Attached files

file filename
8-K - 8-K - Vistra Corp.d634944d8k.htm

Exhibit 99.1

 

LOGO

 

LOGO

Vistra Energy Announces Capital Allocation Plan;

Reports Third Quarter 2018 Results; Narrows 2018 and 2019 Guidance

IRVING, Texas, November 2, 2018 — Vistra Energy Corp. (NYSE: VST):

Third Quarter Highlights

 

   

Announced capital allocation plan:

 

   

Upsizing of share repurchase program by an incremental $1.25 billion expected to be opportunistically executed over the next 12 to 18 months,

 

   

Adoption by board of directors of annual dividend program expected to begin in the first quarter of 2019 at approximately $0.50 per share; Vistra management anticipates an annual dividend growth rate in the range of approximately 6-8 percent per share, and

 

   

Expectation to achieve leverage target of approximately 2.5x net debt to EBITDA1 (or approximately 2.7x gross debt to EBITDA) by year-end 2020.

 

   

Increased merger EBITDA value lever targets by an additional $65 million to $565 million, reflecting an increase of $15 million of synergies and $50 million from the Operations Performance Initiative. Expected to realize and achieve value lever targets as follows:

 

    

Realized in Year

    

Achieved by YE

 

2018

   $ 175mm      $ 360mm  

2019

   $ 425mm      $ 515mm  

2020

   $ 540mm      $ 565mm  

2021

   $ 565mm     

 

   

Narrowed and reaffirmed 2018 full-year Ongoing Operations Adjusted EBITDA and Ongoing Operations Adjusted Free Cash Flow before Growth (FCFbG) guidance ranges of $2.75 to $2.85 billion and $1.45 to $1.55 billion, respectively.2 Guidance midpoints approximately $150 million greater than May 2018 guidance applying October 2017 curves.

 

   

Narrowed and updated 2019 full-year Ongoing Operations Adjusted EBITDA and Ongoing Operations Adjusted FCFbG guidance ranges of $3.22 to $3.42 billion and $2.1 to $2.3 billion, respectively2, highlighting the company’s significant earnings power and EBITDA to free cash flow conversion of approximately 66%.3

 

   

Completed previously announced $500 million share repurchase program.

 

LOGO


Vistra Energy - Press Release

November 2, 2018, Page 2

 

 

 

   

Reduced annual interest expense by approximately $56 million through the refinancing and repayment of approximately $1.5 billion aggregate principal amount of outstanding senior notes.

 

   

Continued strong performance from our ERCOT retail business with organic growth resulting in residential customer counts up 1.4% year to date.

 

(1)

Assuming approximately $400 million cash on balance sheet.

(2)

Excludes results from the Asset Closure segment. Adjusted EBITDA and Adjusted FCFbG are non-GAAP financial measures. See the “Non-GAAP Reconciliation” tables for further details.

(3)

2019 Ongoing Operations Adjusted EBITDA guidance range includes $425 million of synergies expected to be realized in 2019 as compared to the full run-rate of adjusted EBITDA value lever targets of $565 million.

Summary of Financial Results for the Third Quarter Ended September 30, 2018 (in millions)

 

($ in millions)

   Three Months Ended
September 30, 2018
     Nine Months Ended
September 30, 2018
 

Net Income

   $ 331      $ 130  

Ongoing Operations Net Income1

   $ 335      $ 154  

Ongoing Operations Adjusted EBITDA1

   $ 1,153      $ 2,069  

- exc. Odessa Earnout Buybacks

      $ 2,089  

 

(1)

Excludes results from the Asset Closure segment. Adjusted EBITDA is a non-GAAP financial measure. See the “Non-GAAP Reconciliation” tables for further details.

For the three months ended September 30, 2018, Vistra reported net income from ongoing operations of $335 million and adjusted EBITDA from ongoing operations of $1,153 million.

