UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, DC 20549

 

FORM 8-K

 

CURRENT REPORT

 

Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

 

Date of Report (Date of earliest event reported): August 13, 2013

 

NRG YIELD, INC.

(Exact name of Registrant as specified in its charter)

 

Delaware
(State or other jurisdiction of
incorporation)

001-36002
(Commission File Number)

46-1777204
(IRS Employer Identification No.)

 

211 Carnegie Center, Princeton, New Jersey 08540

(Address of principal executive offices, including zip code)

 

(609) 524-4500

(Registrant’s telephone number, including area code)

 

N/A

(Former name or former address, if changed since last report)

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

 

o            Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
o            Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
o            Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
o            Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

 

 



 

Item 2.02                                           Results of Operations and Financial Condition

 

On August 14, 2013, NRG Yield, Inc. issued a press release announcing its financial results for the quarter ended June 30, 2013.  A copy of the press release is furnished as Exhibit 99.1 to this report on Form 8-K and is hereby incorporated by reference.

 

Item 9.01                                           Financial Statements and Exhibits

 

(d)         Exhibits

 

Exhibit
Number

 

Document

 

 

 

99.1

 

Press Release, dated August 14, 2013

 

2



 

SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

 

NRG Yield, Inc.

 

(Registrant)

 

 

 

By:

/s/ David R. Hill

 

 

David R. Hill

 

 

Executive Vice President and

 

 

General Counsel

 

Dated: August 14, 2013

 

3



 

Exhibit Index

 

Exhibit
Number

 

Document

99.1

 

Press Release, dated August 14, 2013

 

4


EXHIBIT 99.1

 

 

NRG Yield, Inc. Announces Second Quarter 2013 Financial Results Following Successful Initial Public Offering

 

Business and Financial Highlights

 

·                  Closed Initial Public Offering (IPO) of 22,511,250 shares on July 22, 2013 at a price of $22 per share, above the initial pricing range of $19 - $21 per share

·                  Second Quarter Results:

·                  Adjusted EBITDA of $61 million

·                  Cash Available for Distribution of $32 million

·                  Pro-rated initial quarterly dividend of $0.23 per share of Class A common stock (based on initial quarterly dividend of $0.30)  expected to be declared and paid during the fourth quarter 2013

 

Providing Full Year 2013 and 2014 Guidance

 

·                  Adjusted EBITDA: $240 million and $285 million for 2013 and 2014, respectively

·                  Cash Available for Distribution: $72 million and $103 million for 2013 and 2014, respectively

 

Reaffirming Twelve Months Ending June 30, 2014 and June 30, 2015 Guidance

 

·                  Adjusted EBITDA: $282 million and $286 million for June 30, 2014 and June 30, 2015, respectively

·                  Cash Available for Distribution: $87 million and $105 million for June 30, 2014 and June 30, 2015, respectively

 

PRINCETON, NJ; August 14, 2013 — NRG Yield, Inc. (NYSE: NYLD) today reported second quarter 2013 financial and operating results. NRG Yield, Inc. closed its initial public offering on July 22, 2013 and the financial and operating results for the second quarter 2013 discussed below reflect the results of the predecessor of the Company.

 

“We are pleased to report strong financial and operating results for the first quarter following our successful initial public offering,” said NRG Yield Chairman, Chief Executive Officer and President David Crane. “We believe this marks the beginning of our effort to deliver a consistent, predictable and steadily growing stream of distributable cash flows from our contracted asset portfolio to our shareholders.”

 

Overview of Financial and Operating Results

 

Table 1: Selected Financial Results

 

 

 

Three Months Ended

 

Six Months Ended

 

(dollars in millions)

 

6/30/13

 

6/30/12

 

6/30/13

 

6/30/12

 

Operating Revenue

 

79

 

42

 

132

 

86

 

Net Income

 

33

 

(1

)

40

 

4

 

Adjusted EBITDA

 

61

 

25

 

95

 

50

 

Cash Available for Distribution

 

32

 

13

 

27

 

14

 

 

1



 

 

Table 2: Selected Operating Results

 

 

 

Three Months Ended

 

Six Months Ended

 

(MWh and MWt in thousands)

 

6/30/13

 

6/30/12

 

6/30/13

 

6/30/12

 

Equivalent Availability Factor (Conventional)

 

