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): November 5, 2014
NRG YIELD, INC.
(Exact name of Registrant as specified in its charter)
Delaware |
|
001-36002 |
|
46-1777204 |
(State or other jurisdiction of |
|
(Commission File Number) |
|
(IRS Employer Identification No.) |
211 Carnegie Center, Princeton, New Jersey 08540
(Address of principal executive offices, including zip code)
(609) 524-4500
(Registrants 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 November 5, 2014, NRG Yield, Inc. issued a press release announcing its financial results for the quarter ended September 30, 2014. 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 |
|
Document |
|
|
|
99.1 |
|
Press Release, dated November 5, 2014 |
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: November 5, 2014
Exhibit 99.1
NRG Yield, Inc. Reports Third Quarter 2014 Financial Results,
Announces Acquisition of Second Set of Assets from NRG, and Raises Quarterly Dividend by 2.7%
Financial Highlights(1)
· $140 million of Adjusted EBITDA in the third quarter of 2014 including $17 million of Adjusted EBITDA from the newly acquired Alta Wind portfolio
· $94 million of Cash Available for Distribution (CAFD) in the third quarter of 2014
· $0.365 per share quarterly dividend to Class A common stock ($1.46 per share annualized) paid on September 15, 2014 to shareholders of record as of September 2, 2014
Increasing Dividend
· 2.7% quarter-over-quarter increase in dividend payable in fourth quarter of 2014 for the Companys Class A common stock to $0.375 per share ($1.50 per share annualized)
· 25% year-over-year increase in annualized dividend per share (from $1.20 annualized in fourth quarter 2013 to $1.50 annualized in fourth quarter 2014)
Closed the Acquisition of Alta Wind
· On August 12, 2014, NRG Yield completed the acquisition of 947 megawatts of Alta Wind portfolio from Terra-Gen Power, LLC
Announcing Acquisition of Second Set of Assets from NRG
· On November 4, 2014, NRG Yield entered into definitive agreement with NRG Energy, Inc., to acquire the following facilities in an all-cash transaction for $480 million, subject to customary working capital adjustments, including the assumption of approximately $746 million(2) of project debt
· Walnut Creek 500 MW natural gas facility located in City of Industry, CA
· Tapestry three wind facilities totaling 204 MW; including Buffalo Bear 19 MW in Oklahoma, Taloga 130 MW in Oklahoma, and Pinnacle 55 MW in West Virginia
· Laredo Ridge 81 MW wind facility located in Petersburg, NE
· Expected to increase annual run-rate Adjusted EBITDA and CAFD by $120 million and by $35 million respectively
· NRG Yield will utilize cash on hand as well as availability under the existing credit facility to fund the transaction, which it expects to close by the end of 2014
Reaffirming 2014 and Initiating 2015 Financial Guidance(3)
(1) In accordance with GAAP, 2014 and 2013 results restated to include full impact of the assets in the ROFO drop-down transaction which closed on June 30, 2014
(2) Prior to the closing of the transaction, debt associated with Laredo Ridge will be refinanced. As of September 30, 2014 total project debt for the three assets was approximately $705 million.
(3) This guidance does not include the impact of the planned acquisition of Walnut Creek, Tapestry, and Laredo Ridge. Following closing of transaction, guidance will be updated accordingly.
· Full year 2014 guidance of $455 million Adjusted EBITDA and $145 million CAFD
· Full year 2015 guidance of $585 million Adjusted EBITDA and $160 million CAFD
PRINCETON, NJ; November 5, 2014 NRG Yield, Inc., (NYSE: NYLD) today reported third quarter 2014 Adjusted EBITDA of $140 million and CAFD of $94 million. Net income for the third quarter was $31 million. Net income attributable to Class A shareholders was $6 million or $0.20 per diluted Class A common share.
Excellent performance across all operating segments allowed NRG Yield to post strong third quarter results. Having established with NRG an efficient drop-down process, when coupled with the Alta acquisition, NRG Yield is well positioned to deliver a consistent, predictable, and steadily growing stream of cash flows to our shareholders, said NRG Yields Chairman and Chief Executive Officer David Crane. Furthermore, NRG Yields strong liquidity position provides the flexibility needed to actively seek assets that fit our growth profile.
