8-K/A
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, DC 20549
FORM 8-K/A
(Amendment No. 1)
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): May 1, 2009
NRG ENERGY, INC.
(Exact name of Registrant as specified in its charter)
|
|
|
|
|
Delaware
(State or other jurisdiction of
incorporation)
|
|
001-15891
(Commission File Number)
|
|
41-1724239
(IRS Employer Identification No.) |
211 Carnegie Center, Princeton, New Jersey 08540
(Address of principal executive offices, including zip code)
(609) 524-4500
(Registrants telephone number, including area code)
N/A
(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:
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)) |
TABLE OF CONTENTS
This Current Report on Form 8-K/A (Form 8-K/A) amends the Form 8-K filed by NRG Energy, Inc.
(NRG) on May 7, 2009 (the Original 8-K) to include the information required by Item 9.01 of the
Form 8-K in connection with NRGs recent acquisition of the Texas electric retail business
operations (Reliant Retail) of RRI Energy, Inc. (formerly known as Reliant Energy, Inc., and
referred to herein as RRI).
Item 9.01 Financial Statements and Exhibits
(a) Financial statements of businesses acquired
Reliant Retail constituted substantially all of the business of RERH Holdings, LLC and
subsidiaries (RERH), a wholly owned subsidiary of RRI. Accordingly, the audited consolidated
balance sheets of RERH as of December 31, 2008 and 2007, and the related consolidated statements of
operations, members equity and comprehensive income (loss), and cash flows for each of the years
in the three-year period ended December 31, 2008, are filed as Exhibit 99.1 to this Form 8-K/A and
are incorporated herein by reference. In addition, the unaudited condensed consolidated balance
sheet of RERH as of March 31, 2009, and the related condensed consolidated statements of operations
and cash flows for the three-month periods ended March 31, 2009 and 2008, are included as Exhibit
99.2 to this Form 8-K/A and are incorporated herein by reference.
NRG did not acquire the portions of the business reported under RERH related to retail markets
outside of Texas. In addition, NRG acquired a power purchase agreement on a wind farm in Texas, as
well as related Renewable Energy Certificates and hedges, which were not part of RERH. Elimination
of the specified assets and liabilities that were not acquired or assumed, and the addition of the
specified assets acquired and liabilities assumed that were not part of RERH, are depicted in
pro forma financial statements presenting the effects of the acquisition, as set forth in Item
9.01(b) below.
(b) Pro forma financial information
The following unaudited pro forma financial information presenting the effects of the
acquisition is filed as Exhibit 99.3 to this Form 8-K/A and incorporated herein by reference:
|
I. |
|
Unaudited Pro Forma Condensed Combined Balance Sheet as of March 31,
2009 |
|
|
II. |
|
Unaudited Pro Forma Condensed Combined Statements of Operations for the
year ended December 31, 2008 and the three months ended March 31, 2009 |
|
|
III. |
|
Notes to the Unaudited Pro Forma Condensed Combined Financial
Statements |
(c) Exhibits
|
|
|
Exhibit Number |
|
Description |
|
|
|
23
|
|
Consent of KPMG LLP, Independent Registered Public Accounting Firm. |
|
|
|
99.1
|
|
Audited Consolidated Balance Sheets of RERH Holdings, LLC and Subsidiaries as
of December 31, 2008 and 2007, and the related Consolidated Statements of
Operations, Members Equity and Comprehensive Income (Loss), and Cash Flows
for each of the years in the three-year period ended December 31, 2008. |
|
|
|
99.2
|
|
Unaudited Condensed Consolidated
Balance Sheet of RERH Holdings, LLC and
Subsidiaries as of March 31, 2009, and the related Condensed Consolidated
Statements of Operations and Cash Flows for the three months ended March 31,
2009 and 2008. |
|
|
|
99.3
|
|
Unaudited Pro Forma Condensed Combined Financial Statements of NRG Energy, Inc. |
2
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.
|
|
Date: July 17, 2009 |
/s/ Michael Bramnick
|
|
|
Name: |
Michael Bramnick |
|
|
Title: |
Senior Vice President and General Counsel |
|
|
3
EXHIBIT INDEX
|
|
|
Exhibit Number |
|
Description |
|
|
|
23 |
|
Consent of KPMG LLP, Independent Registered Public Accounting Firm. |
|
|
|
99.1 |
|
Audited Consolidated Balance Sheets of RERH Holdings, LLC and Subsidiaries as
of December 31, 2008 and 2007, and the related Consolidated Statements of
Operations, Members Equity and Comprehensive Income (Loss), and Cash Flows
for each of the years in the three-year period ended December 31, 2008. |
|
|
|
99.2 |
|
Unaudited Condensed Consolidated
Balance Sheet of RERH Holdings, LLC and
Subsidiaries as of March 31, 2009, and the related Condensed Consolidated
Statements of Operations and Cash Flows for the three months ended March 31,
2009 and 2008. |
|
|
|
99.3 |
|
Unaudited Pro Forma Condensed Combined Financial Statements of NRG Energy, Inc. |
4
EX-23
Exhibit 23
Consent of Independent Registered Public Accounting Firm
The Board of Directors and Members
RERH Holdings, LLC:
We consent to the incorporation by reference in the registration statements on Form S-3 (No.
333-157351) and on Form S-8 (333-114007, 333-135973, and 333-151992) of NRG Energy, Inc. of our
report dated February 28, 2009, with respect to the consolidated balance sheets of RERH Holdings,
LLC and subsidiaries (the Company) as of December 31, 2008 and 2007, and the related consolidated
statements of operations, members equity and comprehensive income (loss), and cash flows for each
of the years in the three-year period ended December 31, 2008, which report appears in the Current
Report on Form 8-K/A of NRG Energy, Inc. dated July 17, 2009. Our report with respect to the
consolidated financial statements refers to changes in accounting in 2008 for fair value
measurements of financial instruments and fair value amounts recognized for derivative instruments
executed with the same counterparty under a master netting arrangement and related amounts
recognized upon payment or receipt of cash collateral. In addition, the Company changed its
accounting for income tax uncertainties in 2007.
/s/ KPMG LLP
Houston, Texas
July 15, 2009
EX-99.1
Exhibit
99.1
Report of
Independent Registered Public Accounting Firm
The Board of Directors and Members
RERH Holdings, LLC:
We have audited the accompanying consolidated balance sheets of
RERH Holdings, LLC and subsidiaries (the Company) as of
December 31, 2008 and 2007, and the related consolidated
statements of operations, members equity and comprehensive
income (loss), and cash flows for each of the years in the
three-year period ended December 31, 2008. These
consolidated financial statements are the responsibility of the
Companys management. Our responsibility is to express an
opinion on these consolidated financial statements based on our
audits.
We conducted our audits in accordance with the standards of the
Public Company Accounting Oversight Board (United States). Those
standards require that we plan and perform the audits to obtain
reasonable assurance about whether the financial statements are
free of material misstatement. The Company is not required to
have, nor were we engaged to perform, an audit of its internal
control over financial reporting. Our audits included
consideration of internal control over financial reporting as a
basis for designing audit procedures that are appropriate in the
circumstances, but not for the purpose of expressing an opinion
on the effectiveness of the Companys internal control over
financial reporting. Accordingly, we express no such opinion. An
audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements,
assessing the accounting principles used and significant
estimates made by management, as well as evaluating the overall
financial statement presentation. We believe that our audits
provide a reasonable basis for our opinion.
In our opinion, the consolidated financial statements referred
to above present fairly, in all material respects, the financial
position of RERH Holdings, LLC and subsidiaries as of
December 31, 2008 and 2007, and the results of their
operations and their cash flows for each of the years in the
three-year period ended December 31, 2008, in conformity
with U.S. generally accepted accounting principles.
As discussed in notes 2(e) and 2(f) to the consolidated
financial statements, the Company changed its accounting in 2008
for fair value measurements of financial instruments and fair
value amounts recognized for derivative instruments executed
with the same counterparty under a master netting arrangement
and related amounts recognized upon payment or receipt of cash
collateral, respectively. In addition, as discussed in
note 7(d) to the consolidated financial statements, the
Company changed its accounting for income tax uncertainties in
2007.
KPMG LLP
Houston, Texas
February 28, 2009
1
RERH
HOLDINGS, LLC AND SUBSIDIARIES
CONSOLIDATED
STATEMENTS OF OPERATIONS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2008
|
|
|
2007
|
|
|
2006
|
|
|
|
(thousands of dollars)
|
|
|
Revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
Electricity sales and services revenues (including $4,190, $(70)
and $227 unrealized gains (losses))
|
|
$
|
9,151,352
|
|
|
$
|
7,978,078
|
|
|
$
|
7,460,341
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of sales (including $(624,386), $443,218 and $(394,902)
unrealized gains (losses))
|
|
|
9,114,950
|
|
|
|
6,368,557
|
|
|
|
2,790,009
|
|
Cost of salesaffiliates (including $119,458, $0 and $0
unrealized losses)
|
|
|
368,126
|
|
|
|
236,762
|
|
|
|
3,937,469
|
|
Operation and maintenance
|
|
|
227,776
|
|
|
|
225,261
|
|
|
|
206,397
|
|
Operation and maintenanceaffiliates
|
|
|
19,293
|
|
|
|
19,271
|
|
|
|
25,917
|
|
Selling, general and administrative
|
|
|
229,736
|
|
|
|
211,372
|
|
|
|
231,692
|
|
Selling, general and administrativeaffiliates
|
|
|
71,929
|
|
|
|
68,876
|
|
|
|
70,060
|
|
Gain on sale of Northeast C&I contracts
|
|
|
(52,140
|
)
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
22,388
|
|
|
|
23,947
|
|
|
|
29,490
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating expense
|
|
|
10,002,058
|
|
|
|
7,154,046
|
|
|
|
7,291,034
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Income (Loss)
|
|
|
(850,706
|
)
|
|
|
824,032
|
|
|
|
169,307
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Income (Expense):
|
|
|
|
|
|
|
|
|
|
|
|
|
Other, net
|
|
|
(336
|
)
|
|
|
699
|
|
|
|
22
|
|
Interest expense
|
|
|
(30,246
|
)
|
|
|
(29,476
|
)
|
|
|
(28,198
|
)
|
Interest income
|
|
|
7,643
|
|
|
|
15,166
|
|
|
|
2,481
|
|
Interest income (expense), netaffiliates
|
|
|
(2,709
|
)
|
|
|
(6,579
|
)
|
|
|
104,427
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total other income (expense)
|
|
|
(25,648
|
)
|
|
|
(20,190
|
)
|
|
|
78,732
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (Loss) Before Income Taxes
|
|
|
(876,354
|
)
|
|
|
803,842
|
|
|
|
248,039
|
|
Income tax expense (benefit)
|
|
|
(303,798
|
)
|
|
|
309,135
|
|
|
|
96,180
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income (Loss)
|
|
$
|
(572,556
|
)
|
|
$
|
494,707
|
|
|
$
|
151,859
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See Notes to the Consolidated Financial Statements
2
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
|
|
2008
|
|
|
2007
|
|
|
|
(thousands of dollars)
|
|
|
ASSETS
|
Current Assets:
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
100,669
|
|
|
$
|
226,200
|
|
Accounts receivable and unbilled revenue, principally customer,
net of allowance of $34,222 and $34,947
|
|
|
838,586
|
|
|
|
776,115
|
|
Accumulated deferred income taxes
|
|
|
241,304
|
|
|
|
94,744
|
|
Derivative assets
|
|
|
1,007,121
|
|
|
|
468,275
|
|
Prepayments and other current assets
|
|
|
12,033
|
|
|
|
21,171
|
|
|
|
|
|
|
|
|
|
|
Total current assets
|
|
|
2,199,713
|
|
|
|
1,586,505
|
|
|
|
|
|
|
|
|
|
|
Property, Plant and Equipment, net
|
|
|
49,728
|
|
|
|
43,487
|
|
|
|
|
|
|
|
|
|
|
Other Assets:
|
|
|
|
|
|
|
|
|
Goodwill, net
|
|
|
31,631
|
|
|
|
31,631
|
|
Derivative assets
|
|
|
322,493
|
|
|
|
243,230
|
|
Accumulated deferred income taxes
|
|
|
121,598
|
|
|
|
1,140
|
|
Other
|
|
|
18,142
|
|
|
|
21,829
|
|
|
|
|
|
|
|
|
|
|
Total other assets
|
|
|
493,864
|
|
|
|
297,830
|
|
|
|
|
|
|
|
|
|
|
Total Assets
|
|
$
|
2,743,305
|
|
|
$
|
1,927,822
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND MEMBERS EQUITY
|
Current Liabilities:
|
|
|
|
|
|
|
|
|
Accounts payable, principally trade
|
|
$
|
473,330
|
|
|
$
|
486,746
|
|
Payable to affiliates, net
|
|
|
11,468
|
|
|
|
40,437
|
|
Retail customer deposits
|
|
|
58,919
|
|
|
|
62,676
|
|
Other taxes payable
|
|
|
37,238
|
|
|
|
46,634
|
|
Taxes payable to Reliant Energy, Inc. and related accrued
interest
|
|
|
3,303
|
|
|
|
21,188
|
|
Accrual for transmission and distribution charges
|
|
|
82,945
|
|
|
|
74,393
|
|
Derivative liabilities
|
|
|
1,533,990
|
|
|
|
675,780
|
|
Derivative liabilitiesaffiliates
|
|
|
100,006
|
|
|
|
|
|
Other
|
|
|
75,054
|
|
|
|
90,569
|
|
|
|
|
|
|
|
|
|
|
Total current liabilities
|
|
|
2,376,253
|
|
|
|
1,498,423
|
|
|
|
|
|
|
|
|
|
|
Other Liabilities:
|
|
|
|
|
|
|
|
|
Derivative liabilities
|
|
|
589,386
|
|
|
|
205,581
|
|
Derivative liabilitiesaffiliates
|
|
|
19,452
|
|
|
|
|
|
Other
|
|
|
10,295
|
|
|
|
33,833
|
|
|
|
|
|
|
|
|
|
|
Total other liabilities
|
|
|
619,133
|
|
|
|
239,414
|
|
|
|
|
|
|
|
|
|
|
Commitments and Contingencies
|
|
|
|
|
|
|
|
|
Members Equity:
|
|
|
|
|
|
|
|
|
Members equity
|
|
|
(252,081
|
)
|
|
|
189,985
|
|
|
|
|
|
|
|
|
|
|
Total members equity
|
|
|
(252,081
|
)
|
|
|
189,985
|
|
|
|
|
|
|
|
|
|
|
Total Liabilities and Members Equity
|
|
$
|
2,743,305
|
|
|
$
|
1,927,822
|
|
|
|
|
|
|
|
|
|
|
See Notes to the Consolidated Financial Statements
3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2008
|
|
|
2007
|
|
|
2006
|
|
|
|
(thousand of dollars)
|
|
|
Cash Flows from Operating Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
$
|
(572,556
|
)
|
|
$
|
494,707
|
|
|
$
|
151,859
|
|
Adjustments to reconcile net income (loss) to net cash provided
by (used in) operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain on sale of Northeast C&I contracts
|
|
|
(52,140
|
)
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
22,388
|
|
|
|
23,947
|
|
|
|
29,490
|
|
Deferred income taxes
|
|
|
(290,572
|
)
|
|
|
163,557
|
|
|
|
(108,547
|
)
|
Net changes in energy derivatives
|
|
|
703,390
|
|
|
|
(391,981
|
)
|
|
|
407,649
|
|
Net changes in energy derivativesaffiliates
|
|
|
119,458
|
|
|
|
|
|
|
|
|
|
Non-cash federal income tax contributions from Reliant Energy,
Inc., net
|
|
|
|
|
|
|
|
|
|
|
179,222
|
|
Other, net
|
|
|
877
|
|
|
|
3,301
|
|
|
|
1,118
|
|
Changes in other assets and liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts receivable and unbilled revenue, net
|
|
|
(62,471
|
)
|
|
|
12,315
|
|
|
|
196,846
|
|
Receivables/payablesaffiliates
|
|
|
(29,545
|
)
|
|
|
(41,891
|
)
|
|
|
(481,521
|
)
|
Margin deposits, net
|
|
|
(2,939
|
)
|
|
|
10,890
|
|
|
|
(2,775
|
)
|
Net derivative assets and liabilities
|
|
|
(34,869
|
)
|
|
|
(22,709
|
)
|
|
|
(76,112
|
)
|
Accounts payable
|
|
|
(18,859
|
)
|
|
|
89,974
|
|
|
|
271,019
|
|
Other current assets
|
|
|
12,077
|
|
|
|
9,806
|
|
|
|
10,763
|
|
Other current liabilities
|
|
|
(10,101
|
)
|
|
|
12,901
|
|
|
|
31,057
|
|
Other assets
|
|
|
4,160
|
|
|
|
(5,295
|
)
|
|
|
342
|
|
Retail customer deposits
|
|
|
(2,257
|
)
|
|
|
(4,392
|
)
|
|
|
6,158
|
|
Income taxes payable/receivable
|
|
|
(9,236
|
)
|
|
|
(4,226
|
)
|
|
|
9,032
|
|
Other taxes payable
|
|
|
(9,396
|
)
|
|
|
(9,056
|
)
|
|
|
14,311
|
|
Accrual for transmission and distribution charges
|
|
|
8,552
|
|
|
|
13,739
|
|
|
|
16,344
|
|
Taxes payable to Reliant Energy, Inc. and related accrued
interest
|
|
|
(17,885
|
)
|
|
|
21,188
|
|
|
|
|
|
Other liabilities
|
|
|
707
|
|
|
|
(2,687
|
)
|
|
|
(3,477
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by (used in) operating activities
|
|
|
(241,217
|
)
|
|
|
374,088
|
|
|
|
652,778
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows from Investing Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Restricted cash
|
|
|
|
|
|
|
13,000
|
|
|
|
(13,000
|
)
|
Capital expenditures
|
|
|
(27,742
|
)
|
|
|
(13,457
|
)
|
|
|
(9,424
|
)
|
Proceeds from sale of Northeast C&I contracts
|
|
|
11,428
|
|
|
|
|
|
|
|
|
|
Contribution to investment
|
|
|
|
|
|
|
(2,550
|
)
|
|
|
|
|
Contribution from Reliant Energy, Inc. of Reliant Energy
Solutions East, LLC
|
|
|
|
|
|
|
2,530
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash used in investing activities
|
|
|
(16,314
|
)
|
|
|
(477
|
)
|
|
|
(22,424
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows from Financing Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Decrease in short-term borrowings, net
|
|
|
|
|
|
|
|
|
|
|
(450,000
|
)
|
Contributions from (distributions to) Reliant Energy, Inc., net
|
|
|
132,000
|
|
|
|
(283,428
|
)
|
|
|
(2,944
|
)
|
Changes in note with Reliant Energy, Inc., net
|
|
|
|
|
|
|
|
|
|
|
(50,115
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by (used in) financing activities
|
|
|
132,000
|
|
|
|
(283,428
|
)
|
|
|
(503,059
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Change in Cash and Cash Equivalents
|
|
|
(125,531
|
)
|
|
|
90,183
|
|
|
|
127,295
|
|
Cash and Cash Equivalents at Beginning of Period
|
|
|
226,200
|
|
|
|
136,017
|
|
|
|
8,722
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and Cash Equivalents at End of Period
|
|
$
|
100,669
|
|
|
$
|
226,200
|
|
|
$
|
136,017
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental Disclosure of Cash Flow Information:
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Payments:
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest paid to affiliate
|
|
$
|
|
|
|
$
|
5,995
|
|
|
$
|
2,942
|
|
Interest paid to third parties
|
|
|
30,447
|
|
|
|
29,741
|
|
|
|
29,090
|
|
Income taxes paid (net of income tax refunds received)
|
|
|
16,603
|
|
|
|
25,012
|
|
|
|
16,472
|
|
Income taxes paid to affiliate
|
|
|
|
|
|
|
110,000
|
|
|
|
|
|
Non-cash Disclosure:
|
|
|
|
|
|
|
|
|
|
|
|
|
Contributions from (distributions to) Reliant Energy, Inc., net
|
|
|
(1,510
|
)
|
|
|
995
|
|
|
|
171,629
|
|
Transfer of certain assets and liabilities from Reliant Energy
Electric Solutions, LLC to Reliant Energy Power Supply, LLC, net
|
|
|
|
|
|
|
|
|
|
|
329,807
|
|
Transfer of certain assets and liabilities from Reliant Energy
Services, Inc. to Reliant Energy Power Supply, LLC, net
|
|
|
|
|
|
|
(2,254
|
)
|
|
|
(329,773
|
)
|
Contributions from (distributions to) Reliant Energy, Inc. of
Reliant Energy Solutions East, LLC
|
|
|
|
|
|
|
6,164
|
|
|
|
(2,058
|
)
|
Distribution to Reliant Energy, Inc. of note receivable
|
|
|
|
|
|
|
|
|
|
|
(1,943,943
|
)
|
See Notes to the Consolidated Financial Statements
4
RERH
HOLDINGS, LLC AND SUBSIDIARIES
(Thousands
of Dollars)
|
|
|
|
|
|
|
|
|
|
|
Members
|
|
|
Comprehensive
|
|
|
|
Equity
|
|
|
Income (Loss)
|
|
|
|
(thousand of dollars)
|
|
|
Balance at December 31, 2005
|
|
$
|
1,596,694
|
|
|
|
|
|
Net income
|
|
|
151,859
|
|
|
$
|
151,859
|
|
Contributions from Reliant Energy, Inc., net
|
|
|
171,629
|
|
|
|
|
|
Distribution to Reliant Energy, Inc. of Reliant Energy Solutions
East, LLC
|
|
|
(5,002
|
)
|
|
|
|
|
Distribution to Reliant Energy, Inc. of note receivable
|
|
|
(1,943,943
|
)
|
|
|
|
|
Transfer of certain assets and liabilities from Reliant Energy
Electric Solutions, LLC to Reliant Energy Power Supply, LLC, net
|
|
|
329,807
|
|
|
|
|
|
Transfer of certain assets and liabilities from Reliant Energy
Services, Inc. to Reliant Energy Power Supply, LLC, net
|
|
|
(329,773
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive income
|
|
|
|
|
|
$
|
151,859
|
|
|
|
|
|
|
|
|
|
|
Balance at December 31, 2006
|
|
$
|
(28,729
|
)
|
|
|
|
|
Net income
|
|
|
494,707
|
|
|
|
494,707
|
|
Distributions to Reliant Energy, Inc., net
|
|
|
(282,433
|
)
|
|
|
|
|
Contribution from Reliant Energy, Inc. of Reliant Energy
Solutions East, LLC
|
|
|
8,694
|
|
|
|
|
|
Transfer of certain assets and liabilities from Reliant Energy
Services, Inc. to Reliant Energy Power Supply, LLC, net
|
|
|
(2,254
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive income
|
|
|
|
|
|
$
|
494,707
|
|
|
|
|
|
|
|
|
|
|
Balance at December 31, 2007
|
|
$
|
189,985
|
|
|
|
|
|
Net loss
|
|
|
(572,556
|
)
|
|
|
(572,556
|
)
|
Contributions from Reliant Energy, Inc., net
|
|
|
130,490
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive loss
|
|
|
|
|
|
$
|
(572,556
|
)
|
|
|
|
|
|
|
|
|
|
Balance at December 31, 2008
|
|
$
|
(252,081
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See Notes to the Consolidated Financial Statements
5
RERH
HOLDINGS, LLC AND SUBSIDIARIES
|
|
(1)
|
Background
and Basis of Presentation
|
Background. RERH Holdings, LLC is a Delaware
limited liability company, which is a wholly-owned subsidiary of
Reliant Energy, Inc. and was formed in July 2006. However, no
activity occurred until December 1, 2006. The transfer of
Reliant Energy Retail Holdings, LLC and its subsidiaries by
Reliant Energy, Inc. into RERH Holdings, LLC is a transfer of
equity interests between entities under common control.