Year-to-date, Vistra reported net income from ongoing operations of $154 million and adjusted EBITDA from ongoing operations of $2,069 million. Excluding the impact to adjusted EBITDA of negative $20 million during the period resulting from the partial buybacks of the Odessa Power Plant earnout in February and May, Vistra’s year-to-date adjusted EBITDA from ongoing operations would have been $2,089 million. When the Odessa earnout buybacks were executed, Vistra estimated the economic benefit of the transactions, net of the premiums paid, would be approximately $25 million.

Curt Morgan, Vistra’s chief executive officer, commented, “We are excited to announce Vistra’s capital allocation program, including authorization to allocate an additional $1.25 billion of capital toward share repurchases and to initiate a recurring dividend in the first quarter of 2019. Today’s capital allocation announcements are part of an ongoing commitment of returning capital to shareholders—all with a target to achieve 2.5 times net debt to EBITDA by year-end 2020. Vistra’s resilient EBITDA production and robust free cash flow conversion in 2018 and expected in 2019 and beyond, stemming from the stability of our integrated model and substantial merger value, support this diverse capital allocation plan including a growing dividend, which we believe will create meaningful value for our shareholders.”

Guidance

 

($ in millions)

   2018      2019  

Ongoing Ops. Adj. EBITDA1

   $  2,750 – 2,850      $ 3,220 – 3,420  

Ongoing Ops. Adj. FCFbG1

   $ 1,450 – 1,550      $ 2,100 – 2,300  

 

(1)

Excludes results from the Asset Closure segment. Adjusted EBITDA and Adjusted FCFbG are non-GAAP financial measures. See the “Non-GAAP Reconciliation” tables for further details.


Vistra Energy - Press Release

November 2, 2018, Page 3

 

 

 

Vistra Energy is narrowing and reaffirming its 2018 Ongoing Operations guidance ranges, forecasting Ongoing Operations Adjusted EBITDA of $2,750 to $2,850 million and Ongoing Operations Adjusted FCFbG of $1,450 to $1,550 million. The 2018 guidance ranges were developed utilizing improved ERCOT forward curves as of March 29, 2018. The ranges reflect Vistra’s results on a stand-alone basis for the period prior to April 9, 2018 and anticipated results of the combined company for the period from April 9 through December 31, 2018.

Vistra is also narrowing and updating its 2019 Ongoing Operations guidance ranges, forecasting Ongoing Operations Adjusted EBITDA of $3,220 to $3,420 million and Ongoing Operations Adjusted FCFbG of $2,100 to $2,300 million.

Initial Share Repurchase Program

As of November 1, 2018, Vistra has completed the initial $500 million share repurchase program authorized by its board of directors on June 12, 2018. Vistra purchased approximately 21.4 million shares for an average price of $23.36 per share.

Financing Update

In August 2018, Vistra Energy used the net proceeds from the issuance by Vistra Operations Company LLC, a wholly owned, indirect subsidiary of Vistra Energy, of $1,000 million aggregate principal amount of 5.50% senior notes due 2026, the net proceeds from a $350 million accounts receivable securitization program, and cash on hand to fund cash tender offers to purchase $1,542 million aggregate principal amount of the following senior notes that Vistra Energy assumed in the merger with Dynegy:

 

   

$26 million of 7.625% senior notes due 2024;

 

   

$163 million of 8.034% senior notes due 2024;

 

   

$669 million of 8.000% senior notes due 2025; and

 

   

$684 million of 8.125% senior notes due 2026.

As a result of the transaction, Vistra reduced its annual interest expense by approximately $56 million and extended maturities.

Liquidity

As of September 30, 2018, Vistra had total available liquidity of approximately $2.101 billion, including cash and cash equivalents of $811 million and $1,290 million of availability under its revolving credit facility, which remained undrawn but had $1,210 million of letters of credit outstanding as of September 30, 2018.

Plant Retirement

Vistra announced on August 24, 2018 the planned retirement of its 51-megawatt waste coal facility, Northeastern Power Company, due to its uneconomic operations and negative financial outlook. The plant was retired on October 24, 2018.


