These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
||||
|
|
||||
|
|
Commission File Number
|
|
State of
Incorporation
|
|
I.R.S. Employer
Identification No.
|
|
|
001-33443
|
|
Delaware
|
|
20-5653152
|
|
|
|
|
|
|
|
|
|
601 Travis, Suite 1400
|
|
|
|
|
|
|
Houston, Texas
|
|
|
|
77002
|
|
|
(Address of principal executive offices)
|
|
|
|
(Zip Code)
|
|
|
|
Title of each class
|
|
Name of each exchange on which registered
|
|
Dynegy’s common stock, $0.01 par value
|
|
New York Stock Exchange
|
|
Dynegy's 5.375% Series A Mandatory Convertible Preferred Stock, $0.01 par value
|
|
New York Stock Exchange
|
|
Dynegy’s warrants, exercisable for common stock at an exercise price of $40 per share
|
|
New York Stock Exchange
|
|
|
|
None
|
|
|
|
|
|
(Title of Class)
|
|
|
|
Large accelerated filer
ý
|
|
Accelerated filer
o
|
|
Non-accelerated filer
o
|
|
Smaller reporting company
o
|
|
(Do not check if a smaller reporting company)
|
|
|
|
|
|
|
Page
|
|
|
PART I
|
||
|
|
|
|
|
Item 1.
|
||
|
Item 1A.
|
||
|
Item 1B.
|
||
|
Item 2.
|
||
|
Item 3.
|
||
|
Item 4.
|
||
|
PART II
|
||
|
Item 5.
|
||
|
Item 6.
|
||
|
Item 7.
|
||
|
Item 7A.
|
||
|
Item 8.
|
||
|
Item 9.
|
||
|
Item 9A.
|
||
|
Item 9B.
|
||
|
PART III
|
||
|
Item 10.
|
||
|
Item 11.
|
||
|
Item 12.
|
||
|
Item 13.
|
||
|
Item 14.
|
||
|
PART IV
|
||
|
Item 15.
|
||
|
|
|
|
|
CAA
|
|
Clean Air Act
|
|
CAISO
|
|
California Independent System Operator
|
|
CT
|
|
Combustion Turbine
|
|
CPUC
|
|
California Public Utility Commission
|
|
DNE
|
|
Dynegy Northeast Generation, Inc.
|
|
EGU
|
|
Electric Generating Units
|
|
ELG
|
|
Effluent Limitation Guidelines
|
|
EPA
|
|
Environmental Protection Agency
|
|
ERCOT
|
|
Electric Reliability Council of Texas
|
|
FCA
|
|
Forward Capacity Auction
|
|
FERC
|
|
Federal Energy Regulatory Commission
|
|
FTR
|
|
Financial Transmission Rights
|
|
HAPs
|
|
Hazardous Air Pollutants, as defined by the Clean Air Act
|
|
ICR
|
|
Installed Capacity Requirement
|
|
IMA
|
|
In Market Availability
|
|
IPCB
|
|
Illinois Pollution Control Board
|
|
IPH
|
|
IPH, LLC (formerly known as Illinois Power Holdings, LLC)
|
|
ISO
|
|
Independent System Operator
|
|
ISO-NE
|
|
Independent System Operator New England
|
|
kW
|
|
Kilowatt
|
|
LIBOR
|
|
London Interbank Offered Rate
|
|
LMP
|
|
Locational Marginal Pricing
|
|
MISO
|
|
Midcontinent Independent System Operator, Inc.
|
|
MMBtu
|
|
One Million British Thermal Units
|
|
Moody’s
|
|
Moody’s Investors Service, Inc.
|
|
MSCI
|
|
Morgan Stanley Capital International
|
|
MW
|
|
Megawatts
|
|
MWh
|
|
Megawatt Hour
|
|
NERC
|
|
North American Electric Reliability Corporation
|
|
NM
|
|
Not Meaningful
|
|
NYISO
|
|
New York Independent System Operator
|
|
NYMEX
|
|
New York Mercantile Exchange
|
|
NYSE
|
|
New York Stock Exchange
|
|
OTC
|
|
Over-The-Counter
|
|
PJM
|
|
PJM Interconnection, LLC
|
|
PRIDE
|
|
Producing Results through Innovation by Dynegy Employees
|
|
RCRA
|
|
Resource Conservation and Recovery Act of 1976
|
|
RGGI
|
|
Regional Greenhouse Gas Initiative
|
|
RMR
|
|
Reliability Must Run
|
|
RPM
|
|
Reliability Pricing Model
|
|
RTO
|
|
Regional Transmission Organization
|
|
S&P
|
|
Standard & Poor’s Ratings Services
|
|
SEC
|
|
U.S. Securities and Exchange Commission
|
|
VaR
|
|
Value at Risk
|
|
Facility
|
|
Total Net
Generating
Capacity
(MW)(1)
|
|
Primary
Fuel Type
|
|
Dispatch
Type
|
|
Location
|
|
Region
|
|
|
Baldwin
|
|
1,815
|
|
|
Coal
|
|
Baseload
|
|
Baldwin, IL
|
|
MISO
|
|
Havana
|
|
434
|
|
|
Coal
|
|
Baseload
|
|
Havana, IL
|
|
MISO
|
|
Hennepin
|
|
294
|
|
|
Coal
|
|
Baseload
|
|
Hennepin, IL
|
|
MISO
|
|
Wood River (2)
|
|
465
|
|
|
Coal
|
|
Baseload
|
|
Alton, IL
|
|
MISO
|
|
Conesville (3)(4)
|
|
312
|
|
|
Coal
|
|
Baseload
|
|
Conesville, OH
|
|
PJM
|
|
Killen (3)(4)
|
|
204
|
|
|
Coal
|
|
Baseload
|
|
Manchester, OH
|
|
PJM
|
|
Kincaid
|
|
1,108
|
|
|
Coal
|
|
Baseload
|
|
Kincaid, IL
|
|
PJM
|
|
Miami Fort (3)
|
|
653
|
|
|
Coal
|
|
Baseload
|
|
North Bend, OH
|
|
PJM
|
|
Miami Fort CT
|
|
75
|
|
|
Oil
|
|
Peaking
|
|
North Bend, OH
|
|
PJM
|
|
Stuart (3)(4)
|
|
904
|
|
|
Coal
|
|
Baseload
|
|
Aberdeen, OH
|
|
PJM
|
|
Zimmer (3)
|
|
628
|
|
|
Coal
|
|
Baseload
|
|
Moscow, OH
|
|
PJM
|
|
Brayton Point (5)
|
|
1,528
|
|
|
Coal
|
|
Baseload
|
|
Somerset, MA
|
|
ISO-NE
|
|
Total Coal Segment
|
|
8,420
|
|
|
|
|
|
|
|
|
|
|
Coffeen
|
|
915
|
|
|
Coal
|
|
Baseload
|
|
Coffeen, IL
|
|
MISO
|
|
Joppa/EEI (3)
|
|
802
|
|
|
Coal
|
|
Baseload
|
|
Joppa, IL
|
|
MISO
|
|
Joppa CT Units 1-3
|
|
165
|
|
|
Gas
|
|
Peaking
|
|
Joppa, IL
|
|
MISO
|
|
Joppa CT Units 4-5 (3)
|
|
56
|
|
|
Gas
|
|
Peaking
|
|
Joppa, IL
|
|
MISO
|
|
Newton
|
|
1,230
|
|
|
Coal
|
|
Baseload
|
|
Newton, IL
|
|
MISO
|
|
Duck Creek
|
|
425
|
|
|
Coal
|
|
Baseload
|
|
Canton, IL
|
|
MISO
|
|
E.D. Edwards (6)
|
|
585
|
|
|
Coal
|
|
Baseload
|
|
Bartonville, IL
|
|
MISO
|
|
Total IPH Segment (7)
|
|
4,178
|
|
|
|
|
|
|
|
|
|
|
Moss Landing Units 1-2
|
|
1,020
|
|
|
Gas
|
|
Intermediate
|
|
Moss Landing, CA
|
|
CAISO
|
|
Units 6-7
|
|
1,509
|
|
|
Gas
|
|
Peaking
|
|
Moss Landing, CA
|
|
CAISO
|
|
Oakland
|
|
165
|
|
|
Oil
|
|
Peaking
|
|
Oakland, CA
|
|
CAISO
|
|
Dicks Creek
|
|
143
|
|
|
Gas
|
|
Peaking
|
|
Monroe, OH
|
|
PJM
|
|
Elwood (3)
|
|
788
|
|
|
Gas
|
|
Peaking
|
|
Elwood, IL
|
|
PJM
|
|
Fayette
|
|
696
|
|
|
Gas
|
|
Intermediate
|
|
Masontown, PA
|
|
PJM
|
|
Hanging Rock
|
|
1,439
|
|
|
Gas
|
|
Intermediate
|
|
Ironton, OH
|
|
PJM
|
|
Kendall
|
|
1,236
|
|
|
Gas
|
|
Intermediate
|
|
Minooka, IL
|
|
PJM
|
|
Lee
|
|
757
|
|
|
Gas
|
|
Peaking
|
|
Dixon, IL
|
|
PJM
|
|
Liberty
|
|
598
|
|
|
Gas
|
|
Intermediate
|
|
Eddystone, PA
|
|
PJM
|
|
Ontelaunee
|
|
567
|
|
|
Gas
|
|
Intermediate
|
|
Reading, PA
|
|
PJM
|
|
Richland
|
|
418
|
|
|
Gas
|
|
Peaking
|
|
Defiance, OH
|
|
PJM
|
|
Stryker
|
|
17
|
|
|
Oil
|
|
Peaking
|
|
Stryker, OH
|
|
PJM
|
|
Washington
|
|
678
|
|
|
Gas
|
|
Intermediate
|
|
Beverly, OH
|
|
PJM
|
|
Casco Bay
|
|
538
|
|
|
Gas
|
|
Intermediate
|
|
Veazie, ME
|
|
ISO-NE
|
|
Dighton
|
|
185
|
|
|
Gas
|
|
Intermediate
|
|
Dighton, MA
|
|
ISO-NE
|
|
Lake Road
|
|
857
|
|
|
Gas
|
|
Intermediate
|
|
Dayville, CT
|
|
ISO-NE
|
|
Masspower
|
|
280
|
|
|
Gas
|
|
Intermediate
|
|
Indian Orchard, MA
|
|
ISO-NE
|
|
Milford
|
|
569
|
|
|
Gas
|
|
Intermediate
|
|
Milford, CT
|
|
ISO-NE
|
|
Independence
|
|
1,126
|
|
|
Gas
|
|
Intermediate
|
|
Oswego, NY
|
|
NYISO
|
|
Total Gas Segment
|
|
13,586
|
|
|
|
|
|
|
|
|
|
|
Total Fleet Capacity
|
|
26,184
|
|
|
|
|
|
|
|
|
|
|
(1)
|
Unit capabilities are based on winter capacity and are reflected at our net ownership interest. We have not included units that have been retired or out of operation.
|
|
(2)
|
On November 5, 2015, we announced plans to retire the final two units of the Wood River Power Station in mid-2016, subject to the approval of MISO.
|
|
(3)
|
Co-owned with other generation companies.
|
|
(4)
|
Facilities not operated by Dynegy.
|
|
(5)
|
Scheduled to be retired from service in June 2017.
|
|
(6)
|
Reflects the retirement of Edwards Unit 1 on January 1, 2016.
|
|
(7)
|
We have transmission rights into PJM for certain of our IPH plants and, therefore, also offer power and capacity into PJM.
|
|
•
|
beliefs and assumptions about weather and general economic conditions;
|
|
•
|
beliefs, assumptions and projections regarding the demand for power, generation volumes and commodity pricing, including natural gas prices and the timing of a recovery in natural gas prices, if any;
|
|
•
|
beliefs and assumptions about market competition, generation capacity and regional supply and demand characteristics of the wholesale and retail power markets, including the anticipation of plant retirements and higher market pricing over the longer term;
|
|
•
|
sufficiency of, access to and costs associated with coal, fuel oil and natural gas inventories and transportation thereof;
|
|
•
|
the effects of, or changes to, MISO, PJM, CAISO, NYISO or ISO-NE power and capacity procurement processes;
|
|
•
|
expectations regarding, or impacts of, environmental matters, including costs of compliance, availability and adequacy of emission credits and the impact of ongoing proceedings and potential regulations or changes to current regulations, including those relating to climate change, air emissions, cooling water intake structures, coal combustion byproducts and other laws and regulations that we are, or could become, subject to, which could increase our costs, result in an impairment of our assets, cause us to limit or terminate the operation of certain of our facilities, or otherwise have a negative financial effect;
|
|
•
|
beliefs about the outcome of legal, administrative, legislative and regulatory matters;
|
|
•
|
projected operating or financial results, including anticipated cash flows from operations, revenues and profitability;
|
|
•
|
our focus on safety and our ability to efficiently operate our assets so as to capture revenue generating opportunities and operating margins;
|
|
•
|
our ability to mitigate forced outage risk, including managing risk associated with CP in PJM and new performance incentives in ISO-NE;
|
|
•
|
our ability to optimize our assets through targeted investment in cost effective technology enhancements;
|
|
•
|
the effectiveness of our strategies to capture opportunities presented by changes in commodity prices and to manage our exposure to energy price volatility;
|
|
•
|
efforts to secure retail sales and the ability to grow the retail business;
|
|
•
|
efforts to identify opportunities to reduce congestion and improve busbar power prices;
|
|
•
|
ability to mitigate impacts associated with expiring RMR and/or capacity contracts;
|
|
•
|
expectations regarding our compliance with the Credit Agreement, including collateral demands, interest expense, any applicable financial ratios and other payments;
|
|
•
|
expectations regarding performance standards and capital and maintenance expenditures;
|
|
•
|
the timing and anticipated benefits to be achieved through our company-wide improvement programs, including our PRIDE initiative;
|
|
•
|
anticipated timing, outcomes and impacts of the expected retirements of Brayton Point and Wood River;
|
|
•
|
beliefs about the costs and scope of the ongoing demolition and site remediation efforts at the Vermilion facility and any potential future remediation obligations at the South Bay facility; and
|
|
•
|
beliefs regarding redevelopment efforts for the Morro Bay facility.
|
|
•
|
addition of new supplies of power from existing competitors or new market entrants as a result of the development of new generation plants, expansion of existing plants or additional transmission capacity;
|
|
•
|
uneconomic generation kept on line by utilities, aided by state-based subsidies;
|
|
•
|
environmental regulations and legislation;
|
|
•
|
weather conditions, including extreme weather conditions and seasonal fluctuations;
|
|
•
|
electric supply disruptions including plant outages;
|
|
•
|
basis risk from transmission losses and congestion and changes in power transmission infrastructure;
|
|
•
|
development of new technologies for the production of natural gas;
|
|
•
|
fuel price volatility;
|
|
•
|
economic conditions;
|
|
•
|
capacity performance requirements and penalties;
|
|
•
|
increased competition or price pressure driven by generation from renewable sources and other subsidized generation;
|
|
•
|
regulatory constraints on pricing (current or future), including RTO and ISO rules, policies and actions, or the functioning of the energy trading markets and energy trading generally;
|
|
•
|
the existence and effectiveness of demand-side management; and
|
|
•
|
conservation efforts and energy efficiency rules and the extent to which they impact electricity demand.
|
|
•
|
the ability to obtain required regulatory and other approvals;
|
|
•
|
the need to integrate acquired or combined operations with our operations;
|
|
•
|
potential loss of key employees;
|
|
•
|
difficulty in evaluating the assets, operating costs, infrastructure requirements, environmental and other liabilities and other factors beyond our control;
|
|
•
|
potential lack of operating experience in new geographic/power markets or with different fuel sources;
|
|
•
|
an increase in our expenses and working capital requirements;
|
|
•
|
management’s attention may be temporarily diverted; and
|
|
•
|
the possibility that we may be required to issue a substantial amount of additional equity and/or debt securities or assume additional debt in connection with any such transactions.
|
|
•
|
increasing our vulnerability to general economic and industry conditions;
|
|
•
|
requiring a substantial portion of our cash flow from operations to be dedicated to the payment of principal and interest on our indebtedness, therefore reducing our ability to use our cash flow to fund our operations, capital expenditures and future business opportunities;
|
|
•
|
limiting our ability to enter into long-term power sales or fuel purchases which require credit support;
|
|
•
|
limiting our ability to fund operations or future acquisitions;
|
|
•
|
restricting our ability to make certain distributions with respect to our capital stock and the ability of our subsidiaries to make certain distributions to us, in light of restricted payment and other financial covenants in our credit facilities and other financing agreements;
|
|
•
|
exposing us to the risk of increased interest rates because certain of our borrowings, including borrowings under our revolving credit facility, are at variable rates of interest;
|
|
•
|
limiting our ability to obtain additional financing for working capital including collateral postings, capital expenditures, debt service requirements, acquisitions and general corporate or other purposes; and
|
|
•
|
limiting our ability to adjust to changing market conditions and placing us at a competitive disadvantage compared to our competitors who may have less debt.
|
|
•
|
declare or pay dividends, repurchase or redeem stock or make other distributions to stockholders;
|
|
•
|
incur additional debt or issue some types of preferred shares;
|
|
•
|
create liens;
|
|
•
|
make certain restricted investments;
|
|
•
|
enter into transactions with affiliates;
|
|
•
|
enter into any agreements which limit the ability of certain subsidiaries to make dividends or otherwise transfer cash or assets to us or certain other subsidiaries;
|
|
•
|
sell or transfer assets; and
|
|
•
|
consolidate or merge.
|
|
|
|
High
|
|
Low
|
||||
|
2016:
|
|
|
|
|
||||
|
First Quarter (through February 8, 2016)
|
|
$
|
13.09
|
|
|
$
|
9.88
|
|
|
2015:
|
|
|
|
|
||||
|
Fourth Quarter
|
|
$
|
23.70
|
|
|
$
|
10.02
|
|
|
Third Quarter
|
|
$
|
30.07
|
|
|
$
|
19.68
|
|
|
Second Quarter
|
|
$
|
34.16
|
|
|
$
|
29.25
|
|
|
First Quarter
|
|
$
|
31.43
|
|
|
$
|
26.06
|
|
|
2014:
|
|
|
|
|
||||
|
Fourth Quarter
|
|
$
|
34.76
|
|
|
$
|
27.13
|
|
|
Third Quarter
|
|
$
|
34.28
|
|
|
$
|
26.55
|
|
|
Second Quarter
|
|
$
|
36.14
|
|
|
$
|
24.80
|
|
|
First Quarter
|
|
$
|
24.94
|
|
|
$
|
19.57
|
|
|
|
|
October 3, 2012
|
|
December 31, 2012
|
|
December 31, 2013
|
|
December 31, 2014
|
|
December 31, 2015
|
||||||||||
|
Dynegy Inc.
|
|
$
|
100.00
|
|
|
$
|
99.12
|
|
|
$
|
111.50
|
|
|
$
|
157.25
|
|
|
$
|
69.43
|
|
|
S&P Midcap 400
|
|
$
|
100.00
|
|
|
$
|
104.44
|
|
|
$
|
139.42
|
|
|
$
|
153.04
|
|
|
$
|
149.71
|
|
|
Old Peer Group
|
|
$
|
100.00
|
|
|
$
|
102.88
|
|
|
$
|
118.36
|
|
|
$
|
122.99
|
|
|
$
|
67.51
|
|
|
New Peer Group (1)
|
|
$
|
100.00
|
|
|
$
|
102.88
|
|
|
$
|
118.36
|
|
|
$
|
122.99
|
|
|
$
|
67.51
|
|
|
(1)
|
Talen Energy was added to Dynegy’s peer group for the fiscal year ended December 31, 2015. However, as it became publicly traded effective May 18, 2015, it had no market capitalization as of December 31, 2014, and the stock performance of the New Peer Group, as calculated, was equivalent to that of the Old Peer Group.
|
|
Period
|
|
(a)
Total Number of Shares Purchased
|
|
(b)
Average
Price Paid
per Share
|
|
(c)
Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs (1)
|
|
(d)
Approximate Dollar Value of Shares that May Yet Be Purchased Under the Plans or Programs
|
||||||
|
October 1 - October 31
|
|
2,629,056
|
|
|
$
|
22.82
|
|
|
2,629,056
|
|
|
$
|
—
|
|
|
November 1 - November 30
|
|
3,700,767
|
|
|
$
|
17.09
|
|
|
3,700,767
|
|
|
$
|
—
|
|
|
December 1 - December 31
|
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
$
|
—
|
|
|
Total
|
|
6,329,823
|
|
|
$
|
19.47
|
|
|
6,329,823
|
|
|
$
|
—
|
|
|
(1)
|
On August 3, 2015, our Board of Directors authorized a share repurchase program for up to
$250 million
, which was initiated in the third quarter of 2015 and completed in the fourth quarter of 2015. The shares were purchased in the open market at prevailing market prices.
|
|
|
|
Successor
|
|
|
Predecessor
|
||||||||||||||||||||
|
|
|
Year Ended December 31, 2015 (1)
|
|
Year Ended December 31, 2014
|
|
Year Ended December 31, 2013 (2)
|
|
October 2 Through December 31, 2012
|
|
|
January 1 Through October 1, 2012 (3)(4)
|
|
Year Ended December 31, 2011 (5)
|
||||||||||||
|
(in millions, except per share data)
|
|
|
|
|
|
|
|||||||||||||||||||
|
Statements of Operations Data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Revenues
|
|
$
|
3,870
|
|
|
$
|
2,497
|
|
|
$
|
1,466
|
|
|
$
|
312
|
|
|
|
$
|
981
|
|
|
$
|
1,333
|
|
|
Depreciation expense
|
|
$
|
(587
|
)
|
|
$
|
(247
|
)
|
|
$
|
(216
|
)
|
|
$
|
(45
|
)
|
|
|
$
|
(110
|
)
|
|
$
|
(295
|
)
|
|
Impairments
|
|
$
|
(99
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
$
|
—
|
|
|
$
|
(5
|
)
|
|
General and administrative expense
|
|
$
|
(128
|
)
|
|
$
|
(114
|
)
|
|
$
|
(97
|
)
|
|
$
|
(22
|
)
|
|
|
$
|
(56
|
)
|
|
$
|
(102
|
)
|
|
Operating income (loss)
|
|
$
|
64
|
|
|
$
|
(19
|
)
|
|
$
|
(318
|
)
|
|
$
|
(104
|
)
|
|
|
$
|
5
|
|
|
$
|
(189
|
)
|
|
Bankruptcy reorganization items, net
|
|
$
|
—
|
|
|
$
|
3
|
|
|
$
|
(1
|
)
|
|
$
|
(3
|
)
|
|
|
$
|
1,037
|
|
|
$
|
(52
|
)
|
|
Interest expense and debt extinguishment costs (6)
|
|
$
|
(546
|
)
|
|
$
|
(223
|
)
|
|
$
|
(108
|
)
|
|
$
|
(16
|
)
|
|
|
$
|
(120
|
)
|
|
$
|
(369
|
)
|
|
Income tax benefit
|
|
$
|
474
|
|
|
$
|
1
|
|
|
$
|
58
|
|
|
$
|
—
|
|
|
|
$
|
9
|
|
|
$
|
144
|
|
|
Income (loss) from continuing operations
|
|
$
|
47
|
|
|
$
|
(267
|
)
|
|
$
|
(359
|
)
|
|
$
|
(113
|
)
|
|
|
$
|
130
|
|
|
$
|
(431
|
)
|
|
Income (loss) from discontinued operations, net of taxes (7)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
3
|
|
|
$
|
6
|
|
|
|
$
|
(162
|
)
|
|
$
|
(509
|
)
|
|
Net income (loss)
|
|
$
|
47
|
|
|
$
|
(267
|
)
|
|
$
|
(356
|
)
|
|
$
|
(107
|
)
|
|
|
$
|
(32
|
)
|
|
$
|
(940
|
)
|
|
Net income (loss) attributable to Dynegy Inc.
|
|
$
|
50
|
|
|
$
|
(273
|
)
|
|
$
|
(356
|
)
|
|
$
|
(107
|
)
|
|
|
$
|
(32
|
)
|
|
$
|
(940
|
)
|
|
Basic earnings (loss) per share from continuing operations attributable to Dynegy Inc. common stockholders (8)
|
|
$
|
0.22
|
|
|
$
|
(2.65
|
)
|
|
$
|
(3.59
|
)
|
|
$
|
(1.13
|
)
|
|
|
N/A
|
|
|
N/A
|
|
||
|
Basic earnings per share from discontinued operations attributable to Dynegy Inc. common stockholders (8)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
0.03
|
|
|
$
|
0.06
|
|
|
|
N/A
|
|
|
N/A
|
|
||
|
Basic earnings (loss) per share attributable to Dynegy Inc. common stockholders (8)
|
|
$
|
0.22
|
|
|
$
|
(2.65
|
)
|
|
$
|
(3.56
|
)
|
|
$
|
(1.07
|
)
|
|
|
N/A
|
|
|
N/A
|
|
||
|
Cash Flow Data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Net cash provided by (used in) operating activities
|
|
$
|
94
|
|
|
$
|
163
|
|
|
$
|
175
|
|
|
$
|
(44
|
)
|
|
|
$
|
(37
|
)
|
|
$
|
(1
|
)
|
|
Net cash provided by (used in) investing activities
|
|
$
|
(1,194
|
)
|
|
$
|
(5,262
|
)
|
|
$
|
474
|
|
|
$
|
265
|
|
|
|
$
|
278
|
|
|
$
|
(229
|
)
|
|
Net cash provided by (used in) financing activities
|
|
$
|
(265
|
)
|
|
$
|
6,126
|
|
|
$
|
(154
|
)
|
|
$
|
(328
|
)
|
|
|
$
|
(184
|
)
|
|
$
|
375
|
|
|
Capital expenditures, acquisitions and investments
|
|
$
|
(6,353
|
)
|
|
$
|
(132
|
)
|
|
$
|
136
|
|
|
$
|
(46
|
)
|
|
|
$
|
193
|
|
|
$
|
(21
|
)
|
|
|
|
Successor
|
|
|
Predecessor
|
||||||||||||||||
|
|
|
December 31,
|
|
|
December 31, 2011
|
||||||||||||||||
|
(amounts in millions)
|
|
2015 (1)
|
|
2014
|
|
2013
|
|
2012
|
|
|
|||||||||||
|
Balance Sheet Data:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Current assets
|
|
$
|
1,945
|
|
|
$
|
2,674
|
|
|
$
|
1,685
|
|
|
$
|
1,043
|
|
|
|
$
|
3,569
|
|
|
Current liabilities
|
|
$
|
812
|
|
|
$
|
681
|
|
|
$
|
721
|
|
|
$
|
347
|
|
|
|
$
|
3,051
|
|
|
Property, plant and equipment, net
|
|
$
|
8,347
|
|
|
$
|
3,255
|
|
|
$
|
3,315
|
|
|
$
|
3,022
|
|
|
|
$
|
2,821
|
|
|
Total assets
|
|
$
|
11,539
|
|
|
$
|
11,232
|
|
|
$
|
5,291
|
|
|
$
|
4,535
|
|
|
|
$
|
8,311
|
|
|
Current portion of long-term debt
|
|
$
|
83
|
|
|
$
|
31
|
|
|
$
|
13
|
|
|
$
|
29
|
|
|
|
$
|
7
|
|
|
Long-term debt (excluding current portion) (9)
|
|
$
|
7,206
|
|
|
$
|
7,075
|
|
|
$
|
1,979
|
|
|
$
|
1,386
|
|
|
|
$
|
1,069
|
|
|
Total equity
|
|
$
|
2,919
|
|
|
$
|
3,023
|
|
|
$
|
2,207
|
|
|
$
|
2,503
|
|
|
|
$
|
32
|
|
|
(1)
|
Our 2015 financial statements only reflect the impacts of the EquiPower and Duke Midwest Acquisitions subsequent to April 1, 2015 and April 2, 2015, respectively. Please read
Note 3—Acquisitions
for further discussion.
|
|
(2)
|
We completed the acquisition of AER effective December 2, 2013; therefore, the results of our IPH segment are only included subsequent to December 1, 2013. Please read
Note 3—Acquisitions
for further discussion.
|
|
(3)
|
We completed the acquisition of DMG effective June 5, 2012; therefore, the results of our Coal segment are only included subsequent to June 5, 2012.
|
|
(4)
|
The results of operations for the Predecessor period January 1, 2012 through October 1, 2012 include the effects of the Plan.
|
|
(5)
|
We completed the transfer of DMG effective September 1, 2011; therefore, the results of our Coal segment are only included prior to September 1, 2011.
|
|
(6)
|
The years ended December 31, 2013 and 2011 include $11 million and $21 million of debt extinguishment costs, respectively.
|
|
(7)
|
Discontinued operations include the results of operations from the debtor entities of DNE. Please read
Note 21—Discontinued Operations
for further discussion of the sale of the DNE facilities.
|
|
(8)
|
Although Legacy Dynegy’s shares were publicly traded, DH did not have any publicly traded shares prior to the merger; therefore, no earnings (loss) per share is presented for the Predecessor.
|
|
(9)
|
The years ended December 31, 2015 and 2014 include
$5.1 billion
related to our Notes issued on October 27, 2014. Please read
Note 13—Debt
for further discussion of Acquisitions.
|
|
•
|
prices for power, natural gas, coal and fuel oil, which in turn are largely driven by supply and demand. Demand for power can vary due to weather and general economic conditions, among other things. Power supplies similarly vary by region and are impacted significantly by available generating capacity, transmission capacity and federal and state regulation;
|
|
•
|
the relationship between electricity prices and prices for natural gas and coal, commonly referred to as the “spark spread” and “dark spread,” respectively, which impacts the margin we earn on the electricity we generate; and
|
|
•
|
our ability to enter into commercial transactions to mitigate short- and medium-term earnings volatility and our ability to manage our liquidity requirements resulting from potential changes in collateral requirements as prices move.
|
|
•
|
transmission constraints, congestion, and other factors that can affect the price differential between the locations where we deliver generated power and the liquid market hub;
|
|
•
|
our ability to control capital expenditures, which primarily include maintenance, safety, environmental and reliability projects, and to control operating expenses through disciplined management;
|
|
•
|
our ability to optimize our assets by maintaining a high in-market availability, reliable run-time and safe, low-cost operations;
|
|
•
|
our ability to optimize our assets through targeted investment in cost effective technology enhancements, such as turbine uprates, or efficiency improvements;
|
|
•
|
our ability to operate and market production from our facilities during periods of planned/unplanned electric transmission outages;
|
|
•
|
our ability to post the collateral necessary to execute our commercial strategy;
|
|
•
|
the cost of compliance with existing and future environmental requirements that are likely to be more stringent and more comprehensive. Please read Item 1. Business—Environmental Matters for further discussion;
|
|
•
|
market supply conditions resulting from federal and regional renewable power mandates and initiatives or other state-led initiatives;
|
|
•
|
our ability to appropriately manage our coal inventory levels, which are dependent upon the continued performance of the mines, railroads and barges for deliveries of coal in a consistent and timely manner, and its impact on our ability to serve the critical winter and summer on-peak loads;
|
|
•
|
costs of transportation related to coal deliveries;
|
|
•
|
regional renewable energy mandates and initiatives that may alter supply conditions within an ISO and our generating units’ positions in the aggregate supply stack;
|
|
•
|
changes in MISO, PJM, CAISO and ISO-NE market design or associated rules, including the resulting effect on future capacity revenues from changes in the existing bilateral MISO capacity markets and the existing bilateral CAISO resource adequacy markets;
|
|
•
|
our ability to maintain and operate our plants in a manner that ensures we receive full capacity payments under our various tolling agreements;
|
|
•
|
our ability to mitigate forced outage risk, including managing risk associated with capacity performance in PJM and new performance incentives in ISO-NE;
|
|
•
|
our ability to mitigate impacts associated with expiring RMR and/or capacity contracts;
|
|
•
|
access to capital markets on reasonable terms, interest rates and other costs of liquidity;
|
|
•
|
interest expense; and
|
|
•
|
income taxes, which will be impacted by our ability to realize value from our NOLs and AMT credits.
|
|
|
|
December 31, 2015
|
||||||||||
|
(amounts in millions)
|
|
Dynegy Inc.
|
|
IPH (1) (2)
|
|
Total
|
||||||
|
Revolving Facility and LC capacity (3)
|
|
$
|
1,480
|
|
|
$
|
48
|
|
|
$
|
1,528
|
|
|
Less: Outstanding letters of credit
|
|
(475
|
)
|
|
(45
|
)
|
|
(520
|
)
|
|||
|
Revolving Facility and LC availability
|
|
1,005
|
|
|
3
|
|
|
1,008
|
|
|||
|
Cash and cash equivalents
|
|
443
|
|
|
62
|
|
|
505
|
|
|||
|
Total available liquidity (4)
|
|
$
|
1,448
|
|
|
$
|
65
|
|
|
$
|
1,513
|
|
|
(1)
|
Includes Cash and cash equivalents of
$61 million
related to Genco.
|
|
(2)
|
As previously discussed, due to the ring-fenced nature of IPH, cash at the IPH and Genco entities may not be moved out of these entities without meeting certain criteria. However, cash at these entities is available to support current operations of these entities.
|
|
(3)
|
Dynegy Inc. includes (i)
$950 million
of aggregate available capacity related to our incremental revolving credit facilities, (ii)
$475 million
of available capacity related to the five-year senior secured revolving credit facility and (iii)
$55 million
related to a letter of credit. IPH includes (i)
$25 million
related to the two-year secured letter of credit facility and (ii)
$23 million
related to our fully cash collateralized letter of credit and reimbursement agreement. Please read
Note 13—Debt
—Letter of Credit Facilities for further discussion.
|
|
(4)
|
On December 2, 2013, Dynegy and Illinois Power Resources, LLC entered into an intercompany revolving promissory note of $25 million. At
December 31, 2015
, there was
$25 million
outstanding on the note, which is not reflected in the table above.
|
|
|
|
Year Ended December 31,
|
||||||||||
|
(amounts in millions)
|
|
2015
|
|
2014
|
|
2013
|
||||||
|
Net cash provided by operating activities
|
|
$
|
94
|
|
|
$
|
163
|
|
|
$
|
175
|
|
|
Net cash provided by (used in) investing activities
|
|
$
|
(1,194
|
)
|
|
$
|
(5,262
|
)
|
|
$
|
474
|
|
|
Net cash provided by (used in) financing activities
|
|
$
|
(265
|
)
|
|
$
|
6,126
|
|
|
$
|
(154
|
)
|
|
(amounts in millions)
|
|
December 31, 2015
|
|
|
December 31, 2014
|
|||
|
Dynegy Inc.:
|
|
|
|
|
||||
|
Cash (1)
|
|
$
|
159
|
|
|
$
|
14
|
|
|
Letters of credit
|
|
475
|
|
|
178
|
|
||
|
Total Dynegy Inc.
|
|
634
|
|
|
192
|
|
||
|
|
|
|
|
|
||||
|
IPH:
|
|
|
|
|
||||
|
Cash (1) (2)
|
|
11
|
|
|
32
|
|
||
|
Letters of credit (3) (4)
|
|
45
|
|
|
10
|
|
||
|
Total IPH
|
|
56
|
|
|
42
|
|
||
|
|
|
|
|
|
||||
|
Total
|
|
$
|
690
|
|
|
$
|
234
|
|
|
(1)
|
Includes broker margin as well as other collateral postings included in Prepayments and other current assets on our consolidated balance sheets. As of
December 31, 2015 and 2014
,
$106 million
and
$9 million
of cash posted as collateral were netted against Liabilities from risk management activities on our consolidated balance sheets, respectively.
|
|
(2)
|
Includes cash of
$1 million
and $5 million related to Genco as of
December 31, 2015 and 2014
, respectively.
|
|
(3)
|
Includes letters of credit of approximately
$20 million
and $10 million outstanding as of
December 31, 2015 and 2014
related to the cash-backed LC facility at IPM. Please read
Note 13—Debt
—Letter of Credit Facilities for further discussion.
|
|
(4)
|
Includes letters of credit of approximately
$25 million
related to the two-year secured letter of credit facility entered into by IPM and collateralized by receivables.
