| Schedule of Financial Data for Segments |
The tables below show our financial data for our segments for the periods indicated (in millions). | | | | | | | | | | | | | | | | | | | | | | | | | | Three Months Ended September 30, 2013 | | West | | Texas | | North | | Southeast | | Consolidation and Elimination | | Total | Revenues from external customers | $ | 620 |
| | $ | 842 |
| | $ | 401 |
| | $ | 187 |
| | $ | — |
| | $ | 2,050 |
| Intersegment revenues | 1 |
| | (6 | ) | | 12 |
| | 57 |
| | (64 | ) | | — |
| Total operating revenues | $ | 621 |
| | $ | 836 |
| | $ | 413 |
| | $ | 244 |
| | $ | (64 | ) | | $ | 2,050 |
| Commodity Margin | $ | 337 |
| | $ | 328 |
| | $ | 242 |
| | $ | 78 |
| | $ | — |
| | $ | 985 |
| Add: Unrealized mark-to-market commodity activity, net and other(1) | 16 |
| | (5 | ) | | (3 | ) | | 6 |
| | (8 | ) | | 6 |
| Less: | | | | | | | | | | | | Plant operating expense | 80 |
| | 60 |
| | 40 |
| | 27 |
| | (7 | ) | | 200 |
| Depreciation and amortization expense | 57 |
| | 42 |
| | 33 |
| | 18 |
| | — |
| | 150 |
| Sales, general and other administrative expense | 4 |
| | 17 |
| | 6 |
| | 5 |
| | 1 |
| | 33 |
| Other operating expenses | 11 |
| | 2 |
| | 9 |
| | 1 |
| | (3 | ) | | 20 |
| (Income) from unconsolidated investments in power plants | — |
| | — |
| | (9 | ) | | — |
| | — |
| | (9 | ) | Income from operations | 201 |
| | 202 |
| | 160 |
| | 33 |
| | 1 |
| | 597 |
| Interest expense, net of interest income |
| | | | | | | | | | 174 |
| Other (income) expense, net | | | | | | | | | | | 7 |
| Income before income taxes | | | | | | | | | | | $ | 416 |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | Three Months Ended September 30, 2012 | | West | | Texas | | North | | Southeast | | Consolidation and Elimination | | Total | Revenues from external customers | $ | 509 |
| | $ | 886 |
| | $ | 407 |
| | $ | 194 |
| | $ | — |
| | $ | 1,996 |
| Intersegment revenues | 2 |
| | (34 | ) | | 4 |
| | 68 |
| | (40 | ) | | — |
| Total operating revenues | $ | 511 |
| | $ | 852 |
| | $ | 411 |
| | $ | 262 |
| | $ | (40 | ) | | $ | 1,996 |
| Commodity Margin(2)(3) | $ | 330 |
| | $ | 218 |
| | $ | 266 |
| | $ | 83 |
| | $ | — |
| | $ | 897 |
| Add: Unrealized mark-to-market commodity activity, net and other(1) | (40 | ) | | 249 |
| | (26 | ) | | 27 |
| | (8 | ) | | 202 |
| Less: | | | | | | | | | | | | Plant operating expense | 88 |
| | 49 |
| | 51 |
| | 29 |
| | (10 | ) | | 207 |
| Depreciation and amortization expense | 52 |
| | 35 |
| | 33 |
| | 21 |
| | (1 | ) | | 140 |
| Sales, general and other administrative expense | 9 |
| | 12 |
| | 8 |
| | 8 |
| | (1 | ) | | 36 |
| Other operating expenses | 10 |
| | 1 |
| | 6 |
| | (1 | ) | | 2 |
| | 18 |
| (Income) from unconsolidated investments in power plants | — |
| | — |
| | (7 | ) | | — |
| | — |
| | (7 | ) | Income from operations | 131 |
| | 370 |
| | 149 |
| | 53 |
| | 2 |
| | 705 |
| Interest expense, net of interest income | | | | | | | | | | | 181 |
| Other (income) expense, net | | | | | | | | | | | 6 |
| Income before income taxes | | | | | | | | | | | $ | 518 |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | Nine Months Ended September 30, 2013 | | West | | Texas | | North | | Southeast | | Consolidation and Elimination | | Total | Revenues from external customers | $ | 1,482 |
| | $ | 1,820 |
| | $ | 1,055 |
| | $ | 506 |
| | $ | — |
| | $ | 4,863 |
| Intersegment revenues | 2 |
| | (24 | ) | | 27 |
| | 161 |
| | (166 | ) | | — |
| Total operating revenues | $ | 1,484 |
