8-K
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) October 30, 2008
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.) |
|
|
|
211 Carnegie Center
|
|
Princeton, NJ 08540 |
|
(Address of Principal Executive Offices)
|
|
(Zip Code) |
609-524-4500
(Registrants Telephone Number, Including Area Code)
(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):
o Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
o Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
o Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17
CFR 240.14d-2(b))
o 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 October 30, 2008, NRG Energy, Inc. issued a press release announcing its financial results
for the quarter ended September 30, 2008. 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
(d) Exhibits.
|
|
|
Exhibit |
|
|
Number |
|
Document |
|
99.1
|
|
Press Release, dated October 30, 2008 |
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/ J. Andrew Murphy |
|
|
|
|
|
|
|
|
|
J. Andrew Murphy |
|
|
|
|
Executive Vice President and |
|
|
|
|
General Counsel |
Dated: October 30, 2008
Exhibit Index
|
|
|
Exhibit |
|
|
Number |
|
Document |
|
99.1
|
|
Press Release, dated October 30, 2008 |
EX-99.1
Exhibit 99.1
|
|
|
|
|
|
|
|
NEWS RELEASE |
|
|
|
FOR IMMEDIATE RELEASE
NRG Energy, Inc. Reports 2008 Third Quarter and Year-to-Date Results;
Raises 2008 Adjusted EBITDA Guidance; Announces 2009 Capital Allocation
Plan; Initiates 2009 Guidance and Launches FORNRG 2.0
Third Quarter 2008 Highlights:
§
|
|
$784 million of net income from continuing operations, a 196% increase over third quarter
2007 results |
§
|
|
$758 million of adjusted EBITDA, a 7% increase from 2007 third quarter performance |
§
|
|
$597 million of cash flow from operations, excluding collateral deposits, up 15% from third
quarter 2007 |
§
|
|
$130 million in common shares repurchased and $45 million in cash used to settle CSF I call
options |
§
|
|
$3.0 billion of total liquidity, an increase of $432 million or 17% from June 30, 2008 |
Nine Months 2008 Highlights:
§
|
|
$793 million of net income from continuing operations, a 69% increase over the first nine
months of 2007 |
§
|
|
$2.0 billion of adjusted EBITDA, a 13% increase over the same period in 2007 |
§
|
|
$1.4 billion of cash flow from operations, excluding collateral deposits, up 26% over the
first nine months of last year |
§
|
|
$185 million in common shares repurchased in addition to the settlement of the CSF I call
option |
§
|
|
$202 million of debt repayments |
§
|
|
$466 million in growth capital spending leading to completion of the Cos Cob and Sherbino I
projects |
Raising 2008 Adjusted EBITDA Guidance; Announcing 2009 Capital Allocation Plan; Initiating 2009
guidance:
§
|
|
Raising 2008 annual adjusted EBITDA guidance to $2.4 billion from $2.3 billion |
§
|
|
Cash generation remains strong with $1.7 billion of projected cash flow from operations for
2008, excluding the impact of net cash collateral deposits |
§
|
|
Announcing 2009 Capital Allocation Plan including $300 million share repurchases |
§
|
|
Initiating 2009 guidance of $2.2 billion and $1.3 billion in estimated adjusted EBITDA and
cash flow from operations, respectively, excluding the impact of collateral deposits |
§
|
|
Projecting full-year 2008 results for FORNRG in excess of $250 million; initiating FORNRG
2.0 with the goal of increasing free cash flow by $150 million by 2012 |
PRINCETON, NJ; October 30, 2008NRG Energy, Inc. (NYSE: NRG) today reported net income of $784
million, or $2.83 per diluted common share, for the quarter ended September 30, 2008, compared to
$268 million, or $0.93 per diluted common share, for the previous years third quarter. These
results include pre-tax unrealized net mark-to-market (MtM) gains of $826 million and losses of $7
million in the third quarter 2008 and 2007 respectively, as shown in Table 1 below. Operating
income for the quarter was $1,449 million, an increase of $903 million over the third quarter 2007.
Excluding the above mentioned MtM effects, operating income for the third quarter rose 13% to $623
million compared to $553 million in the third quarter 2007, primarily due to the strong performance
of the
1
Companys Texas region. Higher market prices and merchant generation, together with lower nuclear
development expenses drove the year-over-year improvements. Third quarter 2008 results include a
one-time pre-tax charge of $45 million to settle the CSF I call option feature and a $19 million
pre-tax impairment charge related to two previously disclosed commercial paper investments, one of
which was restructured during the third quarter.
Net income for the first nine months of 2008 was $965 million, or $3.45 per diluted common share,
compared to net income of $482 million, or $1.66 per diluted common share, for the same period last
year. The year-to-date 2008 results included $172 million in income, or $0.62 per diluted common
share from discontinued operations from the previously announced sale of Itiquira Energetica S.A.
(ITISA). Operating income for the first nine months of 2008 was $1,756 million compared to
operating income of $1,240 million in the first nine months of 2007. Excluding the year-to-date
pre-tax unrealized net MtM effects shown below, operating income was $1,643 million compared to
$1,295 million in the same period in 2007. This 27% increase was driven primarily by outstanding
operating performance from our South Central and Texas regions.
Adjusted EBITDA, net of MtM impacts, was $758 million for the quarter, up 7%, or $48 million from
$710 million reported for the third quarter 2007. This increase is attributed to a $45 million
increase in consolidated gross margin, excluding MtM effects, mainly driven by our Texas region and
a $36 million decrease in development expenses due primarily to the capitalization of costs
associated with South Texas Project (STP) units 3 & 4 in 2008. These variances were partially
offset by a $13 million increase in operating and maintenance expenses and a $19 million charge
related to an impairment in the value of two 2007 commercial paper investments. For the first nine
months of 2008, adjusted EBITDA, net of MtM impacts, was $1,966 million versus $1,734 million for
the same period in 2007. This increase is attributed to a $168 million increase in consolidated
gross margin, excluding MtM effects, mainly due to strong performances from our Texas and South
Central regions, together with a full nine-month operation of our Long Beach repowering project,
which started commercial operation on August 1, 2007. Development expenses were $79 million lower
due to $81 million lower spending related to STP units 3 & 4 which are being capitalized following
the filing of the Combined Operating License Application in late 2007. These favorable variances
were partially offset by lower interest income of $32 million, of which $22 million was related to
the commercial paper impairment, and the balance due to lower yields on cash deposits.
Cash flow from operations for the nine months ended September 30, 2008 was $1,041 million after
posting $320 million of net cash collateral, as compared to cash flow from operations for the same
period in 2007 of $976 million after posting $107 million of net cash collateral. Excluding the
impact of net cash collateral deposits for the first nine months of both years, adjusted cash flow
from operations increased 26% to $1,361 million year-over-year.
The Company has delivered exceptional quarterly performance in the face of the unprecedented
disruption of our national financial system, said David Crane, NRG President and Chief Executive
Officer. In a market where other companies are struggling to preserve liquidity and maintain
earnings, NRG is reporting increased liquidity and raising earnings guidance for 2008. These
results illustrate the strength of our hedging program, our unique first-lien structure, our fiscal
discipline and our attention to managing business and counterparty risk. These are the business
principles which remain fundamental to NRG.
