Vistra Energy Significantly Increases Merger Synergy Targets, Announces Post-Merger Financial Guidance, and Reports First Quarter Results
Vistra Energy Significantly Increases Merger Synergy Targets, Announces Post-Merger Financial Guidance, and Reports First Quarter Results
IRVING, Texas, May 4, 2018 /PRNewswire/ -- Vistra Energy Corp. (NYSE: VST):
Highlights:
-- Completed merger with Dynegy on April 9, 2018 -- ahead of schedule and
without any required divestiture of ERCOT gas-fueled power plants
-- Increased targeted EBITDA, free cash flow, and tax synergy value levers
associated with the merger by nearly 60 percent:
($ in millions) Oct. 2017 May 2018 Increase
Estimate Estimate
--- -------- --------
Adjusted EBITDA Value Levers $350 $500 $150
After-Tax Adj. Free Cash Flow Value Levers $65 $235 $170
NPV of DYN NOLs and AMT Credit Refunds $ 500-600 $ 750-850 $250
-- Initiated 2018 and 2019 combined company guidance, provided 2018
illustrative guidance pro forma for a Jan. 1, 2018 merger close, and
provided 2019 illustrative guidance pro forma for full run-rate of
merger synergies; projections significantly higher than Vistra
management's October 2017 forecast:
($ in millions) 2018E 2018E 2019E 2019E
Guidance Illustrative(1) Guidance Illustrative(1)
--- -------- -------------- -------- --------------
Ongoing Ops. Adj. EBITDA(2) $ 2,700 - 2,900 $ 3,150 - 3,350 $ 3,200 - 3,500 $3,275 - 3,575
Ongoing Ops. Adj. FCF(2) $ 1,400 - 1,600 $ 1,675 - 1,875 $ 2,050 - 2,350 $2,150 - 2,450
(1) 2018E Illustrative guidance
provided solely to give investors a
full-year view of the earnings power
of the combined company. 2019E
Illustrative guidance provided solely
to give investors a view of the
earnings power of the combined company
once the full run-rate of value
levers is achieved. Such guidance is
being provided for illustrative
purposes only and does not reflect
management's actual expectations for
2018 and 2019 performance.
(2) Excludes results from the Asset
Closure segment. Adjusted EBITDA and
Adjusted Free Cash Flow are non-GAAP
financial measures. See the "Reg G
Reconciliations" tables for further
details.
-- Repurchased a portion of Odessa Power Plant earnout, with an expected
earnings benefit (net of premium paid) of approximately $23 million in
the aggregate forecasted to be realized over the next three years
-- Grew retail customer counts and introduced new digital platform for
multifamily customers
-- Scheduled to reach commercial operations at 180 MW Upton County 2 solar
facility on May 31, 2018
-- Repaid remaining $850 million principal amount of 6.75% senior notes due
2019 on May 1, 2018
Completed Merger with Dynegy and Increasing Value Lever and Synergy Targets
On April 9, 2018, Vistra Energy Corp. (NYSE: VST) closed its merger with Dynegy, Inc., creating the leading, lowest-cost integrated power company across the key competitive markets in the United States. Through the combination, Vistra has achieved earnings, geographic, and fuel diversification and transformed into a highly efficient, natural gas-centric power plant fleet with approximately 41,000 MW of capacity (84 percent of which is in the attractive ERCOT, PJM, and ISO-NE regions). In addition, Vistra has expanded its retail footprint and created a platform for further retail growth and integration, while maintaining a strong and liquid balance sheet - with an intention to de-lever to a 2.5 times net debt to EBITDA target by year-end 2019.
Vistra also believes the combination creates the opportunity to drive substantial value for shareholders through the anticipated realization of projected EBITDA and after-tax free cash flow value levers and tax synergies. Based on further, in-depth diligence undertaken since the merger was announced, Vistra is increasing its previously communicated adjusted EBITDA, adjusted free cash flow, and tax synergy value lever targets, as reflected in the table below.
($ in millions) Oct. 2017 May 2018 Increase
Estimate Estimate
--- -------- --------
Adjusted EBITDA Value Levers $350 $500 $150
After-Tax Adj. Free Cash Flow Value Levers $65 $235 $170
NPV of DYN NOLs and AMT Credit Refunds $ 500-600 $ 750-850 $250
Combined Company Guidance
Vistra is initiating 2018 and 2019 guidance reflecting the closing of the merger with Dynegy. Vistra's 2018 guidance reflects earnings and cash flow expectations of Vistra on a stand-alone basis for the period prior to April 9, 2018 and earnings and cash flow expectations on a combined-company basis for the period from April 9 through Dec. 31, 2018. The guidance assumes power price curves as of March 30, 2018 in all markets.
