The balance sheet is strained by aggressive expansion, with debt-to-equity at 4.83 and total debt of $23.5B, while cash has deteriorated sharply from $6.9B in 2025Q4 to $162M in 2026Q2, and the current ratio is 0.97.
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 | Dec'06 | Dec'05 | Dec'04 | Dec'03 | Dec'02 | Dec'01 | Dec'00 | Dec'99 | Dec'98 | Dec'97 |
|---|
| Total Assets | 39.94B | 29.14B | 24.02B | 26.04B | 29.15B | 23.18B | 14.9B | 12.53B | 10.63B | 23.32B | 30.36B | 32.88B | 40.66B | 33.9B | 35.13B | 26.71B | 26.9B | 23.38B | 24.81B | 19.27B | 19.43B | 7.43B | 7.83B | 9.26B | 10.88B | 12.89B | 5.98B | 3.43B | 1.29B | 1.17B |
| Asset Growth % | 148.43% | 21.31% | -7.74% | -10.66% | 25.73% | 55.56% | 18.92% | 17.91% | -54.42% | -23.18% | -7.69% | -19.14% | 19.95% | -3.49% | 31.49% | -0.67% | 15.05% | -5.76% | 28.71% | -0.83% | 161.54% | -5.1% | -15.45% | -14.91% | -15.59% | 115.66% | 74.23% | 165.32% | 10.73% | - |
| PP&E (Net) | 14.22B | 3.76B | 2.17B | 1.94B | 1.92B | 1.96B | 2.85B | 3.06B | 3.05B | 5.97B | 15.37B | 18.73B | 22.37B | 19.85B | 20.15B | 13.62B | 12.52B | 11.56B | 11.54B | 11.32B | 11.55B | 2.61B | 3.16B | 3.31B | 5.2B | 9.43B | 4.04B | 1.98B | 204.73M | 185.89M |
| PP&E / Total Assets % | 35.6% | 12.91% | 9.04% | 7.46% | 6.58% | 8.45% | 19.11% | 24.4% | 28.68% | 25.62% | 50.63% | 56.97% | 55% | 58.55% | 57.37% | 50.99% | 46.54% | 49.47% | 46.54% | 58.73% | 59.41% | 35.11% | 40.33% | 35.8% | 47.74% | 73.15% | 67.6% | 57.56% | 15.83% | 15.91% |
| Total Current Assets | 9.65B | 13.15B | 8.96B | 9.73B | 16.23B | 10.84B | 6.03B | 3.09B | 3.6B | 4.44B | 6.73B | 7.44B | 8.48B | 7.67B | 8.05B | 8.09B | 7.52B | 6.71B | 8.49B | 3.56B | 3.08B | 2.2B | 2.12B | 2.19B | 1.58B | 1.19B | 672.66M | 323.97M | 91.96M | 118.42M |
| Cash & Equivalents | 162M | 4.74B | 966M | 541M | 430M | 250M | 3.9B | 345M | 563M | 770M | 938M | 1.52B | 2.12B | 2.25B | 2.09B | 1.1B | 2.95B | 2.3B | 1.49B | 1.13B | 777M | 493M | 1.1B | 563.13M | 385.06M | 186.11M | 95.24M | 31.48M | 6.38M | 11.99M |
| Receivables | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K |
| Inventory | 793M | 461M | 478M | 607M | 751M | 498M | 327M | 383M | 412M | 453M | 721M | 1.25B | 1.25B | 898M | 903M | 308M | 453M | 541M | 455M | 451M | 420M | 240M | 247M | 205.98M | 267.92M | 331.32M | 174.86M | 119.18M | 2.65M | 2.62M |
| Other Current Assets | 3.85B | 1.69B | 4.03B | 5.04B | 9.89B | 5.76B | 635M | 1.09B | 1.3B | 1.97B | 3.59B | 3.01B | 3.14B | 2.21B | 3.42B | 5.29B | 0 | 2.18B | 494M | 1.32B | 1.35B | 711M | 16.39M | 255.52M | 424.39M | 244.89M | 12.13M | 17.44M | 4.02M | 1.59M |
