QuickLinks -- Click here to rapidly navigate through this document
NRG YIELD OPERATING LLC AND SUBSIDIARIES
COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
| | | For the Year Ended December 31, | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| | For the Three Months Ended March 31, 2015 | ||||||||||||||||||
| | 2014 | 2013(b) | 2012(a)(b) | 2011(b) | 2010(b) | ||||||||||||||
| | | (in millions, except ratio) | |||||||||||||||||
Earnings: | |||||||||||||||||||
(Loss) Income from continuing operations before income tax | $ | (19 | ) | $ | 121 | $ | 140 | $ | 22 | $ | 23 | $ | 11 | ||||||
Less: | |||||||||||||||||||
Equity in earnings of unconsolidated affiliates | (1 | ) | (27 | ) | (22 | ) | (19 | ) | (13 | ) | (1 | ) | |||||||
Capitalized interest | — | — | (18 | ) | (31 | ) | (4 | ) | (1 | ) | |||||||||
Add: | |||||||||||||||||||
Fixed charges | 69 | 183 | 70 | 60 | 24 | 14 | |||||||||||||
Distributions from unconsolidated affiliates | 37 | 24 | 15 | 20 | 8 | — | |||||||||||||
Amortization of capitalized interest | 1 | 2 | 2 | 1 | — | — | |||||||||||||
| | | | | | | | | | | | | | | | | | | | |
Total Earnings: | $ | 87 | $ | 303 | $ | 187 | $ | 53 | $ | 38 | $ | 23 | |||||||
| | | | | | | | | | | | | | | | | | | | |
Fixed Charges: | |||||||||||||||||||
Interest expense | 67 | 175 | 47 | 28 | 19 | 13 | |||||||||||||
Capitalized interest | — | — | 18 | 31 | 4 | 1 | |||||||||||||
Amortization of debt issuance costs | 2 | 6 | 4 | — | — | — | |||||||||||||
Approximation of interest in rental expense | — | 2 | 1 | 1 | 1 | — | |||||||||||||
| | | | | | | | | | | | | | | | | | | | |
Total Fixed Charges: | $ | 69 | $ | 183 | $ | 70 | $ | 60 | $ | 24 | $ | 14 | |||||||
| | | | | | | | | | | | | | | | | | | | |
Ratio of Earnings to Combined Fixed Charges | 1.26 | 1.66 | 2.67 | 0.88 | 1.58 | 1.64 | |||||||||||||
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
- (a)
- The ratio coverage for the year ended December 31, 2012 was less than 1:1. NRG Yield Operating LLC would have needed to generate additional earnings of $7 million to achieve a ratio coverage of 1:1 for that year.
- (b)
- For all periods prior to the Yield, Inc.'s initial public offering on July 22, 2013, the accompanying combined financial statements represent the combination of the assets that the Company acquired and were prepared using NRG's historical basis in the assets and liabilities. For the purposes of the combined financial statements, the term "NRG Yield Operating LLC and Subsidiaries" represents the accounting predecessor, or the combination of the acquired businesses. For all periods subsequent to the Yield Inc. initial public offering, the accompanying audited consolidated financial statements represent the consolidated results of the Company.
NRG YIELD OPERATING LLC AND SUBSIDIARIES COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES