Remora Royalties, Inc. (delisted) (NASDAQ:RRI)
Historical Stock Chart
From Jan 2020 to Jan 2025
/FIRST AND FINAL ADD -- NYW050 -- Reliant Energy, Inc.
Earnings/
Reliant Energy, Inc. and Subsidiaries
Consolidated Statements of Operations
(Thousands of Dollars, except per share amounts)
(Unaudited)
Three Months Ended Nine Months Ended
September 30, September 30,
2004 2003 2004 2003
Revenues:
Revenues (including
$(8,567), $(13,837),
$(22,259) and $(27,906)
unrealized losses) $2,807,314 $3,659,450 $6,721,071 $8,863,198
Trading margins 1,192 26,356 (1,468) (44,943)
Total Revenues 2,808,506 3,685,806 6,719,603 8,818,255
Expenses:
Fuel and cost of gas sold
(including $42,270,
$8,437, $64,598 and $420
unrealized gains) 473,466 373,120 1,194,636 1,013,415
Purchased power
(including $(88,789),
$1,099, $(147,585) and
$(5,958) unrealized
(losses) gains) 1,626,697 2,382,556 3,906,096 5,925,004
Accrual for payment to
CenterPoint Energy, Inc. (58) -- 1,600 46,700
Operation and maintenance 211,235 225,037 676,958 679,770
Selling and marketing 22,774 26,208 61,701 74,761
Bad debt expense 16,447 15,461 36,755 52,305
Total 2,350,561 3,022,382 5,877,746 7,791,955
Contribution Margin 457,945 663,424 841,857 1,026,300
Other general and
administrative 51,410 63,290 151,673 195,109
Loss on sales of
receivables 14,491 6,784 33,741 14,658
Gain on sale of
counterparty claim (30,000) -- (30,000) --
Wholesale energy goodwill
impairment -- 985,000 -- 985,000
Depreciation 96,559 101,906 320,252 259,216
Amortization 34,364 27,772 53,709 44,687
Total 166,824 1,184,752 529,375 1,498,670
Operating Income (Loss) 291,121 (521,328) 312,482 (472,370)
Other Income (Expense):
Gains (losses) from
investments, net 612 (253) (53) 1,602
Income (loss) of equity
investments, net 344 2,982 (9,244) (617)
Other, net 777 3,242 4,654 6,102
Earnings (Loss) Before
Interest and Taxes 292,854 (515,357) 307,839 (465,283)
Interest expense (111,510) (143,426) (312,138) (327,579)
Interest income 16,602 4,543 29,133 23,676
Income (Loss) from
Continuing Operations
Before Income Taxes 197,946 (654,240) 24,834 (769,186)
Income tax expense 77,561 135,644 19,726 103,745
Income (Loss) from
Continuing Operations 120,385 (789,884) 5,108 (872,931)
Income (loss) from
discontinued operations
before income taxes 200,197 (108,128) 191,297 (423,348)
Income tax (benefit)
expense (24,454) 18,327 (31,294) 54,316
Income (loss) from
discontinued operations 224,651 (126,455) 222,591 (477,664)
Income (Loss) Before
Cumulative Effect of
Accounting Changes 345,036 (916,339) 227,699 (1,350,595)
Cumulative effect of
accounting changes, net
of tax -- -- 7,290 (24,055)
Net Income (Loss) $345,036 $(916,339) $234,989 $(1,374,650)
Basic Earnings (Loss) Per
Share:
Income (loss) from
continuing operations $0.40 $(2.68) $0.02 $(2.98)
Income (loss) from
discontinued operations 0.76 (0.43) 0.75 (1.64)
Cumulative effect of
accounting changes, net
of tax -- -- 0.02 (0.08)
Net income (loss) $1.16 $(3.11) $0.79 $(4.70)
Diluted Earnings (Loss)
Per Share:
Income (loss) from
continuing operations $0.37 $(2.68) $0.02 $(2.98)
Income (loss) from
discontinued operations 0.67 (0.43) 0.73 (1.64)
Cumulative effect of
accounting changes, net
of tax -- -- 0.02 (0.08)
Net income (loss) $1.04 $(3.11) $0.77 $(4.70)
Weighted Average Common
Shares Outstanding (in
thousands):
- Basic 298,435 294,373 297,040 292,705
- Diluted 334,476 294,373 303,768 292,705
Reference is made to Reliant Energy, Inc.'s Annual Report
on Form 10-K for the year ended December 31, 2003.