2
Regional Segment Review of Results
Table 1: Income (Loss) from Continuing Operations before Income Taxes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
($ in millions) |
|
Three Months Ended |
|
|
Nine Months Ended |
|
Segment |
|
9/30/08 |
|
|
9/30/07 |
|
|
9/30/08 |
|
|
9/30/07 |
|
|
Texas |
|
|
1,050 |
|
|
|
275 |
|
|
|
1,131 |
|
|
|
624 |
|
Northeast |
|
|
351 |
|
|
|
171 |
|
|
|
365 |
|
|
|
319 |
|
South Central |
|
|
24 |
|
|
|
18 |
|
|
|
57 |
|
|
|
24 |
|
West |
|
|
13 |
|
|
|
13 |
|
|
|
38 |
|
|
|
26 |
|
International |
|
|
25 |
|
|
|
25 |
|
|
|
72 |
|
|
|
60 |
|
Thermal |
|
|
4 |
|
|
|
4 |
|
|
|
11 |
|
|
|
32 |
|
Corporate (1) |
|
|
(153 |
) |
|
|
(96 |
) |
|
|
(350 |
) |
|
|
(316 |
) |
|
Total |
|
|
1,314 |
|
|
|
410 |
|
|
|
1,324 |
|
|
|
769 |
|
|
Less: MtM forward position accruals (2) |
|
|
481 |
|
|
|
2 |
|
|
|
171 |
|
|
|
23 |
|
Add: Prior period MtM reversals (3) |
|
|
7 |
|
|
|
17 |
|
|
|
32 |
|
|
|
109 |
|
Less: Hedge ineffectiveness(4) |
|
|
352 |
|
|
|
8 |
|
|
|
(26 |
) |
|
|
31 |
|
|
Less: Net MtM Impacts |
|
|
826 |
|
|
|
(7 |
) |
|
|
113 |
|
|
|
(55 |
) |
|
Total, net of MtM Impacts |
|
|
488 |
|
|
|
417 |
|
|
|
1,211 |
|
|
|
824 |
|
|
|
|
|
(1) |
|
Includes interest and refinancing expenses of $132 million and $102 million for the third quarter
2008 and 2007, respectively, and $305 million and $330 million for the nine months ended 2008 and 2007. |
|
(2) |
|
Represents the net domestic MtM gains/(losses) on economic hedges that do not qualify for hedge
accounting treatment. |
|
(3) |
|
Represents the reversal of MtM gains/(losses) previously recognized on economic hedges that do not
qualify for hedge accounting treatment. |
|
(4) |
|
Represents the ineffectiveness gains/(losses) due to an increase in natural gas and a contraction of
heat rates on the measurement date for economic hedges that qualify for hedge accounting treatment. |
Table 2: Adjusted EBITDA
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
($ in millions) |
|
Three Months Ended |
|
|
Nine Months Ended |
|
Segment |
|
9/30/08 |
|
|
9/30/07 |
|
|
9/30/08 |
|
|
9/30/07 |
|
|
Texas |
|
|
490 |
|
|
|
410 |
|
|
|
1,297 |
|
|
|
1,036 |
|
Northeast |
|
|
193 |
|
|
|
204 |
|
|
|
438 |
|
|
|
463 |
|
South Central |
|
|
46 |
|
|
|
42 |
|
|
|
127 |
|
|
|
97 |
|
West |
|
|
16 |
|
|
|
15 |
|
|
|
51 |
|
|
|
29 |
|
International |
|
|
25 |
|
|
|
24 |
|
|
|
72 |
|
|
|
64 |
|
Thermal |
|
|
9 |
|
|
|
8 |
|
|
|
24 |
|
|
|
28 |
|
Corporate (1) |
|
|
(21 |
) |
|
|
7 |
|
|
|
(43 |
) |
|
|
17 |
|
|
Adjusted EBITDA, net of MtM(2) |
|
|
758 |
|
|
|
710 |
|
|
|
1,966 |
|
|
|
1,734 |
|
|
|
|
|
(1) |
|
Includes $19 million impairment on commercial paper in the third quarter 2008. The first
nine months of 2008 include $22 million in such impairments and $24 million in development expense. The
first nine months of 2007 include $22 million in emission sales. |
|
(2) |
|
Excludes net domestic forward MtM gains/(losses), reversal of prior period net MtM
gains/(losses) and hedge ineffectiveness gains/(losses) on economic hedges as shown in Table 1 above.
Detailed adjustments by region are shown in Appendix A. |
3
MtM Impacts of Hedging and Trading Activities: The Company, in the normal course of business,
enters into contracts to lock in forward prices for a significant portion of its expected power
generation, fuel and other commodities which impact financial performance. Although these
transactions are predominantly economic hedges of our portfolio, a portion of these forward sales
are not afforded hedge accounting treatment and the MtM change in value of these transactions is
recorded to current period earnings. NRG also uses natural gas contracts to hedge future power
prices, primarily for its baseload generation in Texas, and to the extent gas and power prices are
not 100% correlated on the measurement date, this ineffectiveness is also reflected in our MtM
results. For the third quarter 2008, NRG incurred $481 million of net forward MtM gains accompanied
by a $352 million gain on hedge ineffectiveness compared to the third quarter 2007, when the
Company recorded a $2 million forward net MtM gain and an $8 million gain on ineffectiveness. For
the nine months ended September 30, 2008, the Company recognized $171 million of net forward MtM
gains and a $26 million loss on ineffectiveness versus the nine months ended September 30, 2007
when it recorded $23 million of MtM gains along with a $31 million gain on ineffectiveness. The
sharp decrease in the market price of natural gas during the third quarter caused the forward MtM
gains and ineffectiveness recorded during the third quarter.
The following discussion of business performance provides a quarterly comparison by segment for
2008 versus 2007 exclusive of MtM impacts. Tables A-1 and A-2 in the Appendix provide a
reconciliation of net income by region to adjusted EBITDA, and these MtM impacts are discussed
above.
Texas: Adjusted EBITDA for the region was up 20% to $490 million during the third quarter 2008
compared to $410 million in 2007. Increases in energy prices, net of incremental fuel costs, and
hedge positions contributed $24 million in additional energy margins, while a greater proportion of
baseload contracts with a capacity component added a further $39 million improvement to quarterly
results. Merchant energy volumes increased 25% or 871,000 MWhrs, while the average price realized
on such sales increased by more than $27/MWhrs during the quarter. Despite the higher volumes of
merchant sales, baseload generation volumes were largely unchanged quarter-over-quarter, while gas
plant generation fell 26% due to the effects of declining heat rates and the disruption in demand
brought on by Hurricane Ike. Development expenses were lower by $35 million as STP units 3 & 4
expenditures are now being capitalized. Operating and maintenance costs increased $13 million
primarily due to higher operating expenses at STP units 1 & 2.
Northeast: Third quarter 2008 regional adjusted EBITDA was $193 million, a decrease of $11 million
as compared to the same quarter last year. The benefits of higher average power prices during the
quarter were offset by 12% lower generation, including a 4% reduction in baseload generation, and
below market commodity price hedging and commercial operations positions. Net contract revenues
fell by $11 million compared to the third quarter 2007 as the cost to serve these contracts rose in
line with overall price increases in the market. Capacity revenues for the region fell by $9
million quarter-over-quarter as lower New York clearing prices were partially offset by favorable
anticipatory capacity hedges and the benefit of higher transition capacity payments in NEPOOL.
Sales of carbon financial instruments, which are intended to partially offset future compliance
costs under the Regional Greenhouse Gas Initiative, contributed $9 million to quarterly results.