The combined company is projected to convert approximately 60 percent of its ongoing operations adjusted EBITDA to free cash flow on an annual basis, which far exceeds other commodity-based, capital-intensive industries, affording Vistra a broad range of capital allocation alternatives, including the potential to return capital to shareholders.
Vistra Energy Guidance 2018E 2019E
($ in millions)
--------------
Ongoing Operations Adjusted EBITDA(3) $ 2,700 - 2,900 $ 3,200 - 3,500
Ongoing Operations Adjusted Free Cash Flow(3) $ 1,400 - 1,600 $ 2,050 - 2,350
(3) Excludes results from the Asset
Closure Segment. Adjusted EBITDA and
Adjusted Free Cash Flow are non-GAAP
financial measures. See the "Reg G
Reconciliations" tables for further
details.
Pro Forma Illustrative Guidance(4)
Vistra is also providing illustrative guidance for 2018 and 2019. The 2018 illustrative guidance is pro forma for a merger close date of Jan. 1, 2018, which provides visibility into the hypothetical earnings power of the combined company for the full year and includes an estimate of value lever targets expected to be achieved in the first 12 months following the merger close. The 2019 illustrative guidance is pro forma for the full run-rate of value levers, providing a view of the potential earnings power of the combined company after all targeted merger value levers are realized. The illustrative guidance is provided for illustration purposes only and is not intended to replace Vistra's actual guidance set forth above.
Vistra Energy Illustrative Guidance 2018E 2019E
($ in millions) Pro forma for
1-1-18 Pro forma for full run-
merger close rate value lever
estimates
--- ------------ ----------------
Ongoing Operations Adjusted EBITDA5 $ 3,150 - 3,350 $ 3,275 - 3,575
Ongoing Operations Adjusted Free Cash Flow5 $ 1,675 - 1,875 $ 2,150 - 2,450
4 2018E Illustrative guidance provided
solely to give investors a full-year
view of the earnings power of the
combined company. 2019E Illustrative
guidance provided solely to give
investors a view of the earnings power
of the combined company once the full
run-rate of value levers is achieved.
Such guidance is being provided for
illustrative purposes only and does
not reflect management's actual
expectations for 2018 and 2019
performance.
5 Excludes results from the Asset
Closure Segment. Adjusted EBITDA and
Adjusted Free Cash Flow are non-GAAP
financial measures. See the "Reg G
Reconciliations" tables for further
details.
Summary of Financial Results for the First Quarter Ended March 31, 2018 (in millions):
Three Months Ended March 31,
----------------------------
($ in millions) 2018 2017
-------------- ---- ----
Ongoing Operations Net Income (Loss)6 $(284) $91
Ongoing Operations Adjusted EBITDA5 $263 $285
- excl. Odessa Earnout Buyback5 $284 $285
6 Ongoing Operations includes
Wholesale Generation, Retail
Electricity, and Corporate
and Other. It excludes the
Asset Closure segment.
Vistra reported a net loss from its ongoing operations of $284 million for the three months ended March 31, 2018 as compared to net income from its ongoing operations of $91 million in the first quarter of 2017. The quarter-over-quarter decrease was driven by $426 million of unrealized losses on wholesale hedge positions in 2018, reflecting sharply rising ERCOT forward power prices due principally to higher market heat rates.
Vistra reported adjusted EBITDA from its ongoing operations of $263 million in the first quarter of 2018, exceeding expectations embedded in Vistra's stand-alone earnings guidance, versus $285 million in the first quarter of 2017. The decrease was driven predominantly by a $21 million reduction in adjusted EBITDA related to Vistra's partial buyback of the Odessa Power Plant earnout for a three-year period, which is expected to generate an approximately $3 million and $23 million adjusted EBITDA benefit (net of the premium paid) for Vistra in 2018 and in the aggregate over the next three years, respectively. Operating and maintenance expenses were higher quarter over quarter as a result of outage expense timing. These impacts were partially offset by higher adjusted EBITDA from the retail segment due to favorable weather and lower SG&A expenses versus the first quarter of 2017.
