Delaware | 001-15891 | 41-1724329 | ||
(State or other jurisdiction of incorporation) |
(Commission File Number) |
(IRS Employer Identification No.) |
(a) | Preliminary Prospectus Supplements |
| $300 million in aggregate principal amount of floating rate senior notes due 2014, | ||
| $1,100 million in aggregate principal amount of fixed rate senior notes due 2014, and | ||
| $2,200 million in aggregate principal amount of fixed rate senior notes due 2016. |
Sources(1) | Amount | Uses | Amount | |||||||
(in millions) | (in millions) | |||||||||
Gross proceeds of 2014 floating rate
notes offering
|
$ | 300 | Purchase price less acquisition costs(2) | $ | 6,005 | |||||
Gross proceeds of 2014 fixed rate
notes offering
|
$ | 1,100 | Texas Gencos cash on hand to
reduce consideration
|
(222 | ) | |||||
Gross proceeds of 2016 notes offering
|
$ | 2,200 | Refinancing: | |||||||
New senior secured term loan facility
|
3,575 | Repayment of NRGs existing
credit facilities(3)
|
877 | |||||||
Cash released from canceling existing
funded letter of credit facility(3)
|
350 | Repayment of Texas Gencos
existing credit facilities(4)
|
1,614 | |||||||
Gross proceeds of common stock
offering
|
1,000 | Total repayment of existing
credit facilities
|
2,491 | |||||||
Repurchase of NRGs second
priority notes(5)
|
1,080 | |||||||||
Common stock consideration to be
issued to Sellers
|
1,606(2) | Repurchase of Texas Gencos
unsecured senior notes(6)
|
1,125 | |||||||
Accrued interest for NRG and
Texas Genco outstanding debt
|
52 | |||||||||
Gross proceeds of mandatory
convertible preferred stock offering
|
500 | Estimated underwriting
commissions, tender offer
premiums, fees and expenses
|
483 | |||||||
NRGs cash on hand
|
383 | |||||||||
Total
|
$ | 11,014 | Total | $ | 11,014 | |||||
(1) | NRG has entered into the commitment letter with certain lenders pursuant to which these lenders have committed to fund NRGs new senior secured credit facility and to provide, subject to certain conditions, the additional financing required for the Acquisition through a $5.1 billion bridge loan facility in the event that the notes offering, the common stock offering and/or the mandatory convertible preferred stock offering are not consummated. In the event that NRG is unable to raise sufficient proceeds through the consummation of the notes offering, the common stock offering and/or the mandatory convertible preferred stock offering, NRG may draw down on the bridge loan facility, in whole or in part, in order to finance the Acquisition. In the event that NRG does not consummate the notes, the common stock and mandatory convertible stock offering and elects not to consummate the financing under the bridge loan facility, it could seek alternative sources of financing for the Acquisition, which may include, among other alternatives, the issuance in part of senior secured debt securities or borrowing in part on a senior secured basis. |
(2) | The common stock component of the consideration for the Acquisition is based on a fair value of $45.37 per share of NRGs common stock. To the extent the fair value of NRGs common stock is different at the closing of the Acquisition, the total fair value of the fixed number of shares to be issued to the Sellers will change. A $1.00 change in the fair value per share of NRGs common stock will impact the Acquisition purchase price for accounting purposes by $35 million. | |
Furthermore, at NRGs election, on a pro forma basis as of September 30, 2005, consideration with a fair value of $368 million, or the Other Consideration, may be comprised of either an additional 9,038,125 shares of common stock, additional cash, shares of a new series of NRGs Cumulative Preferred Stock or a combination of the foregoing. NRG has elected to pay this amount in cash. A $1.00 change in the 20-day average trading value of NRGs common stock will impact this amount, and consequently the Acquisition purchase price, by approximately $9 million. We intend to use our cash on hand to fund any portion of this cash amount in excess of $368 million. | ||
(3) | Before giving effect to the Acquisition and the Financing Transactions, as of September 30, 2005, NRG had $876.6 million of outstanding indebtedness under its amended and restated credit facility, which consisted of (a) $446.6 million in term loans outstanding, which term loans provide for interest at a rate of LIBOR (4.02% at September 30, 2005) plus 187.5 basis points payable quarterly and mature on December 24, 2011, (b) $80.0 million in principal amount outstanding under the revolving credit facility, which provides for interest at a rate of LIBOR (3.83% at September 30, 2005) plus 2.5% and matures on December 24, 2007 and (c) $350.0 million outstanding under the funded letter of credit facility, which provide for a participation fee of 1.875%, a deposit fee of 0.10%, and an issuance fee of 0.25%, and matures on December 24, 2011. | |
