Company Announcements

Vistra Reports Third Quarter 2024 Results, Raises and Narrows 2024 Guidance, and Initiates 2025 Guidance

Earnings Release Highlights

  • GAAP third quarter 2024 Net Income of $1,837 million and Cash Flow from Operations of $1,702 million.
  • Net Income from Ongoing Operations1 of $1,855 million and Ongoing Operations Adjusted EBITDA1 of $1,444 million.
  • Raised and narrowed 2024 Ongoing Operations Adjusted EBITDA1 and Ongoing Operations Adjusted FCFbG1 guidance ranges to $5.0 billion$5.2 billion and to $2.65 billion$2.85 billion, respectively, excluding any potential benefit from the nuclear production tax credit (PTC).
  • Initiated 2025 Ongoing Operations Adjusted EBITDA1 and Ongoing Operations Adjusted FCFbG1 guidance ranges of $5.5 billion$6.1 billion and $3.0 billion$3.6 billion, respectively.
  • Board authorized an additional $1.0 billion of share repurchases, which is expected to be utilized by year-end 2026.

IRVING, Texas , Nov. 7, 2024 /PRNewswire/ -- Vistra Corp. (NYSE: VST) today reported its third quarter 2024 financial results and other highlights.

"I'm proud of another strong quarter of execution and performance by the Vistra team," said Jim Burke, president and chief executive officer of Vistra. "Our integrated model, which combines retail and generation with a strong commercial acumen, continues to deliver results for our many stakeholders. This is not only evident in the strength of our third quarter results, which were achieved despite milder Texas weather compared to 2023, but also in our improved outlook for both 2024 and 2025."

Burke continued, "We were pleased this quarter to announce the pending acquisition of the 15% minority interest in Vistra Vision for a net present value cash purchase price of approximately $3.1 billion2, which will increase our shareholders' ownership of our zero-carbon nuclear, energy storage, and solar generation assets, as well as our high-performing retail business. This transaction allows us to simplify our overall structure at an attractive valuation, significantly exceeding our mid-teens levered returns threshold, all while continuing to execute on our capital allocation priorities and invest in our core markets. I am proud of our team's work, and I look forward to the deal closing at the end of this year."

Burke concluded, "We continue to see opportunities for both growth and capital return, in line with our four key strategic priorities. We are making progress on our plans to develop up to 2,000 MW of gas-fueled generation capacity as we evaluate the implementation of market reforms and the trajectory of forward prices. Our capital return program continues to deliver value, having returned over $5.4 billion since the program was originally announced in November 2021. We look forward to delivering on our 2024 goals and beginning to execute on our 2025 priorities."

Summary of Financial Results for the Three and Nine Months Ended September 30, 2024 and 2023

(Unaudited) (Millions of Dollars)



Three Months Ended September 30,


Nine Months Ended September 30,


2024


2023


2024


2023

Net income

$              1,837


$                 502


$              2,322


$              1,676

Ongoing operations net income

$              1,855


$                 519


$              2,386


$              1,653

Ongoing operations Adjusted EBITDA

$              1,444


$              1,613


$              3,671


$              3,174









Adjusted EBITDA by Segment








Retail

$                 102


$                 173


$                 863


$                 642

Texas

$                 722


$                 950


$              1,369


$              1,540

East

$                 464


$                 315


$                 988


$                 526

West

$                   76


$                   87


$                 194


$                 196

Sunset

$                 105


$                 102


$                 318


$                 305

Corporate and Other

$                 (25)


$                 (14)


$                 (61)


$                  (35)

Asset Closure

$                 (17)


$                 (24)


$                 (66)


$                    (6)









For the quarter ended September 30, 2024, Vistra reported Net Income of $1,837 million, Net Income from Ongoing Operations1 of $1,855 million, and Ongoing Operations Adjusted EBITDA1 of $1,444 million. Net Income for the third quarter 2024 increased $1,335 million from the third quarter 2023, driven primarily by unrealized mark-to-market gains on derivative positions and the addition of Energy Harbor. Ongoing Operations Adjusted EBITDA for the third quarter 2024 decreased by $169 million compared to the third quarter 2023, driven primarily by lower margins in Texas due to less summer scarcity pricing and higher retail supply costs (relative to third quarter 2023), partially offset by the inclusion of results from the acquisition of Energy Harbor.

