NRG Energy Inc.
08/08/2024 | Press release | Distributed by Public on 08/08/2024 05:20
NRG Energy, Inc. Reports Second Quarter Results and Reaffirms 2024 Financial Guidance
- Strong second quarter financial and operating performance resulting in GAAP Net Income of $738 million and Adjusted EBITDA of $935 million
- Completed comprehensive preventative maintenance program for ERCOT fleet, well-prepared going into summer season and beyond
- Announcing agreement to sell Airtron HVAC business at an accretive multiple
- Submitted applications to Texas Energy Fund for 1.5 GW of shovel-ready generation capacity
- Continued to execute on liability management and capital allocation priorities, including open market share repurchases of $176 million year to date
HOUSTON--(BUSINESS WIRE)--Aug. 8, 2024--NRG Energy, Inc. (NYSE: NRG) today reported second quarter 2024 Net Income of $738 million. Adjusted EBITDA for the second quarter was $935 million, Cash Provided by Operating Activities was $1,056 million, and Free Cash Flow Before Growth Investments (FCFbG) was $663 million.
"NRG's business and financial outlook has never been stronger," said Larry Coben, NRG Chair, President and Chief Executive Officer. "Our relentless focus on safe and reliable operations especially during peak summer and winter months, dedication to exceptional customer experiences, and disciplined execution of our strategy and capital allocation plans continue to position NRG for success."
Consolidated Financial Results
|
Table 1: |
|||||||||||||
|
Three Months Ended |
Six Months Ended |
||||||||||||
|
($ in millions) |
6/30/2024 |
6/30/2023 |
6/30/2024 |
6/30/2023 |
|||||||||
|
Net Income/(Loss) |
$ |
738 |
$ |
308 |
$ |
1,249 |
$ |
(1,027 |
) |
||||
|
Cash Provided/(Used) by Operating Activities |
$ |
1,056 |
$ |
570 |
1,323 |
(1,028 |
) |
||||||
|
Adjusted EBITDA |
$ |
935 |
$ |
819 |
$ |
1,784 |
$ |
1,465 |
|||||
|
Free Cash Flow Before Growth Investments (FCFbG) |
$ |
663 |
$ |
425 |
$ |
623 |
$ |
628 |
NRG's second quarter 2024 Adjusted EBITDA increased by $116 million year-over-year. The East and West segments experienced margin growth from both power and natural gas as well as improvements in customer counts. This was partially offset by lower Texas results, primarily a result of asset sales in 2023 and comprehensive preventative maintenance outages undertaken in the quarter to prepare the fleet for extensive summer operations.
With the completion of a comprehensive outage and preventative maintenance program, NRG's portfolio is well-positioned for the summer months, and the company is focused on delivering top-tier energy and smart home services for its customers.
2024 Capital Allocation
NRG is committed to its disciplined capital allocation principles and maintaining a strong balance sheet. In the second quarter of 2024, the Company continued to opportunistically repurchase shares in the open market as part of its $2.7 billion authorization to be executed through 2025. Through July 31, 2024, NRG has completed $176 million of its $825 million share repurchase target for 2024.
During the first quarter, NRG began repurchases of its 2.75% Convertible Senior Notes due 2048 as part of its overall objective of prudent and proactive liability management. In the second quarter, NRG repurchased an additional $251 million in principal of these notes, bringing the aggregate repurchase amount to $343 million or approximately 60% of the original issuance. For the remainder of the Convertible Senior Notes outstanding, NRG has purchased capped call options to fully hedge the settlement price. Finally, in the second quarter NRG also repaid $600 million in aggregate principal amount of its 3.75% Senior Secured First Lien Notes due 2024.
On July 19, 2024, NRG announced its Board of Directors declared a quarterly dividend on the Company's common stock of $0.4075 per share, or $1.63 per share on an annualized basis. The dividend is payable on August 15, 2024, to stockholders of record as of August 1, 2024.
NRG's share repurchase program and common stock dividend are subject to maintaining satisfactory credit metrics, available capital, market conditions, and compliance with associated laws and regulations. The timing and amount of any shares of NRG's common stock repurchased under the share repurchase authorization will be determined by NRG's management based on market conditions and other factors. NRG will only repurchase shares when management believes it would not jeopardize the Company's ability to maintain satisfactory credit ratings.
Strategic Developments
Airtron HVAC Sale
On August 3, 2024 the Company entered into a definitive agreement to sell its Airtron HVAC business unit for $500 million, subject to standard purchase price adjustments. Airtron is a leading installer of HVAC systems for residential new construction homes and was acquired as part of the Direct Energy acquisition in 2021. The opportunistic divestiture at an accretive 8.6x multiple on 2023 Adjusted EBITDA will provide additional capital available for allocation in 2024. The transaction is subject to regulatory approval under the Hart Scott Rodino Act and is expected to close by the end of 2024.
Texas Energy Fund
NRG has submitted applications to the Texas Energy Fund to request funding for three prospective brownfield development opportunities, totaling 1.5 GW of flexible, natural-gas generation in ERCOT. NRG's projects are shovel-ready, and assuming timely TEF approval, are expected to be completed for commercial operations between 2026 and 2028.
14th Annual Sustainability Report
NRG released its 2023 Sustainability Report, its 14th year of reporting, providing an update on the its commitment to people, environmental stewardship, and governance.
Segments Results
|
Table 2: Net Income/(Loss) |
||||||||||||||||
|
($ in millions) |
Three Months Ended |
Six Months Ended |
||||||||||||||
|
Segment |
6/30/2024 |
6/30/2023 |
6/30/2024 |
6/30/2023 |
||||||||||||
|
Texas |
$ |
966 |
$ |
785 |
$ |
1,315 |
$ |
1,069 |
||||||||
|
East |
447 |
(101 |
) |
1,028 |
(1,503 |
) |
||||||||||
|
West/Services/Othera |
(646 |
) |
(353 |
) |
(1,072 |
) |
(531 |
) |
||||||||
|
Vivint Smart Homeb |
$ |
(29 |
) |
$ |
(23 |
) |
$ |
(22 |
) |
$ |
(62 |
) |
||||
|
Net Income/(Loss) |
$ |
738 |
$ |
308 |
$ |
1,249 |
$ |
(1,027 |
) |
|||||||
|
a Includes Corporate segment |
||||||||||||||||
|
bVivint Smart Home acquired in March 2023 |
Net Income for the second quarter of 2024 was $738 million, $430 million higher than the second quarter of 2023. This was primarily driven by higher unrealized non-cash mark-to-market gains on economic hedges in Texas in 2024 due to heat rate expansion in ERCOT, and losses in 2023 in the East due to declines in natural gas and power prices. This increase was partially offset by loss on debt extinguishment from the repurchase of the Company's 2.75% Convertible Senior Notes and higher income tax expense. Certain hedge positions are required to be marked-to-market every period, while the customer contracts related to these items are not, resulting in temporary unrealized losses or gains on the economic hedges that are not reflective of the expected economics at future settlement.
|
Table 3: Adjusted EBITDA |
||||||||||||
|
($ in millions) |
Three Months Ended |
Six Months Ended |
||||||||||
|
Segment |
6/30/2024 |
6/30/2023 |
6/30/2024 |
6/30/2023 |
||||||||
|
Texas |
$ |
452 |
$ |
504 |
$ |
671 |
$ |
758 |
||||
|
East |
209 |
77 |
560 |
391 |
||||||||
|
West/Services/Othera |
73 |
21 |
129 |
26 |
||||||||
|
Vivint Smart Homeb |
$ |
201 |
$ |
217 |
$ |
424 |
$ |
290 |
||||
|
Adjusted EBITDA |
$ |
935 |
$ |
819 |
$ |
1,784 |
$ |
1,465 |
||||
|
a Includes Corporate segment |
||||||||||||
|
bVivint Smart Home acquired in March 2023 |
Texas: Second quarter Adjusted EBITDA was $452 million, $52 million lower than the second quarter of 2023. This decrease was a result of asset sales in 2023 and the impact of an extended planned preventative maintenance program to ensure summer reliability, partially offset by gains in customer volumes from increased customer counts and favorable impact from weather.
East: Second quarter Adjusted EBITDA was $209 million, $132 million higher than the second quarter of 2023. This increase was driven by lower retail supply costs for power and natural gas and increased customer counts.
West/Services/Other: Second quarter Adjusted EBITDA was $73 million, $52 million higher than the second quarter of 2023. This increase was primarily driven by lower retail power supply costs and margin expansion at Cottonwood.
Vivint Smart Home: Second quarter Adjusted EBITDA was $201 million, $16 million lower than the second quarter of 2023. The decrease is attributable to guided increases in amortization of fulfillment expenses relating to the acquisition of Vivint by NRG. Absent this change, Adjusted EBITDA would have shown an increase year-over-year, supported by 5% growth in subscriber count and 4% growth in service margin.
