Upgrade to SI Premium - Free Trial

Form 8-K NRG Yield, Inc. For: Nov 05

November 5, 2014 6:42 AM

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, DC 20549

FORM�8-K

CURRENT REPORT

Pursuant to Section�13 or 15(d)�of the Securities Exchange Act of 1934

Date of Report (Date of earliest event reported): November�5, 2014

NRG YIELD,�INC.

(Exact name of Registrant as specified in its charter)

Delaware

001-36002

46-1777204

(State or other jurisdiction of
incorporation)

(Commission File Number)

(IRS Employer Identification No.)

211 Carnegie Center, Princeton, New Jersey 08540
(Address of principal executive offices, including zip code)

(609) 524-4500

(Registrant�s telephone number, including area code)

N/A

(Former name or former address, if changed since last report)

Check the appropriate box below if the Form�8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

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))



Item 2.02������������� Results of Operations and Financial Condition

On November�5, 2014, NRG Yield,�Inc. issued a press release announcing its financial results for the quarter ended September�30, 2014.� A copy of the press release is furnished as Exhibit�99.1 to this report on Form�8-K and is hereby incorporated by reference.

Item 9.01������������� Financial Statements and Exhibits

(d)�������� Exhibits

Exhibit
Number

Document

99.1

Press Release, dated November�5, 2014

2



SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

NRG Yield,�Inc.

(Registrant)

By:

/s/ David R. Hill

David R. Hill

Executive Vice President and

General Counsel

Dated: November�5, 2014

3



Exhibit�Index

Exhibit
Number

Document

99.1

Press Release, dated November�5, 2014

4


Exhibit 99.1

NRG Yield,�Inc. Reports Third Quarter 2014 Financial Results,

Announces Acquisition of Second Set of Assets from NRG, and Raises Quarterly Dividend by 2.7%

Financial Highlights(1)

����������������� $140 million of Adjusted EBITDA in the third quarter of 2014 including $17 million of Adjusted EBITDA from the newly acquired Alta Wind portfolio

����������������� $94 million of Cash Available for Distribution (CAFD) in the third quarter of 2014

����������������� $0.365 per share quarterly dividend to Class�A common stock ($1.46 per share annualized) paid on September�15, 2014 to shareholders of record as of September�2, 2014

Increasing Dividend

����������������� 2.7% quarter-over-quarter increase in dividend payable in fourth quarter of 2014 for the Company�s Class�A common stock to $0.375 per share ($1.50 per share annualized)

����������������� 25% year-over-year increase in annualized dividend per share (from $1.20 annualized in fourth quarter 2013 to $1.50 annualized in fourth quarter 2014)

Closed the Acquisition of Alta Wind

����������������� On August�12, 2014, NRG Yield completed the acquisition of 947 megawatts of Alta Wind portfolio from Terra-Gen Power, LLC

Announcing Acquisition of Second Set of Assets from NRG

����������������� On November�4, 2014, NRG Yield entered into definitive agreement with NRG Energy,�Inc., to acquire the following facilities in an all-cash transaction for $480 million, subject to customary working capital adjustments, including the assumption of approximately $746 million(2)�of project debt

����������������� Walnut Creek � 500 MW natural gas facility located in City of Industry, CA

����������������� Tapestry � three wind facilities totaling 204 MW; including Buffalo Bear 19 MW in Oklahoma, Taloga 130 MW in Oklahoma, and Pinnacle 55 MW in West Virginia

����������������� Laredo Ridge � 81 MW wind facility located in Petersburg, NE

����������������� Expected to increase annual run-rate Adjusted EBITDA and CAFD by $120 million and by $35 million respectively

����������������� NRG Yield will utilize cash on hand as well as availability under the existing credit facility to fund the transaction, which it expects to close by the end of 2014

Reaffirming 2014 and Initiating 2015 Financial Guidance(3)


(1)� In accordance with GAAP, 2014 and 2013 results restated to include full impact of the assets in the ROFO drop-down transaction which closed on June�30, 2014

(2)� Prior to the closing of the transaction, debt associated with Laredo Ridge will be refinanced. As of September�30, 2014 total project debt for the three assets was approximately $705 million.