Segment Results:
Table 1: Net Income / (Loss)
Three Months Ended March 31,
----------------------------
($ in millions) 2018 2017
-------------- ---- ----
Retail $771 $(113)
Wholesale7 $(1,086) $303
Corporate / Other $31 $(99)
----------------- --- ----
Ongoing Operations (284) 91
------------------ ---- ---
Asset Closure7 $(22) $(13)
-------------- ---- ----
Total $(306) $78
----- ----- ---
Table 2: Adjusted EBITDA
Three Months Ended March 31,
----------------------------
($ in millions) 2018 2017
-------------- ---- ----
Retail $194 $177
Wholesale7 $70 $105
Corporate $(1) $3
Ongoing Operations 263 285
------------------ --- ---
Asset Closure7 $(22) $(9)
-------------- ---- ---
Total $241 $276
----- ---- ----
7 In accordance with GAAP,
2017 results have been recast
to reflect the introduction
of the Asset Closure segment.
Retail: First quarter net income was $771 million, $884 million higher than first quarter 2017 results primarily due to unrealized gains on hedge positions with Vistra's wholesale segment driven by sharply rising ERCOT forward prices principally driven by higher market heat rates. Adjusted EBITDA totaled $194 million for the first quarter 2018 compared to $177 million during the same period in 2017, with the increase driven by comparatively favorable weather and lower SG&A expenses.
Wholesale: First quarter net loss was $1,086 million, $1,389 million lower than first quarter 2017 results primarily driven by unrealized losses of $1,069 million on wholesale positions with both retail affiliates and third-parties caused by sharply rising ERCOT forward power prices principally driven by higher market heat rates. Adjusted EBITDA totaled $70 million for the first quarter 2018 compared to $105 million during the same period in 2017 with the decrease driven by outage expense timing, as well as a $21 million reduction in adjusted EBITDA in February 2018 related to Vistra's partial buyback of the Odessa Power Plant earnout, which is expected to generate a $3 million and $23 million adjusted EBITDA benefit (net of the premium paid) for Vistra in 2018 and in the aggregate over the next three years, respectively. The partial buyback had a minimal impact on net income as the earnout is marked to market for GAAP reporting.
Asset Closure: First quarter net loss was $22 million, compared to a net loss of $13 million in the first quarter of 2017, and first quarter 2018 Adjusted EBITDA totaled $(22) million compared to $(9) million during the same period in 2017. The decrease was primarily driven by lower contribution from assets that were retired throughout the first quarter of 2018 but were generating revenues for the entire first quarter of 2017.
Liquidity
Liquidity ($ in millions) 3/31/2018 3/31/2018
(Pro forma
for (Vistra
merger stand-
close) alone)
--- ------ ------
Cash $939 $1,379
Revolver Availability $1,495 $584
Term Loan C Availability $18 $18
------------------------ --- ---
Total $2,452 $1,981
----- ------ ------
As of March 31, 2018, on a stand-alone basis, Vistra had total available liquidity of approximately $1.981 billion, including cash and cash equivalents of $1.379 billion, $18 million in available letter of credit capacity under its term loan C facility, and $584 million of availability under its revolving credit facility, which remained undrawn but had $276 million of letters of credit outstanding as of March 31, 2018.
Assuming the merger had closed on March 31, 2018 and that Vistra utilized $864 million of cash to pay the principal and redemption premium for the remaining $850 million of legacy Dynegy 6.75% notes due November 2019, Vistra on a combined-company basis would have had approximately $2.452 billion of liquidity, including cash and cash equivalents of $939 million, $18 million in available letter of credit capacity under its term loan C facility, and $1,495 million of combined availability under its revolving credit facilities, which remained undrawn but had a cumulative $910 million of letters of credit outstanding as of March 31, 2018.
Earnings Conference Call
Vistra will host a conference call today, May 4, 2018, beginning at 8 a.m. EDT (7 a.m. CDT) to discuss these results and related matters. The live, listen-only webcast of the conference call 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 call 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" (cash from operating activities excluding changes in margin deposits and working capital and adjusted for capital expenditures, 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 new Asset Closure segment) and "Ongoing Operations Adjusted Free Cash Flow" (adjusted free cash flow less cash flow from operating activities from new Asset Closure segment), 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 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. Vistra Energy uses Ongoing Operations Adjusted EBITDA as a measure of performance and Ongoing Operations Adjusted Free Cash Flow 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.