| Long-Term Investments | 6.44B | 1.58B | 45M | 42M | 971M | 1.17B | 1.24B | 1.18B | 1.07B | 874M | 1.73B | 1.61B | 1.36B | 1B | 1.15B | 1.06B | 948M | 776M | 793M | 809M | 696M | 0 | 0 | 750.45M | 888.88M | 1.23B | 977.12M | 988.67M | 800.92M | 694.65M |
| Goodwill | 8.81B | 5.02B | 5.01B | 5.08B | 1.65B | 1.79B | 579M | 579M | 573M | 539M | 662M | 999M | 2.57B | 1.99B | 1.96B | 1.89B | 1.87B | 1.72B | 1.72B | 1.79B | 0 | 2.66B | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 2.14B | 2.31B | 2.91B | 3.93B | 2.13B | 2.51B | 668M | 789M | 591M | 1.75B | 2.04B | 2.31B | 2.57B | 1.14B | 1.2B | 1.42B | 1.78B | 1.78B | 815M | 873M | 432M | 1.16B | 270M | 481.5M | 286.97M | 346.89M | 61.35M | 55.59M | 74.38M | 97.23M |
| Other Assets | 1.77B | 1.48B | 2.85B | 3.07B | 4.36B | 2.76B | 477M | 550M | 1.7B | 844M | 1.38B | 1.62B | 1.74B | 1.05B | 1.26B | 1B | 2.54B | 1.14B | 1.24B | 81M | 1.9B | 1.94B | 2.04B | 1.39B | 1.54B | 167.52M | 149.44M | 72.85M | 67.68M | 71.34M |
| Total Liabilities | 35.09B | 27.46B | 21.54B | 23.13B | 25.32B | 19.58B | 13.22B | 10.85B | 11.84B | 21.27B | 25.86B | 27.12B | 28.68B | 23.18B | 24.35B | 19.05B | 18.82B | 15.68B | 17.7B | 13.77B | 13.78B | 4.95B | 5.13B | 6.79B | 11.55B | 10.59B | 4.5B | 2.52B | 700.58M | 697.59M |
| Total Debt | 23.47B | 16.77B | 10.99B | 10.97B | 8.3B | 8.29B | 9.04B | 6.45B | 6.52B | 9.38B | 16.47B | 19.46B | 20.18B | 16.82B | 15.88B | 9.83B | 10.51B | 8.42B | 8.17B | 8.36B | 8.73B | 2.5B | 3.48B | 4.54B | 9.42B | 9.18B | 3.81B | 2.35B | 626.48M | 620.86M |
| Net Debt | 23.3B | 12.03B | 10.03B | 10.43B | 7.87B | 8.04B | 5.13B | 6.1B | 5.96B | 15.41B | 17.25B | 17.95B | 18.26B | 14.56B | 13.79B | 8.73B | 6.26B | 6.11B | 6.67B | 7.23B | 7.98B | 2.18B | 2.66B | 3.97B | 9.03B | 8.99B | 3.71B | 2.32B | 620.1M | 608.87M |
| Long-Term Debt | 21.74B | 16.54B | 9.81B | 10.13B | 7.98B | 7.97B | 8.69B | 5.8B | 6.45B | 9.18B | 15.96B | 18.98B | 19.7B | 15.77B | 15.74B | 9.74B | 10.05B | 7.85B | 7.7B | 7.89B | 8.6B | 2.41B | 2.97B | 3.66B | 1.19B | 7.84B | 3.65B | 1.94B | 618.22M | 613.18M |
| Short-Term Borrowings | 1.51B | 66M | 996M | 620M | 63M | 4M | 1M | 88M | 72M | 204M | 516M | 481M | 474M | 1.05B | 147M | 87M | 463M | 571M | 464M | 466M | 123M | 95M | 511M | 876.2M | 8.22B | 1.33B | 154.47M | 406.41M | 8.26M | 7.68M |
| Capital Lease Obligations | 679M | 160M | 183M | 218M | 263M | 317M | 347M | 556M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Current Liabilities | 9.97B | 8.03B | 8.81B | 9.5B | 12.98B | 7.92B | 1.92B | 2.36B | 2.4B | 3.32B | 4.38B | 4.38B | 4.86B | 4.2B | 4.68B | 5.67B | 4.22B | 3.76B | 6.58B | 2.28B | 2.03B | 1.36B | 1.09B | 2.03B | 9.8B | 1.95B | 562.99M | 524.36M | 50.55M | 181.09M |