95.4

%

96.4

%

92.4

%

97.3

%

Renewable Generation (MWh)

 

241

 

124

 

423

 

250

 

Thermal Generation (MWht)

 

367

 

343

 

871

 

760

 

 

NRG Yield reported net income for the quarter of $33 million. For the quarter, Adjusted EBITDA was $61 million and cash available for distribution was $32 million. Adjusted EBITDA was higher by $36 million, or 144%, when compared to the same quarter of 2012, primarily driven by assets that came online during the fourth quarter of 2012 through the first half of 2013. These assets include within our Renewable segment, all of the MWs associated with Avra Valley, Alpine, Borrego, and 105MWs from our 48.95% interest in CVSR, as well as Marsh Landing, which is within our Conventional segment.

 

Segment Results

 

Table 3: Adjusted EBITDA

 

(dollars in millions)

 

Three Months Ended

 

Six Months Ended

 

Segment

 

6/30/13

 

6/30/12

 

6/30/13

 

6/30/12

 

Conventional

 

26

 

8

 

34

 

16

 

Renewable

 

28

 

10

 

45

 

19

 

Thermal

 

9

 

9

 

20

 

19

 

Corporate

 

(2

)

(2

)

(4

)

(4

)

Adjusted EBITDA

 

61

 

25

 

95

 

50

 

 

Table 4: Net Income/(Loss)

 

(dollars in millions)

 

Three Months Ended

 

Six Months Ended

 

Segment

 

6/30/13

 

6/30/12

 

6/30/13

 

6/30/12

 

Conventional

 

15

 

4

 

19

 

8

 

Renewable

 

17

 

(7

)

21

 

(5

)

Thermal

 

4

 

3

 

9

 

7

 

Corporate

 

(3

)

(1

)

(9

)

(6

)

Net Income/(Loss)

 

33

 

(1

)

40

 

4

 

 

Liquidity and Capital Resources

 

Table 5: Liquidity

 

(dollars in millions)

 

6/30/13

 

12/31/12

 

Cash and Cash Equivalents

 

17

 

22

 

Restricted Cash

 

67

 

20

 

Total Liquidity

 

84

 

42

 

 

2



 

As of June 30, 2013, NRG Yield had total liquidity of $84 million, an increase of $42 million from December 31, 2012, driven by $21 million in 1603 cash grant proceeds from the Avra Valley solar project net of repayment of the cash grant bridge loan, as well as $23 million of cash held in reserve for remaining construction payments related to the Marsh Landing facility.

 

On July 22, 2013, the Company raised $468 million in its initial public offering with the sale of 22,511,250 shares of Class A common stock and used $395 million to purchase Class A units in NRG Yield LLC from NRG Energy Inc. representing a 29.1% interest. It also used $73 million to purchase an additional 3.5 million Class A units, or 5.4% interest, in NRG Yield LLC with such funds earmarked for general corporate purposes. Concurrently, NRG Yield LLC, through its ownership of NRG Yield Operating LLC, acquired a portfolio of solar, wind, and natural gas generation and thermal infrastructure assets, primarily located in the Northeast, Southwest and California regions of the United States from NRG Energy Inc. in return for 42,738,750 Class B units in NRG Yield LLC. In connection with the initial public offering NRG Yield LLC and NRG Yield Operating LLC entered into a $60 million senior secured revolving credit facility.

 

Guidance

 

NRG Yield is reaffirming the Adjusted EBITDA and Cash Available for Distribution guidance as forecasted in our prospectus of July 16, 2013 of $282 million and $87 million, respectively, for the twelve months ending June 30, 2014 and $286 million and $105 million, respectively, for the twelve months ending June 30, 2015. We are also providing Adjusted EBITDA guidance for the twelve months ending December 31, 2013 and 2014, of $240 million and $285 million respectively, and Cash Available for Distribution guidance for the twelve months ending December 31, 2013 and 2014 of $72 million and $103 million, respectively. Finally, we are also reaffirming our intention to pay a pro-rated initial quarterly dividend of $0.23 per share of Class A common stock (calculated from the closing date of the offering through and including September 30, 2013, and based on our initial quarterly dividend of $0.30) expected to be declared and paid during the fourth quarter 2013.

