株探米国株
日本語 英語
エドガーで原本を確認する
false 0001692819 0001692819 2024-05-08 2024-05-08

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, DC 20549

 

 

FORM 8-K

 

 

CURRENT REPORT

Pursuant to Section 13 or 15(d)

of the Securities Exchange Act of 1934

Date of Report (Date of earliest event reported): May 8, 2024

 

 

VISTRA CORP.

(Exact name of registrant as specified in its charter)

 

 

 

Delaware   001-38086   36-4833255

(State or other jurisdiction of

incorporation or organization)

 

(Commission

File Number)

 

(I.R.S. Employer

Identification No.)

 

6555 Sierra Drive

Irving, TX

  75039
(Address of principal executive offices)   (Zip Code)

(214) 812-4600

(Registrant’s telephone number, including area code)

N/A

(Former name or former address, if changed since last report)

 

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

 

Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.l4a-12)

 

Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240. 14d-2(b))

 

Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Securities registered pursuant to Section 12(b) of the Act:

 

Title of Each Class

 

Trading
Symbol(s)

 

Name of Each Exchange
on Which Registered

Common stock, par value $0.01 per share   VST   New York Stock Exchange

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

Emerging growth company ☐

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

 

 

 


Item 2.02.

Results of Operations and Financial Condition.

On May 8, 2024, Vistra Corp. (the “Company”) issued a news release announcing, among other matters, its financial results for the quarter ended March 31, 2024. A copy of such news release is furnished herewith as Exhibit 99.1 to this Current Report on Form 8-K. In accordance with General Instruction B.2 of Form 8-K, the information set forth in this Item 2.02 and in the attached Exhibit 99.1 is deemed to be furnished and shall not be deemed to be “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”).

 

Item 9.01.

Financial Statements and Exhibits.

(d) Exhibits.

 

Exhibit

 No. 

  

Description

99.1    News release dated May 8, 2024
104    The cover page from this Current Report on Form 8-K, formatted in Inline XBRL


SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

 

    Vistra Corp.
Dated: May 8, 2024    

/s/ Margaret Montemayor

    Name:   Margaret Montemayor
    Title:   Senior Vice President, Chief Accountant, and Controller
EX-99.1 2 d837065dex991.htm EX-99.1 EX-99.1

Exhibit 99.1

 

LOGO

 

LOGO

Vistra Reports First Quarter 2024 Results,

Raises Expectations for Energy Harbor and Consolidated

Adjusted EBITDA

Earnings Release Highlights

 

   

GAAP first quarter 2024 Net Income of $18 million and Cash Flow from Operations of $312 million.

 

   

Net Income from Ongoing Operations1 of $39 million and Ongoing Operations Adjusted EBITDA1 of $813 million.

 

   

Initiated a combined midpoint guidance for 2024 Ongoing Operations Adjusted EBITDA,1 excluding any potential contribution from the nuclear production tax credit, of $4,800 million.

 

   

Increased synergy expectations for Energy Harbor and announced targeted Operational Performance Improvement (OPI) initiatives totaling $200 million run-rate on a combined basis by year end 2026.

 

   

Vistra added to the S&P 500 effective May 8, 2024.

IRVING, Texas — May 8, 2024 — Vistra Corp. (NYSE: VST) today reported its first quarter 2024 financial results and other highlights.

“It’s been an exciting start to 2024 for Vistra with the team delivering on multiple fronts. I’m proud of our ability to successfully close the acquisition of Energy Harbor within two weeks of receiving FERC approval. Our team hit the ground running on integration and have made significant progress to date. The increase in expected synergies and the identification of sizeable Operational Performance Improvement (OPI) initiatives we are announcing today are a testament to their hard work. We continue to believe that integrating generation and retail businesses is one of Vistra’s core competencies and a source of long-term value creation.”