| Accounts Payable | 2.58B | 2.83B | 2.51B | 2.33B | 3.64B | 2.27B | 649M | 722M | 863M | 684M | 782M | 869M | 1.06B | 1.04B | 1.17B | 808M | 783M | 693M | 447M | 381M | 327M | 241M | 209.33M | 190.82M | 604.17M | 347.34M | 263.11M | 67.61M | 7.37M | 16.1M |
| Accrued Expenses | 2.28B | 565M | 477M | 435M | 1.11B | 1.32B | 678M | 663M | 680M | 917M | 990M | 810M | 805M | 665M | 730M | 446M | 499M | 505M | 393M | 374M | 261M | 1.02B | 362M | 83.71M | 338.63M | 151.11M | 87.32M | 28.13M | 26.63M | 21.11M |
| Deferred Revenue | 837M | 748M | 711M | 720M | 176M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.75M | 9.58M |
| Other Current Liabilities | 3.29B | 3.82B | 4.05B | 5.31B | 7.9B | 4.23B | 518M | 813M | 783M | 1.49B | 2.38B | 2.21B | 2.52B | 1.45B | 2.62B | 4.52B | 2.48B | 1.99B | 5.27B | 1.05B | 1.32B | 0 | 0 | 947.27M | 698.9M | 119.85M | 14.22M | 22.21M | 8.29M | 10.51M |
| Deferred Taxes | 181M | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K |
| Other Liabilities | 2.2B | 1.82B | 1.93B | 2.44B | 4.04B | 3.39B | 2.32B | 2.19B | 2.93B | 8.75B | 5.51B | 3.74B | 3.9B | 3.19B | 4B | 1.99B | 2.32B | 2.04B | 2.22B | 2.75B | 2.59B | -2.54B | -3.14B | 1.01B | 514.48M | 349.44M | 232.74M | 40.96M | 2.88M | 2.17M |
| Total Equity | 4.86B | 1.68B | 2.48B | 2.91B | 3.83B | 3.6B | 1.68B | 1.68B | -1.22B | 2.05B | 4.49B | 5.76B | 11.99B | 10.72B | 10.78B | 7.67B | 8.07B | 7.7B | 7.11B | 5.5B | 5.66B | 2.48B | 2.7B | 2.47B | -666.36M | 2.3B | 1.48B | 908.03M | 592.85M | 470.52M |
| Equity Growth % | 133.72% | -32.16% | -14.73% | -24.09% | 6.33% | 114.29% | 0.12% | 238.11% | -159.38% | -54.45% | -22.08% | -51.9% | 11.83% | -0.59% | 40.59% | -4.99% | 4.87% | 8.27% | 29.16% | -2.74% | 128.37% | -8.16% | 9.04% | 471.35% | -128.91% | 56.08% | 62.64% | 53.16% | 26% | - |
| Shareholders Equity | 4.86B | 1.68B | 2.48B | 2.91B | 3.83B | 3.6B | 1.68B | 1.66B | -1.23B | -346M | 2.04B | 3.01B | 10.05B | 9.85B | 10.26B | 7.49B | 8.05B | 7.68B | 7.11B | 5.5B | 5.66B | 2.48B | 2.69B | 2.44B | -696.2M | 2.24B | 1.46B | 893.65M | 579.33M | 450.7M |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20M | 19M | 2.39B | 2.45B | 2.76B | 1.93B | 867M | 518M | 183M | 17M | 12M | 0 | 0 | 1M | 1M | 6.1M | 37.29M | 29.84M | 67.8M | 14.69M | 14.37M | 13.52M | 19.82M |
| Common Stock | 2M | 2M | 2M | 3M | 4M | 4M | 4M | 4M | 4M | 4M | 4M | 4M | 4M | 4M | 4M | 3M | 3M | 3M | 3M | 3M | 1M | 1M | 1M | 1M | 0 | 1.99M | 1.8M | 1K | 1K | 1K |