|
|
|
|
Year Ended December 31,
|
||||||||||
|
(amounts in millions)
|
|
2015
|
|
2014
|
|
2013
|
||||||
|
Coal
|
|
$
|
87
|
|
|
$
|
39
|
|
|
$
|
42
|
|
|
IPH
|
|
63
|
|
|
45
|
|
|
1
|
|
|||
|
Gas
|
|
112
|
|
|
44
|
|
|
53
|
|
|||
|
Other
|
|
13
|
|
|
4
|
|
|
2
|
|
|||
|
Total (1)
|
|
$
|
275
|
|
|
$
|
132
|
|
|
$
|
98
|
|
|
(1)
|
Includes capitalized interest of
$12 million
,
$9 million
, and
$2 million
for the years ended
December 31, 2015, 2014 and 2013
, respectively.
|
|
(amounts in millions)
|
|
December 31, 2015
|
|
December 31, 2014
|
||||
|
Dynegy Inc.:
|
|
|
|
|
||||
|
Secured obligations
|
|
$
|
780
|
|
|
$
|
788
|
|
|
Unsecured obligations (1)
|
|
5,600
|
|
|
500
|
|
||
|
Inventory Financing Agreements
|
|
136
|
|
|
23
|
|
||
|
Equipment Financing Agreements
|
|
75
|
|
|
—
|
|
||
|
Unamortized discount
|
|
(16
|
)
|
|
(3
|
)
|
||
|
Dynegy Finance I, Inc.:
|
|
|
|
|
||||
|
Secured obligations (1)
|
|
—
|
|
|
2,040
|
|
||
|
Dynegy Finance II, Inc.:
|
|
|
|
|
||||
|
Secured obligations (1)
|
|
—
|
|
|
3,060
|
|
||
|
Genco:
|
|
|
|
|
||||
|
Unsecured obligations
|
|
825
|
|
|
825
|
|
||
|
Unamortized discount
|
|
(111
|
)
|
|
(127
|
)
|
||
|
Total long-term debt
|
|
$
|
7,289
|
|
|
$
|
7,106
|
|
|
Compliance Period
|
|
Consolidated Senior Secured Net Debt to Consolidated Adjusted EBITDA (1)
|
|
September 30, 2013 through December 31, 2013
|
|
5.00: 1.00
|
|
March 31, 2014 through December 31, 2014
|
|
4.00: 1.00
|
|
March 31, 2015 through December 31, 2015
|
|
4.75: 1.00
|
|
March 31, 2016 through December 31, 2016
|
|
3.75: 1.00
|
|
March 31, 2017 and Thereafter
|
|
3.00: 1.00
|
|
|
|
Required Ratio
|
|
Restricted payment interest coverage ratio (1)
|
|
≥1.75
|
|
Additional indebtedness interest coverage ratio (2)
|
|
≥2.50
|
|
Additional indebtedness debt-to-capital ratio (2)
|
|
≤60%
|
|
(1)
|
As of the date of a restricted payment, as defined, the minimum ratio must have been achieved for the most recently ended four fiscal quarters and projected by management to be achieved for each of the subsequent four six-month periods.
|
|
(2)
|
Ratios must be computed on a pro forma basis considering the additional indebtedness to be incurred and the related interest expense. Other borrowings from third-party external sources are included in the definition of indebtedness and are subject to these incurrence tests.
|
|
|
|
Moody’s
|
|
S&P
|
|
Dynegy Inc.:
|
|
|
|
|
|
Corporate Family Rating
|
|
B2
|
|
B+
|
|
Senior Secured
|
|
Ba3
|
|
BB
|
|
Senior Unsecured
|
|
B3
|
|
B+
|
|
Genco:
|
|
|
|
|
|
Senior Unsecured
|
|
B3
|
|
CCC+
|
|
|
|
Expiration by Period
|
||||||||||||||||||
|
(amounts in millions)
|
|
Total
|
|
Less than
1 Year |
|
1 - 3 Years
|
|
3 - 5 Years
|
|
More than
5 Years |
||||||||||
|
Long-term debt (including current portion)
|
|
$
|
7,341
|
|
|
$
|
66
|
|
|
$
|
394
|
|
|
$
|
3,106
|
|
|
$
|
3,775
|
|
|
Interest payments on debt
|
|
3,293
|
|
|
523
|
|
|
1,024
|
|
|
792
|
|
|
954
|
|
|||||
|
Coal purchase commitments
|
|
1,447
|
|
|
638
|
|
|
532
|
|
|
277
|
|
|
—
|
|
|||||
|
Coal transportation
|
|
904
|
|
|
131
|
|
|
158
|
|
|
160
|
|
|
455
|
|
|||||
|
Contractual service agreements
|
|
541
|
|
|
154
|
|
|
165
|
|
|
192
|
|
|
30
|
|
|||||
|
Gas purchase commitments
|
|
254
|
|
|
200
|
|
|
54
|
|
|
—
|
|
|
—
|
|
|||||
|
Gas transportation
|
|
205
|
|
|
37
|
|
|
60
|
|
|
49
|
|
|
59
|
|
|||||
|
Environmental compliance obligations
|
|
186
|
|
|
29
|
|
|
95
|
|
|
62
|
|
|
—
|
|
|||||
|
Pension funding obligations
|
|
232
|
|
|
—
|
|
|
33
|
|
|
47
|
|
|
152
|
|
|||||
|
Operating leases
|
|
62
|
|
|
16
|
|
|
11
|
|
|
10
|
|
|
25
|
|
|||||
|
Other obligations
|
|
105
|
|
|
24
|
|
|
44
|
|
|
7
|
|
|
30
|
|
|||||
|
Total contractual obligations
|
|
$
|
14,570
|
|
|
$
|
1,818
|
|
|
$
|
2,570
|
|
|
$
|
4,702
|
|
|
$
|
5,480
|
|
|
•
|
$48 million related to limestone purchase commitments;
|
|
•
|
$23 million related to interconnection services; and
|
|
•
|
Other miscellaneous items which are individually insignificant.
|
|
|
|
Year Ended December 31,
|
|
Favorable (Unfavorable) $ Change
|
|
Favorable (Unfavorable) % Change
|
|||||||||
|
(amounts in millions)
|
|
2015
|
|
2014
|
|
|
|||||||||
|
Revenues
|
|
|
|
|
|
|
|
|
|||||||
|
Energy
|
|
$
|
3,054
|
|
|
$
|
2,290
|
|
|
$
|
764
|
|
|
33
|
%
|
|
Capacity
|
|
671
|
|
|
293
|
|
|
378
|
|
|
129
|
%
|
|||
|
Mark-to-market income (loss), net
|
|
127
|
|
|
(28
|
)
|
|
155
|
|
|
NM
|
|
|||
|
Contract amortization
|
|
(83
|
)
|
|
(111
|
)
|
|
28
|
|
|
25
|
%
|
|||
|
Other (1)
|
|
101
|
|
|
53
|
|
|
48
|
|
|
91
|
%
|
|||
|
Total revenues
|
|
3,870
|
|
|
2,497
|
|
|
1,373
|
|
|
55
|
%
|
|||
|
Cost of sales, excluding depreciation expense
|
|
(2,028
|
)
|
|
(1,661
|
)
|
|
(367
|
)
|
|
(22
|
)%
|
|||
|
Gross margin
|
|
1,842
|
|
|
836
|
|
|
1,006
|
|
|
120
|
%
|
|||
|
Operating and maintenance expense
|
|
(839
|
)
|
|
(477
|
)
|
|
(362
|
)
|
|
(76
|
)%
|
|||
|
Depreciation expense
|
|
(587
|
)
|
|
(247
|
)
|
|
(340
|
)
|
|
(138
|
)%
|
|||
|
Impairments
|
|
(99
|
)
|
|
—
|
|
|
(99
|
)
|
|
NM
|
|
|||
|
Gain (loss) on sale of assets, net
|
|
(1
|
)
|
|
18
|
|
|
(19
|
)
|
|
(106
|
)%
|
|||
|
General and administrative expense
|
|
(128
|
)
|
|
(114
|
)
|
|
(14
|
)
|
|
(12
|
)%
|
|||
|
Acquisition and integration costs
|
|
(124
|
)
|
|
(35
|
)
|
|
(89
|
)
|
|
NM
|
|
|||
|
Operating income (loss)
|
|
64
|
|
|
(19
|
)
|
|
83
|
|
|
NM
|
|
|||
|
Bankruptcy reorganization items, net
|
|
—
|
|
|
3
|
|
|
(3
|
)
|
|
(100
|
)%
|
|||
|
Earnings from unconsolidated investments
|
|
1
|
|
|
10
|
|
|
(9
|
)
|
|
(90
|
)%
|
|||
|
Interest expense
|
|
(546
|
)
|
|
(223
|
)
|
|
(323
|
)
|
|
(145
|
)%
|
|||
|
Other income and expense, net
|
|
54
|
|
|
(39
|
)
|
|
93
|
|
|
238
|
%
|
|||
|
Loss from continuing operations before income taxes
|
|
(427
|
)
|
|
(268
|
)
|
|
(159
|
)
|
|
(59
|
)%
|
|||
|
Income tax benefit
|
|
474
|
|
|
1
|
|
|
473
|
|
|
NM
|
|
|||
|
Income (loss) from continuing operations
|
|
47
|
|
|
(267
|
)
|
|
314
|
|
|
118
|
%
|
|||
|
Income from discontinued operations, net of tax
|
|
—
|
|
|
—
|
|
|
—
|
|
|
NM
|
|
|||
|
Net income (loss)
|
|
47
|
|
|
(267
|
)
|
|
314
|
|
|
118
|
%
|
|||
|
Less: Net income (loss) attributable to noncontrolling interest
|
|
(3
|
)
|
|
6
|
|
|
(9
|
)
|
|
(150
|
)%
|
|||
|
Net income (loss) attributable to Dynegy Inc.
|
|
$
|
50
|
|
|
$
|
(273
|
)
|
|
$
|
323
|
|
|
118
|
%
|
|
|
|
Year Ended December 31, 2015
|
||||||||||||||||||
|
(amounts in millions)
|
|
Coal
|
|
IPH
|
|
Gas
|
|
Other
|
|
Total
|
||||||||||
|
Revenues
|
|
$
|
1,164
|
|
|
$
|
799
|
|
|
$
|
1,907
|
|
|
$
|
—
|
|
|
$
|
3,870
|
|
|
Cost of sales, excluding depreciation expense
|
|
(589
|
)
|
|
(506
|
)
|
|
(933
|
)
|
|
—
|
|
|
(2,028
|
)
|
|||||
|
Gross margin
|
|
575
|
|
|
293
|
|
|
974
|
|
|
—
|
|
|
1,842
|
|
|||||
|
Operating and maintenance expense
|
|
(431
|
)
|
|
(215
|
)
|
|
(197
|
)
|
|
4
|
|
|
(839
|
)
|
|||||
|
Depreciation expense
|
|
(138
|
)
|
|
(29
|
)
|
|
(416
|
)
|
|
(4
|
)
|
|
(587
|
)
|
|||||
|
Impairments
|
|
(99
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(99
|
)
|
|||||
|
Loss on sale of assets, net
|
|
—
|
|
|
—
|
|
|
(1
|
)
|
|
—
|
|
|
(1
|
)
|
|||||
|
General and administrative expense
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(128
|
)
|
|
(128
|
)
|
|||||
|
Acquisition and integration costs
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(124
|
)
|
|
(124
|
)
|
|||||
|
Operating income (loss)
|
|
$
|
(93
|
)
|
|
$
|
49
|
|
|
$
|
360
|
|
|
$
|
(252
|
)
|
|
$
|
64
|
|
|
|
|
Year Ended December 31, 2014
|
||||||||||||||||||
|
(amounts in millions)
|
|
Coal
|
|
IPH
|
|
Gas
|
|
Other
|
|
Total
|
||||||||||
|
Revenues
|
|
$
|
593
|
|
|
$
|
846
|
|
|
$
|
1,058
|
|
|
$
|
—
|
|
|
$
|
2,497
|
|
|
Cost of sales, excluding depreciation expense
|
|
(346
|
)
|
|
(596
|
)
|
|
(719
|
)
|
|
—
|
|
|
(1,661
|
)
|
|||||
|
Gross margin
|
|
247
|
|
|
250
|
|
|
339
|
|
|
—
|
|
|
836
|
|
|||||
|
Operating and maintenance expense
|
|
(156
|
)
|
|
(199
|
)
|
|
(123
|
)
|
|
1
|
|
|
(477
|
)
|
|||||
|
Depreciation expense
|
|
(51
|
)
|
|
(37
|
)
|
|
(155
|
)
|
|
(4
|
)
|
|
(247
|
)
|
|||||
|
Gain on sale of assets, net
|
|
—
|
|
|
—
|
|
|
18
|
|
|
—
|
|
|
18
|
|
|||||
|
General and administrative expense
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(114
|
)
|
|
(114
|
)
|
|||||
|
Acquisition and integration costs
|
|
—
|
|
|
(16
|
)
|
|
—
|
|
|
(19
|
)
|
|
(35
|
)
|
|||||
|
Operating income (loss)
|
|
$
|
40
|
|
|
$
|
(2
|
)
|
|
$
|
79
|
|
|
$
|
(136
|
)
|
|
$
|
(19
|
)
|
|
|
|
Year Ended December 31, 2015
|
||||||||||||||||||
|
(amounts in millions)
|
|
Coal
|
|
IPH
|
|
Gas
|
|
Other
|
|
Total
|
||||||||||
|
Net income attributable to Dynegy Inc.
|
|
|
|
|
|
|
|
|
|
$
|
50
|
|
||||||||
|
Loss attributable to noncontrolling interest
|
|
|
|
|
|
|
|
|
|
(3
|
)
|
|||||||||
|
Income tax benefit
|
|
|
|
|
|
|
|
|
|
(474
|
)
|
|||||||||
|
Other items, net (1)
|
|
|
|
|
|
|
|
|
|
(54
|
)
|
|||||||||
|
Interest expense
|
|
|
|
|
|
|
|
|
|
546
|
|
|||||||||
|
Earnings from unconsolidated investments
|
|
|
|
|
|
|
|
|
|
(1
|
)
|
|||||||||
|
Operating income (loss)
|
|
$
|
(93
|
)
|
|
$
|
49
|
|
|
$
|
360
|
|
|
$
|
(252
|
)
|
|
$
|
64
|
|
|
Depreciation expense
|
|
138
|
|
|
29
|
|
|
416
|
|
|
4
|
|
|
587
|
|
|||||
|
Amortization expense
|
|
(39
|
)
|
|
(6
|
)
|
|
39
|
|
|
—
|
|
|
(6
|
)
|
|||||
|
Earnings from unconsolidated investments
|
|
—
|
|
|
—
|
|
|
1
|
|
|
—
|
|
|
1
|
|
|||||
|
Other items, net (1)
|
|
(1
|
)
|
|
—
|
|
|
—
|
|
|
55
|
|
|
54
|
|
|||||
|
EBITDA
|
|
5
|
|
|
72
|
|
|
816
|
|
|
(193
|
)
|
|
700
|
|
|||||
|
Acquisition and integration costs
|
|
—
|
|
|
—
|
|
|
—
|
|
|
124
|
|
|
124
|
|
|||||
|
Loss attributable to noncontrolling interest
|
|
—
|
|
|
3
|
|
|
—
|
|
|
—
|
|
|
3
|
|
|||||
|
Mark-to-market adjustments
|
|
(31
|
)
|
|
(10
|
)
|
|
(26
|
)
|
|
—
|
|
|
(67
|
)
|
|||||
|
Change in fair value of common stock warrants
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(54
|
)
|
|
(54
|
)
|
|||||
|
Impairments
|
|
99
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
99
|
|
|||||
|
Loss on sale of assets, net
|
|
—
|
|
|
—
|
|
|
1
|
|
|
—
|
|
|
1
|
|
|||||
|
Cash distributions from unconsolidated investments
|
|
—
|
|
|
—
|
|
|
12
|
|
|
—
|
|
|
12
|
|
|||||
|
Baldwin transformer project
|
|
7
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
7
|
|
|||||
|
ARO accretion expense
|
|
8
|
|
|
12
|
|
|
1
|
|
|
—
|
|
|
21
|
|
|||||
|
Other
|
|
4
|
|
|
—
|
|
|
(1
|
)
|
|
1
|
|
|
4
|
|
|||||
|
Adjusted EBITDA
|
|
$
|
92
|
|
|
$
|
77
|
|
|
$
|
803
|
|
|
$
|
(122
|
)
|
|
$
|
850
|
|
|
(1)
|
Other items, net primarily consists of the change in fair value of our common stock warrants, the write-off of certain power generation assets and the receipt of casualty insurance proceeds.
|
|
|
|
Year Ended December 31, 2014
|
||||||||||||||||||
|
(amounts in millions)
|
|
Coal
|
|
IPH
|
|
Gas
|
|
Other
|
|
Total
|
||||||||||
|
Net loss attributable to Dynegy Inc.
|
|
|
|
|
|
|
|
|
|
$
|
(273
|
)
|
||||||||
|
Income attributable to noncontrolling interest
|
|
|
|
|
|
|
|
|
|
6
|
|
|||||||||
|
Income tax benefit
|
|
|
|
|
|
|
|
|
|
(1
|
)
|
|||||||||
|
Other items, net (1)
|
|
|
|
|
|
|
|
|
|
39
|
|
|||||||||
|
Interest expense
|
|
|
|
|
|
|
|
|
|
223
|
|
|||||||||
|
Earnings from unconsolidated investments
|
|
|
|
|
|
|
|
|
|
(10
|
)
|
|||||||||
|
Bankruptcy reorganization items, net
|
|
|
|
|
|
|
|
|
|
(3
|
)
|
|||||||||
|
Operating income (loss)
|
|
$
|
40
|
|
|
$
|
(2
|
)
|
|
$
|
79
|
|
|
$
|
(136
|
)
|
|
$
|
(19
|
)
|
|
Depreciation expense
|
|
51
|
|
|
37
|
|
|
155
|
|
|
4
|
|
|
247
|
|
|||||
|
Bankruptcy reorganization items, net
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3
|
|
|
3
|
|
|||||
|
Amortization expense
|
|
(6
|
)
|
|
(7
|
)
|
|
63
|
|
|
—
|
|
|
50
|
|
|||||
|
Earnings from unconsolidated investments
|
|
—
|
|
|
—
|
|
|
10
|
|
|
—
|
|
|
10
|
|
|||||
|
Other items, net (1)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(39
|
)
|
|
(39
|
)
|
|||||
|
EBITDA
|
|
85
|
|
|
28
|
|
|
307
|
|
|
(168
|
)
|
|
252
|
|
|||||
|
Acquisition and integration costs
|
|
—
|
|
|
16
|
|
|
—
|
|
|
19
|
|
|
35
|
|
|||||
|
Bankruptcy reorganization items, net
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(3
|
)
|
|
(3
|
)
|
|||||
|
Income attributable to noncontrolling interest
|
|
—
|
|
|
(6
|
)
|
|
—
|
|
|
—
|
|
|
(6
|
)
|
|||||
|
Mark-to-market adjustments
|
|
(32
|
)
|
|
38
|
|
|
22
|
|
|
—
|
|
|
28
|
|
|||||
|
Change in fair value of common stock warrants
|
|
—
|
|
|
—
|
|
|
—
|
|
|
40
|
|
|
40
|
|
|||||
|
Gain on sale of assets, net
|
|
—
|
|
|
—
|
|
|
(18
|
)
|
|
—
|
|
|
(18
|
)
|
|||||
|
ARO accretion expense
|
|
6
|
|
|
6
|
|
|
—
|
|
|
—
|
|
|
12
|
|
|||||
|
Other
|
|
3
|
|
|
1
|
|
|
—
|
|
|
3
|
|
|
7
|
|
|||||
|
Adjusted EBITDA
|
|
$
|
62
|
|
|
$
|
83
|
|
|
$
|
311
|
|
|
$
|
(109
|
)
|
|
$
|
347
|
|
|
(1)
|
Other items, net primarily consists of the change in fair value of our common stock warrants.
|
|
|
|
Year Ended December 31,
|
|
Favorable (Unfavorable) $ Change
|
|
Favorable (Unfavorable) % Change
|
|||||||||
|
(dollars in millions, except for price information)
|
|
2015
|
|
2014
|
|
|
|||||||||
|
Operating Revenues
|
|
|
|
|
|
|
|
|
|||||||
|
Energy
|
|
$
|
990
|
|
|
$
|
552
|
|
|
$
|
438
|
|
|
79
|
%
|
|
Capacity
|
|
156
|
|
|
5
|
|
|
151
|
|
|
NM
|
|
|||
|
Mark-to-market income, net
|
|
37
|
|
|
32
|
|
|
5
|
|
|
16
|
%
|
|||
|
Contract amortization
|
|
(24
|
)
|
|
—
|
|
|
(24
|
)
|
|
NM
|
|
|||
|
Other (1)
|
|
5
|
|
|
4
|
|
|
1
|
|
|
25
|
%
|
|||
|
Total operating revenues
|
|
1,164
|
|
|
593
|
|
|
571
|
|
|
96
|
%
|
|||
|
Operating Costs
|
|
|
|
|
|
|
|
|
|||||||
|
Cost of sales
|
|
(652
|
)
|
|
(352
|
)
|
|
(300
|
)
|
|
(85
|
)%
|
|||
|
Contract amortization
|
|
63
|
|
|
6
|
|
|
57
|
|
|
NM
|
|
|||
|
Total operating costs
|
|
(589
|
)
|
|
(346
|
)
|
|
(243
|
)
|
|
(70
|
)%
|
|||
|
Gross margin
|
|
575
|
|
|
247
|
|
|
328
|
|
|
133
|
%
|
|||
|
Operating and maintenance expense
|
|
(431
|
)
|
|
(156
|
)
|
|
(275
|
)
|
|
(176
|
)%
|
|||
|
Depreciation expense
|
|
(138
|
)
|
|
(51
|
)
|
|
(87
|
)
|
|
(171
|
)%
|
|||
|
Impairments
|
|
(99
|
)
|
|
—
|
|
|
(99
|
)
|
|
NM
|
|
|||
|
Operating income (loss)
|
|
(93
|
)
|
|
40
|
|
|
(133
|
)
|
|
NM
|
|
|||
|
Depreciation expense
|
|
138
|
|
|
51
|
|
|
87
|
|
|
171
|
%
|
|||
|
Amortization expense
|
|
(39
|
)
|
|
(6
|
)
|
|
(33
|
)
|
|
NM
|
|
|||
|
Other items, net
|
|
(1
|
)
|
|
—
|
|
|
(1
|
)
|
|
NM
|
|
|||
|
EBITDA
|
|
5
|
|
|
85
|
|
|
(80
|
)
|
|
(94
|
)%
|
|||
|
Mark-to-market adjustments
|
|
(31
|
)
|
|
(32
|
)
|
|
1
|
|
|
3
|
%
|
|||
|
Impairments
|
|
99
|
|
|
—
|
|
|
99
|
|
|
NM
|
|
|||
|
Baldwin transformer project
|
|
7
|
|
|
—
|
|
|
7
|
|
|
NM
|
|
|||
|
ARO accretion expense
|
|
8
|
|
|
6
|
|
|
2
|
|
|
33
|
%
|
|||
|
Other
|
|
4
|
|
|
3
|
|
|
1
|
|
|
33
|
%
|
|||
|
Adjusted EBITDA
|
|
$
|
92
|
|
|
$
|
62
|
|
|
$
|
30
|
|
|
48
|
%
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Million Megawatt Hours Generated (5)
|
|
29.3
|
|
|
19.0
|
|
|
10.3
|
|
|
54
|
%
|
|||
|
IMA for Coal-Fired Facilities (2)(5)
|
|
80
|
%
|
|
88
|
%
|
|
|
|
|
|||||
|
Average Capacity Factor for Coal-Fired Facilities (3)(5)
|
|
56
|
%
|
|
73
|
%
|
|
|
|
|
|||||
|
Average Quoted Market On-Peak Power Prices ($/MWh) (4):
|
|
|
|
|
|
|
|
|
|||||||
|
Indiana (Indy Hub)
|
|
$
|
33.50
|
|
|
$
|
48.28
|
|
|
$
|
(14.78
|
)
|
|
(31
|
)%
|
|
Commonwealth Edison (NI Hub)
|
|
$
|
33.98
|
|
|
$
|
50.60
|
|
|
$
|
(16.62
|
)
|
|
(33
|
)%
|
|
Mass Hub
|
|
$
|
48.96
|
|
|
$
|
76.97
|
|
|
$
|
(28.01
|
)
|
|
(36
|
)%
|
|
AD Hub
|
|
$
|
37.52
|
|
|
$
|
54.86
|
|
|
$
|
(17.34
|
)
|
|
(32
|
)%
|
|
Average Quoted Market Off-Peak Power Prices ($/MWh) (4):
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Indiana (Indy Hub)
|
|
$
|
24.56
|
|
|
$
|
32.52
|
|
|
$
|
(7.96
|
)
|
|
(24
|
)%
|
|
Commonwealth Edison (NI Hub)
|
|
$
|
22.79
|
|
|
$
|
30.74
|
|
|
$
|
(7.95
|
)
|
|
(26
|
)%
|
|
Mass Hub
|
|
$
|
34.88
|
|
|
$
|
54.58
|
|
|
$
|
(19.70
|
)
|
|
(36
|
)%
|
|
AD Hub
|
|
$
|
26.40
|
|
|
$
|
34.81
|
|
|
$
|
(8.41
|
)
|
|
(24
|
)%
|
|
(2)
|
IMA is an internal measurement calculation that reflects the percentage of generation available during periods when market prices are such that these units could be profitably dispatched. The calculation excludes certain events outside of management control such as weather related issues.
The 2015 calculation excludes our Brayton Point facility and CTs. In 2015, the IMA for our facilities within MISO and PJM (excluding CTs) was 87 percent and 74 percent, respectively.
|
|
|
|
Year Ended December 31,
|
|
Favorable (Unfavorable) $ Change
|
|
Favorable (Unfavorable) % Change
|
|||||||||
|
(dollars in millions, except for price information)
|
|
2015
|
|
2014
|
|
|
|||||||||
|
Operating Revenues
|
|
|
|
|
|
|
|
|
|||||||
|
Energy
|
|
$
|
681
|
|
|
$
|
886
|
|
|
$
|
(205
|
)
|
|
(23
|
)%
|
|
Capacity
|
|
124
|
|
|
42
|
|
|
82
|
|
|
195
|
%
|
|||
|
Mark-to-market income (loss), net
|
|
10
|
|
|
(38
|
)
|
|
48
|
|
|
126
|
%
|
|||
|
Contract amortization
|
|
(25
|
)
|
|
(40
|
)
|
|
15
|
|
|
38
|
%
|
|||
|
Other (1)
|
|
9
|
|
|
(4
|
)
|
|
13
|
|
|
NM
|
|
|||
|
Total operating revenues
|
|
799
|
|
|
846
|
|
|
(47
|
)
|
|
(6
|
)%
|
|||
|
Operating Costs
|
|
|
|
|
|
|
|
|
|||||||
|
Cost of sales
|
|
(537
|
)
|
|
(643
|
)
|
|
106
|
|
|
16
|
%
|
|||
|
Contract amortization
|
|
31
|
|
|
47
|
|
|
(16
|
)
|
|
(34
|
)%
|
|||
|
Total operating costs
|
|
(506
|
)
|
|
(596
|
)
|
|
90
|
|
|
15
|
%
|
|||
|
Gross margin
|
|
293
|
|
|
250
|
|
|
43
|
|
|
17
|
%
|
|||
|
Operating and maintenance expense
|
|
(215
|
)
|
|
(199
|
)
|
|
(16
|
)
|
|
(8
|
)%
|
|||
|
Depreciation expense
|
|
(29
|
)
|
|
(37
|
)
|
|
8
|
|
|
22
|
%
|
|||
|
Acquisition and integration costs
|
|
—
|
|
|
(16
|
)
|
|
16
|
|
|
100
|
%
|
|||
|
Operating income (loss)
|
|
49
|
|
|
(2
|
)
|
|
51
|
|
|
NM
|
|
|||
|
Depreciation expense
|
|
29
|
|
|
37
|
|
|
(8
|
)
|
|
(22
|
)%
|
|||
|
Amortization expense
|
|
(6
|
)
|
|
(7
|
)
|
|
1
|
|
|
14
|
%
|
|||
|
EBITDA
|
|
72
|
|
|
28
|
|
|
44
|
|
|
157
|
%
|
|||
|
Acquisition and integration costs
|
|
—
|
|
|
16
|
|
|
(16
|
)
|
|
(100
|
)%
|
|||
|
Loss (income) attributable to noncontrolling interest
|
|
3
|
|
|
(6
|
)
|
|
9
|
|
|
150
|
%
|
|||
|
Mark-to-market adjustments
|
|
(10
|
)
|
|
38
|
|
|
(48
|
)
|
|
(126
|
)%
|
|||
|
ARO accretion expense
|
|
12
|
|
|
6
|
|
|
6
|
|
|
100
|
%
|
|||
|
Other
|
|
—
|
|
|
1
|
|
|
(1
|
)
|
|
(100
|
)%
|
|||
|
Adjusted EBITDA
|
|
$
|
77
|
|
|
$
|
83
|
|
|
$
|
(6
|
)
|
|
(7
|
)%
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Million Megawatt Hours Generated
|
|
18.5
|
|
|
23.7
|
|
|
(5.2
|
)
|
|
(22
|
)%
|
|||
|
IMA for IPH Facilities (2)
|
|
89
|
%
|
|
89
|
%
|
|
|
|
|
|||||
|
Average Capacity Factor for IPH Facilities (3)
|
|
52
|
%
|
|
68
|
%
|
|
|
|
|
|||||
|
Average Quoted Market Power Prices ($/MWh) (4):
|
|
|
|
|
|
|
|
|
|||||||
|
On-Peak: Indiana (Indy Hub)
|
|
$
|
33.50
|
|
|
$
|
48.28
|
|
|
$
|
(14.78
|
)
|
|
(31
|
)%
|
|
Off-Peak: Indiana (Indy Hub)
|
|
$
|
24.56
|
|
|
$
|
32.52
|
|
|
$
|
(7.96
|
)
|
|
(24
|
)%
|
|
(1)
|
For the
years ended December 31, 2015 and 2014
, respectively, Other includes
$3 million
and
($7) million
in ancillary services and
$6 million
and
$3 million
in other miscellaneous items.
|
|
(2)
|
IMA is an internal measurement calculation that reflects the percentage of generation available during periods when market prices are such that these units could be profitably dispatched. This calculation excludes certain events outside of management control such as weather related issues.
|
|
(3)
|
Reflects actual production as a percentage of available capacity.
|
|
(4)
|
Reflects the average of day-ahead quoted prices for the periods presented and does not necessarily reflect prices we realized.
|
|
|
|
Year Ended December 31,
|
|
Favorable (Unfavorable) $ Change
|
|
Favorable (Unfavorable) % Change
|
|||||||||
|
(dollars in millions, except for price information)
|
|
2015
|
|
2014
|
|
|
|||||||||
|
Operating Revenues
|
|
|
|
|
|
|
|
|
|||||||
|
Energy
|
|
$
|
1,383
|
|
|
$
|
852
|
|
|
$
|
531
|
|
|
62
|
%
|
|
Capacity
|
|
391
|
|
|
246
|
|
|
145
|
|
|
59
|
%
|
|||
|
Mark-to-market income (loss), net
|
|
80
|
|
|
(22
|
)
|
|
102
|
|
|
NM
|
|
|||
|
Contract amortization
|
|
(34
|
)
|
|
(71
|
)
|
|
37
|
|
|
52
|
%
|
|||
|
Other (1)
|
|
87
|
|
|
53
|
|
|
34
|
|
|
64
|
%
|
|||
|
Total operating revenues
|
|
1,907
|
|
|
1,058
|
|
|
849
|
|
|
80
|
%
|
|||
|
Operating Costs
|
|
|
|
|
|
|
|
|
|||||||
|
Cost of sales
|
|
(928
|
)
|
|
(727
|
)
|
|
(201
|
)
|
|
(28
|
)%
|
|||
|
Contract amortization
|
|
(5
|
)
|
|
8
|
|
|
(13
|
)
|
|
(163
|
)%
|
|||
|
Total operating costs
|
|
(933
|
)
|
|
(719
|
)
|
|
(214
|
)
|
|
(30
|
)%
|
|||
|
Gross margin
|
|
974
|
|
|
339
|
|
|
635
|
|
|
187
|
%
|
|||
|
Operating and maintenance expense
|
|
(197
|
)
|
|
(123
|
)
|
|
(74
|
)
|
|
(60
|
)%
|
|||
|
Depreciation expense
|
|
(416
|
)
|
|
(155
|
)
|
|
(261
|
)
|
|
(168
|
)%
|
|||
|
Gain (loss) on sale of assets, net
|
|
(1
|
)
|
|
18
|
|
|
(19
|
)
|
|
(106
|
)%
|
|||
|
Operating income
|
|
360
|
|
|
79
|
|
|
281
|
|
|
NM
|
|
|||
|
Depreciation expense
|
|
416
|
|
|
155
|
|
|
261
|
|
|
168
|
%
|
|||
|
Amortization expense
|
|
39
|
|
|
63
|
|
|
(24
|
)
|
|
(38
|
)%
|
|||
|
Earnings from unconsolidated investments
|
|
1
|
|
|
10
|
|
|
(9
|
)
|
|
(90
|
)%
|
|||
|
EBITDA
|
|
816
|
|
|
307
|
|
|
509
|
|
|
166
|
%
|
|||
|
Mark-to-market adjustments
|
|
(26
|
)
|
|
22
|
|
|
(48
|
)
|
|
(218
|
)%
|
|||
|
Loss (gain) on sale of assets, net
|
|
1
|
|
|
(18
|
)
|
|
19
|
|
|
106
|
%
|
|||
|
Cash distributions from unconsolidated investments
|
|
12
|
|
|
—
|
|
|
12
|
|
|
NM
|
|
|||
|
ARO accretion expense
|
|
1
|
|
|
—
|
|
|
1
|
|
|
NM
|
|
|||
|
Other items, net
|
|
(1
|
)
|
|
—
|
|
|
(1
|
)
|
|
NM
|
|
|||
|
Adjusted EBITDA
|
|
$
|
803
|
|
|
$
|
311
|
|
|
$
|
492
|
|
|
158
|
%
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Million Megawatt Hours Generated (2)(7)
|
|
46.7
|
|
|
17.1
|
|
|
29.6
|
|
|
173
|
%
|
|||
|
IMA for Combined Cycle Facilities (3)(7)
|
|
98
|
%
|
|
99
|
%
|
|
|
|
|
|||||
|
Average Capacity Factor for Combined Cycle Facilities (4)(7)
|
|
63
|
%
|
|
45
|
%
|
|
|
|
|
|||||
|
Average Market On-Peak Spark Spreads ($/MWh) (5)
|
|
|
|
|
|
|
|
|
|||||||
|
Commonwealth Edison (NI Hub)
|
|
$
|
14.81
|
|
|
$
|
11.60
|
|
|
$
|
3.21
|
|
|
28
|
%
|
|
PJM West
|
|
$
|
25.24
|
|
|
$
|
26.82
|
|
|
$
|
(1.58
|
)
|
|
(6
|
)%
|
|
North of Path 15 (NP 15)
|
|
$
|
14.32
|
|
|
$
|
17.18
|
|
|
$
|
(2.86
|
)
|
|
(17
|
)%
|
|
New York - Zone A
|
|
$
|
27.60
|
|
|
$
|
34.64
|
|
|
$
|
(7.04
|
)
|
|
(20
|
)%
|
|
Mass Hub
|
|
$
|
15.23
|
|
|
$
|
20.08
|
|
|
$
|
(4.85
|
)
|
|
(24
|
)%
|
|
AD Hub
|
|
$
|
28.22
|
|
|
$
|
31.94
|
|
|
$
|
(3.72
|
)
|
|
(12
|
)%
|
|
Average Market Off-Peak Spark Spreads ($/MWh) (5)
|
|
|
|
|
|
|
|
|
|||||||
|
Commonwealth Edison (NI Hub)
|
|
$
|
3.62
|
|
|
$
|
(8.26
|
)
|
|
$
|
11.88
|
|
|
144
|
%
|
|
PJM West
|
|
$
|
11.84
|
|
|
$
|
4.97
|
|
|
$
|
6.87
|
|
|
138
|
%
|
|
North of Path 15 (NP 15)
|
|
$
|
7.93
|
|
|
$
|
7.30
|
|
|
$
|
0.63
|
|
|
9
|
%
|
|
New York - Zone A
|
|
$
|
11.84
|
|
|
$
|
14.09
|
|
|
$
|
(2.25
|
)
|
|
(16
|
)%
|
|
Mass Hub
|
|
$
|
1.14
|
|
|
$
|
(2.31
|
)
|
|
$
|
3.45
|
|
|
149
|
%
|
|
AD Hub
|
|
$
|
16.13
|
|
|
$
|
11.89
|
|
|
$
|
4.24
|
|
|
36
|
%
|
|
Average natural gas price—Henry Hub ($/MMBtu) (6)
|
|
$
|
2.61
|
|
|
$
|
4.34
|
|
|
$
|
(1.73
|
)
|
|
(40
|
)%
|
|
(1)
|
For the
years ended December 31, 2015 and 2014
, respectively, Other includes
$39 million
and
$33 million
in ancillary services,
$17 million
and
$14 million
in tolling revenue and
$31 million
and
$6 million
in RMR and other miscellaneous items.