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) the effect of the merger (the "Merger") on Vistra Energy's relationships with Vistra Energy's and Dynegy Inc.'s ("Dynegy") respective customers and their operating results and businesses generally (including the diversion of management time on integration-related issues); (ii) the risk that the credit ratings of the combined company or its subsidiaries are different from what Vistra Energy expects; (iii) 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; (iv) 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); and (v) those additional risks and factors discussed in reports filed with the Securities and Exchange Commission ("SEC") by Vistra Energy and Dynegy from time to time, including the uncertainties and risks discussed in the sections entitled "Risk Factors" and "Forward-Looking Statements" in Vistra Energy's and Dynegy's respective annual reports on Form 10-K for the fiscal year ended Dec. 31, 2017.
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 CORP.
CONDENSED STATEMENTS OF CONSOLIDATED INCOME (LOSS)
(Unaudited) (Millions of Dollars, Except Per Share Amounts)
Three Months Ended March 31,
2018 2017
---- ----
Operating
revenues $765 $1,357
Fuel,
purchased
power
costs
and
delivery
fees (650) (683)
Operating
costs (194) (214)
Depreciation
and
amortization (153) (170)
Selling,
general
and
administrative
expenses (162) (135)
Operating
income
(loss) (394) 155
Other
income 10 9
Other
deductions (2) -
Interest
expense
and
related
charges 9 (24)
Impacts
of Tax
Receivable
Agreement (18) (21)
--- ---
Income
(loss)
before
income
taxes (395) 119
Income
tax
benefit
(expense) 89 (41)
---
Net
income
(loss) $(306) $78
===== ===
Weighted average shares
of common stock
outstanding:
Basic 428,450,384 427,583,339
Diluted 428,450,384 427,800,350
Net income (loss) per
weighted average share
of common stock
outstanding:
Basic $(0.71) $0.18
Diluted $(0.71) $0.18
VISTRA ENERGY CORP.
CONDENSED STATEMENTS OF CONSOLIDATED CASH FLOWS
(Unaudited) (Millions of Dollars)
Three Months Ended March 31,
2018 2017
---- ----
Cash flows - operating activities:
Net income (loss) $(306) $78
Adjustments to reconcile net income (loss) to cash provided
by operating activities:
Depreciation and amortization 180 226
Deferred income tax (benefit) expense, net (83) 42
Unrealized net (gain) loss from mark-to-
market valuations of derivatives 356 (129)
Accretion expense 19 14
Impacts of Tax Receivable Agreement 18 21
Stock-based compensation 6 4
Other, net 7 (13)
Changes in operating assets and liabilities:
Margin deposits, net (64) 113
Accrued interest (11) (31)
Accrued taxes (69) (73)
Accrued incentive plan (50) (73)
Other operating assets and liabilities (25) (38)
Cash (used in) provided by operating
activities (22) 141
--- ---
Cash flows - financing activities:
Repayments/repurchases of debt (10) (13)
Other, net 1 (5)
Cash used in financing activities (9) (18)
--- ---
Cash flows - investing activities:
Capital expenditures (39) (31)
Nuclear fuel purchases (11) (12)
Solar development expenditures (21) -
Proceeds from sales of nuclear
decommissioning trust fund securities 46 79
Investments in nuclear decommissioning trust
fund securities (51) (84)
Other, net (1) (3)
--- ---
Cash used in investing activities (77) (51)
--- ---
Net change in cash, cash equivalents and
restricted cash (108) 72
Cash, cash equivalents and restricted cash -
beginning balance 2,046 1,588
Cash, cash equivalents and restricted cash -
ending balance $1,938 $1,660
====== ======
VISTRA ENERGY CORP.
