XML 101 R89.htm IDEA: XBRL DOCUMENT v3.10.0.1
Condensed Consolidating Financial Information - CASH FLOWS (Details) - USD ($)
$ in Millions
3 Months Ended 6 Months Ended
Jun. 30, 2018
Jun. 30, 2017
Jun. 30, 2018
Jun. 30, 2017
Cash Flows from Operating Activities        
Net Income/(Loss) $ 96 $ (642) $ 329 $ (845)
Loss from discontinued operations (25) (741) (25) (775)
Net income 121 99 354 (70)
Adjustments to reconcile net income to net cash provided/(used) by operating activities:        
Distributions from unconsolidated affiliates     43 28
Equity in (earnings)/losses of unconsolidated affiliates     (16) (2)
Depreciation, amortization and accretion     485 517
Provision for bad debts     31 18
Amortization of nuclear fuel     24 24
Amortization of financing costs and debt discount/premiums     27 29
Adjustment for debt extinguishment     3 0
Amortization of intangibles and out-of-market contracts     48 51
Amortization of unearned equity compensation     26 16
Impairment losses     89 63
Changes in deferred income taxes and liability for uncertain tax benefits     4 8
Changes in nuclear decommissioning trust liability     41 2
Changes in derivative instruments     (211) 7
Changes in collateral deposits in support of energy risk management activities     (18) (189)
Gain on sale of emission allowances     (11) 11
Gain on sale of assets     (16) (22)
Loss on deconsolidation of business     22 0
Changes in other working capital     (401) (379)
Cash provided by continuing operations     524 112
Cash used by discontinued operations     0 (38)
Net Cash Provided by Operating Activities     524 74
Cash Flows from Investing Activities        
Dividends from NRG Yield, Inc.     0 0
Intercompany dividends       0
Acquisition of Drop Down Assets, net of cash acquired     0 0
Acquisitions of businesses, net of cash acquired     (284) (16)
Capital expenditures     (691) (542)
Decrease in notes receivable     4 8
Purchases of emission allowances     (22) (30)
Proceeds from sale of emission allowances     34 59
Investments in nuclear decommissioning trust fund securities     (346) (279)
Proceeds from the sale of nuclear decommissioning trust fund securities     303 277
Proceeds from renewable energy grants and state rebates     0 8
Proceeds from sale of assets, net of cash disposed of     18 35
Deconsolidation of business     (160) 0
Change in investments in unconsolidated affiliates     (2) (30)
Other     0 18
Cash (used)/provided by continuing operations     (1,146) (492)
Cash used by discontinued operations     0 (53)
Net Cash (Used)/Provided by Investing Activities     (1,146) (545)
Cash Flows from Financing Activities        
Dividends from NRG Yield, Inc.     0 0
Payment (for)/from intercompany loans     0 0
Acquisition of Drop Down Assets, net of cash acquired     0 0
Intercompany dividends       0
Payment of dividends to common and preferred stockholders     (19) (19)
Payment for treasury stock     (500) 0
Net receipts from settlement of acquired derivatives that include financing elements     0 2
Proceeds from issuance of long-term debt     1,605 946
Payments for short and long-term debt     (848) (530)
Increase in notes receivable from affiliate     0 (125)
Distributions to, net of contributions from, noncontrolling interests in subsidiaries     222 14
Payment of debt issuance costs     (37) (36)
Other - contingent consideration     0 (10)
Cash provided by continuing operations     423 242
Cash used by discontinued operations     0 (224)
Net Cash Provided by Financing Activities     423 18
Effect of exchange rate changes on cash and cash equivalents     0 (8)
Change in Cash from discontinued operations     0 (315)
Net Decrease in Cash and Cash Equivalents, Funds Deposited by Counterparties and Restricted Cash     (199) (146)
Cash and Cash Equivalents, Funds Deposited by Counterparties and Restricted Cash at Beginning of Period     1,536 1,386
Cash and Cash Equivalents, Funds Deposited by Counterparties and Restricted Cash at End of Period 1,337 1,240 1,337 1,240
Eliminations        
Cash Flows from Operating Activities        
Net Income/(Loss) (360) 106 (692) 53
Loss from discontinued operations 0 0 0 0
Net income (360) 106 (692) 53
Adjustments to reconcile net income to net cash provided/(used) by operating activities:        
Distributions from unconsolidated affiliates     (7) (4)
Equity in (earnings)/losses of unconsolidated affiliates     0 0
Depreciation, amortization and accretion     0 0
Provision for bad debts     0 0
Amortization of nuclear fuel     0 0
Amortization of financing costs and debt discount/premiums     0 0
Adjustment for debt extinguishment     0  
Amortization of intangibles and out-of-market contracts     0 0
