Menu
CLOSE
News Releases
Adjusted EBITDA for the second quarter 2017 was
2017 Guidance
Liquidity
As of
Odessa Acquisition
On
Earnings Conference Call
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
Media
214-875-8004
Media.Relations@vistraenergy.com
Analysts
214-812-0046
Investor@vistraenergy.com
About
Cautionary Note Regarding Forward-Looking Statements
This press release includes forward-looking statements, which are subject to risks and uncertainties. All statements, other than statements of historical facts, are forward-looking statements. These statements are often, but not always, made through the use of words or phrases such as "may," "should," "could," "predict," "potential," "believe," "will likely result," "expect," "continue," "will," "shall," "anticipate," "seek," "estimate," "intend," "plan," "project," "forecast," "goal," "target," "would," "guidance" and "outlook," or the negative variations of those words or other comparable words of a future or forward-looking nature. Readers are cautioned not to place undue reliance on forward-looking statements. Although
Any forward-looking statement speaks only at the date on which it is made, and except as may be required by law,
VISTRA ENERGY CORP. CONDENSED STATEMENTS OF CONSOLIDATED INCOME (LOSS) (Unaudited) (Millions of Dollars, Except Earnings Per Share)
|
|||||||
Three Months Ended June 30, 2017 |
Six Months Ended June 30, 2017 |
||||||
Operating revenues |
$ |
1,296 |
$ |
2,653 |
|||
Fuel, purchased power costs and delivery fees |
(729) |
(1,411) |
|||||
Operating costs |
(195) |
(409) |
|||||
Depreciation and amortization |
(172) |
(341) |
|||||
Selling, general and administrative expenses |
(147) |
(285) |
|||||
Operating income |
53 |
207 |
|||||
Other income |
9 |
18 |
|||||
Other deductions |
(5) |
(5) |
|||||
Interest expense and related charges |
(69) |
(93) |
|||||
Impacts of Tax Receivable Agreement |
(22) |
(42) |
|||||
Income (loss) before income taxes |
(34) |
85 |
|||||
Income tax (expense) benefit |
8 |
(33) |
|||||
Net income (loss) |
$ |
(26) |
$ |
52 |
|||
Weighted average shares of common stock outstanding: |
|||||||
Basic |
427,587,401 |
427,585,381 |
|||||
Diluted |
427,587,401 |
427,846,563 |
|||||
Net income (loss) per weighted average share of common stock outstanding: |
|||||||
Basic |
$ |
(0.06) |
$ |
0.12 |
|||
Diluted |
$ |
(0.06) |
$ |
0.12 |
VISTRA ENERGY CORP. CONDENSED STATEMENTS OF CONSOLIDATED CASH FLOWS (Unaudited) (Millions of Dollars)
|
|||
Six Months Ended June 30, 2017 |
|||
Cash flows — operating activities: |
|||
Net income |
$ |
52 |
|
Adjustments to reconcile net income to cash provided by operating activities: |
|||
Depreciation and amortization |
437 |
||
Deferred income tax expense, net |
29 |
||
Unrealized net gain from mark-to-market valuations of derivatives |
(48) |
||
Impacts of Tax Receivable Agreement |
42 |
||
Stock-based compensation |
8 |
||
Other, net |
22 |
||
Changes in operating assets and liabilities: |
|||
Margin deposits, net |
147 |
||
Accrued interest |
(29) |
||
Accrued taxes |
(85) |
||
Accrued incentive plan |
(60) |
||
Other operating assets and liabilities, including liabilities subject to compromise |
(182) |
||
Cash provided by operating activities |
333 |
||
Cash flows — financing activities: |
|||
Repayments/repurchases of debt |
(24) |
||
Other, net |
(3) |
||
Cash used in financing activities |
(27) |
||
Cash flows — investing activities: |
|||
Capital expenditures |
(63) |
||
Nuclear fuel purchases |
(35) |
||
Solar development expenditures |
(96) |
||
Changes in restricted cash |
31 |
||
Proceeds from sales of nuclear decommissioning trust fund securities |
98 |
||
Investments in nuclear decommissioning trust fund securities |
(107) |
||
Other, net |
9 |
||
Cash used in investing activities |
(163) |
||
Net change in cash and cash equivalents |
143 |
||