South Central: Third quarter 2008 South Central adjusted EBITDA was $46 million, $4 million higher
than the same period in 2007. The improvement in adjusted EBITDA was largely due to a $3 million
increase in capacity revenues primarily from the regions Rockford plant, which participates in the
PJM capacity market. The regions quarterly results were affected by Hurricane Gustav. The
resulting damage to transmission infrastructure and load demand contributed to a 6% decrease in
co-op sales volumes and a 15% decrease in coal-fueled generation during the quarter, which was
partially offset by a 131,000 MWhrs increase in gas-fueled peaking generation which was called upon
post-hurricane to provide grid stability.
4
The resulting decrease in energy margin from the loss of coal-fueled generation, combined with
increases in purchased power from existing tolled capacity, was largely offset by an increase in
the unrealized gains on forward physical power sales as a result of falling natural gas prices.
West: Third quarter 2008 adjusted EBITDA for the West region was $16 million, an increase of $1
million compared to the same period in 2007. The increase reflects the benefit of a full quarters
operation of the Long Beach repowering project, which came online August 1, 2007, together with
increased dispatch and related energy margin from the El Segundo power plant.
International: With the reclassification of ITISA to discontinued operations and its subsequent
sale, our German and Australian investments comprised this segment. These businesses are largely
contracted and the $1 million improvement in third quarter 2008 results was due primarily to weaker
U.S. dollar exchange rates used to translate financial results.
Liquidity and Capital Resources
Table
3: Corporate Liquidity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, |
|
|
June 30, |
|
|
December 31, |
|
($ in millions) |
|
2008 |
|
|
2008 |
|
|
2007 |
|
|
Unrestricted Cash |
|
|
1,483 |
|
|
|
1,263 |
|
|
|
1,132 |
|
Restricted Cash |
|
|
32 |
|
|
|
30 |
|
|
|
29 |
|
|
Total Cash |
|
|
1,515 |
|
|
|
1,293 |
|
|
|
1,161 |
|
Letter of Credit Availability |
|
|
534 |
|
|
|
327 |
|
|
|
557 |
|
Revolver Availability |
|
|
1,000 |
|
|
|
997 |
|
|
|
997 |
|
|
Total Current Liquidity |
|
|
3,049 |
|
|
|
2,617 |
|
|
|
2,715 |
|
|
Despite the turmoil in the financial markets during the third quarter, NRGs liquidity position
increased by $432 million to over $3 billion due to a $222 million increase in cash balances and a
$207 million increase in letter of credit availability. The increase in cash was driven by $605
million in cash flow from operations during the quarter reduced by approximately $130 in share
repurchases, $13 million in preferred dividends paid, $14 million in debt repayments and $240
million in capital expenditures. Cash flow from operations included the $45 million settlement of
the CSF I call option which was accounted for as interest expense during the period.
While the volatility in commodity prices drove collateral calls on some of our competitors during
the quarter, NRG had net cash collateral inflows during this period of $8 million. The increase in
letter of credit availability of $207 million was due to the return of letters of credit in support
of our commercial operations hedging program of $186 million and a reduction in letters of credit
of $37 million resulting from moving a counterparty to the first lien structure, which was
partially offset by increases in corporate letters of credit mainly to support our RepoweringNRG
efforts.
NRGs $3.0 billion in liquidity at September 30, 2008 was $334 million higher than at December 31,
2007. Despite posting $320 million of net cash collateral during the first nine months of the year,
net cash flow from operations of over $1 billion, together with $241 million in net proceeds from
the sale of ITISA, helped to increase cash on hand by $354 million. The strong cash and liquidity
position during the first nine months of the year enabled the Company to repurchase $185 million in
common shares, pay down debt of $202 million, settle the CSF I call option feature at a cost of $45
million, pay preferred dividends of $41 million and invest $649 million in cash capital
expenditures.
5
2008 Capital Allocation Plan Updated / 2009 Capital Allocation Plan Announced
During the first nine months of 2008, the Company invested $243 million in the existing asset fleet
including $115 million and $128 million in environmental and maintenance spending, respectively.
RepoweringNRG included year-to-date capital investments of $466 million with $282 million in wind
projects, the first of which, Sherbino I, has just achieved commercial operation, $82 million at
the 550 MW Cedar Bayou CCGT project and $55 million at STP units 3 & 4. The Company repaid $202
million in consolidated debt during the first nine months of the year and repurchased approximately
$130 million in shares in August to raise share repurchases under our 2008 Capital Allocation Plan
to $270 million since the plan was announced 12 months ago. NRG also settled the NRG CSF I call
option as a partial repayment of the outstanding financing structure during the quarter.
Upon the
filing of the third quarter Form 10-Q, the restricted payment basket under NRGs bond
indenture will increase to $418 million. Accordingly, as a key element of its 2009 Capital
Allocation Plan, the Company is announcing its intention to purchase an additional $300 million in
common stock. Further, as part of its 2009 plan, the Company will invest over $511 million in
maintenance and environmental capital expenditures in the existing assets in 2009 and $118 million
in projects under RepoweringNRG that are currently under construction or for which there exist
current obligations. In addition to scheduled debt amortization payments, in the first quarter
2009, the Company expects that it will offer its first-lien lenders 50% of the 2008 Excess Cash
Flow as defined in the Companys Credit Agreement.
FORNRG Achieves 2008 Targets, FORNRG 2.0 Introduced
The Companys Focus on ROIC@NRG (FORNRG) program, a companywide effort introduced in 2005, is
designed to increase the return on invested capital, or ROIC, through operational performance
improvements to the Companys asset fleet, along with a range of initiatives at plants and the
corporate office to reduce costs or, in some cases, increase revenue. FORNRG accomplishments
include both recurring and one-time cash improvements measured from a 2004 baseline, with the
exception of the Texas region where benefits are measured using 2005 as the base year. During 2007,
the Company announced the acceleration and planned conclusion of the FORNRG 1.0 program by bringing
forward the previously announced 2009 target of $250 million in pre-tax income improvements to
2008. As of September 30, 2008, the Company was able to lock in gains which, projected over the
balance of 2008, will cause the Company to comfortably exceed its 2008 annual goal.
Having achieved these goals, the Company formally announces today the initiation of FORNRG 2.0 with
higher targets. FORNRG 2.0 will focus on: (1) revenue enhancement, (2) cost savings, and (3) asset
optimization, including reducing excess working capital and other assets. While the aggregated
FORNRG 2.0 program performance will use the Companys 2008 financial results as a baseline,
performance calculations for plant operations will be based upon the average full-year plant key
performance indicators for years 2006-2008. Current targets for FORNRG 2.0 are improvements in the
Companys ROIC by 100 basis points and a $150 million increase in free cash flow by 2012.
RepoweringNRG Update
RepoweringNRG is a comprehensive portfolio redevelopment program designed to develop, construct and
operate new multi-fuel, multi-technology, highly efficient, environmentally responsible generation
capacity over the next decade. Recent developments in this program include:
6
Sherbino I Reaches Commercial Operations
On February 1, 2008, NRG, through its wholly owned subsidiary, NRG Sherbino LLC, entered into a
50/50 joint venture with a subsidiary of BP Alternative Energy North America Inc. to build the
Sherbino I Wind Farm, a 150 MW wind project located approximately 40 miles east of Fort Stockton in
Pecos County, Texas. The Sherbino project reached commercial operation on October 13, 2008.