(3)� This guidance does not include the impact of the planned acquisition of Walnut Creek, Tapestry, and Laredo Ridge. Following closing of transaction, guidance will be updated accordingly.

1



����������������� Full year 2014 guidance of $455 million Adjusted EBITDA and $145 million CAFD

����������������� Full year 2015 guidance of $585 million Adjusted EBITDA and $160 million CAFD

PRINCETON, NJ; November�5, 2014 � NRG Yield,�Inc., (NYSE: NYLD) today reported third quarter 2014 Adjusted EBITDA of $140 million and CAFD of $94 million. Net income for the third quarter was $31�million. Net income attributable to Class�A shareholders was $6 million or $0.20 per diluted Class�A common share.

�Excellent performance across all operating segments allowed NRG Yield to post strong third quarter results. Having established with NRG an efficient drop-down process, when coupled with the Alta acquisition, NRG Yield is well positioned to deliver a consistent, predictable, and steadily growing stream of cash flows to our shareholders,� said NRG Yield�s Chairman and Chief Executive Officer David Crane. �Furthermore, NRG Yield�s strong liquidity position provides the flexibility needed to actively seek assets that fit our growth profile.�

Overview of Financial and Operating Results

Note 1: NRG Yield closed on its initial public offering (IPO) on July�22, 2013. Results for periods prior to the IPO are attributable to its predecessor.

Note 2: In accordance with GAAP, 2014 and 2013 results have been restated to include full impact of the assets in the ROFO drop down transaction which closed on June�30, 2014.

Table 1: Selected Financial Results

Three�Months�Ended

Nine�Months�Ended

(dollars�in�millions)

9/30/14

9/30/13

9/30/14

9/30/13

Operating Revenue

161

126

435

261

Net Income

31

49

91

95

Adjusted EBITDA

140

103

341

200

Cash Available for Distribution

94

57

137

89

2



Table 2: Selected Operating Results

Three�Months�Ended

Nine�Months�Ended

(MWh�and�MWht�in�thousands)

9/30/14

9/30/13

9/30/14

9/30/13

Equivalent Availability Factor (Conventional)

99.5

%

93.5

%

94.2

%

94.4

%

Renewable Generation Sold (MWh)

497

296

1,184

831

Thermal Generation Sold (MWht)(1)

532

438

1,765

1,355


(1)�Also includes Thermal MWh sold

Segment Results

Table 3: Adjusted EBITDA

(dollars�in�millions)

Three�Months�Ended

Nine�Months�Ended

Segment

9/30/14

9/30/13

9/30/14

9/30/13

Conventional

62

52

172

86

Renewable

62

39

125

86

Thermal

18

13

50

33

Corporate

(2

)

(1

)

(6

)

(5

)

Adjusted EBITDA

140

103

341

200

Table 4: Net Income/(Loss)

(dollars�in�millions)

Three�Months�Ended

Nine�Months�Ended

Segment

9/30/14

9/30/13

9/30/14

9/30/13

Conventional

34

32

78

52

Renewable

11

17

25

38

Thermal

9

6

28

15

Corporate

(23

)

(6

)

(40

)

(10

)

Net Income

31

49

91

95

For the quarter ended September�30, 2014, NRG Yield reported Net Income of approximately $31 million, Adjusted EBITDA of $140 million and CAFD of $94 million. Adjusted EBITDA was higher by $37 million and CAFD was $22 million higher than the same quarter of 2013 as new assets came online during the third and fourth quarters of 2013 and the Alta acquisition closed during the third quarter of 2014.

Operational Performance

For the third quarter of 2014, NRG Yield maintained strong safety performance and continues to have no incidents through 2014. Additionally, generation in the Renewable segment was 67.9% higher in the third quarter versus the same period in 2013 as a result of the Alta Wind acquisition. In the Conventional segment, availability increased from the same period last year as a result of improved availability at El Segundo Energy Center.

