XML 91 R80.htm IDEA: XBRL DOCUMENT v3.7.0.1
Condensed Consolidating Financial Information - STATEMENTS OF OPERATIONS (Details) - USD ($)
$ in Millions
3 Months Ended 6 Months Ended
Jun. 30, 2017
Jun. 30, 2016
Jun. 30, 2017
Jun. 30, 2016
Operating Revenues        
Total operating revenues $ 2,701 $ 2,248 $ 5,083 $ 4,907
Operating Costs and Expenses        
Cost of operations 1,837 1,443 3,696 3,271
Depreciation and amortization 260 262 517 528
Impairment losses 63 56 63 56
Selling, general and administrative 223 266 482 520
Acquisition-related transaction and integration costs 1 5 2 6
Development activity expenses 18 18 35 44
Total operating costs and expenses 2,402 2,050 4,795 4,425
Other income - affiliate 42 48 90 96
Gain/(loss) on sale of assets 2 (83) 4 (83)
Operating Income/(Loss) 343 163 382 495
Other Income/(Expense)        
Equity in earnings/(losses) of consolidated subsidiaries 0 0 0 0
Equity in (losses)/earnings of unconsolidated affiliates (3) 4 2 (3)
Gain/(impairment loss) on investment 0 7 0 (139)
Other income 10 5 18 22
Loss on debt extinguishment, net 0 (80) (2) (69)
Interest expense (247) (237) (471) (479)
Total other expense (240) (301) (453) (668)
Income/(Loss) from Continuing Operations Before Income Taxes 103 (138) (71) (173)
Income tax expense/(benefit) 4 25 (1) 47
Income/(Loss) from Continuing Operations 99 (163) (70) (220)
Loss from discontinued operations, net of income tax (741) (113) (775) (9)
Net Income/(Loss) (642) (276) (845) (229)
Less: Net (loss)/income attributable to noncontrolling interest and redeemable noncontrolling interests (16) (5) (55) (40)
Net Income/(Loss) Attributable to NRG Energy, Inc. (626) (271) (790) (189)
Eliminations        
Operating Revenues        
Total operating revenues (46) (37) (125) (58)
Operating Costs and Expenses        
Cost of operations (44) (37) (125) (61)
Depreciation and amortization 0 0 0 0
Impairment losses 0 0 0 0
Selling, general and administrative (1) 0 (2) 0
Acquisition-related transaction and integration costs 0 0 0 0
Development activity expenses 0 0 0 0
Total operating costs and expenses (45) (37) (127) (61)
Other income - affiliate 0   0  
Gain/(loss) on sale of assets 0 0 0 0
Operating Income/(Loss) (1) 0 2 3
Other Income/(Expense)        
Equity in earnings/(losses) of consolidated subsidiaries 88 18 125 (191)
Equity in (losses)/earnings of unconsolidated affiliates (34) (46) (36) (55)
Gain/(impairment loss) on investment   0   0
Other income 0 0 0 (1)
Loss on debt extinguishment, net   0 0 0
Interest expense 0 0 0
Total other expense 54 (28) 89 (247)
Income/(Loss) from Continuing Operations Before Income Taxes 53 (28) 91 (244)
Income tax expense/(benefit) 0 0 0 0
Income/(Loss) from Continuing Operations 53 (28) 91 (244)
Loss from discontinued operations, net of income tax 0   0  
Net Income/(Loss) 53 (28) 91 (244)
Less: Net (loss)/income attributable to noncontrolling interest and redeemable noncontrolling interests (35) (46) (34) (53)
Net Income/(Loss) Attributable to NRG Energy, Inc. 88 18 125 (191)
Guarantor Subsidiaries        
Operating Revenues        
Total operating revenues 1,758 1,716 3,357 3,655
Operating Costs and Expenses        
Cost of operations 1,307 1,128 2,568 2,559
Depreciation and amortization 102 112 203 225
Impairment losses 42 0 42 0
Selling, general and administrative 86 93 184 191
Acquisition-related transaction and integration costs 0 0 0 0
Development activity expenses 0 0 0 0
Total operating costs and expenses 1,537 1,333 2,997 2,975
Other income - affiliate 0   0  
Gain/(loss) on sale of assets 2 0 4 0
Operating Income/(Loss) 223 383 364 680
Other Income/(Expense)        