GenConn Energy LLC Wins Connecticut Bids
On June 25, 2008, GenConn Energy LLC, or GenConn, a 50/50 joint venture between NRG and The United
Illuminating Company, was awarded a contract with the Connecticut Department of Public Utility
Control (DPUC) to build approximately 200 MW of new peaking generation at NRGs existing Devon
plant in Milford, CT. The new Devon generating unit is scheduled to be in operation by June 1,
2010. On October 6, 2008, GenConn was awarded an additional contract for the construction and
operation of approximately 200 MW of peaking generation at NRGs Middletown facility in Middletown,
CT, with a commercial operation date of June 1, 2011. GenConn subsidiaries have executed 30-year
contracts with Connecticut Light & Power for each of these projects that the DPUC has approved.
Plants under Construction
On March 27, 2008, NRG, through Padoma Wind Power LLC, began construction of the Elbow Creek
project, a wholly owned 122 MW wind farm in Howard County near Big Spring, Texas. The Elbow Creek
project remains on schedule to reach commercial operation by the end of 2008.
On August 2, 2007, NRG and EnergyCo, a joint venture between PNM Resources Inc. and a subsidiary of
Cascade Investment, LLC, announced the construction of 550 MW of new gas-fueled combined cycle
generation, through its joint venture with EnergyCo, at NRGs Cedar Bayou Generating Station in
Chambers County, TX. Notwithstanding Hurricane Ike, the project remains on track for a mid-year
2009 commercial operation date.
Table 4: Adjusted EBITDA Guidance for 2008 and 2009 ($ in millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10/30/08 |
|
|
7/29/08 |
|
|
10/30/08 |
|
|
|
2008 |
|
|
2008 |
|
|
2009 |
|
Adjusted EBITDA, excluding MTM |
|
$ |
2,400 |
|
|
$ |
2,300 |
|
|
$ |
2,200 |
|
Interest payments |
|
|
(606 |
) |
|
|
(565 |
) |
|
|
(582 |
) |
Income tax |
|
|
(100 |
) |
|
|
(60 |
) |
|
|
(295 |
) |
Net collateral returned/(paid) |
|
|
(200 |
) |
|
|
(86 |
) |
|
|
|
|
Working capital/other changes |
|
|
6 |
|
|
|
(89 |
) |
|
|
(23 |
) |
|
Cash flow from operations |
|
$ |
1,500 |
|
|
$ |
1,500 |
|
|
$ |
1,300 |
|
Maintenance capital expenditures |
|
|
(208 |
) |
|
|
(222 |
) |
|
|
(255 |
) |
Preferred dividends |
|
|
(55 |
) |
|
|
(55 |
) |
|
|
(33 |
) |
|
Free cash flow before environmental
and repowering |
|
$ |
1,237 |
|
|
$ |
1,223 |
|
|
$ |
1,012 |
|
|
Environmental capital expenditures |
|
|
(202 |
) |
|
|
(202 |
) |
|
|
(256 |
) |
RepoweringNRG |
|
|
(600 |
)(1) |
|
|
(668 |
)(1) |
|
|
(118 |
)(2) |
|
Free cash flow |
|
$ |
435 |
|
|
$ |
353 |
|
|
$ |
638 |
|
|
|
|
|
(1) |
|
Includes $87 million equity investment in Sherbino Wind Farm net of $50
million capital contribution to NINA from Toshiba. |
|
(2) |
|
Includes $19 million in interest during construction. |
7
Outlook for 2008
As a result of robust operational and commercial performance year-to-date, we are increasing 2008
adjusted EBITDA guidance by $100 million, from $2.3 billion to $2.4 billion. NRGs annual 2008 cash
flow from operations guidance remains at $1.5 billion as higher operating performance and decreases
in working capital are offset by increased interest expense related to the CSF I call option
settlement, higher cash taxes and increased cash collateral paid. Excluding forecasted collateral
changes, cash flow from operations is $1.7 billion or $114 million above prior guidance. The
decrease in repowering capital spending of $68 million is largely attributable to delays in the
spending profile for the El Segundo repowering project.
Outlook for 2009
NRG is initiating guidance for 2009 with adjusted EBITDA of $2.2 billion. Free cash flow before
environmental and repowering expenses is estimated at $1.0 billion. The Companys 2009 guidance
reflects the introduction of the Regional Greenhouse Gas Initiative in the Northeast portfolio and
the impact of ERCOTs introduction in mid-year 2008 of new congestion management practices. The
guidance also includes full year results for the Sherbino and Elbow Creek wind projects and a
mid-year online date for Cedar Bayou 4. Adjusted EBITDA for 2009 also reflects the impact on
margins and operating costs due to an increase in outage hours driven by two bi-annual outages at
our WA Parish coal plant and two outages at Dunkirk to complete the installation of backend
controls. Cash taxes are anticipated to rise as NRG will have fewer net operating losses available
to offset taxable income. Given the volatility in cash collateral calls, NRG is assuming no change
in 2009 cash collateral posted or received resulting in cash from operations of $1.3 billion.
Repowering capital expenditures include spending to advance work on STP units 3 & 4 and is net of
$50 million in funding from our venture partner as well as capital expenditures for other projects
currently under construction or which have contractual commitments.
Unsolicited Exelon Proposal
On October 19, 2008, NRG received an unsolicited proposal from Exelon Corporation to acquire all of
the outstanding shares of NRG at a fixed exchange ratio of 0.485 Exelon shares for each NRG common
share. NRGs Board of Directors is reviewing Exelons proposal with their advisors and will
determine the appropriate response in due course. NRG stockholders have been advised to take no
action at this time pending the review by NRGs Board of Directors.
Earnings Conference Call
On October 30, 2008, NRG will host a conference call at 9:00 a.m. eastern to discuss these results.
Investors, the news media and others may access the live webcast and presentation materials by
logging on to NRGs website at http://www.nrgenergy.com and clicking on Investors. Later that
day, the call will be available for replay from the Investors section of the NRG website.
About NRG Energy, Inc.
NRG Energy, Inc., a Fortune 500 company, owns and operates one of the countrys largest and most
diverse power generation portfolios. NRGs 48 plants provide approximately 24,000 megawatts of
generation capacityenough to power nearly 20 million homes. In November 2007, NRG won two of the
industrys highest honorsPlatts Industry Leadership and Energy Company of the Year awards.
Headquartered in Princeton, NJ, NRG is a member of the U.S. Climate Action Partnership (USCAP), a
group of business and environmental organizations calling for mandatory legislation to reduce
greenhouse gas emissions. More information is available at
www.nrgenergy.com.
8
Safe Harbor Disclosure
This news release contains forward-looking statements within the meaning of Section 27A of the
Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. Such forward-looking
statements are subject to certain risks, uncertainties and assumptions and include our adjusted
EBITDA, cash flow from operations guidance and free cash flow, the timing and completion of
RepoweringNRG projects, FORNRG targets, the Companys Capital Allocation Plan and expected
earnings, future growth and financial performance, and typically can be identified by the use of
words such as will, expect, estimate, anticipate, forecast, plan, believe and similar
terms. Although NRG believes that its expectations are reasonable, it can give no assurance that
these expectations will prove to have been correct, and actual results may vary materially. Factors
that could cause actual results to differ materially from those contemplated above include, among
others, general economic conditions, hazards customary in the power industry, weather conditions,
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, changes in government
regulation of markets and of environmental emissions, the condition of capital markets generally,
our ability to access capital markets, unanticipated outages at our generation facilities, adverse
results in current and future litigation, the inability to implement value enhancing improvements
to plant operations and companywide processes, our ability to achieve the expected benefits and
timing of our RepoweringNRG projects, FORNRG initiatives and the Companys Capital Allocation Plan.