| Additional Paid-in Capital | 3.88B | 215M | 705M | 3.42B | 8.46B | 8.53B | 8.52B | 8.5B | 8.51B | 8.38B | 8.36B | 8.3B | 8.33B | 7.84B | 7.59B | 5.35B | 5.32B | 4.95B | 4.36B | 4.09B | 4.48B | 2.42B | 2.4B | 2.4B | 2.23B | 1.71B | 1.23B | 780.44M | 531.91M | 431.91M |
| Retained Earnings | 2.37B | 1.98B | 1.53B | 820M | 1.41B | 464M | -1.4B | -1.62B | -6.02B | -6.27B | -3.79B | -3.01B | 3.59B | 3.69B | 4.49B | 3.99B | 3.8B | 3.33B | 2.4B | 1.27B | 739M | 261M | 196.64M | 11.03M | -2.83B | 635.35M | 370.14M | 187.21M | 130.01M | 88.28M |
| Accumulated OCI | -87M | -81M | -117M | -91M | -177M | -126M | -206M | -192M | -94M | -72M | -135M | -173M | -174M | 5M | -150M | 74M | 432M | 416M | 310M | -115M | 282M | -205M | 76.45M | 21.8M | -94.96M | -114.19M | -143.69M | -75.47M | -82.6M | -69.5M |
| Return on Assets (ROA) | 2.55% | 3.25% | 4.49% | -0.73% | 4.67% | 11.49% | 3.72% | 38.33% | 1.58% | -8.02% | -2.45% | -17.35% | 0.36% | -1.12% | 0.95% | 0.73% | 1.9% | 3.91% | 5.56% | 3.03% | 4.62% | 1.1% | 2.18% | 27.57% | -29.14% | 2.81% | 3.89% | 2.42% | 3.39% | 1.88% |
| Return on Equity (ROE) | 25.38% | 41.55% | 41.79% | -6% | 32.88% | 82.84% | 30.38% | 1917.06% | 64.5% | -65.86% | -15.09% | -71.91% | 1.18% | -3.59% | 3.2% | 2.5% | 6.05% | 12.72% | 19.42% | 10.5% | 15.26% | 3.25% | 7.19% | 307.16% | -422.81% | 14.01% | 15.34% | 7.62% | 7.85% | 4.67% |
| Debt / Equity | 4.83x | 9.97x | 4.44x | 3.78x | 2.17x | 2.30x | 5.38x | 3.84x | - | 4.59x | 3.67x | 3.38x | 1.68x | 1.57x | 1.47x | 1.28x | 1.30x | 1.09x | 1.15x | 1.52x | 1.54x | 1.01x | 1.29x | 1.83x | - | 3.98x | 2.58x | 2.59x | 1.06x | 1.32x |
| Debt / Assets | 58.76% | 57.54% | 45.75% | 42.13% | 28.48% | 35.75% | 60.66% | 51.45% | 61.36% | 40.24% | 54.27% | 59.19% | 49.61% | 49.6% | 45.21% | 36.8% | 39.08% | 36.01% | 32.92% | 43.38% | 44.9% | 33.71% | 44.5% | 49% | 86.51% | 71.16% | 63.64% | 68.42% | 48.44% | 53.15% |
| Net Debt / EBITDA | 5.56x | 3.16x | 2.62x | 6.21x | 2.88x | 1.92x | 3.09x | 3.41x | 3.91x | - | 18.71x | - | 6.29x | 8.65x | 9.29x | 5.02x | 2.86x | 1.93x | 2.48x | 3.41x | 5.05x | 4.98x | 3.80x | 1.18x | - | 9.69x | 6.12x | 31.95x | 8.46x | 21.42x |
| Book Value per Share | 23.12 | 8.45 | 11.69 | 12.75 | 16.22 | 14.69 | 6.83 | 6.36 | -3.94 | 6.45 | 14.22 | 17.52 | 35.36 | 33.18 | 46.08 | 31.82 | 31.78 | 28.4 | 25.85 | 19.11 | 18.8 | 14.49 | 13.42 | 12.37 | -1.68 | 5.9 | 4.55 | 3.08 | 2.01 | 1.59 |
ERCOT weather and commodity volatility
NRG's total assets jumped from $24.0B in 2024Q4 to $39.9B in 2026Q2, per balance sheet data, driven by a $7.1B CAPEX spike in Q1 2026, suggesting an aggressive expansion into data center infrastructure.
