Remora Royalties, Inc. (delisted) (NASDAQ:RRI)
Historical Stock Chart
From Mar 2020 to Mar 2025

/FIRST AND FINAL ADD -- NYW069 -- Reliant Energy, Inc.
Earnings/
Reliant Energy, Inc. and Subsidiaries
Consolidated Statements of Operations
(Thousands of Dollars, except per share amounts)
(Unaudited)
Three Months Ended Twelve Months Ended
December 31, December 31,
2004 2003 2004 2003
Revenues:
Revenues (including
$(16,197), $(4,549),
$(38,456) and $(32,455)
unrealized losses) $2,090,887 $1,761,975 $8,731,181 $10,599,815
Trading margins 5,825 (4,061) 4,357 (49,004)
Total Revenues 2,096,712 1,757,914 8,735,538 10,550,811
Expenses:
Fuel and cost of gas sold
(including $(702),
$(1,696), $63,896 and
$(1,276) unrealized
(losses) gains) 468,268 303,373 1,601,198 1,309,355
Purchased power
(including $(130,271),
$7,748, $(277,856) and
$1,790 unrealized
(losses) gains) 1,382,612 897,727 5,288,027 6,822,181
Operation and maintenance 217,062 239,160 881,532 912,666
Selling and marketing 20,040 23,012 81,741 97,773
Bad debt expense 8,704 10,739 45,708 57,380
Total 2,096,686 1,474,011 7,898,206 9,199,355
Contribution Margin 26 283,903 837,332 1,351,456
Other general and
administrative 47,050 78,191 198,723 273,301
Loss on sales of
receivables -- 22,955 33,741 37,613
Accrual for payment to
CenterPoint Energy, Inc. -- -- 1,600 46,700
Gain on sale of
counterparty claim -- -- (30,000) --
Wholesale energy goodwill
impairment -- -- -- 985,000
Depreciation 98,467 87,657 410,906 339,708
Amortization 12,196 12,741 65,905 57,424
Total 157,713 201,544 680,875 1,739,746
Operating (Loss) Income (157,687) 82,359 156,457 (388,290)
Other (Expense) Income:
Gains from investments,
net 9,097 242 9,044 1,844
Loss of equity
investments, net (234) (1,035) (9,478) (1,652)
Other, net 1,148 3,215 5,802 9,317
(Loss) Earnings Before
Interest and Taxes (147,676) 84,781 161,825 (378,781)
Interest expense (170,744) (133,613) (465,845) (447,260)
Interest income 5,971 11,553 35,020 35,070
Loss from Continuing
Operations Before Income
Taxes (312,449) (37,279) (269,000) (790,971)
Income tax (benefit)
expense (124,473) (12,320) (96,930) 97,867
Loss from Continuing
Operations (187,976) (24,959) (172,070) (888,838)
(Loss) Income from
discontinued operations
before income taxes (74,726) 97,691 97,956 (341,151)
Income tax expense
(benefit) 1,657 40,199 (37,454) 88,073
(Loss) Income from
discontinued operations (76,383) 57,492 135,410 (429,224)
(Loss) Income Before
Cumulative Effect of
Accounting Changes (264,359) 32,533 (36,660) (1,318,062)
Cumulative effect of
accounting changes, net
of tax -- -- 7,290 (24,055)
Net (Loss) Income $(264,359) $32,533 $(29,370) $(1,342,117)
Basic (Loss) Earnings Per
Share:
Loss from continuing
operations $(0.63) $(0.08) $(0.58) $(3.03)
(Loss) income from
discontinued operations (0.25) 0.19 0.46 (1.46)
Cumulative effect of
accounting changes, net
of tax -- -- 0.02 (0.08)
Net (Loss) Income $(0.88) $0.11 $(0.10) $(4.57)
Diluted (Loss) Earnings
Per Share:
Loss from continuing
operations $(0.63) $(0.08) $(0.58) $(3.03)
(Loss) income from
discontinued operations (0.25) 0.19 0.46 (1.46)
Cumulative effect of
accounting changes, net
of tax -- -- 0.02 (0.08)
Net (Loss) Income $(0.88) $0.11 $(0.10) $(4.57)
Weighted Average Common
Shares Outstanding (in
thousands):
- Basic 298,979 295,262 297,527 293,655
- Diluted 298,979 295,262 297,527 293,655
Reference is made to Reliant Energy, Inc.'s Current Report
on Form 8-K dated November 18, 2004.
Information contained in this report is subject to adjustment resulting
from further review and the obtaining of additional information that impacts
the consolidated financial statements.