Guidance


($ in millions)

Increased and Narrowed

 2024 Guidance Ranges

Initiated

2025 Guidance Ranges

Ongoing Operations Adjusted EBITDA

$5,000 - $5,200

$5,500 - $6,100

Ongoing Operations Adjusted FCFbG

$2,650 - $2,850

$3,000 - $3,600




As of September 30, 2024, Vistra has hedged approximately 100% of its expected generation volumes for the balance of 2024, approximately 96% for 2025, and approximately 64% for 2026. Vistra's comprehensive hedging program, as well as recent forward price curves, support both the company's updated 2024 guidance ranges and the initiated 2025 guidance ranges. We are reiterating our estimate for the potential midpoint opportunity for Ongoing Operations Adjusted EBITDA3 for 2026 to be more than $6,000 million. Our Ongoing Operations Adjusted EBITDA guidance for 2024 and 2025, and Ongoing Operations Adjusted EBITDA midpoint opportunity for 2026, exclude any potential contribution or benefit from the nuclear PTC.4

Share Repurchase Program

As of November 4, 2024:

  • Vistra executed ~$4.58 billion in share repurchases since November 2021.
  • Vistra had ~340 million shares outstanding, representing a ~30% reduction of the amount of the shares outstanding on November 2, 2021.
  • Vistra's Board of Directors authorized an additional $1.0 billion of share repurchases. As of November 4, 2024, ~$2.2 billion of the share repurchase authorization remains available, which we expect to complete by year end 2026.

Clean Energy Investments

Vistra continues to grow its fleet of zero-carbon resources, advancing these interests through cost-effective, strategic investments. During the third quarter, the company advanced its efforts in solar, energy storage, and nuclear by:

  • Securing two power purchase agreements at new solar facilities, 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.
  • Growing its ownership interest in nuclear by entering into an agreement to acquire the entire 15% minority interest in its Vistra Vision subsidiary, which will make Vistra the sole owner of its highly valuable, carbon-free assets. This acquisition will increase our nuclear ownership by ~970 MW and our solar and energy storage ownership by ~200 MW.
  • Announcing that the Nuclear Regulatory Commission (NRC) 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.

Liquidity

As of September 30, 2024, Vistra had total available liquidity of approximately $3,995 million, including cash and cash equivalents of $905 million, $2,457 million of availability under its corporate revolving credit facility, and $633 million of availability under its commodity-linked revolving credit facility. Available capacity under the commodity-linked revolving credit facility reflects the borrowing base of $633 million and excludes $942 million of commitments under the commodity-linked revolving credit facility that were not available to be drawn as of September 30, 2024. The revolving credit facility was amended in October 2024 which, among other things, increased the revolving credit commitments by $265 million to $3.440 billion and extended the maturity date to October 11, 2029. The commodity-linked facility was amended in October 2024, increasing the aggregate commitments by $175 million to $1.75 billion and extending the term to October 2025.

Earnings Webcast

Vistra will host a webcast today, November 7, 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 Calculated as of December 31, 2024, using a 6% discount rate.


3 Midpoint opportunities are not intended to be guidance and represent only our estimate of potential opportunities for Ongoing Operations Adjusted EBITDA in 2026 based on market curves as of November 4, 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 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.


4 Assuming an interpretation of the definition of "gross receipts" which excludes hedges pending U.S.Treasury and Internal Revenue Service guidance, as of Nov. 4, 2024, the PTC could contribute ~$500 million to 2024 Adj. EBITDA, and should provide downside Ongoing Operations Adjusted EBITDA support in 2025.


