NRG Energy, Inc. Reports Full Year 2023 Financial Results
- Exceeded revised guidance on Free Cash Flow before Growth and achieved high end of Adjusted EBITDA revised guidance
- Delivered exceptional operational performance through volatile summer and winter conditions
- Expanded margins and grew customer count in both the Energy and Smart Home portfolios
- Completed $300 million Direct Energy synergy program and approximately $40 million toward current $250 million cost savings program
- Ahead of pace on current $300 million growth program, with approximately $100 million realized to date
- Returned $1.5 billion to shareholders or approximately 17% of 2023 average market capitalization
- Paid down $1.52 billion of debt using $1.4 billion of cash
- Increased annual common dividend by 8% for fifth consecutive year
- Reaffirming 2024 Adjusted EBITDA and Free Cash Flow before Growth guidance ranges and capital allocation policy
HOUSTON–(BUSINESS WIRE)–NRG Energy, Inc. (NYSE: NRG) today reported Net Income for the three months ended December 31, 2023 of $482 million and a full year Net Loss of $202 million. The Net Loss was driven by unrealized non-cash mark-to-market losses on economic hedges due to large movements in natural gas and power prices. Adjusted EBITDA for full year 2023 was $3.3 billion, Net Cash Used by Operating Activities was $221 million, and Free Cash Flow Before Growth (FCFbG) was $1.9 billion.
“We delivered very strong financial performance in 2023,” said Larry Coben, NRG Chair, Interim President and Chief Executive Officer. “The Company is well positioned for 2024 and ahead of pace against the plan we laid out at our June 2023 Investor Day. We remain focused on executing against our consumer and capital allocation strategy.”
NRG is reaffirming its 2024 guidance ranges of $3,300 to $3,550 million in Adjusted EBITDA and $1,825 to $2,075 million in Free Cash Flow before Growth. The Company returned approximately $1.5 billion in share repurchases and common stock dividends in 2023 and remains committed to a capital allocation framework that is expected to return almost $5.5 billion over the next four years.
Consolidated Financial Results
Table 1 |
||||||||||||||
|
|
Three Months Ended |
|
Twelve Months Ended |
||||||||||
($ in millions) |
|
12/31/23 |
|
12/31/22 |
|
12/31/23 |
|
12/31/22 |
||||||
Net Income/(Loss) |
|
$ |
482 |
|
$ |
(1,095 |
) |
|
$ |
(202 |
) |
|
$ |
1,221 |
Cash Provided/(Used) by Operating Activities |
|
$ |
241 |
|
$ |
(1,398 |
) |
|
$ |
(221 |
) |
|
$ |
360 |
Adjusted EBITDA |
|
$ |
844 |
|
$ |
463 |
|
|
$ |
3,282 |
|
|
$ |
1,865 |
Free Cash Flow Before Growth Investments (FCFbG) |
|
$ |
942 |
|
$ |
274 |
|
|
$ |
1,925 |
|
|
$ |
568 |
NRG’s full year 2023 Adjusted EBITDA and FCFbG grew significantly compared to 2022, due to strong consolidated financial and operational performance across the Company.
The energy platform performed above plan, delivering strong customer count and product margins. In addition, the diversified supply portfolio benefited from targeted reliability investments in the generation fleet, resulting in approximately 15% annualized improvement on In-the-Money Availability, stabilizing and reducing supply costs despite volatile load and power price conditions in Texas. Since joining the NRG platform in March 2023, Smart Home has exceeded performance targets with increased average monthly recurring revenue, products sold per subscriber, and subscriber count.
Reaffirming 2024 Guidance
NRG is reaffirming its Adjusted EBITDA and FCFbG guidance for 2024 as set forth below.
Table 2: 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.
Capital Allocation
The Company’s long-term capital allocation policy is to target approximately 80% of recurring cash available for allocation (CAFA), after debt reduction consistent with achieving targeted credit metrics by 2025, to return of capital, and approximately 20% to strategic growth investments. As part of this plan, the Company expects to increase its dividend per share by 7-9% annually, complete its $2.7 billion share repurchase authorization, and reduce debt by up to $2.55 billion by year-end 2025.