|
|
(2)
|
The
year ended December 31, 2014
includes our ownership percentage in the MWh generated by our investment in the Black Mountain power generation facility which was sold on June 27, 2014. Please read
Note 11—Unconsolidated Investments
for further discussion.
|
|
(3)
|
IMA is an internal measurement calculation that reflects the percentage of generation available when market prices are such that these units could be profitably dispatched. This calculation excludes certain events outside of management control such as weather related issues.
|
|
(4)
|
Reflects actual production as a percentage of available capacity.
|
|
(5)
|
Reflects the simple average of the applicable on- and off-peak spark spreads available to a 7.0 MMBtu/MWh heat rate generator selling power at day-ahead prices and buying delivered natural gas at a daily cash market price and does not reflect spark spreads available to us.
|
|
(6)
|
Reflects the average of daily quoted prices for the periods presented and does not reflect costs incurred by us.
|
|
(7)
|
Reflects the activity for the period in which the Acquisitions were included in our consolidated results.
|
|
|
|
Year Ended December 31,
|
|
Favorable (Unfavorable) $ Change
|
|
Favorable (Unfavorable) % Change
|
|||||||||
|
(amounts in millions)
|
|
2014
|
|
2013
|
|
|
|||||||||
|
Revenues
|
|
|
|
|
|
|
|
|
|||||||
|
Energy
|
|
$
|
2,290
|
|
|
$
|
1,253
|
|
|
$
|
1,037
|
|
|
83
|
%
|
|
Capacity
|
|
293
|
|
|
242
|
|
|
51
|
|
|
21
|
%
|
|||
|
Mark-to-market income (loss), net
|
|
(28
|
)
|
|
(37
|
)
|
|
9
|
|
|
24
|
%
|
|||
|
Contract amortization
|
|
(111
|
)
|
|
(138
|
)
|
|
27
|
|
|
20
|
%
|
|||
|
Other (1)
|
|
53
|
|
|
146
|
|
|
(93
|
)
|
|
(64
|
)%
|
|||
|
Total revenues
|
|
2,497
|
|
|
1,466
|
|
|
1,031
|
|
|
70
|
%
|
|||
|
Cost of sales, excluding depreciation expense
|
|
(1,661
|
)
|
|
(1,145
|
)
|
|
(516
|
)
|
|
(45
|
)%
|
|||
|
Gross margin
|
|
836
|
|
|
321
|
|
|
515
|
|
|
160
|
%
|
|||
|
Operating and maintenance expense
|
|
(477
|
)
|
|
(308
|
)
|
|
(169
|
)
|
|
(55
|
)%
|
|||
|
Depreciation expense
|
|
(247
|
)
|
|
(216
|
)
|
|
(31
|
)
|
|
(14
|
)%
|
|||
|
Gain on sale of assets, net
|
|
18
|
|
|
2
|
|
|
16
|
|
|
NM
|
|
|||
|
General and administrative expense
|
|
(114
|
)
|
|
(97
|
)
|
|
(17
|
)
|
|
(18
|
)%
|
|||
|
Acquisition and integration costs
|
|
(35
|
)
|
|
(20
|
)
|
|
(15
|
)
|
|
(75
|
)%
|
|||
|
Operating loss
|
|
(19
|
)
|
|
(318
|
)
|
|
299
|
|
|
94
|
%
|
|||
|
Bankruptcy reorganization items, net
|
|
3
|
|
|
(1
|
)
|
|
4
|
|
|
NM
|
|
|||
|
Earnings from unconsolidated investments
|
|
10
|
|
|
2
|
|
|
8
|
|
|
NM
|
|
|||
|
Interest expense
|
|
(223
|
)
|
|
(97
|
)
|
|
(126
|
)
|
|
(130
|
)%
|
|||
|
Loss on extinguishment of debt
|
|
—
|
|
|
(11
|
)
|
|
11
|
|
|
100
|
%
|
|||
|
Other income and expense, net
|
|
(39
|
)
|
|
8
|
|
|
(47
|
)
|
|
NM
|
|
|||
|
Loss from continuing operations before income taxes
|
|
(268
|
)
|
|
(417
|
)
|
|
149
|
|
|
36
|
%
|
|||
|
Income tax benefit
|
|
1
|
|
|
58
|
|
|
(57
|
)
|
|
(98
|
)%
|
|||
|
Loss from continuing operations
|
|
(267
|
)
|
|
(359
|
)
|
|
92
|
|
|
26
|
%
|
|||
|
Income from discontinued operations, net of tax
|
|
—
|
|
|
3
|
|
|
(3
|
)
|
|
(100
|
)%
|
|||
|
Net loss
|
|
(267
|
)
|
|
(356
|
)
|
|
89
|
|
|
25
|
%
|
|||
|
Less: Net income attributable to noncontrolling interest
|
|
6
|
|
|
—
|
|
|
6
|
|
|
NM
|
|
|||
|
Net loss attributable to Dynegy Inc.
|
|
$
|
(273
|
)
|
|
$
|
(356
|
)
|
|
$
|
83
|
|
|
23
|
%
|
|
|
|
Year Ended December 31, 2014
|
||||||||||||||||||
|
(amounts in millions)
|
|
Coal
|
|
IPH
|
|
Gas
|
|
Other
|
|
Total
|
||||||||||
|
Revenues
|
|
$
|
593
|
|
|
$
|
846
|
|
|
$
|
1,058
|
|
|
$
|
—
|
|
|
$
|
2,497
|
|
|
Cost of sales, excluding depreciation expense
|
|
(346
|
)
|
|
(596
|
)
|
|
(719
|
)
|
|
—
|
|
|
(1,661
|
)
|
|||||
|
Gross margin
|
|
247
|
|
|
250
|
|
|
339
|
|
|
—
|
|
|
836
|
|
|||||
|
Operating and maintenance expense
|
|
(156
|
)
|
|
(199
|
)
|
|
(123
|
)
|
|
1
|
|
|
(477
|
)
|
|||||
|
Depreciation expense
|
|
(51
|
)
|
|
(37
|
)
|
|
(155
|
)
|
|
(4
|
)
|
|
(247
|
)
|
|||||
|
Gain on sale of assets, net
|
|
—
|
|
|
—
|
|
|
18
|
|
|
—
|
|
|
18
|
|
|||||
|
General and administrative expense
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(114
|
)
|
|
(114
|
)
|
|||||
|
Acquisition and integration costs (1)
|
|
—
|
|
|
(16
|
)
|
|
—
|
|
|
(19
|
)
|
|
(35
|
)
|
|||||
|
Operating income (loss)
|
|
$
|
40
|
|
|
$
|
(2
|
)
|
|
$
|
79
|
|
|
$
|
(136
|
)
|
|
$
|
(19
|
)
|
|
(1)
|
Relates to costs associated with the AER Acquisition and the Acquisitions. Please read
Note 3—Acquisitions
for further discussion.
|
|
|
|
Year Ended December 31, 2013
|
||||||||||||||||||
|
(amounts in millions)
|
|
Coal
|
|
IPH
|
|
Gas
|
|
Other
|
|
Total
|
||||||||||
|
Revenues
|
|
$
|
467
|
|
|
$
|
67
|
|
|
$
|
932
|
|
|
$
|
—
|
|
|
$
|
1,466
|
|
|
Cost of sales, excluding depreciation expense
|
|
(459
|
)
|
|
(46
|
)
|
|
(640
|
)
|
|
—
|
|
|
(1,145
|
)
|
|||||
|
Gross margin
|
|
8
|
|
|
21
|
|
|
292
|
|
|
—
|
|
|
321
|
|
|||||
|
Operating and maintenance expense
|
|
(167
|
)
|
|
(15
|
)
|
|
(125
|
)
|
|
(1
|
)
|
|
(308
|
)
|
|||||
|
Depreciation expense
|
|
(50
|
)
|
|
(3
|
)
|
|
(160
|
)
|
|
(3
|
)
|
|
(216
|
)
|
|||||
|
Gain on sale of assets, net
|
|
2
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2
|
|
|||||
|
General and administrative expense
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(97
|
)
|
|
(97
|
)
|
|||||
|
Acquisition and integration costs (1)
|
|
—
|
|
|
(20
|
)
|
|
—
|
|
|
—
|
|
|
(20
|
)
|
|||||
|
Operating income (loss)
|
|
$
|
(207
|
)
|
|
$
|
(17
|
)
|
|
$
|
7
|
|
|
$
|
(101
|
)
|
|
$
|
(318
|
)
|
|
(1)
|
Relates to costs associated with the AER Acquisition. Please read
Note 3—Acquisitions
for further discussion.
|
|
|
|
Year Ended December 31, 2014
|
||||||||||||||||||
|
(amounts in millions)
|
|
Coal
|
|
IPH
|
|
Gas
|
|
Other
|
|
Total
|
||||||||||
|
Net loss attributable to Dynegy Inc.
|
|
|
|
|
|
|
|
|
|
$
|
(273
|
)
|
||||||||
|
Income attributable to noncontrolling interest
|
|
|
|
|
|
|
|
|
|
6
|
|
|||||||||
|
Income tax benefit
|
|
|
|
|
|
|
|
|
|
(1
|
)
|
|||||||||
|
Other items, net (1)
|
|
|
|
|
|
|
|
|
|
39
|
|
|||||||||
|
Interest expense
|
|
|
|
|
|
|
|
|
|
223
|
|
|||||||||
|
Earnings from unconsolidated investments
|
|
|
|
|
|
|
|
|
|
(10
|
)
|
|||||||||
|
Bankruptcy reorganization items, net
|
|
|
|
|
|
|
|
|
|
(3
|
)
|
|||||||||
|
Operating income (loss)
|
|
$
|
40
|
|
|
$
|
(2
|
)
|
|
$
|
79
|
|
|
$
|
(136
|
)
|
|
$
|
(19
|
)
|
|
Depreciation expense
|
|
51
|
|
|
37
|
|
|
155
|
|
|
4
|
|
|
247
|
|
|||||
|
Bankruptcy reorganization items, net
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3
|
|
|
3
|
|
|||||
|
Amortization expense
|
|
(6
|
)
|
|
(7
|
)
|
|
63
|
|
|
—
|
|
|
50
|
|
|||||
|
Earnings from unconsolidated investments
|
|
—
|
|
|
—
|
|
|
10
|
|
|
—
|
|
|
10
|
|
|||||
|
Other items, net (1)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(39
|
)
|
|
(39
|
)
|
|||||
|
EBITDA
|
|
85
|
|
|
28
|
|
|
307
|
|
|
(168
|
)
|
|
252
|
|
|||||
|
Acquisition and integration costs
|
|
—
|
|
|
16
|
|
|
—
|
|
|
19
|
|
|
35
|
|
|||||
|
Bankruptcy reorganization items, net
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(3
|
)
|
|
(3
|
)
|
|||||
|
Income attributable to noncontrolling interest
|
|
—
|
|
|
(6
|
)
|
|
—
|
|
|
—
|
|
|
(6
|
)
|
|||||
|
Mark-to-market adjustments
|
|
(32
|
)
|
|
38
|
|
|
22
|
|
|
—
|
|
|
28
|
|
|||||
|
Change in fair value of common stock warrants
|
|
—
|
|
|
—
|
|
|
—
|
|
|
40
|
|
|
40
|
|
|||||
|
Gain on sale of assets, net
|
|
—
|
|
|
—
|
|
|
(18
|
)
|
|
—
|
|
|
(18
|
)
|
|||||
|
ARO accretion expense
|
|
6
|
|
|
6
|
|
|
—
|
|
|
—
|
|
|
12
|
|
|||||
|
Other
|
|
3
|
|
|
1
|
|
|
—
|
|
|
3
|
|
|
7
|
|
|||||
|
Adjusted EBITDA
|
|
$
|
62
|
|
|
$
|
83
|
|
|
$
|
311
|
|
|
$
|
(109
|
)
|
|
$
|
347
|
|
|
(1)
|
Other items, net primarily consists of the change in fair value of our common stock warrants.
|
|
|
|
Year Ended December 31, 2013
|
||||||||||||||||||
|
(amounts in millions)
|
|
Coal
|
|
IPH
|
|
Gas
|
|
Other
|
|
Total
|
||||||||||
|
Net loss attributable to Dynegy Inc.
|
|
|
|
|
|
|
|
|
|
$
|
(356
|
)
|
||||||||
|
Income from discontinued operations, net of tax
|
|
|
|
|
|
|
|
|
|
(3
|
)
|
|||||||||
|
Income tax benefit
|
|
|
|
|
|
|
|
|
|
(58
|
)
|
|||||||||
|
Other items, net (1)
|
|
|
|
|
|
|
|
|
|
(8
|
)
|
|||||||||
|
Loss on extinguishment of debt
|
|
|
|
|
|
|
|
|
|
11
|
|
|||||||||
|
Interest expense
|
|
|
|
|
|
|
|
|
|
97
|
|
|||||||||
|
Earnings from unconsolidated investments
|
|
|
|
|
|
|
|
|
|
(2
|
)
|
|||||||||
|
Bankruptcy reorganization items, net
|
|
|
|
|
|
|
|
|
|
1
|
|
|||||||||
|
Operating income (loss)
|
|
$
|
(207
|
)
|
|
$
|
(17
|
)
|
|
$
|
7
|
|
|
$
|
(101
|
)
|
|
$
|
(318
|
)
|
|
Depreciation expense
|
|
50
|
|
|
3
|
|
|
160
|
|
|
3
|
|
|
216
|
|
|||||
|
Bankruptcy reorganization items, net
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1
|
)
|
|
(1
|
)
|
|||||
|
Amortization expense
|
|
126
|
|
|
(2
|
)
|
|
127
|
|
|
—
|
|
|
251
|
|
|||||
|
Earnings from unconsolidated investments
|
|
—
|
|
|
—
|
|
|
2
|
|
|
—
|
|
|
2
|
|
|||||
|
Other items, net (1)
|
|
—
|
|
|
—
|
|
|
2
|
|
|
6
|
|
|
8
|
|
|||||
|
EBITDA
|
|
(31
|
)
|
|
(16
|
)
|
|
298
|
|
|
(93
|
)
|
|
158
|
|
|||||
|
Acquisition and integration costs
|
|
—
|
|
|
20
|
|
|
—
|
|
|
—
|
|
|
20
|
|
|||||
|
Bankruptcy reorganization items, net
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|
1
|
|
|||||
|
Mark-to-market adjustments
|
|
25
|
|
|
8
|
|
|
4
|
|
|
—
|
|
|
37
|
|
|||||
|
Change in fair value of common stock warrants
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|
1
|
|
|||||
|
Other
|
|
2
|
|
|
—
|
|
|
—
|
|
|
8
|
|
|
10
|
|
|||||
|
Adjusted EBITDA
|
|
$
|
(4
|
)
|
|
$
|
12
|
|
|
$
|
302
|
|
|
$
|
(83
|
)
|
|
$
|
227
|
|
|
(1)
|
Other items, net primarily consists of the change in fair value of our common stock warrants.
|
|
|
|
Year Ended December 31,
|
|
Favorable (Unfavorable) $ Change
|
|
Favorable (Unfavorable) % Change
|
|||||||||
|
(dollars in millions, except for price information)
|
|
2014
|
|
2013
|
|
|
|||||||||
|
Operating Revenues
|
|
|
|
|
|
|
|
|
|||||||
|
Energy
|
|
$
|
552
|
|
|
$
|
488
|
|
|
$
|
64
|
|
|
13
|
%
|
|
Capacity
|
|
5
|
|
|
4
|
|
|
1
|
|
|
25
|
%
|
|||
|
Mark-to-market income (loss), net
|
|
32
|
|
|
(25
|
)
|
|
57
|
|
|
228
|
%
|
|||
|
Other (1)
|
|
4
|
|
|
—
|
|
|
4
|
|
|
NM
|
|
|||
|
Total operating revenues
|
|
593
|
|
|
467
|
|
|
126
|
|
|
27
|
%
|
|||
|
Operating Costs
|
|
|
|
|
|
|
|
|
|||||||
|
Cost of sales
|
|
(352
|
)
|
|
(333
|
)
|
|
(19
|
)
|
|
(6
|
)%
|
|||
|
Contract amortization
|
|
6
|
|
|
(126
|
)
|
|
132
|
|
|
105
|
%
|
|||
|
Total operating costs
|
|
(346
|
)
|
|
(459
|
)
|
|
113
|
|
|
25
|
%
|
|||
|
Gross margin
|
|
247
|
|
|
8
|
|
|
239
|
|
|
NM
|
|
|||
|
Operating and maintenance expense
|
|
(156
|
)
|
|
(167
|
)
|
|
11
|
|
|
7
|
%
|
|||
|
Depreciation expense
|
|
(51
|
)
|
|
(50
|
)
|
|
(1
|
)
|
|
(2
|
)%
|
|||
|
Gain on sale of assets, net
|
|
—
|
|
|
2
|
|
|
(2
|
)
|
|
(100
|
)%
|
|||
|
Operating income (loss)
|
|
40
|
|
|
(207
|
)
|
|
247
|
|
|
119
|
%
|
|||
|
Depreciation expense
|
|
51
|
|
|
50
|
|
|
1
|
|
|
2
|
%
|
|||
|
Amortization expense
|
|
(6
|
)
|
|
126
|
|
|
(132
|
)
|
|
(105
|
)%
|
|||
|
EBITDA
|
|
85
|
|
|
(31
|
)
|
|
116
|
|
|
NM
|
|
|||
|
Mark-to-market adjustments
|
|
(32
|
)
|
|
25
|
|
|
(57
|
)
|
|
(228
|
)%
|
|||
|
ARO accretion expense
|
|
6
|
|
|
—
|
|
|
6
|
|
|
NM
|
|
|||
|
Other
|
|
3
|
|
|
2
|
|
|
1
|
|
|
50
|
%
|
|||
|
Adjusted EBITDA
|
|
$
|
62
|
|
|
$
|
(4
|
)
|
|
$
|
66
|
|
|
NM
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Million Megawatt Hours Generated
|
|
19.0
|
|
|
20.4
|
|
|
(1.4
|
)
|
|
(7
|
)%
|
|||
|
IMA for Coal-Fired Facilities (2)
|
|
88
|
%
|
|
89
|
%
|
|
|
|
|
|||||
|
Average Capacity Factor for Coal-Fired Facilities (3)
|
|
73
|
%
|
|
78
|
%
|
|
|
|
|
|||||
|
Average Quoted Market Power Prices ($/MWh) (4):
|
|
|
|
|
|
|
|
|
|||||||
|
On-Peak: Indiana (Indy Hub)
|
|
$
|
48.28
|
|
|
$
|
38.01
|
|
|
$
|
10.27
|
|
|
27
|
%
|
|
Off-Peak: Indiana (Indy Hub)
|
|
$
|
32.52
|
|
|
$
|
27.49
|
|
|
$
|
5.03
|
|
|
18
|
%
|
|
(2)
|
IMA is an internal measurement calculation that reflects the percentage of generation available during periods when market prices are such that these units could be profitably dispatched. The calculation excludes certain events outside of management control such as weather related issues.
|
|
(3)
|
Reflects actual production as a percentage of available capacity.
|
|
|
|
Year Ended December 31,
|
|
Favorable (Unfavorable) $ Change
|
|
Favorable (Unfavorable) % Change
|
||||||||
|
(dollars in millions, except for price information)
|
|
2014
|
|
2013
|
|
|
||||||||
|
Operating Revenues
|
|
|
|
|
|
|
|
|
||||||
|
Energy
|
|
$
|
886
|
|
|
$
|
70
|
|
|
$
|
816
|
|
|
*
|
|
Capacity
|
|
42
|
|
|
1
|
|
|
41
|
|
|
*
|
|||
|
Mark-to-market loss, net
|
|
(38
|
)
|
|
(8
|
)
|
|
(30
|
)
|
|
*
|
|||
|
Contract amortization
|
|
(40
|
)
|
|
(3
|
)
|
|
(37
|
)
|
|
*
|
|||
|
Other (1)
|
|
(4
|
)
|
|
7
|
|
|
(11
|
)
|
|
*
|
|||
|
Total operating revenues
|
|
846
|
|
|
67
|
|
|
779
|
|
|
*
|
|||
|
Operating Costs
|
|
|
|
|
|
|
|
|
||||||
|
Cost of sales
|
|
(643
|
)
|
|
(51
|
)
|
|
(592
|
)
|
|
*
|
|||
|
Contract amortization
|
|
47
|
|
|
5
|
|
|
42
|
|
|
*
|
|||
|
Total operating costs
|
|
(596
|
)
|
|
(46
|
)
|
|
(550
|
)
|
|
*
|
|||
|
Gross margin
|
|
250
|
|
|
21
|
|
|
229
|
|
|
*
|
|||
|
Operating and maintenance expense
|
|
(199
|
)
|
|
(15
|
)
|
|
(184
|
)
|
|
*
|
|||
|
Depreciation expense
|
|
(37
|
)
|
|
(3
|
)
|
|
(34
|
)
|
|
*
|
|||
|
Acquisition and integration costs
|
|
(16
|
)
|
|
(20
|
)
|
|
4
|
|
|
*
|
|||
|
Operating loss
|
|
(2
|
)
|
|
(17
|
)
|
|
15
|
|
|
*
|
|||
|
Depreciation expense
|
|
37
|
|
|
3
|
|
|
34
|
|
|
*
|
|||
|
Amortization expense
|
|
(7
|
)
|
|
(2
|
)
|
|
(5
|
)
|
|
*
|
|||
|
EBITDA
|
|
28
|
|
|
(16
|
)
|
|
44
|
|
|
*
|
|||
|
Acquisition and integration costs
|
|
16
|
|
|
20
|
|
|
(4
|
)
|
|
*
|
|||
|
Income attributable to noncontrolling interest
|
|
(6
|
)
|
|
—
|
|
|
(6
|
)
|
|
*
|
|||
|
Mark-to-market adjustments
|
|
38
|
|
|
8
|
|
|
30
|
|
|
*
|
|||
|
ARO accretion expense
|
|
6
|
|
|
—
|
|
|
6
|
|
|
|
|||
|
Other
|
|
1
|
|
|
—
|
|
|
1
|
|
|
*
|
|||
|
Adjusted EBITDA
|
|
$
|
83
|
|
|
$
|
12
|
|
|
$
|
71
|
|
|
*
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Million Megawatt Hours Generated (2)
|
|
23.7
|
|
|
2.4
|
|
|
*
|
|
*
|
||||
|
IMA for IPH Facilities (3)
|
|
89
|
%
|
|
90
|
%
|
|
|
|
|
||||
|
Average Capacity Factor for IPH Facilities (4)
|
|
68
|
%
|
|
75
|
%
|
|
|
|
|
||||
|
Average Quoted Market Power Prices ($/MWh) (5):
|
|
|
|
|
|
|
|
|
||||||
|
On-Peak: Indiana (Indy Hub)
|
|
$
|
48.28
|
|
|
$
|
40.32
|
|
|
*
|
|
*
|
||
|
Off-Peak: Indiana (Indy Hub)
|
|
$
|
32.52
|
|
|
$
|
30.82
|
|
|
*
|
|
*
|
||
|
*
|
Not meaningful due to only one month of activity for the year ended December 31, 2013 compared to a full year of activity for the year ended December 31, 2014.
|
|
(1)
|
For the years ended December 31, 2014 and 2013, respectively, Other includes ($7) million and ($1) million in ancillary services and $3 million and $8 million in other miscellaneous items.
|
|
(2)
|
Reflects production volumes in million MWh generated during the period IPH was included in our consolidated results.
|
|
(3)
|
IMA is an internal measurement calculation that reflects the percentage of generation available when market prices are such that these units could be profitably dispatched. This calculation excludes certain events outside of management control such as weather related issues. Reflects the percentage of generation available during the period IPH was included in our consolidated results.
|
|
(4)
|
Reflects actual production as a percentage of available capacity during the period IPH was included in our consolidated results.
|
|
(5)
|
Reflects the average of day-ahead quoted prices for the period IPH was included in our consolidated results and does not necessarily reflect prices we realized.
|
|
|
|
Year Ended December 31,
|
|
Favorable (Unfavorable) $ Change
|
|
Favorable (Unfavorable) % Change
|
|||||||||
|
(dollars in millions, except for price information)
|
|
2014
|
|
2013
|
|
|
|||||||||
|
Operating Revenues
|
|
|
|
|
|
|
|
|
|||||||
|
Energy
|
|
$
|
852
|
|
|
$
|
695
|
|
|
$
|
157
|
|
|
23
|
%
|
|
Capacity
|
|
246
|
|
|
237
|
|
|
9
|
|
|
4
|
%
|
|||
|
Mark-to-market loss, net
|
|
(22
|
)
|
|
(4
|
)
|
|
(18
|
)
|
|
NM
|
|
|||
|
Contract amortization
|
|
(71
|
)
|
|
(135
|
)
|
|
64
|
|
|
47
|
%
|
|||
|
Other (1)
|
|
53
|
|
|
139
|
|
|
(86
|
)
|
|
(62
|
)%
|
|||
|
Total operating revenues
|
|
1,058
|
|
|
932
|
|
|
126
|
|
|
14
|
%
|
|||
|
Operating Costs
|
|
|
|
|
|
|
|
|
|||||||
|
Cost of sales
|
|
(727
|
)
|
|
(648
|
)
|
|
(79
|
)
|
|
(12
|
)%
|
|||
|
Contract amortization
|
|
8
|
|
|
8
|
|
|
—
|
|
|
—
|
%
|
|||
|
Total operating costs
|
|
(719
|
)
|
|
(640
|
)
|
|
(79
|
)
|
|
(12
|
)%
|
|||
|
Gross margin
|
|
339
|
|
|
292
|
|
|
47
|
|
|
16
|
%
|
|||
|
Operating and maintenance expense
|
|
(123
|
)
|
|
(125
|
)
|
|
2
|
|
|
2
|
%
|
|||
|
Depreciation expense
|
|
(155
|
)
|
|
(160
|
)
|
|
5
|
|
|
3
|
%
|
|||
|
Gain on sale of assets, net
|
|
18
|
|
|
—
|
|
|
18
|
|
|
NM
|
|
|||
|
Operating income
|
|
79
|
|
|
7
|
|
|
72
|
|
|
NM
|
|
|||
|
Depreciation expense
|
|
155
|
|
|
160
|
|
|
(5
|
)
|
|
(3
|
)%
|
|||
|
Amortization expense
|
|
63
|
|
|
127
|
|
|
(64
|
)
|
|
(50
|
)%
|
|||
|
Earnings from unconsolidated investments
|
|
10
|
|
|
2
|
|
|
8
|
|
|
NM
|
|
|||
|
Other items, net
|
|
—
|
|
|
2
|
|
|
(2
|
)
|
|
(100
|
)%
|
|||
|
EBITDA
|
|
307
|
|
|
298
|
|
|
9
|
|
|
3
|
%
|
|||
|
Mark-to-market adjustments
|
|
22
|
|
|
4
|
|
|
18
|
|
|
NM
|
|
|||
|
Gain on sale of assets, net
|
|
(18
|
)
|
|
—
|
|
|
(18
|
)
|
|
NM
|
|
|||
|
Adjusted EBITDA
|
|
$
|
311
|
|
|
$
|
302
|
|
|
$
|
9
|
|
|
3
|
%
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Million Megawatt Hours Generated (2)
|
|
17.1
|
|
|
16.2
|
|
|
0.9
|
|
|
6
|
%
|
|||
|
IMA for Combined Cycle Facilities (3)
|
|
99
|
%
|
|
97
|
%
|
|
|
|
|
|||||
|
Average Capacity Factor for Combined Cycle Facilities (4)
|
|
45
|
%
|
|
43
|
%
|
|
|
|
|
|||||
|
Average Market On-Peak Spark Spreads ($/MWh) (5)
|
|
|
|
|
|
|
|
|
|||||||
|
Commonwealth Edison (NI Hub)
|
|
$
|
11.60
|
|
|
$
|
11.38
|
|
|
$
|
0.22
|
|
|
2
|
%
|
|
PJM West
|
|
$
|
26.82
|
|
|
$
|
17.65
|
|
|
$
|
9.17
|
|
|
52
|
%
|
|
North of Path 15 (NP 15)
|
|
$
|
17.18
|
|
|
$
|
16.21
|
|
|
$
|
0.97
|
|
|
6
|
%
|
|
New York - Zone A
|
|
$
|
34.64
|
|
|
$
|
20.12
|
|
|
$
|
14.52
|
|
|
72
|
%
|
|
Mass Hub
|
|
$
|
20.08
|
|
|
$
|
16.35
|
|
|
$
|
3.73
|
|
|
23
|
%
|
|
Average Market Off-Peak Spark Spreads ($/MWh) (5)
|
|
|
|
|
|
|
|
|
|||||||
|
Commonwealth Edison (NI Hub)
|
|
$
|
(8.26
|
)
|
|
$
|
(0.13
|
)
|
|
$
|
(8.13
|
)
|
|
NM
|
|
|
PJM West
|
|
$
|
4.97
|
|
|
$
|
4.99
|
|
|
$
|
(0.02
|
)
|
|
—
|
%
|
|
North of Path 15 (NP 15)
|
|
$
|
7.30
|
|
|
$
|
8.46
|
|
|
$
|
(1.16
|
)
|
|
(14
|
)%
|
|
New York - Zone A
|
|
$
|
14.09
|
|
|
$
|
7.49
|
|
|
$
|
6.60
|
|
|
88
|
%
|
|
Mass Hub
|
|
$
|
(2.31
|
)
|
|
$
|
(0.16
|
)
|
|
$
|
(2.15
|
)
|
|
NM
|
|
|
Average natural gas price—Henry Hub ($/MMBtu) (6)
|
|
$
|
4.34
|
|
|
$
|
3.72
|
|
|
$
|
0.62
|
|
|
17
|
%
|
|
(1)
|
For the years ended December 31, 2014 and 2013, respectively, Other includes $33 million and $30 million in ancillary services, $14 million and $96 million in tolling revenue and $6 million and $13 million in RMR and other miscellaneous items.
|
|
(2)
|
The
year ended December 31, 2013
includes our ownership percentage in the MWh generated by our investment in the Black Mountain power generation facility. The
year ended December 31, 2014
includes our ownership percentage in
|
|
(3)
|
IMA is an internal measurement calculation that reflects the percentage of generation available when market prices are such that these units could be profitably dispatched. This calculation excludes certain events outside of management control such as weather related issues.
|
|
(4)
|
Reflects actual production as a percentage of available capacity.
|
|
(5)
|
Reflects the simple average of the applicable on- and off-peak spark spreads available to a 7.0 MMBtu/MWh heat rate generator selling power at day-ahead prices and buying delivered natural gas at a daily cash market price and does not reflect spark spreads available to us.
|
|
(6)
|
Reflects the average of daily quoted prices for the periods presented and does not reflect costs incurred by us.
|
|
|
|
2014-2015
|
|
2015-2016
|
|
Price per MW-day
|
|
$16.75
|
|
$150.00
|
|
|
|
2014-2015
|
|
2015-2016
|
|
2016-2017
|
|
2017-2018
|
|
2018-2019
|
|
2019-2020
|
|
Price per kW-month
|
|
$3.21
|
|
$3.43
|
|
$3.15
|
|
$7.03
|
|
$9.55
|
|
$7.03
|
|
|
|
2014-2015
|
|
2015-2016
|
|
2016-2017
|
|
2017-2018
|
|
2018-2019
|
||||||||||||||||||||||
|
|
|
Legacy Capacity
|
|
Legacy Capacity
|
|
Legacy Capacity
|
|
CP
|
|
Legacy Capacity
|
|
CP
|
|
Base
|
|
CP
|
||||||||||||||||
|
RTO zone, price per MW-day
|
|
$
|
125.99
|
|
|
$
|
136.00
|
|
|
$
|
59.37
|
|
|
$
|
134.00
|
|
|
$
|
120.00
|
|
|
$
|
151.50
|
|
|
$
|
149.98
|
|
|
$
|
164.77
|
|
|
MAAC zone, price per MW-day
|
|
$
|
136.50
|
|
|
$
|
167.46
|
|
|
$
|
119.13
|
|
|
$
|
134.00
|
|
|
$
|
120.00
|
|
|
$
|
151.50
|
|
|
$
|
149.98
|
|
|
$
|
164.77
|
|
|
EMAAC zone, price per MW-day
|
|
$
|
136.50
|
|
|
$
|
167.46
|
|
|
$
|
119.13
|
|
|
$
|
134.00
|
|
|
$
|
120.00
|
|
|
$
|
151.50
|
|
|
$
|
210.63
|
|
|
$
|
225.42
|
|
|
COMED zone, price per MW-day
|
|
$
|
125.99
|
|
|
$
|
136.00
|
|
|
$
|
59.37
|
|
|
$
|
134.00
|
|
|
$
|
120.00
|
|
|
$
|
151.50
|
|
|
$
|
200.21
|
|
|
$
|
215.00
|
|
|
ATSI zone, price per MW-day
|
|
$
|
125.99
|
|
|
$
|
357.00
|
|
|
$
|
114.23
|
|
|
$
|
134.00
|
|
|
$
|
120.00
|
|
|
$
|
151.50
|
|
|
$
|
149.98
|
|
|
$
|
164.77
|
|
|
|
|
Summer 2014
|
|
Winter 2014-2015
|
|
Summer 2015
|
|
Winter 2015-2016
|
|
Price per kW-month
|
|
$5.15
|
|
$2.90
|
|
$3.50
|
|
$1.25
|
|
•
|
Revenue Recognition and Derivative Instruments;
|
|
•
|
Fair Value Measurements;
|
|
•
|
Accounting for Income Taxes;
|
|
•
|
Business Combinations;
|
|
•
|
Impairment of Long-Lived Assets; and
|
|
•
|
Goodwill Impairment.
|
|
•
|
A significant decrease in the market price of a long-lived asset (asset group);
|
|
•
|
A significant adverse change in the extent or manner in which a long-lived asset (asset group) is being used, or in its physical condition;
|
|
•
|
A significant adverse change in legal factors or in the business climate that could affect the value of a long-lived asset (asset group), including an adverse action or assessment by a regulator;
|
|
•
|
An accumulation of costs significantly in excess of the amount originally expected for the acquisition or construction of a long-lived asset (asset group);
|
|
•
|
A current-period operating or cash flow loss combined with a history of operating or cash flow losses or a projection or forecast that demonstrates continuing losses associated with the use of a long-lived asset (asset group); and
|
|
•
|
A current expectation that it is more likely than not a long-lived asset (asset group) will be sold or otherwise disposed of significantly before the end of its previously estimated useful life.
|
|
•
|
Determination of decreases in the market price of an asset being a short-term or long-term, fundamental change;
|
|
•
|
The highest and best use of the asset;
|
|
•
|
Forecasted environmental and regulatory changes;
|
|
•
|
Management’s fundamental view of the long-term pricing environment for energy and capacity;
|
|
•
|
Management’s forecast of gross margin, capital expenditures, and operations and maintenance costs;
|
|
•
|
Remaining useful life of our assets;
|
|
•
|
Salvage value;
|
|
•
|
Discount rates; and
|
|
•
|
Inflation rates.