Amortization of unearned equity compensation     0 0
Impairment losses     0 0
Changes in deferred income taxes and liability for uncertain tax benefits     0 0
Changes in nuclear decommissioning trust liability     0 0
Changes in derivative instruments     (22) 0
Changes in collateral deposits in support of energy risk management activities     0 0
Gain on sale of emission allowances     0 0
Gain on sale of assets     0 0
Loss on deconsolidation of business     0  
Changes in other working capital     721 (49)
Cash provided by continuing operations       0
Cash used by discontinued operations       0
Net Cash Provided by Operating Activities     0 0
Cash Flows from Investing Activities        
Dividends from NRG Yield, Inc.     (52) (45)
Intercompany dividends       (129)
Acquisition of Drop Down Assets, net of cash acquired     126 131
Acquisitions of businesses, net of cash acquired     0 0
Capital expenditures     0 0
Decrease in notes receivable     0 0
Purchases of emission allowances     0 0
Proceeds from sale of emission allowances     0 0
Investments in nuclear decommissioning trust fund securities     0 0
Proceeds from the sale of nuclear decommissioning trust fund securities     0 0
Proceeds from renewable energy grants and state rebates       0
Proceeds from sale of assets, net of cash disposed of     0 0
Deconsolidation of business     0  
Change in investments in unconsolidated affiliates     0 0
Other       0
Cash (used)/provided by continuing operations       (43)
Cash used by discontinued operations       0
Net Cash (Used)/Provided by Investing Activities     74 (43)
Cash Flows from Financing Activities        
Dividends from NRG Yield, Inc.     52 45
Payment (for)/from intercompany loans     0 129
Acquisition of Drop Down Assets, net of cash acquired     (126) (131)
Intercompany dividends       0
Payment of dividends to common and preferred stockholders     0 0
Payment for treasury stock     0  
Net receipts from settlement of acquired derivatives that include financing elements       0
Proceeds from issuance of long-term debt     0 0
Payments for short and long-term debt     0 0
Increase in notes receivable from affiliate       0
Distributions to, net of contributions from, noncontrolling interests in subsidiaries     0 0
Payment of debt issuance costs     0 0
Other - contingent consideration       0
Cash provided by continuing operations       43
Cash used by discontinued operations       0
Net Cash Provided by Financing Activities     (74) 43
Effect of exchange rate changes on cash and cash equivalents       0
Change in Cash from discontinued operations       0
Net Decrease in Cash and Cash Equivalents, Funds Deposited by Counterparties and Restricted Cash     0 0
Cash and Cash Equivalents, Funds Deposited by Counterparties and Restricted Cash at Beginning of Period     0 0
Cash and Cash Equivalents, Funds Deposited by Counterparties and Restricted Cash at End of Period 0 0 0 0
Guarantor Subsidiaries        
Cash Flows from Operating Activities        
Net Income/(Loss) 210 186 543 263
Loss from discontinued operations 0 0 0 0
Net income 210 186 543 263
Adjustments to reconcile net income to net cash provided/(used) by operating activities:        
Distributions from unconsolidated affiliates     0 0
Equity in (earnings)/losses of unconsolidated affiliates     0 0
Depreciation, amortization and accretion     162 198
Provision for bad debts     31 17
Amortization of nuclear fuel     24 24
Amortization of financing costs and debt discount/premiums     0 0
Adjustment for debt extinguishment     0  
Amortization of intangibles and out-of-market contracts     9 12
Amortization of unearned equity compensation     0 0
Impairment losses     0 42
Changes in deferred income taxes and liability for uncertain tax benefits     221 131
Changes in nuclear decommissioning trust liability     41 2
Changes in derivative instruments     (154) 12
Changes in collateral deposits in support of energy risk management activities     (4) (203)
Gain on sale of emission allowances     (11) 11
Gain on sale of assets     (3) (22)
Loss on deconsolidation of business     0  
Changes in other working capital     (298) (329)
Cash provided by continuing operations       158
Cash used by discontinued operations       0
Net Cash Provided by Operating Activities     561 158
Cash Flows from Investing Activities        
Dividends from NRG Yield, Inc.     0 0
Intercompany dividends       0
Acquisition of Drop Down Assets, net of cash acquired     0 0
Acquisitions of businesses, net of cash acquired     (2) 0
Capital expenditures     (105) (90)
Decrease in notes receivable     0 8
Purchases of emission allowances     (22) (30)
Proceeds from sale of emission allowances     34 59