In 2023, the Company returned approximately $1.5 billion to shareholders and paid down debt by $1.52 billion. NRG exceeded its original share repurchase target by $150 million and debt reduction target by $120 million. The Company returned $1.15 billion through share repurchases and returned $347 million in common dividends representing $1.51 per share. The Company’s $950 million accelerated share repurchase program executed in the fourth quarter of 2023 is planned to conclude by the end of the first quarter of 2024, at which time the Company expects to enter into a new share repurchase program.
For 2024, the Company reiterates its previously announced capital allocation plan that includes $500 million in debt paydown, $825 million in share repurchases, and an 8% increase of the annual common dividend.
On January 19, 2024, NRG declared a quarterly dividend on the Company’s common stock of $0.4075 per share, or $1.63 per share on an annualized basis. This represents an increase of 8% to the annual common dividend for the fifth consecutive year.
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.
NRG Strategic Developments
$550 Million 2023 – 2025 Growth and Cost Initiatives
The Company has identified select growth and cost opportunities throughout the business totaling $550 million of accretive and recurring FCFbG through 2025. These opportunities are comprised of $300 million of planned growth leveraging the capabilities of the Energy and Smart Home platforms, and $250 million of cost efficiency initiatives. As of December 31, 2023, NRG achieved approximately $100 million of the $300 million growth plan and achieved approximately $40 million of the $250 million cost initiatives.
Brownfield Generation Development
NRG continues to evaluate brownfield development opportunities at three of its existing generation sites in Texas, totaling up to 1.5 GW of dispatchable, natural gas fired capacity. The Texas Energy Fund, a low-cost Texas loan program to facilitate dispatchable new build generation, was formally approved in November 2023. NRG is awaiting the issuance of the Texas Energy Fund’s rules and regulations.
Virtual Power Plant Opportunity
NRG is uniquely positioned to leverage its customer portfolio, product ecosystem, and market expertise in expanding access to Virtual Power Plant (VPP) opportunities. Demand response and management will continue to be a strategic priority in 2024.
Segment Results
Table 3: Net Income/(Loss) |
||||||||||||||||
($ in millions) |
|
Three Months Ended |
|
Twelve Months Ended |
||||||||||||
Segment |
|
12/31/23 |
|
12/31/22 |
|
12/31/23 |
|
12/31/22 |
||||||||
Texas |
|
$ |
1,559 |
|
|
$ |
213 |
|
|
$ |
3,091 |
|
|
$ |
1,265 |
|
East |
|
|
(531 |
) |
|
|
(1,757 |
) |
|
|
(1,718 |
) |
|
|
326 |
|
West/Services/Othera |
|
|
(501 |
) |
|
|
449 |
|
|
|
(1,464 |
) |
|
|
(370 |
) |
Vivint Smart Homeb |
|
|
(45 |
) |
|
|
— |
|
|
|
(111 |
) |
|
|
— |
|
Net Income/(Loss) |
|
$ |
482 |
|
|
$ |
(1,095 |
) |
|
$ |
(202 |
) |
|
$ |
1,221 |
|
a. Includes Corporate segment
b. Vivint Smart Home acquired in March 2023
Net Income/(Loss) for the full year 2023 was $1.4 billion lower than prior year primarily driven by a $4.1 billion negative impact from higher unrealized non-cash mark-to-market losses on economic hedges due to large movements in natural gas and power prices. Certain economic hedge positions are required to be marked-to-market every period, while the customer contracts related to these items are not, resulting in temporary unrealized non-cash losses or gains on the economic hedges that are not reflective of the expected economics at future settlement. Partially offsetting these losses were the gain on sale of the Company’s 44% equity interest in STP and gross margin expansion in Texas.