 

Table 6: Adjusted EBITDA and Cash Available for Distribution Guidance

 

 

 

For the twelve months ending

 

(dollars in millions)

 

12/31/13

 

06/30/14

 

12/31/14

 

06/30/15

 

Adjusted EBITDA

 

240

 

282

 

285

 

286

 

Pro-rata Adjusted EBITDA from unconsolidated affiliates

 

(60

)

(70

)

(75

)

(74

)

Cash distributions from unconsolidated affiliates

 

20

 

22

 

38

 

44

 

Cash interest paid

 

(58

)

(72

)

(65

)

(63

)

Maintenance capital expenditures

 

(16

)

(12

)

(10

)

(12

)

Change in other assets

 

12

 

1

 

1

 

1

 

Principal amortization of indebtedness

 

(66

)

(64

)

(71

)

(77

)

Estimated Cash Available for Distribution

 

72

 

87

 

103

 

105

 

 

About NRG Yield

 

NRG Yield owns a diversified portfolio of contracted renewable and conventional generation and thermal infrastructure assets in the U.S., including fossil fuel, solar and wind power generation facilities that provide the capacity to support more than one million American homes and businesses. Our thermal infrastructure assets provide

 

3



 

steam, hot water and/or chilled water, and in some instances electricity, to commercial businesses, universities, hospitals and governmental units in ten locations. NRG Yield is traded on the New York Stock Exchange under the symbol NYLD. Visit nrgyield.com for more information.

 

Safe Harbor Disclosure

 

This news release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. Such forward-looking statements are subject to certain risks, uncertainties and assumptions and include our Adjusted EBITDA, cash available for distribution, expected earnings, future growth and financial performance, and typically can be identified by the use of words such as “expect,” “estimate,” “anticipate,” “forecast,” “plan,” “believe” and similar terms. Although NRG Yield believes that its expectations are reasonable, it can give no assurance that these expectations will prove to have been correct, and actual results may vary materially. Factors that could cause actual results to differ materially from those contemplated above include, among others, general economic conditions, hazards customary in the power industry, weather conditions, competition in wholesale power markets, the volatility of energy and fuel prices, failure of customers to perform under contracts, changes in the wholesale power markets, changes in government regulation of markets and of environmental emissions, the condition of capital markets generally, our ability to access capital markets, unanticipated outages at our generation facilities, adverse results in current and future litigation, failure to identify or successfully implement acquisitions, our ability to enter into new contracts as existing contracts expire, our ability to obtain anticipated Section 1603 Cash Grants and our ability to maintain and grow our quarterly dividends. Furthermore, any dividends are subject to available capital, market conditions, and compliance with associated laws and regulations.

 

NRG Yield undertakes no obligation to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise. The Adjusted EBITDA and cash available for distribution are estimates as of today’s date, August 14, 2013, and are based on assumptions believed to be reasonable as of this date. NRG Yield expressly disclaims any current intention to update such guidance. The foregoing review of factors that could cause NRG Yield’s actual results to differ materially from those contemplated in the forward-looking statements included in this news release should be considered in connection with information regarding risks and uncertainties that may affect NRG Yield’s future results included in NRG Yield’s filings with the Securities and Exchange Commission at www.sec.gov. In addition, NRG Yield makes available free of charge at www.nrgyield.com, copies of materials it files with, or furnish to, the SEC.

 

Contacts:

 

Media:

 

Investors:

 

 

 

Karen Cleeve

 

 

Chad Plotkin

609.524.4608

 

 

609.524.4526

 

 

 

Michelle Tsai

 

 

609.524.5324

 

 

 

4



 

NRG YIELD

 

COMBINED STATEMENTS OF OPERATIONS

 

(Unaudited)

 

 

 

Three months ended
June 30,

 

Six months ended
June 30,

 

(In millions, except for per share amounts)

 

2013

 

2012

 

2013

 

2012

 

Operating Revenues

 

 

 

 

 

 

 

 

 

Total operating revenues

 

$

79

 

$

42

 

$

132

 

$

86

 

Operating Costs and Expenses

 

 

 

 

 

 

 

 

 

Cost of operations

 

30

 

26

 

59

 

53

 

Depreciation and amortization

 

9

 

6

 

19

 

12

 

General and administrative — affiliate

 

2

 

2

 

4

 

4

 

Total operating costs and expenses

 

41

 

34

 

82

 

69

 

Operating Income

 

38

 

8

 

50

 

17

 

Other Income/(Expense)

 

 

 

 

 

 

 

 

 

Equity in earnings of unconsolidated affiliates

 

2

 

6

 

6

 

9

 

Interest expense

 

(6

)

(16

)

(11

)

(20

)

Total other expense

 

(4

)

(10

)

(5

)

(11

)

Income/(Loss) Before Income Taxes

 

34

 

(2

)

45

 

6

 

Income tax expense/(benefit)

 

1

 

(1

)

5

 

2

 

Net Income/(Loss)

 

33

 

(1

)

40

 

4

 

 

See accompanying notes to combined financial statements.

