SEC Filing | NRG Energy, Inc.

View:

Download DOC

Download PDF

Download XLS

Download XBRL

nrg-20201113

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 8-K

CURRENT REPORT

Pursuant to Section 13 OR 15(d) of The Securities Exchange Act of 1934

November 13, 2020

Date of Report (date of earliest event reported)

NRG ENERGY, INC.

(Exact name of registrant as specified in its charter)

Delaware

001-15891

41-1724239

(State or other jurisdiction of incorporation or organization)

(Commission File Number)

(I.R.S. Employer Identification No.)

804 Carnegie Center

Princeton

New Jersey

08540

(Address of Principal Executive Offices)

(Zip Code)

(609) 524-4500

Registrant's 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 (see General Instruction A.2. below):

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

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

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

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

Securities registered pursuant to Section 12(b) of the Act:


Title of each class	Trading Symbol(s)	Name of each exchange on which registered
Common Stock, par value $0.01	NRG	New York Stock Exchange

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

Emerging growth company ☐

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.

☐

Item 8.01. Other Events

This Current Report on Form 8-K is being filed in connection with the transactions contemplated by the definitive purchase agreement (the “Purchase Agreement”) entered into on July 24, 2020, by and among NRG Energy, Inc. (“NRG” or the “Company”) and Centrica plc, Centrica Beta Holdings Limited, Centrica Gamma Holdings Limited, Centrica US Holdings Inc., and Direct Energy Marketing Limited (collectively, “Centrica”), pursuant to which NRG has agreed to purchase Centrica US Holdings Inc. and Direct Energy Marketing Limited (collectively, “Direct Energy”), which comprise Centrica's North America energy supply, services and trading business (the “Acquisition”).

Item 9.01. Financial Statements and Exhibits

The following financial information is being filed in this Current Report on Form 8-K: (i) audited combined consolidated financial statements of Direct Energy as of and for the years ended December 31, 2019 and 2018 and the notes thereto; (ii) unaudited condensed combined consolidated financial statements of Direct Energy as of September 30, 2020 and for the nine months ended September 30, 2020 and 2019 and the notes thereto; and (iii) unaudited pro forma combined financial information of NRG reflecting the Acquisition.

Exhibits:


Exhibit Number						Document
23.1						Consent of Deloitte & Touche LLP, Independent Auditor s .
99.1						Audited combined consolidated financial statements of Direct Energy as of and for the years ended December 31, 2019 and 2018.
99.2						Unaudited condensed combined consolidated financial statements of Direct Energy as of September 30, 2020 and for the nine months ended September 30, 2020 and 2019.
99.3						Unaudited pro forma combined financial information of NRG Energy, Inc. reflecting the Acquisition.
104						Cover Page Interactive Data File - the cover page XBRL tags are embedded within the IXBRL document.

SIGNATURES

Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.


			NRG Energy, Inc. (Registrant)

			By:			/s/ MAURICIO GUTIERREZ

						Mauricio Gutierrez Chief Executive Officer

Date: November 13, 2020

Document

Consent of Independent Auditors

We consent to the incorporation by reference in Registration Statement Nos. 333-217595, 333-197882, 333-185501, 333-182379, 333-171318, 333-151992, 333-135973 and 333-114007 on Form S-8 of NRG Energy, Inc. of our report dated October 26, 2020, relating to the financial statements of Direct Energy Marketing Limited and Centrica US Holdings Inc. (referred to as "Direct Energy") appearing in this Current Report on Form 8-K dated November 13, 2020.

/s/ Deloitte & Touche LLP

Houston, TX

November 13, 2020

Document

Exhibit 99.1

DIRECT ENERGY

Combined Consolidated Financial Statements for Years Ended December 31, 2019 and 2018, and Independent Auditors’ Report


Combined Consolidated Financial Statements for Years Ended December 31, 2019 and 2018
Independent Auditors’ Report
Combined Consolidated Balance Sheets as of December 31, 2019 and 2018
Combined Consolidated Statements of Income/(Loss) and Comprehensive Income/(Loss) for the years ended December 31, 2019 and 2018
Combined Consolidated Statements of Parent Equity for the years ended December 31, 2019 and 2018
Combined Consolidated Statements of Cash Flows for the years ended December 31, 2019 and 2018
Notes to the Combined Consolidated Financial Statements

INDEPENDENT AUDITORS’ REPORT

Direct Energy Marketing Limited and Centrica US Holdings Inc.

We have audited the accompanying combined consolidated financial statements of Direct Energy Marketing Limited and Centrica US Holdings Inc. (referred to as “Direct Energy” or the “Company”), both of which are under common ownership and common management, which comprise the combined consolidated balance sheets as of December 31, 2019 and 2018, and the related combined consolidated statements of income/(loss) and comprehensive income/(loss), parent equity, and cash flows for the years then ended, and the related notes to the combined consolidated financial statements.

Management's Responsibility for the Combined Consolidated Financial Statements

Management is responsible for the preparation and fair presentation of these combined consolidated financial statements in accordance with accounting principles generally accepted in the United States of America; this includes the design, implementation, and maintenance of internal control relevant to the preparation and fair presentation of combined consolidated financial statements that are free from material misstatement, whether due to fraud or error.

Auditors' Responsibility

Our responsibility is to express an opinion on these combined consolidated financial statements based on our audits. We conducted our audits in accordance with auditing standards generally accepted in the United States of America. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the combined consolidated financial statements are free from material misstatement.

An audit involves performing procedures to obtain audit evidence about the amounts and disclosures in the combined consolidated financial statements. The procedures selected depend on the auditor’s judgment, including the assessment of the risks of material misstatement of the combined consolidated financial statements, whether due to fraud or error. In making those risk assessments, the auditor considers internal control relevant to the Company's preparation and fair presentation of the combined consolidated financial statements in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Company's internal control. Accordingly, we express no such opinion. An audit also includes evaluating the appropriateness of accounting policies used and the reasonableness of significant accounting estimates made by management, as well as evaluating the overall presentation of the combined consolidated financial statements.

We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our audit opinion.

Opinion

In our opinion, the combined consolidated financial statements referred to above present fairly, in all material respects, the financial position of Direct Energy Marketing Limited and Centrica US Holdings Inc. as of December 31, 2019 and 2018, and the results of their operations and their cash flows for the years then ended in accordance with accounting principles generally accepted in the United States of America.

Emphasis of Matter

As discussed in Note 1 to the combined consolidated financial statements, Direct Energy receives certain services and support from Centrica plc (the “Parent”) and expenses related to these services and support are included within Selling, General and Administrative expense. As also discussed in Note 1 to the combined consolidated financial statements, Direct Energy participates in the Parent’s centralized cash management and financing programs and has entered into debt arrangements with its Parent. The related debt balances are included in due from affiliates and related party notes payable within the combined consolidated balance sheets. The related interest expense is included in interest expense within the combined consolidated statements of income/(loss) and comprehensive income/(loss). The combined consolidated financial statements included herein may not be indicative of the financial position, results of operations, and cash flows if Direct Energy had been historically operated as a separate, standalone entity during the periods presented. Our opinion is not modified with respect to this matter.

/s/ Deloitte & Touche LLP

Houston, Texas

October 26, 2020

DIRECT ENERGY

COMBINED CONSOLIDATED BALANCE SHEETS

(In millions)


		As of December 31,
Assets		2019	2018
Current assets:
Cash and cash equivalents	$	77	91
Restricted cash		13	15
Accounts receivable, net of allowance for doubtful accounts of $104 and $59, respectively		1,926	2,101
Inventory		133	175
Derivative instruments		222	321
Prepayments and other current assets		351	488
Due from affiliates		622	207
Total Current Assets		3,344	3,398
Property, plant, and equipment, net		217	322
Operating lease right-of-use assets, net		33	-
Goodwill		2,236	2,304
Intangible assets, net		175	270
Related party notes receivable		41	40
Derivative instruments		102	78
Deferred income tax assets		-	12
Other non-current assets		28	74
Total Assets	$	6,176	6,498
Liabilities and Parent Equity
Current liabilities:
Current portion of long-term debt and finance leases	$	3	-
Current portion of operating lease liabilities		12	-
Accounts payable		1,213	1,456
Derivative instruments		443	175
Accrued expenses and other current liabilities		520	672
Total Current Liabilities		2,191	2,303
Commitments and Contingencies (Footnote 14)
Long-term debt and finance leases		7	-
Derivative instruments		111	98
Deferred income tax liabilities		35	151
Related party notes payable		1,000	1,000
Other non-current liabilities		64	49
Total Liabilities		3,408	3,601
Parent equity:
Net parent investment		2,896	3,060
Accumulated other comprehensive income		(128)	(163)
Total Parent Equity		2,768	2,897
Total Liabilities and Parent Equity	$	6,176	6,498

The accompanying notes are an integral part of the combined consolidated financial statements

DIRECT ENERGY

COMBINED CONSOLIDATED STATEMENTS OF INCOME/(LOSS) AND COMPREHENSIVE INCOME/(LOSS)

(In millions)


		Years Ended December 31,
		2019	2018
Operating Revenues
Total operating revenues	$	13,935	15,169
Operating Costs and Expenses
Cost of operations		13,059	13,687
Depreciation and amortization		101	132
Impairment losses		65	-
Selling, general and administrative		974	1,025
Total operating costs and expenses		14,199	14,844
Gain on disposal of business		146	-
Operating Income/(Loss)		(118)	325
Other Expense
Other expenses/(income), net		4	(39)
Interest expense		68	67
Total other expense		72	28
Income/(Loss) Before Income Taxes		(190)	297
Income tax benefit/(expense)		20	(84)
Net Income/(Loss)	$	(170)	213

Comprehensive Income/(Loss)
Net income/(loss)	$	(170)	213
Other Comprehensive Income/(Loss)
Foreign currency translation adjustments		35	(76)
Other comprehensive income/(loss)		35	(76)
Comprehensive Income/(Loss)	$	(135)	137

The accompanying notes are an integral part of the combined consolidated financial statements

DIRECT ENERGY

COMBINED CONSOLIDATED STATEMENTS OF PARENT EQUITY

(In millions)


		Net Parent Investment	Accumulated Other Comprehensive Income	Total Parent Equity

Balance as of January 1, 2018	$	3,071	(87)	2,984
Net income		213	-	213
Other comprehensive income/(loss)		-	(76)	(76)
Net transfers (to)/from parent		(231)	-	(231)
Share-based compensation		7	-	7
Balance as of December 31, 2018	$	3,060	(163)	2,897
Net income		(170)	-	(170)
Other comprehensive income/(loss)		-	35	35
Net transfers (to)/from parent		(8)	-	(8)
Share-based compensation		14	-	14
Balance as of December 31, 2019	$	2,896	(128)	2,768

The accompanying notes are an integral part of the combined consolidated financial statements

DIRECT ENERGY

COMBINED CONSOLIDATED STATEMENTS OF CASH FLOWS

(In millions)


		Years Ended December 31,
		2019	2018
Cash Flows from Operating Activities
Net income/(loss)	$	(170)	213
Adjustments to reconcile net income/(loss) to net cash provided by operating activities:
Gain on disposal of business		(146)	-
Depreciation and amortization		101	132
Provision for bad debts		116	70
Non-cash lease expense		11	-
Net loss on sale and disposal of assets		1	-
Impairment losses and inventory write-off		82	-
Unrealized loss on derivative instruments		355	39
Changes in deferred income taxes		(104)	21
Share-based compensation expense		14	7
Net periodic benefit cost		6	2
Cash provided/(used) by changes in other working capital, net of acquisition and disposition effects:
Accounts receivable		68	(187)
Inventory		21	45
Prepayments and other current assets		185	(22)
Accounts payable		(247)	180
Accrued expenses and other liabilities		246	559
Due to/from affiliates		(100)	(89)
Operating lease liabilities		(11)	-
Current tax assets and liabilities		(14)	79
Net Cash Provided by Operating Activities	$	414	1,049
Cash Flows from Investing Activities
Payments for acquisitions of businesses		-	(73)
(Payments of)/proceeds from related party revolvers		(268)	197
Issuance of term loan to related party		-	(40)
Renewable energy certificates		(358)	(351)
Purchases of fixed and intangible assets		(24)	(62)
Payments for asset acquisitions		-	(26)
Proceeds from sale of assets, net of cash disposed		3	1
Proceeds from disposal of a business		273	-
Net Cash Used by Investing Activities	$	(374)	(354)

The accompanying notes are an integral part of the combined consolidated financial statements

DIRECT ENERGY

COMBINED CONSOLIDATED STATEMENTS OF CASH FLOWS

(In millions)



		Years Ended December 31,
Cash Flows from Financing Activities		2019	2018
Distributions to Parent		(19)	(231)
Payments for related party term loans		-	(500)
Proceeds from early settlement of Term Loan		-	39
Changes in related party revolver balances		(32)	32
Payments of deferred acquisition consideration		(4)	(5)
Payments of principal under finance leases		(2)	(4)
Net Cash Used by Financing Activities	$	(57)	(669)
Foreign exchange impact on Cash and Cash Equivalents and Restricted Cash		1	(2)
Net (Decrease)/Increase in Cash and Cash Equivalents and Restricted Cash		(16)	24
Cash and Cash Equivalents and Restricted Cash as of Beginning of Period		106	82
Cash and Cash Equivalents and Restricted Cash as of End of Period	$	90	106
Cash and Cash Equivalents		77	91
Restricted Cash		13	15

Cash paid for income taxes, net of refunds, was $60 and $8 for the years ended December 31, 2019 and 2018, respectively. Cash paid for interest was $81 and $95 for the years ended December 31, 2019 and 2018, respectively. Additionally, during 2019, the Company had non-cash transfers of $11 from the Parent.

The accompanying notes are an integral part of the combined consolidated financial statements

DIRECT ENERGY

NOTES TO THE COMBINED CONSOLIDATED FINANCIAL STATEMENTS

(In millions)

NOTE 1 – DESCRIPTION OF THE BUSINESS AND BASIS OF PRESENTATION

The accompanying combined consolidated financial statements reflect the combined consolidated net assets and operations related to the Direct Energy business (“Direct Energy,” “we,” or the “Company”), a business of Centrica plc (“Centrica,” or the “Parent”), a leading international energy services and solutions provider focused on satisfying the changing needs of customers and enabling the transition to a lower carbon future. Direct Energy primarily operates through Centrica US Holdings, Inc. (“CUSHI”) and Direct Energy Marketing Limited (“DEML”), two indirect, wholly-owned subsidiaries of Centrica and not as a standalone company. Direct Energy is one of North America’s largest retail providers of electricity, natural gas, and home and business energy-related services. The Company, which is headquartered in Houston, Texas, has operations in all 50 U.S. states and 6 Canadian provinces and serves nearly 4 million customers.

Standalone financial statements have not been historically prepared for Direct Energy. The accompanying combined consolidated financial statements have been prepared on a standalone basis derived from the consolidated financial statements and historical accounting records of the Parent and are presented on a carve-out basis to reflect the historical financial position, results of operations, and cash flows applicable to Direct Energy. The Company has prepared the combined consolidated financial statements in accordance with U.S. Generally Accepted Accounting Principles (“U.S. GAAP”).

The combined consolidated Statements of Income/(Loss) and Comprehensive Income/(Loss) include all revenues and costs directly attributable to Direct Energy. The financial statements also include allocations of certain selling, general, and administrative expenses from Parent. These allocations reflect the provision of services and support by the Parent relating to certain corporate functions, including, but not limited to, senior management, legal, human resources, finance, IT and other shared services. Corporate expenses are allocated to Direct Energy based on direct usage or benefit, where identifiable, with the remainder allocated on a pro rata basis of revenues, headcount, number of transactions, or other measures as determined appropriate. In certain instances, the Parent is charged by the Company in relation to services rendered by the Company to the Parent or financing provided by the Company to the Parent. All of the allocations and estimates in the combined consolidated financial statements are based on assumptions that the Company’s management (the “management”) believes are reasonable.

The combined consolidated Balance Sheets include the assets and liabilities that have historically been held by Direct Energy. The Parent’s short and long-term debt has not been pushed down to Direct Energy’s combined consolidated financial statements because Direct Energy is not the legal obligor of the debt and the Parent’s borrowings were not directly attributable to Direct Energy. The Company participates in the Parent’s centralized cash management and financing programs and has entered into debt arrangements with its Parent. The related debt balances are included in Due from Affiliates and Related Party Notes Payable within the combined consolidated Balance Sheets. The related interest expense is included in Interest Expense within the combined consolidated Statements of Income/(Loss) and Comprehensive Income/(Loss).

Net Parent Investment, which is presented in lieu of Stockholder’s Equity in the combined consolidated financial statements, represents Centrica’s interest in the recorded net assets of the Company, specifically the cumulative net investment by Centrica in the Company and cumulative operating results through the dates presented. Transactions between the Company and Parent have been included in the accompanying combined consolidated financial statements. Transactions with Parent are reflected in the accompanying combined consolidated Statements of Parent Equity as Net Transfers (to)/from Parent and in the accompanying combined consolidated Balance Sheets within Net Parent Investment. All intercompany accounts and transactions between the businesses comprising Direct Energy have been eliminated in the accompanying combined consolidated financial statements. Refer to Note 16, Relationship with Parent and Other Related Parties for additional details.

The combined consolidated financial statements included herein may not be indicative of the financial position, results of operations, and cash flows of Direct Energy in the future or if Direct Energy had been a separate, standalone entity during the periods presented. All amounts are in millions of U.S. dollars (“USD”) unless stated otherwise.

DIRECT ENERGY

NOTES TO THE COMBINED CONSOLIDATED FINANCIAL STATEMENTS

(In millions)

On July 24, 2020, Centrica entered into a Purchase Agreement (the “Purchase Agreement”) by and among Centrica, Centrica Beta Holdings Limited, a wholly owned indirect subsidiary of Parent, Centrica Gamma Holdings Limited, a wholly owned indirect subsidiary of Parent, CUSHI, a wholly owned direct subsidiary of Centrica Beta Holdings Limited (the “Transferred US Entity”), DEML, a wholly owned direct subsidiary of Centrica Gamma Holdings Limited (the “Transferred Canadian Entity”), and NRG Energy, Inc.( “NRG”). Pursuant to the Purchase Agreement, NRG has agreed to purchase Parent’s North American energy supply and services business, Direct Energy. Subject to the terms and conditions of the Purchase Agreement, the Company will acquire Direct Energy through the acquisition of (i) all the issued and outstanding common shares of the Transferred US Entity and (ii) all the issued and outstanding common shares of the Transferred Canadian Entity (such acquisitions, together with the other transactions contemplated by the Purchase Agreement, the “Transaction”).

NOTE 2 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Use of Estimates

The preparation of financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions. These estimates and assumptions affect the reported amounts of assets and liabilities including goodwill and intangible assets, accounts receivable, right-of-use assets and lease liabilities, retirement benefit obligations, and deferred tax assets; determination that contracts are probable of physical settlement resulting in designation of such contracts as normal purchase normal sales (“NPNS”); determination of useful lives of definite-lived intangible assets; valuation of energy commodity contracts; valuation of assets acquired and liabilities assumed in business combinations and asset acquisitions; and determination of the reported amounts of revenue and expenses during the period. These estimates are evaluated on an ongoing basis and are based on historical experience, current conditions, and various other assumptions thought to be reasonable under the circumstances. Actual results could differ from these estimates.

Business Combinations and Asset Acquisitions

Business combinations are accounted for using the acquisition method, in accordance with ASC 805, Business Combinations (“ASC 805”), and accordingly, the assets acquired, liabilities assumed, and any non-controlling interest in the acquired business are recorded at the acquisition date fair value. Upon acquisition, the purchase price is first allocated to identifiable assets and liabilities, with any remaining purchase price recorded as goodwill. Determining the fair value of assets acquired and liabilities assumed requires management’s judgment and involves the use of significant estimates, including projections of future cash inflows and outflows, discount rates, asset lives, and market multiples. For certain acquisitions, a substantial portion of the purchase price is allocated to goodwill and other intangible assets. The results of operations of acquired businesses are included in the combined consolidated Statements of Income/(Loss) and Comprehensive Income/(Loss) from the acquisition date. Acquisition-related costs, including advisory, legal, accounting, valuation, and other costs are expensed as incurred.

If an acquired asset or an asset group does not constitute a business, the transaction is not a business combination and is accounted for as an asset acquisition. Asset acquisitions are accounted for using a cost accumulation model. In a cost accumulation model, the cost of the acquisition, including certain transaction costs, is allocated to the assets acquired on the basis of relative fair values.

Refer to Note 4, Acquisitions and Disposition for additional information.

Cash and Cash Equivalents

Cash and cash equivalents include highly liquid investments with original maturity dates of three months or less at the time of purchase. The Company’s credit risk in respect of cash and cash equivalents is limited because the counterparties are banks with high credit ratings assigned by international credit-rating agencies.

DIRECT ENERGY

NOTES TO THE COMBINED CONSOLIDATED FINANCIAL STATEMENTS

(In millions)

Restricted Cash

Restricted cash consists primarily of funds that are on fixed deposit and are contractually restricted as to usage or withdrawal. The Company has presented Restricted Cash separately from Cash and Cash Equivalents on the combined consolidated Balance Sheets.

Accounts Receivable and Allowance for Doubtful Accounts

Accounts receivable are recorded at the invoiced amount and do not bear interest. The Company maintains an allowance for doubtful accounts, which is estimated based on the aging of accounts receivables. Economic indicators, industry trends, and knowledge of potential write-offs of specific client accounts are also considered in determining the allowance for doubtful accounts. The Company reviews its allowance for doubtful accounts monthly, with past due balances over a specified amount reviewed individually for collectability. Account balances are written off against the allowance after all means of collection have been exhausted and recovery is considered remote. The allowance for doubtful accounts was $104 and $59, as of December 31, 2019 and 2018, respectively. Bad debt expense was $116 and $70 for the years ended December 31, 2019 and 2018, respectively.

