| 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 June 30, 2014 | | West | | Texas | | North | | Southeast | | Consolidation and Elimination | | Total | Revenues from external customers | $ | 487 |
| | $ | 960 |
| | $ | 332 |
| | $ | 160 |
| | $ | — |
| | $ | 1,939 |
| Intersegment revenues | 1 |
| | 3 |
| | 12 |
| | 57 |
| | (73 | ) | | — |
| Total operating revenues | $ | 488 |
| | $ | 963 |
| | $ | 344 |
| | $ | 217 |
| | $ | (73 | ) | | $ | 1,939 |
| Commodity Margin(1) | $ | 228 |
| | $ | 177 |
| | $ | 175 |
| | $ | 52 |
| | $ | — |
| | $ | 632 |
| Add: Mark-to-market commodity activity, net and other(2) | 21 |
| | 184 |
| | (23 | ) | | (1 | ) | | (8 | ) | | 173 |
| Less: | | | | | | | | | | | | Plant operating expense | 95 |
| | 83 |
| | 65 |
| | 38 |
| | (7 | ) | | 274 |
| Depreciation and amortization expense | 58 |
| | 48 |
| | 32 |
| | 8 |
| | 1 |
| | 147 |
| Sales, general and other administrative expense | 7 |
| | 18 |
| | 6 |
| | 6 |
| | 1 |
| | 38 |
| Other operating expenses | 15 |
| | 1 |
| | 8 |
| | 1 |
| | (4 | ) | | 21 |
| (Income) from unconsolidated investments in power plants | — |
| | — |
| | (4 | ) | | — |
| | — |
| | (4 | ) | Income (loss) from operations | 74 |
| | 211 |
| | 45 |
| | (2 | ) | | 1 |
| | 329 |
| Interest expense, net of interest income | | | | | | | | | | | 167 |
| Other (income) expense, net | | | | | | | | | | | 6 |
| Income before income taxes | | | | | | | | | | | $ | 156 |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | Three Months Ended June 30, 2013 | | West | | Texas | | North | | Southeast | | Consolidation and Elimination | | Total | Revenues from external customers | $ | 479 |
| | $ | 571 |
| | $ | 348 |
| | $ | 174 |
| | $ | — |
| | $ | 1,572 |
| Intersegment revenues | — |
| | (25 | ) | | 8 |
| | 71 |
| | (54 | ) | | — |
| Total operating revenues | $ | 479 |
| | $ | 546 |
| | $ | 356 |
| | $ | 245 |
| | $ | (54 | ) | | $ | 1,572 |
| Commodity Margin(1) | $ | 198 |
| | $ | 133 |
| | $ | 159 |
| | $ | 43 |
| | $ | — |
| | $ | 533 |
| Add: Mark-to-market commodity activity, net and other(2) | 19 |
| | 34 |
| | (12 | ) | | 7 |
| | (9 | ) | | 39 |
| Less: | | | | | | | | | | | | Plant operating expense | 92 |
| | 93 |
| | 46 |
| | 34 |
| | (8 | ) | | 257 |
| Depreciation and amortization expense | 53 |
| | 42 |
| | 32 |
| | 18 |
| | — |
| | 145 |
| Sales, general and other administrative expense | 8 |
| | 16 |
| | 6 |
| | 6 |
| | — |
| | 36 |
| Other operating expenses | 12 |
| | 1 |
| | 7 |
| | 1 |
| | (1 | ) | | 20 |
| (Income) from unconsolidated investments in power plants | — |
| | — |
| | (8 | ) | | — |
| | — |
| | (8 | ) | Income (loss) from operations | 52 |
| | 15 |
| | 64 |
| | (9 | ) | | — |
| | 122 |
| Interest expense, net of interest income | | | | | | | | | | | 169 |
| Debt extinguishment costs and other (income) expense, net | | | | | | | | | | | 71 |
| Loss before income taxes | | | | | | | | | | | $ | (118 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | Six Months Ended June 30, 2014 | | West | | Texas | | North | | Southeast | | Consolidation and Elimination | | Total | Revenues from external customers | $ | 978 |
| | $ | 1,607 |
| | $ | 971 |
| | $ | 348 |
| | $ | — |
| | $ | 3,904 |
| Intersegment revenues | 3 |
| | 15 |
| | 27 |
| | 138 |
| | (183 | ) | | — |
| Total operating revenues | $ | 981 |
| | $ | 1,622 |
| | $ | 998 |
| | $ | 486 |
| | $ | (183 | ) | | $ | 3,904 |