Reliant Energy, Inc. and Subsidiaries
Results of Operations by Segment
(Millions of Dollars)
(Unaudited)
As Reported Three Months Ended December 31, 2004
Retail Wholesale Other Elimin- Consolidated
Energy Energy Operations ations
Revenues:
Revenues $1,466 $721 $- $(96) $2,091
Trading margins - 6 - - 6
Total 1,466 727 - (96) 2,097
Operating Expenses:
Fuel and cost
of gas sold - 469 - - 469
Purchased power 1,418 60 - (96) 1,382
Gross margin 48 198 - - 246
Operation and maintenance 49 169 - - 218
Selling and marketing 20 - - - 20
Bad debt expense 9 (1) - - 8
Contribution margin $(30) $30 $- $- -
Other general and administrative 47
Depreciation and amortization 111
Total 158
Operating loss (158)
Gains from investments, net 9
Other, net 1
Loss before interest and income
taxes (148)
Interest expense (171)
Interest income 6
Loss from continuing operations before income taxes (313)
Income tax benefit (125)
Loss from continuing operations (188)
Loss from discontinued operations (76)
Net Loss $(264)
Adjustments Three Months Ended December 31, 2004
Retail Wholesale Other Elimin- Consolidated
Energy Energy Operations ations
Gross Margin (1) Adjustments:
Gains recorded prior
to 2003 to be realized
/collected in current
period $5 $- $- $- $5
Changes in California-
related receivables
and reserves - 33 - - 33
Non-trading unrealized
energy derivative losses 129 18 - - 147
Total gross margin
adjustments 134 51 - - 185
Operating Expenses Adjustments:
Operation and maintenance
adjustment - severance (1) - - - (1)
Other general and
administrative adjustment
- severance (1)
Other general and administrative
adjustment - restructuring
costs associated with lease on
corporate headquarters (2)
Gain on sale of investment (9)
Interest income adjustment -
California-related interest income (3)
Income tax expense - tax adjustments,
net 70
Adjusted Three Months Ended December 31, 2004
Retail Wholesale Other Elimin- Consolidated
Energy Energy Operations ations
Adjusted gross margin (1) $182 $249 $- $- $431
Operating Expenses:
Adjusted operation and
maintenance 48 169 - - 217
Selling and marketing 20 - - - 20
Bad debt expense 9 (1) - - 8
Adjusted contribution
margin $105 $81 $- $- 186
Adjusted other general
and administrative 44
Depreciation and amortization 111
Total 155
Adjusted operating income 31
Adjusted gain from
investments, net -
Other, net 1
Adjusted earnings before
interest and income taxes 32
Interest expense (171)
Adjusted interest income 3
Adjusted loss from continuing
operations before income
taxes (136)
Adjusted income tax benefit (55)
Adjusted loss from continuing
operations (81)
Loss from discontinued
operations (76)
Adjusted Net Loss $(157)
(1) Revenues less fuel and cost of gas sold and purchased power.
Reference is made to Reliant Energy, Inc.'s Current Report
on Form 8-K dated November 18, 2004.
Reliant Energy, Inc. and Subsidiaries
Results of Operations by Segment
(Millions of Dollars)
(Unaudited)
As Reported Twelve Months Ended December 31, 2004
Retail Wholesale Other Elimin- Consolidated
Energy Energy Operations ations
Revenues:
Revenues $6,066 $3,005 $- $(340) $8,731
Trading margins - 5 - - 5
Total 6,066 3,010 - (340) 8,736
Operating Expenses:
Fuel and cost of
gas sold - 1,602 - - 1,602
Purchased power 5,337 291 - (340) 5,288
Gross margin 729 1,117 - - 1,846
Operation and
maintenance 222 660 - - 882
Selling and marketing 82 - - - 82
Bad debt expense 48 (3) - - 45
Contribution margin $377 $460 $- $- 837
Other general and administrative 198
Loss on sales of receivables 34
Accrual for payment to CenterPoint
Energy, Inc. 2
Gain on sale of counterparty claim (30)
Depreciation and amortization 477
Total 681
Operating income 156
Gain from investments, net 9
Loss of equity investments, net (9)
Other, net 6
Earnings before interest and income
taxes 162
Interest expense (466)
Interest income 35
Loss from continuing operations
before income taxes (269)
Income tax benefit (97)
Loss from continuing operations (172)
Income from discontinued operations 136
Cumulative effect of accounting
change, net of tax 7
Net Loss $(29)
Adjustments Twelve Months Ended December 31, 2004
Retail Wholesale Other Elimin- Consolidated
Energy Energy Operations ations
Gross Margin (1) Adjustments:
Gains recorded prior to
2003 to be realized/
collected in current
period $21 $- $- $- $21
Changes in California-
related receivables
and reserves - 11 - - 11
Non-trading unrealized
energy derivative
losses 272 (20) - - 252
Adjustment to October
2003 FERC settlement - 12 - - 12
Total gross margin
adjustments 293 3 - - 296
Operating Expenses Adjustments:
Operation and maintenance
adjustment - severance (6) (11) - - (17)
Selling and marketing
adjustment - severance (2) - - - (2)
Other general and
administrative adjustment
- severance (12)
Other general and administrative
adjustment - restructuring
costs associated with lease on
corporate headquarters (13)
Accrual for payment to CenterPoint
Energy, Inc. adjustment (2)
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)
Gain on sale of investment (9)
Interest income adjustment -
California-related interest income (16)
Income tax expense - tax adjustments,
net 122
Adjusted Twelve Months Ended December 31, 2004
Retail Wholesale Other Elimin- Consolidated
Energy Energy Operations ations
Adjusted gross
margin (1) $1,022 $1,120 $- $- $2,142
Operating Expenses:
Adjusted operation and
maintenance 216 649 - - 865
Adjusted selling and
marketing 80 - - - 80
Bad debt expense 48 (3) - - 45
Adjusted contribution
margin $678 $474 $- $- 1,152
Adjusted other general and
administrative 173
Loss on sales of receivables 34
Adjusted depreciation and
amortization 449
Total 656
Adjusted operating income 496
Adjusted gain from investments,
net -
Loss of equity investments, net (9)
Other, net 6
Adjusted earnings before
interest and income taxes 493
Interest expense (466)
Adjusted interest income 19
Adjusted income from continuing
operations before income taxes 46
Adjusted income tax expense 25
Adjusted income from continuing
operations 21
Income from discontinued
operations 136
Cumulative effect of accounting
change, net of tax 7
Adjusted Net Income $164
(1) Revenues less fuel and cost of gas sold and purchased power.