|
|
•
|
A deterioration of general economic conditions, limitation on accessing capital, or other developments in equity and credit markets;
|
|
•
|
Increases in costs which have a negative effect on earnings and cash flows;
|
|
•
|
Overall financial performance such as negative or declining cash flows or a decline in actual or planned revenue or earnings;
|
|
•
|
Other relevant entity-specific events such as changes in management, key personnel, strategy, or customers, contemplation of bankruptcy, or litigation;
|
|
•
|
A more likely than not expectation of selling or disposing all, or a portion, of a reporting unit; and,
|
|
•
|
Recognition of a goodwill impairment loss in the financial statements of a subsidiary that is a component of a reporting unit.
|
|
•
|
The highest and best use of the reporting units assets;
|
|
•
|
Forecasted environmental and regulatory changes;
|
|
•
|
Management’s fundamental view of the long-term pricing environment for energy and capacity;
|
|
•
|
Remaining useful life of our assets;
|
|
•
|
Salvage value;
|
|
•
|
Discount rates; and
|
|
•
|
Inflation rates.
|
|
(amounts in millions)
|
|
As of and for the Year Ended December 31, 2015
|
||
|
Fair value of portfolio at December 31, 2014
|
|
$
|
(83
|
)
|
|
Risk management losses recognized through the statement of operations in the period, net
|
|
84
|
|
|
|
Contracts realized or otherwise settled during the period
|
|
46
|
|
|
|
Acquisitions
|
|
(235
|
)
|
|
|
Change in collateral/margin netting
|
|
98
|
|
|
|
Fair value of portfolio at December 31, 2015
|
|
$
|
(90
|
)
|
|
(amounts in millions)
|
|
Total
|
|
2016
|
|
2017
|
|
2018
|
|
2019
|
|
2020
|
|
Thereafter
|
||||||||||||||
|
Market quotations (1) (2)
|
|
$
|
(148
|
)
|
|
$
|
(83
|
)
|
|
$
|
(54
|
)
|
|
$
|
(6
|
)
|
|
$
|
(4
|
)
|
|
$
|
(1
|
)
|
|
$
|
—
|
|
|
Prices based on models (2)
|
|
(48
|
)
|
|
(31
|
)
|
|
(9
|
)
|
|
(10
|
)
|
|
1
|
|
|
1
|
|
|
—
|
|
|||||||
|
Total (3)
|
|
$
|
(196
|
)
|
|
$
|
(114
|
)
|
|
$
|
(63
|
)
|
|
$
|
(16
|
)
|
|
$
|
(3
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
(1)
|
Prices obtained from actively traded, liquid markets for commodities.
|
|
(2)
|
The market quotations category represents our transactions classified as Level 1 and Level 2. The prices based on models category represents transactions classified as Level 3. Please read
Note 4—Risk Management Activities, Derivatives and Financial Instruments
for further discussion.
|
|
(3)
|
Excludes
$106 million
of broker margin that has been netted against Risk management liabilities on our consolidated balance sheet. Please read
Note 4—Risk Management Activities, Derivatives and Financial Instruments
for further discussion.
|
|
•
|
manage and hedge our fixed-price purchase and sales commitments;
|
|
•
|
reduce our exposure to the volatility of cash market prices; and
|
|
•
|
hedge our fuel requirements for our generating facilities.
|
|
•
|
commodity price risks result from exposures to changes in spot prices, forward prices and volatilities in commodities, such as electricity, natural gas, coal, fuel oil, emissions and other similar products; and
|
|
•
|
interest rate risks primarily result from exposures to changes in the level, slope and curvature of the yield curve and the volatility of interest rates.
|
|
(amounts in millions)
|
|
December 31, 2015
|
|
December 31, 2014
|
||||
|
One day VaR—95 percent confidence level
|
|
$
|
20
|
|
|
$
|
10
|
|
|
One day VaR—99 percent confidence level
|
|
$
|
29
|
|
|
$
|
14
|
|
|
Average VaR—95 percent confidence level for the rolling twelve months ended
|
|
$
|
8
|
|
|
$
|
8
|
|
|
(amounts in millions)
|
|
Investment
Grade Quality
|
||
|
Type of Business:
|
|
|
|
|
|
Financial institutions
|
|
$
|
31
|
|
|
Utility and power generators
|
|
14
|
|
|
|
Total
|
|
$
|
45
|
|
|
|
|
December 31, 2015
|
|
December 31, 2014
|
||||
|
Interest rate swaps (in millions of U.S. dollars)
|
|
$
|
777
|
|
|
$
|
785
|
|
|
Fixed interest rate paid (percent)
|
|
3.19
|
%
|
|
3.19
|
%
|
||
|
(i)
|
pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of our assets;
|
|
(ii)
|
provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with GAAP, and that receipts and expenditures of our company are being made only in accordance with authorizations of our management and directors; and
|
|
(iii)
|
provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use or disposition of our assets that could have a material effect on the financial statements.
|
|
Exhibit
Number
|
|
|
Description
|
|
1.1
|
|
|
Underwriting Agreement relating to the Common Stock, dated October 7, 2014, between Dynegy Inc. and Morgan Stanley & Co. LLC, Barclays Capital Inc., Credit Suisse Securities (USA) LLC, RBC Capital Markets, LLC and UBS Securities LLC, as representatives of the underwriters (incorporated by reference to Exhibit 1.1 to the Current Report on Form 8-K of Dynegy Inc. filed on October 14, 2014, File No. 001-33443).
|
|
1.2
|
|
|
Underwriting Agreement relating to the Mandatory Convertible Preferred Stock, dated October 7, 2014, between Dynegy Inc. and Morgan Stanley & Co. LLC, Barclays Capital Inc., Credit Suisse Securities (USA) LLC, RBC Capital Markets, LLC and UBS Securities LLC, as representatives of the underwriters (incorporated by reference to Exhibit 1.2 to the Current Report on Form 8-K of Dynegy Inc. filed on October 14, 2014 File No. 001-33443).
|
|
2.1
|
|
|
Confirmation Order for Dynegy Inc. and Dynegy Holdings, LLC, as entered by the Bankruptcy Court on September 10, 2012 (incorporated by reference to Exhibit 2.1 to the Current Report on Form 8-K of Dynegy Inc. and Dynegy Holdings, LLC filed on September 13, 2012, File No. 001-33443).
|
|
*2.2
|
|
|
Purchase and Sale Agreement by and among Duke Energy SAM, LLC and Duke Energy Commercial Enterprises, Inc., as sellers, and Dynegy Resources I, LLC, as buyer, dated as of August 21, 2014 (incorporated by reference to Exhibit 2.1 to the Current Report on Form 8-K of Dynegy Inc. filed on August 26, 2014 File No. 001-33443).
|
|
*2.3
|
|
|
Letter Agreement to Purchase and Sale Agreement by and among Duke Energy SAM, LLC and Duke Energy Commercial Enterprises, Inc., as sellers, and Dynegy Resources I, LLC, as buyer, dated as of October 24, 2014 (incorporated by reference to Exhibit 2.2 to the Quarterly Report on Form 10-Q for the Quarter Ended September 30, 2014 of Dynegy Inc. File No. 001-33443).
|
|
*2.4
|
|
|
Stock Purchase Agreement by and among Energy Capital Partners II, LP, Energy Capital Partners II-A, LP, Energy Capital Partners II-B, LP, Energy Capital Partners II-C (Direct IP), LP, Energy Capital Partners II-D, LP and Energy Capital Partners II (EquiPower Co-Invest), LP, Energy Capital Partners II-C, LP, for the limited purposes set forth therein, EquiPower Resources Corp., Dynegy Resource II, LLC, and Dynegy Inc., for the limited purposes set forth therein, dated as of August 21, 2014 (incorporated by reference to Exhibit 2.2 to the Current Report on Form 8-K of Dynegy Inc. filed on August 26, 2014 File No. 001-33443).
|
|
2.5
|
|
|
Letter Agreement to Purchase and Sale Agreement by and among Energy Capital Partners II, LP, Energy Capital Partners II-A, LP, Energy Capital Partners II-B, LP, Energy Capital Partners II-C (Direct IP), LP, Energy Capital Partners II-D, LP and Energy Capital Partners II (EquiPower Co-Invest), LP, Energy Capital Partners II-C, LP, for the limited purposes set forth therein, EquiPower Resources Corp., Dynegy Resource II, LLC, and Dynegy Inc., for the limited purposes set forth therein, dated November 12, 2014 (incorporated by reference to Exhibit 2.5 to the Annual Report on Form 10-K for the Year Ended December 31, 2014 of Dynegy Inc. File No. 001-33443).
|
|
*2.6
|
|
|
Letter Agreement to Purchase and Sale Agreement by and among Energy Capital Partners II, LP, Energy Capital Partners II-A, LP, Energy Capital Partners II-B, LP, Energy Capital Partners II-C (Direct IP), LP, Energy Capital Partners II-D, LP and Energy Capital Partners II (EquiPower Co-Invest), LP, Energy Capital Partners II-C, LP, for the limited purposes set forth therein, EquiPower Resources Corp., Dynegy Resource II, LLC, and Dynegy Inc., for the limited purposes set forth therein, dated March 30, 2015 (incorporated by reference to Exhibit 2.1 to the Quarterly Report on Form 10-Q for the Quarter Ended March 31, 2015 of Dynegy Inc. File No. 001-33443).
|
|
2.7
|
|
|
Amendment to Stock Purchase Agreement, dated as of March 30, 2015, by and among Energy Capital Partners II, LP, Energy Capital Partners II-A, LP, Energy Capital Partners II-B, LP, Energy Capital Partners II-C (Direct IP), LP, Energy Capital Partners II-D, LP and Energy Capital Partners II (EquiPower Co-Invest), LP, Energy Capital Partners II-C, LP, for the limited purposes set forth therein, EquiPower Resources Corp., Dynegy Resource II, LLC, and Dynegy Inc., for the limited purposes set forth therein(incorporated by reference to Exhibit 2.1 to Dynegy Inc.’s Current Report on Form 8-K filed with the SEC on April 1, 2015).
|
|
*2.8
|
|
|
Stock Purchase Agreement and Agreement and Plan of Merger by and among Energy Capital Partners GP II, LP, Energy Capital Partners II, LP, Energy Capital Partners II-A, LP, Energy Capital Partners II-B, LP, Energy Capital Partners II-D, LP, Energy Capital Partners II-C (Cayman), LP, Energy Capital Partners II-C, LP, for the limited purposes set forth therein, Brayton Point Holdings, LLC, Dynegy Resource III, LLC, Dynegy Resource III-A, LLC, and Dynegy Inc., for the limited purposes set forth therein, dated as of August 21, 2014 (incorporated by reference to Exhibit 2.3 to the Current Report on Form 8-K of Dynegy Inc. filed on August 26, 2014 File No. 001-33443).
|
|
2.9
|
|
|
Letter Agreement to Purchase and Sale Agreement by and among Energy Capital Partners II, LP, Energy Capital Partners II-A, LP, Energy Capital Partners II-B, LP, Energy Capital Partners II-C (Direct IP), LP, Energy Capital Partners II-D, LP and Energy Capital Partners II (EquiPower Co-Invest), LP, Energy Capital Partners II-C, LP, for the limited purposes set forth therein, EquiPower Resources Corp., Dynegy Resource II, LLC, and Dynegy Inc., for the limited purposes set forth therein, and Stock Purchase Agreement and Agreement and Plan of Merger by and among Energy Capital Partners GP II, LP, Energy Capital Partners II, LP, Energy Capital Partners II-A, LP, Energy Capital Partners II-B, LP, Energy Capital Partners II-D, LP, Energy Capital Partners II-C (Cayman), LP, Energy Capital Partners II-C, LP, for the limited purposes set forth therein, Brayton Point Holdings, LLC, Dynegy Resource III, LLC, Dynegy Resource III-A, LLC, and Dynegy Inc., for the limited purposes set forth therein dated November 25, 2014 (incorporated by reference to Exhibit 2.7 to the Annual Report on Form 10-K for the Year Ended December 31, 2014 of Dynegy Inc. File No. 001-33443).
|
|
2.10
|
|
|
Revised Attachment A to the Letter Agreement to Purchase and Sale Agreement by and among Energy Capital Partners II, LP, Energy Capital Partners II-A, LP, Energy Capital Partners II-B, LP, Energy Capital Partners II-C (Direct IP), LP, Energy Capital Partners II-D, LP and Energy Capital Partners II (EquiPower Co-Invest), LP, Energy Capital Partners II-C, LP, for the limited purposes set forth therein, EquiPower Resources Corp., Dynegy Resource II, LLC, and Dynegy Inc., for the limited purposes set forth therein, and Stock Purchase Agreement and Agreement and Plan of Merger by and among Energy Capital Partners GP II, LP, Energy Capital Partners II, LP, Energy Capital Partners II-A, LP, Energy Capital Partners II-B, LP, Energy Capital Partners II-D, LP, Energy Capital Partners II-C (Cayman), LP, Energy Capital Partners II-C, LP, for the limited purposes set forth therein, Brayton Point Holdings, LLC, Dynegy Resource III, LLC, Dynegy Resource III-A, LLC, and Dynegy Inc., for the limited purposes set forth therein dated February 4, 2015 (incorporated by reference to Exhibit 2.8 to the Annual Report on Form 10-K for the Year Ended December 31, 2014 of Dynegy Inc. File No. 001-33443).
|
|
*2.11
|
|
|
Transaction Agreement by and between Ameren Corporation and Illinois Power Holdings, LLC, dated as of March 14, 2013 (incorporated by reference to Exhibit 2.1 to the Current Report on Form 8-K of Dynegy Inc. filed on March 15, 2013 File No. 001-33443).
|
|
*2.12
|
|
|
Letter Agreement, dated December 2, 2013, between Ameren Corporation and Illinois Power Holdings, LLC, amending the Transaction Agreement, dated as of March 14, 2013 (incorporated by reference to Exhibit 2.2 to the Current Report on Form 8-K of Dynegy Inc. filed on December 4, 2013 File No. 001-33443).
|
|
2.13
|
|
|
Confirmation Order for Dynegy Northeast Generation, Inc., Hudson Power, L.L.C., Dynegy Danskammer, L.L.C., and Dynegy Roseton, L.L.C., as entered by the Bankruptcy Court on March 15, 2013 (incorporated by reference to Exhibit 2.1 to the Current Report on Form 8-K of Dynegy Inc. filed on March 19, 2013 File No. 001-33443).
|
|
3.1
|
|
|
Dynegy Inc. Third Amended and Restated Certificate of Incorporation (incorporated by reference to Exhibit 3.1 to the Current Report on Form 8-K of Dynegy Inc. filed on October 4, 2012, File No. 001-33443).
|
|
3.2
|
|
|
Dynegy Inc. Sixth Amended and Restated Bylaws (incorporated by reference to Exhibit 3.1 to the Current Report on Form 8-K of Dynegy Inc. filed on August 26, 2014 File No. 001-33443).
|
|
3.3
|
|
|
Certificate of Designations of the 5.375% Series A Mandatory Convertible Preferred Stock of Dynegy Inc., filed with the Secretary of State of the State of Delaware and effective October 14, 2014
(incorporated by reference to Exhibit 3.1 to the Current Report on Form 8-K of Dynegy Inc. filed on October 14, 2014 File No. 001-33443).
|
|
4.1
|
|
|
Registration Rights Agreement, dated October 1, 2012, by and among the Company and the investors party thereto (Common Stock) (incorporated by reference to Exhibit 4.1 to the Current Report on Form 8-K of Dynegy Inc. filed on October 4, 2012, File No. 001-33443).
|
|
4.2
|
|
|
Indenture, dated May 20, 2013, among Dynegy Inc., the Guarantors and Wilmington Trust, National Association as Trustee (5.875% Senior Notes due 2023) (2023 Notes Indenture) (incorporated by reference to Exhibit 4.1 to the Current Report on Form 8-K of Dynegy Inc. filed on May 21, 2013 File No. 001-33443).
|
|
4.3
|
|
|
First Supplemental Indenture to the 2023 Notes Indenture, dated as of December 5, 2014, among Dynegy Inc., the Guarantors and Wilmington Trust, National Association as Trustee (incorporated by reference to Exhibit 4.3 to the Annual Report on Form 10-K for the Year Ended December 31, 2013 of Dynegy Inc. File No. 001-33443).
|
|
4.4
|
|
|
Second Supplemental Indenture to the 2023 Notes Indenture, dated April 1, 2015, among Dynegy Inc., the Subsidiary Guarantors (as defined therein) and Wilmington Trust, National Association as Trustee (incorporated by reference to Exhibit 4.20 to the Current Report on Form 8-K of Dynegy Inc. filed April 7, 2015 File No. 001-33443).
|
|
4.5
|
|
|
Third Supplemental Indenture to the 2023 Notes Indenture, dated April 2, 2015, among Dynegy Inc., the Subsidiary Guarantors (as defined therein) and Wilmington Trust, National Association as Trustee, pursuant to which the Subsidiary Guarantors are added to the 2023 Notes Indenture (incorporated by reference to Exhibit 4.28 to Dynegy Inc.’s Current Report on Form 8-K filed with the SEC on April 8, 2015).
|
|
4.6
|
|
|
Fourth Supplemental Indenture to the 2023 Notes Indenture, dated May 11, 2015, among Dynegy Inc., the Subsidiary Guarantors (as defined therein) and Wilmington Trust, National Association as Trustee, adding Dynegy Resource Holdings, LLC as a guarantor (incorporated by reference to Exhibit 4.4 to the Quarterly Report on Form 10-Q for the Quarter Ended June 30, 2015 of Dynegy Inc. File No. 001-33443).
|
|
4.7
|
|
|
Fifth Supplemental Indenture to the 2023 Notes Indenture, dated September 21, 2015, among Dynegy Inc., the Subsidiary Guarantors (as defined therein) and Wilmington Trust, National Association as Trustee, adding Dynegy Resource Holdings, LLC as a guarantor (incorporated by reference to Exhibit 4.4 to the Quarterly Report on Form 10-Q for the Quarter Ended September 30, 2015 of Dynegy Inc. File No. 001-33443).
|
|
4.8
|
|
|
Indenture dated as of November 1, 2000, from Illinois Power Generating Company to The Bank of New York Mellon Trust Company, N.A., as successor trustee (Genco Indenture) (incorporated by reference to Exhibit 4.1 to the Registration Statement on Form S-4 of Illinois Power Generating Company Filed March 6, 2001, File No. 333-56594).
|
|
4.9
|
|
|
Third Supplemental Indenture dated as of June 1, 2002, to Genco Indenture, relating to the 7.95% Senior Notes, Series E due 2032 (incorporated by reference to Exhibit 4.1 to the Quarterly Report on Form 10-Q for the quarter ended June 30, 2002 of Illinois Power Generating Company, File No. 333-56594).
|
|
4.10
|
|
|
Fourth Supplemental Indenture dated as of January 15, 2003, to Genco Indenture, relating to the 7.95% Senior Notes, Series F due 2032 (incorporated by reference to Exhibit 4.5 to the Annual Report on Form 10-K for the year ended December 31, 2002 of Illinois Power Generating Company, File No. 333-56594).
|
|
4.11
|
|
|
Fifth Supplemental Indenture dated as of April 1, 2008, to Genco Indenture, relating to the 7.00% Senior Notes, Series G due 2018 (incorporated by reference to Exhibit 4.2 to the Current Report on Form 8-K of Illinois Power Generating Company filed on April 9, 2008, File No. 333-56594).
|
|
4.12
|
|
|
Sixth Supplemental Indenture, dated as of July 7, 2008, to Genco Indenture, relating to the 7.00% Senior Notes, Series H due 2018 (incorporated by reference to Exhibit 4.55 to the Registration Statement on Form S-3 of Illinois Power Generating Company, Filed November 17, 2008, File No. 333-56594).
|
|
4.13
|
|
|
Seventh Supplemental Indenture, dated as of November 1, 2009, to Genco Indenture, relating to the 6.30% Senior Notes, Series I due 2020 (incorporated by reference to Exhibit 4.8 to the Current Report on Form 8-K of Illinois Power Generating Company filed on November 17, 2009, File No. 333-56594).
|
|
4.14
|
|
|
Registration Rights Agreement, dated June 6, 2002 among Illinois Power Generating Company and the Initial Purchasers relating to the Illinois Power Generating Company 7.95% Senior Notes, Series E due 2032 (incorporated by reference to Exhibit 4.1 to the Quarterly Report on Form 10-Q for the quarter ended June 30, 2002 of Illinois Power Generating Company, File No. 333-56594).
|
|
4.15
|
|
|
Registration Rights Agreement, dated April 9, 2008 among Illinois Power Generating Company and the Initial Purchasers relating to the Illinois Power Generating Company 7.00% Senior Notes, Series G due 2018 (incorporated by reference to Exhibit 4.8 to the Registration Statement on Form S-4 of Illinois Power Generating Company Filed May 19, 2008, File No. 333-56594).
|
|
4.16
|
|
|
2019 Notes Indenture, dated October 27, 2014, among Dynegy Finance II, Inc. and Wilmington Trust, National Association, as trustee (2019 Notes Indenture) (incorporated by reference to Exhibit 4.7 to the Current Report on Form 8-K of Dynegy Inc. filed on October 30, 2014 File No. 001-33443).
|
|
4.17
|
|
|
First Supplemental Indenture to the 2019 Notes Indenture, dated April 1, 2015, between Dynegy Inc. and Wilmington Trust, National Association, as trustee (incorporated by reference to Exhibit 4.8 to Dynegy Inc.’s Current Report on Form 8-K filed with the SEC on April 7, 2015).
|
|
4.18
|
|
|
Second Supplemental Indenture to the 2019 Notes Indenture, dated April 1, 2015, among Dynegy Inc., the Subsidiary Guarantors (as defined therein) and Wilmington Trust, National Association, as trustee (incorporated by reference to Exhibit 4.9 to Dynegy Inc.’s Current Report on Form 8-K filed with the SEC on April 7, 2015).
|
|
4.19
|
|
|
Third Supplemental Indenture to the 2019 Notes Indenture, dated April 2, 2015, among Dynegy Inc., the Subsidiary Guarantors (as defined therein) and Wilmington Trust, National Association, as trustee, adding the Duke Acquired Entities as guarantors (incorporated by reference to Exhibit 4.13 to Dynegy Inc.’s Current Report on Form 8-K filed with the SEC on April 8, 2015).
|
|
4.20
|
|
|
Fourth Supplemental Indenture to the 2019 Notes Indenture, dated May 11, 2015, among Dynegy Inc., the Subsidiary Guarantors, (as defined therein) and Wilmington Trust, National Association, as trustee, adding Dynegy Resource Holdings, LLC as a guarantor (incorporated by reference to Exhibit 4.1 to the Quarterly Report on Form 10-Q for the Quarter Ended June 30, 2015 of Dynegy Inc. File No. 001-33443).
|
|
4.21
|
|
|
Fifth Supplemental Indenture to the 2019 Notes Indenture, dated September 21, 2015, among Dynegy Inc., the Subsidiary Guarantors, (as defined therein) and Wilmington Trust, National Association, as trustee, adding Dynegy Resource Holdings, LLC as a guarantor (incorporated by reference to Exhibit 4.1 to the Quarterly Report on Form 10-Q for the Quarter Ended September 30, 2015 of Dynegy Inc. File No. 001-33443).
|
|
4.22
|
|
|
2022 Notes Indenture, dated October 27, 2014, among Dynegy Finance II, Inc. and Wilmington Trust, National Association, as trustee (2022 Notes Indenture) (incorporated by reference to Exhibit 4.8 to the Current Report on Form 8-K of Dynegy Inc. filed on October 30, 2014 File No. 001-33443).
|
|
4.23
|
|
|
First Supplemental Indenture to the 2022 Notes Indenture, dated April 1, 2015, between Dynegy Inc. and Wilmington Trust, National Association, as trustee (incorporated by reference to Exhibit 4.11 to Dynegy Inc.’s Current Report on Form 8-K filed with the SEC on April 7, 2015).
|
|
4.24
|
|
|
Second Supplemental Indenture to the 2022 Notes Indenture, dated April 1, 2015, among Dynegy Inc., the Subsidiary Guarantors (as defined therein) and Wilmington Trust, National Association, as trustee (incorporated by reference to Exhibit 4.12 to Dynegy Inc.’s Current Report on Form 8-K filed with the SEC on April 7, 2015).
|
|
4.25
|
|
|
Third Supplemental Indenture to the 2022 Notes Indenture, dated April 2, 2015, among Dynegy Inc., the Subsidiary Guarantors (as defined therein) and Wilmington Trust, National Association, as trustee, adding the Duke Acquired Entities as guarantors (incorporated by reference to Exhibit 4.17 to Dynegy Inc.’s Current Report on Form 8-K filed with the SEC on April 8, 2015).
|
|
4.26
|
|
|
Fourth Supplemental Indenture to the 2022 Notes Indenture, dated May 11, 2015, among Dynegy Inc., the Subsidiary Guarantors (as defined therein) and Wilmington Trust, National Association, as trustee, adding Dynegy Resource Holdings, LLC as a guarantor (incorporated by reference to Exhibit 4.2 to the Quarterly Report on Form 10-Q for the Quarter Ended June 30, 2015 of Dynegy Inc. File No. 001-33443).
|
|
4.27
|
|
|
Fifth Supplemental Indenture to the 2022 Notes Indenture, dated September 21, 2015, among Dynegy Inc., the Subsidiary Guarantors (as defined therein) and Wilmington Trust, National Association, as trustee, adding Dynegy Resource Holdings, LLC as a guarantor (incorporated by reference to Exhibit 4.2 to the Quarterly Report on Form 10-Q for the Quarter Ended September 30, 2015 of Dynegy Inc. File No. 001-33443).
|
|
4.28
|
|
|
2024 Notes Indenture, dated October 27, 2014, among Dynegy Finance II, Inc. and Wilmington Trust, National Association, as trustee (2024 Notes Indenture) (incorporated by reference to Exhibit 4.9 to the Current Report on Form 8-K of Dynegy Inc. filed on October 30, 2014 File No. 001-33443).
|
|
4.29
|
|
|
First Supplemental Indenture to the 2024 Notes Indenture, dated April 1, 2015, between Dynegy Inc. and Wilmington Trust, National Association, as trustee (incorporated by reference to Exhibit 4.14 to Dynegy Inc.’s Current Report on Form 8-K filed with the SEC on April 7, 2015).
|
|
4.30
|
|
|
Second Supplemental Indenture to the 2024 Notes Indenture, dated April 1, 2015, among Dynegy Inc., the Subsidiary Guarantors (as defined therein) and Wilmington Trust, National Association, as trustee (incorporated by reference to Exhibit 4.15 to Dynegy Inc.’s Current Report on Form 8-K filed with the SEC on April 7, 2015).
|
|
4.31
|
|
|
Third Supplemental Indenture to the 2024 Notes Indenture, dated April 2, 2015, among Dynegy Inc., the Subsidiary Guarantors (as defined therein) and Wilmington Trust, National Association, as trustee, adding the Duke Acquired Entities as guarantors (incorporated by reference to Exhibit 4.21 to Dynegy Inc.’s Current Report on Form 8-K filed with the SEC on April 8, 2015).
|
|
4.32
|
|
|
Fourth Supplemental Indenture to the 2024 Notes Indenture, dated May 11, 2015, among Dynegy Inc., the Subsidiary Guarantors (as defined therein) and Wilmington Trust, National Association, as trustee, adding Dynegy Resource Holdings, LLC as a guarantor (incorporated by reference to Exhibit 4.2 to the Quarterly Report on Form 10-Q for the Quarter Ended June 30, 2015 of Dynegy Inc. File No. 001-33443).
|
|
4.33
|
|
|
Fifth Supplemental Indenture to the 2024 Notes Indenture, dated September 21, 2015, among Dynegy Inc., the Subsidiary Guarantors (as defined therein) and Wilmington Trust, National Association, as trustee, adding Dynegy Resource Holdings, LLC as a guarantor (incorporated by reference to Exhibit 4.3 to the Quarterly Report on Form 10-Q for the Quarter Ended September 30, 2015 of Dynegy Inc. File No. 001-33443).
|
|
4.34
|
|
|
Registration Rights Agreement, dated October 27, 2014, among Dynegy Finance I, Inc., Dynegy Finance II, Inc. and Morgan Stanley & Co. LLC, Barclays Capital Inc., Credit Suisse Securities (USA) LLC, RBC Capital Markets, LLC and UBS Securities LLC as representatives of the initial purchasers identified therein (incorporated by reference to Exhibit 4.10 to the Current Report on Form 8-K of Dynegy Inc. filed on October 30, 2014 File No. 001-33443).
|
|
4.35
|
|
|
Joinder to the Registration Rights Agreement, dated April 1, 2015, among Dynegy Inc. and the subsidiary guarantors identified therein (incorporated by reference to Exhibit 4.17 to Dynegy Inc.’s Current Report on Form 8-K filed with the SEC on April 7, 2015).
|
|
4.36
|
|
|
Joinder to the Registration Rights Agreement, dated April 2, 2015, among Dynegy Inc. and the subsidiary guarantors identified therein (incorporated by reference to Exhibit 4.24 to Dynegy Inc.’s Current Report on Form 8-K filed with the SEC on April 8, 2015).
|
|
10.1
|
|
|
Dynegy Inc. Severance Plan (incorporated by reference to Exhibit 10.2 to the Current Report on Form 8-K of Dynegy Inc. filed on October 30, 2015 File No. 001-33443).††
|
|
10.2
|
|
|
Dynegy Inc. Restoration 401(k) Savings Plan, effective June 1, 2008 (incorporated by reference to Exhibit 10.2 to the Quarterly Report on Form 10-Q of Dynegy Inc. filed on August 7, 2008, File No. 001-33443).††
|
|
10.3
|
|
|
First Amendment to the Dynegy Inc. Restoration 401(k) Savings Plan, effective June 1, 2008 (incorporated by reference to Exhibit 10.3 to the Quarterly Report on Form 10-Q of Dynegy Inc. filed on August 7, 2008, File No. 001-33443).††
|
|
10.4
|
|
|
Second Amendment to Dynegy Inc. Restoration 401(k) Savings Plan, effective January 1, 2012 (incorporated by reference to Exhibit 10.23 to the Annual Report on Form 10-K of Dynegy Inc. for the year ended December 31, 2011, File No. 1-33443).††
|
|
10.5
|
|
|
Dynegy Inc. Restoration Pension Plan, effective June 1, 2008 (incorporated by reference to Exhibit 10.4 to the Quarterly Report on Form 10-Q of Dynegy Inc. filed on August 7, 2008, File No. 001-33443).††
|
|
10.6
|
|
|
First Amendment to the Dynegy Inc. Restoration Pension Plan, effective June 1, 2008 (incorporated by reference to Exhibit 10.5 to the Quarterly Report on Form 10-Q of Dynegy Inc. filed on August 7, 2008, File No. 001-33443).††
|
|
10.7
|
|
|
Second Amendment to the Dynegy Inc. Restoration Pension Plan, executed on July 2, 2010 (incorporated by reference to Exhibit 10.4 to the Quarterly Report on Form 10-Q of Dynegy Inc. and Dynegy Holdings Inc. filed on August 6, 2010, File No. 000-29311).††
|
|
10.8
|
|
|
Third Amendment to Dynegy Inc. Restoration Pension Plan, effective January 1, 2012 (incorporated by reference to Exhibit 10.27 to the Annual Report on Form 10-K of Dynegy Inc. for the year ended December 31, 2011, File No. 1-33443).††
|
|
10.9
|
|
|
Dynegy Inc. 2009 Phantom Stock Plan (incorporated by reference to Exhibit 10.3 to the Current Report on Form 8-K of Dynegy Inc. filed on March 10, 2009, File No. 001-33443).††
|
|
10.10
|
|
|
First Amendment to the Dynegy Inc. 2009 Phantom Stock Plan, dated as of July 8, 2011(incorporated by reference to Exhibit 10.2 to the Quarterly Report on Form 10-Q for the Quarter Ended June 30, 2011 of Dynegy Inc., File No. 1- 33443).††
|
|
10.11
|
|
|
Dynegy Inc. Deferred Compensation Plan for Certain Directors, as amended and restated, effective January 1, 2008 (incorporated by reference to Exhibit 10.55 to the Annual Report on Form 10-K for the Fiscal Year ended December 31, 2009, filed on February 26, 2009, File No. 001-33443).††
|
|
10.12
|
|
|
Trust under Dynegy Inc. Deferred Compensation Plan for Certain Directors, effective January 1, 2009 (incorporated by reference to Exhibit 10.56 to the Annual Report on Form 10-K for the Fiscal Year ended December 31, 2009, filed on February 26, 2009, File No. 001-33443).††
|
|
10.13
|
|
|
Dynegy Inc. Incentive Compensation Plan, as amended and restated effective May 21, 2010 (incorporated by reference to Exhibit 10.34 to the Annual Report on Form 10-K for the Fiscal Year ended December 31, 2010, File No. 001-33443)††
|
|
10.14
|
|
|
2012 Long Term Incentive Plan (incorporated by reference to Exhibit 10.3 to the Current Report on Form 8-K of Dynegy Inc. filed on October 4, 2012, File No. 001-33443).††
|
|
10.15
|
|
|
Amended and Restated Employment Agreement by and between Dynegy Operating Company and Robert C. Flexon (incorporated by reference to Exhibit 10.1 to Dynegy Inc.’s Current Report on Form 8-K filed with the SEC on May 6, 2015). ††
|
|
10.16
|
|
|
Form of Dynegy Inc. Executive Participation Agreement (incorporated by reference to Exhibit 10.1 to the Current Report on Form 8-K of Dynegy Inc. filed on October 30, 2015 File No. 001-33443).††
|
|
10.17
|
|
|
Form of Non-Qualified Stock Option Award Agreement (2012 Awards) (incorporated by reference to Exhibit 10.1 to the Current Report on Form 8-K of Dynegy Inc. on November 2, 2012, File No. 001-33443).
††
|
|
10.18
|
|
|
Form of Non-Qualified Stock Option Award Agreement (2013 Awards) (incorporated by reference to Exhibit 10.2 to the Current Report on Form 8-K of Dynegy Inc. filed on March 22, 2013 File No. 001-33443). ††
|
|
10.19
|
|
|
Form of Non-Qualified Stock Option Award Agreement (2014 Awards) (incorporated by reference to Exhibit 10.1 to the Quarterly Report on Form 10-Q for the Quarter Ended March 31, 2014 of Dynegy Inc. File No. 001-33443).
††
|
|
10.20
|
|
|
Form of Non-Qualified Stock Option Award Agreement (2015 Awards) (incorporated by reference to Exhibit 10.6 to the Quarterly Report on Form 10-Q for the Quarter Ended March 31, 2015 of Dynegy Inc. File No. 001-33443).
††
|
|
10.21
|
|
|
Amendment to Non-Qualified Stock Option Award Agreement - Flexon (2015 Employment Agreement Award) (incorporated by reference to Exhibit 10.1 to the Quarterly Report on Form 10-Q for the Quarter Ended September 30, 2015 of Dynegy Inc. File No. 001-33443).
††
|
|
10.22
|
|
|
Form of Stock Unit Award Agreement - Officers (2012 Awards) (incorporated by reference to Exhibit 10.2 to the Current Report on Form 8-K of Dynegy Inc. on November 2, 2012, File No. 001-33443).
††
|
|
10.23
|
|
|
Form of Stock Unit Award Agreement - Officers (2013 Awards) (incorporated by reference to Exhibit 10.1 to the Current Report on Form 8-K of Dynegy Inc. filed on March 22, 2013 File No. 001-33443).
††
|
|
10.24
|
|
|
Form of Stock Unit Award Agreement - Officers (2014 Awards) (incorporated by reference to Exhibit 10.2 to the Quarterly Report on Form 10-Q for the Quarter Ended March 31, 2014 of Dynegy Inc. File No. 001-33443).
††
|
|
10.25
|
|
|
Form of Stock Unit Award Agreement - Officers (2015 Awards) (incorporated by reference to Exhibit 10.7 to the Quarterly Report on Form 10-Q for the Quarter Ended March 31, 2015 of Dynegy Inc. File No. 001-33443).
††
|
|
10.26
|
|
|
Form of Stock Unit Award Agreement - Flexon (2015 Employment Agreement Award) (incorporated by reference to Exhibit 10.1 to the Quarterly Report on Form 10-Q for the Quarter Ended June 30, 2015 of Dynegy Inc. File No. 001-33443).