Overview of Financial and Operating Results
Note 1: NRG Yield closed on its initial public offering (IPO) on July 22, 2013. Results for periods prior to the IPO are attributable to its predecessor.
Note 2: In accordance with GAAP, 2014 and 2013 results have been restated to include full impact of the assets in the ROFO drop down transaction which closed on June 30, 2014.
Table 1: Selected Financial Results
|
|
Three Months Ended |
|
Nine Months Ended |
| ||||
(dollars in millions) |
|
9/30/14 |
|
9/30/13 |
|
9/30/14 |
|
9/30/13 |
|
Operating Revenue |
|
161 |
|
126 |
|
435 |
|
261 |
|
Net Income |
|
31 |
|
49 |
|
91 |
|
95 |
|
Adjusted EBITDA |
|
140 |
|
103 |
|
341 |
|
200 |
|
Cash Available for Distribution |
|
94 |
|
57 |
|
137 |
|
89 |
|
Table 2: Selected Operating Results
|
|
Three Months Ended |
|
Nine Months Ended |
| ||||
(MWh and MWht in thousands) |
|
9/30/14 |
|
9/30/13 |
|
9/30/14 |
|
9/30/13 |
|
Equivalent Availability Factor (Conventional) |
|
99.5 |
% |
93.5 |
% |
94.2 |
% |
94.4 |
% |
Renewable Generation Sold (MWh) |
|
497 |
|
296 |
|
1,184 |
|
831 |
|
Thermal Generation Sold (MWht)(1) |
|
532 |
|
438 |
|
1,765 |
|
1,355 |
|
(1) Also includes Thermal MWh sold
Segment Results
Table 3: Adjusted EBITDA
(dollars in millions) |
|
Three Months Ended |
|
Nine Months Ended |
| ||||
Segment |
|
9/30/14 |
|
9/30/13 |
|
9/30/14 |
|
9/30/13 |
|
Conventional |
|
62 |
|
52 |
|
172 |
|
86 |
|
Renewable |
|
62 |
|
39 |
|
125 |
|
86 |
|
Thermal |
|
18 |
|
13 |
|
50 |
|
33 |
|
Corporate |
|
(2 |
) |
(1 |
) |
(6 |
) |
(5 |
) |
Adjusted EBITDA |
|
140 |
|
103 |
|
341 |
|
200 |
|
Table 4: Net Income/(Loss)
(dollars in millions) |
|
Three Months Ended |
|
Nine Months Ended |
| ||||
Segment |
|
9/30/14 |
|
9/30/13 |
|
9/30/14 |
|
9/30/13 |
|
Conventional |
|
34 |
|
32 |
|
78 |
|
52 |
|
Renewable |
|
11 |
|
17 |
|
25 |
|
38 |
|
Thermal |
|
9 |
|
6 |
|
28 |
|
15 |
|
Corporate |
|
(23 |
) |
(6 |
) |
(40 |
) |
(10 |
) |
Net Income |
|
31 |
|
49 |
|
91 |
|
95 |
|
For the quarter ended September 30, 2014, NRG Yield reported Net Income of approximately $31 million, Adjusted EBITDA of $140 million and CAFD of $94 million. Adjusted EBITDA was higher by $37 million and CAFD was $22 million higher than the same quarter of 2013 as new assets came online during the third and fourth quarters of 2013 and the Alta acquisition closed during the third quarter of 2014.
Operational Performance
For the third quarter of 2014, NRG Yield maintained strong safety performance and continues to have no incidents through 2014. Additionally, generation in the Renewable segment was 67.9% higher in the third quarter versus the same period in 2013 as a result of the Alta Wind acquisition. In the Conventional segment, availability increased from the same period last year as a result of improved availability at El Segundo Energy Center.