Reliant Energy, Inc. and Subsidiaries
Results of Operations by Segment
(Millions of Dollars)
(Unaudited)
As Reported Three Months Ended September 30, 2004
Retail Wholesale Other Elimi- Consoli-
Energy Energy Operations nations dated
Revenues:
Revenues $1,969 $949 $-- $(110) $2,808
Trading margins -- 1 -- -- 1
Total 1,969 950 -- (110) 2,809
Operating Expenses:
Fuel and cost
of gas sold -- 474 -- -- 474
Purchased power 1,657 79 -- (110) 1,626
Gross margin 312 397 -- -- 709
Operation and
maintenance 65 146 -- -- 211
Selling and marketing 22 -- -- -- 22
Bad debt expense 16 -- -- -- 16
Contribution
margin $209 $251 $ -- $ -- 460
Other general
and administrative 52
Loss on sales
of receivables 15
Gain on sale of
counterparty claim (30)
Depreciation
and amortization 132
Total 169
Operating income 291
Income of equity
investments, net 1
Other, net 1
Earnings before
interest and income
taxes 293
Interest expense (111)
Interest income 16
Income from continuing
operations before
income taxes 198
Income tax expense 78
Income from
continuing operations 120
Income from
discontinued operations 225
Net Income $345
Adjustments Three Months Ended September 30, 2004
Retail Wholesale Other Elimi- Consoli-
Energy Energy Operations nations dated
Gross Margin (1) Adjustments:
Gains recorded prior
to 2003 to be
realized/collected
in current period $(1) $ -- $ -- $ -- $(1)
Changes in
California-related
receivables
and reserves -- 4 -- -- 4
Non-trading unrealized
energy derivative
losses (gains) 87 (32) -- -- 55
Adjustment to
October 2003 FERC
settlement -- 12 -- -- 12
Liberty adjustment(2) -- (9) -- -- (9)
Total gross
margin adjustments 86 (25) -- -- 61
Operating Expenses Adjustments:
Operation and
maintenance adjustment
- severance -- (1) -- -- (1)
Operation and
maintenance adjustment
- Liberty (2) -- (6) -- -- (6)
Selling and marketing
adjustment -
severance (1) -- -- -- (1)
Other general and
administrative
adjustment
- severance 1
Other general and
administrative
adjustment
- restructuring
costs associated
with lease on
corporate headquarters (11)
Gain on sale of
counterparty claim 30
Depreciation and
amortization
adjustment
- Liberty(2) (2)
Interest expense
adjustment - Liberty(2) 6
Interest income
adjustment
- California-related
interest income (10)
Income tax expense
- tax adjustments,
net 15
Income tax benefit
- Liberty adjustment(2) 3
Adjusted Net Income Three Months Ended September 30, 2004
Retail Wholesale Other Elimi- Consoli-
Energy Energy Operations nations dated
Adjusted gross margin (1) $398 $372 $ -- $ -- $770
Operating Expenses:
Adjusted operation and
maintenance 65 139 -- -- 204
Adjusted selling and
marketing 21 -- -- -- 21
Bad debt expense 16 -- -- -- 16
Adjusted
contribution margin $296 $233 $ -- $ -- 529
Adjusted other general
and administrative 42
Loss on sales
of receivables 15
Adjusted depreciation
and amortization 130
Total 187
Adjusted
operating income 342
Income of equity investments 1
Other, net 1
Adjusted earnings before
interest and income taxes 344
Adjusted interest expense (105)
Adjusted interest income 6
Adjusted income from
continuing operations before
income taxes 245
Adjusted income tax expense 96
Adjusted income from
continuing operations 149
Income from discontinued
operations 225
Net loss from Liberty (2) (2)
Adjusted Net Income $372
(1) Revenues less fuel and cost of gas sold and purchased power.
(2) Liberty primarily includes the operations of Liberty Electric PA,
LLC and Liberty Electric Power, LLC.
Reference is made to Reliant Energy, Inc.'s Annual Report
on Form 10-K for the year ended December 31, 2003.
Reliant Energy, Inc. and Subsidiaries
Results of Operations by Segment
(Millions of Dollars)
(Unaudited)
As Reported Nine Months Ended September 30, 2004
Retail Wholesale Other Elimi- Consoli-
Energy Energy Operations nations dated
Revenues:
Revenues $4,600 $2,365 $ -- $(244) $6,721
Trading margins -- (1) -- -- (1)
Total 4,600 2,364 -- (244) 6,720
Operating Expenses:
Fuel and cost of gas sold -- 1,195 -- -- 1,195
Purchased power 3,919 231 -- (244) 3,906
Gross margin 681 938 -- -- 1,619
Accrual for payment
to CenterPoint
Energy, Inc. 2 -- -- -- 2
Operation and maintenance 173 504 -- -- 677
Selling and marketing 61 -- -- -- 61
Bad debt expense 40 (3) -- -- 37
Contribution margin $405 $437 $ -- $ -- 842
Other general
and administrative 152
Loss on sales
of receivables 34
Gain on sale
of counterparty claim (30)
Depreciation and amortization 374
Total 530
Operating income 312
Loss of equity
investments, net (9)
Other, net 5
Earnings before
interest and
income taxes 308
Interest expense (312)
Interest income 29
Income from continuing
operations
before income taxes 25
Income tax expense 20
Income from continuing
operations 5
Income from discontinued
operations 223
Cumulative effect of
accounting
change, net of tax 7
Net Income $235
Adjustments Nine Months Ended September 30, 2004
Retail Wholesale Other Elimi- Consoli-
Energy Energy Operations nations dated
Gross Margin (1)
Adjustments:
Gains recorded prior
to 2003 to be
realized/collected in
current period $16 $ -- $ -- $ -- $16
Changes in
California-related
receivables and reserves -- (22) -- -- (22)
Non-trading unrealized
energy derivative
losses (gains) 143 (38) -- -- 105
Adjustment to October
2003 FERC settlement -- 12 -- -- 12
Liberty adjustment(2) -- (18) -- -- (18)
Total gross
margin adjustments 159 (66) -- -- 93
Operating Expenses
Adjustments:
Accrual for payment
to CenterPoint
Energy, Inc. adjustment (2) -- -- -- (2)
Operation and maintenance
adjustment - severance (5) (11) -- -- (16)
Operation and maintenance
adjustment - Liberty(2) -- (14) -- -- (14)
Selling and marketing
adjustment - severance (2) -- -- -- (2)
Other general and
administrative
adjustment - severance (11)
Other general and
administrative
adjustment - restructuring
costs associated with
lease on corporate
headquarters (11)
Gain on sale of
counterparty claim 30
Depreciation and amortization
adjustment - accelerated
depreciation on
retired generation assets (12)
Depreciation and
amortization adjustment
- equipment impairment
related to turbines and
generators (16)
Depreciation and amortization
adjustment - Liberty(2) (7)
Interest expense
adjustment - Liberty (2) 16
Interest income adjustment
- California-related
interest income (13)
Income tax expense
- tax adjustments, net 52
Income tax benefit - Liberty
adjustment (2) 8
Adjusted Net Income Nine Months Ended September 30, 2004
Retail Wholesale Other Elimi- Consoli-
Energy Energy Operations nations dated
Adjusted gross margin (1) $840 $872 $ -- $ -- $1,712
Operating Expenses:
Adjusted operation
and maintenance 168 479 -- -- 647
Adjusted selling
and marketing 59 -- -- -- 59
Bad debt expense 40 (3) -- -- 37
Adjusted contribution
margin $573 $396 $ -- $ -- 969
Adjusted other general
and administrative 130
Loss on sales
of receivables 34
Adjusted depreciation
and amortization 339
Total 503
Adjusted operating
income 466
Loss of equity investments (9)
Other, net 5
Adjusted earnings
before interest and
income taxes 462
Adjusted interest expense (296)
Adjusted interest income 16
Adjusted income from continuing
operations before income taxes 182
Adjusted income tax expense 80
Adjusted income from continuing
operations 102
Income from discontinued operations 223
Net loss from Liberty (2) (11)
Cumulative effect of accounting
change, net of tax 7
Adjusted Net Income $321
(1) Revenues less fuel and cost of gas sold and purchased power.