Burke continued, “We believe that our integrated model, which combines best-in-class retail and commercial operations with a high-quality portfolio of generation assets enables us to provide our retail customers the electric service they need while delivering consistent financial results for our stakeholders. During another quarter characterized by both winter storms and unseasonably mild weather, Vistra delivered commercial availability of approximately 98% while generating positive profitability and even stronger year-over-year Adj. EBITDA growth, validating the team’s approach. We have an incredible team of people who are focused on a safe, high-performance culture, and are eager to perform.”

Burke concluded, “Recent power market developments are certainly notable, and we see multiple drivers underlying a projected long-term acceleration in load growth in many of the geographies we serve. The increase in our potential long-term financial expectations reflects the attractive position provided by our integrated business model. We remain focused on advancing our four strategic priorities of delivering strong and stable earnings, executing a disciplined capital allocation strategy, maintaining balance sheet strength, and supporting a sustainable energy future.”


Vistra – Press Release

May 8, 2024, Page 2

 

Summary of Financial Results for the Three Months Ended March 31, 2024 and 2023

(Unaudited) (Millions of Dollars)

 

     Three Months Ended March 31,  
     2024      2023  

Net income (loss)

   $ 18      $ 698  

Ongoing operations net income (loss)

   $ 39      $ 725  

Ongoing operations Adjusted EBITDA

   $ 813      $ 554  

Adjusted EBITDA by Segment

     

Retail

   $ (28    $ (29

Texas

   $ 411      $ 383  

East

   $ 201      $ 1  

West

   $ 59      $ 46  

Sunset

   $ 184      $ 164  

Corporate and Other

   $ (14    $ (11

Asset Closure

   $ (23    $ (41

For the quarter ended March 31, 2024, Vistra reported Net Income of $18 million, Net Income from Ongoing Operations1 of $39 million, and Ongoing Operations Adjusted EBITDA1 of $813 million. Net Income for the first quarter 2024 decreased $680 million from the first quarter 2023, primarily driven by material unrealized mark-to-market gains recognized in 2023. Ongoing Operations Adjusted EBITDA for the first quarter 2024 increased by $259 million compared to the first quarter 2023 driven primarily by the inclusion of one month of results from the acquisition of Energy Harbor and the expiration of contracts which resulted in higher-than-expected migration of customers to default service providers at rates below prevailing wholesale market prices for the three months ended March 31, 2023.

Guidance

 

($ in millions)   

Initiated

Combined 2024 Vistra

Guidance Ranges

 

Ongoing Operations Adjusted EBITDA

   $ 4,550 - $5,050  

Ongoing Operations Adjusted FCFbG

   $ 2,200 - $2,700  

As of May 8, 2024, Vistra has hedged approximately 95% of its expected generation volumes for the balance of 2024, approximately 80% for 2025, and approximately 50% for 2026. Vistra’s comprehensive hedging program, as well as recent forward price curves, support the company’s combined 2024 guidance ranges, as well as its combined potential Ongoing Operations Adjusted EBITDA midpoint opportunities for 2025 and 2026. Vistra currently estimates potential midpoint opportunities for Ongoing Operations Adjusted EBITDA to be in the range of $5,000 million to $5,500 million for 2025 and more than $6,000 million for 2026. See footnote 2 for a discussion on Non-GAAP reconciliations.


Vistra – Press Release

May 8, 2024, Page 3

 

Share Repurchase Program

As of May 3, 2024:

 

   

Vistra executed ~$3.9 billion in share repurchases since November 2021.

 

   

Vistra had ~347.5 million shares outstanding, representing a ~28% reduction of the amount of the shares outstanding on Nov. 2, 2021.

Vistra expects to spend at least $2.25 billion on share repurchases throughout 2024 and 2025.

Clean Energy Investments

Vistra is focused on the reliability, affordability and sustainability of electricity in the markets in which we operate. Vistra continues to grow its fleet of zero-carbon resources, advancing these interests through cost-effective, strategic investments in solar and battery storage developments and through the acquisition of Energy Harbor.