††
|
|
10.27
|
|
|
Form of Stock Unit Award Agreement - Directors (incorporated by reference to Exhibit 10.3 to the Current Report on Form 8-K of Dynegy Inc. on November 2, 2012, File No. 001-33443).
††
|
|
10.28
|
|
|
Form of Performance Award Agreement (2013 Awards) (for Managing Directors and Above) (incorporated by reference to Exhibit 10.3 to the Current Report on Form 8-K of Dynegy Inc. filed on March 22, 2013 File No. 001-33443).
††
|
|
10.29
|
|
|
Form of Performance Award Agreement (2014 Awards) (for Managing Directors and Above)(incorporated by reference to Exhibit 10.3 to the Quarterly Report on Form 10-Q for the Quarter Ended March 31, 2014 of Dynegy Inc. File No. 001-33443).
††
|
|
10.30
|
|
|
Form of Performance Award Agreement (2015 Awards) (for Managing Directors and Above)(incorporated by reference to Exhibit 10.8 to the Quarterly Report on Form 10-Q for the Quarter Ended March 31, 2015 of Dynegy Inc. File No. 001-33443).
††
|
|
10.31
|
|
|
Form of Phantom Stock Unit Award Agreement - MD & Above Version (2012 LTIP Awards) (incorporated by reference to Exhibit 10.11 to the Quarterly Report on Form 10-Q for the Quarter Ended September 30, 2012 of Dynegy Inc., File No. 1- 33443).
††
|
|
10.32
|
|
|
Form of Phantom Stock Unit Award Agreement - MD & Above Version (2012 Replacement Shares) (incorporated by reference to Exhibit 10.12 to the Quarterly Report on Form 10-Q for the Quarter Ended September 30, 2012 of Dynegy Inc., File No. 1- 33443).
††
|
|
10.33
|
|
|
Credit Agreement, dated as of April 23, 2013, among Dynegy Inc., as borrower and the guarantors, lenders and other parties thereto (incorporated by reference to Exhibit 10.1 to the Current Report on Form 8-K of Dynegy Inc. filed on April 24, 2013 File No. 001-33443).
|
|
10.34
|
|
|
Guarantee and Collateral Agreement, dated as of April 23, 2013 among Dynegy Inc., the subsidiaries of the borrower from time to time party thereto and Credit Suisse AG, Cayman Islands Branch, as Collateral Trustee (incorporated by reference to Exhibit 10.2 to the Current Report on Form 8-K of Dynegy Inc. filed on April 24, 2013 File No. 001-33443).
|
|
10.35
|
|
|
Collateral Trust and Intercreditor Agreement, dated as of April 23, 2013 among Dynegy, the Subsidiary Guarantors (as defined therein), Credit Suisse AG, Cayman Islands Branch and each person party thereto from time to time (incorporated by reference to Exhibit 10.3 to the Current Report on Form 8-K of Dynegy Inc. filed on April 24, 2013 File No. 001-33443).
|
|
10.36
|
|
|
First Amendment to Credit Agreement, dated as of April 1, 2015, among Dynegy Inc., as borrower, and the guarantors, lenders and other parties thereto (incorporated by reference to Exhibit 10.4 to Dynegy Inc.’s Current Report on Form 8-K filed with the SEC on April 7, 2015).
|
|
10.37
|
|
|
Second Amendment to Credit Agreement, dated as of April 2, 2015, among Dynegy Inc., as borrower, and the guarantors, lenders and other parties thereto (incorporated by reference to Exhibit 10.5 to Dynegy Inc.’s Current Report on Form 8-K filed with the SEC on April 8, 2015).
|
|
10.38
|
|
|
Letter of Credit Reimbursement Agreement, dated as of September 18, 2014 among Dynegy Inc., Macquarie Bank Limited, and Macquarie Energy LLC (incorporated by reference to Exhibit 10.1 to the Current Report on Form 8-K of Dynegy Inc. filed on September 22, 2014 File No. 001-33443).
|
|
10.39
|
|
|
Purchase Agreement, dated May 15, 2013, among Dynegy Inc., the Guarantors, Morgan Stanley and Credit Suisse (incorporated by reference to Exhibit 10.1 to the Current Report on Form 8-K of Dynegy Inc. filed on May 21, 2013 File No. 001-33443).
|
|
10.40
|
|
|
Purchase Agreement, dated October 10, 2014, among Dynegy Inc., Dynegy Finance I, Inc., Dynegy Finance II, Inc., the guarantors identified therein and Morgan Stanley & Co. LLC, Barclays Capital Inc., Credit Suisse Securities (USA) LLC, RBC Capital Markets, LLC and UBS Securities LLC, as representatives of the initial purchasers (incorporated by reference to Exhibit 10.1 to the Current Report on Form 8-K of Dynegy Inc. filed on October 14, 2014 File No. 001-33443).
|
|
10.41
|
|
|
Revolving Promissory Note by and between Dynegy Inc., as Lender, and Illinois Power Resources, LLC (formerly New Ameren Energy Resources, LLC), as Borrower (incorporated by reference to Exhibit 10.1 to the Current Report on Form 8-K of Dynegy Inc. filed on December 4, 2013 File No. 001-33443).
|
|
10.42
|
|
|
Guaranty, dated August 21, 2014, by Dynegy Inc., for the benefit of Duke Energy SAM, LLC and Duke Energy Commercial Enterprises, Inc. (incorporated by reference to Exhibit 10.1 to the Current Report on Form 8-K of Dynegy Inc. filed on August 26, 2014 File No. 001-33443).
|
|
****10.43
|
|
|
Warrant Agreement, dated October 1, 2012, by and among Dynegy Inc., Computershare Inc. and Computershare Trust Company, N.A., as warrant agent (incorporated by reference to Exhibit 10.2 to the Current Report on Form 8-K of Dynegy Inc. filed on October 4, 2012, File No. 001-33443).
|
|
10.44
|
|
|
Letter of Credit and Reimbursement Agreement, dated as of January 29, 2014 between Illinois Power Marketing Company and Union Bank, N.A. (incorporated by reference to Exhibit 10.1 to the Current Report on Form 8-K of Dynegy Inc. and Illinois Power Generating Company filed on February 4, 2014, File No. 001-33443).
|
|
10.45
|
|
|
Waiver and Amendment No. 1 to Letter of Credit and Reimbursement Agreement by and between Illinois Power Marketing Company and Union Bank, N.A. (incorporated by reference to Exhibit 10.1 to the Quarterly Report on Form 10-Q for the Quarter Ended June 30, 2014 of Dynegy Inc., File No. 001-33443).
|
|
10.46
|
|
|
Amendment No. 2 to Letter of Credit and Reimbursement Agreement by and between Illinois Power Marketing Company and Union Bank, N.A. (incorporated by reference to Exhibit 10.2 to the Quarterly Report on Form 10-Q for the Quarter Ended September 30, 2015 of Dynegy Inc., File No. 001-33443).
|
|
14.1
|
|
|
Dynegy Inc. Code of Ethics for Senior Financial Professionals, as amended on July 23, 2013(incorporated by reference to Exhibit 14.1 to the Annual Report on Form 10-K for the Year Ended December 31, 2013 of Dynegy Inc. File No. 001-33443).
|
|
***21.1
|
|
|
Significant subsidiaries of the Registrant
|
|
***23.1
|
|
|
Consent of Ernst & Young LLP
|
|
***31.1
|
|
|
Chief Executive Officer Certification Pursuant to Rule 13a-14(a) and 15d-14(a), As Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
***31.2
|
|
|
Chief Financial Officer Certification Pursuant to Rule 13a-14(a) and 15d-14(a), As Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
†32.1
|
|
|
Chief Executive Officer Certification Pursuant to 18 United States Code Section 1350, As Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
|
†32.2
|
|
|
Chief Financial Officer Certification Pursuant to 18 United States Code Section 1350, As Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
|
**101.INS
|
|
|
XBRL Instance Document
|
|
**101.SCH
|
|
|
XBRL Taxonomy Extension Schema Document
|
|
**101.CAL
|
|
|
XBRL Taxonomy Extension Calculation Linkbase Document
|
|
**101.DEF
|
|
|
XBRL Taxonomy Extension Definition Linkbase Document
|
|
**101.LAB
|
|
|
XBRL Taxonomy Extension Label Linkbase Document
|
|
**101.PRE
|
|
|
XBRL Taxonomy Extension Presentation Linkbase Document
|
|
*
|
Pursuant to Item 6.01(b)(2) of Regulation S-K exhibits and schedules are omitted. Dynegy agrees to furnish to the Commission supplementally a copy of any omitted schedule or exhibit upon request of the Commission.
|
|
**
|
XBRL information is furnished and not filed for purposes of Section 11 and 12 of the Securities Act of 1933 and Section 18 of the Securities Exchange Act of 1934, and is not subject to liability under those sections, is not part of any registration
|
|
****
|
Pursuant to a request for confidential treatment, portions of this Exhibit have been redacted and filed separately with the SEC as required by Rule 24b-2 under the Securities Exchange Act of 1934, as amended.
|
|
††
|
Management contract or compensation plan.
|
|
|
|
|
|
|
|
|
|
DYNEGY INC.
|
||
|
Date:
|
February 25, 2016
|
By:
|
|
/s/ ROBERT C. FLEXON
Robert C. Flexon
President and Chief Executive Officer
|
|
|
|
|
|
|
|
/s/ ROBERT C. FLEXON
Robert C. Flexon
|
|
President and Chief Executive Officer & Director (Principal Executive Officer)
|
|
February 25, 2016
|
|
/s/ CLINT C. FREELAND
Clint C. Freeland
|
|
Executive Vice President and Chief Financial Officer (Principal Financial Officer)
|
|
February 25, 2016
|
|
/s/ J. CLINTON WALDEN
J. Clinton Walden |
|
Vice President and Chief Accounting Officer (Principal Accounting Officer)
|
|
February 25, 2016
|
|
/s/ PAT WOOD III
Pat Wood III
|
|
Chairman of the Board
|
|
February 25, 2016
|
|
/s/ HILARY E. ACKERMANN
Hilary E. Ackermann
|
|
Director
|
|
February 25, 2016
|
|
/s/ PAUL M. BARBAS
Paul M. Barbas
|
|
Director
|
|
February 25, 2016
|
|
/s/ RICHARD LEE KUERSTEINER
Richard Lee Kuersteiner
|
|
Director
|
|
February 25, 2016
|
|
/s/ JEFFREY S. STEIN
Jeffrey S. Stein
|
|
Director
|
|
February 25, 2016
|
|
/s/ JOHN R. SULT
John R. Sult
|
|
Director
|
|
February 25, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Page
|
|
|
|
Consolidated Financial Statements
|
|
|
|
|
|
|
|
|
||
|
Consolidated Balance Sheets:
|
|
|
|
|
|
|
|
|
||
|
Consolidated Statements of Operations:
|
|
|
|
|
|
|
|
|
||
|
Consolidated Statements of Comprehensive Income (Loss):
|
|
|
|
|
|
|
|
|
||
|
Consolidated Statements of Cash Flows:
|
|
|
|
|
|
|
|
|
||
|
Consolidated Statements of Changes in Equity:
|
|
|
|
|
|
|
|
|
||
|
|
|
|
||
|
|
|
December 31, 2015
|
|
December 31, 2014
|
||||
|
ASSETS
|
|
|
|
|
|
|
||
|
Current Assets
|
|
|
|
|
|
|
||
|
Cash and cash equivalents
|
|
$
|
505
|
|
|
$
|
1,870
|
|
|
Restricted cash
|
|
39
|
|
|
113
|
|
||
|
Accounts receivable, net of allowance for doubtful accounts of $1 and $2, respectively
|
|
402
|
|
|
270
|
|
||
|
Inventory
|
|
597
|
|
|
208
|
|
||
|
Assets from risk management activities
|
|
100
|
|
|
78
|
|
||
|
Intangible assets
|
|
102
|
|
|
27
|
|
||
|
Prepayments and other current assets
|
|
200
|
|
|
108
|
|
||
|
Total Current Assets
|
|
1,945
|
|
|
2,674
|
|
||
|
|
|
|
|
|
||||
|
Property, Plant and Equipment
|
|
9,235
|
|
|
3,685
|
|
||
|
Accumulated depreciation
|
|
(888
|
)
|
|
(430
|
)
|
||
|
Property, Plant and Equipment, Net
|
|
8,347
|
|
|
3,255
|
|
||
|
Other Assets
|
|
|
|
|
|
|
||
|
Investment in unconsolidated affiliate
|
|
190
|
|
|
—
|
|
||
|
Restricted cash
|
|
—
|
|
|
5,100
|
|
||
|
Assets from risk management activities
|
|
18
|
|
|
2
|
|
||
|
Goodwill
|
|
797
|
|
|
—
|
|
||
|
Intangible assets
|
|
62
|
|
|
38
|
|
||
|
Deferred income taxes
|
|
—
|
|
|
20
|
|
||
|
Other long-term assets
|
|
180
|
|
|
143
|
|
||
|
Total Assets
|
|
$
|
11,539
|
|
|
$
|
11,232
|
|
|
|
|
December 31, 2015
|
|
December 31, 2014
|
||||
|
LIABILITIES AND EQUITY
|
|
|
|
|
|
|
||
|
Current Liabilities
|
|
|
|
|
|
|
||
|
Accounts payable
|
|
$
|
292
|
|
|
$
|
216
|
|
|
Accrued interest
|
|
74
|
|
|
80
|
|
||
|
Deferred income taxes
|
|
—
|
|
|
20
|
|
||
|
Intangible liabilities
|
|
85
|
|
|
45
|
|
||
|
Accrued liabilities and other current liabilities
|
|
175
|
|
|
157
|
|
||
|
Liabilities from risk management activities
|
|
103
|
|
|
132
|
|
||
|
Debt, current portion
|
|
83
|
|
|
31
|
|
||
|
Total Current Liabilities
|
|
812
|
|
|
681
|
|
||
|
Debt, long-term portion
|
|
7,206
|
|
|
7,075
|
|
||
|
Other Liabilities
|
|
|
|
|
|
|
||
|
Liabilities from risk management activities
|
|
105
|
|
|
31
|
|
||
|
Asset retirement obligations
|
|
230
|
|
|
205
|
|
||
|
Deferred income taxes
|
|
29
|
|
|
—
|
|
||
|
Intangible liabilities
|
|
55
|
|
|
36
|
|
||
|
Other long-term liabilities
|
|
183
|
|
|
181
|
|
||
|
Total Liabilities
|
|
8,620
|
|
|
8,209
|
|
||
|
Commitments and Contingencies (Note 16)
|
|
|
|
|
|
|
||
|
|
|
|
|
|
||||
|
Stockholders’ Equity
|
|
|
|
|
||||
|
Preferred Stock, $0.01 par value, 20,000,000 shares authorized:
|
|
|
|
|
||||
|
Series A 5.375% mandatory convertible preferred stock, $0.01 par value; 4,000,000 shares issued and outstanding, respectively
|
|
400
|
|
|
400
|
|
||
|
Common stock, $0.01 par value, 420,000,000 shares authorized; 128,228,477 shares issued and 116,902,355 shares outstanding at December 31, 2015; 124,436,941 shares issued and outstanding at December 31, 2014
|
|
1
|
|
|
1
|
|
||
|
Additional paid-in capital
|
|
3,187
|
|
|
3,338
|
|
||
|
Accumulated other comprehensive income, net of tax
|
|
19
|
|
|
20
|
|
||
|
Accumulated deficit
|
|
(686
|
)
|
|
(736
|
)
|
||
|
Total Dynegy Stockholders’ Equity
|
|
2,921
|
|
|
3,023
|
|
||
|
Noncontrolling interest
|
|
(2
|
)
|
|
—
|
|
||
|
Total Equity
|
|
2,919
|
|
|
3,023
|
|
||
|
Total Liabilities and Equity
|
|
$
|
11,539
|
|
|
$
|
11,232
|
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
|
2015
|
|
2014
|
|
2013
|
||||||
|
Revenues
|
|
$
|
3,870
|
|
|
$
|
2,497
|
|
|
$
|
1,466
|
|
|
Cost of sales, excluding depreciation expense
|
|
(2,028
|
)
|
|
(1,661
|
)
|
|
(1,145
|
)
|
|||
|
Gross margin
|
|
1,842
|
|
|
836
|
|
|
321
|
|
|||
|
Operating and maintenance expense
|
|
(839
|
)
|
|
(477
|
)
|
|
(308
|
)
|
|||
|
Depreciation expense
|
|
(587
|
)
|
|
(247
|
)
|
|
(216
|
)
|
|||
|
Impairments
|
|
(99
|
)
|
|
—
|
|
|
—
|
|
|||
|
Gain (loss) on sale of assets, net
|
|
(1
|
)
|
|
18
|
|
|
2
|
|
|||
|
General and administrative expense
|
|
(128
|
)
|
|
(114
|
)
|
|
(97
|
)
|
|||
|
Acquisition and integration costs
|
|
(124
|
)
|
|
(35
|
)
|
|
(20
|
)
|
|||
|
Operating income (loss)
|
|
64
|
|
|
(19
|
)
|
|
(318
|
)
|
|||
|
Bankruptcy reorganization items, net
|
|
—
|
|
|
3
|
|
|
(1
|
)
|
|||
|
Earnings from unconsolidated investments
|
|
1
|
|
|
10
|
|
|
2
|
|
|||
|
Interest expense
|
|
(546
|
)
|
|
(223
|
)
|
|
(97
|
)
|
|||
|
Loss on extinguishment of debt
|
|
—
|
|
|
—
|
|
|
(11
|
)
|
|||
|
Other income and expense, net
|
|
54
|
|
|
(39
|
)
|
|
8
|
|
|||
|
Loss from continuing operations before income taxes
|
|
(427
|
)
|
|
(268
|
)
|
|
(417
|
)
|
|||
|
Income tax benefit (Note 14)
|
|
474
|
|
|
1
|
|
|
58
|
|
|||
|
Income (loss) from continuing operations
|
|
47
|
|
|
(267
|
)
|
|
(359
|
)
|
|||
|
Income from discontinued operations, net of tax (Note 21)
|
|
—
|
|
|
—
|
|
|
3
|
|
|||
|
Net income (loss)
|
|
47
|
|
|
(267
|
)
|
|
(356
|
)
|
|||
|
Less: Net income (loss) attributable to noncontrolling interest
|
|
(3
|
)
|
|
6
|
|
|
—
|
|
|||
|
Net income (loss) attributable to Dynegy Inc.
|
|
50
|
|
|
(273
|
)
|
|
(356
|
)
|
|||
|
Less: Dividends on preferred stock
|
|
22
|
|
|
5
|
|
|
—
|
|
|||
|
Net income (loss) attributable to Dynegy Inc. common stockholders
|
|
$
|
28
|
|
|
$
|
(278
|
)
|
|
$
|
(356
|
)
|
|
|
|
|
|
|
|
|
||||||
|
Earnings (Loss) Per Share (Note 15):
|
|
|
|
|
|
|
||||||
|
Basic and diluted earnings (loss) per share attributable to Dynegy Inc. common stockholders:
|
|
|
|
|
|
|
|
|||||
|
Income (loss) from continuing operations
|
|
$
|
0.22
|
|
|
$
|
(2.65
|
)
|
|
$
|
(3.59
|
)
|
|
Income from discontinued operations
|
|
—
|
|
|
—
|
|
|
0.03
|
|
|||
|
Basic and diluted earnings (loss) per share attributable to Dynegy Inc. common stockholders
|
|
$
|
0.22
|
|
|
$
|
(2.65
|
)
|
|
$
|
(3.56
|
)
|
|
|
|
|
|
|
|
|
|
|
||||
|
Basic shares outstanding
|
|
125
|
|
|
105
|
|
|
100
|
|
|||
|
Diluted shares outstanding
|
|
126
|
|
|
105
|
|
|
100
|
|
|||
|
|
|
Year Ended December 31,
|
||||||||||
|
|
|
2015
|
|
2014
|
|
2013
|
||||||
|
Net income (loss)
|
|
$
|
47
|
|
|
$
|
(267
|
)
|
|
$
|
(356
|
)
|
|
Other comprehensive income (loss) before reclassifications:
|
|
|
|
|
|
|
||||||
|
Actuarial gain (loss) and plan amendments (net of tax expense of zero, zero, and $31, respectively)
|
|
4
|
|
|
(36
|
)
|
|
57
|
|
|||
|
Amounts reclassified from accumulated other comprehensive income:
|
|
|
|
|
|
|
||||||
|
Reclassification of curtailment gain included in net loss (net of tax of zero, zero, and zero, respectively)
|
|
—
|
|
|
—
|
|
|
(7
|
)
|
|||
|
Amortization of unrecognized prior service credit and actuarial gain (net of tax of zero, zero, and zero, respectively)
|
|
(4
|
)
|
|
(5
|
)
|
|
(2
|
)
|
|||
|
Other comprehensive income (loss), net of tax
|
|
—
|
|
|
(41
|
)
|
|
48
|
|
|||
|
Comprehensive income (loss)
|
|
47
|
|
|
(308
|
)
|
|
(308
|
)
|
|||
|
Less: Comprehensive income (loss) attributable to noncontrolling interest
|
|
(2
|
)
|
|
3
|
|
|
1
|
|
|||
|
Total comprehensive income (loss) attributable to Dynegy Inc.
|
|
$
|
49
|
|
|
$
|
(311
|
)
|
|
$
|
(309
|
)
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
|
2015
|
|
2014
|
|
2013
|
||||||
|
CASH FLOWS FROM OPERATING ACTIVITIES:
|
|
|
|
|
|
|
||||||
|
Net income (loss)
|
|
$
|
47
|
|
|
$
|
(267
|
)
|
|
$
|
(356
|
)
|
|
Adjustments to reconcile net loss to net cash flows from operating activities:
|
|
|
|
|
|
|
||||||
|
Depreciation expense
|
|
587
|
|
|
247
|
|
|
216
|
|
|||
|
Loss on extinguishment of debt
|
|
—
|
|
|
—
|
|
|
11
|
|
|||
|
Non-cash interest expense
|
|
38
|
|
|
21
|
|
|
2
|
|
|||
|
Amortization of intangibles
|
|
(11
|
)
|
|
45
|
|
|
251
|
|
|||
|
Impairment
|
|
99
|
|
|
—
|
|
|
—
|
|
|||
|
Risk management activities
|
|
(130
|
)
|
|
26
|
|
|
38
|
|
|||
|
(Gain) loss on sale of assets, net
|
|
1
|
|
|
(18
|
)
|
|
(2
|
)
|
|||
|
Earnings from unconsolidated investments
|
|
(1
|
)
|
|
—
|
|
|
—
|
|
|||
|
Deferred income taxes
|
|
(477
|
)
|
|
(1
|
)
|
|
(56
|
)
|
|||
|
Change in value of common stock warrants
|
|
(54
|
)
|
|
40
|
|
|
1
|
|
|||
|
Other
|
|
51
|
|
|
35
|
|
|
14
|
|
|||
|
Changes in working capital:
|
|
|
|
|
|
|
||||||
|
Accounts receivable, net
|
|
(64
|
)
|
|
161
|
|
|
(75
|
)
|
|||
|
Inventory
|
|
(119
|
)
|
|
(20
|
)
|
|
24
|
|
|||
|
Prepayments and other current assets
|
|
84
|
|
|
22
|
|
|
48
|
|
|||
|
Accounts payable and accrued liabilities
|
|
90
|
|
|
(131
|
)
|
|
71
|
|
|||
|
Distributions from unconsolidated investments
|
|
3
|
|
|
—
|
|
|
—
|
|
|||
|
Changes in restricted cash
|
|
(28
|
)
|
|
—
|
|
|
—
|
|
|||
|
Changes in non-current assets
|
|
(27
|
)
|
|
(4
|
)
|
|
(12
|
)
|
|||
|
Changes in non-current liabilities
|
|
5
|
|
|
7
|
|
|
—
|
|
|||
|
Net cash provided by operating activities
|
|
94
|
|
|
163
|
|
|
175
|
|
|||
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
|
|
|
|
|
|
||||||
|
Capital expenditures
|
|
(275
|
)
|
|
(132
|
)
|
|
(98
|
)
|
|||
|
Proceeds from asset sales, net
|
|
—
|
|
|
18
|
|
|
3
|
|
|||
|
(Increase) decrease in restricted cash
|
|
5,148
|
|
|
(5,148
|
)
|
|
335
|
|
|||
|
Acquisitions, net of cash acquired/divestitures
|
|
(6,078
|
)
|
|
—
|
|
|
234
|
|
|||
|
Distributions from unconsolidated affiliates
|
|
8
|
|
|
—
|
|
|
—
|
|
|||
|
Other investing
|
|
3
|
|
|
—
|
|
|
—
|
|
|||
|
Net cash provided by (used in) investing activities
|
|
(1,194
|
)
|
|
(5,262
|
)
|
|
474
|
|
|||
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
|
|
|
|
|
|
||||||
|
Proceeds from long-term borrowings
|
|
97
|
|
|
5,112
|
|
|
1,768
|
|
|||
|
Proceeds from issuance of preferred stock
|
|
—
|
|
|
400
|
|
|
—
|
|
|||
|
Proceeds from issuance of common stock
|
|
—
|
|
|
744
|
|
|
—
|
|
|||
|
Repayments of borrowings, including debt extinguishment costs
|
|
(31
|
)
|
|
(14
|
)
|
|
(1,917
|
)
|
|||
|
Financing costs from debt issuance
|
|
(31
|
)
|
|
(57
|
)
|
|
—
|
|
|||
|
Financing costs from equity issuance
|
|
(6
|
)
|
|
(38
|
)
|
|
—
|
|
|||
|
Dividends paid
|
|
(23
|
)
|
|
—
|
|
|
—
|
|
|||
|
Interest rate swap settlement payments
|
|
(17
|
)
|
|
(18
|
)
|
|
(5
|
)
|
|||
|
Repurchase of common stock
|
|
(250
|
)
|
|
—
|
|
|
—
|
|
|||
|
Other financing
|
|
(4
|
)
|
|
(3
|
)
|
|
—
|
|
|||
|
Net cash provided by (used in) financing activities
|
|
(265
|
)
|
|
6,126
|
|
|
(154
|
)
|
|||
|
Net increase (decrease) in cash and cash equivalents
|
|
(1,365
|
)
|
|
1,027
|
|
|
495
|
|
|||
|
Cash and cash equivalents, beginning of period
|
|
1,870
|
|
|
843
|
|
|
348
|
|
|||
|
Cash and cash equivalents, end of period
|
|
$
|
505
|
|
|
$
|
1,870
|
|
|
$
|
843
|
|
|
|
Preferred Stock
|
|
Common Stock
|
|
Additional Paid-In Capital
|
|
AOCI
|
|
Accumulated Deficit
|
|
Total Controlling Interests
|
|
Noncontrolling Interest
|
|
Total
|
||||||||||||||||
|
December 31, 2012
|
$
|
—
|
|
|
$
|
1
|
|
|
$
|
2,598
|
|
|
$
|
11
|
|
|
$
|
(107
|
)
|
|
$
|
2,503
|
|
|
$
|
—
|
|
|
$
|
2,503
|
|
|
Net loss
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(356
|
)
|
|
(356
|
)
|
|
—
|
|
|
(356
|
)
|
||||||||
|
Other comprehensive income, net of tax
|
—
|
|
|
—
|
|
|
—
|
|
|
47
|
|
|
—
|
|
|
47
|
|
|
1
|
|
|
48
|
|
||||||||
|
Share-based compensation expense, net of tax
|
—
|
|
|
—
|
|
|
14
|
|
|
—
|
|
|
—
|
|
|
14
|
|
|
—
|
|
|
14
|
|
||||||||
|
Options exercised
|
—
|
|
|
—
|
|
|
2
|
|
|
—
|
|
|
—
|
|
|
2
|
|
|
—
|
|
|
2
|
|
||||||||
|
AER Acquisition
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(4
|
)
|
|
(4
|
)
|
||||||||
|
December 31, 2013
|
—
|
|
|
1
|
|
|
2,614
|
|
|
58
|
|
|
(463
|
)
|
|
2,210
|
|
|
(3
|
)
|
|
2,207
|
|
||||||||
|
Net income (loss)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(273
|
)
|
|
(273
|
)
|
|
6
|
|
|
(267
|
)
|
||||||||
|
Other comprehensive loss, net of tax
|
—
|
|
|
—
|
|
|
—
|
|
|
(38
|
)
|
|
—
|
|
|
(38
|
)
|
|
(3
|
)
|
|
(41
|
)
|
||||||||
|
Share-based compensation expense, net of tax
|
—
|
|
|
—
|
|
|
17
|
|
|
—
|
|
|
—
|
|
|
17
|
|
|
—
|
|
|
17
|
|
||||||||
|
Options exercised
|
—
|
|
|
—
|
|
|
1
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|
—
|
|
|
1
|
|
||||||||
|
Issuance of new equity interests (Note 17)
|
400
|
|
|
—
|
|
|
706
|
|
|
—
|
|
|
—
|
|
|
1,106
|
|
|
—
|
|
|
1,106
|
|
||||||||
|
December 31, 2014
|
400
|
|
|
1
|
|
|
3,338
|
|
|
20
|
|
|
(736
|
)
|
|
3,023
|
|
|
—
|
|
|
3,023
|
|
||||||||
|
Net income (loss)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
50
|
|
|
50
|
|
|
(3
|
)
|
|
47
|
|
||||||||
|
Equity issuance for acquisition, net (Note 17)
|
—
|
|
|
—
|
|
|
99
|
|
|
—
|
|
|
—
|
|
|
99
|
|
|
—
|
|
|
99
|
|
||||||||
|
Other comprehensive income (loss), net of tax
|
—
|
|
|
—
|
|
|
—
|
|
|
(1
|
)
|
|
—
|
|
|
(1
|
)
|
|
1
|
|
|
—
|
|
||||||||
|
Share-based compensation expense, net of tax
|
—
|
|
|
—
|
|
|
22
|
|
|
—
|
|
|
—
|
|
|
22
|
|
|
—
|
|
|
22
|
|
||||||||
|
Options exercised
|
—
|
|
|
—
|
|
|
1
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|
—
|
|
|
1
|
|
||||||||
|
Dividends paid
|
—
|
|
|
—
|
|
|
(23
|
)
|
|
—
|
|
|
—
|
|
|
(23
|
)
|
|
—
|
|
|
(23
|
)
|
||||||||
|
Repurchases of common stock (Note 17)
|
—
|
|
|
—
|
|
|
(250
|
)
|
|
—
|
|
|
—
|
|
|
(250
|
)
|
|
—
|
|
|
(250
|
)
|
||||||||
|
December 31, 2015
|
$
|
400
|
|
|
$
|
1
|
|
|
$
|
3,187
|
|
|
$
|
19
|
|
|
$
|
(686
|
)
|
|
$
|
2,921
|
|
|
$
|
(2
|
)
|
|
$
|
2,919
|
|
|
Asset Group
|
|
Range of
Years
|
|
Power generation
|
|
2 to 36
|
|
Buildings and improvements
|
|
2 to 40
|
|
Office and other equipment
|
|
3 to 20
|
|
•
|
Step one—Identify potential impairment by comparing the fair value of a reporting unit to the book value, including goodwill. If the fair value exceeds book value, the goodwill of the reporting unit is not considered impaired. If the book value exceeds fair value, proceed to step two.
|
|
•
|
Step two—Compare the implied fair value of the reporting unit’s goodwill to the book value of the reporting unit’s goodwill. If the book value of goodwill exceeds the implied fair value, an impairment charge is recognized for the excess.
|
|
|
|
Year Ended December 31,
|
||||||
|
(amounts in millions)
|
|
2015
|
|
2014
|
||||
|
Balance at beginning of year
|
|
$
|
224
|
|
|
$
|
181
|
|
|
Accretion expense
|
|
21
|
|
|
12
|
|
||
|
Liabilities incurred
|
|
4
|
|
|
—
|
|
||
|
Liabilities settled
|
|
(4
|
)
|
|
(2
|
)
|
||
|
Revision of previous estimate (1)
|
|
(57
|
)
|
|
33
|
|
||
|
Acquisitions (2)
|
|
92
|
|
|
—
|
|
||
|
Balance at end of year
|
|
$
|
280
|
|
|
$
|
224
|
|
|
(1)
|
During 2015, we revised our ARO downward by
$57 million
based on management’s review and assessment of CCR compliance timing and site-specific analysis. During 2014, we revised our ARO upward by
$33 million
based on observed trends in Illinois, primarily related to CCR surface impoundment closures and landfills in accordance with the standards used in the industry.
|
|
(2)
|
As a result of the Acquisitions in April 2015, the associated AROs were assumed.
|
|
•
|
Level 1—Quoted prices are available in active markets for identical assets or liabilities as of the reporting date. Active markets are those in which transactions for the asset or liability occur in sufficient frequency and volume to provide pricing information on an ongoing basis. Level 1 primarily consists of financial instruments such as exchange-traded derivatives, listed equities and U.S. government treasury securities.
|
|
•
|
Level 2—Pricing inputs are other than quoted prices in active markets included in Level 1, which are either directly or indirectly observable as of the reporting date. Level 2 includes those financial instruments that are valued using industry-standard models or other valuation methodologies in which substantially all assumptions are observable in the marketplace throughout the full term of the instrument, and can be derived from observable data or are supported by observable levels at which transactions are executed in the marketplace. Instruments in this category include non-exchange-traded derivatives such as over the counter forwards, options and swaps.
|
|
•
|
Level 3—Pricing inputs include significant inputs that are generally less observable from objective sources. These inputs may be used with internally developed methodologies that result in management’s best estimate of fair value. Level 3
|
|
(amounts in millions)
|
|
EquiPower Acquisition
|
|
Duke Midwest Acquisition
|
|
Total
|
||||||
|
Cash
|
|
$
|
3,350
|
|
|
$
|
2,800
|
|
|
$
|
6,150
|
|
|
Equity instruments (3,460,053 common shares of Dynegy)
|
|
105
|
|
|
—
|
|
|
105
|
|
|||
|
Net working capital adjustment
|
|
206
|
|
|
(9
|
)
|
|
197
|
|
|||
|
Fair value of total consideration transferred
|
|
$
|
3,661
|
|
|
$
|
2,791
|
|
|
$
|
6,452
|
|
|
|
|
|
|
|
|
|
||||||
|
Cash
|
|
$
|
267
|
|
|
$
|
—
|
|
|
$
|
267
|
|
|
Accounts receivable
|
|
49
|
|
|
127
|
|
|
176
|
|
|||
|
Inventory
|
|
167
|
|
|
105
|
|
|
272
|
|
|||
|
Assets from risk management activities (including current portion of $4 million and $30 million, respectively)
|
|
4
|
|
|
33
|
|
|
37
|
|
|||
|
Prepayments and other current assets
|
|
32
|
|
|
69
|
|
|
101
|
|
|||
|
Property, plant and equipment
|
|
2,773
|
|
|
2,734
|
|
|
5,507
|
|
|||
|
Investment in unconsolidated affiliate
|
|
200
|
|
|
—
|
|
|
200
|
|
|||
|
Intangible assets (including current portion of $67 million and $36 million, respectively)
|
|
111
|
|
|
84
|
|
|
195
|
|
|||
|
Other long-term assets
|
|
28
|
|
|
35
|
|
|
63
|
|
|||
|
Total assets acquired
|
|
3,631
|
|
|
3,187
|
|
|
6,818
|
|
|||
|
|
|
|
|
|
|
|
||||||
|
Accounts payable
|
|
27
|
|
|
97
|
|
|
124
|
|
|||
|
Accrued liabilities and other current liabilities
|
|
22
|
|
|
10
|
|
|
32
|
|
|||
|
Debt, current portion
|
|
39
|
|
|
—
|
|
|
39
|
|
|||
|
Liabilities from risk management activities (including current portion of $41 million and zero, respectively)
|
|
57
|
|
|
107
|
|
|
164
|
|
|||
|
Asset retirement obligations
|
|
43
|
|
|
49
|
|
|
92
|
|
|||
|
Intangible liabilities (including current portion of $24 million and $58 million, respectively)
|
|
73
|
|
|
93
|
|
|
166
|
|
|||
|
Deferred income taxes, net
|
|
506
|
|
|
—
|
|
|
506
|
|
|||
|
Other long-term liabilities
|
|
—
|
|
|
40
|
|
|
40
|
|
|||
|
Total liabilities assumed
|
|
767
|
|
|
396
|
|
|
1,163
|
|
|||
|
Identifiable net assets acquired
|
|
2,864
|
|
|
2,791
|
|
|
5,655
|
|
|||
|
Goodwill
|
|
797
|
|
|
—
|
|
|
797
|
|
|||
|
Net assets acquired
|
|
$
|
3,661
|
|
|
$
|
2,791
|
|
|
$
|
6,452
|
|
|
|
|
Year Ended December 31,
|
||||||
|
(amounts in millions)
|
|
2015
|
|
2014
|
||||
|
Revenues
|
|
$
|
4,860
|
|
|
$
|
5,574
|
|
|
Net income (loss)
|
|
$
|
308
|
|
|
$
|
(613
|
)
|
|
Net income (loss) attributable to noncontrolling interest
|
|
$
|
(3
|
)
|
|
$
|
6
|
|
|
Net income (loss) attributable to Dynegy Inc.
