XML 21 R8.htm IDEA: XBRL DOCUMENT v3.20.2
Consolidated Statements of Stockholders' Equity - USD ($)
$ in Millions
Total
Cumulative Effect, Period of Adoption, Adjustment
DGPV Holdco 3
Repowering Partnership II LLC
Mesquite Star
Preferred Stock
Common Stock
Additional Paid-In Capital
Accumulated Deficit
Accumulated Deficit
Cumulative Effect, Period of Adoption, Adjustment
Accumulated Other Comprehensive Loss
Noncontrolling Interest
Noncontrolling Interest
Cumulative Effect, Period of Adoption, Adjustment
Noncontrolling Interest
DGPV Holdco 3
Noncontrolling Interest
Repowering Partnership II LLC
Noncontrolling Interest
Mesquite Star
CEG
CEG
Noncontrolling Interest
Tax Equity Investors
Tax Equity Investors
Noncontrolling Interest
Balance at beginning of period at Dec. 31, 2018 $ 2,224 $ (3)       $ 0 $ 1 $ 1,897 $ (58) $ (2) $ (18) $ 402 $ (1)              
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                        
Net income (loss) (47)               (20)     (27)                
Unrealized loss on derivatives, net of tax (2)                   (1) (1)                
Contributions, non-cash 12                     12                
Capital contributions, net of distributions, cash                                     $ 19 $ 19
Buyout of noncontrolling interest (19)             (5)       (14)                
Common stock dividends and distributions to CEG (39)             (22)       (17)                
Balance at end of period at Mar. 31, 2019 2,145         0 1 1,870 (80)   (19) 373                
Balance at beginning of period at Dec. 31, 2018 2,224 $ (3)       0 1 1,897 (58) $ (2) (18) 402 $ (1)              
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                        
Net income (loss) (48)                                      
Balance at end of period at Sep. 30, 2019 2,046         0 1 1,830 (66)   (17) 298                
Balance at beginning of period at Mar. 31, 2019 2,145         0 1 1,870 (80)   (19) 373                
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                        
Net income (loss) (36)               (24)     (12)                
Unrealized loss on derivatives, net of tax 5                   3 2                
Contributions, non-cash                                 $ 6 $ 6    
Stock-based compensation 0             1 (1)                      
Non-cash adjustment for change in tax basis of assets 2             2                        
Distributions to tax equity investors, non-cash (30)                     (30)                
Common stock dividends and distributions to CEG (38)             (21)       (17)                
Balance at end of period at Jun. 30, 2019 2,054         0 1 1,852 (105)   (16) 322                
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                        
Net income (loss) 35               39     (4)                
Unrealized loss on derivatives, net of tax (1)                   (1)                  
Contributions, non-cash                                 1 1    
Stock-based compensation 1             1                        
Non-cash adjustment for change in tax basis of assets (1)             (1)                        
Distributions to tax equity investors, non-cash (4)                     (4)                
Common stock dividends and distributions to CEG (39)             (22)       (17)                
Balance at end of period at Sep. 30, 2019 2,046         0 1 1,830 (66)   (17) 298                
Balance at beginning of period at Dec. 31, 2019 2,263         0 1 1,936 (72)   (15) 413                
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                        
Net income (loss) (107)               (29)     (78)                
Unrealized loss on derivatives, net of tax (12)                   (6) (6)                
Capital contributions, net of distributions, cash 150                     150         4 4    
Net proceeds from the issuance of common stock under the ATM Program 10             10                        
Distributions to tax equity investors, non-cash                                     (2) (2)
Common stock dividends and distributions to CEG (42)             (24)       (18)                
Balance at end of period at Mar. 31, 2020 2,264         0 1 1,922 (101)   (21) 463                
Balance at beginning of period at Dec. 31, 2019 2,263         0 1 1,936 (72)   (15) 413                
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                        
Net income (loss) 11               11                      
Balance at end of period at Sep. 30, 2020 2,237         0 1 1,918 (22)   (15) 355                
Balance at beginning of period at Mar. 31, 2020 2,264         0 1 1,922 (101)   (21) 463                
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                        
Net income (loss) 76               47     29                
Unrealized loss on derivatives, net of tax 4                   2 2                
Contributions, non-cash                                 8 8    
Capital contributions, net of distributions, cash                                 2 2    
Distributions to tax equity interests, net of contributions, cash                                     (3) (3)
Buyout of noncontrolling interest     $ (43) $ (70)                   $ (43) $ (70)          
Stock-based compensation 1             1                        
Non-cash adjustment for change in tax basis of assets 7             7                        
Net proceeds from the issuance of common stock under the ATM Program 28             28                        
Common stock dividends and distributions to CEG (42)             (24)       (18)                
Balance at end of period at Jun. 30, 2020 2,232         0 1 1,934 (54)   (19) 370                
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                        
Net income (loss) 42                                      
Unrealized loss on derivatives, net of tax 8                   4 4                
Contributions, non-cash                                 $ (1) $ (1)    
Distributions to tax equity interests, net of contributions, cash                                     $ (6) $ (6)
Buyout of noncontrolling interest     $ 1   $ (4)                 $ 1   $ (4)        
Net proceeds from the issuance of common stock under the ATM Program 20             20                        
Common stock dividends and distributions to CEG (63)             (36)       (27)                
Balance at end of period at Sep. 30, 2020 $ 2,237         $ 0 $ 1 $ 1,918 $ (22)   $ (15) $ 355