XML 12 R27.htm IDEA: XBRL DOCUMENT v3.20.1
Condensed Consolidating Financial Information
3 Months Ended
Mar. 31, 2020
Condensed Consolidating Financial Information Disclosure [Abstract]  
Condensed Consolidating Financial Information Condensed Consolidating Financial Information As of March 31, 2020, the Company had outstanding $4.4 billion of Senior Notes due from 2026 to 2048 and outstanding $1.1 billion of Senior Secured First Lien Notes due from 2024 to 2029, as shown in Note 9, Long-term Debt. These Senior Notes and Senior Secured First Lien Notes are guaranteed by certain of NRG's current and future 100% owned domestic subsidiaries, or guarantor subsidiaries. These guarantees are both joint and several. The non-guarantor subsidiaries include all of NRG's foreign subsidiaries and certain domestic subsidiaries.
Unless otherwise noted below, each of the following guarantor subsidiaries fully and unconditionally guaranteed the Senior Notes and the Senior Secured First Lien Notes as of March 31, 2020:
Ace Energy, Inc.NRG Distributed Generation PR LLCReliant Energy Power Supply, LLC
Allied Home Warranty GP LLCNRG Dunkirk Operations Inc.Reliant Energy Retail Holdings, LLC
Allied Warranty LLCNRG ECOKAP Holdings LLCReliant Energy Retail Services, LLC
Arthur Kill Power LLCNRG El Segundo Operations Inc.RERH Holdings, LLC
Astoria Gas Turbine Power LLCNRG Energy Labor Services LLCSaguaro Power LLC
BidURenergy, Inc.NRG Energy Services Group LLCSGE Energy Sourcing, LLC
Cabrillo Power I LLCNRG Energy Services LLCSGE Texas Holdco, LLC
Cabrillo Power II LLCNRG Generation Holdings Inc.Somerset Operations Inc.
Carbon Management Solutions LLCNRG Greenco LLCSomerset Power LLC
Cirro Energy Services, Inc.NRG Home & Business Solutions LLCStream Energy Columbia, LLC
Cirro Group, Inc.NRG Home Services LLCStream Energy Delaware, LLC
Connecticut Jet Power LLCNRG Home Solutions LLCStream Energy Illinois, LLC
Devon Power LLCNRG Home Solutions Product LLCStream Energy Maryland, LLC
Dunkirk Power LLCNRG Homer City Services LLCStream Energy New Jersey, LLC
Eastern Sierra Energy Company LLCNRG HQ DG LLCStream Energy New York, LLC
El Segundo Power II LLCNRG Huntley Operations Inc.Stream Energy Pennsylvania, LLC
El Segundo Power, LLCNRG Identity Protect LLCStream Georgia Gas SPE, LLC
Energy Alternatives Wholesale, LLCNRG Ilion Limited PartnershipStream Ohio Gas & Electric, LLC
Energy Choice Solutions LLCNRG Ilion LP LLCStream SPE GP, LLC
Energy Plus Holdings LLCNRG International LLCStream SPE, Ltd.
Energy Plus Natural Gas LLCNRG Maintenance Services LLCTexas Genco GP, LLC
Energy Protection Insurance CompanyNRG Mextrans Inc.Texas Genco Holdings, Inc.
Everything Energy LLCNRG MidAtlantic Affiliate Services Inc.Texas Genco LP, LLC
Forward Home Security, LLCNRG Middletown Operations Inc.Texas Genco Services, LP
GCP Funding Company, LLCNRG Montville Operations Inc.US Retailers LLC
Green Mountain Energy CompanyNRG North Central Operations Inc.Vienna Operations Inc.