Derivative Instruments

The Company accounts for derivative financial instruments under ASC 815, Derivatives and Hedging (“ASC 815”), which requires the Company to record all derivatives on the combined consolidated Balance Sheets at fair value unless the derivatives qualify for the NPNS exception. Changes in the fair value of derivatives are immediately recognized in earnings.

Direct Energy’s economic hedging and optimization activities are subject to limits in accordance with the Company’s Risk Management Policy. These contracts are recognized on the combined consolidated Balance Sheets at fair value and changes in the fair value of these derivative financial instruments are recognized in earnings. Refer to Note 6, Accounting for Derivative Instruments for additional information.

Inventory

Inventory is primarily comprised of gas and other consumables and the majority of the Company’s inventory is consumed in the delivery of goods to customers. Inventory is initially recognized at cost, which is considered to be the sum of the purchase price and any incidental expenditures and charges incurred to bring the inventory to its existing condition or location. Subsequently, inventories are measured at the lower of cost or net realizable value, where cost is determined using a weighted-average cost method. When evidence exists that the net realizable value of inventory is lower than its cost, the difference is recognized as a loss in the combined consolidated Statements of Income/(Loss) and Comprehensive Income/(Loss). Refer to Note 7, Inventory for additional information.

Property, Plant, and Equipment

Property, plant, and equipment is carried at cost less accumulated depreciation and includes expenditures that substantially increase the useful lives of existing property and equipment. Maintenance, repairs, and minor renovations are charged to expense as incurred. When property and equipment is retired or otherwise disposed of, the related costs and accumulated depreciation are removed from their respective accounts, and any difference between the sale proceeds and the carrying amount of the asset is recognized as a gain or loss on disposal in the combined consolidated Statements of Income/(Loss) and Comprehensive Income/(Loss).

The Company provides for depreciation using the straight-line method over the estimated useful lives as follows:


			Estimated Useful Life
Land			Indefinite
Building			Up to 50 years
Equipment and vehicles			3 to 10 years
Application software			Up to 15 years

DIRECT ENERGY

NOTES TO THE COMBINED CONSOLIDATED FINANCIAL STATEMENTS

(In millions)

These estimated useful lives and depreciation methods are reviewed at each year-end, with the effect of any changes in estimates accounted for prospectively. All depreciation expense is included within Depreciation and Amortization in the combined consolidated Statements of Income/(Loss) and Comprehensive Income/(Loss). Refer to Note 8, Property, Plant, and Equipment for additional information.

Internal Use Software Development Costs

The Company capitalizes certain costs incurred to develop internal use software. All costs incurred that relate to planning and post implementation phases of development are expensed as incurred. Costs incurred in the development and implementation phases are capitalized and amortized over the estimated useful life of the software. The Company capitalized software development costs of approximately $6 and $8 for the years ended December 31, 2019 and 2018, respectively. These amounts are presented within Property, Plant, and Equipment, net on the combined consolidated Balance Sheets.

Impairment of Long-Lived Assets

In accordance with ASC 360, Property, Plant, and Equipment (“ASC 360”), a long-lived asset or asset group is tested for recoverability whenever events or changes in circumstances indicate that the asset or asset group’s carrying amount may not be recoverable. An impairment loss is recognized only if the carrying amount of the long-lived asset or asset group is not recoverable and exceeds its fair value. The carrying amount of a long-lived asset or asset group is not recoverable if it exceeds the sum of the undiscounted cash flows expected to result from the use and eventual disposition of the asset or asset group. An impairment loss is measured as the amount by which the carrying amount of the asset or asset group exceeds its fair value. The Company recognized an impairment loss for the year ended December 31, 2019 relating to the disposal of an internally developed enterprise resource planning system. Refer to Note 8, Property, Plant, and Equipment for additional information.

Leases

The Company disaggregates leases into two categories: property and vehicles. All property leases are classified as operating leases and most vehicle leases are classified as finance leases, both of which are presented on the combined consolidated Balance Sheet in accordance with ASC 842, Leases (“ASC 842”) as of December 31, 2019. The initial measurement of the lease liability for all leases is equal to present value of the lease payments not yet paid, discounted using the discount rate at lease commencement. Additionally, a right-of-use asset is recognized with an initial measurement in the amount of the lease liability as adjusted for initial direct costs incurred by the lessee, payments made by the lessor prior to commencement, and lease incentives. Refer to Note 9, Leases for additional information.

Goodwill and Other Intangible Assets

Goodwill and other intangible assets result primarily from business combinations, as discussed in Note 4, Acquisitions and Disposition. In accordance with ASC 350, Intangibles-Goodwill and Other (“ASC 350”), the Company recognizes goodwill for the excess cost of an acquired entity over the net value assigned to assets acquired and liabilities assumed. Other intangible assets, which are comprised of both assets with indefinite lives not subject to amortization and assets with definite lives subject to amortization, represent contractual rights held by the Company.

In accordance with the authoritative guidance, all intangible assets are tested for impairment annually, or more frequently if indicators of potential impairment exist. The Company performs this annual testing as of September 20. Neither goodwill nor indefinite lived intangible assets are subject to amortization.

Goodwill

For goodwill, impairment is assessed at the reporting unit level. For the annual impairment testing, the Company has the option of assessing qualitative factors to determine whether it is more likely than not that the carrying amount of a reporting unit exceeds its fair value. Qualitative factors considered in the assessment include industry and market considerations, the competitive environment, overall financial performance, changing cost factors, such as labor costs, and other factors, such as changes in management or key personnel. If the Company elects to perform the qualitative assessment and concludes that it is more likely than not that the fair value of the reporting unit is more

DIRECT ENERGY

NOTES TO THE COMBINED CONSOLIDATED FINANCIAL STATEMENTS

(In millions)

than its carrying amount, then goodwill is not considered impaired and the quantitative impairment test is not necessary.

For reporting units for which the qualitative assessment concludes that it is more likely than not that the fair value of the reporting unit is less than its carrying amount and for reporting units for which the qualitative assessment is not performed, the Company will perform the prescribed impairment test. This impairment test compares the fair value of a reporting unit with the reporting unit’s carrying amount. If the fair value is less than the carrying amount, the Company will recognize an impairment charge for the excess, provided the loss recognized does not exceed the total amount of goodwill allocated to that reporting unit. After an impairment loss is recognized, the adjusted carrying amount of the goodwill becomes the new accounting basis of the asset. There were no goodwill impairment losses for the years ended December 31, 2019 or 2018.

Indefinite Lived Intangible Assets

For indefinite lived intangible assets the Company has the option of assessing qualitative factors to determine whether it is more likely than not that the indefinite lived intangible asset is impaired. The qualitative assessment is consistent with the qualitative assessment performed for goodwill. If the qualitative assessment is not performed or the factors indicate it is more likely than not that impairment exists, a quantitative test is performed. The quantitative impairment test for indefinite lived intangible assets consists of a comparison of the fair value of the asset with the intangible asset’s carrying amount. If the carrying amount of an intangible asset exceeds its fair value, the Company recognizes an impairment loss in an amount equal to that excess. After an impairment loss is recognized, the adjusted carrying amount of the intangible asset becomes the new accounting basis of the asset. There were no material impairment losses on indefinite lived intangible assets for the years ended December 31, 2019 or 2018.

Definite Lived Intangible Assets

Acquired definite lived intangibles are subject to amortization over their useful lives. The method of amortization selected reflects the pattern in which the economic benefits of the specific intangible asset are consumed or otherwise used up. If that pattern cannot be reliably determined, a straight-line amortization method is used over the estimated useful life. Intangible assets that are subject to amortization are reviewed for potential impairment at least annually or whenever events or circumstances indicate that carrying amounts may not be recoverable. Events or circumstances that might require impairment testing include the identification of other impaired assets within a reporting unit, loss of key personnel, the disposition of a significant portion of a reporting unit, or a significant adverse change in business climate or regulations. Recoverability of these assets is determined by comparing the carrying value of these assets to the estimated undiscounted future cash flows expected to be generated by these assets. These assets are impaired when their carrying value exceeds their fair value. Impaired definite lived intangible assets are written down to their fair value with a charge to expense in the period the impairment is identified. There were no material impairment losses on definite lived intangible assets for the years ended December 31, 2019 or 2018.

The Company provides for amortization of other intangible assets using the straight-line method designed to amortize costs over the estimated useful lives as follows:


			Estimated Useful Life
Trade names			Indefinite
Customer relationships – gas			8 years
Customer relationships – electricity			5 years

These estimated useful lives and amortization methods are reviewed at each year-end, with the effect of any changes in estimates accounted for prospectively. All amortization expense is included within Depreciation and Amortization in the combined consolidated Statements of Income/(Loss) and Comprehensive Income/(Loss). For further discussion of these assets refer to Note 10, Goodwill and Other Intangible Assets.

DIRECT ENERGY

NOTES TO THE COMBINED CONSOLIDATED FINANCIAL STATEMENTS

(In millions)

Foreign Currency Translation and Transaction Gains and Losses

The reporting currency of the Company is USD. The Company has foreign operations in Canada, for which the functional currency is the Canadian dollar (“CAD”). Foreign currency denominated assets and liabilities are translated into USD at the exchange rate on the balance sheet date and revenue and expenses are translated at the average exchange rate for the period. Translation adjustments are recorded in accumulated other comprehensive income (“AOCI”), as a component of Net Parent Investment. Foreign currency translation adjustments reported in the combined consolidated Statements of Income/(Loss) and Comprehensive Income/(Loss) were $35 and $(76) for 2019 and 2018, respectively.

Income Taxes

The Company accounts for income taxes using the liability method in accordance with ASC 740, Income Taxes (“ASC 740”), which requires that the Company use the asset and liability method of accounting for deferred income taxes and provide deferred income taxes for all significant temporary differences. The income tax amounts in these combined consolidated financial statements have been calculated based on a separate return methodology and presented as if each company was a separate taxpayer in its respective jurisdiction.

The Company has two categories of income tax expense or benefit — current and deferred, as follows:

•Current income tax expense or benefit consists solely of current taxes payable less applicable tax credits, and

•Deferred income tax expense or benefit is the change in the net deferred income tax asset or liability, excluding amounts charged or credited to AOCI.

The Company reports some of its revenues and expenses differently for financial statement purposes than for income tax return purposes, resulting in temporary and permanent differences between the Company’s financial statements and income tax returns. The tax effects of such temporary differences are recorded as either Deferred Income Tax Assets or Deferred Income Tax Liabilities in the Company’s combined consolidated Balance Sheets. The Company measures its deferred income tax assets and deferred income tax liabilities using income tax rates that are expected to be in effect when the deferred tax is realized.

The Company accounts for uncertain tax positions in accordance with ASC 740, which applies to all tax positions related to income taxes. Under ASC 740, tax benefits are recognized when it is more likely than not that a tax position will be sustained upon examination by the authorities. The benefit recognized from a position is the amount of benefit that has surpassed the more likely than not threshold, as it is more than 50% likely to be realized upon settlement. The Company recognizes interest and penalties accrued related to uncertain tax benefits in interest expense and general expense, respectively. Refer to Note 12, Income Taxes for additional information.

Pensions and Other Postretirement Benefits

The Company accounts for pensions and other postretirement benefits in accordance with ASC 715, Compensation — Retirement Benefits (“ASC 715”). The Company records annual amounts relating to its pension and postretirement plans based on calculations that incorporate various actuarial and other assumptions, including discount rates, mortality, assumed rates of return, compensation increases, turnover rates, and healthcare cost trend rates. The Company reviews its assumptions on an annual basis and makes modifications to the assumptions based on current rates and trends when it is appropriate to do so. The Company has elected guidance under ASC 715 to immediately recognize gains and losses on these plans as a component of net periodic benefit cost, resulting in no AOCI balances for defined benefit plans. This method is applied consistently to all gains and losses on both plan assets and obligations.

The Company also offers employees access to certain defined contribution plans. Under the defined contribution plans, the Company may make annual contributions to participants’ accounts, which are subject to vesting. Costs of employee benefits are recognized as an expense.

Refer to Note 11, Benefit Plans and Other Postretirement Benefits for additional information.

DIRECT ENERGY

NOTES TO THE COMBINED CONSOLIDATED FINANCIAL STATEMENTS

(In millions)

Share-Based Payments

Centrica maintains various share-based compensation plans at a corporate level for the benefit of certain of its officers, directors, and employees. Under these employee share-based compensation plans, the Parent makes equity-settled share-based payments to certain employees. Equity-settled share-based payments are measured at fair value at the date of grant, excluding the effect of performance conditions. The fair value determined at the grant date is expensed on a straight-line basis together with a corresponding increase in equity over the vesting period, based on the Parent’s estimate of the number of awards that will vest, and adjusted for the effect of performance conditions. The Company reimburses the Parent in cash at vesting date for the fair value of shares.

Direct Energy employees participate in certain programs of the Parent and therefore, these combined consolidated financial statements include certain expenses of the Parent that were allocated to Direct Energy for share-based compensation. The combined consolidated Balance Sheets do not include any Parent outstanding equity related to these share-based compensation plans. Refer to Note 13, Share-Based Payments for additional details on the share-based compensation plans included in the allocation to the Company.

Fair Value Measurements

The Company applies the fair value measurement guidance in ASC 820, Fair Value Measurements (“ASC 820”), for ﬁnancial assets and liabilities that are required to be measured at fair value and for impairment testing of non-ﬁnancial assets and liabilities. The measurement of fair value requires the use of techniques based on observable and unobservable inputs. Observable inputs reﬂect market data obtained from independent sources, while unobservable inputs reﬂect market assumptions. The inputs create the following fair value hierarchy:

•Level 1 — Quoted prices (unadjusted) in active markets that are accessible at the measurement date for assets or liabilities. The fair value hierarchy gives the highest priority to Level 1 inputs.

•Level 2 — Observable prices that are based on inputs not quoted on active markets, but that are corroborated by market data.

•Level 3 — Unobservable inputs are used when little or no market data is available and such inputs require the Company to develop its own assumptions based on the best information available in the circumstances about the assumptions market participants would use in pricing the assets or liabilities. The fair values are therefore determined using model-based techniques, including option pricing models and discounted cash flow models. Unobservable inputs used in the models are significant to the fair values of the assets and liabilities. The fair value hierarchy gives the lowest priority to Level 3 inputs.

In determining fair value, the Company utilizes valuation techniques that maximize the use of observable inputs and minimize the use of unobservable inputs to the extent possible. The level in the fair value hierarchy within which each fair value measurement in its entirety falls is based on the lowest level input that is significant to the fair value measurement. See Note 5, Fair Value of Financial Instruments, for additional information.

Concentrations of Credit Risk

Financial instruments which potentially subject the Company to concentrations of credit risk consist primarily of accounts receivable and derivative instruments. Certain accounts receivable and derivative instruments are concentrated within entities engaged in the energy industry. These industry concentrations may impact the Company’s overall exposure to credit risk, either positively or negatively, in that the customers may be similarly affected by changes in economic, industry, or other conditions. Receivables and other contractual arrangements are subject to collateral requirements under the terms of enabling agreements. However, the Company believes that the credit risk posed by industry concentration is offset by the diversification and creditworthiness of its customer base. See Note 5, Fair Value of Financial Instruments, for a further discussion of these concentrations.

Cost of Gas and Electricity for Retail Operations

The cost of energy for gas and electricity sales and services to retail customers is included in Cost of Operations and is based on estimated supply volumes for the applicable reporting period. A portion of the cost of energy for gas and electricity sales is accrued and consists of estimated transmission and distribution charges not yet billed by the transmission and distribution utilities. These accrued costs were $940 and $1,180, for the years ended December 31,

DIRECT ENERGY

NOTES TO THE COMBINED CONSOLIDATED FINANCIAL STATEMENTS

(In millions)

2019 and 2018, respectively, and are included in accounts payable in the combined consolidated Balance Sheets. In estimating supply volumes, the Company considers the effects of historical customer volumes, weather factors, and usage by customer class. Transmission and distribution delivery fees are estimated using the same method used for electricity sales and services to retail customers. In addition, Independent System Operator (“ISO”) fees are estimated based on historical trends, estimated supply volumes, and initial Electric Reliability Council of Texas (“ERCOT”) ISO settlements. Volume estimates are then multiplied by the supply rate and recorded as Cost of Operations in the applicable reporting period.

Marketing and Advertising Costs

The Company expenses marketing and advertising costs as incurred and includes them within Selling, General, and Administrative expenses. The costs of tangible assets used in advertising campaigns are recorded as fixed assets or deferred advertising costs and any such assets are amortized as advertising costs over the shorter of the useful life of the asset or the advertising campaign. The Company has several long-term sponsorship arrangements. Payments related to these arrangements are deferred and expensed over the term of the arrangement. Advertising expenses were $62 and $64 for the years ended December 31, 2019 and 2018, respectively.

Recently Issued Accounting Pronouncements

ASU 2019-12

In December 2019, the FASB issued Accounting Standard Update No. 2019-12, Income Taxes (Topic 740), Simplifying the Accounting for Income Taxes (“ASU 2019-12”). The amendments in the Update simplify the accounting for income taxes by removing certain exceptions and amending certain exceptions to the general principles of existing guidance under ASC 740. The amendments also improve consistent application of and simplify U.S. GAAP by clarifying and amending existing guidance. ASU 2019-12 is effective for annual and interim reporting periods beginning after December 15, 2020. Early adoption of the amendments in the Update is permitted, including adoption in any interim period, for periods for which financial statements have not yet been made available for issuance. The Company will adopt the standard for annual and interim periods as of January 1, 2021 by applying the amendments in the Update prospectively. The Company is evaluating the impact of the new guidance and is not yet in a position to assess the effect of this new guidance on the Company’s combined consolidated financial position, results of operations, or cash flows.

ASU 2018-13

In August 2018, the FASB issued ASU 2018-13, Fair Value Measurement (Topic 820): Disclosure Framework—Changes to the Disclosure Requirements for Fair Value Measurement (“ASU No. 2018-13”), which modifies the disclosure requirements for fair value measurements in ASC 820. After the adoption of ASU 2018-13, an entity will no longer be required to disclose the amount of and reasons for transfers between Level 1 and Level 2 of the fair value hierarchy; the policy for timing of transfers between levels; or the valuation processes for Level 3 fair value measurements. ASU 2018-13 is effective for annual and interim periods beginning after December 15, 2019. The ASU requires application of the prospective method of transition (for only the most recent interim or annual period presented in the initial fiscal year of adoption) to the new disclosure requirements for (1) changes in unrealized gains and losses included in other comprehensive income (“OCI”) and (2) the range and weighted average used to develop significant unobservable inputs for Level 3 fair value measurements. The ASU also requires prospective application to any modifications to disclosures made because of the change to the requirements for the narrative description of measurement uncertainty. The effects of all other amendments made by the ASU must be applied retrospectively to all periods presented. Early adoption is permitted, and an entity also is permitted to early adopt any removed or modified disclosures on issuance of ASU 2018-13, and delay adoption of the additional disclosures until their effective date. The Company will adopt ASU 2018-13 on January 1, 2020 for both annual and interim periods. As the amendments contemplate changes in disclosures only, there will be no effect on the Company's combined consolidated financial position, results of operations, or cash flows.

Recently Adopted Accounting Pronouncements

ASU 2016-18

In November 2016, the FASB issued ASU 2016-18, Statement of Cash Flows (“Topic 230”) which requires that the statement of cash flows present the change during the period in the total cash, cash equivalents and amounts generally described as restricted cash or restricted cash equivalents. Effective January 1, 2019, the Company adopted

DIRECT ENERGY

NOTES TO THE COMBINED CONSOLIDATED FINANCIAL STATEMENTS

(In millions)

this guidance retrospectively. The combined consolidated Statements of Cash Flows now reflect the inclusion and activity of restricted cash balances of $13 and $15 as of December 31, 2019 and 2018, respectively.

ASU 2016-02

In February 2016, the FASB issued ASU 2016-02, Leases (“Topic 842”) (“ASU 2016-02”), which increases transparency and comparability among organizations by recognizing lease assets and lease liabilities on the balance sheet and enhances disclosures of key information about leasing arrangements. The amendments require that lessees recognize the rights and obligations resulting from leases as assets and liabilities on their balance sheets, initially measured at the present value of the lease payments over the term of the lease, including payments to be made in optional periods to extend the lease and payments to purchase the underlying assets if the lessee is reasonably certain of exercising those options. The main difference between previous U.S. GAAP and ASC 842 is the recognition of lease assets and lease liabilities by lessees for those leases classified as operating leases under previous U.S. GAAP.

In addition, ASC 842 expands the required quantitative and qualitative disclosures with regards to lease arrangements. The Company adopted the standard and its subsequent corresponding updates effective January 1, 2019 using the modified retrospective transition method, as further described in Note 9, Leases. The Company recognized operating lease liabilities of $48 and right-of-use assets of $43 upon adoption.

NOTE 3 – REVENUE RECOGNITION

Revenue from Contracts with Customers

The Company's policies with respect to its various revenue streams are detailed below. The Company applies the as invoiced practical expedient to recognize revenue for these revenue streams, except in circumstances where the invoiced amount does not represent the value transferred to the customer.

The Company's customer acquisition costs consist of broker fees, commission payments, and other costs that represent incremental costs of obtaining the contract with customers for which the Company expects to recover. The Company amortizes these amounts over the customer relationship period, as that represents the contractual period and period of anticipated renewals. As a practical expedient, the Company expenses the incremental costs of obtaining a contract if the amortization period of the asset is one year or less. Deferred customer acquisition costs of $69 and $57 were included within Prepayments and Other Current Assets in the Company’s combined consolidated Balance Sheets as of December 31, 2019 and 2018, respectively.

Gas and Electricity Supply to Business and Residential Customers

Gross revenues for gas and electric sales and services to retail customers are recognized as the Company transfers the promised goods and services to the customer. For the majority of its gas and electricity contracts, the Company’s performance obligation with the customer is satisfied over time and performance obligations for its gas and electricity products are recognized as the customer takes possession of the product. The Company also allocates the contract consideration to distinct performance obligations in a contract for which the timing of the revenue recognized is different. Additionally, customer discounts and incentives reduce the contract consideration.