Equity in earnings/(losses) of consolidated subsidiaries 57 (50) (20) (81)
Equity in (losses)/earnings of unconsolidated affiliates 0 2 0 3
Gain/(impairment loss) on investment   0   0
Other income 0 1 1 2
Loss on debt extinguishment, net   0 0 0
Interest expense (4) (4) (7) (7)
Total other expense 53 (51) (26) (83)
Income/(Loss) from Continuing Operations Before Income Taxes 276 332 338 597
Income tax expense/(benefit) 113 128 131 228
Income/(Loss) from Continuing Operations 163 204 207 369
Loss from discontinued operations, net of income tax 0   0  
Net Income/(Loss) 163 204 207 369
Less: Net (loss)/income attributable to noncontrolling interest and redeemable noncontrolling interests 0 0 0 0
Net Income/(Loss) Attributable to NRG Energy, Inc. 163 204 207 369
Non-Guarantor Subsidiaries        
Operating Revenues        
Total operating revenues 989 569 1,851 1,310
Operating Costs and Expenses        
Cost of operations 558 342 1,222 754
Depreciation and amortization 150 144 298 291
Impairment losses 21 56 21 56
Selling, general and administrative 38 46 84 95
Acquisition-related transaction and integration costs 1 0 2 0
Development activity expenses 13 13 25 32
Total operating costs and expenses 781 601 1,652 1,228
Other income - affiliate 0   0  
Gain/(loss) on sale of assets 0 0 0 0
Operating Income/(Loss) 208 (32) 199 82
Other Income/(Expense)        
Equity in earnings/(losses) of consolidated subsidiaries (22) (35) (57) (70)
Equity in (losses)/earnings of unconsolidated affiliates 676 41 707 39
Gain/(impairment loss) on investment   0   (139)
Other income 7 2 12 19
Loss on debt extinguishment, net   (4) (2) (4)
Interest expense (121) (101) (225) (207)
Total other expense 540 (97) 435 (362)
Income/(Loss) from Continuing Operations Before Income Taxes 748 (129) 634 (280)
Income tax expense/(benefit) 267 (33) 237 (94)
Income/(Loss) from Continuing Operations 481 (96) 397 (186)
Loss from discontinued operations, net of income tax (741) (116) (775) (15)
Net Income/(Loss) (260) (212) (378) (201)
Less: Net (loss)/income attributable to noncontrolling interest and redeemable noncontrolling interests (9) 10 (46) (23)
Net Income/(Loss) Attributable to NRG Energy, Inc. (251) (222) (332) (178)
NRG Energy, Inc. (Note Issuer)        
Operating Revenues        
Total operating revenues 0 0 0 0
Operating Costs and Expenses        
Cost of operations 16 10 31 19
Depreciation and amortization 8 6 16 12
Impairment losses 0 0 0 0
Selling, general and administrative 100 127 216 234
Acquisition-related transaction and integration costs 0 5 0 6
Development activity expenses 5 5 10 12
Total operating costs and expenses 129 153 273 283
Other income - affiliate 42 48 90 96
Gain/(loss) on sale of assets 0 (83) 0 (83)
Operating Income/(Loss) (87) (188) (183) (270)
Other Income/(Expense)        
Equity in earnings/(losses) of consolidated subsidiaries (123) 67 (48) 342
Equity in (losses)/earnings of unconsolidated affiliates (645) 7 (669) 10
Gain/(impairment loss) on investment   7   0
Other income 3 2 5 2
Loss on debt extinguishment, net   (76) 0 (65)
Interest expense (122) (132) (239) (265)
Total other expense (887) (125) (951) 24
Income/(Loss) from Continuing Operations Before Income Taxes (974) (313) (1,134) (246)
Income tax expense/(benefit) (376) (70) (369) (87)
Income/(Loss) from Continuing Operations (598) (243) (765) (159)
Loss from discontinued operations, net of income tax 0 3 0 6
Net Income/(Loss) (598) (240) (765) (153)
Less: Net (loss)/income attributable to noncontrolling interest and redeemable noncontrolling interests 28 31 25 36
Net Income/(Loss) Attributable to NRG Energy, Inc. $ (626) $ (271) $ (790) $ (189)