Reference is made to Reliant Energy, Inc.'s Current Report
on Form 8-K dated November 18, 2004.
Reliant Energy, Inc. and Subsidiaries
Results of Operations by Segment
(Millions of Dollars)
(Unaudited)
As Reported Three Months Ended December 31, 2003
Retail Wholesale Other Elimin- Consolidated
Energy Energy Operations ations
Revenues:
Revenues $1,178 $639 $1 $(56) $1,762
Trading margins - (4) - - (4)
Total 1,178 635 1 (56) 1,758
Operating Expenses:
Fuel and cost of
gas sold - 304 - - 304
Purchased power 883 70 - (56) 897
Gross margin 295 261 1 - 557
Operation and
maintenance 60 180 - - 240
Selling and marketing 23 - - - 23
Bad debt expense 13 (3) - - 10
Contribution margin $199 $84 $1 $- 284
Other general and administrative 79
Loss on sales of receivables 22
Depreciation and amortization 100
Total 201
Operating income 83
Loss of equity investments, net (1)
Other, net 3
Earnings before interest and income taxes 85
Interest expense (133)
Interest income 11
Loss from continuing operations
before income taxes (37)
Income tax benefit (12)
Loss from continuing operations (25)
Income from discontinued operations 57
Net Income $32
Adjustments Three Months Ended December 31, 2003
Retail Wholesale Other Elimin- Consolidated
Energy Energy Operations ations
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 - (20) - - (20)
Non-trading unrealized
energy derivative gains (1) - - - (1)
Total gross margin
adjustments 15 (20) - - (5)
Operating Expenses Adjustments:
Operation and maintenance
adjustment - severance (1) - - - (1)
Other general and administrative
adjustment - severance (6)
Other general and administrative
adjustment - CFTC settlement (18)
Interest income adjustment -
California-related interest income (3)
Income tax expense - tax adjustments, net (1)
Adjusted Three Months Ended December 31, 2003
Retail Wholesale Other Elimin- Consolidated
Energy Energy Operations ations
Adjusted gross margin (1) $310 $241 $1 $- $552
Operating Expenses:
Adjusted operation and
maintenance 59 180 - - 239
Selling and marketing 23 - - - 23
Bad debt expense 13 (3) - - 10
Adjusted contribution
margin $215 $64 $1 $- 280
Adjusted other general and
administrative 55
Loss on sales of receivables 22
Depreciation and amortization 100
Total 177
Adjusted operating income 103
Loss of equity investments,
net (1)
Other, net 3
Adjusted earnings before
interest and income taxes 105
Interest expense (133)
Adjusted interest income 8
Adjusted loss from continuing
operations before income
taxes (20)
Adjusted income tax benefit (13)
Adjusted loss from continuing
operations (7)
Income from discontinued
operations 57
Adjusted Net Income $50
(1) Revenues less fuel and cost of gas sold and purchased power.
Reference is made to Reliant Energy, Inc.'s Current Report
on Form 8-K dated November 18, 2004.
Reliant Energy, Inc. and Subsidiaries
Results of Operations by Segment
(Millions of Dollars)
(Unaudited)
As Reported Twelve Months Ended December 31, 2003
Retail Wholesale Other Elimin- Consolidated
Energy Energy Operations ations
Revenues:
Revenues $5,729 $5,095 $1 $(225) $10,600
Trading margins - (49) - - (49)
Total 5,729 5,046 1 (225) 10,551
Operating Expenses:
Fuel and cost of
gas sold - 1,310 - - 1,310
Purchased power 4,476 2,571 - (225) 6,822
Gross margin 1,253 1,165 1 - 2,419
Operation and
maintenance 251 662 - - 913
Selling and marketing 98 - - - 98
Bad debt expense 65 (8) - - 57
Contribution margin $839 $511 $1 $- 1,351
Other general and administrative 273
Loss on sales of receivables 37
Accrual for payment to CenterPoint
Energy, Inc. 47
Wholesale energy goodwill
impairment 985
Depreciation and amortization 397
Total 1,739
Operating loss (388)
Gains from investments, net 2
Loss of equity investments, net (2)
Other, net 9
Loss before interest and income
taxes (379)
Interest expense (447)
Interest income 35
Loss from continuing operations
before income taxes (791)
Income tax expense 98
Loss from continuing operations (889)
Loss from discontinued operations (429)
Cumulative effect of accounting
changes, net of tax (24)
Net Loss $(1,342)
Adjustments Twelve Months Ended December 31, 2003
Retail Wholesale Other Elimin- Consolidated
Energy Energy Operations ations
Gross Margin (1) Adjustments:
Gains recorded prior to
2003 to be realized/
collected in current
period $66 $- $- $- $66
Changes in California-
related receivables
and reserves - (95) - - (95)
Non-trading unrealized
energy derivative losses 7 25 - - 32
October 2003 FERC
settlement - 37 - - 37
Total gross margin
adjustments 73 (33) - - 40
Operating Expenses Adjustments:
Operation and maintenance
adjustment - severance (2) (10) - - (12)
Selling and marketing
adjustment - severance (1) - - - (1)
Other general and
administrative adjustment
- severance (28)
Other general and administrative
adjustment - CFTC settlement (18)
Accrual for payment to CenterPoint
Energy, Inc. adjustment (47)
Wholesale energy goodwill impairment
adjustment (985)
Depreciation and amortization
adjustment - accelerated
depreciation on retired generation
assets (14)
Interest income adjustment -
California-related interest income (13)
Income tax expense - tax adjustments,
net 50
Adjusted Twelve Months Ended December 31, 2003
Retail Wholesale Other Elimin- Consolidated
Energy Energy Operations ations
Adjusted gross
margin (1) $1,326 $1,132 $1 $- $2,459
Operating Expenses:
Adjusted operation and
maintenance 249 652 - - 901
Adjusted selling and
marketing 97 - - - 97
Bad debt expense 65 (8) - - 57
Adjusted contribution
margin $915 $488 $1 $- 1,404
Adjusted other general and
administrative 227
Loss on sales of receivables 37
Adjusted depreciation and
amortization 383
Total 647
Adjusted operating income 757
Gains from investments, net 2
Loss of equity investments,
net (2)
Other, net 9
Adjusted earnings before
interest and income taxes 766
Interest expense (447)
Adjusted interest income 22
Adjusted income from
continuing operations before
income taxes 341
Adjusted income tax expense 148
Adjusted income from
continuing operations 193
Loss from discontinued
operations (429)
Cumulative effect of
accounting changes, net of
tax (24)
Adjusted Net Loss $(260)
(1) Revenues less fuel and cost of gas sold and purchased power.