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, cash flow from
operations and free cash flow are estimates as of todays date, October 30, 2008 and are based on
assumptions believed to be reasonable as of this date. NRG expressly disclaims any current
intention to update such guidance. The foregoing review of factors that could cause NRGs 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 NRGs future results included in NRGs filings with the Securities
and Exchange Commission at www.sec.gov.
# # #
Contacts:
|
|
|
|
|
|
|
Media:
|
|
Investors: |
|
|
Meredith Moore
|
|
Nahla Azmy |
|
|
609.524.4522
|
|
609.524.4526 |
|
|
|
|
|
|
|
Lori Neuman
|
|
David Klein |
|
|
609.524.4525
|
|
609.524.4527 |
|
|
|
|
|
|
|
David Knox (Texas and Louisiana) |
|
|
|
|
713.795.6106 |
|
|
9
NRG ENERGY, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended September 30 |
|
Nine months ended September 30 |
(In millions, except for per share amounts) |
|
2008 |
|
2007 |
|
2008 |
|
2007 |
|
Operating Revenues |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating revenues |
|
$ |
2,690 |
|
|
$ |
1,772 |
|
|
$ |
5,308 |
|
|
$ |
4,607 |
|
|
Operating Costs and Expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of operations |
|
|
997 |
|
|
|
939 |
|
|
|
2,812 |
|
|
|
2,560 |
|
Depreciation and amortization |
|
|
156 |
|
|
|
160 |
|
|
|
478 |
|
|
|
481 |
|
General and administrative |
|
|
75 |
|
|
|
78 |
|
|
|
233 |
|
|
|
234 |
|
Development costs |
|
|
13 |
|
|
|
49 |
|
|
|
29 |
|
|
|
108 |
|
|
Total operating costs and expenses |
|
|
1,241 |
|
|
|
1,226 |
|
|
|
3,552 |
|
|
|
3,383 |
|
Gain on sale of assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
16 |
|
|
Operating Income |
|
|
1,449 |
|
|
|
546 |
|
|
|
1,756 |
|
|
|
1,240 |
|
|
Other Income/(Expense) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity in earnings of unconsolidated affiliates |
|
|
58 |
|
|
|
19 |
|
|
|
35 |
|
|
|
40 |
|
Other (loss)/income, net |
|
|
(7 |
) |
|
|
14 |
|
|
|
14 |
|
|
|
44 |
|
Refinancing expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(35 |
) |
Interest expense |
|
|
(186 |
) |
|
|
(169 |
) |
|
|
(481 |
) |
|
|
(520 |
) |
|
Total other expense |
|
|
(135 |
) |
|
|
(136 |
) |
|
|
(432 |
) |
|
|
(471 |
) |
|
Income From Continuing Operations Before Income
Taxes |
|
|
1,314 |
|
|
|
410 |
|
|
|
1,324 |
|
|
|
769 |
|
Income tax expense |
|
|
530 |
|
|
|
145 |
|
|
|
531 |
|
|
|
300 |
|
|
Income From Continuing Operations |
|
|
784 |
|
|
|
265 |
|
|
|
793 |
|
|
|
469 |
|
Income from discontinued operations, net of
income tax expense |
|
|
|
|
|
|
3 |
|
|
|
172 |
|
|
|
13 |
|
|
Net Income |
|
|
784 |
|
|
|
268 |
|
|
|
965 |
|
|
|
482 |
|
Dividends for preferred shares |
|
|
13 |
|
|
|
13 |
|
|
|
41 |
|
|
|
41 |
|
|
Income Available for Common Stockholders |
|
$ |
771 |
|
|
$ |
255 |
|
|
$ |
924 |
|
|
$ |
441 |
|
Weighted average number of common shares
outstanding basic |
|
|
235 |
|
|
|
239 |
|
|
|
236 |
|
|
|
241 |
|
Income from continuing operations per weighted
average common share basic |
|
$ |
3.28 |
|
|
$ |
1.05 |
|
|
$ |
3.19 |
|
|
$ |
1.78 |
|
Income from discontinued operations per
weighted average common share basic |
|
|
|
|
|
|
0.02 |
|
|
|
0.73 |
|
|
|
0.05 |
|
|
Net Income per Weighted Average Common Share
Basic |
|
$ |
3.28 |
|
|
$ |
1.07 |
|
|
$ |
3.92 |
|
|
$ |
1.83 |
|
|
Weighted average number of common shares
outstanding diluted |
|
|
277 |
|
|
|
285 |
|
|
|
278 |
|
|
|
287 |
|
Income from continuing operations per weighted
average common share diluted |
|
$ |
2.83 |
|
|
$ |
0.92 |
|
|
$ |
2.83 |
|
|
$ |
1.61 |
|
Income from discontinued operations per
weighted average common share diluted |
|
|
|
|
|
|
0.01 |
|
|
|
0.62 |
|
|
|
0.05 |
|
|
Net Income per Weighted Average Common Share
Diluted |
|
$ |
2.83 |
|
|
$ |
0.93 |
|
|
$ |
3.45 |
|
|
$ |
1.66 |
|
|
10
NRG ENERGY, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
|
|
|
|
|
|
|
|
|
|
|
September 30, 2008 |
|
December 31, 2007 |
(In millions, except shares) |
|
(unaudited) |
|
|
|
|
|
ASSETS
|
Current Assets |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
1,483 |
|
|
$ |
1,132 |
|
Restricted cash |
|
|
32 |
|
|
|
29 |
|
Accounts receivable, less allowance for doubtful accounts of $3 and $1, respectively |
|
|
531 |
|
|
|
482 |
|
Inventory |
|
|
456 |
|
|
|
451 |
|
Derivative instruments valuation |
|
|
4,190 |
|
|
|
1,034 |
|
Deferred income taxes |
|
|
|
|
|
|
124 |
|
Cash collateral paid in support of energy risk management activities |
|
|
544 |
|
|
|
85 |
|
Prepayments and other current assets |
|
|
203 |
|
|
|
174 |
|
Current assets discontinued operations |
|
|
|
|
|
|
51 |
|
|
Total current assets |
|
|
7,439 |
|
|
|
3,562 |
|
|
Property, plant and equipment, net of accumulated depreciation of $2,184 and $1,695,
respectively |
|
|
11,472 |
|
|
|
11,320 |
|
|
Other Assets |
|
|
|
|
|
|
|
|
Equity investments in affiliates |
|
|
428 |
|
|
|
425 |
|
Notes receivable and capital lease, less current portion |
|
|
450 |
|
|
|
491 |
|
Goodwill |
|
|
1,786 |
|
|
|
1,786 |
|
Intangible assets, net of accumulated amortization of $425 and $372, respectively |
|
|
822 |
|
|
|
873 |
|
Nuclear decommissioning trust fund |
|
|
333 |
|
|
|
384 |
|
Derivative instruments valuation |
|
|
816 |
|
|
|
150 |
|
Other non-current assets |
|
|
134 |
|
|
|
176 |
|
Intangible assets held-for-sale |
|
|
3 |
|
|
|
14 |
|
Non-current assets discontinued operations |
|
|
|
|
|
|
93 |
|
|
Total other assets |
|
|
4,772 |
|
|
|
4,392 |
|
|
Total Assets |
|
$ |
23,683 |
|
|
$ |
19,274 |
|
|
LIABILITIES AND STOCKHOLDERS EQUITY
|
Current Liabilities |
|
|
|
|
|
|
|
|
Current portion of long-term debt and capital leases |
|
$ |
122 |
|
|
$ |
466 |
|
Accounts payable |
|
|
367 |
|
|
|
384 |
|
Derivative instruments valuation |
|
|
4,022 |
|
|
|
917 |
|
Deferred income taxes |
|
|
16 |
|
|
|
|
|
Cash collateral received in support of energy risk management activities |
|
|
154 |
|
|
|
14 |
|
Accrued expenses and other current liabilities |
|
|
629 |
|
|