Liquidity and Capital Resources
|
Table 4: Corporate Liquidity |
||||||
|
($ in millions) |
6/30/24 |
12/31/23 |
||||
|
Cash and Cash Equivalents |
$ |
376 |
$ |
541 |
||
|
Restricted Cash |
16 |
24 |
||||
|
Total |
392 |
565 |
||||
|
Total Revolving Credit Facility and collective collateral facilities |
4,950 |
4,278 |
||||
|
Total Liquidity, excluding collateral deposited by counterparties |
$ |
5,342 |
$ |
4,843 |
As of June 30, 2024, NRG's unrestricted cash was $376 million and $5.0 billion was available under the Company's credit facilities. Total liquidity increased to $5.3 billion, increasing $499 million from the end of 2023, largely due to the $900 million increase in the Receivables Facility in the second quarter of 2024 and partly offset by the expiry of the $150 million Repurchase Facility.
Reaffirming 2024 Guidance
NRG is reaffirming its Adjusted EBITDA and FCFbG guidance for 2024 as set forth below.
|
Table 5: Adjusted EBITDA, Cash Provided by Operating Activities, and FCFbG Guidancea |
||
|
2024 |
||
|
($ in millions) |
Guidance |
|
|
Adjusted EBITDA |
$3,300 - $3,550 |
|
|
Cash Provided by Operating Activities |
$1,825 - $2,075 |
|
|
FCFbG |
$1,825 - $2,075 |
|
|
a Adjusted EBITDA and FCFbG are non-GAAP financial measures; see Appendix Table A-8 for GAAP Reconciliation. Adjusted EBITDA excludes fair value adjustments related to derivatives. The Company is unable to provide guidance for Net Income due to the impact of such fair value adjustments related to derivatives in a given year. Cash Provided by Operating Activities does not include changes in collateral deposits in support of risk management activities which are primarily associated with fair value adjustments related to derivatives |
Earnings Conference Call
On August 8, 2024, NRG will host a conference call at 9:00 a.m. Eastern (8:00 a.m. Central) to discuss these results. Investors, the news media and others may access the live webcast of the conference call and accompanying presentation materials through the investor relations website under "presentations and webcasts" on investors.nrg.com. The webcast will be archived on the site for those unable to listen in real-time.
About NRG
NRG Energy is a leading energy and home services company powered by people and our passion for a smarter, cleaner, and more connected future. A Fortune 500 company operating in the United States and Canada, NRG delivers innovative solutions that help people, organizations, and businesses achieve their goals while also advocating for competitive energy markets and customer choice. More information is available at www.nrg.com. Connect with NRG on Facebook and LinkedIn, and follow us on X (formerly known as Twitter), @nrgenergy.
Forward-Looking Statements
In addition to historical information, the information presented in this press release includes forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Exchange Act. These statements involve estimates, expectations, projections, goals, assumptions, known and unknown risks and uncertainties and can typically be identified by terminology such as "may," "should," "could," "objective," "projection," "forecast," "goal," "guidance," "outlook," "expect," "intend," "seek," "plan," "think," "anticipate," "estimate," "predict," "target," "potential" or "continue" or the negative of these terms or other comparable terminology. Such forward-looking statements include, but are not limited to, statements about the Company's future revenues, income, indebtedness, capital structure, plans, expectations, objectives, projected financial performance and/or business results and other future events, and views of economic and market conditions.
Although NRG believes that its expectations are reasonable, it can give no assurance that these expectations will prove to be correct, and actual results may vary materially. Factors that could cause actual results to differ materially from those contemplated herein include, among others, general economic conditions, hazards customary in the power industry, weather conditions and extreme weather events, competition in wholesale power, gas and smart home markets, the volatility of energy and fuel prices, failure of customers or counterparties to perform under contracts, changes in the wholesale power and gas markets, changes in government or market regulations, the condition of capital markets generally and NRG's ability to access capital markets, NRG's ability to execute its supply strategy, risks related to data privacy, cyberterrorism and inadequate cybersecurity, the loss of data, unanticipated outages at NRG's generation facilities, NRG's ability to achieve its net debt targets, adverse results in current and future litigation, complaints, product liability claims and/or adverse publicity, failure to identify, execute or successfully implement acquisitions or asset sales, risks of the smart home and security industry, including risks of and publicity surrounding the sales, subscriber origination and retention process, the impact of changes in consumer spending patterns, consumer preferences, geopolitical tensions, demographic trends, supply chain disruptions, NRG's ability to implement value enhancing improvements to plant operations and company wide processes, NRG's ability to achieve or maintain investment grade credit metrics, NRG's ability to proceed with projects under development or the inability to complete the construction of such projects on schedule or within budget, the inability to maintain or create successful partnering relationships, NRG's ability to operate its business efficiently, NRG's ability to retain customers, the ability to successfully integrate businesses of acquired companies, including Vivint Smart Home, NRG's ability to realize anticipated benefits of transactions (including expected cost savings and other synergies) or the risk that anticipated benefits may take longer to realize than expected, NRG's ability to execute its capital allocation plan. Achieving investment grade credit metrics is not an indication of or guarantee that the Company will receive investment grade credit ratings. Debt and share repurchases may be made from time to time subject to market conditions and other factors, including as permitted by United States securities laws. Furthermore, any common stock dividend is subject to available capital and market conditions.
NRG undertakes no obligation to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise, except as required by law. The Adjusted EBITDA, cash provided by operating activities and Free Cash Flow before Growth guidance are estimates as of August 8, 2024. These estimates are based on assumptions NRG believed to be reasonable as of that date. NRG disclaims any current intention to update such guidance, except as required by law. The foregoing review of factors that could cause NRG's actual results to differ materially from those contemplated in the forward-looking statements included in this press release should be considered in connection with information regarding risks and uncertainties that may affect NRG's future results included in NRG's filings with the Securities and Exchange Commission at www.sec.gov. For a more detailed discussion of these factors, see the information under the captions "Risk Factors" and "Management's Discussion and Analysis of Financial Condition and Results of Operations" in NRG's most recent Annual Report on Form 10-K, and in subsequent SEC filings. NRG's forward-looking statements speak only as of the date of this communication or as of the date they are made.
|
NRG ENERGY, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited) |
|||||||||||||||
|
Three months ended June 30, |
Six months ended June 30, |
||||||||||||||
|
(In millions, except for per share amounts) |
2024 |
2023 |
2024 |
2023 |
|||||||||||
|
Revenue |
|||||||||||||||
|
Revenue |
$ |
6,659 |
$ |
6,348 |
$ |
14,088 |
$ |
14,070 |
|||||||
|
Operating Costs and Expenses |
|||||||||||||||
|
Cost of operations (excluding depreciation and amortization shown below) |
4,356 |
4,962 |
10,041 |
13,740 |
|||||||||||
|
Depreciation and amortization |
285 |
315 |
553 |
505 |
|||||||||||
|
Impairment losses |
15 |
- |
15 |
- |
|||||||||||
|
Selling, general and administrative costs |
592 |
522 |
1,183 |
948 |
|||||||||||
|
Acquisition-related transaction and integration costs |