Reference is made to Reliant Energy, Inc.'s Current Report
on Form 8-K dated November 18, 2004.
Reliant Energy, Inc. and Subsidiaries
Diluted EPS from Continuing Operations Reconciliation
(Dollars per diluted share)
(Unaudited)
Three Months Twelve Months
Ended Ended
December 31, December 31,
2004 2003 2004 2003
Diluted:
Net (loss) income (per GAAP) $(0.88) $0.11 $(0.10) $(4.57)
Cumulative effect of accounting
changes, net of tax - - (0.02) 0.08
Loss (income) from discontinued
operations 0.25 (0.19) (0.46) 1.46
Loss from continuing operations (on
GAAP basis) (0.63) (0.08) (0.58) (3.03)
Adjustments:
Gains recorded prior to 2003 to be
realized/collected in current period 0.01 0.03 0.04 0.14
Changes in California-related
receivables and reserves (including
interest) 0.06 (0.05) (0.02) (0.23)
Non-trading unrealized energy
derivative losses/gains 0.30 - 0.52 0.07
FERC settlement in October 2003 and
adjustment in 2004 - - 0.03 0.08
Severance - 0.01 0.07 0.09
Restructuring costs associated with
lease on corporate headquarters 0.01 - 0.03 -
CFTC settlement - fourth quarter 2003 - 0.06 - 0.06
Accrual for payment to CenterPoint
Energy, Inc. - - - 0.10
Gain on sale of counterparty claim - - (0.06) -
Wholesale energy goodwill impairment - - - 3.35
Accelerated depreciation on retired
generation assets - - 0.03 0.03
Equipment impairment related to
turbines and generators - - 0.03 -
Gain on sale of investment (0.02) - (0.02) -
Adjusted (loss) income from
continuing operations $(0.27) $(0.03) $0.07 $0.66
Reference is made to Reliant Energy, Inc.'s Current Report
on Form 8-K dated November 18, 2004.
Information contained in this report is subject to adjustment resulting
from further review and the obtaining of additional information that impacts
the consolidated financial statements.
Reliant Energy, Inc. and Subsidiaries
Preliminary Condensed Consolidated Balance Sheets
(Thousands of Dollars)
(Unaudited)
December 31, 2004 December 31, 2003
ASSETS
Current Assets:
Cash and cash equivalents $106,613 $146,244
Restricted cash 15,610 228,005
Accounts and notes receivable,
principally customer, net 1,089,058 567,218
Notes receivable related to
receivables facility - 393,822
Net California receivables subject
to refund - 198,609
Inventory 273,128 258,706
Derivative assets 312,232 493,046
Other current assets 832,636 306,238
Current assets of discontinued
operations - 85,947
Total current assets 2,629,277 2,677,835
Property, plant and equipment,
gross 8,403,308 8,330,238
Accumulated depreciation (1,013,178) (687,410)
Property, Plant and Equipment, net 7,390,130 7,642,828
Other Assets:
Goodwill, net 440,534 482,534
Other intangibles, net 611,524 620,343
Net California receivables subject
to refund 200,086 -
Derivative assets 272,254 199,716
Restricted cash 25,547 28,260
Other long-term assets 577,513 637,790
Long-term assets of discontinued
operations - 1,007,525
Total other assets 2,127,458 2,976,168
Total Assets $12,146,865 $13,296,831
LIABILITIES AND STOCKHOLDERS' EQUITY
Current Liabilities:
Current portion of long-term debt
and short-term borrowings $618,854 $129,553
Accounts payable, principally
trade 572,886 508,941
Derivative liabilities 409,110 348,614
Accrual for payment to CenterPoint
Energy, Inc. - 175,000
Other current liabilities 469,165 509,092
Current liabilities of
discontinued operations - 329,774
Total current liabilities 2,070,015 2,000,974
Other Liabilities:
Derivative liabilities 311,222 208,689
Other long-term liabilities 802,417 864,648
Long-term liabilities of
discontinued operations - 936,887
Total other liabilities 1,113,639 2,010,224
Long-term Debt 4,576,857 4,913,834
Commitments and Contingencies
Stockholders' Equity 4,386,354 4,371,799
Total Liabilities and
Stockholders' Equity $12,146,865 $13,296,831
Reference is made to Reliant Energy, Inc.'s Current Report
on Form 8-K dated November 18, 2004.