|
459 |
|
Current liabilities discontinued operations |
|
|
|
|
|
|
37 |
|
|
Total current liabilities |
|
|
5,310 |
|
|
|
2,277 |
|
|
Other Liabilities |
|
|
|
|
|
|
|
|
Long-term debt and capital leases |
|
|
8,059 |
|
|
|
7,895 |
|
Nuclear decommissioning reserve |
|
|
320 |
|
|
|
307 |
|
Nuclear decommissioning trust liability |
|
|
252 |
|
|
|
326 |
|
Deferred income taxes |
|
|
1,083 |
|
|
|
843 |
|
Derivative instruments valuation |
|
|
1,158 |
|
|
|
759 |
|
Out-of-market contracts |
|
|
336 |
|
|
|
628 |
|
Other non-current liabilities |
|
|
568 |
|
|
|
412 |
|
Non-current liabilities discontinued operations |
|
|
|
|
|
|
76 |
|
|
Total non-current liabilities |
|
|
11,776 |
|
|
|
11,246 |
|
|
Total Liabilities |
|
|
17,086 |
|
|
|
13,523 |
|
|
Minority interest |
|
|
7 |
|
|
|
|
|
3.625% convertible perpetual preferred stock (at liquidation value, net of issuance costs) |
|
|
247 |
|
|
|
247 |
|
Commitments and Contingencies |
|
|
|
|
|
|
|
|
Stockholders Equity |
|
|
|
|
|
|
|
|
Preferred stock (at liquidation value, net of issuance costs) |
|
|
892 |
|
|
|
892 |
|
Common stock |
|
|
3 |
|
|
|
3 |
|
Additional paid-in capital |
|
|
4,135 |
|
|
|
4,092 |
|
Retained earnings |
|
|
2,194 |
|
|
|
1,270 |
|
Less treasury stock, at cost 29,242,483 and 24,550,600 shares, respectively |
|
|
(823 |
) |
|
|
(638 |
) |
Accumulated other comprehensive loss |
|
|
(58 |
) |
|
|
(115 |
) |
|
Total Stockholders Equity |
|
|
6,343 |
|
|
|
5,504 |
|
|
Total Liabilities and Stockholders Equity |
|
$ |
23,683 |
|
|
$ |
19,274 |
|
|
11
NRG ENERGY, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
|
|
|
|
|
|
|
|
|
(In millions) |
|
|
|
|
Nine months ended September 30, |
|
2008 |
|
2007 |
|
Cash Flows from Operating Activities |
|
|
|
|
|
|
|
|
Net income |
|
$ |
965 |
|
|
$ |
482 |
|
Adjustments to reconcile net income to net cash provided by operating activities |
|
|
|
|
|
|
|
|
Distributions and equity in (earnings) of unconsolidated affiliates |
|
|
(24 |
) |
|
|
(23 |
) |
Depreciation and amortization |
|
|
478 |
|
|
|
483 |
|
Amortization of nuclear fuel |
|
|
31 |
|
|
|
42 |
|
Amortization and write-off of financing costs and debt discount/premiums |
|
|
22 |
|
|
|
59 |
|
Amortization of intangibles and out-of-market contracts |
|
|
(226 |
) |
|
|
(112 |
) |
Changes in deferred income taxes and liability for unrecognized tax benefits |
|
|
427 |
|
|
|
232 |
|
Changes in nuclear decommissioning trust liability |
|
|
8 |
|
|
|
23 |
|
Changes in derivatives |
|
|
(110 |
) |
|
|
41 |
|
Changes in collateral deposits supporting energy risk management activities |
|
|
(320 |
) |
|
|
(107 |
) |
Loss/(gain) on disposals and sales of assets |
|
|
13 |
|
|
|
(16 |
) |
Gain on sale of discontinued operations |
|
|
(273 |
) |
|
|
|
|
Gain on sale of emission allowances |
|
|
(52 |
) |
|
|
(31 |
) |
Amortization of unearned equity compensation |
|
|
21 |
|
|
|
19 |
|
Cash provided/(used) by changes in other working capital |
|
|
81 |
|
|
|
(116 |
) |
|
Net Cash Provided by Operating Activities |
|
|
1,041 |
|
|
|
976 |
|
|
Cash Flows from Investing Activities |
|
|
|
|
|
|
|
|
Capital expenditures |
|
|
(649 |
) |
|
|
(309 |
) |
Increase in restricted cash, net |
|
|
(3 |
) |
|
|
(18 |
) |
Decrease in notes receivable |
|
|
20 |
|
|
|
26 |
|
Purchases of emission allowances |
|
|
(6 |
) |
|
|
(152 |
) |
Proceeds from sale of emission allowances |
|
|
75 |
|
|
|
170 |
|
Investments in nuclear decommissioning trust fund securities |
|
|
(441 |
) |
|
|
(193 |
) |
Proceeds from sales of nuclear decommissioning trust fund securities |
|
|
434 |
|
|
|
170 |
|
Proceeds from sale of discontinued operations, net of cash divested |
|
|
241 |
|
|
|
|
|
Proceeds from sale of assets |
|
|
14 |
|
|
|
57 |
|
Decrease in trust fund balances |
|
|
|
|
|
|
19 |
|
Equity investment in unconsolidated affiliate |
|
|
(17 |
) |
|
|
|
|
Other |
|
|
|
|
|
|
(2 |
) |
|
Net Cash Used by Investing Activities |
|
|
(332 |
) |
|
|
(232 |
) |
|
Cash Flows from Financing Activities |
|
|
|
|
|
|
|
|
Payment of dividends to preferred stockholders |
|
|
(41 |
) |
|
|
(41 |
) |
Payment of financing element of acquired derivatives |
|
|
(49 |
) |
|
|
|
|
Payment for treasury stock |
|
|
(185 |
) |
|
|
(268 |
) |
Proceeds from issuance of common stock, net of issuance costs |
|
|
8 |
|
|
|
|
|
Proceeds from sale of minority interest in subsidiary |
|
|
50 |
|
|
|
|
|
Proceeds from issuance of long-term debt |
|
|
20 |
|
|
|
1,411 |
|
Payment of deferred debt issuance costs |
|
|
(2 |
) |
|
|
(5 |
) |
Payments for short and long-term debt |
|
|
(202 |
) |
|
|
(1,472 |
) |
|
Net Cash Used by Financing Activities |
|
|
(401 |
) |
|
|
(375 |
) |
|
Change in cash from discontinued operations |
|
|
43 |
|
|
|
(16 |
) |
Effect of exchange rate changes on cash and cash equivalents |
|
|
|
|
|
|
7 |
|
|
Net Increase in Cash and Cash Equivalents |
|
|
351 |
|
|
|
360 |
|
Cash and Cash Equivalents at Beginning of Period |
|
|
1,132 |
|
|
|
777 |
|
|
Cash and Cash Equivalents at End of Period |
|
$ |
1,483 |
|
|
$ |
1,137 |
|
|
12
Appendix Table A-1: Third Quarter 2008 Regional Adjusted EBITDA Reconciliation
The following table summarizes the calculation of adjusted EBITDA and provides a reconciliation to
net income/(loss)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Dollars in millions) |
|
Texas |
|
Northeast |
|
South Central |
|
West |
|
International |
|
Thermal |
|
Corporate |
|
Total |
|
Net Income (Loss) |
|
|
594 |
|
|
|
351 |
|
|
|
24 |
|
|
|
13 |
|
|
|
19 |
|
|
|
4 |
|
|
|
(221 |
) |
|
|
784 |
|
|
Plus: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income Tax |
|
|
456 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6 |
|
|
|
|
|
|
|
68 |
|
|
|
530 |
|
Interest Expense |
|
|
25 |
|
|
|
14 |
|
|
|
13 |
|
|
|
1 |
|
|
|
|
|
|
|
2 |
|
|
|
125 |
|
|
|
180 |
|
Amortization of Finance Costs |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6 |
|
|
|
6 |
|
Amortization of Debt (Discount)/Premium |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation Expense |
