Menu
CLOSE
News Releases
Adjusted EBITDA for the third quarter 2017 was
Morgan continued, "In 2017 we have put considerable focus on optimizing the value of our wholesale operations in order to successfully compete in this challenging, low wholesale power price environment. Our operations performance initiative has been successful, identifying approximately
Narrowing 2017 Guidance and Initiating 2018 Guidance
($ in millions) |
2017 Prior Guidance |
2017 Narrowed Guidance |
2018 Guidance |
Adjusted EBITDA |
$1,350 – 1,500 |
$1,375 – 1,475 |
$1,300 – 1,450 |
Adjusted Free Cash Flow |
$745 – 925 |
$770 – 900 |
$600 – 750 |
Liquidity
As of
Announced Plant Retirements
In October,
Also in October,
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 (Unaudited) (Millions of Dollars, Except Earnings Per Share) |
|||||||
Three Months |
Nine Months |
||||||
Operating revenues |
$ |
1,833 |
$ |
4,487 |
|||
Fuel, purchased power costs and delivery fees |
(838) |
(2,250) |
|||||
Operating costs |
(218) |
(626) |
|||||
Depreciation and amortization |
(178) |
(519) |
|||||
Selling, general and administrative expenses |
(147) |
(434) |
|||||
Operating income |
452 |
658 |
|||||
Other income |
10 |
29 |
|||||
Other deductions |
— |
(5) |
|||||
Interest expense and related charges |
(76) |
(169) |
|||||
Impacts of Tax Receivable Agreement |
138 |
96 |
|||||
Income before income taxes |
524 |
609 |
|||||
Income tax expense |
(251) |
(284) |
|||||
Net income |
$ |
273 |
$ |
325 |
|||
Weighted average shares of common stock outstanding: |
|||||||
Basic |
427,591,426 |
427,587,404 |
|||||
Diluted |
428,312,438 |
428,001,869 |
|||||
Net income per weighted average share of common stock outstanding: |
|||||||
Basic |
$ |
0.64 |
$ |
0.76 |
|||
Diluted |
$ |
0.64 |
$ |
0.76 |
VISTRA ENERGY CORP. CONDENSED STATEMENT OF CONSOLIDATED CASH FLOWS (Unaudited) (Millions of Dollars) |
|||
Nine Months |
|||
Cash flows — operating activities: |
|||
Net income |
$ |
325 |
|
Adjustments to reconcile net income to cash provided by operating activities: |
|||
Depreciation and amortization |
621 |
||
Deferred income tax expense, net |
209 |
||
Unrealized net gain from mark-to-market valuations of derivatives |
(199) |
||
Impacts of Tax Receivable Agreement |
(96) |
||
Stock-based compensation |
13 |
||
Other, net |
84 |
||
Changes in operating assets and liabilities: |
|||
Margin deposits, net |
183 |
||
Accrued taxes |
4 |
||
Accrued incentive plan |
(46) |
||
Accrued interest |
(26) |
||
Other operating assets and liabilities |
(227) |
||
Cash provided by operating activities |
845 |
||
Cash flows — financing activities: |
|||
Repayments/repurchases of debt |
(32) |
||
Other, net |
(5) |
||
Cash used in financing activities |
(37) |
||
Cash flows — investing activities: |
|||
Capital expenditures |
(86) |
||
Nuclear fuel purchases |
(56) |
||
Odessa acquisition |
(355) |
||
Solar development expenditures |
(129) |
||
Changes in restricted cash |
34 |
||
Proceeds from sales of nuclear decommissioning trust fund securities |
154 |
||
Investments in nuclear decommissioning trust fund securities |
(169) |
||
Other, net |
10 |
||
Cash used in investing activities |
(597) |
||
Net change in cash and cash equivalents |
211 |
||
Cash and cash equivalents — beginning balance |
843 |
||
Cash and cash equivalents — ending balance |
