northeast must also maintain financial assurance for closing interim status Resource Conservation and Recovery Act facilities at the Devon, Middletown, Montville and Norwalk Generating Stations. Previously, NRG Northeast has provided financial assurance via financial test. As a result of NRG Energy’s debt restructuring, NRG Northeast was required to re-establish financial assurance via an instrument requiring complete collateralization of closure and post-closure-related costs, such costs at June 30, 2004 were estimated at approximately $1.5 million. NRG Northeast provided such financial assurance via a trust fund established in this amount on April 30, 2003.

      Historical clean-up liabilities were inherited as a part of acquiring the Somerset, Devon, Middletown, Montville, Norwalk, Arthur Kill and Astoria Generating Stations. NRG Northeast has recently satisfied clean-up obligations associated with the Ledge Road property (inherited as part of the Somerset acquisition). Site contamination liabilities arising under the Connecticut Transfer Act at the Devon, Middletown, Montville and Norwalk Stations have been identified and are currently being refined as part of on-going site investigations. NRG Northeast does not expect to incur material costs associated with completing the investigations at these Stations or future work to cover and monitor landfill areas pursuant to the Connecticut requirements. Remedial obligations at the Arthur Kill Generating Station have been established in discussions between NRG Northeast and the New York State DEC and are estimated at $1.0 million. Remedial investigations are on going at the Astoria Generating Station. At this time, NRG Northeast’s long-term cleanup liability at this site is estimated at $1.5 million.

      At June 30, 2004 and December 31, 2003, the Company had recorded an accrual in the amount of $2.1 million to cover penalties associated with historical opacity exceedances.

 
Contractual Commitments

      In connection with the acquisition of certain generating facilities, NRG Northeast entered into various long-term transition agreements and standard offer agreements that obligated NRG Northeast to provide its customers, primarily the previous owners of the acquired facilities, with a certain portion of the energy and capacity output of the acquired facilities.

      During 1999, the Company acquired certain generating facilities from Connecticut Light and Power Company (“CL&P”). NRG Power Marketing Inc. (“NRG Power Marketing”) also entered into a four-year standard offer agreement that requires NRG Power Marketing to provide to CL&P a portion of its load requirements through the year 2003 at a fixed rate of $43.83 per MWh. Through its agency agreement with the Company, NRG Power Marketing utilizes in part, the capacity available in the Connecticut facilities in order to serve the contract. This agreement ended in December 2003.

      During 1999, the Company acquired the Oswego generating facilities from Niagra Mohawk Power Corporation (“NiMo”) and entered into a four-year transition power sales contract with NiMo in order to hedge NiMo’s transition to market rates. Under the agreement, NiMo agreed to pay to Oswego Power a fixed monthly price plus start up fees for the right to claim, at a specified delivery point(s), the installed capacity of unit 5 and for the right to exercise an option for an additional 350 MW of installed capacity. This agreement expired in October 2003. During 1999, the Company also acquired the Huntley and Dunkirk facilities from NiMo and entered into similar four year transition power sales contracts. Under the agreements, the Company agreed to provide capacity and to deliver energy to NiMo for a set price. These agreements expired in October 2003.

      NRG Power Marketing has entered into a wholesale standard offer service agreement with Blackstone Valley Electric Company, Eastern Edison Company and Newport Electric Corporation (collectively the

15


 

NRG NORTHEAST GENERATING LLC

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)

“EUA Companies”). Under the agreement, NRG Power Marketing is obligated to provide each of the EUA Companies with firm all-requirements electric service, including capacity, energy, reserves, line losses and related services necessary to serve the aggregate load attributable to retail customers taking standard offer service. The price the EUA Companies pay to NRG Power Marketing for each unit of electricity is a fixed price plus a fuel adjustment factor. On June 8, 2004, the parent company of the EUA Companies terminated the agreement.

      In July 2002, NRG Power Marketing reached a tentative agreement with CL&P that would result in increased compensation to NRG Power Marketing, a supplier of CL&P’s wholesale supply agreement. CL&P filed an emergency petition with the Connecticut Department of Public Utility Control (“DPUC”) asking for approval of a shift of wholesale supply agreement revenues, effective August 1, 2002, through December 31, 2003, that would reallocate 0.7 cents per kilowatt-hour in the wholesale price paid to existing suppliers. On July 26, 2002, the DPUC denied the request of CL&P for an emergency letter ruling.

 
NYISO Claims

      In November 2002, the NYISO notified the Company of claims related to New York City mitigation adjustments, general NYISO billing adjustments and other miscellaneous charges related to sales between November 2000 and October 2002. The New York City mitigation adjustments totaled $11.5 million. NRG Northeast did not contest that claim and it has been fully reserved. The general NYISO billing adjustment issue totaled $10.2 million and related to NYISO’s concern that the Company would not have sufficient revenue to cover for subsequent revisions to its energy market settlements. At both June 30, 2004 and December 31, 2003, the NYISO held $4.5 million in escrow for such future settlement revision.

 
Guarantees

      In November 2002, the FASB issued FASB Interpretation No. (“FIN”) 45, Guarantor’s Accounting and Disclosure Requirements for Guarantees, Including Indirect Guarantees of Indebtedness of Others. The initial recognition and initial measurement provisions of this interpretation are applicable on a prospective basis to guarantees issued or modified after December 31, 2002, irrespective of the guarantor’s fiscal year end. The disclosure requirements are effective for financial statements of interim or annual periods ending after December 15, 2002. The interpretation addresses the disclosures to be made by a guarantor in its interim and annual financial statements about its obligations under guarantees. The interpretation also clarifies the requirements related to the recognition of a liability by a guarantor at the inception of the guarantee for the obligations the guarantor has undertaken in issuing the guarantee.

      In connection with the application of push down accounting, all outstanding guarantees were considered new; accordingly, the Company applied the provisions of FIN 45 to all of these guarantees. Each guarantee was reviewed for the requirement to recognize a liability at inception.

      The Company is directly liable for the obligations of certain of its affiliates pursuant to guarantees relating to certain of their performance obligations. In addition, in connection with the purchase and sale of fuel, emission credits and power generation products to and from third parties with respect to the operation of some of the Company’s generation facilities, the Company may be required to guarantee a portion of the obligations of certain of its subsidiaries. The Company also provides performance guarantees to third parties on behalf of NRG Power Marketing in relation to certain of its sales and supply agreements.

      At June 30, 2004, the Company’s obligations pursuant to its guarantees of the performance obligations of its affiliates and subsidiaries totaled approximately $2.3 million.

16


 

NRG NORTHEAST GENERATING LLC

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)

      The nature and details of the Company’s guarantees were as follows:

                                 
Guarantee/
Maximum
Exposure — Nature of Expiration
Name June 30, 2004 Guarantee Date Triggering Event





(In thousands of dollars)
Astoria/ Arthur Kill
    Indeterminate       Performance       None stated       Nonperformance  
Devon/ Middletown/ Montville/ Norwalk
    $2,339       Performance       None stated       Nonperformance  

      In addition to these guarantees, the Company is a guarantor under the debt issued by the Company’s ultimate parent, NRG Energy. NRG Energy issued $1.25 billion of 8% Second Priority Notes on December 23, 2003, due and payable on December 15, 2013. On January 28, 2004, NRG Energy also issued $475.0 million of Second Priority Notes, under the same terms and indenture as its December 23, 2003 offering.

      NRG Energy’s payment obligations under the notes and all related Parity Lien Obligations are guaranteed on an unconditional basis by each of NRG Energy’s current and future restricted subsidiaries, of which the Company is one. The notes are jointly and severally guaranteed by each of the guarantors. The subsidiary guarantees of the notes are secured, on a second priority basis, equally and ratably with any future Parity Lien Debt, by security interests in all of the assets of the guarantors, except certain excluded assets, subject to liens securing parity lien debt and other permitted prior liens.

      The Company’s obligations pursuant to its guarantees of the performance, equity and indebtedness obligations were as follows:

                                 
Guarantee/
Maximum Expiration
Exposure Nature of Guarantee Date Triggering Event




(In thousands of dollars)
NRG Energy Second Priority Notes due 2013
  $ 1,753,000     Obligations under credit agreement     2013       Nonperformance  
 
Legal Issues
 
Consolidated Edison Co. of New York v. Federal Energy Regulatory Commission, Docket No. 01-1503

      Consolidated Edison and others petitioned the United States Court of Appeals for the District of Columbia Circuit for review of certain FERC orders in which FERC refused to order a redetermination of prices in the New York Independent System Operator, or NYISO, operating reserve markets for the period from January 29, 2000 to March 27, 2000. Petitioners alleged that the prices in the operating reserves markets were unduly elevated by approximately $65 million as a result of market power abuse and operating flaws. On November 7, 2003, the court issued a decision which found the NYISO’s method of pricing spinning reserves violated the NYISO tariff. The court also required FERC to determine whether the exclusion from the non-spinning market of a generating facility known as Blenheim-Gilboa and resources located in western New York also constituted a tariff violation and/or whether these exclusions enabled NYISO to use its Temporary Extraordinary Procedure, or TEP, authority to require refunds. On June 25, 2004, the NYISO filed a motion requesting that it be permitted to supplement the record. The motion indicated that FERC had the authority to order refunds in the case because the failure to model Blenheim-Gilboa constituted a TEP. On July 16, 2004, we filed an objection to the NYISO’s motion, asserting that the failure to model was a conscious decision of the owners of that facility and that NYISO’s authority under TEP did not apply. It is unclear at this time whether FERC will require refunds, much less the amount of any such refunds. If refunds are

17


 

NRG NORTHEAST GENERATING LLC

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)

required, NRG entities which may be affected include NRG Power Marketing, Inc., Astoria Gas Turbine Power LLC and Arthur Kill Power LLC. Although non-NRG-related entities will share responsibility for payment of such refunds, under the petitioners’ theory and calculations the cumulative exposure to our above-listed entities could exceed $23 million.

 
Electricity Consumers Resource Council v. Federal Energy Regulatory Commission, Case No. 03-1449

      On December 19, 2003, the Electricity Consumers Resource Council (“ECRC”) appealed to the United States Court of Appeals for the District of Columbia Circuit a recent decision by FERC approving the implementation of a demand curve for the New York installed capacity (“ICAP”) market. ECRC claims that the implementation of the ICAP demand curve violates section 205 of the Federal Power Act because it constitutes unreasonable ratemaking. The Company is party to this appeal and will contest FERC’s assertions, but at this time cannot assess what the eventual outcome will be.

 
Connecticut Light & Power Company v. NRG Power Marketing, Inc., Docket No. 3:01-CV-2373 (AWT), pending in the United States District Court, District of Connecticut

      This matter involves a claim by Connecticut Light & Power Company (“CL&P”) for recovery of amounts allegedly owed for congestion charges under the terms of a Standard Offer Services (“SOS”) contract between the parties, dated October 29, 1999. CL&P has served and filed its motion for summary judgment to which NRG Power Marketing, Inc. (“PMI”) filed a response on March 21, 2003. CL&P has withheld approximately $30 million from amounts owed to PMI, claiming that it has the right to offset those amounts under the contract. PMI has counterclaimed seeking to recover those amounts, arguing among other things that CL&P has no rights under the contract to offset them. By reason of the previous bankruptcy stay, the court has not ruled on the pending motion. On November 6, 2003, the parties filed a joint stipulation for relief from the automatic stay in order to allow the proceeding to go forward, and PMI has supplemented the record on the pending summary judgment motion. PMI cannot estimate at this time the likelihood of an unfavorable outcome in this matter.

 
The State of New York and Erin M. Crotty, as Commissioner of the New York State Department of Environmental Conservation v. Niagara Mohawk Power Corporation, NRG Energy, Inc., NRG Dunkirk Operations, Inc., Dunkirk Power, LLC, NRG Huntley Operations, Inc., Huntley Power, LLC, NRG Northeast Generating, LLC, Northeast Generation Holding, LLC, NRG Eastern, LLC and NRG Operating Services, Inc., United States District Court for the Western District of New York, Civil Action No. 02-CV-0024S

      In January 2002, the New York Department of Environmental Conservation (“DEC”) sued Niagara Mohawk Power Corporation (“NiMo”), NRG Energy and certain of NRG Energy’s affiliates in federal court in New York. The complaint asserted that projects undertaken at NRG Energy’s Huntley and Dunkirk plants by NiMo, the former owner of the facilities, required preconstruction permits pursuant to the Clean Air Act and that the failure to obtain these permits violated federal and state laws. In July, 2002, the NRG entities filed a motion to dismiss. On March 27, 2003 the court dismissed the complaint against the NRG entities with prejudice as to the federal claims and without prejudice as to the state claims. On December 31, 2003, the trial court granted the state’s motion to amend the complaint to again sue NRG Energy and various affiliates in this same action in the federal court in New York, asserting against them violations of operating permits and deficient operating permits at the Huntley and Dunkirk plants. The parties have commenced written discovery, and the court has scheduled the trial on liability issues for March, 2006. For several months, the parties have been engaged in discussions respecting possible settlement of this matter. If the case ultimately is litigated to an unfavorable outcome that could not be addressed otherwise, NRG Energy has estimated that the total investment that would be required to install pollution control devices could be as high as $300 million

18


 

NRG NORTHEAST GENERATING LLC

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)

over a ten to twelve-year period. The NRG entities also could be found responsible for payment of certain penalties and fines.

 
Niagara Mohawk Power Corporation v. NRG Energy, Inc., Huntley Power, LLC, and Dunkirk Power, LLC, Supreme Court, State of New York, County of Onondaga, Case No. 2001-4372

      NRG Energy has asserted that NiMo is obligated to indemnify it for any related compliance costs associated with resolution of the above enforcement action. NiMo has filed suit in state court in New York seeking a declaratory judgment with respect to its obligations to indemnify NRG Energy under the asset sales agreement. NRG Energy has pending a summary judgment motion on its entitlement to be reimbursed by NiMo for attorneys’ fees incurred in the enforcement action.

 
Huntley Power LLC

      On April 30, 2003, the Huntley Station submitted a self-disclosure letter to the DEC reporting violations of applicable sulfur in fuel limits, which had occurred during 6 days in March 2003 at the chimney stack serving Huntley Units 63-66. The Huntley Station self-disclosed that the average sulfur emissions rates for those days had been 1.8 lbs/mm BTU, rather than the maximum allowance of 1.7 lbs/mm BTU. NRG Huntley Operations discontinued use of Unit 65 (the only unit utilizing the subject stack at the time) and has kept the remaining three units off line until adherence with the applicable standard is assured. On May 19, 2003, the DEC issued Huntley Power LLC a Notice of Violation. Huntley Power LLC has met with the DEC to discuss the circumstances surrounding the event and the appropriate means of resolving the matter. Huntley Power LLC does not know what relief the DEC will seek through an enforcement action. Under applicable provisions of the Environmental Conservation Law, the DEC asserts that it may impose a civil penalty up to $10,000, plus an additional penalty not to exceed $10,000 for each day that a violation continues and may enjoin continuing violations.

 
Niagara Mohawk Power Corporation v. Dunkirk Power LLC, NRG Dunkirk Operations, Inc. Huntley Power LLC, NRG Huntley Power Operations, Inc., Oswego Power LLC and NRG Oswego Operations Inc., Supreme Court, Erie County, Index No. 1-2000-8681 — Station Service Dispute

      On October 2, 2000, plaintiff Niagara Mohawk Power Corporation (“NiMo”) commenced this action against NRG Energy to recover damages plus late fees, less payments received through the date of judgment, as well as any additional amounts due and owing, for electric service provided to the Dunkirk Plant after September 18, 2000. NiMo claims that NRG Energy has failed to pay retail tariff amounts for utility services commencing on or about June 11, 1999. Plaintiff has alleged breach of contract, suit on account, violation of statutory duty, and unjust enrichment claims. On or about October 23, 2000, NRG Energy served an answer denying liability and asserting affirmative defenses.

      After proceeding through discovery, and prior to trial, the parties and the court entered into a Stipulation and Order filed August 9, 2002, consolidating this action with two other actions against the Company’s Huntley and Oswego subsidiaries, both of which cases assert the same claims and legal theories for failure to pay retail tariffs for utility services at those plants.

      On October 8, 2002, a Stipulation and Order was filed in the Erie County Clerk’s Office staying this action, pending submission to FERC of some or all of these disputes. NRG Energy cannot make an evaluation of the likelihood of an unfavorable outcome. The cumulative potential loss could amount to some $40 million.

19


 

NRG NORTHEAST GENERATING LLC

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)

 
Niagara Mohawk Power Corporation v. Huntley Power LLC, NRG Huntley Operations, Inc., NRG Dunkirk Operations, Inc., Dunkirk Power LLC, Oswego Harbor Power LLC, and NRG Oswego Operations, Inc., Case File November 26, 2002 in Federal Energy Regulatory Commission Docket No. EL 03-27-000

      This is the companion action filed by NiMo at FERC, similarly asserting that NiMo is entitled to receive retail tariff amounts for electric service provided to the Huntley, Dunkirk and Oswego plants. On October 31, 2003, the FERC Trial Staff, a party to the proceedings, filed a reply brief in which it supported and agreed with each position taken by the Company’s facilities. In short, the staff argued that the Company’s facilities: (1) self-supply station power under the NYISO tariff (which took effect on April 1, 2003) in any month during which they produce more energy than they consume and, as such, should not be assessed a retail rate; (2) are connected only to transmission facilities and, as such, at most should only pay NiMo a FERC-approved transmission rate; and (3) should be allowed to net consumption and output even if power is injected into the grid at a different point from which it is drawn off. The Company is presently awaiting a ruling by FERC. At this stage of the proceeding, NRG Energy cannot estimate the likelihood of success on this action. As noted above, the cumulative potential loss could amount to some $40 million.

 
11. Regulatory Issues
 
New England

      Effective March 1, 2003, ISO-NE implemented its version of standard market design (“SMD”). This change dramatically modifies the New England market structure by incorporating locational marginal pricing (“LMP” — pricing by location rather than on a New England wide basis). Even though NRG Northeast views this change as a significant improvement to the existing market design, NRG Northeast still views the market in New England as incapable of allowing NRG Northeast to recover its costs and provide a reasonable return on investment. Consequently, on February 26, 2003, Devon Power LLC, Middletown Power LLC, Montville Power LLC, Norwalk Power LLC and NRG Power Marketing (collectively, the “NRG Filers”) filed and requested a cost of service rate with FERC for most of its Connecticut fleet, requesting a February 27th effective date. The NRG Filers remain committed to working with ISO-NE, FERC and other stakeholders to continue to improve the New England market that will hopefully make further reliance on a cost of service rate unnecessary. On March 25, 2003, the FERC issued an order (the “Order”) in response to the NRG Filers’ Joint Motion for Emergency Expedited Issuance of Order by March 17, 2003, in Docket No. ER03-563-000 (the “Emergency Motion”). In the Emergency Motion, the NRG Filers requested that FERC accept the NRG Filers’ reliability must-run agreements and assure the NRG Filers’ recovery of deferred maintenance costs for their New England generating facilities prior to the peak summer season. FERC accepted the NRG Filers’ filing as to the recovery of spring 2003 maintenance costs, subject to refund. FERC’s Order authorizes the ISO New England Inc. to begin collecting these maintenance costs in escrow for the benefit of the NRG Filers as of February 27, 2003. Several intervenors protested the Emergency Motion. FERC did not rule on the remainder of the issues to allow for further time to consider protests it received related to the filings.

      On April 25, 2003, FERC issued an order rejecting the remaining part of the proposed cost of service agreements including the monthly cost-based payments, citing certain policy determinations regarding cost of service agreements. Rather, FERC instructed ISO-NE to establish temporary bidding rules that would permit selected units (units with capacity factors of 10% or less during 2002), operating within designated congestion areas, such as Connecticut, to raise their bids to allow them the opportunity to recover their fixed and variable costs through the market. In May and June 2003, the ISO-NE revised its market rules to facilitate “peaking unit safe harbor,” or “PUSH,” bidding. On July 24, 2003, FERC clarified that the capacity factor of 10% or less applies to units rather than stations. Therefore, on a unit basis, all of the Company’s facilities qualify to bid under the temporary rules, except Middletown units 2 and 3. The PUSH bidding rule will remain in place

20


 

NRG NORTHEAST GENERATING LLC

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)

until ISO-NE implements locational installed capacity payments, which FERC mandated ISO-NE implement no later than June 1, 2004. On March 1, 2004, ISO-NE filed a locational capacity proposal with FERC. Under the proposal, generators that are needed for reliability and have a capacity factor of 15% or less in 2003 are eligible for a monthly capacity payment of $5.38 per KW-month. Most of the Company’s generators located in Connecticut satisfy this requirement.

      Consistent with expectations, PUSH bidding has not yielded sufficient revenues to cover all costs for most of the Company’s affected facilities. On January 16, 2004, the Company filed proposed reliability-must-run agreements (“RMR agreements”) with FERC for the following facilities: Devon station units 11-14, Middletown station and Montville station. The RMR agreement filings requested FERC to establish cost of service rates. On March 18, 2004 FERC granted us a one day suspension of the rates, subject to refund, set the case for hearing and consolidated the case with other similar NRG cases before a settlement judge. In the March 18, 2004 order the FERC ruled that the RMR agreements would expire with the implementation of a locational installed capacity (“LICAP”) market, which was expected to begin on June 1, 2004. On April 14, 2004 we filed a motion for rehearing with FERC requesting FERC to revise the termination date ruling. As of this date, FERC has not responded to the rehearing request.

      On February 6, 2004, the Company filed updated maintenance schedules for the tracking mechanism that provides for the payment by certain NEPOOL participants of third party maintenance expense incurred by NRG. On April 1, 2004 FERC accepted the revised schedules, subject to refund, set the case for hearing and consolidated the case with other similar NRG cases before a settlement judge. In the April 1, 2004 order the FERC ruled that the tracking mechanism would expire with the implementation of a LICAP market, which is expected to begin on June 1, 2004. On April 14, 2004 the Company filed a motion for rehearing with FERC requesting FERC to revise the termination date ruling. As of this date, FERC has not responded to the rehearing request.

      In addition to the facilities noted above, the following of the Company’s quick-start facilities in Connecticut have submitted PUSH bids that have been approved by FERC: Cos Cob, Franklin Drive, Banford, and Torrington. In August 2002, the Company and ISO-NE submitted RMR Agreements to FERC for approval for the following facilities: Devon 7, 8 and 10. In October 2002, Devon 10 was retired because ISO-NE determined that the facility was no longer needed for reliability. In December 2002, FERC approved the RMR Agreements. Numerous parties filed rehearing motions and on September 21, 2004, FERC issued an order affirming in part its prior approval. Specifically, the order reduced the compensation under the agreement by approximately $1 million. The existing RMR agreement between ISO-NE and the Company covering Devon station units 7 and 8 terminated on September 30, 2003. On October 2, 2003, the Company filed with FERC to extend the existing RMR agreement for the two Devon units. On December 1, 2003, FERC granted a one-day suspension of the rates, subject to refund, set the case for hearing and appointed a settlement judge. On February 25, 2004, a FERC sponsored technical conference occurred to review the costs associated with the two Devon units. In the technical conference, the costs relevant to the RMR agreements were discussed. ISO-NE has indicated in a letter dated February 27, 2004, that one of the Devon units will no longer be needed for reliability services.

      Therefore, on May 28, 2004, Devon 8 was retired. On May 28, 2004, a revised RMR agreement was filed with FERC for Devon 7 facility to account for the costs remaining after the retirement of Devon 8.

      On June 2, 2004, FERC issued an order on ISO-NE’s LICAP proposal. In the order, the FERC ruled that LICAP would not go into effect until January 1, 2006. In the order, FERC set for hearing the actual development of a LICAP proposal. In August 2004, ISO-NE filed its LICAP proposal with the administrative law judge who is presiding over our LICAP case. Until the implementation of LICAP, the existing PUSH bidding rules and existing RMR agreements would continue. New RMR agreements must also end when the LICAP market is implemented. In the order, FERC requested ISO-NE to address whether Southwest Connecticut (SWCT) should be in a separate energy and capacity zone. On July 7, 2004, ISO-NE filed a

21


 

NRG NORTHEAST GENERATING LLC

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)

report with FERC requesting that a separate energy and capacity zone be created for SWCT as of January 1, 2006.

 
New York

      In April of 2003, the NYISO implemented a demand curve in its capacity market and scarcity pricing improvements in its energy market. The New York demand curve eliminated the previous market structure’s tendency to price capacity at either its cap (deficiency rate) or near zero. In a complaint filed with FERC on December 15, 2003, Consolidated Edison Company of New York, Inc. and other load-serving entities alleged that NYISO had used the wrong rate setting methodology to establish prices and rebates in the New York City markets for a portion of the summer capacity auction in 2003, and that this action resulted in overcharges to customers and overpayments to suppliers, including the Company, totaling approximately $21 million, with the Company’s share being approximately $5 million. If the complaint were granted, the Company may be required to refund payments. On July 13, 2004, FERC denied the complaint.

 
12. Income Taxes

      The Company is included in the consolidated tax return filings as a wholly owned indirect subsidiary of NRG Energy. Reflected in the financial statements and notes below are separate company federal and state tax provisions as if the Company had prepared separate filings. An income tax provision has been established on the accompanying consolidated financial statements as of the earliest period presented in order to reflect income taxes as if the Company filed its own tax return. The Company’s ultimate parent, NRG Energy, does not have a tax allocation agreement with its subsidiaries and prior to January 1, 2003, income taxes were not recorded or allocated to non tax paying entities or entities such as the Company which are treated as disregarded entities for tax purposes. Because the Company is not a party to a tax sharing agreement, current tax expense (benefit) is recorded as a capital contribution from (distribution to) the Company’s parent. The cumulative effect of recording an income tax provision (benefit) and deferred taxes resulted in recording as of December 31, 2002, a net deferred tax liability of $58.4 million and a reduction to members’ equity of $58.4 million.

      Income taxes for the six months ended June 30, 2004 was a tax expense of $57.4 million compared to a tax benefit of $135.6 million for the same period in 2003. The tax expense for the six months ended June 30, 2004 includes federal tax expense of $41.0 million and state tax expense of $16.4 million. The tax benefit for the same period in 2003 includes federal tax benefit of $96.9 million and state tax benefit of $38.7 million.

      Income taxes for the three months ended June 30, 2004 was a tax expense of $24.4 million compared to a tax benefit of $123.0 million for the same period in 2003. The tax expense for the three months ended June 30, 2004 includes federal tax expense of $17.4 million and state tax expense of $7.0 million. The tax benefit for the same period in 2003 includes federal tax benefit of $87.9 million and state tax benefit of $35.1 million.

      The effective income tax rate for the periods ended June 30, 2004 and 2003, differs from the statutory federal income tax rate of 35% due to state taxes.

      As of June 30, 2004 and December 31, 2003, the Company had $84.8 million and $91.6 million, respectively, of noncurrent deferred tax assets attributable primarily to differences between book and tax basis of property and book reserves not currently deductible for tax purposes. A valuation allowance was not established against these deferred tax assets given the likelihood of realization.

22

exv99w3
 

EXHIBIT 99.3

INDIAN RIVER POWER LLC

FINANCIAL STATEMENTS

At June 30, 2004 and December 31, 2003, and for
the Three and Six Months Ended June 30, 2004 and 2003


 

INDIAN RIVER POWER LLC

INDEX

         
Page(s)

Financial Statements (Unaudited)
       
Unaudited Balance Sheets at June 30, 2004 and December 31, 2003
    2  
Unaudited Statements of Operations for the three and six months ended June 30, 2004 and 2003
    3  
Unaudited Statements of Member’s Equity for the three and six months ended June 30, 2004 and 2003
    4-5  
Unaudited Statements of Cash Flows for the six months ended June 30, 2004 and 2003
    6  
Notes to Unaudited Financial Statements
    7-11  

1


 

INDIAN RIVER POWER LLC

BALANCE SHEETS

(Unaudited)
                     
Reorganized Company

June 30, December 31,
2004 2003


(In thousands of dollars)
ASSETS
Current assets
               
 
Inventory
  $ 9,816     $ 13,702  
 
Prepayments and other current assets
    237       1,171  
     
     
 
   
Total current assets
    10,053       14,873  
Property, plant and equipment, net of accumulated depreciation of $9,573 and $1,080, respectively
    391,720       395,021  
Intangible assets, net of accumulated amortization of $1,527 and $0, respectively
    56,004       57,531  
Other assets
    6,696       6,668  
     
     
 
   
Total assets
  $ 464,473     $ 474,093  
     
     
 
 
LIABILITIES AND MEMBER’S EQUITY
Current liabilities
               
 
Accounts payable — trade
  $ 10     $ 3  
 
Accounts payable — affiliates
    44,450       59,734  
 
Accrued expenses
    97       142  
 
Deferred income tax
    44       44  
 
Other current liabilities
          40  
     
     
 
   
Total current liabilities
    44,601       59,963  
Deferred income tax
    13,375       15,144  
Other long-term obligations
    4,391       4,256  
     
     
 
   
Total liabilities
    62,367       79,363  
     
     
 
Commitments and contingencies
               
Member’s equity
    402,106       394,730  
     
     
 
   
Total liabilities and member’s equity
  $ 464,473     $ 474,093  
     
     
 

The accompanying notes are an integral part of these financial statements.

2


 

INDIAN RIVER POWER LLC

STATEMENTS OF OPERATIONS

(Unaudited)
                                   
Reorganized Predecessor Reorganized Predecessor
Company Company Company Company




Three Months Ended Six Months Ended


June 30, June 30, June 30, June 30,
2004 2003 2004 2003




(In thousands of dollars)
Revenues
  $ 34,871     $ 24,616     $ 76,428     $ 68,285  
Operating costs
    30,444       19,678       58,797       46,969  
Depreciation
    4,091       5,718       8,492       11,690  
General and administrative expenses
    1,955       484       3,573       902  
     
     
     
     
 
 
Income (loss) from operations
    (1,619 )     (1,264 )     5,566       8,724  
Interest expense
          (3,974 )           (7,839 )
Other income, net
    14       18       41       18  
     
     
     
     
 
 
Income (loss) before income taxes
    (1,605 )     (5,220 )     5,607       903  
Income tax expense
    (654 )     (2,132 )     2,293       369  
     
     
     
     
 
 
Net income (loss)
  $ (951 )   $ (3,088 )   $ 3,314     $ 534  
     
     
     
     
 

The accompanying notes are an integral part of these financial statements.