|
|
108 |
|
|
|
26 |
|
|
|
16 |
|
|
|
2 |
|
|
|
|
|
|
|
3 |
|
|
|
1 |
|
|
|
156 |
|
ARO Accretion Expense |
|
|
1 |
|
|
|
2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3 |
|
Amortization of Power Contracts |
|
|
(69 |
) |
|
|
|
|
|
|
(7 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(76 |
) |
Amortization of Fuel Contracts |
|
|
(9 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(9 |
) |
Amortization of Emission Credits |
|
|
10 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10 |
|
|
EBITDA |
|
|
1,116 |
|
|
|
393 |
|
|
|
46 |
|
|
|
16 |
|
|
|
25 |
|
|
|
9 |
|
|
|
(21 |
) |
|
|
1,584 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from Discontinued Operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA |
|
|
1,116 |
|
|
|
393 |
|
|
|
46 |
|
|
|
16 |
|
|
|
25 |
|
|
|
9 |
|
|
|
(21 |
) |
|
|
1,584 |
|
Less: MtM forward position accruals |
|
|
302 |
|
|
|
179 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
481 |
|
Add: Prior period MtM reversals |
|
|
5 |
|
|
|
2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7 |
|
Less: Hedge Ineffectiveness |
|
|
329 |
|
|
|
23 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
352 |
|
|
Adjusted EBITDA, excluding MtM |
|
|
490 |
|
|
|
193 |
|
|
|
46 |
|
|
|
16 |
|
|
|
25 |
|
|
|
9 |
|
|
|
(21 |
) |
|
|
758 |
|
|
13
Appendix Table A-2: Third Quarter 2007 Regional Adjusted EBITDA Reconciliation
The following table summarizes the calculation of adjusted EBITDA and provides a reconciliation to
net income/(loss)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
South |
|
|
|
|
|
|
|
|
|
|
(Dollars in millions) |
|
Texas |
|
Northeast |
|
Central |
|
West |
|
International |
|
Thermal |
|
Corporate |
|
Total |
|
Net Income (Loss) |
|
|
161 |
|
|
|
171 |
|
|
|
17 |
|
|
|
13 |
|
|
|
54 |
|
|
|
4 |
|
|
|
(152 |
) |
|
|
268 |
|
|
Plus: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income Tax |
|
|
114 |
|
|
|
|
|
|
|
1 |
|
|
|
|
|
|
|
(26 |
) |
|
|
|
|
|
|
56 |
|
|
|
145 |
|
Interest Expense |
|
|
38 |
|
|
|
14 |
|
|
|
14 |
|
|
|
|
|
|
|
(1 |
) |
|
|
1 |
|
|
|
94 |
|
|
|
160 |
|
Amortization of Finance Costs |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6 |
|
|
|
6 |
|
Amortization of Debt (Discount)/Premium |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2 |
|
|
|
2 |
|
Depreciation Expense |
|
|
113 |
|
|
|
25 |
|
|
|
17 |
|
|
|
1 |
|
|
|
|
|
|
|
3 |
|
|
|
1 |
|
|
|
160 |
|
ARO Accretion Expense |
|
|
1 |
|
|
|
1 |
|
|
|
|
|
|
|
1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3 |
|
Amortization of Power Contracts |
|
|
(59 |
) |
|
|
|
|
|
|
(7 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(66 |
) |
Amortization of Fuel Contracts |
|
|
17 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
17 |
|
Amortization of Emission Credits |
|
|
11 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11 |
|
|
EBITDA |
|
|
396 |
|
|
|
211 |
|
|
|
42 |
|
|
|
15 |
|
|
|
27 |
|
|
|
8 |
|
|
|
7 |
|
|
|
706 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from Discontinued Operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(3 |
) |
|
|
|
|
|
|
|
|
|
|
(3 |
) |
|
Adjusted EBITDA |
|
|
396 |
|
|
|
211 |
|
|
|
42 |
|
|
|
15 |
|
|
|
24 |
|
|
|
8 |
|
|
|
7 |
|
|
|
703 |
|
Less: MtM forward position accruals |
|
|
(8 |
) |
|
|
10 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2 |
|
Add: Prior period MtM reversals |
|
|
15 |
|
|
|
2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
17 |
|
Less: Hedge Ineffectiveness |
|
|
9 |
|
|
|
(1 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8 |
|
|
Adjusted EBITDA, excluding MtM |
|
|
410 |
|
|
|
204 |
|
|
|
42 |
|
|
|
15 |
|
|
|
24 |
|
|
|
8 |
|
|
|
7 |
|
|
|
710 |
|
|
14
Appendix Table A-3: Year-to-date September 30,2008 Regional Adjusted EBITDA Reconciliation
The following table summarizes the calculation of adjusted EBITDA and provides a reconciliation to
net income/(loss)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
South |
|
|
|
|
|
|
|
|
|
|
(Dollars in millions) |
|
Texas |
|
Northeast |
|
Central |
|
West |
|
International |
|
Thermal |
|
Corporate |
|
Total |
|
Net Income (Loss) |
|
|
644 |
|
|
|
365 |
|
|
|
57 |
|
|
|
38 |
|
|
|
229 |
|
|
|
11 |
|
|
|
(379 |
) |
|
|
965 |
|
|
Plus: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income Tax |
|
|
487 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
15 |
|
|
|
|
|
|
|
29 |
|
|
|
531 |
|
Interest Expense |
|
|
87 |
|
|
|
42 |
|
|
|
38 |
|
|
|
5 |
|
|
|
|
|
|
|
5 |
|
|
|
283 |
|
|
|
460 |
|
Amortization of Finance Costs |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
17 |
|
|
|
17 |
|
Amortization of Debt (Discount)/Premium |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4 |
|
|
|
4 |
|
Depreciation Expense |
|
|
334 |
|
|
|
77 |
|
|
|
50 |
|
|
|
6 |
|
|
|
|
|
|
|
8 |
|
|
|
3 |
|
|
|
478 |
|
Accretion of Asset Retirement Obligation |
|
|
2 |
|
|
|
2 |
|
|
|
|
|
|
|
2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6 |
|
Amortization of Power Contracts |
|
|
(215 |
) |
|
|
|
|
|
|
(18 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(233 |
) |
Amortization of Fuel Contracts |
|
|
(7 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(7 |
) |
Amortization of Emission Credits |
|
|
30 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
30 |
|
|
EBITDA |
|
|
1,362 |
|
|
|
486 |
|
|
|
127 |
|
|
|
51 |
|
|
|
244 |
|
|
|
24 |
|
|
|
(43 |
) |
|
|
2,251 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from Discontinued Operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(172 |
) |
|
|
|
|
|
|
|
|
|
|
(172 |
) |
|
Adjusted EBITDA |
|
|
1,362 |
|
|
|
486 |
|
|
|
127 |
|
|
|
51 |
|
|
|
72 |
|
|
|
24 |
|
|
|
(43 |
) |
|
|
2,079 |
|
Less: MtM forward position accruals |
|
|
114 |
|
|
|
57 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
171 |
|
Add: Prior period MtM reversals |
|
|
21 |
|
|
|
11 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
32 |
|
Less: Hedge Ineffectiveness |
|
|
(28 |
) |
|
|
