EX-99.1 2 h83315ex99-1.txt UNAUDITED PRO FORMA CONSOLIDATED FINANCIAL STMTS 1 EXHIBIT 99.1 RELIANT ENERGY RESOURCES CORP. AND SUBSIDIARIES (A WHOLLY OWNED SUBSIDIARY OF RELIANT ENERGY, INCORPORATED) UNAUDITED PRO FORMA CONDENSED CONSOLIDATED FINANCIAL STATEMENTS The following unaudited pro forma condensed consolidated financial statements of Reliant Energy Resources Corp. and its subsidiaries for the year ended December 31, 1999 and as of and for the nine months ended September 30, 2000 have been prepared based upon Reliant Energy Resources Corp.'s (the Company) historical financial statements. The pro forma financial statements have been prepared to describe the effects of the transfer of a portion of the Company's unregulated businesses to subsidiaries of Reliant Resources, Inc. (Reliant Resources), a wholly owned subsidiary of Reliant Energy, Incorporated (Reliant Energy). On July 27, 2000, Reliant Energy announced its intention to divide into two publicly traded companies in order to separate its unregulated businesses from its regulated businesses. In August 2000, Reliant Energy formed Reliant Resources to own and operate a substantial portion of Reliant Energy's unregulated operations and to offer approximately 20% of Reliant Resources' common stock in an initial public offering (the Offering). Reliant Energy expects the Offering to be followed by a distribution to Reliant Energy's or its successor's shareholders of the remaining common stock of Reliant Resources within twelve months after the Offering. As a part of Reliant Energy's separation plan, on December 31, 2000, (a) the Company transferred all of the outstanding stock of Reliant Energy Services International, Inc., Arkla Finance Corporation and Reliant Energy Europe Trading & Marketing, Inc. to Reliant Resources (collectively, the Stock Transfer) and (b) a wholly owned subsidiary of Reliant Resources merged with and into Reliant Energy Services, Inc. (RES), a wholly owned subsidiary of the Company, with RES as the surviving corporation (the Merger). As a result of the Merger, RES became a wholly owned subsidiary of Reliant Resources. As consideration for the Merger, Reliant Resources paid $120 million to the Company, plus or minus, as the case may be, an amount equal to the difference of the working capital of RES on December 31, 2000 and August 31, 2000. The unaudited pro forma condensed consolidated financial statements do not purport to present the Company's actual results of operations as if the Stock Transfer and the Merger had occurred on January 1, 1999 for the unaudited pro forma condensed statements of operations or September 30, 2000 for the unaudited pro forma condensed balance sheet nor are they necessarily indicative of the Company's financial position or results of operations that may be achieved in the future. The unaudited pro forma condensed consolidated financial statements should be read in conjunction with the Company's audited consolidated financial statements and related notes included in the Company's Annual Report on Form 10-K for the fiscal year ended December 31, 1999 and the Company's interim consolidated financial statements and related notes included in the Company's Quarterly Report on Form 10-Q for the quarterly period ended September 30, 2000, each of which has been previously filed with the Securities and Exchange Commission. 2 RELIANT ENERGY RESOURCES CORP. AND SUBSIDIARIES (A WHOLLY OWNED SUBSIDIARY OF RELIANT ENERGY, INCORPORATED) UNAUDITED PRO FORMA CONDENSED CONSOLIDATED BALANCE SHEET SEPTEMBER 30, 2000 (THOUSANDS OF DOLLARS)
DISTRIBUTION OF HISTORICAL UNREGULATED PRO FORMA BALANCE RESOURCES BALANCE ----------- --------------- ----------- Cash and cash equivalents ....................................... $ 24,373 $ (24,373) $ -- Accounts and notes receivable ................................... 1,702,486 (1,094,983) 607,503 Accounts and notes receivable - affiliated companies, net ....... -- 24,663 24,663 Price risk management assets .................................... 1,917,680 (1,917,680) -- Prepayments and other current assets ............................ 353,082 (146,008) 207,074 ----------- ----------- ----------- Total current assets ......................................... 3,997,621 (3,158,381) 839,240 ----------- ----------- ----------- Property, Plant and Equipment, net .............................. 3,012,375 (14,312) 2,998,063 ----------- ----------- ----------- Goodwill and intangible assets, net ............................. 1,950,972 (99,864) 1,851,108 Price risk management assets .................................... 615,883 (615,883) -- Notes receivable - affiliated companies, net .................... -- 266,669 266,669 Other assets .................................................... 354,301 (110,912) 243,389 ----------- ----------- ----------- Total other assets ........................................... 2,921,156 (559,990) 2,361,166 ----------- ----------- ----------- Total Assets .............................................. $ 9,931,152 $(3,732,683) $ 6,198,469 =========== =========== =========== Current portion of long-term debt ............................... $ 168,890 $ -- $ 168,890 Short-term borrowings ........................................... 635,000 -- 635,000 Accounts payable ................................................ 1,252,450 (905,155) 347,295 Accounts and notes payable - affiliated companies, net .......... 44,973 (44,973) -- Price risk management liabilities ............................... 1,880,983 (1,880,983) -- Other ........................................................... 352,653 (156,210) 196,443 ----------- ----------- ----------- Total current liabilities .................................... 4,334,949 (2,987,321) 1,347,628 ----------- ----------- ----------- Accumulated deferred income taxes ............................... 