3


 

INDIAN RIVER POWER LLC

STATEMENTS OF MEMBER’S EQUITY

For the Three Months Ended June 30, 2004 and 2003
(Unaudited)
                                         
Member Member Accumulated Total

Contributions/ Net Income Member’s
Units Amount Distributions (Loss) Equity





(In thousands of dollars)
Balances at March 31, 2003 (Predecessor Company)
    1,000     $ 1     $ 193,522     $ 88,179     $ 281,702  
Net loss and comprehensive loss
                            (3,088 )     (3,088 )
     
     
     
     
     
 
Balances at June 30, 2003 (Predecessor Company)
    1,000     $ 1     $ 193,522     $ 85,091     $ 278,614  
     
     
     
     
     
 
Balances at March 31, 2004 (Reorganized Company)
    1,000     $ 1     $ 400,379     $ 2,703     $ 403,083  
Net loss and comprehensive loss
                            (951 )     (951 )
Distribution to member
                    (26 )             (26 )
     
     
     
     
     
 
Balances at June 30, 2004 (Reorganized Company)
    1,000     $ 1     $ 400,353     $ 1,752     $ 402,106  
     
     
     
     
     
 

The accompanying notes are an integral part of these financial statements.

4


 

INDIAN RIVER POWER LLC

STATEMENTS OF MEMBER’S EQUITY

For the Six Months Ended June 30, 2004 and 2003
(Unaudited)
                                         
Member Member Accumulated Total

Contributions/ Net Income Member’s
Units Amount Distributions (Loss) Equity





(In thousands of dollars)
Balances at December 31, 2002 (Predecessor Company)
    1,000     $ 1     $ 193,522     $ 84,557     $ 278,080  
Net income and comprehensive income
                            534       534  
     
     
     
     
     
 
Balances at June 30, 2003 (Predecessor Company)
    1,000     $ 1     $ 193,522     $ 85,091     $ 278,614  
     
     
     
     
     
 
Balances at December 31, 2003 (Reorganized Company)
    1,000     $ 1     $ 396,291     $ (1,562 )   $ 394,730  
Net income and comprehensive income
                            3,314       3,314  
Contribution from member
                    4,062               4,062  
     
     
     
     
     
 
Balances at June 30, 2004 (Reorganized Company)
    1,000     $ 1     $ 400,353     $ 1,752     $ 402,106  
     
     
     
     
     
 

The accompanying notes are an integral part of these financial statements.

5


 

INDIAN RIVER POWER LLC

STATEMENTS OF CASH FLOWS

(Unaudited)
                       
Reorganized Predecessor
Company Company


Six Months Six Months
Ended Ended
June 30, June 30,
2004 2003


(In thousands of dollars)
Cash flows from operating activities
               
Net income
  $ 3,314     $ 534  
Adjustments to reconcile net income to net cash provided by operating activities
               
 
Depreciation
    8,492       11,690  
 
Amortization of intangibles
    1,527        
 
Amortization of debt issuance costs
          668  
 
Deferred income taxes
    (1,769 )     369  
 
Current tax expense — noncash contribution from member
    4,062        
 
Changes in assets and liabilities
               
   
Accounts receivable — affiliates
          (3,611 )
   
Inventory
    3,886       4,050  
   
Prepayments and other current assets
    934       8,380  
   
Other assets
    (28 )     (6,633 )
   
Accounts payable — trade
    7       6  
   
Accounts payable — affiliates
    (15,284 )     (6,529 )
   
Accrued expenses and other liabilities
    50       519  
     
     
 
     
Net cash provided by operating activities
    5,191       9,443  
     
     
 
Cash flows from investing activities
               
Capital expenditures
    (5,191 )     (6,408 )
     
     
 
     
Net cash used in investing activities
    (5,191 )     (6,408 )
     
     
 
Cash flows from financing activities
               
Payments on long-term borrowings
          (2,007 )
Bank overdraft
          (1,028 )
     
     
 
     
Net cash (used in) provided by financing activities
          (3,035 )
     
     
 
     
Net change in cash and cash equivalents
           
Cash and cash equivalents
               
Beginning of period
           
     
     
 
End of period
  $     $  
     
     
 

The accompanying notes are an integral part of these financial statements.

6


 

INDIAN RIVER POWER LLC

NOTES TO FINANCIAL STATEMENTS

(Unaudited)
 
1. Organization

      Indian River Power LLC (the “Company”) is an indirect wholly owned subsidiary of NRG Energy, Inc. (“NRG Energy”). NRG MidAtlantic Generating LLC (“MidAtlantic Gen”) owns 100% of the Company. MidAtlantic Gen’s members are MidAtlantic Generation Holding LLC and NRG MidAtlantic LLC, both of which are wholly owned subsidiaries of NRG Energy and each of which owns a 50% interest in MidAtlantic Gen.

 
Recent Developments

      On May 14, 2003, NRG Energy and 25 of its 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. During the bankruptcy proceedings, NRG Energy continued to conduct business and manage the companies as debtors in possession pursuant to sections 1107(a) and 1108 of the bankruptcy code. The Company was not part of these Chapter 11 cases or any of the subsequent bankruptcy filings. On November 24, 2003, the bankruptcy court entered an order confirming NRG Energy’s Plan of Reorganization and the plan became effective on December 5, 2003. In connection with NRG Energy’s emergence from bankruptcy, NRG Energy adopted fresh start accounting in accordance with AICPA Statement of Position 90-7, Financial Reporting by Entities in Reorganization Under the Bankruptcy Code (“SOP 90-7”) on December 5, 2003. NRG Energy’s fresh start accounting was applied to the Company on a push down accounting basis with the financial statement impact recorded as an adjustment to the December 6, 2003, member’s equity.

 
2. Summary of Significant Accounting Policies
 
Basis of Presentation

      As used in these unaudited interim financial statements, “Predecessor Company” refers to the Company prior to NRG Energy’s emergence from bankruptcy. “Reorganized Company” refers to the Company after NRG Energy’s emergence from bankruptcy.

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

      In the opinion of management, the accompanying unaudited interim financial statements contain all material adjustments necessary to present fairly the Company’s financial position as of June 30, 2004 and December 31, 2003, the results of its operations and member’s equity for the three and six months ended June 30, 2004 and 2003 and cash flows for the six months ended June 30, 2004 and 2003. Certain prior-year amounts have been reclassified for comparative purposes.

 
Comparability of Financial Information

      Due to NRG Energy’s adoption of Fresh Start as of December 5, 2003, the Reorganized Company’s 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 push down accounting from NRG Energy’s fresh start

7


 

INDIAN RIVER POWER LLC

NOTES TO FINANCIAL STATEMENTS — (Continued)

accounting. A black line has been drawn on the accompanying financial statements (excluding the balance sheet) to separate and distinguish between the Reorganized Company and the Predecessor Company.

 
3. Inventory

      Inventory, which is valued at the lower of weighted average cost or market, consists of:

                   
Reorganized Company

June 30, December 31,
2004 2003


(In thousands of dollars)
Fuel oil
  $ 181     $ 378  
Spare parts
    3,538       3,557  
Coal
    6,097       9,767  
     
     
 
 
Total inventory
  $ 9,816     $ 13,702  
     
     
 
 
4. Property, Plant and Equipment

      The major classes of property, plant and equipment were as follows:

                   
Reorganized Company

June 30, December 31,
2004 2003


(In thousands of dollars)
Land and improvements
  $ 5,696     $ 5,696  
Facilities and equipment
    380,097       380,127  
Office furnishings and equipment
    233       203  
Construction in progress
    15,267       10,075  
     
     
 
 
Total property, plant and equipment
    401,293       396,101  
Accumulated depreciation
    (9,573 )     (1,080 )
     
     
 
Property, plant and equipment, net
  $ 391,720     $ 395,021  
     
     
 
 
5. Asset Retirement Obligation

      Effective January 1, 2003, the Company adopted Statement of Financial Accounting Standards No. 143, Accounting for Asset Retirement Obligations (“SFAS No. 143”). SFAS No. 143 requires an entity to recognize the fair value of a liability for an asset retirement obligation in the period in which it is incurred. Upon initial recognition of a liability for an asset retirement obligation, an entity shall capitalize an asset retirement cost by increasing the carrying amount of the related long-lived asset by the same amount as the liability. Over time, the liability is accreted to its present value each period, and the capitalized cost is depreciated over the useful life of the related asset. Retirement obligations associated with long-lived assets included within the scope of SFAS No. 143 are those for which a legal obligation exists under enacted laws, statutes and written or oral contracts, including obligations arising under the doctrine of promissory estoppel.

      The Company identified an asset retirement obligation for future environmental obligations related to ash disposal site closure. The adoption of SFAS No. 143 resulted in recording a $1.4 million increase to property, plant and equipment and a $1.7 million increase to other long-term obligations. The cumulative effect of adopting SFAS No. 143 was recorded as a $0.2 million increase to depreciation expense and a $0.3 million increase to operating costs as the Company considered the cumulative effect to be immaterial.

8


 

INDIAN RIVER POWER LLC

NOTES TO FINANCIAL STATEMENTS — (Continued)

      The following represents the balances of the asset retirement obligation at January 1, 2004, and the accretion of the asset retirement obligation for the six months ended June 30, 2004, which is included in other long-term obligations in the Company’s balance sheet.

                         
Reorganized Company

Accretion
for the
Beginning Six Months Ending
Balance Ended Balance
January 1, June 30, June 30,
2004 2004 2004



(In thousands of dollars)
Landfill closure obligation
  $ 4,222     $ 145     $ 4,367  
 
6. Intangible Assets

      Upon the application of push down accounting, the Company established certain intangible assets for plant emission allowances. These intangible assets will be amortized over their respective lives based on units of production basis to resemble the Company’s realization of such assets.

      Emission allowances will be amortized as additional fuel expense based upon the actual level of emissions from the respective plants through 2023. Aggregate amortization recognized for the three and six months ended June 30, 2004, was approximately $0.4 million and $1.5 million, respectively. The annual aggregate amortization for each of the five succeeding years is expected to approximate $3.0 million each year.

      Intangible assets consisted of the following:

         
Emission
Allowances

(In thousands
of dollars)
Original balance as of December 6, 2003
  $ 57,531  
Amortization
     
     
 
Balance as of December 31, 2003
    57,531  
Amortization
    (1,527 )
     
 
Balance as of June 30, 2004
  $ 56,004  
     
 
 
7. Commitments and Contingencies
 
Environmental Matters

      The Company is responsible for the costs associated with closure, post-closure care and monitoring of the ash landfill owned and operated by the Company on the site of the Indian River Generating Station. No material liabilities outside such costs are expected. In accordance with certain regulations established by the Delaware Department of Natural Resources and Environmental Control, the Company has established a fully funded trust fund to provide for financial assurance for the closure and post-closure related costs in the amount of $6.7 million. The amounts contained in this fund will be dispersed as authorized by the Delaware Department of Natural Resources and Environmental Control. This amount is recorded in other noncurrent assets on the balance sheet.

 
Guarantees

      In November 2002, the FASB issued FASB Interpretation No. (“FIN”) 45, Guarantor’s Accounting and Disclosure Requirements for Guarantees, Including Indirect Guarantees of Indebtedness of Others. The

9


 

INDIAN RIVER POWER LLC

NOTES TO FINANCIAL STATEMENTS — (Continued)

initial recognition and initial measurement provisions of this interpretation are applicable on a prospective basis to guarantees issued or modified after December 31, 2002, irrespective of the guarantor’s fiscal year end. The disclosure requirements are effective for financial statements of interim or annual periods ending after December 15, 2002. The interpretation addresses the disclosures to be made by a guarantor in its interim and annual financial statements about its obligations under guarantees. The interpretation also clarifies the requirements related to the recognition of a liability by a guarantor at the inception of the guarantee for the obligations the guarantor has undertaken in issuing the guarantee.

      In connection with the application of push down accounting, all outstanding guarantees were considered new; accordingly, the Company applied the provisions of FIN 45 to all of those guarantees. Each guarantee was reviewed for the requirement to recognize a liability at inception.

      On December 23, 2003, the Company is a guarantor under the debt issued by the Company’s ultimate parent, NRG Energy. NRG Energy, issued $1.25 billion of 8% Second Priority Notes, due and payable on December 15, 2013. On January 28, 2004, NRG Energy also issued $475.0 million of Second Priority Notes, under the same terms and indenture as its December 23, 2003 offering.

      NRG Energy’s payment obligations under the notes and all related Parity Lien Obligations are guaranteed on an unconditional basis by each of NRG Energy’s current and future restricted subsidiaries, of which the Company is one. The notes are jointly and severally guaranteed by each of the guarantors. The subsidiary guarantees of the notes are secured, on a second priority basis, equally and ratably with any future Parity Lien Debt, by security interests in all of the assets of the guarantors, except certain excluded assets, subject to liens securing parity lien debt and other permitted prior liens.

      The Company’s obligations pursuant to its guarantees of the performance, equity and indebtedness obligations were as follows:

                                 
Guarantee/
Maximum Expiration
Exposure Nature of Guarantee Date Triggering Event




(In thousands of dollars)
NRG Energy Second Priority Notes due 2013
  $ 1,753,000     Obligations under credit agreement     2013       Nonperformance  
 
8. Regulatory Issues

      On April 2, 2003, Reliant Resources, Inc. (“Reliant”) filed a compliant against the Pennsylvania, Jersey, Maryland Interconnector area (“PJM”) with FERC and suggested specific modifications to PJM’s price mitigation rules. On June 9, 2003, FERC rejected the Reliant modifications but required PJM to file a report to address the concerns of Reliant by September 30, 2003. The PJM market monitoring unit filed its compliance filing with FERC as required, but opted to continue its present mitigation practices. The present mitigation plan permits PJM to “cost-cap” the energy bids of certain generating facilities that were constructed prior to 1996. The cost capping method is based on a facility’s variable costs plus 10%. In addition, the PJM market monitoring unit filed to eliminate the exemption that units built after 1996 had from PJM’s mitigation measures. On May 6, 2004, FERC rejected the proposed extension of the cost capping mechanism to generating facilities built after 1996. In the order, the FERC approved the application of cost-capping mitigation method for facilities built prior to 1996 and were cost capped less than 80% of the time the facilities operated. The FERC required that for facilities that are cost capped 80% or more of their operating hours mitigated, are needed for reliability and are not recovering sufficient revenue to cover their costs, that PJM must provide alternative methods of compensation. The FERC noted that such alternative compensation could consist of market design changes such as a higher bid cap or reliability must run agreements. FERC required that PJM file such a proposal by November 6, 2004. At this time it is unclear how this ruling will

10


 

INDIAN RIVER POWER LLC

NOTES TO FINANCIAL STATEMENTS — (Continued)

impact the Company. The Company continues to monitor these activities for any potential adverse impact to the Company’s financial position or results of operations.

 
9. Income Taxes

      The Company is included in the consolidated tax return filings as a wholly owned indirect subsidiary of NRG Energy. Reflected in the financial statements and notes below are separate company federal and state tax provisions as if the Company had prepared separate filings. An income tax provision has been established on the accompanying financial statements as of the earliest period presented in order to reflect income taxes as if the Company filed its own tax return. The Company’s ultimate parent, NRG Energy, does not have a tax allocation agreement with its subsidiaries nor has it historically pushed down or allocated income taxes to non tax paying entities or entities such as the Company which are treated as disregarded entities for tax purposes. Because the Company is not a party to a tax sharing agreement, current tax expense (benefit) is recorded as a capital contribution from (distribution to) the Company’s parent. The cumulative effect of recording an income tax provision (benefit) and deferred taxes resulting in recording as of December 31, 2002, a net deferred tax liability of $98.9 million and a reduction to member’s equity of $98.9 million.

      Income taxes for the six months ended June 30, 2004 was a tax expense of $2.3 million compared to a tax expense of $0.4 million for the same period in 2003. The tax expense for the six months ended June 30, 2004 includes federal tax expense of $1.8 million and state tax expense of $0.5 million. The tax expense for the same period in 2003 includes federal tax expense of $0.3 million and state tax expense of $0.1 million.

      Income taxes for the three months ended June 30, 2004 was a tax benefit of $0.7 million compared to a tax benefit of $2.1 million for the same period in 2003. The tax benefit for the three months ended June 30, 2004 includes federal tax benefit of $0.5 million and state tax benefit of $0.2 million. The tax benefit for the same period in 2003 includes tax benefit of $1.6 million and state tax benefit of $0.5 million.

      The effective income tax rate for the periods ended June 30, 2004 and 2003, differs from the statutory federal income tax rate of 35% due to state taxes.

      As of June 30, 2004 and December 31, 2003, the Company had $13.4 million and $15.1 million, respectively, of noncurrent deferred tax liabilities attributable primarily to differences between book and tax basis of property and emissions credits.

11

exv99w4
 

EXHIBIT 99.4

NRG MIDATLANTIC GENERATING LLC

CONSOLIDATED FINANCIAL STATEMENTS

At June 30, 2004 and December 31, 2003, and for
the Three and Six Months Ended June 30, 2004 and 2003


 

NRG MIDATLANTIC GENERATING LLC

INDEX

         
Page(s)

Consolidated Financial Statements (Unaudited)
       
Unaudited Consolidated Balance Sheets at June 30, 2004 and December 31, 2003
    2  
Unaudited Consolidated Statements of Operations for the three and six months ended June 30, 2004 and 2003
    3  
Unaudited Consolidated Statements of Members’ Equity for the three and six months ended June 30, 2004 and 2003
    4-5  
Unaudited Consolidated Statements of Cash Flows for the six months ended June 30, 2004 and 2003
    6  
Notes to Unaudited Consolidated Financial Statements
    7-13  

1


 

NRG MIDATLANTIC GENERATING LLC

CONSOLIDATED BALANCE SHEETS

(Unaudited)
                     
Reorganized Company

June 30, December 31,
2004 2003


ASSETS
Current assets
               
 
Cash and cash equivalents
  $ 32,423     $ 77  
 
Accounts receivable — affiliates
          5,155  
 
Inventory
    13,484       17,611  
 
Derivative instruments valuation
    214       161  
 
Prepayments and other current assets
    507       2,385  
     
     
 
   
Total current assets
    46,628       25,389  
Property, plant and equipment, net of accumulated depreciation of $14,536 and $1,693, respectively
    558,200       565,201  
Investment in projects
    1,280       1,280  
Intangible assets, net of accumulated amortization of $2,154 and $0, respectively
    66,315       68,469  
Other assets
    6,813       6,753  
     
     
 
   
Total assets
  $ 679,236     $ 667,092  
     
     
 
 
LIABILITIES AND MEMBERS’ EQUITY
Current liabilities
               
 
Accounts payable — trade
  $ 10     $ 38  
 
Accounts payable — affiliates
    2,030       259  
 
Accrued expenses
    97       142  
 
Derivative instruments valuation
          163  
 
Deferred income tax
    56       56  
 
Other current liabilities
          285  
     
     
 
   
Total current liabilities
    2,193       943  
Deferred income tax
    32,853       32,979  
Other long-term obligations
    4,391       4,256  
     
     
 
   
Total liabilities
    39,437       38,178  
     
     
 
Commitments and contingencies
               
Members’ equity
    639,799       628,914  
     
     
 
   
Total liabilities and members’ equity
  $ 679,236     $ 667,092  
     
     
 

The accompanying notes are an integral part of these consolidated financial statements.

2


 

NRG MIDATLANTIC GENERATING LLC

CONSOLIDATED STATEMENTS OF OPERATIONS

(Unaudited)
                                   
Reorganized Predecessor Reorganized Predecessor
Company Company Company Company




Three Months Ended Six Months Ended


June 30, June 30, June 30, June 30,
2004 2003 2004 2003




(In thousands of dollars)
Revenues
  $ 45,482     $ 33,163     $ 99,898     $ 91,862  
Operating costs
    36,307       25,153       70,773       64,200  
Depreciation
    6,272       7,335       12,843       14,997  
General and administrative expenses
    3,234       740       5,818       1,525  
Restructuring charges
          1,237             1,237  
     
     
     
     
 
 
Income (loss) from operations
    (331 )     (1,302 )     10,464       9,903  
Interest expense
          (5,212 )           (10,265 )
Other income, net
    14       301       81       569  
     
     
     
     
 
 
Income (loss) before income taxes
    (317 )     (6,213 )     10,545       207  
Income tax expense (benefit)
    (127 )     (2,524 )     4,287       84  
     
     
     
     
 
 
Net income (loss)
  $ (190 )   $ (3,689 )   $ 6,258     $ 123  
     
     
     
     
 

The accompanying notes are an integral part of these consolidated financial statements.

3


 

NRG MIDATLANTIC GENERATING LLC

CONSOLIDATED STATEMENTS OF MEMBERS’ EQUITY

For the Three Months Ended June 30, 2003 and 2004
(Unaudited)
                                                 
Accumulated
Members’ Members’ Accumulated Other Total

Contributions/ Net Income Comprehensive Members’
Unit Amount Distributions (Loss) Income Equity






(In thousands of dollars)
Balances at March 31, 2003 (Predecessor Company)
    1,000     $ 1     $ 190,725     $ 92,285     $     $ 283,011  
Net loss
                            (3,689 )             (3,689 )
                                             
 
Comprehensive loss
                                            (3,689 )
     
     
     
     
     
     
 
Balances at June 30, 2003 (Predecessor Company)
    1,000     $ 1     $ 190,725     $ 88,596     $     $ 279,322  
     
     
     
     
     
     
 
Balances at March 31, 2004 (Reorganized Company)
    1,000     $ 1     $ 633,680     $ 4,975     $     $ 638,656  
Net loss
                            (190 )             (190 )
Impact of SFAS No. 133 for the three months ended June 30, 2004
                                    214       214  
                                             
 
Comprehensive income
                                            24  
Contribution from members
                    1,119                       1,119  
     
     
     
     
     
     
 
Balances at June 30, 2004 (Reorganized Company)
    1,000     $ 1     $ 634,799     $ 4,785     $ 214     $ 639,799  
     
     
     
     
     
     
 

The accompanying notes are an integral part of these consolidated financial statements.

4


 

NRG MIDATLANTIC GENERATING LLC

CONSOLIDATED STATEMENTS OF MEMBERS’ EQUITY

For the Six Months Ended June 30, 2003 and 2004
(Unaudited)
                                                 
Accumulated
Members’ Members’ Accumulated Other Total

Contributions/ Net Income Comprehensive Members’
Unit Amount Distributions (Loss) Income Equity






(In thousands of dollars)
Balances at December 31, 2002 (Predecessor Company)
    1,000     $ 1     $ 190,725     $ 88,473     $     $ 279,199  
Net income
                            123               123  
                                             
 
Comprehensive income
                                            123  
     
     
     
     
     
     
 
Balances at June 30, 2003 (Predecessor Company)
    1,000     $ 1     $ 190,725     $ 88,596     $     $ 279,322  
     
     
     
     
     
     
 
Balances at December 31, 2003 (Reorganized Company)
    1,000     $ 1     $ 630,386     $ (1,473 )   $     $ 628,914  
Net income
                            6,258               6,258  
Impact of SFAS No. 133 for the six months ended June 30, 2004
                                    214       214  
                                             
 
Comprehensive income
                                            6,472  
Contribution from members
                    4,413                       4,413  
     
     
     
     
     
     
 
Balances at June 30, 2004 (Reorganized Company)
    1,000     $ 1     $ 634,799     $ 4,785     $ 214     $ 639,799  
     
     
     
     
     
     
 

The accompanying notes are an integral part of these consolidated financial statements.

5


 

NRG MIDATLANTIC GENERATING LLC

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)
                       
Reorganized Predecessor
Company Company


Six Months Six Months
Ended Ended
June 30, June 30,
2004 2003


(In thousands of dollars)
Cash flow from operating activities
               
Net income
  $ 6,258     $ 123  
Adjustments to reconcile net income to net cash provided by operating activities
               
 
Depreciation
    12,843       14,997  
 
Unrealized (gain) loss on derivatives
    (2 )     4,114  
 
Amortization of debt issuance costs
          864  
 
Amortization of intangible assets
    2,154        
 
Deferred income taxes
    (126 )     84  
 
Current tax expense — non cash contribution from members
    4,413        
 
Changes in assets and liabilities
               
   
Accounts receivable, net
          (1,120 )
   
Accounts receivable — affiliates
    5,155        
   
Inventory
    4,127       3,653  
   
Prepayments and other current assets
    1,878       11,003  
   
Other assets
    (60 )     (6,633 )
   
Accounts payable — trade
    (28 )     (425 )
   
Accounts payable — affiliates
    1,771       (10,950 )
   
Accrued interest
          (7 )
   
Changes in other liabilities
    (195 )     916  
     
     
 
     
Net cash provided by operating activities
    38,188       16,619  
     
     
 
Cash flows from investing activities
               
Increase in restricted cash
          (5,515 )
Capital expenditures
    (5,842 )     (8,463 )
     
     
 
     
Net cash used in investing activities
    (5,842 )     (13,978 )
     
     
 
Cash flows from financing activities
               
Payments on long-term borrowings
          (2,641 )
     
     
 
     
Net cash used in financing activities
          (2,641 )
     
     
 
     
Net change in cash and cash equivalents
    32,346        
Cash and cash equivalents
               
Beginning of period
    77        
     
     
 
End of period
  $ 32,423     $  
     
     
 

The accompanying notes are an integral part of these consolidated financial statements.

6


 

NRG MIDATLANTIC GENERATING LLC

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)
 
1. Organization

      NRG Mid Atlantic Generating LLC (the “Company”), a wholly owned indirect subsidiary of NRG Energy, Inc. (“NRG Energy”), owns electric power generation plants in the mid-atlantic region of the United States. The Company’s members are MidAtlantic Generation Holding LLC (“MidAtlantic Generation”) and NRG MidAtlantic LLC (“NRG MidAtlantic”) each of which owns a 50% interest in the Company and are directly held wholly owned subsidiaries of NRG Energy.

      The Company was formed in May, 2000 for the purpose of financing, acquiring, owning, operating and maintaining, through its subsidiaries the power generation facilities owned by Indian River Power LLC (“Indian River”), Vienna Power LLC (“Vienna”), Keystone Power LLC (“Keystone”) and Conemaugh Power LLC (“Conemaugh”).

 
Recent Developments

      On May 14, 2003, NRG Energy and 25 of its 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. During the bankruptcy proceedings, NRG Energy continued to conduct business and manage the companies as debtors in possession pursuant to sections 1107(a) and 1108 of the bankruptcy code. The Company was not part of these Chapter 11 cases or any of the subsequent bankruptcy filings. On November 24, 2003, the bankruptcy court entered an order confirming NRG Energy’s Plan of Reorganization and the plan became effective on December 5, 2003. In connection with NRG Energy’s emergence from bankruptcy, NRG Energy adopted fresh start accounting in accordance with AICPA Statement of Position 90-7, Financial Reporting by Entities in Reorganization Under the Bankruptcy Code (“SOP 90-7”) on December 5, 2003. NRG Energy’s fresh start accounting was applied to the Company on a push down accounting basis with the financial statement impact recorded as an adjustment to the December 6, 2003, members’ equity.

 
2. Summary of Significant Accounting Policies
 
Basis of Presentation

      As used in these unaudited interim consolidated financial statements, “Predecessor Company” refers to the Company prior to NRG Energy’s emergence from bankruptcy. “Reorganized Company” refers to the Company after NRG Energy’s emergence from bankruptcy.

      The accompanying unaudited interim consolidated financial statements have been prepared in accordance with the Securities and Exchange Commission’s or “SEC” regulations for interim consolidated financial information. Accordingly, they do not include all of the information and footnotes required by generally accepted accounting principles for complete financial statements. The accounting policies followed are set forth in Note 2 to the Company’s annual consolidated audited financial statements for the year ended December 31, 2003. The following notes should be read in conjunction with such policies and other disclosures. 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 the Company’s consolidated financial position as of June 30, 2004 and December 31, 2003, the results of its operations and members’ equity for the three and six months ended June 30, 2004 and 2003 and cash flows for the six months ended June 30, 2004 and 2003. Certain prior-year amounts have been reclassified for comparative purposes.

7


 

NRG MIDATLANTIC GENERATING LLC

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)

 
Comparability of Financial Information

      Due to NRG Energy’s adoption of Fresh Start as of December 5, 2003, the Reorganized Company’s consolidated 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 push down accounting from NRG Energy’s fresh start accounting. A black line has been drawn on the accompanying consolidated financial statements (excluding the balance sheet) to separate and distinguish between the Reorganized Company and the Predecessor Company.

 
3. Inventory

      Inventory, which is valued at the lower of weighted average cost or market, consists of:

                   
Reorganized Company

June 30, December 31,
2004 2003


(In thousands of dollars)
Fuel oil
  $ 2,210     $ 2,601  
Spare parts
    5,116       5,188  
Coal
    6,158       9,822  
     
     
 
 
Total inventory
  $ 13,484     $ 17,611  
     
     
 
 
4. Property, Plant and Equipment

      The major classes of property, plant and equipment were as follows:

                   
Reorganized Company

June 30, December 31,
2004 2003


(In thousands of dollars)
Land
  $ 19,386     $ 19,386  
Facilities and equipment
    537,592       536,925  
Construction work in progress
    15,758       10,583  
     
     
 
 
Total property, plant and equipment
    572,736       566,894  
Accumulated depreciation
    (14,536 )     (1,693 )
     
     
 
Property, plant and equipment, net
  $ 558,200     $ 565,201  
     
     
 
 
5. Asset Retirement Obligation

      Effective January 1, 2003, the Company adopted Statement of Financial Accounting Standards SFAS No. 143, Accounting for Asset Retirement Obligations (“SFAS No. 143”). SFAS No. 143 requires an entity to recognize the fair value of a liability for an asset retirement obligation in the period in which it is incurred. Upon initial recognition of a liability for an asset retirement obligation, an entity shall capitalize an asset retirement cost by increasing the carrying amount of the related long-lived asset by the same amount as the liability. Over time, the liability is accreted to its present value each period, and the capitalized cost is depreciated over the useful life of the related asset. Retirement obligations associated with long-lived assets included within the scope of SFAS No. 143 are those for which a legal obligation exists under enacted laws, statutes and written or oral contracts, including obligations arising under the doctrine of promissory estoppel.