Investments in nuclear decommissioning trust fund securities     (346) (279)
Proceeds from the sale of nuclear decommissioning trust fund securities     303 277
Proceeds from renewable energy grants and state rebates       0
Proceeds from sale of assets, net of cash disposed of     10 35
Deconsolidation of business     0  
Change in investments in unconsolidated affiliates     0 0
Other       18
Cash (used)/provided by continuing operations       (2)
Cash used by discontinued operations       0
Net Cash (Used)/Provided by Investing Activities     (128) (2)
Cash Flows from Financing Activities        
Dividends from NRG Yield, Inc.     0 0
Payment (for)/from intercompany loans     (323) 0
Acquisition of Drop Down Assets, net of cash acquired     0 0
Intercompany dividends       (122)
Payment of dividends to common and preferred stockholders     0 0
Payment for treasury stock     0  
Net receipts from settlement of acquired derivatives that include financing elements       0
Proceeds from issuance of long-term debt     0 0
Payments for short and long-term debt     0 0
Increase in notes receivable from affiliate       0
Distributions to, net of contributions from, noncontrolling interests in subsidiaries     0 0
Payment of debt issuance costs     0 0
Other - contingent consideration       0
Cash provided by continuing operations       (122)
Cash used by discontinued operations       0
Net Cash Provided by Financing Activities     (323) (122)
Effect of exchange rate changes on cash and cash equivalents       0
Change in Cash from discontinued operations       0
Net Decrease in Cash and Cash Equivalents, Funds Deposited by Counterparties and Restricted Cash     110 34
Cash and Cash Equivalents, Funds Deposited by Counterparties and Restricted Cash at Beginning of Period     41 13
Cash and Cash Equivalents, Funds Deposited by Counterparties and Restricted Cash at End of Period 151 47 151 47
Non-Guarantor Subsidiaries        
Cash Flows from Operating Activities        
Net Income/(Loss) 95 (336) 32 (396)
Loss from discontinued operations 0 (123) 0 (160)
Net income 95 (213) 32 (236)
Adjustments to reconcile net income to net cash provided/(used) by operating activities:        
Distributions from unconsolidated affiliates     50 32
Equity in (earnings)/losses of unconsolidated affiliates     (17) (4)
Depreciation, amortization and accretion     307 303
Provision for bad debts     0 1
Amortization of nuclear fuel     0 0
Amortization of financing costs and debt discount/premiums     18 20
Adjustment for debt extinguishment     0  
Amortization of intangibles and out-of-market contracts     39 39
Amortization of unearned equity compensation     0 0
Impairment losses     89 21
Changes in deferred income taxes and liability for uncertain tax benefits     (41) 237
Changes in nuclear decommissioning trust liability     0 0
Changes in derivative instruments     (43) (12)
Changes in collateral deposits in support of energy risk management activities     (14) 11
Gain on sale of emission allowances     0 0
Gain on sale of assets     (13) 0
Loss on deconsolidation of business     22  
Changes in other working capital     41 (539)
Cash provided by continuing operations       (127)
Cash used by discontinued operations       (38)
Net Cash Provided by Operating Activities     470 (165)
Cash Flows from Investing Activities        
Dividends from NRG Yield, Inc.     0 0
Intercompany dividends       0
Acquisition of Drop Down Assets, net of cash acquired     (126) (131)
Acquisitions of businesses, net of cash acquired     (282) (16)
Capital expenditures     (556) (436)
Decrease in notes receivable     4 0
Purchases of emission allowances     0 0
Proceeds from sale of emission allowances     0 0
Investments in nuclear decommissioning trust fund securities     0 0
Proceeds from the sale of nuclear decommissioning trust fund securities     0 0
Proceeds from renewable energy grants and state rebates       8
Proceeds from sale of assets, net of cash disposed of     8 0
Deconsolidation of business     (160)  
Change in investments in unconsolidated affiliates     (2) (30)
Other       0
Cash (used)/provided by continuing operations       (605)
Cash used by discontinued operations       (53)
Net Cash (Used)/Provided by Investing Activities     (1,114) (658)
Cash Flows from Financing Activities        
Dividends from NRG Yield, Inc.     (52) (45)
Payment (for)/from intercompany loans     108 (129)
Acquisition of Drop Down Assets, net of cash acquired     0 0
Intercompany dividends       369
Payment of dividends to common and preferred stockholders     0 0
Payment for treasury stock     0  
Net receipts from settlement of acquired derivatives that include financing elements       2