3



Liquidity and Capital Resources

Table 5: Liquidity

(dollars�in�millions)

9/30/14

6/30/14

12/31/13

Cash and Cash Equivalents

372

87

59

Restricted Cash

54

23

67

Total Cash

426

110

126

Revolver Availability

423

450

60

Total Liquidity

849

560

186

Excess Cash From Equity and Debt Offerings(1)

188

Expected Letters of Credit to be posted for Alta Wind Assets

(30

)

Total Pro Forma Liquidity

849

718

186


(1)�Represents excess proceeds from the debt and equity offerings, net of Alta acquisition

Total liquidity as of September�30, 2014 was $849 million, an increase of $663 million from December�31, 2013. This reflects an increase in revolver availability of $363 million, as well as changes in cash driven by:

����������������� $1,861 million of cash inflows, consisting of the following items:

����������������� $898 million proceeds from the issuance of long-term debt and project financings, net of debt issuance costs

����������������� $630 million of proceeds from issuance of Class�A common stock

����������������� $194 million of net cash provided by operating activities

����������������� $137 million of proceeds from renewable energy grants

����������������� $2 million of other cash inflows

����������������� Offset by $1,576 million of cash outflows, consisting of the following items:

����������������� $901 million payment for Alta acquisition

����������������� $357 million payment to NRG for purchase of ROFO assets

����������������� $195 million for payments for long-term debt

����������������� $95 million of dividends and distributions to NRG Yield shareholders and NRG

����������������� $28 million in capital expenditures

Completed Purchase of Alta Wind facility

On August�12, 2014, NRG Yield completed the acquisition of the Alta Wind facility located in Tehachapi, CA, from Terra-Gen Power, LLC for $923 million, which consisted of a base purchase price of $870 million as well as a payment for working capital of $53 million, plus the assumption of $1.6 billion of non-recourse project-level debt. The acquisition, which totals 947 megawatts (MW) of operating wind capacity, also includes a portfolio of land leases associated with the Alta Wind facility. NRG Yield funded the purchase price through a combination of the net proceeds of $492 million from issued �Green Bonds� (due 2024 at a coupon rate of 5.375%) and proceeds from the July�29, 2014 sale of 12,075,000 shares of Class�A common stock. The acquisition is expected to increase the annual run-rate EBITDA by approximately $220 million and CAFD by approximately $70 million (before debt service associated with acquisition financing) by 2016.

Acquisition of Second Set of Assets from NRG

4



On November�4, 2014, NRG Yield entered into a definitive agreement to acquire the following assets from NRG: Walnut Creek, Tapestry and Laredo Ridge for $480 million in total cash consideration, plus assumed project debt of $746 million(4)�excluding adjustments for working capital at close. The sale is subject to certain third party approvals and is expected to close this quarter. NRG Yield intends to fund the purchase with cash on hand and by drawing funds under the revolving credit facility. The acquisition is expected to increase annual run-rate Adjusted EBITDA by approximately $120 million and annual run-rate CAFD by approximately $35 million (before interest expenses related to the revolver draw). These assets will augment NRG Yield�s portfolio with an additional 211 MW of wind generation and 500 MW of natural gas generation.

Project Debt Repricings

On July�9, 2014, Avra Valley amended its credit agreement to increase its borrowings by $3�million and to reduce the related interest rate from 3 month LIBOR plus an applicable margin of 2.25% to 3 month LIBOR plus 1.75%.�The proceeds were used to pay the amendment fees to the lender, to pay advisor fees, and to issue a $2.6 million distribution to NRG Yield Operating LLC.