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 including potential nuclear PTCs, 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, including potential large load center opportunities (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 September 30,


Nine Months Ended September 30,


2024


2023


2024


2023

Operating revenues

$              6,288


$              4,086


$           13,187


$           11,701

Fuel, purchased power costs and delivery fees

(2,207)


(2,109)


(5,520)


(5,754)

Operating costs

(616)


(411)


(1,742)


(1,277)

Depreciation and amortization

(466)


(375)


(1,306)


(1,109)

Selling, general and administrative expenses

(411)


(357)


(1,137)


(953)

Impairment of long-lived assets




(49)

Operating income

2,588


834


3,482


2,559

Other income

139


32


292


174

Other deductions

(3)


(3)


(10)


(9)

Interest expense and related charges

(332)


(143)


(743)


(450)

Impacts of Tax Receivable Agreement


(49)


(5)


(128)

Net income before income taxes

2,392


671


3,016


2,146

Income tax expense

(555)


(169)


(694)


(470)

Net income

$              1,837


$                 502


$              2,322


$              1,676

Net (income) loss attributable to noncontrolling interest

51



(104)


1

Net income attributable to Vistra

$              1,888


$                 502


$              2,218


$              1,677

Cumulative dividends attributable to preferred stock

(48)


(37)


(144)


(112)

Net income attributable to Vistra common stock

$              1,840


$                 465


$              2,074


$              1,565

 

VISTRA CORP.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited) (Millions of Dollars)


Nine Months Ended September 30,


2024


2023

Cash flows — operating activities:




Net income

$              2,322


$              1,676

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




Depreciation and amortization

1,891


1,442

Deferred income tax expense, net

666


437

Gain on sale of land


(95)

Impairment of long-lived assets


49

Unrealized net gain from mark-to-market valuations of commodities

(1,725)


(855)

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

26


(65)

Unrealized net gain from nuclear decommissioning trusts

(133)


Asset retirement obligation accretion expense

84


26

Impacts of Tax Receivable Agreement

5


128

Gain on TRA repurchase and tender offers

(10)


Bad debt expense

132


131

Stock-based compensation

76


63

Other, net

(9)


39

Changes in operating assets and liabilities:




Margin deposits, net

855


2,271

Accrued interest

11


(47)

Accrued taxes

(40)


(38)

Accrued employee incentive

(78)


(23)

Other operating assets and liabilities

(863)


(567)

Cash provided by operating activities

3,210


4,572

Cash flows — investing activities:




Capital expenditures, including nuclear fuel purchases and LTSA prepayments

(1,648)


(1,262)

Energy Harbor acquisition (net of cash acquired)

(3,065)


Proceeds from sales of nuclear decommissioning trust fund securities

1,573


478

Investments in nuclear decommissioning trust fund securities

(1,590)


(495)

Proceeds from sales of environmental allowances

147


59

Purchases of environmental allowances

(511)


(277)

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

137


111

Other, net

(2)


4

Cash used in investing activities

(4,959)


(1,382)

Cash flows — financing activities:




Issuances of long-term debt

2,200


1,750

Repayments/repurchases of debt

(2,269)


(21)

Net borrowings (repayments) under accounts receivable financing

750


(425)

Borrowings under Revolving Credit Facility

50


100

Repayments under Revolving Credit Facility

(50)


(350)

Borrowings under Commodity-Linked Facility

1,802


Repayments under Commodity-Linked Facility

(1,802)


(400)

Debt issuance costs

(32)


(29)

Stock repurchases

(1,021)


(866)

Dividends paid to common stockholders

(230)


(228)

Dividends paid to preferred stockholders

(98)


(75)

Dividends paid to noncontrolling interest in subsidiary

(15)


TRA Repurchase and tender offer — return of capital

(122)


Other, net

(13)


54

Cash used in financing activities

(850)


(490)

Net change in cash, cash equivalents and restricted cash

(2,599)


2,700

Cash, cash equivalents and restricted cash — beginning balance

3,539


525

Cash, cash equivalents and restricted cash — ending balance

$                 940


$              3,225

 

VISTRA CORP.