Table 4: Adjusted EBITDA |
||||||||||||
($ in millions) |
|
Three Months Ended |
|
Twelve Months Ended |
||||||||
Segment |
|
12/31/23 |
|
12/31/22 |
|
12/31/23 |
|
12/31/22 |
||||
Texas |
|
$ |
382 |
|
$ |
216 |
|
$ |
1,692 |
|
$ |
886 |
East |
|
|
218 |
|
|
190 |
|
|
780 |
|
|
773 |
West/Services/Othera |
|
|
6 |
|
|
57 |
|
|
57 |
|
|
206 |
Vivint Smart Homeb |
|
|
238 |
|
|
— |
|
|
753 |
|
|
— |
Adjusted EBITDA |
|
$ |
844 |
|
$ |
463 |
|
$ |
3,282 |
|
$ |
1,865 |
a. Includes Corporate Segment
b. Vivint Smart Home acquired in March 2023
Texas: Full year 2023 Adjusted EBITDA was $1,692 million, $806 million higher than prior year. This increase was primarily driven by lower retail supply costs as a result of solid execution of NRG’s diversified supply strategy and improved plant performance, coupled with higher revenue rates.
East: Full year 2023 Adjusted EBITDA was $780 million, $7 million higher than prior year. This increase was primarily driven by higher retail power margins, partially offset by the impact of asset retirements and lower natural gas gross margin.
West/Services/Other: Full year 2023 Adjusted EBITDA was $57 million, $149 million lower than prior year. This decline was primarily driven by lower average realized pricing at Cottonwood, timing of planned outages, and lower contributions from the services business.
Vivint Smart Home: Adjusted EBITDA was $753 million, with subscriber growth of 6% over 2022 and expanded monthly recurring service margin.
Liquidity and Capital Resources
Table 5: Corporate Liquidity |
||||||
(In millions) |
|
12/31/23 |
|
12/31/22 |
||
Cash and Cash Equivalents |
|
$ |
541 |
|
$ |
430 |
Restricted Cash |
|
|
24 |
|
|
40 |
Total |
|
$ |
565 |
|
$ |
470 |
Total credit facility availability |
|
|
4,278 |
|
|
2,324 |
Total Liquidity, excluding collateral received |
|
$ |
4,843 |
|
$ |
2,794 |
As of December 31, 2023, NRG’s unrestricted cash was $541 million, and $4.3 billion was available under the Company’s credit facilities. Total liquidity was $4.8 billion, which was $2.0 billion higher than December 31, 2022. This increase was due to specific initiatives to optimize the amount of collateral supporting NRG’s market operations activity and increases in credit facilities.
Earnings Conference Call
On February 28, 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.
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 market operations 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 retail customers, the ability to successfully integrate businesses of acquired companies, including Direct Energy and 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, and 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 February 28, 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 |
|||||||||||
CONSOLIDATED STATEMENTS OF OPERATIONS |
|||||||||||
|
For the Year Ended December 31, |
||||||||||
(In millions, except per share amounts) |
|
2023 |
|
|
|
2022 |
|
|
|
2021 |
|
Revenue |
|
|
|
|
|
||||||
Revenue |
$ |
28,823 |
|
|
$ |
31,543 |
|
|
$ |
26,989 |
|
Operating Costs and Expenses |
|
|
|
|
|
