News Releases

Vistra Energy Reports First Quarter 2019 Results Above Consensus and Reaffirms 2019 Guidance

IRVING, Texas, May 3, 2019 /PRNewswire/ -- Vistra Energy Corp. (NYSE: VST):

 

Financial Highlights

  • Delivered first quarter 2019 Ongoing Operations Adjusted EBITDA1 of $815 million and Net Income from Ongoing Operations of $238 million—results above consensus and in-line with management expectations for the quarter.  Ongoing Operations Adjusted EBITDA results were nearly $240 million better than first quarter 2018 results pro forma for the merger with Dynegy as a result of realization of merger value levers, favorable realized prices, and higher retail gross margin quarter-over-quarter.
  • Reaffirmed 2019 full-year Ongoing Operations Adjusted EBITDA and Ongoing Operations Adjusted Free Cash Flow before Growth (FCFbG) guidance ranges of $3.22 to $3.42 billion and $2.1 to $2.3 billion, respectively2, highlighting the company's significant earnings power and EBITDA to free cash flow conversion of approximately 66%.

Capital Allocation Highlights

  • Executed approximately $1.053 billion of the previously authorized $1.75 billion share repurchase program through April 25, 2019, reducing shares outstanding to approximately 483 million shares as of the same date, approximately 8 percent lower than Vistra's share count as of the Dynegy merger close on April 9, 2018.
  • Paid initial quarterly dividend of $0.125 per share on March 29, 2019 to shareholders of record as of March 15, 2019, an expected $0.50 per share on an annual basis; Vistra management anticipates an annual dividend growth rate in the range of approximately 6-8 percent per share.

Growth Highlights

  • Introduced new retail brand, Brighten Energy, in Illinois, Ohio, and Pennsylvania, and launched TXU Energy's new innovative product: Free Pass Plan, giving retail customers free electricity on the seven highest usage days per month, all year long.
  • Announced agreement to acquire Crius Energy Trust at an estimated 4.0 times EV/EBITDA multiple, projected to be accretive to both EBITDA and Free Cash Flow and to exceed Vistra's investment threshold of mid- to high-teens unlevered returns; closing expected to occur in second quarter of 2019.
  • Supported a change to the Multi-Pollutant Standard and Coal to Solar and Energy Storage legislation in Illinois facilitating the transition and redevelopment of downstate coal plant sites into utility-scale solar and energy storage.

(1) Excludes results from the Asset Closure segment.  Adjusted EBITDA is a non-GAAP financial measure.  See the "Non-GAAP Reconciliation" tables for further details.
(2) Excludes the Asset Closure segment and the pending Crius acquisition.  Includes $430 million of synergies expected to be realized in 2019 as compared to the projected full run-rate of Adjusted EBITDA value lever targets of $565 million.  Adjusted EBITDA and Adjusted FCFbG are non-GAAP financial measures.  See the "Non-GAAP Reconciliation" tables for further details.

Summary of Financial Results for the First Quarter Ended March 31, 2019

($ in millions)

 

Three Months Ended
March 31, 2019

 

Net Income

 

$

224

 

Ongoing Operations Net Income1

 

$

238

 

Ongoing Operations Adjusted EBITDA1

 

$

815

 
 
 

(1)  Excludes results from the Asset Closure segment.  Adjusted EBITDA is a non-GAAP financial measure.  See the "Non-GAAP Reconciliation" tables for further details.

 

For the three months ended March 31, 2019, Vistra reported Net Income from Ongoing Operations of $238 million and Adjusted EBITDA from Ongoing Operations of $815 million. Vistra's first quarter Adjusted EBITDA was above consensus and in-line with management expectations.

"Vistra's strong first quarter results were above consensus and a clear indication of our focus on execution in 2019 and the effectiveness of the integrated model. Our teams continue to integrate Dynegy and capture merger synergy targets and value from our Operations Performance Initiative, as well as prepare for the close of the Crius acquisition," Curt Morgan, Vistra's chief executive officer, commented. "We also continue to execute our capital allocation plan, bolstered by our significant free cash flow generation, purchasing our stock at attractive price levels and significantly rotating our shareholder base while driving to our low-leverage target. We have added a few attractive tuck-in growth investments as well, while exhibiting financial discipline. We look forward to continuing to execute on our commitments and creating value for our shareholders."

Guidance

($ in millions)

 

2019

Ongoing Ops. Adj. EBITDA1

 

$

 3,220 – 3,420

Ongoing Ops. Adj. FCFbG1

 

$

 2,100 – 2,300

 
 

(1)  Excludes the Asset Closure segment and the pending Crius acquisition.  Includes $430 million of synergies expected to be realized in 2019 as compared to the projected full run-rate of Adjusted EBITDA value lever targets of $565 million.  Adjusted EBITDA and Adjusted FCFbG are non-GAAP financial measures.  See the "Non-GAAP Reconciliation" tables for further details.

