e8vk
 

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, DC 20549

FORM 8-K

CURRENT REPORT PURSUANT
TO SECTION 13 OR 15(D) OF THE
SECURITIES EXCHANGE ACT OF 1934

Date of report (Date of earliest event reported)    November 9, 2004   

 

NRG Energy, Inc.


(Exact Name of Registrant as Specified in Its Charter)

 

Delaware


(State or Other Jurisdiction of Incorporation)
     
001-15891   41-1724239

   
(Commission File Number)   (IRS Employer Identification No.)
     
901 Marquette Avenue, Suite 2300   Minneapolis, MN 55402

   
(Address of Principal Executive Offices)   (Zip Code)

612-373-5300


(Registrant’s Telephone Number, Including Area Code)

Not Applicable


(Former Name or Former Address, if Changed Since Last Report)

     Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

     [  ]    Written communications pursuant to Rule 425 under the Securities
Act (17 CFR 230.425)

     [  ]    Soliciting material pursuant to Rule 14a-12 under the Exchange
Act (17 CFR 240.14a-12)

     [  ]    Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange
Act (17 CFR 240.14d-2(b))

     [  ]    Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange
Act (17 CFR 240.13e-4(c))

 


 

Item 2.02 Results of Operations and Financial Condition

     On November 9, 2004, NRG Energy, Inc. issued a press release announcing its financial results for the third quarter ended September 30, 2004. A copy of the press release is furnished as Exhibit 99.1 to this report on Form 8-K and is hereby incorporated by reference.

Item 9.01 Financial Statements and Exhibits

     (c) Exhibits.

     
Exhibit    
Number   Document
99.1
  Press Release, dated November 9, 2004

 


 

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 hereunto duly authorized.

     
 
  NRG Energy, Inc.
(Registrant)
 
  By /s/ Timothy W. J. O’Brien
 
 
  Timothy W. J. O’Brien
Vice President, Secretary and
General Counsel

Dated: November 9, 2004

 


 

Exhibit Index

     
Exhibit    
Number   Document
99.1
  Press Release, dated November 9, 2004

 

exv99w1
 

     
(NRG LOGO)
  NEWS
RELEASE
 

For Immediate Release

NRG Reports Continued Strong Cash Flow Generation through Third
Quarter; Raises Full-Year Outlook

PRINCETON, NJ (November 9, 2004) - NRG Energy, Inc. (NYSE:NRG) today reported earnings of $54 million, or $0.54 per diluted share, for the third quarter ended September 30, 2004. This included $11 million or $0.11 per diluted share related to discontinued operations. Earnings from ongoing operations were $43 million, or $0.43 per diluted share. Net earnings for the nine months ended September 30, 2004 were $167 million or $1.67 per diluted share. Year-to-date net earnings included $23 million from discontinued operations or $0.23 per diluted share. The Company’s net earnings have contributed to a net cash flow generation of $554 million year-to-date.

Adjusted net income, excluding discontinued operations and other nonrecurring items, was $88 million or $0.87 per diluted share for three months ended September 30, 2004 and $171 million or $1.71 per diluted shares for nine months ended September 30, 2004. Adjustments were primarily associated with asset impairments, restructuring and relocation charges and litigation settlements.

“The fact that we could achieve such a healthy result and strong cash generation, notwithstanding the mild summer weather, provides further validation for our multifuel, multiregional business model,” said David Crane, President and Chief Executive Officer. “It is a testament to our people that we are positioned to raise our full-year adjusted EBITDA target in a year when we have re-established the Company and are building the platform for future growth.”

Third Quarter Highlights:

    $1.6 billion of liquidity, an increase of $260 million since 6/30/2004;
 
    $284 million of net cash flow for the quarter; and
 
    $272 million of adjusted EBITDA1.