8


 

NRG MIDATLANTIC GENERATING LLC

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)

      The Company identified an asset retirement obligation related to environmental obligations related to ash disposal site closure. The adoption of SFAS No. 143 resulted in recording a $1.4 million increase to property, plant and equipment and a $1.7 million increase to other long-term obligations. The cumulative effect of adopting SFAS No. 143 was recorded as a $0.2 million increase to depreciation expense and a $0.3 million increase to operating costs, as the Company considered the cumulative effect to be immaterial.

      The following represents the balances of the asset retirement obligation at January 1, 2004, and the accretion of the asset retirement obligation for the six months ended June 30, 2004, which is included in other long-term obligations in the consolidated balance sheets.

                         
Reorganized Company

Accretion
for the
Beginning Six Months Ending
Balance Ended Balance
January 1, June 30, June 30,
2004 2004 2004



(In thousands of dollars)
Indian River landfill closure obligation
  $ 4,222     $ 145     $ 4,367  
 
6. Intangible Assets

      Upon the application of push down accounting, the Company established certain intangible assets for plant emission allowances. These intangible assets will be amortized over their respective lives based on a units of production basis to resemble the Company’s realization of such assets.

      Emission allowances will be amortized as additional fuel expense based upon the actual level of emissions from the respective plants through 2023. Aggregate amortization recognized for the three and six months ended June 30, 2004, was approximately $0.8 million and $2.2 million, respectively. The annual aggregate amortization for each of the five succeeding years is expected to approximate $4.0 million each year.

      Intangible assets consisted of the following:

         
Emission
Allowances

(In thousands
of dollars)
Original balance as of December 6, 2003
  $ 68,469  
Amortization
     
     
 
Balance as of December 31, 2003
    68,469  
Amortization
    (2,154 )
     
 
Balance as of June 30, 2004
  $ 66,315  
     
 
 
7. Investments Accounted for by the Cost Method

      The Company had investments of $1.3 million in two joint venture projects, Keystone Fuels LLC (“Keystone”) (3.70%) and Conemaugh Fuels LLC (“Conemaugh”) (3.72%), that were formed for the purpose of buying coal and selling such coal to Keystone and Conemaugh, or to any entity that manufacturers or produces synthetic fuel from coal for resale to Keystone or Conemaugh. The cost method of accounting is applied to such investments because the ownership structure prevents the Company from exercising a controlling influence over operating and financial policies of the projects.

 
8. Derivative Instruments and Hedging Activity

      SFAS No. 133, Accounting for Derivative Instruments and Hedging Activities (“SFAS No. 133), as amended, requires the Company to record all derivatives on the consolidated balance sheet as assets or

9


 

NRG MIDATLANTIC GENERATING LLC

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)

liabilities at fair value. For derivatives designated as cash flow hedges, the effective portion of the changes in fair value of the derivatives are recorded in accumulated other comprehensive income (“OCI”) and subsequently recognized in earnings when the hedged items impact income. For derivatives designated as hedges of the fair value of assets or liabilities, the changes in fair value of both the derivatives and the hedged items are recorded in current earnings. Changes in the fair value of nonhedge derivatives will be immediately recognized in earnings. Additionally, many of the Company’s commodity sales and purchase agreements that otherwise would be required to follow derivative accounting qualify as normal purchases and sales under SFAS No. 133 and are therefore exempt from fair value accounting.

      SFAS No. 133 applies to the Company’s long-term power sales contracts, long-term fuel purchase contracts and other energy related commodities financial instruments used to mitigate variability in earnings due to fluctuations in spot market prices, hedge fuel requirements at generation facilities and protect investments in fuel inventories. At June 30, 2004, the Company had various commodity contracts extending through December 2005. Certain of these contracts meet the hedge accounting requirements of SFAS No. 133, and are designated as cash flow hedges.

      The adoption of SFAS No. 133 on January 1, 2001, resulted in no amounts being recorded on the consolidated balance sheet as the Company had no derivatives at January 1, 2001. The Company has derivatives accounted for as hedges at June 30, 2004, and for the three and six months ended June 30, 2004. The Company had no derivatives accounted for as hedges at December 31, 2003 or for the three and six months ended June 30, 2003.

 
Accumulated Other Comprehensive Income

      The following table summarizes the effects of SFAS No. 133 on the Company’s OCI balance attributable to hedged derivatives:

                   
Reorganized Reorganized
Company Company
Three Months Six Months
Ended Ended
June 30, 2004 June 30, 2004


Gains/(Losses)
               
Beginning balance
  $     $  
Unwound from OCI during period due to unwinding of previously deferred amounts
           
Mark to market hedge contracts
    214       214  
     
     
 
 
Ending balance
  $ 214     $ 214  
     
     
 
Gains expected to unwind from OCI during next 12 months
  $ 214     $ 214  

      During the three and six months ended June 30, 2004 the Company recorded gains in OCI of $0.2 million, related to changes in the fair values of derivatives accounted for as hedges.

      The net balance in OCI relating to OCI as of June 30, 2004 was an unrecognized gain of $0.2 million. The Company expects $0.2 million of deferred net losses on derivative instruments accumulated in OCI to be recognized in earnings during the next 12 months.

10


 

NRG MIDATLANTIC GENERATING LLC

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)

 
Statement of Operations

      The following table summarizes the pre-tax effects of nonhedge derivatives on the Company’s statements of operations:

                                   
Reorganized Predecessor Reorganized Predecessor
Company Company Company Company




Three Months Three Months Six Months Six Months
Ended Ended Ended Ended
June 30, June 30, June 30, June 30,
2004 2003 2004 2003




(In thousands of dollars)
Gains (Losses)
                               
Revenues
  $ (217 )   $ (359 )   $ 2     $ (1,216 )
Costs of operations
                      (2,898 )
     
     
     
     
 
 
Total statement of operations impact before tax
  $ (217 )   $ (359 )   $ 2     $ (4,114 )
     
     
     
     
 
 
Energy Related Commodities

      The Company is exposed to commodity price variability in electricity, emission allowances and natural gas, oil and coal used to meet fuel requirements. In order to manage these commodity price risks, the Company enters into financial instruments, which may take the form of fixed price, floating price or indexed sales or purchases, and options, such as puts, calls, basis transactions and swaps. The Company has accounted for these derivatives by recording the derivative at market value with the offset being charged to earnings.

      The Company’s earnings for the three months ended June 30, 2004, were decreased by an unrealized loss of $0.2 million and for the six months ended June 30, 2004 earnings were increased by an unrealized gain of $2,000, associated with changes in the fair value of energy related derivative instruments not accounted for as hedges in accordance with SFAS No. 133.

      The Company’s earnings for the three and six months ended June 30, 2003, were decreased by an unrealized loss of $0.4 million and $4.1 million, respectively associated with changes in the fair value of energy related derivative instruments not accounted for as hedges in accordance with SFAS No. 133.

 
9. Commitments and Contingencies
 
Environmental Matters

      The Company’s subsidiary, Indian River, is responsible for the costs associated with closure, post-closure care and monitoring of the ash landfill owned and operated by the Company on the site of the Indian River Generating Station. No material liabilities outside such costs are expected. In accordance with certain regulations established by the Delaware Department of Natural Resources and Environmental Control, the Company has established a fully funded trust fund to provide for financial assurance for the closure and post-closure related costs in the amount of $6.7 million. The amounts contained in this fund will be dispersed as authorized by the Delaware Department of Natural Resources and Environmental Control. This amount is recorded in other noncurrent assets on the consolidated balance sheet.

 
Guarantees

      In November 2002, the FASB issued FASB Interpretation No. (“FIN”) 45, Guarantor’s Accounting and Disclosure Requirements for Guarantees, Including Indirect Guarantees of Indebtedness of Others. The initial recognition and initial measurement provisions of this interpretation are applicable on a prospective basis to guarantees issued or modified after December 31, 2002, irrespective of the guarantor’s fiscal year end. The disclosure requirements are effective for financial statements of interim or annual periods ending after

11


 

NRG MIDATLANTIC GENERATING LLC

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)

December 15, 2002. The interpretation addresses the disclosures to be made by a guarantor in its interim and annual financial statements about its obligations under guarantees. The interpretation also clarifies the requirements related to the recognition of a liability by a guarantor at the inceptions of the guarantee for the obligations the guarantor has undertaken in issuing the guarantee.

      In connection with the application of push down accounting, all outstanding guarantees were considered new; accordingly, the Company applied the provisions of FIN 45 to all of those guarantees. Each guarantee was reviewed for the requirement to recognize a liability at inceptions.

      The Company is a guarantor under the debt issued by the Company’s ultimate parent, NRG Energy. On December 23, 2003, NRG Energy issued $1.25 billion of 8% Second Priority Notes, due and payable on December 15, 2013. On January 28, 2004, NRG Energy also issued $475.0 million of Second Priority Notes, under the same terms and indenture as its December 23, 2003 offering.

      NRG Energy’s payment obligations under the notes and all related Parity Lien Obligations are guaranteed on an unconditional basis by each of NRG Energy’s current and future restricted subsidiaries, of which the Company is one. The notes are jointly and severally guaranteed by each of the guarantors. The subsidiary guarantees of the notes are secured, on a second priority basis, equally and ratably with any future parity lien debt, by security interest in all of the assets of the guarantors, except certain excluded assets, subject to liens securing parity lien debt and other permitted prior liens.

      The Company’s obligations pursuant to its guarantees of the performance, equity and indebtedness obligations were as follows:

                             
Guarantee/
Maximum Expiration
Exposure Nature of Guarantee Date Triggering Event




(In thousands of dollars)
NRG Energy Second Priority Notes due 2013
  $ 1,753,000     Obligations under credit agreement     2013       Nonperformance  
 
10. Regulatory Issues

PJM

      On April 2, 2003, Reliant Resources, Inc. (“Reliant”) filed a compliant against the Pennsylvania, Jersey, Maryland Interconnector area (“PJM”) with FERC and suggested specific modifications to PJM’s price mitigation rules. On June 9, 2003, FERC rejected the Reliant modifications but required PJM to file a report to address the concerns of Reliant by September 30, 2003. The PJM market monitoring unit filed its compliance filing with FERC as required, but opted to continue its present mitigation practices. The present mitigation plan permits PJM to “cost-cap” the energy bids of certain generating facilities that were constructed prior to 1996. The cost capping method is based on a facility’s variable costs plus 10%. In addition, the PJM market monitoring unit filed to eliminate the exemption that units built after 1996 had from PJM’s mitigation measures. On May 6, 2004, FERC rejected the proposed extension of the cost capping mechanism to generating facilities built after 1996. In the order, the FERC approved the application of cost-capping mitigation method for facilities built prior to 1996 and were cost capped less than 80% of the time the facilities operated. The FERC required that for facilities that are cost capped 80% or more of their operating hours mitigated, are needed for reliability and are not recovering sufficient revenue to cover their costs, that PJM must provide alternative methods of compensation. The FERC noted that such alternative compensation could consist of market design changes such as a higher bid cap or reliability must run agreements. FERC required that PJM file such a proposal by November 6, 2004. At this time it is unclear how this ruling will impact the Company. The Company continues to monitor these activities for any potential adverse impact to the Company’s financial position or results of operations.

12


 

NRG MIDATLANTIC GENERATING LLC

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)

PJM — West

      On December 31, 2003 and February 5, 2004, PJM filed proposed mitigation plans for the Commonwealth Edison, or Com Ed, franchise territory. Among the proposed changes was the adoption of the existing PJM energy market mitigation plan of “cost capping” and a new mitigation plan for the capacity market. PJM proposed that the proposed energy market mitigation plan would only be effective through the 2004 summer season but that the capacity mitigation plan would remain effective until April 1, 2005. Under the capacity mitigation proposal, capacity prices would be capped at $30 per MW-day except when capacity levels are less than 101% of required reserves, then the price cap would be $160 per MW-day. On March 24, 2004, FERC rejected the proposed mitigation plans. On April 23, 2004, PJM filed a rehearing request on the rejection of the capacity market mitigation proposal. In the rehearing request, PJM requested that the $30 per MW-day cap be approved and that during times of scarcity there would not be a price cap. FERC has not yet issued an order on the rehearing request.

 
11. Income Taxes

      The Company is included in the consolidated tax return filings as a wholly owned indirect subsidiary of NRG Energy. Reflected in the financial statements and notes below are separate company federal and state tax provisions as if the Company had prepared separate filings. An income tax provision has been established on the accompanying consolidated financial statements as of the earliest period presented in order to reflect income taxes as if the Company filed its own tax return. The Company’s ultimate parent, NRG Energy, does not have a tax allocation agreement with its subsidiaries and prior to January 1, 2003, income taxes were not recorded or allocated to non tax paying entities or entities such as the Company which are treated as disregarded entities for tax purposes. Because the Company is not a party to a tax sharing agreement, current tax benefit (expense) is recorded as a capital contribution from (distribution to) the Company’s parent. The cumulative effect of recording an income tax provision (benefit) and deferred taxes resulting in recording as of December 31, 2002, a net deferred tax liability of $99.7 million and a reduction to members’ equity of $99.7 million.

      Income taxes for the six months ended June 30, 2004 was a tax expense of $4.3 million compared to a tax expense of $.08 million for the same period in 2003. The tax expense for the six months ended June 30, 2004 includes federal tax expense of $3.4 million and state tax expense of $0.9 million. The tax expense for the same period in 2003 includes federal tax expense of $.06 million and state tax expense of $.02 million.

      Income taxes for the three months ended June 30, 2004 was a tax benefit of $0.1 million compared to a tax benefit of $2.5 million for the same period in 2003. The tax benefit for the three months ended June 30, 2004 includes federal tax benefit of $0.1 million and state tax benefit of $0.0 million. The tax benefit for the same period in 2003 includes federal tax benefit of $2.0 million and state tax benefit of $.5 million.

      The effective income tax rate for the period ended June 30, 2004 and 2003, differs from the statutory federal income tax rate of 35% due to state taxes.

      As of June 30, 2004 and December 31, 2003, the Company had $32.9 million and $33.0 million, respectively of noncurrent deferred tax liabilities attributable primarily to differences between book and tax basis of property and emissions credits.

13

exv99w5
 

EXHIBIT 99.5

NRG SOUTH CENTRAL GENERATING LLC

CONSOLIDATED FINANCIAL STATEMENTS

At June 30, 2004 and December 31, 2003, and for
the Three and Six Months Ended June 30, 2004 and 2003


 

NRG SOUTH CENTRAL GENERATING LLC

INDEX

         
Page(s)

Consolidated Financial Statements (Unaudited)
       
Unaudited Consolidated Balance Sheets at June 30, 2004 and December 31, 2003
    2  
Unaudited Consolidated Statements of Operations for the three and six months ended June 30, 2004 and 2003
    3  
Unaudited Consolidated Statements of Members’ Equity for the three and six months ended June 30, 2004 and 2003
    4-5  
Unaudited Consolidated Statements of Cash Flows for the six months ended June 30, 2004 and 2003
    6  
Notes to Unaudited Consolidated Financial Statements
    7–23  

1


 

NRG SOUTH CENTRAL GENERATING LLC

CONSOLIDATED BALANCE SHEETS

(Unaudited)
                     
Reorganized Company

June 30, December 31,
2004 2003


(In thousands of dollars)
ASSETS
Current assets
               
 
Cash and cash equivalents
  $ 50,685     $ 4,612  
 
Restricted cash
          99  
 
Accounts receivable
    33,333       37,080  
 
Accounts receivable — affiliates
          3,328  
 
Notes receivable
          584  
 
Inventory
    29,797       35,098  
 
Prepayments and other current assets
    4,502       7,079  
     
     
 
   
Total current assets
    118,317       87,880  
Property, plant and equipment, net of accumulated depreciation of $34,094 and $2,561, respectively
    908,672       914,941  
Decommissioning fund investments
    4,916       4,809  
Intangible assets, net of amortization of $7,314 and $787, respectively
    104,290       120,992  
Other assets
    1,627       3,111  
     
     
 
   
Total assets
  $ 1,137,822     $ 1,131,733  
     
     
 
 
LIABILITIES AND MEMBERS’ EQUITY
Current liabilities
               
 
Current notes payable — affiliate
  $ 1,002     $ 81,673  
 
Accounts payable
    4,949       10,476  
 
Accounts payable — affiliates
    4,171        
 
Accrued interest — affiliates
    10,865       7,434  
 
Derivative instruments valuation
    115       73  
 
Other current liabilities
    15,240       18,452  
     
     
 
   
Total current liabilities
    36,342       118,108  
Notes payable — affiliate
    79,297        
Burdensome contracts
    330,133       341,004  
Other long-term obligations
    10,972       9,789  
     
     
 
   
Total liabilities
    456,744       468,901  
     
     
 
Commitments and contingencies
               
Members’ equity
    681,078       662,832  
     
     
 
   
Total liabilities and members’ equity
  $ 1,137,822     $ 1,131,733  
     
     
 

The accompanying notes are an integral part of these consolidated financial statements.

2


 

NRG SOUTH CENTRAL GENERATING LLC

CONSOLIDATED STATEMENTS OF OPERATIONS

(Unaudited)
                                   
Reorganized Predecessor Reorganized Predecessor
Company Company Company Company




Three Months Ended Six Months Ended


June 30, June 30, June 30, June 30,
2004 2003 2004 2003




(In thousands of dollars)
Revenues
  $ 102,497     $ 92,618     $ 197,762     $ 196,508  
 
Operating costs
    62,649       59,796       122,244       122,245  
Depreciation and amortization
    14,572       10,006       31,534       18,951  
General and administrative expenses
    5,897       2,769       10,238       6,094  
Reorganization items
    (69 )           654        
Restructuring and impairment charges
    1,676       2,135       1,676       2,804  
     
     
     
     
 
 
Income from operations
    17,772       17,912       31,416       46,414  
Other income, net
    17       546       102       934  
Interest expense
    (1,296 )     (19,547 )     (3,646 )     (38,489 )
     
     
     
     
 
 
Income (loss) before income taxes
    16,493       (1,089 )     27,872       8,859  
Income tax expense
    5,596             10,175        
     
     
     
     
 
 
Net income (loss)
  $ 10,897     $ (1,089 )   $ 17,697     $ 8,859  
     
     
     
     
 

The accompanying notes are an integral part of these consolidated financial statements.

3


 

NRG SOUTH CENTRAL GENERATING LLC

CONSOLIDATED STATEMENTS OF MEMBERS’ EQUITY

Three Months Ended June 30, 2004 and 2003
(Unaudited)
                                         
Members’ Members’ Accumulated Total

Contributions/ Net Income Members’
Units Amount Distributions (Loss) Equity





(In thousands of dollars)
Balances at March 31, 2003 (Predecessor Company)
    1,000     $ 1     $ 434,161     $ (100,564 )   $ 333,598  
Net loss and comprehensive loss
                      (1,089 )     (1,089 )
     
     
     
     
     
 
Balances at June 30, 2003 (Predecessor Company)
    1,000     $ 1     $ 434,161     $ (101,653 )   $ 332,509  
     
     
     
     
     
 
Balances at March 31, 2004 (Reorganized Company)
    1,000     $ 1     $ 662,538     $ 7,093     $ 669,632  
Contribution from members
                549             549  
Net income and comprehensive income
                      10,897       10,897  
     
     
     
     
     
 
Balances at June 30, 2004 (Reorganized Company)
    1,000     $ 1     $ 663,087     $ 17,990     $ 681,078  
     
     
     
     
     
 

The accompanying notes are an integral part of these consolidated financial statements.

4


 

NRG SOUTH CENTRAL GENERATING LLC

CONSOLIDATED STATEMENTS OF MEMBERS’ EQUITY

Six Months Ended June 30, 2004 and 2003
(Unaudited)
                                         
Members’ Members’ Accumulated Total

Contributions/ Net Income Members’
Units Amount Distributions (Loss) Equity





(In thousands of dollars)
Balances at December 31, 2002 (Predecessor Company)
    1,000     $ 1     $ 434,161     $ (110,512 )   $ 323,650  
Net income and comprehensive income
                      8,859       8,859  
     
     
     
     
     
 
Balances at June 30, 2003 (Predecessor Company)
    1,000     $ 1     $ 434,161     $ (101,653 )   $ 332,509  
     
     
     
     
     
 
Balances at December 31, 2003 (Reorganized Company)
    1,000     $ 1     $ 662,538     $ 293     $ 662,832  
Contribution from members
                549             549  
Net income and comprehensive income
                      17,697       17,697  
     
     
     
     
     
 
Balances at June 30, 2004 (Reorganized Company)
    1,000     $ 1     $ 663,087     $ 17,990     $ 681,078  
     
     
     
     
     
 

The accompanying notes are an integral part of these consolidated financial statements.

5


 

NRG SOUTH CENTRAL GENERATING LLC

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)
                       
Reorganized Predecessor
Company Company


Six Months Six Months
Ended Ended
June 30, June 30,
2004 2003


(In thousands of dollars)
Cash flows from operating activities
               
Net income
  $ 17,697     $ 8,859  
Adjustments to reconcile net income to net cash provided by operating activities
               
 
Depreciation and amortization
    31,533       18,951  
 
Amortization of out-of-market power contracts
    (10,871 )      
 
Amortization of intangibles
    6,527        
 
Impairment charges
    1,676        
 
Amortization of debt discount
    1,265        
 
Amortization of debt issuance costs
          837  
 
Unrealized (gain) loss on derivatives
    42       (423 )
 
Deferred income taxes
    10,175        
 
Changes in assets and liabilities
               
   
Accounts receivable
    3,747       15,621  
   
Inventory
    5,301       4,006  
   
Prepayments and other current assets
    2,577       (4,407 )
   
Accounts payable
    (5,527 )     12,634  
   
Accounts payable and receivable — affiliates
    7,499       1,307  
   
Accrued interest — affiliates
    3,431       (32,528 )
   
Accrued fuel and purchase power expense
          (7,501 )
   
Other current liabilities
    (3,212 )     (3,798 )
   
Changes in other assets and liabilities
    2,560       (63 )
     
     
 
     
Net cash provided by operating activities
    74,420       13,495  
     
     
 
Cash flows from investing activities
               
Capital expenditures
    (26,940 )     (5,389 )
Decrease in notes receivable
    584       1,500  
(Increase)/decrease in restricted cash
    99       (1,917 )
     
     
 
     
Net cash used in investing activities
    (26,257 )     (5,806 )
     
     
 
Cash flows from financing activities
               
Contribution by members
    549        
Payment of intercompany loan
    (2,639 )      
Checks in excess of cash
          42  
     
     
 
     
Net cash provided by (used in) financing activities
    (2,090 )     42  
     
     
 
     
Net change in cash and cash equivalents
    46,073       7,731  
Cash and cash equivalents
               
Beginning of period
    4,612       310  
     
     
 
End of period
  $ 50,685     $ 8,041  
     
     
 

The accompanying notes are an integral part of these consolidated financial statements.

6


 

NRG SOUTH CENTRAL GENERATING LLC

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)
 
1. Organization

      NRG South Central Generating LLC (“NRG South Central” or the “Company”) was formed in 2000 and is an indirect wholly owned subsidiary of NRG Energy, Inc. (“NRG Energy”). NRG South Central owns 100% of Louisiana Generating LLC (“Louisiana Generating”), NRG New Roads Holding LLC (“New Roads”), NRG Sterlington Power LLC (“Sterlington”), Big Cajun I Peaking Power LLC (“Big Cajun Peaking”) and NRG Bayou Cove LLC (“Bayou Cove”). NRG South Central’s members are NRG Central U.S. LLC (“NRG Central”) and South Central Generation Holding LLC (“South Central Generation”). NRG Central and South Central Generation are directly held wholly owned subsidiaries of NRG Energy, each of which owns a 50% interest in NRG South Central.

      NRG South Central was formed for the purpose of financing, acquiring, owning, operating and maintaining through its subsidiaries and affiliates the facilities owned by Louisiana Generating and any other facilities that it or its subsidiaries may acquire in the future.

      Pursuant to a competitive bidding process, following the Chapter 11 bankruptcy proceeding of Cajun Electric Power Cooperative, Inc. (“Cajun Electric”), Louisiana Generating acquired the non-nuclear electric power generating assets of Cajun Electric. New Roads was formed for the purpose of holding assets that Louisiana Generating acquired from Cajun Electric which are not necessary for the operation of the newly acquired generating facilities and, with respect to some of these assets, may not be held by Louisiana Generating under applicable federal regulations. Sterlington, which was acquired by NRG Energy and contributed to NRG South Central in August 2000, was formed for the purpose of developing, constructing, owning, and operating an approximately 200 MW simple cycle gas peaking facility in Sterlington, Louisiana. Louisiana Generating purchases the capacity and is entitled to all energy from Sterlington. Big Cajun Peaking was formed to develop, construct and own a 238 MW gas-fired peaking generating facility located in New Roads, Louisiana. Bayou Cove was formed to develop, construct and own a 320 MW gas-fired peaking generating facility located in Jennings, Louisiana. Bayou Cove is operated as a merchant power facility.

      On March 31, 2000, for approximately $1,055.9 million, Louisiana Generating acquired 1,708 MW of electric power generation facilities located in New Roads, Louisiana (“Cajun facilities”). The acquisition was financed through a combination of project level long-term debt issued by NRG South Central and equity contributions from NRG South Central’s members. Prior to December 23, 2003, Louisiana Generating was a guarantor of the bonds issued on March 30, 2000, to acquire the Cajun facilities. The acquisition was accounted for under the purchase method of accounting with the aggregate purchase price allocated among the acquired assets and liabilities assumed.

      Pursuant to a project development agreement between NRG Energy and Koch Power, Inc., NRG Energy agreed in April 1999 to participate in the development of an approximately 200 MW simple cycle gas peaking facility in Sterlington, Louisiana. Development of the facility had been commenced by Koch Power’s affiliate, Koch Power Louisiana LLC, a Delaware limited liability company. In August 2000, NRG Energy acquired 100% of Koch Power Louisiana from Koch Power, and renamed it NRG Sterlington Power LLC and contributed the subsidiary to NRG South Central. In August, 2001, the facility became commercially operational.

      Big Cajun I Peaking Power LLC was formed in July 2000 for the purpose of developing, owning and operating an approximately 238 MW simple cycle natural gas peaking facility expansion project at the Big Cajun I site in New Roads, Louisiana. The peaking facility was completed in June 2001. The energy and capacity generated by the expansion project is used to help meet Louisiana Generating’s obligations under the Cajun facilities’ power purchase agreements, with any excess power and capacity being marketed by NRG Power Marketing.

7


 

NRG SOUTH CENTRAL GENERATING LLC

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)

      During November 2000, NRG Energy acquired a 49% limited partnership interest and a 1% general partnership interest in SRW Cogeneration Limited Partnership (“SRW Cogeneration”) for $15 million and contributed the partnership interests to NRG Sabine River Works LP LLC and NRG Sabine River Works GP LLC, Delaware limited liability companies wholly owned by NRG South Central. SRW Cogeneration completed the facility which became commercially operational in November 2001. The approximately 450 MW natural gas-fired cogeneration plant is located at the DuPont Company’s Sabine River Works petrochemical facility near Orange, Texas. Subsidiaries of Conoco, Inc. own the other 49% and 1% general partnership interests in SRW Cogeneration. On November 5, 2002, the investment in SRW Cogeneration was sold to Conoco, Inc for a nominal value and the assumption of certain outstanding obligations.

      NRG Bayou Cove LLC was formed in September 2001 for the purpose of developing, owning and operating an approximately 320 MW gas-fired peaking generating facility located near Jennings, Louisiana.

 
Recent Developments

      On May 14, 2003, NRG Energy and 25 of its 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. The Company and its direct subsidiaries were included in the Chapter 11 filing. During the bankruptcy proceedings, NRG Energy continued to conduct business and manage the companies as debtors in possession pursuant to sections 1107(a) and 1108 of the bankruptcy code. Two plans of reorganization were filed in connection with the restructuring efforts. The first, filed on May 14, 2003, and referred to as NRG Energy’s Plan of Reorganization, relates to NRG Energy and the other NRG Energy plan debtors. The second plan, relating to the Company, the Northeast Generating subsidiaries and the other South Central subsidiaries, referred to as the Northeast/ South Central Plan of Reorganization, was filed on September 17, 2003. On November 24, 2003, the bankruptcy court entered an order confirming NRG Energy’s Plan of Reorganization and the plan became effective on December 5, 2003. On November 25, 2003, the bankruptcy court issued an order confirming the Northeast/ South Central Plan of Reorganization and the plan became effective on December 23, 2003. In connection with NRG Energy’s emergence from bankruptcy, NRG Energy, adopted fresh start accounting in accordance with AICPA Statement of Position 90-7, Financial Reporting by Entities in Reorganization Under the Bankruptcy Code (“SOP 90-7”) on December 5, 2003. NRG Energy’s fresh start accounting was applied to the Company on a push down accounting basis with the financial statement impact recorded as an adjustment to the December 6, 2003 members’ equity.

 
Northeast/ South Central Plan of Reorganization

      The Northeast/ South Central Plan of Reorganization was proposed on September 17, 2003 after necessary financing commitments were secured. On November 25, 2003, the bankruptcy court issued an order confirming the Northeast/ South Central Plan of Reorganization and the plan became effective on December 23, 2003. In connection with the order confirming the Northeast/ South Central Plan of Reorganization, the court entered a separate order which provides that the allowed amount of the bondholders’ claims shall equal in the aggregate the sum of (i) $1.3 billion plus (ii) any accrued and unpaid interest at the applicable contract rates through the date of payment to the indenture trustee plus (iii) the reasonable fees, costs or expenses of the collateral agent and indenture trustee (other than reasonable professional fees incurred from October 1, 2003) plus (iv) $19.6 million, ratably, for each holder of bonds based upon the current outstanding principal amount of the bonds and irrespective of (a) the date of maturity of the bonds, (b) the interest rate applicable to such bonds and (c) the issuer of the bonds.