|
|
$
|
311
|
|
|
$
|
(619
|
)
|
|
Contract Type
|
|
Quantity
|
|
Unit of Measure
|
|
Fair Value (1)
|
|||
|
(dollars and quantities in millions)
|
|
Purchases (Sales)
|
|
|
|
Asset (Liability)
|
|||
|
Commodity contracts:
|
|
|
|
|
|
|
|||
|
Electricity derivatives (2)
|
|
(45
|
)
|
|
MWh
|
|
$
|
(1
|
)
|
|
Electricity basis derivatives (3)
|
|
(29
|
)
|
|
MWh
|
|
$
|
24
|
|
|
Natural gas derivatives (2)
|
|
305
|
|
|
MMBtu
|
|
$
|
(143
|
)
|
|
Natural gas basis derivatives
|
|
69
|
|
|
MMBtu
|
|
$
|
(7
|
)
|
|
Diesel fuel
|
|
3
|
|
|
Gallon
|
|
$
|
(4
|
)
|
|
Coal derivatives (4)
|
|
—
|
|
|
Metric Ton
|
|
$
|
(23
|
)
|
|
Interest rate swaps
|
|
777
|
|
|
U.S. Dollar
|
|
$
|
(42
|
)
|
|
Common stock warrants (5)
|
|
16
|
|
|
Warrant
|
|
$
|
(7
|
)
|
|
(1)
|
Includes both asset and liability risk management positions, but excludes margin and collateral netting of
$106 million
.
|
|
(2)
|
Mainly comprised of swaps, options and physical forwards.
|
|
(3)
|
Comprised of FTRs and swaps.
|
|
(4)
|
Our net position rounds to less than
1 million
tons.
|
|
(5)
|
Each warrant is convertible into
one
share of Dynegy common stock.
|
|
|
|
|
|
|
December 31, 2015
|
||||||||||||||
|
|
|
|
|
|
|
|
Gross amounts offset in the balance sheet
|
|
|
||||||||||
|
Contract Type
|
|
Balance Sheet Location
|
|
Gross Fair Value
|
|
Contract Netting
|
|
Collateral or Margin Received or Paid
|
|
Net Fair Value
|
|||||||||
|
(amounts in millions)
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Derivative assets:
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
|
Commodity contracts
|
|
Assets from risk management activities
|
|
$
|
403
|
|
|
$
|
(285
|
)
|
|
$
|
|
|
|
$
|
118
|
|
|
|
Total derivative assets
|
|
|
|
$
|
403
|
|
|
$
|
(285
|
)
|
|
$
|
—
|
|
|
$
|
118
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Derivative liabilities:
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
|
Commodity contracts
|
|
Liabilities from risk management activities
|
|
$
|
(557
|
)
|
|
$
|
285
|
|
|
$
|
106
|
|
|
$
|
(166
|
)
|
|
|
Interest rate contracts
|
|
Liabilities from risk management activities
|
|
(42
|
)
|
|
—
|
|
|
—
|
|
|
(42
|
)
|
||||
|
|
Common stock warrants
|
|
Other long-term liabilities
|
|
(7
|
)
|
|
—
|
|
|
—
|
|
|
(7
|
)
|
||||
|
|
Total derivative liabilities
|
|
|
|
$
|
(606
|
)
|
|
$
|
285
|
|
|
$
|
106
|
|
|
$
|
(215
|
)
|
|
Total derivatives
|
|
|
|
$
|
(203
|
)
|
|
$
|
|
|
|
$
|
106
|
|
|
$
|
(97
|
)
|
|
|
|
|
|
|
|
December 31, 2014
|
||||||||||||||
|
|
|
|
|
|
|
|
Gross amounts offset in the balance sheet
|
|
|
||||||||||
|
Contract Type
|
|
Balance Sheet Location
|
|
Gross Fair Value
|
|
Contract Netting
|
|
Collateral or Margin Received or Paid
|
|
Net Fair Value
|
|||||||||
|
(amounts in millions)
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Derivative assets:
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
|
Commodity contracts
|
|
Assets from risk management activities
|
|
$
|
115
|
|
|
$
|
(35
|
)
|
|
$
|
|
|
|
$
|
80
|
|
|
|
Total derivative assets
|
|
|
|
$
|
115
|
|
|
$
|
(35
|
)
|
|
$
|
—
|
|
|
$
|
80
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Derivative liabilities:
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
|
Commodity contracts
|
|
Liabilities from risk management activities
|
|
$
|
(163
|
)
|
|
$
|
35
|
|
|
$
|
9
|
|
|
$
|
(119
|
)
|
|
|
Interest rate contracts
|
|
Liabilities from risk management activities
|
|
(44
|
)
|
|
—
|
|
|
—
|
|
|
(44
|
)
|
||||
|
|
Common stock warrants
|
|
Other long-term liabilities
|
|
(61
|
)
|
|
—
|
|
|
—
|
|
|
(61
|
)
|
||||
|
|
Total derivative liabilities
|
|
|
|
$
|
(268
|
)
|
|
$
|
35
|
|
|
$
|
9
|
|
|
$
|
(224
|
)
|
|
Total derivatives
|
|
|
|
$
|
(153
|
)
|
|
$
|
|
|
|
$
|
9
|
|
|
$
|
(144
|
)
|
|
|
Location on balance sheet
|
|
December 31, 2015
|
|
December 31, 2014
|
||||
|
(amounts in millions)
|
|
|
|
|
||||
|
Gross collateral posted with counterparties
|
|
$
|
162
|
|
|
$
|
49
|
|
|
Less: Collateral netted against risk management liabilities
|
|
106
|
|
|
9
|
|
||
|
Net collateral within Prepayments and other current assets
|
|
$
|
56
|
|
|
$
|
40
|
|
|
Derivatives Not Designated as Hedges
|
|
Location of Gain (Loss) Recognized in Income on Derivatives
|
|
Year Ended December 31,
|
||||||||||
|
|
|
2015
|
|
2014
|
|
2013
|
||||||||
|
(amounts in millions)
|
|
|
|
|
|
|
|
|
||||||
|
Commodity contracts
|
|
Revenues
|
|
$
|
194
|
|
|
$
|
(183
|
)
|
|
$
|
(101
|
)
|
|
Interest rate contracts
|
|
Interest expense
|
|
$
|
(15
|
)
|
|
$
|
(15
|
)
|
|
$
|
(7
|
)
|
|
Common stock warrants
|
|
Other income (expense), net
|
|
$
|
54
|
|
|
$
|
(40
|
)
|
|
$
|
(1
|
)
|
|
|
|
Fair Value as of December 31, 2015
|
||||||||||||||
|
(amounts in millions)
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||
|
Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Assets from commodity risk management activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Electricity derivatives
|
|
$
|
—
|
|
|
$
|
308
|
|
|
$
|
40
|
|
|
$
|
348
|
|
|
Natural gas derivatives
|
|
—
|
|
|
40
|
|
|
2
|
|
|
42
|
|
||||
|
Coal derivatives
|
|
—
|
|
|
10
|
|
|
3
|
|
|
13
|
|
||||
|
Total assets from commodity risk management activities
|
|
$
|
—
|
|
|
$
|
358
|
|
|
$
|
45
|
|
|
$
|
403
|
|
|
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Liabilities from commodity risk management activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Electricity derivatives
|
|
$
|
—
|
|
|
$
|
(267
|
)
|
|
$
|
(58
|
)
|
|
$
|
(325
|
)
|
|
Natural gas derivatives
|
|
—
|
|
|
(158
|
)
|
|
(34
|
)
|
|
(192
|
)
|
||||
|
Diesel fuel derivatives
|
|
—
|
|
|
(4
|
)
|
|
—
|
|
|
(4
|
)
|
||||
|
Coal derivatives
|
|
—
|
|
|
(35
|
)
|
|
(1
|
)
|
|
(36
|
)
|
||||
|
Total liabilities from commodity risk management activities
|
|
—
|
|
|
(464
|
)
|
|
(93
|
)
|
|
(557
|
)
|
||||
|
Liabilities from interest rate contracts
|
|
—
|
|
|
(42
|
)
|
|
—
|
|
|
(42
|
)
|
||||
|
Liabilities from outstanding common stock warrants
|
|
(7
|
)
|
|
—
|
|
|
—
|
|
|
(7
|
)
|
||||
|
Total liabilities
|
|
$
|
(7
|
)
|
|
$
|
(506
|
)
|
|
$
|
(93
|
)
|
|
$
|
(606
|
)
|
|
|
|
Fair Value as of December 31, 2014
|
||||||||||||||
|
(amounts in millions)
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||
|
Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Assets from commodity risk management activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Electricity derivatives
|
|
$
|
—
|
|
|
$
|
88
|
|
|
$
|
22
|
|
|
$
|
110
|
|
|
Natural gas derivatives
|
|
—
|
|
|
3
|
|
|
—
|
|
|
3
|
|
||||
|
Emissions derivatives
|
|
—
|
|
|
2
|
|
|
—
|
|
|
2
|
|
||||
|
Total assets from commodity risk management activities
|
|
$
|
—
|
|
|
$
|
93
|
|
|
$
|
22
|
|
|
$
|
115
|
|
|
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Liabilities from commodity risk management activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Electricity derivatives
|
|
$
|
—
|
|
|
$
|
(27
|
)
|
|
$
|
(26
|
)
|
|
$
|
(53
|
)
|
|
Natural gas derivatives
|
|
—
|
|
|
(100
|
)
|
|
—
|
|
|
(100
|
)
|
||||
|
Diesel fuel derivatives
|
|
—
|
|
|
(6
|
)
|
|
—
|
|
|
(6
|
)
|
||||
|
Crude oil derivatives
|
|
—
|
|
|
(3
|
)
|
|
—
|
|
|
(3
|
)
|
||||
|
Coal derivatives
|
|
—
|
|
|
(1
|
)
|
|
—
|
|
|
(1
|
)
|
||||
|
Total liabilities from commodity risk management activities
|
|
—
|
|
|
(137
|
)
|
|
(26
|
)
|
|
(163
|
)
|
||||
|
Liabilities from interest rate contracts
|
|
—
|
|
|
(44
|
)
|
|
—
|
|
|
(44
|
)
|
||||
|
Liabilities from outstanding common stock warrants
|
|
(61
|
)
|
|
—
|
|
|
—
|
|
|
(61
|
)
|
||||
|
Total liabilities
|
|
$
|
(61
|
)
|
|
$
|
(181
|
)
|
|
$
|
(26
|
)
|
|
$
|
(268
|
)
|
|
Transaction Type
|
|
Quantity
|
|
Unit of Measure
|
|
Net Fair Value
|
|
Valuation Technique
|
|
Significant Unobservable Inputs
|
|
Significant Unobservable Inputs Range
|
|||
|
(dollars in millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Electricity derivatives:
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Forward contracts—power (1)
|
|
(4
|
)
|
|
Million MWh
|
|
$
|
(11
|
)
|
|
Basis spread + liquid location
|
|
Basis spread
|
|
$5.00 - $7.00
|
|
FTRs
|
|
24
|
|
|
Million MWh
|
|
$
|
(7
|
)
|
|
Historical congestion
|
|
Forward price
|
|
$0 - $1.00
|
|
Natural gas derivatives (1)
|
|
96
|
|
|
Million MMBtu
|
|
$
|
(32
|
)
|
|
Illiquid location fixed price
|
|
Forward price
|
|
$1.40 - $1.70
|
|
Coal derivatives (1)
|
|
—
|
|
|
Thousand Tons
|
|
$
|
2
|
|
|
Illiquid location fixed price
|
|
Forward price
|
|
$4.35 - $5.35
|
|
(1)
|
Represents forward financial and physical transactions at illiquid pricing locations.
|
|
|
|
Year Ended December 31, 2015
|
||||||||||||||||||
|
(amounts in millions)
|
|
Electricity
Derivatives |
|
Natural Gas Derivatives
|
|
Heat Rate Derivatives
|
|
Coal Derivatives
|
|
Total
|
||||||||||
|
Balance at December 31, 2014
|
|
$
|
(4
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(4
|
)
|
|
Total gains included in earnings
|
|
39
|
|
|
3
|
|
|
—
|
|
|
—
|
|
|
42
|
|
|||||
|
Settlements (1)
|
|
1
|
|
|
28
|
|
|
9
|
|
|
(2
|
)
|
|
36
|
|
|||||
|
Acquisitions
|
|
(54
|
)
|
|
(63
|
)
|
|
(9
|
)
|
|
4
|
|
|
(122
|
)
|
|||||
|
Balance at December 31, 2015
|
|
$
|
(18
|
)
|
|
$
|
(32
|
)
|
|
$
|
—
|
|
|
$
|
2
|
|
|
$
|
(48
|
)
|
|
Unrealized gains relating to instruments held as of December 31, 2015
|
|
$
|
39
|
|
|
$
|
3
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
42
|
|
|
|
|
Year Ended December 31, 2014
|
||||||||||||||||||
|
(amounts in millions)
|
|
Electricity
Derivatives
|
|
Natural Gas Derivatives
|
|
Heat Rate Derivatives
|
|
Coal Derivatives
|
|
Total
|
||||||||||
|
Balance at December 31, 2013
|
|
$
|
11
|
|
|
$
|
—
|
|
|
$
|
(1
|
)
|
|
$
|
—
|
|
|
$
|
10
|
|
|
Total gains (losses) included in earnings
|
|
(9
|
)
|
|
—
|
|
|
1
|
|
|
—
|
|
|
(8
|
)
|
|||||
|
Settlements (1)
|
|
(6
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(6
|
)
|
|||||
|
Balance at December 31, 2014
|
|
$
|
(4
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(4
|
)
|
|
Unrealized gains (losses) relating to instruments held as of December 31, 2014
|
|
$
|
(9
|
)
|
|
$
|
—
|
|
|
$
|
1
|
|
|
$
|
—
|
|
|
$
|
(8
|
)
|
|
|
|
Year Ended December 31, 2013
|
||||||||||||||||||
|
(amounts in millions)
|
|
Electricity Derivatives
|
|
Natural Gas Derivatives
|
|
Heat Rate Derivatives
|
|
Coal Derivatives
|
|
Total
|
||||||||||
|
Balance at December 31, 2012
|
|
$
|
5
|
|
|
$
|
—
|
|
|
$
|
2
|
|
|
$
|
—
|
|
|
$
|
7
|
|
|
Total gains (losses) included in earnings
|
|
(4
|
)
|
|
—
|
|
|
1
|
|
|
—
|
|
|
(3
|
)
|
|||||
|
Settlements (1)
|
|
(6
|
)
|
|
—
|
|
|
(3
|
)
|
|
—
|
|
|
(9
|
)
|
|||||
|
AER Acquisition
|
|
16
|
|
|
—
|
|
|
(1
|
)
|
|
—
|
|
|
15
|
|
|||||
|
Balance at December 31, 2013
|
|
$
|
11
|
|
|
$
|
—
|
|
|
$
|
(1
|
)
|
|
$
|
—
|
|
|
$
|
10
|
|
|
Unrealized gains (losses) relating to instruments held as of December 31, 2013
|
|
$
|
(4
|
)
|
|
$
|
—
|
|
|
$
|
1
|
|
|
$
|
—
|
|
|
$
|
(3
|
)
|
|
(1)
|
For purposes of these tables, we define settlements as the beginning of period fair value of contracts that settled during the period.
|
|
|
|
December 31, 2015
|
|
December 31, 2014
|
||||||||||||
|
(amounts in millions)
|
|
Carrying
Amount
|
|
Fair
Value
|
|
Carrying
Amount
|
|
Fair
Value
|
||||||||
|
Dynegy Inc.:
|
|
|
|
|
|
|
|
|
||||||||
|
6.75% Senior Notes, due 2019 (2)(6)
|
|
$
|
(2,100
|
)
|
|
$
|
(1,985
|
)
|
|
$
|
(2,100
|
)
|
|
$
|
(2,132
|
)
|
|
Tranche B-2 Term Loan, due 2020 (1)(2)
|
|
$
|
(778
|
)
|
|
$
|
(754
|
)
|
|
$
|
(785
|
)
|
|
$
|
(775
|
)
|
|
7.375% Senior Notes, due 2022 (2)(6)
|
|
$
|
(1,750
|
)
|
|
$
|
(1,531
|
)
|
|
$
|
(1,750
|
)
|
|
$
|
(1,777
|
)
|
|
5.875% Senior Notes, due 2023 (2)
|
|
$
|
(500
|
)
|
|
$
|
(404
|
)
|
|
$
|
(500
|
)
|
|
$
|
(475
|
)
|
|
7.625% Senior Notes, due 2024 (2)(6)
|
|
$
|
(1,250
|
)
|
|
$
|
(1,078
|
)
|
|
$
|
(1,250
|
)
|
|
$
|
(1,272
|
)
|
|
Inventory financing agreements (2)
|
|
$
|
(136
|
)
|
|
$
|
(136
|
)
|
|
$
|
(23
|
)
|
|
$
|
(23
|
)
|
|
Equipment financing agreements (7)
|
|
$
|
(61
|
)
|
|
$
|
(61
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Interest rate derivatives (2)
|
|
$
|
(42
|
)
|
|
$
|
(42
|
)
|
|
$
|
(44
|
)
|
|
$
|
(44
|
)
|
|
Commodity-based derivative contracts (3)
|
|
$
|
(154
|
)
|
|
$
|
(154
|
)
|
|
$
|
(48
|
)
|
|
$
|
(48
|
)
|
|
Common stock warrants (4)
|
|
$
|
(7
|
)
|
|
$
|
(7
|
)
|
|
$
|
(61
|
)
|
|
$
|
(61
|
)
|
|
Genco:
|
|
|
|
|
|
|
|
|
||||||||
|
7.00% Senior Notes Series H, due 2018 (2)(5)
|
|
$
|
(276
|
)
|
|
$
|
(204
|
)
|
|
$
|
(268
|
)
|
|
$
|
(264
|
)
|
|
6.30% Senior Notes Series I, due 2020 (2)(5)
|
|
$
|
(213
|
)
|
|
$
|
(148
|
)
|
|
$
|
(206
|
)
|
|
$
|
(208
|
)
|
|
7.95% Senior Notes Series F, due 2032 (2)(5)
|
|
$
|
(225
|
)
|
|
$
|
(162
|
)
|
|
$
|
(224
|
)
|
|
$
|
(241
|
)
|
|
(1)
|
Carrying amount includes an unamortized discount of
$2 million
and
$3 million
as of
December 31, 2015 and 2014
, respectively. Please read
Note 13—Debt
for further discussion.
|
|
(2)
|
The fair values of these financial instruments are classified as Level 2 within the fair value hierarchy levels.
|
|
(3)
|
Carrying amount of commodity-based derivative contracts excludes
$106 million
and
$9 million
of cash posted as collateral, as of
December 31, 2015 and 2014
, respectively.
|
|
(4)
|
The fair value of the common stock warrants is classified as Level 1 within the fair value hierarchy levels.
|
|
(5)
|
Combined carrying amounts as of
December 31, 2015 and 2014
include unamortized discounts of
$111 million
and
$127 million
, respectively. Please read
Note 13—Debt
for further discussion.
|
|
(6)
|
At December 31, 2014, these debt agreements were held by Dynegy Finance I, Inc. and Dynegy Finance II, Inc. Upon the closing of the Acquisitions, the Dynegy Finance I and Dynegy Finance II notes were exchanged for an equal aggregate principal amount of notes with the same terms issued by Dynegy (the “Notes”).
|
|
(7)
|
Carrying amounts for the equipment financing agreements include unamortized discounts of
$14 million
as of
December 31, 2015
. In addition, the fair value is classified as Level 3 within the fair value hierarchy levels.
|
|
|
|
Year Ended December 31,
|
||||||||||
|
(amounts in millions)
|
|
2015
|
|
2014
|
|
2013
|
||||||
|
Beginning of period
|
|
$
|
20
|
|
|
$
|
58
|
|
|
$
|
11
|
|
|
Other comprehensive income (loss) before reclassifications:
|
|
|
|
|
|
|
||||||
|
Actuarial gain (loss) and plan amendments (net of tax of zero, zero and $31, respectively)
|
|
3
|
|
|
(33
|
)
|
|
56
|
|
|||
|
Amounts reclassified from accumulated other comprehensive income:
|
|
|
|
|
|
|
||||||
|
Reclassification of curtailment gain included in net loss (net of tax of zero, zero, and zero, respectively) (1)
|
|
—
|
|
|
—
|
|
|
(7
|
)
|
|||
|
Amortization of unrecognized prior service credit and actuarial gain (net of tax of zero, zero and zero, respectively) (2)
|
|
(4
|
)
|
|
(5
|
)
|
|
(2
|
)
|
|||
|
Net current period other comprehensive income (loss), net of tax
|
|
(1
|
)
|
|
(38
|
)
|
|
47
|
|
|||
|
End of period (3)
|
|
$
|
19
|
|
|
$
|
20
|
|
|
$
|
58
|
|
|
(1)
|
Amount related to the DNE pension curtailment gain and was recorded in Income (loss) from discontinued operations, net of tax on our consolidated statements of operations. Please read
Note 18—Employee Compensation, Savings, Pension and Other Post-Employment Benefit Plans
for further discussion.
|
|
(2)
|
Amounts are associated with our defined benefit pension and other post-employment benefit plans and are included in the computation of net periodic pension cost. Please read
Note 18—Employee Compensation, Savings, Pension and Other Post-Employment Benefit Plans
for further discussion.
|
|
(3)
|
Includes a tax impact of
$31 million
due to remeasurements of certain of our pension and other post-employment benefit plans in 2013 that will only reverse if and when the Dynegy plans terminate.
|
|
|
|
Year Ended December 31,
|
||||||||||
|
(amounts in millions)
|
|
2015
|
|
2014
|
|
2013
|
||||||
|
Interest paid (net of amount capitalized)
|
|
$
|
491
|
|
|
$
|
120
|
|
|
$
|
92
|
|
|
Taxes paid (net of refunds)
|
|
$
|
2
|
|
|
$
|
—
|
|
|
$
|
(1
|
)
|
|
Other non-cash investing and financing activity:
|
|
|
|
|
|
|
||||||
|
Non-cash capital expenditures (1)
|
|
$
|
10
|
|
|
$
|
23
|
|
|
$
|
(3
|
)
|
|
Non-cash capital expenditures pursuant to an equipment financing agreement
|
|
$
|
61
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Acquisition consideration (2)
|
|
$
|
105
|
|
|
$
|
—
|
|
|
$
|
7
|
|
|
(1)
|
These expenditures are primarily for changes in our accruals of capital expenditures for all years presented.
|
|
(2)
|
Represents the consideration given by us for acquisitions. Please read
Note 3—Acquisitions
for further discussion.
|
|
(amounts in millions)
|
|
December 31, 2015
|
|
December 31, 2014
|
||||
|
Materials and supplies
|
|
$
|
175
|
|
|
$
|
83
|
|
|
Coal (1)
|
|
350
|
|
|
119
|
|
||
|
Fuel oil (1)
|
|
17
|
|
|
3
|
|
||
|
Emissions allowances (2)
|
|
51
|
|
|
2
|
|
||
|
Other
|
|
4
|
|
|
1
|
|
||
|
Total
|
|
$
|
597
|
|
|
$
|
208
|
|
|
(1)
|
At
December 31, 2015
, approximately
$44 million
and
$16 million
of the coal and fuel oil inventory, respectively, are part of an inventory financing agreement. At December 31, 2014, there were no amounts that were part of an inventory financing agreement. Please read
Note 13—Debt
—Brayton Point Inventory Financing for further discussion.
|
|
(2)
|
At
December 31, 2015
, a portion of this inventory was held as collateral by one of our counterparties as part of an inventory financing agreement. At December 31, 2014, there were no amounts that were part of an inventory financing agreement. Please read
Note 13—Debt
—Emissions Repurchase Agreements for further discussion.
|
|
(amounts in millions)
|
|
December 31, 2015
|
|
December 31, 2014
|
||||
|
Power generation
|
|
$
|
8,178
|
|
|
$
|
3,174
|
|
|
Buildings and improvements
|
|
956
|
|
|
457
|
|
||
|
Office and other equipment
|
|
101
|
|
|
54
|
|
||
|
Property, plant and equipment
|
|
9,235
|
|
|
3,685
|
|
||
|
Accumulated depreciation
|
|
(888
|
)
|
|
(430
|
)
|
||
|
Property, plant and equipment, net
|
|
$
|
8,347
|
|
|
$
|
3,255
|
|
|
|
|
Year Ended December 31,
|
||||||||||
|
(amounts in millions)
|
|
2015
|
|
2014
|
|
2013
|
||||||
|
Total interest costs incurred
|
|
$
|
487
|
|
|
$
|
187
|
|
|
$
|
86
|
|
|
Capitalized interest
|
|
$
|
12
|
|
|
$
|
9
|
|
|
$
|
2
|
|
|
|
|
December 31, 2015
|
|||||||||||||||||
|
(dollars in millions)
|
|
Ownership Interest
|
|
Property, Plant and Equipment
|
|
Accumulated Depreciation
|
|
Construction Work in Progress
|
|
Total
|
|||||||||
|
Miami Fort
|
|
64.0
|
%
|
|
$
|
207
|
|
|
$
|
(16
|
)
|
|
$
|
3
|
|
|
$
|
194
|
|
|
Stuart (1)
|
|
39.0
|
%
|
|
$
|
32
|
|
|
$
|
(4
|
)
|
|
$
|
20
|
|
|
$
|
48
|
|
|
Conesville (1)
|
|
40.0
|
%
|
|
$
|
61
|
|
|
$
|
(2
|
)
|
|
$
|
4
|
|
|
$
|
63
|
|
|
Zimmer
|
|
46.5
|
%
|
|
$
|
99
|
|
|
$
|
(10
|
)
|
|
$
|
11
|
|
|
$
|
100
|
|
|
Killen (1)
|
|
33.0
|
%
|
|
$
|
17
|
|
|
$
|
(1
|
)
|
|
$
|
2
|
|
|
$
|
18
|
|
|
(1)
|
Facilities not operated by Dynegy.
|
|
|
|
December 31, 2015
|
|
December 31, 2014
|
||||||||||||||||||||
|
(amounts in millions)
|
|
Gross Carrying Amount
|
|
Accumulated Amortization
|
|
Net Carrying Amount
|
|
Gross Carrying Amount
|
|
Accumulated Amortization
|
|
Net Carrying Amount
|
||||||||||||
|
Intangible Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Electricity contracts
|
|
$
|
260
|
|
|
$
|
(126
|
)
|
|
$
|
134
|
|
|
$
|
111
|
|
|
$
|
(46
|
)
|
|
$
|
65
|
|
|
Gas transport contracts
|
|
46
|
|
|
(16
|
)
|
|
30
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Total intangible assets
|
|
$
|
306
|
|
|
$
|
(142
|
)
|
|
$
|
164
|
|
|
$
|
111
|
|
|
$
|
(46
|
)
|
|
$
|
65
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Intangible Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Electricity contracts
|
|
$
|
(30
|
)
|
|
$
|
19
|
|
|
$
|
(11
|
)
|
|
$
|
(20
|
)
|
|
$
|
14
|
|
|
$
|
(6
|
)
|
|
Coal contracts
|
|
(134
|
)
|
|
82
|
|
|
(52
|
)
|
|
(41
|
)
|
|
22
|
|
|
(19
|
)
|
||||||
|
Coal transport contracts
|
|
(104
|
)
|
|
64
|
|
|
(40
|
)
|
|
(81
|
)
|
|
32
|
|
|
(49
|
)
|
||||||
|
Gas transport contracts
|
|
(64
|
)
|
|
27
|
|
|
(37
|
)
|
|
(24
|
)
|
|
17
|
|
|
(7
|
)
|
||||||
|
Total intangible liabilities
|
|
$
|
(332
|
)
|
|
$
|
192
|
|
|
$
|
(140
|
)
|
|
$
|
(166
|
)
|
|
$
|
85
|
|
|
$
|
(81
|
)
|
|
Intangible assets and liabilities, net
|
|
$
|
(26
|
)
|
|
$
|
50
|
|
|
$
|
24
|
|
|
$
|
(55
|
)
|
|
$
|
39
|
|
|
$
|
(16
|
)
|
|
|
|
Year Ended December 31,
|
||||||||||
|
(amounts in millions)
|
|
2015
|
|
2014
|
|
2013
|
||||||
|
Electricity contracts, net (1)
|
|
$
|
75
|
|
|
$
|
96
|
|
|
$
|
136
|
|
|
Coal contracts, net (2)
|
|
(60
|
)
|
|
(14
|
)
|
|
129
|
|
|||
|
Coal transport contracts (2)
|
|
(32
|
)
|
|
(29
|
)
|
|
(7
|
)
|
|||
|
Gas transport contracts (2)
|
|
6
|
|
|
(8
|
)
|
|
(7
|
)
|
|||
|
Total
|
|
$
|
(11
|
)
|
|
$
|
45
|
|
|
$
|
251
|
|
|
(1)
|
The amortization of these contracts is recognized in Revenues or Cost of sales in our consolidated statements of operations.
|
|
(2)
|
The amortization of these contracts is recognized in Cost of sales in our consolidated statements of operations.
|
|
|
|
EquiPower Acquisition
|
|
Duke Midwest Acquisition
|
||||||||||
|
(amounts in millions/months)
|
|
Gross Carrying Amount
|
|
Weighted-Average Amortization Period
|
|
Gross Carrying Amount
|
|
Weighted-Average Amortization Period
|
||||||
|
Intangible Assets:
|
|
|
|
|
|
|
|
|
||||||
|
Electricity contracts
|
|
$
|
68
|
|
|
31
|
|
|
$
|
80
|
|
|
38
|
|
|
Coal contracts
|
|
—
|
|
|
—
|
|
|
—
|
|
|
9
|
|
||
|
Gas transport contracts
|
|
43
|
|
|
28
|
|
|
4
|
|
|
19
|
|
||
|
Total intangible assets
|
|
$
|
111
|
|
|
30
|
|
|
$
|
84
|
|
|
37
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Intangible Liabilities:
|
|
|
|
|
|
|
|
|
||||||
|
Electricity contracts
|
|
$
|
—
|
|
|
—
|
|
|
$
|
(10
|
)
|
|
23
|
|
|
Coal contracts
|
|
(10
|
)
|
|
21
|
|
|
(83
|
)
|
|
27
|
|
||
|
Coal transport contracts
|
|
(23
|
)
|
|
22
|
|
|
—
|
|
|
—
|
|
||
|
Gas contracts
|
|
—
|
|
|
1
|
|
|
—
|
|
|
—
|
|
||
|
Gas transport contracts
|
|
(40
|
)
|
|
128
|
|
|
—
|
|
|
—
|
|
||
|
Total intangible liabilities
|
|
$
|
(73
|
)
|
|
81
|
|
|
$
|
(93
|
)
|
|
27
|
|
|
Total intangible assets and liabilities, net
|
|
$
|
38
|
|
|
|
|
$
|
(9
|
)
|
|
|
||
|
(amounts in millions)
|
|
December 31, 2015
|
|
December 31, 2014
|
||||
|
Dynegy Inc.:
|
|
|
|
|
||||
|
6.75% Senior Notes, due 2019 (1)
|
|
$
|
2,100
|
|
|
$
|
2,100
|
|
|
Tranche B-2 Term Loan, due 2020
|
|
780
|
|
|
788
|
|
||
|
7.375% Senior Notes, due 2022 (1)
|
|
1,750
|
|
|
1,750
|
|
||
|
5.875% Senior Notes, due 2023
|
|
500
|
|
|
500
|
|
||
|
7.625% Senior Notes, due 2024 (1)
|
|
1,250
|
|
|
1,250
|
|
||
|
Revolving Facility
|
|
—
|
|
|
—
|
|
||
|
Inventory Financing Agreements
|
|
136
|
|
|
23
|
|
||
|
Equipment Financing Agreements
|
|
75
|
|
|
—
|
|
||
|
Genco:
|
|
|
|
|
||||
|
7.00% Senior Notes Series H, due 2018
|
|
300
|
|
|
300
|
|
||
|
6.30% Senior Notes Series I, due 2020
|
|
250
|
|
|
250
|
|
||
|
7.95% Senior Notes Series F, due 2032
|
|
275
|
|
|
275
|
|
||
|
|
|
7,416
|
|
|
7,236
|
|
||
|
Unamortized discounts on debt, net
|
|
(127
|
)
|
|
(130
|
)
|
||
|
|
|
7,289
|
|
|
7,106
|
|
||
|
Less: Current maturities, including unamortized discounts, net
|
|
83
|
|
|
31
|
|
||
|
Total Long-term debt
|
|
$
|
7,206
|
|
|
$
|
7,075
|
|
|
(1)
|
At December 31, 2014, these debt agreements were held by Dynegy Finance I, Inc. and Dynegy Finance II, Inc. Upon the closing of the Acquisitions, the Dynegy Finance I and Dynegy Finance II notes were exchanged for an equal aggregate principal amount of notes with the same terms issued by Dynegy (the “Notes”).
|
|
|
|
Required Ratio
|
|
Restricted payment interest coverage ratio (1)
|
|
≥1.75
|
|
Additional indebtedness interest coverage ratio (2)
|
|
≥2.50
|
|
Additional indebtedness debt-to-capital ratio (2)
|
|
≤60%
|
|
(1)
|
As of the date of the restricted payment, as defined, the minimum ratio must have been achieved for the most recently ended four fiscal quarters and projected by management to be achieved for each of the subsequent four six-month periods.
|
|
(2)
|
Ratios must be computed on a pro forma basis considering the additional indebtedness to be incurred and the related interest expense. Other borrowings from third-party external sources are included in the definition of indebtedness and are subject to these incurrence tests.
|
|
|
|
Year Ended December 31,
|
||||||||||
|
(amounts in millions)
|
|
2015
|
|
2014
|
|
2013
|
||||||
|
Current tax expense
|
|
$
|
(3
|
)
|
|
$
|
—
|
|
|
$
|
(9
|
)
|
|
Deferred tax benefit
|
|
477
|
|
|
1
|
|
|
67
|
|
|||
|
Income tax benefit
|
|
$
|
474
|
|
|
$
|
1
|
|
|
$
|
58
|
|
|
|
|
Year Ended December 31,
|
||||||||||
|
(amounts in millions)
|
|
2015
|
|
2014
|
|
2013
|
||||||
|
Expected tax benefit at U.S. statutory rate (35%)
|
|
$
|
149
|
|
|
$
|
94
|
|
|
$
|
146
|
|
|
State taxes
|
|
68
|
|
|
—
|
|
|
3
|
|
|||
|
Permanent differences (1)
|
|
16
|
|
|
(15
|
)
|
|
2
|
|
|||
|
Valuation allowance (2)(3)(4)
|
|
271
|
|
|
(331
|
)
|
|
(22
|
)
|
|||
|
Uncertain tax position
|
|
—
|
|
|
244
|
|
|
(67
|
)
|
|||
|
Unconsolidated subsidiary adjustment
|
|
—
|
|
|
5
|
|
|
—
|
|
|||
|
Adjustment to AMT credits
|
|
(26
|
)
|
|
—
|
|
|
—
|
|
|||
|
Other
|
|
(4
|
)
|
|
4
|
|
|
(4
|
)
|
|||
|
Income tax benefit
|
|
$
|
474
|
|
|
$
|
1
|
|
|
$
|
58
|
|
|
(1)
|
Permanent items for 2015 and 2014 included an
$18 million
benefit and
$14 million
expense, respectively, for the change in the fair value of warrants during the year that were not deductible for income taxes.
