Condensed Consolidating Financial Information | Condensed Consolidating Financial Information As of September 30, 2020, the Company had outstanding $4.4 billion of Senior Notes and Convertible Senior Notes due from 2026 to 2048 and outstanding $1.1 billion of Senior Secured Notes due from 2024 to 2029, as shown in Note 10, Long-term Debt . These Senior Notes and Senior Secured Notes are guaranteed by certain of NRG's current and future 100% owned domestic subsidiaries, or guarantor subsidiaries. These guarantees are both joint and several. The non-guarantor subsidiaries include all of NRG's foreign subsidiaries and certain domestic subsidiaries. NRG conducts much of its business through and derives much of its income from its subsidiaries. Therefore, the Company's ability to make required payments with respect to its indebtedness and other obligations depends on the financial results and condition of its subsidiaries and NRG's ability to receive funds from its subsidiaries. There are no restrictions on the ability of any of the guarantor subsidiaries to transfer funds to NRG. However, there may be restrictions for certain non-guarantor subsidiaries. The following condensed consolidating financial information presents the financial information of NRG Energy, Inc., the guarantor subsidiaries and the non-guarantor subsidiaries in accordance with Rule 3-10 of Regulation S-X of the Securities Act. The financial information may not necessarily be indicative of results of operations or financial position had the guarantor subsidiaries or non-guarantor subsidiaries operated as independent entities. In this presentation, NRG Energy, Inc. consists of parent company operations. Guarantor subsidiaries and non-guarantor subsidiaries of NRG are reported on an equity basis. For companies acquired, the fair values of the assets and liabilities acquired have been presented on a push-down accounting basis. Unless otherwise noted below, each of the following guarantor subsidiaries fully and unconditionally guaranteed the Senior Notes, Convertible Senior Notes and Senior Secured Notes as of September 30, 2020: Ace Energy, Inc. NRG Distributed Energy Resources Holdings LLC Reliant Energy Retail Services, LLC Allied Home Warranty GP LLC NRG Distributed Generation PR LLC RERH Holdings, LLC Allied Warranty LLC NRG Dunkirk Operations Inc. Saguaro Power LLC Arthur Kill Power LLC NRG ECOKAP Holdings LLC SGE Energy Sourcing, LLC Astoria Gas Turbine Power LLC NRG El Segundo Operations Inc. SGE Texas Holdco, LLC BidURenergy, Inc. NRG Energy Labor Services LLC Somerset Operations Inc. Cabrillo Power I LLC NRG Energy Services Group LLC Somerset Power LLC Cabrillo Power II LLC NRG Energy Services LLC Stream Energy Columbia, LLC Carbon Management Solutions LLC NRG Generation Holdings Inc. Stream Energy Delaware, LLC Cirro Energy Services, Inc. NRG Greenco LLC Stream Energy Illinois, LLC Cirro Group, Inc. NRG Home & Business Solutions LLC Stream Energy Maryland, LLC Connecticut Jet Power LLC NRG Home Services LLC Stream Energy New Jersey, LLC Devon Power LLC NRG Home Solutions LLC Stream Energy New York, LLC Dunkirk Power LLC NRG Home Solutions Product LLC Stream Energy Pennsylvania, LLC Eastern Sierra Energy Company LLC NRG Homer City Services LLC Stream Georgia Gas SPE, LLC El Segundo Power II LLC NRG HQ DG LLC Stream Ohio Gas & Electric, LLC El Segundo Power, LLC NRG Huntley Operations Inc. Stream SPE GP, LLC Energy Alternatives Wholesale, LLC NRG Identity Protect LLC Stream SPE, Ltd. Energy Choice Solutions LLC NRG Ilion Limited Partnership Texas Genco GP, LLC Energy Plus Holdings LLC NRG Ilion LP LLC Texas Genco Holdings, Inc. Energy Plus Natural Gas LLC NRG International LLC Texas Genco LP, LLC Energy Protection Insurance Company NRG