Accordingly, the results of operations of RERH Holdings, LLC and
its consolidated subsidiaries (RERH Holdings) reflect the
transfer as if it occurred at the beginning of 2006.
Reliant Energy refers to Reliant Energy, Inc. and
its consolidated subsidiaries. Reliant Energy, Inc. is the sole
Class A member and holds all 1,000 membership units of that
class of RERH Holdings, LLC. In connection with the
credit-enhanced retail structure, Merrill Lynch Commodities,
Inc. owns one Class B membership unit, which is all of the
issued and outstanding units of that class for RERH Holdings,
LLC. The Class B member has only limited rights to vote on
certain matters and no interest in profits and losses.
In preparation for and in connection with the credit-enhanced
retail structure, RERH Holdings made ownership changes relating
to entities, assets and liabilities during 2006. The following
occurred (related amounts are included on the consolidated
statements of members equity and comprehensive income):
|
|
|
|
|
Formed Reliant Energy Power Supply, LLC in April 2006 to procure
the purchased power for RERH Holdings Texas retail
customers. Reliant Energy Power Supply, LLC began procuring
power in July 2006.
|
|
|
|
Reliant Energy Solutions East, LLC was distributed to Reliant
Energy, Inc. on October 1, 2006 as this entity does
business for retail customers outside of Texas, which was not
originally included in the credit-enhanced retail structure. See
below for 2007 activity.
|
|
|
|
Certain assets and liabilities were transferred from Reliant
Energy Electric Solutions, LLC and Reliant Energy Services, Inc.
(neither is a subsidiary of RERH Holdings, LLC) to Reliant
Energy Power Supply, LLC in the third and fourth quarters of
2006 as these related to supply positions for the Texas retail
customers.
|
During 2007, RERH Holdings completed the inclusion of business
in the PJM area (defined below) in the credit-enhanced retail
structure. The following occurred (related amounts are included
on the consolidated statements of members equity and
comprehensive income):
|
|
|
|
|
Reliant Energy, Inc. contributed Reliant Energy Solutions East,
LLC to Reliant Energy Retail Services, LLC on August 1,
2007 and its operations are included in these consolidated
financial statements from that point forward for 2007. See above
for 2006 activity.
|
RERH Holdings provides electricity and energy services to retail
electricity customers in Texas, including residential and small
business (mass) customers and commercial, industrial and
governmental/institutional (C&I) customers. RERH
Holdings next largest market was the market operated by
PJM Interconnection, LLC, primarily in New Jersey, Maryland, the
District of Columbia and Pennsylvania (PJM area). Approximately
65% of RERH Holdings residential and small business
customers are in the Houston area.
In connection with RERH Holdings intention to wind down
the credit-enhanced retail structure with Merrill Lynch and to
reduce future collateral posting obligations (as discussed in
note 5), RERH Holdings decided during the fourth quarter of
2008 to exit the C&I portion of its business either through
a wind down or sale of its C&I contracts. Except where RERH
Holdings is contractually obligated to do so, RERH Holdings
is no longer entering into contracts with new C&I customers
and it does not expect to renew contracts with its current
customers.
On December 31, 2008, RERH Holdings sold all of its
Northeast (which consists of Delaware, the District of Columbia,
Maryland, New Jersey and Pennsylvania) C&I contracts and is
actively seeking to sell its Illinois C&I contracts. See
note 11.
6
RERH
HOLDINGS, LLC AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
As of December 31, 2008, RERH Holdings, LLCs
subsidiaries include:
|
|
|
Subsidiary
|
|
Formation Date
|
|
Reliant Energy Retail Holdings, LLC (the predecessor parent)
|
|
September 2000
|
Reliant Energy Retail Services, LLC
|
|
September 2000
|
Reliant Energy Solutions East, LLC
|
|
February 2002
|
RE Retail Receivables, LLC
|
|
June 2002
|
Reliant Energy Power Supply, LLC
|
|
April 2006
|
Review of Strategic Alternatives. In October
2008, Reliant Energys Board of Directors initiated a
process to review strategic alternatives and formed a special
committee to oversee this process. Reliant Energy is exploring a
full range of possible strategic alternatives to enhance
stockholder value, including, among other possibilities, the
sale of all or substantially all of Reliant Energy, as well as
the sale of some or all of its retail business (which includes
RERH Holdings). For discussion of Reliant Energys
agreement to sell its interests in RERH Holdings, see
note 12.
Basis of Presentation. These consolidated
statements include all revenues and costs directly attributable
to RERH Holdings including costs for facilities and costs for
functions and services performed by Reliant Energy and charged
to RERH Holdings. All significant intercompany transactions have
been eliminated.
|
|
(2)
|
Summary
of Significant Accounting Policies
|
|
|
(a)
|
Use of
Estimates and Market Risk and Uncertainties.
|
Management makes estimates and assumptions to prepare financial
statements in conformity with accounting principles generally
accepted in the United States of America (GAAP) that affect:
|
|
|
|
|
the reported amount of assets, liabilities and equity;
|
|
|
|
the reported amounts of revenues and expenses; and
|
|
|
|
disclosure of contingent assets and liabilities at the date of
the financial statements.
|
RERH Holdings evaluates its estimates and assumptions on an
ongoing basis using historical experience and other factors,
including the current economic environment, which RERH Holdings
believes to be reasonable under the circumstances. RERH Holdings
adjusts such estimates and assumptions when facts and
circumstances dictate.
RERH Holdings critical accounting estimates
include: (a) fair value of derivative assets
and liabilities; (b) fair value of RERH Holdings for
assessing impairments of recorded goodwill; (c) fair value
of property, plant and equipment; (d) estimated revenues
and energy supply costs; (e) loss contingencies and
(f) deferred tax assets, valuation allowances and tax
liabilities. Actual results could differ from the estimates.
RERH Holdings is subject to various risks inherent in doing
business. See notes 2(c),2(d), 2(e), 2(f), 2(g), 2(h),
2(i), 2(j), 2(m), 4, 5, 6, 7, 8, 9 and 12.
|
|
(b)
|
Principles
of Consolidation.
|
RERH Holdings, LLC includes its accounts and those of its
wholly-owned subsidiaries in its consolidated financial
statements.
Gross revenues for energy sales and services to residential and
small business customers and to commercial, industrial and
governmental/institutional customers are recognized upon
delivery under the accrual method. Energy sales and services
that have been delivered but not billed by period end are
estimated. Gross revenues include energy
7
RERH
HOLDINGS, LLC AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
revenues from resales of purchased power and other hedging
activities, which are $1.1 billion, $533 million and
$123 million during 2008, 2007 and 2006, respectively.
These revenues represent a sale of excess supply to third
parties in the market.
As of December 31, 2008 and 2007, RERH Holdings recorded
unbilled revenues of $481 million and $435 million,
respectively, for energy sales and services. Accrued unbilled
revenues are based on RERH Holdings estimates of customer
usage since the date of the last meter reading provided by the
independent system operators or electric distribution companies.
Volume estimates are based on daily forecasted volumes and
estimated customer usage by class. Unbilled revenues are
calculated by multiplying volume estimates by the applicable
rate by customer class. Estimated amounts are adjusted when
actual usage is known and billed.
The revenues and the related energy supply costs include the
estimates of customer usage based on initial usage information
provided by the independent system operators and the
distribution companies. RERH Holdings revises these estimates
and records any changes in the period as additional settlement
information becomes available (collectively referred to as
market usage adjustments).
RERH Holdings records energy supply costs for electricity sales
and services to retail customers based on estimated supply
volumes for the applicable reporting period. A portion of its
energy supply costs ($83 million and $74 million as of
December 31, 2008 and 2007, respectively) consisted of
estimated transmission and distribution charges not yet billed
by the transmission and distribution utilities. In estimating
supply volumes, RERH Holdings considers the effects of
historical customer volumes, weather factors and usage by
customer class. RERH Holdings estimates its transmission and
distribution delivery fees using the same method that it uses
for electricity sales and services to retail customers. In
addition, RERH Holdings estimates Electric Reliability Council
of Texas (ERCOT) Independent System Operator (ISO) fees based on
historical trends, estimated supply volumes and initial ERCOT
ISO settlements. Volume estimates are then multiplied by the
supply rate and recorded as purchased power in the applicable
reporting period. See the discussion above regarding market
usage adjustments.
|
|
(e)
|
Fair
Value Measurements.
|
Summary. Effective January 1, 2008, RERH
Holdings adopted Statement of Financial Accounting Standards
(SFAS) No. 157, Fair Value Measurements
(SFAS No. 157) on a prospective basis for its
derivative assets and liabilities. In connection with the
adoption, no cumulative effect of an accounting change was
recognized. For non-financial assets and liabilities, the
adoption of SFAS No. 157 was deferred until
January 1, 2009. See note 2(p).
Fair Value Hierarchy and Valuation
Techniques. RERH Holdings applies recurring fair
value measurements to its derivative assets and liabilities. In
determining fair value, RERH Holdings generally uses the market
approach and incorporates assumptions that market participants
would use in pricing the asset or liability, including
assumptions about risk
and/or the
risks inherent in the inputs to the valuation techniques. These
inputs can be readily observable, market corroborated, or
generally unobservable internally-developed inputs. Based on the
observability of the inputs used in the valuation techniques,
the derivative assets and liabilities are classified as follows:
|
|
Level 1:
|
Level 1 represents unadjusted quoted market prices in
active markets for identical assets or liabilities that are
accessible at the measurement date. This category primarily
includes energy derivative instruments that are exchange-traded
or that are cleared and settled through the exchange.
|
|
Level 2:
|
Level 2 represents quoted market prices for similar assets
or liabilities in active markets, quoted market prices in
markets that are not active or other inputs that are observable
or can be corroborated by observable market data. This category
includes
over-the-counter
(OTC) derivative instruments such as generic swaps and forwards
and derivative instruments with affiliated companies.
|
8
RERH
HOLDINGS, LLC AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
|
|
Level 3: |
This category includes energy derivative instruments whose fair
value is estimated based on internally developed models and
methodologies utilizing significant inputs that are generally
less readily observable from objective sources (such as market
heat rates, implied volatilities and correlations). RERH
Holdings OTC, complex or structured derivative instruments
that are transacted in less liquid markets with limited pricing
information are included in Level 3. Examples are
structured power supply contracts and longer term natural gas
contracts and options.
|
RERH Holdings values some of its OTC, complex or structured
derivative instruments using valuation models, which utilize
inputs that may not be corroborated by market data, such as
market prices for power and fuel, market implied heat rates,
load and price shapes, ancillary services, volatilities and
correlations as well as other relevant factors as may be deemed
appropriate. When such inputs are significant to the fair value
measurement, the derivative assets or liabilities are classified
as Level 3 when RERH Holdings does not have corroborating
market evidence to support significant valuation model inputs
and cannot verify the model to market transactions. RERH
Holdings believes the transaction price is the best estimate of
fair value at inception under the exit price methodology.
Accordingly, when a pricing model is used to value such an
instrument, the resulting value is adjusted so the model value
at inception equals the transaction price. Valuation models are
typically impacted by Level 1 or Level 2 inputs that
can be observed in the market, as well as unobservable
Level 3 inputs. Subsequent to initial recognition, RERH
Holdings updates Level 1 and Level 2 inputs to reflect
observable market changes. Level 3 inputs are updated when
corroborated by available market evidence. In the absence of
such evidence, managements best estimate is used.
Nonperformance Risk on Derivative
Liabilities. In accordance with
SFAS No. 157, fair value measurement of RERH
Holdings derivative liabilities reflects the
nonperformance risk related to that liability, which is its own
credit risk. RERH Holdings derives its nonperformance risk by
applying Reliant Energy, Inc.s credit default swap spread
against the respective derivative liability. As of
December 31, 2008, RERH Holdings had $81 million in
reserves for nonperformance risk on derivative liabilities. This
change in accounting estimate had an impact during 2008 as
follows (income (loss)):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2008
|
|
|
|
|
|
|
Loss before
|
|
|
|
|
|
|
|
|
|
Income Taxes
|
|
|
Net Loss
|
|
|
|
|
|
|
(in millions)
|
|
|
|
|
|
Total derivative liabilities
|
|
$
|
81(1
|
)
|
|
$
|
53
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
Recorded in cost of sales as unrealized. |
Fair
Value of Derivative Instruments.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2008
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
|
Level 1
|
|
|
Level 2
|
|
|
Level 3
|
|
|
Reclassifications(1)
|
|
|
Fair Value
|
|
|
|
(in millions)
|
|
|
Total derivative assets
|
|
$
|
650
|
|
|
$
|
712
|
|
|
$
|
21
|
|
|
$
|
(54
|
)(1)
|
|
$
|
1,329
|
|
Total derivative liabilities
|
|
|
650
|
|
|
|
1,410
|
|
|
|
117
|
|
|
|
(54
|
)(1)
|
|
|
2,123
|
|
Total derivative liabilitiesaffiliates
|
|
|
|
|
|
|
119
|
|
|
|
|
|
|
|
|
|
|
|
119
|
|
|
|
|
(1)
|
|
Reclassifications are required to
reconcile to
FIN 39-1
consolidated balance sheet presentation.
|
9
RERH
HOLDINGS, LLC AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
The following is a reconciliation of changes in fair value of
net derivative assets and liabilities classified as Level 3:
|
|
|
|
|
|
|
2008
|
|
|
|
Net Derivatives
|
|
|
|
(Level 3)
|
|
|
|
(in millions)
|
|
|
Balance, January 1, 2008
|
|
$
|
100
|
|
Total gains (losses) realized/unrealized:
|
|
|
|
|
Included in earnings
|
|
|
98(1
|
)
|
Purchases, issuances and settlements (net)
|
|
|
(299
|
)
|
Transfers in and/or out of Level 3 (net)
|
|
|
5(2
|
)
|
|
|
|
|
|
Balance, December 31, 2008
|
|
$
|
(96
|
)
|
|
|
|
|
|
Changes in unrealized gains/losses relating to derivative assets
and liabilities still held at December 31, 2008
|
|
|
(34
|
)(1)
|
|
|
|
(1)
|
|
Recorded in cost of sales.
|
|
(2)
|
|
Represents fair value as of
December 31, 2007.
|
See note 2(f).
|
|
(f)
|
Derivatives
and Hedging Activities.
|
RERH Holdings accounts for its derivatives instruments and
hedging activities in accordance with SFAS No. 133,
Accounting for Derivatives Instruments and Hedging
Activities, as amended (SFAS No. 133).
Changes in commodity prices prior to the energy delivery period
are inherent in RERH Holdings business. RERH Holdings
routinely enters derivative contracts to manage its purchase and
sale commitments. Fixed-price derivatives are used to fix the
price for a portion of these transactions. RERH Holdings uses
derivative instruments such as futures, forwards, swaps and
options to execute its retail supply procurement strategy.
RERH Holdings purchases substantially all of its Texas power
supply requirements from third parties. RERH Holdings continues
to focus its supply procurement strategy on (a) matching
supply costs and supply timing with sales commitments,
(b) managing periodic adjustments of physical supply to
manage ongoing operational and customer usage changes and
(c) managing procurement needs within available market
liquidity.
For RERH Holdings risk management activities, it uses both
derivative and non-derivative contracts that provide for
settlement in cash or by delivery of a commodity. The primary
types of derivative instruments RERH Holdings uses are forwards,
futures, swaps and options. RERH Holdings accounts for its
derivatives under one of three accounting methods
(mark-to-market,
accrual accounting (under the normal purchase/normal sale
exception to fair value accounting) or cash flow hedge
accounting) based on facts and circumstances. The fair values of
derivative activities are determined by (a) prices actively
quoted, (b) prices provided by other external sources or
(c) prices based on models and other valuation methods. See
note 2(e) for discussion on fair value measurements.
A derivative is recognized at fair value in the balance sheet
whether or not it is designated as a hedge, except for
derivative contracts designated as normal purchase/normal sale
exceptions, which are not in the consolidated balance sheet or
results of operations prior to settlement resulting in accrual
accounting treatment.