|
|
(2)
|
The AER Acquisition in 2013 caused a change in the attributes and impacted our estimate of the realizability of our deferred tax assets. As a result, we recorded a
$36 million
reduction to our valuation allowance in connection with the AER Acquisition. In addition, the EquiPower Acquisition on April 1, 2015 caused a change in the attributes and impacted our estimate of the realizability of our deferred tax assets. As a result, we recorded a
$453 million
reduction to our valuation allowance.
|
|
(3)
|
Pre-tax income from components other than continuing operations provided a source of income that allowed for the reduction of the valuation allowance from continuing operations the year ended December 31, 2013.
|
|
(4)
|
On April 14, 2014, we received final notice from the Internal Revenue Service (“IRS”) that their audit of our 2012 tax year has been completed. In accordance with accounting guidance in ASC 740, Income Taxes (“ASC 740”), we recognized
$270 million
of net tax benefits for tax positions included in the 2012 tax return that had not previously met the “more likely than not” recognition threshold. These benefits were recognized in the second quarter of 2014 as a discrete item with a corresponding adjustment to the valuation allowance.
|
|
|
|
Year Ended December 31,
|
||||||
|
(amounts in millions)
|
|
2015
|
|
2014
|
||||
|
Current:
|
|
|
|
|
||||
|
Deferred tax assets:
|
|
|
|
|
||||
|
Reserves (legal, environmental and other)
|
|
$
|
—
|
|
|
$
|
5
|
|
|
Intangible contracts and other
|
|
—
|
|
|
44
|
|
||
|
Derivative contracts
|
|
—
|
|
|
28
|
|
||
|
Other
|
|
—
|
|
|
9
|
|
||
|
Subtotal
|
|
—
|
|
|
86
|
|
||
|
Less: valuation allowance
|
|
—
|
|
|
(72
|
)
|
||
|
Total current deferred tax assets
|
|
—
|
|
|
14
|
|
||
|
Deferred tax liabilities:
|
|
|
|
|
||||
|
Derivative contracts
|
|
—
|
|
|
(23
|
)
|
||
|
Other
|
|
—
|
|
|
(11
|
)
|
||
|
Total current deferred tax liabilities
|
|
—
|
|
|
(34
|
)
|
||
|
Net current deferred tax liabilities
|
|
—
|
|
|
(20
|
)
|
||
|
Non-current:
|
|
|
|
|
||||
|
Deferred tax assets:
|
|
|
|
|
||||
|
NOL carryforwards
|
|
1,533
|
|
|
1,305
|
|
||
|
AMT and state tax credit carryforwards
|
|
275
|
|
|
280
|
|
||
|
Reserves (legal, environmental and other)
|
|
17
|
|
|
6
|
|
||
|
Pension and other post-employment benefits
|
|
16
|
|
|
20
|
|
||
|
Asset retirement obligations
|
|
89
|
|
|
81
|
|
||
|
Deferred financing costs and intangible/other contracts
|
|
64
|
|
|
40
|
|
||
|
Derivative contracts
|
|
69
|
|
|
14
|
|
||
|
Other
|
|
27
|
|
|
14
|
|
||
|
Subtotal
|
|
2,090
|
|
|
1,760
|
|
||
|
Less: valuation allowance
|
|
(1,276
|
)
|
|
(1,463
|
)
|
||
|
Total non-current deferred tax assets
|
|
814
|
|
|
297
|
|
||
|
Deferred tax liabilities:
|
|
|
|
|
||||
|
Depreciation and other property differences
|
|
(738
|
)
|
|
(209
|
)
|
||
|
Deferred financing costs and power contracts
|
|
—
|
|
|
—
|
|
||
|
Investment in unconsolidated partnership
|
|
(27
|
)
|
|
—
|
|
||
|
Derivative contracts
|
|
(4
|
)
|
|
(14
|
)
|
||
|
Other
|
|
(74
|
)
|
|
(54
|
)
|
||
|
Total non-current deferred tax liabilities
|
|
(843
|
)
|
|
(277
|
)
|
||
|
Net non-current deferred tax assets (liabilities)
|
|
(29
|
)
|
|
20
|
|
||
|
Net deferred tax liability
|
|
$
|
(29
|
)
|
|
$
|
—
|
|
|
(amounts in millions)
|
|
Balance at
Beginning of
Period
|
|
Charged to
Costs and
Expenses
|
|
Charged to
Other
Accounts
|
|
Additions/
(Deductions)
|
|
Balance at End
of Period
|
|||||||
|
Year Ended December 31, 2015
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Changes in valuation allowance—continuing operations
|
|
$
|
1,535
|
|
|
(259
|
)
|
|
—
|
|
|
—
|
|
|
$
|
1,276
|
|
|
Year Ended December 31, 2014
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Changes in valuation allowance—continuing operations
|
|
$
|
1,149
|
|
|
370
|
|
|
16
|
|
|
—
|
|
|
$
|
1,535
|
|
|
Year Ended December 31, 2013
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Changes in valuation allowance—continuing operations
|
|
$
|
1,121
|
|
|
28
|
|
|
—
|
|
|
—
|
|
|
$
|
1,149
|
|
|
|
|
Year Ended December 31,
|
||||||||||
|
amounts in millions
|
|
2015
|
|
2014
|
|
2013
|
||||||
|
Unrecognized tax benefits, beginning of period
|
|
$
|
4
|
|
|
$
|
274
|
|
|
$
|
1
|
|
|
Increase based on tax positions related to the prior period
|
|
—
|
|
|
—
|
|
|
273
|
|
|||
|
Decrease due to settlements and payments
|
|
(1
|
)
|
|
(270
|
)
|
|
—
|
|
|||
|
Unrecognized tax benefits, end of period
|
|
$
|
3
|
|
|
$
|
4
|
|
|
$
|
274
|
|
|
|
|
Year Ended December 31,
|
||||||||||
|
(in millions, except per share amounts)
|
|
2015
|
|
2014
|
|
2013
|
||||||
|
Income (loss) from continuing operations
|
|
$
|
47
|
|
|
$
|
(267
|
)
|
|
$
|
(359
|
)
|
|
Less: Net income (loss) attributable to noncontrolling interest
|
|
(3
|
)
|
|
6
|
|
|
—
|
|
|||
|
Income (loss) from continuing operations attributable to Dynegy Inc.
|
|
50
|
|
|
(273
|
)
|
|
(359
|
)
|
|||
|
Less: Dividends on preferred stock
|
|
22
|
|
|
5
|
|
|
—
|
|
|||
|
Income (loss) from continuing operations attributable to Dynegy Inc. common stockholders for basic and diluted earnings (loss) per share
|
|
$
|
28
|
|
|
$
|
(278
|
)
|
|
$
|
(359
|
)
|
|
|
|
|
|
|
|
|
||||||
|
Basic weighted-average shares
|
|
125
|
|
|
105
|
|
|
100
|
|
|||
|
Effect of dilutive securities (1)
|
|
1
|
|
|
—
|
|
|
—
|
|
|||
|
Diluted weighted-average shares
|
|
126
|
|
|
105
|
|
|
100
|
|
|||
|
|
|
|
|
|
|
|
||||||
|
Basic and diluted earnings (loss) per share from continuing operations attributable to Dynegy Inc. common stockholders (1)
|
|
$
|
0.22
|
|
|
$
|
(2.65
|
)
|
|
$
|
(3.59
|
)
|
|
(1)
|
Entities with a net loss from continuing operations are prohibited from including potential common shares in the computation of diluted per share amounts. Accordingly, we have utilized the basic shares outstanding amount to calculate both basic and diluted loss per share for the
years ended December 31, 2014 and 2013
.
|
|
|
|
Year Ended December 31,
|
|||||||
|
(in millions of shares)
|
|
2015
|
|
2014
|
|
2013
|
|||
|
Stock options
|
|
0.5
|
|
|
1.4
|
|
|
1.0
|
|
|
Restricted stock units
|
|
—
|
|
|
1.0
|
|
|
0.7
|
|
|
Performance stock units
|
|
—
|
|
|
0.3
|
|
|
0.1
|
|
|
Warrants
|
|
15.6
|
|
|
15.6
|
|
|
15.6
|
|
|
Series A 5.375% mandatory convertible preferred stock
|
|
12.9
|
|
|
4.0
|
|
|
—
|
|
|
Total
|
|
29.0
|
|
|
22.3
|
|
|
17.4
|
|
|
|
Year Ended December 31, 2015
|
|||||||||||
|
|
Options (in thousands)
|
|
Weighted Average
Exercise Price
|
|
Weighted Average Remaining Contractual Life
(in years)
|
|
Aggregate Intrinsic Value
(amounts in millions) |
|||||
|
Outstanding at beginning of period
|
1,372
|
|
|
$
|
21.15
|
|
|
|
|
|
||
|
Granted
|
485
|
|
|
$
|
27.43
|
|
|
|
|
|
||
|
Exercised
|
(25
|
)
|
|
$
|
20.93
|
|
|
|
|
|
||
|
Outstanding at end of period
|
1,832
|
|
|
$
|
22.81
|
|
|
8.54
|
|
$
|
—
|
|
|
Vested and unvested expected to vest
|
1,832
|
|
|
$
|
22.81
|
|
|
8.54
|
|
$
|
—
|
|
|
Exercisable at end of period
|
945
|
|
|
$
|
20.38
|
|
|
7.27
|
|
$
|
—
|
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
|
2015
|
|
2014
|
|
2013
|
||||||
|
Dividend Yield
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Expected volatility (1)
|
|
27.70
|
%
|
|
23.96
|
%
|
|
32.79
|
%
|
|||
|
Risk-free interest rate (2)
|
|
1.64
|
%
|
|
1.61
|
%
|
|
1.05
|
%
|
|||
|
Expected option life (3)
|
|
5.5 years
|
|
|
5.5 years
|
|
|
5.5 years
|
|
|||
|
(1)
|
For the
years ended December 31, 2015 and 2014
, the expected volatility was calculated based on the historical volatilities of our stock since October 3, 2012. For the year ended December 31, 2013, the expected volatility was calculated based on
five
-year historical volatilities of the stock of comparable companies whose shares are traded using daily stock price returns equivalent to the expected term of the options.
|
|
(2)
|
The risk-free interest rate was calculated based upon observed interest rates appropriate for the term of our employee stock options.
|
|
(3)
|
Currently, we calculate the expected option life using the simplified methodology suggested by authoritative guidance issued by the SEC.
|
|
|
|
Year Ended December 31, 2015
|
|||||
|
|
|
RSUs (in thousands)
|
|
Weighted Average Grant Date Fair Value
|
|||
|
Outstanding at beginning of period
|
|
1,046
|
|
|
$
|
22.94
|
|
|
Granted
|
|
878
|
|
|
$
|
28.93
|
|
|
Vested and released
|
|
(468
|
)
|
|
$
|
22.53
|
|
|
Forfeited
|
|
(43
|
)
|
|
$
|
25.83
|
|
|
Outstanding at end of period
|
|
1,413
|
|
|
$
|
26.71
|
|
|
|
|
Year Ended December 31, 2015
|
|||||
|
|
|
PSUs (in thousands)
|
|
Weighted Average Grant Date Fair Value
|
|||
|
Outstanding at beginning of period
|
|
304
|
|
|
$
|
23.13
|
|
|
Granted
|
|
278
|
|
|
$
|
27.54
|
|
|
Vested and released
|
|
—
|
|
|
$
|
—
|
|
|
Forfeited
|
|
(6
|
)
|
|
$
|
27.07
|
|
|
Outstanding at end of period
|
|
576
|
|
|
$
|
25.22
|
|
|
•
|
Three
-year performance period;
|
|
•
|
Payout opportunity of
0
-
200
percent of target, intended to be settled in shares;
|
|
•
|
Cumulative TSR percentile ranking calculated at end of performance period and applied to the payout scale to determine the number of earned/vested PSUs; and
|
|
•
|
If absolute TSR is negative, PSU award payouts will be capped at
100 percent
of the target number of PSUs granted, regardless of relative TSR positioning.
|
|
•
|
Dynegy 401(k) Plan.
This plan and the related trust fund are established and maintained for the exclusive benefit of participating employees in the U.S. Generally, all employees of designated Dynegy subsidiaries are eligible to participate in this plan. Except for certain represented employees, employee pre-tax and Roth contributions to the plan are matched by the Company at
100 percent
, up to a maximum of
five percent
of base pay (subject to IRS limitations) and vesting in company contributions is based on years of service with
50 percent
vesting per full year of service. Effective December 2, 2013, IPH employees participate in this plan and effective January 1, 2014, EEI employees participate in this plan. This plan also allows for a discretionary contribution to eligible employee accounts for each plan year, subject to the sole discretion of the Compensation and Human Resources Committee of the Board of Directors.
No
discretionary contributions were made for any of the years in the three-year period ended
December 31, 2015
.
|
|
•
|
EquiPower 401(k) Plans
. As part of the EquiPower transaction, we acquired various 401(k) plans set forth below. Through December 31, 2015, these plans provided benefits to the former EquiPower and Brayton Point represented and non-represented employees. Effective January 1, 2016, all of these plans, except for the Brayton Point Energy LLC 401k Plan for Bargaining Employees, were merged into the Dynegy 401(k) Plan and employees who participate in these plans became eligible to participate in the Dynegy 401(k) Plan.
|
|
•
|
Kincaid Energy Services Company, LLC 401(k) Plan
|
|
•
|
Kincaid Energy Services Company, LLC 401(k) Plan for Bargaining Employees
|
|
•
|
Brayton Point Energy LLC 401k Plan
|
|
•
|
Brayton Point Energy LLC 401k Plan for Bargaining Employees
|
|
•
|
Elwood Services Company LLC 401k Plan
|
|
•
|
EquiPower Resources Corp. 401k Plan
|
|
•
|
Kincaid Energy Services Company LLC 401k Plan
|
|
•
|
Kincaid Energy Services Company LLC 401k Plan for Bargaining Employees
|
|
|
|
Pension Benefits
|
|
Other Benefits
|
||||||||||||
|
|
|
Year Ended December 31,
|
||||||||||||||
|
(amounts in millions)
|
|
2015
|
|
2014
|
|
2015
|
|
2014
|
||||||||
|
Benefit obligation, beginning of the year
|
|
$
|
408
|
|
|
$
|
390
|
|
|
$
|
95
|
|
|
$
|
81
|
|
|
Service cost
|
|
14
|
|
|
12
|
|
|
1
|
|
|
1
|
|
||||
|
Interest cost
|
|
18
|
|
|
17
|
|
|
4
|
|
|
4
|
|
||||
|
Actuarial (gain) loss
|
|
(20
|
)
|
|
40
|
|
|
(12
|
)
|
|
15
|
|
||||
|
Benefits paid
|
|
(26
|
)
|
|
(37
|
)
|
|
(5
|
)
|
|
(6
|
)
|
||||
|
Plan change
|
|
—
|
|
|
—
|
|
|
(10
|
)
|
|
—
|
|
||||
|
Settlements
|
|
—
|
|
|
(14
|
)
|
|
(1
|
)
|
|
—
|
|
||||
|
Duke Midwest Acquisition
|
|
89
|
|
|
—
|
|
|
2
|
|
|
—
|
|
||||
|
Benefit obligation, end of the year
|
|
$
|
483
|
|
|
$
|
408
|
|
|
$
|
74
|
|
|
$
|
95
|
|
|
Fair value of plan assets, beginning of the year
|
|
$
|
364
|
|
|
$
|
373
|
|
|
$
|
68
|
|
|
$
|
67
|
|
|
Actual return on plan assets
|
|
(13
|
)
|
|
39
|
|
|
2
|
|
|
5
|
|
||||
|
Employer contributions
|
|
4
|
|
|
3
|
|
|
—
|
|
|
—
|
|
||||
|
Benefits paid
|
|
(26
|
)
|
|
(37
|
)
|
|
(3
|
)
|
|
(4
|
)
|
||||
|
Settlements
|
|
—
|
|
|
(14
|
)
|
|
—
|
|
|
—
|
|
||||
|
Duke Midwest Acquisition
|
|
81
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Fair value of plan assets, end of the year
|
|
$
|
410
|
|
|
$
|
364
|
|
|
$
|
67
|
|
|
$
|
68
|
|
|
Funded status
|
|
$
|
(73
|
)
|
|
$
|
(44
|
)
|
|
$
|
(7
|
)
|
|
$
|
(27
|
)
|
|
|
|
Pension Benefits
|
|
Other Benefits
|
||||||||||||
|
|
|
Year Ended December 31,
|
||||||||||||||
|
(amounts in millions)
|
|
2015
|
|
2014
|
|
2015
|
|
2014
|
||||||||
|
Non-current assets
|
|
$
|
5
|
|
|
$
|
1
|
|
|
$
|
23
|
|
|
$
|
15
|
|
|
Current liabilities
|
|
—
|
|
|
—
|
|
|
(2
|
)
|
|
(2
|
)
|
||||
|
Non-current liabilities
|
|
(78
|
)
|
|
(45
|
)
|
|
(28
|
)
|
|
(40
|
)
|
||||
|
Net amount recognized
|
|
$
|
(73
|
)
|
|
$
|
(44
|
)
|
|
$
|
(7
|
)
|
|
$
|
(27
|
)
|
|
|
|
Pension Benefits
|
|
Other Benefits
|
||||||||||||
|
|
|
Year Ended December 31,
|
||||||||||||||
|
(amounts in millions)
|
|
2015
|
|
2014
|
|
2015
|
|
2014
|
||||||||
|
Prior service credit
|
|
$
|
(11
|
)
|
|
$
|
(12
|
)
|
|
$
|
(34
|
)
|
|
$
|
(27
|
)
|
|
Actuarial loss (gain)
|
|
(6
|
)
|
|
(21
|
)
|
|
2
|
|
|
12
|
|
||||
|
Net gain recognized
|
|
$
|
(17
|
)
|
|
$
|
(33
|
)
|
|
$
|
(32
|
)
|
|
$
|
(15
|
)
|
|
(amounts in millions)
|
|
Pension Benefits
|
|
Other Benefits
|
||||
|
Prior service credit
|
|
$
|
(1
|
)
|
|
$
|
(4
|
)
|
|
Actuarial (gain) loss
|
|
—
|
|
|
—
|
|
||
|
Net gain recognized
|
|
$
|
(1
|
)
|
|
$
|
(4
|
)
|
|
|
|
Pension Benefits
|
||||||||||
|
|
|
Year Ended December 31,
|
||||||||||
|
(amounts in millions)
|
|
2015
|
|
2014
|
|
2013
|
||||||
|
Service cost benefits earned during period
|
|
$
|
14
|
|
|
$
|
12
|
|
|
$
|
9
|
|
|
Interest cost on projected benefit obligation
|
|
18
|
|
|
17
|
|
|
14
|
|
|||
|
Expected return on plan assets
|
|
(23
|
)
|
|
(21
|
)
|
|
(19
|
)
|
|||
|
Amortization of:
|
|
|
|
|
|
|
||||||
|
Prior service credit
|
|
(1
|
)
|
|
(1
|
)
|
|
(1
|
)
|
|||
|
Actuarial gain
|
|
—
|
|
|
(1
|
)
|
|
—
|
|
|||
|
Net periodic benefit cost
|
|
8
|
|
|
6
|
|
|
3
|
|
|||
|
Curtailment gain (1)
|
|
—
|
|
|
—
|
|
|
(7
|
)
|
|||
|
Total benefit cost (gain)
|
|
$
|
8
|
|
|
$
|
6
|
|
|
$
|
(4
|
)
|
|
(1)
|
The curtailment gain was related to the DNE pension plan and resulted from the Roseton sale and the termination of a majority of the Danskammer employees.
|
|
|
|
Other Benefits
|
||||||||||
|
|
|
Year Ended December 31,
|
||||||||||
|
(amounts in millions)
|
|
2015
|
|
2014
|
|
2013
|
||||||
|
Service cost benefits earned during period
|
|
$
|
1
|
|
|
$
|
1
|
|
|
$
|
1
|
|
|
Interest cost on projected benefit obligation
|
|
4
|
|
|
4
|
|
|
2
|
|
|||
|
Expected return on plan assets
|
|
(4
|
)
|
|
(4
|
)
|
|
—
|
|
|||
|
Amortization of:
|
|
|
|
|
|
|
||||||
|
Prior service credit
|
|
(3
|
)
|
|
(3
|
)
|
|
(1
|
)
|
|||
|
Net periodic benefit cost (gain)
|
|
(2
|
)
|
|
(2
|
)
|
|
2
|
|
|||
|
Curtailment loss (1)
|
|
—
|
|
|
—
|
|
|
1
|
|
|||
|
Total benefit cost (gain)
|
|
$
|
(2
|
)
|
|
$
|
(2
|
)
|
|
$
|
3
|
|
|
(1)
|
The curtailment loss for the year ended December 31, 2013 was related to EEI’s other post-employment plan for EEI salaried employees, resulting from a plan amendment and terminations associated with the AER Acquisition.
|
|
|
|
Pension Benefits
|
|
Other Benefits
|
||||||||
|
|
|
Year Ended December 31,
|
||||||||||
|
|
|
2015
|
|
2014
|
|
2015
|
|
2014
|
||||
|
Discount rate (1)
|
|
4.35
|
%
|
|
4.00
|
%
|
|
4.35
|
%
|
|
4.00
|
%
|
|
Rate of compensation increase (2)
|
|
3.50
|
%
|
|
3.50
|
%
|
|
3.50
|
%
|
|
3.50
|
%
|
|
(1)
|
We utilized a yield curve approach to determine the discount. Projected benefit payments for the plans were matched against the discount rates in the yield curve.
|
|
(2)
|
The rate of compensation increase used for other post-employment benefits is specifically related to the EEI post-employment plans.
|
|
|
|
Pension Benefits
|
|
Other Benefits
|
||||||||||||||
|
|
|
Year Ended December 31,
|
||||||||||||||||
|
|
|
2015
|
|
2014
|
|
2013
|
|
2015
|
|
2014
|
|
2013
|
||||||
|
Discount rate
|
|
4.35
|
%
|
|
4.00
|
%
|
|
4.82
|
%
|
|
4.35
|
%
|
|
4.00
|
%
|
|
4.78
|
%
|
|
Dynegy - Expected return on plan assets
|
|
5.70
|
%
|
|
6.00
|
%
|
|
7.00
|
%
|
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|
EEI - Expected return on plan assets (1)
|
|
6.00
|
%
|
|
6.25
|
%
|
|
6.25
|
%
|
|
5.50
|
%
|
|
6.00
|
%
|
|
6.00
|
%
|
|
Rate of compensation increase (2)
|
|
3.50
|
%
|
|
3.50
|
%
|
|
3.50
|
%
|
|
3.50
|
%
|
|
3.50
|
%
|
|
3.50
|
%
|
|
(1)
|
The average expected return on EEI’s other post-employment plan assets was
5.50 percent
for the year ended
December 31, 2015
and
6 percent
for the years ended
December 31, 2014 and 2013
. The expected return on EEI’s other post-employment plan assets was
6.20 percent
for EEI union employees and
4.80 percent
for EEI salaried employees for the year ended
December 31, 2015
. For the years ended
December 31, 2014 and 2013
, the expected return on EEI’s other post-employment plan assets was
6.50 percent
for EEI union employees and
5.50 percent
for EEI salaried employees.
|
|
(2)
|
The rate of compensation increase used for other post-employment benefits for the years ended
December 31, 2015, 2014 and 2013
is specifically related to the EEI post-employment plans.
|
|
|
|
Year Ended December 31,
|
|||||||
|
|
|
2015
|
|
2014
|
|
2013
|
|||
|
Health care cost trend rate assumed for next year
|
|
7.00
|
%
|
|
7.25
|
%
|
|
7.75
|
%
|
|
Ultimate trend rate
|
|
4.50
|
%
|
|
4.50
|
%
|
|
4.50
|
%
|
|
Year that the rate reaches the ultimate trend rate
|
|
2023
|
|
|
2023
|
|
|
2023
|
|
|
(amounts in millions)
|
|
Increase
|
|
Decrease
|
||||
|
Aggregate impact on service cost and interest cost
|
|
$
|
1
|
|
|
$
|
—
|
|
|
Impact on accumulated post-employment benefit obligation
|
|
$
|
9
|
|
|
$
|
(7
|
)
|
|
|
|
Fair Value as of December 31, 2015
|
||||||||||||||
|
(amounts in millions)
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||
|
Cash and cash equivalents
|
|
$
|
1
|
|
|
$
|
1
|
|
|
$
|
—
|
|
|
$
|
2
|
|
|
Equity securities:
|
|
|
|
|
|
|
|
|
||||||||
|
U.S. companies (1)
|
|
32
|
|
|
125
|
|
|
—
|
|
|
157
|
|
||||
|
Non-U.S. companies (2)
|
|
—
|
|
|
10
|
|
|
—
|
|
|
10
|
|
||||
|
International (3)
|
|
8
|
|
|
54
|
|
|
—
|
|
|
62
|
|
||||
|
Fixed income securities (4)
|
|
83
|
|
|
152
|
|
|
—
|
|
|
235
|
|
||||
|
Trust asset receivable (5)
|
|
—
|
|
|
11
|
|
|
—
|
|
|
11
|
|
||||
|
Total
|
|
$
|
124
|
|
|
$
|
353
|
|
|
$
|
—
|
|
|
$
|
477
|
|
|
|
|
Fair Value as of December 31, 2014
|
||||||||||||||
|
(amounts in millions)
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||
|
Cash and cash equivalents
|
|
$
|
—
|
|
|
$
|
2
|
|
|
$
|
—
|
|
|
$
|
2
|
|
|
Equity securities:
|
|
|
|
|
|
|
|
|
||||||||
|
U.S. companies (1)
|
|
7
|
|
|
142
|
|
|
—
|
|
|
149
|
|
||||
|
Non-U.S. companies (2)
|
|
—
|
|
|
11
|
|
|
—
|
|
|
11
|
|
||||
|
International (3)
|
|
2
|
|
|
53
|
|
|
—
|
|
|
55
|
|
||||
|
Fixed income securities (4)
|
|
81
|
|
|
134
|
|
|
—
|
|
|
215
|
|
||||
|
Total
|
|
$
|
90
|
|
|
$
|
342
|
|
|
$
|
—
|
|
|
$
|
432
|
|
|
(1)
|
This category comprises a domestic common collective trust not actively managed that tracks the Dow Jones total U.S. stock market.
|
|
(2)
|
This category comprises a common collective trust not actively managed that tracks the MSCI All Country World Ex-U.S. Index.
|
|
(3)
|
This category comprises actively managed common collective trusts that hold U.S. and foreign equities. These trusts track the MSCI World Index.
|
|
(4)
|
This category includes a mutual fund and a trust that invest primarily in investment grade corporate bonds.
|
|
(5)
|
Relates to the pension and other post-employment plans transferred to Dynegy as a result of the Acquisitions.
|
|
(amounts in millions)
|
|
Pension Benefits
|
|
Other Benefits
|
||||
|
2016
|
|
$
|
36
|
|
|
$
|
4
|
|
|
2017
|
|
$
|
36
|
|
|
$
|
4
|
|
|
2018
|
|
$
|
36
|
|
|
$
|
4
|
|
|
2019
|
|
$
|
35
|
|
|
$
|
4
|
|
|
2020
|
|
$
|
36
|
|
|
$
|
4
|
|
|
2021 - 2025
|
|
$
|
183
|
|
|
$
|
22
|
|
|
|
|
Quarter Ended
|
||||||||||||||
|
(amounts in millions, except per share data)
|
|
March 31
|
|
June 30
|
|
September 30
|
|
December 31
|
||||||||
|
2015 (1)
|
|
|
|
|
|
|
|
|
||||||||
|
Revenues
|
|
$
|
632
|
|
|
$
|
990
|
|
|
$
|
1,232
|
|
|
$
|
1,016
|
|
|
Operating income (loss) (2)
|
|
$
|
(40
|
)
|
|
$
|
10
|
|
|
$
|
107
|
|
|
$
|
(13
|
)
|
|
Net income (loss)
|
|
$
|
(181
|
)
|
|
$
|
386
|
|
|
$
|
(24
|
)
|
|
$
|
(134
|
)
|
|
Net income (loss) attributable to Dynegy Inc. common stockholders
|
|
$
|
(185
|
)
|
|
$
|
382
|
|
|
$
|
(29
|
)
|
|
$
|
(140
|
)
|
|
Net income (loss) per share attributable to Dynegy Inc. common stockholders—Basic
|
|
$
|
(1.49
|
)
|
|
$
|
2.98
|
|
|
$
|
(0.23
|
)
|
|
$
|
(1.18
|
)
|
|
Net income (loss) per share attributable to Dynegy Inc. common stockholders—Diluted
|
|
$
|
(1.49
|
)
|
|
$
|
2.73
|
|
|
$
|
(0.23
|
)
|
|
$
|
(1.18
|
)
|
|
2014
|
|
|
|
|
|
|
|
|
||||||||
|
Revenues
|
|
$
|
762
|
|
|
$
|
521
|
|
|
$
|
615
|
|
|
$
|
599
|
|
|
Operating income (loss)
|
|
$
|
1
|
|
|
$
|
(54
|
)
|
|
$
|
22
|
|
|
$
|
12
|
|
|
Net loss
|
|
$
|
(37
|
)
|
|
$
|
(122
|
)
|
|
$
|
(5
|
)
|
|
$
|
(103
|
)
|
|
Net loss attributable to Dynegy Inc. common stockholders
|
|
$
|
(41
|
)
|
|
$
|
(123
|
)
|
|
$
|
(5
|
)
|
|
$
|
(109
|
)
|
|
Net loss per share attributable to Dynegy Inc. common stockholders—Basic and diluted
|
|
$
|
(0.41
|
)
|
|
$
|
(1.23
|
)
|
|
$
|
(0.05
|
)
|
|
$
|
(0.91
|
)
|
|
(1)
|
The unaudited quarterly information for the quarters ended June 30, 2015, September 30, 2015 and December 31, 2015 reflect the impact of the Acquisitions. Please read
|
|
(2)
|
The results for the quarters ended September 30, 2015 and December 31, 2015, include impairment charges of
$74 million
and
$25 million
, respectively. See
|
|
|
Parent
|
|
Guarantor Subsidiaries
|
|
Non-Guarantor Subsidiaries
|
|
Eliminations
|
|
Consolidated
|
||||||||||
|
Current Assets
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Cash and cash equivalents
|
$
|
327
|
|
|
$
|
94
|
|
|
$
|
84
|
|
|
$
|
—
|
|
|
$
|
505
|
|
|
Restricted cash
|
—
|
|
|
—
|
|
|
39
|
|
|
—
|
|
|
39
|
|
|||||
|
Accounts receivable, net
|
499
|
|
|
1,503
|
|
|
130
|
|
|
(1,730
|
)
|
|
402
|
|
|||||
|
Inventory
|
—
|
|
|
331
|
|
|
266
|
|
|
—
|
|
|
597
|
|
|||||
|
Other current assets
|
26
|
|
|
335
|
|
|
55
|
|
|
(14
|
)
|
|
402
|
|
|||||
|
Total Current Assets
|
852
|
|
|
2,263
|
|
|
574
|
|
|
(1,744
|
)
|
|
1,945
|
|
|||||
|
Property, Plant and Equipment, Net
|
—
|
|
|
7,813
|
|
|
534
|
|
|
—
|
|
|
8,347
|
|
|||||
|
Other Assets
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Investment in affiliates
|
13,017
|
|
|
190
|
|
|
—
|
|
|
(13,017
|
)
|
|
190
|
|
|||||
|
Other long-term assets
|
77
|
|
|
133
|
|
|
50
|
|
|
—
|
|
|
260
|
|
|||||
|
Goodwill
|
—
|
|
|
797
|
|
|
—
|
|
|
—
|
|
|
797
|
|
|||||
|
Intercompany note receivable
|
17
|
|
|
—
|
|
|
—
|
|
|
(17
|
)
|
|
—
|
|
|||||
|
Total Assets
|
$
|
13,963
|
|
|
$
|
11,196
|
|
|
$
|
1,158
|
|
|
$
|
(14,778
|
)
|
|
$
|
11,539
|
|
|
Current Liabilities
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Accounts payable
|
$
|
1,388
|
|
|
$
|
238
|
|
|
$
|
396
|
|
|
$
|
(1,730
|
)
|
|
$
|
292
|
|
|
Other current liabilities
|
95
|
|
|
277
|
|
|
162
|
|
|
(14
|
)
|
|
520
|
|
|||||
|
Total Current Liabilities
|
1,483
|
|
|
515
|
|
|
558
|
|
|
(1,744
|
)
|
|
812
|
|
|||||
|
Long-term debt
|
6,370
|
|
|
122
|
|
|
714
|
|
|
—
|
|
|
7,206
|
|
|||||
|
Intercompany note payable
|
3,042
|
|
|
—
|
|
|
17
|
|
|
(3,059
|
)
|
|
—
|
|
|||||
|
Other long-term liabilities
|
147
|
|
|
317
|
|
|
138
|
|
|
—
|
|
|
602
|
|
|||||
|
Total Liabilities
|
11,042
|
|
|
954
|
|
|
1,427
|
|
|
(4,803
|
)
|
|
8,620
|
|
|||||
|
Stockholders’ Equity
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Dynegy Stockholders’ Equity
|
2,921
|
|
|
13,284
|
|
|
(267
|
)
|
|
(13,017
|
)
|
|
2,921
|
|
|||||
|
Intercompany note receivable
|
—
|
|
|
(3,042
|
)
|
|
—
|
|
|
3,042
|
|
|
—
|
|
|||||
|
Total Dynegy Stockholders’ Equity
|
2,921
|
|
|
10,242
|
|
|
(267
|
)
|
|
(9,975
|
)
|
|
2,921
|
|
|||||
|
Noncontrolling interest
|
—
|
|
|
—
|
|
|
(2
|
)
|
|
—
|
|
|
(2
|
)
|
|||||
|
Total Equity
|
2,921
|
|
|
10,242
|
|
|
(269
|
)
|
|
(9,975
|
)
|
|
2,919
|
|
|||||
|
Total Liabilities and Equity
|
$
|
13,963
|
|
|
$
|
11,196
|
|
|
$
|
1,158
|
|
|
$
|
(14,778
|
)
|
|
$
|
11,539
|
|
|
|
Parent
|
|
Escrow Issuers
|
|
Guarantor Subsidiaries
|
|
Non-Guarantor Subsidiaries
|
|
Eliminations
|
|
Consolidated
|
||||||||||||
|
Current Assets
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Cash and cash equivalents
|
$
|
1,642
|
|
|
$
|
—
|
|
|
$
|
54
|
|
|
$
|
174
|
|
|
$
|
—
|
|
|
$
|
1,870
|
|
|
Restricted cash
|
—
|
|
|
113
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
113
|
|
||||||
|
Accounts receivable, net
|
14
|
|
|
—
|
|
|
672
|
|
|
176
|
|
|
(592
|
)
|
|
270
|
|
||||||
|
Inventory
|
—
|
|
|
—
|
|
|
88
|
|
|
120
|
|
|
—
|
|
|
208
|
|
||||||
|
Other current assets
|
9
|
|
|
6
|
|
|
125
|
|
|
73
|
|
|
—
|
|
|
213
|
|
||||||
|
Total Current Assets
|
1,665
|
|
|
119
|
|
|
939
|
|
|
543
|
|
|
(592
|
)
|
|
2,674
|
|
||||||
|
Property, Plant and Equipment, Net
|
—
|
|
|
—
|
|
|
2,812
|
|
|
443
|
|
|
—
|
|
|
3,255
|
|
||||||
|
Other Assets
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Investment in affiliates
|
6,133
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(6,133
|
)
|
|
—
|
|
||||||
|
Restricted cash
|
—
|
|
|
5,100
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
5,100
|
|
||||||
|
Other long-term assets
|
46
|
|
|
47
|
|
|
53
|
|
|
57
|
|
|
—
|
|
|
203
|
|
||||||
|
Intercompany interest receivable
|
17
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(17
|
)
|
|
—
|
|
||||||
|
Total Assets
|
$
|
7,861
|
|
|
$
|
5,266
|
|
|
$
|
3,804
|
|
|
$
|
1,043
|
|
|
$
|
(6,742
|
)
|
|
$
|
11,232
|
|
|
Current Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Accounts payable
|
$
|
310
|
|
|
$
|
166
|
|
|
$
|
112
|
|
|
$
|
220
|
|
|
$
|
(592
|
)
|
|
$
|
216
|
|
|
Other current liabilities
|
51
|
|
|
67
|
|
|
250
|
|
|
97
|
|
|
—
|
|
|
465
|
|
||||||
|
Total Current Liabilities
|
361
|
|
|
233
|
|
|
362
|
|
|
317
|
|
|
(592
|
)
|
|
681
|
|
||||||
|
Long-term debt
|
1,277
|
|
|
5,100
|
|
|
—
|
|
|
698
|
|
|
—
|
|
|
7,075
|
|
||||||
|
Intercompany note payable
|
3,042
|
|
|
—
|
|
|
—
|
|
|
17
|
|
|
(3,059
|
)
|
|
—
|
|
||||||
|
Other long-term liabilities
|
158
|
|
|
—
|
|
|
105
|
|
|
190
|
|
|
—
|
|
|
453
|
|
||||||
|
Total Liabilities
|
4,838
|
|
|
5,333
|
|
|
467
|
|
|
1,222
|
|
|
(3,651
|
)
|
|
8,209
|
|
||||||
|
Stockholders’ Equity
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Dynegy Stockholders’ Equity
|
3,023
|
|
|
(67
|
)
|
|
6,379
|
|
|
(179
|
)
|
|
(6,133
|
)
|
|
3,023
|
|
||||||
|
Intercompany note receivable
|
—
|
|
|
—
|
|
|
(3,042
|
)
|
|
—
|
|
|
3,042
|
|
|
—
|
|
||||||
|
Total Dynegy Stockholders’ Equity
|
3,023
|
|
|
(67
|
)
|
|
3,337
|
|
|
(179
|
)
|
|
(3,091
|
)
|
|
3,023
|
|
||||||
|
Noncontrolling interest
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Total Equity
|
3,023
|
|
|
(67
|
)
|
|
3,337
|
|
|
(179
|
)
|
|
(3,091
|
)
|
|
3,023
|
|
||||||
|
Total Liabilities and Equity
|
$
|
7,861
|
|
|
$
|
5,266
|
|
|
$
|
3,804
|
|
|
$
|
1,043
|
|
|
$
|
(6,742
|
)
|
|
$
|
11,232
|
|
|
|
Parent
|
|
Guarantor Subsidiaries
|
|
Non-Guarantor Subsidiaries
|
|
Eliminations
|
|
Consolidated
|
||||||||||
|
Revenues
|
$
|
—
|
|
|
$
|
2,979
|
|
|
$
|
895
|
|
|
$
|
(4
|
)
|
|
$
|
3,870
|
|
|
Cost of sales, excluding depreciation expense
|
—
|
|
|
(1,485
|
)
|
|
(547
|
)
|
|
4
|
|
|
(2,028
|
)
|
|||||
|
Gross margin
|
—
|
|
|
1,494
|
|
|
348
|
|
|
—
|
|
|
1,842
|
|
|||||
|
Operating and maintenance expense
|
—
|
|
|
(570
|
)
|
|
(269
|
)
|
|
—
|
|
|
(839
|
)
|
|||||
|
Depreciation expense
|
—
|
|
|
(500
|
)
|
|
(87
|
)
|
|
—
|
|
|
(587
|
)
|
|||||
|
Impairments
|
—
|
|
|
(74
|
)
|
|
(25
|
)
|
|
—
|
|
|
(99
|
)
|
|||||
|
Gain on sale of assets, net
|
—
|
|
|
(1
|
)
|
|
—
|
|
|
—
|
|
|
(1
|
)
|
|||||
|
General and administrative expense
|
(6
|
)
|
|
(91
|
)
|
|
(31
|
)
|
|
—
|
|
|
(128
|
)
|
|||||
|
Acquisition and integration costs
|
—
|
|
|
(124
|
)
|
|
—
|
|
|
—
|
|
|
(124
|
)
|
|||||
|
Operating income (loss)
|
(6
|
)
|
|
134
|
|
|
(64
|
)
|
|
—
|
|
|
64
|
|
|||||
|
Earnings from unconsolidated investments
|
—
|
|
|
1
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|||||
|
Equity in earnings from investments in affiliates
|
476
|
|
|
—
|
|
|
—
|
|
|
(476
|
)
|
|
—
|
|
|||||
|
Interest expense
|
(475
|
)
|
|
(1
|
)
|
|
(70
|
)
|
|
—
|
|
|
(546
|
)
|
|||||
|
Other income and expense, net
|
55
|
|
|
(1
|
)
|
|
—
|
|
|
—
|
|
|
54
|
|
|||||
|
Income (loss) before income taxes
|
50
|
|
|
133
|
|
|
(134
|
)
|
|
(476
|
)
|
|
(427
|
)
|
|||||
|
Income tax benefit (Note 14)
|
—
|
|
|
471
|
|
|
3
|
|
|
—
|
|
|
474
|
|
|||||
|
Net income (loss)
|
50
|
|
|
604
|
|
|
(131
|
)
|
|
(476
|
)
|
|
47
|
|
|||||
|
Less: Net loss attributable to noncontrolling interest
|
—
|
|
|
—
|
|
|
(3
|
)
|
|
—
|
|
|
(3
|
)
|
|||||
|
Net income (loss) attributable to Dynegy Inc.