Business Summary

Adjusted EBITDA by region for the third quarter 2004 was as follows:

         
Northeast Region
  $ 110  
South Central Region
  $ 30  
Western Region
  $ 47  
Australia
  $ 9  
Other International
  $ 34  
Other North America2
  $ 38  
Alternative Energy
  $ 6  
Nongeneration (Thermal)
  $ 12  
Corporate — Unallocated
  $ (14 )
 
   
 
 
Total
  $ 272  


1   The Company reported $230 million of EBITDA for the three months ended September 30, 2004. Adjusted EBITDA excludes certain unusual or nonrecurring items that are listed in the attached EBITDA reconciliation tables.
 
2   Includes Kendall EBITDA of $14 million for the quarter

1


 

Northeast: Mild weather limited production from our intermediate and peaking plants in the third quarter. As a result, energy revenues were less than expected for the quarter from our western NY and PJM assets.

The Northeast represented approximately 44% of total capacity revenues for the third quarter, largely driven by our New York City and Connecticut assets. The third quarter included three out of the six months of the summer capability period during which capacity prices in New York City were at their highest level.

Several of our Connecticut facilities (Middletown, Montville, and Devon 11-14) continued to receive cost based reliability-must-run (RMR) payments, which were effective as of January 17, 2004. On November 2, 2004, NRG together with the Connecticut Department of Utility Control, the Connecticut Office of Consumer Council, ISO-New England and other parties, filed an uncontested settlement of all outstanding RMR matters for approval by the Federal Energy Regulatory Commission (FERC). We expect this development to provide NRG with certainty regarding our RMR units’ revenues through 2005.

South Central: Our long-term contracts generally provided for capacity and energy payments while strong generation performance, particularly out of Big Cajun 2, provided for increased merchant energy sales, resulting in higher revenues.

Our South Central assets contributed 27% of our capacity revenues this quarter. These capacity payments are typically steady quarter to quarter, and are relatively unaffected by seasonal shifts.

West Coast: Equity earnings from West Coast Power, our 50% joint venture with Dynegy Inc., were higher than expected due to favorable market conditions. NRG and its partner Dynegy Inc., continue to work with the CAISO and incumbent load serving utilities in an effort to secure a replacement contract for the California Department of Water Resources contract that expires at year-end 2004. The Cabrillo I and II RMR (net 575MW) contracts have been extended through 2005.

International: Our Australian results, consisting of 100% owned Flinders and 37.5% interest in Gladstone, benefited from strong pool prices driven primarily by a significant number of plants being out of service. This drove up the prices across the National Electricity Market, including South Australia. Equity earnings from our investment located in the United Kingdom benefited from a $13 million mark-to-market gas contract adjustment. As the German assets (MIBRAG and Schkopau) are fully contracted, sales and profit are not sensitive to spikes in weather or commodity prices.

Coal Sourcing: We continue to work diligently on the implementation of our long-term coal strategy. This strategy is based on an integrated approach to multisource procurement of private railcar capacity, rail transportation services and the commodity itself. The Company, during the third quarter, implemented a critical component of this strategy by ordering 1,540 new bulk coal railcars from Johnstown America Corporation. NRG expects to begin taking delivery of this railcar fleet in the first quarter 2005.

2


 

Liquidity and Cash Flow

Liquidity as of September 30, 2004, increased to $1.6 billion as set forth below:

Table 1: Corporate Liquidity

                 
(in millions)
  June 30, 2004
  September 30, 2004
Unrestricted Cash:
               
Domestic
    676       936  
International
    145       169  
Restricted Cash:
               
Domestic
    97       94  
International
    55       55  
 
   
 
     
 
 
Total Cash
    973       1,254  
Letter of Credit Availability
    118       97  
Revolver Availability
    250       250  
 
   
 
     
 
 
Total Current Liquidity
  $ 1,341       1,601  

During the third quarter, NRG completed sales of noncore assets (Batesville and McClain), resulting in $27 million in cash proceeds and $449 million debt reduction. Additionally, NRG executed a purchase and sale agreement for its Kendall facility, which is expected to reduce consolidated debt further by nearly $450 million. Excluding Kendall, our net debt to total capital, excluding operating cash, stood at 50% at the end of the third quarter. We anticipate the Kendall sale to close by year-end.