559,463 3,753 563,216 Price risk management liabilities ............................... 592,658 (592,658) -- Other ........................................................... 356,794 (25,734) 331,060 ----------- ----------- ----------- Total other liabilities ...................................... 1,508,915 (614,639) 894,276 ----------- ----------- ----------- Long-term debt .................................................. 1,393,602 -- 1,393,602 ----------- ----------- ----------- Resources Obligated Mandatorily Redeemable Convertible Preferred Securities of Subsidiary Trust Holding Solely Junior Subordinated Debentures of Resources .................. 608 -- 608 ----------- ----------- ----------- Common stock .................................................... 1 -- 1 Paid-in capital ................................................. 2,463,831 -- 2,463,831 Retained earnings ............................................... 229,633 (131,110) 98,523 Accumulated other comprehensive loss ............................ (387) 387 -- ----------- ----------- ----------- Total stockholder's equity ................................... 2,693,078 (130,723) 2,562,355 ----------- ----------- ----------- Total Liabilities and Stockholder's Equity ................ $ 9,931,152 $(3,732,683) $ 6,198,469 =========== =========== ===========
See note to unaudited pro forma condensed consolidated financial statements 3 RELIANT ENERGY RESOURCES CORP. AND SUBSIDIARIES (A WHOLLY OWNED SUBSIDIARY OF RELIANT ENERGY, INCORPORATED) UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2000 (THOUSANDS OF DOLLARS)
DISTRIBUTION OF HISTORICAL UNREGULATED PRO FORMA BALANCE RESOURCES ADJUSTMENTS BALANCE ------------ --------------- ------------ ------------ Revenues ....................................... $ 14,381,921 $(11,785,275) $ 440,031(a) $ 3,036,677 Expenses: Natural gas and purchased power ............. 13,419,478 (11,672,852) 436,886(a) 2,183,512 Operation and maintenance ................... 397,211 (1,640) 3,145(a) 398,716 General, administrative and development ..... 157,423 (85,505) 71,918 Depreciation and amortization ............... 164,068 (9,530) 154,538 Taxes other than income taxes ............... 80,147 (448) 79,699 ------------ ------------ ------------ ------------ Total .................................... 14,218,327 (11,769,975) 440,031 2,888,383 ------------ ------------ ------------ ------------ Operating Income ............................... 163,594 (15,300) 148,294 ------------ ------------ ------------ ------------ Other Income (Expense): Interest expense ............................ (99,599) 2,258 (97,341) Interest income ............................. 7,172 (5,470) 1,702 Interest income - affiliates, net ........... 3,409 21,129 24,538 Gain (loss) from investments ................ (26,373) 26,504 131 Distribution on trust preferred securities .. (22) -- (22) Other, net .................................. 7,699 (8) 7,691 ------------ ------------ ------------ ------------ Total .................................... (107,714) 44,413 (63,301) ------------ ------------ ------------ ------------ Income before Income Taxes ..................... 55,880 29,113 84,993 Income Tax Expense ............................. 41,119 3,648 44,767 ------------ ------------ ------------ ------------ Income from Continuing Operations .............. $ 14,761 $ 25,465 $ 40,226 ============ ============ ============ ============
See note to unaudited pro forma condensed consolidated financial statements 4 RELIANT ENERGY RESOURCES CORP. AND SUBSIDIARIES (A WHOLLY OWNED SUBSIDIARY OF RELIANT ENERGY, INCORPORATED) UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS FOR THE YEAR ENDED DECEMBER 31, 1999 (THOUSANDS OF DOLLARS)
DISTRIBUTION OF UNREGULATED PRO FORMA HISTORICAL RESOURCES ADJUSTMENTS BALANCE ------------ --------------- ------------ ------------ Revenues ....................................... $ 10,543,545 $ (7,728,814) $ 381,099(a) $ 3,195,830 Expenses: Natural gas and purchased power ............. 9,307,445 (7,641,464) 380,109(a) 2,046,090 Operation and maintenance ................... 373,387 990(a) 374,377 General, administrative and development ..... 263,162 (60,037) 203,125 Depreciation and amortization ............... 198,676 (5,022) 193,654 Taxes other than income taxes ............... 103,192 (832) 102,360 ------------ ------------ ------------ ------------ Total .................................... 10,245,862 (7,707,355) 381,099 2,919,606 ------------ ------------ ------------ ------------ Operating Income ............................... 297,683 (21,459) 276,224 ------------ ------------ ------------ ------------ Other Income (Expense): Interest expense ............................ (119,269) 1,955 (117,314) Interest income ............................. 2,768 (1,118) 1,650 Interest income - affiliates, net .......... 5,878 967 6,845 Distribution on trust preferred securities .. (357) -- (357) Other, net .................................. 2,269 114 2,383 ------------ ------------ ------------ ------------ Total .................................... (108,711) 1,918 (106,793) ------------ ------------ ------------ ------------ Income before Income Taxes ..................... 188,972 (19,541) 169,431 Income Tax Expense ............................. 88,771 (8,948) 79,823 ------------ ------------ ------------ ------------ Income from Continuing Operations .............. $ 100,201 $ (10,593) $ 89,608 ============ ============ ============ ============
See note to unaudited pro forma condensed consolidated financial statements 5 RELIANT ENERGY RESOURCES CORP. AND SUBSIDIARIES (A WHOLLY OWNED SUBSIDIARY OF RELIANT ENERGY, INCORPORATED) NOTE TO UNAUDITED PRO FORMA CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (a) Represents previously eliminated intercompany transactions due to the Stock Transfer and the Merger.