Earnings Release Highlights
- GAAP second quarter 2024 Net Income of $467 million and Cash Flow from Operations of
$1,196 million.
- Net Income from Ongoing Operations1 of $492 million and Ongoing Operations Adjusted
EBITDA1 of $1,414
million.
- Reaffirmed midpoint guidance for 2024 Ongoing Operations
Adjusted EBITDA,1 excluding any potential contribution
from the nuclear production tax credit, of $4,800 million.
- Completed two long-term renewable power purchase agreements,
one with Microsoft and another with Amazon.
- Announced our intention to add up to 2,000 megawatts of
dispatchable, natural gas-fueled electricity capacity across ERCOT;
more than 200 MW of uprates added this quarter.
- Announced the approval by the Nuclear Regulatory Commission of
the request to extend Comanche Peak's operating licenses for an
additional 20 years.
IRVING,
Texas, Aug. 8, 2024 /PRNewswire/ -- Vistra Corp.
(NYSE: VST) today reported its second quarter 2024 financial
results and other highlights.
"The Vistra team continued to execute throughout the second
quarter, and we are pleased to report strong results despite
continued mild summer weather in Texas and lower wholesale prices across
competitive markets. This stability showcases our team's ability to
perform in a variety of market conditions," said Jim Burke, president and chief executive officer
of Vistra. "Based on our performance year-to-date and the
projections we see for the balance of the year, we're confident
that we will achieve Ongoing Operations Adjusted EBITDA results
toward the upper end of our guidance range for 2024. Additionally,
given our strong hedge profile and the recent PJM capacity auction
results, we are increasing the range of our midpoint opportunity
for 2025 Ongoing Operations Adjusted EBITDA by $200 million to $5,200
million to $5,700 million. We
believe the strength of our business model, through the combination
of a best-in-class retail business with a large, diversified
generation fleet, enables durable results for years to come."
Burke continued, "While the team continues to deliver consistent
operating and financial results, we also remain focused on
executing our long-term growth initiatives. We've started
construction on two new solar facilities, a 200 MW site backed by
Amazon in Texas and a 405 MW site
backed by Microsoft in Illinois.
In addition, assuming successful implementation of market reforms,
proper market signals, and other factors, we are planning to
develop up to 2,000 MW of gas-fueled electric capacity in our home
state to enhance grid reliability for customers."
Burke concluded, "We see the financial strength of our business,
and by extension, our ability to deliver shareholder returns,
growing over time – even with the elevated forward price volatility
the market has seen in recent months. With critical summer months
ahead, our team remains focused on safe operations and delivering
reliable, affordable, and sustainable power to our customers."
Summary of Financial
Results for the Three and Six Months Ended June 30, 2024 and
2023
(Unaudited)
(Millions of Dollars)
|
|
|
Three Months Ended
June 30,
|
|
Six Months Ended
June 30,
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Net income
|
$
467
|
|
$
476
|
|
$
485
|
|
$
1,174
|
Ongoing operations net
income
|
$
492
|
|
$
409
|
|
$
531
|
|
$
1,134
|
Ongoing operations
Adjusted EBITDA
|
$
1,414
|
|
$
1,008
|
|
$
2,227
|
|
$
1,562
|
|
|
|
|
|
|
|
|
Adjusted EBITDA by
Segment
|
|
|
|
|
|
|
|
Retail
|
$
789
|
|
$
498
|
|
$
761
|
|
$
469
|
Texas
|
$
236
|
|
$
207
|
|
$
647
|
|
$
590
|
East
|
$
322
|
|
$
211
|
|
$
524
|
|
$
212
|
West
|
$
60
|
|
$
63
|
|
$
118
|
|
$
109
|
Sunset
|
$
29
|
|
$
40
|
|
$
213
|
|
$
203
|
Corporate and
Other
|
$
(22)
|
|
$
(11)
|
|
$
(36)
|
|
$
(21)
|
Asset
Closure
|
$
(26)
|
|
$
59
|
|
$
(49)
|
|
$
18
|
For the quarter ended June 30,
2024, Vistra reported Net Income of $467 million, Net
Income from Ongoing Operations1 of $492 million, and Ongoing Operations Adjusted
EBITDA1 of $1,414 million.