“As a necessary first step in our capital allocation plan, we are working to refinance our senior bank facility,” said Robert Flexon, Chief Financial Officer. “Our goal for refinancing is to reduce our interest costs and to improve the allocation of capital for the benefit of our shareholders.”

Outlook

The Company’s updated outlook for 2004 is as follows:

Table 2: 2004 EBITDA Outlook3

                 
($millions)
  Prior
  Updated
Reported Cash from Operations
  $ 513     $ 555  
Reported EBITDA4
  $ 837     $ 873  
Adjusted Cash from Operations
  $ 441     $ 480  
Adjusted EBITDA
  $ 850     $ 875  

Through the remainder of the year, the Company’s gross margin is substantially hedged. With respect to 2005, fuel supply interruptions related to Hurricane Ivan and more general market concerns about the adequacy of winter gas supplies have recently resulted in a significant increase in forward gas prices. Although we believe long term natural gas prices remain well supported we expect prices to be highly volatile and extremely sensitive to weather, in the short term. As a result, while we continue to manage our generation portfolio actively, the recent run up in forward prices has provided an opportunity to increase our hedging of coal margins for 2005.


3   Includes Kendall EBITDA of $42 million. This outlook assumes normalized weather conditions for the remainder of the year, the existing portfolio of assets and no additional unusual or unforeseen events or significant changes in foreign exchange rates and/or changes in power prices and fuel costs which may cause significant changes in counterparty collateral calls as well as other factors listed under the caption “Safe Harbor” below. This outlook does not include any costs associated with a potential refinancing.
 
4   Includes the net impact of discontinued operations.

3


 

S-4 Filing

On November 3, 2004, the Company filed a Registration Statement on Form S-4 with the Securities and Exchange Commission. This is the first step in the registration of the $1.75 billion of our 8% second priority senior secured notes due 2013 that were issued in December 2003 and January 2004.

Earnings Conference Call

On November 9, NRG will host a conference call at 9 a.m. EST to discuss these results. To access the live webcast and accompanying slide presentation, log on to NRG’s website at http://www.nrgenergy.com and click on “Investors.” To participate in the call, dial 877.407.8035. International callers should dial 201.689.8035. Participants should dial in or log on approximately five minutes prior to the scheduled start time.

The call will be available for replay shortly after completion of the live event on the “Investors” section of the NRG website.

About NRG

NRG Energy, Inc. owns and operates a diverse portfolio of power-generating facilities, primarily in the Northeast, South Central and West Coast regions of the United States. Its operations include baseload, intermediate, peaking, and cogeneration facilities, thermal energy production and energy resource recovery facilities. NRG also has ownership interests in international generating facilities in Australia, Germany and the United Kingdom.

Safe Harbor Disclosure

This news release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. Such forward-looking statements are subject to certain risks, uncertainties and assumptions and include, but are not limited to, expected earnings, future growth and financial performance, and typically can be identified by the use of words such as “expect,” “estimate,” “anticipate,” “forecast,” “plan,” “believe” and similar terms. Although NRG believes that its expectations are reasonable, it can give no assurance that these expectations will prove to have been correct, and actual results may vary materially. Factors that could cause actual results to differ materially from those contemplated above include, among others, general economic conditions, hazards customary in the power industry, weather conditions, foreign exchange rates, competition in wholesale power markets, the volatility of energy and fuel prices, failure of customers to perform under contracts, changes in the wholesale power markets and related government regulation, the condition of capital markets generally, our ability to access capital markets, unanticipated outages at our generation facilities, our ability to convert facilities to burn western coal, our substantial indebtedness and the possibility that we may incur additional indebtedness, adverse results in current and future litigation, the willingness of counterparties to negotiate new contracts in California, and the amount of proceeds from asset sales.

NRG undertakes no obligation to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise. The adjusted EBITDA guidance is an estimate as of today’s date, November 9, 2004 and is based on assumptions believed to be reasonable as of this date. NRG expressly disclaims any current intention to update such guidance. The foregoing review of factors that could cause NRG’s actual results to differ materially from those contemplated in the forward-looking statements included in this news release should be considered in connection with information regarding risks and uncertainties that may affect NRG’s future results included in NRG’s filings with the Securities and Exchange Commission at www.sec.gov.

