US-listed companies
NRG ENERGY, INC.

NRG ENERGY, INC.NRG

Market cap

P/E ratio

Income statement Balance sheet Cash flow

	Dec 31, 2010	Dec 31, 2011	Dec 31, 2012	Dec 31, 2013	Dec 31, 2014	Dec 31, 2016	Dec 31, 2017	Dec 31, 2018	Dec 31, 2019	Dec 31, 2020	Dec 31, 2021	Dec 31, 2022	Dec 31, 2023
Revenue	8,849	9,079	8,422	11,295	15,868	12,351	10,629	9,478	9,821	9,093	26,989	31,543	28,823
Cost of operations (excluding depreciation and amortization shown below)	-	-	-	-	-	-	-	-	-	-	20,482	27,446	26,526
Depreciation and amortization	838	896	950	1,256	1,523	1,367	1,056	421	373	435	785	634	1,127
Impairment losses	25	160	-	459	97	918	1,709	99	5	75	544	206	26
Selling, general and administrative costs	598	668	892	904	1,042	1,101	907	799	827	933	1,293	1,228	1,968
Provision for credit losses	54	59	45	67	64	48	68	85	95	108	698	11	251
Acquisition-related transaction and integration costs	-	-	-	-	-	-	-	-	-	-	93	52	119
Total operating costs and expenses	7,564	8,444	8,072	10,952	14,616	12,039	11,319	8,528	8,538	7,991	23,895	29,577	30,017
Gain on sale of assets	-2	-14	-11	3	4	224	34	49	7	3	247	52	1,578
Operating Income	1,308	635	350	343	1,271	527	-587	982	1,290	1,105	3,341	2,018	384
Income (Loss) from Equity Method Investments	44	35	37	7	38	27	31	9	2	17	17	6	16
Impairment losses on investments	-	495	2	99	-	268	79	15	108	18	-	-	-
Impairment losses on investments	-	-	-	-	-	-	-	-	-	-	-	-	102
Other income, net	33	19	19	13	22	42	38	18	66	67	63	56	47
Gain/(Loss) on debt extinguishment	-	-175	-51	-50	-95	-142	-53	-44	-51	-9	-77	-	109
Interest expense	632	665	661	848	1,119	1,061	890	483	413	401	485	417	667
Total other expense	-555	-1,281	-98	-977	-1,136	-1,402	-953	-515	-504	-344	-482	-355	-597
(Loss)/Income Before Income Taxes	753	-646	252	-634	135	-875	-1,540	467	786	761	2,859	1,663	-213
Income tax (benefit)/expense	277	-843	-327	-282	3	16	8	7	-3,334	251	672	442	-11
Net (Loss)/Income	476	197	579	-352	132	-891	-2,337	268	4,441	510	2,187	1,221	-202
Earnings Per Share, Basic	1.86	0.78	2.37	-1.22	0.23	-2.22	-	0.88	16.94	2.08	8.93	5.17	-1.12
Earnings Per Share, Basic	1.86	0.78	2.37	-1.22	0.23	-2.22	-	0.88	16.94	2.08	8.93	5.17	-1.12
Earnings Per Share, Diluted	1.84	0.78	2.35	-1.22	0.23	-2.22	-	0.87	16.81	2.07	8.93	5.17	-1.12
Preferred Stock Dividends, Income Statement Impact	-	-	-	-	-	5	-	-	-	-	-	-	54
Net (Loss)/ Income Available for Common Stockholders, basic	468	188	550	-395	78	-701	-2,153	268	-	-	-	-	-256
Net (Loss)/ Income Available for Common Stockholders, diluted	-	-	-	-	-	-	-	-	-	-	-	-	-256
Earnings Per Share, Basic	1.86	0.78	2.37	-1.22	0.23	-2.22	-	0.88	16.94	2.08	8.93	5.17	-1.12
Earnings Per Share, Basic	1.86	0.78	2.37	-1.22	0.23	-2.22	-	0.88	16.94	2.08	8.93	5.17	-1.12
Earnings Per Share, Diluted	1.84	0.78	2.35	-1.22	0.23	-2.22	-	0.87	16.81	2.07	8.93	5.17	-1.12