XML 102 R91.htm IDEA: XBRL DOCUMENT v3.10.0.1
Condensed Consolidating Financial Information - CASH FLOWS (Details) - USD ($)
$ in Millions
3 Months Ended 9 Months Ended
Sep. 30, 2018
Sep. 30, 2017
Sep. 30, 2018
Sep. 30, 2017
Cash Flows from Operating Activities        
Net (Loss)/Income $ (48) $ 163 $ 281 $ (682)
Loss from discontinued operations (354) (22) (320) (798)
Net income 306 185 601 116
Adjustments to reconcile net income to net cash provided/(used) by operating activities:        
Distributions and equity in earnings of unconsolidated affiliates     10 0
Depreciation, amortization and accretion     403 490
Provision for bad debts     57 57
Amortization of nuclear fuel     38 37
Amortization of financing costs and debt discount/premiums     21 15
Adjustment for debt extinguishment     22 3
Amortization of intangibles and out-of-market contracts     21 79
Amortization of unearned equity compensation     36 27
Impairment losses     89 60
Changes in deferred income taxes and liability for uncertain tax benefits     (6) (1)
Changes in nuclear decommissioning trust liability     50 20
Changes in derivative instruments     (17) 36
Changes in collateral deposits in support of energy risk management activities     (30) (103)
Gain on sale of emission allowances     (20) 21
Gain on sale of assets (14)   (30) (4)
GenOn settlement in July 2018     (125) 0
Loss on deconsolidation of business     13 0
Changes in other working capital     (375) (295)
Cash provided/(used) by continuing operations     758 558
Cash provided by discontinued operations     324 178
Net Cash Provided/(Used) by Operating Activities     1,082 736
Cash Flows from Investing Activities        
Intercompany dividends       0
Acquisitions of businesses, net of cash acquired     (209) (12)
Capital expenditures     (345) (172)
Purchases of emission allowances     (30) (47)
Proceeds from sale of emission allowances     54 104
Investments in nuclear decommissioning trust fund securities     (449) (402)
Proceeds from the sale of nuclear decommissioning trust fund securities     398 382
Proceeds from sale of assets, net of cash disposed and sale of discontinued operations, net of fees     1,555 309
Deconsolidation of business     (268) 0
Change in investments in unconsolidated affiliates     (62) 24
Other     0 30
Cash (used)/provided by continuing operations     644 216
Cash used by discontinued operations     (703) (638)
Net Cash (Used)/Provided by Investing Activities     (59) (422)
Cash Flows from Financing Activities        
Payments (for)/from intercompany loans     0 0
Intercompany dividends       0
Payment of dividends to common stockholders     (28) (28)
Payment for treasury stock     (1,000) 0
Net receipts from settlement of acquired derivatives that include financing elements       0
Proceeds from issuance of long-term debt     995 308
Payments for short and long-term debt     (970) (343)
Increase in notes receivable from affiliate     (26) (125)
Net distributions to noncontrolling interests in subsidiaries     (17) (18)
Payment of debt issuance costs     (19) (39)
Other     (4) (8)
Cash provided/(used) by continuing operations     (1,069) (253)
Cash provided by discontinued operations     403 39
Net Cash Provided/(Used) by Financing Activities     (666) (214)
Effect of exchange rate changes on cash and cash equivalents     1 (10)
Change in Cash from discontinued operations     24 (421)
Net Increase in Cash and Cash Equivalents, Funds Deposited by Counterparties and Restricted Cash     334 511
Cash and Cash Equivalents, Funds Deposited by Counterparties and Restricted Cash at Beginning of Period     1,083 860
Cash and Cash Equivalents, Funds Deposited by Counterparties and Restricted Cash at End of Period 1,417 1,371 1,417 1,371
Eliminations        
Cash Flows from Operating Activities        
Net (Loss)/Income (399) (500) (1,095) (827)
Loss from discontinued operations 0 0 0 0
Net income (399) (500) (1,095) (827)
Adjustments to reconcile net income to net cash provided/(used) by operating activities:        
Distributions and equity in earnings of unconsolidated affiliates     0 62
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 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     (15) (8)
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
GenOn settlement in July 2018     0  
Loss on deconsolidation of business     0  
Changes in other working capital     1,110 773
Cash provided/(used) by continuing operations     0 0
Cash provided by discontinued operations     0 0
Net Cash Provided/(Used) by Operating Activities     0 0
Cash Flows from Investing Activities        
Intercompany dividends       (129)
Acquisitions of businesses, net of cash acquired     0 0
Capital expenditures     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 sale of assets, net of cash disposed and sale of discontinued operations, net of fees     0 0
Deconsolidation of business     0  
Change in investments in unconsolidated affiliates     0 0
Other       0
Cash (used)/provided by continuing operations     0 (129)
Cash used by discontinued operations       0