||||||
Cost of operations (excluding depreciation and amortization shown below) |
|
26,526 |
|
|
|
27,446 |
|
|
|
20,482 |
|
Depreciation and amortization |
|
1,127 |
|
|
|
634 |
|
|
|
785 |
|
Impairment losses |
|
26 |
|
|
|
206 |
|
|
|
544 |
|
Selling, general and administrative costs |
|
1,968 |
|
|
|
1,228 |
|
|
|
1,293 |
|
Provision for credit losses |
|
251 |
|
|
|
11 |
|
|
|
698 |
|
Acquisition-related transaction and integration costs |
|
119 |
|
|
|
52 |
|
|
|
93 |
|
Total operating costs and expenses |
|
30,017 |
|
|
|
29,577 |
|
|
|
23,895 |
|
Gain on sale of assets |
|
1,578 |
|
|
|
52 |
|
|
|
247 |
|
Operating Income |
|
384 |
|
|
|
2,018 |
|
|
|
3,341 |
|
Other Income/(Expense) |
|
|
|
|
|
||||||
Equity in earnings of unconsolidated affiliates |
|
16 |
|
|
|
6 |
|
|
|
17 |
|
Impairment losses on investments |
|
(102 |
) |
|
|
— |
|
|
|
— |
|
Other income, net |
|
47 |
|
|
|
56 |
|
|
|
63 |
|
Gain/(Loss) on debt extinguishment |
|
109 |
|
|
|
— |
|
|
|
(77 |
) |
Interest expense |
|
(667 |
) |
|
|
(417 |
) |
|
|
(485 |
) |
Total other expense |
|
(597 |
) |
|
|
(355 |
) |
|
|
(482 |
) |
(Loss)/Income Before Income Taxes |
|
(213 |
) |
|
|
1,663 |
|
|
|
2,859 |
|
Income tax (benefit)/expense |
|
(11 |
) |
|
|
442 |
|
|
|
672 |
|
Net (Loss)/Income |
|
(202 |
) |
|
|
1,221 |
|
|
|
2,187 |
|
Less: Cumulative dividends attributable to Series A Preferred Stock |
|
54 |
|
|
|
— |
|
|
|
— |
|
Net (Loss)/Income Available for Common Stockholders |
$ |
(256 |
) |
|
$ |
1,221 |
|
|
$ |
2,187 |
|
(Loss)/Income Per Share |
|
|
|
|
|
||||||
Weighted average number of common shares outstanding — basic and diluted |
|
228 |
|
|
|
236 |
|
|
|
245 |
|
(Loss)/Income per Weighted Average Common Share — Basic and Diluted |
$ |
(1.12 |
) |
|
$ |
5.17 |
|
|
$ |
8.93 |
|
NRG ENERGY, INC. AND SUBSIDIARIES |
|||||||||||
CONSOLIDATED STATEMENTS OF COMPREHENSIVE (LOSS)/INCOME |
|||||||||||
|
For the Year Ended December 31, |
||||||||||
(In millions) |
|
2023 |
|
|
|
2022 |
|
|
|
2021 |
|
Net (Loss)/Income |
$ |
(202 |
) |
|
$ |
1,221 |
|
|
$ |
2,187 |
|
Other Comprehensive Income/(Loss), net of tax |
|
|
|
|
|
||||||
Foreign currency translation adjustments |
|
9 |
|
|
|
(35 |
) |
|
|
(5 |
) |
Defined benefit plans |
|
30 |
|
|
|
(16 |
) |
|
|
85 |
|
Other comprehensive income/(loss) |
|
39 |
|
|
|
(51 |
) |
|
|
80 |
|
Comprehensive (Loss)/Income |
$ |
(163 |
) |
|
$ |
1,170 |
|
|
$ |
2,267 |
|
NRG ENERGY, INC. AND SUBSIDIARIES |
|||||
CONSOLIDATED BALANCE SHEETS |
|||||
|
As of December 31, |
||||
(In millions) |
|
2023 |
|
|
2022 |
ASSETS |
|
|
|
||
Current Assets |
|
|
|
||
Cash and cash equivalents |
$ |
541 |
|
$ |
430 |
Funds deposited by counterparties |
|
84 |
|
|
1,708 |
Restricted cash |
|
24 |
|
|
40 |
Accounts receivable, net |
|
3,542 |
|
|
4,773 |
Inventory |
|
607 |
|
|
751 |
Derivative instruments |
|
3,862 |
|
|
7,886 |
Cash collateral paid in support of energy risk management activities |
|
441 |
|
|
260 |
Prepayments and other current assets |
|
626 |
|
|
383 |
Total current assets |
|
9,727 |
|
|
16,231 |
Property, plant and equipment, net |