Net Income for the second quarter 2024 decreased $9 million from the second quarter 2023, driven
primarily by higher depreciation and interest expense partially
offset by operating income generated from the acquisition of Energy
Harbor. Ongoing Operations Adjusted EBITDA for the second quarter
2024 increased by $406 million
compared to the second quarter 2023 driven primarily by the
inclusion of results from the acquisition of Energy Harbor,
favorable commercial optimization of the fleet, and strong retail
margins and customer count performance in Texas.
Guidance
|
|
($ in
millions)
|
2024 Vistra
Guidance Ranges
|
Ongoing Operations
Adjusted EBITDA
|
$4,550 -
$5,050
|
Ongoing Operations
Adjusted FCFbG
|
$2,200 -
$2,700
|
As of Aug. 5, 2024, Vistra has
hedged approximately 94% of its expected generation volumes for the
balance of 2024, approximately 86% for 2025, and approximately 55%
for 2026. Vistra's comprehensive hedging program, as well as recent
forward price curves, support the company's 2024 guidance range,
although we see results trending toward the upper end of the range.
Our comprehensive hedging program, as well as the recent PJM
Auction results for the 2025/2026 planning year, support our
increase in the potential Ongoing Operations Adjusted EBITDA
midpoint opportunity for 2025. Vistra now estimates a
potential midpoint opportunity for Ongoing Operations Adjusted
EBITDA for 2025 to be in the range of $5,200
million to $5,700 million. We
are reiterating our estimate for the potential midpoint opportunity
for Ongoing Operations Adjusted EBITDA for 2026 to be more than
$6,000 million. Both our Ongoing
Operations Adjusted EBITDA guidance for 2024, as well as our
Ongoing Operations Adjusted EBITDA midpoint opportunities for 2025
and 2026, exclude any potential contribution from the nuclear
production tax credit. However, we believe the nuclear production
tax credit will provide downside Ongoing Operations Adjusted EBITDA
support. See footnote 2 for a discussion on Non-GAAP
reconciliations.
Share Repurchase Program
As of Aug. 5, 2024:
- Vistra executed ~$4.25 billion in
share repurchases since November
2021.
- Vistra had ~344 million shares outstanding, representing a ~29%
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 reliability, affordability, and
sustainability 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's nuclear fleet.
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.
On July 30, 2024, Vistra announced
the Nuclear Regulatory Commission approved its request to extend
Comanche Peak's operating licenses through 2050 for Unit 1 and 2053
for Unit 2, an additional 20 years beyond the original licenses.
Additionally, Perry Nuclear Power Plant's application for a 20-year
license renewal through 2046 is under review with the NRC and
advancing as expected.
The Inflation Reduction Act is anticipated to provide
opportunities 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 acquisition.
Today, Vistra announced two new power purchase agreements,
together totaling over 600 MW, with two of the world's leading tech
companies - one for 200 MW with Amazon in Texas and one for 405 MW with Microsoft in
Illinois.
Liquidity
As of June 30, 2024, Vistra had total available liquidity
of approximately $3,853 million,
including cash and cash equivalents of $1,624 million, $959
million of availability under its corporate revolving credit
facility, and $1,270 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 June 30, 2024. Available liquidity excludes
$305 million of commitments under the
commodity-linked revolving credit facility that were not available
to be drawn as of June 30, 2024.
Earnings Webcast
Vistra will host a webcast today, Aug. 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.
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 Ongoing
Operations Adjusted EBITDA in 2025 and 2026 based on market curves
as of Aug. 5, 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 Ongoing Operations
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 Ongoing Operations Adjusted EBITDA in such
out year periods. Midpoint opportunities exclude any potential
benefit from nuclear production tax credit.
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
CORP.