On March 1, 2024 Vistra closed on the acquisition of Energy Harbor, which added more than 4,000 MW of nuclear generation to its portfolio along with approximately 1 million additional retail customers. Together with Vistra’s existing 2,400 MW Comanche Peak Nuclear Power Plant, this acquisition brings Vistra’s nuclear capacity to more than 6,400 MW. Notably, in 2022, Comanche Peak applied to extend its operating licenses through 2050 and 2053 for the two-unit facility, an additional 20 years beyond the original licenses. Additionally, in 2023, Perry applied to extend its operating license through 2046, also an additional 20 years beyond the original license. Both processes are advancing as expected.

The Inflation Reduction Act is anticipated to provide the opportunity to realize material benefits to Vistra with respect to its renewables and energy storage projects, as well as provide strong price support via the nuclear production tax credit for its nuclear facilities, including those acquired through the Energy Harbor transaction.

Vistra began construction on two of its three larger Illinois combined solar and energy storage projects, part of the Coal to Solar and Energy Storage Initiative, earlier this year. Vistra intends to remain strategic and disciplined with respect to the timing of investments in renewables and energy storage projects.

Liquidity

As of March 31, 2024, Vistra had total available liquidity of approximately $3,000 million, including cash and cash equivalents of $1,070 million, $1,293 million of availability under its corporate revolving credit facility, and $637 million of availability under its commodity-linked revolving credit facility. Available capacity under the commodity-linked revolving credit facility reflects the borrowing base as of March 31, 2024. Available liquidity excludes $438 million of commitments under the commodity-linked revolving credit facility that were not available to be drawn as of March 31, 2024.3 May 8, 2024, Page 4


Vistra – Press Release

 

Earnings Webcast

Vistra will host a webcast today, May 8, 2024, beginning at 10 a.m. ET (9 a.m. CT) to discuss these results and related matters. The live webcast and the accompanying slides that will be discussed on the call can be accessed via Vistra’s website at www.vistracorp.com under “Investor Relations” and then “Events & Presentations.” Participants can also listen by phone by registering here prior to the start time of the call to receive a conference call dial-in number. A replay of the webcast will be available on Vistra’s website for one year following the live event.

About Vistra

Vistra (NYSE: VST) is a leading, Fortune 500 integrated retail electricity and power generation company that provides essential resources to customers, businesses, and communities from California to Maine. Based in Irving, Texas, Vistra is a leader in the energy transformation with an unyielding focus on reliability, affordability, and sustainability. The company safely operates a reliable, efficient, power generation fleet of natural gas, nuclear, coal, solar, and battery energy storage facilities while taking an innovative, customer-centric approach to its retail business. Learn more at https://www.vistracorp.com.

Media

Meranda Cohn

214-875-8004

Media.Relations@vistracorp.com

Analysts

Eric Micek

214-812-0046

Investor@vistracorp.com

 

1

Ongoing Operations excludes the Asset Closure segment. Net Income (Loss) from Ongoing Operations, Ongoing Operations Adjusted EBITDA, and Ongoing Operations Adjusted Free Cash Flow before Growth are non-GAAP financial measures. Any reference to “Ongoing Operations Adjusted FCFbG” is a reference to Ongoing Operations Adjusted Free Cash Flow before Growth. See the “Non-GAAP Reconciliation” tables for further detail. Total segment information may not tie due to rounding.

 

2

Midpoint opportunities are not intended to be guidance and represent only our estimate of potential opportunities for Adj. EBITDA in 2025 and 2026 based on market curves as of May 3, 2024. Actual results could vary and are subject to a number of risks, uncertainties and factors, including power price market movements and our hedging strategy. We have not provided a quantitative reconciliation of Adjusted EBITDA opportunities for 2025 and 2026 to GAAP net income (loss) because we cannot, without unreasonable effort, calculate certain reconciling items with confidence due to the variability, complexity, and limited visibility of the adjusting items that would be excluded from Adjusted EBITDA in such out year periods. Midpoint opportunities exclude any potential benefit from nuclear production tax credit.

