XML 109 R98.htm IDEA: XBRL DOCUMENT v3.19.2
Condensed Consolidating Financial Information - CONSOLIDATING STATEMENTS OF CASH FLOWS (Details) - USD ($)
$ in Millions
3 Months Ended 6 Months Ended
Jun. 30, 2019
Jun. 30, 2018
Jun. 30, 2019
Jun. 30, 2018
Cash Flows from Operating Activities        
Net (loss)/income $ 202 $ 96 $ 684 $ 329
Income/(loss) from discontinued operations 13 69 401 64
Income/(loss) from continuing operations 189 27 283 265
Adjustments to reconcile net income to net cash provided/(used) by operating activities:        
Distributions and equity in (earnings)/losses of unconsolidated affiliates and consolidated subsidiaries     22 12
Depreciation, amortization and accretion     184 252
Provision for bad debts     52 30
Amortization of nuclear fuel     27 24
Amortization of financing costs and debt discount/premiums     13 13
Loss on debt extinguishment, net     47 3
Amortization of intangibles and out-of-market contracts     14 20
Amortization of unearned equity compensation     10 15
(Loss)/gain on sale and disposal of assets     1 (16)
Impairment losses     1 88
Changes in derivative instruments     (22) (145)
Changes in deferred income taxes and liability for uncertain tax benefits     (5) (2)
Changes in collateral deposits in support of energy risk management activities     125 (9)
Changes in nuclear decommissioning trust liability     17 41
Loss on deconsolidation of Ivanpah project     0 22
Changes in other working capital     (388) (349)
Cash provided/(used) by continuing operations     381 264
Cash provided/(used) by discontinued operations     8 249
Net Cash Provided/(Used) by Operating Activities     389 513
Cash Flows from Investing Activities        
Intercompany dividends     0 0
Payments for acquisitions of businesses     (21) (211)
Capital expenditures     (107) (282)
Net purchases of /proceeds from emission allowances     (1) 3
Investments in nuclear decommissioning trust fund securities     (209) (346)
Proceeds from the sale of nuclear decommissioning trust fund securities     191 303
Proceeds from sale of assets, net of cash disposed and sale of discontinued operations, net of fees     1,289 146
Deconsolidation of Ivanpah project     0 (160)
Net contributions for investments in unconsolidated affiliates     7 (15)
Contributions to discontinued operations     (44) (16)
Cash (used)/provided by continuing operations     1,105 (578)
Cash used by discontinued operations     (2) (584)
Net Cash (Used)/Provided by Investing Activities     1,103 (1,162)
Cash Flows from Financing Activities        
Payments from/(for) intercompany loans     0 0
Intercompany dividends     0 0
Payments of dividends to common stockholders     (16) (19)
Payments for treasury stock     (1,039) (500)
Payments for debt extinguishment     (24) 0
Distributions to noncontrolling interests from subsidiaries     (1) (14)
Proceeds from issuance of common stock     2 11
Proceeds from issuance of long-term debt     1,833  
Proceeds from issuance of short and long-term debt     1,833 994
Payment of debt issuance costs     (33) (19)
Payments for short and long-term debt     (2,485) (348)
Cash (used)/provided by continuing operations     (1,763) 105
Cash provided by discontinued operations     43 345
Net Cash (Used)/Provided by Financing Activities     (1,720) 450
Change in cash from discontinued operations     49 10
Net Decrease in Cash and Cash Equivalents, Funds Deposited by Counterparties and Restricted Cash     (277) (209)
Cash and Cash Equivalents, Funds Deposited by Counterparties and Restricted Cash at Beginning of Period     613 1,086
Cash and Cash Equivalents, Funds Deposited by Counterparties and Restricted Cash at End of Period 336 877 336 877
Eliminations        
Cash Flows from Operating Activities        
Net (loss)/income (432) (358) (741) (691)
Income/(loss) from discontinued operations 0 0 0 0
Income/(loss) from continuing operations (432) (358) (741) (691)
Adjustments to reconcile net income to net cash provided/(used) by operating activities:        
Distributions and equity in (earnings)/losses of unconsolidated affiliates and consolidated subsidiaries     741 691
Depreciation, amortization and accretion     0 0
Provision for bad debts     0 0
Amortization of nuclear fuel     0 0
Amortization of financing costs and debt discount/premiums     0 0