 

5



 

NRG YIELD

 

COMBINED STATEMENTS OF COMPREHENSIVE INCOME/(LOSS)

 

(Unaudited)

 

 

 

Three months ended
June 30,

 

Six months ended
June 30,

 

 

 

2013

 

2012

 

2013

 

2012

 

 

 

 

 

 

 

 

 

 

 

Net Income/(Loss)

 

$

33

 

$

(1

)

$

40

 

$

4

 

Other Comprehensive Income, net of tax

 

 

 

 

 

 

 

 

 

Unrealized gain/(loss) on derivatives, net of income taxes of $13, $3, $15 and $5

 

18

 

(5

)

19

 

(7

)

Other comprehensive income/(loss)

 

18

 

(5

)

19

 

(7

)

Comprehensive Income/(Loss)

 

51

 

(6

)

59

 

(3

)

 

See accompanying notes to combined financial statements.

 

6



 

NRG YIELD

 

COMBINED BALANCE SHEETS

 

(In millions, except shares)

 

June 30, 2013

 

December 31, 2012

 

 

 

(unaudited)

 

 

 

ASSETS

 

 

 

 

 

Current Assets

 

 

 

 

 

Cash and cash equivalents

 

$

17

 

$

22

 

Restricted cash

 

67

 

20

 

Accounts receivable, net — trade

 

37

 

22

 

Due from NRG and subsidiaries

 

8

 

 

Inventory

 

9

 

5

 

Notes receivable — external

 

10

 

9

 

Renewable energy grant receivable

 

101

 

 

Deferred income taxes

 

10

 

1

 

Prepayments and other current assets

 

9

 

2

 

Total current assets

 

268

 

81

 

Property, plant and equipment, net of accumulated depreciation of $134 and $115

 

1,492

 

1,598

 

Other Assets

 

 

 

 

 

Equity investments in affiliates

 

243

 

220

 

Notes receivable — affiliate

 

3

 

6

 

Notes receivable — external

 

7

 

8

 

Intangible assets, net of accumulated amortization of $5 and $3

 

30

 

30

 

Derivative instruments

 

6

 

 

Other non-current assets

 

25

 

21

 

Total other assets

 

314

 

285

 

Total Assets

 

$

2,074

 

$

1,964

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

Current Liabilities

 

 

 

 

 

Current portion of long-term debt

 

$

126

 

$

58

 

Accounts payable — trade

 

15

 

166

 

Due to NRG and subsidiaries

 

37

 

26

 

Derivative instruments

 

23

 

19

 

Accrued expenses and other current liabilities

 

11

 

16

 

Total current liabilities

 

212

 

285

 

Other Liabilities

 

 

 

 

 

Long-term debt — external

 

1,051

 

723

 

Long-term debt — affiliate

 

25

 

26

 

Deferred income taxes

 

33

 

4

 

Derivative instruments

 

26

 

61

 

Other non-current liabilities

 

30

 

25

 

Total non-current liabilities

 

1,165

 

839

 

Total Liabilities

 

1,377

 

1,124

 

Commitments and Contingencies

 

 

 

 

 

Stockholders’ Equity

 

 

 

 

 

Additional paid-in capital

 

639

 

834

 

Retained earnings

 

63

 

30

 

Accumulated other comprehensive loss

 

(5

)

(24

)

Total Stockholders’ Equity

 

697

 

840

 

Total Liabilities and Stockholders’ Equity

 

$

2,074

 

$

1,964

 

 

See accompanying notes to combined financial statements.