      The creditors of Northeast and South Central subsidiaries were unimpaired by the Northeast/ South Central Plan of Reorganization. The creditors holding allowed general secured claims were paid in cash, in full on the effective date of the Northeast/ South Central Plan of Reorganization. Holders of allowed unsecured claims have received either (i) cash equal to the unpaid portion of their allowed unsecured claim,

8


 

NRG SOUTH CENTRAL GENERATING LLC

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)

(ii) treatment that leaves unaltered the legal, equitable and contractual rights to which such unsecured claim entitles the holder of such claim, (iii) treatment that otherwise renders such unsecured claim unimpaired pursuant to section 1124 of the bankruptcy code or (iv) such other, less favorable treatment that is confirmed in writing as being acceptable to such holder and to the applicable debtor.

 
2. Summary of Significant Accounting Policies
 
Basis of Presentation

      As used in these unaudited interim consolidated financial statements, “Predecessor Company” refers to the Company prior to NRG Energy’s emergence from bankruptcy. “Reorganized Company” refers to the Company after NRG Energy’s emergence from bankruptcy.

      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. Accordingly, they do not include all of the information and footnotes required by generally accepted accounting principles for complete financial statements. The accounting policies followed are set forth in Note 2 to the Company’s annual audited consolidated financial statements for the year ended December 31, 2003. The following notes should be read in conjunction with such policies and other disclosures. 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 the Company’s consolidated financial position as of June 30, 2004 and December 31, 2003, the results of its operations and members’ equity for the three and six months ended June 30, 2004 and 2003 and the cash flows for the six months ended June 30, 2004 and 2003. Certain prior-year amounts have been reclassified for comparative purposes.

 
Comparability of Financial Information

      Due to NRG Energy’s adoption of Fresh Start as of December 5, 2003, the Reorganized Company’s consolidated 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 push down accounting from NRG Energy’s fresh start accounting. A black line has been drawn on the accompanying consolidated financial statements (excluding the consolidated balance sheet) to separate and distinguish between the Reorganized Company and the Predecessor Company.

 
3. Other Charges

      Reorganization items and restructuring and impairment charges included in operating costs and expenses in the consolidated statements of operations include the following:

                                 
Reorganized Predecessor Reorganized Predecessor
Company Company Company Company




Three Months Three Months Six Months Six Months
Ended Ended Ended Ended
June 30, June 30, June 30, June 30,
2004 2003 2004 2003




(In thousands of dollars)
Reorganization items
  $ (69 )   $     $ 654     $  
Restructuring and impairment charges
    1,676       2,135       1,676     $ 2,804  
     
     
     
     
 
    $ 1,607     $ 2,135     $ 2,330     $ 2,804  
     
     
     
     
 

9


 

NRG SOUTH CENTRAL GENERATING LLC

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)

      For the six months ended June 30, 2004, the Company incurred $0.7 million of reorganization costs. All reorganization costs have been incurred since the Company filed for bankruptcy in May 2003. These costs consist of bankruptcy related charges primarily related to professional fees and liability settlements. For the three months ended June 30, 2004, a net credit of $69,000 was recorded related to the settlement of obligations recorded under Fresh Start accounting. No reorganization costs were recorded for the three and six months ended June 30, 2003.

      The Company incurred total restructuring charges of approximately $2.1 million and $2.8 million, respectively, for the three and six months ended June 30, 2003. These costs consist of advisor fees. All amounts were paid during the first half of 2003.

      The Company periodically reviews the recoverability of its long-lived assets in accordance with the guidelines of Statement of Financial Accounting Standards (“SFAS”) No. 144, Accounting for the Impairment or Disposal of Long-Lived Assets (“SFAS 144”). In the second quarter of 2004, the Company made the decision to sell a turbine, whose carrying value was more than the sales price. Therefore, the Company recorded $1.7 million in impairment charges for the three and six months ended June 30, 2004. No impairment charges were recorded for the three and six months ended June 30, 2003.

 
4. Inventory

      Inventory, which is valued at the lower of weighted average cost or market, consists of:

                   
Reorganized Company

June 30, December 31,
2004 2003


(In thousands of dollars)
Coal
  $ 20,915     $ 26,108  
Spare parts
    8,078       8,207  
Fuel oil/gas
    804       783  
     
     
 
 
Total inventory
  $ 29,797     $ 35,098  
     
     
 
 
5. Property, Plant and Equipment

      The major classes of property, plant and equipment were as follows:

                 
Reorganized Company

June 30, December 31,
2004 2003


(In thousands of dollars)
Land
  $ 30,935     $ 30,935  
Facilities, machinery and equipment
    885,655       885,656  
Office furnishings and equipment
    582       582  
Construction in progress
    25,594       329  
Accumulated depreciation
    (34,094 )     (2,561 )
     
     
 
Property, plant and equipment, net
  $ 908,672     $ 914,941  
     
     
 
 
6. Asset Retirement Obligation

      Effective January 1, 2003, the Company adopted Statement of Financial Accounting Standards No. 143, Accounting for Asset Retirement Obligations (“SFAS No. 143”). SFAS No. 143 requires an entity to recognize the fair value of a liability for an asset retirement obligation in the period in which it is incurred. Upon initial recognition of a liability for an asset retirement obligation, an entity shall capitalize an asset

10


 

NRG SOUTH CENTRAL GENERATING LLC

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)

retirement cost by increasing the carrying amount of the related long-lived asset by the same amount as the liability. Over time, the liability is accreted to its present value each period, and the capitalized cost is depreciated over the useful life of the related asset. Retirement obligations associated with long-lived assets included within the scope of SFAS No. 143 are those for which a legal obligation exists under enacted laws, statutes and written or oral contracts, including obligations arising under the doctrine of promissory estoppel.

      The Company identified certain retirement obligations within its operations. These asset retirement obligations are related primarily to the future dismantlement of equipment on leased property and environment obligations related to ash disposal site closures. The Company also identified similar other asset retirement obligations that could not be calculated because the assets associated with the retirement obligations were determined to have an indeterminate life. The adoption of SFAS No. 143 resulted in recording a $0.3 million increase to property, plant and equipment and a $0.4 million increase to other long-term obligations. The cumulative effect of adopting SFAS No. 143 was recorded as a $21,000 increase to depreciation expense and a $0.1 million increase to operating costs as the Company considered the cumulative effect to be immaterial.

      The following represents the balances of the asset retirement obligation at January 1, 2004, and the accretion of the asset retirement obligation for the six months ended June 30, 2004, which is included in other long-term obligations in the consolidated balance sheets.

                         
Reorganized Company

Accretion
for the
Beginning Six Months Ending
Balance Ended Balance
January 1, June 30, June 30,
2004 2004 2004



(In thousands of dollars)
Asset retirement obligations
  $ 2,638     $ 90     $ 2,728  
 
7. Intangible Assets

      Upon the application of push down accounting, the Company established certain intangible assets for power sales agreements and plant emission allowances. These intangible assets will be amortized over their respective lives based on a straight-line or units of production basis to resemble the Company’s realization of such assets.

      Power sale agreements will be amortized as a reduction to revenue over the terms and conditions of each contract. The remaining amortization period is three years for the power sale agreements. Emission allowances will be amortized as additional fuel expense based upon the actual level of emissions from the respective plants through 2023. Aggregate amortization recognized for the three and six months ended June 30, 2004, was approximately $3.2 million and $6.5 million, respectively. The annual aggregate amortization for each of the five succeeding years is expected to approximate $11.5 million in years one through three and $5.0 million in years four and five for both the power sale agreements and emission allowances. The expected annual amortization of these amounts is expected to change as the Company relieves the tax valuation allowance, as explained below.

      For the three and six months ended June 30, 2004, the Company reduced its tax valuation allowance by $5.6 million and $10.2 million, respectively, and in accordance with SOP 90-7, recorded a corresponding reduction related to the Company’s intangible assets. As a result of the recognition of a deferred tax asset valuation allowance in connection with push down accounting, any future benefits from reducing the valuation allowances should first reduce intangible assets until exhausted, and thereafter be recorded as a direct addition to paid in capital.

11


 

NRG SOUTH CENTRAL GENERATING LLC

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)

      Intangible assets consisted of the following:

                         
Power Sale Emission
Agreements Allowances Total



(In thousands of dollars)
Balances as of December 31, 2003
  $ 27,013     $ 93,979     $ 120,992  
Tax valuation adjustment
    (2,271 )     (7,904 )     (10,175 )
Amortization
    (3,636 )     (2,891 )     (6,527 )
     
     
     
 
Balances as of June 30, 2004
  $ 21,106     $ 83,184     $ 104,290  
     
     
     
 
 
8. Notes Payable — Affiliate

      NRG South Central’s long-term debt consists of the following:

                   
Reorganized Company

June 30, December 31,
2004 2003


(In thousands of dollars)
NRG Peaker — Bayou Cove — note payable affiliate due 2019 — 6.673%
  $ 102,852     $ 105,491  
Unamortized fair value adjustment
    (22,553 )     (23,818 )
     
     
 
 
Subtotal
    80,299       81,673  
Less current maturities
    1,002       81,673  
     
     
 
 
Total
  $ 79,297     $  
     
     
 
 
Project Level Debt

      On June 18, 2002, NRG Peaker Finance Company LLC (“NRG Peaker”), a wholly owned subsidiary of NRG Energy and an affiliate of the Company, issued $325 million of senior secured bonds. The bonds bear interest at a floating rate equal to three months USD-LIBOR BBA plus 1.07%. Interest on the bonds is payable on March 10, June 10, September 10, and December 10 of each year commencing on September 10, 2002. The Peaker projects which secure the senior secured bonds are a combination of several indirect wholly owned subsidiaries of NRG Energy, which include the following entities: Bayou Cove Peaking Power LLC (“Bayou Cove”), Big Cajun I Peaking Power LLC (“Big Cajun Peaking”), NRG Rockford LLC, Rockford II LLC and NRG Sterlington Power LLC (“Sterlington”). Three of these entities, Bayou Cove, Big Cajun Peaking and Sterlington, are wholly owned nonguarantor subsidiaries of the Company. NRG Peaker Finance Company LLC advanced unsecured loans in the amounts of $107.4 million to Bayou Cove through project loan agreements. The project owners used the gross proceeds of the loans to (1) reimburse NRG Energy for construction and/or acquisition costs for the peaker projects previously paid by NRG Energy, (2) pay to XL Capital Assurance (“XLCA”) the premium for the Bond Policy, (3) provide funds to NRG Peaker to collateralize a portion of NRG Energy’s contingent guaranty obligations and (4) pay transaction costs incurred in connection with the offering of the bonds (including reimbursement of NRG Energy for the portion of such costs previously paid by NRG Energy). At June 30, 2004 and December 31, 2003, Bayou Cove had an affiliate loan outstanding in the amount of $102.9 million and $105.5 million, respectively, in connection with the NRG Peaker bonds. The note bears a fixed interest rate of 6.673%. On the maturity date of June 10, 2019, the principal and accrued interest is due.

      The bonds are secured by a pledge of membership interests in NRG Peaker and a security interest in all of its assets, which initially consisted of notes evidencing loans to the affiliate project owners, including Bayou Cove, Big Cajun Peaking and Sterlington. The project owners’ jointly and severally guarantied the entire principal amount of the bonds and interest on such principal amount. The project owner guaranties are secured by a pledge of the membership interest in three of five project owners, including Bayou Cove, and a

12


 

NRG SOUTH CENTRAL GENERATING LLC

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)

security interest in substantially all of the project owners’ assets (“the peaker projects”), including equipment, real property rights, contracts and permits. NRG Energy has entered into a contingent guaranty agreement in favor of the collateral agent for the benefit of the secured parties, under which it agreed to make payments to cover scheduled principal and interest payments on the bonds and regularly scheduled payments under the interest rate swap agreement, to the extent that the net revenues from the peaker projects are insufficient to make such payments, in specified circumstances. This financing contains a cross-default provision related to the failure by NRG Energy to make payment of principal, interest or other amounts due on debt for borrowed money in excess of $50 million of payment defaults by NRG Energy, a covenant that was violated in October 2002. In addition, liens were placed against the Bayou Cove facility resulting in an additional default. NRG Peaker is in the process of getting such liens released. On October 22, 2002, XLCA issued a notice of default on the NRG Peaker financing facility. On December 10, 2002, $16.0 million in interest, principal and swap payments were made from NRG Energy’s restricted cash accounts. As a result, $319.4 million in principal remains outstanding as of December 31, 2002. On May 12, 2003, XLCA accelerated the bonds, rendering the bonds immediately due and payable. Also on May 12, 2003, a forbearance agreement was entered into which forbears XLCA from exercising its rights and remedies.

      On December 10, 2003, $31.1 million in interest, principal and swap payments were made from restricted cash accounts. As a result, $311.4 million in principal remains outstanding as of December 31, 2003.

      On January 6, 2004, NRG Energy and XLCA consummated a comprehensive restructuring arrangement which provides for, among other things, the provision of a letter of credit by NRG Energy for the benefit of the secured parties in the NRG Peaker financing in lieu of the contingent guarantee described above, the cure or waiver of all defaults under the original financing agreement and the mutual release of claims by the parties. With the exception of distributions to pay taxes, distributions to equity holders are subject to tests regarding NRG Peaker reserve funding and financial ratios. At June 30, 2004, NRG Peaker was not in default under its financing agreements; therefore, Bayou Cove’s debt has been reclassified to long-term.

      In connection with the revaluation of NRG Peaker’s debt to fair value under SOP 90-7, debt discounts were recorded in debt. At June 30, 2004 and December 31, 2003, the unamortized debt discounts recorded in debt were $68.3 million and $72.1 million, respectively. Approximately $22.6 million and $23.8 million of these amounts relate to Bayou Cove at June 30, 2004 and December 31, 2003, respectively.

      In June 2002, NRG Peaker also entered into an interest rate swap agreement pursuant to which it agreed to make fixed rate interest payments and receive floating rate interest payments. The agreement effectively changed the interest exposure on the original $325 million of bonds from LIBOR plus 1.07% to a fixed rate of 6.67%. The interest rate swap counter-party will have a security interest in the collateral for the bonds and the collateral for the project owners’ guarantees. Net payments to be made by NRG Peaker under the interest rate swap agreement will be guaranteed pursuant to a separate financial guaranty insurance policy with XLCA, the issuer of which will have a security interest in the collateral for the bonds and the collateral for the project owners’ guaranties. NRG Peaker was in compliance with this agreement at December 31, 2003. The agreement expires in June 2019.

 
9. Derivative Instruments and Hedging Activity

      SFAS No. 133, Accounting for Derivative Instruments and Hedging Activities (“SFAS No. 133”), as amended, requires the Company to record all derivatives on the consolidated balance sheet as assets or liabilities at fair value. For derivatives designated as cash flow hedges, the effective portion of the changes in fair value of the derivatives are recorded in accumulated other comprehensive income (“OCI”) and subsequently recognized in earnings when the hedged items impact income. For derivatives designated as hedges of the fair value of assets or liabilities, the changes in fair value of both the derivatives and the hedged items are recorded in current earnings. Changes in the fair value of nonhedge derivatives will be immediately

13


 

NRG SOUTH CENTRAL GENERATING LLC

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)

recognized in earnings. Additionally, many of the Company’s sales and purchase agreements qualify as normal purchases and sales under SFAS No. 133, and are therefor exempt from fair value accounting treatment.

      SFAS No. 133 applies to the Company’s long-term power sales contracts, long-term fuel purchase contracts and other energy related commodities financial instruments used to mitigate variability in earnings due to fluctuations in spot market prices, hedge fuel requirements at generation facilities and protect investments in fuel inventories. At June 30, 2004, the Company had various commodity contracts extending through 2005. None of these contracts are designated as hedging instruments.

      The Company has no derivative instruments classified as hedges and no deferred gains or losses in OCI at June 30, 2004 and December 31, 2003.

 
Statement of Operations

      The following table summarizes the pre-tax effects of nonhedge derivatives on the Company’s consolidated statements of operations for the three and six months ended:

                                 
Reorganized Predecessor Reorganized Predecessor
Company Company Company Company




Three Months Three Months Six Months Six Months
Ended Ended Ended Ended
June 30, June 30, June 30, June 30,
2004 2003 2004 2003




(In thousands of dollars)
Revenues
  $ 393     $ 203     $ 42     $ 420  
Cost of operations
          144             3  
     
     
     
     
 
Total statement of operations impact before tax
  $ 393     $ 347     $ 42     $ 423  
     
     
     
     
 

      During the three and six months ended June 30, 2004 and 2003, the Company recognized no gain or loss due to the ineffectiveness of commodity cash flow hedges, and no components of NRG South Central’s derivative instruments gains or losses were excluded from the assessment of effectiveness.

      The Company’s earnings for the three months ended June 30, 2004 and 2003, were increased by $0.4 million and $0.4 million, respectively and for the six months ended June 30, 2004 and 2003, the Company’s earnings increased by $42,000 and $0.4 million, respectively associated with the changes in fair value of energy related derivative instruments not accounted for as hedges in accordance with SFAS No. 133.

 
10. Commitments and Contingencies
 
Contractual Commitments
 
Power Supply Agreements with the Distribution Cooperatives

      During March 2000, Louisiana Generating entered into certain power supply agreements with eleven distribution cooperatives to provide energy, capacity and transmission services. The agreements are standardized into three types, Form A, B and C. In connection with the application of push down accounting, certain of Louisiana Generating’s long-term power supply agreements were determined to be at above or below market rates. As a result, the Company valued these agreements and recognized the fair value of such contracts on the December 6, 2003 balance sheet. The fair value of these contracts that were deemed to be valuable have been included in intangible assets. The fair value of contracts determined to be significantly burdensome were recorded as noncurrent liabilities. The favorable and unfavorable contract valuation amounts will be amortized as a net increase to revenues over the terms and conditions of each contract. These contracts consist primarily of the long-term power sale agreements Louisiana Generating has with its cooperative

14


 

NRG SOUTH CENTRAL GENERATING LLC

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)

customers and certain others. The gross carrying amount of the unfavorable out-of-market power sales agreements at both June 30, 2004 and December 31, 2003, was $342.2 million. During the three and six months ended June 30, 2004, approximately $3.5 million and $6.7 million, respectively, was amortized as an increase to revenues.

 
Form A Agreements

      Six of the distribution cooperatives entered into Form A power supply agreements. The Form A agreement is an all-requirements power supply agreement which has an initial term of 25 years, commencing on March 31, 2000. After the initial term, the agreement continues on a year-to-year basis, unless terminated by either party giving five years advance notice.

      Under the Form A power supply agreement, Louisiana Generating is obligated to supply the distribution cooperative all of the energy and capacity required by the distribution cooperative for service to its retail customers although the distribution cooperative has certain limited rights under which it can purchase energy and capacity from third parties.

      Louisiana Generating must contract for all transmission service required to serve the distribution cooperative and will pass through the costs of transmission service to the cooperative. Louisiana Generating is required to supply at its cost, without pass through, control area services and ancillary services which transmission providers are not required to provide.

      Louisiana Generating owns and maintains the substations and other facilities used to deliver energy and capacity to the distribution cooperative and charges the cooperative a monthly specific delivery facility charge for such facilities any additions to, or new delivery facilities. The initial monthly charge is 1% of the value of all of the distribution cooperative’s specific delivery facilities. The cost of additional investment during the term of the agreement will be added to the initial value of the delivery facilities to calculate the monthly specific delivery facility charge.

      Louisiana Generating charges the distribution cooperative a demand charge, a fuel charge and a variable operation and maintenance charge. The demand charge consists of two components, a capital rate and a fixed operation and maintenance rate. The distribution cooperatives have an option to choose one of two fuel options; all six have selected the first option which is a fixed fee through 2004 and determined using a formula which is based on gas prices and the cost of delivered coal for the period thereafter. At the end of the fifteenth year of the contract, the cooperatives may switch to the second fuel option. The second fuel option consists of a pass-through of fuel costs, with a guaranteed coal heat rate and purchased energy costs, excluding the demand component in purchased power. From time to time, Louisiana Generating may offer fixed fuel rates which the cooperative may elect to utilize. The variable operation and maintenance charge is fixed through 2004 and escalates at either approximately 3% per annum or in accordance with actual changes in specified indices as selected by the distribution cooperative. Five of the distribution cooperatives elected the fixed escalation provision and one elected the specified indices provision.

      The Form A agreement also contains provisions for special rates for certain customers based on the economic development benefits the customer will provide and other rates to improve the distribution cooperative’s ability to compete with service offered by political subdivisions.

 
Form B Agreements

      One distribution cooperative selected the Form B Power Supply Agreement. The term of the Form B power supply agreement commences on March 31, 2000 and ends on December 31, 2024. The Form B power supply agreement allows the distribution cooperative the right to elect to limit its purchase obligations to “base supply” or also to purchase “supplemental supply.” Base supply is the distribution cooperative’s ratable share of the generating capacity purchased by Louisiana Generating from Cajun Electric. Supplemental supply is

15


 

NRG SOUTH CENTRAL GENERATING LLC

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)

the cooperative’s requirements in excess of the base supply amount. The distribution cooperative which selected the Form B agreement also elected to purchase supplemental supply.

      Louisiana Generating charges the distribution cooperative a monthly specific delivery facility charge of approximately 1.75% of the depreciated net book value of the specific delivery facilities, including additional investment. The distribution cooperative may assume the right to maintain the specific delivery facilities and reduce the charge to 1.25% of the depreciated net book value of the specific delivery facilities. Louisiana Generating also charges the distribution cooperative its ratable share of 1.75% of the depreciated book value of common delivery facilities, which include communications, transmission and metering facilities owned by Louisiana Generating to provide supervisory control and data acquisition, and automatic control for its customers.

      For base supply, Louisiana Generating charges the distribution cooperative a demand charge, an energy charge and a fuel charge. The demand charge for each contract year is set forth in the agreement and is subject to increase for environmental legislation or occupational safety and health laws enacted after the effective date of the agreement. Louisiana Generating can increase the demand charge to the extent its cost of providing supplemental supply exceeds $400 per kilowatt (“kW”). The energy charge is fixed through 2004, and decreased slightly for the remainder of the contract term. The fuel charge is a pass-through of fuel and purchased energy costs. The distribution cooperative may elect to be charged based on a guaranteed coal-fired heat rate of 10,600 British Thermal Units per kilowatt-hour (“Btu/kWh”), and it may also select fixed fuel factors as set forth in the agreement for each year through 2008. The one distribution cooperative which selected this form of agreement elected to utilize the fixed fuel factors. For the years after 2008, Louisiana Generating will offer additional fixed fuel factors for five-year periods that may be elected. For the years after 2008, the distribution cooperative may also elect to have its charges computed under the pass-through provisions with or without the guaranteed coal-fired heat rate.

      At the beginning of year six, Louisiana Generating will establish a rate fund equal to the ratable share of $18 million. The amount of the fund will be approximately $720,000. This fund will be used to offset the energy costs of the Form B distribution cooperatives which elected the fuel pass-through provision of the fuel charge, to the extent the cost of power exceeds $0.04/kWh. Any funds remaining at the end of the term of the power supply agreement will be returned to Louisiana Generating.

 
Form C Agreements

      Four distribution cooperatives selected the Form C power supply agreement. The Form C power supply agreement is identical to the Form A power supply agreement, except for the following.

      The term of the Form C power supply agreement was for four years following the closing date of the acquisition of the Cajun facilities. In October 2003, the Louisiana Public Service Commission approved contract extensions for all four Form C distribution cooperatives for terms of an additional five or ten years.

      Louisiana Generating will charge the distribution cooperative a demand rate, a variable operation and maintenance charge and a fuel charge. Louisiana Generating will not offer the distribution cooperatives which select the Form C agreement any new incentive rates, but will continue to honor existing incentive rates. At the end of the term of the agreement, the distribution cooperative is obligated to purchase the specific delivery facilities for a purchase price equal to the depreciated book value.

      Louisiana Generating must contract for all transmission services required to serve the distribution cooperative and will pass through the costs of transmission service to the cooperative. Louisiana Generating is required to supply at its cost, without pass-through, control area services and ancillary services which transmission providers are not required to provide.

16


 

NRG SOUTH CENTRAL GENERATING LLC

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)

      Louisiana Generating owns and maintains the substations and other facilities used to deliver energy and capacity to the distribution cooperative and charges the cooperative a monthly specific delivery facility charge for such facilities; any additions to, or new delivery facilities. The initial monthly charge is 1% of the value of all of the distribution cooperative’s specific delivery facilities. The cost of additional investment during the term of the agreement will be added to the initial value of the delivery facilities to calculate the monthly specific delivery facility charge.

      Included in the amended and restated Form C agreements is a provision for an annual $250,000 Economic Development Contribution to be shared among the four Form C distribution cooperatives, beginning in April 2004 and extending through the end of the contract terms.

 
Other Power Supply Agreements

      Louisiana Generating assumed Cajun Electric’s rights and obligations under two consecutive long-term power supply agreements with South Western Electric Power Company (“SWEPCO”), one agreement with South Mississippi Electric Power Association (“SMEPA”) and one agreement with Municipal Energy Agency of Mississippi (“MEAM”).

      The SWEPCO Operating Reserves and Off-Peak Power Sale Agreement terminates on December 31, 2007. The agreement requires Louisiana Generating to supply 100 MW of off-peak energy during certain hours of the day to a maximum of 292,000 MWh per year and an additional 100 MW of operating reserve capacity and the associated energy within ten minutes of a phone request during certain hours to a maximum of 43,800 MWh of operating reserve energy per year. The obligation to purchase the 100 MW of off-peak energy is contingent on Louisiana Generating’s ability to deliver operating reserve capacity and energy associated with operating reserve capacity. At Louisiana Generating’s request, it will supply up to 100 MW of nonfirm, on peak capacity and associated energy.

      The SWEPCO Operating Reserves Capacity and Energy Power Sale Agreement is effective January 1, 2008 through December 31, 2026. The agreement requires Louisiana Generating to provide 50 MW of operating reserve capacity within ten minutes of a phone request. In addition, SWEPCO is granted the right to purchase up to 21,900 MWh/year of operating reserve energy.

      The SMEPA Unit Power Sale Agreement is effective through May 31, 2009, unless terminated following certain regulatory changes, changes in fuel costs or destruction of the Cajun facilities. The agreement requires Louisiana Generating to provide 75 MW of capacity and the associated energy from Big Cajun II, Unit 1 and an option for SMEPA to purchase additional capacity and associated energy if Louisiana Generating determines that it is available, in 10 MW increments, up to a total of 200 MW. SMEPA is required to schedule a minimum of 25 MW plus 37% of any additional capacity that is purchased. The capacity charge was fixed through May 31, 2004, and increased for the period from June 1, 2004 to May 31, 2009, including transmission costs to the delivery point and any escalation of expenses. The energy charge is 110% of the incremental fuel cost for Big Cajun II, Unit 1.

      The MEAM Power Sale Agreement is effective through May 31, 2010, with an option for MEAM to extend through September 30, 2015, upon five years advance notice. The agreement requires Louisiana Generating to provide 20 MW of firm capacity and associated energy with an option for MEAM to increase the capacity purchased to a total of 30 MW upon five years advance notice. The capacity charge is fixed. The operation and maintenance charge is a fixed amount which escalates at 3.5% per year. There is a transmission charge which varies depending upon the delivery point. The price for energy associated with the firm capacity is 110% of the incremental generating cost to Louisiana Generating and is adjusted to include transmission losses to the delivery point.

17


 

NRG SOUTH CENTRAL GENERATING LLC

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)

 
Coal Supply Agreement

      Louisiana Generating has entered into a coal supply agreement with Triton Coal. The coal is primarily sourced from Triton Coal’s Buckskin and North Rochelle mines located in the Powder River Basin, Wyoming. The initial term of the coal supply agreement ends on March 31, 2005. The agreement establishes a base price per ton for coal supplied by Triton Coal. The base price is subject to adjustment for changes in the level of taxes or other government fees and charges, variations in the caloric value and sulfur content of the coal shipped, and changes in the price of SO(2) emission allowances. The base price is based on certain annual weighted average quality specifications, subject to suspension and rejection limits.

 
Coal Transportation Agreement

      Louisiana Generating entered into a coal transportation agreement with Burlington Northern and Santa Fe Railway and American Commercial Terminal. The term of the agreement is five years from March 31, 2000. This agreement provides for the transportation of all of the coal requirements of Big Cajun II from the mines in Wyoming to Big Cajun II.

 
Transmission and Interconnection Agreements

      Louisiana Generating assumed Cajun Electric’s existing transmission agreements with Central Louisiana Electric Company, SWEPCO; and Entergy Services, Inc., acting as agent for Entergy Arkansas, Inc., Entergy Gulf States, Inc., Entergy Louisiana, Inc., Entergy Mississippi, Inc., and Entergy New Orleans, Inc. Louisiana Generating also entered into two interconnection and operating agreements with Entergy Gulf States, Inc. on May 1, 2002. The Cajun facilities are connected to the transmission system of Entergy Gulf States, Inc. and power is delivered to the distribution cooperative at various delivery points on the transmission systems of Entergy Gulf States, Inc., Entergy Louisiana, Inc., Central Louisiana Electric Company and SWEPCO. Louisiana Generating also assumed from Cajun Electric 20 interchange and sales agreements with utilities and cooperatives, providing access to a 12 state area.

 
Environmental Matters

      The construction and operation of power projects are subject to stringent environmental and safety protection and land use laws and regulation in the United States. These laws and regulations generally require lengthy and complex processes to obtain licenses, permits and approvals from federal, state and local agencies. If such laws and regulations become more stringent and the Company’s facilities are not exempted from coverage, the Company could be required to make extensive modifications to further reduce potential environmental impacts. Also, the Company could be held responsible under environmental and safety laws for the cleanup of pollutant releases at its facilities or at off-site locations where it has sent wastes.