Gas and electricity sales and services that have been delivered but not billed by period end are estimated. Accrued unbilled revenues are based on estimates of customer usage since the date of the last meter reading provided by the ISO or electric distribution company. Volume estimates are based on daily forecasted volumes and estimated customer usage by class. Unbilled revenues are calculated by multiplying these volume estimates by the applicable rate by customer class. Estimated amounts are adjusted when actual usage is known and billed, which is generally the next meter read date.

As contracts for retail gas and electricity can be for multi-year periods, the Company has performance obligations under these contracts that have not yet been satisfied. These performance obligations have transaction prices that are both fixed and variable, and vary based on the contract duration, customer type, inception date, and other contract-specific factors.

Gas and Electricity Services Provided to Business and Residential Customers

Gas and electricity services relate to the installation, repair, and maintenance of central heating, ventilation, and air conditioning (“HVAC”) systems as well as smaller installation services. The Company additionally provides rental

DIRECT ENERGY

NOTES TO THE COMBINED CONSOLIDATED FINANCIAL STATEMENTS

(In millions)

and warranty services through its Water Heater & Appliance Rental (“AWHR”) and Home Warranty of America (“HWA”) offerings. Standard warranties provided with equipment are not considered separate performance obligations.

Where delivery of an item is considered a separate performance obligation from the installation of the item, both performance obligations are generally satisfied at a point in time. Delivery of the item occurs at the point when control passes to the customer, as the customer takes physical possession of the asset and the Company has the right to consideration. Performance of these services generally occurs within a number of hours, and therefore, is considered to occur at a point in time when the customer accepts the service and the Company has the right to consideration. As delivery and installation usually occur at the same point in time, revenue is recognized for both performance obligations simultaneously.

HVAC system installation revenue is recognized as the installations occur.

Disaggregated Revenues

The following tables represent the Company’s disaggregation of revenue from contracts with customers for the year ended December 31, 2019:


		North America Business	North America Home	Total
Service revenue	$	-	570	570
Energy revenue - Gas		3,083	987	4,070
Energy revenue - Electricity		5,732	2,018	7,750
Total revenue from contracts with customers		8,815	3,575	12,390
Mark-to-market for economic hedging activities:
Realized revenue		1,527	-	1,527
Unrealized revenue		18	-	18
Total mark-to-market revenue		1,545	-	1,545
Total operating revenue	$	10,360	3,575	13,935

DIRECT ENERGY

NOTES TO THE COMBINED CONSOLIDATED FINANCIAL STATEMENTS

(In millions)

The following tables represent the Company’s disaggregation of revenue from contracts with customers for the year ended December 31, 2018:


		North America Business	North America Home	Total
Service revenue:	$	-	597	597
Energy revenue - Gas		3,703	945	4,648
Energy revenue - Electricity		6,237	1,855	8,092
Total revenue from contracts with customers		9,940	3,397	13,337
Mark-to-market for economic hedging activities:
Realized revenue		1,839	-	1,839
Unrealized revenue		(7)	-	(7)
Total mark-to-market revenue		1,832	-	1,832
Total operating revenue	$	11,772	3,397	15,169

Contract Balances

Contract assets relate to accrued and unbilled revenue arising from the timing difference between invoicing and provision of underlying services. The change in contract asset balances during the years ended December 31, 2019 and 2018 was primarily due to the timing difference of when consideration was received and when the performance obligation was transferred.

Contract liabilities relate to prepayments from customers for future services. Such balances are offset against future invoices. The Company will recognize the amounts of the contract liability as revenue in the period when the Company satisfies its performance obligations.

The following table reflects the contract assets and liabilities included in the Company's combined consolidated Balance Sheets as of December 31, 2019 and 2018:


		As of December 31,
		2019	2018
Accounts receivable, net - Contracts with customers	$	1,867	1,982
Accounts receivable, net - Derivative instruments		59	119
Total accounts receivable, net	$	1,926	2,101

Unbilled revenue (included within Accounts receivable, net – Contracts with customers)	$	995	1194
Deferred revenue (included within Accrued expenses and other current liabilities)		45	37

Gross Receipts and Sales Taxes

In connection with its retail business, the Company records gross receipts taxes on a gross basis in Operating Revenues and Cost of Operations in its combined consolidated Statements of Income/(Loss) and Comprehensive Income/(Loss). During the years ended December 31, 2019, and 2018, the Company's Operating Revenues and Cost of Operations included gross receipts taxes of $87 and $80, respectively. Additionally, the retail business records sales taxes collected from its taxable customers and remitted to the various governmental entities on a net basis. As

DIRECT ENERGY

NOTES TO THE COMBINED CONSOLIDATED FINANCIAL STATEMENTS

(In millions)

of December 31, 2019 and 2018, the Company has prepaid gross receipts and sales taxes of $1 and $17, respectively.

NOTE 4 – ACQUISITIONS AND DISPOSITION

Acquisitions

On November 27, 2018, the Company completed the acquisition of Kaiser Heating & Air Inc. for cash consideration of $20. Kaiser Heating & Air Inc. provides heating, ventilation, and air conditioning products and services, including sales and installation, to commercial and residential customers located primarily in Indiana, Tennessee, North Carolina, and South Carolina. As the fair value of assets and liabilities acquired was $20, no recognition of goodwill resulted upon completion of the acquisition.

On July 1, 2018 the Company acquired North American mid-continent retail operations from BP Canada Energy Marketing Corporation for cash consideration of $39. The fair value of assets and liabilities acquired was $18, resulting in goodwill of $21.

On February 28, 2018 the Company acquired NJR Retail Services Company for cash consideration of $24, of which $14 was deferred consideration. As of December 31, 2018, $4 of the deferred consideration remained outstanding. The fair value of assets and liabilities acquired was $22, resulting in goodwill of $2.

Management determined each of the above transactions met the criteria to be accounted for as a business combination and as such, the acquisition method was applied. The purchase price for the above transactions was allocated as follows:



Accounts receivable, net of allowance for doubtful accounts	$	24
Other intangible assets		37
Property, plant and equipment		1
Other non-current assets		22
Accounts payable		(6)
Deferred taxes		(3)
Derivative instruments		(12)
Other liabilities		(3)
Net identifiable assets acquired		60
Goodwill		23
Purchase price	$	83

In 2019, an adjustment to the purchase price allocation was recognized resulting in a decrease of $4 to other intangible assets and increase of $2 to goodwill.

On December 31, 2018 the Company acquired certain retail power operations from Source Power & Gas Business LLC. As these operations did not meet the definition of a business, this transaction was accounted for as an asset acquisition. Cash consideration of $26 was allocated to the assets acquired, with the majority of the purchase price allocated to acquired intangibles.

Disposition

DIRECT ENERGY

NOTES TO THE COMBINED CONSOLIDATED FINANCIAL STATEMENTS

(In millions)

not meet the criteria for discontinued operations, as the disposition did not represent a strategic shift in the business in which the Company operates and did not meet the held-for-sale criteria until after December 31, 2018. As such, none of the operations of Clockwork Home Services were classified as discontinued operations as of or for the years ended December 31, 2019 and 2018.

The following table presents summarized results of Clockwork Home Services included in the combined consolidated Statements of Income/(Loss) and Comprehensive Income/(Loss):


		Years Ended December 31,
		2019	2018
Operating revenues	$	51	138
Operating costs and expenses		(49)	(118)
Operating income	$	2	20

The following table summarizes the major classes of assets and liabilities of Clockwork Home Services as of the date of disposition:



Accounts receivables, net of allowance for doubtful accounts	$	1
Inventory		5
Other current assets		17
Current assets	$	23
Property, plant, and equipment, net		5
Goodwill		99
Intangible assets, net		17
Other non-current assets		14
Non-current assets	$	135
Accounts payable	$	6
Accrued expenses and other current liabilities		13
Current liabilities	$	19
Other non-current liabilities		11
Non-current liabilities	$	11

DIRECT ENERGY

NOTES TO THE COMBINED CONSOLIDATED FINANCIAL STATEMENTS

(In millions)

NOTE 5 – FAIR VALUE OF FINANCIAL INSTRUMENTS

Recurring Fair Value Measurements

Derivative assets and liabilities are carried at fair market value. The following tables present assets and liabilities measured at fair value on the Company's combined consolidated Balance Sheets on a recurring basis and their level within the fair value hierarchy:


			As of December 31, 2019
			Fair Value
		Level 1		Level 2	Level 3	Collateral Netting	Total
Financial assets:
Energy derivatives	$	2		165	180	(23)	324
Total financial assets at fair value	$	2		165	180	(23)	324
Financial liabilities:
Energy derivatives	$	196		313	50	(6)	553
Foreign exchange derivatives		-		1	-	-	1
Total financial liabilities at fair value	$	196		314	50	(6)	554
			As of December 31, 2018
			Fair Value
		Level 1		Level 2	Level 3	Collateral Netting	Total
Financial assets:
Energy derivatives	$	1		320	73	-	394
Foreign exchange derivatives		-		5	-		5
Total financial assets at fair value	$	1		325	73	-	399
Financial liabilities:
Energy derivatives	$	60		205	41	(33)	273
Total financial liabilities at fair value	$	60		205	41	(33)	273

The following tables reconcile, for the years ended December 31, 2019 and 2018, the beginning and ending balances for financial instruments that are recognized at fair value using significant unobservable inputs (Level 3) at least annually in the combined consolidated financial statements:

DIRECT ENERGY

NOTES TO THE COMBINED CONSOLIDATED FINANCIAL STATEMENTS

(In millions)


		Year Ended December 31
		2019	2018
Beginning balance as of January 1	$	32	9
Total gains/(losses) — realized/unrealized:
Included in earnings		146	49
Purchases (net)		(9)	(7)
Settlements		(40)	-
Transfers into Level 3		27	(7)
Transfers out of Level 3		(26)	(12)
Ending balance as of December 31	$	130	32
Gains for the period included in earnings attributable to the change in unrealized gains or losses relating to assets or liabilities still held as of December 31	$	98	23

Derivative Fair Value Measurements

A portion of the Company's contracts are exchange-traded contracts with readily available quoted market prices. A majority of Direct Energy's contracts are non-exchange-traded contracts valued using prices provided by external sources, primarily price quotations available through brokers or over-the-counter and online exchanges. For the majority of Direct Energy markets, the Company receives quotes from multiple sources. To the extent that Direct Energy receives multiple quotes, the Company's prices reflect the average of the bid-ask mid-point prices obtained from all sources that Direct Energy believes provide the most liquid market for the commodity. If the Company receives one quote, then the mid-point of the bid-ask spread for that quote is used. The terms for which such price information is available vary by commodity, region, and product. A significant portion of the fair value of the Company's derivative portfolio is based on price quotes from brokers in active markets who regularly facilitate those transactions and the Company believes such price quotes are executable. The Company compares these prices to market data provided by a market data service and adjusts these to the observable mid-point. The remainder of the assets and liabilities represents contracts for which external sources or observable market quotes are not available. These contracts are valued based on various valuation techniques including but not limited to internal models based on a fundamental analysis of the market and extrapolation of observable market data with similar characteristics.

The fair values in each category reflect the level of forward prices and volatility factors as of December 31, 2019 and 2018 and may change as a result of changes in these factors. Fair values are calculated by comparing and discounting the difference between the expected contractual cash flows and these derived future prices. These estimates consider various factors including closing exchange and over-the-counter price quotations, time value, volatility factors, and credit exposure. It is possible, however, that future market prices could vary from those used in recording assets and liabilities from energy marketing and trading activities and such variations could be material.

Direct Energy's significant positions classified as Level 3 include physical and financial power and gas executed in illiquid markets, Renewable Energy Certificates (“RECs”) and heat rate call options. The significant unobservable inputs used in developing fair value include illiquid power location pricing, which is derived as a basis to liquid locations. The basis spread is based on observable market data when available or derived from historic prices and forward market prices from similar observable markets when not available.

The following table provides sensitivity of fair value measurements to increases (decreases) in significant unobservable inputs as of December 31, 2019 and 2018:

DIRECT ENERGY

NOTES TO THE COMBINED CONSOLIDATED FINANCIAL STATEMENTS

(In millions)

Significant Unobservable Input

Position

Change in Input

Impact on Fair Value
Measurement

Forward market price power

Buy

Increase/(Decrease)

Higher/(Lower)

Forward market price power

Sell

Increase/(Decrease)

Lower/(Higher)

Forward market price RECs

Buy

Increase/(Decrease)

Higher/(Lower)

Forward market price RECs

Sell

Increase/(Decrease)

Lower/(Higher)

Forward market price gas

Buy

Increase/(Decrease)

Higher/(Lower)

Forward market price gas

Sell

Increase/(Decrease)

Lower/(Higher)

Forward market price heat rate call options

Buy

Increase/(Decrease)

Higher/(Lower)

Forward market price heat rate call options

Sell

Increase/(Decrease)

Lower/(Higher)

The following tables quantify the significant unobservable inputs used in developing the fair value of the Company's Level 3 positions:


			Significant Unobservable Inputs
			As of December 31, 2019
			Fair Value					Input/Range
		Assets			Liabilities	Valuation Technique	Significant Unobservable Input		Low	High	Weighted Average
Gas contracts	$	6		$	4	Discounted Cash Flow	Forward Market Price (per MMbtu)		1.47	3.34	2.12
Power contracts		69			40	Discounted Cash Flow	Forward Market Prices (per MWh)		19.77	41.76	29.19
RECs		86			6	Discounted Cash Flow	Forward Market Price RECs		0.50	445.00	16.69
Options		19			-	Option Pricing Model	Gas to Power Correlation		0%	100%
							Power and Gas Volatility		1%	332%
	$	180		$	50

DIRECT ENERGY

NOTES TO THE COMBINED CONSOLIDATED FINANCIAL STATEMENTS

(In millions)


		Significant Unobservable Inputs
		December 31, 2018
		Fair Value					Input/Range
		Assets		Liabilities	Valuation Technique	Significant Unobservable Input			Low	High			Weighted Average
Gas contracts	$	12	$	12	Discounted Cash Flow	Forward Market Price (per MMbtu)			1.92	7.17			2.70
Power contracts		29		26	Discounted Cash Flow	Forward Market Prices (per MWh)			82.41	134.31			97.36
RECs		5		3	Discounted Cash Flow	Forward Market Price RECs			0.17	335.00			2.80
Options		27		-	Option Pricing Model	Gas to Power Correlation		0%				100%
						Power and Gas Volatility		4%			278%
	$	73	$	41

Derivative instruments and related cash collateral or margin, executed with the same counterparty under a master netting agreement are reflected on a net basis in the combined consolidated Balance Sheets. As of December 31, 2019, the Company recorded $6 of cash collateral posted and $23 of cash collateral received, and as of December 31, 2018, the Company recorded $33 of cash collateral posted on its combined consolidated Balance Sheets, which is netted against the Derivative Instruments.

Concentration of Credit Risk

Credit risk relates to the risk of loss resulting from non-performance or non-payment by counterparties pursuant to the terms of their contractual obligations. The Company monitors and manages credit risk through credit policies that include: (i) an established credit approval process; (ii) a daily monitoring of counterparties' credit limits; (iii) the use of credit mitigation measures such as margin, collateral, prepayment arrangements, or volumetric limits; (iv) the use of payment netting agreements; and (v) the use of master netting agreements that allow for the netting of positive and negative exposures of various contracts associated with a single counterparty. Risks surrounding counterparty performance and credit could ultimately impact the amount and timing of expected cash flows. The Company seeks to mitigate counterparty risk by having a diversified portfolio of counterparties. The Company also has credit protection within various agreements to call on additional collateral support if and when necessary. Cash margin is collected and held at the Company to cover the credit risk of the counterparty until positions settle.

Counterparty Credit Risk

As of December 31, 2019 and December 31, 2018, counterparty credit exposure, excluding gas transportation and storage lease agreements, commodity exchange positions and retail customer accounts was $487 and $623, respectively, and Direct Energy held collateral (cash and letters of credit) against those positions of $80 and $63, respectively, resulting in a net exposure of $407 and $560, respectively. Exposure shown excludes excess collateral received. As of December 31, 2019, approximately 29% of the Company's exposure before collateral is expected to roll off by the end of 2021. As of December 31, 2018, approximately 39% of the Company’s exposure before collateral is expected to roll off by the end of 2020. The following tables highlight net counterparty credit exposure by industry sector and by counterparty credit quality. Net counterparty credit exposure is defined as the aggregate

DIRECT ENERGY

NOTES TO THE COMBINED CONSOLIDATED FINANCIAL STATEMENTS

(In millions)

net asset position for Direct Energy with counterparties where netting is permitted under the enabling agreement and includes all expected cash flow and mark-to-market. The exposure is shown net of collateral held.


	As of December 31,
	2019	2018
Category	Net Exposure (% of Total)	Net Exposure (% of Total)
Utilities, energy merchants, marketers, and other	99.8%	89.1%
Financial institutions	0.2%	10.9%
Total	100.0%	100.0%
	As of December 31,
	2019	2018
Category	Net Exposure (% of Total)	Net Exposure (% of Total)
Investment grade	54.6%	44.5%
Non-investment grade/Non-rated	45.4%	55.5%
Total	100.0%	100.0%

Regional Transmission Operators (“RTOs”) and ISOs

The Company participates in the organized markets of California Independent System Operator (“CAISO”), ERCOT, Independent System Operator New England (“ISO-NE”), Midcontinent Independent Systems Operator (“MISO”), New York Independent Systems Operator (“NYISO”), and Pennsylvania, Jersey, Maryland Power Pool (“PJM”), known as RTOs or ISOs. Trading in these markets is approved by Federal Energy Regulatory Commission (“FERC”), or in the case of ERCOT, approved by the Public Utility Commission of Texas (“PUCT”) and includes credit policies that, under certain circumstances, require that losses arising from the default of one member on spot market transactions be shared by the remaining participants. As a result, the counterparty credit risk to these markets is limited to Direct Energy’s share of overall market and such exposures are therefore excluded from the above exposures.

Exchange Traded Transactions

The Company enters into commodity transactions on registered exchanges, notably Intercontinental Exchange (“ICE”) and New York Mercantile Exchange (“NYMEX”). These clearinghouses act as the counterparty and transactions are subject to extensive collateral and margining requirements. As a result, these commodity transactions have limited counterparty credit risk.

Long-Term Contracts

Counterparty credit exposure described above excludes credit risk exposure under certain long-term contracts, primarily power purchase agreements (“PPAs”), which are accounted for under the NPNS scope exemption of ASC 815. These contracts are not included on the combined consolidated Balance Sheets, as they are accrual accounted as quantities are delivered. Some of these contracts may contain favorable pricing, which could present economic risk should counterparties be unable to perform. As external sources or observable market quotes are not available to estimate such exposure, the Company values these contracts based on various techniques including, but not limited to, internal models based on a fundamental analysis of the market and extrapolation of observable market data with similar characteristics.

Retail Customer Credit Risk

DIRECT ENERGY

NOTES TO THE COMBINED CONSOLIDATED FINANCIAL STATEMENTS

(In millions)

the-money forward value. The Company manages retail credit risk through the use of established credit policies that include monitoring of the portfolio and the use of credit mitigation measures such as deposits or prepayment arrangements.

As of December 31, 2019, the Company's retail customer credit exposure to commercial and industrial (“C&I”) and mass customers was diversified across many customers and various industries, as well as government entities. Current economic conditions may affect the Company's customers' ability to pay bills in a timely manner, which could increase customer delinquencies and may lead to an increase in bad debt expense.

NOTE 6 – ACCOUNTING FOR DERIVATIVE INSTRUMENTS

ASC 815, which applies to Direct Energy's energy related commodity contracts, requires the Company to recognize all derivative instruments on the combined consolidated Balance Sheets as either assets or liabilities and to measure them at fair value each reporting period. Since the derivatives are not designated as cash flow or fair value hedges, the changes in fair value are immediately recognized in earnings.

Energy-Related Commodities

To manage the commodity price risk associated with retail gas and electricity sales, Direct Energy enters into a variety of derivative instruments, utilizing forward contracts, which commit Direct Energy to purchase energy commodities in the future.

Many of the Company’s contractual arrangements are derivative instruments and are accounted for at fair value as part of Operating Revenues and Cost of Operations in the Company’s combined consolidated Statements of Income/(Loss) and Comprehensive Income/(Loss). The Company has other contractual arrangements such as tolling arrangements, certain forward purchase agreements for RECs and retail power purchase and sale agreements, which do not receive recurring fair value accounting treatment because these arrangements do not meet the definition of a derivative or are designated as NPNS. As a result, the gains and losses with respect to these arrangements are not reflected in the combined consolidated Statements of Income/(Loss) and Comprehensive Income/(Loss) until the delivery occurs.

Volumetric Underlying Derivative Transactions

The following table summarizes the gross notional volume of Direct Energy's open derivative transactions broken out by commodity, excluding those derivatives that qualified for the NPNS exception as of December 31, 2019 and 2018. Option contracts are reflected using delta volume, which equals the notional volume of an option adjusted for the probability that the option will be in-the-money at its expiration date.