Realized gains and losses on derivatives contracts not held for
trading purposes are reported either on a net or gross basis
based on the relevant facts and circumstances. Hedging
transactions that do not physically flow are
10
RERH
HOLDINGS, LLC AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
included in the same caption as the items being hedged. A
summary of RERH Holdings derivative activities and
classification in its results of operations is:
|
|
|
|
|
|
|
|
|
|
|
Transactions that
|
|
|
|
|
Purpose for Holding or
|
|
Physically
|
|
Transactions that
|
Instrument
|
|
Issuing
Instrument(1)
|
|
Flow/Settle
|
|
Financially
Settle(2)
|
|
Power futures, forward, swap and option contracts
|
|
Power sales to end-use retail customers Supply management
revenues Power purchases
|
|
Revenues
Revenues
Cost of sales
|
|
N/A(3)
Cost of sales
Cost of sales
|
Natural gas and fuel futures, forward, swap and option contracts
|
|
Natural gas and fuel purchases/sales
|
|
N/A(3)
|
|
Cost of sales
|
|
|
|
(1)
|
|
The purpose for holding or issuing
does not impact the accounting method elected for each
instrument.
|
|
(2)
|
|
Includes classification for
mark-to-market
derivatives.
|
|
(3)
|
|
N/A is not applicable.
|
Unrealized gains and losses on energy derivatives consist of
both gains and losses on energy derivatives during the current
reporting period for derivative assets or liabilities that have
not settled as of the balance sheet date and the reversal of
unrealized gains and losses from prior periods for derivative
assets or liabilities that settled prior to the balance sheet
date but during the current reporting period.
In addition to market risk, RERH Holdings is exposed to credit
and operational risk. Reliant Energy has a risk control
framework, to which RERH Holdings is subject, to manage these
risks, which include: (a) measuring and monitoring these
risks, (b) review and approval of new transactions relative
to these risks, (c) transaction validation and
(d) portfolio valuation and reporting. RERH Holdings uses
mark-to-market
valuation,
value-at-risk
and other metrics in monitoring and measuring risk. Reliant
Energys risk control framework includes a variety of
separate but complementary processes, which involve commercial
and senior management and Reliant Energys Board of
Directors. See note 2(g) for further discussion of RERH
Holdings credit policy.
Cash Flow Hedges. If certain conditions are
met, a derivative instrument may be designated as a cash flow
hedge. Derivatives designated as cash flow hedges must have a
high correlation between price movements in the derivative and
the hedged item. The changes in fair value of cash flow hedges
are deferred in accumulated other comprehensive income (loss),
net of tax, to the extent the contracts are, or have been,
effective as hedges, until the forecasted transactions affect
earnings. At the time the forecasted transactions affect
earnings, RERH Holdings reclassifies the amounts in accumulated
other comprehensive income (loss) into earnings. RERH Holdings
records the ineffective portion of changes in fair value of cash
flow hedges immediately into earnings. For all other
derivatives, changes in fair value are recorded as unrealized
gains or losses in our results of operations.
If and when an acceptable level of correlation no longer exists,
hedge accounting ceases and changes in fair value are recognized
in the results of operations. If it becomes probable that a
forecasted transaction will not occur, RERH Holdings immediately
recognizes the related deferred gains or losses in its results
of operations. The associated hedging instrument is then marked
to market through the results of operations for the remainder of
the contract term unless a new hedging relationship is
redesignated.
As of December 31, 2008, 2007 and 2006, RERH Holdings does
not have any designated cash flow hedges.
Presentation of Derivative Assets and
Liabilities. RERH Holdings adopted
FIN 39-1
on January 1, 2008. Upon adoption it elected to present its
derivative assets and liabilities on a gross basis (regardless
of master netting arrangements with the same counterparty). Cash
collateral amounts are also presented on a gross basis. RERH
Holdings applied
FIN 39-1
retrospectively for all financial statements presented.
The effect to RERH Holdings December 31, 2007 consolidated
balance sheet was as follows: (Noteonly line items
impacted are shown.)
11
RERH
HOLDINGS, LLC AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
|
|
|
|
|
|
|
|
|
|
|
December 31, 2007
|
|
|
|
As Previously
|
|
|
Upon Adoption
|
|
|
|
Reported
|
|
|
of FIN 39-1
|
|
|
|
(in millions)
|
|
|
Current derivative assets
|
|
$
|
129
|
|
|
$
|
468
|
|
Total current assets
|
|
|
1,247
|
|
|
|
1,586
|
|
Long-term derivative assets
|
|
|
75
|
|
|
|
243
|
|
Total other assets
|
|
|
130
|
|
|
|
298
|
|
Total assets
|
|
|
1,421
|
|
|
|
1,928
|
|
Current derivative liabilities
|
|
|
336
|
|
|
|
675
|
|
Total current liabilities
|
|
|
1,159
|
|
|
|
1,498
|
|
Long-term derivative liabilities
|
|
|
38
|
|
|
|
206
|
|
Total other liabilities
|
|
|
71
|
|
|
|
239
|
|
Total liabilities and members equity
|
|
|
1,421
|
|
|
|
1,928
|
|
(g) Credit
Risk.
RERH Holdings has a credit policy that governs the management of
credit risk, including the establishment of counterparty credit
limits and specific transaction approvals. Credit risk is
monitored daily and the financial condition of counterparties is
reviewed periodically. RERH Holdings tries to mitigate credit
risk by entering into contracts that permit netting and allow it
to terminate upon the occurrence of certain events of default.
RERH Holdings measures credit risk as the replacement cost for
its derivative positions plus amounts owed for settled
transactions.
RERH Holdings credit exposure is based on its derivative
assets and accounts receivable from its power supply
counterparties, after taking into consideration netting within
each contract and any master netting contracts with
counterparties. RERH Holdings provides reserves for
non-investment grade counterparties representing a significant
portion of its credit exposure. As of December 31, 2008,
RERH Holdings has no credit exposure. As of December 31,
2007, one non-investment grade counterparty represented 95%
($144 million) of RERH Holdings credit exposure. As
of December 31, 2007, RERH Holdings held no collateral from
this counterparty.
|
|
(h)
|
Selling,
General and Administrative Expenses.
|
Selling, general and administrative expenses include, among
other items, (a) selling and marketing, (b) bad debt
expense, (c) financial services, (d) legal costs,
(e) regulatory costs, (f) certain benefit costs and
(g) costs related to the unwind of the credit-enhanced
retail structure. Some of the expenses are allocated from
affiliates (see note 3).
12
RERH
HOLDINGS, LLC AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
|
|
(i)
|
Property,
Plant and Equipment and Depreciation Expense.
|
RERH Holdings computes depreciation using the straight-line
method based on estimated useful lives. Depreciation expense was
$22 million, $24 million and $29 million during
2008, 2007 and 2006, respectively.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Estimated Useful
|
|
|
December 31,
|
|
|
|
Lives (Years)
|
|
|
2008
|
|
|
2007
|
|
|
|
|
|
|
(in millions)
|
|
|
Information technology
|
|
|
3 10
|
|
|
$
|
194
|
|
|
$
|
183
|
|
Furniture and leasehold improvements
|
|
|
3 10
|
|
|
|
6
|
|
|
|
6
|
|
Assets under construction
|
|
|
|
|
|
|
21
|
|
|
|
5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
|
|
|
|
221
|
|
|
|
194
|
|
Accumulated depreciation
|
|
|
|
|
|
|
(171
|
)
|
|
|
(151
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property, plant and equipment, net
|
|
|
|
|
|
$
|
50
|
|
|
$
|
43
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
RERH Holdings periodically evaluates property, plant and
equipment for impairment when events or circumstances indicate
that the carrying value of these assets may not be recoverable.
The evaluation is highly dependent on the underlying assumptions
of related cash flows. RERH Holdings recorded no material
property, plant and equipment impairments during 2008, 2007 and
2006.
|
|
(j)
|
Intangible
Assets and Amortization Expense.
|
Goodwill. RERH Holdings performs its goodwill
impairment test annually on April 1 and when events or changes
in circumstances indicate that the carrying value may not be
recoverable. RERH Holdings continually assesses whether any
indicators of impairment exist, which requires a significant
amount of judgment. Such indicators may include a sustained
significant decline in Reliant Energy, Inc.s share price
and market capitalization; a decline in expected future cash
flows; a significant adverse change in legal factors or in the
business climate; unanticipated competition; overall weakness in
the industry; and slower growth rates. Any adverse change in
these factors could have a significant impact on the
recoverability of goodwill and could have a material impact on
the consolidated financial statements.
During April, RERH Holdings tested goodwill for impairment and
determined that no impairment existed.
During the third and fourth quarters of 2008, given recent
adverse changes in the business climate and the credit markets,
Reliant Energy, Inc.s market capitalization being lower
than its book value during all of the fourth quarter and
extending into 2009, Reliant Energys review of strategic
alternatives to enhance stockholder value and reductions in the
expected near-term cash flows from operations, RERH Holdings
reviewed its goodwill for impairment. RERH Holdings concluded
that no goodwill impairment occurred as of September 30,
2008. As discussed below, as of December 31, 2008, RERH
Holdings concluded that its goodwill of $32 million was not
impaired.
Goodwill is reviewed for impairment based on a two-step test. In
the first step, RERH Holdings compares its fair value with its
net book value. RERH Holdings must apply judgment in determining
the fair value for purposes of performing the goodwill
impairment test because quoted market prices for its business
are not available. In estimating the fair value, RERH Holdings
uses a combination of an income approach and a market-based
approach.
|
|
|
|
|
Income approachRERH Holdings discounts its expected cash
flows. The discount rate used represents the estimated weighted
average cost of capital, which reflects the overall level of
inherent risk involved in its operations and cash flows and the
rate of return an outside investor would expect to earn. To
estimate cash flows beyond the final year of its model, RERH
Holdings applies a terminal value multiple to the final year
EBITDA.
|
13
RERH
HOLDINGS, LLC AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
|
|
|
|
|
Market-based approachRERH Holdings uses the guideline
public company method, which focuses on comparing its risk
profile and growth prospects to select reasonably
similar/guideline publicly traded companies. RERH Holdings also
uses a public transaction method, which focuses on exchange
prices in actual transactions as an indicator of fair value.
|
In weighting the results of the various valuation approaches,
prior to the fourth quarter of 2008, RERH Holdings placed more
emphasis on the income approach, using managements future
cash flow projections and risk-adjusted discount rates. As RERH
Holdings earnings outlook declined, its earnings
variability increased and Reliant Energy, Inc.s market
capitalization declined significantly in 2008, RERH Holdings
increased the weighting of the estimates of fair value
determined by market-based approaches. Further, the aggregate
estimated fair value of Reliant Energys reporting units
was compared to its total market capitalization, adjusted for a
control premium. A control premium is added to the market
capitalization to reflect the value that exists with having
control over an entire entity.
If the estimated fair value is higher than the recorded net book
value, no impairment is considered to exist and no further
testing is required. However, if the estimated fair value is
below the recorded net book value, a second step must be
performed to determine the goodwill impairment required, if any.
In the second step, the estimated fair value from the first step
is used as the purchase price in a hypothetical acquisition,
which is then allocated to the entitys assets and
liabilities in accordance with purchase accounting rules. The
residual amount of goodwill that results from this hypothetical
purchase price allocation is compared to the recorded amount of
goodwill for the entity, and the recorded amount is written down
to the hypothetical amount, if lower.
RERH Holdings estimates its fair value based on a number of
subjective factors, including: (a) appropriate weighting of
valuation approaches, as discussed above, (b) projections
about future customer mix and related revenues,
(c) estimates of future cost structure,
(d) risk-adjusted discount rates for estimated cash flows,
(e) selection of peer group companies for the public
company market approach, (f) required level of working
capital, (g) assumed EBITDA multiple for terminal values
and (h) time horizon of cash flow forecasts. For the most
recent reporting period, RERH Holdings determined that the
recently announced sale to a subsidiary of NRG Energy, Inc. was
the best estimate of its value. Using that measure, the fair
value exceeded the book value and therefore, the goodwill was
not impaired as of December 31, 2008.
As of December 31, 2008 and 2007, RERH Holdings had
$14 million and $17 million, respectively, of goodwill
that is deductible for United States income tax purposes in
future periods.
Other Intangibles. RERH Holdings recognizes
specifically identifiable intangible assets, including renewable
energy credits, when specific rights and contracts are acquired.
RERH Holdings has no intangible assets with indefinite lives
recorded as of December 31, 2008 and 2007.
Federal. RERH Holdings is included in the
consolidated federal income tax returns of Reliant Energy and
calculates its income tax provision on a separate return basis,
whereby Reliant Energy pays all federal income taxes on RERH
Holdings behalf and is entitled to any related tax
savings. The difference between RERH Holdings current
federal income tax expense or benefit, as calculated on a
separate return basis, and related amounts paid to/received from
Reliant Energy, if any, were recorded in RERH Holdings
financial statements as adjustments to members equity.
Reliant Energy changed its funding policy in January 2007 and
these differences are recorded to (a) income taxes payable
to Reliant Energy, Inc. if RERH Holdings has cumulative taxable
income on a separate return basis or (b) deferred tax
assets if RERH Holdings has cumulative taxable losses on a
separate return basis. Deferred federal income taxes reflected
on RERH Holdings consolidated balance sheet will
ultimately be settled with Reliant Energy. See notes 3 and
7.
14
RERH
HOLDINGS, LLC AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
State. RERH Holdings is included in the
consolidated state income tax returns of Reliant Energy. It
calculates its state provision, related payables or receivables
and deferred state income taxes on a separate return basis and
primarily settles the related assets and liabilities directly
with the governmental entity. See note 7.
|
|
(l)
|
Cash
and Cash Equivalents.
|
RERH Holdings records all highly liquid short-term investments
with maturities of three months or less as cash equivalents.
|
|
(m)
|
Allowance
for Doubtful Accounts.
|
RERH Holdings accrues an allowance for doubtful accounts based
on estimates of uncollectible revenues by analyzing counterparty
credit ratings (for commercial and industrial customers),
historical collections, accounts receivable agings and other
factors. RERH Holdings writes-off accounts receivable balances
against the allowance for doubtful accounts when it determines a
receivable is uncollectible.
|
|
(n)
|
Gross
Receipts Taxes.
|
RERH Holdings records gross receipts taxes on a gross basis in
revenues and operations and maintenance expense in its
consolidated statements of operations. During 2008, 2007 and
2006, RERH Holdings revenues and operation and maintenance
expense include gross receipts taxes of $102 million,
$97 million and $102 million, respectively.
RERH Holdings records sales taxes collected from its taxable
customers and remitted to the various governmental entities on a
net basis, thus there is no impact on its consolidated
statements of operations.
|
|
(p)
|
New
Accounting Pronouncements Not Yet Adopted.
|
Fair Value Measurement for Non-Financial Assets and
Liabilities. For some non-financial assets and
liabilities, the effective date for SFAS No. 157 fair
value measurement criteria is January 1, 2009. RERH
Holdings does not expect the standard to have a significant
impact on its consolidated financial statements.
Disclosures about Derivatives and Hedging
Activities. SFAS No. 161,
Disclosures about Derivative Instruments and Hedging
Activities (SFAS No. 161) is an amendment
of SFAS No. 133, Accounting for Derivative
Instruments and Hedging Activities and is intended to
enhance the related qualitative and quantitative disclosures by
providing for additional information about objectives,
strategies, accounting treatment, volume by commodity type and
credit-risk-related contingent features. SFAS No. 161
was adopted on January 1, 2009.
|
|
(3)
|
Related
Party Transactions
|
These financial statements include the impact of significant
transactions between RERH Holdings and Reliant Energy. The
majority of these transactions involve the purchase or sale of
energy, capacity or related services from or to RERH Holdings
and allocations of costs to RERH Holdings for support services.
Support and Technical Services. Reliant Energy
provides commercial support, technical services and other
corporate services to RERH Holdings. Reliant Energy allocates
certain support services costs to RERH Holdings based on RERH
Holdings underlying planned operating expenses relative to
the underlying planned operating expenses of other entities to
which Reliant Energy provides similar services and also charges
RERH Holdings for certain other services based on usage.
Management believes this method of allocation is reasonable.
These allocations and charges were not necessarily indicative of
what would have been incurred had RERH Holdings been an
unaffiliated entity. Effective with the credit-enhanced retail
structure, beginning December 1, 2006, Reliant
15
RERH
HOLDINGS, LLC AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
Energy charges a fee for these services calculated in the same
manner and including a
mark-up
percentage of 1.5%, which was $1 million, $1 million
and $0 during 2008, 2007 and 2006, respectively.
The following details the amounts recorded as operation and
maintenanceaffiliates and selling, general and
administrativeaffiliates:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2008
|
|
|
2007
|
|
|
2006
|
|
|
Allocated or charged by Reliant Energy
|
|
$
|
91(1
|
)
|
|
$
|
88(2
|
)
|
|
$
|
96(3
|
)
|
|
|
|
(1)
|
|
Includes $3 million for RERH
Holdings share of allocated rent expense.
|
|
(2)
|
|
Includes $2 million for RERH
Holdings share of allocated rent expense.
|
|
(3)
|
|
Includes $3 million for RERH
Holdings share of allocated rent expense.
|
Services from Reliant Energy Electric Solutions, LLC and
Reliant Energy Services, Inc. Reliant Energy
Retail Holdings, LLC transferred its interest in Reliant Energy
Electric Solutions, LLC (REES) to Reliant Energy on
January 1, 2005. During 2006 (through November 30,
2006), REES and Reliant Energy Services, Inc. (RES) primarily
provided the energy supply services to RERH Holdings. The
administrative costs for these services are included in the
corporate support services allocations discussed above. Prior to
December 1, 2006, REES and RES entered into contracts with
third parties for the purposes of supplying RERH Holdings with
some of the electricity necessary to serve its retail customers.
RERH Holdings reimbursed REES and RES for the ultimate price of
any electricity sold from REES/RES to RERH Holdings, including
costs of derivative instruments, upon final delivery of that
electricity. These supply contracts are subject to the
provisions of the master commodity purchase and sale agreements,
master netting arrangements and other contractual arrangements
that REES and RES utilize with third-party customers and
suppliers in connection with their supply portfolio management
activities, including those activities undertaken for RERH
Holdings. Effective December 1, 2006, RERH Holdings manages
primarily all of its electricity supply portfolio directly with
third parties.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2008
|
|
|
2007
|
|
|
2006
|
|
|
|
(in millions)
|
|
|
Purchases from Reliant Energy under various commodity
agreements(1)
|
|
$
|
368
|
|
|
$
|
237
|
|
|
$
|
3,937
|
|
|
|
|
(1)
|
|
Recorded in cost of
sales affiliates.
|
Notes ReceivableReliant Energy,
Inc. Reliant Energy manages RERH Holdings
daily cash balances. Prior to the credit-enhanced retail
structure, excess cash was advanced to Reliant Energy, which
provided a cash management function, and was recorded in notes
receivable from Reliant Energy, Inc. RERH Holdings recorded
interest income or expense, based on whether RERH Holdings
invested excess funds, or borrowed funds from Reliant Energy.
The amount of net interest income was $104 million during
2006. During 2006, this note receivable was distributed to
Reliant Energy as a non-cash equity distribution in the amount
of $1.9 billion.
Naming Rights to Houston Sports Complex. In
2000, Reliant Energy acquired the naming rights, including
advertising and other benefits, for a football stadium and other
convention and entertainment facilities. Pursuant to this
agreement, Reliant Energy is required to pay $10 million
per year from 2002 through 2032. These costs are charged to RERH
Holdings by Reliant Energy and are included in selling, general
and administrative expense.
Cash
Contributions From (Distributions to) Reliant Energy.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2008
|
|
|
2007
|
|
|
2006
|
|
|
|
(in millions)
|
|
|
RERH Holdings, LLC cash contributions from (distributions to)
Reliant Energy, net
|
|
$
|
132
|
|
|
$
|
(283
|
)
|
|
$
|
(3
|
)
|
Income Taxes. See discussion in note 2(k)
regarding RERH Holdings policy with regards to income
taxes.
16
RERH
HOLDINGS, LLC AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2008
|
|
|
2007
|
|
|
2006
|
|
|
|
(in millions)
|
|
|
Non-cash federal income tax contributions from
|
|
|
|
|
|
|
|
|
|
|
|
|
Reliant Energy, Inc., net
|
|
$
|
|
|
|
$
|
|
|
|
$
|
179
|
|
As of December 31, 2008 and 2007, RERH Holdings has
$3 million and $21 million, respectively, recorded as
taxes payable to Reliant Energy, Inc., which includes accrued
interest payable of $3 million and $2 million,
respectively. RERH Holdings has incurred interest expense
related to this payable of $3 million and $7 million
during 2008 and 2007, respectively.