NON-GAAP RECONCILIATIONS - ADJUSTED EBITDA

FOR THE THREE MONTHS ENDED SEPTEMBER 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)

$  (1,226)


$  3,249


$     468


$     153


$     163


$         (952)


$       1,855


$     (18)


$       1,837

Income tax expense






555


555



555

Interest expense and related charges (a)

16


(11)


(8)


(1)


4


331


331


1


332

Depreciation and amortization (b)

31


181


318


22


20


17


589



589

EBITDA before Adjustments

(1,179)


3,419


778


174


187


(49)


3,330


(17)


3,313

Unrealized net (gain) loss resulting from hedging transactions

1,275


(2,705)


(239)


(101)


(83)



(1,853)


(2)


(1,855)

Fresh start/purchase accounting impacts

1


1


(4)





(2)



(2)

Non-cash compensation expenses






23


23



23

Transition and merger expenses


1


1




23


25



25

Decommissioning-related activities (c)


7


(73)



2



(64)



(64)

ERP system implementation expenses

1


1






2


1


3

Other, net

4


(2)


1


3


(1)


(22)


(17)


1


(16)

Adjusted EBITDA

$     102


$      722


$     464


$       76


$     105


$           (25)


$       1,444


$     (17)


$       1,427

___________

(a)

Includes $84 million of unrealized mark-to-market net losses on interest rate swaps.

(b)

Includes nuclear fuel amortization of $28 million and $95 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 NINE MONTHS ENDED SEPTEMBER 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)

$     232


$  2,327


$     693


$     430


$     296


$      (1,592)


$       2,386


$     (64)


$       2,322

Income tax expense






694


694



694

Interest expense and related charges (a)

38


(33)


(7)


(1)


3


740


740


3


743

Depreciation and amortization (b)

85


498


820


64


58


50


1,575



1,575

EBITDA before Adjustments

355


2,792


1,506


493


357


(108)


5,395


(61)


5,334

Unrealized net (gain) loss resulting from hedging transactions

489


(1,452)


(404)


(308)


(42)



(1,717)


(8)


(1,725)

Purchase accounting impacts


1


(10)



2


(14)


(21)



(21)

Impacts of Tax Receivable Agreement (c)






(5)


(5)



(5)

Non-cash compensation expenses






76


76



76

Transition and merger expenses

2


1


7




75


85



85

Decommissioning-related activities (d)


17


(116)


1


6



(92)



(92)

ERP system implementation expenses

7


6


3


1


2



19


2


21

Other, net

10


4


2


7


(7)


(85)


(69)


1


(68)

Adjusted EBITDA

$     863


$  1,369


$     988


$     194


$     318


$           (61)


$       3,671


$     (66)


$       3,605

___________

(a)

Includes $26 million of unrealized mark-to-market net losses on interest rate swaps.

(b)

Includes nuclear fuel amortization of $80 million and $189 million, respectively, in Texas and East segments.

(c)

Includes $10 million gain recognized on the repurchase of TRA Rights in the nine months ended September 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 SEPTEMBER 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)

$     245


$     438


$       29


$     264


$     (44)


$         (413)


$          519


$     (17)


$          502

Income tax expense






169


169



169

Interest expense and related charges (a)

2


(5)





145


142


1


143

Depreciation and amortization (b)

26


158


161


22


16


18


401



401

EBITDA before Adjustments

273


591


190


286


(28)


(81)


1,231


(16)


1,215

Unrealized net (gain) loss resulting from hedging transactions

(97)


356


125


(203)


110



291


(8)


283

Impacts of Tax Receivable Agreement






49


49



49

Non-cash compensation expenses






21


21



21

Transition and merger expenses






22


22



22

PJM capacity performance default (c)



(3)



4



1



1

Winter Storm Uri impacts (d)

(8)


1






(7)



(7)

Other, net

5


2


3


4


16


(25)


5



5

Adjusted EBITDA

$     173


$     950


$     315


$       87


$     102


$           (14)


$       1,613


$     (24)


$       1,589

___________

(a)

Includes $43 million of unrealized mark-to-market net gains on interest rate swaps.