Information contained in this report is subject to adjustment resulting from
further review and the obtaining of additional information that impacts the
consolidated financial statements.
Reliant Energy, Inc. and Subsidiaries
Consolidated Statements of Cash Flows
(Thousands of Dollars)
(Unaudited)
Twelve Months Ended
December 31,
2004 2003
Cash Flows from Operating Activities:
Net loss $(29,370) $(1,342,117)
(Income) loss from discontinued
operations (135,410) 429,224
Net loss from continuing operations
and cumulative effect of accounting
changes (164,780) (912,893)
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 476,811 397,132
Deferred income taxes (69,505) 59,542
Net unrealized (gains) losses on
trading energy activities (26,234) 24,084
Net unrealized losses on non-
trading energy derivatives 252,416 31,941
Net amortization of contractual
rights and obligations (24,838) (25,304)
Amortization of deferred financing
costs 87,184 97,605
Undistributed earnings of
unconsolidated subsidiaries 9,478 1,652
Accrual for payment to CenterPoint
Energy, Inc. 1,600 46,700
Other, net 14,273 20,522
Changes in other assets and
liabilities:
Restricted cash 215,108 (71,551)
Accounts and notes receivable and
unbilled revenue, net (66,804) 98,895
Receivables facility proceeds, net 232,000 23,000
Inventory (20,250) 14,758
Margin deposits on energy trading and
hedging activities, net (450,851) 222,603
Net non-trading derivative assets and
liabilities 16,093 (73,432)
Prepaid lease obligation (25,682) (17,727)
Other current assets (55,676) (21,134)
Other assets (47,991) (92,705)
Accounts payable 48,466 (194,155)
Taxes payable/receivable 16,689 54,515
Payment to CenterPoint Energy, Inc. (176,600) --
Other current liabilities 8,653 73,573
Other liabilities 42,774 43,920
Net cash provided by continuing
operations from operating activities 285,044 810,596
Net cash provided by discontinued
operations from operating activities 3,956 58,807
Net cash provided by operating
activities 289,000 869,403
Cash Flows from Investing Activities:
Capital expenditures (172,871) (569,805)
Other, net 27,532 6,991
Net cash used in continuing
operations from investing activities (145,339) (562,814)
Net cash provided by discontinued
operations from investing activities 864,621 1,604,589
Net cash provided by investing
activities 719,282 1,041,775
Cash Flows from Financing Activities:
Proceeds from long-term debt 2,150,000 1,612,120
Payments of long-term debt (2,235,568) (2,141,137)
Decrease in short-term borrowings
and revolving credit facilities, net (108,350) (1,425,445)
Proceeds from issuance of treasury
stock 24,618 7,531
Payments of financing costs (81,767) (183,455)
Other, net 9,156 -
Net cash used in continuing
operations from financing activities (241,911) (2,130,386)
Net cash used in discontinued
operations from financing activities (806,002) (758,434)
Net cash used in financing activities (1,047,913) (2,888,820)
Effect of Exchange Rate Changes on
Cash and Cash Equivalents - 9,071
Net Change in Cash and Cash Equivalents (39,631) (968,571)
Cash and Cash Equivalents at
Beginning of Period 146,244 1,114,815
Cash and Cash Equivalents at End of
Period $106,613 $146,244
Reference is made to Reliant Energy, Inc.'s Current Report
on Form 8-K dated November 18, 2004.
Information contained in this report is subject to adjustment resulting from
further review and the obtaining of additional information that impacts the
consolidated financial statements.