Derivative Liabilities. In connection with the
unwind of the credit-enhanced retail structure with Merrill
Lynch (as discussed in note 5), RERH Holdings entered into
a derivative contract with Reliant Energy. This derivative is a
40 BCFe (billion cubic feet equivalent of natural gas) hedge
that extends to December 2010. During 2008, RERH Holdings
recognized $119 million unrealized loss and
$30 million realized loss on this transaction. These
amounts are included in cost of salesaffiliates on the
statement of operations.
|
|
(a)
|
Working
Capital Facility.
|
In connection with the credit-enhanced retail structure, in
December 2006, RERH Holdings entered into a $300 million
working capital facility agreement with Merrill
Lynch & Co., Inc. and affiliates (Merrill Lynch). The
working capital facility included a $150 million minimum
adjusted EBITDA requirement for RERH Holdings for each trailing
four-quarter period. In December 2008, RERH Holdings terminated
this working capital facility. See notes 5 and 9 for
discussion of the Merrill Lynch action related to the working
capital facility.
|
|
(b)
|
Receivables
Facility.
|
RERH Holdings had a receivables facility arrangement to sell an
undivided interest in accounts receivable from its business to
financial institutions on an ongoing basis. In connection with
the credit-enhanced retail structure, this agreement was
terminated and RERH Holdings repaid $450 million on
December 1, 2006.
The borrowings under the facility bore interest at floating
rates that included fees based on the facilitys level of
commitment and utilization. RERH Holdings serviced the
receivables and received a fee of 0.4% of cash collected during
2006, which approximated the actual service costs.
|
|
(5)
|
Credit-Enhanced
Retail Structure with Merrill Lynch and Unwind of Such
Structure
|
The credit sleeve and reimbursement agreement (the agreement)
with Merrill Lynch became effective on December 1, 2006,
which substantially eliminated collateral postings for RERH
Holdings business, although these collateral postings were
historically made by Reliant Energy, not RERH Holdings. See
discussion below regarding the decision to unwind the
credit-enhanced retail structure.
Under the agreement, Merrill Lynch provides guarantees and the
posting of collateral to RERH Holdings counterparties in
supply transactions for its retail energy business. Cash flow
activity in connection with these contracts and related
collateral is classified as operating cash flow. During 2006,
RERH Holdings recorded an unrealized loss on energy derivatives
of $18 million due to the differences in quantity between
contracts with Merrill Lynch and its contracts with the exchange
relating to existing financially settled supply contracts.
RERH Holdings paid Merrill Lynch one-time structuring fees of
$14 million ($13 million in 2006 and $1 million
in 2007), which were expensed as general and administrative
costs. RERH Holdings also pays a fee to Merrill Lynch of $0.40
for each megawatt hour (MWh) of power that it delivers to its
retail customers. This fee ($27 million, $26 million
and $2 million during 2008, 2007 and 2006, respectively) is
classified as interest expense. RERH Holdings is obligated to
reimburse Merrill Lynch to the extent that any guarantees are
called upon or any
17
RERH
HOLDINGS, LLC AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
collateral posted by Merrill Lynch is foreclosed upon in the
event RERH Holdings does not meet its obligations to its
suppliers. To date, RERH Holdings has not been required to
reimburse Merrill Lynch for these items.
The initial term of the agreement was five years. The agreement
includes an evergreen provision that automatically
extends the term of the agreement unless either party gives
notice to not extend. The current termination date is
December 31, 2013. RERH Holdings is permitted to
terminate at any time. Merrill Lynch does not have an early
termination option.
In connection with the agreement, Reliant Energy implemented a
structure so that the entities comprising its retail energy
business became subsidiaries of RERH Holdings, LLC. The
agreement (a) restricts the ability of RERH Holdings to,
among other actions, (i) encumber its assets,
(ii) sell certain assets, (iii) incur additional debt,
(iv) pay dividends or pay subordinated debt, (v) make
investments or acquisitions or (vi) enter into certain
transactions with affiliates and (b) requires RERH Holdings
to manage its risks related to commodity prices. RERH
Holdings obligations under the agreement with Merrill
Lynch are secured by first liens on the assets of RERH Holdings.
RERH Holdings, LLC and its subsidiaries are designed to maintain
the separate nature of their assets, avoid consolidation of such
assets with the bankruptcy estate of Reliant Energy in the event
Reliant Energy ever becomes subject to such a proceeding, and
ensure that such assets are available first and foremost to
satisfy their creditors claims. The obligations of RERH
Holdings under the agreement are non-recourse to Reliant Energy.
See note 4(a) for discussion of the retail working capital
facility.
The ongoing turmoil in the financial markets and uncertainty in
the overall economic outlook have resulted in a significant
increase in the cost and reduction in the availability of
capital. The impact of this turmoil and uncertainty has been to
increase Merrill Lynchs cost to perform under the
credit-enhanced retail structure. To Reliant Energy, the
credit-enhanced retail structure represents a significant
concentration of credit risk with Merrill Lynch. As a result of
this and because of disagreements with Merrill Lynch regarding
the minimum adjusted retail EBITDA covenant in the working
capital facility, in September 2008, RERH Holdings decided to
pursue an orderly unwind of the credit-enhanced retail
structure. To ensure that Reliant Energy would have sufficient
capital to operate its retail energy business (primarily RERH
Holdings) without the benefit of the credit-enhanced retail
structure, Reliant Energy secured commitments for
$1 billion in new capital.
In November 2008, RERH Holdings made the decision to exit the
C&I portion of its business either through a wind down or
sale of the C&I contracts, which will significantly reduce
the long-term capital requirements for collateral and reached an
agreement to sell its Northeast C&I contracts. See
note 11. In connection with this decision, Reliant Energy
terminated the $1 billion in new capital commitments. RERH
Holdings incurred and expensed costs of $12 million
(included in selling, general and administrative expenses)
during 2008 in connection with these commitments and other
events related to its decision to unwind the credit-enhanced
retail structure.
In early December 2008, RERH Holdings exercised its right to
terminate the Merrill Lynch $300 million retail working
capital facility. No borrowings were outstanding under this
facility. In late December 2008, Merrill Lynch filed a claim
seeking a judgment declaring that under the credit sleeve and
reimbursement agreement (the agreement) RERH Holdings did not
have the right to terminate the working capital facility.
If Merrill Lynch is successful with its claim, it could seek to
exercise remedies under the agreement. There is a range of
possible remedies available to Merrill Lynch under the
agreement, including, without limitation:
|
|
|
|
|
declaring an unwind of the agreement, which would result in
Merrill Lynch ceasing to provide credit support for new retail
supply and hedging transactions;
|
|
|
|
delivering notice to RERH Holdings retail supply
counterparties that future transactions will not have Merrill
Lynch collateral support; and
|
|
|
|
seeking to foreclose on its collateral, the assets of RERH
Holdings.
|
18
RERH
HOLDINGS, LLC AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
However, Merrill Lynch cannot require RERH Holdings to post
collateral to replace its credit support for the existing
business. It is uncertain whether Merrill Lynch would exercise
any of its remedies.
Merrill Lynch stated in its December 2008 claim that, reserving
all its rights, until further notice it intends to continue to
perform under the credit-enhanced retail structure and provide
credit enhancement to RERH Holdings in connection with its
business. RERH Holdings and Reliant Energy intend to continue to
pursue longer-term arrangements to unwind the credit-enhanced
retail structure. See note 9.
RERH Holdings believes that its business will generate adequate
operating cash flow to handle any collateral postings associated
with an unwind of the agreement or Merrill Lynchs
notification to counterparties that they will not provide
collateral support for future transactions. RERH Holdings
believes that a successful foreclosure is unlikely. However, a
foreclosure would be material to RERH Holdings.
For discussion of Reliant Energys agreement to sell its
interests in RERH Holdings, see note 12.
RERH Holdings eligible employees participate in Reliant
Energys stock-based incentive plans. During 2008, 2007 and
2006, RERH Holdings pre-tax stock-based incentive plans
compensation expense was $1 million, $6 million and
$5 million, respectively.
RERH Holdings employees participate in Reliant
Energys employee savings plans under Sections 401(a)
and 401(k) of the Internal Revenue Code. RERH Holdings
savings plan benefit expense, including matching and
discretionary contributions, was $7 million,
$6 million and $4 million during 2008, 2007 and 2006,
respectively.
RERH Holdings income tax expense (benefit) is:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2008
|
|
|
2007
|
|
|
2006
|
|
|
|
(in millions)
|
|
|
Current:
|
|
|
|
|
|
|
|
|
|
|
|
|
Federal
|
|
$
|
(24
|
)
|
|
$
|
126
|
|
|
$
|
179
|
|
State
|
|
|
10
|
|
|
|
20
|
|
|
|
26
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total current
|
|
|
(14
|
)
|
|
|
146
|
|
|
|
205
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred:
|
|
|
|
|
|
|
|
|
|
|
|
|
Federal
|
|
|
(285
|
)
|
|
|
141
|
|
|
|
(95
|
)
|
State
|
|
|
(5
|
)
|
|
|
22
|
|
|
|
(14
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total deferred
|
|
|
(290
|
)
|
|
|
163
|
|
|
|
(109
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax expense (benefit)
|
|
$
|
(304
|
)
|
|
$
|
309
|
|
|
$
|
96
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
A reconciliation of the federal statutory income tax rate to the
effective income tax rate is:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2008
|
|
|
2007
|
|
|
2006
|
|
|
Federal statutory rate
|
|
|
(35
|
)%
|
|
|
35
|
%
|
|
|
35
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Additions (reductions) resulting from:
|
|
|
|
|
|
|
|
|
|
|
|
|
State income taxes, net of federal income taxes
|
|
|
|
|
|
|
3
|
|
|
|
4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effective rate
|
|
|
(35
|
)%
|
|
|
38
|
%
|
|
|
39
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
19
RERH
HOLDINGS, LLC AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
|
|
2008
|
|
|
2007
|
|
|
|
(in millions)
|
|
|
Deferred tax assets:
|
|
|
|
|
|
|
|
|
Current:
|
|
|
|
|
|
|
|
|
Derivative liabilities, net
|
|
$
|
190
|
|
|
$
|
80
|
|
Derivative liabilities, netaffiliates
|
|
|
35
|
|
|
|
|
|
Allowance for doubtful accounts and credit provisions
|
|
|
12
|
|
|
|
12
|
|
Employee benefits
|
|
|
1
|
|
|
|
1
|
|
Other
|
|
|
3
|
|
|
|
3
|
|
|
|
|
|
|
|
|
|
|
Total current deferred tax assets
|
|
|
241
|
|
|
|
96
|
|
|
|
|
|
|
|
|
|
|
Long-term:
|
|
|
|
|
|
|
|
|
Derivative liabilities, net
|
|
|
95
|
|
|
|
|
|
Derivative liabilities, netaffiliates
|
|
|
7
|
|
|
|
|
|
Net operating loss carryforwards
|
|
|
23
|
|
|
|
|
|
Other
|
|
|
2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total long-term deferred tax assets
|
|
|
127
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total deferred tax assets
|
|
$
|
368
|
|
|
$
|
96
|
|
|
|
|
|
|
|
|
|
|
Deferred tax liabilities:
|
|
|
|
|
|
|
|
|
Long-term:
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
$
|
5
|
|
|
$
|
9
|
|
Derivative assets, net
|
|
|
|
|
|
|
13
|
|
|
|
|
|
|
|
|
|
|
Total long-term deferred tax liabilities
|
|
|
5
|
|
|
|
22
|
|
|
|
|
|
|
|
|
|
|
Total deferred tax liabilities
|
|
$
|
5
|
|
|
$
|
22
|
|
|
|
|
|
|
|
|
|
|
Accumulated deferred income taxes, net
|
|
$
|
363
|
|
|
$
|
74
|
|
|
|
|
|
|
|
|
|
|
|
|
(b)
|
Tax
Attributes Carryovers.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Statutory
|
|
|
|
|
|
|
December 31,
|
|
|
Carryforward
|
|
|
Expiration
|
|
|
|
2008
|
|
|
Period
|
|
|
Year(s)
|
|
|
|
(in millions)
|
|
|
(in years)
|
|
|
|
|
|
Net Operating Loss Carryforwards:
|
|
|
|
|
|
|
|
|
|
|
|
|
Federal
|
|
$
|
67
|
|
|
|
20
|
|
|
|
2022 through 2027
|
|
State Tax Credit
Carryforward(1)
|
|
|
5
|
|
|
|
1 to 20
|
|
|
|
2009 through 2027
|
|
|
|
|
(1)
|
|
Relates to Texas margins tax credit
carryforward and amount reflects the tax amount.
|
20
RERH
HOLDINGS, LLC AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
|
|
(c)
|
Valuation
Allowances.
|
RERH Holdings assesses its future ability to use deferred tax
assets using the more-likely-than-not criteria. These
assessments include an evaluation of its recent history of
earnings and losses, future reversals of temporary differences
and identification of other sources of future taxable income,
including the identification of tax planning strategies in
certain situations. Based on the analysis, RERH Holdings
determined that no valuation allowance is needed for its
deferred tax assets as of December 31, 2008 and 2007.
|
|
(d)
|
FIN 48
and Income Tax Uncertainties.
|
Effective January 1, 2007, RERH Holdings adopted Financial
Accounting Standards Board Interpretation No. 48,
Accounting for Uncertainty in Income Taxes,
(FIN 48). This interpretation addresses whether (and when)
tax benefits claimed in Reliant Energys federal and RERH
Holdings state tax returns should be recorded in the
financial statements. Pursuant to FIN 48, RERH Holdings may
only recognize the tax benefit for financial reporting purposes
from an uncertain tax position when it is more-likely-than-not
that, based on the technical merits, the position will be
sustained by taxing authorities or the courts. The recognized
tax benefits are measured as the largest benefit having a
greater than fifty percent likelihood of being realized upon
settlement with a taxing authority. RERH Holdings classifies
accrued interest and penalties related to uncertain income tax
positions in income tax expense. Adoption of FIN 48 had no
impact on RERH Holdings consolidated financial statements.
RERH Holdings has the following in its consolidated balance
sheet (included in other current liabilities):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
January 1, 2007
|
|
|
|
December 31,
|
|
|
(Immediately
|
|
|
|
2008
|
|
|
2007
|
|
|
After Adoption)
|
|
|
|
(in millions)
|
|
|
Unrecognized tax
benefits(1)
|
|
$
|
1(2
|
)
|
|
$
|
|
|
|
$
|
|
|
Interest and penalties
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
|
The activity during 2008 and 2007
was insignificant.
|
|
(2)
|
|
Of this amount, $0, if recognized,
would affect the effective tax rate.
|
During 2008, 2007 and 2006, RERH Holdings recognized $0 of
income tax expense (benefit) due to changes in interest and
penalties for federal and state income taxes.
RERH Holdings has the following years that remain subject to
examination or are currently under audit for its major tax
jurisdictions:
|
|
|
|
|
|
|
|
|
|
|
Subject to
|
|
|
Currently
|
|
|
|
Examination
|
|
|
Under Audit
|
|
|
Federal
|
|
|
1997 to 2008
|
|
|
|
1997 to 2006
|
|
Texas
|
|
|
2000 to 2008
|
|
|
|
2000 to 2005
|
|
Pennsylvania
|
|
|
2004 to 2008
|
|
|
|
2005 to 2006
|
|
RERH Holdings, through Reliant Energy, expects to continue
discussions with taxing authorities regarding tax positions
related to the following, and believe it is reasonably possible
some of these matters could be resolved during 2009; however, it
cannot estimate the range of changes that might occur:
|
|
|
|
|
$177 million payment to CenterPoint during 2004 related to
residential customers; and
|
|
|
|
the timing of tax deductions could be changed as a result of
negotiations with respect to depreciation.
|
21
RERH
HOLDINGS, LLC AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
Cash Obligations Under Operating Leases. RERH
Holdings projected cash obligations under non-cancelable
long-term operating leases as of December 31, 2008 are (in
millions):
|
|
|
|
|
2009
|
|
$
|
26
|
|
2010
|
|
|
26
|
|
2011
|
|
|
7
|
|
2012
|
|
|
2
|
|
2013
|
|
|
1
|
|
2014 and thereafter
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
62
|
|
|
|
|
|
|
Operating Lease Expense. Total lease expense
for all operating leases was $24 million, $12 million
and $12 million during 2008, 2007 and 2006, respectively.
|
|
(b)
|
Guarantees
and Indemnifications.
|
Equity Pledged as Collateral for Reliant
Energy. RERH Holdings, LLCs equity is
pledged as collateral under certain of Reliant Energys
credit and debt agreements, which have an outstanding balance of
$1.2 billion as of December 31, 2008.
Sale of Northeast C&I Contracts. In
connection with the sale of its Northeast C&I contracts in
December 2008, RERH Holdings guaranteed some former
customers performance to the buyer. See note 11.
Other. RERH Holdings enters into contracts
that include indemnification and guarantee provisions. In
general, RERH Holdings enters into contracts with indemnities
for matters such as breaches of representations and warranties
and covenants contained in the contract
and/or
against certain specified liabilities. Examples of these
contracts include asset purchase and sales agreements, retail
supply agreements, service agreements and procurement agreements.
Except as otherwise noted, RERH Holdings is unable to estimate
its maximum potential exposure under these agreements until an
event triggering payment occurs. RERH Holdings does not expect
to make any material payments under these agreements.
22
RERH
HOLDINGS, LLC AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
Purchased Power Commitments. RERH Holdings is
a party to purchased power contracts of various quantities and
durations that are not classified as derivative assets and
liabilities. These contracts are not included in the
consolidated balance sheet as of December 31, 2008. Minimum
purchase commitment obligations under these agreements are as
follows as of December 31, 2008:
|
|
|
|
|
|
|
|
|
|
|
Purchased Power
Commitments(1)
|
|
|
|
Fixed Pricing
|
|
|
Variable
Pricing(2)
|
|
|
|
(in millions)
|
|
|
2009
|
|
$
|
121
|
|
|
$
|
145
|
|
2010
|
|
|
20
|
|
|
|
|
|
2011
|
|
|
20
|
|
|
|
|
|
2012
|
|
|
20
|
|
|
|
|
|
2013
|
|
|
10
|
|
|
|
|
|
2014 and thereafter
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
191
|
|
|
$
|
145
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
|
As of December 31, 2008, the
maximum remaining term under any individual purchased power
contract is six years.
|
|
(2)
|
|
For contracts with variable pricing
components, RERH Holdings estimated prices based on forward
commodity curves as of December 31, 2008.
|
Sales Commitments. As of December 31,
2008, RERH Holdings has sales commitments, including electric
energy and capacity sales contracts, which are not classified as
derivative assets and liabilities. The estimated minimum sales
commitments over the next five years under these contracts are
as follows:
|
|
|
|
|
|
|
|
|
|
|
Fixed
Pricing(1)
|
|
|
Variable
Pricing(1)(2)
|
|
|
|
(in millions)
|
|
|
2009
|
|
$
|
797
|
|
|
$
|
1,417
|
|
2010
|
|
|
388
|
|
|
|
1,056
|
|
2011
|
|
|
213
|
|
|
|
792
|
|
2012
|
|
|
155
|
|
|
|
430
|
|
2013
|
|
|
64
|
|
|
|
187
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
1,617
|
|
|
$
|
3,882
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
|
In connection with the
credit-enhanced retail structure, RERH Holdings estimates the
fees under these sales commitments to be $13 million,
$8 million, $6 million, $4 million and
$1 million during 2009, 2010, 2011, 2012 and 2013,
respectively. See note 5.
|
|
(2)
|
|
For contracts with variable pricing
components, RERH Holdings estimated prices based on forward
commodity curves as of December 31, 2008.
|
23
RERH
HOLDINGS, LLC AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
Other Commitments. RERH Holdings has other
commitments related to various agreements that aggregate as
follows:
|
|
|
|
|
|
|
|
|
|
|
Fixed Pricing
|
|
|
Variable Pricing
|
|
|
|
(in millions)
|
|
|
2009
|
|
$
|
7
|
|
|
$
|
2
|
|
2010
|
|
|
1
|
|
|
|
2
|
|
2011
|
|
|
|
|
|
|
2
|
|
2012
|
|
|
|
|
|
|
|
|
2013
|
|
|
|
|
|
|
|
|
2014 and thereafter
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
8
|
|
|
$
|
6
|
|
|
|
|
|
|
|
|
|
|
RERH Holdings is involved in some legal and other matters before
courts and governmental agencies. Unless otherwise noted, RERH
Holdings cannot predict the outcome of these matters.