The sequential increase in PPE net from $2.2B in 2024Q4 to $14.2B in 2026Q2 indicates a massive capital deployment, likely tied to the 'Bring Your Own Power' strategy. However, equity only grew from $2.5B to $4.9B over the same period, implying that asset growth is heavily debt-funded. This trajectory may strain regulated equity ratios if not supported by retained earnings or equity issuance.
PPE net expanded over six-fold from $2.2B in 2024Q4 to $14.2B in 2026Q2, as reported in balance sheet data, while equity only doubled, indicating a widening gap between rate base growth and equity support.
The rapid PPE build-out, particularly the $7.1B CAPEX in Q1 2026, suggests a strategic pivot toward capital-intensive data center projects. However, the equity base has not kept pace, leading to a decline in equity-to-assets from 0.10 to 0.12, which may signal increasing financial leverage. Investors should monitor whether this asset growth translates into regulated returns or if it remains unregulated, given NRG's IPP status.
NRG's debt-to-equity ratio rose from 3.30 in 2024Q1 to 4.83 in 2026Q2, according to balance sheet data, with total debt reaching $23.5B, reflecting aggressive borrowing to fund expansion and acquisitions.
The absolute debt load increased by $12.6B from 2024Q4 to 2026Q2, while equity only grew by $2.4B, indicating that the company is relying heavily on debt financing. This leverage is well above the regulated utility norm, but NRG's IPP model may allow for higher leverage. However, the recent EPS miss and interest rate sensitivity suggest that this debt burden could constrain future capital allocation flexibility.
Equity stands at $4.9B against $39.9B in assets as of 2026Q2, per balance sheet data, yielding an equity-to-assets ratio of 0.12, which is low compared to regulated peers and suggests limited cushion for losses.
The equity base has grown modestly from $2.5B in 2024Q4, but the pace is insufficient relative to the asset expansion. Retained earnings appear volatile, with ROE swinging from -25.0% in 2024Q3 to 28.5% in 2025Q1, reflecting mark-to-market distortions. The low equity ratio may limit financial flexibility and increase vulnerability to weather-related shocks, as seen in prior quarters.
Cash and equivalents plummeted from $6.9B in 2025Q4 to $162M in 2026Q2, as per balance sheet data, while current ratio fell to 0.97, indicating potential near-term liquidity strain.
The dramatic cash drawdown, from $6.9B to $162M, suggests significant cash outflows for CAPEX and debt servicing, possibly related to the data center investments. The current ratio dropping below 1.0 implies that current liabilities exceed current assets, which could necessitate reliance on revolving credit facilities or commercial paper. Given the prior cash flow analysis noted a $7.1B CAPEX spike, this liquidity squeeze appears intentional but warrants monitoring for potential collateral calls.
Total debt surged to $23.5B in 2026Q2 from $10.9B in 2024Q1, per balance sheet data, with D/E at 4.83, suggesting that NRG's aggressive growth strategy may expose it to refinancing risk if interest rates rise.
The rapid debt accumulation, partly from the Vivint acquisition and data center CAPEX, has increased interest expense and sensitivity. While the company has historically managed leverage, the current debt load, combined with volatile earnings, could lead to covenant breaches or forced asset sales in a downturn. Investors should monitor the maturity profile and the company's ability to refinance at reasonable rates.
Quick answers to the most common questions about buying NRG stock.
As of 2025, NRG Energy, Inc. (NRG) had total assets of $29.14B including $13.15B in current assets.
NRG Energy, Inc. (NRG) carries total debt of $16.77B. Comparing total debt to cash helps evaluate the company's debt burden and net leverage.
NRG Energy, Inc. (NRG) has total shareholders' equity (book value) of $1.68B ($8.45 book value per share). Book value represents the net worth of the company belonging to common stock holders.
NRG Energy, Inc. (NRG) reported a current ratio of 1.64x. A current ratio above 1.0x indicates that the company has more current assets than current liabilities, suggesting sufficient short-term liquidity.