CONDENSED
CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
(Millions of Dollars)
|
|
|
Three Months Ended
June 30,
|
|
Six Months Ended
June 30,
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Operating
revenues
|
$
3,845
|
|
$
3,189
|
|
$
6,899
|
|
$
7,614
|
Fuel, purchased power
costs and delivery fees
|
(1,597)
|
|
(1,475)
|
|
(3,313)
|
|
(3,645)
|
Operating
costs
|
(628)
|
|
(445)
|
|
(1,126)
|
|
(866)
|
Depreciation and
amortization
|
(437)
|
|
(369)
|
|
(840)
|
|
(735)
|
Selling, general and
administrative expenses
|
(375)
|
|
(309)
|
|
(726)
|
|
(597)
|
Impairment of
long-lived assets
|
—
|
|
—
|
|
—
|
|
(49)
|
Operating
income
|
808
|
|
591
|
|
894
|
|
1,722
|
Other income
|
62
|
|
124
|
|
153
|
|
144
|
Other
deductions
|
(3)
|
|
(2)
|
|
(7)
|
|
(5)
|
Interest expense and
related charges
|
(241)
|
|
(100)
|
|
(411)
|
|
(307)
|
Impacts of Tax
Receivable Agreement
|
—
|
|
(14)
|
|
(5)
|
|
(79)
|
Net income before
income taxes
|
626
|
|
599
|
|
624
|
|
1,475
|
Income tax
expense
|
(159)
|
|
(123)
|
|
(139)
|
|
(301)
|
Net income
|
$
467
|
|
$
476
|
|
$
485
|
|
$
1,174
|
Net (income) loss
attributable to noncontrolling interest
|
(102)
|
|
—
|
|
(155)
|
|
1
|
Net income
attributable to Vistra
|
$
365
|
|
$
476
|
|
$
330
|
|
$
1,175
|
Cumulative dividends
attributable to preferred stock
|
(47)
|
|
(37)
|
|
(96)
|
|
(75)
|
Net income
attributable to Vistra common stock
|
$
318
|
|
$
439
|
|
$
234
|
|
$
1,100
|
VISTRA
CORP.
CONDENSED
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
(Millions of Dollars)
|
|
|
Six Months Ended
June 30,
|
|
2024
|
|
2023
|
Cash flows — operating
activities:
|
|
|
|
Net income
|
$
485
|
|
$
1,174
|
Adjustments to
reconcile net income to cash provided by operating
activities:
|
|
|
|
Depreciation and
amortization
|
1,177
|
|
941
|
Deferred income tax
expense, net
|
115
|
|
290
|
Gain on sale of
land
|
—
|
|
(94)
|
Impairment of
long-lived assets
|
—
|
|
49
|
Unrealized net (gain)
loss from mark-to-market valuations of commodities
|
130
|
|
(1,139)
|
Unrealized net gain
from mark-to-market valuations of interest rate swaps
|
(58)
|
|
(22)
|
Unrealized net gain
from nuclear decommissioning trusts
|
(55)
|
|
—
|
Asset retirement
obligation accretion expense
|
52
|
|
17
|
Impacts of Tax
Receivable Agreement
|
5
|
|
79
|
Gain on TRA repurchase
and tender offers
|
(10)
|
|
—
|
Bad debt
expense
|
72
|
|
69
|
Stock-based
compensation
|
53
|
|
43
|
Other, net
|
(23)
|
|
24
|
Changes in operating
assets and liabilities:
|
|
|
|
Margin deposits,
net
|
433
|
|
2,014
|
Accrued
interest
|
4
|
|
(4)
|
Accrued
taxes
|
(58)
|
|
(52)
|
Accrued employee
incentive
|
(140)
|
|
(57)
|
Other operating assets
and liabilities
|
(674)
|
|
(320)
|
Cash provided by
operating activities
|
1,508
|
|
3,012
|
Cash flows — investing
activities:
|
|
|
|
Capital expenditures,
including nuclear fuel purchases and LTSA prepayments
|
(963)
|
|
(926)
|
Energy Harbor
acquisition (net of cash acquired)
|
(3,065)
|
|
—
|
Proceeds from sales of
nuclear decommissioning trust fund securities
|
777
|
|
251
|