6 |
22 |
15 |
93 |
|||||||||||
|
Total operating costs and expenses |
5,254 |
5,821 |
11,807 |
15,286 |
|||||||||||
|
Gain on sale of assets |
5 |
3 |
1 |
202 |
|||||||||||
|
Operating Income/(Loss) |
1,410 |
530 |
2,282 |
(1,014 |
) |
||||||||||
|
Other Income/(Expense) |
|||||||||||||||
|
Equity in earnings of unconsolidated affiliates |
4 |
5 |
7 |
10 |
|||||||||||
|
Other income, net |
3 |
13 |
33 |
29 |
|||||||||||
|
Loss on debt extinguishment |
(202 |
) |
- |
(260 |
) |
- |
|||||||||
|
Interest expense |
(163 |
) |
(151 |
) |
(315 |
) |
(299 |
) |
|||||||
|
Total other expense |
(358 |
) |
(133 |
) |
(535 |
) |
(260 |
) |
|||||||
|
Income/(Loss) Before Income Taxes |
1,052 |
397 |
1,747 |
(1,274 |
) |
||||||||||
|
Income tax expense/(benefit) |
314 |
89 |
498 |
(247 |
) |
||||||||||
|
Net Income/(Loss) |
$ |
738 |
$ |
308 |
$ |
1,249 |
$ |
(1,027 |
) |
||||||
|
Less: Cumulative dividends attributable to Series A Preferred Stock |
17 |
17 |
34 |
21 |
|||||||||||
|
Net Income/(Loss) Available for Common Stockholders |
$ |
721 |
$ |
291 |
$ |
1,215 |
$ |
(1,048 |
) |
||||||
|
Income/(Loss) per Share |
|||||||||||||||
|
Weighted average number of common shares outstanding - basic |
208 |
231 |
209 |
230 |
|||||||||||
|
Income/(Loss) per Weighted Average Common Share - Basic |
$ |
3.47 |
$ |
1.26 |
$ |
5.81 |
$ |
(4.56 |
) |
||||||
|
Weighted average number of common shares outstanding - diluted |
214 |
232 |
214 |
230 |
|||||||||||
|
Income/(Loss) per Weighted Average Common Share -Diluted |
$ |
3.37 |
$ |
1.25 |
$ |
5.68 |
$ |
(4.56 |
) |
||||||
|
NRG ENERGY, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME/(LOSS) (Unaudited) |
||||||||||||||
|
Three months ended June 30, |
Six months ended June 30, |
|||||||||||||
|
(In millions) |
2024 |
2023 |
2024 |
2023 |
||||||||||
|
Net Income/(Loss) |
$ |
738 |
$ |
308 |
$ |
1,249 |
$ |
(1,027 |
) |
|||||
|
Other Comprehensive (Loss)/Income |
||||||||||||||
|
Foreign currency translation adjustments |
(2 |
) |
6 |
(10 |
) |
8 |
||||||||
|
Defined benefit plans |
(1 |
) |
- |
(2 |
) |
(1 |
) |
|||||||
|
Other comprehensive (loss)/income |
(3 |
) |
6 |
(12 |
) |
7 |
||||||||
|
Comprehensive Income/(Loss) |
$ |
735 |
$ |
314 |
$ |
1,237 |
$ |
(1,020 |
) |
|||||
|
NRG ENERGY, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATED BALANCE SHEETS |
|||||||
|
June 30, 2024 |
December 31, 2023 |
||||||
|
(In millions, except share data) |
(Unaudited) |
(Audited) |
|||||
|
ASSETS |
|||||||
|
Current Assets |
|||||||
|
Cash and cash equivalents |
$ |
376 |
$ |
541 |
|||
|
Funds deposited by counterparties |
688 |
84 |
|||||
|
Restricted cash |
16 |
24 |
|||||
|
Accounts receivable, net |
3,402 |
3,542 |
|||||
|
Inventory |
623 |
607 |
|||||
|
Derivative instruments |
3,520 |
3,862 |
|||||
|
Cash collateral paid in support of energy risk management activities |
384 |
441 |
|||||
|
Prepayments and other current assets |
797 |
626 |
|||||
|
Total current assets |
9,806 |
9,727 |
|||||
|
Property, plant and equipment, net |
1,790 |
1,763 |
|||||
|
Other Assets |
|||||||
|
Equity investments in affiliates |
45 |
42 |
|||||
|
Operating lease right-of-use assets, net |
201 |
179 |
|||||
|
Goodwill |
5,060 |
5,079 |
|||||
|
Customer relationships, net |
1,946 |
2,164 |
|||||
|
Other intangible assets, net |
1,467 |
1,763 |
|||||
|
Derivative instruments |
2,625 |
2,293 |
|||||
|
Deferred income taxes |
1,841 |
2,251 |
|||||
|
Other non-current assets |
981 |
777 |
|||||
|
Total other assets |
14,166 |
14,548 |
|||||
|
Total Assets |
$ |
25,762 |
$ |
26,038 |
|||
|
LIABILITIES AND STOCKHOLDERS' EQUITY |
|||||||
|
Current Liabilities |
|||||||
|
Current portion of long-term debt and finance leases |
$ |
262 |
$ |
620 |
|||
|
Current portion of operating lease liabilities |
91 |
90 |
|||||
|
Accounts payable |
2,109 |
2,325 |
|||||
|
Derivative instruments |
2,664 |
4,019 |
|||||
|
Cash collateral received in support of energy risk management activities |
688 |
84 |
|||||
|
Deferred revenue current |
779 |
720 |
|||||
|
Accrued expenses and other current liabilities |
1,709 |
1,642 |
|||||
|
Total current liabilities |
8,302 |
9,500 |
|||||
|
Other Liabilities |
|||||||
|
Long-term debt and finance leases |
10,425 |
10,133 |
|||||
|
Non-current operating lease liabilities |
144 |
128 |
|||||
|
Derivative instruments |
1,435 |
1,488 |
|||||
|
Deferred income taxes |
8 |
22 |
|||||
|
Deferred revenue non-current |
906 |
914 |
|||||
|
Other non-current liabilities |
919 |
947 |
|||||
|
Total other liabilities |
13,837 |
13,632 |
|||||
|
Total Liabilities |
22,139 |
23,132 |
|||||
|
Commitments and Contingencies |
|||||||
|
Stockholders' Equity |
|||||||
|
Preferred stock; 10,000,000 shares authorized; 650,000 Series A shares issued and outstanding at June 30, 2024 and December 31, 2023, aggregate liquidation preference of $650; at June 30, 2024 and December 31, 2023 |
650 |
650 |
|||||
|
Common stock; $0.01 par value; 500,000,000 shares authorized; 266,552,386 and 267,330,470 shares issued and 207,498,428 and 208,130,950 shares outstanding at June 30, 2024 and December 31, 2023, respectively |
3 |
3 |
|||||
|
Additional paid-in-capital |
3,229 |
3,416 |
|||||
|
Retained earnings |
1,863 |
820 |
|||||
|
Treasury stock, at cost; 59,053,958 shares and 59,199,520 shares at June 30, 2024 and December 31, 2023, respectively |
(2,019 |
) |
(1,892 |
) |
|||
|
Accumulated other comprehensive loss |
(103 |
) |
(91 |
) |
|||
|
Total Stockholders' Equity |
3,623 |
2,906 |
|||||
|
Total Liabilities and Stockholders' Equity |
$ |
25,762 |
$ |
26,038 |
|||
|
NRG ENERGY, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) |
|||||||
|
Six months ended June 30, |
|||||||
|
(In millions) |
2024 |
2023 |
|||||
|
Cash Flows from Operating Activities |
|||||||
|
Net Income/(Loss) |
$ |
1,249 |
$ |
(1,027 |
) |
||
|
Adjustments to reconcile net income/(loss) to cash provided/(used) by operating activities: |
|||||||
|
Equity in and distributions from earnings of unconsolidated affiliates |
(4 |
) |
(9 |
) |
|||
|
Depreciation and amortization |
553 |
505 |
|||||
|
Accretion of asset retirement obligations |
3 |
5 |
|||||
|
Provision for credit losses |
133 |
80 |
|||||
|
Amortization of nuclear fuel |
- |
26 |
|||||
|
Amortization of financing costs and debt discounts |
21 |
31 |
|||||
|
Loss on debt extinguishment |
260 |
- |
|||||
|
Amortization of in-the-money contracts and emissions allowances |
73 |
112 |
|||||
|
Amortization of unearned equity compensation |
57 |
61 |
|||||
|
Net loss/(gain) on sale of assets and disposal of assets |
8 |
(187 |
) |
||||
|
Impairment losses |
15 |
- |
|||||
|
Changes in derivative instruments |
(1,384 |
) |
1,515 |
||||
|
Changes in current and deferred income taxes and liability for uncertain tax benefits |
390 |
(282 |
) |
||||
|
Changes in collateral deposits in support of risk management activities |
660 |
(1,355 |
) |
||||
|
Changes in nuclear decommissioning trust liability |
- |
2 |
|||||
|
Changes in other working capital |
(711 |
) |
(505 |
) |
|||
|
Cash provided/(used) by operating activities |
$ |
1,323 |
$ |
(1,028 |
) |
||
|
Cash Flows from Investing Activities |
|||||||
|
Payments for acquisitions of businesses and assets, net of cash acquired |
(32 |
) |
(2,498 |
) |
|||
|
Capital expenditures |
(172 |
) |
(324 |
) |
|||
|
Net purchases of emissions allowances |
(11 |
) |
(25 |
) |
|||
|
Investments in nuclear decommissioning trust fund securities |
- |
(185 |
) |
||||
|
Proceeds from the sale of nuclear decommissioning trust fund securities |
- |
180 |
|||||
|
Proceeds from sales of assets, net of cash disposed |
11 |
229 |
|||||
|
Proceeds from insurance recoveries for property, plant and equipment, net |
3 |
121 |
|||||
|
Cash used by investing activities |
$ |
(201 |
) |
$ |
(2,502 |
) |
|
|
Cash Flows from Financing Activities |
|||||||
|
Proceeds from issuance of preferred stock, net of fees |
- |
635 |
|||||
|
Payments of dividends to preferred and common stockholders |
(204 |
) |
(174 |
) |
|||
|
Equivalent shares purchased in lieu of tax withholdings |
(35 |
) |
(16 |
) |
|||
|
Payments for share repurchase activity |
(90 |
) |
- |
||||
|
Net (payments)/receipts from settlement of acquired derivatives that include financing elements |
(12 |
) |
318 |
||||
|
Net proceeds of Revolving Credit Facility and Receivable Securitization Facilities |