Maintenance Services LLC Texas Genco Services, LP Everything Energy LLC NRG Mextrans Inc. US Retailers LLC Forward Home Security, LLC NRG Middletown Operations Inc. Vienna Operations Inc. GCP Funding Company, LLC NRG Montville Operations Inc. Vienna Power LLC Green Mountain Energy Company NRG North Central Operations Inc. WCP (Generation) Holdings LLC Gregory Partners, LLC NRG Norwalk Harbor Operations Inc. West Coast Power LLC Gregory Power Partners LLC NRG Operating Services, Inc. XOOM Alberta Holdings, LLC Huntley Power LLC NRG Oswego Harbor Power Operations Inc. XOOM British Columbia Holdings, LLC Independence Energy Alliance LLC NRG Portable Power LLC XOOM Energy California, LLC Independence Energy Group LLC NRG Power Marketing LLC XOOM Energy Connecticut, LLC Independence Energy Natural Gas LLC NRG Reliability Solutions LLC XOOM Energy Delaware, LLC Indian River Operations Inc. NRG Renter's Protection LLC XOOM Energy Georgia, LLC Indian River Power LLC NRG Retail LLC XOOM Energy Global Holdings, LLC Meriden Gas Turbines LLC NRG Retail Northeast LLC XOOM Energy Illinois LLC Middletown Power LLC NRG Rockford Acquisition LLC XOOM Energy Indiana, LLC Montville Power LLC NRG Saguaro Operations Inc. XOOM Energy Kentucky, LLC NEO Corporation NRG Security LLC XOOM Energy Maine, LLC New Genco GP, LLC NRG Services Corporation XOOM Energy Maryland, LLC Norwalk Power LLC NRG SimplySmart Solutions LLC XOOM Energy Massachusetts, LLC NRG Advisory Services LLC NRG South Central Operations Inc. XOOM Energy Michigan, LLC NRG Affiliate Services Inc. NRG South Texas LP XOOM Energy New Hampshire, LLC NRG Arthur Kill Operations Inc. NRG Texas Gregory LLC XOOM Energy New Jersey, LLC NRG Astoria Gas Turbine Operations Inc. NRG Texas Holding Inc. XOOM Energy New York, LLC NRG Business Services LLC NRG Texas LLC XOOM Energy Ohio, LLC NRG Cabrillo Power Operations Inc. NRG Texas Power LLC XOOM Energy Pennsylvania, LLC NRG California Peaker Operations LLC NRG Warranty Services LLC XOOM Energy Rhode Island, LLC NRG Cedar Bayou Development Company, LLC NRG West Coast LLC XOOM Energy Texas, LLC NRG Connected Home LLC NRG Western Affiliate Services Inc. XOOM Energy Virginia, LLC NRG Construction LLC Oswego Harbor Power LLC XOOM Energy Washington D.C., LLC NRG Curtailment Solutions, Inc. Reliant Energy Northeast LLC XOOM Energy, LLC NRG Development Company Inc. Reliant Energy Power Supply, LLC XOOM Ontario Holdings, LLC NRG Devon Operations Inc. Reliant Energy Retail Holdings, LLC XOOM Solar, LLC NRG Dispatch Services LLC NRG ENERGY, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS For the three months ended September 30, 2020 (Unaudited) (In millions) Guarantor Subsidiaries Non-Guarantor Subsidiaries NRG Energy, Inc. Eliminations (a) Consolidated Operating Revenues Total operating revenues $ 2,513 $ 297 $ — $ (1) $ 2,809 Operating Costs and Expenses Cost of operations 1,796 230 9 (1) 2,034 Depreciation and amortization 72 21 6 — 99 Impairment losses — 29 — — 29 Selling, general and administrative costs 154 7 92 — 253 Development costs — (1) 2 — 1 Total operating costs and expenses 2,022 286 109 (1) 2,416 Operating Income/(Loss) 491 11 (109) — 393 Other Income/(Expense) Equity in earnings of consolidated subsidiaries — — 540 (540) — Equity in earnings of unconsolidated affiliates — 36 — — 36 Other income, net 4 2 5 — 11 Interest expense (3) — (96) — (99) Total other income/(expense) 1 38 449 (540) (52) Income from Continuing Operations Before Income Taxes 492 49 340 (540) 341 Income tax expense — 1 91 — 92 Net Income $ 492 $ 48 $ 249 $ (540) $ 249 (a) All significant intercompany transactions have been eliminated in consolidation NRG ENERGY, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS For the nine months ended September 