On July�17, 2014, Marsh Landing amended its credit agreement to increase its borrowings by $34 million and to reduce the related interest rates for Tranche A and B borrowings. The Tranche A interest rate was reduced from 3 month LIBOR plus an applicable margin of 2.75% to 3 month LIBOR plus 1.75%, and the Tranche B interest rate was reduced from 3 month LIBOR plus an applicable margin of 3.00% to 3 month LIBOR plus 1.875%. The proceeds from the borrowings were utilized to make a distribution of $29 million to NRG Yield Operating LLC and to fund the costs of the amendment, including advisor fees and amendment fees to the lenders.

Quarterly Dividend

On July�29, 2014, the Company�s Board of Directors declared a quarterly dividend on Class�A common stock of $0.365 per share ($1.46 per share annualized) which was paid on September�15, 2014 to shareholders of record as of September�2, 2014.

On November�5, 2014, the Company�s Board of Directors declared a quarterly dividend on Class�A common stock of $0.375 per share ($1.50 per share annualized) payable on December�15, 2014 to shareholders of record as of December�1, 2014. This equates to a 2.7% increase over the prior quarter.

Financial Guidance

The company is reaffirming Full Year 2014 Adjusted EBITDA of $455 million and CAFD of $145 million.

The company is initiating 2015 Full Year guidance of $585 million Adjusted EBITDA and $160�million CAFD.

This guidance does not include the planned acquisition of Walnut Creek, Tapestry, and Laredo Ridge. Following closing of transaction, guidance will be updated accordingly.


(4)� Prior to the closing of the transaction, debt associated with Laredo Ridge will be refinanced. As of September�30, 2014 total project debt for the three assets was approximately $705 million.

5



Table 6: Adjusted EBITDA and Cash Available for Distribution Guidance

(dollars�in�millions)

2014�Full�Year

2015�Full�Year

Adjusted EBITDA

455

585

Pro-rata Adjusted EBITDA from unconsolidated affiliates

(74

)

(72

)

Cash distributions from unconsolidated affiliates

41

38

Cash interest paid

(130

)

(203

)

Maintenance capital expenditures

(11

)

(16

)

Change in other assets

(15

)

(12

)

Principal amortization of indebtedness

(121

)

(160

)

Estimated Cash Available for Distribution

145

160

About NRG Yield

NRG Yield owns a diversified portfolio of contracted renewable and conventional generation and thermal infrastructure assets in the U.S., including fossil fuel, solar and wind power generation facilities that provide the capacity to support more than 1.5 million American homes and businesses. Our thermal infrastructure assets provide steam, hot water and/or chilled water, and in some instances electricity, to commercial businesses, universities, hospitals and governmental units in multiple locations. NRG Yield is traded on the New York Stock Exchange under the symbol NYLD. Visit nrgyield.com for more information.

Safe Harbor Disclosure

This news release contains forward-looking statements within the meaning of Section�27A of the Securities Act of 1933 and Section�21E of the Securities Exchange Act of 1934. Such forward-looking statements are subject to certain risks, uncertainties and assumptions and include our Adjusted EBITDA, cash available for distribution, expected earnings, future growth and financial performance, and typically can be identified by the use of words such as �expect,� �estimate,� �anticipate,� �forecast,� �plan,� �believe� and similar terms. Although NRG Yield believes that its expectations are reasonable, it can give no assurance that these expectations will prove to have been correct, and actual results may vary materially. Factors that could cause actual results to differ materially from those contemplated above include, among others, general economic conditions, hazards customary in the power industry, weather conditions, competition in wholesale power markets, the volatility of energy and fuel prices, failure of customers to perform under contracts, changes in the wholesale power markets, changes in government regulation of markets and of environmental emissions, the condition of capital markets generally, our ability to access capital markets, unanticipated outages at our generation facilities, adverse results in current and future litigation, failure to identify or successfully implement acquisitions, our ability to enter into new contracts as existing contracts expire, our ability to acquire assets from NRG Energy,�Inc. or third parties, our ability to close the drop-down transactions, and our ability to maintain and grow our quarterly dividends. Furthermore, any dividends are subject to available capital, market conditions, and compliance with associated laws and regulations.