$ |
1,054 |
VISTRA ENERGY CORP. ADJUSTED EBITDA RECONCILIATION (Unaudited) (Millions of Dollars) |
|||||||||||||||
Successor |
|||||||||||||||
Three Months Ended September 30, 2017 |
|||||||||||||||
Wholesale |
Retail |
Eliminations / Corp and Other |
Vistra Energy |
||||||||||||
Net income |
$ |
469 |
$ |
7 |
$ |
(203) |
$ |
273 |
|||||||
Income tax expense |
— |
— |
251 |
251 |
|||||||||||
Interest expense and related charges |
9 |
— |
67 |
76 |
|||||||||||
Depreciation and amortization (a) |
78 |
108 |
10 |
196 |
|||||||||||
EBITDA before adjustments |
$ |
556 |
$ |
115 |
$ |
125 |
$ |
796 |
|||||||
Unrealized net (gain) loss resulting from hedging transactions |
(235) |
87 |
— |
(148) |
|||||||||||
Generation plant retirement expense |
24 |
— |
— |
24 |
|||||||||||
Fresh start accounting impacts |
4 |
(19) |
— |
(15) |
|||||||||||
Impacts of Tax Receivable Agreement |
— |
— |
(138) |
(138) |
|||||||||||
Reorganization items and restructuring expenses |
— |
— |
2 |
2 |
|||||||||||
Other, net |
— |
(7) |
8 |
1 |
|||||||||||
Adjusted EBITDA |
$ |
349 |
$ |
176 |
$ |
(3) |
$ |
522 |
____________ |
|
(a) |
Includes nuclear fuel amortization of $18 million for the three months ended September 30, 2017. |
VISTRA ENERGY CORP. ADJUSTED EBITDA RECONCILIATION (Unaudited) (Millions of Dollars) |
|||||||||||||||
Successor |
|||||||||||||||
Nine Months Ended September 30, 2017 |
|||||||||||||||
Wholesale |
Retail |
Eliminations / |
Vistra Energy |
||||||||||||
Net income |
$ |
653 |
$ |
77 |
$ |
(405) |
$ |
325 |
|||||||
Income tax expense |
— |
— |
284 |
284 |
|||||||||||
Interest expense and related charges |
14 |
— |
155 |
169 |
|||||||||||
Depreciation and amortization (a) |
233 |
322 |
29 |
584 |
|||||||||||
EBITDA before adjustments |
$ |
900 |
$ |
399 |
$ |
63 |
$ |
1,362 |
|||||||
Unrealized net (gain) loss resulting from hedging transactions |
(362) |
160 |
— |
(202) |
|||||||||||
Generation plant retirement expense |
24 |
— |
— |
24 |
|||||||||||
Fresh start accounting impacts |
11 |
24 |
— |
35 |
|||||||||||
Impacts of Tax Receivable Agreement |
— |
— |
(96) |
(96) |
|||||||||||
Reorganization items and restructuring expenses |
1 |
2 |
12 |
15 |
|||||||||||
Other, net |
6 |
(13) |
12 |
5 |
|||||||||||
Adjusted EBITDA |
$ |
580 |
$ |
572 |
$ |
(9) |
$ |
1,143 |
___________ |
|
(a) |
Includes nuclear fuel amortization of $65 million for the nine months ended September 30, 2017. |
VISTRA ENERGY CORP. ADJUSTED FREE CASH FLOW RECONCILIATION (Unaudited) (Millions of Dollars) |
|||
Successor |
|||
Nine Months Ended September 30, 2017 |
|||
Adjusted EBITDA |
$ |
1,143 |
|
Interest paid, net (a) |
(182) |
||
Taxes paid |
(51) |
||
Payments funded from restructuring escrow accounts |
(29) |
||
Other changes in operating assets and liabilities |
(115) |
||
Working capital and margin deposits |
102 |
||
Reclamation and remediation |
(23) |
||
Cash provided by operating activities |
$ |
845 |
|
Capital expenditures |
(86) |
||
Nuclear fuel purchases |
(56) |
||
Solar development expenditures |
(129) |
||
Odessa acquisition |
(355) |
||
Other net investing activities (b) |
(5) |
||
Free cash flow |
$ |
214 |
|
Working capital and margin deposits |
(102) |
||
Solar development expenditures |
129 |
||
Odessa acquisition |
355 |
||
Payments funded from restructuring escrow accounts |