Gregory Partners, LLCNRG Northeast Affiliate Services Inc.Vienna Power LLC
Gregory Power Partners LLCNRG Norwalk Harbor Operations Inc.WCP (Generation) Holdings LLC
Huntley Power LLCNRG Operating Services, Inc.West Coast Power LLC
Independence Energy Alliance LLCNRG Oswego Harbor Power Operations Inc.XOOM Alberta Holdings, LLC
Independence Energy Group LLCNRG PacGen Inc.XOOM British Columbia Holdings, LLC
Independence Energy Natural Gas LLCNRG Portable Power LLCXOOM Energy California, LLC
Indian River Operations Inc.NRG Power Marketing LLCXOOM Energy Connecticut, LLC
Indian River Power LLCNRG Reliability Solutions LLCXOOM Energy Delaware, LLC
Meriden Gas Turbines LLCNRG Renter's Protection LLCXOOM Energy Georgia, LLC
Middletown Power LLCNRG Retail LLCXOOM Energy Global Holdings, LLC
Montville Power LLCNRG Retail Northeast LLCXOOM Energy Illinois LLC
NEO CorporationNRG Rockford Acquisition LLCXOOM Energy Indiana, LLC
New Genco GP, LLCNRG Saguaro Operations Inc.XOOM Energy Kentucky, LLC
Norwalk Power LLCNRG Security LLCXOOM Energy Maine, LLC
NRG Advisory Services LLCNRG Services CorporationXOOM Energy Maryland, LLC
NRG Affiliate Services Inc.NRG SimplySmart Solutions LLCXOOM Energy Massachusetts, LLC
NRG Arthur Kill Operations Inc.NRG South Central Affiliate Services Inc.XOOM Energy Michigan, LLC
NRG Astoria Gas Turbine Operations Inc.NRG South Central Operations Inc.XOOM Energy New Hampshire, LLC
NRG Business Services LLCNRG South Texas LPXOOM Energy New Jersey, LLC
NRG Cabrillo Power Operations Inc.NRG Texas Gregory LLCXOOM Energy New York, LLC
NRG California Peaker Operations LLCNRG Texas Holding Inc.XOOM Energy Ohio, LLC
NRG Cedar Bayou Development Company, LLCNRG Texas LLCXOOM Energy Pennsylvania, LLC
NRG Connected Home LLCNRG Texas Power LLCXOOM Energy Rhode Island, LLC
NRG Connecticut Affiliate Services Inc.NRG Warranty Services LLCXOOM Energy Texas, LLC
NRG Construction LLCNRG West Coast LLCXOOM Energy Virginia, LLC
NRG Curtailment Solutions, Inc.NRG Western Affiliate Services Inc.XOOM Energy Washington D.C., LLC
NRG Development Company Inc.O'Brien Cogeneration, Inc. IIXOOM Energy, LLC
NRG Devon Operations Inc.Oswego Harbor Power LLCXOOM Ontario Holdings, LLC
NRG Dispatch Services LLCReliant Energy Northeast LLCXOOM Solar, LLC
NRG Distributed Energy Resources Holdings LLC
NRG conducts much of its business through and derives much of its income from its subsidiaries. Therefore, the Company's ability to make required payments with respect to its indebtedness and other obligations depends on the financial results and condition of its subsidiaries and NRG's ability to receive funds from its subsidiaries. There are no restrictions on the ability of any of the guarantor subsidiaries to transfer funds to NRG. However, there may be restrictions for certain non-guarantor subsidiaries.
The following condensed consolidating financial information presents the financial information of NRG Energy, Inc., the guarantor subsidiaries and the non-guarantor subsidiaries in accordance with Rule 3-10 of Regulation S-X of the Securities Act. The financial information may not necessarily be indicative of results of operations or financial position had the guarantor subsidiaries or non-guarantor subsidiaries operated as independent entities.
In this presentation, NRG Energy, Inc. consists of parent company operations. Guarantor subsidiaries and non-guarantor subsidiaries of NRG are reported on an equity basis. For companies acquired, the fair values of the assets and liabilities acquired have been presented on a push-down accounting basis.
NRG ENERGY, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS
For the three months ended March 31, 2020
(Unaudited)
(In millions)Guarantor SubsidiariesNon-Guarantor SubsidiariesNRG Energy, Inc.
