XML 57 R41.htm IDEA: XBRL DOCUMENT v3.10.0.1
Fair Value of Financial Instruments (Tables)
12 Months Ended
Dec. 31, 2018
Fair Value Disclosures [Abstract]  
Estimated Carrying Amounts and Fair Values of Financial Instruments Not Carried at Fair Value
The estimated carrying values and fair values of the Company's recorded financial instruments not carried at fair market value are as follows:
 
As of December 31,
 
2018
 
2017
 
Carrying Amount
 
Fair Value
 
Carrying Amount
 
Fair Value
 
(In millions)
Assets
 
 
 
 
 
 
 
Notes receivable
$
17

 
$
14

 
$
2

 
$
2

Liabilities
 
 
 
 
 
 
 
Long-term debt, including current portion (a)
$
6,591

 
$
6,697

 
$
9,482

 
$
9,739


(a) Excludes deferred financing costs, which are recorded as a reduction to long-term debt on the Company's consolidated balance sheets
The fair value of the Company's publicly-traded long-term debt is based on quoted market prices and is classified as Level 2 within the fair value hierarchy. The fair value of debt securities, non-publicly traded long-term debt, and certain notes receivable of the Company are based on expected future cash flows discounted at market interest rates or current interest rates for similar instruments with equivalent credit quality and are classified as Level 3 within the fair value hierarchy. The following table presents the level within the fair value hierarchy for long-term debt, including current portion as of December 31, 2018 and 2017:
 
As of December 31, 2018
 
As of December 31, 2017
 
Level 2
 
Level 3
 
Level 2
 
Level 3
 
(In millions)
Long-term debt, including current portion
$
6,528

 
$
169

 
$
7,432

 
$
2,307

Assets and Liabilities Measured and Recorded at Fair Value Measured on a Recurring Basis
The following tables present assets and liabilities measured and recorded at fair value on the Company's consolidated balance sheets on a recurring basis and their level within the fair value hierarchy:
 
As of December 31, 2018
 
Fair Value
 
Total
 
Level 1
 
Level 2
 
Level 3
 
(In millions)
Investments in securities (classified within other current and non-current assets)
$
39

 
$
2

 
$
18

 
$
19

Nuclear trust fund investments:
 
 
 
 
 
 
 
Cash and cash equivalents
19

 
19

 

 

U.S. government and federal agency obligations
46

 
46

 

 

Federal agency mortgage-backed securities
100

 

 
100

 

Commercial mortgage-backed securities
22

 

 
22

 

Corporate debt securities
96

 

 
96

 

Equity securities
312

 
312

 

 

Foreign government fixed income securities
4

 

 
4

 

Other trust fund investments:
 
 
 
 
 
 
 
U.S. government and federal agency obligations
1

 
1

 

 

Derivative assets:
 
 
 
 
 
 
 
Commodity contracts
1,042

 
137

 
796

 
109

Interest rate contracts
39

 

 
39

 

Measured using net asset value practical expedient:
 
 
 
 
 
 
 
Equity securities-nuclear trust fund investments
64

 

 

 

Equity securities
8

 

 

 

Total assets
$
1,792

 
$
517

 
$
1,075

 
$
128

Derivative liabilities:
 
 
 
 
 
 
 
Commodity contracts
$
977

 
$
224

 
$
664

 
$
89

Total liabilities
$
977

 
$
224

 
$
664

 
$
89



 
As of December 31, 2017
 
Fair Value
 
Total
 
Level 1
 
Level 2
 
Level 3
 
 
 
 
 
 
 
 
Investments in securities (classified within other current or non-current assets)
$
39

 
$
3

 
$
17

 
$
19

Nuclear trust fund investments:


 
 
 
 
 
 
Cash and cash equivalents
47

 
45

 
2

 

U.S. government and federal agency obligations
43

 
42

 
1

 

Federal agency mortgage-backed securities
82

 

 
82

 

Commercial mortgage-backed securities
14

 

 
14

 

Corporate debt securities
99

 

 
99

 

Equity securities
334

 
334

 

 

Foreign government fixed income securities
5

 

 
5

 

Other trust fund investments:
 
 
 
 
 
 
 
U.S. government and federal agency obligations
1

 
1

 

 

Derivative assets:
 
 
 
 
 
 
 
Commodity contracts
744

 
191

 
509

 
44

Interest rate contracts
39

 

 
39

 

Measured using net asset value practical expedient:
 
 
 
 
 
 
 
Equity securities-nuclear trust fund investments
68

 

 

 

Equity securities
8

 

 

 

Total assets
$
1,523

 
$
616

 
$
768

 
$
63

Derivative liabilities:


 
 
 
 
 
 
Commodity contracts
$
674

 
$
257

 
$
358

 
$
59

Interest rate contracts
6

 

 
6

 