Proceeds from issuance of long-term debt     774 741
Payments for short and long-term debt     (564) (316)
Increase in notes receivable from affiliate       (125)
Distributions to, net of contributions from, noncontrolling interests in subsidiaries     222 14
Payment of debt issuance costs     (24) (32)
Other - contingent consideration       (10)
Cash provided by continuing operations       469
Cash used by discontinued operations       (224)
Net Cash Provided by Financing Activities     464 245
Effect of exchange rate changes on cash and cash equivalents       (8)
Change in Cash from discontinued operations       (315)
Net Decrease in Cash and Cash Equivalents, Funds Deposited by Counterparties and Restricted Cash     (180) (271)
Cash and Cash Equivalents, Funds Deposited by Counterparties and Restricted Cash at Beginning of Period     852 1,050
Cash and Cash Equivalents, Funds Deposited by Counterparties and Restricted Cash at End of Period 672 779 672 779
NRG Energy, Inc. (Note Issuer)        
Cash Flows from Operating Activities        
Net Income/(Loss) 151 (598) 446 (765)
Loss from discontinued operations (25) (618) (25) (615)
Net income 176 20 471 (150)
Adjustments to reconcile net income to net cash provided/(used) by operating activities:        
Distributions from unconsolidated affiliates     0 0
Equity in (earnings)/losses of unconsolidated affiliates     1 2
Depreciation, amortization and accretion     16 16
Provision for bad debts     0 0
Amortization of nuclear fuel     0 0
Amortization of financing costs and debt discount/premiums     9 9
Adjustment for debt extinguishment     3  
Amortization of intangibles and out-of-market contracts     0 0
Amortization of unearned equity compensation     26 16
Impairment losses     0 0
Changes in deferred income taxes and liability for uncertain tax benefits     (176) (360)
Changes in nuclear decommissioning trust liability     0 0
Changes in derivative instruments     8 7
Changes in collateral deposits in support of energy risk management activities     0 3
Gain on sale of emission allowances     0 0
Gain on sale of assets     0 0
Loss on deconsolidation of business     0  
Changes in other working capital     (865) 538
Cash provided by continuing operations       81
Cash used by discontinued operations       0
Net Cash Provided by Operating Activities     (507) 81
Cash Flows from Investing Activities        
Dividends from NRG Yield, Inc.     52 45
Intercompany dividends       129
Acquisition of Drop Down Assets, net of cash acquired     0 0
Acquisitions of businesses, net of cash acquired     0 0
Capital expenditures     (30) (16)
Decrease in notes receivable     0 0
Purchases of emission allowances     0 0
Proceeds from sale of emission allowances     0 0
Investments in nuclear decommissioning trust fund securities     0 0
Proceeds from the sale of nuclear decommissioning trust fund securities     0 0
Proceeds from renewable energy grants and state rebates       0
Proceeds from sale of assets, net of cash disposed of     0 0
Deconsolidation of business     0  
Change in investments in unconsolidated affiliates     0 0
Other       0
Cash (used)/provided by continuing operations       158
Cash used by discontinued operations       0
Net Cash (Used)/Provided by Investing Activities     22 158
Cash Flows from Financing Activities        
Dividends from NRG Yield, Inc.     0 0
Payment (for)/from intercompany loans     215 0
Acquisition of Drop Down Assets, net of cash acquired     126 131
Intercompany dividends       (247)
Payment of dividends to common and preferred stockholders     (19) (19)
Payment for treasury stock     (500)  
Net receipts from settlement of acquired derivatives that include financing elements       0
Proceeds from issuance of long-term debt     831 205
Payments for short and long-term debt     (284) (214)
Increase in notes receivable from affiliate       0
Distributions to, net of contributions from, noncontrolling interests in subsidiaries     0 0
Payment of debt issuance costs     (13) (4)
Other - contingent consideration       0
Cash provided by continuing operations       (148)
Cash used by discontinued operations       0
Net Cash Provided by Financing Activities     356 (148)
Effect of exchange rate changes on cash and cash equivalents       0
Change in Cash from discontinued operations       0
Net Decrease in Cash and Cash Equivalents, Funds Deposited by Counterparties and Restricted Cash     (129) 91
Cash and Cash Equivalents, Funds Deposited by Counterparties and Restricted Cash at Beginning of Period     643 323
Cash and Cash Equivalents, Funds Deposited by Counterparties and Restricted Cash at End of Period $ 514 $ 414 $ 514 $ 414