Loss on debt extinguishment, net     0 0
Amortization of intangibles and out-of-market contracts     0 0
Amortization of unearned equity compensation     0 0
(Loss)/gain on sale and disposal of assets     0 0
Impairment losses     0 0
Changes in derivative instruments     0 0
Changes in deferred income taxes and liability for uncertain tax benefits     0 0
Changes in collateral deposits in support of energy risk management activities     0 0
Changes in nuclear decommissioning trust liability     0 0
Loss on deconsolidation of Ivanpah project       0
Changes in other working capital     0 0
Cash provided/(used) by continuing operations     0 0
Cash provided/(used) by discontinued operations     0 0
Net Cash Provided/(Used) by Operating Activities     0 0
Cash Flows from Investing Activities        
Intercompany dividends     (738) (157)
Payments for acquisitions of businesses     0 0
Capital expenditures     0 0
Net purchases of /proceeds from emission allowances     0 0
Investments in nuclear decommissioning trust fund securities     0 0
Proceeds from the sale of nuclear decommissioning trust fund securities     0 0
Proceeds from sale of assets, net of cash disposed and sale of discontinued operations, net of fees     0
Deconsolidation of Ivanpah project       0
Net contributions for investments in unconsolidated affiliates     0 0
Contributions to discontinued operations     0 0
Cash (used)/provided by continuing operations     (738) (157)
Cash used by discontinued operations     0 0
Net Cash (Used)/Provided by Investing Activities     (738) (157)
Cash Flows from Financing Activities        
Payments from/(for) intercompany loans     0 0
Intercompany dividends     738 157
Payments of dividends to common stockholders     0 0
Payments for treasury stock     0 0
Payments for debt extinguishment     0  
Distributions to noncontrolling interests from subsidiaries     0 0
Proceeds from issuance of common stock     0 0
Proceeds from issuance of long-term debt     0  
Proceeds from issuance of short and long-term debt       0
Payment of debt issuance costs     0 0
Payments for short and long-term debt     0 0
Cash (used)/provided by continuing operations     738 157
Cash provided by discontinued operations     0 0
Net Cash (Used)/Provided by Financing Activities     738 157
Change in cash from discontinued operations     0 0
Net Decrease in Cash and Cash Equivalents, Funds Deposited by Counterparties and Restricted Cash     0 0
Cash and Cash Equivalents, Funds Deposited by Counterparties and Restricted Cash at Beginning of Period     0 0
Cash and Cash Equivalents, Funds Deposited by Counterparties and Restricted Cash at End of Period 0 0 0 0
Guarantor Subsidiaries        
Cash Flows from Operating Activities        
Net (loss)/income 389 211 644 542
Income/(loss) from discontinued operations 0 15 9 30
Income/(loss) from continuing operations 389 196 635 512
Adjustments to reconcile net income to net cash provided/(used) by operating activities:        
Distributions and equity in (earnings)/losses of unconsolidated affiliates and consolidated subsidiaries     (12) (8)
Depreciation, amortization and accretion     115 136
Provision for bad debts     42 30
Amortization of nuclear fuel     27 24
Amortization of financing costs and debt discount/premiums     0 0
Loss on debt extinguishment, net     0 0
Amortization of intangibles and out-of-market contracts     13 16
Amortization of unearned equity compensation     0 0
(Loss)/gain on sale and disposal of assets     (3) (3)
Impairment losses     1 0
Changes in derivative instruments     (28) (154)
Changes in deferred income taxes and liability for uncertain tax benefits     0 221
Changes in collateral deposits in support of energy risk management activities     128 (5)
Changes in nuclear decommissioning trust liability     17 41
Loss on deconsolidation of Ivanpah project       0
Changes in other working capital     (343) 152
Cash provided/(used) by continuing operations     592 962
Cash provided/(used) by discontinued operations     17 50
Net Cash Provided/(Used) by Operating Activities     609 1,012
Cash Flows from Investing Activities        
Intercompany dividends     0 0
Payments for acquisitions of businesses     (21) (2)
Capital expenditures     (77) (103)