Investments in nuclear
decommissioning trust fund securities
|
(788)
|
|
(262)
|
Proceeds from sales of
environmental allowances
|
65
|
|
47
|
Purchases of
environmental allowances
|
(359)
|
|
(190)
|
Proceeds from sale of
property, plant and equipment, including nuclear fuel
|
129
|
|
110
|
Other, net
|
7
|
|
3
|
Cash used in investing
activities
|
(4,197)
|
|
(967)
|
Cash flows — financing
activities:
|
|
|
|
Issuances of long-term
debt
|
2,200
|
|
—
|
Repayments/repurchases
of debt
|
(1,106)
|
|
(14)
|
Net borrowings
(repayments) under accounts receivable financing
|
750
|
|
(425)
|
Borrowings under
Revolving Credit Facility
|
—
|
|
100
|
Repayments under
Revolving Credit Facility
|
—
|
|
(350)
|
Borrowings under
Commodity-Linked Facility
|
500
|
|
—
|
Repayments under
Commodity-Linked Facility
|
(500)
|
|
(400)
|
Debt issuance
costs
|
(32)
|
|
(6)
|
Stock
repurchases
|
(622)
|
|
(552)
|
Dividends paid to
common stockholders
|
(150)
|
|
(153)
|
Dividends paid to
preferred stockholders
|
(75)
|
|
(75)
|
Dividends paid to
noncontrolling interest in subsidiary
|
(15)
|
|
—
|
TRA Repurchase and
tender offer — return of capital
|
(122)
|
|
—
|
Other, net
|
(17)
|
|
3
|
Cash provided by (used
in) financing activities
|
811
|
|
(1,872)
|
Net change in cash,
cash equivalents and restricted cash
|
(1,878)
|
|
173
|
Cash, cash equivalents
and restricted cash — beginning balance
|
3,539
|
|
525
|
Cash, cash equivalents
and restricted cash — ending balance
|
$
1,661
|
|
$
698
|
VISTRA
CORP.
NON-GAAP
RECONCILIATIONS - ADJUSTED EBITDA
FOR THE THREE MONTHS
ENDED JUNE 30, 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)
|
$ 897
|
|
$
(591)
|
|
$ 410
|
|
$ 113
|
|
$ 126
|
|
$
(463)
|
|
$
492
|
|
$ (25)
|
|
$
467
|
Income tax
expense
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
159
|
|
159
|
|
—
|
|
159
|
Interest expense and
related charges (a)
|
16
|
|
(12)
|
|
—
|
|
—
|
|
(1)
|
|
237
|
|
240
|
|
1
|
|
241
|
Depreciation and
amortization (b)
|
31
|
|
159
|
|
287
|
|
21
|
|
18
|
|
18
|
|
534
|
|
—
|
|
534
|
EBITDA before
Adjustments
|
944
|
|
(444)
|
|
697
|
|
134
|
|
143
|
|
(49)
|
|
1,425
|
|
(24)
|
|
1,401
|
Unrealized net (gain)
loss resulting from hedging transactions
|
(162)
|
|
669
|
|
(359)
|
|
(77)
|
|
(114)
|
|
—
|
|
(43)
|
|
(2)
|
|
(45)
|
Fresh start/purchase
accounting impacts
|
—
|
|
—
|
|
(4)
|
|
—
|
|
1
|
|
—
|
|
(3)
|
|
—
|
|
(3)
|
Non-cash compensation
expenses
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
32
|
|
32
|
|
—
|
|
32
|
Transition and merger
expenses
|
1
|
|
—
|
|
—
|
|
—
|
|
—
|
|
24
|
|
25
|
|
—
|
|
25
|
Decommissioning-related activities (c)
|
—
|
|
5
|
|
(17)
|
|
—
|
|
2
|
|
—
|
|
(10)
|
|
—
|
|
(10)
|
ERP system
implementation expenses
|
4
|
|
3
|
|
2
|
|
—
|
|
1
|
|
—
|
|
10
|
|
1
|
|
11
|
Other, net
|
2
|
|
3
|
|
3
|
|
3
|
|
(4)
|
|
(29)
|
|
(22)
|
|
(1)
|
|
(23)
|
Adjusted
EBITDA
|
$ 789
|
|
$ 236
|
|
$ 322
|
|
$
60
|
|
$
29
|
|
$
(22)
|
|
$
1,414
|
|
$ (26)
|
|
$
1,388
|
|
|
|
|
|
|
|
|
|
|
|
(a)
|
Includes $11 million of
unrealized mark-to-market net gains on interest rate
swaps.