(2) Liberty primarily includes the operations of Liberty Electric PA,
LLC and Liberty Electric Power, LLC.
Reference is made to Reliant Energy, Inc.'s Annual Report
on Form 10-K for the year ended December 31, 2003.
Reliant Energy, Inc. and Subsidiaries
Results of Operations by Segment
(Millions of Dollars)
(Unaudited)
As Reported Three Months Ended September 30, 2003
Retail Wholesale Other Elimi- Consoli-
Energy Energy Operations nations dated
Revenues:
Revenues $1,924 $1,800 $ -- $(64) $3,660
Trading margins -- 26 -- -- 26
Total 1,924 1,826 -- (64) 3,686
Operating Expenses:
Fuel and cost
of gas sold -- 373 -- -- 373
Purchased power 1,400 1,047 -- (64) 2,383
Gross margin 524 406 -- -- 930
Operation and maintenance 67 158 -- -- 225
Selling and marketing 26 -- -- -- 26
Bad debt expense 23 (8) -- -- 15
Contribution margin $408 $256 $ -- $ -- 664
Other general
and administrative 63
Loss on sales
of receivables 7
Wholesale energy
goodwill impairment 985
Depreciation
and amortization 130
Total 1,185
Operating loss (521)
Income of equity investments, net 3
Other, net 3
Loss before interest
and income taxes (515)
Interest expense (144)
Interest income 5
Loss from continuing operations
before income taxes (654)
Income tax expense 136
Loss from continuing operations (790)
Loss from discontinued operations (126)
Net Loss $(916)
Adjustments Three Months Ended September 30, 2003
Retail Wholesale Other Elimi- Consoli-
Energy Energy Operations nations dated
Gross Margin (1)
Adjustments:
Gains recorded prior
to 2003 to be
realized/collected
in current period $19 $ -- $ -- $ -- $19
Non-trading unrealized
energy derivative losses 1 3 -- -- 4
FERC settlement in
October 2003 -- 37 -- -- 37
Liberty adjustment(2) -- (3) -- -- (3)
Total gross
margin adjustments 20 37 -- -- 57
Operating Expenses
Adjustments:
Operation and maintenance
adjustment - severance (1) (4) -- -- (5)
Operation and maintenance
adjustment - Liberty(2) -- (3) -- -- (3)
Selling and marketing
adjustment - severance (1) -- -- -- (1)
Bad debt expense
adjustment - Liberty(2) -- (1) -- -- (1)
Other general and
administrative
adjustment - severance (6)
Wholesale energy goodwill
impairment adjustment (985)
Depreciation and
amortization
adjustment - accelerated
depreciation on retired
generation assets (14)
Depreciation
and amortization
adjustment - Liberty(2) (2)
Interest expense
adjustment - Liberty (2) 4
Income tax expense
- tax adjustments, net 32
Income tax benefit
- Liberty adjustment(2) 3
Adjusted Net Income Three Months Ended September 30, 2003
Retail Wholesale Other Elimi- Consoli-
Energy Energy Operations nations dated
Adjusted gross margin(1) $544 $443 $ -- $ -- $987
Operating Expenses:
Adjusted operation and
maintenance 66 151 -- -- 217
Adjusted selling and
marketing 25 -- -- -- 25
Adjusted bad debt expense 23 (9) -- -- 14
Adjusted contribution
margin $430 $301 $ -- $ -- 731
Adjusted other general
and administrative 57
Loss on sales
of receivables 7
Adjusted depreciation
and amortization 114
Total 178
Adjusted
operating income 553
Income of equity investments 3
Other, net 3
Adjusted income before
interest and
income taxes 559
Adjusted interest expense (140)
Adjusted interest income 5
Adjusted income from
continuing operations before
income taxes 424
Adjusted income tax expense 171
Adjusted income from
continuing operations 253
Loss from discontinued
operations, net of tax (126)
Net loss from Liberty (2) (4)
Adjusted Net Income $123
(1) Revenues less fuel and cost of gas sold and purchased power.
(2) Liberty primarily includes the operations of Liberty Electric PA,
LLC and Liberty Electric Power, LLC.
Reference is made to Reliant Energy, Inc.'s Annual Report
on Form 10-K for the year ended December 31, 2003.