30, 2020 (Unaudited) (In millions) Guarantor Subsidiaries Non-Guarantor Subsidiaries NRG Energy, Inc. Eliminations (a) Consolidated Operating Revenues Total operating revenues $ 6,346 $ 730 $ — $ (10) $ 7,066 Operating Costs and Expenses Cost of operations 4,357 586 (8) (10) 4,925 Depreciation and amortization 232 60 26 — 318 Impairment losses — 29 — — 29 Selling, general and administrative costs 431 19 220 — 670 Reorganization costs — — 3 — 3 Development costs — — 6 — 6 Total operating costs and expenses 5,020 694 247 (10) 5,951 Gain on sale of assets — 1 5 — 6 Operating Income/(Loss) 1,326 37 (242) — 1,121 Other Income/(Expense) Equity in earnings of consolidated subsidiaries 6 — 1,385 (1,391) — Equity in earnings of unconsolidated affiliates — 37 — — 37 Impairment losses on investments — (18) — — (18) Other income, net 14 6 32 — 52 Loss on debt extinguishment, net — — (1) — (1) Interest expense (12) (3) (277) — (292) Total other income/(expense) 8 22 1,139 (1,391) (222) Income from Continuing Operations Before Income Taxes 1,334 59 897 (1,391) 899 Income tax expense — 2 214 — 216 Net Income $ 1,334 $ 57 $ 683 $ (1,391) $ 683 (a) All significant intercompany transactions have been eliminated in consolidation NRG ENERGY, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME/(LOSS) For the three months ended September 30, 2020 (Unaudited) (In millions) Guarantor Subsidiaries Non-Guarantor Subsidiaries NRG Energy, Inc. Eliminations (a) Consolidated Net Income $ 492 $ 48 $ 249 $ (540) $ 249 Other Comprehensive Income Foreign currency translation adjustments, net 5 3 4 (8) 4 Defined benefit plans, net 2 — — (2) — Other comprehensive income 7 3 4 (10) 4 Comprehensive Income $ 499 $ 51 $ 253 $ (550) $ 253 (a) All significant intercompany transactions have been eliminated in consolidation NRG ENERGY, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME For the nine months ended September 30, 2020 (Unaudited) (In millions) Guarantor Subsidiaries Non-Guarantor Subsidiaries NRG Energy, Inc. Eliminations (a) Consolidated Net Income $ 1,334 $ 57 $ 683 $ (1,391) $ 683 Other Comprehensive Income Foreign currency translation adjustments, net 2 1 2 (3) 2 Defined benefit plans, net 5 — — (5) — Other comprehensive income 7 1 2 (8) 2 Comprehensive Income $ 1,341 $ 58 $ 685 $ (1,399) $ 685 (a) All significant intercompany transactions have been eliminated in consolidation NRG ENERGY, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATING BALANCE SHEETS September 30, 2020 (Unaudited) (In millions) Guarantor Subsidiaries Non-Guarantor Subsidiaries NRG Energy, Inc. Eliminations (a) Consolidated ASSETS Current Assets Cash and cash equivalents $ — $ 23 $ 674 $ — $ 697 Funds deposited by counterparties 15 — — — 15 Restricted cash 5 — 1 — 6 Accounts receivable, net 650 1,034 805 (1,363) 1,126 Inventory 253 77 — — 330 Derivative instruments 582 14 — (18) 578 Cash collateral paid in support of energy risk management activities 74 3 — — 77 Prepayments and other current assets 238 16 4 — 258 Total current assets 1,817 1,167 1,484 (1,381) 3,087 Property, plant and equipment, net 1,270 1,159 144 — 2,573 Other Assets Investment in subsidiaries 28 — 4,981 (5,009) — Equity investments in affiliates — 376 — — 376 Operating lease right-of-use assets, net 68 167 110 — 345 Goodwill 400 179 — — 579 Intangible assets, net 684 37 — — 721 Nuclear decommissioning trust fund 828 — — — 828 Derivative instruments 315 10 — (10) 315 Deferred income taxes 435 (32) 2,684 — 3,087 Other non-current assets 168 110 36 — 314 Total other assets 2,926 847 7,811 (5,019) 6,565 Total Assets $ 6,013 $ 3,173 $ 9,439 $ (6,400) $ 12,225 LIABILITIES AND STOCKHOLDERS’ EQUITY Current Liabilities Current portion of long-term debt $ 3 $ — $ — $ — $ 3 Current portion of