Net Cash (Used)/Provided by Investing Activities     0 (129)
Cash Flows from Financing Activities        
Payments (for)/from intercompany loans     0 0
Intercompany dividends       129
Payment of dividends to common 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
Net distributions to noncontrolling interests in subsidiaries     0 0
Payment of debt issuance costs     0 0
Other     0 0
Cash provided/(used) by continuing operations     0 129
Cash provided by discontinued operations     0 0
Net Cash Provided/(Used) by Financing Activities     0 129
Effect of exchange rate changes on cash and cash equivalents     0 0
Change in Cash from discontinued operations     0 0
Net Increase 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 (Loss)/Income 306 342 849 737
Loss from discontinued operations 0 0 0 0
Net income 306 342 849 737
Adjustments to reconcile net income to net cash provided/(used) by operating activities:        
Distributions and equity in earnings of unconsolidated affiliates     0 0
Depreciation, amortization and accretion     240 299
Provision for bad debts     55 42
Amortization of nuclear fuel     38 37
Amortization of financing costs and debt discount/premiums     0 0
Adjustment for debt extinguishment     0 0
Amortization of intangibles and out-of-market contracts     15 20
Amortization of unearned equity compensation     0 0
Impairment losses     0 42
Changes in deferred income taxes and liability for uncertain tax benefits     343 0
Changes in nuclear decommissioning trust liability     50 20
Changes in derivative instruments     (38) (11)
Changes in collateral deposits in support of energy risk management activities     (16) (126)
Gain on sale of emission allowances     (20) 21
Gain on sale of assets     (3) (4)
GenOn settlement in July 2018     0  
Loss on deconsolidation of business     0  
Changes in other working capital     (567) (1,035)
Cash provided/(used) by continuing operations     946 42
Cash provided by discontinued operations     0 0
Net Cash Provided/(Used) by Operating Activities     946 42
Cash Flows from Investing Activities        
Intercompany dividends       0
Acquisitions of businesses, net of cash acquired     (2) 0
Capital expenditures     (158) (135)
Purchases of emission allowances     (30) (47)
Proceeds from sale of emission allowances     54 105
Investments in nuclear decommissioning trust fund securities     (449) (402)
Proceeds from the sale of nuclear decommissioning trust fund securities     398 382
Proceeds from sale of assets, net of cash disposed and sale of discontinued operations, net of fees     10 36
Deconsolidation of business     0  
Change in investments in unconsolidated affiliates     0 0
Other       30
Cash (used)/provided by continuing operations     (177) (31)
Cash used by discontinued operations     0 0
Net Cash (Used)/Provided by Investing Activities     (177) (31)
Cash Flows from Financing Activities        
Payments (for)/from intercompany loans     (645) 9
Intercompany dividends       0
Payment of dividends to common 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 0
Net distributions to noncontrolling interests in subsidiaries     0 0
Payment of debt issuance costs     0 0
Other     0 0
Cash provided/(used) by continuing operations     (645) 9
Cash provided by discontinued operations     0 0
Net Cash Provided/(Used) by Financing Activities     (645) 9
Effect of exchange rate changes on cash and cash equivalents     0 0
Change in Cash from discontinued operations     0 0
Net Increase in Cash and Cash Equivalents, Funds Deposited by Counterparties and Restricted Cash     124 20
Cash and Cash Equivalents, Funds Deposited by Counterparties and Restricted Cash at Beginning of Period     41 3
Cash and Cash Equivalents, Funds Deposited by Counterparties and Restricted Cash at End of Period 165 23 165 23
Non-Guarantor Subsidiaries        
Cash Flows from Operating Activities        
Net (Loss)/Income 105 121 140 (28)
Loss from discontinued operations 17 12 77 (134)
Net income 88 109 63 106
Adjustments to reconcile net income to net cash provided/(used) by operating activities:        
Distributions and equity in earnings of unconsolidated affiliates     9 (65)
Depreciation, amortization and accretion     138 167
Provision for bad debts     2 0
Amortization of nuclear fuel     0 0
Amortization of financing costs and debt discount/premiums     5 2
Adjustment for debt extinguishment     0 3
Amortization of intangibles and out-of-market contracts     6 59
Amortization of unearned equity compensation     0 0
Impairment losses     89 18
Changes in deferred income taxes and liability for uncertain tax benefits     11 (7)
Changes in nuclear decommissioning trust liability     0 0
Changes in derivative instruments     40 43
Changes in collateral deposits in support of energy risk management activities     (14) 23
Gain on sale of emission allowances     0 0
Gain on sale of assets     (27) 0
GenOn settlement in July 2018     0  
Loss on deconsolidation of business     13  
Changes in other working capital     (61) (484)