- |
500 |
|||||
|
Proceeds from issuance of long-term debt |
875 |
731 |
|||||
|
Payments of debt issuance costs |
(12 |
) |
(22 |
) |
|||
|
Repayments of long-term debt and finance leases |
(956 |
) |
(10 |
) |
|||
|
Payments for debt extinguishment costs |
(257 |
) |
- |
||||
|
Proceeds from credit facilities |
625 |
1,870 |
|||||
|
Repayments to credit facilities |
(625 |
) |
(1,670 |
) |
|||
|
Cash (used)/provided by financing activities |
$ |
(691 |
) |
$ |
2,162 |
||
|
Effect of exchange rate changes on cash and cash equivalents |
- |
3 |
|||||
|
Net Increase/(Decrease) in Cash and Cash Equivalents, Funds Deposited by Counterparties and Restricted Cash |
431 |
(1,365 |
) |
||||
|
Cash and Cash Equivalents, Funds Deposited by Counterparties and Restricted Cash at Beginning of Period |
649 |
2,178 |
|||||
|
Cash and Cash Equivalents, Funds Deposited by Counterparties and Restricted Cash at End of Period |
$ |
1,080 |
$ |
813 |
|||
|
Appendix Table A-1: Second Quarter 2024 Adjusted EBITDA Reconciliation by Operating Segment |
||||||||||||||||||
|
The following table summarizes the calculation of Adjusted EBITDA and provides a reconciliation from Net Income/(Loss): |
||||||||||||||||||
|
($ in millions) |
Texas |
East |
West/Services/ Other |
Vivint Smart Home |
Corp/Elim |
Total |
||||||||||||
|
Net Income/(Loss) |
$ |
966 |
$ |
447 |
$ |
2 |
$ |
(29 |
) |
$ |
(648 |
) |
$ |
738 |
||||
|
Plus: |
||||||||||||||||||
|
Interest expense, net |
1 |
2 |
9 |
49 |
86 |
147 |
||||||||||||
|
Income tax |
- |
- |
(6 |
) |
(2 |
) |
322 |
314 |
||||||||||
|
Loss on debt extinguishment |
- |
- |
- |
- |
202 |
202 |
||||||||||||
|
Depreciation and amortization |
63 |
22 |
46 |
144 |
10 |
285 |
||||||||||||
|
ARO Expense |
3 |
(4 |
) |
- |
- |
- |
(1 |
) |
||||||||||
|
Contract and emission credit amortization, net |
2 |
(14 |
) |
2 |
- |
- |
(10 |
) |
||||||||||
|
EBITDA |
1,035 |
453 |
53 |
162 |
(28 |
) |
1,675 |
|||||||||||
|
Stock-based compensation |
7 |
3 |
1 |
16 |
- |
27 |
||||||||||||
|
Amortization of customer acquisition costs1 |
15 |
17 |
2 |
12 |
- |
46 |
||||||||||||
|
Adjustment to reflect NRG share of adjusted EBITDA in unconsolidated affiliates |
- |
- |
1 |
- |
- |
1 |
||||||||||||
|
Acquisition and divestiture integration and transaction costs |
- |
- |
- |
2 |
6 |
8 |
||||||||||||
|
Cost to achieve |
- |
- |
- |
- |
8 |
8 |
||||||||||||
|
Deactivation costs |
- |
4 |
1 |
- |
- |
5 |
||||||||||||
|
Other and non-recurring charges |
- |
- |
11 |
9 |
5 |
25 |
||||||||||||
|
Impairments |
- |
- |
15 |
- |
- |
15 |
||||||||||||
|
Mark to market (MtM) (gains) on economic hedges |
(605 |
) |
(268 |
) |
(2 |
) |
- |
- |
(875 |
) |
||||||||
|
Adjusted EBITDA |
$ |
452 |
$ |
209 |
$ |
82 |
$ |
201 |
$ |
(9 |
) |
$ |
935 |
|||||
|
1 Amortization of customer acquisition costs, which are excluded from the calculation of Adjusted EBITDA, is the income statement recognition of capitalized costs related to commissions and other costs related to securing the new customer |
||||||||||||||||||
|
Second Quarter 2024 condensed financial information by Operating Segment: |
|||||||||||||||
|
($ in millions) |
Texas |
East |
West/Services/ Other |
Vivint Smart Home |
Corp/Elim |
Total |
|||||||||
|
Revenue1 |
$ |
2,763 |
$ |
2,473 |
$ |
894 |
$ |
467 |
$ |
(15 |
) |
$ |
6,582 |
||
|
Cost of fuel, purchased power and other cost of sales2 |
1,853 |
2,029 |
709 |
66 |
(6 |
) |
4,651 |
||||||||
|
Economic gross margin |
910 |
444 |
185 |
401 |
(9 |
) |
1,931 |
||||||||
|
Operations & maintenance and other cost of operations3 |
282 |
105 |
59 |
58 |
1 |
505 |
|||||||||
|
Selling, marketing, general and administrative4 |
176 |
130 |
66 |
142 |
(2 |
) |
512 |
||||||||
|
Other |
- |
- |
(22 |
) |
- |
1 |
(21 |
) |
|||||||
|
Adjusted EBITDA |
$ |
452 |
$ |
209 |
$ |
82 |
$ |
201 |
$ |
(9 |
) |
$ |
935 |
||
|
1 Excludes MtM gain of $(84) million and contract amortization of $7 million |
|||||||||||||||
|
2 Includes TDSP expense, capacity and emission credits |
|||||||||||||||
|
3 Excludes deactivation costs of $5 million, stock-based compensation of $2 million, amortization of customer acquisition costs of $2 million and ARO expenses of $(1) million |
|||||||||||||||
|
4 Excludes amortization of customer acquisition costs of $44 million, stock-based compensation of $25 million, cost to achieve of $8 million, other and non-recurring charges of $2 million and acquisition and divestiture integration and transaction costs of $1 million |
|||||||||||||||
|
The following table reconciles the condensed financial information to Adjusted EBITDA: |
|||||||||||||||||
|
($ in millions) |
Condensed Consolidated Results of Operations |
Interest, tax, depr., amort. |
MtM |
Deactivation |
Other adj.2 |
Adjusted EBITDA |
|||||||||||
|
Revenue |
$ |
6,659 |
$ |
7 |
$ |
(84 |
) |
$ |
- |
$ |
- |
$ |
6,582 |
||||
|
Cost of operations (excluding depreciation and amortization shown below)1 |
3,843 |
17 |
791 |
- |
- |
4,651 |
|||||||||||
|
Depreciation and Amortization |
285 |
(285 |
) |
- |
- |
- |
- |
||||||||||
|
Gross margin |
2,531 |
275 |
(875 |
) |
- |
- |
1,931 |
||||||||||
|
Operations & maintenance and other cost of operations |
513 |
- |
- |
(5 |
) |
(3 |
) |
505 |
|||||||||
|
Selling, marketing, general & administrative |
592 |
- |
- |
- |
(80 |
) |
512 |
||||||||||
|
Other |
688 |
(461 |
) |
- |
- |
(248 |
) |
(21 |
) |
||||||||
|
Net Income/(Loss) |
$ |
738 |
$ |
736 |
$ |
(875 |
) |
$ |
5 |
$ |
331 |
$ |
935 |
||||
|
1 Excludes operations & maintenance and other cost of operations of $513 million |
|||||||||||||||||
|
2 Other adj. includes loss on debt extinguishment of $202 million, amortization of customer acquisition costs of $46 million, stock-based compensation of $27 million, other and non-recurring charges of $25 million, impairments of $15 million, acquisition and divestiture integration and transaction costs of $8 million, cost to achieve of $8 million, NRG share of adjusted EBITDA in unconsolidated affiliates of $1 million and ARO expenses of $(1) million |
|||||||||||||||||
|
Appendix Table A-2: Second Quarter 2023 Adjusted EBITDA Reconciliation by Operating Segment |
||||||||||||||||||
|
The following table summarizes the calculation of Adjusted EBITDA and provides a reconciliation from Net Income/(Loss): |
||||||||||||||||||
|
($ in millions) |
Texas |
East |
West/Services/ Other |
Vivint Smart Home |
Corp/Elim |
Total |
||||||||||||
|
Net Income/(Loss) |
$ |
785 |
$ |
(101 |
) |
$ |
(129 |
) |
$ |
(23 |
) |
$ |
(224 |
) |
$ |
308 |
||
|
Plus: |
||||||||||||||||||
|
Interest expense, net |
3 |
(4 |
) |
6 |
28 |
104 |
137 |
|||||||||||
|
Income tax |
- |
1 |
1 |
- |
87 |
89 |
||||||||||||
|
Depreciation and amortization |
73 |
30 |
23 |
180 |
9 |
315 |
||||||||||||
|
ARO Expense |
2 |
(2 |
) |
(1 |
) |
- |
- |
(1 |
) |
|||||||||
|
Contract and emission credit amortization, net |
3 |
(16 |
) |
3 |
- |
- |
(10 |
) |
||||||||||
|
EBITDA |
866 |
(92 |
) |
(97 |
) |
185 |
(24 |
) |
838 |
|||||||||
|
Stock-based compensation1 |
5 |
2 |
1 |
18 |
- |
26 |
||||||||||||
|
Amortization of customer acquisition costs2 |
12 |
11 |
1 |
4 |
- |
28 |
||||||||||||
|
Adjustment to reflect NRG share of adjusted EBITDA in unconsolidated affiliates |
- |
- |
4 |
- |
- |
4 |
||||||||||||
|
Acquisition and divestiture integration and transaction costs3 |
- |
- |
- |
7 |
16 |
23 |
||||||||||||
|
Deactivation costs |
- |
6 |
3 |
- |
- |
9 |
||||||||||||
|
(Gain) on sale of assets |
- |
(3 |
) |
- |
- |
- |
(3 |
) |
||||||||||
|
Other and non-recurring charges |
(45 |
) |
1 |
(2 |
) |
3 |
1 |
(42 |
) |
|||||||||
|
Mark to market (MtM) (gains)/losses on economic hedges |
(334 |
) |
152 |
118 |
- |
- |
(64 |
) |
||||||||||
|
Adjusted EBITDA |
$ |
504 |
$ |
77 |
$ |
28 |
$ |
217 |
$ |
(7 |
) |
$ |
819 |
|||||
|
1 Stock-based compensation excludes $3 million reflected in acquisition and divestiture integration and transaction costs |
||||||||||||||||||
|
2 Amortization of customer acquisition costs, which are excluded from the calculation of Adjusted EBITDA, is the income statement recognition of capitalized costs related to commissions and other costs related to securing the new customer |
||||||||||||||||||
|
3 Includes stock-based compensation of $3 million |
||||||||||||||||||
|
Second Quarter 2023 condensed financial information by Operating Segment: |