 

Vistra Energy is reaffirming its 2019 Ongoing Operations Adjusted EBITDA guidance range of $3,220 to $3,420 million and Ongoing Operations Adjusted FCFbG guidance range of $2,100 to $2,300 million. The 2019 guidance was originally developed utilizing forward curves as of March 30, 2018 and reaffirmed utilizing forward curves as of March 29, 2019. 

Share Repurchase Program

As of April 25, 2019, Vistra has completed approximately $1.053 billion of the $1.75 billion share repurchase program previously authorized by its board of directors. Vistra has purchased approximately 44.5 million shares, lowering Vistra's shares outstanding to approximately 483 million as of April 25, 2019. Approximately $697 million remains available for execution under the program as of April 25, 2019.

Liquidity

As of March 31, 2019, Vistra had total available liquidity of approximately $2.324 billion. This available liquidity included cash and cash equivalents of $546 million, $1.753 billion of availability under its revolving credit facility, which remained undrawn but had $922 million of letters of credit outstanding as of March 31, 2019 primarily to support commodity hedging activities, and $25 million of availability under its alternate letter of credit facilities. The increase in available liquidity of $553 million as of March 31, 2019 as compared to Dec. 31, 2018 was primarily driven by $175 million of additional available capacity under the Revolving Credit Facility and $350 million of new available capacity under two new alternate letter of credit facilities. In April 2019, the aggregate available capacity under the alternate letter of credit facilities was increased to $450 million.

Earnings Webcast

Vistra will host a webcast today, May 3, 2019, beginning at 8 a.m. ET (7 a.m. CT) to discuss these results and related matters. The live, listen-only webcast 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 webcast 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 impacts, reorganization items, and certain other items described from time to time in Vistra Energy'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, 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 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 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 before Growth 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 before Growth.  Vistra Energy 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 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
Meranda Cohn
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 5,400 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, solar, and battery storage facilities. The company is currently developing the largest battery energy storage system of its kind in the world – a 300-MW/1,200-MWh system in Moss Landing, California. 

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) 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 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); (iii) actions by credit ratings agencies, (iv) with respect to the proposed Crius acquisition, (x) the ability of the parties to obtain all required approvals, (y) the parties ability to otherwise successfully consummate the transaction, and (z) for Vistra to successfully integrate the Crius business as currently projected, and (v) those additional risks and factors discussed in reports filed with the Securities and Exchange Commission ("SEC") by Vistra Energy from time to time, including the uncertainties and risks discussed in the sections entitled "Risk Factors" and "Forward-Looking Statements" in Vistra Energy's annual report on Form 10-K for the year ended December 31, 2018 and any 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 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,

 

2019

 

2018

Operating revenues

$

2,923

   

$

765

 

Fuel, purchased power costs and delivery fees

(1,461)

   

(650)

 

Operating costs

(385)

   

(194)

 

Depreciation and amortization

(405)

   

(153)

 

Selling, general and administrative expenses

(182)

   

(162)

 

Operating income (loss)

490

   

(394)

 

Other income

25

   

10

 

Other deductions

(2)

   

(2)

 

Interest expense and related charges

(222)

   

9

 

Impacts of Tax Receivable Agreement

3

   

(18)

 

Equity in earnings of unconsolidated investment

7

   

 

Income (loss) before income taxes

301

   

(395)

 

Income tax (expense) benefit

(77)

   

89

 

Net income (loss)

$

224

   

$

(306)

 

Less: Net loss attributable to noncontrolling interest

1

   

 

Net income (loss) attributable to Vistra Energy

$

225

   

$

(306)

 

Weighted average shares of common stock outstanding:

     

Basic

502,367,299

   

428,450,384

 

Diluted

509,139,988

   

428,450,384

 

Net income (loss) per weighted average share of common stock outstanding:

     

Basic

$

0.45

   

$

(0.71)

 

Diluted

$

0.44

   

$

(0.71)

 
 

 

VISTRA ENERGY CORP.