Reliant Energy, Inc. and Subsidiaries
Results of Operations by Segment
(Millions of Dollars)
(Unaudited)
As Reported Nine Months Ended September 30, 2003
Retail Wholesale Other Elimi- Consoli-
Energy Energy Operations nations dated
Revenues:
Revenues $4,551 $4,481 $ -- $(169) $8,863
Trading margins -- (45) -- -- (45)
Total 4,551 4,436 -- (169) 8,818
Operating Expenses:
Fuel and cost
of gas sold -- 1,013 -- -- 1,013
Purchased power 3,593 2,501 -- (169) 5,925
Gross margin 958 922 -- -- 1,880
Accrual for payment
to CenterPoint
Energy, Inc. 47 -- -- -- 47
Operation and maintenance 191 489 -- -- 680
Selling and marketing 75 -- -- -- 75
Bad debt expense 52 -- -- -- 52
Contribution margin $593 $433 $ -- $ -- 1,026
Other general and
administrative 194
Loss on sales
of receivables 15
Wholesale energy goodwill
impairment 985
Depreciation
and amortization 304
Total 1,498
Operating loss (472)
Gains from investments, net 2
Loss of equity
investments, net (1)
Other, net 6
Loss before interest
and income taxes (465)
Interest expense (328)
Interest income 24
Loss from continuing
operations before
income taxes (769)
Income tax expense 104
Loss from continuing
operations (873)
Loss from discontinued
operations (478)
Cumulative effect
of accounting
changes, net of tax (24)
Net Loss $(1,375)
Adjustments Nine Months Ended September 30, 2003
Retail Wholesale Other Elimi- Consoli-
Energy Energy Operations nations dated
Gross Margin(1)
Adjustments:
Gains recorded prior
to 2003 to be
realized/collected in
current period $50 $ -- $ -- $ -- $50
Changes in
California-related
receivables and reserves -- (75) -- -- (75)
Non-trading
unrealized energy
derivative losses 8 25 -- -- 33
FERC settlement
in October 2003 -- 37 -- -- 37
Liberty adjustment(2) -- (17) -- -- (17)
Total gross
margin adjustments 58 (30) -- -- 28
Operating Expenses
Adjustments:
Accrual for payment
to CenterPoint
Energy, Inc. adjustment (47) -- -- -- (47)
Operation and maintenance
adjustment - severance (1) (10) -- -- (11)
Operation and maintenance
adjustment - Liberty(2) -- (6) -- -- (6)
Selling and marketing
adjustment - severance (1) -- -- -- (1)
Bad debt expense
adjustment - Liberty(2) -- (6) -- -- (6)
Other general and
administrative
adjustment - severance (21)
Wholesale energy goodwill
impairment (985)
Depreciation and
amortization
adjustment - accelerated
depreciation on
retired generation
assets (14)
Depreciation and
amortization
adjustment - Liberty(2) (7)
Interest expense
adjustment - Liberty(2) 13
Interest income adjustment
- California-related
interest income (10)
Income tax expense
- tax adjustments, net 51
Income tax benefit
- Liberty adjustment(2) 6
Adjusted Net Loss Nine Months Ended September 30, 2003
Retail Wholesale Other Elimi- Consoli-
Energy Energy Operations nations dated
Adjusted gross margin(1) $1,016 $892 $ -- $ -- $1,908
Operating Expenses:
Adjusted operation and
maintenance 190 473 -- -- 663
Adjusted selling and
marketing 74 -- -- -- 74
Adjusted bad debt expense 52 (6) -- -- 46
Adjusted contribution
margin $700 $425 $ -- $ -- 1,125
Adjusted other general
and administrative 173
Loss on sales
of receivables 15
Adjusted depreciation
and amortization 283
Total 471
Adjusted operating
income 654
Gains from investments, net 2
Loss of equity investments (1)
Other, net 6
Adjusted earnings
before interest
and income taxes 661
Adjusted interest expense (315)
Adjusted interest income 14
Adjusted income from
continuing operations before
income taxes 360
Adjusted income tax expense 161
Adjusted income from
continuing operations 199
Loss from discontinued
operations, net of tax (478)
Net loss from Liberty (2) (9)
Cumulative effect of
accounting changes, net of
tax (24)
Adjusted Net Loss $(312)
(1) Revenues less fuel and cost of gas sold and purchased power.
(2) Liberty primarily includes the operations of Liberty Electric PA,
LLC and Liberty Electric Power, LLC.
Reference is made to Reliant Energy, Inc.'s Annual Report
on Form 10-K for the year ended December 31, 2003.
Reliant Energy, Inc. and Subsidiaries
Diluted EPS from Continuing Operations Reconciliation
(Dollars per diluted share)
(Unaudited)
Three Months Ended Nine Months Ended
September 30, September 30,
2004 2003 2004 2003
Diluted:
Net income (loss) (per GAAP) $1.04 $(3.11) $0.77 $(4.70)
Cumulative effect of accounting
changes, net of tax -- -- (0.02) 0.08
(Income) loss from discontinued
operations (0.67) 0.43 (0.73) 1.64
Income (loss) from continuing
operations (on GAAP basis) 0.37 (2.68) 0.02 (2.98)
Adjustments:
Gains recorded prior to 2003 to be
realized/collected
in current period -- 0.04 0.03 0.11
Changes in California-related
receivables and reserves
(including interest) (0.01) -- (0.08) (0.19)
Non-trading unrealized energy
derivative losses 0.10 -- 0.21 0.07
Gain on sale of
counterparty claim (0.06) -- (0.06) --
FERC settlement in October 2003
and adjustment in 2004 0.02 0.08 0.03 0.08
Accrual for payment to CenterPoint
Energy, Inc. -- -- -- 0.10
Restructuring costs associated with
lease on corporate headquarters 0.02 -- 0.02 --
Severance -- 0.03 0.06 0.07
Wholesale energy
goodwill impairment -- 3.35 -- 3.36
Equipment impairment related to
turbines and generators -- -- 0.03 --
Accelerated depreciation on retired
generation assets -- 0.03 0.03 0.03
Net loss from Liberty 0.01 0.01 0.04 0.03
Adjusted income from continuing
operations $0.45 $0.86 $0.33 $0.68
Reference is made to Reliant Energy, Inc.'s Annual Report
on Form 10-K for the year ended December 31, 2003.
Reliant Energy, Inc. and Subsidiaries
Condensed Consolidated Balance Sheets
(Thousands of Dollars)
(Unaudited)
September 30, 2004 December 31, 2003
ASSETS
Current Assets:
Cash and cash equivalents $93,503 $146,244
Restricted cash 278,210 234,113
Accounts and notes receivable,
principally customer, net 1,358,083 571,685
Notes receivable related to
receivables facility -- 393,822
Net California receivables subject
to refund -- 198,609
Inventory 258,403 266,430
Trading and derivative assets 290,233 493,046
Other current assets 790,026 321,562
Current assets of discontinued
operations -- 66,324
Total current assets 3,068,458 2,691,835
Property, plant and equipment,
gross 8,743,498 8,695,694
Accumulated depreciation (946,967) (705,149)
Property, Plant and Equipment, net 7,796,531 7,990,545
Other Assets:
Goodwill, net 440,534 482,534
Other intangibles, net 659,695 650,549
Net California receivables subject
to refund 230,000 --
Trading and derivative assets 254,183 199,716
Restricted cash 29,808 36,916
Other long-term assets 604,182 640,908
Long-term assets of discontinued
operations -- 617,828
Total other assets 2,218,402 2,628,451
Total Assets $13,083,391 $13,310,831
LIABILITIES AND STOCKHOLDERS' EQUITY
Current Liabilities:
Current portion of long-term debt
and short-term borrowings $688,976 $391,403
Accounts payable, principally
trade 628,433 509,499
Trading and derivative liabilities 275,151 348,614
Accrual for payment to CenterPoint
Energy, Inc. 176,600 175,000
Other current liabilities 577,847 515,349
Current liabilities of
discontinued operations -- 61,109
Total current liabilities 2,347,007 2,000,974
Other Liabilities:
Trading and derivative liabilities 328,138 208,689
Other long-term liabilities 934,784 934,965
Long-term liabilities of
discontinued operations -- 880,570
Total other liabilities 1,262,922 2,024,224
Long-term Debt 4,839,686 4,913,834
Commitments and Contingencies
Stockholders' Equity 4,633,776 4,371,799
Total Liabilities and
Stockholders' Equity $13,083,391 $13,310,831
Reference is made to Reliant Energy, Inc.'s Annual Report
on Form 10-K for the year ended December 31, 2003.