|||||||||||||||||
|
($ in millions) |
Texas |
East |
West/Services/ Other |
Vivint Smart Home |
Corp/Elim |
Total |
|||||||||||
|
Revenue1 |
$ |
2,515 |
$ |
2,458 |
$ |
870 |
$ |
444 |
$ |
(6 |
) |
$ |
6,281 |
||||
|
Cost of fuel, purchased power and other cost of sales2 |
1,587 |
2,144 |
742 |
41 |
(5 |
) |
4,509 |
||||||||||
|
Economic gross margin |
928 |
314 |
128 |
403 |
(1 |
) |
1,772 |
||||||||||
|
Operations & maintenance and other cost of operations3 |
267 |
117 |
58 |
53 |
(1 |
) |
494 |
||||||||||
|
Selling, marketing, general & administrative4 |
157 |
123 |
52 |
134 |
5 |
471 |
|||||||||||
|
Other |
- |
(3 |
) |
(10 |
) |
(1 |
) |
2 |
(12 |
) |
|||||||
|
Adjusted EBITDA |
$ |
504 |
$ |
77 |
$ |
28 |
$ |
217 |
$ |
(7 |
) |
$ |
819 |
||||
|
1 Excludes MtM gain of $(75) million and contract amortization of $8 million |
|||||||||||||||||
|
2 Includes TDSP expense, capacity and emission credits |
|||||||||||||||||
|
3 Excludes other and non-recurring charges of $(45) million, ARO expense of $(1) million, deactivation costs of $9 million, stock-based compensation of $2 million and amortization of customer acquisition costs of $1 million |
|||||||||||||||||
|
4 Excludes amortization of customer acquisition costs of $27 million and stock-based compensation of $24 million |
|||||||||||||||||
|
The following table reconciles the condensed financial information to Adjusted EBITDA: |
|||||||||||||||||
|
($ in millions) |
Condensed Consolidated Results of Operations |
Interest, tax, depr., amort. |
MtM |
Deactivation |
Other adj.2 |
Adjusted EBITDA |
|||||||||||
|
Revenue |
$ |
6,348 |
$ |
8 |
$ |
(75 |
) |
$ |
- |
$ |
- |
$ |
6,281 |
||||
|
Cost of operations (excluding depreciation and amortization shown below)1 |
4,502 |
18 |
(11 |
) |
- |
- |
4,509 |
||||||||||
|
Depreciation and amortization |
315 |
(315 |
) |
- |
- |
- |
- |
||||||||||
|
Gross margin |
1,531 |
305 |
(64 |
) |
- |
- |
1,772 |
||||||||||
|
Operations & maintenance and other cost of operations |
460 |
- |
- |
(9 |
) |
43 |
494 |
||||||||||
|
Selling, marketing, general & administrative |
522 |
- |
- |
- |
(51 |
) |
471 |
||||||||||
|
Other |
241 |
(226 |
) |
- |
- |
(27 |
) |
(12 |
) |
||||||||
|
Net Income/(Loss) |
$ |
308 |
$ |
531 |
$ |
(64 |
) |
$ |
9 |
$ |
35 |
$ |
819 |
||||
|
1 Excludes operations & maintenance and other cost of operations of $460 million |
|||||||||||||||||
|
2 Other adj. includes amortization of customer acquisition costs of $28 million, stock-based compensation of $26 million, acquisition and divestiture integration and transaction costs of $23 million, NRG share of adjusted EBITDA in unconsolidated affiliates of $4 million, other and non-recurring charges of $(42) million, gain on sale of assets $(3) million and ARO expenses of $(1) million |
|||||||||||||||||
|
Appendix Table A-3: YTD Second Quarter 2024 Adjusted EBITDA Reconciliation by Operating Segment |
||||||||||||||||||
|
The following table summarizes the calculation of Adjusted EBITDA and provides a reconciliation from Net Income/(Loss): |
||||||||||||||||||
|
($ in millions) |
Texas |
East |
West/Services/ Other |
Vivint Smart Home |
Corp/Elim |
Total |
||||||||||||
|
Net Income/(Loss) |
$ |
1,315 |
$ |
1,028 |
$ |
(58 |
) |
$ |
(22 |
) |
$ |
(1,014 |
) |
$ |
1,249 |
|||
|
Plus: |
||||||||||||||||||
|
Interest expense, net |
1 |
2 |
14 |
87 |
177 |
281 |
||||||||||||
|
Income tax |
- |
(1 |
) |
(21 |
) |
- |
520 |
498 |
||||||||||
|
Loss on debt extinguishment |
- |
- |
- |
- |
260 |
260 |
||||||||||||
|
Depreciation and amortization |
130 |
45 |
70 |
288 |
20 |
553 |
||||||||||||
|
ARO expense |
4 |
(1 |
) |
- |
- |
- |
3 |
|||||||||||
|
Contract and emission credit amortization, net |
2 |
58 |
3 |
- |
- |
63 |
||||||||||||
|
EBITDA |
1,452 |
1,131 |
8 |
353 |
(37 |
) |
2,907 |
|||||||||||
|
Stock-based compensation1 |
14 |
7 |
2 |
31 |
- |
54 |
||||||||||||
|
Amortization of customer acquisition costs2 |
30 |
33 |
3 |
27 |
- |
93 |
||||||||||||
|
Adjustment to reflect NRG share of adjusted EBITDA in unconsolidated affiliates |
- |
- |
1 |
- |
- |
1 |
||||||||||||
|
Acquisition and divestiture integration and transaction costs3 |
- |
- |
- |
8 |
10 |
18 |
||||||||||||
|
Cost to achieve4 |
- |
- |
- |
- |
17 |
17 |
||||||||||||
|
Deactivation costs |
- |
9 |
2 |
- |
- |
11 |
||||||||||||
|
Loss on sale of assets |
4 |
- |
- |
- |
- |
4 |
||||||||||||
|
Other and non-recurring charges |
1 |
(1 |
) |
12 |
5 |
(6 |
) |
11 |
||||||||||
|
Impairments |
- |
- |
15 |
- |
- |
15 |
||||||||||||
|
Mark to market (MtM) (gains)/losses on economic hedges |
(830 |
) |
(619 |
) |
102 |
- |
- |
(1,347 |
) |
|||||||||
|
Adjusted EBITDA |
$ |
671 |
$ |
560 |
$ |
145 |
$ |
424 |
$ |
(16 |
) |
$ |
1,784 |
|||||
|
1 Stock-based compensation excludes $2 million reflected in cost to achieve and $1 million reflected in acquisition and divestiture integration and transaction costs |
||||||||||||||||||
|
2 Amortization of customer acquisition costs, which are excluded from the calculation of Adjusted EBITDA, is the income statement recognition of capitalized costs related to commissions and other costs related to securing the new customer |
||||||||||||||||||
|
3 Includes stock-based compensation of $1 million |
||||||||||||||||||
|
4 Includes stock-based compensation of $2 million |
||||||||||||||||||
|
YTD Second Quarter 2024 condensed financial information by Operating Segment: |
|||||||||||||||||
|
($ in millions) |
Texas |
East |
West/Services/ Other |
Vivint Smart Home |
Corp/Elim |
Total |
|||||||||||
|
Revenue1 |
$ |
4,996 |
$ |
6,049 |
$ |
2,122 |
$ |
935 |
$ |
(21 |
) |
$ |
14,081 |
||||
|
Cost of fuel, purchased power and other cost of sales2 |
3,461 |
5,010 |
1,770 |
119 |
(12 |
) |
10,348 |
||||||||||
|
Economic gross margin |
1,535 |
1,039 |
352 |
816 |
(9 |
) |
3,733 |
||||||||||
|
Operations & maintenance and other cost of operations3 |
514 |
208 |
113 |
112 |
1 |
948 |
|||||||||||
|
Selling, general and administrative costs4 |
349 |
272 |
118 |
281 |
3 |
1,023 |
|||||||||||
|
Other |
1 |
(1 |
) |
(24 |
) |
(1 |
) |
3 |
(22 |
) |
|||||||
|
Adjusted EBITDA |
$ |
671 |
$ |
560 |
$ |
145 |
$ |
424 |
$ |
(16 |
) |
$ |
1,784 |
||||
|
1 Excludes MtM gain of $(24) million and contract amortization of $17 million |
|||||||||||||||||
|
2 Includes TDSP expense, capacity and emission credits |
|||||||||||||||||
|
3 Excludes deactivation costs of $11 million, stock-based compensation of $5 million, amortization of customer acquisition costs of $4 million, ARO expense of $3 million and other and non-recurring charges of $(1) million, |
|||||||||||||||||
|
4 Excludes amortization of customer acquisition costs of $89 million, stock-based compensation of $49 million, cost to achieve of $17 million, other and non-recurring charges of $3 million and acquisition and divestiture integration and transaction costs of $2 million |
|||||||||||||||||
|
The following table reconciles the condensed financial information to Adjusted EBITDA: |
|||||||||||||||||
|
($ in millions) |
Condensed Consolidated Results of Operations |
Interest, tax, depr., amort. |
MtM |
Deactivation |
Other adj.2 |
Adjusted EBITDA |
|||||||||||
|
Revenue |
$ |
14,088 |
$ |
17 |
$ |
(24 |
) |
$ |
- |
$ |
- |
$ |
14,081 |
||||
|
Cost of operations (excluding depreciation and amortization shown below)1 |
9,071 |
(46 |
) |
1,323 |
- |
- |
10,348 |
||||||||||
|
Depreciation and amortization |
553 |
(553 |
) |
- |
- |
- |
- |
||||||||||
|
Gross margin |
4,464 |
616 |
(1,347 |
) |
- |
- |
3,733 |
||||||||||
|
Operations & maintenance and other cost of operations |
970 |
- |
- |
(11 |
) |
(11 |
) |
948 |
|||||||||
|
Selling, general and administrative costs |
1,183 |
- |
- |
- |
(160 |
) |
1,023 |
||||||||||
|
Other |
1,062 |
(779 |
) |
- |
- |
(305 |
) |
(22 |
) |
||||||||
|
Net Income/(Loss) |
$ |
1,249 |
$ |
1,395 |
$ |
(1,347 |
) |
$ |
11 |
$ |
476 |
$ |
1,784 |
||||
|
1 Excludes operations & maintenance and other cost of operations of $970 million |
|||||||||||||||||
|
2 Other adj. includes loss on debt extinguishment of $260 million, amortization of customer acquisition costs of $93 million, stock-based compensation of $54 million, acquisition and divestiture integration and transaction costs of $18 million, cost to achieve of $17 million, impairments of $15 million, other and non-recurring charges of $11 million, loss on sale of assets $4 million, ARO expense of $3 million and NRG share of adjusted EBITDA in unconsolidated affiliates of $1 million |