Three Months Twelve Months
Ended Ended
December 31, December 31,
2004 2003 2004 2003
(in millions) (in millions)
Retail energy revenues from
end-use retail customers:
Texas:
Residential and small business $767 $741 $3,527 $3,453
Large commercial, industrial
and governmental/institutional 526 395 1,981 1,599
Outside of Texas:
Commercial, industrial and
governmental/institutional 67 22 204 40
Total 1,360 1,158 5,712 5,092
Retail Energy revenues from
resales of purchased power
and other hedging activities 133 30 376 688
Market usage adjustments (22) 14 (1) 31
Unrealized losses - (8) - (16)
Gains recorded prior to 2003
realized/collected in current
periods (5) (16) (21) (66)
Total retail energy revenues $1,466 $1,178 $6,066 $5,729
Retail Energy Operating Data:
Three Months Twelve Months
Ended Ended
December 31, December 31,
2004 2003 2004 2003
(gigawatt hours) (gigawatt hours)
Electricity Sales from End-Use
Retail Customers:
Texas:
Residential:
Price-to-beat 3,958 4,176 19,315 20,738
Non price-to-beat 1,184 741 4,516 2,070
Total residential 5,142 4,917 23,831 22,808
Small business:
Price-to-beat 1,495 2,252 7,166 10,845
Non price-to-beat 488 331 1,924 1,053
Total small business 1,983 2,583 9,090 11,898
Large commercial, industrial
and governmental/institutional
(1) 7,889 7,654 31,278 28,788
Total Texas 15,014 15,154 64,199 63,494
Outside of Texas:
Commercial, industrial and
governmental/institutional 1,187 458 3,635 785
Total Outside of Texas 1,187 458 3,635 785
Total 16,201 15,612 67,834 64,279
December 31,
2004 2003
(in thousands, metered locations)
Retail Customers:
Texas:
Residential:
Price-to-beat 1,313 1,395
Non price-to-beat 334 222
Total residential 1,647 1,617
Small business:
Price-to-beat 163 183
Non price-to-beat 30 22
Total small business 193 205
Large commercial, industrial
and governmental/institutional (1) 40 38
Total Texas 1,880 1,860
Outside of Texas:
Commercial, industrial and
governmental/institutional (2) 1 -
Total Outside of Texas 1 -
Total 1,881 1,860
Three Months Twelve Months
Ended Ended
December 31, December 31,
2004 2003 2004 2003
(in thousands, (in thousands,
metered locations)metered locations)
Weighted Average Retail Customer
Count:
Texas:
Residential:
Price-to-beat 1,326 1,397 1,360 1,408
Non price-to-beat 319 195 271 117
Total residential 1,645 1,592 1,631 1,525
Small business:
Price-to-beat 165 188 174 194
Non price-to-beat 29 19 26 17
Total small business 194 207 200 211
Large commercial, industrial and
governmental/institutional (1) 40 38 40 33
Total Texas 1,879 1,837 1,871 1,769
Outside of Texas:
Commercial, industrial and
governmental/institutional (3) 1 - 1 -
Total Outside of Texas 1 - 1 -
Total 1,880 1,837 1,872 1,769
(1) These amounts include volumes of customers of the Government
Land Office for whom we provide services.
(2) As of December 31, 2004 and 2003, our retail customer count for
commercial, industrial and governmental/institutional customers
outside of Texas was 1,354 and 195, respectively.
(3) For 2004 and 2003, our weighted average retail customer count
for the periods for which we sold electricity to commercial,
industrial and governmental/institutional customers outside of
Texas was 787 and 165, respectively.
Reference is made to Reliant Energy, Inc.'s Current Report
on Form 8-K dated November 18, 2004.
Reliant Energy, Inc. and Subsidiaries
Wholesale Operational Data
(Unaudited)
Wholesale Energy Gross Margin:
Three Months Ended Twelve Months Ended
December 31, December 31,
Differ- Differ-
2004 2003 ence 2004 2003 ence
(in millions) (in millions)
West $42 $24 $18 $153 $128 $25
Mid-Atlantic 59 78 (19) 278 381 (103)
New York 64 56 8 314 243 71
Southeast 2 4 (2) 15 18 (3)
Mid-Continent 59 57 2 270 312 (42)
ERCOT 14 16 (2) 66 64 2
Other:
Billings to Texas Genco
for support costs 2 8 (6) 15 29 (14)
Other 1 2 (1) 4 6 (2)
Adjusted Plant Gross Margin 243 245 (2) 1,115 1,181 (66)
California-related receivables
and reserves:
Credit Reserve - (2) 2 21 (15) 36
Estimated Refund
Obligation (20) 22 (42) (8) 110 (118)
Direct Adjustment - - - (11) - (11)
Discount (13) - (13) (13) - (13)
FERC settlement in
October 2003 and
adjustment in 2004 - - - (12) (37) 25
Non-trading unrealized energy
derivative (losses) gain (1) (18) - (18) 20 (25) 45
Plant Gross Margin 192 265 (73) 1,112 1,214 (102)
Trading margins 6 (4) 10 5 (49) 54
Total Wholesale Energy Gross
Margin $198 $261 $(63) $1,117 $1,165 $(48)
Wholesale Energy Operating Data (2):
Three Months Twelve Months
Ended Ended
December 31, December 31,
2004 2003 2004 2003
(gigawatt hours) (gigawatt hours)
Wholesale net power generation
volumes 9,982 9,907 41,066 42,012
Wholesale power purchase volumes 9,860 16,354 35,969 70,601
Wholesale power sales volumes (3) 19,842 26,261 77,035 112,613
(1) Includes Enron write-off, ineffectiveness and non-trading
derivatives not designated as hedges.
(2) These amounts exclude volumes associated with our discontinued
operations.
(3) 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 Current Report
on Form 8-K dated November 18, 2004.
Reliant Energy, Inc. and Subsidiaries
Net Generation Volumes (1)
(MWh)
(Unaudited)
Three Months Ended Twelve Months Ended
December 31, December 31,
By region: 2004 2003 2004 2003
Mid-Continent 2,560,740 3,029,013 10,354,237 12,213,756
Mid-Atlantic 2,903,788 2,909,001 11,583,594 12,035,546
New York 863,030 689,007 4,015,580 3,481,308
Southeast 363,836 507,525 2,198,244 2,986,047
West 2,006,266 1,448,587 7,445,181 5,632,443
ERCOT 1,284,029 1,323,557 5,468,672 5,663,035
Total 9,981,689 9,906,690 41,065,508 42,012,135
Three Months Ended Twelve Months Ended
December 31, December 31,
By asset type: 2004 2003 2004 2003
Base load 7,876,024 7,787,135 30,984,944 31,240,593
Intermediate 1,930,911 1,872,494 8,514,841 8,815,285
Peaking 174,754 247,061 1,565,723 1,956,257
Total 9,981,689 9,906,690 41,065,508 42,012,135
(1) These amounts exclude volumes associated with our discontinued
operations.