operating lease liabilities 18 33 18 — 69 Accounts payable 933 144 1,039 (1,363) 753 Derivative instruments 505 8 — (18) 495 Cash collateral received in support of energy risk management activities 15 — — — 15 Accrued expenses and other current liabilities 275 71 305 — 651 Total current liabilities 1,749 256 1,362 (1,381) 1,986 Other Liabilities Long-term debt 245 — 5,547 — 5,792 Non-current operating lease liabilities 56 134 107 — 297 Nuclear decommissioning reserve 311 — — — 311 Nuclear decommissioning trust liability 508 — — — 508 Derivative instruments 326 2 — (10) 318 Deferred income taxes — 17 — — 17 Other non-current liabilities 307 266 489 — 1,062 Total other liabilities 1,753 419 6,143 (10) 8,305 Total Liabilities 3,502 675 7,505 (1,391) 10,291 Stockholders’ Equity 2,511 2,498 1,934 (5,009) 1,934 Total Liabilities and Stockholders’ Equity $ 6,013 $ 3,173 $ 9,439 $ (6,400) $ 12,225 (a) All significant intercompany transactions have been eliminated in consolidation NRG ENERGY, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS For the nine months ended September 30, 2020 (Unaudited) (In millions) Guarantor Subsidiaries Non-Guarantor Subsidiaries NRG Energy, Inc. Eliminations (a) Consolidated Cash Flows from Operating Activities Net income $ 1,334 $ 57 $ 683 $ (1,391) $ 683 Adjustments to reconcile net income/(loss) to cash provided by operating activities: Distributions from and equity in earnings/(losses) of unconsolidated affiliates and consolidated subsidiaries (6) 6 (1,385) 1,391 6 Depreciation and amortization 232 60 26 — 318 Accretion of asset retirement obligations 19 27 — — 46 Provision for credit losses 66 8 — — 74 Amortization of nuclear fuel 40 — — — 40 Amortization of financing costs and debt discount/premiums — — 23 — 23 Loss on debt extinguishment, net — — 1 — 1 Amortization of emission allowances and energy credits 46 14 — — 60 Amortization of unearned equity compensation — — 17 — 17 Net gain on sale of assets and disposal of assets (16) (1) (5) — (22) Impairment losses — 47 — — 47 Changes in derivative instruments (27) 20 — — (7) Changes in deferred income taxes and liability for uncertain tax benefits (52) 11 243 — 202 Changes in collateral deposits in support of energy risk management activities 91 5 — — 96 Changes in nuclear decommissioning trust liability 39 — — — 39 Changes in other working capital 355 (923) 331 — (237) Net Cash Provided/(Used) by Operating Activities 2,121 (669) (66) — 1,386 Cash Flows from Investing Activities Intercompany dividends — — 2,591 (2,591) — Payments for acquisitions of businesses (15) (262) — — (277) Capital expenditures (115) (28) (24) — (167) Net purchases of emission allowances (15) — — — (15) Investments in nuclear decommissioning trust fund securities (360) — — — (360) Proceeds from the sale of nuclear decommissioning trust fund securities 318 — — — 318 Proceeds from sale of assets, net of cash disposed and sale of discontinued operations, net of fees 8 2 5 — 15 Net contributions to investments in unconsolidated affiliates — 2 — — 2 Net Cash (Used)/Provided by Investing Activities (179) (286) 2,572 (2,591) (484) Cash Flows from Financing Activities Intercompany dividends and transfers (1,894) 964 (1,661) 2,591 — Payments of dividends to common stockholders — — (221) — (221) Payments for share repurchase activity — — (229) — (229) Purchase of and distributions to noncontrolling interests from subsidiaries — (2) — — (2) Proceeds from issuance of common stock — — 1 — 1 Proceeds from issuance of long-term debt — — 59 — 59 Payment of debt issuance costs — — (24) — (24) Repayments of long-term debt (59) (3) — — (62) Net repayment of Revolving Credit Facility — — (83) — (83) Other (6) — — — (6) Net Cash (Used)/Provided by Financing Activities (1,959) 