		Total Volume as of December 31,
Commodity	Units	2019	2018
RECs	Certificates (MWh)	22.9	25.1
Natural Gas	MMBtu	364.3	345.6
Power	MWh	97.9	44.1

Fair Value of Derivative Instruments

As of December 31, 2019 and 2018, there were no derivative positions accounted for as cash flow or fair value accounting hedges. The following table summarizes the fair value within the derivative instrument valuation on the combined consolidated Balance Sheets as of December 31:

DIRECT ENERGY

NOTES TO THE COMBINED CONSOLIDATED FINANCIAL STATEMENTS

(In millions)


		Fair Value
		Derivative Assets		Derivative Liabilities
		2019	2018	2019	2018
Commodity contracts:
Commodity contracts, current	$	222	318	442	175
Commodity contracts, long-term		102	76	111	98
Total commodity contracts	$	324	394	553	273
Foreign exchange contracts:
Foreign exchange, current	$	-	3	1	-
Foreign exchange, long-term		-	2	-	-
Total foreign exchange contracts	$	-	5	1	-
Total derivative instruments	$	324	399	554	273

The Company has elected to present derivative instruments that are executed with the same counterparty under a master netting agreement on a net basis on the combined consolidated Balance Sheets. The following table summarizes the offsetting derivatives by counterparty master agreement level and collateral received or paid:


			Gross Amounts Offset in the combined consolidated Balance Sheets
		Gross Amounts of Recognized Assets/ Liabilities		Contract Netting	Cash Collateral (Held)/Posted	Net Amount
As of December 31, 2019
Derivative instruments:
Derivative assets		2,207		(1,860)	(23)		324
Derivative liabilities		(2,563)		2,003	6		(554)
Total derivative instruments	$	(356)		143	(17)		(230)


			Gross Amounts Offset in the combined consolidated Balance Sheets
		Gross Amounts of Recognized Assets/ Liabilities		Contract Netting	Cash Collateral (Held)/Posted	Net Amount
As of December 31, 2018
Derivative instruments:
Derivative assets		2,289		(1,890)	-		399
Derivative liabilities		(2,196)		1,890	33		(273)
Total derivative instruments	$	93		-	33		126

DIRECT ENERGY

NOTES TO THE COMBINED CONSOLIDATED FINANCIAL STATEMENTS

(In millions)

Impact of Derivative Instruments on the Combined Consolidated Statements of Income/(Loss) and Comprehensive Income/(Loss)

The following table presents the pretax effect of derivative gains/(losses) on net income, including realized and unrealized effects. The amounts represent changes in fair value of positions in the derivative portfolio during the period, as realized amounts related to positions settled are assumed to equal reversals of previously recorded unrealized amounts.


		Year Ended December 31,
		2019	2018
Commodity contracts (Operating revenues)	$	1,545	1,832
Commodity contracts (Cost of operations)		(3,577)	(3,878)
Net gain (loss)	$	(2,032)	(2,046)

Credit Risk Related Contingent Features

Certain of the Company’s derivative instruments contain provisions that require the Company’s Parent to maintain an investment grade credit rating from each of the major credit rating agencies. If the Parent’s credit rating were to fall below investment grade, it would be in violation of these provisions, and the counterparties to the derivative instruments could request immediate payment or demand immediate and ongoing full overnight collateralization on derivative instruments in net liability positions. The aggregate fair value of all derivative instruments with credit-risk-related contingent features that are in a liability position on December 31, 2019 and December 31, 2018 is $456 and $128, respectively, for which the Company has posted collateral of $60 as of December 31, 2019 and $0 as of December 31, 2018, in the normal course of business. If the credit-risk-related contingent features underlying these agreements were triggered on December 31, 2019 or December 31, 2018, the Company would be required to post an additional $396 and $128, respectively, of collateral to its counterparties.

NOTE 7 – INVENTORY

The following is a summary of the Company's inventory:


		As of December 31,
		2019	2018
Gas in storage and transportation	$	113	126
Fuel oil		2	34
Spare parts		10	14
Other consumables		8	1
Total inventory	$	133	175

During the year ended December 31, 2019, the Company recognized write-offs of $17 on inventory due to obsolescence. This expense is reflected within Cost of Operations in the combined consolidated Statements of Income/(Loss) and Comprehensive Income/(Loss).

DIRECT ENERGY

NOTES TO THE COMBINED CONSOLIDATED FINANCIAL STATEMENTS

(In millions)

NOTE 8 – PROPERTY, PLANT, AND EQUIPMENT

The following is a summary of the Company's property, plant, and equipment:


		As of December 31,
		2019	2018
Land and buildings	$	16	18
Equipment and vehicles		172	176
Application software		369	415
Total cost of property, plant, and equipment		557	609
Less accumulated depreciation		(340)	(287)
Total property, plant, and equipment, net	$	217	322

Depreciation expense was $68 and $79 for the years ended December 31, 2019 and 2018, respectively.

Unify Impairment Loss – Unify is an internally developed enterprise resource planning system. During 2019, the Company reduced the scope of utilization of Unify and decreased its estimate of the system’s remaining usefulness. As a result, for the year ended December 31, 2019, the Company recognized an impairment loss of $65 to reduce the carrying value of the asset group to which Unify is a significant component to its fair value. The fair value measurement was developed using estimated future earnings and an estimated market multiple for the relevant asset group and therefore constitutes a non-recurring Level 3 fair value measurement. Significant Level 3 inputs used to determine this fair value measurement included estimates of future earnings as well as the market multiple applied. There were no other significant impairments of property, plant, and equipment for the years ended December 31, 2019 and 2018.

NOTE 9 – LEASES

The Company adopted ASC 842 as of January 1, 2019 using the modified retrospective transition method. Therefore, the presentation of periods prior to January 1, 2019 in these combined consolidated financial statements continues to be in conformity with the prior guidance. Upon transition to ASC 842, the Company elected the following practical expedients, which allow entities to:

•Not reassess whether any contracts that existed prior to the January 1, 2019 implementation date are or contain leases;

•Not reassess the lease classification for any leases that commenced prior to the January 1, 2019 implementation date, meaning that all commenced capital leases under prior guidance will be classified as finance leases under ASC 842 and all commenced operating leases under prior guidance will be classified as operating leases under ASC 842;

•Not reassess initial direct costs for any leases;

•Not apply hindsight to determine the lease term and to assess impairment of the right-of-use assets; and

•Not separate lease and non-lease components for all asset classes, except office space leases.

In accordance with the guidance in ASC 842, the Company considers a contract to be or to contain a lease when an asset is either explicitly or implicitly identified in the contract and the contract conveys to the Company the right to control the use of the identified asset for a period of time. The Company is considered to have the right to control the use of the identified asset when the Company has both the right to obtain substantially all the economic benefits from the use of the identified asset and the right to direct how and for what purpose the identified asset is used throughout the period of use.

The Company primarily enters into lease arrangements for assets including property and vehicles used within the energy services and solutions business. Lease payments are typically fixed and payable on a monthly, quarterly, semi-annual, or annual basis. Lease payments under certain agreements may escalate over the lease term either by a fixed percentage or a fixed dollar amount. Certain leases may provide for variable lease payments in the form of payments based on usage, a percentage of sales from the location under lease, or index-based (e.g., the U.S.

DIRECT ENERGY

NOTES TO THE COMBINED CONSOLIDATED FINANCIAL STATEMENTS

(In millions)

Consumer Price Index) adjustments to lease payments. The Company has no leases which contain residual value guarantees provided by the Company as a lessee.

For leases with an initial term greater than twelve months, the Company recognizes both a right-of-use asset and lease liability on the combined consolidated Balance Sheets. As permitted by ASC 842, the Company made an accounting policy election for all asset classes not to recognize right-of-use assets and lease liabilities on the combined consolidated Balance Sheets for its short-term leases, which are leases that have a lease term of twelve months or less. The initial measurement of recognized lease liabilities is determined by using as the discount rate either the rate implicit in the lease, if known, or the Company’s incremental borrowing rate, which is the rate of interest that the Company would have to pay to borrow, on a collateralized basis, over a similar term, an amount equal to the payments for the lease.

The Company recognizes lease expense for all operating leases on a straight-line basis over the lease term. Operating lease costs recognized in the combined consolidated Statement of Income and Comprehensive Income were $13 for the year ended December 31, 2019. The Company also recognized amortization of right-of-use assets of $2 for the year ended December 31, 2019.

The following is a summary of the amounts reported on the combined consolidated Balance Sheets:


		As of December 31, 2019
Operating lease assets:
Operating lease right-of-use assets, net	$	33
Operating lease liabilities:
Current portion of operating lease liabilities		12
Other non-current liabilities		26
Total operating lease liabilities	$	38
Finance leases assets:
Property, plant, and equipment	$	18
Less accumulated amortization		(8)
Property, plant, and equipment, net	$	10
Finance lease liabilities:
Current portion of long-term debt and finance leases		3
Long-term debt and finance leases		7
Total finance lease liabilities	$	10

The following is a summary of the amounts reported in the combined consolidated Statements of Cash Flows:


		Year Ended
		December 31, 2019
Cash paid for amounts included in the measurement of lease liabilities:
Operating cash flows from operating leases	$	12
Operating cash flows from finance leases		2
Financing cash flows from finance leases		2

DIRECT ENERGY

NOTES TO THE COMBINED CONSOLIDATED FINANCIAL STATEMENTS

(In millions)

Additionally, the Company recorded increases in operating lease right-of-use assets and lease liabilities of $2, and in finance lease right-of-use assets and lease liabilities of $4, during the year ended December 31, 2019 associated with new lease arrangements.

The following is a summary of the lease term and weighted average discount rate for the Company’s leases:


	December 31, 2019
	Operating leases	Finance leases
Weighted average remaining lease term (in years)	5	5
Weighted average discount rate	2.93%	3.06%

As of December 31, 2019, annual payments based on the maturities of the Company’s leases are expected to be as follows:


		Operating leases	Finance leases
2020	$	12	3
2021		10	3
2022		10	2
2023		5	2
2024		2	1
Thereafter		2	-
Total undiscounted lease payments	$	41	11

Maturities of lease liabilities under noncancelable leases as of December 31, 2018 were as follows:



		Operating leases	Capital leases
2019	$	12	2
2020		12	2
2021		10	2
2022		9	1
2023		5	1
Thereafter		3	-
Total undiscounted lease payments	$	51	8

The Company has entered into a lease for office space in downtown Houston, which has not yet commenced. The Company plans on completing design work and construction during the first half of 2021 with the space being available for use by the end of 2021.

NOTE 10 – GOODWILL AND OTHER INTANGIBLE ASSETS

Goodwill

Direct Energy's goodwill balance was $2,236 and $2,304 as of December 31, 2019 and 2018, respectively. The decrease in goodwill is due primarily to the disposal of the Clockwork business in 2019, as described in Note 4, Acquisitions and Disposal. As a result of the annual goodwill impairment assessments performed, the Company determined there were no goodwill impairment losses for the periods presented.

DIRECT ENERGY

NOTES TO THE COMBINED CONSOLIDATED FINANCIAL STATEMENTS

(In millions)

Other Intangible Assets

The Company’s other intangible assets as of December 31, 2019 are primarily comprised of customer relationships, trade names, and RECs. There were no material impairment charges on other intangibles for the years ended December 31, 2019 or 2018. The following table summarizes the components of Direct Energy's intangible assets as of December 31, 2019 and 2018:


		Customer Relationships	Trade Names	RECs	Goodwill	Total
January 1, 2019	$	816	19	124	2,304	3,263
Purchases		-	-	358	-	358
Acquisition-related adjustments		(4)	-	-	2	(2)
Disposals		(43)	(14)	-	(99)	(156)
Retirements		-	-	(401)	-	(401)
Foreign currency effect		-	-	-	29	29
December 31, 2019		769	5	81	2,236	3,091
Less accumulated amortization		(680)	-	-	-	(680)
Net carrying amount	$	89	5	81	2,236	2,411

The following table summarizes the components of Direct Energy's intangible assets as of December 31, 2018:



		Customer Relationships	Trade Names	RECs	Goodwill	Total
January 1, 2018	$	763	19	113	2,328	3,223
Purchases		16	-	351	-	367
Acquisition of business		37	-	-	23	60
Retirements		-	-	(340)	-	(340)
Foreign currency effect		-	-	-	(47)	(47)
December 31, 2018		816	19	124	2,304	3,263
Less accumulated amortization		(689)	-	-	-	(689)
Net carrying amount	$	127	19	124	2,304	2,574

Amortization expense for intangible assets with definite lives was $33 and $53 for the years ended December 31, 2019 and 2018, respectively. The estimated amortization expense for each of the five succeeding years is as follows:


Estimated Amortization Expense									Total
2020									$ 32
2021									27
2022									10
2023									9
2024									4
Total									$ 82

DIRECT ENERGY

NOTES TO THE COMBINED CONSOLIDATED FINANCIAL STATEMENTS

(In millions)

NOTE 11 – BENEFIT PLANS AND OTHER POSTRETIREMENT BENEFITS

Defined Contribution Plans

The Company has established a defined contribution plan for substantially all employees under which the Company matches contributions of up to 4% of compensation. Matching contributions vest immediately and were $11 for each of the years ended December 31, 2019 and 2018.

Defined Benefit Plans

The Company has a noncontributory defined benefit pension plan covering substantially all Canadian employees upon their retirement. After August 1, 2000, the defined benefit plan was closed to new employees and new employees were only eligible for participation in the defined contribution plan. The benefits under the defined benefit plan are based on age, years of service, and the highest average salary during the 36 consecutive calendar months within the last 10 years before retirement. The Company makes annual contributions to the plan equal to the minimum amount that can be deducted for income tax purposes.

In addition to the Company’s defined benefit pension plan, the Company sponsors a defined benefit health care plan that provides postretirement medical benefits to full-time Canadian employees who meet minimum age and service requirements. The plan is contributory with retiree contributions adjusted annually and contains other cost-sharing features such as deductibles and coinsurance. The accounting for the plan anticipates future cost-sharing changes to the written plan that are consistent with the Company’s expressed intent to increase the retiree contribution rate annually for the expected general inflation rate for that year. The Company’s policy is to fund the cost of medical benefits in amounts determined at the discretion of management.

The following table sets forth the benefit obligations, fair value of plan assets, and funded status for these plans as of December 31, 2019 and 2018. The net funded status for each period is recognized on the combined consolidated Balance Sheet within Other Non-current Liabilities.


		Pension Benefits		Postretirement Benefits
		2019	2018	2019	2018
Benefit obligation	$	(91)	(85)	(25)	(23)
Fair value of plan assets		80	76	-	-
Funded status	$	(11)	(9)	(25)	(23)

Net periodic benefit costs recognized in Other Expense/(Income) in the combined consolidated Statements of Income/(Loss) and Comprehensive Income/(Loss) for the years ended December 31, 2019 and 2018 were as follows:


		Pension Benefits		Postretirement Benefits
		2019	2018	2019	2018
Service cost	$	-	1	-	-
Interest cost		3	3	1	1
Expected return on plan assets		(4)	(4)	-	-
Actuarial loss/(gain)		4	3	2	(2)
Net periodic benefit cost recognized	$	3	3	3	(1)

DIRECT ENERGY

NOTES TO THE COMBINED CONSOLIDATED FINANCIAL STATEMENTS

(In millions)

Weighted-average assumptions used to determine the net periodic benefit cost for 2019 and 2018 were as follows:


	Pension Benefits		Postretirement Benefits
	2019	2018	2019	2018
Discount rate	2.90%	3.70%	2.90%	3.80%
Expected long-term rate of return on plan assets	5.50%	5.50%	-	-
Rate of compensation increase	4.25%	4.25%	-	-

The expected long-term rate of return on plan assets of 5.50% is based on the portfolio as a whole and not on the sum of the returns on individual asset categories. The return is based on expected returns. For measurement purposes, a 6.75% annual rate of increase in the per capita cost of covered health care benefits was assumed for 2019. The rate was assumed to decrease gradually to 4% through 2029 and remain at that level thereafter.

The Company paid benefits of $6 and $5 for the years ended December 31, 2019 and 2018, respectively. The Company expects to contribute $1 to its benefit plans in 2020. The benefits expected to be paid in relation to these benefit plans in each year 2020-2024 are $6, $6, $5, $6 and $6, respectively. Aggregate benefits of $29 are expected to be paid in the five years from 2025-2029. The expected benefits are based on the same assumptions used to measure the Company’s benefit obligation as of December 31, 2019 and include estimated future employee services.

The Company’s investment strategy for its pension and post-retirement plan assets is to maintain a diversified portfolio of asset classes with the primary goal of meeting long-term cash requirements as they become due. Assets are primarily invested in diversified funds that hold equity or debt securities to maintain the security of the funds while maximizing the returns within the investment policy. The investment policy specifies the type of investment vehicles appropriate for the plan, asset allocation guidelines, criteria for selection of investment managers, and procedures to monitor overall investment performance, as well as investment manager performance.


Target Asset Allocation as of December 31, 2019
Canadian large cap equities						10.0%
Canadian small cap equities						3.3%
U.S. equities						17.4%
International equities						11.3%
Emerging markets						3.6%
Canadian long bonds						44.4%
Real estate pooled funds						10.0%

The Company’s retirement plan assets are reported at fair value. Level 1 assets include investments in publicly traded equity securities and mutual funds. These securities (or the underlying investments of the funds) are actively traded and valued using quoted prices for identical securities from market exchanges. Level 2 assets consist of fixed-income securities and comingled funds that are not actively traded or whose underlying investments are valued using observable marketplace inputs. The fair value of plan assets invested in fixed-income securities is generally determined using valuation models that use observable inputs such as interest rates, bond yields, low-volume market quotes and quoted prices for similar assets. Plan assets that are invested in comingled funds are valued using a unit price or net asset value (“NAV”) that is based on the underlying investments of the fund. Level 3 assets include investments in private equities and real estate funds valued using significant unobservable inputs. Substantially all of the Company’s retirement plan assets are categorized as Level 1 fair value measurements.

DIRECT ENERGY

NOTES TO THE COMBINED CONSOLIDATED FINANCIAL STATEMENTS

(In millions)

NOTE 12 – INCOME TAXES

The income tax provision from continuing operations consisted of the following amounts:



		2019	2018
Current
U.S. Federal	$	58	32
State		17	16
Foreign		9	15
Total – current		84	63
Deferred
U.S. Federal		(95)	28
State		(24)	10
Foreign		15	(17)
Total – deferred		(104)	21
Total income tax (benefit)/expense		(20)	84
Effective income tax rate		10.5%	28.4%

The following represented the domestic and foreign components of Income/(Loss) from Continuing Operations before Income Taxes:



		2019	2018
U.S.	$	(275)	304
Foreign		85	(7)
Total		(190)	297

Tax Rate Reconciliation

Reconciliations of the U.S. federal statutory tax rate to Direct Energy's effective tax rate were as follows:


		Years Ended December 31,
		2019	2018
Income/(loss) from continuing operations before income taxes	$	(190)	297
Tax at federal statutory tax rate		(40)	62
State taxes (Net of federal benefit of state deduction)		(6)	20
Clockwork transaction		17	-
Permanent differences		4	2
Foreign tax rate difference		5	-
Income tax (benefit)/expense		(20)	84
Effective income tax rate		10.5%	28.4%

The Company is subject to tax at various statutory tax rates, and there is no common parent as part of the financial statements. As such, the U.S. federal 21% tax rate was chosen as the statutory rate for the rate reconciliation presentation. For the year ended December 31, 2019, Direct Energy's effective income tax rate was lower than the federal statutory tax rate of 21% primarily due to the tax on the Clockwork disposition in April 2019, and the state

DIRECT ENERGY

NOTES TO THE COMBINED CONSOLIDATED FINANCIAL STATEMENTS

(In millions)

taxes. For the year ended December 31, 2018, Direct Energy's effective income tax rate was higher than the federal statutory tax rate of 21% primarily due to the state taxes.

The temporary differences, which gave rise to the Company's deferred tax assets and liabilities consisted of the following:


		As of December 31,
		2019	2018
Deferred tax assets:
Deferred compensation, accrued vacation and other reserves	$	22	32
Other intangible amortization		72	84
Bad debt reserve		24	16
Lease liability		12	-
Derivatives, net		101	-
Pension		7	6
Other		6	11
Net deferred tax assets		244	149
Deferred tax liabilities:
Difference between book and tax basis of property		(24)	(38)
Goodwill		(236)	(226)
Right of use assets		(11)	-
Derivatives, net		-	(18)
Other		(6)	(2)
Net deferred tax liabilities		(277)	(284)
Total deferred tax liabilities less deferred tax assets		(33)	(135)
Valuation allowance		(2)	(4)
Total deferred tax assets/(liabilities), net of valuation allowance		(35)	(139)

The Company believes its Canadian and certain state net operating losses may not be realizable under the more likely than not threshold and as such, a valuation allowance was recorded as of December 31, 2019 and 2018. As of December 31, 2019, and December 31, 2018, the Company's tax effected valuation allowance was $2 and $4 respectively, consisting of Canada and state NOL carryforwards.

The net change in the total valuation allowance was a decrease of $2 in 2019 mainly due to the Clockwork sale. There was no net change in the total valuation allowance in 2018.

As of December 31, 2019, the Company has gross net operating loss carryforwards for Federal income tax purposes of $6, which are available to offset future Federal taxable income, and would expire in 2038. The Company has gross net operating loss carryforwards for state income tax purposes of $64 ($2 net, on an apportioned basis), which are available to offset future state taxable income, and generally expire in 2028. The Company also has gross operating loss carryforwards for Canadian income tax purposes of $6 which are available to offset future Canadian taxable income and expire in 2031.

Uncertain Tax Benefits

Direct Energy has identified uncertain tax benefits of $6 and $6 as of December 31, 2019 and 2018, for which Direct Energy recorded non-current tax liabilities of $6 and $6, respectively. The Company recognizes interest and penalties related to uncertain tax benefits in interest expense and general expense, respectively. As of December 31,

DIRECT ENERGY

NOTES TO THE COMBINED CONSOLIDATED FINANCIAL STATEMENTS

(In millions)

2019, and 2018, Direct Energy had cumulative interest and penalties related to these uncertain tax benefits of $2 and $2, respectively.

Direct Energy is subject to examination by taxing authorities for income tax returns filed in the U.S. federal jurisdiction and various state and foreign jurisdictions including operations located in Canada. The Company is no longer subject to U.S. federal income tax examinations for years prior to 2014. With few exceptions, state and local income tax examinations are no longer open for years prior to 2014. The Company is no longer subject to Canadian federal income tax examinations for years prior to 2016.

The following table summarizes uncertain tax benefits activity:


		Years Ended December 31,
		2019	2018
Balance as of January 1	$	6	12
Increase due to current year positions		-	-
Settlements, payments and statute closure		-	(6)
Uncertain tax benefits as of December 31	$	6	6

The Company did not expect any significant changes in its unrecognized tax benefits within 12 months of the reporting date.