 

3

The accounts receivable securitization program facility was amended to add Energy Harbor and increase the aggregate commitments from $750 million to $1,000 million on April 8, 2024. Borrowings remained at $750 million. The repurchase facility limit remained at $125 million. Borrowings under the facility totaled $125 million.


Vistra – Press Release

May 8, 2024, Page 5

 

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 impacts, reorganization items, and certain other items described from time to time in Vistra’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, and other items described from time to time in Vistra’s earnings releases), “Ongoing Operations Adjusted EBITDA” (adjusted EBITDA less adjusted EBITDA from Asset Closure segment), “Net Income (Loss) from Ongoing Operations” (net income less net income 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’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’s non-GAAP financial measures may be different from non-GAAP financial measures used by other companies.

Vistra 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 uses Adjusted Free Cash Flow before Growth as a measure of liquidity, and believes that analysis of capital available to allocate for debt service, growth, and return of capital to stockholders 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 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’s management and board of directors have found it informative to view the Asset Closure segment as separate and distinct from Vistra’s ongoing operations. Vistra uses Net Income (Loss) from Ongoing Operations as a non-GAAP measure that is most comparable to the GAAP measure Net Income in order to illustrate the company’s Net Income excluding the effects of the Asset Closure segment, as well as a measure to compare to Ongoing Operations Adjusted EBITDA. 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.

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 Corp. (“Vistra”) operates and beliefs of and assumptions made by Vistra’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. 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, financial condition and cash flows, 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,” “confident”, “expect,” “seek,” “anticipate,” “estimate,” “continue,” “will,” “shall,” “should,” “could,” “may,” “might,” “predict,” “project,” “forecast,” “target,” “potential,” “goal,” “objective,” “guidance” and “outlook”), are forward-looking statements. Readers are cautioned not to place undue reliance on forward-looking statements. Although Vistra believes that in making any such forward-looking statement, Vistra’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 to execute upon its contemplated strategic, capital allocation, performance, and cost-saving initiatives and to successfully integrate acquired businesses, including Energy Harbor; (iii) actions by credit ratings agencies; (iv) the severity, magnitude and duration of extreme weather events, contingencies and uncertainties relating thereto, most of which are difficult to predict and many of which are beyond our control, and the resulting effects on our results of operations, financial condition and cash flows; and (v) those additional risks and factors discussed in reports filed with the Securities and Exchange Commission by Vistra from time to time, including the uncertainties and risks discussed in the sections entitled “Risk Factors” and “Forward-Looking Statements” in Vistra’s annual report on Form 10-K for the year ended December 31, 2023 and 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 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 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 – Press Release

May 8, 2024, Page 6

 

VISTRA CORP.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(Unaudited) (Millions of Dollars)

 

 
     Three Months Ended March 31,  
     2024     2023  

Operating revenues

   $ 3,054     $ 4,425  

Fuel, purchased power costs and delivery fees

     (1,716     (2,170

Operating costs

     (498     (421

Depreciation and amortization

     (403     (366

Selling, general and administrative expenses

     (351     (288

Impairment of long-lived assets

     —        (49
  

 

 

   

 

 

 

Operating income

     86       1,131  

Other income

     91       20  

Other deductions

     (4     (3

Interest expense and related charges

     (170     (207

Impacts of Tax Receivable Agreement

     (5     (65
  

 

 

   

 

 

 

Net income (loss) before income taxes

     (2     876  

Income tax (expense) benefit

     20       (178
  

 

 

   

 

 

 

Net income

   $ 18     $ 698  

Net (income) loss attributable to noncontrolling interest

     (53     1  
  

 

 

   

 

 

 

Net income (loss) attributable to Vistra

   $ (35   $ 699  

Cumulative dividends attributable to preferred stock

     (49     (38
  

 

 

   

 

 

 

Net income (loss) attributable to Vistra common stock

   $ (84   $ 661  
  

 