Reliant Energy, Inc. and Subsidiaries
Consolidated Statements of Cash Flows
(Thousands of Dollars)
(Unaudited)
Nine Months Ended September 30,
2004 2003
Cash Flows from Operating Activities:
Net income (loss) $234,989 $(1,374,650)
(Income) loss from discontinued
operations (222,591) 477,664
Net income (loss) from continuing
operations and cumulative effect of
accounting changes 12,398 (896,986)
Adjustments to reconcile net income
(loss) to net cash provided by
operating activities:
Cumulative effect of accounting
changes (7,290) 24,055
Wholesale energy goodwill
impairment -- 985,000
Depreciation and amortization 373,961 303,903
Deferred income taxes 8,835 30,735
Net unrealized gains on trading
energy derivatives (17,436) (37,973)
Net unrealized losses on non-
trading energy derivatives 105,246 33,444
Net amortization of contractual
rights and obligations (28,502) (19,849)
Amortization of deferred financing
costs 26,513 60,828
Accrual for payment to CenterPoint
Energy, Inc. 1,600 46,700
Other, net 32,727 17,824
Changes in other assets and
liabilities:
Restricted cash (36,989) (52,377)
Accounts and notes receivable and
unbilled revenue, net (337,477) (97,867)
Cash proceeds from receivables
facility, net 232,000 158,000
Inventory 7,197 15,139
Margin deposits on energy trading and
hedging activities, net (359,619) 224,707
Net non-trading derivative assets and
liabilities 65,126 (99,611)
Prepaid lease obligation (40,439) (32,486)
Other current assets (62,692) (31,123)
Other assets (56,522) (93,111)
Accounts payable 117,979 (145,907)
Taxes payable/receivable 55,577 104,276
Other current liabilities 46,626 34,280
Other liabilities 2,466 24,289
Net cash provided by continuing
operations from operating activities 141,285 555,890
Net cash used in discontinued
operations from operating activities (4,333) (18,795)
Net cash provided by operating
activities 136,952 537,095
Cash Flows from Investing Activities:
Capital expenditures (148,470) (466,101)
Restricted cash -- (271,516)
Other, net 12,394 2,900
Net cash used in continuing
operations from
investing activities (136,076) (734,717)
Net cash provided by (used in)
discontinued operations from
investing activities 869,373 (22,505)
Net cash provided by (used in)
investing activities 733,297 (757,222)
Cash Flows from Financing Activities:
Proceeds from long-term debt -- 1,612,109
Payments of long-term debt (138,791) (1,121,452)
Decrease in short-term borrowings
and revolving credit facilities,
net (3,850) (1,072,976)
Payments of financing costs (144) (183,280)
Other, net 25,797 7,530
Net cash used in continuing
operations from
financing activities (116,988) (758,069)
Net cash used in discontinued
operations from
financing activities (806,002) (13,934)
Net cash used in
financing activities (922,990) (772,003)
Effect of Exchange Rate Changes on
Cash and Cash Equivalents -- 7,985
Net Change in Cash and Cash
Equivalents (52,741) (984,145)
Cash and Cash Equivalents at
Beginning of Period 146,244 1,114,850
Cash and Cash Equivalents at End of
Period $93,503 $130,705
Reference is made to Reliant Energy, Inc.'s Annual Report
on Form 10-K for the year ended December 31, 2003.
Reliant Energy, Inc. and Subsidiaries
Retail Operational Data
(Unaudited)
Retail Energy Revenues:
Three Months Ended Nine Months Ended
September 30, September 30,
2004 2003 2004 2003
(in millions) (in millions)
Retail energy revenues from
end-use retail customers:
Texas:
Residential and small
commercial $1,232 $1,229 $2,780 $2,711
Large commercial, industrial
and institutional 535 450 1,455 1,192
Outside of Texas:
Commercial, industrial and
institutional 71 17 136 17
Total 1,838 1,696 4,371 3,920
Retail Energy revenues from
resales of purchased power
and other hedging activities 113 209 243 658
Market usage adjustments 17 42 2 31
Unrealized losses -- (4) -- (8)
Losses (gains) recorded prior
to 2003 realized/collected in
current periods 1 (19) (16) (50)
Total retail energy revenues $1,969 $1,924 $4,600 $4,551
Retail Energy Operating Data:
Three Months Ended Nine Months Ended
September 30, September 30,
2004 2003 2004 2003
(gigawatt hours) (gigawatt hours)
Electricity Sales from End-Use
Retail Customers:
Texas:
Residential:
Price-to-beat(1) 6,688 6,909 15,357 16,562
Non price-to-beat(2) 1,459 659 3,332 1,329
Total residential 8,147 7,568 18,689 17,891
Small commercial:
Price-to-beat(3) 2,071 3,201 5,671 8,593
Non price-to-beat(4) 631 337 1,436 722
Total small commercial 2,702 3,538 7,107 9,315
Large commercial, industrial
and institutional(5) 8,747 8,142 23,389 21,134
Total Texas 19,596 19,248 49,185 48,340
Outside of Texas:
Commercial, industrial and
institutional 1,261 327 2,448 327
Total Outside of Texas 1,261 327 2,448 327
Total 20,857 19,575 51,633 48,667
September 30, December 31,
2004 2003
(in thousands, metered locations)
Retail Customers:
Texas:
Residential:
Price-to-beat(1) 1,335 1,395
Non price-to-beat(2) 306 222
Total residential 1,641 1,617
Small commercial:
Price-to-beat(3) 169 183
Non price-to-beat(4) 28 22
Total small commercial 197 205
Large commercial, industrial
and institutional(5) 40 38
Total Texas 1,878 1,860
Outside of Texas:
Commercial, industrial and
institutional(6) 1 --
Total Outside of Texas 1 --
Total 1,879 1,860
Three Months Ended Nine Months Ended
September 30, September 30,
2004 2003 2004 2003
(in thousands, metered locations)
Weighted Average Retail Customer
Count:
Texas:
Residential:
Price-to-beat(1) 1,349 1,410 1,372 1,411
Non price-to-beat(2) 284 131 256 91
Total residential 1,633 1,541 1,628 1,502
Small commercial:
Price-to-beat(3) 171 202 175 206
Non price-to-beat(4) 27 7 27 6
Total small commercial 198 209 202 212
Large commercial, industrial and
institutional(5) 40 36 39 32
Total Texas 1,871 1,786 1,869 1,746
Outside of Texas:
Commercial, industrial and
institutional(7) 1 -- 1 --
Total Outside of Texas 1 -- 1 --
Total 1,872 1,786 1,870 1,746
(1) In the Houston area, the Texas electric restructuring law currently
requires us, as a former affiliate of the transmission and
distribution utility in Houston, to sell electricity to residential
customers only at a specified price or "price-to-beat."