29 |
||
Adjusted free cash flow |
$ |
625 |
___________ |
|
(a) |
Net of interest received. Excludes fees paid on Vistra Operations Credit Facility repricing in February 2017 and August 2017. |
(b) |
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. ADJUSTED EBITDA GUIDANCE RECONCILIATION (Unaudited) (Millions of Dollars) |
|||||||||||||||
Year Ended December 31, 2017 |
Year Ended December 31, 2018 |
||||||||||||||
Low |
High |
Low |
High |
||||||||||||
Net Income |
$ |
393 |
$ |
458 |
$ |
150 |
$ |
248 |
|||||||
Income tax expense |
161 |
196 |
127 |
179 |
|||||||||||
Interest expense and related charges |
202 |
202 |
176 |
176 |
|||||||||||
Depreciation and amortization |
761 |
761 |
660 |
660 |
|||||||||||
EBITDA before adjustments |
$ |
1,517 |
$ |
1,617 |
$ |
1,113 |
$ |
1,263 |
|||||||
Unrealized net (gain) loss resulting from hedging transactions |
(134) |
(134) |
44 |
44 |
|||||||||||
Generation plant retirement expenses |
24 |
24 |
24 |
24 |
|||||||||||
Fresh start accounting impacts |
59 |
59 |
36 |
36 |
|||||||||||
Reorganization and restructuring expenses |
11 |
11 |
3 |
3 |
|||||||||||
Other, net |
(102) |
(102) |
80 |
80 |
|||||||||||
Adjusted EBITDA |
$ |
1,375 |
$ |
1,475 |
$ |
1,300 |
$ |
1,450 |
VISTRA ENERGY CORP. ADJUSTED FREE CASH FLOW GUIDANCE RECONCILIATION (Unaudited) (Millions of Dollars) |
|||||||||||||||
Year Ended December 31, 2017 |
Year Ended December 31, 2018 |
||||||||||||||
Low |
High |
Low |
High |
||||||||||||
Adjusted EBITDA |
$ |
1,375 |
$ |
1,475 |
$ |
1,300 |
$ |
1,450 |
|||||||
Interest payments |
(219) |
(219) |
(203) |
(203) |
|||||||||||
Tax payments |
(106) |
(141) |
(22) |
(22) |
|||||||||||
Tax receivable agreement payments |
(25) |
(25) |
— |
— |
|||||||||||
Working capital and margin deposits |
350 |
350 |
50 |
50 |
|||||||||||
Payments funded from restructuring escrow accounts |
(90) |
(90) |
— |
— |
|||||||||||
Alcoa settlement |
238 |
238 |
— |
— |
|||||||||||
Reclamation and remediation |
(41) |
(41) |
(121) |
(121) |
|||||||||||
Other changes in operating assets and liabilities
|
(100) |
(35) |
5 |
5 |
|||||||||||
Cash provided by operating activities |
$ |
1,382 |
$ |
1,512 |
$ |
1,009 |
$ |
1,159 |
|||||||
Capital expenditures including nuclear fuel |
(213) |
(213) |
(363) |
(363) |
|||||||||||
Solar development expenditures |
(204) |
(204) |
(29) |
(29) |
|||||||||||
Odessa acquisition |
(355) |
(355) |
— |
— |
|||||||||||
Other net investing activities |
(5) |
(5) |
(20) |
(20) |
|||||||||||
Free cash flow |
$ |
605 |
$ |
735 |
$ |
597 |
$ |
747 |
|||||||
Working capital and margin deposits |
(350) |
(350) |
(50) |
(50) |
|||||||||||
Solar development expenditures |
204 |
204 |
29 |
29 |
|||||||||||
Odessa acquisition |
355 |
355 |
— |
— |
|||||||||||
Alcoa settlement, net of related taxes |
(154) |
(154) |
— |
— |
|||||||||||
Generation plant retirement expenses |
11 |
11 |
24 |
24 |
|||||||||||
Restructuring related payments |
9 |
9 |
— |
— |
|||||||||||
Payments funded from restructuring escrow accounts |
90 |
90 |
— |
— |
|||||||||||
Adjusted free cash flow |
$ |
770 |
$ |
900 |
$ |
600 |
$ |
750 |
View original content with multimedia:http://www.prnewswire.com/news-releases/vistra-energy-reports-third-quarter-2017-results-narrows-2017-guidance-and-initiates-2018-guidance-300549136.html
SOURCE