REG G RECONCILIATIONS - Q1 2018 ADJUSTED EBITDA
(Unaudited) (Millions of Dollars)
Three Months Ended March 31, 2018
---------------------------------
Wholesale Retail Eliminations / Ongoing
Generation Operations
Consolidated Asset Closure Vistra
Energy
Electricity Corp & Other Consolidated
------------
Net income (loss) $(1,086) $771 $31 $(284) $(22) $(306)
Income tax expense
(benefit) - - (89) (89) - (89)
Interest expense and
related charges 8 - (17) (9) - (9)
Depreciation and
amortization (a) 84 76 13 173 - 173
--- --- --- --- --- ---
EBITDA before
adjustments $(994) $847 $(62) $(209) $(22) $(231)
Unrealized net (gain)
loss resulting from
hedging transactions 1,070 (655) - 415 - 415
Fresh start accounting
impacts (2) 12 - 10 - 10
Impacts of Tax
Receivable Agreement - - 18 18 - 18
Reorganization items and
restructuring expenses - - 2 2 - 2
Non-cash compensation
expenses - - 6 6 - 6
Transition and merger
expenses 2 - 26 28 - 28
Other, net (6) (10) 9 (7) - (7)
--- --- --- --- --- ---
Adjusted EBITDA $70 $194 $(1) $263 $(22) $241
=== ==== === ==== ==== ====
____________
(a) Includes nuclear fuel
amortization of $20 million in the
Wholesale Generation segment.
VISTRA ENERGY CORP.
REG G RECONCILIATIONS - Q1 2017 ADJUSTED EBITDA
(Unaudited) (Millions of Dollars)
Three Months Ended March 31, 2017
---------------------------------
Wholesale Retail Eliminations / Ongoing
Generation Operations
Consolidated Asset Closure Vistra Energy
Consolidated
Electricity Corp & Other
---
Net income (loss) $303 $(113) $(99) $91 $(13) $78
Income tax expense
(benefit) - - 41 41 - 41
Interest expense and
related charges 1 - 23 24 - 24
Depreciation and
amortization (a) 83 106 11 200 - 200
--- --- --- --- --- ---
EBITDA before
adjustments $387 $(7) $(24) $356 $(13) $343
Unrealized net (gain)
loss resulting from
hedging transactions (282) 162 - (120) - (120)
Fresh start accounting
impacts (1) 24 - 23 4 27
Impacts of Tax
Receivable Agreement - - 21 21 - 21
Reorganization items and
restructuring expenses - - 4 4 - 4
Other, net 1 (2) 2 1 - 1
--- --- --- --- --- ---
Adjusted EBITDA $105 $177 $3 $285 $(9) $276
==== ==== === ==== === ====
(a) Includes nuclear
fuel amortization of $30
million in the Wholesale
Generation segment.
VISTRA ENERGY CORP.
REG G RECONCILIATIONS - 2018 GUIDANCE
(Unaudited) (Millions of Dollars)
Ongoing Asset Closure Vistra Energy
Operations Consolidated
---------- ------------
Low High Low High Low High
--- ---- --- ---- --- ----
Net Income $549 $705 $(94) $(84) $455 $621
Income tax expense 139 183 - - 139 183
Interest expense and
related charges 552 552 - - 552 552
Depreciation and
amortization 1,244 1,244 - - 1,244 1,244
----- ----- --- --- ----- -----
EBITDA before
adjustments $2,485 $2,685 $(94) $(84) $2,391 $2,601
Unrealized net (gain)
loss resulting from
hedging transactions (58) (58) - - (58) (58)
Adjusted EBITDA from
unconsolidated
investments and exclude
noncontrolling interest (5) (5) - - (5) (5)
Fresh start accounting
impacts 26 26 - - 26 26
Impacts of Tax
Receivable Agreement 64 64 - - 64 64
Reorganization and
restructuring expenses 2 2 - - 2 2
Transition and merger
expenses 156 156 - - 156 156
Other, net 29 29 4 4 33 33
--- --- --- --- --- ---
Adjusted EBITDA $2,700 $2,900 $(90) $(80) $2,610 $2,820
Interest payments (634) (634) - - (634) (634)
Tax payments (51) (51) - - (51) (51)
Tax receivable agreement
payments (24) (24) - - (24) (24)
Working capital and
margin deposits 25 25 - - 25 25
Reclamation and
remediation (44) (44) (102) (102) (146) (146)
Other changes in
operating assets and
liabilities (262) (262) 6 16 (257) (247)
---- ---- --- --- ---- ----
Cash provided by
operating activities $1,710 $1,910 $(186) $(166) $1,524 $1,744
Capital expenditures
including nuclear fuel (508) (508) - - (508) (508)
Solar development
expenditures (29) (29) - - (29) (29)
Other net investing
activities (24) (24) - - (24) (24)
--- --- --- ---
Free cash flow $1,149 $1,349 $(186) $(166) $963 $1,183
Working capital and
margin deposits (25) (25) - - (25) (25)
Solar development
expenditures 29 29 - - 29 29
Taxes related to Alcoa
Settlement 45 45 - - 45 45
Transition and merger
expenses 156 156 - - 156 156
Generation plant
retirement expenses - - 26 26 26 26
Transition capital
expenditures 45 45 - - 45 45
--- --- --- --- --- ---
Adjusted free cash flow $1,400 $1,600 $(160) $(140) $1,240 $1,460
====== ====== ===== ===== ====== ======
VISTRA ENERGY CORP.