|
1,763 |
|
|
1,692 |
Other Assets |
|
|
|
||
Equity investments in affiliates |
|
42 |
|
|
133 |
Operating lease right-of-use assets, net |
|
179 |
|
|
225 |
Goodwill |
|
5,079 |
|
|
1,650 |
Customer relationships, net |
|
2,164 |
|
|
943 |
Other intangible assets, net |
|
1,763 |
|
|
1,189 |
Nuclear decommissioning trust fund |
|
— |
|
|
838 |
Derivative instruments |
|
2,293 |
|
|
4,108 |
Deferred income taxes |
|
2,251 |
|
|
1,881 |
Other non-current assets |
|
777 |
|
|
256 |
Total other assets |
|
14,548 |
|
|
11,223 |
Total Assets |
$ |
26,038 |
|
$ |
29,146 |
NRG ENERGY, INC. AND SUBSIDIARIES |
|||||||
CONSOLIDATED BALANCE SHEETS (Continued) |
|||||||
|
As of December 31, |
||||||
(In millions, except share data) |
|
2023 |
|
|
|
2022 |
|
LIABILITIES AND STOCKHOLDERS’ EQUITY |
|
|
|
||||
Current Liabilities |
|
|
|
||||
Current portion of long-term debt and finance leases |
$ |
620 |
|
|
$ |
63 |
|
Current portion of operating lease liabilities |
|
90 |
|
|
|
83 |
|
Accounts payable |
|
2,325 |
|
|
|
3,643 |
|
Derivative instruments |
|
4,019 |
|
|
|
6,195 |
|
Cash collateral received in support of energy risk management activities |
|
84 |
|
|
|
1,708 |
|
Deferred revenue current |
|
720 |
|
|
|
176 |
|
Accrued expenses and other current liabilities |
|
1,642 |
|
|
|
1,114 |
|
Total current liabilities |
|
9,500 |
|
|
|
12,982 |
|
Other Liabilities |
|
|
|
||||
Long-term debt and finance leases |
|
10,133 |
|
|
|
7,976 |
|
Non-current operating lease liabilities |
|
128 |
|
|
|
180 |
|
Nuclear decommissioning reserve |
|
— |
|
|
|
340 |
|
Nuclear decommissioning trust liability |
|
— |
|
|
|
477 |
|
Derivative instruments |
|
1,488 |
|
|
|
2,246 |
|
Deferred income taxes |
|
22 |
|
|
|
134 |
|
Deferred revenue non-current |
|
914 |
|
|
|
10 |
|
Other non-current liabilities |
|
947 |
|
|
|
973 |
|
Total other liabilities |
|
13,632 |
|
|
|
12,336 |
|
Total Liabilities |
|
23,132 |
|
|
|
25,318 |
|
Commitments and Contingencies |
|
|
|
||||
Stockholders’ Equity |
|
|
|
||||
Preferred stock; 10,000,000 shares authorized; 650,000 Series A shares issued and outstanding at December 31, 2023 (aggregate liquidation preference $650); 0 shares issued and outstanding at December 31, 2022 |
|
650 |
|
|
|
— |
|
Common stock; $0.01 par value; 500,000,000 shares authorized; 267,330,470 and 423,897,001 shares issued; and 208,130,950 and 229,561,030 shares outstanding at December 31, 2023 and 2022, respectively |
|
3 |
|
|
|
4 |
|
Additional paid-in capital |
|
3,416 |
|
|
|
8,457 |
|
Retained earnings |
|
820 |
|
|
|
1,408 |
|
Treasury stock, at cost; 59,199,520 and 194,335,971 shares at December 31, 2023 and 2022, respectively |
|
(1,892 |
) |
|
|
(5,864 |
) |
Accumulated other comprehensive loss |
|
(91 |
) |
|
|
(177 |
) |
Total Stockholders’ Equity |
|
2,906 |
|
|
|
3,828 |
|
Total Liabilities and Stockholders’ Equity |
$ |
26,038 |
|
|
$ |
29,146 |
|
NRG ENERGY, INC. AND SUBSIDIARIES |
|||||||||||
CONSOLIDATED STATEMENTS OF CASH FLOWS |
|||||||||||
|
For the Year Ended December 31, |
||||||||||
(In millions) |
|
2023 |
|
|
|