Reference is made to Reliant Energy, Inc.'s Current Report
on Form 8-K dated November 18, 2004.
Reliant Energy, Inc. and Subsidiaries
Mid-Continent Asset Summary
(Unaudited)
Summer/
Winter Heat Q4 net Q4 net
Average Rate generation capacity
Unit Name Capacity (MMBtu/ volume(1)(MWh) factor(2)(MWh)
(MW) MWh) 2004 2003 2004 2003
Base Load
Avon Lake 7 & 9 692 12.3 822,136 996,002 54% 65%
Cheswick 1 583 9.9 893,680 926,221 69% 72%
Elrama 1-4 487 11.5 394,107 494,803 37% 46%
New Castle 3-5 325 10.7 203,015 443,514 28% 62%
Niles 1-2 216 105.0 247,749 169,587 52% 36%
2,303 2,560,687 3,030,127 50% 60%
Intermediate
Brunot Island CCGT 287 9.8 (1,964) (2,100) 0% 0%
Peaking
Aurora 1-10 912 10.2 1,168 - 0% 0%
Avon Lake 10 29 17.4 462 759 1% 1%
Brunot Island 1A-1C 60 13.6 (63) 241 0% 0%
Ceredo 1-6 475 12.1 505 - 0% 0%
New Castle A-B 6 10.0 5 28 0% 0%
Niles A 30 21.3 (60) (42) 0% 0%
Shelby 1-8 371 9.8 - - 0% 0%
1,883 2,017 986 0% 0%
Mid-Continent Total 4,473 2,560,740 3,029,013 26% 31%
(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 Current Report
on Form 8-K dated November 18, 2004.
Reliant Energy, Inc. and Subsidiaries
Mid-Atlantic Asset Summary
(Unaudited)
Summer/
Winter Heat Q4 net Q4 net
Average Rate(1) generation capacity factor
Unit Name Capacity (MMBtu/ volume(2)(MWh) (1)(3)(MWh)
(MW)(1) MWh) 2004 2003 2004 2003
Base Load
Conemaugh 1-2 (16%) 280 9.4 531,955 561,402 86% 91%
Deep Creek 1-2 19 N/A 8,409 11,033 20% 26%
Keystone 1-2 (16%) 282 9.5 461,052 598,367 74% 96%
Piney Station 1-3 28 N/A 16,679 18,193 27% 29%
Portland 1&2 400 10.2 406,181 445,723 46% 50%
Seward 1 520 9.7 472,936 - 41% 0%
Seward 5 - - - 108,511
Shawville 1-4 608 10.2 796,249 854,260 59% 64%
Titus 1-3 246 11.1 165,520 278,660 30% 51%
2,383 2,858,981 2,876,149 54% 55%
Intermediate
Gilbert CCGT 336 9.5 3,603 7,703 0% 1%
Gilbert 9 168 11.1 (389) 1,049 0% 0%
Hunterstown CCGT 795 6.9 16,602 21,139 1% 1%
Sayreville 4-5 - (887)
Seward 4 - (1,356)
Portland 5 144 10.1 6,693 5,350 2% 2%
1,443 26,509 32,998 1% 1%
Peaking
Blossburg 1 23 14.6 638 61 1% 0%
Gilbert 1-4 111 15.2 (32) (359) 0% 0%
Glen Gardner 1-8 184 14.6 (211) (165) 0% 0%
Hamilton 1 23 14.7 103 - 0% 0%
Hunterstown 1-3 71 14.8 227 (189) 0% 0%
Mountain 1-2 47 14.3 401 517 0% 0%
Orrtanna 1 23 14.4 - 163 0% 0%
Portland 3-4 40 13.1 149 - 0% 0%
Sayreville 1-4 264 13.8 12,249 598 2% 0%
Shawnee 1 23 14.0 - 52 0% 0%
Shawville 5-7 6 10.2 (74) (10) 0% 0%
Tolna 1-2 47 14.2 143 239 0% 0%
Titus 4-5 35 18.3 99 - 0% 0%
Wayne 1 - (179)
Warren 3 68 12.8 (114) (196) 0% 0%
Werner 1-4 252 13.8 4,564 (750) 1% 0%
Keystone 3-6 2 10.3 143 55 3% 1%
Conemaugh A-D 2 9.7 13 17 0% 0%
1,221 18,298 (146) 1% 0%
Mid-Atlantic Total 5,047 2,903,788 2,909,001 26% 26%
(1) Excludes (a) Seward 4 & 5 of 197 MW, which were retired in November
2003, (b) Sayreville 4-5 of 232 MW, which were retired in February
2004 and ( c) Wayne 1 of 66 MW, which was retired in May 2004.
(2) Represents net generation assets only.
(3) 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 Current Report
on Form 8-K dated November 18, 2004.
Reliant Energy, Inc. and Subsidiaries
New York Asset Summary
(Unaudited)
Summer/
Winter Heat Q4 net Q4 net
Average Rate generation capacity
Unit Name Capacity (MMBtu/ volume(1)(MWh) factor(2)(MWh)
(MW) MWh) 2004 2003 2004 2003
Intermediate
Astoria 3-5 1,105 10.9 843,726 684,932 35% 28%
Peaking
Astoria 2 178 12.3 (1,438) (1,525) 0% 0%
Gowanus 1-4 610 18.0 932 1,970 0% 0%
Narrows 1-2 317 17.4 19,810 3,630 3% 1%
1,105 19,304 4,075 1% 0%
New York Total 2,210 863,030 689,007 18% 14%
(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 Current Report
on Form 8-K dated November 18, 2004.