# # #

4


 

More information on NRG is available at www.nrgenergy.com

Contacts:

         
Lesa Bader
  Nahla Azmy
Media Relations
  Investor Relations
612.373.6992
    609.524.4526  
 
       
  Katy Sullivan
  Investor Relations
    609.524.4527  

5


 

NRG ENERGY, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)

                                 
    Reorganized   Predecessor   Reorganized   Predecessor
    NRG
  Company
  NRG
  Company
    Three Months   Nine Months
    Ended
  Ended
    September 30,   September 30,   September 30,   September 30,
    2004
  2003
  2004
  2003
    (In thousands, except for per share amounts)
Operating Revenues
                               
Revenues from majority-owned operations
  $ 606,663     $ 570,701     $ 1,780,551     $ 1,507,186  
 
   
 
     
 
     
 
     
 
 
Operating Costs and Expenses
                               
Cost of majority-owned operations
    381,010       384,386       1,116,021       1,142,976  
Depreciation and amortization
    51,373       56,510       159,547       179,225  
General, administrative and development
    54,307       34,420       136,445       122,052  
Other charges
                               
Legal settlement
          396,000             396,000  
Corporate relocation charges
    5,713             12,474        
Reorganization items
    (5,245 )     20,698       (1,656 )     27,032  
Restructuring and impairment charges
    40,507       6,252       42,183       298,019  
 
   
 
     
 
     
 
     
 
 
Total operating costs and expenses
    527,665       898,266       1,465,014       2,165,304  
 
   
 
     
 
     
 
     
 
 
Operating Income/(Loss)
    78,998       (327,565 )     315,537       (658,118 )
 
   
 
     
 
     
 
     
 
 
Other Income (Expense)
                               
Minority interest in (earnings) losses of consolidated subsidiaries
    128             (581 )      
Equity in earnings of unconsolidated affiliates
    53,373       63,272       117,187       155,758  
Write downs and gains/(losses) on sales of equity method investments
    (13,524 )     12,310       (14,057 )     (136,717 )
Other income, net
    5,502       7,300       17,210       10,118  
Interest expense
    (66,883 )     (34,424 )     (226,254 )     (294,460 )
 
   
 
     
 
     
 
     
 
 
Total other income (expense)
    (21,404 )     48,458       (106,495 )     (265,301 )
 
   
 
     
 
     
 
     
 
 
Income/(Loss) From Continuing Operations Before Income Taxes
    57,594       (279,107 )     209,042       (923,419 )
Income Tax Expense
    14,264       5,437       64,866       42,779  
 
   
 
     
 
     
 
     
 
 
Income/(Loss) From Continuing Operations
    43,330       (284,544 )     144,176       (966,198 )
Income/(Loss) From Discontinued Operations, net of Income Taxes
    10,891       (250 )     23,304       60,371  
 
   
 
     
 
     
 
     
 
 
Net Income/(Loss)
  $ 54,221     $ (284,794 )   $ 167,480     $ (905,827 )
 
   
 
     
 
     
 
     
 
 
Weighted Average Number of Common Shares Outstanding — Diluted
    100,616               100,328          
Income From Continuing Operations per Weighted Average Common Share — Diluted
  $ 0.43             $ 1.44          
Income From Discontinued Operations per Weighted Average Common Share — Diluted
    0.11               0.23          
 
   
 
             
 
         
Net Income per Weighted Average Common Share — Diluted
  $ 0.54             $ 1.67          
 
   
 
             
 
         

6


 

NRG ENERGY, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS (REORGANIZED COMPANY)
(Unaudited)

                 
    September 30,   December 31,
    2004
  2003
    (In thousands)
ASSETS
               
Current Assets
               
Cash and cash equivalents
  $ 1,104,783     $ 551,223  
Restricted cash
    148,919       116,067  
Accounts receivable — trade, less allowance for doubtful accounts of $908 and $0
    242,245       201,921  
Xcel Energy settlement receivable
          640,000  
Current portion of notes receivable — affiliates
          200  
Current portion of notes receivable
    121,599       65,141  
Taxes receivable
    30,931        
Inventory
    214,980       194,926  
Derivative instruments valuation
    5,516       772  
Prepayments and other current assets
    196,078       222,138  
Current deferred income taxes
    989       1,850  
Current assets — held for sale
    43,851        
Current assets — discontinued operations
    3,042       119,601  
 