|||||||||||||||||
|
Appendix Table A-4: YTD Second Quarter 2023 Adjusted EBITDA Reconciliation by Operating Segment |
||||||||||||||||||
|
The following table summarizes the calculation of Adjusted EBITDA and provides a reconciliation from Net Income/(Loss): |
||||||||||||||||||
|
($ in millions) |
Texas |
East |
West/Services/ Other |
Vivint Smart Home1 |
Corp/Elim |
Total |
||||||||||||
|
Net Income/(Loss) |
$ |
1,069 |
$ |
(1,503 |
) |
$ |
(433 |
) |
$ |
(62 |
) |
$ |
(98 |
) |
$ |
(1,027 |
) |
|
|
Plus: |
||||||||||||||||||
|
Interest expense, net |
3 |
(10 |
) |
12 |
54 |
210 |
269 |
|||||||||||
|
Income tax |
- |
1 |
(46 |
) |
- |
(202 |
) |
(247 |
) |
|||||||||
|
Depreciation and amortization |
148 |
60 |
47 |
232 |
18 |
505 |
||||||||||||
|
ARO expense |
4 |
1 |
- |
- |
- |
5 |
||||||||||||
|
Contract and emission credit amortization, net |
4 |
99 |
6 |
- |
- |
109 |
||||||||||||
|
EBITDA |
1,228 |
(1,352 |
) |
(414 |
) |
224 |
(72 |
) |
(386 |
) |
||||||||
|
Stock-based compensation2 |
11 |
4 |
2 |
22 |
- |
39 |
||||||||||||
|
Amortization of customer acquisition costs3 |
26 |
22 |
2 |
4 |
- |
54 |
||||||||||||
|
Adjustment to reflect NRG share of adjusted EBITDA in unconsolidated affiliates |
- |
- |
8 |
- |
- |
8 |
||||||||||||
|
Acquisition and divestiture integration and transaction costs4 |
- |
- |
- |
37 |
58 |
95 |
||||||||||||
|
Deactivation costs |
- |
10 |
6 |
- |
- |
16 |
||||||||||||
|
(Gain) on sale of assets |
- |
(202 |
) |
- |
- |
- |
(202 |
) |
||||||||||
|
Other and non-recurring charges |
(44 |
) |
2 |
- |
3 |
- |
(39 |
) |
||||||||||
|
Mark to market (MtM) (gains)/losses on economic hedges |
(463 |
) |
1,907 |
436 |
- |
- |
1,880 |
|||||||||||
|
Adjusted EBITDA |
$ |
758 |
$ |
391 |
$ |
40 |
$ |
290 |
$ |
(14 |
) |
$ |
1,465 |
|||||
|
1Vivint Smart Home acquired in March 2023 |
||||||||||||||||||
|
2 Stock-based compensation excludes $23 million reflected in acquisition and divestiture integration and transaction costs |
||||||||||||||||||
|
3 Amortization of customer acquisition costs, which are excluded from the calculation of Adjusted EBITDA, is the income statement recognition of capitalized costs related to commissions and other costs related to securing the new customer |
||||||||||||||||||
|
4 Includes stock-based compensation of $23 million |
||||||||||||||||||
|
YTD Second Quarter 2023 condensed financial information by Operating Segment: |
||||||||||||||||||
|
($ in millions) |
Texas |
East |
West/Services/ Other |
Vivint Smart Home1 |
Corp/Elim |
Total |
||||||||||||
|
Revenue2 |
$ |
4,549 |
$ |
6,610 |
$ |
2,177 |
$ |
592 |
$ |
(5 |
) |
$ |
13,923 |
|||||
|
Cost of fuel, purchased power and other cost of sales3 |
2,954 |
5,744 |
1,927 |
52 |
(3 |
) |
10,674 |
|||||||||||
|
Economic gross margin |
1,595 |
866 |
250 |
540 |
(2 |
) |
3,249 |
|||||||||||
|
Operations & maintenance and other cost of operations4 |
529 |
220 |
127 |
71 |
(2 |
) |
945 |
|||||||||||
|
Selling, marketing, general & administrative5 |
309 |
258 |
101 |
180 |
12 |
860 |
||||||||||||
|
Other |
(1 |
) |
(3 |
) |
(18 |
) |
(1 |
) |
2 |
(21 |
) |
|||||||
|
Adjusted EBITDA |
$ |
758 |
$ |
391 |
$ |
40 |
$ |
290 |
$ |
(14 |
) |
$ |
1,465 |
|||||
|
1 Vivint Smart Home acquired in March 2023 |
||||||||||||||||||
|
2 Excludes MtM gain of $(166) million and contract amortization of $19 million |
||||||||||||||||||
|
3 Includes TDSP expense, capacity and emission credits |
||||||||||||||||||
|
4 Excludes other and non-recurring charges of $(42) million, deactivation costs of $16 million, ARO expense of $5 million, amortization of customer acquisition costs of $3 million and stock-based compensation of $3 million |
||||||||||||||||||
|
5 Excludes amortization of customer acquisition costs of $51 million, stock-based compensation of $36 million and acquisition and divestiture integration and transaction costs of $1 million |
||||||||||||||||||
|
The following table reconciles the condensed financial information to Adjusted EBITDA: |
||||||||||||||||||
|
($ in millions) |
Condensed Consolidated Results of Operations |
Interest, tax, depr., amort. |
MtM |
Deactivation |
Other adj.2 |
Adjusted EBITDA |
||||||||||||
|
Revenue |
$ |
14,070 |
$ |
19 |
$ |
(166 |
) |
$ |
- |
$ |
- |
$ |
13,923 |
|||||
|
Cost of operations (excluding depreciation and amortization shown below)1 |
12,810 |
(90 |
) |
(2,046 |
) |
- |
- |
10,674 |
||||||||||
|
Depreciation and amortization |
505 |
(505 |
) |
- |
- |
- |
- |
|||||||||||
|
Gross margin |
755 |
614 |
1,880 |
- |
- |
3,249 |
||||||||||||
|
Operations & maintenance and Other cost of operations |
930 |
- |
- |
(16 |
) |
31 |
945 |
|||||||||||
|
Selling, marketing, general & administrative |
948 |
- |
- |
- |
(88 |
) |
860 |
|||||||||||
|
Other |
(96 |
) |
(22 |
) |
- |
- |
97 |
(21 |
) |
|||||||||
|
Net (Loss)/Income |
$ |
(1,027 |
) |
$ |
636 |
$ |
1,880 |
$ |
16 |
$ |
(40 |
) |
$ |
1,465 |
||||
|
1 Excludes operations & maintenance and other cost of operations of $930 million |
||||||||||||||||||
|
2 Other adj. includes acquisition and divestiture integration and transaction costs of $95 million, amortization of customer acquisition costs of $54 million, stock-based compensation costs of $39 million, NRG share of adjusted EBITDA in unconsolidated affiliates of $8 million, ARO expense of $5 million, gain on sale of assets of $(202) million and other and non-recurring charges of $(39) million |
||||||||||||||||||
|
Appendix Table A-5: Three Months Ended June 30, 2024 and June 30, 2023 Free Cash Flow before Growth Investments (FCFbG) |
||||||||
|
The following table summarizes the calculation of FCFbG, providing a reconciliation to Cash provided by operating activities: |
||||||||
|
Three Months Ended |
||||||||
|
($ in millions) |
6/30/24 |
6/30/23 |
||||||
|
Adjusted EBITDA |
$ |
935 |
$ |
819 |
||||
|
Interest payments, net |
(84 |
) |
(114 |
) |
||||
|
Income tax |
(98 |
) |
(36 |
) |
||||
|
Net deferred revenue1 |
115 |
121 |
||||||
|
Amortization of customer fulfillment costs2 |
27 |
6 |
||||||
|
Gross capitalized contract costs3 |
(270 |
) |
(302 |
) |
||||
|
Collateral / working capital / other assets and liabilities |
431 |
76 |
||||||
|
Cash provided by operating activities |
1,056 |
570 |
||||||
|
Net payments from settlement of acquired derivatives that include financing elements |
(20 |
) |
(18 |
) |
||||
|
Acquisition and divestiture integration and transaction costs4 |
18 |
19 |
||||||
|
Proceeds from sale of land |
8 |
- |
||||||
|
Encina site improvement |
- |
4 |
||||||
|
Adjustment for change in collateral |
(371 |
) |
(57 |
) |
||||
|
Nuclear decommissioning trust liability |
- |
(17 |
) |
|||||
|
Effect of exchange rate changes on cash and cash equivalents |
2 |
- |
||||||
|
Adjusted cash provided by operating activities |
693 |
501 |
||||||
|
Maintenance capital expenditures, net5 |
(71 |
) |
(113 |
) |
||||
|
Environmental capital expenditures |
(6 |
) |
- |
|||||
|
Cost of acquisition |
47 |
37 |
||||||
|
Free Cash Flow before Growth Investments (FCFbG) |
$ |
663 |
$ |
425 |
||||
|
1 The cash impact of Net deferred revenue is the net change in the balance sheet from capitalizing proceeds received from installation and equipment sales and then recognizing those proceeds as revenue on a straight-line basis over the expected period of benefit |
||||||||
|
2 Amortization of customer fulfillment costs, which are included in the calculation of Adjusted EBITDA, are the income statement recognition of capitalized contract costs related to the sale and installation of equipment necessary for a customer to receive the Vivint Smart Home service |
||||||||
|
3 Gross capitalized contract costs represent the costs directly related and incremental to the origination of new contracts, modification of existing contracts or to the fulfillment of the related subscriber contracts; these costs include installed products, commissions, other compensation and cost of installation of new or upgraded customer contracts; these costs are amortized on a straight-line basis over the expected period of benefit |
||||||||
|
4 Three months ended 6/30/24 includes $10 million Cost to achieve payments; three months ended 6/30/23 excludes $3 million non-cash stock-based compensation |