Liquidity and Capital Resources
Table 5: Liquidity
(dollars in millions) |
|
9/30/14 |
|
6/30/14 |
|
12/31/13 |
|
Cash and Cash Equivalents |
|
372 |
|
87 |
|
59 |
|
Restricted Cash |
|
54 |
|
23 |
|
67 |
|
Total Cash |
|
426 |
|
110 |
|
126 |
|
Revolver Availability |
|
423 |
|
450 |
|
60 |
|
Total Liquidity |
|
849 |
|
560 |
|
186 |
|
Excess Cash From Equity and Debt Offerings(1) |
|
|
|
188 |
|
|
|
Expected Letters of Credit to be posted for Alta Wind Assets |
|
|
|
(30 |
) |
|
|
Total Pro Forma Liquidity |
|
849 |
|
718 |
|
186 |
|
(1) Represents excess proceeds from the debt and equity offerings, net of Alta acquisition
Total liquidity as of September 30, 2014 was $849 million, an increase of $663 million from December 31, 2013. This reflects an increase in revolver availability of $363 million, as well as changes in cash driven by:
· $1,861 million of cash inflows, consisting of the following items:
· $898 million proceeds from the issuance of long-term debt and project financings, net of debt issuance costs
· $630 million of proceeds from issuance of Class A common stock
· $194 million of net cash provided by operating activities
· $137 million of proceeds from renewable energy grants
· $2 million of other cash inflows
· Offset by $1,576 million of cash outflows, consisting of the following items:
· $901 million payment for Alta acquisition
· $357 million payment to NRG for purchase of ROFO assets
· $195 million for payments for long-term debt
· $95 million of dividends and distributions to NRG Yield shareholders and NRG
· $28 million in capital expenditures
Completed Purchase of Alta Wind facility
On August 12, 2014, NRG Yield completed the acquisition of the Alta Wind facility located in Tehachapi, CA, from Terra-Gen Power, LLC for $923 million, which consisted of a base purchase price of $870 million as well as a payment for working capital of $53 million, plus the assumption of $1.6 billion of non-recourse project-level debt. The acquisition, which totals 947 megawatts (MW) of operating wind capacity, also includes a portfolio of land leases associated with the Alta Wind facility. NRG Yield funded the purchase price through a combination of the net proceeds of $492 million from issued Green Bonds (due 2024 at a coupon rate of 5.375%) and proceeds from the July 29, 2014 sale of 12,075,000 shares of Class A common stock. The acquisition is expected to increase the annual run-rate EBITDA by approximately $220 million and CAFD by approximately $70 million (before debt service associated with acquisition financing) by 2016.
Acquisition of Second Set of Assets from NRG
On November 4, 2014, NRG Yield entered into a definitive agreement to acquire the following assets from NRG: Walnut Creek, Tapestry and Laredo Ridge for $480 million in total cash consideration, plus assumed project debt of $746 million(4) excluding adjustments for working capital at close. The sale is subject to certain third party approvals and is expected to close this quarter. NRG Yield intends to fund the purchase with cash on hand and by drawing funds under the revolving credit facility. The acquisition is expected to increase annual run-rate Adjusted EBITDA by approximately $120 million and annual run-rate CAFD by approximately $35 million (before interest expenses related to the revolver draw). These assets will augment NRG Yields portfolio with an additional 211 MW of wind generation and 500 MW of natural gas generation.
Project Debt Repricings
On July 9, 2014, Avra Valley amended its credit agreement to increase its borrowings by $3 million and to reduce the related interest rate from 3 month LIBOR plus an applicable margin of 2.25% to 3 month LIBOR plus 1.75%. The proceeds were used to pay the amendment fees to the lender, to pay advisor fees, and to issue a $2.6 million distribution to NRG Yield Operating LLC.
On July 17, 2014, Marsh Landing amended its credit agreement to increase its borrowings by $34 million and to reduce the related interest rates for Tranche A and B borrowings. The Tranche A interest rate was reduced from 3 month LIBOR plus an applicable margin of 2.75% to 3 month LIBOR plus 1.75%, and the Tranche B interest rate was reduced from 3 month LIBOR plus an applicable margin of 3.00% to 3 month LIBOR plus 1.875%. The proceeds from the borrowings were utilized to make a distribution of $29 million to NRG Yield Operating LLC and to fund the costs of the amendment, including advisor fees and amendment fees to the lenders.