   
 
     
 
 
Total current assets
    2,112,933       2,113,839  
 
   
 
     
 
 
Property, Plant and Equipment
               
In service
    3,439,499       3,885,465  
Under construction
    68,135       139,171  
 
   
 
     
 
 
Total property, plant and equipment
    3,507,634       4,024,636  
Less accumulated depreciation
    (156,643 )     (11,800 )
 
   
 
     
 
 
Net property, plant and equipment
    3,350,991       4,012,836  
 
   
 
     
 
 
Other Assets
               
Equity investments in affiliates
    689,974       737,998  
Notes receivable, less current portion — affiliates
    118,200       130,152  
Notes receivable, less current portion
    612,443       691,444  
Intangible assets, net of accumulated amortization of $45,593 and $5,212
    326,030       432,361  
Debt issuance costs, net of accumulated amortization of $7,372 and $454
    60,658       74,337  
Derivative instruments valuation
    48,928       59,907  
Funded letter of credit
    250,000       250,000  
Other assets
    95,441       118,940  
Non-current assets — held for sale
    519,986        
Non-current assets — discontinued operations
          623,173  
 
   
 
     
 
 
Total other assets
    2,721,660       3,118,312  
 
   
 
     
 
 
Total Assets
  $ 8,185,584     $ 9,244,987  
 
   
 
     
 
 

7


 

NRG ENERGY, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS (REORGANIZED COMPANY)
(Unaudited)

                 
    September 30,   December 31,
    2004
  2003
    (In thousands, except for
    share data)
LIABILITIES AND STOCKHOLDERS’ EQUITY
               
Current Liabilities
               
Current portion of long-term debt and capital leases
  $ 100,105     $ 801,229  
Short-term debt
          19,019  
Accounts payable — trade
    115,270       158,646  
Accounts payable — affiliates
    5,301       3,092  
Accrued taxes
          16,095  
Accrued property, sales and other taxes
    13,672       22,301  
Accrued salaries, benefits and related costs
    33,362       19,330  
Accrued interest
    65,011       8,982  
Derivative instruments valuation
    18,038       429  
Creditor pool obligation
    25,000       540,000  
Other bankruptcy settlement
    220,492       220,000  
Other current liabilities
    127,073       102,860  
Current liabilities — held for sale
    6,855        
Current liabilities — discontinued operations
    1,752       114,198  
 
   
 
     
 
 
Total current liabilities
    731,931       2,026,181  
 
   
 
     
 
 
Other Liabilities
               
Long-term debt and capital leases
    3,511,231       3,327,782  
Deferred income taxes
    143,129       149,493  
Postretirement and other benefit obligations
    113,640       105,946  
Derivative instruments valuation
    140,787       153,503  
Other long-term obligations
    385,496       480,937  
Non-current liabilities — held for sale
    555,546        
Non-current liabilities — discontinued operations
    1,081       558,885  
 
   
 
     
 
 
Total non-current liabilities
    4,850,910       4,776,546  
 
   
 
     
 
 
Total Liabilities
    5,582,841       6,802,727  
 
   
 
     
 
 
Minority Interest
    5,592       5,004  
Commitments and Contingencies
               
Stockholders’ Equity
               
Serial Preferred Stock; 10,000,000 shares authorized, none issued and outstanding at September 30, 2004 and December 31, 2003
           
Common stock; $.01 par value; 500,000,000 shares authorized; 100,008,053 shares at September 30, 2004 and 100,000,000 shares at December 31, 2003 issued and outstanding
    1,000       1,000  
Additional paid-in capital
    2,413,962       2,403,429  
Retained earnings
    178,505       11,025  
Accumulated other comprehensive income
    3,684       21,802  
 