| | $ | 1,796 |
| | $ | 1,082 |
| | $ | 667 |
| | $ | (166 | ) | | $ | 4,863 |
| Commodity Margin | $ | 737 |
| | $ | 537 |
| | $ | 543 |
| | $ | 162 |
| | $ | — |
| | $ | 1,979 |
| Add: Unrealized mark-to-market commodity activity, net and other(4) | (2 | ) | | 18 |
| | (8 | ) | | 20 |
| | (24 | ) | | 4 |
| Less: | | | | | | | | | | | | Plant operating expense | 261 |
| | 224 |
| | 130 |
| | 92 |
| | (23 | ) | | 684 |
| Depreciation and amortization expense | 160 |
| | 129 |
| | 98 |
| | 55 |
| | (1 | ) | | 441 |
| Sales, general and other administrative expense | 11 |
| | 55 |
| | 18 |
| | 17 |
| | 1 |
| | 102 |
| Other operating expenses | 31 |
| | 4 |
| | 23 |
| | 2 |
| | (2 | ) | | 58 |
| (Income) from unconsolidated investments in power plants | — |
| | — |
| | (25 | ) | | — |
| | — |
| | (25 | ) | Income from operations | 272 |
| | 143 |
| | 291 |
| | 16 |
| | 1 |
| | 723 |
| Interest expense, net of interest income | | | | | | | | | | | 517 |
| Debt extinguishment costs and other (income) expense, net | | | | | | | | | | | 83 |
| Income before income taxes | | | | | | | | | | | $ | 123 |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | Nine Months Ended September 30, 2012 | | West | | Texas | | North | | Southeast | | Consolidation and Elimination | | Total | Revenues from external customers | $ | 1,183 |
| | $ | 1,430 |
| | $ | 974 |
| | $ | 524 |
| | $ | — |
| | $ | 4,111 |
| Intersegment revenues | 7 |
| | 27 |
| | 9 |
| | 84 |
| | (127 | ) | | — |
| Total operating revenues | $ | 1,190 |
| | $ | 1,457 |
| | $ | 983 |
| | $ | 608 |
| | $ | (127 | ) | | $ | 4,111 |
| Commodity Margin(2)(3) | $ | 748 |
| | $ | 472 |
| | $ | 591 |
| | $ | 212 |
| | $ | — |
| | $ | 2,023 |
| Add: Unrealized mark-to-market commodity activity, net and other(4) | (80 | ) | | 66 |
| | (17 | ) | | (5 | ) | | (22 | ) | | (58 | ) | Less: | | | | | | | | | | | | Plant operating expense | 281 |
| | 189 |
| | 154 |
| | 98 |
| | (23 | ) | | 699 |
| Depreciation and amortization expense | 151 |
| | 104 |
| | 100 |
| | 66 |
| | (3 | ) | | 418 |
| Sales, general and other administrative expense | 23 |
| | 36 |
| | 22 |
| | 23 |
| | — |
| | 104 |
| Other operating expenses | 30 |
| | 4 |
| | 21 |
| | 2 |
| | 1 |
| | 58 |
| (Income) from unconsolidated investments in power plants | — |
| | — |
| | (21 | ) | | — |
| | — |
| | (21 | ) | Income from operations | 183 |
|
| 205 |
|
| 298 |
|
| 18 |
|
| 3 |
| | 707 |
| Interest expense, net of interest income | | | | | | | | | | | 545 |
| Loss on interest rate derivatives | | | | | | | | | | | 14 |
| Debt extinguishment costs and other (income) expense, net | | | | | | | | | | | 26 |
| Income before income taxes | | | | | | | | | | | $ | 122 |
|
_________ | | (1) | Includes $44 million and $16 million of lease levelization and $4 million and $4 million of amortization expense for the three months ended September 30, 2013 and 2012, respectively. |
| | (2) | Our North segment includes Commodity Margin of $32 million and $64 million for the three and nine months ended September 30, 2012 related to Riverside Energy Center, LLC, which was sold in December 2012. |
| | (3) | Our Southeast segment includes Commodity Margin of $20 million and $44 million for the three and nine months ended September 30, 2012 related to Broad River, which was sold in December 2012. |
| | (4) | Includes $17 million and $7 million of lease levelization and $11 million and $11 million of amortization expense for the nine months ended September 30, 2013 and 2012, respectively. |
|