Cash provided/(used) by continuing operations     274 (135)
Cash provided by discontinued operations     324 178
Net Cash Provided/(Used) by Operating Activities     598 43
Cash Flows from Investing Activities        
Intercompany dividends       0
Acquisitions of businesses, net of cash acquired     (207) (12)
Capital expenditures     (150) (18)
Purchases of emission allowances     0 0
Proceeds from sale of emission allowances     0 (1)
Investments in nuclear decommissioning trust fund securities     0 0
Proceeds from the sale of nuclear decommissioning trust fund securities     0 0
Proceeds from sale of assets, net of cash disposed and sale of discontinued operations, net of fees     8 0
Deconsolidation of business     (268)  
Change in investments in unconsolidated affiliates     (62) 24
Other       0
Cash (used)/provided by continuing operations     (679) (7)
Cash used by discontinued operations     (703) (638)
Net Cash (Used)/Provided by Investing Activities     (1,382) (645)
Cash Flows from Financing Activities        
Payments (for)/from intercompany loans     (12) 417
Intercompany dividends       (129)
Payment of dividends to common 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     163 94
Payments for short and long-term debt     (106) (124)
Increase in notes receivable from affiliate     0 (125)
Net distributions to noncontrolling interests in subsidiaries     (17) (18)
Payment of debt issuance costs     0 (34)
Other     (4) (8)
Cash provided/(used) by continuing operations     24 73
Cash provided by discontinued operations     403 39
Net Cash Provided/(Used) by Financing Activities     427 112
Effect of exchange rate changes on cash and cash equivalents     1 (10)
Change in Cash from discontinued operations     24 (421)
Net Increase in Cash and Cash Equivalents, Funds Deposited by Counterparties and Restricted Cash     (380) (79)
Cash and Cash Equivalents, Funds Deposited by Counterparties and Restricted Cash at Beginning of Period     399 534
Cash and Cash Equivalents, Funds Deposited by Counterparties and Restricted Cash at End of Period 19 455 19 455
NRG Energy, Inc. (Note Issuer)        
Cash Flows from Operating Activities        
Net (Loss)/Income (60) 200 387 (564)
Loss from discontinued operations (371) (34) (397) (664)
Net income 311 234 784 100
Adjustments to reconcile net income to net cash provided/(used) by operating activities:        
Distributions and equity in earnings of unconsolidated affiliates     1 3
Depreciation, amortization and accretion     25 24
Provision for bad debts     0 15
Amortization of nuclear fuel     0 0
Amortization of financing costs and debt discount/premiums     16 13
Adjustment for debt extinguishment     22 0
Amortization of intangibles and out-of-market contracts     0 0
Amortization of unearned equity compensation     36 27
Impairment losses     0 0
Changes in deferred income taxes and liability for uncertain tax benefits     (360) 6
Changes in nuclear decommissioning trust liability     0 0
Changes in derivative instruments     (4) 12
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
GenOn settlement in July 2018     (125)  
Loss on deconsolidation of business     0  
Changes in other working capital     (857) 451
Cash provided/(used) by continuing operations     (462) 651
Cash provided by discontinued operations     0 0
Net Cash Provided/(Used) by Operating Activities     (462) 651
Cash Flows from Investing Activities        
Intercompany dividends       129
Acquisitions of businesses, net of cash acquired     0 0
Capital expenditures     (37) (19)
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 sale of assets, net of cash disposed and sale of discontinued operations, net of fees     1,537 273
Deconsolidation of business     0  
Change in investments in unconsolidated affiliates     0 0
Other       0
Cash (used)/provided by continuing operations     1,500 383
Cash used by discontinued operations       0
Net Cash (Used)/Provided by Investing Activities     1,500 383
Cash Flows from Financing Activities        
Payments (for)/from intercompany loans     657 (426)
Intercompany dividends       0
Payment of dividends to common stockholders     (28) (28)
Payment for treasury stock     (1,000)  
Net receipts from settlement of acquired derivatives that include financing elements       0
Proceeds from issuance of long-term debt     832 214
Payments for short and long-term debt     (864) (219)
Increase in notes receivable from affiliate     (26) 0
Net distributions to noncontrolling interests in subsidiaries     0 0
Payment of debt issuance costs     (19) (5)
Other     0 0
Cash provided/(used) by continuing operations     (448) (464)
Cash provided by discontinued operations     0 0
Net Cash Provided/(Used) by Financing Activities     (448) (464)
Effect of exchange rate changes on cash and cash equivalents     0 0
Change in Cash from discontinued operations     0 0
Net Increase in Cash and Cash Equivalents, Funds Deposited by Counterparties and Restricted Cash     590 570
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 $ 1,233 $ 893 $ 1,233 $ 893