   
 
     
 
 
Total stockholders’ equity
    2,597,151       2,437,256  
 
   
 
     
 
 
Total Liabilities and Stockholders’ Equity
  $ 8,185,584     $ 9,244,987  
 
   
 
     
 
 

8


 

NRG ENERGY, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)

                 
    Reorganized   Predecessor
    NRG
  Company
    Nine Months Ended
    September 30,
    2004
  2003
    (In thousands)
Cash Flows from Operating Activities
               
Net income/(loss)
  $ 167,480     $ (905,827 )
Adjustments to reconcile net income/(loss) to net cash provided by operating activities
               
Distributions less than equity in earnings of unconsolidated affiliates
    (13,703 )     (47,500 )
Depreciation and amortization
    164,872       211,201  
Amortization of debt issuance costs
    22,440       14,306  
Amortization of debt discount
    15,685        
Deferred income taxes
    67,655       18,502  
Minority interest
    1,961       2,010  
Unrealized gains on derivatives
    (33,232 )     (12,500 )
Asset impairment
    42,183       353,871  
Write downs and losses on sales of equity method investments
    14,057       136,531  
Gain on sale of discontinued operations
    (29,924 )     (217,920 )
Amortization of power contracts and emission credits
    42,822        
Reserve for note and interest receivable
    4,572        
Cash provided by changes in certain working capital items
    128,553       568,641  
 
   
 
     
 
 
Net Cash Provided by Operating Activities
    595,421       121,315  
 
   
 
     
 
 
Net Cash Provided (Used) by Investing Activities
    210,806       (160,124 )
 
   
 
     
 
 
Net Cash Used by Financing Activities
    (227,633 )     (24,119 )
 
   
 
     
 
 
Change in Cash from Discontinued Operations
    (22,527 )     31,309  
Effect of Exchange Rate Changes on Cash and Cash Equivalents
    (2,507 )     (52,537 )
 
   
 
     
 
 
Net Increase (Decrease) in Cash and Cash Equivalents
    553,560       (84,156 )
Cash and Cash Equivalents at Beginning of Period
    551,223       360,860  
 
   
 
     
 
 
Cash and Cash Equivalents at End of Period
  $ 1,104,783     $ 276,704  
 
   
 
     
 
 

9


 

NRG ENERGY, INC. AND SUBSIDIARIES
Reconciliation of NonGAAP Financial Measures

Adjusted Net Income Reconciliation

The following table summarizes the calculation of adjusted net income and provides a reconciliation to GAAP net income/(loss), including per share amounts:

                                         
    Three Months Ended
  YTD
    Reorganized           Predecessor   September 30, 2004
    NRG           NRG            
(Dollars in thousands, except per share amounts)   September 30,   Diluted   September 30,           Diluted
    2004
  EPS
  2003
          EPS
Net Income (Loss)
  $ 54,221     $ 0.54     $ (284,794 )   $ 167,480     $ 1.67  
Plus:
                                       
(Income) Loss from Discontinued
                                       
Operations, net of tax
    (400 )         (374 )     (915 )     (0.01 )
(Gain) Loss from Discontinued Operations
    (10,491 )     (0.10 )     624       (22,389 )     (0.22 )
Corporate relocation charges, net of tax
    4,296       0.04             8,607       0.08  
Reorganization items, net of tax
    (3,944 )     (0.04 )     20,305       (1,143 )     (0.01 )
Restructuring and impairment charges, net of tax
    30,461       0.30       6,133       29,106       0.29  
FERC-authorized settlement with
                                       
Connecticut Light and Power, net of tax
                      (26,466 )     (0.26 )
Write down of Note Receivable, net of tax
    3,438       0.03             3,155       0.03  
Write downs and (gains)/losses on sales of equity method investments, net of tax
    10,170       0.10       (12,064 )     13,776       0.14  
 
   
 
     
 
     
 
     
 
     
 
 
Adjusted Net Income
  $ 87,751     $ 0.87     $ (270,170 )   $ 171,211     $ 1.71  