2022 |
|
|
|
2021 |
|
Cash Flows from Operating Activities |
|
|
|
|
|
||||||
Net (loss)/income |
$ |
(202 |
) |
|
$ |
1,221 |
|
|
$ |
2,187 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
|
||||||
Equity in and distributions from (earnings)/losses of unconsolidated affiliates |
|
(6 |
) |
|
|
7 |
|
|
|
20 |
|
Depreciation and amortization |
|
1,127 |
|
|
|
634 |
|
|
|
785 |
|
Accretion of asset retirement obligations |
|
27 |
|
|
|
55 |
|
|
|
30 |
|
Provision for credit losses |
|
251 |
|
|
|
11 |
|
|
|
698 |
|
Amortization of nuclear fuel |
|
47 |
|
|
|
54 |
|
|
|
51 |
|
Amortization of financing costs and debt discounts |
|
52 |
|
|
|
23 |
|
|
|
39 |
|
(Gain)/Loss on debt extinguishment |
|
(109 |
) |
|
|
— |
|
|
|
77 |
|
Amortization of in-the-money contracts and emissions allowances |
|
137 |
|
|
|
158 |
|
|
|
106 |
|
Amortization of unearned equity compensation |
|
101 |
|
|
|
28 |
|
|
|
21 |
|
Net gain on sale of assets and disposal of assets |
|
(1,559 |
) |
|
|
(102 |
) |
|
|
(261 |
) |
Impairment losses |
|
128 |
|
|
|
206 |
|
|
|
544 |
|
Changes in derivative instruments |
|
2,455 |
|
|
|
(3,221 |
) |
|
|
(3,626 |
) |
Changes in deferred income taxes and liability for uncertain tax benefits |
|
(92 |
) |
|
|
382 |
|
|
|
604 |
|
Changes in collateral deposits in support of risk management activities |
|
(1,806 |
) |
|
|
896 |
|
|
|
797 |
|
Changes in nuclear decommissioning trust liability |
|
— |
|
|
|
9 |
|
|
|
40 |
|
Uplift securitization proceeds received/(receivable) from ERCOT |
|
— |
|
|
|
689 |
|
|
|
(689 |
) |
Cash (used)/provided by changes in other working capital, net of acquisition and disposition effects: |
|
|
|
|
|
||||||
Accounts receivable – trade |
|
840 |
|
|
|
(1,560 |
) |
|
|
(1,232 |
) |
Inventory |
|
189 |
|
|
|
(252 |
) |
|
|
(61 |
) |
Prepayments and other current assets |
|
(233 |
) |
|
|
17 |
|
|
|
31 |
|
Accounts payable |
|
(1,455 |
) |
|
|
1,295 |
|
|
|
476 |
|
Accrued expenses and other current liabilities |
|
360 |
|
|
|
(29 |
) |
|
|
(55 |
) |
Other assets and liabilities |
|
(473 |
) |
|
|
(161 |
) |
|
|
(89 |
) |
Cash (used)/provided by operating activities |
$ |
(221 |
) |
|
$ |
360 |
|
|
$ |
493 |
|
Cash Flows from Investing Activities |
|
|
|
|
|
||||||
Payments for acquisitions of businesses and assets, net of cash acquired |
$ |
(2,523 |
) |
|
$ |
(62 |
) |
|
$ |
(3,559 |
) |
Capital expenditures |
|
(598 |
) |
|
|
(367 |
) |
|
|
(269 |
) |
Net purchases of emissions allowances |
|
(24 |
) |
|
|
(6 |
) |
|
|
— |
|
Investments in nuclear decommissioning trust fund securities |
|
(367 |
) |
|
|
(454 |
) |
|
|
(751 |
) |
Proceeds from sales of nuclear decommissioning trust fund securities |
|
355 |
|
|
|
448 |
|
|
|
710 |
|
Proceeds from sale of assets, net of cash disposed |
|
2,007 |
|
|
|
109 |
|
|
|
830 |
|
Proceeds from insurance recoveries for property, plant and equipment, net |
|
240 |
|
|
|
— |
|
|
|
— |
|
Cash used by investing activities |
$ |
(910 |
) |
|
$ |
(332 |
) |
|
$ |
(3,039 |
) |
Contacts
Media:
Chevalier Gray
832.763.3454
Investors:
Brendan Mulhern
609.524.4767