NOTE 13 – SHARE-BASED PAYMENTS

The Parent maintains a number of share-based compensation plans, including the Restricted Share Scheme (“RSS”) and On Track Incentive Plan (“OTIP”), at the corporate level in which Direct Energy’s employees participate. Shares issued under these plans vest in two stages and are subject to continued employment. Employees leaving prior to the vesting date normally forfeit their rights to unvested share awards.

All awards granted pursuant to these programs relate to the Parent’s common shares. Therefore, the share-based compensation expense recorded by Direct Energy for the years presented includes certain expenses of the Parent that were allocated to Direct Energy for share-based compensation. The majority of the share-based payment charge arises from executive compensation plans. Recognition of the allocated share-based compensation expense additionally results in an increase to equity, recognized through Net Parent Investment. The amounts presented are not necessarily indicative of future performance and do not necessarily reflect the results that Direct Energy would have experienced had it been an independent company for the periods presented.


Restricted Stock Units (“RSUs”)
	Units		Weighted Average Grant Date Fair Value per Unit (in $)
Non-vested as of December 31, 2017	14,564,263	$	2.52
Granted	5,934,652		1.79
Forfeited	(1,398,355)		2.61
Vested	(5,006,420)		2.76
Non-vested as of December 31, 2018	14,094,140	$	2.38
Granted	9,638,282		1.50
Forfeited	(1,155,502)		1.88
Vested	(7,458,358)		2.63
Non-vested as of December 31, 2019	15,118,562	$	1.81

DIRECT ENERGY

NOTES TO THE COMBINED CONSOLIDATED FINANCIAL STATEMENTS

(In millions)

The total fair value of RSUs vested during the years ended December 31, 2019 and 2018 was $20 and $14, respectively. The weighted average per share grant date fair value of RSUs granted during the years ended December 31, 2019 and 2018 was $1.49 and $1.79, respectively.

The following table summarizes the allocated share-based compensation expenses included in Direct Energy’s combined consolidated Statements of Income/(Loss) and Comprehensive Income/(Loss):


		Compensation Expense
		Years Ended December 31,
Award		2019	2018
RSS		1	1
OTIP		13	6
Total	$	14	7

The following table summarizes the non-vested compensation cost as of December 31, 2019:


		Non-vested Compensation Cost
		Unrecognized Total Cost	Weight Average Recognition Period Remaining (In Years)
Award		2019	2019
RSS		1	1.09
OTIP		7	1.24
Total	$	8

NOTE 14 – COMMITMENTS, CONTINGENCIES, AND GUARANTEES

Legal Proceedings

Telephone Consumer Protection Act (“TCPA”) and Rate-Related Proceedings

The Company is defending legal proceedings arising from alleged violations of the TCPA, including three matters where the plaintiff is seeking to represent a class of similarly situated plaintiffs. These proceedings have been brought in Ohio (Dickson), Texas (Burk) and Pennsylvania (Perrong). A class of plaintiffs is yet to be certified in any of these proceedings.

The TCPA is a U.S. federal law that imposes restrictions on, among other things, unsolicited telemarketing through residential landlines, wireless lines, and facsimile (fax) lines, and the use of automated telephone dialing systems and artificial or pre-recorded voice messages without the recipient’s consent. The alleged communications in respect of the Dickson and Burk proceedings relate to a marketing campaign carried out on the Company’s behalf by a marketing agency and the Company has asserted claims against the marketing agency in relation to both matters.

In addition, the Company is defending legal proceedings where plaintiffs are bringing claims under state law relating to prices charged to customers whose contracts provide they are charged a price for gas or electricity that varies by month as determined by the Company. In these proceedings, the plaintiffs are seeking to represent a class of similarly situated plaintiffs and are bringing claims under several theories including breach of contract, unjust enrichment and inadequate disclosure. A class of plaintiffs is yet to be certified in any of these proceedings.

Each of these proceedings is being vigorously investigated and defended. Key procedural steps remain to be completed in each of these matters above. It is not possible to estimate potential exposure for these proceedings, and therefore, no liability is recognized on the combined consolidated Balance Sheets relating to these matters.

DIRECT ENERGY

NOTES TO THE COMBINED CONSOLIDATED FINANCIAL STATEMENTS

(In millions)

Purchase Commitments

The following is a summary of the Company’s purchase commitments under PPAs:


Estimated minimum commitments		Total
2020	$	4,568
2021		1,328
2022		812
2023		491
2024		412
Years after		1,294
Total	$	8,905

Guarantees and Warranties

Direct Energy enters into various contracts that include indemnification and guarantee provisions as a routine part of the Company's business activities and accounts for such guarantees in accordance with the guidance in ASC 460, Guarantees (“ASC 460”). These contracts generally indemnify the counterparty for tax, environmental liability, litigation and other matters, as well as breaches of representations, warranties, and covenants set forth in these agreements. The Company is obligated with respect to customer deposits associated with the Company's retail businesses. In some cases, Direct Energy’s maximum potential liability cannot be estimated, since the underlying agreements contain no limits on potential liability.

Asset Sales — The purchase and sale agreements which govern Direct Energy's asset or share investments and divestitures customarily contain guarantees and indemnifications of the transaction to third parties. The contracts indemnify the parties for liabilities incurred as a result of a breach of a representation or warranty by the indemnifying party, or as a result of a change in tax laws. These obligations generally have a discrete term and are intended to protect the parties against risks that are difficult to predict or estimate at the time of the transaction. In several cases, the contract limits the liability of the indemnifier. Direct Energy has no reason to believe that the Company currently has any material liability from such routine indemnification obligations.

Other Guarantees — Direct Energy has issued other guarantees of obligations including payments under certain agreements with respect to payment or performance by fuel providers and payment or reimbursement of credit support and deposits. The Company does not believe that it will be required to perform under these guarantees.

Other Indemnities — Other indemnifications Direct Energy has provided cover operational, tax, litigation, and breaches of representations, warranties, and covenants. Direct Energy has also indemnified, on a routine basis in the ordinary course of business, consultants or other vendors who have provided services to the Company. Direct Energy's maximum potential exposure under these indemnifications can range from a specified dollar amount to an indeterminate amount, depending on the nature of the transaction. Total maximum potential exposure under these indemnifications is not estimable due to uncertainty as to whether claims will be made or how they will be resolved. Direct Energy does not have any reason to believe that the Company will be required to make any material payments under these indemnity provisions. Because many of the guarantees and indemnities Direct Energy issues to third parties and affiliates do not limit the amount or duration of its obligations to perform under them, there exists a risk that the Company may have obligations in excess of the amounts described above. For those guarantees and indemnities that do not limit the Company's liability exposure, the Company may not be able to estimate what the Company’s liability would be, until a claim is made for payment or performance, due to the contingent nature of these contracts.

DIRECT ENERGY

NOTES TO THE COMBINED CONSOLIDATED FINANCIAL STATEMENTS

(In millions)

NOTE 15 – REGULATORY MATTERS

The Company operates in a highly regulated industry and is subject to regulation by various federal and state agencies. As such, the Company is affected by regulatory developments at both the federal and state levels and in the regions in which it operates. In addition, the Company is subject to the market rules, procedures, and protocols of the various ISO and RTO markets in which the Company participates. These power markets are subject to ongoing legislative and regulatory changes that may impact the Company's commercial and retail businesses.

On December 12, 2019 the State of New York Public Service Commission (“PSC”) issued an order mandating changes to the Retail Access Energy Market to strengthen customer protections and to enhance price and operational transparency which was confirmed in a PSC order issued September 18, 2020. The order significantly changes the type and terms of energy products that can be offered to new customers after its February 2021 implementation date. The order is being appealed by several parties. Management cannot predict the outcome of these appeals and the ensuing impact on the Company’s combined consolidated financial position, results of operations, or cash flows.

In addition to the regulatory proceeding described above, the Company and its subsidiaries are parties to other regulatory proceedings arising in the ordinary course of business and have other regulatory exposure. In management's opinion, the disposition of these ordinary course matters will not materially adversely affect the Company's combined consolidated financial position, results of operations, or cash flows.

NOTE 16 – RELATIONSHIP WITH PARENT AND OTHER RELATED PARTIES

Relationship with Parent

Historically, Direct Energy has been managed and operated in the normal course of business consistent with other affiliates of the Parent. Accordingly, certain shared costs have been allocated to Direct Energy and reflected as expenses in these combined consolidated financial statements. Management considers the allocation methodologies used to be reasonable and appropriate reflections of the historical Parent expenses attributable to Direct Energy for purposes of the standalone financial statements. However, the expenses reflected in the combined consolidated financial statements may not be indicative of the actual expenses that would have been incurred during the periods presented if Direct Energy historically operated as a separate, standalone entity.

General Corporate Overhead Allocation

The Company receives services and support from various functions performed by the Parent and expenses relating to these services have been allocated to Direct Energy and are reflected within Selling, General and Administrative expense in the combined consolidated Statements of Income/(Loss) and Comprehensive Income/(Loss). Net corporate allocation expenses were $34 and $43 for the years ended December 31, 2019 and 2018, respectively and these amounts include facility, depreciation, amortization, and corporate and administrative services. Where direct assignment is not possible or practical, these costs were allocated on a pro rata basis of revenues, headcount, number of transactions, or other measures.

Cash Management and Financing

Direct Energy participates in the Parent’s centralized cash management and financing programs. Disbursements are made through centralized accounts payable systems, which are operated by the Parent. Cash receipts are transferred to centralized accounts which are also maintained by the Parent.

Historically, Direct Energy has received funding from the Parent for Direct Energy’s operating and investing cash needs. The Parent’s third-party debt and the related interest expense have not been allocated to Direct Energy for any of the years presented as Direct Energy is not the legal obligor of the debt and the Parent’s borrowings were not directly attributable to Direct Energy.

Due from/Due to Affiliates

The Company is obligated under certain related party debt arrangements with the Parent. These notes payable to related parties are accounted for on an amortized cost basis with interest recognized using the effective interest rate method. The Company may prepay these loans without penalties, but would be required to pay the accrued interest during the period up until the advanced repayment date. Net interest expense recognized in relation to related party notes payable was $60 and $58 for the years ended December 31, 2019 and 2018, respectively. These amounts are

DIRECT ENERGY

NOTES TO THE COMBINED CONSOLIDATED FINANCIAL STATEMENTS

(In millions)

included within Interest Expense in the combined consolidated Statements of Income/(Loss) and Comprehensive Income/(Loss).

Term Loans

The Company has a $500 loan agreement (“Term Loan A”) and a separate $500 loan agreement (“Term Loan B”) with the Parent, which are due in full by September 26 and September 28, 2021, respectively. These term loans bear an interest rate that resets quarterly in accordance with market rates. The average interest rate on Term Loan A was 6.75% for 2019 and 2018 and the average interest rate on Term Loan B was 6.80% for 2019 and 2018. As of December 31, 2019, and 2018, each of the term loans had an outstanding balance of $500. These amounts are presented on the combined consolidated Balance Sheet as Related Party Notes Payable.

In addition, the Company repaid a $500 loan agreement to the Parent on November 20, 2018. Per the loan agreement, the repayment was adjusted for the foreign exchange difference as of the date of repayment, which resulted in the Company realizing a $40 gain on termination of the loan.

Revolving Credit Facilities

On March 27, 2015, the Company and the Parent entered into a revolving credit facility agreement denominated in USD (“U.S. Revolving Credit Facility”). On March 30, 2015, the Company and the Parent entered into a revolving credit facility agreement denominated in CAD (“Canadian Revolving Credit Facility”). These revolving credit facilities, which were most recently amended on May 9, 2018, are both due in full by October 26, 2021 and bear an interest rate that resets quarterly in accordance with market rates. The average interest rate on the U.S. Revolving Credit Facility was 6.73% for 2019 and 5.83% for 2018. The average interest rate on the Canadian Revolving Credit Facility was 6.35% for 2019 and 5.56% for 2018.These revolving credit facilities are balanced with the Parent each day. The Company’s working capital cycle fluctuates materially each month, which results in funds due from/(to) the Parent depending on certain circumstances. Interest is paid or received by the Company based on amounts due to or from the Parent respectively. The outstanding balance of the U.S. Revolving Credit Facility due from/(to) the Parent was $244 and $(8) as of December 31, 2019 and 2018, respectively. The outstanding balance of the Canadian Revolving Credit Facility due from/(to) the Parent was CAD $32 (USD $24) and CAD $(32) (USD $(24)) as of December 31, 2019 and 2018, respectively. These amounts are presented on the combined consolidated Balance Sheets as either Due from Affiliates or Due to Affiliates. These amounts are presented on the combined consolidated Statement of Cash Flows in either investing or financing activities depending on whether the outstanding amount is either due from/(to) the Parent.

Relationship with Other Related Parties

Revenues and expenses relating to transactions with other related parties were nil for each of the years ended December 31, 2019 and 2018. Amounts due from/(to) affiliates are presented net on the combined consolidated Balance Sheets as either Due from Affiliates or Due to Affiliates.

The Company has a $41 loan agreement (“Term Loan C”) with an affiliate due in full by July 27, 2021. The average interest rate on the One Year Term Loan was 7.02% for 2019 and 6.03% for 2018. Unpaid interest is accrued to the principal balance of Term Loan C. As of December 31, 2019, and 2018, Term Loan C had an outstanding balance of $41 and $40.

NOTE 17 – SUBSEQUENT EVENTS

The Company has evaluated subsequent events from the date of the combined consolidated Balance Sheet through October 26, 2020, the date at which the combined consolidated financial statements were available to be issued.

During March 2020, a global pandemic was declared by the World Health Organization (“WHO”) related to the rapidly growing outbreak of a novel strain of coronavirus (“COVID-19”). The pandemic is having an unprecedented impact on the world economy as governments react to this public health crisis. Governments have mandated various restrictions, including travel restrictions, restrictions on public gatherings, stay at home orders and advisories, and quarantining of people who may have been exposed to the virus. Gas and electricity were deemed as critical and essential business operations under various state and federal governmental COVID-19 mandates. The Company remains focused on protecting the health and well-being of its employees, while supporting its customers and the

DIRECT ENERGY

NOTES TO THE COMBINED CONSOLIDATED FINANCIAL STATEMENTS

(In millions)

communities in which it operates and assuring the continuity of its operations. To date, the Company has not experienced any material disruptions in its ability to continue its business operations. However, there has been a negative financial effect on the Company's combined consolidated financial position, results of operations, and cash flows.

Document

Exhibit 99.2

DIRECT ENERGY

Unaudited Condensed Combined Consolidated Financial Statements

for the Nine Month Periods Ended September 30, 2020 and 2019



Unaudited Condensed Combined Consolidated Interim Financial Statements
Condensed Combined Consolidated Balance Sheets as of September 30, 2020 and December 31, 2019
Condensed Combined Consolidated Statements of Income/(Loss) and Comprehensive Income/(Loss) for the Nine Months Ended September 30, 2020 and 2019
Condensed Combined Consolidated Statements of Parent Equity for the Nine Months Ended September 30, 2020 and 2019
Condensed Combined Consolidated Statements of Cash Flows for the Nine Months Ended September 30, 2020 and 2019
Notes to the Unaudited Condensed Combined Consolidated Financial Statements

DIRECT ENERGY

UNAUDITED CONDENSED COMBINED CONSOLIDATED BALANCE SHEETS

(In millions)


		As of September 30,	As of December 31,
Assets		2020	2019
Current assets:
Cash and cash equivalents	$	39	77
Restricted cash		10	13
Accounts receivable, net of allowance for doubtful accounts		1,533	1,926
Inventory		116	133
Derivative instruments		202	222
Prepayments and other current assets		349	351
Due from affiliates		923	622
Total Current Assets		3,172	3,344
Property, plant, and equipment, net		191	217
Operating lease right-of-use assets, net		25	33
Goodwill		2,223	2,236
Intangible assets, net		374	175
Derivative instruments		203	102
Related party notes receivable		44	41
Other non-current assets		15	28
Total Assets	$	6,247	6,176
Liabilities and Parent Equity
Current liabilities:
Current portion of long-term debt and finance leases	$	3	3
Current portion of operating lease liabilities		12	12
Accounts payable		986	1,213
Derivative instruments		155	443
Accrued expenses and other current liabilities		708	520
Related party notes payable		1,000	-
Total Current Liabilities		2,864	2,191
Commitments and Contingencies (Footnote 10)
Long-term debt and finance leases		7	7
Derivative instruments		81	111
Deferred income tax liabilities		157	35
Related party notes payable		-	1,000
Other non-current liabilities		54	64
Total Liabilities		3,163	3,408
Parent equity:
Net Parent investment		3,230	2,896
Accumulated other comprehensive income		(146)	(128)
Total Parent Equity		3,084	2,768
Total Liabilities and Parent Equity	$	6,247	6,176

The accompanying notes are an integral part of the unaudited condensed combined consolidated financial statements

DIRECT ENERGY

UNAUDITED CONDENSED COMBINED CONSOLIDATED STATEMENTS OF INCOME/(LOSS) AND COMPREHENSIVE INCOME/(LOSS)

(In millions)


		Nine Months Ended September 30,
		2020	2019
Operating Revenues
Total operating revenues	$	9,019	10,491
Operating Costs and Expenses
Cost of operations		7,747	9,848
Depreciation and amortization		68	76
Impairment losses		-	65
Selling, general and administrative		643	749
Total operating costs and expenses		8,458	10,738
Gain on disposal of business		-	146
Operating Income/(Loss)		561	(101)
Other Expense
Other income, net		(3)	(4)
Interest expense		48	55
Total other expense		45	51
Income/(Loss) Before Income Taxes		516	(152)
Income tax benefit/(expense)		(136)	9
Net Income/(Loss)	$	380	(143)

Comprehensive Income/(Loss)
Net income/(loss)	$	380	(143)
Other Comprehensive Income/(Loss)
Foreign currency translation adjustments		(18)	25
Other comprehensive Income/(loss)		(18)	25
Comprehensive Income/(Loss)		$ 362	(118)

The accompanying notes are an integral part of the unaudited condensed combined consolidated financial statements

DIRECT ENERGY

UNAUDITED CONDENSED COMBINED CONSOLIDATED STATEMENTS OF EQUITY

(In millions)


		Net Parent Investment	Accumulated Other Comprehensive Income	Total Parent Equity
Balance at January 1, 2020	$	2,896	(128)	2,768
Net income		380	-	380
Other comprehensive loss		-	(18)	(18)
Net transfers (to)/from Parent		(53)	-	(53)
Share-based compensation		7	-	7
Balance at September 30, 2020	$	3,230	(146)	3,084

		Net Parent Investment	Accumulated Other Comprehensive Income	Total Parent Equity
Balance at January 1, 2019	$	3,060	(163)	2,897
Net loss		(143)	-	(143)
Other comprehensive income		-	25	25
Net transfers (to)/from) Parent		(2)	-	(2)
Share-based compensation		10	-	10
Balance at September 30, 2019	$	2,925	(138)	2,787

The accompanying notes are an integral part of the unaudited condensed combined consolidated financial statements

DIRECT ENERGY

UNAUDITED CONDENSED COMBINED CONSOLIDATED STATEMENTS OF CASH FLOWS

(In millions)


		Nine Months Ended September 30,
		2020	2019
Cash Flows from Operating Activities
Net income/(loss)	$	380	(143)
Adjustments to reconcile net income/(loss) to net cash provided by operating activities:
Gain on disposal of business		-	(146)
Depreciation and amortization		68	76
Provision for bad debts		100	84
Non-cash lease expense		9	8
Impairment losses and inventory write-off		-	82
Unrealized loss/(gain) on derivative instruments		(399)	136
Changes in deferred income taxes		122	(89)
Share-based compensation expense		7	10
Net periodic benefit cost		(4)	(5)
Cash provided/(used) by changes in other working capital, net of acquisition and disposition effects:
Accounts receivable		287	260
Inventory		17	10
Prepayments and other assets		12	135
Accounts payable		(223)	(389)
Accrued expenses and other liabilities		263	101
Due to/from affiliates		(72)	(85)
Operating lease liabilities		(9)	(8)
Current tax assets and liabilities		(3)	48
Net Cash Provided by Operating Activities	$	555	85
Cash Flows from Investing Activities
Payments of related party revolvers		(274)	(50)
Renewable energy certificates		(288)	(274)
Purchases of fixed and intangible assets		(18)	(14)
Proceeds from sale of assets, net of cash disposed		-	1
Proceeds from disposal of a business		-	273
Net Cash Used by Investing Activities	$	(580)	(64)

The accompanying notes are an integral part of the unaudited condensed combined consolidated financial statements



DIRECT ENERGY
UNAUDITED CONDENSED COMBINED CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued)
(In millions)
		Nine Months Ended September 30,
		2020	2019
Cash Flows from Financing Activities
Distributions to Parent		(13)	(16)
Changes in related party revolver balances		-	(32)
Payments of deferred acquisition consideration		(1)	(3)
Payments of principal under finance leases		(2)	(2)
Net Cash Used by Financing Activities	$	(16)	(53)
Foreign exchange impact on cash and cash equivalents and restricted cash		-	1
Net Decrease in Cash and Cash Equivalents and Restricted Cash		(41)	(31)
Cash and Cash Equivalents and Restricted Cash as of Beginning of Period		90	106
Cash and Cash Equivalents and Restricted Cash as of End of Period	$	49	75
Cash and Cash Equivalents		39	63
Restricted Cash		10	12

The accompanying notes are an integral part of the unaudited condensed combined consolidated financial statements

DIRECT ENERGY

NOTES TO THE UNAUDITED CONDENSED COMBINED CONSOLIDATED

FINANCIAL STATEMENTS

(Unaudited)

(In millions)

NOTE 1 – DESCRIPTION OF THE BUSINESS AND BASIS OF PRESENTATION

Nature of Business and Basis of Presentation

The accompanying condensed combined consolidated financial statements reflect the condensed combined consolidated net assets and operations related to the Direct Energy business (“Direct Energy,” “we,” or the “Company”), a business of Centrica plc (“Centrica,” or the “Parent”), a leading international energy services and solutions provider focused on satisfying the changing needs of customers and enabling the transition to a lower carbon future. Direct Energy primarily operates through Centrica US Holdings, Inc. (“CUSHI”) and Direct Energy Marketing Limited (“DEML”), two indirect, wholly-owned subsidiaries of Centrica and not as a standalone company. Direct Energy is one of North America’s largest retail providers of electricity, natural gas, and home and business energy-related services. The Company, which is headquartered in Houston, Texas, has operations in all 50 U.S. states and 6 Canadian provinces and serves nearly 4 million customers.