CONDENSED STATEMENTS OF CONSOLIDATED CASH FLOWS

(Unaudited) (Millions of Dollars)

 

Three Months Ended March 31,

 

2019

 

2018

Cash flows — operating activities:

     

Net income (loss)

$

224

   

$

(306)

 

Adjustments to reconcile net income (loss) to cash provided by (used in) operating activities:

     

Depreciation and amortization

461

   

180

 

Deferred income tax (benefit) expense, net

70

   

(83)

 

Unrealized net (gain) loss from mark-to-market valuations of commodities

(186)

   

415

 

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

80

   

(59)

 

Asset retirement obligation accretion expense

14

   

19

 

Impacts of Tax Receivable Agreement

(3)

   

18

 

Stock-based compensation

12

   

6

 

Other, net

(32)

   

7

 

Changes in operating assets and liabilities:

     

Margin deposits, net

34

   

(64)

 

Accrued interest

15

   

(11)

 

Accrued taxes

(75)

   

(69)

 

Accrued employee incentive

(90)

   

(50)

 

Other operating assets and liabilities

(136)

   

(25)

 

Cash provided by (used in) operating activities

388

   

(22)

 

Cash flows — financing activities:

     

Issuances of long-term debt

1,300

   

 

Repayments/repurchases of debt

(1,282)

   

(10)

 

Net borrowings under accounts receivable securitization program

11

   

 

Stock repurchase

(248)

   

 

Dividends paid to stockholders

(61)

   

 

Debt tender offer and other financing fees

(64)

   

 

Other, net

   

1

 

Cash used in financing activities

(344)

   

(9)

 

Cash flows — investing activities:

     

Capital expenditures, including LTSA prepayments

(118)

   

(39)

 

Nuclear fuel purchases

(13)

   

(11)

 

Development and growth expenditures

(22)

   

(21)

 

Proceeds from sales of nuclear decommissioning trust fund securities

78

   

46

 

Investments in nuclear decommissioning trust fund securities

(83)

   

(51)

 

Other, net

9

   

(1)

 

Cash used in investing activities

(149)

   

(77)

 

Net change in cash, cash equivalents and restricted cash

(105)

   

(108)

 

Cash, cash equivalents and restricted cash — beginning balance

693

   

2,046

 

Cash, cash equivalents and restricted cash — ending balance

$

588

   

$

1,938

 
 

 

VISTRA ENERGY CORP.

NON-GAAP RECONCILIATIONS - ADJUSTED EBITDA

FOR THE THREE MONTHS ENDED MARCH 31, 2019

(Unaudited) (Millions of Dollars)

 

Three Months Ended March 31, 2019

 

Retail

 

ERCOT

 

PJM

 

NY/NE

 

MISO

 

Eliminations
/ Corp and Other

 

Ongoing Operations Consolidated

 

 

Asset Closure

 

Vistra Energy Consolidated

Net income (loss)

$

15

   

$

301

   

$

162

   

$

21

   

$

11

   

$

(272)

   

$

238

   

$

(14)

   

$

224

 

Income tax expense

   

   

   

   

   

77

   

77

   

   

77

 

Interest expense and related charges

3

   

(3)

   

3

   

1

   

2

   

216

   

222

   

   

222

 

Depreciation and amortization (a)

59

   

149

   

130

   

64

   

3

   

17

   

422

   

   

422

 

EBITDA before Adjustments

77

   

447

   

295

   

86

   

16

   

38

   

959

   

(14)

   

945

 

Unrealized net (gain) or loss resulting from hedging transactions

164

   

(251)

   

(91)

   

(6)

   

14

   

(16)

   

(186)

   

   

(186)

 

Fresh start / purchase accounting impacts

14

   

2

   

(6)

   

2

   

5

   

(1)

   

16

   

   

16

 

Impacts of Tax Receivable Agreement

   

   

   

   

   

(3)

   

(3)

   

   

(3)

 

Non-cash compensation expenses

   

   

   

   

   

13

   

13

   

   

13

 

Transition and merger expenses

   

1

   

1

   

1

   

8

   

7

   

18

   

   

18

 

Other, net

2

   

5

   

2

   

3

   

5

   

(19)

   

(2)

   

1

   

(1)

 

Adjusted EBITDA

$

257

   

$

204

   

$

201

   

$

86

   

$

48

   

$

19

   

$

815

   

$

(13)

   

$

802

 
 
 

___________

(a)        Includes nuclear fuel amortization of $17 million in ERCOT.

 

 

 

VISTRA ENERGY CORP.