|
(b)
|
Includes nuclear fuel
amortization of $26 million and $71 million, respectively, in the
Texas and East segments.
|
(c)
|
Represents net of all
NDT income (loss) of the PJM nuclear facilities, ARO accretion
expense for operating assets and ARO remeasurement impacts for
operating assets.
|
VISTRA
CORP.
NON-GAAP
RECONCILIATIONS - ADJUSTED EBITDA
FOR THE SIX MONTHS
ENDED JUNE 30, 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)
|
$
1,458
|
|
$
(922)
|
|
$ 225
|
|
$ 277
|
|
$ 133
|
|
$
(640)
|
|
$
531
|
|
$ (46)
|
|
$
485
|
Income tax
expense
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
139
|
|
139
|
|
—
|
|
139
|
Interest expense and
related charges (a)
|
22
|
|
(22)
|
|
1
|
|
—
|
|
(1)
|
|
409
|
|
409
|
|
2
|
|
411
|
Depreciation and
amortization (b)
|
54
|
|
317
|
|
502
|
|
42
|
|
38
|
|
33
|
|
986
|
|
—
|
|
986
|
EBITDA before
Adjustments
|
1,534
|
|
(627)
|
|
728
|
|
319
|
|
170
|
|
(59)
|
|
2,065
|
|
(44)
|
|
2,021
|
Unrealized net (gain)
loss resulting from hedging transactions
|
(786)
|
|
1,253
|
|
(165)
|
|
(207)
|
|
41
|
|
—
|
|
136
|
|
(6)
|
|
130
|
Purchase accounting
impacts
|
(1)
|
|
—
|
|
(6)
|
|
—
|
|
2
|
|
(14)
|
|
(19)
|
|
—
|
|
(19)
|
Impacts of Tax
Receivable Agreement (c)
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
(5)
|
|
(5)
|
|
—
|
|
(5)
|
Non-cash compensation
expenses
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
53
|
|
53
|
|
—
|
|
53
|
Transition and merger
expenses
|
2
|
|
—
|
|
6
|
|
—
|
|
—
|
|
52
|
|
60
|
|
—
|
|
60
|
Decommissioning-related activities (d)
|
—
|
|
10
|
|
(43)
|
|
1
|
|
4
|
|
—
|
|
(28)
|
|
—
|
|
(28)
|
ERP system
implementation expenses
|
6
|
|
5
|
|
3
|
|
1
|
|
2
|
|
—
|
|
17
|
|
1
|
|
18
|
Other, net
|
6
|
|
6
|
|
1
|
|
4
|
|
(6)
|
|
(63)
|
|
(52)
|
|
—
|
|
(52)
|
Adjusted
EBITDA
|
$ 761
|
|
$ 647
|
|
$ 524
|
|
$ 118
|
|
$ 213
|
|
$
(36)
|
|
$
2,227
|
|
$ (49)
|
|
$
2,178
|
|
|
|
|
|
|
|
|
|
|
|
(a)
|
Includes $58 million of
unrealized mark-to-market net gains on interest rate
swaps.
|
(b)
|
Includes nuclear fuel
amortization of $52 million and $94 million, respectively, in Texas
and East segments.
|
(c)
|
Includes $10 million
gain recognized on the repurchase of TRA Rights in the six months
ended June 30, 2024.
|
(d)
|
Represents net of all
NDT income (loss) of the PJM nuclear facilities, ARO accretion
expense for operating assets and ARO remeasurement impacts for
operating assets.
|
VISTRA
CORP.