Standalone financial statements have not been historically prepared for Direct Energy. The accompanying unaudited condensed combined consolidated financial statements have been prepared on a standalone basis derived from the consolidated financial statements and historical accounting records of the Parent and are presented on a carve-out basis to reflect the historical financial position, results of operations, and cash flows applicable to Direct Energy. The Company has prepared the condensed combined consolidated financial statements in accordance with U.S. Generally Accepted Accounting Principles (“U.S. GAAP”). In the opinion of management, the accompanying unaudited condensed combined consolidated financial statements include all adjustments that are of a normal and recurring nature necessary to present fairly the Company’s financial position and results of operations for the interim periods, but should not be considered as indicative of results for a full year. The following notes should be read in conjunction with the accounting policies and other disclosures as set forth in the notes to the combined consolidated financial statements in the Company’s annual financial statements for the year ended December 31, 2019.

The condensed combined consolidated Statements of Income/(Loss) and Comprehensive Income/(Loss) include all revenues and costs directly attributable to Direct Energy. The financial statements also include allocations of certain selling, general, and administrative expenses from Parent. These allocations reflect the provision of services and support by the Parent relating to certain corporate functions, including, but not limited to, senior management, legal, human resources, finance, IT and other shared services. Corporate expenses are allocated to Direct Energy based on direct usage or benefit, where identifiable, with the remainder allocated on a pro rata basis of revenues, headcount, number of transactions, or other measures as determined appropriate. In certain instances, the Parent is charged by the Company in relation to services rendered by the Company to the Parent or financing provided by the Company to the Parent. All of the allocations and estimates in the condensed combined consolidated financial statements are based on assumptions that the Company’s management (the “management”) believes are reasonable.

The condensed combined consolidated Balance Sheets include the assets and liabilities that have historically been held by Direct Energy. The Parent’s short and long-term debt has not been pushed down to Direct Energy’s condensed combined consolidated financial statements because Direct Energy is not the legal obligor of the debt and the Parent’s borrowings were not directly attributable to Direct Energy. The Company participates in the Parent’s centralized cash management and financing programs and has entered into debt arrangements with its Parent. The related debt balances are included in Due from Affiliates and Related Party Notes Payable within the condensed combined consolidated Balance Sheets. The related interest expense is included in Interest Expense within the condensed combined consolidated Statements of Income/(Loss) and Comprehensive Income/(Loss).

Net Parent Investment, which is presented in lieu of Stockholder’s Equity in the condensed combined consolidated financial statements, represents Centrica’s interest in the recorded net assets of the Company, specifically the cumulative net investment by Centrica in the Company and cumulative operating results through the dates presented. Transactions between the Company and Parent have been included in the accompanying condensed combined consolidated financial statements. Transactions with Parent are reflected in the accompanying condensed combined consolidated Statements of Parent Equity as Net Transfers (to)/from Parent and in the accompanying condensed combined consolidated Balance Sheets within Net Parent Investment. All intercompany accounts and transactions between the businesses comprising Direct Energy have been eliminated in the accompanying condensed combined

DIRECT ENERGY

NOTES TO THE UNAUDITED CONDENSED COMBINED CONSOLIDATED

FINANCIAL STATEMENTS

(Unaudited)

(In millions)

consolidated financial statements. Refer to Note 9, Relationship with Parent and Other Related Parties for additional details.

The condensed combined consolidated financial statements included herein may not be indicative of the financial position, results of operations, and cash flows of Direct Energy in the future or if Direct Energy had been a separate, standalone entity during the periods presented. All amounts are in millions of U.S. dollars (“USD”) unless stated otherwise.

On July 24, 2020, Centrica entered into a Purchase Agreement (the "Purchase Agreement") by and among Centrica, Centrica Beta Holdings Limited, a wholly owned indirect subsidiary of Parent, Centrica Gamma Holdings Limited, a

wholly owned indirect subsidiary of Parent, CUSHI, a wholly owned direct subsidiary of Centrica Beta Holdings Limited (the "Transferred US Entity"), DEML, a wholly owned direct subsidiary of Centrica Gamma Holdings Limited (the "Transferred Canadian Entity"), and NRG Energy, Inc.( "NRG"). Pursuant to the Purchase Agreement, NRG has agreed to purchase Parent's North American energy supply and services business, Direct Energy. Subject to the terms and conditions of the Purchase Agreement, the Company will acquire Direct Energy through the acquisition of (i) all the issued and outstanding common shares of the Transferred US Entity and (ii) all the issued and outstanding common shares of the Transferred Canadian Entity (such acquisitions, together with the other transactions contemplated by the Purchase Agreement, the "Transaction").

Use of Estimates

The preparation of financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions. These estimates and assumptions affect the reported amounts of assets and liabilities including goodwill and intangible assets, accounts receivables, right-of-use assets and lease liabilities, retirement benefit obligations, and deferred tax assets; determination that contracts are probable of physical settlement resulting in designation of such contracts as normal purchase normal sales (“NPNS”); determination of useful lives of definite-lived intangible assets; valuation of energy commodity contracts; valuation of assets acquired and liabilities assumed in business combinations and asset acquisitions; and determination of the reported amounts of revenue and expenses during the period. These estimates are evaluated on an ongoing basis and are based on historical experience, current conditions, and various other assumptions thought to be reasonable under the circumstances. Actual results could differ from these estimates.

COVID-19

In December 2019, a novel strain of coronavirus, COVID-19, emerged and has subsequently spread worldwide. In March 2020, a global pandemic was declared by the World Health Organization (“WHO”) related to the rapidly growing outbreak of COVID-19. The pandemic is having an unprecedented impact on the world economy as governments react to this public health crisis. Governments have mandated various restrictions, including travel restrictions, restrictions on public gatherings, stay at home orders and advisories, and quarantining of people who may have been exposed to the virus. Gas and electricity were deemed as critical and essential business operations under various state and federal governmental COVID-19 mandates. The Company remains focused on protecting the health and well-being of its employees, while supporting its customers and the communities in which it operates and assuring the continuity of its operations. To date, the Company has not experienced any material disruptions in its ability to continue its business operations. However, there has been a negative financial effect on the Company's condensed combined consolidated financial position, results of operations, and cash flows.

Announced on March 18, 2020, as part of the Government of Canada’s response to the Coronavirus pandemic, certain Alberta customers can benefit from a 90-day deferral program for their gas and energy bills, after which they are required to pay them back over 12 months. Energy suppliers have the option of self-funding the deferral scheme or take advantage of a government loan assistance program and then pass customer collections back to the government in repayment of the loan. Direct Energy has chosen to participate in the loan program and the terms of the agreement outline the loan will be interest-free and that the Company shall only be obligated to repay the amounts ultimately collected from customers after the deferral period. The Alberta Deferred Loan Agreement has no impact on September 30, 2020 interim effective tax rate.

DIRECT ENERGY

NOTES TO THE UNAUDITED CONDENSED COMBINED CONSOLIDATED

FINANCIAL STATEMENTS

(Unaudited)

(In millions)

Accounts Receivable and Allowance for Doubtful Accounts

The allowance for doubtful accounts was $123 and $104, as of September 30, 2020 and December 31, 2019, respectively. Bad debt expense was $100 and $84 for the nine months ended September 30, 2020 and 2019, respectively.

Recently Issued Accounting Pronouncements

ASU 2019-12

In December 2019, the FASB issued Accounting Standard Update No. 2019-12, Income Taxes (Topic 740), Simplifying the Accounting for Income Taxes (“ASU 2019-12”). The amendments in the Update simplify the accounting for income taxes by removing certain exceptions and amending certain exceptions to the general principles of existing guidance under ASC 740. The amendments also improve consistent application of and simplify U.S. GAAP by clarifying and amending existing guidance. ASU 2019-12 is effective for annual and interim reporting periods beginning after December 15, 2020. Early adoption of the amendments in the Update is permitted, including adoption in any interim period, for periods for which financial statements have not yet been made available for issuance. The Company will adopt the standard for annual and interim periods as of January 1, 2021 by applying the amendments in the Update prospectively. The adoption is not expected to have a material impact on the Company’s condensed combined consolidated financial position, results of operations, or cash flows.

Recently Adopted Accounting Pronouncements

ASU 2018-13

In August 2018, the FASB issued ASU 2018-13, Fair Value Measurement (Topic 820): Disclosure Framework—Changes to the Disclosure Requirements for Fair Value Measurement (“ASU No. 2018-13”), which modifies the disclosure requirements for fair value measurements in ASC 820. After the adoption of ASU 2018-13, an entity will no longer be required to disclose the amount of and reasons for transfers between Level 1 and Level 2 of the fair value hierarchy; the policy for timing of transfers between levels; or the valuation processes for Level 3 fair value measurements. The ASU requires application of the prospective method of transition (for only the most recent interim or annual period presented in the initial fiscal year of adoption) to the new disclosure requirements for (1) changes in unrealized gains and losses included in other comprehensive income (“OCI”) and (2) the range and weighted average used to develop significant unobservable inputs for Level 3 fair value measurements. The ASU also requires prospective application to any modifications to disclosures made because of the change to the requirements for the narrative description of measurement uncertainty. The effects of all other amendments made by the ASU must be applied retrospectively to all periods presented. Early adoption is permitted, and an entity also is permitted to early adopt any removed or modified disclosures on issuance of ASU 2018-13, and delay adoption of the additional disclosures until their effective date. The Company adopted ASU 2018-13 on January 1, 2020 for both annual and interim periods. As the amendments contemplate changes in disclosures only, there was no effect on the Company's condensed combined consolidated financial position, results of operations, or cash flows.

NOTE 2 – REVENUE RECOGNITION

Revenue from Contracts with Customers

The Company's policies with respect to its various revenue streams are detailed below. The Company applies the as invoiced practical expedient to recognize revenue for these revenue streams detailed below, except in circumstances where the invoiced amount does not represent the value transferred to the customer.

The Company's customer acquisition costs consist of broker fees, commission payments, and other costs that represent incremental costs of obtaining the contract with customers for which the Company expects to recover. The Company amortizes these amounts over the customer relationship period, as that represents the contractual period and period of anticipated renewals. As a practical expedient, the Company expenses the incremental costs of obtaining a contract if the amortization period of the asset is one year or less. Deferred customer acquisition costs of $61 and $69 were included within Prepayments and Other Current Assets in the Company’s condensed combined consolidated Balance Sheets as of September 30, 2020 and December 31, 2019, respectively.

Gas and Electricity Supply to Business and Residential Customers

DIRECT ENERGY

NOTES TO THE UNAUDITED CONDENSED COMBINED CONSOLIDATED

FINANCIAL STATEMENTS

(Unaudited)

(In millions)

performance obligation with the customer is satisfied over time and performance obligations for its gas and electricity products are recognized as the customer takes possession of the product. The Company also allocates the contract consideration to distinct performance obligations in a contract for which the timing of the revenue recognized is different. Additionally, customer discounts and incentives reduce the contract consideration.

Gas and Electricity Services Provided to Business and Residential Customers

Gas and electricity services relate to the installation, repair, and maintenance of central heating, ventilation, and air conditioning ("HVAC") systems as well as smaller installation services. The Company additionally provides rental and warranty services through its Water Heater & Appliance Rental ("AWHR") and Home Warranty of America ("HWA") offerings. Standard warranties provided with equipment are not considered separate performance obligations.

HVAC system installation revenue is recognized as the installations occur.

DIRECT ENERGY

NOTES TO THE UNAUDITED CONDENSED COMBINED CONSOLIDATED

FINANCIAL STATEMENTS

(Unaudited)

(In millions)

Disaggregated Revenues

The following tables represent the Company’s disaggregation of revenue from contracts with customers for the nine months ended September 30, 2020:


		Nine Months Ended September 30, 2020
		North America Business	North America Home	Total
Service revenue	$	-	396	396
Energy revenue - Gas		2,411	616	3,027
Energy revenue - Electricity		3,238	1,561	4,799
Total revenue from contracts with customers		5,649	2,573	8,222
Mark-to-market for economic hedging activities:
Realized revenue		811	-	811
Unrealized revenue		(14)	-	(14)
Total mark-to-market revenue		797	-	797
Total operating revenue	$	6,446	2,573	9,019
The following tables represent the Company’s disaggregation of revenue from contracts with customers for the nine months ended September 30, 2019:
		Nine Months Ended September 30, 2019
		North America Business	North America Home	Total
Service revenue	$	-	438	438
Energy revenue - Gas		2,218	680	2,898
Energy revenue - Electricity		4,421	1,553	5,974
Total revenue from contracts with customers		6,639	2,671	9,310
Mark-to-market for economic hedging activities:
Realized revenue		1,179	-	1,179
Unrealized revenue		2	-	2
Total mark-to-market revenue		1,181	-	1,181
Total operating revenue	$	7,820	2,671	10,491

Contract Balances

Contract assets relate to accrued and unbilled revenue arising from the timing difference between invoicing and provision of underlying services. The change in contract asset balances during the periods presented was primarily due to the timing difference of when consideration was received and when the performance obligation was transferred.

DIRECT ENERGY

NOTES TO THE UNAUDITED CONDENSED COMBINED CONSOLIDATED

FINANCIAL STATEMENTS

(Unaudited)

(In millions)

The following table reflects the contract assets and liabilities included in the Company's condensed combined consolidated Balance Sheets as of September 30, 2020 and December 31, 2019:


		September 30, 2020	December 31, 2019
Accounts receivable, net - Contracts with customers	$	1,492	1,867
Accounts receivable, net - Derivative instruments		41	59
Total accounts receivable, net	$	1,533	1,926


Unbilled revenue (included within Accounts receivable, net – Contracts with customers)	$	688	995
Deferred revenue (included within Accrued expenses and other current liabilities)		35	45

NOTE 3 – DISPOSITIONS

Dispositions

On April 30, 2019, the Company completed the sale of Clockwork Home Services to Hidden Gem Holdco, LLC for $273, excluding working capital and other adjustments. Upon completion of the sale, the Company recognized a gain on disposal of $146. Clockwork Home Services consists of over 725 franchise territories, and 10 company-owned stores, and brands including One Hour Heating & Air Conditioning®, Benjamin Franklin Plumbing®, Mister Sparky® electric, BuyMax, Success Academy and SuccessWare 21. The Company concluded that the business did not meet the criteria for discontinued operations, as the disposition did not represent a strategic shift in the business in which the Company operates and did not meet the held-for-sale criteria for the periods presented herein. As such, none of the operations of Clockwork Home Services were classified as discontinued operations.

The following table presents summarized results of Clockwork Home Services included in the condensed combined consolidated Statements of Income/(Loss) and Comprehensive Income/(Loss) for the nine months ended September 30, 2019:


		Nine Months Ended September 30,
		2019
Operating revenues	$	51
Operating costs and expenses		(49)
Operating income	$	2

DIRECT ENERGY

NOTES TO THE UNAUDITED CONDENSED COMBINED CONSOLIDATED

FINANCIAL STATEMENTS

(Unaudited)

(In millions)

The following table summarizes the major classes of assets and liabilities of Clockwork Home Services as of the date of disposition:


Accounts receivable, net of allowance for doubtful accounts	$	1
Inventory		5
Other current assets		17
Current assets	$	23
Property, plant, and equipment, net		5
Goodwill		99
Intangible assets, net		17
Other non-current assets		14
Non-current assets	$	135
Accounts payable	$	6
Accrued expenses and other current liabilities		13
Current liabilities	$	19
Other non-current liabilities		11
Non-current liabilities	$	11

NOTE 4 – FAIR VALUE OF FINANCIAL INSTRUMENTS

Recurring Fair Value Measurements

Derivative assets and liabilities are carried at fair market value. The following tables present assets and liabilities measured at fair value on the Company's condensed combined consolidated Balance Sheets on a recurring basis and their level within the fair value hierarchy:


		As of September 30, 2020
		Fair Value
		Level 1	Level 2	Level 3	Cash Collateral	Total
Financial assets:
Energy derivatives	$	170	117	133	(18)	402
Foreign exchange derivatives		-	3	-	-	3
Total financial assets at fair value	$	170	120	133	(18)	405
Financial liabilities:
Energy derivatives	$	5	178	57	(4)	236
Total financial liabilities at fair value	$	5	178	57	(4)	236

DIRECT ENERGY

NOTES TO THE UNAUDITED CONDENSED COMBINED CONSOLIDATED

FINANCIAL STATEMENTS

(Unaudited)

(In millions)


		As of December 31, 2019
		Fair Value
		Level 1	Level 2	Level 3	Cash Collateral	Total
Financial assets:
Energy derivatives	$	2	165	180	(23)	324
Total financial assets at fair value	$	2	165	180	(23)	324
Financial liabilities:
Energy derivatives	$	196	313	50	(6)	553
Foreign exchange derivatives		-	1	-	-	1
Total financial liabilities at fair value	$	196	314	50	(6)	554

The following tables reconcile the beginning and ending balances for financial instruments that are recognized at fair value using significant unobservable inputs (Level 3) in the condensed combined consolidated financial statements:


		Nine Months Ended September 30
		2020	2019
Beginning balance	$	130	32
Total gains/(losses) — realized/unrealized:
Included in earnings		24	74
Purchases (net)		1	6
Settlements		(87)	(43)
Transfers into Level 3		6	14
Transfers out of Level 3		2	-
Ending balance	$	76	83
Gains/(losses) for the period included in earnings attributable to the change in unrealized gains or losses relating to assets or liabilities still held as of end of period	$	(54)	51

Derivative Fair Value Measurements

DIRECT ENERGY

NOTES TO THE UNAUDITED CONDENSED COMBINED CONSOLIDATED

FINANCIAL STATEMENTS

(Unaudited)

(In millions)

These contracts are valued based on various valuation techniques including but not limited to internal models based on a fundamental analysis of the market and extrapolation of observable market data with similar characteristics.

The fair values in each category reflect the level of forward prices and volatility factors as of September 30, 2020 and December 31, 2019 and may change as a result of changes in these factors. Fair values are calculated by comparing and discounting the difference between the expected contractual cash flows and these derived future prices. These estimates consider various factors including closing exchange and over-the-counter price quotations, time value, volatility factors, and credit exposure. It is possible, however, that future market prices could vary from those used in recording assets and liabilities from energy marketing and trading activities and such variations could be material.

The following table provides sensitivity of fair value measurements to increases (decreases) in significant unobservable inputs as of September 30, 2020 and December 31, 2019:

Significant Unobservable Input

Position

Change in Input

Impact on

Fair Value Measurement

Forward market price power

Buy

Increase/(Decrease)

Higher/(Lower)

Forward market price power

Sell

Increase/(Decrease)

Lower/(Higher)

Forward market price RECs

Buy

Increase/(Decrease)

Higher/(Lower)

Forward market price RECs

Sell

Increase/(Decrease)

Lower/(Higher)

Forward market price gas

Buy

Increase/(Decrease)

Higher/(Lower)

Forward market price gas

Sell

Increase/(Decrease)

Lower/(Higher)

Forward market price heat rate call options

Buy

Increase/(Decrease)

Higher/(Lower)

Forward market price heat rate call options

Sell

Increase/(Decrease)

Lower/(Higher)

DIRECT ENERGY

NOTES TO THE UNAUDITED CONDENSED COMBINED CONSOLIDATED

FINANCIAL STATEMENTS

(Unaudited)

(In millions)

The following tables quantify the significant unobservable inputs used in developing the fair value of the Company's Level 3 positions:


		Significant Unobservable Inputs
		As of September 30, 2020
		Fair Value					Input/Range
		Assets		Liabilities	Valuation Technique	Significant Unobservable Input	Low	High	Weighted Average
Gas contracts	$	22	$	21	Discounted Cash Flow	Forward Market Price (per MMbtu)	1.11	5.09	2.26
Power contracts		40		9	Discounted Cash Flow	Forward Market Prices (per MWh)	17.15	22.42	21.02
RECs		71		11	Discounted Cash Flow	Forward Market Price RECs	1.05	440.00	17.26
Options		-		16	Option Pricing Model	Gas to Power Correlation Power and Gas Volatility	0% 6%	100% 146%
	$	133	$	57


		Significant Unobservable Inputs
		As of December 31, 2019
		Fair Value					Input/Range
		Assets		Liabilities	Valuation Technique	Significant Unobservable Input	Low	High	Weighted Average
Gas contracts	$	6	$	4	Discounted Cash Flow	Forward Market Price (per MMbtu)	1.47	3.34	2.12
Power contracts		69		40	Discounted Cash Flow	Forward Market Prices (per MWh)	19.77	41.76	29.19
RECs		86		6	Discounted Cash Flow	Forward Market Price RECs	0.50	445.00	16.69
Options		19		-	Option Pricing Model	Gas to Power Correlation Power and Gas Volatility	0% 1%	100% 332%
	$	180	$	50

Derivative instruments and related cash collateral or margin, executed with the same counterparty under a master netting agreement are reflected on a net basis on the condensed combined consolidated Balance Sheets. As of September 30, 2020, the Company recorded $4 of cash collateral posted and $18 of cash collateral received, and as

DIRECT ENERGY

NOTES TO THE UNAUDITED CONDENSED COMBINED CONSOLIDATED

FINANCIAL STATEMENTS

(Unaudited)

(In millions)

of December 31, 2019, the Company recorded $6 of cash collateral posted and $23 of cash collateral received on its condensed combined consolidated Balance Sheets, which is netted against the Derivative Instruments.