Vistra Energy - Press Release

November 2, 2018, Page 4

 

 

 

Earnings Webcast

Vistra will host a webcast today, November 2, 2018, beginning at 8 a.m. ET (7 a.m. CT) to discuss these results and related matters. The live, listen-only webcast and the accompanying slides that will be discussed on the call can be accessed via the investor relations section of Vistra’s website at www.vistraenergy.com. A replay of the webcast will be available on the Vistra website for one year following the live event.

About Non-GAAP Financial Measures and Items Affecting Comparability

“Adjusted EBITDA” (EBITDA as adjusted for unrealized gains or losses from hedging activities, tax receivable agreement obligations, reorganization items, and certain other items described from time to time in Vistra Energy’s earnings releases),“Adjusted Free Cash Flow before Growth” (or “Adjusted FCFbG”) (cash from operating activities excluding changes in margin deposits and working capital and adjusted for capital expenditures (including capital expenditures for growth investments), other net investment activities, preferred stock dividends, and other items described from time to time in Vistra Energy’s earnings releases), “Ongoing Operations Adjusted EBITDA” (adjusted EBITDA less adjusted EBITDA from Asset Closure segment) and “Ongoing Operations Adjusted Free Cash Flow before Growth” or “Ongoing Operations Adjusted FCFbG” (adjusted free cash flow before growth less cash flow from operating activities from Asset Closure segment before growth), are “non-GAAP financial measures.” A non-GAAP financial measure is a numerical measure of financial performance that excludes or includes amounts so as to be different than the most directly comparable measure calculated and presented in accordance with GAAP in Vistra Energy’s consolidated statements of operations, comprehensive income, changes in stockholders’ equity and cash flows. Non-GAAP financial measures should not be considered in isolation or as a substitute for the most directly comparable GAAP measures. Vistra Energy’s non-GAAP financial measures may be different from non-GAAP financial measures used by other companies.

Vistra Energy uses Adjusted EBITDA as a measure of performance and believes that analysis of its business by external users is enhanced by visibility to both net income prepared in accordance with GAAP and Adjusted EBITDA. Vistra Energy uses Adjusted Free Cash Flow before Growth as a measure of liquidity and believes that analysis of its ability to service its cash obligations is supported by disclosure of both cash provided by (used in) operating activities prepared in accordance with GAAP as well as Adjusted Free Cash Flow before Growth. Vistra Energy uses Ongoing Operations Adjusted EBITDA as a measure of performance and Ongoing Operations Adjusted Free Cash Flow before Growth as a measure of liquidity and Vistra Energy’s management and board of directors have found it informative to view the Asset Closure segment as separate and distinct from Vistra Energy’s ongoing operations. The schedules attached to this earnings release reconcile the non-GAAP financial measures to the most directly comparable financial measures calculated and presented in accordance with U.S. GAAP.

Media

Allan Koenig

214-875-8004

Media.Relations@vistraenergy.com

Analysts

Molly Sorg

214-812-0046

Investor@vistraenergy.com

About Vistra Energy

Vistra Energy (NYSE: VST) is a premier, integrated power company based in Irving, Texas, combining an innovative, customer-centric approach to retail with a focus on safe, reliable, and efficient power generation. Through its retail and generation businesses which include TXU Energy, Homefield Energy, Dynegy, and Luminant, Vistra operates in 12 states and six of the seven competitive markets in the U.S., with about 6,000 employees. Vistra’s retail brands serve approximately 2.9 million residential, commercial, and industrial customers across five top retail states, and its generation fleet totals approximately 41,000 megawatts of highly efficient generation capacity, with a diverse portfolio of natural gas, nuclear, coal, and solar facilities.