||||||||
|
5 Three months ended 6/30/23 includes W.A. Parish Unit 8 insurance recoveries related to property, plant and equipment of $50 million |
||||||||
|
Appendix Table A-6: Six Months Ended June 30, 2024 and 2023 Free Cash Flow before Growth Investments (FCFbG) |
||||||||
|
The following table summarizes the calculation of FCFbG, providing a reconciliation to Cash (used)/provided by operating activities: |
||||||||
|
Six Months Ended |
||||||||
|
($ in millions) |
6/30/24 |
6/30/23 |
||||||
|
Adjusted EBITDA |
$ |
1,784 |
$ |
1,465 |
||||
|
Interest payments, net |
(275 |
) |
(205 |
) |
||||
|
Income tax |
(106 |
) |
(32 |
) |
||||
|
Net deferred revenue1 |
51 |
119 |
||||||
|
Amortization of customer fulfillment costs2 |
48 |
6 |
||||||
|
Gross capitalized contract costs3 |
(439 |
) |
(357 |
) |
||||
|
Collateral/working capital/other assets and liabilities |
260 |
(2,024 |
) |
|||||
|
Cash provided by/(used by) operating activities |
1,323 |
(1,028 |
) |
|||||
|
Net (payments)/receipts from settlement of acquired derivatives that include financing elements |
(12 |
) |
318 |
|||||
|
Acquisition and divestiture integration and transaction costs4 |
35 |
75 |
||||||
|
Astoria fees |
- |
3 |
||||||
|
Proceeds from sale of land |
8 |
- |
||||||
|
Encina site improvement |
- |
7 |
||||||
|
Adjustment for change in collateral |
(660 |
) |
1,355 |
|||||
|
Nuclear decommissioning trust liability |
- |
(5 |
) |
|||||
|
Effect of exchange rate changes on cash and cash equivalents |
- |
3 |
||||||
|
Adjusted cash provided by operating activities |
694 |
728 |
||||||
|
Maintenance capital expenditures, net5 |
(123 |
) |
(154 |
) |
||||
|
Environmental capital expenditures |
(8 |
) |
- |
|||||
|
Cost of acquisition |
60 |
54 |
||||||
|
Free Cash Flow before Growth Investments (FCFbG) |
$ |
623 |
$ |
628 |
||||
|
1 The cash impact of Net deferred revenue is the net change in the balance sheet from capitalizing proceeds received from installation and equipment sales and then recognizing those proceeds as revenue on a straight-line basis over the expected period of benefit |
||||||||
|
2 Amortization of customer fulfillment costs, which are included in the calculation of Adjusted EBITDA, are the income statement recognition of capitalized contract costs related to the sale and installation of equipment necessary for a customer to receive the Vivint Smart Home service |
||||||||
|
3 Gross capitalized contract costs represent the costs directly related and incremental to the origination of new contracts, modification of existing contracts or to the fulfillment of the related subscriber contracts; these costs include installed products, commissions, other compensation and cost of installation of new or upgraded customer contracts; these costs are amortized on a straight-line basis over the expected period of benefit |
||||||||
|
4 Six months ended 6/30/24 includes $19 million Cost to achieve payments and excludes $2 million non-cash stock-based compensation; six months ended 6/30/23 excludes $20 million non-cash stock-based compensation |
||||||||
|
5 Six months ended 6/30/24 includes W.A. Parish Unit 8 insurance recoveries related to property, plant and equipment of $3 million; six months ended 6/30/23 includes W.A. Parish Unit 8 and Limestone Unit 1 insurance recoveries related to property, plant and equipment of $121 million |
||||||||
|
Appendix Table A-7: Six Months Ended June 30, 2024 Sources and Uses of Liquidity |
|||
|
The following table summarizes the sources and uses of liquidity for the six months ended June 30, 2024: |
|||
|
($ in millions) |
Six months ended June 30, 2024 |
||
|
Sources: |
|||
|
Adjusted cash provided by operating activities |
694 |
||
|
Proceeds from issuance of long-term debt |
875 |
||
|
Change in availability under revolving credit facility and collective collateral facilities |
672 |
||
|
Return of cash collateral paid in support of energy risk management activities |
57 |
||
|
Proceeds from sales of assets, net of cash disposed |
11 |
||
|
Uses: |
|||
|
Repayments of long-term debt and finance leases |
(956 |
) |
|
|
Payments for debt extinguishment costs |
(257 |
) |
|
|
Payments of dividends to preferred and common stockholders |
(204 |
) |
|
|
Maintenance capital expenditures, net1 |
(131 |
) |
|
|
Payments for share repurchase activity |
(90 |
) |
|
|
Investments and integration capital expenditures |
(38 |
) |
|
|
Payments for shares repurchased in lieu of tax withholdings |
(35 |
) |
|
|
Acquisition and divestiture integration and transaction costs |
(35 |
) |
|
|
Payments for acquisitions of businesses and assets, net of cash acquired |
(32 |
) |
|
|
Payments of debt issuance costs |
(12 |
) |
|
|
Net purchases of emission allowances |
(11 |
) |
|
|
Other investing and financing |
(9 |
) |
|
|
Change in Total Liquidity |
$ |
499 |
|
|
1 Includes $3 million of W.A. Parish Unit 8 insurance recoveries related to property, plant and equipment |
|||
|
Appendix Table A-8: 2024 Guidance Reconciliations |
|||
|
The following table summarizes the calculation of Adjusted EBITDA providing reconciliation to Net Income, and the calculation of FCFbG providing a reconciliation to Cash provided by operating activities: |
|||
|
2024 |
|||
|
($ in millions) |
Guidance |
||
|
Net Income1 |
$ |
750 - 1,000 |
|
|
Interest expense, net |
640 |
||
|
Income tax |
345 |
||
|
Depreciation and amortization |
1,075 |
||
|
ARO expense |
25 |
||
|
Amortization of customer acquisition costs2 |
215 |
||
|
Stock-based compensation3 |
100 |
||
|
Acquisition and divestiture integration and transaction costs |
55 |
||
|
Other4 |
95 |
||
|
Adjusted EBITDA |
3,300 - 3,550 |
||
|
Interest payments, net |
(600) |
||
|
Income tax |
(160) |
||
|
Net deferred revenue5 |
190 |
||
|
Amortization of customer fulfillment costs6 |
130 |
||
|
Gross capitalized contract costs7 |
(830) |
||
|
Working capital/other assets and liabilities8 |
(205) |
||
|
Cash provided by operating activities9 |
1,825 - 2,075 |
||
|
Acquisition and other costs8 |
124 |
||
|
Adjusted cash provided by operating activities |
1,949 - 2,199 |
||
|
Maintenance capital expenditures, net10 |
(240) - (260) |
||
|
Environmental capital expenditures |
(20) - (30) |
||
|
Cost of acquisition |
145 |
||
|
Free Cash Flow before Growth Investments (FCFbG) |
$ |
1,825 - 2,075 |
|
|
1 For purposes of guidance, fair value adjustments related to derivatives are assumed to be zero |
|||
|
2 Amortization of customer acquisition costs is the income statement recognition of capitalized costs related to commissions and other costs related to securing new customers. NRG amortization of customer acquisition costs, excluding Vivint, is expected to be $135 million and Vivint is expected to be $80 million |
|||
|
3 NRG stock-based compensation, excluding Vivint, is expected to be $40 million and Vivint is expected to be $60 million |
|||
|
4 Includes adjustments for sale of assets, adjustments to reflect NRG share of Adjusted EBITDA in unconsolidated affiliates, deactivation costs, other non-recurring expenses, and does not include the adjustment for Loss on debt extinguishment which was $260 million as of June 30, 2024 |
|||
|
5 The cash impact of Net deferred revenue is the net change in the balance sheet from capitalizing proceeds received from installation and equipment and then recognizing those proceeds as revenue on a straight-line basis over the expected period of benefit |
|||
|
6 Amortization of customer fulfillment costs, which are included in the calculation of Adjusted EBITDA, are the income statement recognition of capitalized contract costs related to the sale and installation of equipment necessary for a customer to receive the Vivint Smart Home service |
|||
|
7 Gross capitalized contract costs represent the costs directly related and incremental to the origination of new contracts, modification of existing contracts or to the fulfillment of the related subscriber contracts; these costs include installed products, commissions, other compensation, and cost of installation of new or upgraded customer contracts; these costs are amortized on a straight-line basis over the expected period of benefit |
|||
|
8 Working capital / other assets and liabilities include payments for Acquisition and divestiture integration and transaction costs, which is adjusted in Acquisition and other costs |