(4) | Before giving effect to the Acquisition and Financing Transactions, as of September 30, 2005, Texas Genco had $1,614 million in term loans outstanding under its existing senior secured credit facility, which term loans provide for interest at a rate of 5.94% (as of September 30, 2005) payable at least quarterly and mature in December 2011. | |
(5) | Before giving effect to the Acquisition and Financing Transactions, as of September 30, 2005, NRG had $1.08 billion of second priority notes outstanding, which provide for cash interest at 8.0% per annum payable semiannually. | |
(6) | Before giving effect to the Acquisition and Financing Transactions, as of September 30, 2005, Texas Genco had $1.125 billion of unsecured senior notes outstanding, which provide for cash interest at 6.875% per annum payable semiannually. |
| on an actual historical basis, and | ||
| on a combined pro forma cumulative as adjusted basis to reflect the (i) sale of Audrain; (ii) the refinancing of NRGs old debt structure; (iii) the remaining Financing Transactions and subsequent Acquisition; and (iv) the acquisition of the remaining 50% of WCP Holdings and sale of NRGs 50% ownership interest in Rocky Road, as if these transactions were consummated on September 30, 2005. |
As of September 30, 2005 | ||||||||||||||||||||
Cumulative | ||||||||||||||||||||
As Adjusted | ||||||||||||||||||||
Cumulative | for Audrain, | |||||||||||||||||||
As Adjusted | Refinancing | Cumulative | ||||||||||||||||||
for Audrain | and | As Adjusted | ||||||||||||||||||
As Adjusted | and | Texas Genco | For the | |||||||||||||||||
Historical | for Audrain | Refinancing(9) | Acquisition | Transactions(1) | ||||||||||||||||
Cash and cash equivalents |
$ | 504.3 | $ | 519.3 | $ | 250.1 | $ | 137.3 | $ | 153.9 | (2) | |||||||||
Restricted cash |
91.5 | 91.5 | 91.5 | 91.5 | 91.5 | |||||||||||||||
Long-term debt (including
revolving line of credit): |
||||||||||||||||||||
Old Senior Secured Credit Facility: |
||||||||||||||||||||
Old Term Loan
Facility |
796.6 | 796.6 | | | | |||||||||||||||
Old Revolving Credit
Facility(3) |
80.0 | 80.0 | | | | |||||||||||||||
Outstanding second priority
notes(4) |
1,080.4 | 1,080.4 | | | | |||||||||||||||
Xcel Energy Note(5) |
9.6 | 9.6 | 9.6 | 9.6 | 9.6 | |||||||||||||||
New Senior Secured Credit Facility |
| | 446.6 | 3,575.0 | 3,575.0 | |||||||||||||||
2016 Notes offered |
| | 1080.4 | 2,200.0 | 2,200.0 | |||||||||||||||
2014 Fixed Rate Notes offered |
| | | 1,100.0 | 1,100.0 | |||||||||||||||
2014 Floating Rate Notes offered |
| | | 300.0 | 300.0 | |||||||||||||||
Existing non-guarantor
debt(6) |
607.2 | 607.2 | 607.2 | 607.2 | 607.2 | |||||||||||||||
Total debt, before capital leases |
2,573.8 | 2,573.8 | 2,143.8 | 7,791.8 | 7,791.8 | |||||||||||||||
Capital leases |
470.4 | 230.5 | 230.5 | 234.4 | 234.4 | |||||||||||||||
Total debt and capital
leases |
$ | 3,044.2 | $ | 2,804.3 | $ | 2,374.3 | $ | 8,026.2 | $ | 8,026.2 | ||||||||||
3.625% Convertible Preferred Stock. |
246.2 | 246.2 | 246.2 | 246.2 | 246.2 | |||||||||||||||
Mandatory Convertible Preferred
Stock(7) |
| | | 486.2 | 486.2 | |||||||||||||||
Convertible Perpetual Preferred
Stock |
406.2 | 406.2 | 406.2 | 406.2 | 406.2 | |||||||||||||||
Other stockholders
equity(8) |
1,613.0 | 1,628.2 | 1,538.6 | 4,085.7 | 4,060.5 | |||||||||||||||
Total capitalization |
$ | 5,309.6 | $ | 5,084.9 | $ | 4,565.3 | $ | 13,250.5 | $ | 13,225.5 | ||||||||||
(1) | NRG has entered into the commitment letter with certain lenders pursuant to which these lenders have committed to fund NRGs new senior secured credit facility and to provide, subject to certain conditions, the |
additional financing required for the Acquisition through a $5.1 billion bridge loan facility in the event that the notes offering, the common stock offering and/or the mandatory convertible preferred stock offering are not consummated. In the event that NRG is unable to raise sufficient proceeds through the consummation of the notes offering, the common stock offering and/or the mandatory convertible preferred stock offering, NRG may draw down on the bridge loan facility, in whole or in part, in order to finance the Acquisition. In the event that NRG does not consummate the notes, the common stock and mandatory convertible stock offering and elects not to consummate the financing under the bridge loan facility, it could seek alternative sources of financing for the Acquisition, which may include, among other alternatives, the issuance in part of senior secured debt securities or borrowing in part on a senior secured basis. | ||
(2) | On a pro forma basis, the fair value of the Other Consideration is $368 million. This fair value is equal to the average trading value of 9,038,125 shares of NRGs common stock over a twenty trading day period prior to the pro forma closing date of September 30, 2005. A $1.00 change in the average trading value of NRGs common stock will impact the amount paid to the Sellers, and consequently the Acquisition purchase price, by approximately $9 million. We intend to use our cash on hand to fund any portion of this cash amount in excess of $368 million. | |