      The Company and its subsidiaries strive to exceed the standards of compliance with applicable environmental and safety regulations. Nonetheless, the Company expects that future liability under or compliance with environmental and safety requirements could have a material effect on its operations or competitive position. It is not possible at this time to determine when or to what extent additional facilities or modifications of existing or planned facilities will be required as a result of possible changes to environmental and safety regulations, regulatory interpretations or enforcement policies. In general, the effect of future laws or regulations is expected to require the addition of pollution control equipment or the imposition of restrictions on the Company’s operations.

      The Company establishes accruals where reasonable estimates of probable environmental and safety liabilities are possible. The Company adjusts the accruals when new remediation responsibilities are discovered and probable costs become estimable, or when current remediation estimates are adjusted to reflect new information.

18


 

NRG SOUTH CENTRAL GENERATING LLC

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)

      Under various federal, state and local environmental laws and regulations, a current or previous owner or operator of any facility, including an electric generating facility, may be required to investigate and remediate releases or threatened releases of hazardous or toxic substances or petroleum products located at the facility, and may be held liable to a governmental entity or to third parties for property damage, personal injury and investigation and remediation costs incurred by the party in connection with any releases or threatened releases. These laws, including the Comprehensive Environmental Response, Compensation and Liability Act of 1980, as amended by the Superfund Amendments and Reauthorization Act of 1986, impose liability without regard to whether the owner knew of or caused the presence of the hazardous substances, and courts have interpreted liability under such laws to be strict (without fault) and joint and several. The cost of investigation, remediation or removal of any hazardous or toxic substances or petroleum products could be substantial. The Company has not been named as a potentially responsible party with respect to any off-site waste disposal matter.

      Liabilities associated with closure, post-closure care and monitoring of the ash ponds owned and operated on site at the Big Cajun II Generating Station are addressed through the use of a trust fund maintained by the Company (one of the instruments allowed by the Louisiana Department of Environmental Quality for providing financial assurance for expenses associated with closure and post-closure care of the ponds). The value of the trust fund is approximately $4.9 million at June 30, 2004, and the Company is making annual payments to the fund in the amount of about $116,000. See Note 13.

      The Louisiana Department of Environmental Quality has promulgated State Implementation Plan revisions to bring the Baton Rouge ozone nonattainment area into compliance with National Ambient Air Quality Standards. The Company participated in development of the revisions, which require the reduction of NO(x) emissions at the gas-fired Big Cajun I Power Station and coal-fired Big Cajun II Power Station to 0.1 pounds NO(x) per million Btu heat input and 0.21 pounds NO(x) per million Btu heat input, respectively. This revision of the Louisiana air rules would appear to constitute a change-in-law covered by agreement between Louisiana Generating LLC and the electric cooperatives allowing the costs of added combustion controls to be passed through to the cooperatives. The capital cost of combustion controls required at the Big Cajun II Generating Station to meet the State’s NO(x) regulations will total about $10.0 million for Unit 1. Units 2 and 3 have already made such changes. The capital cost of combustion controls required at the Big Cajun I Generating Station to meet the State’s NO(x) regulations will total about $5 million to $10 million for the Unit 1 and 2 steam boilers.

 
Legal Issues
 
United States Environmental Protection Agency Request for Information under Section 114 of the Clean Air Act

      On January 27, 2004, Louisiana Generating, LLC and Big Cajun II received a request for information under Section 114 of the Clean Air Act from the United States Environmental Protection Agency (“EPA”) seeking information primarily relating to physical changes made at Big Cajun II in 1994 and 1995 by the predecessor owner of that facility. Louisiana Generating, LLC and Big Cajun II have been responding to the EPA request in an appropriate manner. At the present time, the Company cannot predict the probable outcome in this matter.

 
Travis Ballou, et al. v. Ralph Mabey, et al., United States Court of Appeals for the Fifth Circuit, No. 03-30343; Kenneth W. Austin, et al. v. Ralph Mabey, et al., United States District Court for the Middle District of Louisiana, Civil Action No. 00-728-D-M1

      Two lawsuits are pending in Federal Court involving 39 former employees of Cajun Electric Power Cooperative, Inc. who claim age/race/sex discrimination in failure to hire by Louisiana Generating. One

19


 

NRG SOUTH CENTRAL GENERATING LLC

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)

lawsuit was dismissed on summary judgment and has been appealed. In the remaining lawsuit, the Company is awaiting the District Court’s ruling on Louisiana Generating’s motions for summary judgment.

 
In the Matter of Louisiana Generating, LLC, Adversary Proceeding No. 2002-1095 1-EQ on the Docket of the Louisiana Division of Administrative Law

      During 2000, the Louisiana Department of Environmental Quality (“DEQ”) issued a Part 70 Air Permit modification to Louisiana Generating to construct and operate two 240 MW natural gas-fired turbines. The Part 70 Air Permit set emissions limits for the criteria air pollutants, including NO(x), based on the application of Best Available Control Technology (“BACT”). The BACT limitation for NO(x) was based on the guarantees of the manufacturer, Siemens-Westinghouse. Louisiana Generating sought an interim emissions limit to allow Siemens-Westinghouse time to install additional control equipment. To establish the interim limit, DEQ issued a Compliance Order and Notice of Potential Penalty, No. AE-CN-02-0022, on September 8, 2002, which is, in part, subject to the referenced administrative hearing. DEQ alleged that Louisiana Generating did not meet its NO(x) emissions limit on certain days, did not conduct all opacity monitoring and did not complete all record keeping and certification requirements. Louisiana Generating intends to vigorously defend certain claims and any future penalty assessment, while also seeking an amendment of its limit for NO(x). An initial status conference was held with the Administrative Law Judge and quarterly reports are being submitted to that judge to describe progress, including settlement and amendment of the limit. In late February 2004, the Company timely submitted to the DEQ an amended BACT analysis and amended Prevention of Significant Deterioration and Title V permit application to amend the NO(x) limit. The DEQ is presently processing the permit application. In addition, Louisiana Generating may assert breach of warranty claims against the manufacturer. With respect to the administrative action described above, at this time the Company is unable to predict the eventual outcome of this matter or the potential loss contingencies, if any, to which the Company may be subject.

 
11. Regulatory Issues

      The Company’s assets are located within the control area of Entergy Corporation (“Entergy”), a vertically integrated utility. The utility performs the scheduling, reserve and reliability functions that are administered by the ISOs in certain other regions of the United States and Canada. The Company operates a National Electric Reliability Council (“NERC”) certified control area within the Entergy control area, which is comprised of the Company’s generating assets and its co-op customer loads. Although the reliability functions performed are essentially the same, the primary differences between these markets lie principally in the physical delivery and price discovery mechanisms. In the South Central region, all power sales and purchases are consummated bilaterally between individual counter-parties, and physically delivered either within or across the physical control areas of the transmission owners from the source generator to the sink load. Transacting counter-parties are required to reserve and purchase transmission services from the intervening transmission owners at their FERC approved tariff rates. Included with these transmission services are the reserve and ancillary costs. Energy prices in the South Central region are determined and agreed to in bilateral negotiations between representatives of the transacting counter-parties, using market information gleaned by the individual marketing agents arranging the transactions.

      In the South Central area, including Entergy’s service territory, the present energy market is not a centralized market and does not have an independent system operator as is found in the Northeast markets. The Company presently has long-term all requirements contracts with 11 Louisiana Distribution Cooperatives, and long-term contracts with the Municipal Energy Agency of Mississippi, South Mississippi Electric Power Association and Southwestern Electric Power Company. The Distribution Cooperatives serve approximately 300,000 to 350,000 retail customers.

20


 

NRG SOUTH CENTRAL GENERATING LLC

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)

      In the Southeast portion of the United States, Entergy and Southern Company recently discontinued their RTO initiative, SeTrans. On March 31, 2004, Entergy filed with FERC a proposal to have an independent person monitor the Entergy operation of the transmission system. FERC has not ruled on this request. Also, it is unclear at this time how these recent developments will impact the Company, or whether another RTO proposal will replace the SeTrans initiative.

 
12. Jointly Owned Plant

      On March 31, 2000, Louisiana Generating acquired a 58% interest in the Big Cajun II, Unit 3 generation plant. Entergy Gulf States, Inc. owns the remaining 42%. Big Cajun II, Unit 3 is operated and maintained by Louisiana Generating pursuant to a joint ownership participation and operating agreement. Under this agreement, Louisiana Generating and Entergy Gulf States, Inc. are each entitled to their ownership percentage of the hourly net electrical output of Big Cajun II, Unit 3. All fixed costs are shared in proportion to the ownership interests. Fixed costs include the cost of operating common facilities. All variable costs are borne in proportion to the energy delivered to the owners. The Company’s statements of operations include its share of all fixed and variable costs of operating the unit.

 
13. Decommissioning Fund

      The Company is required by the State of Louisiana Department of Environmental Quality (“DEQ”) to rehabilitate its Big Cajun II ash and wastewater impoundment areas upon removal from service of the Big Cajun II facilities. On July 1, 1989, a guarantor trust fund (the “Solid Waste Disposal Trust Fund”) was established to accumulate the estimated funds necessary for such purpose. The Company’s predecessor deposited $1.06 million in the Solid Waste Disposal Trust Fund in 1989, and funded $116,000 annually thereafter, based upon an estimated future rehabilitation cost (in 1989 dollars) of approximately $3.5 million and the remaining estimated useful life of the Big Cajun II facilities. Prior to January 1, 2003, cumulative contributions to the Solid Waste Disposal Trust Fund and earnings on the investments therein were accrued as a decommissioning liability. At June 30, 2004 and December 31, 2003, the carrying value of the trust fund investments and the related accrued decommissioning liability was approximately $4.9 million. The trust fund investments are comprised of various debt securities of the United States and are carried at amortized cost, which approximates their fair value.

 
14. Guarantees

      In November 2002, the FASB issued Interpretation No. (“FIN”) 45, Guarantor’s Accounting and Disclosure Requirements for Guarantees, Including Indirect Guarantees of Indebtedness of Others. The initial recognition and initial measurement provisions of this interpretation are applicable on a prospective basis to guarantees issued or modified after December 31, 2002, irrespective of the guarantor’s fiscal year end. The disclosure requirements are effective for financial statements of interim or annual periods ending after December 15, 2002. The interpretation addresses the disclosures to be made by a guarantor in its interim and annual financial statements about its obligations under guarantees. The interpretation also clarifies the requirements related to the recognition of a liability by a guarantor at the inception of the guarantee for the obligations the guarantor has undertaken in issuing the guarantee.

      In connection with the application of push down accounting, all outstanding guarantees were considered new; accordingly, the Company applied the provisions of FIN 45 to all of those guarantees. Each guarantee was reviewed for the requirement to recognize a liability at inception.

      The Company guarantees the purchase and sale of fuel, emission credits and power generation to and from third parties in connection with the operation of some of the Company’s generation facilities. At June 30, 2004 and December 31, 2003, the Company’s obligations pursuant to its guarantees of the performance of its subsidiaries totaled approximately $13 million and $13 million, respectively. In addition, the Company had

21


 

NRG SOUTH CENTRAL GENERATING LLC

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)

one guarantee related to the purchase of transmission service that has an indeterminate value at June 30, 2004 and December 31, 2003.

      In June 2002, NRG Peaker issued $325 million of secured bonds to make loans to affiliates which own natural gas fired “peaker” electric generating projects. At June 30, 2004 and December 31, 2003, $243.1 million and $239.3 million, respectively, remains outstanding. NRG Peaker advanced unsecured loans in the amount of $107.4 million to Bayou Cove through project loan agreements. The remaining $217.6 million was advanced to NRG Rockford LLC and Rockford II LLC, indirect wholly owned subsidiaries of NRG Energy. At June 30, 2004 and December 31, 2003, Bayou Cove had an intercompany loan outstanding in the amount of $80.3 million and $81.7 million, respectively. The principal and interest payments, in addition to the obligation to pay fees and other finance expenses, in connection with the bonds are jointly and severally guaranteed by each of the three projects. As a result, NRG South Central’s obligation pursuant to its guarantee of the secured bonds is $243.1 million at June 30, 2004.

      The Company is a guarantor under the debt issued by the Company’s ultimate parent, NRG Energy. NRG Energy issued $1.25 billion of 8% Second Priority Notes on December 23, 2003, due and payable on December 15, 2013. On January 28, 2004, NRG Energy also issued $475.0 million of Second Priority Notes, under the same terms and indenture as its December 23, 2003 offering.

      NRG Energy’s payment obligations under the notes and all related Parity Lien Obligations are guaranteed on an unconditional basis by each of NRG Energy’s current and future restricted subsidiaries, of which the Company is one. The notes are jointly and severally guaranteed by each of the guarantors. The subsidiary guarantees of the notes are secured, on a second priority basis, equally and ratably with any future Parity Lien Debt, by security interest in all of the assets of the guarantors, except certain excluded assets, subject to liens securing parity lien debt and other permitted prior liens.

      The Company’s obligations pursuant to its guarantees of the performance, equity and indebtedness obligations were as follows:

                     
Guarantee/
Maximum Expiration
Exposure Nature of Guarantee Date Triggering Event




(In thousands of dollars)
NRG Energy Second Priority Notes due 2013
  $1,753,000   Obligations under credit agreement     2013     Nonperformance
 
15. Income Taxes

      The Company is included in the consolidated tax return filings as a wholly owned indirect subsidiary of NRG Energy. Reflected in the financial statements and notes below are separate company federal and state tax provisions as if the Company had prepared separate filings. An income tax provision has been established on the accompanying consolidated financial statements as of the earliest period presented in order to reflect income taxes as if the Company filed its own tax return. The Company’s ultimate parent, NRG Energy, does not have a tax allocation agreement with its subsidiaries and prior to January 1, 2003, income taxes were not recorded or allocated to non tax paying entities or entities such as the Company which are treated as disregarded entities for tax purposes. Because the Company is not a party to a tax sharing agreement, current tax expense (benefit) is recorded as a capital contribution from (distribution to) the Company’s parent. The cumulative effect of recording an income tax provision (benefit) and deferred taxes resulted in recording as of December 31, 2002, a net deferred tax asset of $35.7 million, a valuation allowance to offset the net deferred tax asset and no impact to members’ equity.

      Income taxes for the six months ended June 30, 2004 was a tax expense of $10.2 million compared to a tax expense of $0.0 million for the same period in 2003. The tax expense for the six months ended June 30,

22


 

NRG SOUTH CENTRAL GENERATING LLC

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)

2004 includes federal tax expense of $8.2 million and state tax expense of $2.0 million. The tax expense for the same period in 2003 includes federal tax expense of $0.0 million and state tax expense of $0.0 million.

      Income taxes for the three months ended June 30, 2004 was a tax expense of $5.6 million compared to a tax expense of $0.0 million for the same period in 2003. The tax expense for the three months ended June 30, 2004 includes federal tax expense of $4.7 million and state tax expense of $0.9 million. The tax expense for the same period in 2003 includes federal tax expense of $0.0 million and state tax expense of $0.0 million.

      The tax expense in 2004 is due to a reduction in deferred tax assets without a tax benefit for the corresponding reduction in valuation allowance. Due to the uncertainty of realization of deferred tax assets related to net operating losses and other temporary differences, the Company’s net deferred tax assets at December 5, 2003, were offset by a full valuation allowance of $237.8 million in accordance with SFAS No. 109. SOP 90-7 requires reductions in the valuation allowance subsequent to push down accounting as of December 5, 2003 should first reduce intangible assets until exhausted and thereafter be reported as a direct addition to paid-in-capital. Consequently, our effective tax rate in subsequent years will not benefit from reductions in the valuation allowance. For 2003, the tax expense resulting from a decrease in deferred tax assets was offset by a corresponding decrease in valuation allowance which had been established in an earlier year.

      The effective income tax rate for the period ended June 30, 2004, differs from the statutory federal income tax rate of 35% due to state taxes and to the requirement that reductions to the valuation allowance as of December 5, 2003 (push down accounting) should first reduce intangible assets until exhausted. The effective income tax rate for the period ended June 30, 2003, differs from the statutory federal income tax rate of 35% due to state taxes.

      As of June 30, 2004, the valuation allowance against net operating loss carryforwards was $89.0 million and the valuation allowance against other deferred tax assets was $138.4 million. As of December 31, 2003, a valuation allowance of $91.3 million was provided to account for potential limitations on utilization of net operating loss carryforwards, and a valuation allowance of $146.3 million was provided for other deferred tax assets. If unused, the net operating loss carryforward of $218.9 million generated in 2001 through 2003 will expire starting in 2021 and running through 2023.

23

exv99w6
 

EXHIBIT 99.6

NRG EASTERN LLC

FINANCIAL STATEMENTS

At June 30, 2004 and December 31, 2003, and for
the Three and Six Months Ended June 30, 2004 and 2003


 

NRG EASTERN LLC

INDEX

         
Page(s)

Financial Statements (Unaudited)
       
Unaudited Balance Sheets at June 30, 2004 and December 31, 2003
    2  
Unaudited Statements of Operations for the three and six months ended June 30, 2004 and 2003
    3  
Unaudited Statements of Member’s Equity for the three and six months ended June 30, 2004 and 2003
    4-5  
Unaudited Statements of Cash Flows for the six months ended June 30, 2004 and 2003
    6  
Notes to Unaudited Financial Statements
    7-12  

1


 

NRG EASTERN LLC

BALANCE SHEETS

(Unaudited)
                       
Reorganized Company

June 30, December 31,
2004 2003


(In thousands of dollars)
ASSETS
Investment in affiliate
  $ 628,140     $ 567,740  
Noncurrent deferred income tax
    42,133       45,556  
     
     
 
   
Total assets
  $ 670,273     $ 613,296  
     
     
 
 
LIABILITIES AND MEMBER’S EQUITY
Current liabilities
               
 
Accounts payable — affiliates
  $ 3     $  
     
     
 
     
Total current liabilities
    3        
Commitments and contingencies
               
Member’s equity
    670,270       613,296  
     
     
 
   
Total liabilities and member’s equity
  $ 670,273     $ 613,296  
     
     
 

The accompanying notes are an integral part of these financial statements.

2


 

NRG EASTERN LLC

STATEMENTS OF OPERATIONS

(Unaudited)
                                   
Reorganized Predecessor Reorganized Predecessor
Company Company Company Company




Three Months Ended Six Months Ended


June 30, June 30, June 30, June 30,
2004 2003 2004 2003




(In thousands of dollars)
General and administrative expenses
  $ 1     $     $ 3     $ 2  
Equity in earnings (losses) in unconsolidated affiliate
    28,272       (143,105 )     66,561       (157,720 )
     
     
     
     
 
 
Income (loss) before income taxes
    28,271       (143,105 )     66,558       (157,722 )
Income tax expense (benefit)
    12,151       (61,509 )     28,608       (67,792 )
     
     
     
     
 
 
Net income (loss)
  $ 16,120     $ (81,596 )   $ 37,950     $ (89,930 )
     
     
     
     
 

The accompanying notes are an integral part of these financial statements.

3


 

NRG EASTERN LLC

STATEMENTS OF MEMBER’S EQUITY

For the Three Months Ended June 30, 2004 and 2003
(Unaudited)
                                                 
Accumulated
Member Member Accumulated Other Total

Contributions/ Net Income Comprehensive Member’s
Units Amount Distributions (Loss) Income Equity






(In thousands of dollars)
Balances at March 31, 2003 (Predecessor Company)
    1,000     $ 1     $ 412,164     $ 25,270     $ 6,156     $ 443,591  
Net loss
                            (81,596 )             (81,596 )
Impact of SFAS No. 133 for the three months ended June 30, 2003
                                    (6,156 )     (6,156 )
                                             
 
Comprehensive loss
                                            (87,752 )
     
     
     
     
     
     
 
Balances at June 30, 2003 (Predecessor Company)
    1,000     $ 1     $ 412,164     $ (56,326 )   $     $ 355,839  
     
     
     
     
     
     
 
Balances at March 31, 2004 (Reorganized Company)
    1,000     $ 1     $ 625,913     $ 24,753     $ (7,635 )   $ 643,032  
Net income
                            16,120               16,120  
Impact of SFAS No. 133 for the three months ended June 30, 2004
                                    1,474       1,474  
                                             
 
Comprehensive income
                                            17,594  
Contribution from member
                    9,644                       9,644  
     
     
     
     
     
     
 
Balances at June 30, 2004 (Reorganized Company)
    1,000     $ 1     $ 635,557     $ 40,873     $ (6,161 )   $ 670,270  
     
     
     
     
     
     
 

The accompanying notes are an integral part of these financial statements.

4


 

NRG EASTERN LLC

STATEMENTS OF MEMBER’S EQUITY

For the Six Months Ended June 30, 2004 and 2003
(Unaudited)
                                                 
Accumulated
Member Member Accumulated Other Total

Contributions/ Net Income Comprehensive Member’s
Units Amount Distributions (Loss) Income Equity






(In thousands of dollars)
Balances at December 31, 2002 (Predecessor Company)
    1,000     $ 1     $ 412,164     $ 33,604     $ 14,418     $ 460,187  
Net loss
                            (89,930 )             (89,930 )
Impact of SFAS No. 133 for the six months ended June 30, 2003
                                    (14,418 )     (14,418 )
                                             
 
Comprehensive loss
                                            (104,348 )
     
     
     
     
     
     
 
Balances at June 30, 2003 (Predecessor Company)
    1,000     $ 1     $ 412,164     $ (56,326 )   $     $ 355,839  
     
     
     
     
     
     
 
Balances at December 31, 2003 (Reorganized Company)
    1,000     $ 1     $ 610,372     $ 2,923     $     $ 613,296  
Net income
                            37,950               37,950  
Impact of SFAS No. 133 for the six months ended June 30, 2004
                                    (6,161 )     (6,161 )
                                             
 
Comprehensive income
                                            31,789  
Contribution from member
                    25,185                       25,185  
     
     
     
     
     
     
 
Balances at June 30, 2004 (Reorganized Company)
    1,000     $ 1     $ 635,557     $ 40,873     $ (6,161 )   $ 670,270  
     
     
     
     
     
     
 

The accompanying notes are an integral part of these financial statements.

5


 

NRG EASTERN LLC

STATEMENTS OF CASH FLOWS

(Unaudited)
                     
Reorganized Predecessor
Company Company


Six Months Six Months
Ended Ended
June 30, 2004 June 30, 2003


(In thousands of dollars)
Cash flows from operating activities
               
Net income (loss)
  $ 37,950     $ (89,930 )
Adjustments to reconcile net income (loss) to net cash provided by operating activities
               
 
Distributions (less than) in excess of equity earnings of unconsolidated affiliate
    (66,561 )     157,720  
 
Deferred income taxes
    3,423       (67,792 )
 
Current tax expense — noncash contribution from member
    25,185        
 
Changes in assets and liabilities
               
 
Accounts payable — affiliates
    3       2  
     
     
 
   
Net cash provided by operating activities
           
     
     
 
   
Net change in cash and cash equivalents
           
Cash and cash equivalents
               
Beginning of period
           
     
     
 
End of period
  $     $  
     
     
 

The accompanying notes are an integral part of these financial statements.

6


 

NRG EASTERN LLC

NOTES TO FINANCIAL STATEMENTS

(Unaudited)
 
1. Organization

      NRG Eastern LLC (the “Company”), a directly held wholly owned subsidiary of NRG Energy, Inc. (“NRG Energy”), primarily holds a 50% equity interest in NRG Northeast Generating LLC (“Northeast Gen”) which owns electric power generation plants in the northeastern region of the United States. Northeast Gen was formed in 1999 for the purpose of financing, acquiring, owning, operating and maintaining, through its subsidiaries and affiliates the power generation facilities owned by Arthur Kill Power LLC, Astoria Gas Turbine Power LLC, Connecticut Jet Power LLC, Devon Power LLC, Dunkirk Power LLC, Huntley Power LLC, Middletown Power LLC, Montville Power LLC, Norwalk Power LLC, Oswego Harbor Power LLC and Somerset Power LLC.

 
Recent Developments

      On May 14, 2003, NRG Energy and 25 of its direct and indirect wholly owned subsidiaries commenced voluntary petitions under Chapter 11 of the bankruptcy code in the United Sates Bankruptcy Court for the Southern District of New York. Northeast Gen was included in the Chapter 11 filing. During the bankruptcy proceedings, NRG Energy continued to conduct business and manage the companies as debtors in possession pursuant to sections 1107(a) and 1108 of the bankruptcy code. Two plans of reorganization were filed in connection with the restructuring efforts. The first, filed on May 14, 2003, and referred to as NRG Energy’s Plan of Reorganization, relates to NRG Energy and the other NRG Energy plan debtors. The second plan, relating to Northeast Gen, its subsidiaries and the South Central subsidiaries, referred to as the Northeast/ South Central Plan of Reorganization, was filed on September 17, 2003. On November 24, 2003, the bankruptcy court entered an order confirming NRG Energy’s Plan of Reorganization and the plan became effective on December 5, 2003. On November 25, 2003, the bankruptcy court issued an order confirming the Northeast/ South Central Plan of Reorganization and the plan became effective on December 23, 2003. In connection with NRG Energy’s emergence from bankruptcy, NRG Energy adopted fresh start accounting in accordance with AICPA Statement of Position 90-7, Financial Reporting by Entities in Reorganization Under the Bankruptcy Code (“SOP 90-7”) on December 5, 2003. NRG Energy’s fresh start accounting was applied to the Company on a push down accounting basis with the financial statement impact recorded as an adjustment to the December 6, 2003 member’s equity.

 
Northeast/ South Central Plan of Reorganization

      The Northeast/ South Central Plan of Reorganization was proposed on September 17, 2003, after the necessary financing commitments were secured. On November 25, 2003, the bankruptcy court issued an order confirming the Northeast/ South Central Plan of Reorganization and the plan became effective on December 23, 2003. In connection with the order confirming the Northeast/ South Central Plan of Reorganization, the court entered a separate order which provides that the allowed amount of the bondholders’ claims shall equal in the aggregate the sum of (i) $1.3 billion plus (ii) any accrued and unpaid interest at the applicable contract rates through the date of payment to the indenture trustee plus (iii) the reasonable fees, costs or expenses of the collateral agent and indenture trustee (other than reasonable professional fees incurred from October 1, 2003) plus (iv) $19.6 million, ratably, for each holder of bonds based upon the current outstanding principal amount of the bonds and irrespective of (a) the date of maturity of the bonds, (b) the interest rate applicable to such bonds and (c) the issuer of the bonds.

      The creditors of Northeast Gen and South Central subsidiaries were unimpaired by the Northeast/ South Central Plan of Reorganization. The creditors holding allowed general secured claims were paid in cash, in full on the effective date of the Northeast/ South Central Plan of Reorganization. Holders of allowed unsecured claims received either (i) cash equal to the unpaid portion of their allowed unsecured claim, (ii) treatment that leaves unaltered the legal, equitable and contractual rights to which such unsecured claim entitles the

7


 

NRG EASTERN LLC

NOTES TO FINANCIAL STATEMENTS — (Continued)

holder of such claim, (iii) treatment that otherwise renders such unsecured claim unimpaired pursuant to section 1124 of the bankruptcy code or (iv) such other, less favorable treatment that is confirmed in writing as being acceptable to such holder and to the applicable debtor.

 
2. Summary of Significant Accounting Policies
 
Basis of Presentation

      As used in these unaudited interim financial statements, “Predecessor Company” refers to the Company prior to NRG Energy’s emergence from bankruptcy. “Reorganized Company” refers to the Company after NRG Energy’s emergence from bankruptcy.

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

      In the opinion of management, the accompanying unaudited interim financial statements contain all material adjustments necessary to present fairly the Company’s financial position as of June 30, 2004 and December 31, 2003, the results of its operations and member’s equity for the three and six months ended June 30, 2004 and 2003 and cash flows for the six months ended June 30, 2004 and 2003. Certain prior-year amounts have been reclassified for comparative purposes.

 
Comparability of Financial Information

      Due to NRG Energy’s adoption of Fresh Start as of December 5, 2003, the Reorganized Company’s 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 push down accounting from NRG Energy’s fresh start accounting. A black line has been drawn on the accompanying financial statements (excluding the balance sheet) to separate and distinguish between the Reorganized Company and the Predecessor Company.

 
3. Derivative Instruments and Hedging Activity

      Statement of Financial Accounting Standards SFAS No. 133, Accounting for Derivative Instruments and Hedging Activities (“SFAS No. 133”), as amended, requires the Company to record all derivatives on the balance sheet as assets or liabilities at fair value. For derivatives designated as cash flow hedges, the effective portion of the changes in fair value of the derivatives are recorded in accumulated other comprehensive income (“OCI”) and subsequently recognized in earnings when the hedged items impact income. For derivatives designated as hedges of the fair value of assets or liabilities, the changes in fair value of both the derivatives and the hedged items are recorded in current earnings. Changes in the fair value of nonhedge derivatives will be immediately recognized in earnings.

      SFAS No. 133 applies to the Northeast Gen’s long-term power sales contracts, long-term fuel purchase contracts and other energy related commodities financial instruments used to mitigate variability in earnings due to fluctuations in spot market prices, hedge fuel requirements at generation facilities and protect investments in fuel inventories. At June 30, 2004, Northeast Gen had various commodity contracts extending through December 2005.

8


 

NRG EASTERN LLC

NOTES TO FINANCIAL STATEMENTS — (Continued)

 
Energy Related Commodities

      The Company is exposed to commodity price variability in electricity, emission allowances, natural gas, oil and coal used to meet fuel requirements. In order to manage these commodity price risks, the Company entered into financial instruments, which may take the form of fixed price, floating price or indexed sales or purchases, and options, such as puts, calls, basic transactions and swaps. Certain of these transactions have been designated as cash flow hedges. The Company has accounted for these derivatives by recording the effective portion of the cumulative gain or loss on the derivative instruments as a component of OCI in member’s equity. The Company recognizes deferred gains and losses into earnings in the same period or periods during which the hedged transaction affects earnings. Such reclassifications are included on the same line of the statement of operations in which the hedged item is recorded.