NRG Yield undertakes no obligation to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise. The Adjusted EBITDA and cash available for distribution are estimates as of today�s date, November�5, 2014, and are based on assumptions believed to be reasonable as of this date. NRG Yield expressly disclaims any current intention to update such guidance. The foregoing review of factors that could cause NRG Yield�s actual results to differ materially from those contemplated in the forward-looking statements included in this news release should be considered in connection with information regarding risks and uncertainties that may affect NRG Yield�s future results included in NRG Yield�s filings with the Securities and Exchange Commission at www.sec.gov. In addition, NRG Yield makes available free of charge at www.nrgyield.com, copies of materials it files with, or furnish to, the SEC.

Contacts:

Media:

Investors:

Karen Cleeve

Chad Plotkin

609.524.4608

609.524.4526

6



Dave Knox

713.537.2130

7



NRG YIELD,�INC.

CONSOLIDATED STATEMENTS OF OPERATIONS

(Unaudited)

Three�months�ended
September�30,

Nine�months�ended
September�30,

(In�millions,�except�per�share�amounts)

2014

2013

2014

2013

Operating Revenues

Total operating revenues

$

161

$

126

$

435

$

261

Operating Costs and Expenses

Cost of operations

52

44

157

105

Depreciation and amortization

34

18

94

38

General and administrative � affiliate

3

1

7

5

Acquisition-related transaction and integration costs

2

2

Total operating costs and expenses

91

63

260

148

Operating Income

70

63

175

113

Other Income (Expense)

Equity in earnings of unconsolidated affiliates

11

12

26

18

Other income, net

1

2

1

Interest expense

(41

)

(21

)

(97

)

(32

)

Total other expense

(29

)

(9

)

(69

)

(13

)

Income Before Income Taxes

41

54

106

100

Income tax expense

10

5

15

5

Net Income

31

49

91

95

Less: Pre-acquisition net income of Acquired ROFO Assets

9

17

10

Less: Predecessor income prior to initial public offering on July�22, 2013

9

54

Net Income Subsequent to Initial Public Offering and Excluding Pre-acquisition Net Income of Acquired ROFO Assets

31

31

74

31

Less: Income attributable to NRG (a)

25

22

58

22

Net Income Attributable to NRG Yield,�Inc.

$

6

$

9

$

16

$

9

Basic and Diluted Earnings per Share Attributable to Class�A Common Stockholders

Weighted average number of Class�A common shares outstanding

31

23

25

23

Basic and Diluted Earnings per Class�A Common Share

$

0.20

$

0.39

$

0.62

$

0.39

Dividends per Class�A Common Share

$

0.365

$

$

1.045

$


(a)�The calculation of income attributable to NRG excludes pre-acquisition net income of the Acquired ROFO Assets.

8



NRG YIELD,�INC.

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

(Unaudited)

Three�months�ended
September�30,

Nine�months�ended
September�30,

2014

2013

2014

2013

(In�millions)

Net Income

$

31

$

49

$

91

$

95

Other Comprehensive Income (Loss), net of tax

Unrealized gain (loss) on derivatives

7

5

(17

)

34

Other comprehensive income (loss)

7

5

(17

)

34

Comprehensive Income

38

54

74

129

Less: Predecessor comprehensive income prior to initial public offering on July�22, 2013

9

73

Less: Pre-acquisition net income of Acquired ROFO Assets

9

17

10

Less: Comprehensive income attributable to NRG

30

28

48

38

Comprehensive Income Attributable to NRG Yield,�Inc.

$

8

$

8

$

9

$

8

9



NRG YIELD,�INC.

CONSOLIDATED BALANCE SHEETS

(In�millions)

September�30,�2014

December�31,�2013

(unaudited)

ASSETS

Current Assets

Cash and cash equivalents

$

372

$

59

Restricted cash

54

67

Accounts receivable � trade

80

51

Accounts receivable � affiliate

4

5

Inventory

17

15

Derivative instruments

1

Notes receivable

6

6

Renewable energy grant receivable

147

Prepayments and other current assets

22

27

Total current assets

555

378

Property, plant and equipment

In service

3,535

2,459

Under construction

7

6

Total property, plant and equipment

3,542

2,465

Less accumulated depreciation

(266

)

(174

)

Net property, plant and equipment

3,276

2,291

Other Assets

Equity investments in affiliates

230

227

Notes receivable

17

21

Notes receivable � affiliate

2

Intangible assets, net of accumulated amortization of $17 and $6

1,517

103

Derivative instruments

7

20

Deferred income taxes

204

146

Other non-current assets

93

50

Total other assets

2,068

569

Total Assets

$

5,899

$

3,238

10



NRG YIELD,�INC.

CONSOLIDATED BALANCE SHEETS (Continued)

(In�millions,�except�share�information)

September�30,�2014

December�31,�2013

(unaudited)

LIABILITIES AND STOCKHOLDERS� EQUITY

Current Liabilities

Current portion of long-term debt

$

157

$

214

Accounts payable

15

42

Accounts payable � affiliate

48

52

Derivative instruments

30

31

Accrued expenses and other current liabilities

52

30

Total current liabilities

302

369

Other Liabilities

Long-term debt

3,926

1,569

Out-of-market contracts

5

5

Derivative instruments

23

16

Other non-current liabilities

29

27

Total non-current liabilities

3,983

1,617

Total Liabilities

4,285

1,986

Commitments and Contingencies

Stockholders� Equity

Preferred stock, $0.01 par value; 10,000,000 shares authorized; none issued

Class�A common stock, $0.01 par value; 500,000,000 shares authorized; 34,586,250 shares issued

Class�B common stock, $0.01 par value; 500,000,000 shares authorized; 42,738,750 shares issued

Additional paid-in capital

1,336

621

Retained earnings

5

8

Accumulated other comprehensive loss

(6

)

Noncontrolling interest

279

623

Total Stockholders� Equity

1,614

1,252

Total Liabilities and Stockholders� Equity

$

5,899

$

3,238

11



NRG YIELD,�INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

Nine�months�ended�September�30,

2014

2013

(In�millions)

Cash Flows from Operating Activities

Net income

$

91

$

95

Adjustments to reconcile net income to net cash provided by (used in) operating activities:

Distributions and equity in earnings of unconsolidated affiliates

17

(10

)

Depreciation and amortization

94

38

Amortization of financing costs and debt discount/premium

8

1

Amortization of intangibles and out-of-market contracts

8

2

Changes in deferred income taxes

15

5

Changes in derivative instruments

(5

)

(14

)

Changes in other working capital

(34

)

(27

)

Net Cash Provided by Operating Activities

194

90

Cash Flows from Investing Activities

Payment for Alta Acquisition

(901

)

Payment to NRG for Acquired ROFO Assets

(357

)

Capital expenditures

(28

)

(339

)

Decrease (increase) in restricted cash

28

(88

)

Decrease in notes receivable, including affiliates

6

4

Proceeds from renewable energy grants

137

24

Investments in unconsolidated affiliates

(17

)

(19

)

Other

11

Net Cash Used in Investing Activities

(1,121

)

(418

)

Cash Flows from Financing Activities

Capital contributions from NRG

2

150

Return of capital to NRG

(23

)

Payment of dividends and distributions

(72

)

(707

)

Proceeds from issuance of long-term debt � external

924

558

Payment of debt issuance costs

(26

)

(5

)

Payment of borrowings from affiliate

(2

)

Payments for long-term debt � external

(195

)

(35

)

Proceeds from the issuance of Class�A common stock

630

468

Net Cash Provided by Financing Activities

1,240

427

Net Increase in Cash and Cash Equivalents

313

99

Cash and Cash Equivalents at Beginning of Period

59

22

Cash and Cash Equivalents at End of Period

$

372

$

121

12



Appendix Table A-1: Third Quarter 2014 Segment Adjusted EBITDA Reconciliation

The following table summarizes the calculation of Adjusted EBITDA and provides a reconciliation to Net Income/(Loss):