(Note Issuer)
Eliminations(a)
Consolidated
Operating Revenues
Total operating revenues$1,778  $252  $—  $(11) $2,019  
Operating Costs and Expenses
Cost of operations1,290  202  (24) (11) 1,457  
Depreciation and amortization80  19  10  —  109  
Selling, general and administrative140   64  —  209  
Reorganization costs—  —   —   
Development costs—  —   —   
Total operating costs and expenses1,510  226  56  (11) 1,781  
Gain on sale of assets—    —   
Operating Income/(Loss)268  27  (51) —  244  
Other Income/(Expense)
Equity in earnings of consolidated subsidiaries —  262  (265) —  
Equity in losses of unconsolidated affiliates—  (11) —  —  (11) 
Impairment losses on investments—  (18) —  —  (18) 
Other income/(loss), net (1) 25  —  27  
Interest expense  (5) (1) (92) —  (98) 
Total other income/(expense) (31) 195  (265) (100) 
Income/(Loss) from Continuing Operations Before Income Taxes269  (4) 144  (265) 144  
Income tax expense—  —  23  —  23  
Net Income/(Loss)$269  $(4) $121  $(265) $121  
(a)All significant intercompany transactions have been eliminated in consolidation
NRG ENERGY, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME/(LOSS)
For the three months ended March 31, 2020
(Unaudited)
(In millions)Guarantor SubsidiariesNon-Guarantor SubsidiariesNRG Energy, Inc.
(Note Issuer)
Eliminations(a)
Consolidated
Net Income/(Loss)$269  $(4) $121  $(265) $121  
Other Comprehensive Loss
Foreign currency translation adjustments, net(15) (15) (15) 30  (15) 
Defined benefit plans, net —  —  (2) —  
Other comprehensive loss(13) (15) (15) 28  (15) 
Comprehensive Income/(Loss)$256  $(19) $106  $(237) $106  
(a)All significant intercompany transactions have been eliminated in consolidation
NRG ENERGY, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATING BALANCE SHEETS
March 31, 2020
(Unaudited)
(In millions)Guarantor SubsidiariesNon-Guarantor SubsidiariesNRG Energy, Inc.
(Note Issuer)
Eliminations(a)
Consolidated
ASSETS
Current Assets 
Cash and cash equivalents$—  $19  $740  $—  $759  
Funds deposited by counterparties51  —  —  —  51  
Restricted cash —   —   
Accounts receivable, net1,684  137  533  (1,439) 915  
Inventory287  85  —  —  372  
Derivative instruments882  35  —  (33) 884  
Cash collateral paid in support of energy risk management activities
197   —  —  200  
Prepayments and other current assets
222   60  —  290  
Total current assets3,330  287  1,334  (1,472) 3,479  
Property, plant and equipment, net1,372  1,046  155  —  2,573  
Other Assets
Investment in subsidiaries158  —  5,122  (5,280) —  
Equity investments in affiliates—  350  —  —  350  
Operating lease right-of-use assets, net79  251  116  —  446  
Goodwill400  179  —  —  579  
Intangible assets, net729  40  —  —  769  
Nuclear decommissioning trust fund702  —  —  —  702  
Derivative instruments434  13  —  (13) 434  
Deferred income taxes435  (32) 2,862  —  3,265  
Other non-current assets163  27  35  —  225  
Total other assets3,100  828  8,135  (5,293) 6,770  
Total Assets$7,802  $2,161  $9,624  $(6,765) $12,822  
LIABILITIES AND STOCKHOLDERS’ EQUITY
Current Liabilities 
Current portion of long-term debt$ $ $635  $—  $640  
Current portion of operating lease liabilities20  31  20  —  71  
Accounts payable1,016  125  1,006  (1,439) 708  
Derivative instruments852  13  —  (33) 832  
Cash collateral received in support of energy risk management activities
51  —  —  —  51  
Accrued expenses and other current liabilities
259  31  260  —  550  
Total current liabilities2,199  204  1,921  (1,472) 2,852  
Other Liabilities
Long-term debt248  24  5,535  —  5,807  
Non-current operating lease liabilities64  295  114  —  473  
Nuclear decommissioning reserve303  —  —  —  303  
Nuclear decommissioning trust liability390  —  —  —  390  
Derivative instruments382   —  (13) 370  
Deferred income taxes—  15  —  —  15  
Other non-current liabilities438  120  518  —  1,076  
Total other liabilities1,825  455  6,167  (13) 8,434  
Total Liabilities4,024  659  8,088  (1,485) 11,286  
Stockholders’ Equity3,778  1,502  1,536  (5,280) 1,536  
Total Liabilities and Stockholders’ Equity$7,802  $2,161  $9,624  $(6,765) $12,822  
(a)All significant intercompany transactions have been eliminated in consolidation
NRG ENERGY, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS
For the three months ended March 31, 2020
(Unaudited)
(In millions)Guarantor SubsidiariesNon-Guarantor SubsidiariesNRG Energy, Inc.