 
Accumulated Other Comprehensive Income

      The following table summarizes the effects of SFAS No. 133 on the Company’s accumulated other comprehensive income balance attributable to hedged derivatives:

                                   
Reorganized Predecessor Reorganized Predecessor
Company Company Company Company




Three Months Ended June 30, Six Months Ended June 30,


2004 2003 2004 2003




(In thousands of dollars)
Energy Commodities Gains (Losses)
                               
Beginning Balance
  $ (7,635 )   $ 6,156     $     $ 14,418  
 
Unwound from OCI during period Due to unwinding of previously deferred amounts
    4,278       (6,156 )     4,567       (14,418 )
 
Mark to market of hedge contracts
    (2,804 )           (10,728 )      
     
     
     
     
 
Ending Balance
  $ (6,161 )   $     $ (6,161 )   $  
     
     
     
     
 
Losses expected to unwind from OCI during next 12 months
  $ (6,709 )   $     $ (6,709 )   $  
     
     
     
     
 
 
Reorganized Company

      Losses of $4.3 and $4.6 million were reclassified from OCI to current period earnings during the three and six months ended June 30, 2004, due to the unwinding of previously deferred amounts. These amounts are recorded on the same line in the statement of operations in which the hedged items are recorded. Also, during the three and six months ended June 30, 2004, the Company recorded losses in OCI of approximately $2.8 million and $10.7 million, respectively, related to changes in the fair values of derivatives accounted for as hedges.

      The net balance in OCI relating to SFAS No. 133 as of June 30, 2004, was an unrecognized loss of approximately $6.2 million. The Company expects $6.7 million of deferred net losses on derivative instruments accumulated in OCI to be recognized in earnings during the next twelve months.

 
Predecessor Company

      Gains of $6.2 million and $14.4 million were reclassified from OCI to current period earnings during the three and six months ended June 30, 2003, due to the unwinding of previously deferred amounts. These amounts are recorded on the same line in the statement of operations in which the hedged items are recorded. Also, during the three and six months ended June 30, 2003, the Company recorded no amounts related to

9


 

NRG EASTERN LLC

NOTES TO FINANCIAL STATEMENTS — (Continued)

changes in the fair values of derivatives accounted for as hedges. The net balance in OCI relating to SFAS No. 133 as of June 30, 2003, was $0.

 
4. Guarantees

      In November 2002, the FASB issued FASB Interpretation No. (“FIN”) 45, Guarantor’s Accounting and Disclosure Requirements for Guarantees, Including Indirect Guarantees of Indebtedness of Others. The initial recognition and initial measurement provisions of this interpretation are applicable on a prospective basis to guarantees issued or modified after December 31, 2002, irrespective of the guarantor’s fiscal year end. The disclosure requirements are effective for financial statements of interim or annual periods ending after December 15, 2002. The interpretation addresses the disclosures to be made by a guarantor in its interim and annual financial statements about its obligations under guarantees. The interpretation also clarifies the requirements related to the recognition of a liability by a guarantor at the inception of the guarantee for the obligations the guarantor has undertaken in issuing the guarantee.

      In connection with the application of push down accounting, all outstanding guarantees were considered new; accordingly, the Company applied the provision of FIN 45 to all of these guarantees. Each guarantee was reviewed for the requirement to recognize a liability at inception.

      Northeast Gen and the Company are guarantors under the debt issued by the Company’s parent, NRG Energy. NRG Energy issued $1.25 billion of 8% Second Priority Notes on December 23, 2003, due and payable on December 15, 2013. On January 28, 2004, NRG Energy also issued $475.0 million of Second Priority Notes, under the same terms and indenture as its December 23, 2003 offering.

      NRG Energy’s payment obligations under the notes and all related Parity Lien Obligations are guaranteed on an unconditional basis by each of NRG Energy’s current and future restricted subsidiaries, of which the Company is one. The notes are jointly and severally guaranteed by each of the guarantors. The subsidiary guarantees of the notes are secured, on a second priority basis, equally and ratably with any future Parity Lien Debt, by security interests in all of the assets of the guarantors, except certain excluded assets, subject to liens securing parity lien debt and other permitted prior liens.

      The Company’s obligations pursuant to its guarantees of the performance, equity and indebtedness obligations were as follows:

                         
Guarantee/
Maximum Expiration
Exposure Nature of Guarantee Date Triggering Event




(In thousands of dollars)
NRG Energy Second Priority Notes due 2013
    $1,753,000     Obligations under credit agreement     2013     Nonperformance
 
5. Investments Accounted for by the Equity Method

      The Company has a 50% equity investment in NRG Northeast Generating LLC which owns electric power generation plants in the northeast region of the United States. Northeast Generation Holding LLC owns the remaining 50% interest in NRG Northeast Generating LLC. The equity method of accounting is applied to such investments in affiliates, which include joint ventures and partnerships because the ownership structure prevents the Company from exercising a controlling influence over operating and financial policies of the projects. Under this method, equity in the pretax income or losses of such projects are reflected as equity in earnings of unconsolidated affiliates.

10


 

NRG EASTERN LLC

NOTES TO FINANCIAL STATEMENTS — (Continued)

      Summarized financial information of the Company’s only unconsolidated affiliate, NRG Northeast Generating LLC, without the impact of income taxes recorded is as follows:

 
Results of operations:
                                 
Reorganized Predecessor Reorganized Predecessor
Company Company Company Company




Three Months Three Months Six Months Six Months
Ended Ended Ended Ended
June 30, 2004 June 30, 2003 June 30, 2004 June 30, 2003




(In thousands of dollars)
Operating revenues
  $ 229,542     $ 163,172     $ 505,672     $ 343,386  
Costs and expenses
    172,999       449,381       372,551       658,826  
     
     
     
     
 
Net income (loss) before taxes
  $ 56,543     $ (286,209 )   $ 133,121     $ (315,440 )
     
     
     
     
 
 
Financial position:
                   
Reorganized Company

June 30, December 31,
2004 2003


(In thousands of dollars)
Current assets
  $ 297,181     $ 162,283  
Other assets
    1,039,125       1,064,874  
     
     
 
 
Total assets
  $ 1,336,306     $ 1,227,157  
     
     
 
Current liabilities
  $ 68,470     $ 84,149  
Other liabilities
    11,557       7,528  
Member’s equity
    1,256,279       1,135,480  
     
     
 
 
Total liabilities and member’s equity
  $ 1,336,306     $ 1,227,157  
     
     
 
 
6. Income Taxes

      The Company is included in the consolidated tax return filings as a wholly owned indirect subsidiary of NRG Energy. Reflected in the financial statements and notes below are separate company federal and state tax provisions as if the Company had prepared separate filings. An income tax provision has been established on the accompanying financial statements as of the earliest period presented in order to reflect income taxes as if the Company filed its own tax return. The Company’s parent, NRG Energy, does not have a tax allocation agreement with its subsidiaries and prior to January 1, 2003, income taxes were not recorded or allocated to non tax paying entities or entities such as the Company which are treated as disregarded entities for tax purposes. Because the Company is not a party to a tax sharing agreement, current tax expense (benefit) is recorded as a capital contribution from (distribution to) the Company’s parent. The cumulative effect of recording an income tax provision (benefit) and deferred taxes resulted in recording as of December 31, 2002, a net deferred tax liability of $29.2 million and a reduction to member’s equity of $29.2 million.

      Income taxes for the six months ended June 30, 2004 was a tax expense of $28.6 million compared to a tax benefit of $67.8 million for the same period in 2003. The tax expense for the six months ended June 30, 2004 includes federal tax expense of $20.4 million and state tax expense of $8.2 million. The tax benefit for the same period in 2003 includes federal tax benefit of $48.4 million and state tax benefit of $19.4 million.

      Income taxes for the three months ended June 30, 2004 was a tax expense of $12.2 million compared to a tax benefit of $61.5 million for the same period in 2003. The tax expense for the three months ended June 30,

11


 

NRG EASTERN LLC

NOTES TO FINANCIAL STATEMENTS — (Continued)

2004 includes federal tax expense of $8.7 million and state tax expense of $3.5 million. The tax benefit for the same period in 2003 includes federal tax benefit of $43.9 million and state tax benefit of $17.6 million.

      The effective income tax rate for the periods ended June 30, 2004 and 2003, differs from the statutory federal income tax rate of 35% due to state taxes.

      As of June 30, 2004 and December 31, 2003, the Company had $42.1 million and $45.6 million, respectively, of noncurrent deferred tax assets attributable primarily to differences between book and tax basis of investment in project. A valuation allowance was not established against these deferred tax assets given the likelihood of realization.

 
7. Commitments and Contingencies

      In the normal course of business, the Company is subject to various claims and litigation. Management of the Company expects that these various litigation items will not have a material adverse effect on the results of operations or financial position of the Company.

12

exv99w7
 

EXHIBIT 99.7

NORTHEAST GENERATION HOLDING LLC

FINANCIAL STATEMENTS

At June 30, 2004 and December 31, 2003, and for
the Three and Six Months Ended June 30, 2004 and 2003


 

NORTHEAST GENERATION HOLDING LLC

INDEX

         
Page(s)

Financial Statements (Unaudited)
       
Unaudited Balance Sheets at June 30, 2004 and December 31, 2003
    2  
Unaudited Statements of Operations for the three and six months ended June 30, 2004 and 2003
    3  
Unaudited Statements of Member’s Equity for the three and six months ended June 30, 2004 and 2003
    4-5  
Unaudited Statements of Cash Flows for the six months ended June 30, 2004 and 2003
    6  
Notes to Unaudited Financial Statements
    7-12  

1


 

NORTHEAST GENERATION HOLDING LLC

BALANCE SHEETS

(Unaudited)
                     
Reorganized Company

June 30, December 31,
2004 2003


(In thousands of dollars)
ASSETS
Investment in affiliate
  $ 628,140     $ 567,740  
Noncurrent deferred income tax
    42,133       45,556  
     
     
 
   
Total assets
  $ 670,273     $ 613,296  
     
     
 
 
LIABILITIES AND MEMBER’S EQUITY
Current liabilities
               
 
Accounts payable — affiliates
  $ 10     $ 5  
     
     
 
   
Total current liabilities
    10       5  
Commitments and contingencies
               
Member’s equity
    670,263       613,291  
     
     
 
   
Total liabilities and member’s equity
  $ 670,273     $ 613,296  
     
     
 

The accompanying notes are an integral part of these financial statements.

2


 

NORTHEAST GENERATION HOLDING LLC

STATEMENTS OF OPERATIONS

(Unaudited)
                                   
Reorganized Predecessor Reorganized Predecessor
Company Company Company Company




Three Months Ended Six Months Ended
June 30, June 30, June 30, June 30,
2004 2003 2004 2003




(In thousands of dollars)
General and administrative expenses
  $     $     $ 4     $  
Equity earnings (losses) in unconsolidated affiliate
    28,271       (143,105 )     66,560       (157,720 )
     
     
     
     
 
 
Income (loss) before income taxes
    28,271       (143,105 )     66,556       (157,720 )
Income tax expense (benefit)
    12,151       (61,509 )     28,607       (67,791 )
     
     
     
     
 
 
Net income (loss)
  $ 16,120     $ (81,596 )   $ 37,949     $ (89,929 )
     
     
     
     
 

The accompanying notes are an integral part of these financial statements.

3


 

NORTHEAST GENERATION HOLDING LLC

STATEMENTS OF MEMBER’S EQUITY

For the Three Months Ended June 30, 2004 and 2003
(Unaudited)
                                                 
Accumulated
Member Member Accumulated Other Total

Contributions/ Net Income Comprehensive Member’s
Units Amount Distributions (Loss) Income Equity






(In thousands of dollars)
Balances at March 31, 2003 (Predecessor Company)
    1,000     $ 1     $ 412,413     $ 25,417     $ 6,155     $ 443,986  
Net loss
                            (81,596 )             (81,596 )
Impact of SFAS No. 133 for the three months ended June 30, 2003
                                    (6,155 )     (6,155 )
                                             
 
Comprehensive loss
                                            (87,751 )
     
     
     
     
     
     
 
Balances at June 30, 2003 (Predecessor Company)
    1,000     $ 1     $ 412,413     $ (56,179 )   $     $ 356,235  
     
     
     
     
     
     
 
Balances at March 31, 2004 (Reorganized Company)
    1,000     $ 1     $ 625,910     $ 24,749     $ (7,635 )   $ 643,025  
Net income
                            16,120               16,120  
Impact of SFAS No. 133 for the three months ended June 30, 2004
                                    1,474       1,474  
                                             
 
Comprehensive income
                                            17,594  
Contribution from member
                    9,654                       9,654  
     
     
     
     
     
     
 
Balances at June 30, 2004 (Reorganized Company)
    1,000     $ 1     $ 635,564     $ 40,869     $ (6,161 )   $ 670,273  
     
     
     
     
     
     
 

The accompanying notes are an integral part of these financial statements.

4


 

NORTHEAST GENERATION HOLDING LLC

STATEMENTS OF MEMBER’S EQUITY

For the Six Months Ended June 30, 2004 and 2003
(Unaudited)
                                                 
Accumulated
Member Member Accumulated Other Total

Contributions/ Net Income Comprehensive Member’s
Units Amount Distributions (Loss) Income Equity






(In thousands of dollars)
Balances at December 31, 2002 (Predecessor Company)
    1,000     $ 1     $ 412,413     $ 33,750     $ 14,417     $ 460,581  
Net loss
                            (89,929 )             (89,929 )
Impact of SFAS No. 133 for the six months ended June 30, 2003
                                    (14,417 )     (14,417 )
                                             
 
Comprehensive loss
                                            (104,346 )
     
     
     
     
     
     
 
Balances at June 30, 2003 (Predecessor Company)
    1,000     $ 1     $ 412,413     $ (56,179 )   $     $ 356,235  
     
     
     
     
     
     
 
Balances at December 31, 2003 (Reorganized Company)
    1,000     $ 1     $ 610,370     $ 2,920     $     $ 613,291  
Net income
                            37,949               37,949  
Impact of SFAS No. 133 for the six months ended June 30, 2004
                                    (6,161 )     (6,161 )
                                             
 
Comprehensive income
                                            31,788  
Contribution from member
                    25,194                       25,194  
     
     
     
     
     
     
 
Balances at June 30, 2004 (Reorganized Company)
    1,000     $ 1     $ 635,564     $ 40,869     $ (6,161 )   $ 670,273  
     
     
     
     
     
     
 

The accompanying notes are an integral part of these financial statements.

5


 

NORTHEAST GENERATION HOLDING LLC

STATEMENTS OF CASH FLOWS

(Unaudited)
                     
Reorganized Predecessor
Company Company


Six Months Six Months
Ended Ended
June 30, June 30,
2004 2003


(In thousands of dollars)
Cash flows from operating activities
               
Net income (loss)
  $ 37,949     $ (89,929 )
Adjustments to reconcile net income (loss) to net cash provided by operating activities
               
 
Distributions (less than) in excess of equity earnings of unconsolidated affiliate
    (66,560 )     157,720  
 
Deferred income taxes
    3,413       (67,791 )
 
Current tax expense — noncash contribution from member
    25,194        
 
Changes in assets and liabilities
               
 
Accounts payable — affiliates
    4        
     
     
 
   
Net cash provided by operating activities
           
     
     
 
   
Net change in cash and cash equivalents
           
Cash and cash equivalents
               
Beginning of period
           
     
     
 
End of period
  $     $  
     
     
 

The accompanying notes are an integral part of these financial statements.

6


 

NORTHEAST GENERATION HOLDING LLC

NOTES TO FINANCIAL STATEMENTS

(Unaudited)
 
1. Organization

      Northeast Generation Holding LLC (the “Company”), a directly held wholly owned subsidiary of NRG Energy, Inc. (“NRG Energy”), primarily holds a 50% equity interest in NRG Northeast Generating LLC (“Northeast Gen”) which owns electric power generation plants in the northeastern region of the United States. Northeast Gen was formed in 1999 for the purpose of financing, acquiring, owning, operating and maintaining, through its subsidiaries and affiliates the power generation facilities owned by Arthur Kill Power LLC, Astoria Gas Turbine Power LLC, Connecticut Jet Power LLC, Devon Power LLC, Dunkirk Power LLC, Huntley Power LLC, Middletown Power LLC, Montville Power LLC, Norwalk Power LLC, Oswego Harbor Power LLC and Somerset Power LLC.

 
Recent Developments

      On May 14, 2003, NRG Energy and 25 of its 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. Northeast Gen was included in the Chapter 11 filing. During the bankruptcy proceedings, NRG Energy continued to conduct business and manage the companies as debtors in possession pursuant to sections 1107(a) and 1108 of the bankruptcy code. Two plans of reorganization were filed in connection with the restructuring efforts. The first, filed on May 14, 2003, and referred to as NRG Energy’s Plan of Reorganization, relates to NRG Energy and the other NRG Energy plan debtors. The second plan, relating to Northeast Gen, its subsidiaries and the South Central subsidiaries, referred to as the Northeast/ South Central Plan of Reorganization, was filed on September 17, 2003. On November 24, 2003, the bankruptcy court entered an order confirming NRG Energy’s Plan of Reorganization and the plan became effective on December 5, 2003. On November 25, 2003, the bankruptcy court issued an order confirming the Northeast/ South Central Plan of Reorganization and the plan became effective on December 23, 2003. In connection with NRG Energy’s emergence from bankruptcy, NRG Energy adopted fresh start accounting in accordance with AICPA Statement of Position 90-7, Financial Reporting by Entities in Reorganization Under the Bankruptcy Code (“SOP 90-7”) on December 5, 2003. NRG Energy’s fresh start accounting was applied to the Company on a push down accounting basis with the financial statement impact recorded as an adjustment to the December 6, 2003 member’s equity.

 
Northeast/ South Central Plan of Reorganization

      The Northeast/ South Central Plan of Reorganization was proposed on September 17, 2003, after the necessary financing commitments were secured. On November 25, 2003, the bankruptcy court issued an order confirming the Northeast/ South Central Plan of Reorganization and the plan became effective on December 23, 2003. In connection with the order confirming the Northeast/ South Central Plan of Reorganization, the court entered a separate order which provides that the allowed amount of the bondholders’ claims shall equal in the aggregate the sum of (i) $1.3 billion plus (ii) any accrued and unpaid interest at the applicable contract rates through the date of payment to the indenture trustee plus (iii) the reasonable fees, costs or expenses of the collateral agent and indenture trustee (other than reasonable professional fees incurred from October 1, 2003) plus (iv) $19.6 million, ratably, for each holder of bonds based upon the current outstanding principal amount of the bonds and irrespective of (a) the date of maturity of the bonds, (b) the interest rate applicable to such bonds and (c) the issuer of the bonds.

      The creditors of Northeast Gen and South Central subsidiaries were unimpaired by the Northeast/ South Central Plan of Reorganization. The creditors holding allowed general secured claims were paid in cash, in full on the effective date of the Northeast/ South Central Plan of Reorganization. Holders of allowed unsecured claims received either (i) cash equal to the unpaid portion of their allowed unsecured claim, (ii) treatment that leaves unaltered the legal, equitable and contractual rights to which such unsecured claim entitles the

7


 

NORTHEAST GENERATION HOLDING LLC

NOTES TO FINANCIAL STATEMENTS — (Continued)

holder of such claim, (iii) treatment that otherwise renders such unsecured claim unimpaired pursuant to section 1124 of the bankruptcy code or (iv) such other, less favorable treatment that is confirmed in writing as being acceptable to such holder and to the applicable debtor.

 
2. Summary of Significant Accounting Policies
 
Basis of Presentation

      As used in these unaudited interim financial statements, “Predecessor Company” refers to the Company prior to NRG Energy’s emergence from bankruptcy. “Reorganized Company” refers to the Company after NRG Energy’s emergence from bankruptcy.

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

      In the opinion of management, the accompanying unaudited interim financial statements contain all material adjustments necessary to present fairly the Company’s financial position as of June 30, 2004 and December 31, 2003, the results of its operations and member’s equity for the three and six months ended June 30, 2004 and 2003 and the cash flows for the six months ended June 30, 2004 and 2003. Certain prior-year amounts have been reclassified for comparative purposes.

 
Comparability of Financial Information

      Due to NRG Energy’s adoption of Fresh Start as of December 5, 2003, the Reorganized Company’s 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 push down accounting from NRG Energy’s fresh start accounting. A black line has been drawn on the accompanying financial statements (excluding the balance sheet) to separate and distinguish between the Reorganized Company and the Predecessor Company.

 
3. Derivative Instruments and Hedging Activity

      Statement of Financial Accounting Standards SFAS No. 133, Accounting for Derivative Instruments and Hedging Activities (“SFAS No. 133”), as amended, requires the Company to record all derivatives on the balance sheet as assets or liabilities at fair value. For derivatives designated as cash flow hedges, the effective portion of the changes in fair value of the derivatives are recorded in accumulated other comprehensive income (“OCI”) and subsequently recognized in earnings when the hedged items impact income. For derivatives designated as hedges of the fair value of assets or liabilities, the changes in fair value of both the derivatives and the hedged items are recorded in current earnings. Changes in the fair value of nonhedge derivatives will be immediately recognized in earnings.

      SFAS No. 133 applies to the Northeast Gen’s long-term power sales contracts, long-term fuel purchase contracts and other energy related commodities financial instruments used to mitigate variability in earnings due to fluctuations in spot market prices, hedge fuel requirements at generation facilities and protect investments in fuel inventories. At June 30, 2004, Northeast Gen had various commodity contracts extending through December 2005.

8


 

NORTHEAST GENERATION HOLDING LLC

NOTES TO FINANCIAL STATEMENTS — (Continued)

 
Energy Related Commodities

      The Company is exposed to commodity price variability in electricity, emission allowances, natural gas, oil and coal used to meet fuel requirements. In order to manage these commodity price risks, the Company entered into financial instruments, which may take the form of fixed price, floating price or indexed sales or purchases, and options, such as puts, calls, basic transactions and swaps. Certain of these transactions have been designated as cash flow hedges. The Company has accounted for these derivatives by recording the effective portion of the cumulative gain or loss on the derivative instruments as a component of OCI in member’s equity. The Company recognizes deferred gains and losses into earnings in the same period or periods during which the hedged transaction affects earnings. Such reclassifications are included on the same line of the statement of operations in which the hedged item is recorded.

 
Accumulated Other Comprehensive Income

      The following table summarizes the effects of SFAS No. 133 on the Company’s accumulated other comprehensive income balance attributable to hedged derivatives:

                                     
Reorganized Predecessor Reorganized Predecessor
Company Company Company Company




Three Months Three Months Six Months Six Months
Ended Ended Ended Ended
June 30, June 30, June 30, June 30,
2004 2003 2004 2003




(In thousands of dollars)
Energy Commodities Gains (Losses)
                               
Beginning Balance
  $ (7,635 )   $ 6,155     $     $ 14,417  
 
Unwound from OCI during period
                               
   
Due to unwinding of previously deferred amounts
    4,278       (6,155 )     4,566       (14,417 )
 
Mark to market of hedge contracts
    (2,804 )           (10,727 )      
     
     
     
     
 
Ending Balance
  $ (6,161 )   $     $ (6,161 )   $  
     
     
     
     
 
Losses expected to unwind from OCI during next 12 months
  $ (6,709 )   $       (6,709 )   $  
     
     
     
     
 
 
Reorganized Company

      Losses of $4.3 million and $4.6 million were reclassified from OCI to current period earnings during the three and six months ended June 30, 2004, due to the unwinding of previously deferred amounts. These amounts are recorded on the same line in the statement of operations in which the hedged items are recorded. Also, during the three and six months ended June 30, 2004, the Company recorded losses in OCI of approximately $2.8 million and $10.7 million, respectively, related to changes in the fair values of derivatives accounted for as hedges.

      The net balance in OCI relating to SFAS No. 133 as of June 30, 2004, was an unrecognized loss of approximately $6.2 million. The Company expects $6.7 million of deferred net losses on derivative instruments accumulated in OCI to be recognized in earnings during the next twelve months.

 
Predecessor Company

      Gains of $6.2 million and $14.4 million were reclassified from OCI to current period earnings during the three and six months ended June 30, 2003, due to the unwinding of previously deferred amounts. These amounts are recorded on the same line in the statement of operations in which the hedged items are recorded.

9


 

NORTHEAST GENERATION HOLDING LLC

NOTES TO FINANCIAL STATEMENTS — (Continued)

Also, during the three and six months ended June 30, 2003, the Company recorded no amounts related to changes in the fair values of derivatives accounted for as hedges. The net balance in OCI relating to SFAS No. 133 as of June 30, 2003, was $0.

 
4. Guarantees

      In November 2002, the FASB issued FASB Interpretation No. (“FIN”) 45, Guarantor’s Accounting and Disclosure Requirements for Guarantees, Including Indirect Guarantees of Indebtedness of Others. The initial recognition and initial measurement provisions of this interpretation are applicable on a prospective basis to guarantees issued or modified after December 31, 2002, irrespective of the guarantor’s fiscal year end. The disclosure requirements are effective for financial statements of interim or annual periods ending after December 15, 2002. The interpretation addresses the disclosures to be made by guarantor in its interim and annual financial statements about its obligations under guarantees. The interpretation also clarifies the requirements related to the recognition of a liability by a guarantor at the inception of the guarantee for the obligations the guarantor has undertaken in issuing the guarantee.

      In connection with the application of push down accounting, all outstanding guarantees were considered new; accordingly, the Company applied the provisions of FIN 45 to all of these guarantees. Each guarantee was reviewed for the requirement to recognize a liability at inception.

      Northeast Gen and the Company are guarantors under the debt issued by the Company’s parent, NRG Energy. NRG Energy issued $1.25 billion of 8% Second Priority Notes on December 23, 2003, due and payable on December 15, 2013. On January 28, 2004, NRG Energy also issued $475.0 million of Second Priority Notes, under the same terms and indenture as its December 23, 2003 offering.

      NRG Energy’s payment obligations under the notes and all related Parity Lien Obligations are guaranteed on an unconditional basis by each of NRG Energy’s current and future restricted subsidiaries, of which the Company is one. The notes are jointly and severally guaranteed by each of the guarantors. The subsidiary guarantees of the notes are secured, on a second priority basis, equally and ratably with any future Parity Lien Debt, by security interests in all the assets of the guarantors, except certain excluded assets, subject to liens securing parity lien debt and other permitted prior liens.

      The Company’s obligations pursuant to its guarantees of the performance, equity and indebtedness obligations were as follows:

                     
Guarantee/
Maximum Expiration
Exposure Nature of Guarantee Date Triggering Event




(In thousands of dollars)
NRG Energy Second Priority Notes due 2013
  $1,753,000   Obligations under credit agreement     2013     Nonperformance
 
5. Investments Accounted for by the Equity Method

      The Company has a 50% equity investment in NRG Northeast Generating LLC which owns electric power generation plants in the northeast region of the United States. NRG Eastern LLC owns the remaining 50% interest in NRG Northeast Generating LLC. The equity method of accounting is applied to such investments in affiliates, which include joint ventures and partnerships because the ownership structure prevents the Company from exercising a controlling influence over operating and financial policies of the projects. Under this method, equity in the pretax income or losses of such projects are reflected as equity in earnings of unconsolidated affiliates.

10


 

NORTHEAST GENERATION HOLDING LLC

NOTES TO FINANCIAL STATEMENTS — (Continued)

      Summarized financial information of the Company’s only unconsolidated affiliate, NRG Northeast Generating LLC, without the impact of income taxes recorded is as follows:

 
Results of operations:
                                 
Reorganized Predecessor Reorganized Predecessor
Company Company Company Company




Three Months Three Months Six Months Six Months
Ended Ended Ended Ended
June 30, June 30, June 30, June 30,
2004 2003 2004 2003




(In thousands of dollars)
Operating revenues
  $ 229,542     $ 163,172     $ 505,672     $ 343,386  
Costs and expenses
    172,999       449,381       372,551       658,826  
     
     
     
     
 
Net income (loss) before taxes
  $ 56,543     $ (286,209 )   $ 133,121     $ (315,440 )
     
     
     
     
 
 
Financial position:
                   
Reorganized Company

June 30, December 31,
2004 2003


(In thousands of dollars)
Current assets
  $ 297,181     $ 162,283  
Other assets
    1,039,125       1,064,874  
     
     
 
 
Total assets
  $ 1,336,306     $ 1,227,157  
     
     
 
Current liabilities
  $ 68,470     $ 84,149  
Other liabilities
    11,557       7,528  
Member’s equity
    1,256,279       1,135,480  
     
     
 
 
Total liabilities and member’s equity
  $ 1,336,306     $ 1,227,157  
     
     
 
 
6. Income Taxes

      The Company is included in the consolidated tax return filings as a wholly owned indirect subsidiary of NRG Energy. Reflected in the financial statements and notes below are separate company federal and state tax provisions as if the Company had prepared separate filings. An income tax provision has been established on the accompanying financial statements as of the earliest period presented in order to reflect income taxes as if the Company filed its own tax return. The Company’s parent, NRG Energy, does not have a tax allocation agreement with its subsidiaries and prior to January 1, 2003, income taxes were not recorded or allocated to non tax paying entities or entities such as the Company which are treated as disregarded entities for tax purposes. Because the Company is not a party to a tax sharing agreement, current tax expense (benefit) is recorded as a capital contribution from (distribution to) the Company’s parent. The cumulative effect of recording an income tax provision (benefit) and deferred taxes resulted in recording as of December 31, 2002, a net deferred tax liability of 29.2 million and a reduction to member’s equity of $29.2 million.

      Income taxes for the six months ended June 30, 2004 was a tax expense of $28.6 million compared to a tax benefit of $67.8 million for the same period in 2003. The tax expense for the six months ended June 30, 2004 includes federal tax expense of $20.4 million and state tax expense of $8.2 million. The tax benefit for the same period in 2003 includes federal tax benefit of $48.4 million and state tax benefit of $19.4 million.

      Income taxes for the three months ended June 30, 2004 was a tax expense of $12.2 million compared to a tax benefit of $61.5 million for the same period in 2003. The tax expense for the three months ended June 30,

11


 

NORTHEAST GENERATION HOLDING LLC

NOTES TO FINANCIAL STATEMENTS — (Continued)

2004 includes federal tax expense of $8.7 million and state tax expense of $3.5 million. The tax benefit for the same period in 2003 includes federal tax benefit of $43.9 million and state tax benefit of $17.6 million.

