Delaware | 1-16455 | 76-0655566 | ||
(State or other jurisdiction of incorporation) |
(Commission File Number) | (IRS Employer Identification No.) |
1000 Main Street Houston, Texas |
77002 |
|
(Address of principal executive offices) | (Zip Code) |
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)) |
1
2008 | 2007 | |||||||
(millions of dollars) | ||||||||
Wholesale Energy: |
||||||||
Revenues |
$ | 3,391 | $ | 3,203 | ||||
Cost of sales |
1,914 | 2,041 | ||||||
Wholesale hedges |
(239 | ) | 100 | |||||
Unrealized (gains) losses on energy derivatives |
9 | (7 | ) | |||||
Open wholesale gross margin |
1,247 | 1,255 | ||||||
Operation and maintenance |
591 | 639 | ||||||
Other |
1 | (1 | ) | |||||
Open wholesale contribution margin |
655 | 617 | ||||||
Wholesale hedges |
239 | (100 | ) | |||||
Unrealized gains (losses) on energy derivatives |
(9 | ) | 7 | |||||
Contribution margin, including wholesale hedges and
unrealized gains/losses on energy derivatives(1) |
885 | 524 | ||||||
Other Operations: |
||||||||
Revenues |
$ | 7 | $ | 4 | ||||
Cost of sales |
| | ||||||
Operation and maintenance |
3 | | ||||||
Other operations contribution margin |
4 | 4 | ||||||
Eliminations: |
||||||||
Revenues |
$ | (4 | ) | $ | (4 | ) | ||
Total |
(4 | ) | (4 | ) | ||||
Consolidated: |
||||||||
Open wholesale contribution margin |
$ | 655 | $ | 617 | ||||
Other operations contribution margin |
4 | 4 | ||||||
Eliminations |
(4 | ) | (4 | ) | ||||
Total |
655 | 617 | ||||||
Operation and maintenance |
(1 | )(2) | (4 | )(2) | ||||
Other general and administrative |
(121 | ) | (136 | ) | ||||
Income of equity investment, net |
1 | 5 | ||||||
Other, net |
5 | | ||||||
Open EBITDA |
539 | 482 | ||||||
Wholesale hedges |
239 | (100 | ) | |||||
Gains on sales of assets and emission and exchange allowances, net |
93 | 26 | ||||||
Adjusted EBITDA |
871 | 408 | ||||||
Unrealized gains (losses) on energy derivatives |
(9 | ) | 7 | |||||
Western states litigation and similar settlements |
(37 | ) | (22 | ) | ||||
Wholesale energy goodwill impairment |
(305 | ) | | |||||
Debt extinguishments |
(1 | ) | (73 | ) | ||||
EBITDA |
519 | 320 | ||||||
Depreciation and amortization |
(313 | ) | (398 | ) | ||||
Interest expense |
(201 | ) | (303 | ) | ||||
Interest income |
21 | 19 | ||||||
Income (loss) from continuing operations before income taxes |
$ | 26 | $ | (362 | ) | |||
(1) | Segment profit and loss measure. | |
(2) | Relates primarily to general costs, which historically were allocated to our discontinued retail energy segment. |
2
3
4
Pro Forma | ||||||||||||
Adjustments for | ||||||||||||
Historical | Retail Operations(a) | Pro Forma | ||||||||||
ASSETS |
||||||||||||
Current Assets: |
||||||||||||
Cash and cash equivalents |
$ | 1,109,141 | $ | (104,774 | ) | $ | 1,004,367 | |||||
Restricted cash |
2,721 | | 2,721 | |||||||||
Accounts and notes receivable, principally customer, net
of allowance of $34,843 (historical) and $621 (pro forma) |
1,120,644 | (841,104 | ) | 279,540 | ||||||||
Inventory |
315,001 | (2 | ) | 314,999 | ||||||||
Derivative assets |
1,171,189 | (1,009,849 | ) | 161,340 | ||||||||
Margin deposits |
235,153 | (3,477 | ) | 231,676 | ||||||||
Accumulated deferred income taxes |
246,233 | (215,553 | ) | 30,680 | ||||||||
Investment in and receivables from Channelview, net |
58,703 | | 58,703 | |||||||||
Prepayments and other current assets |
102,610 | (8,841 | ) | 93,769 | ||||||||
Current assets of discontinued operations |
| 2,184,671 | 2,184,671 | |||||||||
Total current assets |
4,361,395 | 1,071 | 4,362,466 | |||||||||
Property, plant and equipment, gross |
6,696,932 | (279,664 | ) | 6,417,268 | ||||||||
Accumulated depreciation |