REG G RECONCILIATIONS - 2018 GUIDANCE (ILLUSTRATIVE)
(Unaudited) (Millions of Dollars)
Illustrative
------------
Ongoing Asset Closure Vistra Energy
Operations Consolidated
Low High Low High Low High
--- ---- --- ---- --- ----
Net Income $695 $851 $(94) $(84) $601 $767
Income tax expense 178 222 - - 178 222
Interest expense and
related charges 668 668 - - 668 668
Depreciation and
amortization 1,394 1,394 - - 1,394 1,394
----- ----- --- --- ----- -----
EBITDA before
adjustments $2,935 $3,135 $(94) $(84) $2,841 $3,051
Unrealized net (gain)
loss resulting from
hedging transactions (58) (58) - - (58) (58)
Adjusted EBITDA from
unconsolidated
investments and exclude
noncontrolling interest (5) (5) - - (5) (5)
Fresh start accounting
impacts 26 26 - - 26 26
Impacts of Tax
Receivable Agreement 64 64 - - 64 64
Reorganization and
restructuring expenses 2 2 - - 2 2
Transition and merger
expenses 156 156 - - 156 156
Other, net 29 29 4 4 33 33
--- --- --- --- --- ---
Adjusted EBITDA $3,150 $3,350 $(90) $(80) $3,060 $3,270
Interest payments (740) (740) - - (740) (740)
Tax payments (51) (51) - - (51) (51)
Tax receivable agreement
payments (24) (24) - - (24) (24)
Working capital and
margin deposits 25 25 - - 25 25
Reclamation and
remediation (44) (44) (102) (102) (146) (146)
Other changes in
operating assets and
liabilities (251) (251) 6 16 (245) (235)
---- ---- --- --- ---- ----
Cash provided by
operating activities $2,065 $2,265 $(186) $(166) $1,879 $2,099
Capital expenditures
including nuclear fuel (587) (587) - - (587) (587)
Solar development
expenditures (29) (29) - - (29) (29)
Other net investing
activities (24) (24) - - (24) (24)
--- --- --- ---
Free cash flow $1,424 $1,625 $(186) $(166) $1,238 $1,458
Working capital and
margin deposits (25) (25) - - (25) (25)
Solar development
expenditures 29 29 - - 29 29
Taxes related to Alcoa
Settlement 45 45 - - 45 45
Transition and merger
expenses 156 156 - - 156 156
Generation plant
retirement expenses - - 26 26 26 26
Transition capital
expenditures 45 45 - - 45 45
--- --- --- --- --- ---
Adjusted free cash flow $1,675 $1,875 $(160) $(140) $1,515 $1,735
====== ====== ===== ===== ====== ======
VISTRA ENERGY CORP.