 

   

 

 

 


Vistra – Press Release

May 8, 2024, Page 7

 

VISTRA CORP.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited) (Millions of Dollars)

 

 
     Three Months Ended March 31,  
     2024     2023  

Cash flows — operating activities:

    

Net income

   $ 18     $ 698  

Adjustments to reconcile net income to cash provided by operating activities:

    

Depreciation and amortization

     555       477  

Deferred income tax expense (benefit), net

     (23     181  

Impairment of long-lived assets

     —        49  

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

     176       (1,085

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

     (47     41  

Unrealized net gain from nuclear decommissioning trusts

     (28     —   

Asset retirement obligation accretion expense

     19       9  

Impacts of Tax Receivable Agreement

     5       65  

Gain on TRA repurchase and tender offers

     (10     —   

Bad debt expense

     36       35  

Stock-based compensation

     21       22  

Other, net

     (23     8  

Changes in operating assets and liabilities:

    

Margin deposits, net

     128       1,227  

Accrued interest

     (3     (47

Accrued taxes

     (111     (91

Accrued employee incentive

     (169     (79

Other operating assets and liabilities

     (232     (75
  

 

 

   

 

 

 

Cash provided by operating activities

     312       1,435  
  

 

 

   

 

 

 

Cash flows — investing activities:

    

Capital expenditures, including nuclear fuel purchases and LTSA prepayments

     (465     (484

Energy Harbor acquisition (net of cash acquired)

     (3,070     —   

Proceeds from sales of nuclear decommissioning trust fund securities

     214       119  

Investments in nuclear decommissioning trust fund securities

     (220     (125

Proceeds from sales of environmental allowances

     17       35  

Purchases of environmental allowances

     (131     (61

Proceeds from sale of property, plant and equipment, including nuclear fuel

     127       2  

Other, net

     —        1  
  

 

 

   

 

 

 

Cash used in investing activities

     (3,528     (513
  

 

 

   

 

 

 

Cash flows — financing activities:

    

Issuances of long-term debt

     700       —   

Repayments/repurchases of debt

     (756     (7

Net borrowings under accounts receivable financing

     875       175  

Borrowings under Revolving Credit Facility

     —        100  

Repayments under Revolving Credit Facility

     —        (350

Borrowings under Commodity-Linked Facility

     500       —   

Repayments under Commodity-Linked Facility

     —        (400

Stock repurchases

     (291     (301

Dividends paid to common stockholders

     (77     (77

TRA Repurchase and tender offer — return of capital

     (122     —   


Vistra – Press Release

May 8, 2024, Page 8

 

VISTRA CORP.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited) (Millions of Dollars)

 

 
     Three Months Ended March 31,  
     2024     2023  

Other, net

     (36     (14
  

 

 

   

 

 

 

Cash provided by (used in) financing activities

     793       (874
  

 

 

   

 

 

 

Net change in cash, cash equivalents and restricted cash

     (2,423     48  

Cash, cash equivalents and restricted cash — beginning balance

     3,539       525  
  

 

 

   

 

 

 

Cash, cash equivalents and restricted cash — ending balance

   $ 1,116     $ 573  
  

 

 

   

 

 

 


Vistra – Press Release

May 8, 2024, Page 9

 

VISTRA CORP.

NON-GAAP RECONCILIATIONS - ADJUSTED EBITDA

FOR THE THREE MONTHS ENDED MARCH 31, 2024

(Unaudited) (Millions of Dollars)

 

     Retail     Texas     East     West     Sunset      Eliminations /
Corp and
Other
    Ongoing
Operations
Consolidated
    Asset
Closure
    Vistra Corp.
Consolidated
 

Net income (loss)

   $ 561     $ (331   $ (185   $ 164     $ 7      $ (177   $ 39     $ (21   $ 18  

Income tax benefit

     —        —        —        —        —         (20     (20     —        (20

Interest expense and related charges (a)