Net purchases of /proceeds from emission allowances     (1) 3
Investments in nuclear decommissioning trust fund securities     (209) (346)
Proceeds from the sale of nuclear decommissioning trust fund securities     191 303
Proceeds from sale of assets, net of cash disposed and sale of discontinued operations, net of fees     1 11
Deconsolidation of Ivanpah project       0
Net contributions for investments in unconsolidated affiliates     0 0
Contributions to discontinued operations     0 0
Cash (used)/provided by continuing operations     (116) (134)
Cash used by discontinued operations     0 2
Net Cash (Used)/Provided by Investing Activities     (116) (132)
Cash Flows from Financing Activities        
Payments from/(for) intercompany loans     206 (611)
Intercompany dividends     (738) (157)
Payments of dividends to common stockholders     0 0
Payments for treasury stock     0 0
Payments for debt extinguishment     0  
Distributions to noncontrolling interests from subsidiaries     0 0
Proceeds from issuance of common stock     0 0
Proceeds from issuance of long-term debt     0  
Proceeds from issuance of short and long-term debt       0
Payment of debt issuance costs     0 0
Payments for short and long-term debt     0 0
Cash (used)/provided by continuing operations     (532) (768)
Cash provided by discontinued operations     0 0
Net Cash (Used)/Provided by Financing Activities     (532) (768)
Change in cash from discontinued operations     17 52
Net Decrease in Cash and Cash Equivalents, Funds Deposited by Counterparties and Restricted Cash     (56) 60
Cash and Cash Equivalents, Funds Deposited by Counterparties and Restricted Cash at Beginning of Period     95 41
Cash and Cash Equivalents, Funds Deposited by Counterparties and Restricted Cash at End of Period 39 101 39 101
Non-Guarantor Subsidiaries        
Cash Flows from Operating Activities        
Net (loss)/income 44 93 98 32
Income/(loss) from discontinued operations 0 80 5 60
Income/(loss) from continuing operations 44 13 93 (28)
Adjustments to reconcile net income to net cash provided/(used) by operating activities:        
Distributions and equity in (earnings)/losses of unconsolidated affiliates and consolidated subsidiaries     22 11
Depreciation, amortization and accretion     53 99
Provision for bad debts     4 0
Amortization of nuclear fuel     0 0
Amortization of financing costs and debt discount/premiums     0 1
Loss on debt extinguishment, net     0 0
Amortization of intangibles and out-of-market contracts     1 4
Amortization of unearned equity compensation     0 0
(Loss)/gain on sale and disposal of assets     1 (13)
Impairment losses     0 88
Changes in derivative instruments     (32) 19
Changes in deferred income taxes and liability for uncertain tax benefits     (3) (47)
Changes in collateral deposits in support of energy risk management activities     (3) (4)
Changes in nuclear decommissioning trust liability     0 0
Loss on deconsolidation of Ivanpah project       22
Changes in other working capital     (64) (56)
Cash provided/(used) by continuing operations     72 96
Cash provided/(used) by discontinued operations     (9) 199
Net Cash Provided/(Used) by Operating Activities     63 295
Cash Flows from Investing Activities        
Intercompany dividends     0 0
Payments for acquisitions of businesses     0 (209)
Capital expenditures     (15) (149)
Net purchases of /proceeds from emission allowances     0 0
Investments in nuclear decommissioning trust fund securities     0 0
Proceeds from the sale of nuclear decommissioning trust fund securities     0 0
Proceeds from sale of assets, net of cash disposed and sale of discontinued operations, net of fees     400 0
Deconsolidation of Ivanpah project       (160)
Net contributions for investments in unconsolidated affiliates     7 (15)
Contributions to discontinued operations     (44) (16)
Cash (used)/provided by continuing operations     348 (549)
Cash used by discontinued operations     (2) (586)
Net Cash (Used)/Provided by Investing Activities     346 (1,135)
Cash Flows from Financing Activities        
Payments from/(for) intercompany loans     (375) 204
Intercompany dividends     0 0
Payments of dividends to common stockholders     0 0
Payments for treasury stock     0 0
Payments for debt extinguishment     0  