EBITDA Reconciliation

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

                         
    Three Months Ended
  YTD
    Reorganized NRG
  Predecessor NRG
   
    September 30,   September 30,   September 30,
    2004
  2003
  2004
    (Dollars in thousands)        
Net Income / (Loss)
  $ 54,221     $ (284,794 )   $ 167,480  
Plus:
                       
Income Tax Expense
    14,264       5,437       64,866  
Interest expense, excluding amortization of debt issuance costs and debt discount/ (premium)
    61,061       30,932       193,260  
Depreciation and amortization
    51,373       56,510       159,547  
WCP CDWR contract amortization (included in equity in earnings of unconsolidated affiliates)
    28,098             89,704  
Amortization of power contracts
    3,715             29,294  
Amortization of emission credits
    4,919             14,837  
Amortization of debt issuance costs and debt discount/(premium)
    5,822       3,492       32,994  
 
   
 
     
 
     
 
 
EBITDA
  $ 223,473     $ (188,423 )   $ 751,982  
Plus:
                       
(Income) Loss from Discontinued Operations, net of Income Taxes
    (400 )     (374 )     (915 )
(Gain) Loss from Discontinued Operations
    (10,491 )     624       (22,389 )
Corporate relocation charges
    5,713             12,474  
Reorganization items
    (5,245 )     20,698       (1,656 )
Restructuring and impairment charges
    40,507       6,252       42,183  
FERC-authorized settlement with Connecticut
                       
Light and Power
                (38,357 )
Write down of Note Receivable
    4,572             4,572  
Write downs and (gains)/losses on sales of equity method investments
    13,524       (12,310 )     14,057  
 
   
 
     
 
     
 
 
Adjusted EBITDA
  $ 271,653     $ (173,533 )   $ 761,951  

10


 

Forecasted Adjusted EBITDA Reconciliation

The following table summarizes the calculation of adjusted EBITDA and provides a reconciliation to forecasted cash flow from operations:

                         
$ in millions   Reported   Adjustment   Adjusted
    Outlook
          Outlook
EBITDA
    865       10       875  
Interest Payments
    (278 )     15       (263 )
Income Tax
    (32 )           (32 )
Other Cash Used by Operations
    (40 )           (40 )
Working Capital Changes
    (60 )           (60 )
Xcel Settlement, net
    100       (100 )      
     
     
     
 
Cash Flow from Operations
    555       ( 75 )     480  

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

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

    EBITDA does not reflect cash expenditures, or future requirements for capital expenditures, or contractual commitments;
 
    EBITDA does not reflect changes in, or cash requirements for, working capital needs;
 
    EBITDA does not reflect the significant interest expense, or the cash requirements necessary to service interest or principal payments, on debts;
 
    Although depreciation and amortization are non-cash charges, the assets being depreciated and amortized will often have to be replaced in the future, and EBITDA does not reflect any cash requirements for such replacements; and
 
    Other companies in this industry may calculate EBITDA differently than NRG does, limiting its usefulness as a comparative measure.

11


 

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

Adjusted EBITDA is presented as a further supplemental measure of operating performance. Adjusted EBITDA represents EBITDA adjusted for reorganization, restructuring, impairment and corporate relocation charges, discontinued operations, and write downs and losses on the sales of equity method investments; factors which we do not consider indicative of future operating performance. The reader is encouraged to evaluate each adjustment and the reasons NRG considers it appropriate for supplemental analysis. As an analytical tool, Adjusted EBITDA is subject to all of the limitations applicable to EBITDA. In addition, in evaluating Adjusted EBITDA, the reader should be aware that in the future NRG may incur expenses similar to the adjustments in this presentation.

Similar to Adjusted EBITDA, Adjusted net income represents net income adjusted for reorganization, restructuring, impairment and corporate relocation charges, discontinued operations, and write downs and losses on the sales of equity method investments; factors which we do not consider indicative of future operating performance. The reader is encouraged to evaluate each adjustment and the reasons NRG considers it appropriate for supplemental analysis. In addition, in evaluating Adjusted net income, the reader should be aware that in the future NRG may incur expenses similar to the adjustments in this presentation.

12