(1,820,342 | ) | 222,863 | (1,597,479 | ) | |||||||
Property, Plant and Equipment, net |
4,876,590 | (56,801 | ) | 4,819,789 | ||||||||
Other Assets: |
||||||||||||
Goodwill |
52,631 | (52,631 | ) | | ||||||||
Other intangibles, net |
387,271 | (6,717 | ) | 380,554 | ||||||||
Derivative assets |
402,457 | (323,578 | ) | 78,879 | ||||||||
Prepaid lease |
273,374 | | 273,374 | |||||||||
Accumulated deferred income taxes |
98,461 | (54,957 | ) | 43,504 | ||||||||
Other ($29,012 accounted for at fair value) |
182,974 | (6,926 | ) | 176,048 | ||||||||
Long-term assets of discontinued operations |
| 494,781 | 494,781 | |||||||||
Total other assets |
1,397,168 | 49,972 | 1,447,140 | |||||||||
Total Assets |
$ | 10,635,153 | $ | (5,758 | ) | $ | 10,629,395 | |||||
LIABILITIES AND EQUITY |
||||||||||||
Current Liabilities: |
||||||||||||
Current portion of long-term debt and short-term borrowings |
$ | 12,517 | $ | | $ | 12,517 | ||||||
Accounts payable, principally trade |
636,932 | (480,328 | ) | 156,604 | ||||||||
Derivative liabilities |
1,838,971 | (1,636,765 | ) | 202,206 | ||||||||
Other |
453,806 | (253,247 | ) | 200,559 | ||||||||
Current liabilities of discontinued operations |
2,952 | 2,371,410 | 2,374,362 | |||||||||
Total current liabilities |
2,945,178 | 1,070 | 2,946,248 | |||||||||
Other Liabilities: |
||||||||||||
Derivative liabilities |
752,442 | (611,949 | ) | 140,493 | ||||||||
Other |
275,899 | (3,820 | ) | 272,079 | ||||||||
Long-term liabilities of discontinued operations |
3,542 | 846,941 | 850,483 | |||||||||
Total other liabilities |
1,031,883 | 231,172 | 1,263,055 | |||||||||
Long-term Debt |
2,871,444 | (238,000 | )(b) | 2,633,444 | ||||||||
Commitments and Contingencies |
||||||||||||
Temporary Equity Stock-based Compensation |
9,004 | | 9,004 | |||||||||
Stockholders Equity: |
||||||||||||
Preferred stock; par value $0.001 per share (125,000,000
shares authorized;
none outstanding) |
| | | |||||||||
Common stock; par value $0.001 per share (2,000,000,000
shares authorized; 349,812,537 issued) |
111 | | 111 | |||||||||
Additional paid-in capital |
6,238,639 | | 6,238,639 | |||||||||
Accumulated deficit |
(2,375,201 | ) | | (2,375,201 | ) | |||||||
Accumulated other comprehensive loss |
(85,905 | ) | | (85,905 | ) | |||||||
Total stockholders equity |
3,777,644 | | 3,777,644 | |||||||||
Total Liabilities and Equity |
$ | 10,635,153 | $ | (5,758 | ) | $ | 10,629,395 | |||||
5
Pro Forma | ||||||||||||
Adjustments for | ||||||||||||
Historical | Retail Operations(a) | Pro Forma | ||||||||||
Revenues: |
||||||||||||
Revenues |
$ | 12,553,210 | $ | (9,159,310 | )(c) | $ | 3,393,900 | (d)(e) | ||||
Expenses: |
||||||||||||
Cost of sales |
11,411,289 | (9,497,600 | )(f) | 1,913,689 | (g)(h) | |||||||
Operation and maintenance |
841,432 | (246,170 | ) | 595,262 | ||||||||
Selling, general and administrative |
436,618 | (315,445 | ) | 121,173 | ||||||||
Western states litigation and similar settlements |
37,467 | | 37,467 | |||||||||
Gains on sales of assets and emission and
exchange allowances, net |
(155,600 | ) | 63,398 | (i) | (92,202 | ) | ||||||
Wholesale energy goodwill impairment |
304,859 | | 304,859 | |||||||||
Depreciation and amortization |
336,531 | (23,889 | ) | 312,642 | ||||||||
Total operating expenses |
13,212,596 | (10,019,706 | ) | 3,192,890 | ||||||||
Operating Income (Loss) |
(659,386 | ) | 860,396 | 201,010 | ||||||||
Other Income (Expense): |
||||||||||||
Income of equity investment, net |
1,198 | | 1,198 | |||||||||
Debt extinguishments |
(1,017 | ) | | (1,017 | ) | |||||||
Other, net |
4,727 | | 4,727 | |||||||||
Interest expense |
(247,486 | ) | 46,656 | (b)(j) | (200,830 | ) | ||||||
Interest income |