(dollars�in�millions)

Conventional

Renewable

Thermal

Corporate

Total

Net Income/(Loss)

34

11

9

(23

)

31

Plus:

Income Tax

10

10

Interest Expense, net

10

19

2

9

40

Depreciation, Amortization, and ARO Expense

15

14

5

34

Contract Amortization

6

2

8

Merger and Transaction Costs

2

2

Adjustments to reflect Yield�s pro-rata share of Adjusted EBITDA from Unconsolidated Affiliates

3

12

15

Adjusted EBITDA

62

62

18

(2

)

140

Appendix Table A-2: Third Quarter 2013 Segment Adjusted EBITDA Reconciliation

The following table summarizes the calculation of Adjusted EBITDA and provides a reconciliation to Net Income/(Loss):

(dollars�in�millions)

Conventional

Renewable

Thermal

Corporate

Total

Net Income/(Loss)

32

17

6

(6

)

49

Plus:

Income Tax

5

5

Interest Expense, net

10

9

2

21

Depreciation, Amortization, and ARO Expense

8

7

4

19

Contract Amortization

1

1

Adjustments to reflect Yield�s pro-rata share of Adjusted EBITDA from Unconsolidated Affiliates

2

6

8

Adjusted EBITDA

52

39

13

(1

)

103

13



Appendix Table A-3: YTD September�30 2014 Segment Adjusted EBITDA Reconciliation

The following table summarizes the calculation of Adjusted EBITDA and provides a reconciliation to Net Income/(Loss):

(dollars�in�millions)

Conventional

Renewable

Thermal

Corporate

Total

Net Income/(Loss)

78

25

28

(40

)

91

Plus:

Income Tax

15

15

Interest Expense, net

32

41

6

17

96

Depreciation, Amortization, and ARO Expense

51

29

14

94

Contract Amortization

6

2

8

Merger and Transaction Costs

2

2

Adjustments to reflect Yield�s pro-rata share of Adjusted EBITDA from Unconsolidated Affiliates

11

24

35

Adjusted EBITDA

172

125

50

(6

)

341

Appendix Table A-4: YTD September�30, 2013 Segment Adjusted EBITDA Reconciliation

The following table summarizes the calculation of Adjusted EBITDA and provides a reconciliation to Net Income/(Loss):

(dollars�in�millions)

Conventional

Renewable

Thermal

Corporate

Total

Net Income/(Loss)

52

38

15

(10

)

95

Plus:

Income Tax

5

5

Interest Expense, net

13

13

6

32

Depreciation, Amortization, and ARO Expense

10

18

11

39

Contract Amortization

1

1

Adjustments to reflect Yield�s pro-rata share of Adjusted EBITDA from Unconsolidated Affiliates

11

17

28

Adjusted EBITDA

86

86

33

(5

)

200

14



Appendix A-5: Cash Available for Distribution Reconciliation

The following table summarizes the calculation of Cash Available for Distribution and provides a reconciliation to adjusted EBITDA:

Three�Months�Ended

Nine�Months�Ended

(dollars�in�millions)

9/30/14

9/30/13

9/30/14

9/30/13

Adjusted EBITDA

140

103

341

200

Pro-rata Adjusted EBITDA from unconsolidated affiliates

(27

)

(29

)

(61

)

(46

)

Cash distributions from unconsolidated affiliates

28

(1

)

38

10

Cash interest paid

(33

)

(23

)

(78

)

(50

)

Maintenance Capital expenditures

2

(3

)

(3

)

(5

)

Change in other assets

30

18

(11

)

13

Principal amortization of indebtedness

(46

)

(8

)

(89

)

(33

)