Concentration of Credit Risk

Counterparty Credit Risk

As of September 30, 2020 and December 31, 2019, counterparty credit exposure, excluding gas transportation and storage lease agreements, commodity exchange positions and retail customer accounts was $677 and $487, respectively, and Direct Energy held collateral (cash and letters of credit) against those positions of $75 and $80, respectively, resulting in a net exposure of $602 and $407, respectively. Exposure shown excludes excess collateral received. As of September 30, 2020, approximately 61% of the Company's exposure before collateral is expected to roll off by the end of 2021. As of December 31, 2019, approximately 29% of the Company's exposure before collateral is expected to roll off by the end of 2021. The following tables highlight net counterparty credit exposure by industry sector and by counterparty credit quality. Net counterparty credit exposure is defined as the aggregate net asset position for Direct Energy with counterparties where netting is permitted under the enabling agreement and includes all expected cash flow and mark-to-market. The exposure is shown net of collateral held.


	September 30, 2020	December 31, 2019
Category	Net Exposure	Net Exposure
	(% of Total)	(% of Total)
Utilities, energy merchants, marketers, and other	71.2%	99.8%
Financial institutions	28.8%	0.2%
Total	100.0%	100.0%

Category	Net Exposure	Net Exposure
	(% of Total)	(% of Total)
Investment grade	46.0%	54.6%
Non-Investment grade/Non-Rated	54.0%	45.4%
Total	100.0%	100.0%

Regional Transmission Operators (“RTOs”) and ISOs

The Company participates in the organized markets of California Independent System Operator (“CAISO”), Electric Reliability Council of Texas (“ERCOT”), Independent System Operator New England (“ISO-NE”), Midcontinent Independent Systems Operator (“MISO”), New York Independent Systems Operator (“NYISO”), and Pennsylvania, Jersey, Maryland Power Pool (“PJM”), known as RTOs or ISOs. Trading in these markets is approved by Federal Energy Regulatory Commission (“FERC”), or in the case of ERCOT, approved by the Public Utility Commission of Texas (“PUCT”) and includes credit policies that, under certain circumstances, require that losses arising from the default of one member on spot market transactions be shared by the remaining participants. As a result, the

DIRECT ENERGY

NOTES TO THE UNAUDITED CONDENSED COMBINED CONSOLIDATED

FINANCIAL STATEMENTS

(Unaudited)

(In millions)

counterparty credit risk to these markets is limited to Direct Energy’s share of overall market and such exposures are therefore excluded from the above exposures.

Exchange Traded Transactions

Long-Term Contracts

Counterparty credit exposure described above excludes credit risk exposure under certain long-term contracts, primarily power purchase agreements (“PPAs”), which are accounted for under the NPNS scope exemption of ASC 815. These contracts are not included on the condensed combined consolidated Balance Sheets, as they are accrual accounted as quantities are delivered. Some of these contracts may contain favorable pricing, which could present economic risk should counterparties be unable to perform. As external sources or observable market quotes are not available to estimate such exposure, the Company values these contracts based on various techniques including, but not limited to, internal models based on a fundamental analysis of the market and extrapolation of observable market data with similar characteristics.

Retail Customer Credit Risk

The Company is exposed to retail credit risk. Retail credit risk results in losses when a customer fails to pay for services rendered. The losses may result from both nonpayment of customer accounts receivable and the loss of in-the-money forward value. The Company manages retail credit risk through the use of established credit policies that include monitoring of the portfolio and the use of credit mitigation measures such as deposits or prepayment arrangements.

As of September 30, 2020, the Company's retail customer credit exposure to commercial and industrial (“C&I”) and mass customers was diversified across many customers and various industries, as well as government entities. Current economic conditions may affect the Company's customers' ability to pay bills in a timely manner, which could increase customer delinquencies and may lead to an increase in bad debt expense.

NOTE 5 – ACCOUNTING FOR DERIVATIVE INSTRUMENTS

ASC 815, which applies to Direct Energy's energy related commodity contracts, requires the Company to recognize all derivative instruments on the condensed combined consolidated Balance Sheets as either assets or liabilities and to measure them at fair value each reporting period. Since the derivatives are not designated as cash flow or fair value hedges, the changes in fair value will be immediately recognized in earnings.

Energy-Related Commodities

Many of the Company’s contractual arrangements are derivative instruments and are accounted for at fair value as part of Operating Revenues and Cost of Operations in the Company’s condensed combined consolidated Statements of Income/(Loss) and Comprehensive Income/(Loss). The Company has other contractual arrangements such as tolling arrangements, certain forward purchase agreements for RECs and retail power purchase and sale agreements, which do not receive recurring fair value accounting treatment because these arrangements do not meet the definition of a derivative or are designated as NPNS. As a result, the gains and losses with respect to these arrangements are not reflected in the condensed combined consolidated Statements of Income/(loss) and Comprehensive Income/(Loss) until the delivery occurs.

Volumetric Underlying Derivative Transactions

DIRECT ENERGY

NOTES TO THE UNAUDITED CONDENSED COMBINED CONSOLIDATED

FINANCIAL STATEMENTS

(Unaudited)

(In millions)

December 31, 2019. Option contracts are reflected using delta volume, which equals the notional volume of an option adjusted for the probability that the option will be in-the-money at its expiration date.

Total Volume

Commodity

Units

September 30, 2020

December 31, 2019

RECs

Certificates (MWh)

27.6

22.9

Natural Gas

MMBtu

324.9

364.3

Power

MWh

61.1

97.9

Fair Value of Derivative Instruments

At September 30, 2020 and December 31, 2019, there were no derivative positions accounted for as cash flow or fair value accounting hedges. The following table summarizes the fair value within the derivative instrument valuation on the condensed combined consolidated Balance Sheets:


		Fair Value
		Derivative Assets		Derivative Liabilities
		September 30, 2020	December 31, 2019	September 30, 2020	December 31, 2019
Commodity contracts:
Commodity contracts, current	$	200	222	155	442
Commodity contracts, long-term		203	102	81	111
Total commodity contracts	$	403	324	236	553
Foreign exchange contracts:
Foreign exchange, current	$	2	-	-	1
Total foreign exchange contracts	$	2	-	-	1
Total derivative instruments	$	405	324	236	554

The Company has elected to present derivative instruments that are executed with the same counterparty under a master netting agreement on a net basis on the unaudited condensed combined consolidated Balance Sheets. The following table summarizes the offsetting derivatives by counterparty master agreement level and collateral received or paid:


		Gross Amounts Offset in the condensed combined consolidated Balance Sheets
		Gross Amounts of Recognized Assets/ Liabilities	Contract Netting	Cash Collateral (Held)/Posted	Net Amount
As of September 30, 2020
Derivative instruments:
Derivative assets		1,828	(1,405)	(18)	405
Derivative liabilities		(1,788)	1,548	4	(236)
Total derivative instruments	$	40	143	(14)	169

DIRECT ENERGY

NOTES TO THE UNAUDITED CONDENSED COMBINED CONSOLIDATED

FINANCIAL STATEMENTS

(Unaudited)

(In millions)


		Gross Amounts Offset in the condensed combined consolidated Balance Sheets
		Gross Amounts of Recognized Assets/ Liabilities	Contract Netting	Cash Collateral (Held)/Posted	Net Amount
As of December 31, 2019
Derivative instruments:
Derivative assets		2,207	(1,860)	(23)	324
Derivative liabilities		(2,563)	2,003	6	(554)
Total derivative instruments	$	(356)	143	(17)	(230)

Impact of Derivative Instruments on the Condensed Combined Consolidated Statements of Income/(Loss) and Comprehensive Income/(Loss)

The following table presents the pretax effect of derivative gains/(losses) on net income, including realized and unrealized effects. Amount represents changes in fair value of positions in the derivative portfolio during the period, as realized amounts related to positions settled are assumed to equal reversals of previously recorded unrealized amounts.


		Nine Months Ended September 30,
		2020	2019
Commodity contracts (Operating revenues)	$	792	1,177
Commodity contracts (Cost of operations)		(844)	(2,854)
Net loss	$	(52)	(1,677)

Credit Risk Related Contingent Features

Certain of the Company’s derivative instruments contain provisions that require the Company’s Parent to maintain an investment grade credit rating from each of the major credit rating agencies. If the Parent’s credit rating were to fall below investment grade, it would be in violation of these provisions, and the counterparties to the derivative instruments could request immediate payment or demand immediate and ongoing full overnight collateralization on derivative instruments in net liability positions. The aggregate fair value of all derivative instruments with credit-risk-related contingent features that are in a liability position on September 30, 2020 and December 31, 2019 is $187 and $456, respectively, for which the Company has posted collateral of $31 as of September 30, 2020 and $60 as of December 31, 2019, in the normal course of business. If the credit-risk-related contingent features underlying these agreements were triggered on September 30, 2020 or December 31, 2019, the Company would be required to post an additional $156 and $396, respectively, of collateral to its counterparties.

NOTE 6 – INVENTORY

The following is a summary of the Company's inventory:


		As of
		September 30,	December 31,
		2020	2019
Gas in storage and transportation	$	103	113
Fuel oil		1	2
Spare parts		12	10
Other consumables		-	8
Total inventory	$	116	133

DIRECT ENERGY

NOTES TO THE UNAUDITED CONDENSED COMBINED CONSOLIDATED

FINANCIAL STATEMENTS

(Unaudited)

(In millions)

NOTE 7 – BENEFIT PLANS AND OTHER POSTRETIREMENT BENEFITS

Net periodic benefit costs recognized in Other Expense/(Income) in the condensed combined consolidated Statements of Income/(Loss) and Comprehensive Income/(Loss) for the nine months ended September 30, 2020 and 2019 were as follows:


		Pension Benefits		Postretirement Benefits
		September 30, 2020	September 30, 2019	September 30, 2020	September 30, 2019
Interest cost	$	1	2	-	1
Expected return on plan assets		(1)	(3)	-	-
Actuarial loss(gain)		(2)	(5)	(1)	-
Net periodic benefit cost recognized	$	(2)	(6)	(1)	1

The expected long-term rate of return on plan assets of 4.50% is based on the portfolio as a whole and not on the sum of the returns on individual asset categories. The return is based on expected returns.

NOTE 8 – INCOME TAXES

The income tax provision from continuing operations consisted of the following amounts:


		Nine months ended September 30,
		2020	2019
Income/(loss) from continuing operations before income taxes	$	516	(152)
Income tax benefit/(expense)		(136)	9
Effective income tax rate		26.4%	5.9%

For the nine months ended September 30, 2020, the effective tax rate was higher than the statutory tax rate of 21% due to operations taxed in Canada and state tax expense. For the same period in 2019, the effective tax rate was lower than the statutory rate of 21% due to operations taxed in Canada and state tax expense, offset by the taxable disposal of the Clockwork entities.

On March 27, 2020, the President signed the CARES Act to provide emergency relief related to the COVID-19 pandemic. The CARES Act contains federal income tax provisions which, among other things: (i) increases the amount of interest expense that businesses are allowed to deduct by increasing the adjusted taxable income limitation from 30% to 50% for tax years that begin in 2019 and 2020; (ii) permits businesses to carry back to each of the five tax years NOLs arising from tax years beginning after December 31, 2017 and before January 1, 2021; and (iii) temporarily removes the 80% limitation on NOLs until tax years beginning after 2020. Direct Energy does not expect the CARES Act provisions to have a material impact on the tax positions of the Company.

NOTE 9 – RELATIONSHIP WITH PARENT AND OTHER RELATED PARTIES

Relationship with Parent

Historically, Direct Energy has been managed and operated in the normal course of business consistent with other affiliates of the Parent. Accordingly, certain shared costs have been allocated to Direct Energy and reflected as expenses in these condensed combined consolidated financial statements. Management considers the allocation methodologies used to be reasonable and appropriate reflections of the historical Parent expenses attributable to Direct Energy for purposes of the standalone financial statements. However, the expenses reflected in the condensed combined consolidated financial statements may not be indicative of the actual expenses that would have been incurred during the periods presented if Direct Energy historically operated as a separate, standalone entity.

DIRECT ENERGY

NOTES TO THE UNAUDITED CONDENSED COMBINED CONSOLIDATED

FINANCIAL STATEMENTS

(Unaudited)

(In millions)

General Corporate Overhead Allocation

The Company receives services and support from various functions performed by the Parent and expenses relating to these services have been allocated to Direct Energy and are reflected within Selling, General and Administrative expense in the condensed combined consolidated Statements of Income/(Loss) and Comprehensive Income/(Loss). Net corporate allocation expenses were $44 and $20 for the nine months ended September 30, 2020 and 2019, respectively and these amounts include facility, depreciation, amortization, and corporate and administrative services. Where direct assignment is not possible or practical, these costs were allocated on a pro rata basis of revenues, headcount, number of transactions, or other measures.

Cash Management and Financing

Due from/Due to Affiliates

The Company is obligated under certain related party debt arrangements with the Parent. These notes payable to related parties are accounted for on an amortized cost basis with interest recognized using the effective interest rate method. The Company may prepay these loans without penalties, but would be required to pay the accrued interest during the period up until the advanced repayment date. Net interest expense recognized in relation to related party notes payable was $39 and $49 for the nine months ended September 30, 2020 and 2019, respectively. These amounts are included within Interest Expense in the condensed combined consolidated Statements of Income/(Loss) and Comprehensive Income/(Loss).

Term Loans

The Company has a $500 loan agreement (“Term Loan A”) and a separate $500 loan agreement (“Term Loan B”) with the Parent, which are due in full by September 26 and September 28, 2021, respectively. These term loans bear an interest rate that resets quarterly in accordance with market rates. The average interest rate on Term Loan A was 7.53% and 6.60% for the nine months ended September 30, 2020 and 2019, respectively, and the average interest rate on Term Loan B was 7.58% and 6.66% for the nine months ended September 30, 2020 and 2019, respectively. As of September 30, 2020 and 2019, each of the term loans had an outstanding balance of $500. These amounts are presented on the condensed combined consolidated Balance Sheet as Related Party Notes Payable.

Revolving Credit Facilities

On March 27, 2015, the Company and the Parent entered into a revolving credit facility agreement denominated in USD (“U.S. Revolving Credit Facility”). On March 30, 2015, the Company and the Parent entered into a revolving credit facility agreement denominated in CAD (“Canadian Revolving Credit Facility”). These revolving credit facilities, which were most recently amended on May 9, 2018, are both due in full by October 26, 2021 and bear an interest rate that resets quarterly in accordance with market rates. The average interest rate on the U.S. Revolving Credit Facility was 6.26% and 6.64% for the nine months ended September 30, 2020 and 2019, respectively. The average interest rate on the Canadian Revolving Credit Facility was 6.43% and 6.24% for the nine months ended September 30, 2020 and 2019, respectively. These revolving credit facilities are balanced with the Parent each day. The Company’s working capital cycle fluctuates materially each month, which results in funds due from/(to) the Parent depending on certain circumstances. Interest is paid or received by the Company based on amounts due to or from the Parent respectively. The outstanding balance of the U.S. Revolving Credit Facility due from/(to) the Parent was $479 and $244 as of September 30, 2020 and December 31, 2019, respectively. The outstanding balance of the Canadian Revolving Credit Facility due from/(to) the Parent was CAD $82 (USD $61) and CAD $32 (USD $24) as of September 30, 2020 and December 31, 2019, respectively. These amounts are presented on the condensed

DIRECT ENERGY

NOTES TO THE UNAUDITED CONDENSED COMBINED CONSOLIDATED

FINANCIAL STATEMENTS

(Unaudited)

(In millions)

combined consolidated Balance Sheets as either Due from Affiliates or Due to Affiliates. These amounts are presented on the condensed combined consolidated Statement of Cash Flows in either investing or financing activities depending on whether the outstanding amount is either due from/(to) the Parent.

Relationship with Other Related Parties

Revenues and expenses relating to transactions with other related parties were nil for each of the nine months ended September 30, 2020 and 2019. Amounts due from/(to) affiliates are presented net on the condensed combined consolidated Balance Sheets as either Due from Affiliates or Due to Affiliates.

The Company has a $44 loan agreement (“Term Loan C”) with an affiliate due in full by July 27, 2021. The average interest rate on the One Year Term Loan was 6.26% and 6.63% for the nine months ended September 30, 2020 and 2019, respectively. Unpaid interest is accrued to the principal balance of Term Loan C. As of September 30, 2020 and December 31, 2019, Term Loan C had an outstanding balance of $44 and $41.

NOTE 10 – COMMITMENTS, CONTINGENCIES, AND GUARANTEES

Legal Proceedings

Telephone Consumer Protection Act (“TCPA”) and Rate-Related Proceedings

The Company is defending legal proceedings arising from alleged violations of the TCPA, including matters where the plaintiff is seeking to represent a class of similarly situated plaintiffs such as in Ohio (Dickson) and Texas (Burk). A class of plaintiffs is yet to be certified in any of these proceedings.

Each of these proceedings is being vigorously investigated and defended. Key procedural steps remain to be completed in each of these matters above. It is not possible to estimate potential exposure for these proceedings, and therefore, no liability is recognized on the condensed combined consolidated Balance Sheets relating to these matters.

Guarantees and Warranties

DIRECT ENERGY

NOTES TO THE UNAUDITED CONDENSED COMBINED CONSOLIDATED

FINANCIAL STATEMENTS

(Unaudited)

(In millions)

NOTE 11 – REGULATORY MATTERS

On December 12, 2019 the State of New York Public Service Commission (“PSC”) issued an order mandating changes to the Retail Access Energy Market to strengthen customer protections and to enhance price and operational transparency which was confirmed in a PSC order issued September 18, 2020. The order significantly changes the type and terms of energy products that can be offered to new customers after its February 2021 implementation date. The order is being appealed by several parties. Management cannot predict the outcome of these appeals and the ensuing impact on the Company’s condensed combined consolidated financial position, results of operations, or cash flows.

In addition to the regulatory proceeding described above, the Company and its subsidiaries are parties to other regulatory proceedings arising in the ordinary course of business and have other regulatory exposure. In management's opinion, the disposition of these ordinary course matters will not materially adversely affect the Company's condensed combined consolidated financial position, results of operations, or cash flows.

NOTE 12 – SUBSEQUENT EVENTS

The Company has evaluated subsequent events from the balance sheet date through November 4, 2020, the date at which the unaudited condensed combined consolidated financial statements were available to be issued.

Document

Exhibit 99.3

UNAUDITED PRO FORMA COMBINED FINANCIAL INFORMATION

On July 24, 2020, NRG Energy, Inc. (“NRG” or the “Company”) entered into a definite purchase agreement (the “Purchase Agreement”) with Centrica plc, Centrica Beta Holdings Limited, Centrica Gamma Holdings Limited, Centrica US Holdings Inc., and Direct Energy Marketing Limited (collectively, “Centrica”) pursuant to which NRG has agreed to purchase Centrica US Holdings Inc. and Direct Energy Marketing Limited (collectively, “Direct Energy”), which comprise Centrica's North America energy supply, services and trading business (the “Acquisition”).

The following unaudited pro forma combined financial information of NRG and Direct Energy is presented to illustrate the estimated effects of the Acquisition and certain other related transactions and adjustments described below (collectively, the “Transaction Accounting Adjustments”).

The unaudited pro forma combined balance sheet as of September 30, 2020 combines the historical condensed consolidated balance sheet of NRG and the historical condensed combined consolidated balance sheet of Direct Energy, after giving effect to the Acquisition and Transaction Accounting Adjustments as if they had occurred on September 30, 2020. The unaudited pro forma combined statements of operations for the nine months ended September 30, 2020 and the year ended December 31, 2019 combine the historical consolidated statements of operations of NRG and the historical combined consolidated statements of income/(loss) of Direct Energy, after giving effect to the Acquisition and the Transaction Accounting Adjustments as if they had occurred on January 1, 2019. We refer to these unaudited pro forma combined balance sheet and unaudited pro forma combined statements of operations as the “pro forma financial information”.

The pro forma financial information should be read in conjunction with the accompanying notes. In addition, the pro forma financial information is derived from and should be read in conjunction with the following historical financial statements and accompanying notes of NRG and Direct Energy:

•audited consolidated financial statements of NRG as of and for the fiscal year ended December 31, 2019 and the related notes included in NRG’s Annual Report on Form 10-K for the year ended December 31, 2019;

•unaudited condensed consolidated financial statements of NRG as of and for the nine months ended September 30, 2020 and the related notes included in NRG’s Quarterly Report on Form 10-Q for the quarterly period ended September 30, 2020;

•audited combined consolidated financial statements of Direct Energy as of and for the fiscal year ended December 31, 2019 and the related notes included in Exhibit 99.1 to this Current Report on Form 8-K; and

•unaudited condensed combined consolidated financial statements of Direct Energy as of and for the nine months ended September 30, 2020 and the related notes included in Exhibit 99.2 to this Current Report on Form 8-K.

The pro forma financial information has been prepared by NRG for illustrative and informational purposes only, in accordance to Regulation S-X Article 11, Pro Forma Financial Information, as amended by the final rule, Amendments to Financial Disclosures about Acquired and Disposed Businesses, as adopted by the U.S. Securities and Exchange Commission on May 20, 2020 (“Article 11”). NRG elected to voluntarily comply with the amended Article 11 in advance of the mandatory compliance date of January 1, 2021. The pro forma financial information is based on the Transaction Accounting Adjustments and assumptions and is not necessarily indicative of what NRG’s consolidated statements of operations or consolidated balance sheet actually would have been had the Acquisition and Transaction Accounting Adjustments been completed as of the dates indicated, or what they will be for any future periods. The pro forma financial information does not purport to project the future financial position or operating results of NRG following the completion of the Acquisition. The pro forma financial information does not reflect any cost savings, operating synergies, revenue enhancements or restructuring costs that may be achievable or incurred in connection with the Acquisition.