(Note Issuer)
Eliminations(a)
Consolidated
Cash Flows from Operating Activities 
Net income/(loss)$269  $(4) $121  $(265) $121  
Adjustments to reconcile net income/(loss) to cash provided by operating activities:
Distributions from and equity in earnings/(losses) of unconsolidated affiliates and consolidated subsidiaries(3) 16  (262) 265  16  
Depreciation and amortization80  20   —  109  
Accretion of asset retirement obligations  —  —  11  
Provision for credit losses24  —  —  —  24  
Amortization of nuclear fuel13  —  —  —  13  
Amortization of financing costs and debt discount/premiums—  —   —   
Loss on debt extinguishment, net—  —   —   
Amortization of emission allowances and energy credits  —  —   
Amortization of unearned equity compensation—  —   —   
Net gain on sale of assets and disposal of assets(8) (1) (5) —  (14) 
Impairment losses—  18  —  —  18  
Changes in derivative instruments(46) —  —  —  (46) 
Changes in deferred income taxes and liability for uncertain tax benefits(14) 11  22  —  19  
Changes in collateral deposits in support of energy risk management activities  —  —   
Changes in nuclear decommissioning trust liability —  —  —   
Changes in other working capital(130) (14) 45  —  (99) 
Net Cash Provided/(Used) by Operating Activities203  63  (58) —  208  
Cash Flows from Investing Activities
Intercompany dividends—  —  757  (757) —  
Capital expenditures(50) (6) (10) —  (66) 
Net purchases of emission allowances(8) —  —  —  (8) 
Investments in nuclear decommissioning trust fund securities(121) —  —  —  (121) 
Proceeds from the sale of nuclear decommissioning trust fund securities112  —  —  —  112  
Proceeds from sale of assets, net of cash disposed and sale of discontinued operations, net of fees10  —   15  
Net Cash (Used)/Provided by Investing Activities(57) (6) 752  (757) (68) 
Cash Flows from Financing Activities
Intercompany dividends and transfers(63) (56) (638) 757  —  
Payments of dividends to common stockholders—  —  (74) —  (74) 
Payments for share repurchase activity—  —  (179) —  (179) 
Purchase of and distributions to noncontrolling interests from subsidiaries—  (2) —  —  (2) 
Proceeds from issuance of long-term debt—  —  59  —  59  
Repayments of long-term debt(59) (1) —  —  (60) 
Net proceeds from Revolving Credit Facility—  —  552  —  552  
Other(3) —  —  —  (3) 
Net Cash (Used)/Provided by Financing Activities(125) (59) (280) 757  293  
Net Increase/(Decrease) in Cash and Cash Equivalents, Funds Deposited by Counterparties and Restricted Cash21  (2) 414  —  433  
Cash and Cash Equivalents, Funds Deposited by Counterparties and Restricted Cash at Beginning of Period37  21  327  —  385  
Cash and Cash Equivalents, Funds Deposited by Counterparties and Restricted Cash at End of Period$58  $19  $741  $—  $818  
(a)All significant intercompany transactions have been eliminated in consolidation
NRG ENERGY, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS
For the three months ended March 31, 2019
(Unaudited)
(In millions)Guarantor SubsidiariesNon-Guarantor SubsidiariesNRG Energy, Inc.