      The effective income tax rate for the periods ended June 30, 2004 and 2003, differs from the statutory federal income tax rate of 35% due to state taxes.

      As of June 30, 2004 and December 31, 2003, the Company had $42.1 million and $45.6 million, respectively, of noncurrent deferred tax assets attributable to differences between book and tax basis of investment in project. A valuation allowance was not established against these deferred tax assets given the likelihood of realization.

 
7. Commitments and Contingencies

      In the normal course of business, the Company is subject to various claims and litigation. Management of the Company expects that these various litigation items will not have a material adverse effect on the results of operations or financial position of the Company.

12

exv99w8
 

EXHIBIT 99.8

NRG INTERNATIONAL LLC

CONSOLIDATED FINANCIAL STATEMENTS

At June 30, 2004 and December 31, 2003, and for

the Three and Six Months Ended June 30, 2004 and 2003


 

NRG INTERNATIONAL LLC

INDEX

         
Page(s)

Consolidated Financial Statements (Unaudited)
       
Unaudited Consolidated Balance Sheets at June 30, 2004 and December 31, 2003
    2  
Unaudited Consolidated Statements of Operations for the three months ended June 30, 2004 and 2003 and for the six months ended June 30, 2004 and 2003
    3  
Unaudited Consolidated Statements of Member’s Equity for the three and six months ended June 30, 2004 and 2003
    4  
Unaudited Consolidated Statements of Cash Flows for the six months ended June 30, 2004 and 2003
    5  
Notes to Unaudited Consolidated Financial Statements
    6-25  

1


 

NRG INTERNATIONAL LLC

CONSOLIDATED BALANCE SHEETS

(Unaudited)
                     
Reorganized Company

June 30, December 31,
2004 2003


(In thousands of dollars)
ASSETS
Current assets
               
 
Cash and cash equivalents
  $ 136,072     $ 127,020  
 
Restricted cash
    55,308       45,874  
 
Accounts receivable
    49,960       40,309  
 
Accounts receivable — affiliates
    6,285       5,404  
 
Current portion of notes receivable
    122,703       64,720  
 
Inventory
    17,000       17,900  
 
Prepayments and other current assets
    4,469       3,790  
 
Current deferred income tax
    700       754  
 
Current assets — discontinued operations
          12,615  
     
     
 
   
Total current assets
    392,497       318,386  
Property, plant and equipment, net of accumulated depreciation of $13,002 and $1,467 respectively
    418,810       458,224  
Equity investments in affiliates
    311,491       332,617  
Notes receivable, less current portion
    361,330       444,052  
Notes receivable — affiliate
    107,851       111,913  
Derivative instruments valuation
    46,070       59,907  
Other assets
    3,118       4,450  
Noncurrent assets — discontinued operations
          47,476  
     
     
 
   
Total assets
  $ 1,641,167     $ 1,777,025  
     
     
 
 
LIABILITIES AND MEMBER’S EQUITY
Current liabilities
               
 
Current portion of long-term debt
  $ 62,100     $ 75,944  
 
Notes payable — affiliate
    10,664       10,664  
 
Accounts payable
    27,253       30,271  
 
Accounts payable — affiliate
    3,909       2,976  
 
Accrued income tax
    7,938       18,673  
 
Accrued liabilities
    5,565       4,471  
 
Other current liabilities
    293       1,839  
 
Current liabilities — discontinued operations
          62,993  
     
     
 
   
Total current liabilities
    117,722       207,831  
Other liabilities
               
 
Long-term debt
    224,800       266,526  
 
Long-term debt — affiliates
    193,889       198,300  
 
Deferred income taxes
    159,724       165,883  
 
Postretirement and other benefit obligations
    10,527       14,016  
 
Derivative instruments valuation
    101,209       112,047  
 
Other long-term obligations
    18,877       14,959  
 
Noncurrent liabilities — discontinued operations
          3,729  
     
     
 
   
Total liabilities
    826,748       983,291  
     
     
 
Commitments and contingencies
               
Member’s equity
    814,419       793,734  
     
     
 
   
Total liabilities and member’s equity
  $ 1,641,167     $ 1,777,025  
     
     
 

The accompanying notes are an integral part of these consolidated financial statements.

2


 

NRG INTERNATIONAL LLC

CONSOLIDATED STATEMENTS OF OPERATIONS

(Unaudited)
                                   
Reorganized Predecessor Reorganized Predecessor
Company Company Company Company




For the Three Months For the Six Months
Ended June 30, Ended June 30


2004 2003 2004 2003




Revenues
  $ 70,062     $ 68,557     $ 167,344     $ 146,511  
Operating costs
    64,610       59,442       131,010       122,728  
Depreciation and amortization
    6,891       4,769       12,019       8,487  
General and administrative expenses
    1,850       2,195       5,265       3,822  
     
     
     
     
 
 
Income (loss) from operations
    (3,289 )     2,151       19,050       11,474  
Equity in earnings of unconsolidated affiliates
    19,412       9,131       30,066       25,855  
Write downs and gains/(losses) on sales of equity method investments
    705       (133,938 )     (1,268 )     (131,518 )
Other income, net
    2,881       1,384       4,640       2,977  
Interest expense
    (3,430 )     (2,099 )     (5,619 )     (4,013 )
     
     
     
     
 
 
Income (loss) from continuing operations before income taxes
    16,279       (123,371 )     46,869       (95,225 )
Income tax expense
    589       727       7,450       4,487  
     
     
     
     
 
 
Income (loss) from continuing operations
    15,690       (124,098 )     39,419       (99,712 )
Income on discontinued operations, net of income taxes
    9,475       2,702       7,517       205,227  
     
     
     
     
 
 
Net income (loss)
  $ 25,165     $ (121,396 )   $ 46,936     $ 105,515  
     
     
     
     
 

The accompanying notes are an integral part of these consolidated financial statements.

3


 

NRG INTERNATIONAL LLC

CONSOLIDATED STATEMENTS OF MEMBER’S EQUITY

(Unaudited)
                                                 
Accumulated
Member Member Accumulated Other Total

Contributions/ Net Income Comprehensive Member’s
Units Amount Distributions (Loss) Income (Loss) Equity






Balances at March 31, 2003 (Predecessor Company)
    1,000     $ 1     $ 942,795     $ (152,820 )   $ (64,999 )   $ 724,977  
Net Loss
                            (121,396 )             (121,396 )
Foreign currency translation adjustments and other
                                    64,554       64,554  
Impact of SFAS No. 133 for the three months ended June 30, 2003, net of taxes of $5.4 million
                                    23,074       23,074  
                                             
 
Comprehensive loss
                                            (33,768 )
Contribution from member
                    7,641                       7,641  
     
     
     
     
     
     
 
Balances at June 30, 2003 (Predecessor Company)
    1,000     $ 1     $ 950,436     $ (274,216 )   $ 22,629     $ 698,850  
     
     
     
     
     
     
 
Balances at March 31, 2004 (Reorganized Company)
    1,000     $ 1     $ 771,256     $ 25,035     $ 23,621     $ 819,913  
Net Income
                            25,165               25,165  
Foreign currency translation adjustments and other
                                    (30,325 )     (30,325 )
Impact of SFAS No. 133 for the three months ended June 30, 2004, net of taxes of $1.5 million
                                    (334 )     (334 )
                                             
 
Comprehensive loss
                                            (5,494 )
     
     
     
     
     
     
 
Balances at June 30, 2004 (Reorganized Company)
    1,000     $ 1     $ 771,256     $ 50,200     $ (7,038 )   $ 814,419  
     
     
     
     
     
     
 
Balances at December 31, 2002 (Predecessor Company)
    1,000     $ 1     $ 1,085,689     $ (379,731 )   $ (55,350 )   $ 650,609  
Net Income
                            105,515               105,515  
Foreign currency translation adjustments and other
                                    89,445       89,445  
Impact of SFAS No. 133 for the six months ended June 30, 2003, net of taxes of $16.1 million
                                    (11,466 )     (11,466 )
                                             
 
Comprehensive income
                                            183,494  
Contribution from member
                    7,641                       7,641  
Distribution to member
                    (142,894 )                     (142,894 )
     
     
     
     
     
     
 
Balances at June 30, 2003 (Predecessor Company)
    1,000     $ 1     $ 950,436     $ (274,216 )   $ 22,629     $ 698,850  
     
     
     
     
     
     
 
Balances at December 31, 2003 (Reorganized Company)
    1,000     $ 1     $ 771,256     $ 3,264     $ 19,213     $ 793,734  
Net Income
                            46,936               46,936  
Foreign currency translation adjustments and other
                                    (32,714 )     (32,714 )
Impact of SFAS No. 133 for the six months ended June 30, 2004, net of taxes of $2.8 million
                                    6,463       6,463  
                                             
 
Comprehensive income
                                            20,685  
     
     
     
     
     
     
 
Balances at June 30, 2004 (Reorganized Company)
    1,000     $ 1     $ 771,256     $ 50,200     $ (7,038 )   $ 814,419  
     
     
     
     
     
     
 

The accompanying notes are an integral part of these consolidated financial statements.

4


 

NRG INTERNATIONAL LLC

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)
                       
Reorganized Predecessor
Company Company


For the Six Months Ended
June 30,

2004 2003


Cash flows from operating activities
               
Net income
  $ 46,936     $ 105,515  
Adjustments to reconcile net income to net cash provided by operating activities
               
 
Distributions less than equity earnings of unconsolidated affiliates
    (19,252 )     (27,813 )
 
Write downs and losses on sales of equity method investments
    1,268       131,517  
 
Depreciation and amortization
    12,019       12,678  
 
Unrealized (gains)/losses on derivatives
    1,418       (8,063 )
 
Unrealized exchange (gains)/losses
    (98 )     65  
 
Deferred income taxes
    (894 )     20,982  
 
Minority interest
    (43 )     (1,024 )
 
Gain on sale of discontinued operations
    (10,280 )     (200,738 )
 
Amortization of out of market power contracts
    19,070       8,652  
 
Changes in assets and liabilities
               
   
Accounts receivable
    (11,249 )     (34,219 )
   
Inventory
    (298 )     (1,743 )
   
Prepayments and other current assets
    385       (10,689 )
   
Accounts payable
    (3,357 )     29,098  
   
Accrued interest
    (3,406 )     (216 )
   
Accrued income taxes
    (10,292 )     (1,991 )
   
Accrued liabilities
    8,143       (12,171 )
   
Other liabilities
          61,832  
     
     
 
     
Net cash provided by operating activities
    30,070       71,672  
     
     
 
Cash flows from investing activities
               
Investments in affiliates
          (119 )
Capital expenditures
    (5,872 )     (31,714 )
Proceeds from sale of investments
    25,092       38,400  
Decrease in note receivable
    11,770       63,677  
Proceeds from sale of discontinued operations
    1,159        
Increase in restricted cash
    (13,405 )     (10,036 )
     
     
 
     
Net cash provided by investing activities
    18,744       60,208  
     
     
 
Cash flows from financing activities
               
Proceeds from issuance of debt
    14,311       10,966  
Contribution from member
          7,641  
Principal payments on long-term debt
    (48,294 )     (67,525 )
Distribution to member
          (142,894 )
     
     
 
     
Net cash used in financing activities
    (33,983 )     (191,812 )
     
     
 
Effect of exchange rate changes on cash and cash equivalents
    (6,501 )     (75,366 )
Change in cash from discontinued operations
    722       17,898  
     
     
 
     
Net change in cash and cash equivalents
    9,052       (117,400 )
Cash and cash equivalents
               
Beginning of period
    127,020       192,862  
     
     
 
End of period
  $ 136,072     $ 75,462  
     
     
 

The accompanying notes are an integral part of these consolidated financial statements.

5


 

NRG INTERNATIONAL LLC

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)
 
1. Organization

      NRG International LLC (the “Company”), a Delaware company incorporated on October 12, 1992, and converted to a limited liability company in November 2002, is a directly held, wholly owned subsidiary of NRG Energy, Inc. (“NRG Energy”).

      The Company was formed for the purpose of financing, acquiring, owning, operating and maintaining, through its subsidiaries and affiliates, the power generation facilities owned by Flinders Power in Australia and Saale Energie GmbH in Germany. Flinders is a 760 MW power station and coal mine which sells electricity into the South Australian market. Saale Energie GmbH owns a 400 MW coal powered power station located in Halle Germany and sells output to Vattenfall Europe A.G. (“VEAG”) under a power purchase agreement

      At June 30, 2004, the Company owned total interests in seven power projects in five countries having an aggregate generation capacity of approximately 2,075 MW in various international markets, including Australia, Europe and Latin America.

 
Recent Developments

      On May 14, 2003, NRG Energy and 25 of its 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. During the bankruptcy proceedings, NRG Energy continued to conduct business and manage the companies as debtors in possession pursuant to sections 1107(a) and 1108 of the bankruptcy code. The Company was not part of these Chapter 11 cases or any of the subsequent bankruptcy filings. On November 24, 2003, the bankruptcy court entered an order confirming NRG Energy’s Plan of Reorganization and the plan became effective on December 5, 2003. In connection with NRG Energy’s emergence from bankruptcy, NRG Energy adopted fresh start accounting in accordance with AICPA Statement of Position 90-7, Financial Reporting by Entities in Reorganization Under the Bankruptcy Code (“SOP 90-7”) on December 5, 2003. NRG Energy’s fresh start accounting was applied to the Company on a push down accounting basis with the financial impact recorded as an adjustment to the December 6, 2003 member’s equity.

 
2. Summary of Significant Accounting Policies
 
Basis of Presentation

      As used in these unaudited interim consolidated financial statements, “Predecessor Company” refers to the Company prior to NRG Energy’s emergence from bankruptcy. “Reorganized Company” refers to the Company after NRG Energy’s emergence from bankruptcy.

      The accompanying unaudited interim consolidated financial statements have been prepared in accordance with the Securities and Exchange Commission’s (“SEC”) regulations for interim consolidated financial information. Accordingly, they do not include all of the information and footnotes required by generally accepted accounting principles for complete financial statements. The accounting policies followed are set forth in Note 2 to the Company’s annual audited consolidated financial statements for the year ended December 31, 2003. The following notes should be read in conjunction with such policies and other disclosures. 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 the Company’s consolidated financial position as of June 30, 2004 and December 31, 2003, the results of its operations and member’s equity for the three and six months ended June 30, 2004 and 2003 and the cash flows for the six months ended June 30, 2004 and 2003. Certain prior-year amounts have been reclassified for comparative purposes.

6


 

NRG INTERNATIONAL LLC

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)

 
Comparability of Financial Information

      Due to the adoption of push down accounting as of December 5, 2003, the Reorganized Company’s consolidated 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 push down accounting. A black line has been drawn on the accompanying consolidated financial statements (excluding the balance sheet) to separate and distinguish between the Reorganized Company and the Predecessor Company.

 
3. Discontinued Operations

      Statement of Financial Accounting Standards (“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, the Company’s management considered cash flow analyses and offers related to those 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 the provisions of SFAS No. 144, assets held for sale will not be depreciated commencing with their classification as such.

      The Company has 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 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 and six months ended June 30, 2004 discontinued operations included Hsin Yu. For the three and six months ended June 30, 2003, discontinued operations included Hsin Yu, Killingholme, Cahua and Energia Pacasmayo projects.

      Summarized results of operations of discontinued operations were as follows:

                                 
Reorganized Predecessor Reorganized Predecessor
Company Company Company Company




For the For the
Three Months Ended Six Months Ended
June 30, June 30,


2004 2003 2004 2003




(In thousands of dollars)
Operating revenues
  $     $ 19,259     $ 8,266     $ 57,225  
Operating and other expenses
    805       16,054       11,113       51,664  
     
     
     
     
 
Pre-tax income/(loss) from operations of discontinued components
    (805 )     3,205       (2,847 )     5,561  
Income tax expense/(benefit)
          660       (84 )     511  
     
     
     
     
 
Income/(loss) from operations of discontinued components
    (805 )     2,545       (2,763 )     5,050  
Disposal of discontinued components — gain, net of income tax expense
    10,280       157       10,280       200,177  
     
     
     
     
 
Net income on discontinued operations
  $ 9,475     $ 2,702     $ 7,517     $ 205,227  
     
     
     
     
 

      The assets and liabilities of the discontinued operations are reported in the balance sheets as of December 31, 2003 as discontinued operations. All projects have been sold as of June 30, 2004. The major

7


 

NRG INTERNATIONAL LLC

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)

classes of assets and liabilities are presented in the following table and were included in the Power Generation Other International segment.

                 
Reorganized Company

June 30, December 31,
2004 2003


(In thousands of dollars)
Cash
  $     $ 721  
Receivables, net
          5,121  
Inventory
          2,784  
Other current assets
          3,989  
     
     
 
Current assets — discontinued operations
  $     $ 12,615  
     
     
 
Property, plant and equipment, net
  $     $ 39,838  
Other noncurrent assets
          7,638  
     
     
 
Noncurrent assets — discontinued operations
  $     $ 47,476  
     
     
 
Current portion of long-term debt
  $     $ 40,820  
Accounts payable — trade
          16,401  
Accrued interest
           
Other current liabilities
          5,772  
     
     
 
Current liabilities — discontinued operations
  $     $ 62,993  
     
     
 
Other long-term obligations
          3,729  
     
     
 
Noncurrent liabilities — discontinued operations
  $     $ 3,729  
     
     
 

      Hsin Yu — During the second quarter 2004, the Company entered into an agreement to sell its interest in the Hsin Yu power generating facility (located in Taipei, Taiwan) to a minority interest shareholder, Asia Pacific Energy Development Company Ltd. The sale reached financial close in May 2004 and resulted in cash proceeds of $1.0 million and a gain of approximately $10.3 million resulting from the negative equity in the project. In addition, although the Company has no continuing involvement in the project, the Company retained the prospect of receiving $1.0 million in additional proceeds upon final closing of Phase II of the project.

      Killingholme — During third quarter 2002, the Company recorded an impairment charge of $477.9 million. In January 2003, the Company completed the sale of its interest in the Killingholme project to its lenders for a nominal value and forgiveness of outstanding debt with a carrying value of approximately $360.1 million at December 31, 2002. The sale of the Company’s interest in the Killingholme project and the release of debt obligations resulted in a gain on sale in the first quarter of 2003 of approximately $201.0 million. The gain results from the write-down of the project’s assets in the third quarter of 2002 below the carrying value of the related debt.

      Peru Projects — In November 2003, the Company completed the sale of the Cahua and Pacasmayo projects (Peruvian Assets) resulting in net cash proceeds of approximately $16.2 million and a loss of $36.9 million.

8


 

NRG INTERNATIONAL LLC

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)

 
4. Write Downs and (Gains)/ Losses on Sales of Equity Method Investments

      Write downs and (gains)/losses on sales of equity method investments recorded in operating expenses in the consolidated statement of operations includes the following:

                                   
Reorganized Predecessor Reorganized Predecessor
Company Company Company Company




For the For the
Three Months Ended Six Months Ended
June 30 June 30


2004 2003 2004 2003




(In thousands of dollars)
Kondapalli
  $     $ (1,812 )   $     $ (517 )
ECKG
          (4,223 )           (7,938 )
Loy Yang
    (705 )     139,973       1,268       139,973  
     
     
     
     
 
 
Total write downs and (gains)/losses on sales of equity method investments
  $ (705 )   $ 133,938     $ 1,268     $ 131,518  
     
     
     
     
 

      Lanco Kondapalli Power Pty Lty, or Kondapalli, — In the fourth quarter of 2002, the Company wrote down its investment in Kondapalli by $12.7 million due to recent estimates of sales value, which indicated an impairment of its book value that was considered to be other than temporary. On January 30, 2003, the Company signed a sales agreement with the Genting Group of Malaysia (“Genting”) to sell its 30% interest in Kondapalli, and a 74% interest in Eastern Generation Services (India) Pvt Ltd (the “O&M company”). Kondapalli is based in Hyderabad, Andhra Pradesh, India, and is the owner of a 368 MW natural gas fired combined cycle gas turbine. In the first quarter of 2003, the Company wrote down the investment in Kondapalli by $1.3 million based on the sales agreement. The sale closed on May 30, 2003 resulting in net cash proceeds of approximately $24.0 million and a gain of approximately $1.8 million, resulting in a net gain of $0.5 million. The gain resulted from incurring lower selling costs than estimated as part of the first quarter impairment.

      ECKG — In September 2002, the Company announced that an agreement had been reached to sell its 44.5% interest in the ECKG power station in connection with the Csepel power generating facilities, and its interest in Entrade, an electricity trading business, to Atel, an independent energy group headquartered in Switzerland. The transaction closed in January 2003 and the Company received the final consideration adjustment in the second quarter of 2003. The sale resulted in cash proceeds of $65.3 million, including $46.8 million which was applied against notes receivable.

      Loy Yang — The Company recorded an impairment charge of $111.4 million during 2002 and an additional impairment charge of $140.0 million during the second quarter of 2003 based on a third party market evaluation and bids received in response to marketing Loy Yang for possible sale. During the first quarter of 2004, the Company wrote down its investment in Loy Yang by $2.0 million due to recent estimates of the expected sales proceeds. In April 2004, the Company completed the sale of its 25% interest in Loy Yang to Great Energy Alliance Corporation, which resulted in net cash proceeds of $26.7 million and a loss of $1.3 million for the six months ended June 30, 2004.

9


 

NRG INTERNATIONAL LLC

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)

 
5. Inventory

      Inventory, which is valued at the lower of weighted average cost or market, consists of:

                   
Reorganized Company

June 30, December 31,
2004 2003


(In thousands of dollars)
Fuel oil
  $ 739     $ 504  
Coal
    9,601       10,726  
Spare parts
    6,660       6,670  
     
     
 
 
Total inventory
  $ 17,000     $ 17,900  
     
     
 
 
6. Notes Receivable

      Notes receivable consists primarily of fixed and variable rate notes secured by equity interests in partnerships and joint ventures. The notes receivable are as follows:

                   
Reorganized Company

June 30, December 31,
2004 2003


(In thousands of dollars)
Notes receivables
               
Termo Rio 19.5%
  $ 57,323     $ 57,323  
     
     
 
 
Notes receivable — nonaffiliates
    57,323       57,323  
Saale Energie GmbH, indefinite maturity date, 4.75%-7.79%
    107,829       111,892  
Other
    22       21  
     
     
 
 
Notes receivable — affiliates
    107,851       111,913  
Other
               
Saale Energie GmbH, due August 31, 2021, 13.88%
(direct financing lease)
    426,710       451,449  
     
     
 
 
Subtotal
    591,884       620,685  
Less: Current maturities
    122,703       64,720  
     
     
 
 
Total
  $ 469,181     $ 555,965  
     
     
 

      The increase in current maturities at June 30, 2004 is due to the reclass of the Termo Rio Note Receivable to current.

10


 

NRG INTERNATIONAL LLC

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)

 
7. Property, Plant and Equipment

      The major classes of property, plant and equipment were as follows:

                   
Reorganized Company

June 30, December 31,
2004 2003


(In thousands of dollars)
Facilities and equipment
  $ 377,206     $ 323,837  
Land and improvements
    13,045       15,717  
Office furnishings and equipment
    3,053       2,081  
Construction work in progress
    38,508       118,056  
     
     
 
 
Total property, plant and equipment
    431,812       459,691  
Accumulated depreciation
    (13,002 )     (1,467 )
     
     
 
Property, plant and equipment, net
  $ 418,810     $ 458,224  
     
     
 
 
8. Investments Accounted for by the Equity Method

      The Company had investments in various international energy projects. The equity method of accounting is applied to such investments in affiliates, which included joint ventures and partnerships, because the Company has significant influence over operating and financial policies of the projects. Under this method, equity in net income or losses of these projects, is reflected as equity in earnings of unconsolidated affiliates.

      A summary of certain of the Company’s more significant equity method investments, which were in operation at June 30, 2004, is as follows:

                 
Name Geographic Area Economic Interest



Gladstone Power Station
    Australia       38%  
MIBRAG GmbH
    Europe       50%  
Enfield
    Europe       25%  
Scudder LA Power Fund I
    Latin America       25%  

      In addition the Company had a 30% economic interest in Kondapalli, which was purchased in 2001 and sold in 2003; and a 25% economic interest in Loy Yang Power A purchased in 1997 and sold in 2004.

      Summarized financial information for investments in unconsolidated affiliates accounted for under the equity method is as follows:

      Results of Operations:

                                 
For the For the
Three Months Ended Six Months Ended


June 30, June 30, June 30, June 30,
2004 2003 2004 2003




(In thousands of dollars)
Operating revenues
  $ 162,949     $ 205,278     $ 351,096     $ 421,530  
Operating income
  $ 139,384     $ 169,047       304,692       363,630  
Net income
  $ 23,565     $ 36,531     $ 46,404     $ 57,900  

11


 

NRG INTERNATIONAL LLC

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)

      Financial Position:

                   
June 30, December 31,
2004 2003


(In thousands of dollars)
Current assets
  $ 263,484     $ 369,800  
Other assets
    1,681,479       4,621,844  
 
Total assets
    1,944,963       4,991,644  
Current liabilities
    67,774       779,580  
Other liabilities
    1,323,116       3,524,886  
Equity
    554,073       687,178  
 
Total liabilities and equity
  $ 1,944,963     $ 4,991,644  
The Company’s share of equity
  $ 228,921     $ 287,320  
The Company’s share of carrying value
    311,491       332,617  
The Company’s share of net income (YTD)
    30,066       1,707  

      The Company has ownership in two companies that were considered significant as of June 30, 2004, as defined by applicable SEC regulations, which are accounted for as equity method investments.

      The following tables summarize financial information for Mibrag GmbH, of which the Company owns a 50% interest, including interests owned by the Company and other parties for the periods shown below:

      Results of Operations:

                                 
For the For the
Three Months Ended Six Months Ended


June 30, June 30, June 30, June 30,
2004 2003 2004 2003




(In thousands of dollars)
Operating revenues
  $ 101,376     $ 97,098     $ 211,800     $ 188,430  
Costs and expenses
    11,468       8,402       31,128       22,824  
Net income
    11,008       13,920       23,072       28,930  

      Financial Position:

                   
June 30, December 31,
2004 2003


(In thousands of dollars)
Current assets
  $ 171,517     $ 164,780  
Other assets
    1,169,023       1,206,934  
     
     
 
 
Total assets
  $ 1,340,540     $ 1,371,714  
     
     
 
Current liabilities
  $ 22,025     $ 23,198  
Other liabilities
    981,489       1,031,606  
Equity
    337,026       316,910  
     
     
 
 
Total liabilities and equity
  $ 1,340,540     $ 1,371,714  
     
     
 

12


 

NRG INTERNATIONAL LLC

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)

      The following tables summarize financial information for the Company’s 37.5% interest in, and revenue and costs directly attributable to the Company’s investment in Gladstone Power Station unincorporated joint venture.

      Results of Operations:

                                 
For the For the
Three Months Ended Six Months Ended


June 30, June 30, June 30, June 30,
2004 2003 2004 2003




(In thousands of dollars)
Operating revenues
  $ 21,564     $ 17,773     $ 45,359     $ 34,879  
Operating income
    6,371       4,913       12,432       9,767  
Net income
    3,513       2,445       6,700       4,879  

      Financial Position:

                   
June 30, December 31,
2004 2003


(In thousands of dollars)
Current assets
  $ 31,919     $ 34,484  
Other assets
    197,036       215,472  
     
     
 
 
Total assets
  $ 228,955     $ 249,956  
     
     
 
Current liabilities
  $ 8,395     $ 22,970  
Other liabilities
    139,974       146,864  
Equity
    80,586       80,122  
     
     
 
 
Total liabilities and equity
  $ 228,955     $ 249,956  
     
     
 
 
9. Asset Retirement Obligation

      SFAS No. 143, Accounting for Asset Retirement Obligations, requires an entity to recognize the fair value of a liability for an asset retirement obligation in the period in which it is incurred. Upon initial recognition of a liability for an asset retirement obligation, an entity shall capitalize an asset retirement cost by increasing the carrying amount of the related long-lived asset by the same amount as the liability. Over time, the liability is accreted to its present value each period, and the capitalized cost is depreciated over the useful life of the related asset. Retirement obligations associated with long-lived assets included within the scope of SFAS No. 143 are those for which a legal obligation exists under enacted laws, statutes and written or oral contracts, including obligations arising under the doctrine of promissory estoppel.

      The Company had previously recorded its asset retirement obligation and, as a result, the adoption of SFAS No. 143 on January 1, 2003 had no financial statement impact.

      Upon the acquisition of Flinders Power in August 2000 (primarily the Northern Power Station, the Playford Power Station and the Leigh Creek mining operation), the Company recognized an obligation in the amount of $3.7 million as part of its opening balance sheet under purchase accounting related to an obligation to decommission these facilities at the end of their useful lives. Subsequently, the obligation has grown to $5.8 million at December 31, 2002, through periodic recognition of accretion expense.

13


 

NRG INTERNATIONAL LLC

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)

      The following represents the balances of the asset retirement obligation as of December 31, 2003 and related accretion for the six months ended June 30, 2004, which is included in other long-term obligations in the consolidated balance sheet.

                         
Beginning Accretion for Ending
Balance Six Months Balance
December 31, Ended June 30, June 30,
2003 2004 2004



(In thousands of dollars)
Australia
  $ 9,438     $ 526     $ 9,964  
 
10. Derivative Instruments and Hedging Activity

      SFAS No. 133, “Accounting For Derivative Instruments and Hedging Activities”, as amended, requires the Company to record all derivatives on the consolidated balance sheet as assets or liabilities at fair value. For derivatives designated as cash flow hedges, the effective portion of the changes in fair value of the derivatives are recorded in Accumulated Other Comprehensive Income (“OCI”) and subsequently recognized in earnings when the hedged items impact income. For derivatives designated as hedges of the fair value of assets or liabilities, the changes in fair value of both the derivatives and the hedged items are recorded in current earnings. Changes in the fair value of non-hedge derivatives will be immediately recognized in earnings.