Merrill Lynch Action. On December 5,
2008, RERH Holdings terminated its $300 million retail
working capital facility agreement with Merrill Lynch in order
to address any issue that might be asserted regarding the
minimum adjusted retail EBITDA covenant in that facility.
Following the termination, Merrill Lynch informed RERH Holdings
that it reserved its rights to dispute the termination of the
working capital facility. On December 24, 2008, Merrill
Lynch filed an action in the Supreme Court of the State of New
York seeking a judgment declaring that under the credit sleeve
and reimbursement agreement (the agreement), RERH Holdings did
not have the right to terminate the working capital facility
without their consent and that such termination is an event of
default under the agreement. The working capital facility
provides RERH Holdings the express right to terminate the
working capital facility without Merrill Lynchs consent.
Consequently, RERH Holdings believes such termination does
not constitute an event of default under the agreement. In
January 2009, RERH Holdings filed a motion to dismiss Merrill
Lynchs complaint. RERH Holdings intends to vigorously
oppose the Merrill Lynch action. If Merrill Lynch is successful
with its claim, it could seek to exercise remedies under the
agreement. See note 5. For discussion of Reliant
Energys agreement to sell its interests in RERH Holdings,
see note 12.
PUCT Cases. There are various proceedings
pending before the state district court in Travis County, Texas,
seeking reviews of the Public Utility Commission of Texas orders
relating to the fuel factor component used in the
price-to-beat
tariff. In an earlier proceeding, a review of the PUCTs
approval of our requested fuel factor change was decided in RERH
Holdings favor by the district court and was later
affirmed by the court of appeals in Travis County. The remaining
cases involve the same issues already addressed and decided in
our favor by those courts.
Excess Mitigation Credits. From January 2002
to April 2005, CenterPoint applied excess mitigation credits
(EMCs) to its monthly charges to retail energy providers. The
PUCT imposed these credits to facilitate the transition to
competition in Texas, which had the effect of lowering the
retail energy providers monthly charges payable to
CenterPoint. CenterPoint represents that the portion of those
EMCs credited to RERH Holdings totaled $385 million. In its
stranded cost case, CenterPoint sought recovery of all EMCs
credited to all retail electric providers, including RERH
Holdings, and the PUCT ordered that relief. On appeal, the Texas
Third Court of Appeals ruled that CenterPoints stranded
cost recovery should exclude EMCs credited to RERH Holdings. The
case is now before the Texas Supreme Court. In November 2008,
CenterPoint asked RERH Holdings to agree to suspend any
limitations periods that might exist for possible claims against
RERH Holdings if it is ultimately not allowed to include in its
stranded cost calculation EMCs credited to RERH Holdings for
price-to-beat
customers. RERH Holdings agreed to suspend only unexpired
deadlines, if any, that may apply to a CenterPoint claim
relating to EMCs credited to RERH Holdings. Regardless of the
outcome of the Texas Supreme Court proceeding, RERH Holdings
believes that any
24
RERH
HOLDINGS, LLC AND SUBSIDIARIES
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
claim by CenterPoint that RERH Holdings is liable to it for any
EMCs credited to RERH Holdings lacks legal merit and is
unsupported by the Master Separation Agreement between
CenterPoint and Reliant Energy. In addition, CenterPoint has
publicly stated that it has no legal recourse against RERH
Holdings for any reduction in the amount of its recoverable
stranded costs should EMCs credited to RERH Holdings be excluded.
|
|
(10)
|
Estimated
Fair Value of Financial Instruments
|
The fair values of cash and cash equivalents, accounts
receivable and payable and derivative assets and liabilities
approximate their carrying amounts.
|
|
(11)
|
Sale of
Northeast C&I Contracts
|
RERH Holdings sold its Northeast C&I contracts in December
2008 for a gain of $52 million. Contracts included in the
transaction represented total load of approximately six million
megawatt hours which supplied electricity and related services
to more than 300 C&I customers. The Northeast C&I
activity was (a) $498 million of its consolidated
revenues (or 5%) and (b) $18 million of its
consolidated gross margin, excluding unrealized gains/losses on
energy derivatives (or 4%) during 2008. In connection with the
sale, RERH Holdings agreed to guarantee the payment of all
amounts due from some customers for the remainder of their
current contract terms. RERH Holdings estimates the most
probable maximum potential amount of future payments under the
guarantee is $13 million as of December 31, 2008. This
estimate is based on 60 days of average accounts receivable
balances adjusted for current forward and potential future
exposures based on product types. The existing contracts with
the guaranteed customers expire on various dates from June 2009
to May 2012. RERH Holdings recorded a liability of
$2 million associated with the guarantee, with the
corresponding charge included as a component of gain on sale of
assets.
|
|
(12)
|
Subsequent
Event Reliant Energys Sale of Texas Retail
Business
|
On February 28, 2009, Reliant Energy entered into several
agreements related to the sale of its Texas retail business,
primarily RERH Holdings. Reliant Energy entered into a purchase
agreement to sell its interests in RERH Holdings, LLC (excluding
the interests in Reliant Energy Solutions East, LLC) to a
subsidiary (the buyer) of NRG Energy, Inc. (NRG) for
$287.5 million in cash plus the value of the net working
capital. This sale includes the rights to Reliant Energys
name. NRG has guaranteed the obligations of the buyer. Upon
closing, RERH Holdings, which is party to the credit sleeve and
reimbursement agreement with Merrill Lynch, will be owned by the
buyer. RERH Holdings has agreed to pay Merrill Lynch a
$7.5 million fee and to increase the fees under the credit
sleeve and reimbursement agreement by $3 million per month
until the close. The bulk of the fees payable to Merrill Lynch
are payable only upon and at closing. When the sale closes, the
litigation with Merrill Lynch against RERH Holdings related to
the termination of its working capital facility will be
dismissed. Reliant Energy and Merrill Lynch have agreed to stay
further proceedings in the litigation until June 1, 2009,
or in the event regulatory approvals delay closing, July 1,
2009. The sale is subject to customary closing conditions,
including the
Hart-Scott-Rodino
review. The buyer may terminate the agreement in connection with
certain takeover proposals that it may receive prior to closing
subject to the payment of a $45 million termination fee.
The sale is expected to close in the second quarter of 2009.
Reliant Energy will enter a one-year transition services
agreement with the buyer in connection with the closing, which
will include terms and conditions for information technology
services, accounting services and human resources. NRGs
guarantee will also apply to this transition services agreement.
25
EX-99.2
Exhibit 99.2
RERH HOLDINGS, LLC AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31, |
|
|
|
2009 |
|
|
2008 |
|
|
|
(thousands of dollars) |
|
Revenues: |
|
|
|
|
|
|
|
|
Electric sales and services revenues (including $829 and $(382)
unrealized gains (losses)) |
|
$ |
1,515,243 |
|
|
$ |
1,935,363 |
|
Expenses: |
|
|
|
|
|
|
|
|
Cost of sales (including $(219,713) and $537,982 unrealized gains
(losses)) |
|
|
1,398,220 |
|
|
|
1,181,688 |
|
Cost of sales affiliates (including $13,988 and $0 unrealized losses) |
|
|
55,710 |
|
|
|
47,792 |
|
Operation and maintenance |
|
|
45,716 |
|
|
|
52,601 |
|
Operation and maintenance affiliates |
|
|
5,688 |
|
|
|
7,987 |
|
Selling, general and administrative |
|
|
45,427 |
|
|
|
40,481 |
|
Selling, general and administrative affiliates |
|
|
18,824 |
|
|
|
15,809 |
|
Loss on sale of Northeast C&I contracts |
|
|
525 |
|
|
|
|
|
Depreciation and amortization |
|
|
3,268 |
|
|
|
5,562 |
|
|
|
|
|
|
|
|
Total operating expense |
|
|
1,573,378 |
|
|
|
1,351,920 |
|
|
|
|
|
|
|
|
Operating Income (Loss) |
|
|
(58,135 |
) |
|
|
583,443 |
|
|
|
|
|
|
|
|
Other Income (Expense): |
|
|
|
|
|
|
|
|
Other, net |
|
|
1,204 |
|
|
|
289 |
|
Interest expense |
|
|
(5,840 |
) |
|
|
(6,655 |
) |
Interest income |
|
|
190 |
|
|
|
3,079 |
|
Interest expense, net affiliates |
|
|
|
|
|
|
(341 |
) |
|
|
|
|
|
|
|
Total other expense |
|
|
(4,446 |
) |
|
|
(3,628 |
) |
|
|
|
|
|
|
|
Income (Loss) Before Income Taxes |
|
|
(62,581 |
) |
|
|
579,815 |
|
Income tax expense (benefit) |
|
|
(17,537 |
) |
|
|
215,125 |
|
|
|
|
|
|
|
|
Net Income (Loss) |
|
$ |
(45,044 |
) |
|
$ |
364,690 |
|
|
|
|
|
|
|
|
See Notes to the Consolidated Financial Statements
1
RERH HOLDINGS, LLC AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
|
|
|
|
|
|
|
|
|
|
|
March 31, 2009 |
|
|
December 31, 2008 |
|
|
|
(unaudited) |
|
|
|
|
|
|
|
(thousands of dollars) |
|
ASSETS |
|
|
|
|
|
|
|
|
Current Assets: |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
118,143 |
|
|
$ |
100,669 |
|
Accounts receivable and unbilled revenue, principally
customer, net of allowance of $24,381 and $34,222 |
|
|
589,329 |
|
|
|
838,586 |
|
Accumulated deferred income taxes |
|
|
321,966 |
|
|
|
241,304 |
|
Derivative assets |
|
|
1,399,482 |
|
|
|
1,007,121 |
|
Prepayments and other current assets |
|
|
30,093 |
|
|
|
12,033 |
|
|
|
|
|
|
|
|
Total current assets |
|
|
2,459,013 |
|
|
|
2,199,713 |
|
|
|
|
|
|
|
|
Property, plant and equipment, gross |
|
|
215,586 |
|
|
|
221,468 |
|
Accumulated depreciation |
|
|
(166,381 |
) |
|
|
(171,740 |
) |
|
|
|
|
|
|
|
Property, Plant and Equipment, net |
|
|
49,205 |
|
|
|
49,728 |
|
|
|
|
|
|
|
|
Other Assets: |
|
|
|
|
|
|
|
|
Goodwill, net |
|
|
31,631 |
|
|
|
31,631 |
|
Derivative assets |
|
|
452,980 |
|
|
|
322,493 |
|
Accumulated deferred income taxes |
|
|
98,439 |
|
|
|
121,598 |
|
Other |
|
|
18,868 |
|
|
|
18,142 |
|
|
|
|
|
|
|
|
Total other assets |
|
|
601,918 |
|
|
|
493,864 |
|
|
|
|
|
|
|
|
Total Assets |
|
$ |
3,110,136 |
|
|
$ |
2,743,305 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND MEMBERS EQUITY |
|
|
|
|
|
|
|
|
Current Liabilities: |
|
|
|
|
|
|
|
|
Accounts payable, principally trade |
|
$ |
336,137 |
|
|
$ |
473,330 |
|
Payable to affiliates, net |
|
|
10,333 |
|
|
|
11,468 |
|
Retail customer deposits |
|
|
58,830 |
|
|
|
58,919 |
|
Other taxes payable |
|
|
39,809 |
|
|
|
37,238 |
|
Taxes payable to RRI Energy, Inc. and related accrued interest |
|
|
35,437 |
|
|
|
3,303 |
|
Accrual for transmission and distribution charges |
|
|
66,782 |
|
|
|
82,945 |
|
Derivative liabilities |
|
|
2,151,827 |
|
|
|
1,533,990 |
|
Derivative liabilities affiliates |
|
|
114,189 |
|
|
|
100,006 |
|
Other |
|
|
62,599 |
|
|
|
75,054 |
|
|
|
|
|
|
|
|
Total current liabilities |
|
|
2,875,943 |
|
|
|
2,376,253 |
|
|
|
|
|
|
|
|
Other Liabilities: |
|
|
|
|
|
|
|
|
Derivative liabilities |
|
|
720,529 |
|
|
|
589,386 |
|
Derivative liabilities affiliates |
|
|
19,257 |
|
|
|
19,452 |
|
Other |
|
|
11,164 |
|
|
|
10,295 |
|
|
|
|
|
|
|
|
Total other liabilities |
|
|
750,950 |
|
|
|
619,133 |
|
|
|
|
|
|
|
|
Commitments and Contingencies |
|
|
|
|
|
|
|
|
Members Equity: |
|
|
|
|
|
|
|
|
Members equity |
|
|
(516,757 |
) |
|
|
(252,081 |
) |
|
|
|
|
|
|
|
Total members equity |
|
|
(516,757 |
) |
|
|
(252,081 |
) |
|
|
|
|
|
|
|
Total Liabilities and Members Equity |
|
$ |
3,110,136 |
|
|
$ |
2,743,305 |
|
|
|
|
|
|
|
|
See Notes to the Consolidated Financial Statements
2
RERH HOLDINGS, LLC AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31, |
|
|
|
2009 |
|
|
2008 |
|
|
|
(thousands of dollars) |
|
Cash Flows from Operating Activities: |
|
|
|
|
|
|
|
|
Net income (loss) |
|
$ |
(45,044 |
) |
|
$ |
364,690 |
|
Adjustments to reconcile net income (loss) to net cash provided by
operating activities: |
|
|
|
|
|
|
|
|
Loss on sale of Northeast C&I contracts |
|
|
525 |
|
|
|
|
|
Depreciation and amortization |
|
|
3,268 |
|
|
|
5,562 |
|
Deferred income taxes |
|
|
(57,503 |
) |
|
|
131,063 |
|
Net changes in energy derivatives |
|
|
225,130 |
|
|
|
(526,869 |
) |
Net changes in energy derivatives affiliates |
|
|
13,988 |
|
|
|
|
|
Other, net |
|
|
(1,204 |
) |
|
|
(289 |
) |
Changes in other assets and liabilities: |
|
|
|
|
|
|
|
|
Accounts receivable and unbilled revenue, net |
|
|
249,089 |
|
|
|
85,489 |
|
Receivables/payables affiliates |
|
|
(1,135 |
) |
|
|
(5,271 |
) |
Margin deposits, net |
|
|
232 |
|
|
|
63 |
|
Net derivative assets and liabilities |
|
|
1,002 |
|
|
|
(9,933 |
) |
Accounts payable |
|
|
(135,307 |
) |
|
|
(8,131 |
) |
Other current assets |
|
|
(18,292 |
) |
|
|
(9,924 |
) |
Other current liabilities |
|
|
(14,549 |
) |
|
|
(28,099 |
) |
Other assets |
|
|
(154 |
) |
|
|
579 |
|
Retail customer deposits |
|
|
(89 |
) |
|
|
(1,783 |
) |
Income taxes payable/receivable |
|
|
4,529 |
|
|
|
16,275 |
|
Other taxes payable |
|
|
2,354 |
|
|
|
(274 |
) |
Accrual for transmission and distribution charges |
|
|
(16,163 |
) |
|
|
(8,507 |
) |
Taxes payable to RRI Energy, Inc. and related accrued interest |
|
|
32,134 |
|
|
|
71,185 |
|
Other liabilities |
|
|
857 |
|
|
|
(225 |
) |
|
|
|
|
|
|
|
Net cash provided by operating activities |
|
|
243,668 |
|
|
|
75,601 |
|
|
|
|
|
|
|
|
Cash Flows from Investing Activities: |
|
|
|
|
|
|
|
|
Capital expenditures |
|
|
(4,594 |
) |
|
|
(5,275 |
) |
Other, net |
|
|
(2,600 |
) |
|
|
|
|
|
|
|
|
|
|
|
Net cash used in investing activities |
|
|
(7,194 |
) |
|
|
(5,275 |
) |
|
|
|
|
|
|
|
Cash Flows from Financing Activities: |
|
|
|
|
|
|
|
|
Distributions to RRI Energy, Inc., net |
|
|
(219,000 |
) |
|
|
(75,000 |
) |
|
|
|
|
|
|
|
Net cash used in financing activities |
|
|
(219,000 |
) |
|
|
(75,000 |
) |
|
|
|
|
|
|
|
Net Change in Cash and Cash Equivalents |
|
|
17,474 |
|
|
|
(4,674 |
) |
Cash and Cash Equivalents at Beginning of Period |
|
|
100,669 |
|
|
|
226,200 |
|
|
|
|
|
|
|
|
Cash and Cash Equivalents at End of Period |
|
$ |
118,143 |
|
|
$ |
221,526 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental Disclosure of Cash Flow Information: |
|
|
|
|
|
|
|
|
Cash Payments: |
|
|
|
|
|
|
|
|
Interest paid to affiliate |
|
$ |
3,352 |
|
|
$ |
|
|
Interest paid to third parties |
|
|
7,428 |
|
|
|
8,316 |
|
|
|
|
|
|
|
|
|
|
Non-cash Disclosure: |
|
|
|
|
|
|
|
|
Distributions to RRI Energy, Inc., net |
|
|
(632 |
) |
|
|
|
|
See Notes to the Consolidated Financial Statements
3
RERH HOLDINGS, LLC AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(1) Background and Basis of Presentation
(a) Background.
RERH Holdings refers to RERH Holdings, LLC and its consolidated subsidiaries. RERH Holdings
provides electricity and energy services to retail electricity customers in Texas, including
residential and small business (mass) customers and commercial, industrial and
governmental/institutional (C&I) customers. Approximately 65% of RERH Holdings residential and
small business customers are in the Houston area. Until the sale of its Northeast C&I contracts in
December 2008, RERH Holdings next largest market was the market operated by PJM Interconnection,
LLC, primarily in New Jersey, Maryland, the District of Columbia and Pennsylvania (PJM area). The
Northeast C&I activity for the three months ended March 31, 2008 was (a) $116 million of its
consolidated revenues (or 6%) and (b) $4 million of its consolidated gross margin, excluding
unrealized gains/losses on energy derivatives (or 3%).
On February 28, 2009, Reliant Energy, Inc., the sole Class A member of RERH Holdings, entered
into several agreements related to the sale of its Texas retail business, primarily RERH Holdings.
Reliant Energy, Inc. entered into a purchase agreement to sell its interests in RERH Holdings, LLC
(excluding the interests in Reliant Energy Solutions East, LLC) to a subsidiary (the buyer) of NRG
Energy, Inc. (NRG) for $287.5 million in cash plus the value of the net working capital. NRG has
guaranteed the obligations of the buyer. Upon closing, RERH Holdings, which is party to the credit
sleeve and reimbursement agreement with Merrill Lynch & Co., Inc. and affiliates (Merrill Lynch),
will be owned by the buyer. RERH Holdings has agreed to pay Merrill Lynch a $7.5 million fee and
to increase the fees under the credit sleeve and reimbursement agreement by $3 million per month
until the close. The bulk of the fees payable to Merrill Lynch are payable only upon and at
closing. The sale closed on May 1, 2009. This sale includes the rights to the Reliant Energy
name. Accordingly, Reliant Energy, Inc. changed its name to RRI Energy, Inc. (RRI) on May 2, 2009.
In connection with the sale, the litigation with Merrill Lynch against RERH Holdings related to
the termination of its working capital facility has been dismissed. See Note 8.
In connection with the sale transaction, RRI entered into a two-year sublease on its corporate
office building with the buyer, with sublease rental income totaling $17 million for those two
years. RRI also entered a one-year transition services agreement with the buyer, which includes
terms and conditions for information technology services, accounting services and human resources.
NRGs guarantee will also apply to this transition services agreement.
(b) Basis of Presentation.
The accompanying unaudited consolidated interim financial statements and notes (or Interim
Financial Statements) have been prepared in accordance with the SECs regulations for interim
financial statements, omit certain disclosures and should be read in conjunction with RERH
Holdings audited consolidated financial statements and notes as of December 31, 2008 and 2007 and
for each of the years in the three-year period ended December 31, 2008.
These Interim Financial Statements include all revenues and costs directly attributable to
RERH Holdings including costs for facilities and costs for functions and services performed by RRI
and charged to RERH Holdings. All significant intercompany transactions have been eliminated.