Vistra Energy - Press Release

November 2, 2018, Page 5

 

 

 

Cautionary Note Regarding Forward-Looking Statements

The information presented herein includes forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These forward-looking statements, which are based on current expectations, estimates and projections about the industry and markets in which Vistra Energy Corp. (“Vistra Energy”) operates and beliefs of and assumptions made by Vistra Energy’s management, involve risks and uncertainties, which are difficult to predict and are not guarantees of future performance, that could significantly affect the financial results of Vistra Energy. All statements, other than statements of historical facts, that are presented herein, or in response to questions or otherwise, that address activities, events or developments that may occur in the future, including such matters as activities related to our financial or operational projections, projected synergy, value lever and net debt targets, capital allocation, capital expenditures, liquidity, projected Adjusted EBITDA to free cash flow conversion rate, dividend policy, business strategy, competitive strengths, goals, future acquisitions or dispositions, development or operation of power generation assets, market and industry developments and the growth of our businesses and operations (often, but not always, through the use of words or phrases, or the negative variations of those words or other comparable words of a future or forward-looking nature, including, but not limited to, “intends,” “plans,” “will likely,” “unlikely,” “believe,” “expect,” “seek,” “anticipate,” “estimate,” “continue,” “will,” “shall,” “should,” “could,” “may,” “might,” “predict,” “project,” “forecast,” “target,” “potential,” “forecast,” “goal,” “objective,” “guidance” and “outlook”),are forward-looking statements. Readers are cautioned not to place undue reliance on forward-looking statements. Although Vistra Energy believes that in making any such forward-looking statement, Vistra Energy’s expectations are based on reasonable assumptions, any such forward-looking statement involves uncertainties and risks that could cause results to differ materially from those projected in or implied by any such forward-looking statement, including but not limited to (i) adverse changes in general economic or market conditions (including changes in interest rates) or changes in political conditions or federal or state laws and regulations; (ii) the ability of Vistra Energy to execute upon the contemplated strategic and performance initiatives (including the risk that Vistra Energy’s and Dynegy’s respective businesses will not be integrated successfully or that the cost savings, synergies and growth from the merger will not be fully realized or may take longer than expected to realize); (iii) actions by credit ratings agencies and (iv) those additional risks and factors discussed in reports filed with the Securities and Exchange Commission (“SEC”) by Vistra Energy from time to time, including the uncertainties and risks discussed in the sections entitled “Risk Factors” and “Forward-Looking Statements” in Vistra Energy’s quarterly report on Form 10-Q for the fiscal quarter ended June 30, 2018 and any subsequently filed quarterly reports on Form 10-Q.

Any forward-looking statement speaks only at the date on which it is made, and except as may be required by law, Vistra Energy will not undertake any obligation to update any forward-looking statement to reflect events or circumstances after the date on which it is made or to reflect the occurrence of unanticipated events. New factors emerge from time to time, and it is not possible to predict all of them; nor can Vistra Energy assess the impact of each such factor or the extent to which any factor, or combination of factors, may cause results to differ materially from those contained in any forward-looking statement.


Vistra Energy - Press Release

November 2, 2018, Page 6

 

 

 

VISTRA ENERGY CORP.

CONDENSED STATEMENTS OF CONSOLIDATED INCOME (LOSS)

(Unaudited) (Millions of Dollars, Except Per Share Amounts)

 

     Three Months Ended September 30,     Nine Months Ended September 30,  
     2018     2017     2018     2017  

Operating revenues (Note 5)

   $ 3,243     $ 1,833     $ 6,581     $ 4,487  

Fuel, purchased power costs and delivery fees

     (1,627     (838     (3,492     (2,250

Operating costs

     (346     (218     (926     (626

Depreciation and amortization

     (426     (178     (967     (519

Selling, general and administrative expenses

     (194     (147     (711     (434
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating income

     650       452       485       658  

Other income (Note 20)

     6       10       25       29  

Other deductions (Note 20)

     (1     —         (4     (5

Interest expense and related charges (Note 20)

     (154     (76     (291     (169

Impacts of Tax Receivable Agreement (Note 8)

     17       138       (65     96  

Equity in earnings of unconsolidated investment

     7       —         11       —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Income before income taxes