|
$
|
50
|
|
|
$
|
604
|
|
|
$
|
(128
|
)
|
|
$
|
(476
|
)
|
|
$
|
50
|
|
|
|
Parent
|
|
Escrow Issuers
|
|
Guarantor Subsidiaries
|
|
Non-Guarantor Subsidiaries
|
|
Eliminations
|
|
Consolidated
|
||||||||||||
|
Revenues
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,651
|
|
|
$
|
846
|
|
|
$
|
—
|
|
|
$
|
2,497
|
|
|
Cost of sales, excluding depreciation expense
|
—
|
|
|
—
|
|
|
(1,065
|
)
|
|
(596
|
)
|
|
—
|
|
|
(1,661
|
)
|
||||||
|
Gross margin
|
—
|
|
|
—
|
|
|
586
|
|
|
250
|
|
|
—
|
|
|
836
|
|
||||||
|
Operating and maintenance expense
|
—
|
|
|
—
|
|
|
(279
|
)
|
|
(198
|
)
|
|
—
|
|
|
(477
|
)
|
||||||
|
Depreciation expense
|
—
|
|
|
—
|
|
|
(210
|
)
|
|
(37
|
)
|
|
—
|
|
|
(247
|
)
|
||||||
|
Gain on sale of assets, net
|
—
|
|
|
—
|
|
|
18
|
|
|
—
|
|
|
—
|
|
|
18
|
|
||||||
|
General and administrative expense
|
(9
|
)
|
|
—
|
|
|
(60
|
)
|
|
(45
|
)
|
|
—
|
|
|
(114
|
)
|
||||||
|
Acquisition and integration costs
|
—
|
|
|
—
|
|
|
—
|
|
|
(35
|
)
|
|
—
|
|
|
(35
|
)
|
||||||
|
Operating income (loss)
|
(9
|
)
|
|
—
|
|
|
55
|
|
|
(65
|
)
|
|
—
|
|
|
(19
|
)
|
||||||
|
Bankruptcy reorganization items, net
|
3
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3
|
|
||||||
|
Earnings from unconsolidated investments
|
—
|
|
|
—
|
|
|
10
|
|
|
—
|
|
|
—
|
|
|
10
|
|
||||||
|
Equity in losses from investments in affiliates
|
(131
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
131
|
|
|
—
|
|
||||||
|
Interest expense
|
(89
|
)
|
|
(67
|
)
|
|
—
|
|
|
(68
|
)
|
|
1
|
|
|
(223
|
)
|
||||||
|
Other income and expense, net
|
(39
|
)
|
|
—
|
|
|
1
|
|
|
—
|
|
|
(1
|
)
|
|
(39
|
)
|
||||||
|
Income (loss) before income taxes
|
(265
|
)
|
|
(67
|
)
|
|
66
|
|
|
(133
|
)
|
|
131
|
|
|
(268
|
)
|
||||||
|
Income tax benefit (expense) (Note 14)
|
(8
|
)
|
|
—
|
|
|
—
|
|
|
9
|
|
|
—
|
|
|
1
|
|
||||||
|
Net income (loss)
|
(273
|
)
|
|
(67
|
)
|
|
66
|
|
|
(124
|
)
|
|
131
|
|
|
(267
|
)
|
||||||
|
Less: Net income attributable to noncontrolling interest
|
—
|
|
|
—
|
|
|
—
|
|
|
6
|
|
|
—
|
|
|
6
|
|
||||||
|
Net income (loss) attributable to Dynegy Inc.
|
$
|
(273
|
)
|
|
$
|
(67
|
)
|
|
$
|
66
|
|
|
$
|
(130
|
)
|
|
$
|
131
|
|
|
$
|
(273
|
)
|
|
|
Parent
|
|
Guarantor Subsidiaries
|
|
Non-Guarantor Subsidiaries
|
|
Eliminations
|
|
Consolidated
|
||||||||||
|
Revenues
|
$
|
—
|
|
|
$
|
1,398
|
|
|
$
|
68
|
|
|
$
|
—
|
|
|
$
|
1,466
|
|
|
Cost of sales, excluding depreciation expense
|
—
|
|
|
(1,099
|
)
|
|
(46
|
)
|
|
—
|
|
|
(1,145
|
)
|
|||||
|
Gross margin
|
—
|
|
|
299
|
|
|
22
|
|
|
—
|
|
|
321
|
|
|||||
|
Operating and maintenance expense
|
—
|
|
|
(293
|
)
|
|
(15
|
)
|
|
—
|
|
|
(308
|
)
|
|||||
|
Depreciation expense
|
—
|
|
|
(213
|
)
|
|
(3
|
)
|
|
—
|
|
|
(216
|
)
|
|||||
|
Gain on sale of assets, net
|
—
|
|
|
2
|
|
|
—
|
|
|
—
|
|
|
2
|
|
|||||
|
General and administrative expense
|
(5
|
)
|
|
(90
|
)
|
|
(2
|
)
|
|
—
|
|
|
(97
|
)
|
|||||
|
Acquisition and integration costs
|
—
|
|
|
—
|
|
|
(20
|
)
|
|
—
|
|
|
(20
|
)
|
|||||
|
Operating loss
|
(5
|
)
|
|
(295
|
)
|
|
(18
|
)
|
|
—
|
|
|
(318
|
)
|
|||||
|
Bankruptcy reorganization items, net
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Earnings from unconsolidated investments
|
—
|
|
|
2
|
|
|
—
|
|
|
—
|
|
|
2
|
|
|||||
|
Equity in losses from investments in affiliates
|
(315
|
)
|
|
—
|
|
|
—
|
|
|
315
|
|
|
—
|
|
|||||
|
Interest expense
|
(56
|
)
|
|
(36
|
)
|
|
(5
|
)
|
|
—
|
|
|
(97
|
)
|
|||||
|
Loss on extinguishment of debt
|
(8
|
)
|
|
(3
|
)
|
|
—
|
|
|
—
|
|
|
(11
|
)
|
|||||
|
Other income and expense, net
|
4
|
|
|
3
|
|
|
—
|
|
|
—
|
|
|
7
|
|
|||||
|
Loss from continuing operations before income taxes
|
(380
|
)
|
|
(329
|
)
|
|
(23
|
)
|
|
315
|
|
|
(417
|
)
|
|||||
|
Income tax benefit (expense) (Note 14)
|
21
|
|
|
58
|
|
|
(21
|
)
|
|
—
|
|
|
58
|
|
|||||
|
Loss from continuing operations
|
(359
|
)
|
|
(271
|
)
|
|
(44
|
)
|
|
315
|
|
|
(359
|
)
|
|||||
|
Income (loss) from discontinued operations, net of tax (Note 21)
|
3
|
|
|
(2
|
)
|
|
—
|
|
|
2
|
|
|
3
|
|
|||||
|
Net loss
|
(356
|
)
|
|
(273
|
)
|
|
(44
|
)
|
|
317
|
|
|
(356
|
)
|
|||||
|
Less: Net income (loss) attributable to noncontrolling interest
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Net (loss) attributable to Dynegy Inc.
|
$
|
(356
|
)
|
|
$
|
(273
|
)
|
|
$
|
(44
|
)
|
|
$
|
317
|
|
|
$
|
(356
|
)
|
|
|
Parent
|
|
Guarantor Subsidiaries
|
|
Non-Guarantor Subsidiaries
|
|
Eliminations
|
|
Consolidated
|
||||||||||
|
Net income (loss)
|
$
|
50
|
|
|
$
|
604
|
|
|
$
|
(131
|
)
|
|
$
|
(476
|
)
|
|
$
|
47
|
|
|
Other comprehensive income (loss) before reclassifications:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Actuarial gain (loss) and plan amendments, net of tax of zero
|
(8
|
)
|
|
2
|
|
|
10
|
|
|
—
|
|
|
4
|
|
|||||
|
Amounts reclassified from accumulated other comprehensive income (loss):
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Amortization of unrecognized prior service credit and actuarial gain, net of tax of zero
|
(3
|
)
|
|
—
|
|
|
(1
|
)
|
|
—
|
|
|
(4
|
)
|
|||||
|
Other comprehensive income from investment in affiliates
|
11
|
|
|
—
|
|
|
—
|
|
|
(11
|
)
|
|
—
|
|
|||||
|
Other comprehensive income, net of tax
|
—
|
|
|
2
|
|
|
9
|
|
|
(11
|
)
|
|
—
|
|
|||||
|
Comprehensive income (loss)
|
50
|
|
|
606
|
|
|
(122
|
)
|
|
(487
|
)
|
|
47
|
|
|||||
|
Less: Comprehensive income (loss) attributable to noncontrolling interest
|
1
|
|
|
—
|
|
|
(2
|
)
|
|
(1
|
)
|
|
(2
|
)
|
|||||
|
Total comprehensive income (loss) attributable to Dynegy Inc.
|
$
|
49
|
|
|
$
|
606
|
|
|
$
|
(120
|
)
|
|
$
|
(486
|
)
|
|
$
|
49
|
|
|
|
Parent
|
|
Escrow Issuers
|
|
Guarantor Subsidiaries
|
|
Non-Guarantor Subsidiaries
|
|
Eliminations
|
|
Consolidated
|
||||||||||||
|
Net income (loss)
|
$
|
(273
|
)
|
|
$
|
(67
|
)
|
|
$
|
66
|
|
|
$
|
(124
|
)
|
|
$
|
131
|
|
|
$
|
(267
|
)
|
|
Other comprehensive income before reclassifications:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Actuarial loss and plan amendments, net of zero tax expense
|
(20
|
)
|
|
—
|
|
|
—
|
|
|
(16
|
)
|
|
—
|
|
|
(36
|
)
|
||||||
|
Amounts reclassified from accumulated other comprehensive income (loss):
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Amortization of unrecognized prior service credit and actuarial gain, net of zero tax expense
|
(5
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(5
|
)
|
||||||
|
Other comprehensive loss from investment in affiliates
|
(16
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
16
|
|
|
—
|
|
||||||
|
Other comprehensive loss, net of tax
|
(41
|
)
|
|
—
|
|
|
—
|
|
|
(16
|
)
|
|
16
|
|
|
(41
|
)
|
||||||
|
Comprehensive income (loss)
|
(314
|
)
|
|
(67
|
)
|
|
66
|
|
|
(140
|
)
|
|
147
|
|
|
(308
|
)
|
||||||
|
Less: comprehensive income attributable to noncontrolling interest
|
3
|
|
|
—
|
|
|
—
|
|
|
3
|
|
|
(3
|
)
|
|
3
|
|
||||||
|
Total comprehensive income (loss) attributable to Dynegy Inc.
|
$
|
(317
|
)
|
|
$
|
(67
|
)
|
|
$
|
66
|
|
|
$
|
(143
|
)
|
|
$
|
150
|
|
|
$
|
(311
|
)
|
|
|
Parent
|
|
Guarantor Subsidiaries
|
|
Non-Guarantor Subsidiaries
|
|
Eliminations
|
|
Consolidated
|
||||||||||
|
Net loss
|
$
|
(356
|
)
|
|
$
|
(273
|
)
|
|
$
|
(44
|
)
|
|
$
|
317
|
|
|
$
|
(356
|
)
|
|
Other comprehensive income before reclassifications:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Actuarial gain and plan amendments, net of $31 tax expense
|
53
|
|
|
—
|
|
|
4
|
|
|
—
|
|
|
57
|
|
|||||
|
Amounts reclassified from accumulated other comprehensive income (loss):
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Reclassification of curtailment gain included in net loss, net of tax
|
(7
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(7
|
)
|
|||||
|
Amortization of unrecognized prior service credit and actuarial gain, net of zero tax expense
|
(2
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2
|
)
|
|||||
|
Other comprehensive income from investment in affiliates
|
4
|
|
|
—
|
|
|
—
|
|
|
(4
|
)
|
|
—
|
|
|||||
|
Other comprehensive income, net of tax
|
48
|
|
|
—
|
|
|
4
|
|
|
(4
|
)
|
|
48
|
|
|||||
|
Comprehensive loss
|
(308
|
)
|
|
(273
|
)
|
|
(40
|
)
|
|
313
|
|
|
(308
|
)
|
|||||
|
Less: comprehensive income attributable to noncontrolling interest
|
1
|
|
|
—
|
|
|
1
|
|
|
(1
|
)
|
|
1
|
|
|||||
|
Total comprehensive loss attributable to Dynegy Inc.
|
$
|
(309
|
)
|
|
$
|
(273
|
)
|
|
$
|
(41
|
)
|
|
$
|
314
|
|
|
$
|
(309
|
)
|
|
|
Parent
|
|
Guarantor Subsidiaries
|
|
Non-Guarantor Subsidiaries
|
|
Eliminations
|
|
Consolidated
|
||||||||||
|
CASH FLOWS FROM OPERATING ACTIVITIES:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Net cash provided by (used in) operating activities
|
$
|
(352
|
)
|
|
$
|
574
|
|
|
$
|
(128
|
)
|
|
$
|
—
|
|
|
$
|
94
|
|
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Capital expenditures
|
(13
|
)
|
|
(199
|
)
|
|
(63
|
)
|
|
—
|
|
|
(275
|
)
|
|||||
|
Decrease in restricted cash
|
5,148
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
5,148
|
|
|||||
|
Acquisitions
|
(6,207
|
)
|
|
29
|
|
|
100
|
|
|
—
|
|
|
(6,078
|
)
|
|||||
|
Net intercompany transfers
|
448
|
|
|
—
|
|
|
—
|
|
|
(448
|
)
|
|
—
|
|
|||||
|
Distributions from unconsolidated affiliates
|
—
|
|
|
8
|
|
|
—
|
|
|
—
|
|
|
8
|
|
|||||
|
Other investing
|
—
|
|
|
3
|
|
|
—
|
|
|
—
|
|
|
3
|
|
|||||
|
Net cash provided by (used in) investing activities
|
(624
|
)
|
|
(159
|
)
|
|
37
|
|
|
(448
|
)
|
|
(1,194
|
)
|
|||||
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Proceeds from long-term borrowings, net of financing costs
|
—
|
|
|
78
|
|
|
19
|
|
|
—
|
|
|
97
|
|
|||||
|
Repayments of borrowings
|
(8
|
)
|
|
(23
|
)
|
|
—
|
|
|
—
|
|
|
(31
|
)
|
|||||
|
Financing costs from debt issuances
|
(31
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(31
|
)
|
|||||
|
Financing costs from equity issuances
|
(6
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(6
|
)
|
|||||
|
Dividends paid
|
(23
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(23
|
)
|
|||||
|
Net intercompany transfers
|
—
|
|
|
(430
|
)
|
|
(18
|
)
|
|
448
|
|
|
—
|
|
|||||
|
Interest rate swap settlement payments
|
(17
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(17
|
)
|
|||||
|
Repurchase of common stock
|
(250
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(250
|
)
|
|||||
|
Other financing
|
(4
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(4
|
)
|
|||||
|
Net cash provided by (used in) financing activities
|
(339
|
)
|
|
(375
|
)
|
|
1
|
|
|
448
|
|
|
(265
|
)
|
|||||
|
Net increase (decrease) in cash and cash equivalents
|
(1,315
|
)
|
|
40
|
|
|
(90
|
)
|
|
—
|
|
|
(1,365
|
)
|
|||||
|
Cash and cash equivalents, beginning of period
|
1,642
|
|
|
54
|
|
|
174
|
|
|
—
|
|
|
1,870
|
|
|||||
|
Cash and cash equivalents, end of period
|
$
|
327
|
|
|
$
|
94
|
|
|
$
|
84
|
|
|
$
|
—
|
|
|
$
|
505
|
|
|
|
Parent
|
|
Escrow Issuers
|
|
Guarantor Subsidiaries
|
|
Non-Guarantor Subsidiaries
|
|
Eliminations
|
|
Consolidated
|
||||||||||||
|
CASH FLOWS FROM OPERATING ACTIVITIES:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Net cash provided by (used in) operating activities
|
$
|
(70
|
)
|
|
$
|
(62
|
)
|
|
$
|
353
|
|
|
$
|
(58
|
)
|
|
$
|
—
|
|
|
$
|
163
|
|
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Capital expenditures
|
—
|
|
|
—
|
|
|
(87
|
)
|
|
(45
|
)
|
|
—
|
|
|
(132
|
)
|
||||||
|
Proceeds from sales of assets, net
|
—
|
|
|
—
|
|
|
18
|
|
|
—
|
|
|
—
|
|
|
18
|
|
||||||
|
Increase in restricted cash
|
—
|
|
|
(5,148
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(5,148
|
)
|
||||||
|
Net intercompany transfers
|
162
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(162
|
)
|
|
—
|
|
||||||
|
Net cash provided by (used in) investing activities
|
162
|
|
|
(5,148
|
)
|
|
(69
|
)
|
|
(45
|
)
|
|
(162
|
)
|
|
(5,262
|
)
|
||||||
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Proceeds from issuance of preferred stock
|
400
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
400
|
|
||||||
|
Proceeds from issuance of common stock
|
744
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
744
|
|
||||||
|
Proceeds from long-term borrowings
|
—
|
|
|
5,100
|
|
|
12
|
|
|
—
|
|
|
—
|
|
|
5,112
|
|
||||||
|
Repayments of borrowings
|
(8
|
)
|
|
—
|
|
|
(6
|
)
|
|
—
|
|
|
—
|
|
|
(14
|
)
|
||||||
|
Financing costs from debt issuances
|
(1
|
)
|
|
(56
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(57
|
)
|
||||||
|
Financing costs from equity issuances
|
(38
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(38
|
)
|
||||||
|
Interest rate swap settlement payments
|
(18
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(18
|
)
|
||||||
|
Net intercompany transfers
|
—
|
|
|
166
|
|
|
(390
|
)
|
|
62
|
|
|
162
|
|
|
—
|
|
||||||
|
Other financing
|
(3
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(3
|
)
|
||||||
|
Net cash provided by (used in) financing activities
|
1,076
|
|
|
5,210
|
|
|
(384
|
)
|
|
62
|
|
|
162
|
|
|
6,126
|
|
||||||
|
Net increase (decrease) in cash and cash equivalents
|
1,168
|
|
|
—
|
|
|
(100
|
)
|
|
(41
|
)
|
|
—
|
|
|
1,027
|
|
||||||
|
Cash and cash equivalents, beginning of period
|
474
|
|
|
—
|
|
|
154
|
|
|
215
|
|
|
—
|
|
|
843
|
|
||||||
|
Cash and cash equivalents, end of period
|
$
|
1,642
|
|
|
$
|
—
|
|
|
$
|
54
|
|
|
$
|
174
|
|
|
$
|
—
|
|
|
$
|
1,870
|
|
|
|
Parent
|
|
Guarantor Subsidiaries
|
|
Non-Guarantor Subsidiaries
|
|
Eliminations
|
|
Consolidated
|
||||||||||
|
CASH FLOWS FROM OPERATING ACTIVITIES:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Net cash provided by (used in) operating activities
|
$
|
(61
|
)
|
|
$
|
254
|
|
|
$
|
(18
|
)
|
|
$
|
—
|
|
|
$
|
175
|
|
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Capital expenditures
|
—
|
|
|
(97
|
)
|
|
(1
|
)
|
|
—
|
|
|
(98
|
)
|
|||||
|
Decrease in restricted cash
|
29
|
|
|
306
|
|
|
—
|
|
|
—
|
|
|
335
|
|
|||||
|
Acquisitions
|
—
|
|
|
—
|
|
|
234
|
|
|
—
|
|
|
234
|
|
|||||
|
Net intercompany transfers
|
(1,044
|
)
|
|
—
|
|
|
—
|
|
|
1,044
|
|
|
—
|
|
|||||
|
Other investing
|
—
|
|
|
3
|
|
|
—
|
|
|
—
|
|
|
3
|
|
|||||
|
Net cash provided by (used in) investing activities
|
(1,015
|
)
|
|
212
|
|
|
233
|
|
|
1,044
|
|
|
474
|
|
|||||
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Proceeds from long-term borrowings, net of financing costs
|
1,753
|
|
|
15
|
|
|
—
|
|
|
—
|
|
|
1,768
|
|
|||||
|
Repayments of borrowings, including debt extinguishment costs
|
(504
|
)
|
|
(1,413
|
)
|
|
—
|
|
|
—
|
|
|
(1,917
|
)
|
|||||
|
Net intercompany transfers
|
—
|
|
|
1,044
|
|
|
—
|
|
|
(1,044
|
)
|
|
—
|
|
|||||
|
Interest rate swap settlement payments
|
(5
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(5
|
)
|
|||||
|
Net cash provided by (used in) financing activities
|
1,244
|
|
|
(354
|
)
|
|
—
|
|
|
(1,044
|
)
|
|
(154
|
)
|
|||||
|
Net increase in cash and cash equivalents
|
168
|
|
|
112
|
|
|
215
|
|
|
—
|
|
|
495
|
|
|||||
|
Cash and cash equivalents, beginning of period
|
306
|
|
|
42
|
|
|
—
|
|
|
—
|
|
|
348
|
|
|||||
|
Cash and cash equivalents, end of period
|
$
|
474
|
|
|
$
|
154
|
|
|
$
|
215
|
|
|
$
|
—
|
|
|
$
|
843
|
|
|
|
|
Year Ended December 31,
|
||||||||||
|
(amounts in millions)
|
|
2015
|
|
2014
|
|
2013
|
||||||
|
Beginning of period
|
|
$
|
—
|
|
|
$
|
12
|
|
|
$
|
2
|
|
|
Expense (1)
|
|
16
|
|
|
3
|
|
|
14
|
|
|||
|
Payments
|
|
(15
|
)
|
|
(15
|
)
|
|
(4
|
)
|
|||
|
End of period
|
|
$
|
1
|
|
|
$
|
—
|
|
|
$
|
12
|
|
|
(1)
|
Expense during the
years ended December 31, 2015, 2014 and 2013
includes
$1 million
,
$1 million
and
$3 million
in retention benefits, respectively.
|
|
|
|
Coal
|
|
IPH
|
|
Gas
|
|
Other and
Eliminations
|
|
Total
|
||||||||||
|
Domestic:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Unaffiliated revenues
|
|
$
|
1,298
|
|
|
$
|
804
|
|
|
$
|
1,768
|
|
|
$
|
—
|
|
|
$
|
3,870
|
|
|
Intercompany revenues
|
|
(134
|
)
|
|
(5
|
)
|
|
139
|
|
|
—
|
|
|
—
|
|
|||||
|
Total revenues
|
|
$
|
1,164
|
|
|
$
|
799
|
|
|
$
|
1,907
|
|
|
$
|
—
|
|
|
$
|
3,870
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Depreciation expense
|
|
$
|
(138
|
)
|
|
$
|
(29
|
)
|
|
$
|
(416
|
)
|
|
$
|
(4
|
)
|
|
$
|
(587
|
)
|
|
Impairments
|
|
(99
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(99
|
)
|
|||||
|
Gain on sale of assets, net
|
|
—
|
|
|
—
|
|
|
(1
|
)
|
|
—
|
|
|
(1
|
)
|
|||||
|
General and administrative expense
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(128
|
)
|
|
(128
|
)
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Operating income (loss)
|
|
$
|
(93
|
)
|
|
$
|
49
|
|
|
$
|
360
|
|
|
$
|
(252
|
)
|
|
$
|
64
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Earnings from unconsolidated investments
|
|
—
|
|
|
—
|
|
|
1
|
|
|
—
|
|
|
1
|
|
|||||
|
Interest expense
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(546
|
)
|
|
(546
|
)
|
|||||
|
Other items, net
|
|
(1
|
)
|
|
—
|
|
|
—
|
|
|
55
|
|
|
54
|
|
|||||
|
Loss before income taxes
|
|
|
|
|
|
|
|
|
|
|
|
|
(427
|
)
|
||||||
|
Income tax benefit
|
|
—
|
|
|
—
|
|
|
—
|
|
|
474
|
|
|
474
|
|
|||||
|
Net loss
|
|
|
|
|
|
|
|
|
|
47
|
|
|||||||||
|
Less: Net income attributable to noncontrolling interest
|
|
|
|
|
|
|
|
|
|
(3
|
)
|
|||||||||
|
Net loss attributable to Dynegy Inc.
|
|
|
|
|
|
|
|
|
|
$
|
50
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Total assets—domestic
|
|
$
|
2,324
|
|
|
$
|
897
|
|
|
$
|
7,811
|
|
|
$
|
507
|
|
|
$
|
11,539
|
|
|
Investment in unconsolidated affiliate
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
190
|
|
|
$
|
—
|
|
|
$
|
190
|
|
|
Capital expenditures
|
|
$
|
(87
|
)
|
|
$
|
(63
|
)
|
|
$
|
(112
|
)
|
|
$
|
(13
|
)
|
|
$
|
(275
|
)
|
|
|
|
Coal
|
|
IPH
|
|
Gas
|
|
Other and
Eliminations
|
|
Total
|
||||||||||
|
Domestic:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Unaffiliated revenues
|
|
$
|
587
|
|
|
$
|
850
|
|
|
$
|
1,060
|
|
|
$
|
—
|
|
|
$
|
2,497
|
|
|
Intercompany revenues
|
|
6
|
|
|
(4
|
)
|
|
(2
|
)
|
|
—
|
|
|
—
|
|
|||||
|
Total revenues
|
|
$
|
593
|
|
|
$
|
846
|
|
|
$
|
1,058
|
|
|
$
|
—
|
|
|
$
|
2,497
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Depreciation expense
|
|
$
|
(51
|
)
|
|
$
|
(37
|
)
|
|
$
|
(155
|
)
|
|
$
|
(4
|
)
|
|
$
|
(247
|
)
|
|
Gain on sale of assets
|
|
—
|
|
|
—
|
|
|
18
|
|
|
—
|
|
|
18
|
|
|||||
|
General and administrative expense
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(114
|
)
|
|
(114
|
)
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Operating income (loss)
|
|
$
|
40
|
|
|
$
|
(2
|
)
|
|
$
|
79
|
|
|
$
|
(136
|
)
|
|
$
|
(19
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Bankruptcy reorganization items, net
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3
|
|
|
3
|
|
|||||
|
Earnings from unconsolidated investments
|
|
—
|
|
|
—
|
|
|
10
|
|
|
—
|
|
|
10
|
|
|||||
|
Interest expense
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(223
|
)
|
|
(223
|
)
|
|||||
|
Other items, net
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(39
|
)
|
|
(39
|
)
|
|||||
|
Loss from continuing operations before income taxes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(268
|
)
|
|||||
|
Income tax benefit
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|
1
|
|
|||||
|
Loss from continuing operations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(267
|
)
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Net loss
|
|
|
|
|
|
|
|
|
|
(267
|
)
|
|||||||||
|
Less: Net income (loss) attributable to noncontrolling interest
|
|
|
|
|
|
|
|
|
|
6
|
|
|||||||||
|
Net loss attributable to Dynegy Inc.
|
|
|
|
|
|
|
|
|
|
$
|
(273
|
)
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Total assets—domestic
|
|
$
|
1,168
|
|
|
$
|
1,039
|
|
|
$
|
2,027
|
|
|
$
|
6,998
|
|
|
$
|
11,232
|
|
|
Capital expenditures
|
|
$
|
(39
|
)
|
|
$
|
(45
|
)
|
|
$
|
(44
|
)
|
|
$
|
(4
|
)
|
|
$
|
(132
|
)
|
|
|
|
Coal
|
|
IPH
|
|
Gas
|
|
Other and
Eliminations
|
|
Total
|
||||||||||
|
Domestic:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Unaffiliated revenues
|
|
$
|
469
|
|
|
$
|
67
|
|
|
$
|
930
|
|
|
$
|
—
|
|
|
$
|
1,466
|
|
|
Intercompany revenues
|
|
(2
|
)
|
|
—
|
|
|
2
|
|
|
—
|
|
|
—
|
|
|||||
|
Total revenues
|
|
$
|
467
|
|
|
$
|
67
|
|
|
$
|
932
|
|
|
$
|
—
|
|
|
$
|
1,466
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Depreciation expense
|
|
$
|
(50
|
)
|
|
$
|
(3
|
)
|
|
$
|
(160
|
)
|
|
$
|
(3
|
)
|
|
$
|
(216
|
)
|
|
Gain on sale of assets
|
|
2
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2
|
|
|||||
|
General and administrative expense
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(97
|
)
|
|
(97
|
)
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Operating income (loss)
|
|
$
|
(207
|
)
|
|
$
|
(17
|
)
|
|
$
|
7
|
|
|
$
|
(101
|
)
|
|
$
|
(318
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Bankruptcy reorganization items, net
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1
|
)
|
|
(1
|
)
|
|||||
|
Earnings from unconsolidated investments
|
|
—
|
|
|
—
|
|
|
2
|
|
|
—
|
|
|
2
|
|
|||||
|
Interest expense
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(97
|
)
|
|
(97
|
)
|
|||||
|
Loss on extinguishment of debt
|
|
(5
|
)
|
|
—
|
|
|
2
|
|
|
(8
|
)
|
|
(11
|
)
|
|||||
|
Other items, net
|
|
—
|
|
|
—
|
|
|
2
|
|
|
6
|
|
|
8
|
|
|||||
|
Loss from continuing operations before income taxes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(417
|
)
|
|||||
|
Income tax benefit
|
|
—
|
|
|
—
|
|
|
—
|
|
|
58
|
|
|
58
|
|
|||||
|
Loss from continuing operations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(359
|
)
|
|||||
|
Income from discontinued operations, net of tax
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3
|
|
|
3
|
|
|||||
|
Net loss
|
|
|
|
|
|
|
|
|
|
(356
|
)
|
|||||||||
|
Less: Net income (loss) attributable to noncontrolling interest
|
|
|
|
|
|
|
|
|
|
—
|
|
|||||||||
|
Net loss attributable to Dynegy Inc.
|
|
|
|
|
|
|
|
|
|
$
|
(356
|
)
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Total assets—domestic
|
|
$
|
1,153
|
|
|
$
|
1,190
|
|
|
$
|
2,303
|
|
|
$
|
645
|
|
|
$
|
5,291
|
|
|
Capital expenditures
|
|
$
|
(42
|
)
|
|
$
|
(1
|
)
|
|
$
|
(53
|
)
|
|
$
|
(2
|
)
|
|
$
|
(98
|
)
|
|
Customers
|
|
Revenues
|
|
Segment(s)
|
||
|
(amounts in millions)
|
|
|
|
|
||
|
2015
|
|
|
|
|
||
|
PJM
|
|
$
|
1,088
|
|
|
Coal, IPH, Gas
|
|
MISO
|
|
842
|
|
|
Coal, IPH
|
|
|
|
|
|
|
|
||
|
2014
|
|
|
|
|
||
|
MISO
|
|
$
|
836
|
|
|
Coal, IPH
|
|
NYISO
|
|
342
|
|
|
Gas
|
|
|
|
|
|
|
|
||
|
2013
|
|
|
|
|
||
|
MISO
|
|
$
|
526
|
|
|
Coal, IPH
|
|
PJM
|
|
275
|
|
|
Gas
|
|
|
NYISO
|
|
231
|
|
|
Gas
|
|
|
CAISO
|
|
221
|
|
|
Gas
|
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|