NON-GAAP
RECONCILIATIONS - ADJUSTED EBITDA
FOR THE THREE MONTHS
ENDED JUNE 30, 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)
|
$ 812
|
|
$
(626)
|
|
$ 275
|
|
$ 164
|
|
$ 62
|
|
$
(278)
|
|
$
409
|
|
$ 67
|
|
$
476
|
Income tax
expense
|
—
|
|
—
|
|
1
|
|
—
|
|
—
|
|
122
|
|
123
|
|
—
|
|
123
|
Interest expense and
related charges (a)
|
10
|
|
(6)
|
|
—
|
|
(4)
|
|
1
|
|
97
|
|
98
|
|
2
|
|
100
|
Depreciation and
amortization (b)
|
22
|
|
148
|
|
167
|
|
19
|
|
15
|
|
17
|
|
388
|
|
—
|
|
388
|
EBITDA before
Adjustments
|
844
|
|
(484)
|
|
443
|
|
179
|
|
78
|
|
(42)
|
|
1,018
|
|
69
|
|
1,087
|
Unrealized net (gain)
loss resulting from hedging transactions
|
(347)
|
|
693
|
|
(226)
|
|
(117)
|
|
(49)
|
|
—
|
|
(46)
|
|
(8)
|
|
(54)
|
Generation plant
retirement expenses
|
—
|
|
—
|
|
—
|
|
—
|
|
3
|
|
—
|
|
3
|
|
(2)
|
|
1
|
Fresh start / purchase
accounting impacts
|
1
|
|
—
|
|
1
|
|
—
|
|
1
|
|
—
|
|
3
|
|
—
|
|
3
|
Impacts of Tax
Receivable Agreement
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
14
|
|
14
|
|
—
|
|
14
|
Non-cash compensation
expenses
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
21
|
|
21
|
|
—
|
|
21
|
Transition and merger
expenses
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
15
|
|
15
|
|
—
|
|
15
|
PJM capacity
performance default (c)
|
—
|
|
—
|
|
(9)
|
|
—
|
|
(3)
|
|
—
|
|
(12)
|
|
—
|
|
(12)
|
Winter Storm Uri
impacts (d)
|
(5)
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
(5)
|
|
—
|
|
(5)
|
Other, net
|
5
|
|
(2)
|
|
2
|
|
1
|
|
10
|
|
(19)
|
|
(3)
|
|
—
|
|
(3)
|
Adjusted
EBITDA
|
$ 498
|
|
$ 207
|
|
$ 211
|
|
$
63
|
|
$
40
|
|
$
(11)
|
|
$
1,008
|
|
$
59
|
|
$
1,067
|
|
|
|
|
|
|
|
|
|
|
|
(a)
|
Includes $63 million of
unrealized mark-to-market net gains on interest rate
swaps.
|
(b)
|
Includes nuclear fuel
amortization of $19 million in Texas segment.
|
(c)
|
Represents change in
estimate of anticipated market participant defaults on PJM capacity
performance penalties due to extreme magnitude of penalties
associated with Winter Storm Elliott.
|
(d)
|
Includes the
application of bill credits to large commercial and industrial
customers that curtailed their usage during Winter Storm
Uri.
|
VISTRA
CORP.