     525       524       161       609  

Income tax expense (Note 7)

     (194     (251     (31     (284
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income

   $ 331     $ 273     $ 130     $ 325  

Less: Net (income) loss attributable to noncontrolling interest

     1       —         (2     —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income attributable to Vistra Energy

   $ 330     $ 273     $ 132     $ 325  
  

 

 

   

 

 

   

 

 

   

 

 

 

Weighted average shares of common stock outstanding:

        

Basic

     533,142,189       427,591,426       500,781,573       427,587,404  

Diluted

     540,972,802       428,312,438       508,128,988       428,001,869  

Net income per weighted average share of common stock outstanding:

        

Basic

   $ 0.62     $ 0.64     $ 0.26     $ 0.76  

Diluted

   $ 0.61     $ 0.64     $ 0.26     $ 0.76  


Vistra Energy - Press Release

November 2, 2018, Page 7

 

 

 

VISTRA ENERGY CORP.

CONDENSED STATEMENTS OF CONSOLIDATED CASH FLOWS

(Unaudited) (Millions of Dollars)

 

     Nine Months Ended September 30,  
     2018     2017  

Cash flows — operating activities:

    

Net income

   $ 130     $ 325  

Adjustments to reconcile net income (loss) to cash provided by (used in) operating activities:

    

Depreciation and amortization

     1,070       621  

Deferred income tax (benefit) expense, net

     29       209  

Unrealized net (gain) loss from mark-to-market valuations of commodities

     207       (202

Unrealized net (gain) loss from mark-to-market valuations of interest rate swaps

     (123     3  

Accretion expense

     37       43  

Impacts of Tax Receivable Agreement (Note 8)

     65       (96

Stock-based compensation (Note 17)

     59       13  

Other, net

     64       41  

Changes in operating assets and liabilities:

    

Margin deposits, net

     (39     183  

Accrued interest

     (59     (26

Accrued taxes

     (102     4  

Accrued incentive plan

     (17     (46

Other operating assets and liabilities

     (458     (227
  

 

 

   

 

 

 

Cash provided by operating activities

     863       845  
  

 

 

   

 

 

 

Cash flows — financing activities:

    

Issuances of long-term debt (Note 11)

     1,000       —    

Repayments/repurchases of debt (Note 11)

     (2,902     (32

Borrowing under accounts receivable securitization program (Note 10)

     350       —    

Stock repurchase (Note 13)

     (414     —    

Debt tender offer and other financing fees (Note 11)

     (216     (5

Other, net

     10       —    
  

 

 

   

 

 

 

Cash used in financing activities

     (2,172     (37
  

 

 

   

 

 

 

Cash flows — investing activities:

    

Capital expenditures

     (209     (86

Nuclear fuel purchases

     (66     (56

Cash acquired in the Merger

     445       —    

Solar development expenditures (Note 3)

     (28     (129

Odessa acquisition (Note 3)

     —         (355

Proceeds from sales of nuclear decommissioning trust fund securities (Note 20)

     211       154  

Investments in nuclear decommissioning trust fund securities (Note 20)

     (227     (169

Other, net

     7       10  
  

 

 

   

 

 

 

Cash provided by (used in) investing activities

     133       (631
  

 

 

   

 

 

 

Net change in cash, cash equivalents and restricted cash

     (1,176     177  

Cash, cash equivalents and restricted cash — beginning balance

     2,046       1,588  
  

 

 

   

 

 

 

Cash, cash equivalents and restricted cash — ending balance

   $ 870     $ 1,765  
  

 

 

   

 

 

 


Vistra Energy - Press Release

November 2, 2018, Page 8

 

 

 

VISTRA ENERGY CORP.