28,820 | (7,642 | ) | 21,178 | ||||||||
Total other expense |
(213,758 | ) | 39,014 | (174,744 | ) | |||||||
Income (Loss) from Continuing Operations Before
Income Taxes |
(873,144 | ) | 899,410 | 26,266 | ||||||||
Income tax expense (benefit) |
(125,032 | ) | 261,564 | (k) | 136,532 | (l) | ||||||
Loss from Continuing Operations |
$ | (748,112 | ) | $ | 637,846 | $ | (110,266 | ) | ||||
Basic and Diluted Loss per Share (m): |
||||||||||||
Loss from continuing operations |
$ | (2.15 | ) | $ | (0.32 | ) | ||||||
Weighted Average Shares Outstanding (thousands
of shares): |
||||||||||||
Basic and Diluted (m) |
347,823 | 347,823 | ||||||||||
6
Pro Forma | ||||||||||||
Adjustments for | ||||||||||||
Historical | Retail Operations(a) | Pro Forma | ||||||||||
Revenues: |
||||||||||||
Revenues |
$ | 11,208,724 | $ | (8,006,196 | ) | $ | 3,202,528 | (d)(e) | ||||
Expenses: |
||||||||||||
Cost of sales |
8,656,827 | (6,616,058 | )(f) | 2,040,769 | (g)(h) | |||||||
Operation and maintenance |
883,083 | (240,677 | ) | 642,406 | ||||||||
Selling, general and administrative |
372,528 | (238,040 | ) | 134,488 | ||||||||
Western states litigation and similar settlements |
22,000 | | 22,000 | |||||||||
Gains on sales of assets and emission and exchange
allowances, net |
(25,699 | ) | | (25,699 | ) | |||||||
Depreciation and amortization |
424,432 | (25,741 | ) | 398,691 | ||||||||
Total operating expenses |
10,333,171 | (7,120,516 | ) | 3,212,655 | ||||||||
Operating Income (Loss) |
875,553 | (885,680 | ) | (10,127 | ) | |||||||
Other Income (Expense): |
||||||||||||
Income of equity investment, net |
4,686 | | 4,686 | |||||||||
Debt extinguishments |
(72,779 | ) | | (72,779 | ) | |||||||
Other, net |
4 | | 4 | |||||||||
Interest expense |
(349,199 | ) | 46,046 | (b)(j) | (303,153 | ) | ||||||
Interest income |
34,833 | (15,195 | ) | 19,638 | ||||||||
Total other expense |
(382,455 | ) | 30,851 | (351,604 | ) | |||||||
Income (Loss) from Continuing Operations Before Income
Taxes |
493,098 | (854,829 | ) | (361,731 | ) | |||||||
Income tax expense (benefit) |
135,115 | (295,215 | )(k) | (160,100 | )(l) | |||||||
Income (Loss) from Continuing Operations |
$ | 357,983 | $ | (559,614 | ) | $ | (201,631 | ) | ||||
Basic Earnings (Loss) per Share: |
||||||||||||
Income (loss) from continuing operations |
$ | 1.05 | $ | (0.59 | ) | |||||||
Diluted Earnings (Loss) per Share: |
||||||||||||
Income (loss) from continuing operations |
$ | 1.01 | $ | (0.59 | )(m) | |||||||
Weighted Average Shares Outstanding (thousands of shares): |
||||||||||||
Basic |
342,467 | 342,467 | ||||||||||
Diluted |
352,791 | 342,467 | (m) | |||||||||
7
Pro Forma | ||||||||||||
Adjustments for | ||||||||||||
Historical | Retail Operations(a) | Pro Forma | ||||||||||
Revenues: |
||||||||||||
Revenues |
$ | 10,877,385 | $ | (7,837,802 | ) | $ | 3,039,583 | (d) | ||||
Expenses: |
||||||||||||
Cost of sales |
9,435,892 | (7,140,393 | )(f) | 2,295,499 | (g) | |||||||
Operation and maintenance |
833,094 | (228,804 | ) | 604,290 | ||||||||
Selling, general and administrative |
383,977 | (255,125 | ) | 128,852 | ||||||||
Western states litigation and similar settlements |
35,000 | | 35,000 | |||||||||
Gains on sales of assets and emission and
exchange allowances, net |
(159,386 | ) | | (159,386 | ) | |||||||
Depreciation and amortization |
372,616 | (29,838 | ) | 342,778 | ||||||||
Total operating expenses |
10,901,193 | (7,654,160 | ) | 3,247,033 | ||||||||
Operating Loss |
(23,808 | ) | (183,642 | ) | (207,450 | ) | ||||||
Other Income (Expense): |
||||||||||||
Income of equity investment, net |
5,791 | | 5,791 | |||||||||
Debt conversion expense |
(37,257 | ) | | (37,257 | ) | |||||||
Other, net |