4
Estimates. Management makes estimates and assumptions to prepare financial statements in
conformity with accounting principles generally accepted in the United States of America (GAAP)
that affect: the reported amount of assets, liabilities and equity; the reported amounts of
revenues and expenses; and disclosure of contingent assets and liabilities at the date of the
financial statements. RERH Holdings evaluates its estimates and assumptions on an ongoing basis
using historical experience and other factors, including the current economic environment, which
RERH Holdings believes to be reasonable under the circumstances. RERH Holdings adjusts such
estimates and assumptions when facts and circumstances dictate. Actual results could be different
from these estimates.
Adjustments and Reclassifications. The Interim Financial Statements reflect all normal
recurring adjustments necessary, in the opinion of management, to present fairly RERH Holdings
financial position and results of operations for the reported periods. Amounts reported for
interim periods, however, may not be indicative of a full year period due to seasonal fluctuations
in demand for electricity and energy services, changes in commodity prices, changes in regulations,
and other factors.
Recent Accounting Developments.
For some non-financial assets and liabilities, the effective date for Statement of Financial
Accounting Standards (SFAS) No. 157 fair value measurement criteria is January 1, 2009, pursuant to
FSP No. FAS 157-2, Effective Date of FASB Statement No. 157 (FSP FAS 157-2). The adoption of FSP
FAS 157-2 did not have a significant impact on RERH Holdings consolidated financial statements.
SFAS No. 161, Disclosures about Derivative Instruments and Hedging Activities (SFAS No. 161)
is an amendment of SFAS No. 133, Accounting for Derivative Instruments and Hedging Activities and
is intended to enhance the related qualitative and quantitative disclosures by providing for
additional information about objectives, strategies, accounting treatment, volume by commodity type
and credit-risk-related contingent features. SFAS No. 161 was adopted on January 1, 2009.
The Financial Accounting Standards Board (FASB) issued FSP FAS 107-1 and APB 28-1, Interim
Disclosures about Fair Value of Financial Instruments, which is effective for interim periods
ending after June 15, 2009. The FSP amends SFAS No. 107, Disclosures about Fair Value of Financial
Instruments and will require RERH Holdings to provide information about the fair value of its
financial instruments, including methods and significant assumptions used to estimate the fair
value, in interim financial statements.
The FASB issued FSP FAS 157-4, Determining Fair Value When the Volume and Level of Activity
for the Asset or Liability Have Significantly Decreased and Identifying Transactions That Are Not
Orderly, which is effective for interim periods ending after June 15, 2009. The FSP provides
guidance on how to determine the fair value of assets and liabilities under SFAS No. 157, Fair
Value Measurements in the current economic environment. RERH Holdings does not expect this FSP to
have a significant impact on its consolidated financial statements.
(2) Changes in Members Equity and Comprehensive Loss
|
|
|
|
|
|
|
|
|
|
|
Members Equity |
|
|
Comprehensive Loss |
|
|
|
(unaudited) |
|
|
(thousands of dollars) |
|
Balance at December 31, 2008 |
|
$ |
(252,081 |
) |
|
|
|
|
Net loss |
|
|
(45,044 |
) |
|
$ |
(45,044 |
) |
Distributions to RRI, net |
|
|
(219,632 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive loss |
|
|
|
|
|
$ |
(45,044 |
) |
|
|
|
|
|
|
|
Balance at March 31, 2009 |
|
$ |
(516,757 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
(3) Revenues and Energy Supply Costs
Gross revenues include energy revenues from resales of purchased power and other hedging
activities, which are $104 million and $282 million for the three months ended March 31, 2009 and
2008, respectively. These revenues represent a sale of excess supply to third parties in the
market. As of March 31, 2009 and December 31,
5
2008, RERH Holdings recorded unbilled revenues of $319 million and $481 million, respectively,
for energy sales and services.
RERH Holdings records energy supply costs for electricity sales and services to retail
customers based on estimated supply volumes for the applicable reporting period. A portion of its
energy supply costs ($67 million and $83 million as of March 31, 2009 and December 31, 2008,
respectively) consisted of estimated transmission and distribution charges not yet billed by the
transmission and distribution utilities.
(4) Goodwill
RERH Holdings performs its goodwill impairment test annually on April 1 and when events or
changes in circumstances indicate that the carrying value may not be recoverable. During April,
RERH Holdings tested goodwill for impairment and determined that no impairment existed.
RERH Holdings estimates its fair value based on a number of subjective factors, including:
(a) appropriate weighting of valuation approaches, as discussed above, (b) projections about future
customer mix and related revenues, (c) estimates of future cost structure, (d) risk-adjusted
discount rates for estimated cash flows, (e) selection of peer group companies for the public
company market approach, (f) required level of working capital, (g) assumed EBITDA multiple for
terminal values and (h) time horizon of cash flow forecasts. For the most recent reporting period,
RERH Holdings determined that the recently announced sale to a subsidiary of NRG was the best
estimate of its value. Using that measure, the fair value exceeded the book value and therefore,
the goodwill was not impaired as of March 31, 2009.
(5) Derivative Instruments and Hedging Activities
RERH Holdings accounts for its derivatives instruments and hedging activities in accordance
with SFAS No. 133, Accounting for Derivatives Instruments and Hedging Activities, as amended
(SFAS No. 133). Effective January 1, 2009, RERH Holdings adopted SFAS No. 161, Disclosures about
Derivative Instruments and Hedging Activities (SFAS No. 161). For additional information about
our derivative instrument and hedging activities, see Note 2(f) to RERH Holdings 2008 audited
consolidated financial statements.
As of March 31, 2009 and December 31, 2008, RERH Holdings does not have any designated cash
flow hedges.
Credit exposure - RERH Holdings credit exposure is based on its derivative assets and
accounts receivable from its power supply counterparties, after taking into consideration netting
within each contract and any master netting contracts with counterparties. RERH Holdings provides
reserves for non-investment grade counterparties representing a significant portion of its credit
exposure. As of March 31, 2009 and December 31, 2008, RERH Holdings has no credit exposure.
Presentation of Derivative Assets and Liabilities. RERH Holdings presents its derivative
assets and liabilities on a gross basis (regardless of master netting arrangements with the same
counterparty). Cash collateral amounts are also presented on a gross basis.
As of March 31, 2009, RERH Holdings commodity derivative assets and liabilities include
amounts for non-trading activities as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Derivative |
|
|
|
Derivative Assets |
|
|
Derivative Liabilities |
|
|
Assets |
|
(in millions) |
|
Current |
|
|
Long-Term |
|
|
Current |
|
|
Long-Term |
|
|
(Liabilities) |
|
|
|
|
|
|
Non-trading |
|
$ |
1,399 |
|
|
$ |
453 |
|
|
$ |
(2,151 |
) |
|
$ |
(721 |
) |
|
$ |
(1,020 |
) |
Non-trading-affiliate |
|
|
|
|
|
|
|
|
|
|
(114 |
) |
|
|
(19 |
) |
|
|
(133 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Derivatives(1) |
|
$ |
1,399 |
|
|
$ |
453 |
|
|
$ |
(2,265 |
) |
|
$ |
(740 |
) |
|
$ |
(1,153 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
There were no derivatives designated as hedging instruments under SFAS No. 133 for
the reporting periods presented. |
6
RERH Holdings has the following derivative commodity contracts outstanding as of March 31, 2009:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Notional Volumes |
Commodity |
|
Unit |
|
Current |
|
Long-term |
|
|
|
|
(in millions) |
Power |
|
MWh(1) |
|
|
38 |
|
|
|
41 |
|
Natural gas |
|
MMBTU(2) |
|
|
142 |
|
|
|
114 |
|
Natural gas basis |
|
MMBTU(2) |
|
|
36 |
|
|
|
14 |
|
|
|
|
(1) |
|
MWh is megawatt hours. |
|
(2) |
|
MMBTU is million British thermal units. |
The income (loss) associated with RERH Holdings energy derivatives for the three months ended
March 31, 2009 is:
|
|
|
|
|
|
|
|
|
Derivatives Not Designated as Hedging |
|
|
|
|
|
|
Instruments Under SFAS No. 133 |
|
Revenues |
|
|
Cost of sales |
|
|
|
(in millions) |
|
Non-Trading Commodity Contracts: |
|
|
|
|
|
|
|
|
Unrealized |
|
$ |
1 |
|
|
$ |
(220 |
) |
Unrealized-affiliate |
|
|
|
|
|
|
(14 |
) |
|
|
|
|
|
|
|
Total non-trading unrealized |
|
$ |
1 |
|
|
$ |
(234 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-Trading Commodity Contracts: |
|
|
|
|
|
|
|
|
Realized(1) |
|
$ |
75 |
|
|
$ |
(706 |
) |
Realized-affiliate(1) |
|
|
|
|
|
|
(40 |
) |
|
|
|
|
|
|
|
Total non-trading realized |
|
$ |
75 |
|
|
$ |
(746 |
) |
|
|
|
|
|
|
|
|
|
|
(1) |
|
Does not include realized gains or losses associated with cash month transactions,
non-derivative transactions or derivative transactions that qualify for the normal purchase/normal
sale exception. |
Derivative Liabilities with Related Parties. In connection with the unwind of the
credit-enhanced retail structure with Merrill Lynch, RERH Holdings entered into a derivative
contract with RRI in October 2008. This derivative is a 40 BCFe (billion cubic feet equivalent of
natural gas) hedge that extends to December 2010. During the three months ended March 31, 2009,
RERH Holdings recognized $14 million unrealized loss and $40 million realized loss on this
transaction. These amounts are included in cost of sales affiliates on the statement of
operations.
7
(6) Fair Value Measurements
Nonperformance Risk on Derivative Liabilities. In accordance with SFAS No. 157, fair value
measurement of RERH Holdings derivative liabilities reflects the nonperformance risk related to
that liability, which is its own credit risk. RERH Holdings derives its nonperformance risk by
applying RRIs credit default swap spread against the respective derivative liability. As of March
31, 2009, RERH Holdings had $99 million in reserves for nonperformance risk on derivative
liabilities.
Fair Value of Derivative Instruments.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2009 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
Level 1 |
|
Level 2 |
|
Level 3 |
|
Reclassifications(1) |
|
Fair Value |
|
|
(in millions) |
Total derivative assets |
|
$ |
895 |
|
|
$ |
978 |
|
|
$ |
25 |
|
|
$ |
(46 |
) (1) |
|
$ |
1,852 |
|
Total derivative liabilities |
|
|
895 |
|
|
|
1,878 |
|
|
|
145 |
|
|
|
(46 |
) (1) |
|
|
2,872 |
|
Total derivative
liabilities affiliates |
|
|
|
|
|
|
133 |
|
|
|
|
|
|
|
|
|
|
|
133 |
|
|
|
|
(1) |
|
Reclassifications are required to reconcile to FIN 39-1 consolidated balance sheet
presentation. |
The following is a reconciliation of changes in fair value of net derivative assets and
liabilities classified as Level 3:
|
|
|
|
|
|
|
2009 |
|
|
|
Net Derivatives |
|
|
|
(Level 3) |
|
|
|
(in millions) |
|
Balance, January 1, 2009 |
|
$ |
(96 |
) |
Total gains (losses) realized/unrealized: |
|
|
|
|
Included in earnings |
|
|
(42 |
) (1) |
Purchases, issuances and settlements (net) |
|
|
23 |
|
Transfers in and/or out of Level 3 (net) |
|
|
(5 |
) |
|
|
|
|
Balance, March 31, 2009 |
|
$ |
(120 |
) |
|
|
|
|
|
|
|
|
|
Changes in unrealized gains/losses relating
to derivative assets and liabilities still
held at March 31, 2009 |
|
$ |
(35 |
)(1) |
|
|
|
(1) |
|
$36 million is recorded in cost of sales and $1 million is recorded in revenue. |
For additional information about fair value measurements, see Note 2(e) to RERH Holdings 2008
audited consolidated financial statements.
(7) Income Taxes
(a) Tax rate reconciliation.
A reconciliation of the federal statutory income tax rate to the effective income tax rate is:
|
|
|
|
|
|
|
|
|
|
|
Three months ended March 31, |
|
|
2009 |
|
2008 |
Federal statutory rate |
|
|
(35 |
)% |
|
|
35 |
% |
|
|
|
|
|
|
|
Additions (reductions) resulting from: |
|
|
|
|
|
|
|
|
State income taxes, net of federal income taxes |
|
7 |
% |
|
2 |
|
Effective rate |
|
|
(28 |
)% |
|
|
37 |
% |
|
|
|
|
|
|
|
8
(b) Tax Attributes Carryovers.
RERH Holdings tax attribute carryovers will remain with RRI after the Texas retail sale to
the subsidiary of NRG Energy, Inc. For tax purposes, the sale is deemed to be for assets rather
than stock.
(c) Valuation Allowances.
RERH Holdings determined that no valuation allowance is needed for its deferred tax assets as
of March 31, 2009 and December 31, 2008.
(d) FIN 48 and Income Tax Uncertainties.
RERH Holdings unrecognized tax benefits did not change significantly during the three months
ended March 31, 2009 and 2008. During the three months ended March 31, 2009 and 2008, RERH
Holdings recognized $0 of income tax expense (benefit) due to changes in interest and penalties for
federal and state income taxes. In connection with the Texas retail business sale, NRG will not
inherit any tax contingencies from pre-acquisition periods for federal, state and local purposes,
which will remain with RRI.
(8) Contingencies
RERH Holdings is involved in some legal and other matters before courts and governmental
agencies. Unless otherwise noted, RERH Holdings cannot predict the outcome of these matters.
Merrill Lynch Action. On December 5, 2008, RERH Holdings terminated its $300 million retail
working capital facility agreement with Merrill Lynch in order to address any issue that might be
asserted regarding the minimum adjusted retail EBITDA covenant in that facility. On December 24,
2008, Merrill Lynch filed an action in the Supreme Court of the State of New York seeking a
judgment declaring that under the credit sleeve and reimbursement agreement (the agreement), RERH
Holdings did not have the right to terminate the working capital facility without their consent and
that such termination is an event of default under the agreement. On May 1, 2009, RERH Holdings
and Merrill Lynch filed to dismiss this lawsuit and the agreement was transferred in connection
with the closing of the sale of RERH Holdings Texas retail business. The Court granted an order
dismissing the action with prejudice on May 4, 2009.
Excess Mitigation Credits. From January 2002 to April 2005, CenterPoint Energy applied excess
mitigation credits, or EMCs, to its monthly charges to retail electric providers as ordered by the
Public Utility Commission of Texas, or PUCT. The PUCT imposed these credits to facilitate the
transition to competition in Texas, which had the effect of lowering the retail electric providers
monthly charges payable to CenterPoint Energy. As indicated in its Petition for Review filed with
the Supreme Court of Texas on June 2, 2008, CenterPoint Energy has claimed that the portion of
those EMCs credited to Reliant Energy Retail Services, LLC, or RERS, a retail electric provider and
subsidiary of RERH Holdings LLC, totaled $385 million for RERS Price to Beat Customers. It is
unclear what the actual number may be. Price to Beat was the rate RERS was required by state law
to charge residential and small commercial customers that were transitioned to RERS from the
incumbent integrated utility company commencing in 2002. In its original stranded cost case
brought before the PUCT on March 31, 2004, CenterPoint Energy sought recovery of all EMCs that were
credited to all retail electric providers, including RERS, and the PUCT ordered that relief in its
Order on Rehearing in Docket No. 29526, on December 17, 2004. After an appeal to state district
court, the court entered a final judgment on August 26, 2005, affirming the PUCTs order with
regard to EMCs credited to RERS. Various parties filed appeals of that judgment with the Court of
Appeals for the Third District of Texas with the first such appeal filed on the same date as the
state district court judgment and the last such appeal filed on October 10, 2005. On April 17,
2008, the Court of Appeals for the Third District reversed the lower courts decision ruling that
CenterPoint Energys stranded cost recovery should exclude only EMCs credited to RERS for its
Price to Beat customers. On June 2, 2008, CenterPoint Energy filed a Petition for Review with
the Supreme Court of Texas and on June 19, 2009, the Court agreed to consider the CenterPoint
Energy appeal as well as two related petitions for review filed by other entities. Oral argument
will occur on October 6, 2009.
In November 2008, CenterPoint Energy and RRI, on behalf of itself and affiliates including
RERS, agreed to suspend unexpired deadlines, if any, related to limitations periods that might
exist for possible claims against RRI and its affiliates if CenterPoint Energy is ultimately not
allowed to include in its stranded cost calculation those EMCs previously credited to RERS.
Regardless of the outcome of the Texas Supreme Court proceeding, we believe that any possible
future CenterPoint Energy claim against RERS for EMCs credited to RERS would lack legal merit. No
such claim has been filed.
9
Replacement Reserve Responsibility. On November 14, 2006, Constellation Energy Commodities
Group, or Constellation, filed a complaint with the PUCT alleging that ERCOT misapplied the
Replacement Reserve Settlement, or RPRS, Formula contained in the ERCOT protocols from April 10,
2006, through September 27, 2006. Specifically, Constellation disputed approximately $4 million in
under-scheduling charges for capacity insufficiency asserting that ERCOT applied the wrong
protocol. Reliant Energy Power Supply, which is a subsidiary of RERH Holdings LLC referred to
herein as REPS, other market participants, ERCOT, and PUCT Staff opposed Constellations complaint.
On January 25, 2008, the PUCT entered an order finding that ERCOT correctly settled the capacity
insufficiency charges for the disputed dates in accordance with ERCOT protocols and denied
Constellations complaint. On April 9, 2008 Constellation appealed the PUCT order to the Civil
District Court of Travis County, Texas and on June 19, 2009, the court issued a judgment reversing
the PUCT order, finding that the ERCOT protocols were in irreconcilable conflict with each other.
Under the PUCT ordered formula, Qualified Scheduling Entities, or QSEs, who under-scheduled
capacity within any of ERCOTs four congestion zones were assessed under-scheduling charges which
defrayed the costs incurred by ERCOT for RPRS that would otherwise be spread among all load-serving
QSEs. Under the Courts decision, all RPRS costs would be assigned to all load-serving QSEs based
upon their load ratio share without
assessing any separate charge to those QSEs who under-scheduled capacity. If under-scheduling
charges for capacity insufficient QSEs were not used to defray RPRS costs, REPS share of the total
RPRS costs allocated to QSEs would increase.
REPS intends to file an appeal to the Third Court of Appeals in Travis County, Texas, thereby
staying the effect of the trial courts decision. If all appeals are unsuccessful, on remand to
the PUCT, it would determine the appropriate methodology for giving effect to the trial courts
decision. It is not known at this time whether only Constellations under-scheduling charges, the
under-scheduling charges of all other QSEs that disputed REPS charges for the same time frame, the
entire market, or some other approach would be used for any resettlement.
10
EX-99.3
Exhibit 99.3
Unaudited Pro Forma Condensed Combined Financial Statements of NRG Energy, Inc.
Effective May 1, 2009, NRG Energy, Inc. (NRG or the Company), through its wholly owned
subsidiary, NRG Retail LLC, or NRG Retail, completed its acquisition of the Texas electric retail
business operations (referred to herein as Reliant Energy) of Reliant Energy, Inc. (now known as
RRI Energy, Inc. and referred to herein as RRI). NRG paid RRI $287.5 million in cash at closing,
from NRGs cash on hand, and will remit approximately $82 million to RRI for acquired net working
capital over the 8 months following the closing. In addition, NRG recognized a $31 million
non-cash gain on settlement of a pre-existing relationship, representing the in-the-money value to
NRG of an agreement that permits Reliant Energy to call on certain NRG gas plants when necessary
for Reliant Energy to meet its load obligations; this is considered a component of the
consideration in accordance with Statement of Financial Accounting Standards (SFAS) No. 141
(revised 2007) Business Combinations, or SFAS 141R.
Reliant Energy constituted substantially all of the business of RERH Holdings, LLC and
Subsidiaries, or RERH, a wholly owned subsidiary of RRI. NRG did not acquire the portions of the
business reported under RERH related to retail markets outside of Texas. In addition, NRG acquired
a power purchase agreement on a wind farm in Texas, as well as related Renewable Energy
Certificates and hedges, which were not part of RERH.