 

7



 

NRG YIELD

 

COMBINED STATEMENTS OF CASH FLOWS

 

(Unaudited)

 

 

 

Six months ended June 30,

 

 

 

2013

 

2012

 

 

 

(In millions)

 

Cash Flows from Operating Activities

 

 

 

 

 

Net income

 

$

40

 

$

4

 

Adjustments to reconcile net income to net cash (used)/provided by operating activities:

 

 

 

 

 

Distributions and equity in earnings of unconsolidated affiliates

 

3

 

3

 

Depreciation and amortization

 

19

 

12

 

Amortization of financing costs and debt discount/premiums

 

1

 

(1

)

Amortization of intangibles and out-of-market contracts

 

1

 

1

 

Changes in deferred income taxes

 

5

 

2

 

Changes in derivative instruments

 

(10

)

11

 

Changes in other working capital

 

(70

)

26

 

Net Cash Used by Operating Activities

 

(11

)

58

 

Cash Flows from Investing Activities

 

 

 

 

 

Capital expenditures

 

(182

)

(156

)

(Increase)/decrease in restricted cash, net

 

(47

)

1

 

Decrease/(increase) in notes receivable

 

3

 

(12

)

Proceeds from renewable energy grants

 

24

 

25

 

Investments in unconsolidated affiliates

 

(19

)

(2

)

Net Cash Used by Investing Activities

 

(221

)

(144

)

Cash Flows from Financing Activities

 

 

 

 

 

Capital contributions from NRG

 

150

 

142

 

Dividends and returns of capital to NRG

 

(312

)

(23

)

Proceeds from issuance of long-term debt — external

 

420

 

10

 

Payment of debt issuance costs

 

(4

)

(8

)

Payments for long-term debt — external

 

(25

)

(27

)

Payments for long-term debt — affiliate

 

(2

)

(5

)

Net Cash Provided by Financing Activities

 

227

 

89

 

Net (Decrease)/Increase in Cash and Cash Equivalents

 

(5

)

3

 

Cash and Cash Equivalents at Beginning of Period

 

22

 

24

 

Cash and Cash Equivalents at End of Period

 

$

17

 

$

27

 

 

See accompanying notes to combined financial statements.

 

8



 

Appendix Table A-1: Second Quarter 2013 Segment Adjusted EBITDA Reconciliation

The following table summarizes the calculation of Adjusted EBITDA and provides a reconciliation to net income/ (loss):

 

(dollars in millions)

 

Conventional

 

Renewable

 

Thermal

 

Corporate

 

Total

 

Net Income/(Loss)

 

15

 

17

 

4

 

(3

)

33

 

Plus:

 

 

 

 

 

 

 

 

 

 

 

Income Tax

 

 

 

 

1

 

1

 

Interest Expense, net

 

4

 

 

2

 

 

6

 

Depreciation and Amortization Expense

 

2

 

4

 

3

 

 

9

 

Adjustments to reflect Yield’s pro-rata share of Adjusted EBITDA from Unconsolidated Affiliates

 

5

 

7

 

 

 

12

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

 

26

 

28

 

9

 

(2

)

61

 

 

Appendix Table A-2: Second Quarter 2012 Segment Adjusted EBITDA Reconciliation

The following table summarizes the calculation of Adjusted EBITDA and provides a reconciliation to net income/ (loss):

 

(dollars in millions)

 

Conventional

 

Renewable

 

Thermal

 

Corporate

 

Total

 

Net Income/(Loss)

 

4

 

(7

)

3

 

(1

)

(1

)

Plus:

 

 

 

 

 

 

 

 

 

 

 

Income Tax

 

 

 

 

(1

)

(1

)

Interest Expense, net

 

 

14

 

2

 

 

16

 

Depreciation and Amortization Expense

 

 

2

 

4

 

 

6

 

Adjustments to reflect Yield’s pro-rata share of Adjusted EBITDA from Unconsolidated Affiliates

 

4

 

1

 

 

 

5

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

 

8

 

10

 

9

 

(2

)

25

 

 

9



 

Appendix Table A-3: YTD June 30, 2013 Segment Adjusted EBITDA Reconciliation

The following table summarizes the calculation of Adjusted EBITDA and provides a reconciliation to net income/ (loss):

 

(dollars in millions)

 

Conventional

 

Renewable

 

Thermal

 

Corporate

 

Total

 

Net Income/(Loss)

 

19

 

21

 

9

 

(9

)

40

 

Plus:

 

 