959 (2,158) 2,591 (567) Effect of exchange rate changes on cash and cash equivalents — (2) — — (2) Net (Decrease)/Increase in Cash and Cash Equivalents, Funds Deposited by Counterparties and Restricted Cash (17) 2 348 — 333 Cash and Cash Equivalents, Funds Deposited by Counterparties and Restricted Cash at Beginning of Period 37 21 327 — 385 Cash and Cash Equivalents, Funds Deposited by Counterparties and Restricted Cash at End of Period $ 20 $ 23 $ 675 $ — $ 718 (a) All significant intercompany transactions have been eliminated in consolidation NRG ENERGY, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS For the three months ended September 30, 2019 (Unaudited) (In millions) Guarantor Subsidiaries Non-Guarantor Subsidiaries NRG Energy, Inc. Eliminations (a) Consolidated Operating Revenues Total operating revenues $ 2,473 $ 525 $ — $ (2) $ 2,996 Operating Costs and Expenses Cost of operations 1,728 421 6 (2) 2,153 Depreciation and amortization 52 32 7 — 91 Selling, general and administrative costs 132 28 50 — 210 Reorganization costs — — 1 — 1 Development costs — — 1 — 1 Total operating costs and expenses 1,912 481 65 (2) 2,456 Operating Income/(Loss) 561 44 (65) — 540 Other Income/(Expense) Equity in earnings of consolidated subsidiaries 20 — 537 (557) — Equity in earnings of unconsolidated affiliates — 29 — — 29 Impairment losses on investments — (101) (6) — (107) Other income, net 11 1 5 — 17 Interest expense (4) (3) (92) — (99) Total other income/(expense) 27 (74) 444 (557) (160) Income/(Loss) from Continuing Operations Before Income Taxes 588 (30) 379 (557) 380 Income tax expense — 1 5 — 6 Income/(Loss) from Continuing Operations 588 (31) 374 (557) 374 Loss from discontinued operations, net of income tax — — (2) — (2) Net Income Attributable to NRG Energy, Inc. $ 588 $ (31) $ 372 $ (557) $ 372 (a) All significant intercompany transactions have been eliminated in consolidation NRG ENERGY, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS For the nine months ended September 30, 2019 (Unaudited) (In millions) Guarantor Subsidiaries Non-Guarantor Subsidiaries NRG Energy, Inc. Eliminations (a) Consolidated Operating Revenues Total operating revenues $ 6,382 $ 1,252 $ — $ (8) $ 7,626 Operating Costs and Expenses Cost of operations 4,676 956 25 (8) 5,649 Depreciation and amortization 157 81 23 — 261 Impairment losses 1 — — — 1 Selling, general and administrative costs 366 56 193 — 615 Reorganization costs — — 16 — 16 Development costs — 1 4 — 5 Total operating costs and expenses 5,200 1,094 261 (8) 6,547 Gain on sale of assets 1 1 — — 2 Operating Income/(Loss) 1,183 159 (261) — 1,081 Other Income/(Expense) Equity in earnings of consolidated subsidiaries 32 — 1,266 (1,298) — Equity in earnings of unconsolidated affiliates — 8 — — 8 Impairment losses on investments — (101) (6) — (107) Other income, net 19 10 20 — 49 Loss on debt extinguishment, net — — (47) — (47) Interest expense (11) (12) (295) — (318) Total other income/(expense) 40 (95) 938 (1,298) (415) Income from Continuing Operations Before Income Taxes 1,223 64 677 (1,298) 666 Income tax expense — 2 7 — 9 Income from Continuing Operations 1,223 62 670 (1,298) 657 Income from discontinued operations, net of income tax 9 5 385 — 399 Net Income 1,232 67 1,055 (1,298) 1,056 Less: Net income attributable to noncontrolling interest and redeemable noncontrolling interest — 1 — — 1 Net Income Attributable to NRG Energy, Inc. $ 1,232 $ 66 $ 1,055 $ (1,298) $ 1,055 (a) All significant intercompany transactions have been eliminated in consolidation NRG ENERGY, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME For the three months ended September 30, 2019 (Unaudited) (In millions) Guarantor Subsidiaries Non-Guarantor Subsidiaries NRG Energy, Inc. Eliminations (a) Consolidated Net Income/(Loss) $ 588 $ (31) $ 372 $ (557) $ 372 Other Comprehensive Loss Foreign currency translation adjustments, net (5) (4) (4) 9 (4) Available-for-sale securities, net — — (14) — (14) Defined benefit plans, net (40) — (41) 40 (41) Other comprehensive loss (45) (4) (59) 49 (59) Comprehensive Income/(Loss) $ 543 $ (35) $ 313 $ (508) $ 313 (a) All significant intercompany transactions have been eliminated in consolidation NRG ENERGY, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME For the nine months ended September 30, 2019 (Unaudited) (In millions) Guarantor Subsidiaries Non-Guarantor Subsidiaries NRG Energy, Inc. Eliminations (a) Consolidated Net Income $ 1,232 $ 67 $ 1,055 $ (1,298) $ 1,056 Other Comprehensive Loss Foreign currency translation adjustments, net (5) (4) (4) 9 (4) Available-for-sale securities, net — — (13) — (13) Defined benefit plans, net (40) — (47) 40 (47) Other comprehensive loss (45) (4) (64) 49 (64) Comprehensive Income 1,187 63 991 (1,249) 992 Less: Comprehensive income attributable to redeemable noncontrolling interest — 1 — — 1 Comprehensive Income Attributable to NRG Energy, Inc. $ 1,187 $ 62 $ 991 $ (1,249) $ 991 (a) All significant intercompany transactions have been eliminated in consolidation CONDENSED CONSOLIDATING BALANCE SHEETS December 31, 2019 (In millions) Guarantor Subsidiaries Non-Guarantor Subsidiaries NRG Energy, Inc. Eliminations (a) Consolidated ASSETS Current Assets Cash and cash equivalents $ — $ 20 $ 325 $ — $ 345 Funds deposited by counterparties 32 — — — 32 Restricted cash 5 1 2 — 8 Accounts receivable, net 1,293 239 233 (740) 1,025 Inventory 272 111 — — 383 Derivative instruments 856 45 — (41) 860 Cash collateral paid in support of energy risk management activities 182 8 — — 190 Prepayments and other current assets 170 8 67 — 245 Total current assets 2,810 432 627 (781) 3,088 Property, plant and equipment, net 1,483 952 158 — 2,593 Other Assets Investment in subsidiaries 710 — 4,785 (5,495) — Equity investments in affiliates — 388 — — 388 Operating lease right-of-use assets, net 81 261 122 — 464 Goodwill 359 220 — — 579 Intangible assets, net 375 414 — — 789 Nuclear decommissioning trust fund 794 — — — 794 Derivative instruments 308 15 — (13) 310 Deferred income taxes 421 (19) 2,884 — 3,286 Other non-current assets 145 30 65 — 240 Total other assets 3,193 1,309 7,856 (5,508) 6,850 Total Assets $ 7,486 $ 2,693 $ 8,641 $ (6,289) $ 12,531 LIABILITIES AND STOCKHOLDERS’ EQUITY Current Liabilities Current portion of long-term debt $ — $ 5 $ 83 $ — $ 88 Current portion of operating lease liabilities 20 32 21 — 73 Accounts payable 918 141 403 (740) 722 Derivative instruments 797 25 — (41) 781 Cash collateral received in support of energy risk management activities 32 — — — 32 Accrued expenses and other current liabilities 280 44 339 — 663 Total current liabilities 2,047 247 846 (781) 2,359 Other Liabilities Long-term debt 302 28 5,473 — 5,803 Non-current operating lease liabilities 64 301 118 — 483 Nuclear decommissioning reserve 298 — — — 298 Nuclear decommissioning trust liability 487 — — — 487 Derivative instruments 334 1 — (13) 322 Deferred income taxes — 17 — — 17 Other non-current liabilities 399 153 532 — 1,084 Total other liabilities 1,884 500 6,123 (13) 8,494 Total Liabilities 3,931 747 6,969 (794) 10,853 Redeemable noncontrolling interest in subsidiaries — 20 — — 20 Stockholders’ Equity 3,555 1,926 1,672 (5,495) 1,658 Total Liabilities and Stockholders’ Equity $ 7,486 $ 2,693 $ 8,641 $ (6,289) $ 12,531 (a) All significant intercompany transactions have been eliminated in consolidation NRG ENERGY, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS For the nine months ended September 30, 2019 (Unaudited) (In millions) Guarantor