Reliant Energy, Inc. and Subsidiaries
Southeast Asset Summary
(Unaudited)
Summer/
Winter Heat Q4 net Q4 net
Average Rate generation capacity
Unit Name Capacity (MMBtu/ volume(1)(MWh) factor(2)(MWh)
(MW) MWh) 2004 2003 2004 2003
Base Load
Sabine 54 10.0 70,320 86,035 59% 72%
Intermediate
Indian River 1-3 587 10.5 158,381 154,652 12% 12%
Choctaw 800 6.9 - 27,519 0% 2%
1,387 158,381 182,171 5% 6%
Peaking
Osceola 1-3 465 11.0 56,842 131,359 6% 13%
Shady Hills (3) 474 10.8 62,396 91,692 6% 9%
Vandolah (3) 630 10.8 15,897 16,268 1% 1%
1,569 135,135 239,319 4% 7%
Southeast Total 3,010 363,836 507,525 5% 8%
(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) Under contract.
Reference is made to Reliant Energy, Inc.'s Current Report
on Form 8-K dated November 18, 2004.
Reliant Energy, Inc. and Subsidiaries
West Asset Summary
(Unaudited)
Summer/
Winter Heat Q4 net Q4 net
Average Rate(1) generation capacity factor
Unit Name Capacity (MMBtu/ volume(2)(MWh) (1)(3)(MWh)
(MW)(1) MWh) 2004 2003 2004 2003
Base Load
Bighorn CCGT 591 7.2 597,785 - 46% 0%
El Dorado CCGT 235 7.2 504,222 471,267 97% 91%
826 1,102,007 471,267 60% 26%
Intermediate
Coolwater 1-2 146 10.5 (265) (252) 0% 0%
Coolwater 3-4 476 10.0 118,409 167,195 11% 16%
Etiwanda 1-2 - - -
Etiwanda 3-4 640 10.0 8,330 11,325 1% 1%
Mandalay 1-2 430 9.5 151,382 127,936 16% 13%
Ormond Beach 1-2 1,516 9.6 626,403 668,289 19% 20%
3,208 904,259 974,493 13% 14%
Peaking
Ellwood 54 13.3 - 21 0% 0%
Etiwanda 5 - - - 796
Mandalay 3 130 15.8 - 2,010 0% 1%
184 - 2,827 0% 1%
West Total 4,218 2,006,266 1,448,587 22% 16%
(1) Excludes Etiwanda 1-2 of 264 MW, which was retired in October 2003
and Etiwanda 5 of 118 MW, which was retired in January 2004.
(2) Represents net generation assets only.
(3) 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 Current Report
on Form 8-K dated November 18, 2004.
Reliant Energy, Inc. and Subsidiaries
ERCOT Asset Summary
(Unaudited)
Summer/
Winter Heat Q4 net Q4 net
Average Rate generation capacity
Unit Name Capacity (MMBtu/ volume(1)(MWh) factor(2)(MWh)
(MW) MWh) 2004 2003 2004 2003
Base Load
Channelview 805 10.3 1,245,957 1,288,002 70% 72%
Landfill Gas 26 11.0 38,072 35,555 66% 62%
ERCOT Total 831 1,284,029 1,323,557 70% 72%
(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 Current Report
on Form 8-K dated November 18, 2004.
Reliant Energy, Inc. and Subsidiaries
Adjusted Net Debt - to - EBITDA (1)
(in millions, except ratio)
(Unaudited)
December 31, 2004
Debt:
Senior secured term loan $1,300
Senior secured revolver 199
Senior secured notes 1,850
Convertible senior subordinated notes 275
Orion Power 12% notes (2) 457
PEDFA fixed-rate bonds for Seward
plant due 2036 500
REMA term loans due 2005 to 2006 28
Channelview 359
Receivables facility 227
Warrants (1)
Other (3) 2
El Dorado debt (off-balance sheet) 63
REMA operating lease (off-balance sheet) 522
Total debt and debt equivalents (4) 5,781
Less:
Cash and cash equivalents (107)
Restricted cash (41)
Net margin deposits (491)
Adjusted Net Debt $5,142
Adjusted EBIT $493 (5)
Less: El Dorado equity loss 13 (5)
Add: 50% El Dorado EBITDA (4)(5)
REMA lease expense 60 (5)
Receivables facility expense
(for 9 months) (per the agreement) 18 (5)
Adjusted depreciation and amortization 449 (5)
Adjusted EBITDA (per the agreement) $1,029 (5)
Ratio 5.00
(1) Calculated in accordance with amended December 2004 credit facility.
(2) Orion 12% notes includes purchase accounting adjustments of $57
million.
(3) Other subsidiary debt.
(4) Debt equivalents include off-balance sheet REMA lease of $522 million
and our portion of off-balance sheet El Dorado, an equity investment,
debt of $63 million.
(5) Represents amounts for the year ended December 31, 2004.
Reference is made to Reliant Energy, Inc.'s Current Report
on Form 8-K dated November 18, 2004.
PRNewswire-FirstCall -- March 2
END FIRST AND FINAL ADD
DATASOURCE: Reliant Energy, Inc.