(2) Outside of the Houston area, we are generally permitted to sell
electricity at unregulated prices to residential and small
commercial customers, or non "price-to-beat."
(3) Through December 17, 2003, the Texas electric restructuring law
required us, as a former affiliate of the transmission and
distribution utility in Houston, to sell electricity to small
commercial customers at a specified price or "price-to-beat." As of
that date, we had met the required threshold.
(4) Beginning December 17, 2003, we were permitted to sell electricity
at unregulated prices in the Houston area for our small commercial
customers. Outside of the Houston area, we have been generally
permitted to sell electricity at unregulated prices to small
commercial customers. These descriptions of customers are
collectively referred to as non "price-to-beat."
(5) Includes volumes/customers of the Government Land Office for whom we
provide services.
(6) As of September 30, 2004 and December 31, 2003, our retail customer
count for commercial, industrial and institutional customers outside
of Texas was 1,342 and 195, respectively.
(7) For the three months ended September 30, 2004 and 2003 and the nine
months ended September 30, 2004 and 2003, our weighted average
retail customer count for the periods for which we sold electricity
to commercial, industrial and institutional customers outside of
Texas was 1,138, 119, 533 and 119, respectively.
Reference is made to Reliant Energy, Inc.'s Annual Report
on Form 10-K for the year ended December 31, 2003.
Reliant Energy, Inc. and Subsidiaries
Wholesale Operational Data
(Unaudited)
Wholesale Energy Gross Margin:
Three Months Ended Nine Months Ended
September 30, September 30,
2004 2003 2004 2003
(in millions) (in millions)
West $73 $62 $111 $104
Mid-Atlantic 63 103 219 303
New York 103 91 250 187
Southeast 6 4 13 14
Mid-Continent 106 128 211 255
ERCOT 17 17 52 48
Other 3 12 17 26
Adjusted Plant Gross Margin 371 417 873 937
Liberty gross margin 9 3 18 17
Changes in California-related
receivables and reserves (4) -- 22 75
FERC settlement in October 2003
and adjustment in 2004 (12) (37) (12) (37)
Non-trading unrealized energy
derivative gains (losses) 32 (3) 38 (25)
Plant Gross Margin 396 380 939 967
Trading margins 1 26 (1) (45)
Total Wholesale Energy Gross Margin $397 $406 $938 $922
Wholesale Energy Operating Data (1):
Three Months Ended Nine Months Ended
September 30, September 30,
2004 2003 2004 2003
(gigawatt hours) (gigawatt hours)
Wholesale net power generation
volumes 13,051 13,115 32,234 32,577
Wholesale power purchase volumes 10,328 21,542 26,108 54,257
Wholesale power sales volumes (2) 23,379 34,657 58,342 86,834
(1) These amounts exclude volumes associated with our discontinued
operations.
(2) These amounts include physically delivered volumes, physical
transactions that are settled prior to delivery and hedge activity
related to our power generation portfolio.
Reference is made to Reliant Energy, Inc.'s Annual Report
on Form 10-K for the year ended December 31, 2003.
Reliant Energy, Inc. and Subsidiaries
Long-term Power Sales Commitments as of September 30, 2004
(Unaudited)
Contracted capacity (MW)(1)
Region Deal type Start
date Term(2) 2004 2005 2006 2007
Mid-Continent
Aurora Capacity 5/15/2003 5 years 600 600 600 600
Aurora Capacity 11/1/2002 2 years 65 -- -- --
(May-Sept.)
Orion Full 4/28/2000 5 years 1,700 -- -- --
requirements
Orion Energy 8/12/1997 8 years 100 100 -- --
Orion Full 6/1/2001 4 years 40 30 -- --
requirements
Orion Full 5/1/2004 1 year 150 110 -- --
requirements
2,655 840 600 600
Mid-Atlantic
REMA Energy/ 6/1/2004 1 year 400 400 -- --
Capacity
REMA Energy/ 6/1/2004 3 years 300 300 300 300
Capacity
REMA Energy/ 6/1/2004 1 year 100 100 -- --
Capacity
REMA Energy/ 6/1/2004 3 years 100 100 100 100
Capacity
REMA Energy/ 7/1/2004
Capacity 1 year 500 500 -- --
REMA Energy/ 7/1/2004 1 year 200 200 -- --
Capacity
REMA Energy/ 2/1/2002 3 years 45 -- -- --
Capacity
REMA Energy/ 1/1/2005 3 years -- 45 45 45
Capacity
REMA Full 2/1/2004 5 years 35 35 35 35
requirements
1,680 1,680 480 480
Southeast
Indian
River Capacity 10/1/2001 4 years 500 300 -- --
Osceola Capacity 12/1/2001 5 years 330 330 330 --
Shady
Hills(3) Capacity 3/1/2002 5 years 474 474 474 474
1,304 1,104 804 474
West
West Capacity 6/1/2003 2 years 25 25 -- --
(June-Sept.)