NON-GAAP
RECONCILIATIONS - ADJUSTED EBITDA
FOR THE SIX MONTHS
ENDED JUNE 30, 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)
|
$ 217
|
|
$ (42)
|
|
$
1,020
|
|
$ 216
|
|
$ 486
|
|
$
(763)
|
|
$
1,134
|
|
$ 40
|
|
$
1,174
|
Income tax
expense
|
—
|
|
—
|
|
1
|
|
—
|
|
—
|
|
300
|
|
301
|
|
—
|
|
301
|
Interest expense and
related charges (a)
|
17
|
|
(10)
|
|
—
|
|
(8)
|
|
2
|
|
303
|
|
304
|
|
3
|
|
307
|
Depreciation and
amortization (b)
|
51
|
|
301
|
|
328
|
|
34
|
|
29
|
|
34
|
|
777
|
|
—
|
|
777
|
EBITDA before
Adjustments
|
285
|
|
249
|
|
1,349
|
|
242
|
|
517
|
|
(126)
|
|
2,516
|
|
43
|
|
2,559
|
Unrealized net (gain)
loss resulting from hedging transactions
|
212
|
|
346
|
|
(1,149)
|
|
(135)
|
|
(388)
|
|
—
|
|
(1,114)
|
|
(25)
|
|
(1,139)
|
Generation plant
retirement expenses
|
—
|
|
—
|
|
—
|
|
—
|
|
3
|
|
—
|
|
3
|
|
(2)
|
|
1
|
Fresh start/purchase
accounting impacts
|
1
|
|
(1)
|
|
3
|
|
—
|
|
1
|
|
—
|
|
4
|
|
—
|
|
4
|
Impacts of Tax
Receivable Agreement
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
79
|
|
79
|
|
—
|
|
79
|
Non-cash compensation
expenses
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
43
|
|
43
|
|
—
|
|
43
|
Transition and merger
expenses
|
(2)
|
|
1
|
|
—
|
|
—
|
|
1
|
|
17
|
|
17
|
|
—
|
|
17
|
Impairment of
long-lived assets
|
—
|
|
—
|
|
—
|
|
—
|
|
49
|
|
—
|
|
49
|
|
—
|
|
49
|
PJM capacity
performance default impacts (c)
|
—
|
|
—
|
|
6
|
|
—
|
|
2
|
|
—
|
|
8
|
|
—
|
|
8
|
Winter Storm Uri
impacts (d)
|
(39)
|
|
1
|
|
—
|
|
—
|
|
—
|
|
—
|
|
(38)
|
|
—
|
|
(38)
|
Other, net
|
12
|
|
(6)
|
|
3
|
|
2
|
|
18
|
|
(34)
|
|
(5)
|
|
2
|
|
(3)
|
Adjusted
EBITDA
|
$ 469
|
|
$ 590
|
|
$ 212
|
|
$ 109
|
|
$ 203
|
|
$
(21)
|
|
$
1,562
|
|
$
18
|
|
$
1,580
|
|
|
|
|
|
|
|
|
|
|
|
(a)
|
Includes $22 million of
unrealized mark-to-market net losses on interest rate
swaps.
|
(b)
|
Includes nuclear fuel
amortization of $42 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 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
|
|
|
|
|
|
|
|
|
|
|
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.
|
VISTRA CORP. -
NON-GAAP RECONCILIATIONS 2024 GUIDANCE1
(Unaudited)
(Millions of Dollars)
|
|
|
Ongoing
Operations
|
|
Asset
Closure
|
|
Vistra
Corp.
Consolidated
|
|
Low
|
|
High
|
|
Low
|
|
High
|
|
Low
|
|
High
|
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 (a)
|
(682)
|
|
(682)
|
|
—
|
|
—
|
|
(682)
|
|
(682)
|
Acquisitions
|
(3,192)
|
|
(3,192)
|
|
—
|
|
—
|
|
(3,192)
|
|
(3,192)
|
Other growth
expenditures (a)
|
(233)
|
|
(233)
|
|
—
|
|
—
|
|
(233)
|
|
(233)
|
(Purchase)/sale of
environmental allowances
|
(291)
|
|
(291)
|
|
—
|
|
—
|
|
(291)
|
|
(291)
|
Other net investing
activities
|
11
|
|
11
|
|
—
|
|
—
|
|
11
|
|
11
|
Free cash
flow
|
$
(1,374)
|
|
$
(874)
|
|
$
(202)
|
|
$
(202)
|
|
$
(1,576)
|
|
$
(1,076)
|
Working capital and
margin deposits
|
(439)
|
|
(439)
|
|
—
|
|
—
|
|
(439)
|
|
(439)
|
Solar and storage
development expenditures (a)
|
682
|
|
682
|
|
—
|
|
—
|
|
682
|
|
682
|
Acquisitions
|
3,192
|
|
3,192
|
|
—
|
|
—
|
|
3,192
|
|
3,192
|
Other growth
expenditures (a)
|
233
|
|
233
|
|
—
|
|
—
|
|
233
|
|
233
|
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)
Updated as of Aug. 8, 2024
|
View original content to download
multimedia:https://www.prnewswire.com/news-releases/vistra-reports-second-quarter-2024-results-302217573.html
SOURCE Vistra Corp