 

 

 

 

 

 

 

 

 

Income Tax

 

 

 

 

5

 

5

 

Interest Expense, net

 

4

 

3

 

4

 

 

11

 

Depreciation and Amortization Expense

 

2

 

10

 

7

 

 

19

 

Adjustments to reflect Yield’s pro-rata share of Adjusted EBITDA from Unconsolidated Affiliates

 

9

 

11

 

 

 

20

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

 

34

 

45

 

20

 

(4

)

95

 

 

Appendix Table A-4: YTD June 30, 2012 Segment Adjusted EBITDA Reconciliation

The following table summarizes the calculation of Adjusted EBITDA and provides a reconciliation to net income/ (loss):

 

(dollars in millions)

 

Conventional

 

Renewable

 

Thermal

 

Corporate

 

Total

 

Net Income/(Loss)

 

8

 

(5

)

7

 

(6

)

4

 

Plus:

 

 

 

 

 

 

 

 

 

 

 

Income Tax

 

 

 

 

2

 

2

 

Interest Expense, net

 

 

16

 

4

 

 

20

 

Depreciation and Amortization Expense

 

 

4

 

8

 

 

12

 

Adjustments to reflect Yield’s pro-rata share of Adjusted EBITDA from Unconsolidated Affiliates

 

8

 

4

 

 

 

12

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

 

16

 

19

 

19

 

(4

)

50

 

 

10



 

Appendix A-5: Cash Available for Distribution Reconciliation

The following table summarizes the calculation of cash available for distribution and provides a reconciliation to adjusted EBITDA:

 

 

 

Three Months Ended

 

Six Months Ended

 

(dollars in millions)

 

6/30/13

 

6/30/12

 

6/30/13

 

6/30/12

 

Adjusted EBITDA

 

61

 

25

 

95

 

50

 

Pro-rata Adjusted EBITDA from unconsolidated affiliates

 

(14

)

(11

)

(26

)

(21

)

Cash distributions from unconsolidated affiliates

 

8

 

7

 

9

 

12

 

Cash interest paid

 

(7

)

 

(19

)

(9

)

Maintenance Capital expenditures

 

(1

)

 

(4

)

(3

)

Change in other assets

 

(5

)

 

(5

)

 

Principal amortization of indebtedness

 

(10

)

(8

)

(23

)

(15

)

Cash Available for Distribution

 

32

 

13

 

27

 

14

 

 

Appendix Table A-6: Adjusted EBITDA Guidance Reconciliation

The following table summarizes the calculation of Adjusted EBITDA and provides a reconciliation to net income:

 

 

 

For the Twelve Months Ending

 

(dollars in millions)

 

12/31/13

 

06/30/14

 

12/31/14

 

06/30/15

 

Net Income

 

77

 

64

 

58

 

62

 

Adjustments to net income to arrive at Adjusted EBITDA:

 

 

 

 

 

 

 

 

 

Interest income

 

 

(1

)

 

(1

)

Depreciation and amortization

 

51

 

65

 

66

 

67

 

Interest expense, net

 

45

 

68

 

66

 

64

 

Contract amortization

 

1

 

1

 

1

 

1

 

Income tax expense

 

30

 

43

 

41

 

41

 

Adjustment to reflect pro-rata Adjusted EBITDA from unconsolidated affiliates

 

36

 

42

 

53

 

52

 

Adjusted EBITDA

 

240

 

282

 

285

 

286

 

 

11



 

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 (including loss on debt extinguishment), taxes, depreciation and amortization. EBITDA is presented because NRG Yield 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 Yield 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 Yield’s business. NRG Yield 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. Adjusted EBITDA represents EBITDA adjusted for mark-to-market gains or losses, asset write offs and impairments; and factors which we do not consider indicative of future operating performance. The reader is encouraged to evaluate each adjustment and the reasons NRG Yield 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 Yield may incur expenses similar to the adjustments in this news release.

 

Cash available for distribution is adjusted EBITDA plus cash dividends from unconsolidated affiliates, less maintenance capital expenditures, pro-rata adjusted EBITDA from unconsolidated affiliates, cash interest paid, income taxes paid, principal amortization of indebtedness and changes in others assets. Management believes cash available for distribution is a relevant supplemental measure of the Company’s ability to earn and distribute cash returns to investors.

 

12