Quarterly Dividend
On July 29, 2014, the Companys Board of Directors declared a quarterly dividend on Class A common stock of $0.365 per share ($1.46 per share annualized) which was paid on September 15, 2014 to shareholders of record as of September 2, 2014.
On November 5, 2014, the Companys Board of Directors declared a quarterly dividend on Class A common stock of $0.375 per share ($1.50 per share annualized) payable on December 15, 2014 to shareholders of record as of December 1, 2014. This equates to a 2.7% increase over the prior quarter.
Financial Guidance
The company is reaffirming Full Year 2014 Adjusted EBITDA of $455 million and CAFD of $145 million.
The company is initiating 2015 Full Year guidance of $585 million Adjusted EBITDA and $160 million CAFD.
This guidance does not include the planned acquisition of Walnut Creek, Tapestry, and Laredo Ridge. Following closing of transaction, guidance will be updated accordingly.
(4) Prior to the closing of the transaction, debt associated with Laredo Ridge will be refinanced. As of September 30, 2014 total project debt for the three assets was approximately $705 million.
Table 6: Adjusted EBITDA and Cash Available for Distribution Guidance
(dollars in millions) |
|
2014 Full Year |
|
2015 Full Year |
|
Adjusted EBITDA |
|
455 |
|
585 |
|
Pro-rata Adjusted EBITDA from unconsolidated affiliates |
|
(74 |
) |
(72 |
) |
Cash distributions from unconsolidated affiliates |
|
41 |
|
38 |
|
Cash interest paid |
|
(130 |
) |
(203 |
) |
Maintenance capital expenditures |
|
(11 |
) |
(16 |
) |
Change in other assets |
|
(15 |
) |
(12 |
) |
Principal amortization of indebtedness |
|
(121 |
) |
(160 |
) |
Estimated Cash Available for Distribution |
|
145 |
|
160 |
|
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 1.5 million American homes and businesses. Our thermal infrastructure assets provide steam, hot water and/or chilled water, and in some instances electricity, to commercial businesses, universities, hospitals and governmental units in multiple 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 acquire assets from NRG Energy, Inc. or third parties, our ability to close the drop-down transactions, 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 todays date, November 5, 2014, 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 Yields 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 Yields future results included in NRG Yields 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 |
NRG YIELD, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
|
|
Three months ended |
|
Nine months ended |
| ||||||||
(In millions, except per share amounts) |
|
2014 |
|
2013 |
|
2014 |
|
2013 |
| ||||
Operating Revenues |
|
|
|
|
|
|
|
|
| ||||
Total operating revenues |
|
$ |
161 |
|
$ |
126 |
|
$ |
435 |
|
$ |
261 |
|
Operating Costs and Expenses |
|
|
|
|
|
|
|
|
| ||||
Cost of operations |
|
52 |
|
44 |
|
157 |
|
105 |
| ||||
Depreciation and amortization |
|
34 |
|
18 |
|
94 |
|
38 |
| ||||
General and administrative affiliate |
|
3 |
|
1 |
|
7 |
|
5 |
| ||||
Acquisition-related transaction and integration costs |
|
2 |
|
|
|
2 |
|
|
| ||||
Total operating costs and expenses |
|
91 |
|
63 |
|
260 |
|
148 |
| ||||
Operating Income |
|
70 |
|
63 |
|
175 |
|
113 |
| ||||
Other Income (Expense) |
|
|
|
|
|
|
|
|
| ||||
Equity in earnings of unconsolidated affiliates |
|
11 |
|
12 |
|
26 |
|
18 |
| ||||
Other income, net |
|
1 |
|
|
|
2 |
|
1 |
| ||||
Interest expense |
|
(41 |
) |
(21 |
) |
(97 |
) |
(32 |
) | ||||
Total other expense |
|
(29 |
) |
(9 |
) |
(69 |
) |
(13 |