NON-GAAP RECONCILIATIONS - SEPTEMBER 2018 QTD ADJUSTED EBITDA

(Unaudited) (Millions of Dollars)

 

     Three Months Ended September 30, 2018  
     Retail     ERCOT     PJM     NY/NE      MISO     Eliminations
/ Corp and
Other
    Ongoing
Operations
Consolidated
    Asset
Closure
    Vistra
Energy
Consolidated
 

Net income (loss)

   $ (86   $ 643     $ 62     $ 47      $ (3   $ (328   $ 335     $ (4   $ 331  

Income tax expense

     —         —         —         —          —         194       194       —         194  

Interest expense and related charges

     3       (2     3       1        1       148       154       —         154  

Depreciation and amortization (a)

     80       142       141       55        3       25       446       —         446  
  

 

 

   

 

 

   

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

EBITDA before Adjustments

   $ (3   $ 783     $ 206     $ 103      $ 1     $ 39     $ 1,129     $ (4   $ 1,125  

Unrealized net (gain) loss resulting from hedging transactions

     154       (195     21       —          32       (4     8       —         8  

Fresh start/purchase accounting impacts

     (15     —         (1     5        3       —         (8     —         (8

Impacts of Tax Receivable Agreement

     —         —         —         —          —         (17     (17     —         (17

Non-cash compensation expenses

     —         —         —         —          —         14       14       —         14  

Transition and merger expenses

     —         3       5       1        1       9       19       —         19  

Other, net

     5       6       9       2        2       (16     8       (8     —    
  

 

 

   

 

 

   

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA

   $ 141     $ 597     $ 240     $ 111      $ 39     $ 25     $ 1,153     $ (12   $ 1,141  
  

 

 

   

 

 

   

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(a)

Includes nuclear fuel amortization of $20 million in ERCOT.


Vistra Energy - Press Release

November 2, 2018, Page 9

 

 

 

VISTRA ENERGY CORP.

NON-GAAP RECONCILIATIONS - SEPTEMBER 2018 YTD ADJUSTED EBITDA

(Unaudited) (Millions of Dollars)

 

     Nine Months Ended September 30, 2018  
     Retail     ERCOT     PJM     NY/NE      MISO      Eliminations
/ Corp and
Other
    Ongoing
Operations
Consolidated
     Asset
Closure
    Vistra
Energy
Consolidated
 

Net income (loss)

   $ 397     $ 236     $ 86     $ 41      $ 29      $ (635   $ 154      $ (24   $ 130  

Income tax expense

     —         —         —         —          —          31       31        —         31  

Interest expense and related charges

     3       13       5       1        1        268       291        —         291  

Depreciation and amortization (a)

     237       355       266       104        6        59       1,027        —         1,027  
  

 

 

   

 

 

   

 

 

   

 

 

    

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

EBITDA before Adjustments

   $ 637     $ 604     $ 357     $ 146      $ 36      $ (277   $ 1,503      $ (24   $ 1,479  

Unrealized net (gain) loss resulting from hedging transactions

     (38     207       20       22        —          (4     207        —         207  

Fresh start/purchase accounting impacts

     12       (4     (2     9        11        —         26        —         26  

Impacts of Tax Receivable Agreement

     —         —         —         —          —          65       65        —         65  

Non-cash compensation expenses

     —         —         —         —          —          62       62        —         62  

Transition and merger expenses

     —         7       7       1        5        183       203        2       205  

Other, net

     (16     (5     12       7        5        —         3        (7     (4
  

 

 

   

 

 

   

 

 

   

 

 

    

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

Adjusted EBITDA

   $ 595     $ 809     $ 394     $ 185      $ 57      $ 29     $ 2,069      $ (29   $ 2,040  
  

 

 

   

 

 

   

 

 

   

 

 

    

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

 

(a)

Includes nuclear fuel amortization of $60 million in ERCOT.


Vistra Energy - Press Release

November 2, 2018, Page 10

 

 

 

VISTRA ENERGY CORP.

