- Track your favorite companies
- Receive email alerts for new filings
- Personalized dashboard of news and more
- Access all data and search results
- S-4 Registration of securities issued in business combination transactions
- 3.043 EX-3.043
- 3.044 EX-3.044
- 3.063 EX-3.063
- 3.064 EX-3.064
- 3.098 EX-3.098
- 3.099 EX-3.099
- 3.105 EX-3.105
- 3.106 EX-3.106
- 3.107 EX-3.107
- 3.108 EX-3.108
- 3.115 EX-3.115
- 3.116 EX-3.116
- 3.117 EX-3.117
- 3.118 EX-3.118
- 3.121 EX-3.121
- 3.122 EX-3.122
- 3.123 EX-3.123
- 3.124 EX-3.124
- 3.143 EX-3.143
- 3.144 EX-3.144
- 3.151 EX-3.151
- 3.152 EX-3.152
- 3.157 EX-3.157
- 3.158 EX-3.158
- 3.159 EX-3.159
- 3.160 EX-3.160
- 3.179 EX-3.179
- 3.180 EX-3.180
- 3.181 EX-3.181
- 3.182 EX-3.182
- 3.189 EX-3.189
- 3.190 EX-3.190
- 4.32 EX-4.32
- 4.33 EX-4.33
- 5.01 EX-5.01
- 5.02 EX-5.02
- 5.03 EX-5.03
- 12.1 EX-12.1
- 21.01 EX-21.01
- 23.04 EX-23.04
- 25.01 EX-25.01
- 99.01 EX-99.01
- 99.02 EX-99.02
- 99.03 EX-99.03
- 99.04 EX-99.04
- CORRESP Corresp
- 16 Nov 11 Registration of securities issued in business combination transactions
- 22 Sep 11 Registration of securities issued in business combination transactions (amended)
- 6 Sep 11 Registration of securities issued in business combination transactions (amended)
- 11 Jul 11 Registration of securities issued in business combination transactions
- 22 Feb 11 Registration of securities issued in business combination transactions (amended)
- 21 Dec 10 Registration of securities issued in business combination transactions
- 15 Jun 05 Registration of securities issued in business combination transactions (amended)
Exhibit 12.1
NRG Energy, Inc.
COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
|
| For the Nine Months |
| For the Year Ended December 31, |
| ||||||||||||||
|
| 2010 |
| 2009 |
| 2008 |
| 2007 |
| 2006 |
| 2005 |
| ||||||
|
|
|
| (In millions, except ratio) |
| ||||||||||||||
Earnings: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Income from continuing operations before income tax |
| $ | 762 |
| $ | 1,669 |
| $ | 1,766 |
| $ | 933 |
| $ | 861 |
| $ | 110 |
|
Net loss attributable to noncontrolling interest |
| (1 | ) | (1 | ) | — |
| — |
| — |
| — |
| ||||||
Less: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Undistributed equity in earnings of unconsolidated affiliates |
| (41 | ) | (41 | ) | (44 | ) | (33 | ) | (33 | ) | (8 | ) | ||||||
Capitalized interest |
| (11 | ) | (37 | ) | (45 | ) | (11 | ) | (5 | ) | — |
| ||||||
Add: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Fixed charges |
| 493 |
| 703 |
| 634 |
| 715 |
| 603 |
| 180 |
| ||||||
Amortization of capitalized interest |
| 3 |
| 3 |
| 1 |
| — |
| — |
| — |
| ||||||
Total Earnings: |
| $ | 1,205 |
| $ | 2,296 |
| $ | 2,312 |
| $ | 1,604 |
| $ | 1,426 |
| $ | 282 |
|
Fixed Charges: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Interest expense |
| $ | 447 |
| $ | 610 |
| $ | 546 |
| $ | 657 |
| $ | 562 |
| $ | 166 |
|
Interest capitalized |
| 11 |
| 37 |
| 45 |
| 11 |
| 5 |
| — |
| ||||||
Amortization of debt issuance costs |
| 18 |
| 31 |
| 22 |
| 26 |
| 22 |
| 6 |
| ||||||
Amortization of debt discount/(premiums) |
| 5 |
| 13 |
| 15 |
| 19 |
| 10 |
| 5 |
| ||||||
Approximation of interest in rental expense |
| 12 |
| 12 |
| 6 |
| 2 |
| 4 |
| 3 |
| ||||||
Total Fixed Charges: |
| $ | 493 |
| $ | 703 |
| $ | 634 |
| $ | 715 |
| $ | 603 |
| $ | 180 |
|
Ratio of Earnings to Combined Fixed Charges |
| 2.44 |
| 3.27 |
| 3.65 |
| 2.24 |
| 2.36 |
| 1.57 |
|