) | ||||
Income Before Income Taxes |
|
41 |
|
54 |
|
106 |
|
100 |
| ||||
Income tax expense |
|
10 |
|
5 |
|
15 |
|
5 |
| ||||
Net Income |
|
31 |
|
49 |
|
91 |
|
95 |
| ||||
Less: Pre-acquisition net income of Acquired ROFO Assets |
|
|
|
9 |
|
17 |
|
10 |
| ||||
Less: Predecessor income prior to initial public offering on July 22, 2013 |
|
|
|
9 |
|
|
|
54 |
| ||||
Net Income Subsequent to Initial Public Offering and Excluding Pre-acquisition Net Income of Acquired ROFO Assets |
|
31 |
|
31 |
|
74 |
|
31 |
| ||||
Less: Income attributable to NRG (a) |
|
25 |
|
22 |
|
58 |
|
22 |
| ||||
Net Income Attributable to NRG Yield, Inc. |
|
$ |
6 |
|
$ |
9 |
|
$ |
16 |
|
$ |
9 |
|
|
|
|
|
|
|
|
|
|
| ||||
Basic and Diluted Earnings per Share Attributable to Class A Common Stockholders |
|
|
|
|
|
|
|
|
| ||||
Weighted average number of Class A common shares outstanding |
|
31 |
|
23 |
|
25 |
|
23 |
| ||||
Basic and Diluted Earnings per Class A Common Share |
|
$ |
0.20 |
|
$ |
0.39 |
|
$ |
0.62 |
|
$ |
0.39 |
|
Dividends per Class A Common Share |
|
$ |
0.365 |
|
$ |
|
|
$ |
1.045 |
|
$ |
|
|
(a) The calculation of income attributable to NRG excludes pre-acquisition net income of the Acquired ROFO Assets.
NRG YIELD, INC.
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(Unaudited)
|
|
Three months ended |
|
Nine months ended |
| ||||||||
|
|
2014 |
|
2013 |
|
2014 |
|
2013 |
| ||||
|
|
(In millions) |
| ||||||||||
Net Income |
|
$ |
31 |
|
$ |
49 |
|
$ |
91 |
|
$ |
95 |
|
Other Comprehensive Income (Loss), net of tax |
|
|
|
|
|
|
|
|
| ||||
Unrealized gain (loss) on derivatives |
|
7 |
|
5 |
|
(17 |
) |
34 |
| ||||
Other comprehensive income (loss) |
|
7 |
|
5 |
|
(17 |
) |
34 |
| ||||
Comprehensive Income |
|
38 |
|
54 |
|
74 |
|
129 |
| ||||
Less: Predecessor comprehensive income prior to initial public offering on July 22, 2013 |
|
|
|
9 |
|
|
|
73 |
| ||||
Less: Pre-acquisition net income of Acquired ROFO Assets |
|
|
|
9 |
|
17 |
|
10 |
| ||||
Less: Comprehensive income attributable to NRG |
|
30 |
|
28 |
|
48 |
|
38 |
| ||||
Comprehensive Income Attributable to NRG Yield, Inc. |
|
$ |
8 |
|
$ |
8 |
|
$ |
9 |
|
$ |
8 |
|
NRG YIELD, INC.
CONSOLIDATED BALANCE SHEETS
(In millions) |
|
September 30, 2014 |
|
December 31, 2013 |
| ||
|
|
(unaudited) |
|
|
| ||
ASSETS |
|
|
|
|
| ||
Current Assets |
|
|
|
|
| ||
Cash and cash equivalents |
|
$ |
372 |
|
$ |
59 |
|
Restricted cash |
|
54 |
|
67 |
| ||
Accounts receivable trade |
|
80 |
|
51 |
| ||
Accounts receivable affiliate |
|
4 |
|
5 |
| ||
Inventory |
|
17 |
|
15 |
| ||
Derivative instruments |
|
|
|
1 |
| ||
Notes receivable |
|
6 |
|
6 |
| ||
Renewable energy grant receivable |
|
|
|
147 |
| ||
Prepayments and other current assets |
|
22 |
|
27 |
| ||
Total current assets |
|
555 |
|
378 |
| ||
Property, plant and equipment |
|
|
|
|
| ||
In service |
|
3,535 |
|
2,459 |
| ||
Under construction |
|
7 |
|
6 |
| ||
Total property, plant and equipment |
|
3,542 |
|
2,465 |
| ||
Less accumulated depreciation |
|
(266 |
) |
(174 |
) | ||
Net property, plant and equipment |
|
3,276 |
|
2,291 |
| ||
Other Assets |
|
|
|
|
| ||
Equity investments in affiliates |
|
230 |
|
227 |
| ||
Notes receivable |
|
17 |
|
21 |
| ||
Notes receivable affiliate |
|
|
|
2 |
| ||
Intangible assets, net of accumulated amortization of $17 and $6 |
|
1,517 |
|
103 |
| ||
Derivative instruments |
|
7 |
|
20 |
| ||
Deferred income taxes |
|
204 |
|
146 |
| ||
Other non-current assets |
|
93 |
|
50 |
| ||
Total other assets |
|
2,068 |
|
569 |
| ||
Total Assets |
|
$ |
5,899 |
|
$ |
3,238 |
|
NRG YIELD, INC.