     6       (10     1       —        —         172       169       1       170  

Depreciation and amortization (b)

     23       158       215       21       20        16       453       —        453  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

EBITDA before Adjustments

     590       (183     31       185       27        (9     641       (20     621  

Unrealized net (gain) loss resulting from hedging transactions

     (623     584       193       (129     155        —        180       (4     176  

Purchase accounting impacts

     (2     —        (2     —        —         (14     (18     —        (18

Impacts of Tax Receivable Agreement (c)

     —        —        —        —        —         (5     (5     —        (5

Non-cash compensation expenses

     —        —        —        —        —         21       21       —        21  

Transition and merger expenses

     1       —        4       —        —         28       33       —        33  

Decommissioning-related activities (d)

     —        5       (26     —        2        —        (19     —        (19

ERP system implementation

     —        —        —        —        —         6       6       —        6  

Other, net

     6       5       1       3       —         (41     (26     1       (25
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA

   $ (28   $ 411     $ 201     $ 59     $ 184      $ (14   $ 813     $ (23   $ 790  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

 

(a)

Includes $47 million of unrealized mark-to-market net gains on interest rate swaps.

(b)

Includes nuclear fuel amortization of $26 million and $23 million, respectively, in Texas and East segments.

(c)

Includes $10 million gain recognized on the repurchase of TRA Rights in the three months ended March 31, 2024.

(d)

Represents net of all NDT income (loss), ARO accretion expense for operating assets and ARO remeasurement impacts for operating assets.


Vistra – Press Release

May 8, 2024, Page 10

 

VISTRA CORP.

NON-GAAP RECONCILIATIONS - ADJUSTED EBITDA

FOR THE THREE MONTHS ENDED MARCH 31, 2023

(Unaudited) (Millions of Dollars)

 

     Retail     Texas     East     West     Sunset     Eliminations
/ Corp and
Other
    Ongoing
Operations
Consolidated
    Asset
Closure
    Vistra Corp.
Consolidated
 

Net income (loss)

   $ (595   $ 584     $ 745     $ 52     $ 424     $ (485   $ 725     $ (27   $ 698  

Income tax expense

     —        —        —        —        —        178       178       —        178  

Interest expense and related charges (a)

     7       (4     —        (4     1       206       206       1       207  

Depreciation and amortization (b)

     29       153       161       15       14       17       389       —        389  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

EBITDA before Adjustments

     (559     733       906       63       439       (84     1,498       (26     1,472  

Unrealized net (gain) loss resulting from hedging transactions

     559       (346     (923     (18     (340     —        (1,068     (17     (1,085

Generation plant retirement expenses

     —        —        —        —        —        1       1       —        1  

Fresh start/purchase accounting impacts

     1       (1     2       —        1       —        3       —        3  

Impacts of Tax Receivable Agreement

     —        —        —        —        —        65       65       —        65  

Non-cash compensation expenses

     —        —        —        —        —        22       22       —        22  

Transition and merger expenses

     (2     —        —        —        1       2       1       —        1  

Impairment of long-lived assets

     —        —        —        —        49       —        49       —        49  

PJM capacity performance default impacts (c)

     —        —        14       —        6       —        20       —        20  

Winter Storm Uri impacts (d)

     (34     1       —        —        —        —        (33     —        (33

Other, net

     6       (4     2       1       8       (17     (4     2       (2
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA

   $ (29   $ 383     $ 1     $ 46     $ 164     $ (11   $ 554     $ (41   $ 513  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(a)

Includes $41 million of unrealized mark-to-market net losses on interest rate swaps.

(b)

Includes nuclear fuel amortization of $23 million in Texas segment.

(c)

Represents estimate of anticipated market participant defaults or settlements on initial PJM capacity performance penalties due to extreme magnitude of penalties associated with Winter Storm Elliott.