| Commodity Margin(3) | $ | 430 |
| | $ | 298 |
| | $ | 442 |
| | $ | 107 |
| | $ | — |
| | $ | 1,277 |
| Add: Mark-to-market commodity activity, net and other(4) | 50 |
| | 138 |
| | (40 | ) | | 5 |
| | (17 | ) | | 136 |
| Less: | | | | | | | | | | | | Plant operating expense | 200 |
| | 173 |
| | 117 |
| | 65 |
| | (16 | ) | | 539 |
| Depreciation and amortization expense | 118 |
| | 90 |
| | 65 |
| | 26 |
| | 1 |
| | 300 |
| Sales, general and other administrative expense | 17 |
| | 30 |
| | 12 |
| | 12 |
| | — |
| | 71 |
| Other operating expenses | 27 |
| | 3 |
| | 14 |
| | 2 |
| | (3 | ) | | 43 |
| (Income) from unconsolidated investments in power plants | — |
| | — |
| | (13 | ) | | — |
| | — |
| | (13 | ) | Income from operations | 118 |
| | 140 |
| | 207 |
| | 7 |
| | 1 |
| | 473 |
| Interest expense, net of interest income | | | | | | | | | | | 332 |
| Debt extinguishment costs and other (income) expense, net | | | | | | | | | | | 17 |
| Income before income taxes | | | | | | | | | | | $ | 124 |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | Six Months Ended June 30, 2013 | | West | | Texas | | North | | Southeast | | Consolidation and Elimination | | Total | Revenues from external customers | $ | 862 |
| | $ | 978 |
| | $ | 654 |
| | $ | 319 |
| | $ | — |
| | $ | 2,813 |
| Intersegment revenues | 1 |
| | (18 | ) | | 15 |
| | 104 |
| | (102 | ) | | — |
| Total operating revenues | $ | 863 |
| | $ | 960 |
| | $ | 669 |
| | $ | 423 |
| | $ | (102 | ) | | $ | 2,813 |
| Commodity Margin(3) | $ | 400 |
| | $ | 209 |
| | $ | 301 |
| | $ | 84 |
| | $ | — |
| | $ | 994 |
| Add: Mark-to-market commodity activity, net and other(4) | (18 | ) | | 23 |
| | (5 | ) | | 14 |
| | (16 | ) | | (2 | ) | Less: | | | | | | | | | | | | Plant operating expense | 187 |
| | 158 |
| | 89 |
| | 65 |
| | (15 | ) | | 484 |
| Depreciation and amortization expense | 106 |
| | 84 |
| | 65 |
| | 37 |
| | (1 | ) | | 291 |
| Sales, general and other administrative expense | 15 |
| | 30 |
| | 12 |
| | 12 |
| | — |
| | 69 |
| Other operating expenses | 21 |
| | 2 |
| | 14 |
| | 2 |
| | (1 | ) | | 38 |
| (Income) from unconsolidated investments in power plants | — |
| | — |
| | (16 | ) | | — |
| | — |
| | (16 | ) | Income (loss) from operations | 53 |
|
| (42 | ) |
| 132 |
|
| (18 | ) |
| 1 |
| | 126 |
| Interest expense, net of interest income | | | | | | | | | | | 343 |
| Debt extinguishment costs and other (income) expense, net | | | | | | | | | | | 76 |
| Loss before income taxes | | | | | | | | | | | $ | (293 | ) |
_________ | | (1) | Our Southeast segment includes Commodity Margin of $42 million and $32 million for the three months ended June 30, 2014 and 2013, respectively, related to the six power plants in our Southeast segment that were sold in July 2014. |
| | (2) | Includes $(27) million and $(11) million of lease levelization and $3 million and $3 million of amortization expense for the three months ended June 30, 2014 and 2013, respectively. |
| | (3) | Our Southeast segment includes Commodity Margin of $81 million and $57 million for the six months ended June 30, 2014 and 2013, respectively, related to the six power plants in our Southeast segment that were sold in July 2014. |
| | (4) | Includes $(56) million and $(27) million of lease levelization and $7 million and $7 million of amortization expense for the six months ended June 30, 2014 and 2013, respectively. |
|