CONSOLIDATED BALANCE SHEETS (Continued)
(In millions, except share information) |
|
September 30, 2014 |
|
December 31, 2013 |
| ||
|
|
(unaudited) |
|
|
| ||
LIABILITIES AND STOCKHOLDERS EQUITY |
|
|
|
|
| ||
Current Liabilities |
|
|
|
|
| ||
Current portion of long-term debt |
|
$ |
157 |
|
$ |
214 |
|
Accounts payable |
|
15 |
|
42 |
| ||
Accounts payable affiliate |
|
48 |
|
52 |
| ||
Derivative instruments |
|
30 |
|
31 |
| ||
Accrued expenses and other current liabilities |
|
52 |
|
30 |
| ||
Total current liabilities |
|
302 |
|
369 |
| ||
Other Liabilities |
|
|
|
|
| ||
Long-term debt |
|
3,926 |
|
1,569 |
| ||
Out-of-market contracts |
|
5 |
|
5 |
| ||
Derivative instruments |
|
23 |
|
16 |
| ||
Other non-current liabilities |
|
29 |
|
27 |
| ||
Total non-current liabilities |
|
3,983 |
|
1,617 |
| ||
Total Liabilities |
|
4,285 |
|
1,986 |
| ||
Commitments and Contingencies |
|
|
|
|
| ||
Stockholders Equity |
|
|
|
|
| ||
Preferred stock, $0.01 par value; 10,000,000 shares authorized; none issued |
|
|
|
|
| ||
Class A common stock, $0.01 par value; 500,000,000 shares authorized; 34,586,250 shares issued |
|
|
|
|
| ||
Class B common stock, $0.01 par value; 500,000,000 shares authorized; 42,738,750 shares issued |
|
|
|
|
| ||
Additional paid-in capital |
|
1,336 |
|
621 |
| ||
Retained earnings |
|
5 |
|
8 |
| ||
Accumulated other comprehensive loss |
|
(6 |
) |
|
| ||
Noncontrolling interest |
|
279 |
|
623 |
| ||
Total Stockholders Equity |
|
1,614 |
|
1,252 |
| ||
Total Liabilities and Stockholders Equity |
|
$ |
5,899 |
|
$ |
3,238 |
|
NRG YIELD, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
|
|
Nine months ended September 30, |
| ||||
|
|
2014 |
|
2013 |
| ||
|
|
(In millions) |
| ||||
Cash Flows from Operating Activities |
|
|
|
|
| ||
Net income |
|
$ |
91 |
|
$ |
95 |
|
Adjustments to reconcile net income to net cash provided by (used in) operating activities: |
|
|
|
|
| ||
Distributions and equity in earnings of unconsolidated affiliates |
|
17 |
|
(10 |
) | ||
Depreciation and amortization |
|
94 |
|
38 |
| ||
Amortization of financing costs and debt discount/premium |
|
8 |
|
1 |
| ||
Amortization of intangibles and out-of-market contracts |
|
8 |
|
2 |
| ||
Changes in deferred income taxes |
|
15 |
|
5 |
| ||
Changes in derivative instruments |
|
(5 |
) |
(14 |
) | ||
Changes in other working capital |
|
(34 |
) |
(27 |
) | ||
Net Cash Provided by Operating Activities |
|
194 |
|
90 |
| ||
Cash Flows from Investing Activities |
|
|
|
|
| ||
Payment for Alta Acquisition |
|
(901 |
) |
|
| ||
Payment to NRG for Acquired ROFO Assets |
|
(357 |
) |
|
| ||
Capital expenditures |
|
(28 |
) |
(339 |
) | ||
Decrease (increase) in restricted cash |
|
28 |
|
(88 |
) | ||
Decrease in notes receivable, including affiliates |
|
6 |
|
4 |
| ||
Proceeds from renewable energy grants |