NON-GAAP RECONCILIATIONS - ADJUSTED EBITDA

FOR THE THREE MONTHS ENDED MARCH 31, 2018

(Unaudited) (Millions of Dollars)

 

Three Months Ended March 31, 2018

 

Retail

 

ERCOT

 

Eliminations /

Corp & Other

 

Ongoing Operations Consolidated

 

 

Asset Closure

 

Consolidated

Net income (loss)

$

771

   

$

(1,086)

   

$

31

   

$

(284)

   

$

(22)

   

$

(306)

 

Income tax benefit

   

   

(89)

   

(89)

   

   

(89)

 

Interest expense and related charges

   

8

   

(17)

   

(9)

   

   

(9)

 

Depreciation and amortization (a)

76

   

84

   

13

   

173

   

   

173

 

 EBITDA before Adjustments

847

   

(994)

   

(62)

   

(209)

   

(22)

   

(231)

 

Unrealized net (gain) loss resulting from hedging transactions

(655)

   

1,070

   

   

415

   

   

415

 

Fresh start accounting impacts

12

   

(2)

   

   

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

(10)

   

(6)

   

9

   

(7)

   

   

(7)

 

Adjusted EBITDA

194

   

70

   

(1)

   

263

   

(22)

   

241

 

Impact of Odessa earnout buybacks

   

21

   

   

21

   

   

21

 

Adjusted EBITDA less impacts from Odessa earnout buybacks

$

194

   

$

91

   

$

(1)

   

$

284

   

$

(22)

   

$

262

 

Acquired EBITDA - Dynegy

           

292

       

292

 

Pro forma adjusted EBITDA - combined

           

$

576

   

$

(22)

   

$

554

 
 
 

____________

(a)        Includes nuclear fuel amortization of $20 million in the ERCOT segment.

 

 

 

VISTRA ENERGY CORP.

NON-GAAP RECONCILIATIONS - 2019 GUIDANCE

(Unaudited) (Millions of Dollars)

 

Ongoing
Operations

 

Asset Closure

 

Vistra Energy
Consolidated

 

Low

 

High

 

Low

 

High

 

Low

 

High

Net Income

$

891

   

$

1,047

   

$

(65)

   

$

(55)

   

$

826

   

$

992

 

Income tax expense

268

   

312

   

   

   

268

   

312

 

Interest expense and related charges

704

   

704

   

   

   

704

   

704

 

Depreciation and amortization

1,568

   

1,568

   

   

   

1,568

   

1,568

 

EBITDA before Adjustments

$

3,431

   

$

3,631

   

$

(65)

   

$

(55)

   

$

3,366

   

$

3,576

 

Unrealized net gain resulting from hedging transactions

(386)

   

(386)

   

   

   

(386)

   

(386)

 

Fresh start / purchase accounting impacts

56

   

56

   

   

   

56

   

56

 

Impacts of Tax Receivable Agreement

42

   

42

   

   

   

42

   

42

 

Transition and merger expenses

17

   

17

   

   

   

17

   

17

 

Other, net

60

   

60

   

   

   

60

   

60

 

Adjusted EBITDA guidance

$

3,220

   

$

3,420

   

$

(65)

   

$

(55)

   

$

3,155

   

$

3,365

 

Interest paid, net

(576)

   

(576)

   

   

   

(576)

   

(576)

 

Net tax (paid) / received (a)

108

   

108

   

   

   

108

   

108

 

Working capital and margin deposits

(25)

   

(25)

   

(4)

   

(4)

   

(29)

   

(29)

 

Reclamation and remediation

(60)

   

(60)

   

(118)

   

(118)

   

(178)

   

(178)

 

Other changes in other operating assets and liabilities

 

(68)

   

(68)

   

25

   

35

   

(43)

   

(33)

 

Cash provided by operating activities

$

2,599

   

$

2,799

   

$

(162)

   

$

(142)

   

$

2,437

   

$

2,657

 

Capital expenditures including nuclear fuel purchases and LTSA prepayments

(611)

   

(611)

   

   

   

(611)

   

(611)

 

Solar and Moss Landing development and other growth expenditures

(156)

   

(156)

   

   

   

(156)

   

(156)

 

Other net investing activities

(20)

   

(20)

   

3

   

3

   

(17)

   

(17)

 

Free cash flow

$

1,812

   

$

2,012

   

$

(159)

   

$

(139)

   

$

1,653

   

$

1,873

 

Working capital and margin deposits

25

   

25

   

4

   

4

   

29

   

29

 

Solar and Moss Landing development and other growth expenditures

156

   

156

   

   

   

156

   

156

 

Transition and merger expenses

84

   

84

   

   

   

84

   

84

 

Transition capital expenditures

23

   

23

   

   

   

23

   

23

 

Adjusted free cash flow before growth guidance

$

2,100

   

$

2,300

   

$

(155)

   

$

(135)

   

$

1,945

   

$

2,165

 
 
 

____________

(a)        Includes state tax payments.

 

 

 

 

CisionView original content to download multimedia:http://www.prnewswire.com/news-releases/vistra-energy-reports-first-quarter-2019-results-above-consensus-and-reaffirms-2019-guidance-300843380.html

SOURCE Vistra Energy