2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(26 |
) |
|
Adjusted EBITDA, excluding MtM |
|
|
1,297 |
|
|
|
438 |
|
|
|
127 |
|
|
|
51 |
|
|
|
72 |
|
|
|
24 |
|
|
|
(43 |
) |
|
|
1,966 |
|
|
15
Appendix Table A-4: Year-to-date September 30, 2007 Regional Adjusted EBITDA Reconciliation
The following table summarizes the calculation of adjusted EBITDA and provides a reconciliation to
net income/(loss)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
South |
|
|
|
|
|
|
|
|
|
|
(Dollars in millions) |
|
Texas |
|
Northeast |
|
Central |
|
West |
|
International |
|
Thermal |
|
Corporate |
|
Total |
|
Net Income (Loss) |
|
|
355 |
|
|
|
319 |
|
|
|
23 |
|
|
|
26 |
|
|
|
88 |
|
|
|
32 |
|
|
|
(361 |
) |
|
|
482 |
|
|
Plus: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income Tax |
|
|
269 |
|
|
|
|
|
|
|
1 |
|
|
|
|
|
|
|
(15 |
) |
|
|
|
|
|
|
45 |
|
|
|
300 |
|
Interest Expense |
|
|
133 |
|
|
|
43 |
|
|
|
40 |
|
|
|
|
|
|
|
4 |
|
|
|
5 |
|
|
|
270 |
|
|
|
495 |
|
Amortization of Finance Costs |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
20 |
|
|
|
20 |
|
Amortization of Debt (Discount)/Premium |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5 |
|
|
|
5 |
|
Refinancing Expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
35 |
|
|
|
35 |
|
Depreciation Expense |
|
|
341 |
|
|
|
74 |
|
|
|
51 |
|
|
|
2 |
|
|
|
|
|
|
|
9 |
|
|
|
4 |
|
|
|
481 |
|
ARO Accretion Expense |
|
|
2 |
|
|
|
2 |
|
|
|
|
|
|
|
1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5 |
|
Amortization of Power Contracts |
|
|
(167 |
) |
|
|
|
|
|
|
(18 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(185 |
) |
Amortization of Fuel Contracts |
|
|
43 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
43 |
|
Amortization of Emission Credits |
|
|
30 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
30 |
|
|
EBITDA |
|
|
1,006 |
|
|
|
438 |
|
|
|
97 |
|
|
|
29 |
|
|
|
77 |
|
|
|
46 |
|
|
|
18 |
|
|
|
1,711 |
|
Income from Discontinued Operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(13 |
) |
|
|
|
|
|
|
|
|
|
|
(13 |
) |
|
Gain on Sale of Equity Method Investments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1 |
) |
|
|
(1 |
) |
Gain on Sale of Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(18 |
) |
|
|
|
|
|
|
(18 |
) |
|
Adjusted EBITDA |
|
|
1,006 |
|
|
|
438 |
|
|
|
97 |
|
|
|
29 |
|
|
|
64 |
|
|
|
28 |
|
|
|
17 |
|
|
|
1,679 |
|
Less: MtM forward position accruals |
|
|
15 |
|
|
|
8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
23 |
|
Add: Prior period MtM reversals |
|
|
69 |
|
|
|
40 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
109 |
|
Less: Hedge Ineffectiveness |
|
|
24 |
|
|
|
7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
31 |
|
|
Adjusted EBITDA, excluding MtM |
|
|
1,036 |
|
|
|
463 |
|
|
|
97 |
|
|
|
29 |
|
|
|
64 |
|
|
|
28 |
|
|
|
17 |
|
|
|
1,734 |
|
|
EBITDA, adjusted EBITDA and free cash flow are non-GAAP financial measures. These measurements are
not recognized in accordance with GAAP and should not be viewed as an alternative to GAAP measures
of performance. The presentation of adjusted EBITDA and free cash flow should not be construed as
an inference that NRGs 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 |
16
|
|
|
Other companies in this industry may calculate EBITDA differently than NRG does, limiting
its usefulness as a comparative measure. |
Because of these limitations, EBITDA should not be considered as a measure of discretionary cash
available to use to invest in the growth of NRGs business. NRG compensates for these limitations
by relying primarily on our GAAP results and using EBITDA and adjusted EBITDA only supplementally.
See the statements of cash flow included in the financial statements that are a part of this news
release.
Adjusted EBITDA is presented as a further supplemental measure of operating performance. Adjusted
EBITDA represents EBITDA adjusted for discontinued operations, gains on sale of equity method
investments and other assets; factors which we do not consider indicative of future operating
performance. The reader is encouraged to evaluate each adjustment and the reasons NRG considers it
appropriate for supplemental analysis. As an analytical tool, adjusted EBITDA is subject to all of
the limitations applicable to EBITDA. In addition, in evaluating adjusted EBITDA, the reader should
be aware that in the future NRG may incur expenses similar to the adjustments in this news release.
Adjusted EBITDA, excluding mark-to-market (MtM) adjustments, is provided to further supplement
adjusted EBITDA by excluding the impact of unrealized MtM adjustments included in EBITDA for hedge
contracts that are economic hedges but do not qualify for hedge accounting treatment in accordance
with SFAS No. 133 Accounting for Derivative Instruments and Hedging Activities, as well as the
ineffectiveness impact of economic hedge contracts that qualify for hedge accounting treatment.
Adjusted EBITDA, excluding MtM adjustments, is a supplemental measure provided to illustrate the
impact of MtM movements on adjusted EBITDA resulting from commodity price movements for economic
hedge contracts while the underlying hedged commodity has not been subject to MtM adjustments.
Free cash flow is cash flow from operations less capital expenditures and preferred stock dividends
and is used by NRG predominantly as a forecasting tool to estimate cash available for debt
reduction and other capital allocation alternatives. The reader is encouraged to evaluate each
adjustment and the reasons NRG considers it appropriate for supplemental analysis. In addition, in
evaluating free cash flow, the reader should be aware that in the future NRG may incur expenses
similar to the adjustments in this news release. Free cash flow improvements targeted under our
FORNRG program are expected to result in increased cash provided by operations or reduced cash used
in investing activities, and a reconciliation to such measures is not accessible on a forward
looking basis.
17