Subsidiaries Non-Guarantor Subsidiaries NRG Energy, Inc. Eliminations (a) Consolidated Cash Flows from Operating Activities Net income $ 1,232 $ 67 $ 1,055 $ (1,298) $ 1,056 Income from discontinued operations 9 5 385 — 399 Income from continuing operations 1,223 62 670 (1,298) 657 Adjustments to reconcile net income to cash provided by operating activities: Distributions from and equity in losses of unconsolidated affiliates and consolidated subsidiaries (32) (5) (1,266) 1,298 (5) Depreciation and amortization 156 82 23 — 261 Accretion of asset retirement obligations 25 6 — — 31 Provision for credit losses 72 11 4 — 87 Amortization of nuclear fuel 40 — — — 40 Amortization of financing costs and debt discount/premiums — — 20 — 20 Loss on debt extinguishment, net — — 47 — 47 Amortization of emission allowances and energy credits 21 7 — — 28 Amortization of unearned equity compensation — — 15 — 15 Net loss on sale of assets and disposal of assets (25) 2 3 — (20) Impairment losses 1 101 6 — 108 Changes in derivative instruments 10 (12) 38 — 36 Changes in deferred income taxes and liability for uncertain tax benefits — (1) (2) — (3) Changes in collateral deposits in support of energy risk management activities 136 (7) — — 129 Changes in nuclear decommissioning trust liability 27 — — — 27 Changes in other working capital (401) (123) (45) — (569) Cash provided/(used) by continuing operations 1,253 123 (487) — 889 Cash provided/(used) by discontinued operations 17 (9) — — 8 Net Cash Provided/(Used) by Operating Activities 1,270 114 (487) — 897 Cash Flows from Investing Activities Intercompany dividends — — 3,866 (3,866) — Payments for acquisitions of businesses (348) — — — (348) Capital expenditures (135) (23) (25) — (183) Decrease in notes receivable — — 2 — 2 Net purchases of emission allowances 14 — — — 14 Investments in nuclear decommissioning trust fund securities (295) — — — (295) Proceeds from the sale of nuclear decommissioning trust fund securities 271 — — — 271 Proceeds from sale of assets, net of cash disposed and sale of discontinued operations, net of fees 1 400 892 — 1,293 Net distributions from investments in unconsolidated affiliates — (94) — (94) Contributions to discontinued operations — (44) — — (44) Cash (used)/provided by continuing operations (492) 239 4,735 (3,866) 616 Cash used by discontinued operations — (2) — — (2) Net Cash (Used)/Provided by Investing Activities (492) 237 4,735 (3,866) 614 Cash Flows from Financing Activities Intercompany dividends and transfers (824) (317) (2,725) 3,866 — Payment of dividends to common stockholders — — (24) — (24) Payments for share repurchase activity — — (1,322) — (1,322) Payments for debt extinguishment — — (24) — (24) Net distributions to noncontrolling interests from subsidiaries — (1) — — (1) Proceeds from issuance of common stock — — 3 — 3 Proceeds from issuance of long-term debt — — 1,833 — 1,833 Payment of debt issuance costs — — (34) — (34) Payments for long-term debt — (55) (2,432) — (2,487) Net proceeds of Revolving Credit Facility — — 215 — 215 Cash used by continuing operations (824) (373) (4,510) 3,866 (1,841) Cash provided by discontinued operations — 43 — — 43 Net Cash Used by Financing Activities (824) (330) (4,510) 3,866 (1,798) Change in cash from discontinued operations 17 32 — — 49 Net Decrease in Cash and Cash Equivalents, Funds Deposited by Counterparties and Restricted Cash (63) (11) (262) — (336) Cash and Cash Equivalents, Funds Deposited by Counterparties and Restricted Cash at Beginning of Period 95 38 480 — 613 Cash and Cash Equivalents, Funds Deposited by Counterparties and Restricted Cash at End of Period $ 32 $ 27 $ 218 $ — $ 277 (a) All significant intercompany transactions have been eliminated in consolidation |