(d)

Adjusted EBITDA impacts of Winter Storm Uri reflects the application of bill credits to large commercial and industrial customers that curtailed their usage during Winter Storm Uri and a reduction in the allocation of ERCOT default uplift charges which were expected to be paid over several decades under protocols existing at the time of the storm.


Vistra – Press Release

May 8, 2024, Page 11

 

VISTRA CORP. - NON-GAAP RECONCILIATIONS 2024 GUIDANCE1

(Unaudited) (Millions of Dollars)

 

     Ongoing
Operations
    Asset
Closure
    Vistra Corp.
Consolidated
 
     Low     High     Low     High     Low     High  

Net income (loss)

   $ 2,030     $ 2,430     $ (90   $ (90   $ 1,940     $ 2,340  

Income tax expense

     550       650       —        —        550       650  

Interest expense and related charges (a)

     980       980       —        —        980       980  

Depreciation and amortization (b)

     2,130       2,130       —        —        2,130       2,130  

EBITDA before Adjustments

   $ 5,690     $ 6,190     $ (90   $ (90   $ 5,600     $ 6,100  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Unrealized net (gain) loss resulting from hedging transactions

     (1,151     (1,151     (9     (9     (1,160     (1,160

Impacts of Tax Receivable Agreement

     (4     (4     —        —        (4     (4

Non-cash compensation expenses

     69       69       —        —        69       69  

Transition and merger expenses

     8       8       —        —        8       8  

Interest income

     (61     (61     —        —        (61     (61

Other, net

     (1     (1     4       4       3       3  

Adjusted EBITDA guidance

   $ 4,550     $ 5,050     $ (95   $ (95   $ 4,455     $ 4,955  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Interest paid, net

     (910     (910     —        —        (910     (910

Tax (paid) / received (c)

     (89     (89     —        —        (89     (89

Tax Receivable Agreement payments

     (30     (30     —        —        (30     (30

Working capital and margin deposits

     439       439       —        —        439       439  

Accrued environmental allowances

     459       459       —        —        459       459  

Reclamation and remediation

     (31     (31     (95     (95     (126     (126

ERP implementation expenditures

     (50     (50     —        —        (50     (50

Other changes in other operating assets and liabilities

     (153     (153     (12     (12     (165     (165

Cash provided by operating activities

   $ 4,185     $ 4,685     $ (202   $ (202   $ 3,983     $ 4,483  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Capital expenditures including nuclear fuel purchases and LTSA prepayments

     (1,172     (1,172     —        —        (1,172     (1,172

Solar and storage development expenditures

     (745     (745     —        —        (745     (745

Acquisitions

     (3,192     (3,192     —        —        (3,192     (3,192

Other growth expenditures

     (74     (74     —        —        (74     (74

(Purchase)/sale of environmental allowances

     (291     (291     —        —        (291     (291

Other net investing activities

     11       11       —        —        11       11  

Free cash flow

   $ (1,278   $ (778   $ (202   $ (202   $ (1,480   $ (980
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Working capital and margin deposits

     (439     (439     —        —        (439     (439

Solar and storage development and other growth expenditures

     745       745       —        —        745       745  

Acquisitions

     3,192       3,192       —        —        3,192       3,192  

Other growth expenditures

     74       74       —        —        74       74  

Accrued environmental allowances

     (459     (459     —        —        (459     (459

Purchase/(sale) of environmental allowances

     291       291       —        —        291       291  

Transition and merger expenses

     24       24       2       2       26       26  

ERP implementation expenditures

     50       50       —        —        50       50  

Adjusted free cash flow before growth guidance

   $ 2,200     $ 2,700     $ (200   $ (200   $ 2,000     $ 2,500  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

1

Regulation G Table 2024 Guidance prepared as of May 8, 2024, based on market curves as of May 3, 2024. Guidance excludes any potential benefit from the nuclear production tax credit.

  (a)

Includes unrealized (gain) / loss on interest rate swaps of $50 million.

  (b)

Includes nuclear fuel amortization of $340 million.

  (c)

Includes state tax payments.