Cash and cash equivalents — beginning balance |
843 |
||
Cash and cash equivalents — ending balance |
$ |
986 |
VISTRA ENERGY CORP. ADJUSTED EBITDA RECONCILIATION (Unaudited) (Millions of Dollars)
|
|||||||
Three Months Ended June 30, 2017 |
Six Months Ended June 30, 2017 |
||||||
Net income (loss) |
$ |
(26) |
$ |
52 |
|||
Income tax expense |
(8) |
33 |
|||||
Interest expense and related charges |
69 |
93 |
|||||
Depreciation and amortization (a) |
189 |
389 |
|||||
EBITDA before adjustments |
$ |
224 |
$ |
567 |
|||
Reorganization items and restructuring expenses |
5 |
9 |
|||||
Unrealized net (gains) losses resulting from hedging transactions |
67 |
(54) |
|||||
Fresh start accounting impacts |
24 |
51 |
|||||
Tax receivable agreement obligation accretion |
22 |
42 |
|||||
Other |
3 |
6 |
|||||
Adjusted EBITDA |
$ |
345 |
$ |
621 |
____________
(a) |
Includes nuclear fuel amortization of $17 million and $47 million for the three and six months ended June 30, 2017, respectively. |
VISTRA ENERGY CORP. ADJUSTED FREE CASH FLOW RECONCILIATION (Unaudited) (Millions of Dollars)
|
|||
Six Months Ended June 30, 2017 |
|||
Adjusted EBITDA |
$ |
621 |
|
Interest paid, net (a) |
(133) |
||
Changes in other operating assets and liabilities |
(238) |
||
Changes in working capital |
(74) |
||
Changes in margin deposits (b) |
158 |
||
Other, net |
(1) |
||
Cash provided by (used in) operating activities |
$ |
333 |
|
Capital expenditures |
(63) |
||
Nuclear fuel purchases |
(35) |
||
Solar development expenditures |
(96) |
||
Other net investing activities (c) |
2 |
||
Free cash flow |
$ |
141 |
|
Changes in working capital |
74 |
||
Changes in margin deposits (b) |
(158) |
||
Solar development expenditures |
96 |
||
Payments funded from restructuring escrow accounts |
26 |
||
Adjusted free cash flow |
$ |
179 |
____________
(a) |
Net of interest received. Excludes fees paid on Vistra Operations Credit Facility repricing in February 2017. |
(b) |
Includes $11 million of margin deposits with CME, which are included in the unrealized net (gain) loss from mark-to-market valuations of derivatives in the condensed statements of consolidated cash flows. |
(c) |
Includes investments in and proceeds from the nuclear decommissioning trust fund and other net investing cash flows, but excludes changes in restricted cash. |
VISTRA ENERGY CORP. 2017 GUIDANCE RECONCILIATION (Unaudited) (Millions of Dollars)
|
|||||||
Year Ended December 31, 2017 |
|||||||
High |
Low |
||||||
Net Income |
$ |
221 |
$ |
123 |
|||
Income tax expense |
186 |
134 |
|||||
Interest expense and related charges |
199 |
199 |
|||||
Depreciation and amortization |
676 |
676 |
|||||
EBITDA before adjustments |
$ |
1,282 |
$ |
1,132 |
|||
Fresh start accounting adjustments |
63 |
63 |
|||||
Unrealized net (gain) loss resulting from hedging transactions |
23 |
23 |
|||||
Tax receivable agreement accretion |
100 |
100 |
|||||
Restructuring and other |
32 |
32 |
|||||
Adjusted EBITDA |
$ |
1,500 |
$ |
1,350 |
|||
Interest payments |
(225) |
(225) |
|||||
Tax payments |
(64) |
(42) |
|||||
Tax receivable agreement payments |
(16) |
(16) |
|||||
Working capital and margin deposits |
188 |
188 |
|||||
Payments funded from restructuring escrow accounts |
(90) |
(90) |
|||||
Other, net |
(41) |
(93) |
|||||
Cash provided by (used in) operating activities |
$ |
1,252 |
$ |
1,072 |
|||
Capital expenditures including nuclear fuel |
(219) |
(219) |
|||||
Other net investing activities |
(10) |
(10) |
|||||
Free cash flow |
$ |
1,023 |
$ |
843 |
|||
Working capital and margin deposits |
(188) |
(188) |
|||||
Payments funded from restructuring escrow accounts |
90 |
90 |
|||||
Adjusted free cash flow |
$ |
925 |
$ |
745 |
View original content with multimedia:http://www.prnewswire.com/news-releases/vistra-energy-reports-second-quarter-2017-results-and-reaffirms-2017-guidance-300499637.html
SOURCE