(3) | Total borrowing availability under the revolving credit facility portion of NRGs old senior secured credit facility is $150.0 million, of which $80.0 million was drawn at September 30, 2005. | |
(4) | The outstanding balance for the second priority notes has been increased by $14.8 million because the tack-on offering was sold at a premium. The outstanding note balance excludes a decrease of $16.7 million as a result of an unfavorable fair value hedge on an interest rate swap entered into in March 2004. This interest rate swap will remain after the Acquisition and Financing Transactions. | |
(5) | Xcel Energy Note has been reduced by $0.4 million as a result of marking the debt to a market rate of 9% in connection with NRGs Fresh Start reporting on December 5, 2003. The stated interest rate of the note is 3%. | |
(6) | As of September 30, 2005, existing non-guarantor debt has been reduced by $59.0 million as a result of marking the debt to a market rate in connection with NRGs Fresh Start reporting on December 5, 2003. For more information on the various components of NRGs debt, refer to Note 18 to NRGs audited consolidated financial statements as of and for the year ended December 31, 2004 as amended on our Current Report on Form 8-K filed on December 20, 2005 incorporated herein by reference. | |
(7) | The Mandatory Preferred Convertible Stock will be converted on March 16, 2009 and is subject to a 6% cumulative annual dividend. The Mandatory Convertible Preferred Stock has a total liquidation preference of $500 million and is convertible at the option of the holder at any time. There are 2,000,000 shares authorized and issued on an as adjusted basis for the Transactions at a price of $250 per share. | |
(8) | Pro forma adjustments to stockholders equity include the issuance of $1.0 billion of common stock in the common stock offering, and the issuance of common stock and reissuance of treasury stock to the Sellers in the Acquisition valued at $1,606.4 million. These amounts are impacted by a $15.3 million gain on the sale of Audrain, a $25.2 million loss from the sale of Rocky Road and closing costs net of tax of $115.7 million. To the extent NRGs common stock price is different at the closing of the Acquisition, the total fair value of the fixed number of shares to be issued to the Sellers will change. A $1.00 change in the fair value per share of NRGs common stock will impact the Acquisition purchase price for accounting purposes by $35 million. We intend to raise a fixed amount of funds in each of the Financing Transactions. Any increase or decrease in the price per share of our common stock will not affect the gross proceeds of the common stock offering, but will affect the number of shares issued in the common stock offering. On a pro forma basis, based on a share price as of September 30, 2005 of $42.60, a total of 23,474,178 shares would be issued to the public. Based on NRGs closing price of its traded common stock on January 18, 2006 of $49.21, only 20,321,073 shares would be issued to the public, a decrease of 3,153,105 shares. If NRGs closing price of its traded common stock increases by $1 the amount of shares will decrease by 3,557,827 shares. If NRGs closing price of its traded common stock decreases by $1 the amount of shares will decrease by 2,731,593 shares, only. | |
(9) | Refinancing reflects the changes due to the refinancing of NRGs old debt structure. |
ABR Revolving | ||||||||||||||||
Eurodollar | ABR Term | Eurodollar | Loans and | |||||||||||||
Consolidated Senior Leverage Ratio | Term Loans | Loans | Revolving Loans | Swingline Loans | ||||||||||||
Category 1 Greater than 3.50 to 1.00 |
2.0 | % | 1.00 | % | 2.00 | % | 1.00 | % | ||||||||
Category 2 Greater than 3.00 to 1.00 but less than or equal to 3.50 to 1.00 |
1.75 | % | 0.75 | % | 1.75 | % | 0.75 | % | ||||||||
Category 3 Less than or equal to 3.00 to 1.00 |
1.75 | % | 0.75 | % | 1.50 | % | 0.50 | % |
September 30, 2005 | December 31, 2005 | |||||||
($ in millions) | ($ in millions) | |||||||
Letters of Credit(1) |
$ | 846 | $ | 831 | ||||
Cash Margin(1) |
631.4 | 432.5 | ||||||
Parental Guarantees(2) |
142.1 | 167.1 | ||||||
Junior Liens on ERCOT Assets |
2,181 | 2,281 |
(1) | At December 31, 2005 and September 30, 2005, West Coast Powers collateral posted totaled $48.4 million and $24.6 million, respectively and is not included in the table above. Of these amounts, letters of credit totaled $0 and $10.7 million, respectively and cash totaled $48.4 million and $13.9 million, respectively. | |
(2) | Parental guarantees were provided by either NRG Energy, Inc. or Texas Genco LLC on behalf of their subsidiaries. |
Dated: January 23, 2006 | NRG ENERGY, INC. | |||
By: | /s/ Timothy W.J. OBrien | |||
Name: | Timothy W.J. OBrien | |||
Title: | Vice President and General Counsel |