NON-GAAP RECONCILIATIONS - SEPTEMBER 2017 QTD ADJUSTED EBITDA

(Unaudited) (Millions of Dollars)

 

     Three Months Ended September 30, 2017  
     Retail     ERCOT     Eliminations /
Corp & Other
    Ongoing
Operations
Consolidated
    Asset
Closure
     Vistra Energy
Consolidated
 

Net income (loss)

   $ 7     $ 405     $ (203   $ 209     $ 64      $ 273  

Income tax expense (benefit)

     —         —         251       251       —          251  

Interest expense and related charges

     —         9       67       76       —          76  

Depreciation and amortization (a)

     108       77       10       195       1        196  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

EBITDA before adjustments

   $ 115     $ 491     $ 125     $ 731     $ 65      $ 796  

Unrealized net (gain) loss resulting from hedging transactions

     87       (235     —         (148     —          (148

Generation plant retirement expenses

     —         —           —         24        24  

Fresh start accounting impacts

     (19     —         —         (19     4        (15

Impacts of Tax Receivable Agreement

     —         —         (138     (138     —          (138

Reorganization items and restructuring expenses

     —         —         2       2       —          2  

Other, net

     (7     —         8       1       —          1  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Adjusted EBITDA

   $ 176     $ 256     $ (3   $ 429     $ 93      $ 522  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

 

(a)

Includes nuclear fuel amortization of $19 million in the ERCOT segment.


Vistra Energy - Press Release

November 2, 2018, Page 11

 

 

 

VISTRA ENERGY CORP.

NON-GAAP RECONCILIATIONS - SEPTEMBER 2017 YTD ADJUSTED EBITDA

(Unaudited) (Millions of Dollars)

 

     Nine Months Ended September 30, 2017  
     Retail     ERCOT     Eliminations /
Corp & Other
    Ongoing
Operations
Consolidated
    Asset
Closure
     Vistra Energy
Consolidated
 

Net income (loss)

   $ 77     $ 552     $ (405   $ 224     $ 101      $ 325  

Income tax expense (benefit)

     —         —         284       284       —          284  

Interest expense and related charges

     —         14       155       169       —          169  

Depreciation and amortization (a)

     322       232       29       583       1        584  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

EBITDA before adjustments

   $ 399     $ 798     $ 63     $ 1,260     $ 102      $ 1,362  

Unrealized net (gain) loss resulting from hedging transactions

     160       (362     —         (202     —          (202

Generation plant retirement expenses

     —         —         —         —         24        24  

Fresh start accounting impacts

     24       (1     —         23       12        35  

Impacts of Tax Receivable Agreement

     —         —         (96     (96     —          (96

Reorganization items and restructuring expenses

     2       1       12       15       —          15  

Other, net

     (13     6       12       5       —          5  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Adjusted EBITDA

   $ 572     $ 442     $ (9   $ 1,005     $ 138      $ 1,143  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

 

(a)

Includes nuclear fuel amortization of $66 million in the ERCOT segment.


Vistra Energy - Press Release

November 2, 2018, Page 12

 

 

 

VISTRA ENERGY CORP.

NON-GAAP RECONCILIATIONS - 2018 GUIDANCE

(Unaudited) (Millions of Dollars)

 

     Ongoing
Operations
    Asset Closure     Vistra Energy
Consolidated
 
     Low     High     Low     High     Low     High  

Net Income

   $ 103     $ 180     $ (74   $ (64   $ 29     $ 116  

Income tax expense

     78       101       —         —         78       101  

Interest expense and related charges

     474       474       —         —         474       474  

Depreciation and amortization

     1,468       1,468       —         —         1,468       1,468  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

EBITDA before adjustments

   $ 2,123     $ 2,223     $ (74   $ (64   $ 2,049     $ 2,159  

Unrealized net (gain) loss resulting from hedging transactions

     150       150       3       3       153       153  

Fresh start / purchase accounting impacts

     63       63       (2     (2     61       61  

Impacts of Tax Receivable Agreement

     113       113       —         —         113       113  

Transition and merger expenses

     212       212       —         —         212       212  

Other, net

     89       89       3       3       92       92  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA

   $ 2,750     $ 2,850     $ (70   $ (60   $ 2,680     $ 2,790  

Interest paid, net

     (628     (628     —         —         (628     (628

Tax payments (a)