      SFAS No. 133 applies to the Company’s long-term power sales contracts, long-term gas purchase contracts and other energy related commodities financial instruments used to mitigate variability in earnings due to fluctuations in spot market prices, hedge fuel requirements at generation facilities and protect investments in fuel inventories. SFAS No. 133 also applies to various interest rate financial instruments used to mitigate the risks associated with movements in interest rates, foreign exchange contracts used to reduce the effect of fluctuating foreign currencies on foreign denominated investments and other transactions.

 
Accumulated Other Comprehensive Income (OCI)

      The following table summarizes the effects of SFAS No. 133 on the Company’s OCI balance for the three months ended June 30, 2004:

                                 
Energy Interest Foreign
Gains (Losses) Commodities Rate Currency Total





(In thousands of dollars)
Accumulated OCI balance at March 31, 2004
  $ 5,654     $ (1,304 )   $ 296     $ 4,646  
Unwound from OCI during period
                       
Due to unwinding of previously deferred amounts
    (2,753 )     191       (296 )     (2,858 )
Mark-to market of hedge contracts
    265       2,259             2,524  
     
     
     
     
 
Accumulated OCI balance at June 30, 2004
  $ 3,166     $ 1,146     $     $ 4,312  
     
     
     
     
 
Gains (Losses) expected to unwind from OCI during next 12 months
  $ 2,224     $ (230 )   $     $ 1,994  

14


 

NRG INTERNATIONAL LLC

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)

      The following table summarizes the effects of SFAS No. 133 on the Company’s OCI balance for the six months ended June 30, 2004:

                                     
Energy Interest Foreign
Gains (Losses) Commodities Rate Currency Total





(In thousands of dollars)
Accumulated OCI balance at December 31, 2003
  $ (2,319 )   $ 43     $ 125     $ (2,151 )
 
Unwound from OCI during period
                             
   
Due to unwinding of previously deferred amounts
    (1,729 )     202       (296 )     (1,823 )
 
Mark-to market of hedge contracts
    7,214       901       171       8,286  
     
     
     
     
 
Accumulated OCI balance at June 30, 2004
  $ 3,166     $ 1,146     $     $ 4,312  
     
     
     
     
 
Gains (Losses) expected to unwind from OCI during next 12 months
  $ 2,224     $ (230 )   $     $ 1,994  

      Gains of $2.8 million and $1.8 million were reclassified from OCI to current period earnings during the three and six months ended June 30, 2004, respectively, due to the unwinding of previously deferred amounts. These amounts are recorded on the same line in the statement of operations in which the hedged items are recorded. Also during the three and six months ended June 30, 2004, the Company recorded gains in OCI of approximately $2.5 million and $8.3 million, respectively, related to changes in the fair values of derivatives accounted for as hedges.

      The net balance in OCI relating to SFAS No. 133 at June 30, 2004, was an unrecognized gain of approximately $4.3 million. The Company expects $2.0 million of deferred net gains on derivative instruments accumulated in OCI to be recognized in earnings during the next twelve months.

 
Statement of Operations

      The following table summarizes the pre-tax effects of nonhedge derivatives and derivatives that no longer qualify as hedges on the Company’s statement of operations for the three months ended June 30, 2004:

                         
Reorganized NRG

Energy Interest
Commodities Rate Total



(In thousands of dollars)
Revenue from majority-owned subsidiaries
  $ 1,057     $     $ 1,057  
Equity in earnings of unconsolidated subsidiaries
    9,733       560       10,293  
     
     
     
 
Total statement of operations impact before tax
  $ 10,790     $ 560     $ 11,350  
     
     
     
 

      The following table summarizes the pre-tax effects of nonhedge derivatives and derivatives that no longer qualify as hedges on the Company’s statement of operations for the six months ended June 30, 2004:

                         
Reorganized NRG

Energy Interest
Commodities Rate Total



(In thousands of dollars)
Revenue from majority-owned subsidiaries
  $ 1,654     $     $ 1,654  
Equity in earnings of unconsolidated subsidiaries
    8,506       629       9,135  
     
     
     
 
Total statement of operations impact before tax
  $ 10,160     $ 629     $ 10,789  
     
     
     
 

15


 

NRG INTERNATIONAL LLC

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)

      The following table summarizes the pre-tax effects of nonhedge derivatives and derivatives that no longer qualify as hedges on the Company’s statement of operations for the three months ended June 30, 2003:

                         
Predecessor NRG

Energy Interest
Commodities Rate Total



(In thousands of dollars)
Revenue from majority owned subsidiaries
  $     $     $  
Equity in earnings of unconsolidated subsidiaries
    2,187       (29 )     2,158  
Cost of operations
    3,759             3,759  
     
     
     
 
Total statement of operations impact before tax
  $ 5,946     $ (29 )   $ 5,917  
     
     
     
 

      The following table summarizes the pre-tax effects of nonhedge derivatives and derivatives that no longer qualify as hedges on the Company’s statement of operations for the six months ended June 30, 2003:

                         
Predecessor NRG

Energy Interest
Commodities Rate Total



(In thousands of dollars)
Equity in earnings of unconsolidated subsidiaries
  $ 3,731     $ (289 )   $ 3,442  
Cost of operations
    (5,298 )           (5,298 )
     
     
     
 
Total statement of operations impact before tax
  $ (1,567 )   $ (289 )   $ (1,856 )
     
     
     
 
 
Energy Related Commodities

      The Company is exposed to commodity price variability in electricity and natural gas, oil and coal used to meet fuel requirements. In order to manage these commodity price risks, the Company enters into financial instruments, which may take the form of fixed price, floating price or indexed sales or purchases, and options, such as puts, calls, basis transactions and swaps. Certain of these transactions have been designated as cash flow hedges. The Company has accounted for these derivatives by recording the effective portion of the cumulative gain or loss on the derivative instrument as a component of OCI in member’s equity. The Company recognized deferred gains and losses into earnings in the same period or periods during which the hedged transaction affects earnings. Such reclassifications are included on the same line of the statement of operations in which the hedged item is recorded.

      No ineffectiveness was recognized on commodity cash flow hedges during the three and six months ended June 30, 2004 and 2003.

      The Company’s pre-tax earnings for the three and six months ended June 30, 2004 and 2003, were affected by an unrealized gain of $10.8 million and $10.2 million, respectively, associated with changes in the fair value of energy related derivative instruments not accounted for as hedges in accordance with SFAS No. 133.

      The Company’s pre-tax earnings for the three and six months ended June 30, 2003, were affected by an unrealized gain of $5.9 million and an unrealized loss of $1.6 million, respectively, associated with changes in the fair value of energy related derivative instruments not accounted for as hedges in accordance with SFAS No. 133.

      During the three and six months ended June 30, 2004, the Company reclassified gains of $2.8 million and $1.7 million, respectively, from OCI to current-period earnings and expects to reclassify an additional $2.2 million of deferred gains to earnings during the next twelve months on energy related derivative instruments accounted for as hedges.

16


 

NRG INTERNATIONAL LLC

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)

      At June 30, 2004, the Company had hedge and nonhedge energy related commodities financial instruments extending through September 2018.

 
Interest Rates

      To manage interest rate risk, the Company has entered into interest-rate swap agreements that fix the interest payments of certain floating rate debt issuances. The qualifying swap agreements are accounted for as cash flow hedges. The effective portion of the cash flow hedges’ cumulative gains/losses are reported as a component of OCI in member’s equity. These gains/losses are recognized in earnings as the hedged interest expense is incurred. The reclassification from OCI is included on the same line of the statement of operations in which the hedged item appears.

      No ineffectiveness was recognized on interest rate swaps that qualify as hedges during the three and six months ended June 30, 2004.

      During the three and six months ended June 30, 2004, pre-tax earnings were increased by an unrealized gain of $0.6 million and $0.6 million, respectively, associated with the changes in the fair value of the interest rate derivative instruments not accounted for as hedges in accordance with SFAS No. 133. The Company’s pre-tax earnings for the three and six months ended June 30, 2003, were decreased by an unrealized loss of $0 and $0.3 million, respectively, associated with changes in the fair value of interest rate derivative instruments not accounted for as hedges in accordance with SFAS No. 133.

      During the three and six months ended June 30, 2004, the Company reclassified losses of $0.2 million from OCI to current-period earnings and expect to reclassify approximately $0.2 million of deferred losses to earnings during the next twelve months associated with interest rate swaps accounted for as hedges.

      At June 30, 2004, the Company had interest rate derivatives instruments extending through December 2017.

 
Foreign Currency Exchange Rates

      To preserve the U.S. dollar value of projected foreign currency cash flows, the Company may hedge, or protect those cash flows if appropriate foreign hedging instruments are available.

      No ineffectiveness was recognized on foreign currency cash flow hedges during the three and six months ended June 30, 2004.

      During the three and six months ended June 30, 2004, the Company reclassified gains of $0.3 million from OCI to current-period earnings and the Company does not expect to reclassify any deferred gains/losses to earnings during the next twelve months on foreign currency swaps accounted for as hedges.

17


 

NRG INTERNATIONAL LLC

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)

 
11. Long-Term Debt and Capital Leases

      Long-term debt and capital leases consist of the following:

                                                   
Reorganized Company

June 30, 2004 December 31, 2003


Stated Effective Fair Value Fair Value
Rate Rate Principal Adjustment Principal Adjustment






Percent (In thousands of dollars)
Flinders Power Partnership September 2012
    (1)       6%     $ 184,356     $ 9,533     $ 187,668     $ 10,632  
NRG International Inc. 
          (2 )     10,664             10,664        
                     
     
     
     
 
 
Long-term debt — affiliates
                    195,020       9,533       198,332       10,632  
                     
     
     
     
 
Saale Energie GmbH, Schkopau capital lease, due 2021
    11%       11%       286,900             342,470        
                     
     
     
     
 
 
Long-term debt — nonaffiliates
                    286,900             342,470        
                     
     
     
     
 
                      481,920       9,533       540,802       10,632  
Less: Current maturities
                    72,764             86,608        
                     
     
     
     
 
                    $ 409,156     $ 9,533     $ 454,194     $ 10,632  
                     
     
     
     
 


(1)  Rate is at 6-month LIBOR plus .5%.
 
(2)  Non interest bearing

      At June 30, 2004, the Company has timely made scheduled payments on interest and/or principal on all of its debt and was not in default under any of the Company’s debt instruments.

      In December 2003, the Company entered into a note payable in the amount of $10.7 million with NRGenerating Holdings No. 21 BV, an indirect wholly owned subsidiary of NRG Energy and an affiliate of the Company, in connection with the sale of the Company’s 100% ownership interest in Sterling Luxembourg (No. 4) S.a.a.L. (see Note 16 — Related Party Transactions). The note is payable on demand.

 
Project Financings
 
Flinders Power

      In September 2000, Flinders Power Finance Pty Ltd (“Flinders Finance”) an indirect wholly owned subsidiary of NRG Energy and an affiliate of the Company, entered into a twelve-year AUD$150 million cash advance facility (US$81.4 million at September 2000). At June 30, 2004 and December 31, 2003, there remains AUD$127.0 million (US$88.8 million) and AUD$135.0 million (US$101.6 million) outstanding under this facility, respectively. The interest has a fixed margin and variable base component. At June 30, 2004 and December 31, 2003, the interest rates were 7.50% and 7.53%, respectively. Ordinarily, interest is paid semi-annually at the end of June and December. Principal payments commence in 2006 and the facility will be fully paid in 2012.

      In March 2002, Flinders Finance entered into a ten-year AUD$165 million (US$85.4 million at March 2002) floating rate loan facility for the purpose of refurbishing the Flinders Playford generating station. At June 30, 2004 and December 31, 2003, the Company had drawn AUD$136.6 million (US$95.5 million) and AUD$114.3 million (US$86.0 million), respectively, of this facility. The interest rate has a fixed margin and variable base component. The interest rates at June 30, 2004 and December 31, 2003, were 7.00% and 7.03%, respectively. Ordinarily interest is paid semi-annually, at the end of June and December. Principal payments for the refurbishment facility commence in 2005. Upon the Company’s downgrades in 2002, there existed a

18


 

NRG INTERNATIONAL LLC

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)

potential default under these facility agreements related to the funding of reserve accounts. On May 13, 2003, Flinders Finance and its lenders entered into a Second Supplemental Deed, which resolved these potential defaults. As part of the terms of that Second Supplemental Deed, part of the refurbishment facility was voluntarily cancelled by Flinders Finance so as to reduce the total available commitment from AUD$165 million to AUD$137 million (US$103.1 million).

      In addition, Flinders Finance has an AUD$20 million (US$15 million) working capital facility, of which AUD$11.2 million (US$8.2 million) is reserved as support for potential calls on performance guarantees. Nothing has been drawn under this facility at June 30, 2004 and December 31, 2003.

      All drawn funds under the above mentioned facilities and bank loans are lent to Flinders Power by Flinders Finance through project loan agreements. The terms and conditions are identical to the agreements with the third parties.

 
Saale Energie GmbH

      In connection with the purchase of PowerGen’s (third party owner) interest in Saale Energie GmbH, the Company has recognized a nonrecourse capital lease on the consolidated balance sheet in the amount of $286.9 million and $342.5 million, as of June 30, 2004 and December 31, 2003, respectively. The capital lease obligation is recorded at the net present value of the minimum lease obligation payable over the lease’s remaining period of 19 years. In addition, a direct financing lease was recorded in notes receivable in the amount of approximately $426.7 million and $451.4 million as of June 30, 2004 and December 31, 2003, respectively.

 
12. Segment Reporting

      The Company conducts its business within two reportable operating segments — Power Generation Australia and Power Generation — Europe. These reportable segments are distinct components with separate operating results and management structures in place. Segment information for the three and six months ended June 30, 2004 and 2003 is as follows.

19


 

NRG INTERNATIONAL LLC

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)

      For the three months ended June 30, 2004:

                         
Reorganized Company
Power Generation

Australia Europe Total



(In thousands of dollars)
Operations
                       
Operating revenues
  $ 29,271     $ 40,791     $ 70,062  
Operating costs
    32,354       32,256       64,610  
Depreciation and amortization
    6,868       23       6,891  
General and administrative expenses
    701       1,149       1,850  
Other income
    1,405       1,476       2,881  
Interest (expense)
    (2,546 )     (884 )     (3,430 )
Equity in earnings in unconsolidated affiliates
    3,534       15,878       19,412  
Write downs and gains/(losses) on sales of equity method investments
    705             705  
Income tax expense (benefit)
    (3,250 )     3,839       589  
Net income (loss) from continuing operations
    (4,304 )     19,994       15,690  
Net income from discontinued operations
          9,475       9,475  
Net income (loss)
    (4,304 )     29,469       25,165  
Balance sheet
                       
Investment in projects
  $ 98,874     $ 212,617     $ 311,491  
Total assets
    654,879       986,288       1,641,167  

      For the three months ended June 30, 2003:

                         
Predecessor Company
Power Generation

Australia Europe Total



(In thousands of dollars)
Operations
                       
Operating revenues
  $ 34,537     $ 34,020     $ 68,557  
Operating costs
    33,481       25,961       59,442  
Depreciation and amortization
    4,729       40       4,769  
General and administrative expenses
    653       1,542       2,195  
Other income
    519       865       1,384  
Interest (expense)
    (1,855 )     (244 )     (2,099 )
Equity in earnings in unconsolidated affiliates
    346       8,785       9,131  
Write downs and gains/(losses) on sales of equity method investments
    (139,973 )     6,035       (133,938 )
Income tax expense (benefit)
    (1,706 )     2,433       727  
Net income/(loss) from continuing operations
    (143,583 )     19,485       (124,098 )
Net income from discontinued operations
          2,702       2,702  
Net income/(loss)
    (143,583 )     22,187       (121,396 )

20


 

NRG INTERNATIONAL LLC

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)

      For the six months ended June 30, 2004:

                         
Reorganized Company
Power Generation

Australia Europe Total



(In thousands of dollars)
Operations
                       
Operating revenues
  $ 100,025     $ 67,319     $ 167,344  
Operating costs
    79,587       51,423       131,010  
Depreciation and amortization
    12,011       8       12,019  
General and administrative expenses
    1,718       3,547       5,265  
Other income
    1,641       2,999       4,640  
Interest (expense)
    (4,451 )     (1,168 )     (5,619 )
Equity in earnings in unconsolidated affiliates
    6,706       23,360       30,066  
Write downs and losses on sales of equity method investments
    (1,268 )           (1,268 )
Income tax expense
    118       7,332       7,450  
Net income from continuing operations
    9,219       30,200       39,419  
Net income from discontinued operations
          7,517       7,517  
Net income
    9,219       37,717       46,936  
Balance sheet
                       
Investment in projects
  $ 98,874     $ 212,617     $ 311,491  
Total assets
    654,879       986,288       1,641,167  

      For the six months ended June 30, 2003:

                         
Predecessor Company
Power Generation

Australia Europe Total



(In thousands of dollars)
Operations
                       
Operating revenues
  $ 82,669     $ 63,842     $ 146,511  
Operating costs
    73,088       49,640       122,728  
Depreciation and amortization
    8,413       74       8,487  
General and administrative expenses
    851       2,971       3,822  
Other income
    2,299       678       2,977  
Interest expense
    (424 )     (3,589 )     (4,013 )
Equity in earnings in unconsolidated affiliates
    7,473       18,382       25,855  
Write downs and gains/(losses) on sales of equity method investments
    (139,973 )     8,455       (131,518 )
Income tax expense (benefit)
    (1,129 )     5,616       4,487  
Net income (loss) from continuing operations
    (129,179 )     29,467       (99,712 )
Net income from discontinued operations
          205,227       205,227  
Net income
    (129,179 )     234,694       105,515  

21


 

NRG INTERNATIONAL LLC

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)

 
13. Income Taxes

      Segments of the Company are included in the consolidated tax return filings as a wholly owned subsidiary of NRG Energy. Reflected in the financial statements and note below are separate company federal, state, and international tax provisions as if the company had prepared separate filings. An income tax provision has been established on the accompanying financial statements as of the earliest period presented in order to reflect income taxes as if the Company filed its own tax return. The Company’s parent, NRG Energy, does not have a tax allocation agreement with its subsidiaries nor has it historically pushed down or allocated income taxes to non tax paying entities or entities such as the Company which are treated as disregarded entities for tax purposes.

      The Company operates in various international jurisdictions through its subsidiaries and affiliates and incurs income tax liabilities (assets) under the applicable local tax laws and regulations.

      Income taxes for the six months ended June 30, 2004, was a tax expense of $7.5 million compared to a tax expense of $4.5 million for the same period in 2003. The tax expense for the six months ended June 30, 2004 and 2003, includes only international taxes. U.S. deferred tax assets from net operating loss carryforwards and other timing differences are offset in full by a valuation allowance resulting in no net U.S. tax expense.

      Income taxes for the three months ended June 30, 2004 was a tax expense of $0.7 million compared to a tax expense of $0.8 million for the same period in 2003. The tax expense for the three months ended June 30, 2004 and 2003, includes only international taxes. U.S. deferred tax assets from net operating loss carryforwards and other timing differences are offset in full by a valuation allowance resulting in no net U.S. tax expense.

      The tax expense for the three and six months ended June 30, 2004, is due to current and deferred taxes payable on the earnings in certain international jurisdictions including withholding taxes on certain types of earnings. Due to the uncertainty of realization of deferred tax assets related to net operating losses and other temporary differences, the U.S. and foreign deferred tax assets of $94.7 million at June 30, 2004, were offset by a valuation allowance of $6.4 million in accordance with SFAS No. 109. The Company’s deferred tax liabilities at June 30, 2004, were $247.3 million resulting in net deferred tax liabilities of $159.0 million. For 2003, the tax expense is due to current and deferred taxes payable on earnings under the local income tax laws and regulations in certain international jurisdictions including withholding taxes on certain types of earnings. The Company’s deferred tax assets at December 31, 2003, were $366.5 million offset by a valuation allowance of $156.5 million. The Company’s deferred tax liabilities at December 31, 2003, were $375.1 million resulting in net deferred tax liabilities of $165.1 million.

      The effective income tax rate for the period ended June 30, 2004 and 2003, differs from the statutory federal income tax rate of 35% primarily due to lower tax rates in foreign jurisdictions.

      As of June 30, 2004, the valuation allowance against U.S. and foreign net operating loss carryforwards was $4.9 million and the valuation allowance against other deferred tax assets was $1.5 million. As of December 31, 2003, a valuation allowance of $155.0 million was provided to account for potential limitations on utilization of U.S. and foreign net operating loss carryforwards, and a valuation allowance of $1.5 million was provided for other deferred tax assets. Net operating loss carryforwards for foreign purposes have no expiration date.

      As of June 30, 2004, NRG Energy’s management intends to indefinitely reinvest the earnings of foreign operations except to the extent the earnings are not subject to current U.S. income taxes. Accordingly, U.S. income taxes and foreign withholding taxes have not been provided on a cumulative amount of losses of $340.5 million at June 30, 2004, and $387.5 million at December 31, 2003.

22


 

NRG INTERNATIONAL LLC

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)

 
14. Commitments and Contingencies
 
Legal Issues
 
Matra Powerplant Holding B.V.

      Matra Powerplant Holding B.V. (“Matra”) is presently involved in a dispute with the Dutch tax commissioner. For the tax years from 1998 until 2001, NRGenerating International B.V. indirectly (through Kladno Power (No. 2) B.V. and Entrade Holdings B.V.) held 50% of the issued and outstanding shares in the capital of Matra. The shareholders of Matra granted interest-free loans to Matra in reliance upon a favorable tax ruling granted to NRGenerating International B.V. in 1994.

      The tax commissioner now has asserted that the loans constitute capital contributions (so-called shareholders’ loans) and thereby has challenged the imputed interest deductions of Matra in the subsequent years.

      Accordingly, the tax commissioner has issued the following statutory notices of deficiency (“SND”) and tax assessments (“TA”):

         
1998 SND
  Corporate Income Tax 35%   EUR518,723
1998 SND
  Capital Duty 1%   EUR615,179
2001 TA
  Corporate Income Tax 35%   EUR1,702,349

      The Company has filed appeals against the SND and TA. For the 1998 corporate income tax SND, the tax commissioner has to prove that a new fact justifies the SND. This is not required for the 1998 capital duty SND or the 2001 corporate income TA. At this time, the Company cannot estimate the likelihood of success regarding these claims.

 
Threatened claims against the Company’s subsidiaries relating to the funding of several projects, realized by way of (informal) capitalization

      The Dutch tax commissioner has asserted that the capitalization of some of the Company’s subsidiaries was basically intended to avoid capital duty in The Netherlands, which could constitute abuse of law (“fraus legis”). In the Company’s correspondence with the tax commissioner, the Company made clear that there were other substantial commercial reasons to use these specific structures, including avoidance of currency exchange gains and/or capital duty in Luxembourg and/or other reasons.

      The tax commissioner has not yet responded to the Company’s latest response sent to the commission on May 21, 2001.

      The threatened respective amounts of capital duty are:

        (a) NRGenerating International B.V.: AUD $3,784,670, AUD $1,569,366, UK pounds 1,080,000 and UK pounds 155,294;
 
        (b) NRGenerating Holdings (No. 15) B.V.: UK pounds 900,000; and
 
        (c) NRGenerating Holdings (No. 20) B.V.: US$1.

      No prediction of the likelihood of an unfavorable outcome can be made at this time.

 
NRGenerating Holdings (No. 4) B.V. and Gunwale B.V.

      In the years 1999 and 2000, Gunwale B.V. was part of a transaction intended to recapitalize NRGenerating Holdings (No. 4) B.V. The Company has asserted that these transactions were structured so as to mitigate currency exchange risk and for other substantial commercial reasons. The tax commissioner has

23


 

NRG INTERNATIONAL LLC

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)

issued statutory notices of deficiency for both NRGenerating Holdings (No. 4) B.V. and Gunwale B.V., arguing that asserted exemptions do not apply and that duty should have been paid under prevailing law. The threatened amount of capital duty due would amount to approximately EUR 235,943 for the year 1999 and EUR 1,325,334 for the year 2000.

      Objections to these notices have been filed by Dutch counsel for the buyer, Grant Energy Alliance Corporation, of NRGenerating Holdings (No. 4) B.V. and Gunwale B.V.

      Although both companies were sold in April 2004 as part of the sale of Loy Yang, and therefore are no longer held by any of the Company’s affiliates, under the share sale agreement, the Company still could become indirectly liable for the subject capital duty, should the buyer exercise a put-option for a predetermined price respective to the shares in Gunwale B.V.

 
Matra Powerplant Holding B.V.

      The Dutch tax commissioner appears to have treated Matra’s taxable income for 1999 in a manner inconsistent with the commissioner’s treatment of Matra’s taxable income for 1998 and 2001, as referenced above. In the event the commissioner were to later assert that it clearly erred in its 1999 treatment, the commissioner could issue a new SND, subject to demonstrating that the taxpayer should have been aware of this error and the existence of a new fact to support the new SND. Should the tax commissioner issue a new SND for 1999, the Company believes the assessment could exceed US$1.2 million.

 
Flinders Refurbishment Project

      Flinders Power Partnership (“Flinders”) is engaged in a dispute with Alstom Power Limited (“Alstom”), the contractor engaged to provide turnkey refurbishment of the Playford B Power Station. Flinders assert that, pursuant to the Turnkey Refurbishment Contract, Alstom owes Flinders substantial liquidated damages for failing to timely achieve certain project completion milestones. Flinders has set-off some AUD$13 million of those liquidated damage amounts against Alstom’s progress invoices, and asserts a further claim for liquidated damages, availability guarantee payments and other items totaling some additional AUD$23 million. Alstom disputed Flinders’ entitlement to liquidated damages and commenced court proceedings, asserting that Flinders owes it approximately AUD$25 million beyond what Flinders has already paid. By mutual agreement, those proceedings have been adjourned while the parties attempt to mediate the dispute. No prediction of the likelihood of an unfavorable outcome can be made at this time.

 
Contractual Commitments
 
Flinders Power

      Upon the acquisition of Flinders Power in August 2000, the South Australian Government assigned money losing contracts with Osborne Power Plant (“OCPL”) to Flinders Power. The Osborne plant has a nameplate capacity of 180 MW, notionally comprising baseload capacity of 134 MW, surplus baseload capacity of 7 MW and peaking capacity of 39 MW. Under its power purchase agreement with the owner of the OCPL, Flinders Power purchases electricity from OCPL and bids that electricity into the National Electricity Market (“NEM”). Under a separate gas sale agreement, Flinders Power also supplies OCPL with gas. Flinders Power is supplied with that gas under a contract with Terra Gas Trader (“TGT”). These contracts are derivatives that do not qualify for hedge accounting treatment in accordance with SFAS No. 133. See Note 10 — Derivative Instruments and Hedging Activities.

      TGT is owned by Tarong Energy (a Queensland Government owned corporation). Both Flinders Power’s purchases of electricity from OCPL and supply of gas to OCPL are at a loss. These contracts are accounted for as derivatives and reflected accordingly in the consolidated financial statements of the Company.

24


 

NRG INTERNATIONAL LLC

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)

 
15. Guarantees

      In November 2002, the FASB issued FASB Interpretation No. (“FIN”) 45, Guarantor’s Accounting and Disclosure Requirements for Guarantees, Including Indirect Guarantees of Indebtedness of Others. The initial recognition and initial measurement provisions of this interpretation are applicable on a prospective basis to guarantees issued or modified after December 31, 2002, irrespective of the guarantor’s fiscal year end. The disclosure requirements are effective for financial statements of interim or annual periods ending after December 15, 2002. The interpretation addresses the disclosures to be made by a guarantor in its interim and annual financial statements about its obligations under guarantees. The interpretation also clarifies the requirements related to the recognition of a liability by a guarantor at the inception of the guarantee for the obligations the guarantor has undertaken in issuing the guarantee.

      In connection with the application of push down accounting, all outstanding guarantees were considered new; accordingly, the Company applied the provisions of FIN 45 to all of those guarantees. Each guarantee was reviewed for the requirement to recognize a liability at inception. As a result, the Company was not required to record any liabilities.

      On December 23, 2003, the Company’s parent, NRG Energy, issued $1.25 billion of 8% Second Priority Notes, due and payable on December 15, 2013. On January 28, 2004, NRG Energy also issued $475.0 million of Second Priority Notes, under the same terms and indenture as its December 23, 2003 offering.

      NRG Energy’s payment obligations under the notes and all related Parity Lien Obligations are guarantees on an unconditional basis by each of NRG Energy’s current and future restricted subsidiaries, of which the Company is one. The notes are jointly and severally guaranteed by each of the guarantors. The subsidiary guarantees of the notes are secured, on a second priority basis, equally and ratably with any future parity lien debt, by security interest in all of the assets of the guarantors, except certain excluded assets, subject to liens securing parity lien debt and other permitted prior liens.

      The Company’s obligations pursuant to its guarantees of the performance, equity and indebtedness obligations were as follows:

                         
Guarantee/
Maximum Expiration
Exposure Nature of Guarantee Date Triggering Event




(In thousands of dollars)
NRG Energy Second Priority
Notes due 2013
  $ 1,753,000     Obligations under credit agreement     2013     Nonperformance
 
16. Related Party Transactions

      In December 2003, the Company sold 100% of its outstanding shares of Sterling Luxembourg (No. 4) S.a.r.L. (“Sterling”) which held an interest in Itiquira S.A., COBEE, Flinders Finance and several dormant holding companies. Fifty percent of the total outstanding shares of Sterling were sold to NRG Latin America, Inc., a wholly owned subsidiary of NRG Energy and an affiliate of the Company, for $3 million, satisfied through a reduction of NRG Latin America, Inc.’s receivable from the Company. The remaining 50% of the total outstanding shares were sold to NRG Energy for $3 million, which consisted of a dividend distribution of one dollar, plus settlement of a payable to NRG Energy of $3 million. As part of this transfer of assets to affiliates, the Company entered into a note payable in the amount of $10.7 million with NRGenerating Holdings No. 21 BV, an indirect wholly owned subsidiary of NRG Energy and an affiliate of the Company. See Note 11 — Long Term Debt and Capital Leases.

      In accordance with SFAS No. 141, Business Combinations, because the transfer was between entities under common control, the provisions of APB Opinion No. 16, Business Combinations, applied. Therefore all activity related to the entities that were sold was removed from the financial statements of NRG International LLC as presented herein.

25