|||
|
9 Excludes fair value adjustments related to derivatives and changes in collateral deposits in support of risk management activities |
|||
|
10 Includes W.A. Parish Unit 8 expected insurance recoveries related to property, plant and equipment |
|||
|
Appendix Table A-9: Actual Full Year 2023 Adjusted EBITDA Reconciliation for Airtron |
|||
|
The following table summarizes the calculation of Adjusted EBITDA and provides a reconciliation from Net Income: |
|||
|
($ in millions) |
Airtron (Unaudited) |
||
|
Net Income |
$ |
29 |
|
|
Plus: |
|||
|
Depreciation and amortization |
28 |
||
|
EBITDA |
57 |
||
|
Other costs |
1 |
||
|
Adjusted EBITDA |
$ |
58 |
|
EBITDA and Adjusted EBITDA are non-GAAP financial measures. These measurements are not recognized in accordance with GAAP and should not be viewed as an alternative to GAAP measures of performance. The presentation of Adjusted EBITDA should not be construed as an inference that NRG's future results will be unaffected by unusual or non-recurring items.
EBITDA represents net income before interest expense (including loss on debt extinguishment), income taxes, depreciation and amortization, asset retirement obligation expenses, contract amortization consisting of amortization of power and fuel contracts and amortization of emission allowances. EBITDA is presented because NRG considers it an important supplemental measure of its performance and believes debt-holders frequently use EBITDA to analyze operating performance and debt service capacity. EBITDA has limitations as an analytical tool, and you should not consider it in isolation, or as a substitute for analysis of our operating results as reported under GAAP. Some of these limitations are:
- EBITDA does not reflect cash expenditures, or future requirements for capital expenditures, or contractual commitments;
- EBITDA does not reflect changes in, or cash requirements for, working capital needs;
- EBITDA does not reflect the significant interest expense, or the cash requirements necessary to service interest or principal payments, on debt or cash income tax payments;
- Although depreciation and amortization are non-cash charges, the assets being depreciated and amortized will often have to be replaced in the future, and EBITDA does not reflect any cash requirements for such replacements; and
- Other companies in this industry may calculate EBITDA differently than NRG does, limiting its usefulness as a comparative measure.
Because of these limitations, EBITDA should not be considered as a measure of discretionary cash available to use to invest in the growth of NRG's business. NRG compensates for these limitations by relying primarily on our GAAP results and using EBITDA and Adjusted EBITDA only supplementally. See the statements of cash flow included in the financial statements that are a part of this news release.
Adjusted EBITDA is presented as a further supplemental measure of operating performance. As NRG defines it, Adjusted EBITDA represents EBITDA excluding the impact of stock-based compensation, amortization of customer acquisition costs (primarily amortized commissions), impairment losses, deactivation costs, gains or losses on sales, dispositions or retirements of assets, any mark-to-market gains or losses from forward position of economic hedges, adjustments to exclude the Adjusted EBITDA related to the non-controlling interest, gains or losses on the repurchase, modification or extinguishment of debt, the impact of restructuring and any extraordinary, unusual or non-recurring items, plus adjustments to reflect the Adjusted EBITDA from our unconsolidated investments. The reader is encouraged to evaluate each adjustment and the reasons NRG considers it appropriate for supplemental analysis. As an analytical tool, Adjusted EBITDA is subject to all of the limitations applicable to EBITDA. In addition, in evaluating Adjusted EBITDA, the reader should be aware that in the future NRG may incur expenses similar to the adjustments in this news release.
Management believes Adjusted EBITDA is useful to investors and other users of NRG's financial statements in evaluating its operating performance because it provides an additional tool to compare business performance across companies and across periods and adjusts for items that we do not consider indicative of NRG's future operating performance. This measure is widely used by debt-holders to analyze operating performance and debt service capacity and by equity investors to measure our operating performance without regard to items such as interest expense, taxes, depreciation and amortization, which can vary substantially from company to company depending upon accounting methods and book value of assets, capital structure and the method by which assets were acquired. Management uses Adjusted EBITDA as a measure of operating performance to assist in comparing performance from period to period on a consistent basis and to readily view operating trends, as a measure for planning and forecasting overall expectations, and for evaluating actual results against such expectations, and in communications with NRG's Board of Directors, shareholders, creditors, analysts and investors concerning its financial performance.
Adjusted Cash provided by operating activities is a non-GAAP measure NRG provides to show Cash provided/(used) by operating activities with the reclassification of net payments of derivative contracts acquired in business combinations from financing to operating cash flow, as well as the add back of merger, integration, related restructuring costs, changes in the nuclear decommissioning trust liability, and the impact of extraordinary, unusual or non-recurring items. The Company provides the reader with this alternative view of Cash provided/(used) by operating activities because the cash settlement of these derivative contracts materially impact operating revenues and cost of sales, while GAAP requires NRG to treat them as if there was a financing activity associated with the contracts as of the acquisition dates. The Company adds back merger, integration related restructuring costs as they are one time and unique in nature and do not reflect ongoing Cash Flows from Operating Activities and they are fully disclosed to investors. The company excludes changes in the nuclear decommissioning trust liability as these amounts are offset by changes in the decommissioning fund shown in Cash Flows from Investing Activities.
Free Cash Flow before Growth Investments is Adjusted Cash provided by operating activities less maintenance and environmental capital expenditures, net of funding and insurance recoveries related to property, plant and equipment, dividends from preferred instruments treated as debt by ratings agencies, and distributions to non-controlling interests and is used by NRG predominantly as a forecasting tool to estimate cash available for debt reduction and other capital allocation alternatives. The reader is encouraged to evaluate each of these adjustments and the reasons NRG considers them appropriate for supplemental analysis. Because we have mandatory debt service requirements (and other non-discretionary expenditures) investors should not rely on Free Cash Flow before Growth Investments as a measure of cash available for discretionary expenditures.
Free Cash Flow before Growth Investments is utilized by Management in making decisions regarding the allocation of capital. Free Cash Flow before Growth Investments is presented because the Company believes it is a useful tool for assessing the financial performance in the current period. In addition, NRG's peers evaluate cash available for allocation in a similar manner and accordingly, it is a meaningful indicator for investors to benchmark NRG's performance against its peers. Free Cash Flow before Growth Investments is a performance measure and is not intended to represent Net Income/(Loss), Cash provided/(used) by operating activities (the most directly comparable U.S. GAAP measure), or liquidity and is not necessarily comparable to similarly titled measures reported by other companies.
View source version on businesswire.com: https://www.businesswire.com/news/home/20240807637304/en/
Media
Chevalier Gray
832.763.3454
Investors
Brendan Mulhern
609.524.4767
Source: NRG Energy, Inc.