|
137 |
|
24 |
| ||
Investments in unconsolidated affiliates |
|
(17 |
) |
(19 |
) | ||
Other |
|
11 |
|
|
| ||
Net Cash Used in Investing Activities |
|
(1,121 |
) |
(418 |
) | ||
Cash Flows from Financing Activities |
|
|
|
|
| ||
Capital contributions from NRG |
|
2 |
|
150 |
| ||
Return of capital to NRG |
|
(23 |
) |
|
| ||
Payment of dividends and distributions |
|
(72 |
) |
(707 |
) | ||
Proceeds from issuance of long-term debt external |
|
924 |
|
558 |
| ||
Payment of debt issuance costs |
|
(26 |
) |
(5 |
) | ||
Payment of borrowings from affiliate |
|
|
|
(2 |
) | ||
Payments for long-term debt external |
|
(195 |
) |
(35 |
) | ||
Proceeds from the issuance of Class A common stock |
|
630 |
|
468 |
| ||
Net Cash Provided by Financing Activities |
|
1,240 |
|
427 |
| ||
Net Increase in Cash and Cash Equivalents |
|
313 |
|
99 |
| ||
Cash and Cash Equivalents at Beginning of Period |
|
59 |
|
22 |
| ||
Cash and Cash Equivalents at End of Period |
|
$ |
372 |
|
$ |
121 |
|
Appendix Table A-1: Third Quarter 2014 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) |
|
34 |
|
11 |
|
9 |
|
(23 |
) |
31 |
|
Plus: |
|
|
|
|
|
|
|
|
|
|
|
Income Tax |
|
|
|
|
|
|
|
10 |
|
10 |
|
Interest Expense, net |
|
10 |
|
19 |
|
2 |
|
9 |
|
40 |
|
Depreciation, Amortization, and ARO Expense |
|
15 |
|
14 |
|
5 |
|
|
|
34 |
|
Contract Amortization |
|
|
|
6 |
|
2 |
|
|
|
8 |
|
Merger and Transaction Costs |
|
|
|
|
|
|
|
2 |
|
2 |
|
Adjustments to reflect Yields pro-rata share of Adjusted EBITDA from Unconsolidated Affiliates |
|
3 |
|
12 |
|
|
|
|
|
15 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA |
|
62 |
|
62 |
|
18 |
|
(2 |
) |
140 |
|
Appendix Table A-2: Third 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) |
|
32 |
|
17 |
|
6 |
|
(6 |
) |
49 |
|
Plus: |
|
|
|
|
|
|
|
|
|
|
|
Income Tax |
|
|
|
|
|
|
|
5 |
|
5 |
|
Interest Expense, net |
|
10 |
|
9 |
|
2 |
|
|
|
21 |
|
Depreciation, Amortization, and ARO Expense |
|
8 |
|
7 |
|
4 |
|
|
|
19 |
|
Contract Amortization |
|
|
|
|
|
1 |
|
|
|
1 |
|
Adjustments to reflect Yields pro-rata share of Adjusted EBITDA from Unconsolidated Affiliates |
|
2 |
|
6 |
|
|
|
|
|
8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA |
|
52 |
|
39 |
|
13 |
|
(1 |
) |
103 |
|
Appendix Table A-3: YTD September 30 2014 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) |
|
78 |
|
25 |
|
28 |
|
(40 |
) |
91 |
|
Plus: |
|
|
|
|
|
|
|
|
|
|
|
Income Tax |
|
|
|
|
|
|
|
15 |
|
15 |
|
Interest Expense, net |
|
32 |
|
41 |
|
6 |
|
17 |
|
96 |
|
Depreciation, Amortization, and ARO Expense |
|
51 |
|
29 |
|
14 |
|
|
|
94 |
|
Contract Amortization |
|
|
|
6 |
|
2 |
|
|
|
8 |
|
Merger and Transaction Costs |
|
|
|
|
|
|
|
2 |
|
2 |
|
Adjustments to reflect Yields pro-rata share of Adjusted EBITDA from Unconsolidated Affiliates |
|
11 |
|
24 |
|
|
|
|
|