(Note Issuer)
Eliminations(a)
Consolidated
Operating Revenues
Total operating revenues$1,769  $395  $—  $ $2,165  
Operating Costs and Expenses
Cost of operations1,358  283    1,651  
Depreciation and amortization54  23   —  85  
Selling, general and administrative122  16  56  —  194  
Reorganization costs—  —  13  —  13  
Development costs—  —   —   
Total operating costs and expenses1,534  322  88   1,945  
Gain on sale of assets —  —  —   
Operating Income/(Loss)236  73  (88) —  221  
Other Income/(Expense)
Equity in earnings of consolidated subsidiaries10  —  299  (309) —  
Equity in losses of unconsolidated affiliates—  (21) —  —  (21) 
Other income, net   —  12  
Interest expense(4) (4) (106) —  (114) 
Total other income/(expense)10  (24) 200  (309) (123) 
Income from Continuing Operations Before Income Taxes246  49  112  (309) 98  
Income tax expense—  —   —   
Income from Continuing Operations246  49  108  (309) 94  
Income from discontinued operations, net of income tax  374  —  388  
Net Income$255  $54  $482  $(309) $482  
(a)All significant intercompany transactions have been eliminated in consolidation
NRG ENERGY, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME
For the three months ended March 31, 2019
(Unaudited)
(In millions)Guarantor SubsidiariesNon-Guarantor SubsidiariesNRG Energy, Inc.
(Note Issuer)
Eliminations(a)
Consolidated
Net Income$255  $54  $482  $(309) $482  
Other Comprehensive Income/(Loss)
Foreign currency translation adjustments, net   (2)  
Defined benefit plans, net—  —  (3) —  (3) 
Other comprehensive income/(loss)  (2) (2) (2) 
Comprehensive Income$256  $55  $480  $(311) $480  
(a)All significant intercompany transactions have been eliminated in consolidation
NRG ENERGY, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATING BALANCE SHEETS
December 31, 2019
(In millions)Guarantor SubsidiariesNon-Guarantor SubsidiariesNRG Energy, Inc.
(Note Issuer)
Eliminations(a)
Consolidated
ASSETS
Current Assets
Cash and cash equivalents$—  $20  $325  $—  $345  
Funds deposited by counterparties32  —  —  —  32  
Restricted cash   —   
Accounts receivable, net1,293  239  233  (740) 1,025  
Inventory272  111  —  —  383  
Derivative instruments856  45  —  (41) 860  
Cash collateral paid in support of energy risk management activities182   —  —  190  
Prepayments and other current assets170   67  —  245  
Total current assets2,810  432  627  (781) 3,088  
Property, plant and equipment, net1,483  952  158  —  2,593  
Other Assets
Investment in subsidiaries710  —  4,785  (5,495) —  
Equity investments in affiliates—  388  —  —  388  
Operating lease right-of-use assets, net81  261  122  —  464  
Goodwill359  220  —  —  579  
Intangible assets, net375  414  —  —  789  
Nuclear decommissioning trust fund794  —  —  —  794  
Derivative instruments308  15  —  (13) 310  
Deferred income taxes421  (19) 2,884  —  3,286  
Other non-current assets145  30  65  —  240  
Total other assets3,193  1,309  7,856  (5,508) 6,850  
Total Assets$7,486  $2,693  $8,641  $(6,289) $12,531  
LIABILITIES AND STOCKHOLDERS’ EQUITY
Current Liabilities
Current portion of long-term debt$—  $ $83  $—  $88  
Current portion of operating lease liabilities20  32  21  —  73  
Accounts payable918  141  403  (740) 722  
Derivative instruments797  25  —  (41) 781  
Cash collateral received in support of energy risk management activities32  —  —  —  32  
Accrued expenses and other current liabilities280  44  339  —  663  
Total current liabilities2,047  247  846  (781) 2,359  
Other Liabilities
Long-term debt302  28  5,473  —  5,803  
Non-current operating lease liabilities64  301  118  —  483  
Nuclear decommissioning reserve298  —  —  —  298  
Nuclear decommissioning trust liability487  —  —  —  487  
Derivative instruments334   —  (13) 322  
Deferred income taxes—  17  —  —  17  
Other non-current liabilities399  153  532  —  1,084  
Total other liabilities1,884  500  6,123  (13) 8,494  
Total Liabilities3,931  747  6,969  (794) 10,853  
Redeemable noncontrolling interest in subsidiaries—  20  —  —  20  
Stockholders’ Equity3,555  1,926  1,672  (5,495) 1,658  
Total Liabilities and Stockholders’ Equity$7,486  $2,693  $8,641  $(6,289) $12,531  
(a)All significant intercompany transactions have been eliminated in consolidation
NRG ENERGY, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS
For the three months ended March 31, 2019
(Unaudited)
(In millions)Guarantor SubsidiariesNon-Guarantor SubsidiariesNRG Energy, Inc.