West Capacity 4/1/2002 5 years 100 100 100 --
(April-Sept.)
West Capacity 1/1/2005 1 year -- 100 -- --
West Capacity 10/1/2004 2 years 500 500 500 --
West Capacity 6/1/2004 1 year 482 482 -- --
West Capacity 1/1/2005 2 years -- 640 640 --
West Capacity 12/18/2002 20 years 10 10 10 10
1,117 1,857 1,250 10
ERCOT
Channel-
view Capacity 6/26/2002 17 years 265 293 293 293
Total 7,021 5,774 3,427 1,857
(1) Represents non over-the-counter power sales commitments with an
original term of 1 year or more.
(2) Term is rounded to the nearest full year.
(3) Contracted capacity.
Reference is made to Reliant Energy, Inc.'s Annual Report
on Form 10-K for the year ended December 31, 2003.
Reliant Energy, Inc. and Subsidiaries
Net Generation Volumes (1)
(MWh)
(Unaudited)
Three Months Ended Nine Months Ended
September 30, September 30,
By region: 2004 2003 2004 2003
Mid-Continent 2,674,442 3,313,870 7,793,497 9,184,743
Mid-Atlantic 3,339,667 3,215,608 9,828,040 8,911,548
New York 1,339,566 1,350,107 3,152,550 2,792,300
Southeast 891,348 1,102,623 1,839,496 2,480,160
West 3,299,498 2,361,142 5,438,915 4,122,811
ERCOT 1,506,932 1,523,144 4,184,644 4,339,478
Total 13,051,453 12,866,494 32,237,142 31,831,040
Three Months Ended Nine Months Ended
September 30, September 30,
By asset type: 2004 2003 2004 2003
Base load 8,214,397 8,195,966 23,108,921 22,897,200
Intermediate 4,083,768 3,764,030 7,738,137 7,269,051
Peaking 753,288 906,498 1,390,084 1,664,789
Total 13,051,453 12,866,494 32,237,142 31,831,040
(1) Includes the effects of discontinued operations, retirements and
mothball actions to date.
Reference is made to Reliant Energy, Inc.'s Annual Report
on Form 10-K for the year ended December 31, 2003.
Reliant Energy, Inc. and Subsidiaries
Mid-Continent Asset Summary
(Unaudited)
Summer/ Q3 net
Winter Q3 net capacity
Average Heat generation factor(2)
Capacity Rate volume(1) (MWh) (MWh)
Unit Name (MW) (MMBtu/MWh) 2004 2003 2004 2003
Base Load
Avon Lake 7 & 9 692 10.5 966,820 1,023,768 63% 67%
Cheswick 1 583 9.4 827,813 986,080 64% 77%
Elrama 1-4 487 11.7 287,273 518,718 27% 48%
New Castle 3-5 325 10.3 354,065 361,468 49% 50%
Niles 1-2 216 10.1 194,807 333,886 41% 70%
2,303 2,630,778 3,223,920 52% 63%
Intermediate
Brunot
Island CCGT 287 8.5 (718) 8,454 0% 1%
Peaking
Aurora 1-10 912 10.7 39,166 62,184 2% 3%
Avon Lake 10 29 14 246 334 0% 1%
Brunot Island
1A-1C 60 14.1 5 305 0% 0%
Ceredo 1-6 475 12.2 -- 14,241 0% 1%
New Castle A-B 6 11.6 9 43 0% 0%
Niles A 30 14.2 (39) 31 0% 0%
Shelby 1-8 371 10.3 4,995 4,358 1% 1%
1,883 44,382 81,496 1% 2%
Mid-Continent
Total 4,473 2,674,442 3,313,870 27% 34%
(1) Represents net generation assets only.
(2) Capacity factor is the ratio of the actual net electricity generated
to the energy that could have been generated at continuous full-power
operation during the period.
Reference is made to Reliant Energy, Inc.'s Annual Report
on Form 10-K for the year ended December 31, 2003.
Reliant Energy, Inc. and Subsidiaries
Mid-Atlantic Asset Summary
(Unaudited)
Summer/ Q3 net
Winter Q3 net capacity
Average Heat generation factor(2)(3)
Unit Name(3) Capacity(3) Rate(3) volume(1)(3) (MWh) (MWh)
(MW) (MMBtu/MWh) 2004 2003 2004 2003
Base Load
Conemaugh
1-2 (16%) 280 9.6 597,292 552,119 97% 89%
Deep Creek 1-2 19 N/A 5,918 14,619 14% 35%
Keystone
1-2 (16%) 282 9.6 497,429 578,061 80% 93%
Piney Station
1-3 28 N/A 19,823 21,883 32% 35%
Portland 1&2 400 10.2 469,430 549,402 53% 62%
Seward 1 520 9.7 -- -- 0% 0%
Shawville 1-4 608 10.2 749,007 868,735 56% 65%
Titus 1-3 246 11.1 293,465 320,106 54% 59%
2,383 2,632,364 2,904,925 50% 55%
Intermediate
Gilbert CCGT 336 10.4 4,381 37,873 1% 5%
Gilbert 9 168 11.1 531 6,844 0% 2%
Hunterstown
CCGT 795 7.7 121,428 21,671 7% 1%
Liberty 568 7 545,451 197,340 43% 16%
Portland 5 144 11.9 873 20,976 0% 7%
2,011 672,664 284,704 15% 6%
Peaking
Blossburg 1 23 14.4 662 979 1% 2%
Gilbert 1-4 111 16.8 862 732 0% 0%
Glen
Gardner 1-8 184 15 2,591 1,836 1% 0%
Hamilton 1 23 15.4 1,332 969 3% 2%
Hunterstown 1-3 71 16.7 7,124 1,618 5% 1%
Mountain 1-2 47 15.8 1,079 2,875 1% 3%
Orrtanna 1 23 15.3 625 627 1% 1%
Portland 3-4 40 15.4 127 287 0% 0%
Sayreville 1-4 264 18.5 9,700 4,962 2% 1%
Shawnee 1 23 15.7 40 25 0% 0%
Shawville 5-7 6 17.1 (13) 5 0% 0%
Tolna 1-2 47 15.3 2,037 4,614 2% 4%
Titus 4-5 35 17.1 74 2,895 0% 4%
Warren 3 68 15.9 (65) 1,451 0% 1%
Werner 1-4 252 17.4 8,374 2,030 2% 0%
Keystone 3-6 2 17.1 79 61 2% 1%
Conemaugh A-D 2 17.1 11 13 0% 0%
1,221 34,639 25,979 1% 1%
Mid-Atlantic
Total 5,615 3,339,667 3,215,608 27% 26%
(1) Represents net generation assets only.