35 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA |
|
172 |
|
125 |
|
50 |
|
(6 |
) |
341 |
|
Appendix Table A-4: YTD September 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) |
|
52 |
|
38 |
|
15 |
|
(10 |
) |
95 |
|
Plus: |
|
|
|
|
|
|
|
|
|
|
|
Income Tax |
|
|
|
|
|
|
|
5 |
|
5 |
|
Interest Expense, net |
|
13 |
|
13 |
|
6 |
|
|
|
32 |
|
Depreciation, Amortization, and ARO Expense |
|
10 |
|
18 |
|
11 |
|
|
|
39 |
|
Contract Amortization |
|
|
|
|
|
1 |
|
|
|
1 |
|
Adjustments to reflect Yields pro-rata share of Adjusted EBITDA from Unconsolidated Affiliates |
|
11 |
|
17 |
|
|
|
|
|
28 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA |
|
86 |
|
86 |
|
33 |
|
(5 |
) |
200 |
|
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 |
|
Nine Months Ended |
| ||||
(dollars in millions) |
|
9/30/14 |
|
9/30/13 |
|
9/30/14 |
|
9/30/13 |
|
Adjusted EBITDA |
|
140 |
|
103 |
|
341 |
|
200 |
|
Pro-rata Adjusted EBITDA from unconsolidated affiliates |
|
(27 |
) |
(29 |
) |
(61 |
) |
(46 |
) |
Cash distributions from unconsolidated affiliates |
|
28 |
|
(1 |
) |
38 |
|
10 |
|
Cash interest paid |
|
(33 |
) |
(23 |
) |
(78 |
) |
(50 |
) |
Maintenance Capital expenditures |
|
2 |
|
(3 |
) |
(3 |
) |
(5 |
) |
Change in other assets |
|
30 |
|
18 |
|
(11 |
) |
13 |
|
Principal amortization of indebtedness |
|
(46 |
) |
(8 |
) |
(89 |
) |
(33 |
) |
Cash Available for Distribution |
|
94 |
|
57 |
|
137 |
|
89 |
|
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 |
|
(dollars in millions) |
|
12/31/14 |
|
Net Income |
|
122 |
|
Adjustments to net income to arrive at Adjusted EBITDA: |
|
|
|
Depreciation, Amortization, and ARO Expense |
|
136 |
|
Interest expense, net |
|
127 |
|
Income tax expense |
|
18 |
|
Contract Amortization |
|
2 |
|
Merger and Transaction Costs |
|
2 |
|
Adjustment to reflect pro-rata Adjusted EBITDA from unconsolidated affiliates |
|
48 |
|
Adjusted EBITDA |
|
455 |
|
Appendix Table A-7: Adjusted NRG Yield Drop Down Assets Projected Reg G
The following table summarizes the calculation of Adjusted EBITDA and provides a reconciliation to income before taxes:
|
|
2014 Q4 Drop Downs |
|
(dollars in millions) |
|
Annual Run-Rate |
|
Income Before Taxes |
|
3 |
|
Adjustments to income before taxes to arrive at Adjusted EBITDA: |
|
|
|
Depreciation, Amortization, and ARO Expense |
|
81 |
|
Interest expense, net |
|
36 |
|
Adjusted EBITDA |
|
120 |
|
Cash Interest Paid |
|
(33 |
) |
Working Capital / Other |
|
1 |
|
Maintenance Capital Expenditures |
|
|
|
Principal amortization of indebtedness |
|
(53 |
) |
Cash Available for Distribution |
|
35 |
|
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 Yields 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 Yields 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 Companys ability to earn and distribute cash returns to investors.