203 | 69 | 272 | |||||||||
Interest expense |
(427,867 | ) | 44,553 | (b)(j)(n) | (383,314 | ) | ||||||
Interest income |
34,317 | (2,793 | ) | 31,524 | ||||||||
Total other expense |
(424,813 | ) | 41,829 | (382,984 | ) | |||||||
Loss from Continuing Operations Before Income Taxes |
(448,621 | ) | (141,813 | ) | (590,434 | ) | ||||||
Income tax benefit |
(121,929 | ) | (94,059 | )(k) | (215,988 | )(l) | ||||||
Loss from Continuing Operations |
$ | (326,692 | ) | $ | (47,754 | ) | $ | (374,446 | ) | |||
Basic and Diluted Loss per Share(m): |
||||||||||||
Loss from continuing operations |
$ | (1.06 | ) | $ | (1.22 | ) | ||||||
Weighted Average Shares Outstanding (thousands
of shares): |
||||||||||||
Basic and Diluted(m) |
307,705 | 307,705 | ||||||||||
8
(a) | Pro forma adjustments represent the amounts and/or activities of the Retail Operations for the periods indicated. |
(b) | As required by our debt agreements, one or more offers to purchase secured notes and PEDFA bonds at par will be made with a portion of the net proceeds. We currently estimate this amount to approximate $238 million and have classified this in discontinued operations. We have also classified as discontinued operations the related deferred financing costs and interest expense on this debt. We allocated $16 million of related interest expense during 2008, 2007 and 2006 to discontinued operations. |
(c) | Pro forma adjustments to revenues include $4 million during 2008 relating to unrealized gains on energy derivatives. |
(d) | Pro forma revenues include $(1) million, $32 million and $192 million during 2008, 2007 and 2006, respectively, relating to unrealized gains (losses) on energy derivatives. |
(e) | Pro forma revenues include $253 million and $127 million during 2008 and 2007, respectively, from affiliates. |
(f) | Pro forma adjustments to cost of sales include $(738) million, $438 million and $(287) million during 2008, 2007 and 2006, respectively, relating to unrealized gains (losses) on energy derivatives. |
(g) | Pro forma cost of sales include $8 million, $25 million and $136 million during 2008, 2007 and 2006, respectively, relating to unrealized losses on energy derivatives. |
(h) | Pro forma cost of sales include $72 million and $43 million during 2008 and 2007, respectively, from affiliates. | |
(i) | Pro forma adjustment relates to the gain on sale of the Northeast C&I contracts. |
(j) | Pro forma adjustments of $27 million, $26 million and $2 million during 2008, 2007 and 2006, respectively, relate to interest expense recognized on the fees incurred under the credit sleeve and reimbursement agreement with Merrill Lynch at the rate of $0.40 for each megawatt hour of power delivered to our retail customers. This agreement was transferred with the sale of our Texas retail business. |
(k) | Pro forma adjustments to income tax expense/benefit include $50 million, $(35) million and $35 million during 2008, 2007 and 2006, respectively, relating to additions (reductions) to federal valuation allowance. |
(l) | Pro forma income tax expense/benefit include $28 million, $(2) million and $15 million during 2008, 2007 and 2006, respectively, relating to additions (reductions) to federal valuation allowance. |
(m) | As we incurred a loss from continuing operations for the applicable period, we do not assume any potentially dilutive shares in the computation of diluted loss per share. |
(n) | Pro forma adjustment of $24 million during 2006 relates to interest expense on a retail receivables facility. |
9
10
RRI ENERGY, INC. (Registrant) |
||||
Date: May 4, 2009 | By: | /s/ Thomas C. Livengood | ||
Thomas C. Livengood | ||||
Senior Vice President and Controller |
11