Distributions to noncontrolling interests from subsidiaries     (1) (14)
Proceeds from issuance of common stock     0 0
Proceeds from issuance of long-term debt     0  
Proceeds from issuance of short and long-term debt       163
Payment of debt issuance costs     0 0
Payments for short and long-term debt     (53) (63)
Cash (used)/provided by continuing operations     (429) 290
Cash provided by discontinued operations     43 345
Net Cash (Used)/Provided by Financing Activities     (386) 635
Change in cash from discontinued operations     32 (42)
Net Decrease in Cash and Cash Equivalents, Funds Deposited by Counterparties and Restricted Cash     (9) (163)
Cash and Cash Equivalents, Funds Deposited by Counterparties and Restricted Cash at Beginning of Period     38 425
Cash and Cash Equivalents, Funds Deposited by Counterparties and Restricted Cash at End of Period 29 262 29 262
NRG Energy, Inc. (Note Issuer)        
Cash Flows from Operating Activities        
Net (loss)/income 201 150 683 446
Income/(loss) from discontinued operations 13 (26) 387 (26)
Income/(loss) from continuing operations 188 176 296 472
Adjustments to reconcile net income to net cash provided/(used) by operating activities:        
Distributions and equity in (earnings)/losses of unconsolidated affiliates and consolidated subsidiaries     (729) (682)
Depreciation, amortization and accretion     16 17
Provision for bad debts     6 0
Amortization of nuclear fuel     0 0
Amortization of financing costs and debt discount/premiums     13 12
Loss on debt extinguishment, net     47 3
Amortization of intangibles and out-of-market contracts     0 0
Amortization of unearned equity compensation     10 15
(Loss)/gain on sale and disposal of assets     3 0
Impairment losses     0 0
Changes in derivative instruments     38 (10)
Changes in deferred income taxes and liability for uncertain tax benefits     (2) (176)
Changes in collateral deposits in support of energy risk management activities     0 0
Changes in nuclear decommissioning trust liability     0 0
Loss on deconsolidation of Ivanpah project       0
Changes in other working capital     19 (445)
Cash provided/(used) by continuing operations     (283) (794)
Cash provided/(used) by discontinued operations     0 0
Net Cash Provided/(Used) by Operating Activities     (283) (794)
Cash Flows from Investing Activities        
Intercompany dividends     738 157
Payments for acquisitions of businesses     0 0
Capital expenditures     (15) (30)
Net purchases of /proceeds from emission allowances     0 0
Investments in nuclear decommissioning trust fund securities     0 0
Proceeds from the sale of nuclear decommissioning trust fund securities     0 0
Proceeds from sale of assets, net of cash disposed and sale of discontinued operations, net of fees     888 135
Deconsolidation of Ivanpah project       0
Net contributions for investments in unconsolidated affiliates     0 0
Contributions to discontinued operations     0 0
Cash (used)/provided by continuing operations     1,611 262
Cash used by discontinued operations     0 0
Net Cash (Used)/Provided by Investing Activities     1,611 262
Cash Flows from Financing Activities        
Payments from/(for) intercompany loans     169 407
Intercompany dividends     0 0
Payments of dividends to common stockholders     (16) (19)
Payments for treasury stock     (1,039) (500)
Payments for debt extinguishment     (24)  
Distributions to noncontrolling interests from subsidiaries     0 0
Proceeds from issuance of common stock     2 11
Proceeds from issuance of long-term debt     1,833  
Proceeds from issuance of short and long-term debt       831
Payment of debt issuance costs     (33) (19)
Payments for short and long-term debt     (2,432) (285)
Cash (used)/provided by continuing operations     (1,540) 426
Cash provided by discontinued operations     0 0
Net Cash (Used)/Provided by Financing Activities     (1,540) 426
Change in cash from discontinued operations     0 0
Net Decrease in Cash and Cash Equivalents, Funds Deposited by Counterparties and Restricted Cash     (212) (106)
Cash and Cash Equivalents, Funds Deposited by Counterparties and Restricted Cash at Beginning of Period     480 620
Cash and Cash Equivalents, Funds Deposited by Counterparties and Restricted Cash at End of Period $ 268 $ 514 $ 268 $ 514