(Note Issuer)
Eliminations(a)
Consolidated
Cash Flows from Operating Activities     
Net income$255  $54  $482  $(309) $482  
Income from discontinued operations  374  —  388  
Income from continuing operations246  49  108  (309) 94  
Adjustments to reconcile net income to cash provided by operating activities:
Distributions from and equity in earnings/(losses) of unconsolidated affiliates and consolidated subsidiaries(10) 21  (299) 309  21  
Depreciation and amortization54  23   —  85  
Accretion of asset retirement obligations  —  —   
Provision for credit losses23   —  —  26  
Amortization of nuclear fuel13  —  —  —  13  
Amortization of financing costs and debt discount/premiums—  —   —   
Amortization of emission allowances and energy credits —  —  —   
Amortization of unearned equity compensation—  —   —   
Net loss on sale of assets and disposal of assets—  —   —   
Changes in derivative instruments(29)   —  (15) 
Changes in deferred income taxes and liability for uncertain tax benefits—   (3) —  (2) 
Changes in collateral deposits in support of energy risk management activities(114) (9) —  —  (123) 
Changes in nuclear decommissioning trust liability —  —  —   
Changes in other working capital(211) (137) 114  —  (234) 
Cash used by continuing operations(8) (42) (49) —  (99) 
Cash provided/(used) by discontinued operations17  (9) —  —   
Net Cash Provided/(Used) by Operating Activities (51) (49) —  (91) 
Cash Flows from Investing Activities 
Intercompany dividends—  —  311  (311) —  
Payments for acquisitions of businesses(16) —  —  —  (16) 
Capital expenditures(36) (6) (7) —  (49) 
Investments in nuclear decommissioning trust fund securities(122) —  —  —  (122) 
Proceeds from the sale of nuclear decommissioning trust fund securities113  —  —  —  113  
Proceeds from sale of assets, net of cash disposed and sale of discontinued operations, net of fees 404  908  —  1,313  
Net distributions from investments in unconsolidated affiliates—   —  —   
Contributions to discontinued operations—  (44) —  —  (44) 
Other—  —  (1) —  (1) 
Cash (used)/provided by continuing operations(60) 358  1,211  (311) 1,198  
Cash used by discontinued operations—  (2) —  —  (2) 
Net Cash (Used)/Provided by Investing Activities(60) 356  1,211  (311) 1,196  
Cash Flows from Financing Activities
Intercompany dividends and transfers(4) (290) (17) 311  —  
Payment of dividends to common stockholders—  —  (8) —  (8) 
Payments for share repurchase activity—  —  (783) —  (783) 
Net distributions to noncontrolling interests from subsidiaries—  (1) —  —  (1) 
Proceeds from issuance of common stock—  —   —   
Payments for long-term debt—  (33) (4) —  (37) 
Cash used by continuing operations(4) (324) (810) 311  (827) 
Cash provided by discontinued operations—  43  —  —  43  
Net Cash Used by Financing Activities(4) (281) (810) 311  (784) 
Change in cash from discontinued operations17  32  —  —  49  
Net (Decrease)/Increase in Cash and Cash Equivalents, Funds Deposited by Counterparties and Restricted Cash(72) (8) 352  —  272  
Cash and Cash Equivalents, Funds Deposited by Counterparties and Restricted Cash at Beginning of Period95  38  480  —  613  
Cash and Cash Equivalents, Funds Deposited by Counterparties and Restricted Cash at End of Period$23  $30  $832  $—  $885