Total liabilities
$
680

 
$
257

 
$
364

 
$
59

Reconciliation of Beginning and Ending Balances for Financial Instruments that are Recognized at Fair Value using Significant Unobservable Inputs
The following tables reconcile, for the years ended December 31, 2018 and 2017, the beginning and ending balances for financial instruments that are recognized at fair value in the consolidated financial statements at least annually using significant unobservable inputs:
 
For the Year Ended December 31, 2018
 
Fair Value Measurement Using Significant Unobservable Inputs (Level 3)
 
Debt
Securities
 
Derivatives (a)
 
Total
 
(In millions)
Beginning balance as of January 1, 2018
$
19

 
$
(15
)
 
$
4

Contracts acquired in XOOM acquisition

 
12

 
12

Total losses realized/unrealized included in earnings

 
(21
)
 
(21
)
Purchases

 
41

 
41

Transfers into Level 3 (b)

 
5

 
5

Transfers out of Level 3 (b)

 
(2
)
 
(2
)
Ending balance as of December 31, 2018
$
19

 
$
20

 
$
39

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 December 31, 2018
$

 
$
(17
)
 
$
(17
)
(a)
Consists of derivatives assets and liabilities, net
(b)
Transfers into/out of Level 3 are related to the availability of external broker quotes, and are valued as of the end of the reporting period. All transfers into/out of Level 3 are from/to Level 2
 
For the Year Ended December 31, 2017
 
Fair Value Measurement Using Significant Unobservable Inputs (Level 3)
 
Debt
Securities
 
Derivatives (a)
 
Total
 
(In millions)
Beginning balance as of January 1, 2017
$
17

 
$
(64
)
 
$
(47
)
Total gains realized/unrealized included in earnings
2

 
37

 
39

Purchases

 
(4
)
 
(4
)
Contracts reclassified to held-for-sale


 
4

 
4

Transfers into Level 3 (b)

 
(1
)
 
(1
)
 Transfer out of Level 3 (b)

 
13

 
13

Ending balance as of December 31, 2017
$
19

 
$
(15
)
 
$
4

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, 2017
$

 
$
1

 
$
1

(a)
Consists of derivatives assets and liabilities, net
(b)
Transfers into/out of Level 3 are related to the availability of external broker quotes, and are valued as of the end of the reporting period. All transfers into/out of Level 3 are from/to Level 2

Schedule of Significant Unobservable Inputs used in Developing Fair Value of Level 3 Positions
The following tables quantify the significant unobservable inputs used in developing the fair value of the Company's Level 3 positions as of December 31, 2018 and 2017:
 
Significant Unobservable Inputs
 
December 31, 2018
 
Fair Value
 
 
 
Input/Range
 
Assets
 
Liabilities
 
Valuation Technique
 
Significant Unobservable Input
 
Low
 
High
 
Weighted Average
 
(In millions)
 
 
 
 
 
 
 
 
 
 
Power Contracts
$
89

 
$
75

 
Discounted Cash Flow
 
Forward Market Price (per MWh)
 
$
1

 
$
214

 
$
31

FTRs
20

 
14

 
Discounted Cash Flow
 
Auction Prices (per MWh)
 
(90
)
 
34

 

 
$
109

 
$
89

 
 
 
 
 
 
 
 
 
 


 
Significant Unobservable Inputs
 
December 31, 2017
 
Fair Value
 
 
 
Input/Range
 
Assets
 
Liabilities
 
Valuation Technique
 
Significant Unobservable Input
 
Low
 
High
 
Weighted Average
 
(In millions)
 
 
 
 
 
 
 
 
 
 
Power Contracts
$
33

 
$
47

 
Discounted Cash Flow
 
Forward Market Price (per MWh)
 
$
10

 
$
142

 
$
24

FTRs
11

 
12

 
Discounted Cash Flow
 
Auction Prices (per MWh)
 
(28
)
 
46

 

 
$
44

 
$
59

 
 
 
 
 
 
 
 
 
 
Fair Value Inputs, Sensitivity Analysis
The following table provides sensitivity of fair value measurements to increases/(decreases) in significant unobservable inputs as of December 31, 2018 and 2017:
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)
FTR Prices
 
Buy
 
Increase/(Decrease)
 
Higher/(Lower)
FTR Prices
 
Sell
 
Increase/(Decrease)
 
Lower/(Higher)
Net Counterparty Credit Exposure by Industry Sector and by Counterparty Credit Quality
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 NRG with counterparties where netting is permitted under the enabling agreement and includes all cash flow, mark-to-market and NPNS, and non-derivative transactions. The exposure is shown net of collateral held, and includes amounts net of receivables or payables.
Category
Net Exposure (a) (b)
(% of Total)
Utilities, energy merchants, marketers and other
89
%
Financial institutions
11

Total
100
%
Category
Net Exposure (a) (b)
(% of Total)
Non-Investment grade/Non-Rated
51
%
Investment grade
49

Total
100
%
(a)
Counterparty credit exposure excludes uranium and coal transportation contracts because of the unavailability of market prices.
(b)
The figures in the tables above exclude potential counterparty credit exposure related to RTOs, ISOs, registered commodity exchanges and certain long term contracts.