REG G RECONCILIATIONS - 2019 GUIDANCE
(Unaudited) (Millions of Dollars)
Ongoing Asset Closure Vistra Energy
Operations Consolidated
Low High Low High Low High
--- ---- --- ---- --- ----
Net Income $1,029 $1,264 $(70) $(60) $959 $1,204
Income tax expense 248 313 - - 248 313
Interest expense and
related charges 555 555 - - 555 555
Depreciation and
amortization 1,339 1,339 - - 1,339 1,339
----- ----- --- --- ----- -----
EBITDA before
adjustments $3,171 $3,471 $(70) $(60) $3,101 $3,411
Unrealized net (gain)
loss resulting from
hedging transactions (83) (83) - - (83) (83)
Adjusted EBITDA from
unconsolidated
investments and exclude
noncontrolling interest (7) (7) - - (7) (7)
Fresh start accounting
impacts 17 17 - - 17 17
Impacts of Tax
Receivable Agreement 55 55 - - 55 55
Reorganization and
restructuring expenses - - - - - -
Transition and merger
expenses 8 8 - - 8 8
Other, net 39 39 - - 39 39
Adjusted EBITDA $3,200 $3,500 $(70) $(60) $3,130 $3,440
Interest payments (551) (551) - - (551) (551)
Tax payments 111 111 - - 111 111
Tax receivable agreement
payments - - - - - -
Working capital and
margin deposits 23 23 - - 23 23
Reclamation and
remediation (73) (73) (100) (100) (173) (173)
Other changes in
operating assets and
liabilities (56) (56) 20 30 (36) (26)
--- --- --- --- --- ---
Cash provided by
operating activities $2,653 $2,953 $(150) $(130) $2,504 $2,824
Capital expenditures
including nuclear fuel (606) (606) - - (606) (606)
Solar development
expenditures - - - - - -
Other net investing
activities (5) (5) - - (5) (5)
--- --- --- ---
Free cash flow $2,042 $2,342 $(150) $(130) $1,893 $2,213
Working capital and
margin deposits (23) (23) - - (23) (23)
Solar development
expenditures - - - - - -
Taxes related to Alcoa
Settlement - - - - - -
Transition and merger
expenses 8 8 - - 8 8
Generation plant
retirement expenses - - - - - -
Transition capital
expenditures 23 23 - - 23 23
--- --- --- --- --- ---
Adjusted free cash flow $2,050 $2,350 $(150) $(130) $1,900 $2,220
====== ====== ===== ===== ====== ======
VISTRA ENERGY CORP.
REG G RECONCILIATIONS - 2019 GUIDANCE (ILLUSTRATIVE)
(Unaudited) (Millions of Dollars)
Illustrative
Ongoing Asset Closure Vistra Energy
Operations Consolidated
Low High Low High Low High
--- ---- --- ---- --- ----
Net Income $1,088 $1,323 $(70) $(60) $1,018 $1,263
Income tax expense 264 329 - - 264 329
Interest expense and
related charges 555 555 - - 555 555
Depreciation and
amortization 1,339 1,339 - - 1,339 1,339
----- ----- --- --- ----- -----
EBITDA before
adjustments $3,246 $3,546 $(70) $(60) $3,176 $3,486
Unrealized net (gain)
loss resulting from
hedging transactions (83) (83) - - (83) (83)
Adjusted EBITDA from
unconsolidated
investments and exclude
noncontrolling interest (7) (7) - - (7) (7)
Fresh start accounting
impacts 17 17 - - 17 17
Impacts of Tax
Receivable Agreement 55 55 - - 55 55
Reorganization and
restructuring expenses - - - - - -
Transition and merger
expenses 8 8 - - 8 8
Other, net 39 39 - - 39 39
--- --- --- --- --- ---
Adjusted EBITDA $3,275 $3,575 $(70) $(60) $3,205 $3,515
Interest payments (551) (551) - - (551) (551)
Tax payments 111 111 - - 111 111
Tax receivable agreement
payments - - - - - -
Working capital and
margin deposits 23 23 - - 23 23
Reclamation and
remediation (73) (73) (100) (100) (173) (173)
Other changes in
operating assets and
liabilities (31) (31) 20 30 (11) (1)
--- --- --- --- --- ---
Cash provided by
operating activities $2,753 $3,053 $(150) $(130) $2,603 $2,923
Capital expenditures
including nuclear fuel (606) (606) - - (606) (606)
Solar development
expenditures - - - - - -
Other net investing
activities (5) (5) - - (5) (5)
--- --- --- ---
Free cash flow $2,142 $2,442 $(150) $(130) $1,992 $2,312
Working capital and
margin deposits (23) (23) - - (23) (23)
Solar development
expenditures - - - - - -
Taxes related to Alcoa
Settlement - - - - - -
Transition and merger
expenses 8 8 - - 8 8
Generation plant
retirement expenses - - - - - -
Transition capital
expenditures 23 23 - - 23 23
--- --- --- --- --- ---
Adjusted free cash flow $2,150 $2,450 $(150) $(130) $2,000 $2,320
====== ====== ===== ===== ====== ======
View original content with multimedia:http://www.prnewswire.com/news-releases/vistra-energy-significantly-increases-merger-synergy-targets-announces-post-merger-financial-guidance-and-reports-first-quarter-results-300642645.html
SOURCE Vistra Energy