Cash Available for Distribution

94

57

137

89

Appendix Table A-6: Adjusted EBITDA Guidance Reconciliation

The following table summarizes the calculation of Adjusted EBITDA and provides a reconciliation to net income:

For�the�Twelve
Months�Ending

(dollars�in�millions)

12/31/14

Net Income

122

Adjustments to net income to arrive at Adjusted EBITDA:

Depreciation, Amortization, and ARO Expense

136

Interest expense, net

127

Income tax expense

18

Contract Amortization

2

Merger and Transaction Costs

2

Adjustment to reflect pro-rata Adjusted EBITDA from unconsolidated affiliates

48

Adjusted EBITDA

455

Appendix Table A-7: Adjusted NRG Yield Drop Down Assets Projected Reg G

The following table summarizes the calculation of Adjusted EBITDA and provides a reconciliation to income before taxes:

2014�Q4�Drop�Downs

(dollars�in�millions)

Annual�Run-Rate

Income Before Taxes

3

Adjustments to income before taxes to arrive at Adjusted EBITDA:

Depreciation, Amortization, and ARO Expense

81

Interest expense, net

36

Adjusted EBITDA

120

Cash Interest Paid

(33

)

Working Capital / Other

1

Maintenance Capital Expenditures

Principal amortization of indebtedness

(53

)

Cash Available for Distribution

35

15



EBITDA and Adjusted EBITDA are non-GAAP financial measures. These measurements are not recognized in accordance with GAAP and should not be viewed as an alternative to GAAP measures of performance. The presentation of Adjusted EBITDA should not be construed as an inference that NRG Yield�s future results will be unaffected by unusual or non-recurring items.

EBITDA represents net income before interest (including loss on debt extinguishment), taxes, depreciation and amortization. EBITDA is presented because NRG Yield considers it an important supplemental measure of its performance and believes debt-holders frequently use EBITDA to analyze operating performance and debt service capacity. EBITDA has limitations as an analytical tool, and you should not consider it in isolation, or as a substitute for analysis of our operating results as reported under GAAP. Some of these limitations are:

����������������� EBITDA does not reflect cash expenditures, or future requirements for capital expenditures, or contractual commitments;

����������������� EBITDA does not reflect changes in, or cash requirements for, working capital needs;

����������������� EBITDA does not reflect the significant interest expense, or the cash requirements necessary to service interest or principal payments, on debt or cash income tax payments;

����������������� Although depreciation and amortization are non-cash charges, the assets being depreciated and amortized will often have to be replaced in the future, and EBITDA does not reflect any cash requirements for such replacements; and

����������������� Other companies in this industry may calculate EBITDA differently than NRG Yield does, limiting its usefulness as a comparative measure.

Because of these limitations, EBITDA should not be considered as a measure of discretionary cash available to use to invest in the growth of NRG Yield�s business. NRG Yield compensates for these limitations by relying primarily on our GAAP results and using EBITDA and Adjusted EBITDA only supplementally. See the statements of cash flow included in the financial statements that are a part of this news release.

Adjusted EBITDA is presented as a further supplemental measure of operating performance. Adjusted EBITDA represents EBITDA adjusted for mark-to-market gains or losses, asset write offs and impairments; and factors which we do not consider indicative of future operating performance. The reader is encouraged to evaluate each adjustment and the reasons NRG Yield considers it appropriate for supplemental analysis. As an analytical tool, Adjusted EBITDA is subject to all of the limitations applicable to EBITDA. In addition, in evaluating Adjusted EBITDA, the reader should be aware that in the future NRG Yield may incur expenses similar to the adjustments in this news release.

Cash available for distribution is adjusted EBITDA plus cash dividends from unconsolidated affiliates, less maintenance capital expenditures, pro-rata adjusted EBITDA from unconsolidated affiliates, cash interest paid, income taxes paid, principal amortization of indebtedness and changes in others assets. Management believes cash available for distribution is a relevant supplemental measure of the Company�s ability to earn and distribute cash returns to investors.

16


Categories

SEC Filings

Next Articles