The acquisition of Reliant Energy is accounted for under the acquisition method of accounting
in accordance with SFAS 141R. Accordingly, NRG has conducted a preliminary assessment of net
assets acquired, and has recognized provisional amounts for identifiable assets acquired and
liabilities assumed at their estimated acquisition date fair values, while transaction and
integration costs associated with the acquisition are expensed as incurred. The initial accounting
for the business combination is not complete because the appraisals necessary to assess the fair
values of the net assets acquired and the amount of goodwill to be recognized are still in process,
and the Company is also in the process of valuing the tax basis of the assets and liabilities
acquired, which will affect the deferred tax balances. The provisional amounts recognized are
subject to revision as more detailed analyses are completed and additional information is obtained
about the facts and circumstances that existed as of the acquisition date. Any changes to the fair
value assessments and the tax basis values will affect the final balance of goodwill.
The following unaudited pro forma condensed combined financial information and explanatory
notes present the impact of the purchase on the companies respective historical financial
positions and results of operations and have been derived by applying pro forma adjustments to the
combined historical financial statements of NRG and RERH. The historical unaudited pro forma
condensed consolidated financial information for RERH has been adjusted to reflect the elimination
of the specified assets and liabilities of RERH that were not acquired or assumed, and the addition
of the specified assets acquired and liabilities assumed that were not part of RERH. In addition, certain amounts in RERHs
historical condensed consolidated financial information have been reclassified to conform to NRGs
presentation. The pro forma adjustments are directly attributable to the Acquisition and based
upon available information and certain assumptions that NRG believes are reasonable. The unaudited
pro forma condensed combined balance sheet and income statements do not include intercompany
eliminations between NRG and Reliant Energy.
The unaudited pro forma condensed combined statements of operations for the year ended
December 31, 2008 and for the three months ended March 31, 2009 have been prepared as if the
Acquisition occurred on January 1, 2008. The unaudited pro forma condensed combined balance sheet
as of March 31, 2009 assumes the Acquisition was completed on that date.
These unaudited pro forma condensed combined balance sheet and statements of operations has
been derived from and should be read in conjunction with:
|
|
|
NRGs separate historical financial statements as included in NRGs 2008 Annual Report
on Form 10-K and Quarterly Report on Form 10-Q for the quarterly period ended March 31,
2009; |
|
|
|
|
Audited Consolidated Balance Sheets of RERH Holdings, LLC and Subsidiaries as of
December 31, 2008 and 2007, and the related Consolidated Statements of Operations, Members
Equity and Comprehensive Income (Loss), and Cash Flows for each of the years in the
three-year period ended December 31, 2008, included in this Form 8-K/A filing as Exhibit 99.1;
and |
|
|
|
|
Unaudited Condensed Consolidated Balance Sheet of RERH
Holdings, LLC and Subsidiaries as
of March 31, 2009, and the related Condensed Consolidated Statements of Operations, and
Cash Flows for the three months ended March 31, 2009 and 2008,
included in this Form 8-K/A
filing as Exhibit 99.2. |
The unaudited pro forma financial statements and related notes are provided for illustrative
purposes only and do not purport to be indicative of the results which would have actually been
obtained had the Acquisition been completed on the date indicated or which may be expected to occur
in the future. No effect has been given for costs that may be incurred in integrating the
operations of NRG and Reliant Energy, or for operational efficiencies that may have been achieved
if the Acquisition had occurred on January 1, 2008.
1
NRG Energy, Inc.
Pro Forma Condensed Combined Statement of Operations
For the Three Months ended March 31, 2009
(Unaudited)
(In millions, except per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquisition |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Method |
|
|
|
|
|
|
|
|
|
|
|
|
Reliant Energy |
|
Reliant Energy |
|
Accounting |
|
|
|
|
NRG Energy, |
|
RERH Holdings, |
|
Purchase |
|
Reporting |
|
and Other |
|
|
|
|
Inc. and |
|
LLC and |
|
Adjustments |
|
Reclassifications |
|
Adjustments |
|
|
|
|
Subsidiaries |
|
Subsidiaries |
|
(Note 3) |
|
(Note 4) |
|
(Note 5) |
|
Pro Forma |
|
Operating Revenues |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Operating Revenues |
|
$ |
1,658 |
|
|
$ |
1,515 |
|
|
$ |
(27 |
) |
|
$ |
|
|
|
$ |
(44 |
)(1) |
|
$ |
3,102 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Costs and Expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of operations |
|
|
766 |
|
|
|
1,398 |
|
|
|
(46 |
) |
|
|
54 |
(a) |
|
|
(10 |
)(2) |
|
|
2,212 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
45 |
(b) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5 |
(c) |
|
|
|
|
|
|
|
|
Cost of operations affiliates |
|
|
|
|
|
|
56 |
|
|
|
(2 |
) |
|
|
(54 |
)(a) |
|
|
|
|
|
|
|
|
Operations and maintenance |
|
|
|
|
|
|
45 |
|
|
|
|
|
|
|
(45 |
)(b) |
|
|
|
|
|
|
|
|
Operations and maintenance affiliates |
|
|
|
|
|
|
6 |
|
|
|
(1 |
) |
|
|
(5 |
)(c) |
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
|
169 |
|
|
|
3 |
|
|
|
|
|
|
|
|
|
|
|
29 |
(3) |
|
|
201 |
|
Selling, general and administrative |
|
|
95 |
|
|
|
46 |
|
|
|
(2 |
) |
|
|
19 |
(d) |
|
|
(12 |
)(4) |
|
|
146 |
|
Selling, general and administrative
affiliates |
|
|
|
|
|
|
19 |
|
|
|
|
|
|
|
(19 |
)(d) |
|
|
|
|
|
|
|
|
Development costs |
|
|
13 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
13 |
|
|
Total operating costs and expenses |
|
|
1,043 |
|
|
|
1,573 |
|
|
|
(51 |
) |
|
|
|
|
|
|
7 |
|
|
|
2,572 |
|
|
Operating Income/(Loss) |
|
|
615 |
|
|
|
(58 |
) |
|
|
24 |
|
|
|
|
|
|
|
(51 |
) |
|
|
530 |
|
Other Income/(Expense) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity in earnings of unconsolidated
affiliates |
|
|
22 |
|
|
|
|
|
|
|
|
|
|
|
1 |
(e) |
|
|
|
|
|
|
23 |
|
Other expense, net |
|
|
(3 |
) |
|
|
1 |
|
|
|
|
|
|
|
(1 |
)(e) |
|
|
|
(5) |
|
|
(3 |
) |
Interest expense |
|
|
(138 |
) |
|
|
(6 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(144 |
) |
|
Total other income/(expense) |
|
|
(119 |
) |
|
|
(5 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(124 |
) |
|
Income/(Loss) From Continuing Operations
Before Income Taxes |
|
|
496 |
|
|
|
(63 |
) |
|
|
24 |
|
|
|
|
|
|
|
(51 |
) |
|
|
406 |
|
Income tax expense (benefit) |
|
|
298 |
|
|
|
(18 |
) |
|
|
7 |
|
|
|
|
|
|
|
(20 |
)(6) |
|
|
267 |
|
|
Income (Loss) From Continuing Operations |
|
$ |
198 |
|
|
$ |
(45 |
) |
|
$ |
17 |
|
|
$ |
|
|
|
$ |
(31 |
) |
|
$ |
139 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings Per Share from Continuing
Operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted Average Shares Outstanding Basic |
|
|
237 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
237 |
|
Basic Earnings Per Share |
|
$ |
0.78 |
|
|
|
N/A |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
0.53 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted Average Shares Outstanding Diluted |
|
|
275 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
275 |
|
Diluted Earnings Per Share |
|
$ |
0.70 |
|
|
|
N/A |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
0.49 |
|
|
The accompanying notes are an integral part of the unaudited pro forma condensed combined statements of operations.
2
NRG Energy, Inc.
Pro Forma Condensed Combined Statement of Operations
For the Year ended December 31, 2008
(In millions, except per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquisition |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Method |
|
|
|
|
|
|
|
|
|
|
|
|
Reliant Energy |
|
Reliant Energy |
|
Accounting |
|
|
|
|
NRG Energy, |
|
RERH Holdings, |
|
Purchase |
|
Reporting |
|
and Other |
|
|
|
|
Inc. and |
|
LLC and |
|
Adjustments |
|
Reclassifications |
|
Adjustments |
|
|
|
|
Subsidiaries |
|
Subsidiaries |
|
(Note 3) |
|
(Note 4) |
|
(Note 5) |
|
Pro Forma |
|
|
|
|
|
|
|
|
|
|
(Unaudited) |
Operating Revenues |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Operating Revenues |
|
$ |
6,885 |
|
|
$ |
9,151 |
|
|
$ |
(564 |
) |
|
$ |
|
|
|
$ |
(332 |
)(1) |
|
$ |
15,140 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Costs and Expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of operations |
|
|
3,598 |
|
|
|
9,115 |
|
|
|
(88 |
) |
|
|
(194 |
)(a) |
|
|
(63 |
)(2) |
|
|
12,606 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
223 |
(b) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
15 |
(c) |
|
|
|
|
|
|
|
|
Cost of operations affiliates |
|
|
|
|
|
|
368 |
|
|
|
(562 |
) |
|
|
194 |
(a) |
|
|
|
|
|
|
|
|
Operations and maintenance |
|
|
|
|
|
|
228 |
|
|
|
(5 |
) |
|
|
(223 |
)(b) |
|
|
|
|
|
|
|
|
Operations and maintenance
affiliates |
|
|
|
|
|
|
19 |
|
|
|
(4 |
) |
|
|
(15 |
)(c) |
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
|
649 |
|
|
|
22 |
|
|
|
|
|
|
|
|
|
|
|
204 |
(3) |
|
|
875 |
|
Selling, general and administrative |
|
|
319 |
|
|
|
230 |
|
|
|
(9 |
) |
|
|
72 |
(d) |
|
|
|
(4) |
|
|
612 |
|
Selling, general and
administrative affiliates |
|
|
|
|
|
|
72 |
|
|
|
|
|
|
|
(72 |
)(d) |
|
|
|
|
|
|
|
|
Gain on sale of Northeast C&I
contracts |
|
|
|
|
|
|
(52 |
) |
|
|
52 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Development costs |
|
|
46 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
46 |
|
|
Total operating costs and
expenses |
|
|
4,612 |
|
|
|
10,002 |
|
|
|
(616 |
) |
|
|
|
|
|
|
141 |
|
|
|
14,139 |
|
|
Operating Income/(Loss) |
|
|
2,273 |
|
|
|
(851 |
) |
|
|
52 |
|
|
|
|
|
|
|
(473 |
) |
|
|
1,001 |
|
Other Income/(Expense) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity in earnings of
unconsolidated affiliates |
|
|
59 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
59 |
|
Other income, net |
|
|
16 |
|
|
|
7 |
|
|
|
|
|
|
|
(3 |
)(f) |
|
|
(6 |
)(5) |
|
|
14 |
|
Other income, net affiliates |
|
|
|
|
|
|
(3 |
) |
|
|
|
|
|
|
3 |
(f) |
|
|
|
|
|
|
|
|
Interest expense |
|
|
(583 |
) |
|
|
(30 |
) |
|
|
3 |
|
|
|
|
|
|
|
|
|
|
|
(610 |
) |
|
Total other income/(expense) |
|
|
(508 |
) |
|
|
(26 |
) |
|
|
3 |
|
|
|
|
|
|
|
(6 |
) |
|
|
(537 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income/(Loss) From Continuing
Operations Before Income Taxes |
|
|
1,765 |
|
|
|
(877 |
) |
|
|
55 |
|
|
|
|
|
|
|
(479 |
) |
|
|
464 |
|
Income tax expense (benefit) |
|
|
713 |
|
|
|
(304 |
) |
|
|
19 |
|
|
|
|
|
|
|
(189 |
)(6) |
|
|
239 |
|
|
Income (Loss) From Continuing
Operations |
|
$ |
1,052 |
|
|
$ |
(573 |
) |
|
$ |
36 |
|
|
$ |
|
|
|
$ |
(290 |
) |
|
$ |
225 |
|
|
Less: Net Loss Attributable to
Noncontrolling Interest |
|
|
(1 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1 |
) |
|
Income (Loss) From Continuing
Operations Attributable to NRG |
|
$ |
1,053 |
|
|
$ |
(573 |
) |
|
$ |
36 |
|
|
$ |
|
|
|
$ |
(290 |
) |
|
$ |
226 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings Per Share from
Continuing Operations
Attributable to NRG |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted Average Shares
Outstanding Basic |
|
|
235 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
235 |
|
Basic Earnings Per Share |
|
$ |
4.25 |
|
|
|
N/A |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
0.73 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted Average Shares
Outstanding Diluted |
|
|
275 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
237 |
(21) |
Diluted Earnings Per Share |
|
$ |
3.80 |
|
|
|
N/A |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
0.72 |
|
The accompanying notes are an integral part of the unaudited pro forma condensed combined statements of operations.
3
NRG Energy, Inc.
Pro Forma Condensed Combined Balance Sheet
March 31, 2009
(Unaudited)
(In millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquisition |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Method |
|
|
|
|
|
|
|
|
|
|
|
|
Reliant Energy |
|
Reliant Energy |
|
Accounting and |
|
|
|
|
|
|
|
|
RERH Holdings, |
|
Purchase |
|
Reporting |
|
Other |
|
|
|
|
NRG Energy, Inc. |
|
LLC and |
|
Adjustments |
|
Reclassifications |
|
Adjustments |
|
|
|
|
and Subsidiaries |
|
Subsidiaries |
|
(Note 3) |
|
(Note 4) |
|
(Note 5) |
|
Pro Forma |
|
ASSETS
|
Current Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
1,188 |
|
|
$ |
118 |
|
|
$ |
2 |
|
|
$ |
|
|
|
$ |
(288 |
)(7) |
|
$ |
1,020 |
|
Funds deposited by counterparties |
|
|
1,275 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,275 |
|
Restricted cash |
|
|
17 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
17 |
|
Accounts receivable and unbilled
receivable, net |
|
|
399 |
|
|
|
590 |
|
|
|
(12 |
) |
|
|
|
|
|
|
|
|
|
|
977 |
|
Inventory |
|
|
488 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
488 |
|
Derivative instruments valuation |
|
|
3,862 |
|
|
|
1,399 |
|
|
|
8 |
|
|
|
|
|
|
|
55 |
(8) |
|
|
5,324 |
|
Deferred income taxes |
|
|
|
|
|
|
322 |
|
|
|
(14 |
) |
|
|
(308 |
)(g) |
|
|
|
|
|
|
|
|
Collateral on deposit |
|
|
178 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
178 |
|
Prepayments and other current assets |
|
|
258 |
|
|
|
30 |
|
|
|
(2 |
) |
|
|
51 |
(h) |
|
|
9 |
(9) |
|
|
351 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5 |
(10) |
|
|
|
|
|
Total current assets |
|
|
7,665 |
|
|
|
2,459 |
|
|
|
(18 |
) |
|
|
(257 |
) |
|
|
(219 |
) |
|
|
9,630 |
|
|
Property, plant, and equipment, net
of accumulated depreciation |
|
|
11,544 |
|
|
|
49 |
|
|
|
|
|
|
|
|
|
|
|
12 |
(11) |
|
|
11,605 |
|
|
Other Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity investments in affiliates |
|
|
494 |
|
|
|
|
|
|
|
|
|
|
|
7 |
(i) |
|
|
|
|
|
|
501 |
|
Notes receivable, less current portion |
|
|
403 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
403 |
|
Goodwill |
|
|
1,718 |
|
|
|
32 |
|
|
|
|
|
|
|
|
|
|
|
(32 |
)(12) |
|
|
1,718 |
|
Intangible assets, net of accumulated
amortization |
|
|
815 |
|
|
|
|
|
|
|
|
|
|
|
7 |
(i) |
|
|
733 |
(13) |
|
|
2,251 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
481 |
(13) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
178 |
(13) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
37 |
(14) |
|
|
|
|
Nuclear decommissioning trust |
|
|
286 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
286 |
|
Derivative instruments valuation |
|
|
1,148 |
|
|
|
453 |
|
|
|
5 |
|
|
|
|
|
|
|
|
|
|
|
1,606 |
|
Deferred income taxes |
|
|
|
|
|
|
98 |
|
|
|
(15 |
) |
|
|
(83 |
)(g) |
|
|
|
|
|
|
|
|
Other non-current assets |
|
|
125 |
|
|
|
19 |
|
|
|
(3 |
) |
|
|
5 |
(h) |
|
|
3 |
(10) |
|
|
135 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(14 |
)(i) |
|
|
|
|
|
|
|
|
|
Total other assets |
|
|
4,989 |
|
|
|
602 |
|
|
|
(13 |
) |
|
|
(78 |
) |
|
|
1,400 |
|
|
|
6,900 |
|
|
Total Assets |
|
$ |
24,198 |
|
|
$ |
3,110 |
|
|
$ |
(31 |
) |
|
$ |
(335 |
) |
|
$ |
1,193 |
|
|
$ |
28,135 |
|
|
The accompanying notes are an integral part of the unaudited pro forma condensed combined balance sheet.
4
NRG Energy, Inc.
Pro Forma Condensed Combined Balance Sheet (Continued)
March 31, 2009
(Unaudited)
(In millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquisition |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Method |
|
|
|
|
|
|
|
|
|
|
|
|
Reliant Energy |
|
Reliant Energy |
|
Accounting and |
|
|
|
|
|
|
|
|
RERH Holdings, |
|
Purchase |
|
Reporting |
|
Other |
|
|
|
|
NRG Energy, Inc. |
|
LLC and |
|
Adjustments |
|
Reclassifications |
|
Adjustments |
|
|
|
|
and Subsidiaries |
|
Subsidiaries |
|
(Note 3) |
|
(Note 4) |
|
(Note 5) |
|
Pro Forma |
|
LIABILITIES AND STOCKHOLDERS EQUITY
|
Current Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current portion of long-term debt and
capital leases |
|
$ |
263 |
|
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
|
$ |
263 |
|
Accounts payable |
|
|
358 |
|
|
|
336 |
|
|
|
(6 |
) |
|
|
10 |
(j) |
|
|
23 |
(15) |
|
|
721 |
|
Payable to RRI Energy, Inc. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
82 |
(16) |
|
|
82 |
|
Payable to affiliates, net |
|
|
|
|
|
|
10 |
|
|
|
|
|
|
|
(10 |
)(j) |
|
|
|
|
|
|
|
|
Retail customer deposits |
|
|
|
|
|
|
59 |
|
|
|
|
|
|
|
(59 |
)(k) |
|
|
|
|
|
|
|
|
Other taxes payable |
|
|
|
|
|
|
40 |
|
|
|
|
|
|
|
(40 |
)(l) |
|
|
|
|
|
|
|
|
Taxes payable to RRI Energy, Inc. |
|
|
|
|
|
|
35 |
|
|
|
|
|
|
|
(35 |
)(m) |
|
|
|
|
|
|
|
|
Accrual for transmission and distribution
charges |
|
|
|
|
|
|
67 |
|
|
|
|
|
|
|
(67 |
)(n) |
|
|
|
|
|
|
|
|
Derivative instruments valuation |
|
|
3,000 |
|
|
|
2,152 |
|
|
|
(29 |
) |
|
|
114 |
(o) |
|
|
20 |
(8) |
|
|
5,257 |
|
Derivative instruments valuation affiliate |
|
|
|
|
|
|
114 |
|
|
|
|
|
|
|
(114 |
)(o) |
|
|
|
|
|
|
|
|
Deferred income taxes |
|
|
418 |
|
|
|
|
|
|
|
|
|
|
|
(308 |
)(g) |
|
|
304 |
(17) |
|
|
414 |
|
Margin collected |
|
|
1,277 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,277 |
|
Other current liabilities |
|
|
269 |
|
|
|
63 |
|
|
|
|
|
|
|
51 |
(h) |
|
|
1 |
(10) |
|
|
585 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
59 |
(k) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
40 |
(l) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
35 |
(m) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
67 |
(n) |
|
|
|
|
|
|
|
|
|
Total current liabilities |
|
|
5,585 |
|
|
|
2,876 |
|
|
|
(35 |
) |
|
|
(257 |
) |
|
|
430 |
|
|
|
8,599 |
|
|
Other Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Long-term debt and capital leases |
|
|
7,685 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7,685 |
|
Nuclear decommissioning reserve |
|
|
288 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
288 |
|
Nuclear decommissioning trust liability |
|
|
195 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
195 |
|
Deferred income taxes |
|
|
1,303 |
|
|
|
|
|
|
|
|
|
|
|
(83 |
)(g) |
|
|
79 |
(17) |
|
|
1,288 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(11 |
)(18) |
|
|
|
|
Derivative instruments valuation |
|
|
420 |
|
|
|
721 |
|
|
|
(10 |
) |
|
|
19 |
(p) |
|
|
7 |
(8) |
|
|
1,157 |
|
Derivative instruments valuation
affiliates |
|
|
|
|
|
|
19 |
|
|
|
|
|
|
|
(19 |
)(p) |
|
|
|
|
|
|
|
|
Non-current out-of-market contracts |
|
|
271 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
126 |
(14) |
|
|
419 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
22 |
(19) |
|
|
|
|
Other long-term obligations |
|
|
737 |
|
|
|
11 |
|
|
|
|
|
|
|
5 |
(h) |
|
|
1 |
(10) |
|
|
754 |
|
|
Total non-current liabilities |
|
|
10,899 |
|
|
|
751 |
|
|
|
(10 |
) |
|
|
(78 |
) |
|
|
224 |
|
|
|
11,786 |
|
|
Total Liabilities |
|
|
16,484 |
|
|
|
3,627 |
|
|
|
(45 |
) |
|
|
(335 |
) |
|
|
654 |
|
|
|
20,385 |
|
3.625% preferred stock |
|
|
247 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
247 |
|
Stockholders Equity |
|
|
7,467 |
|
|
|
(517 |
) |
|
|
14 |
|
|
|
|
|
|
|
539 |
(20) |
|
|
7,503 |
|
|
Total Liabilities and Stockholders Equity |
|
$ |
24,198 |
|
|
$ |
3,110 |
|
|
$ |
(31 |
) |
|
$ |
(335 |
) |
|
$ |
1,193 |
|
|
$ |
28,135 |
|
|
The accompanying notes are an integral part of the unaudited pro forma condensed combined balance sheet.