(2) Capacity factor is the ratio of the actual net electricity generated
to the energy that could have been generated at continuous full-power
operation during the period.
(3) Excludes (a) Wayne 1 of 66 MW, which was retired in May 2004, (b)
Sayreville 4 & 5 of 232 MW, which were retired in February 2004 and
(c) Seward 4 & 5 of 197 MW, which were retired in November 2003.
Reference is made to Reliant Energy, Inc.'s Annual Report
on Form 10-K for the year ended December 31, 2003.
Reliant Energy, Inc. and Subsidiaries
New York Asset Summary
(Unaudited)
Summer/ Q3 net
Winter Q3 net capacity
Average Heat generation factor(2)
Capacity Rate volume(1) (MWh) (MWh)
Unit Name (MW) (MMBtu/MWh) 2004 2003 2004 2003
Intermediate
Astoria 3-5 1,105 10.3 1,138,630 1,131,553 47% 46%
Peaking
Astoria 2 178 12.8 18,574 41,892 5% 11%
Gowanus 1-4 610 18.5 64,742 56,192 5% 4%
Narrows 1-2 317 18.5 117,620 120,470 17% 17%
1,105 200,936 218,554 8% 9%
New York Total 2,210 1,339,566 1,350,107 27% 28%
(1) Represents net generation assets only.
(2) Capacity factor is the ratio of the actual net electricity generated
to the energy that could have been generated at continuous full-power
operation during the period.
Reference is made to Reliant Energy, Inc.'s Annual Report
on Form 10-K for the year ended December 31, 2003.
Reliant Energy, Inc. and Subsidiaries
Southeast Asset Summary
(Unaudited)
Summer/ Q3 net
Winter Q3 net capacity
Average Heat generation factor(2)(3)
Unit Name(3) Capacity(3) Rate(3) volume(1)(3) (MWh) (MWh)
(MW) (MMBtu/MWh) 2004 2003 2004 2003
Base Load
Sabine 54 10.0 84,758 72,704 71% 61%
Intermediate
Indian River 1-3 587 11.0 333,259 449,450 26% 35%
Peaking
Osceola 1-3 465 10.9 199,185 267,800 19% 26%
Shady Hills (4) 474 10.8 152,922 252,055 15% 24%
Vandolah (4) 630 10.8 121,224 60,614 9% 4%
1,569 473,331 580,469 14% 17%
Southeast Total 2,210 891,348 1,102,623 18% 23%
(1) Represents net generation assets only.
(2) Capacity factor is the ratio of the actual net electricity
generated to the energy that could have been generated at continuous
full-power operation during the period.
(3) Excludes Choctaw of 822 MW, which was mothballed in May 2004.
(4) Under contract.
Reference is made to Reliant Energy, Inc.'s Annual Report
on Form 10-K for the year ended December 31, 2003.
Reliant Energy, Inc. and Subsidiaries
West Asset Summary
(Unaudited)
Summer/ Q3 net
Winter Q3 net capacity
Average Heat generation factor(2)(3)
Unit Name(3) Capacity(3) Rate(3) volume(1)(3) (MWh) (MWh)
(MW) (MMBtu/MWh) 2004 2003 2004 2003
Base Load
Bighorn CCGT 591 7.8 888,727 -- 68% 0%
El Dorado CCGT 235 7.1 470,838 471,273 91% 91%
826 1,359,565 471,273 75% 91%
Intermediate
Coolwater 1-2 146 10.5 17,967 42,949 6% 13%
Coolwater 3-4 476 9.9 287,253 470,831 27% 45%
Etiwanda 3-4 640 10 212,515 201,543 15% 14%
Mandalay 1-2 430 9.7 298,834 315,340 31% 33%
Ormond
Beach 1-2 1,516 9.6 1,123,364 859,206 34% 26%
3,208 1,939,933 1,889,869 27% 27%
West Total 4,034 3,299,498 2,361,142 37% 27%
(1) Represents net generation assets only.
(2) Capacity factor is the ratio of the actual net electricity generated
to the energy that could have been generated at continuous full-power
operation during the period.
(3) Excludes (a) retired capacity at Etiwanda 1, 2 and 5 of 382 MW, (b)
mothballed capacity at Mandalay 3 of 130 MW and (c) mothballed
capacity at Ellwood of 54 MW. Etiwanda 3 and 4 were mothballed in
November 2003 and were returned to service September 2004 and July
2004, respectively, under a reliability-must-run contract with the
California Independent System Operator through the end of 2004.
Reference is made to Reliant Energy, Inc.'s Annual Report
on Form 10-K for the year ended December 31, 2003.
Reliant Energy, Inc. and Subsidiaries
ERCOT Asset Summary
(Unaudited)
Summer/ Q3 net
Winter Q3 net capacity
Average Heat generation factor(2)
Capacity Rate volume(1) (MWh) (MWh)
Unit Name (MW) (MMBtu/MWh) 2004 2003 2004 2003
Base Load
Channelview 805 6.6 1,466,289 1,491,419 82% 84%
Landfill Gas 26 11.0 40,643 31,725 71% 55%
ERCOT Total 831 1,506,932 1,523,144 82% 83%
(1) Represents net generation assets only.
(2) Capacity factor is the ratio of the actual net electricity generated
to the energy that could have been generated at continuous full-power
operation during the period.
Reference is made to Reliant Energy, Inc.'s Annual Report
on Form 10-K for the year ended December 31, 2003.
PRNewswire -- Nov. 3
END FIRST AND FINAL ADD
DATASOURCE: Reliant Energy, Inc.
Web site: http://www.reliant.com/corporate