(b)

Includes nuclear fuel amortization of $26 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 NINE MONTHS ENDED SEPTEMBER 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)

$     462


$     396


$  1,049


$     481


$     442


$      (1,177)


$       1,653


$       23


$       1,676

Income tax expense



1




469


470



470

Interest expense and related charges (a)

19


(15)



(8)


2


448


446


4


450

Depreciation and amortization (b)

78


458


488


56


45


52


1,177



1,177

EBITDA before Adjustments

559


839


1,538


529


489


(208)


3,746


27


3,773

Unrealized net (gain) loss resulting from hedging transactions

114


703


(1,024)


(338)


(278)



(823)


(32)


(855)

Impacts of Tax Receivable Agreement






128


128



128

Non-cash compensation expenses






63


63



63

Transition and merger expenses

(2)


1




1


39


39



39

Impairment of long-lived assets





49



49



49

PJM capacity performance default impacts (c)



3



6



9



9

Winter Storm Uri impacts (d)

(46)


2






(44)



(44)

Other, net

17


(5)


9


5


38


(57)


7


(1)


6

Adjusted EBITDA

$     642


$  1,540


$     526


$     196


$     305


$           (35)


$       3,174


$        (6)


$       3,168

___________

(a)

Includes $65 million of unrealized mark-to-market net gains on interest rate swaps.

(b)

Includes nuclear fuel amortization of $68 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)

$  2,750


$ 2,910


$    (80)


$    (80)


$  2,670


$  2,830

Income tax expense

740


780




740


780

Interest expense and related charges (a)

980


980




980


980

Depreciation and amortization (b)

2,160


2,160




2,160


2,160

EBITDA before Adjustments

$  6,630


$ 6,830


$    (80)


$    (80)


$  6,550


$  6,750

Unrealized net (gain) loss resulting from hedging transactions

(1,663)


(1,663)


(9)


(9)


(1,672)


(1,672)

Fresh start/purchase accounting impacts

(27)


(27)




(27)


(27)

Non-cash compensation expenses

101


101




101


101

Transition and merger expenses

117


117




117


117

Decommissioning-related activities (c)

(83)


(83)




(83)


(83)

ERP system implementation expenses

31


31




31


31

Interest income

(73)


(73)




(73)


(73)

Other, net

(33)


(33)


4


4


(29)


(29)

Adjusted EBITDA guidance

$  5,000


$ 5,200


$    (85)


$    (85)


$  4,915


$  5,115

___________

1 Regulation G Table 2024 Guidance prepared as of November 7, 2024, based on market curves as of November 4, 2024. Guidance excludes any potential benefit from the nuclear production tax credit.

(a)

Includes unrealized (gain) / loss on interest rate swaps of $20 million.

(b)

Includes nuclear fuel amortization of $368 million.

(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 2024 GUIDANCE1

(Unaudited) (Millions of Dollars)



Ongoing

Operations


Asset

Closure


Vistra Corp.

Consolidated


Low


High


Low


High


Low


High

Cash provided by (used in) operating activities

$  4,311


$  4,511


$  (146)


$  (146)


$  4,165


$  4,365

Capital expenditures including nuclear fuel purchases and LTSA prepayments

(1,206)


(1,206)




(1,206)


(1,206)

Solar and storage development expenditures

(707)


(707)




(707)


(707)

Other growth expenditures

(165)


(165)




(165)


(165)

Acquisitions

(3,065)


(3,065)




(3,065)


(3,065)

(Purchase)/sale of environmental allowances

(701)


(701)




(701)


(701)

Sale of transferable investment tax credits

160


160




160


160

Other net investing activities

(22)


(22)




(22)


(22)

Free cash flow

$ (1,395)


$  (1,195)


$  (146)


$  (146)


$ (1,541)


$  (1,341)

Working capital and margin deposits

(508)


(508)




(508)


(508)

Solar and storage development expenditures

707


707




707


707

Other growth expenditures

165


165




165


165

Acquisitions

3,065


3,065




3,065


3,065

Accrued environmental allowances

(327)


(327)




(327)


(327)

Purchase/(sale) of environmental allowances

701


701




701


701

Transition and merger expenses

193


193


1


1


194


194

ERP implementation expenditures

49


49




49


49

Adjusted free cash flow before growth guidance

$  2,650


$  2,850


$  (145)


$  (145)


$  2,505


$  2,705

___________

1 Regulation G Table 2024 Guidance prepared as of November 7, 2024, based on market curves as of November 4, 2024. Guidance excludes any potential benefit from the nuclear production tax credit.