5
NRG Energy, Inc.
Notes to Unaudited Pro Forma Condensed Combined Financial Statements
(In millions)
Note 1 Basis of Presentation
The unaudited pro forma condensed combined statements of operations are based on historical
statements of operations of NRG and Reliant Energy for the year ended December 31, 2008 and for the
three months ended March 31, 2009, after giving effect to the Acquisition as if the transaction had
occurred on January 1, 2008. The unaudited pro forma condensed combined balance sheet as of
March 31, 2009 assumes the Acquisition was completed on that date. Certain amounts in Reliant
Energys historical condensed consolidated financial statements have been reclassified to conform
with NRGs presentation.
The acquisition of Reliant Energy is accounted for under the acquisition method of accounting
in accordance with SFAS 141R. Accordingly, NRG has conducted a preliminary assessment of net
assets acquired, and has recognized provisional amounts for identifiable assets acquired and
liabilities assumed at their estimated acquisition date fair values, while transaction and
integration costs associated with the transaction are expensed as incurred. The initial accounting
for the business combination is not complete because the appraisals necessary to assess the fair
values of the net assets acquired and the amount of goodwill to be recognized are still in process,
and the Company is also in the process of valuing the tax basis of the assets and liabilities
acquired, which will affect the deferred tax balances. The provisional amounts recorded for net
assets acquired are subject to revision as more detailed analyses are completed and additional
information is obtained about the facts and circumstances that existed as of the acquisition date.
Any changes to the fair value assessments and the tax basis values will affect the final balance of
goodwill.
The unaudited pro forma condensed combined financial information and explanatory notes present
the impact of the Acquisition on the companies respective historical financial positions and
results of operations and have been derived by applying pro forma adjustments to the combined
historical financial statements of NRG and RERH. The historical unaudited pro forma condensed
consolidated financial information for RERH has been adjusted to reflect the elimination of the
specified assets and liabilities of RERH that were not acquired or assumed, and the addition of the
power purchase agreement on a wind farm in Texas, as well as related Renewable Energy Certificates
and hedges, that were not part of RERH. In addition, certain amounts in RERHs historical
condensed consolidated financial information have been reclassified to conform with NRGs
presentation. The pro forma adjustments are directly attributable to the Acquisition and based
upon available information and certain assumptions that NRG believes are reasonable. The unaudited
pro forma condensed combined balance sheet and income statements do not include intercompany
eliminations between NRG and RERH.
The unaudited pro forma financial statements and related notes are provided for illustrative
purposes only and do not purport to be indicative of the results which would have actually been
obtained had the Acquisition been completed on the date indicated or which may be expected to occur
in the future. No effect has been given for costs that may be incurred in integrating the
operations of NRG and Reliant Energy, or for operational efficiencies that may have been achieved
if the Acquisition had occurred on January 1, 2008.
Recent Accounting Developments Affecting NRG Historical Income Statement for the Year Ended
December 31, 2008
The Company adopted FSP No. APB 14-1, Accounting for Convertible Debt Instruments That May Be
Settled in Cash upon Conversion (Including Partial Cash Settlement), or FSP APB 14-1, on January 1,
2009, applying it retrospectively to all periods presented. FSP APB 14-1 clarifies that convertible
debt instruments that may be settled in cash upon conversion (including partial cash settlement) do
not fall within the scope of paragraph 12 of Accounting Principles Board Opinion No. 14, Accounting
for Convertible Debt and Debt Issued with Stock Purchase Warrants, and specifies that issuers of
such instruments should separately account for the liability component and the equity component
represented by the embedded conversion option in a manner that will reflect the entitys
nonconvertible debt borrowing rate when interest cost is recognized in subsequent periods. Upon
settlement, the entity shall allocate consideration transferred and transaction costs incurred to
the extinguishment of the liability component and the reacquisition of the equity component.
During the third quarter 2006, NRGs unrestricted wholly-owned subsidiaries CSF I and CSF II
issued notes and preferred interests, or CSF Debt, which included an embedded derivative requiring
NRG to pay to Credit Suisse Group, or CS, at maturity, either in cash or stock at NRGs option, the
excess of NRGs then current stock price over a threshold price. The CSF Debt and its embedded
derivative are accounted for under the guidance in FSP APB 14-1. While FSP APB 14-1 is fully
reflected in NRGs Quarterly Report on Form 10-Q for the quarterly period ended March 31, 2009, it
is not reflected in the historical financial statements included in NRGs 2008 Annual Report on
Form 10-K. The following table summarizes the effect of the adoption of FSP APB 14-1 on NRGs
income and per-share amounts for the year ending December 31, 2008, which is reflected in NRGs
historical income statement data included herein:
6
|
|
|
|
|
(In millions, except per share amounts) |
|
|
|
|
|
Increase/(decrease): |
|
|
|
|
Interest Expense |
|
$ |
(37 |
) |
Income From Continuing Operations |
|
|
37 |
|
Basic Earnings Per Share |
|
$ |
.16 |
|
Diluted Earnings Per Share |
|
$ |
.14 |
|
|
The Company also adopted SFAS No. 160, Noncontrolling Interests in Consolidated Financial
Statementsan amendment of ARB No. 51, Consolidated Financial Statements, or SFAS 160, on January
1, 2009. This Statement amends ARB No. 51 to establish accounting and reporting standards for the
minority interest in a subsidiary and for the deconsolidation of a subsidiary. It also amends
certain of ARB No. 51s consolidation procedures for consistency with the requirements of SFAS
141R. This Statement is applied prospectively from the date of adoption, except for the
presentation and disclosure requirements, which shall be applied retrospectively. Accordingly, the
Company has conformed its financial statement presentation and disclosures to the requirements of
SFAS 160. While SFAS 160 is fully reflected in NRGs Quarterly Report on Form 10-Q for the
quarterly period ended March 31, 2009, it is not reflected in the historical financial statement
presentation included in NRGs 2008 Annual Report on Form 10-K; there was no change in income from
continuing operations attributable to NRG for the year ended December 31, 2008.
Note 2
Preliminary Consideration and Allocation
The following table summarizes the consideration as of the acquisition date in accordance with
SFAS 141R:
|
|
|
|
|
(In millions) |
|
|
|
|
|
Cash payment to RRI at closing |
|
$ |
288 |
|
Cash remittance to RRI of acquired working capital |
|
|
82 |
|
Non-cash gain recognized by NRG on settlement of pre-existing relationship |
|
|
31 |
|
|
Total consideration |
|
$ |
401 |
|
|
The following table summarizes the provisional values assigned to the net assets acquired, as
of the acquisition date:
|
|
|
|
|
(In millions) |
|
|
|
|
|
Cash and cash equivalents |
|
$ |
6 |
|
Accounts receivable |
|
|
569 |
|
Inventory |
|
|
3 |
|
Derivative instrument assets valuation current |
|
|
1,507 |
|
Prepayments and other current assets |
|
|
52 |
|
Property, plant and equipment, net |
|
|
72 |
|
Intangible assets |
|
|
1,435 |
|
Derivative instruments assets valuation non-current |
|
|
435 |
|
Deferred income taxes, net |
|
|
11 |
|
Other non-current assets |
|
|
5 |
|
|
|
|
|
|
Accounts payable, principally trade |
|
|
(385 |
) |
Retail customer deposits |
|
|
(58 |
) |
Derivative instrument liabilities valuation current |
|
|
(2,310 |
) |
Other current liabilities |
|
|
(91 |
) |
Derivative instrument liabilities valuation non-current |
|
|
(686 |
) |
Non-current out-of-market contracts |
|
|
(148 |
) |
Other long-term liabilities |
|
|
(16 |
) |
|
Total |
|
$ |
401 |
|
|
7
The preliminary valuation of the additional intangible assets and liabilities recorded as a
result of the Acquisition is as follows:
|
|
|
|
|
|
|
|
|
|
|
Valuation |
|
|
Weighted Average |
|
|
|
(In millions) |
|
|
Amortization Period |
|
|
Intangible Assets: |
|
|
|
|
|
|
|
|
Commercial and Industrial In-market Contracts |
|
$ |
733 |
|
|
5 years |
Mass Customer Relationships |
|
|
481 |
|
|
8 years |
Trade Names |
|
|
178 |
|
|
15 years |
In-market energy supply contracts |
|
|
37 |
|
|
1 - 7 years |
|
|
|
|
|
|
|
|
Total intangible assets |
|
$ |
1,429 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Out-of-market contracts: |
|
|
|
|
|
|
|
|
Energy supply contracts |
|
$ |
126 |
|
|
1 - 7 years |
Commercial and Industrial Contracts |
|
|
22 |
|
|
5 years |
|
|
|
|
|
|
|
|
Total Out-of-market contracts |
|
$ |
148 |
|
|
|
|
|
|
|
|
|
|
|
|
|
The fair value measurements of the intangible assets and liabilities were primarily based on
significant inputs that are not observable in the market and thus represent a Level 3 measurement
as defined in SFAS No. 157 Fair Value Measurement, or SFAS 157.
The fair value of Reliant Energys Commercial and Industrial Contracts, or C&I Contracts, both
in-market and out-of-market, was estimated based on the present value of the above/below market
cash flows attributable to the contracts based on contract type, discounted utilizing a current
market interest rate consistent with the overall credit quality of the portfolio. The fair values
also account for Reliant Energys historical costs to acquire customers. The above/below market
cash flows were estimated by comparing the expected cash flows to be generated based on existing
contracted prices and expected volumes with the cash flows from estimated current market contract
prices for the same expected volumes. The estimated current market contract prices were derived
considering current market costs, such as price of energy, transmission and distribution costs, and
miscellaneous fees, plus a normal profit margin. The weighted average amortization period was
determined based on volumes for the portfolio that are expected to be delivered.
The Mass Customer Relationships were valued using an excess earnings method. Under this
approach, the Company estimated the present value of expected future cash flows resulting from the
existing customer relationships, considering attrition and charges for contributory assets (such as
net working capital, fixed assets, software, workforce and trade names) utilized in the business,
discounted at an independent power producer peer groups weighted average cost of capital. The
weighted average amortization period was determined based on the expected discounted future net
cash flows by year.
The Trade Names were valued using a relief from royalty method, an approach under which fair
value is estimated to be the present value of royalties saved because NRG owns the intangible asset
and therefore does not have to pay a royalty for its use. The Trade Names were valued in two parts
based on Reliant Energys two primary customer segments Mass Customers and C&I Customers. The
avoided royalty revenues were discounted at an independent power producer peer groups weighted
average cost of capital. The Trade Names will be amortized on a straight-line basis over 15 years.
The fair value of the in-market and out-of-market energy supply contracts was determined in
accordance with SFAS 157. These contracts will be amortized over periods ranging through 2016,
based on the expected delivery under the respective contracts.
The following table presents the estimated amortization related to intangible assets for 2009
- - 2014:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mass |
|
|
|
|
|
Energy |
|
|
C&I |
|
Customer |
|
Trade |
|
Supply |
Year Ended December 31, |
|
Contracts |
|
Relationships |
|
Names |
|
Contracts |
|
2009 (post Acquisition) |
|
$ |
253 |
|
|
$ |
157 |
|
|
$ |
8 |
|
|
$ |
16 |
|
2010 |
|
|
208 |
|
|
|
106 |
|
|
|
12 |
|
|
|
|
|
2011 |
|
|
134 |
|
|
|
63 |
|
|
|
12 |
|
|
|
2 |
|
2012 |
|
|
93 |
|
|
|
47 |
|
|
|
12 |
|
|
|
3 |
|
2013 |
|
|
45 |
|
|
|
33 |
|
|
|
12 |
|
|
|
4 |
|
2014 |
|
|
|
|
|
|
26 |
|
|
|
12 |
|
|
|
4 |
|
|
8
The following table presents the estimated amortization related to out-of-market contracts for
2009 - 2014:
|
|
|
|
|
|
|
|
|
|
|
Energy |
|
|
|
|
Supply |
|
C&I |
Year Ended December 31, |
|
Contracts |
|
Contracts |
|
2009 (post Acquisition) |
|
$ |
66 |
|
|
$ |
1 |
|
2010 |
|
|
40 |
|
|
|
11 |
|
2011 |
|
|
11 |
|
|
|
7 |
|
2012 |
|
|
5 |
|
|
|
2 |
|
2013 |
|
|
2 |
|
|
|
1 |
|
2014 |
|
|
|
|
|
|
|
|
|
Note 3
RERH Purchase Adjustments
Adjustments to eliminate portions of the business related to retail markets outside of Texas
that were reported under RERH, and were not included in the Acquisition, and to add the power
purchase agreement on a wind farm in Texas, as well as related Renewable Energy Certificates and
hedges, that were not part of RERH and were included in the Acquisition.
Note 4
Reporting Reclassifications
|
(a) |
|
Adjustments to reclassify Reliant Energys cost of operations-affiliates, which
represent related party transactions with RRI, to third party costs. |
|
|
(b) |
|
Adjustments to reclassify Reliant Energys operations and maintenance expense to cost
of operations, to conform with NRGs presentation. |
|
|
(c) |
|
Adjustments to reclassify Reliant Energys operations and maintenance
expense-affiliates, which represent related party transactions with RRI, to third party
costs. |
|
|
(d) |
|
Adjustments to reclassify Reliant Energys selling, general and administrative
expenses-affiliates, which represent related party transactions with RRI, to third party
costs. |
|
|
(e) |
|
Adjustments to reclassify Reliant Energys equity in earnings of unconsolidated
affiliates to conform with NRGs presentation. |
|
|
(f) |
|
Adjustments to reclassify Reliant Energys other income, net-affiliates,
which represent related party transactions with RRI, to third party other income, net. |
|
|
(g) |
|
Adjustments to reclassify Reliant Energys deferred income taxes included as assets to
deferred income tax liabilities, to conform with NRGs presentation. |
|
|
(h) |
|
Adjustment to reclassify Reliant Energys option premiums paid and collected, to
conform with NRGs presentation. |
|
|
(i) |
|
Adjustment to reclassify Reliant Energys other assets to conform with NRGs
presentation. |
|
|
(j) |
|
Adjustment to reclassify Reliant Energys payables to affiliates, which represent
related party transactions with RRI, to liabilities due to third parties. |
|
|
(k) |
|
Adjustment to reclassify Reliant Energys Retail customer deposits to conform with NRGs
presentation. |
|
|
(l) |
|
Adjustment to reclassify Reliant Energys other taxes payable to conform with NRGs
presentation. |
|
|
(m) |
|
Adjustment to reclassify Reliant Energys taxes payable to RRI Energy, Inc., which
represent related party transactions with RRI, to liabilities due to third parties. |
|
|
(n) |
|
Adjustment to reclassify Reliant Energys accrual for transmission and distribution
charges to conform with NRGs presentation. |
|
|
(o) |
|
Adjustments to reclassify Reliant Energys current derivative liabilities-affiliate,
which represent related party transactions with RRI, to liabilities due to third parties. |
|
|
(p) |
|
Adjustments to reclassify Reliant Energys non-current derivative
liabilities-affiliate, which represent related party transactions with RRI, to liabilities
due to third parties. |
9
Note 5 Acquisition Method Accounting and Other Adjustments
|
1. |
|
Adjustment to record amortization of Reliant Energy intangible assets related to
C&I Contracts. |
|
|
2. |
|
Adjustment to record amortization of Reliant Energy net out-of-market energy supply
contract liabilities acquired by NRG. The net fair value adjustment for out-of-market
energy supply contracts acquired is $89 million. |
|
|
3. |
|
Adjustment to record amortization of Reliant Energy intangible assets related to Mass
Customer Relationships and Trade Names. No adjustment was recorded for depreciation of
Property, plant and equipment, as there was no material change on a pro forma basis for the
three months ending March 31, 2009 or the twelve months ending December 31, 2008. |
|
|
4. |
|
Adjustment to remove acquisition-related costs incurred through March 31, 2009. No
acquisition-related costs were incurred by NRG or Reliant Energy in 2008. |
|
|
5. |
|
Adjustment to interest income for the reduction in available cash and cash equivalents
due to the use of $370 million to fund the Acquisition, assuming both the $287.5 million
initial cash payment and the estimated $82 million payment to RRI for acquired net working
capital were made on January 1, 2008. Interest rates of 0.33% and 1.66% for the three
months ended March 31, 2009 and the year ended December 31, 2008, respectively, were used
to estimate the reduction in interest income. These rates reflect NRGs average interest
rates over the respective periods. |
|
|
6. |
|
Adjustment to record the tax effect of pro forma adjustments to revenue and expense,
calculated utilizing NRGs estimated combined statutory federal and state tax rate of
39.55%. |
|
|
7. |
|
Adjustment to record the $287.5 million cash consideration paid to RRI at closing. |
|
|
8. |
|
Adjustment to record the acquisition-date fair value of Reliant Energy derivatives. |
|
|
9. |
|
Adjustment to record the tax effect of the accrual for acquisition-related costs,
calculated utilizing NRGs estimated combined deferred statutory federal and state tax rate
of 38.9%. |
|
|
10. |
|
Adjustment to certain historical derivative balances to conform with NRGs valuation
methodologies. |
|
|
11. |
|
Adjustment to reflect the acquisition-date fair value of Reliant Energys property,
plant and equipment. |
|
|
12. |
|
Adjustment to eliminate historical goodwill on RERHs balance sheet. |
|
|
13. |
|
Adjustment to record the acquisition-date fair value of identifiable intangible assets
acquired. See Note 2 for further information. |
|
|
14. |
|
Adjustment to record acquisition-date fair value of energy supply contracts acquired.
See Note 2 for further information. |
|
|
15. |
|
Adjustment to record acquisition-related costs incurred after March 31, 2009, net of
taxes. |
|
|
16. |
|
Adjustment to record the estimated remittance due to RRI for acquired net working
capital. |
|
|
17. |
|
Adjustment to eliminate historical deferred taxes of Reliant Energy. |
|
|
18. |
|
Adjustment to record net deferred income taxes related to the assets acquired and
liabilities assumed through the Acquisition. |
|
|
19. |
|
Adjustment to record the acquisition-date fair value of out-of-market C&I Contracts
acquired. |
|
|
20. |
|
Adjustments to eliminate the historical deficit of Reliant Energy. |
|
|
21. |
|
Weighted Average Shares Outstanding Diluted shares decreased by 38 million, as NRGs
5.75% Preferred Stock and 4% Preferred Stock became anti-dilutive based on 2008 pro forma
Income From Continuing Operations Attributable to NRG. |
10