     (48     (48     —         —         (48     (48

Tax receivable agreement payments

     (29     (29     —         —         (29     (29

Working capital and margin deposits

     (218     (218     1       1       (217     (217

Reclamation and remediation

     (34     (34     (69     (69     (103     (103

Other changes in operating assets and liabilities

     (335     (335     (30     (20     (365     (355
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cash provided by operating activities

   $ 1,458     $ 1,558     $ (168   $ (148   $ 1,290     $ 1,410  

Capital expenditures including nuclear fuel

     (454     (454     —         —         (454     (454

Solar and Moss Landing development expenditures

     (71     (71     —         —         (71     (71

Other net investing activities

     (22     (22     3       3       (19     (19
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Free cash flow

   $ 911     $ 1,011     $ (165   $ (145   $ 746     $ 866  

Working capital and margin deposits

     218       218       (1     (1     217       217  

Solar and Moss Landing development expenditures

     71       71       —         —         71       71  

Taxes related to Alcoa settlement

     45       45       —         —         45       45  

Transition and merger expenses

     182       182       —         —         182       182  

Generation plant retirement expenses

     —         —         26       26       26       26  

Transition capital expenditures

     23       23       —         —         23       23  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted free cash flow

   $ 1,450     $ 1,550     $ (140   $ (120   $ 1,310     $ 1,430  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(a)

Includes state tax payments.


Vistra Energy - Press Release

November 2, 2018, Page 13

 

 

 

VISTRA ENERGY CORP.

NON-GAAP RECONCILIATIONS - 2019 GUIDANCE

(Unaudited) (Millions of Dollars)

 

     Ongoing
Operations
    Asset Closure     Vistra Energy
Consolidated
 
     Low     High     Low     High     Low     High  

Net Income

   $ 944     $ 1,100     $ (66   $ (56   $ 878     $ 1,044  

Income tax expense

     283       327       —         —         283       327  

Interest expense and related charges

     575       575       —         —         575       575  

Depreciation and amortization

     1,558       1,558       —         —         1,558       1,558  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

EBITDA before adjustments

   $ 3,360     $ 3,560     $ (66   $ (56   $ 3,294     $ 3,504  

Unrealized net (gain) loss resulting from hedging transactions

     (355     (355     —         —         (355     (355

Fresh start / purchase accounting impacts

     67       67       —         —         67       67  

Impacts of Tax Receivable Agreement

     67       67       —         —         67       67  

Transition and merger expenses

     8       8       —         —         8       8  

Other, net

     73       73       1       1       74       74  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA

   $ 3,220     $ 3,420     $ (65   $ (55   $ 3,155     $ 3,365  

Interest payments

     (583     (583     —         —         (583     (583

Tax payments (a)

     110       110       —         —         110       110  

Working capital and margin deposits

     81       81       —         —         81       81  

Reclamation and remediation

     (60     (60     (118     (118     (178     (178

Other changes in operating assets and liabilities

     (5     (5     26       36       21       31  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cash provided by operating activities

   $ 2,763     $ 2,963     $ (157   $ (137   $ 2,606     $ 2,826  

Capital expenditures including nuclear fuel

     (594     (594     —         —         (594     (594

Solar and Moss Landing development expenditures

     (135     (135     —         —         (135     (135

Other net investing activities

     (20     (20     2       2       (18     (18
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Free cash flow

   $ 2,014     $ 2,214     $ (155   $ (135   $ 1,859     $ 2,079  

Working capital and margin deposits

     (81     (81     —         —         (81     (81

Solar and Moss Landing development expenditures

     135       135       —         —         135       135  

Transition and merger expenses

     9       9       —         —         9       9  

Transition capital expenditures

     23       23       —         —         23       23  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted free cash flow

   $ 2,100     $ 2,300     $ (155   $ (135   $ 1,945     $ 2,165  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(a)

Includes state tax payments.