 

VISTRA CORP. - NON-GAAP RECONCILIATIONS 2025 GUIDANCE1

(Unaudited) (Millions of Dollars)



Ongoing

Operations


Asset

Closure


Vistra Corp.

Consolidated


Low


High


Low


High


Low


High

Net income (loss)

$  2,310


$ 2,780


$    (90)


$    (90)


$  2,220


$  2,690

Income tax expense

620


750




620


750

Interest expense and related charges (a)

1,070


1,070




1,070


1,070

Depreciation and amortization (b)

2,180


2,180




2,180


2,180

EBITDA before Adjustments

$  6,180


$ 6,780


$    (90)


$    (90)


$  6,090


$  6,690

Unrealized net (gain) loss resulting from hedging transactions

(872)


(872)


(2)


(2)


(874)


(874)

Fresh start/purchase accounting impacts

(5)


(5)




(5)


(5)

Non-cash compensation expenses

135


135




135


135

Transition and merger expenses

35


35




35


35

Decommissioning-related activities (c)

48


48




48


48

ERP system implementation expenses

11


11




11


11

Interest income

(45)


(45)




(45)


(45)

Other, net

13


13


2


2


15


15

Adjusted EBITDA guidance

$  5,500


$ 6,100


$    (90)


$    (90)


$  5,410


$  6,010

___________

1 Regulation G Table 2025 Guidance prepared as of November 7, 2024, based on market curves as of November 4, 2024. Guidance excludes any potential benefit from the nuclear production tax credit.

(a)

Includes $111 million interest on redeemable noncontrolling interest repurchase obligation

(b)

Includes nuclear fuel amortization of $412 million

(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 2025 GUIDANCE1

(Unaudited) (Millions of Dollars)



Ongoing

Operations


Asset

Closure


Vistra Corp.

Consolidated


Low


High


Low


High


Low


High

Cash provided by (used in) operating activities

$  4,630


$ 5,230


$  (190)


$  (190)


$  4,440


$  5,040

Capital expenditures including nuclear fuel purchases and LTSA prepayments

(1,221)


(1,221)




(1,221)


(1,221)

Solar and storage development expenditures

(736)


(736)




(736)


(736)

Other growth expenditures

(318)


(318)




(318)


(318)

(Purchase)/sale of environmental allowances

15


15




15


15

Other net investing activities

(20)


(20)




(20)


(20)

Free cash flow

$  2,350


$ 2,950


$  (190)


$  (190)


$  2,160


$  2,760

Working capital and margin deposits

(74)


(74)




(74)


(74)

Solar and storage development expenditures

736


736




736


736

Other growth expenditures

318


318




318


318

Accrued environmental allowances

(521)


(521)




(521)


(521)

Purchase/(sale) of environmental allowances

(15)


(15)




(15)


(15)

Transition and merger expenses

56


56




56


56

Interest on noncontrolling interest repurchase obligation

111


111




111


111

ERP implementation expenditures

39


39




39


39

Adjusted free cash flow before growth guidance

$  3,000


$ 3,600


$  (190)


$  (190)


$  2,810


$  3,410

___________

1 Regulation G Table 2025 Guidance prepared as of November 7, 2024, based on market curves as of November 4, 2024. Guidance excludes any potential benefit from the nuclear production tax credit.

 

Cision View original content to download multimedia:https://www.prnewswire.com/news-releases/vistra-reports-third-quarter-2024-results-raises-and-narrows-2024-guidance-and-initiates-2025-guidance-302298460.html

SOURCE Vistra Corp