The pro forma financial information has been prepared using the acquisition method of accounting under U.S. Generally Accepted Accounting Principles (“U.S. GAAP”) with NRG being the accounting acquirer in the Acquisition. The purchase price will be allocated to the assets acquired and liabilities assumed based upon their estimated fair values as of the acquisition date, and any excess value of the consideration transferred over the net assets will be recognized as goodwill. The Company has made a preliminary allocation of the purchase price to the assets acquired and liabilities assumed as of the assumed acquisition date of September 30, 2020 based on NRG’s preliminary valuation of the tangible and intangible assets acquired and liabilities assumed using information currently available. Differences between these preliminary estimates, which were made solely for the purpose of this pro forma financial information, and the final acquisition accounting will occur and these differences could have a material impact on the accompanying pro forma financial information.

NRG agreed to pay an aggregate purchase price of $3.625 billion in cash, subject to a purchase price adjustment, including a working capital adjustment. In connection with the Purchase Agreement, NRG entered into a commitment letter for a senior secured 364-day bridge term loan facility (the “Bridge Facility”) in a principal amount not to exceed $5.5 billion for the purposes of financing the Acquisition, funding liquidity, credit support and cash collateral needs or obligations of Direct Energy and paying fees and expenses in connection with the Acquisition and certain other third-party payments in respect of arrangements of Direct Energy. The pro forma financial information assumes that NRG will be able to secure permanent financing and will not use the Bridge Facility. The pro forma financial information gives effect to the following assumed sources of funds to satisfy the purchase price of $3.625 billion:

•proceeds of approximately $2.9 billion from newly-issued secured and unsecured corporate debt; and

•cash on hand

The assumed sources of funds and interest rates are based on currently available information and assumptions. There is no guarantee that the actual sources of funds and interest rates used to complete the Acquisition will be the same as the assumed sources and interest rates presented in the pro forma financial information. Depending on actual sources of funds used to complete the Acquisition, the financial position and the operating results of NRG following the Acquisition may be materially different from the pro forma financial information.

NRG ENERGY, INC. AND SUBSIDIARIES

UNAUDITED PRO FORMA COMBINED BALANCE SHEET

AS OF SEPTEMBER 30, 2020


	Historical				Transaction Accounting Adjustments
(In millions)	NRG		Direct Energy		Acquisition Accounting Adjustments		Assumed Financing Adjustments		Notes	Pro Forma Combined
ASSETS
Current Assets
Cash and cash equivalents	$	697	$	39	$	(3,643)	$	3,030	4(a)(j)	$	123
Funds deposited by counterparties	15		—		18				4(j)	33
Restricted cash	6		10							16
Accounts receivable, net	1,126		1,533		(2)				4(b)	2,657
Inventory	330		116							446
Derivative instruments	578		202		20				4(j)	800

Cash collateral paid in support of energy risk management activities	77		—		208				4(j)	285
Prepayments and other current assets	258		349		(122)		(10)		4(h)(j)	475
Due from affiliates	—		923		(923)				4(i)	—
Total current assets	3,087		3,172		(4,444)		3,020			4,835
Property, plant and equipment, net	2,573		191		—		—			2,764
Other Assets
Equity investments in affiliates	376		—							376
Operating lease right-of-use assets, net	345		25							370
Goodwill	579		2,223		(1,602)				4(d)	1,200
Intangible assets, net	721		374		2,451				4(c)	3,546
Nuclear decommissioning trust fund	828		—							828
Derivative instruments	315		203		12				4(j)	530
Deferred income taxes	3,087		—							3,087
Other non-current assets	314		15							329
Related party notes receivable	—		44		(44)				4(i)	—
Total other assets	6,565		2,884		817		—			10,266
Total Assets	$	12,225	$	6,247	$	(3,627)	$	3,020		$	17,865
LIABILITIES AND STOCKHOLDERS'/PARENT EQUITY
Current Liabilities
Current portion of long-term debt and finance leases	$	3	$	3			$	148	4(a)	$	154
Current portion of operating lease liabilities	69		12							81
Accounts payable	753		986		(2)				4(b)	1,737
Derivative instruments	495		155		80				4(j)	730
Cash collateral received in support of energy risk management activities	15		—		18				4(j)	33
Accrued expenses and other current liabilities	651		708		42				4(f)	1,401
Related party notes payable	—		1,000		(1,000)				4(i)	—
Total current liabilities	1,986		2,864		(862)		148			4,136




NRG ENERGY, INC. AND SUBSIDIARIES
UNAUDITED PRO FORMA COMBINED BALANCE SHEET
AS OF SEPTEMBER 30, 2020 (Continued)
	Historical				Transaction Accounting Adjustments
(In millions)	NRG		Direct Energy		Acquisition Accounting Adjustments		Assumed Financing Adjustments		Notes	Pro Forma Combined
Other Liabilities
Long-term debt and finance leases	5,792		7				2,892		4(g)	8,691
Non-current operating lease liabilities	297		—							297
Nuclear decommissioning reserve	311		—							311
Nuclear decommissioning trust liability	508		—							508
Derivative instruments	318		81		20				4(j)	419
Deferred income taxes	17		157		341				4(e)	515
Other non-current liabilities	1,062		54							1,116

Total other liabilities	8,305		299		361		2,892			11,857
Total Liabilities	10,291		3,163		(501)		3,040			15,993
Stockholders'/Parent Equity
Common stock	4		—							4
Additional paid-in-capital	8,511		—							8,511
Accumulated deficit	(1,157)		—		(42)		(20)		4(f)(h)	(1,219)
Treasury stock, at cost	(5,234)		—							(5,234)
Net Parent investment	—		3,230		(3,230)				4(i)	—
Accumulated other comprehensive loss	(190)		(146)		146				4(k)	(190)
Total Stockholders' /Parent Equity	1,934		3,084		(3,126)		(20)			1,872
Total Liabilities and Stockholders'/Parent Equity	$	12,225	$	6,247	$	(3,627)	$	3,020		$	17,865

NRG ENERGY, INC. AND SUBSIDIARIES

UNAUDITED PRO FORMA COMBINED STATEMENT OF OPERATIONS

FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2020


	Historical				Transaction Accounting Adjustments
(In millions, except for per share amounts)	NRG		Direct Energy		Acquisition Accounting Adjustments		Assumed Financing Adjustments		Notes	Pro Forma Combined
Operating Revenues
Total operating revenues	$	7,066	$	9,019	$	(27)			5(a)	$	16,058
Operating Costs and Expenses
Cost of operations	4,925		7,747		(27)				5(a)	12,645
Depreciation and amortization	318		68		146				5(b)(c)	532
Impairment losses	29		—							29
Selling, general and administrative costs	670		643		(9)				5(d)	1,304
Reorganization costs	3		—							3
Development costs	6		—							6
Total operating costs and expenses	5,951		8,458		110		—			14,519
Gain on sale of assets	6		—							6
Operating Income/(loss)	1,121		561		(137)		—			1,545
Other Income/(Expense)
Equity in earnings of unconsolidated affiliates	37		—							37
Impairment losses on investments	(18)		—							(18)
Other income/(expense), net	52		3							55
Loss on debt extinguishment, net	(1)		—							(1)
Interest expense	(292)		(48)		45		(107)		5(e)	(402)
Total other expense	(222)		(45)		45		(107)			(329)
Income before Income Taxes	899		516		(92)		(107)			1,216
Income tax expense/(benefit)	216		136		(24)		(28)		5(f)	300
Net Income Attributable to NRG Energy, Inc./ Direct Energy	$	683	$	380	$	(68)	$	(79)		$	916
Earnings per Share
Weighted average number of common shares outstanding — basic	246									246
Income per weighted average common share — basic	$	2.78								$	3.72
Weighted average number of common shares outstanding — diluted	247									247
Income from per weighted average common share — diluted	$	2.77								$	3.71

NRG ENERGY, INC. AND SUBSIDIARIES

UNAUDITED PRO FORMA COMBINED STATEMENT OF OPERATIONS

FOR THE YEAR ENDED DECEMBER 31, 2019


	Historical				Transaction Accounting Adjustments
(In millions, except for per share amounts)	NRG		Direct Energy		Acquisition Accounting Adjustments		Assumed Financing Adjustments		Notes	Pro Forma Combined
Operating Revenues
Total operating revenues	$	9,821	$	13,935	$	(53)			5(a)	$	23,703
Operating Costs and Expenses
Cost of operations	7,303		13,059		(53)				5(a)	20,309
Depreciation and amortization	373		101		192				5(b)(c)	666
Impairment losses	5		65							70
Selling, general and administrative costs	827		974		40				5(d)	1,841
Reorganization costs	23		—							23
Development costs	7		—							7
Total operating costs and expenses	8,538		14,199		179		—			22,916
Gain on sale of assets	7		146							153
Operating Income/(loss)	1,290		(118)		(232)		—			940
Other Income/(Expense)
Equity in earnings of unconsolidated affiliates	2		—							2
Impairment losses on investments	(108)		—							(108)
Other income/(expense), net	66		(4)							62
Loss on debt extinguishment, net	(51)		—							(51)
Interest expense	(413)		(68)		66		(185)		5(e)	(600)
Total other expense	(504)		(72)		66		(185)			(695)
Income/(loss) from Continuing Operations Before Income Taxes	786		(190)		(166)		(185)			245
Income tax benefit	(3,334)		(20)		(43)		(48)		5(f)	(3,445)
Income/(loss) from Continuing Operations	4,120		(170)		(123)		(137)			3,690
Less: Net income attributable to noncontrolling interest and redeemable interests	3		—							3
Net Income/(Loss) from Continuing Operations Attributable to NRG Energy, Inc./Direct Energy	$	4,117	$	(170)	$	(123)	$	(137)		$	3,687
Earnings per Share
Weighted average number of common shares outstanding — basic	262									262
Income from continuing operations per weighted average common share — basic	$	15.71								$	14.07
Weighted average number of common shares outstanding — diluted	264									264
Income from continuing operations per weighted average common share — diluted	$	15.59								$	13.97

NOTES TO UNAUDITED PRO FORMA COMBINED FINANCIAL INFORMATION

Note 1. Basis of Pro Forma Presentation

The pro forma financial information has been prepared using the acquisition method of accounting under U.S. GAAP, in accordance with Accounting Standards Codifications 805, “Business Combination” (“ASC 805”), and is derived from the audited and unaudited historical financial statements of NRG and Direct Energy.

The unaudited pro forma combined balance sheet as of September 30, 2020 combines the historical condensed consolidated balance sheet of NRG and the historical condensed combined consolidated balance sheet of Direct Energy, after giving effect to the Acquisition and Transaction Accounting Adjustments as if they had occurred on September 30, 2020. The unaudited pro forma combined statements of operations for the nine months ended September 30, 2020 and the year ended December 31, 2019 combine the historical consolidated statements of operations of NRG and the historical combined consolidated statements of income/(loss) of Direct Energy, after giving effect to the Acquisition and Transaction Accounting Adjustments as if they had occurred on January 1, 2019.

The pro forma financial information has been prepared by NRG for illustrative and informational purposes only, in accordance with Article 11. The pro forma financial information is based on the Transaction Accounting Adjustments and assumptions and is not necessarily indicative of what NRG’s consolidated statements of operations or consolidated balance sheet actually would have been had the Acquisition and Transaction Accounting Adjustments been completed as of the dates indicated, or what they will be for any future periods. The pro forma financial information does not purport to project the future financial position or operating results of NRG following the completion of the Acquisition. The pro forma financial information does not reflect any cost savings, operating synergies, revenue enhancements or restructuring costs that may be achievable or incurred in connection with the Acquisition.

The acquisition method of accounting requires an acquirer to recognize and measure in its financial statements the identifiable assets acquired and the liabilities assumed at fair value at the acquisition date. The determination of fair value used in the Transaction Accounting Adjustments is preliminary and based on management’s best estimates considering currently available information and certain assumptions that management believes are reasonable under the circumstances. The purchase price allocation presented is dependent upon certain valuations and other analyses that have not yet been finalized. The actual amounts eventually recorded for purchase accounting, including the identifiable intangibles and goodwill may differ materially from the information presented and could be materially impacted by changing fair value measurements caused by the volatility in the current market environment.

Under ASC 805, acquisition-related transactions costs are not included as a component of the consideration transferred and are expensed in the period in which the costs are incurred. Total costs related to the Acquisition are estimated to be approximately $40 million.

At this time NRG is not aware of any material differences in the accounting policies followed by NRG and those used by Direct Energy in preparing its combined consolidated financial statements that would have a material impact on the pro forma financial information, except for the presentation of cash collateral paid/received in support of energy risk management activities as noted in Note 4(j).

Note 2. Preliminary Estimated Purchase Price and Assumed Financing

NRG agreed to pay an aggregate purchase price of $3.625 billion in cash, subject to a purchase price adjustment, including a working capital adjustment. The pro forma financial information gives effect to the following assumed sources of funds to satisfy the purchase price of $3.625 billion:

•proceeds of $717 million from issuance of $725 million, 5 Year Bond at 2.25% interest rate, net of estimated issuance costs;

•proceeds of $717 million from issuance of $725 million, 7 Year Bond at 3.00% interest rate, net of estimated issuance costs;

•proceeds of $714 million from issuance of $725 million, 8 Year Bond at 3.88% interest rate, net of estimated issuance costs;

•proceeds of $744 million from issuance of $755 million, 10 Year Bond at 4.13% interest rate, net of estimated issuance costs; and

•cash on hand

Additionally, the pro forma financial information gives effect to the Company’s plan to increase its collective collateral facilities by $3.5 billion through a combination of new letter of credit facilities and increases to its existing Revolving Credit Facility, including (i) amending the Company’s Revolving Credit Facility to, among other things, increase the existing revolving commitments by $1,075 million in the aggregate, (ii) entering into a revolving accounts receivable financing facility (the “Receivables Facility”) for an amount up to $750 million, subject to adjustments on a seasonal basis, with issuers of asset-backed commercial paper and commercial banks, (iii) entering into an uncommitted repurchase facility related to the Receivables Facility, under which the Company can borrow up to $75 million, (iv) amending the Company’s credit default swap facility agreement to issue letters of credit to, among other things, increase the size of the facility to allow for the issuance of additional letters of credit, and (v) entering into additional letter of credit facilities.

Note 3. Preliminary Purchase Price Allocation

Under the acquisition method of accounting, the identifiable assets acquired and liabilities assumed of Direct Energy, the acquiree, are recorded at fair value on the Acquisition date and added to those of NRG, the acquirer. The pro forma adjustments included herein are preliminary and based on estimates of the fair value and useful lives of the assets acquired and liabilities assumed and have been prepared to illustrate the estimated effect of the Acquisition.

The table below represents an initial allocation of the preliminary estimated consideration to Direct Energy’s tangible and intangible assets to be acquired and liabilities to be assumed based on preliminary estimated fair values as of September 30, 2020.


	(In millions)
Current assets	$	2,353
Property, plant and equipment	191
Identifiable intangible assets	2,825
Other non-current assets	255
Current liabilities	(1,960)
Non-current liabilities	(660)
Goodwill attributable to Direct Energy	621
Total Consideration	$	3,625

The preliminary fair value of the intangible assets of $2,825 million, which includes customer relationships, trade names and contracts, will be amortized over an estimated weighted average useful life of approximately 13 years. The preliminary useful lives of the intangible assets were determined based on the expected pattern of the economic benefit. The expected amortization for the quarter ended December 31, 2020 is currently estimated to be $56 million. The expected amortization for the five years following the Acquisition is currently estimated to be $225 million per year.

The final purchase price allocation depends on certain valuations and other studies that have not yet been completed. The final determination of the purchase price allocation, upon the consummation of the Acquisition, will be based on the net assets acquired as of that date and will depend on a number of factors, which cannot be predicted with any certainty at this time. The purchase price allocation may change materially based on receipt of more detailed information. Accordingly, the pro forma purchase price allocation is preliminary and is subject to further adjustments as additional information becomes available and as additional analyses and final valuations are completed. There can be no assurance that these additional analyses and final valuations will not result in significant changes to the estimates of fair value set forth above.

Note 4. Adjustments to Unaudited Pro Forma Combined Balance Sheet

The Transaction Accounting Adjustments reflected in the unaudited pro forma combined balance sheet are detailed below:

(a) Reflects the estimated proceeds from the assumed financing transactions and cash outflow to complete the Acquisition as detailed below:


	(In millions)
Estimated net cash received from assumed financing:
Proceeds from issuance of bonds, net of estimated bonds issuance costs	$	2,892
Short-term borrowings under the receivables securitization	148
Financing costs paid to increase collateral facilities	(10)
Total estimated net cash received from assumed financing	$	3,030
Estimated cash used to complete the Acquisition:
Use of proceeds from issuance of bonds, net of estimated bonds issuance costs	$	(2,892)
Cash on hand1	(733)
Total estimated cash used to complete the Acquisition	$	(3,625)

1 Estimated cash on hand does not include cash for the estimated transaction costs and financing costs discussed in Note 2 and Note 5

(b) Reflects the removal of $2 million of accounts receivable and $2 million of accounts payable, representing receivables and payables between NRG and Direct Energy.

(c) Reflects the removal of historical intangible assets of Direct Energy of $374 million and recognition of preliminary estimated identifiable intangible assets of $2,825 million.

(d) Reflects the removal of historical goodwill of Direct Energy of $2,223 million and recognition of preliminary estimated goodwill of $621 million representing the excess of estimated purchase price over the estimated fair value of Direct Energy’s assets and liabilities, including the estimated fair value of identifiable intangible assets and related deferred income taxes.

(e) Reflects the preliminary estimate of deferred income taxes resulting from the fair value adjustments related to the U.S. based identifiable intangible assets based on the estimated statutory tax rate of 25.96% partially offset by the reversal of existing Direct Energy goodwill deferred tax liabilities. The estimate of deferred income taxes is preliminary and is subject to change based upon final determination of the fair value of assets acquired and liabilities assumed and the statutory rates in the jurisdictions where the assets and liabilities driving taxable income are generated.

(f) Reflects the accrual of $31 million of expected transaction costs that are incremental to $9 million of costs already accrued by NRG as of September 30, 2020. Additionally, reflects the accrual of $11 million of financing costs related to the Bridge Facility that will not be deferred as the Company expects to secure permanent financing and will not use the Bridge Facility.

(g) Reflects the issuance of $2,892 million of bonds, net of deferred financing costs.

(h) Reflects the removal of $20 million of short-term deferred financing costs related to the Bridge Facility as the Company expects to secure permanent financing and will not use the Bridge Facility, and the recording of $10 million of financing costs expected to be paid related to the increase its collateral facilities.

(i) Reflects the assumed net equity settlement of related party notes receivable/payable and due from affiliates between Direct Energy and Centrica and its subsidiaries prior to the Acquisition date, which reflected a net liability position of $33 million as of September 30, 2020 that was then eliminated with the existing net parent investment as part of the purchase price allocation.

(j) Reflects the reclassification of cash collateral paid/received in support of energy risk management activities in Direct Energy’s historical condensed combined consolidated balance sheet to conform with NRG’s presentation as detailed below:


	(In millions)
Reduce prepayments and other currents assets	$	(122)
Increase derivatives instruments - current assets	20
Increase derivatives instruments - non-current assets	12
Increase derivatives instruments - current liabilities	(80)
Increase derivatives instruments - non-current liabilities	(20)
Cash collateral paid in support of energy risk management activities	208
Cash collateral received in support of energy risk management activities	(18)
Increase funds deposited by counterparties	18
Decrease cash and cash equivalents	(18)
	$	—

(k) Reflects the elimination of the historical accumulated other comprehensive loss of Direct Energy.

Note 5. Adjustments to Unaudited Pro Forma Statements of Operations

The Transaction Accounting Adjustments reflected in the unaudited pro forma combined statements of operations for the nine months ended September 30, 2020 and the year ended December 31, 2019 are detailed below:

(a) Reflects the elimination of transactions between NRG and Direct Energy as follows: removal of $27 million and $53 million from combined operating revenues and $27 million and $53 million from combined costs of operations for the nine months ended September 30, 2020 and the year ended December 31, 2019, respectively.

(b) Reflects the removal of historical amortization of the intangible assets of Direct Energy of $23 million and $33 million for the nine months ended September 30, 2020 and the year ended December 31, 2019, respectively.

(c) Reflects the recognition of amortization of $169 million and $225 million for the nine months ended September 30, 2020 and the year ended December 31, 2019, respectively, based on the estimated fair value and weighted average useful life.

(d) Costs recorded in the NRG historical statement of operations for the nine months ended September 30, 2020 of $9 million were reversed and recorded in the unaudited pro forma combined statement of operations for the year ended December 31, 2019. Giving effect to the Acquisition as if it had occurred on January 1, 2019, $40 million of estimated transactions costs, including the $9 million originally recorded in the NRG historical statement of operations for the nine months ended September 30, 2020, were recorded in the unaudited pro forma combined statement of operations for the year ended December 31, 2019.

(e) Interest expense:

(i) Reflects the removal of $45 million and $66 million for the nine months ended September 30, 2020 and the year ended December 31, 2019, respectively, of Direct Energy historical interest expense associated with related party notes receivable/payable between Direct Energy and Centrica and its subsidiaries as those notes are assumed repaid as of the date of the Acquisition.

(ii) Reflects recognition of total financing expense of $107 million and $185 million for the nine months ended September 30, 2020 and the year ended December 31, 2019, respectively, including interest expense on assumed issued bonds, amortization of deferred financing costs, and incremental financing expense associated with revolving facility modification. The $185 million adjustment in 2019 includes $31 million of costs related to the Bridge Facility that will be incurred despite the Company’s expectation that it will secure permanent financing and will not use the Bridge Facility.

(f) Income tax expense/(benefit):

•Reflects income tax effect of the Transaction Accounting Adjustments based on a combined estimated effective tax rate of 25.96% for the nine months ended September 30, 2020 and the year ended December 31, 2019.

•During the year ended December 31, 2019, NRG released the majority of its valuation allowance against its U.S. federal and state deferred tax assets, resulting in a non-cash benefit to income tax expense of

approximately $3.5 billion, which is reflected in the NRG historical audited consolidated statement of operations for the year ended December 31, 2019.