Accessibility Statement Skip Navigation
  • Resources
  • Investor Relations
  • Journalists
  • Agencies
  • Client Login
  • Send a Release
Return to PR Newswire homepage
  • News
  • Products
  • Contact
When typing in this field, a list of search results will appear and be automatically updated as you type.

Searching for your content...

No results found. Please change your search terms and try again.
  • News in Focus
      • Browse News Releases

      • All News Releases
      • All Public Company
      • English-only
      • News Releases Overview

      • Multimedia Gallery

      • All Multimedia
      • All Photos
      • All Videos
      • Multimedia Gallery Overview

      • Trending Topics

      • All Trending Topics
  • Business & Money
      • Auto & Transportation

      • All Automotive & Transportation
      • Aerospace, Defense
      • Air Freight
      • Airlines & Aviation
      • Automotive
      • Maritime & Shipbuilding
      • Railroads and Intermodal Transportation
      • Supply Chain/Logistics
      • Transportation, Trucking & Railroad
      • Travel
      • Trucking and Road Transportation
      • Auto & Transportation Overview

      • View All Auto & Transportation

      • Business Technology

      • All Business Technology
      • Blockchain
      • Broadcast Tech
      • Computer & Electronics
      • Computer Hardware
      • Computer Software
      • Data Analytics
      • Electronic Commerce
      • Electronic Components
      • Electronic Design Automation
      • Financial Technology
      • High Tech Security
      • Internet Technology
      • Nanotechnology
      • Networks
      • Peripherals
      • Semiconductors
      • Business Technology Overview

      • View All Business Technology

      • Entertain­ment & Media

      • All Entertain­ment & Media
      • Advertising
      • Art
      • Books
      • Entertainment
      • Film and Motion Picture
      • Magazines
      • Music
      • Publishing & Information Services
      • Radio & Podcast
      • Television
      • Entertain­ment & Media Overview

      • View All Entertain­ment & Media

      • Financial Services & Investing

      • All Financial Services & Investing
      • Accounting News & Issues
      • Acquisitions, Mergers and Takeovers
      • Banking & Financial Services
      • Bankruptcy
      • Bond & Stock Ratings
      • Conference Call Announcements
      • Contracts
      • Cryptocurrency
      • Dividends
      • Earnings
      • Earnings Forecasts & Projections
      • Financing Agreements
      • Insurance
      • Investments Opinions
      • Joint Ventures
      • Mutual Funds
      • Private Placement
      • Real Estate
      • Restructuring & Recapitalization
      • Sales Reports
      • Shareholder Activism
      • Shareholder Meetings
      • Stock Offering
      • Stock Split
      • Venture Capital
      • Financial Services & Investing Overview

      • View All Financial Services & Investing

      • General Business

      • All General Business
      • Awards
      • Commercial Real Estate
      • Corporate Expansion
      • Earnings
      • Environmental, Social and Governance (ESG)
      • Human Resource & Workforce Management
      • Licensing
      • New Products & Services
      • Obituaries
      • Outsourcing Businesses
      • Overseas Real Estate (non-US)
      • Personnel Announcements
      • Real Estate Transactions
      • Residential Real Estate
      • Small Business Services
      • Socially Responsible Investing
      • Surveys, Polls and Research
      • Trade Show News
      • General Business Overview

      • View All General Business

  • Science & Tech
      • Consumer Technology

      • All Consumer Technology
      • Artificial Intelligence
      • Blockchain
      • Cloud Computing/Internet of Things
      • Computer Electronics
      • Computer Hardware
      • Computer Software
      • Consumer Electronics
      • Cryptocurrency
      • Data Analytics
      • Electronic Commerce
      • Electronic Gaming
      • Financial Technology
      • Mobile Entertainment
      • Multimedia & Internet
      • Peripherals
      • Social Media
      • STEM (Science, Tech, Engineering, Math)
      • Supply Chain/Logistics
      • Wireless Communications
      • Consumer Technology Overview

      • View All Consumer Technology

      • Energy & Natural Resources

      • All Energy
      • Alternative Energies
      • Chemical
      • Electrical Utilities
      • Gas
      • General Manufacturing
      • Mining
      • Mining & Metals
      • Oil & Energy
      • Oil and Gas Discoveries
      • Utilities
      • Water Utilities
      • Energy & Natural Resources Overview

      • View All Energy & Natural Resources

      • Environ­ment

      • All Environ­ment
      • Conservation & Recycling
      • Environmental Issues
      • Environmental Policy
      • Environmental Products & Services
      • Green Technology
      • Natural Disasters
      • Environ­ment Overview

      • View All Environ­ment

      • Heavy Industry & Manufacturing

      • All Heavy Industry & Manufacturing
      • Aerospace & Defense
      • Agriculture
      • Chemical
      • Construction & Building
      • General Manufacturing
      • HVAC (Heating, Ventilation and Air-Conditioning)
      • Machinery
      • Machine Tools, Metalworking and Metallurgy
      • Mining
      • Mining & Metals
      • Paper, Forest Products & Containers
      • Precious Metals
      • Textiles
      • Tobacco
      • Heavy Industry & Manufacturing Overview

      • View All Heavy Industry & Manufacturing

      • Telecomm­unications

      • All Telecomm­unications
      • Carriers and Services
      • Mobile Entertainment
      • Networks
      • Peripherals
      • Telecommunications Equipment
      • Telecommunications Industry
      • VoIP (Voice over Internet Protocol)
      • Wireless Communications
      • Telecomm­unications Overview

      • View All Telecomm­unications

  • Lifestyle & Health
      • Consumer Products & Retail

      • All Consumer Products & Retail
      • Animals & Pets
      • Beers, Wines and Spirits
      • Beverages
      • Bridal Services
      • Cannabis
      • Cosmetics and Personal Care
      • Fashion
      • Food & Beverages
      • Furniture and Furnishings
      • Home Improvement
      • Household, Consumer & Cosmetics
      • Household Products
      • Jewelry
      • Non-Alcoholic Beverages
      • Office Products
      • Organic Food
      • Product Recalls
      • Restaurants
      • Retail
      • Supermarkets
      • Toys
      • Consumer Products & Retail Overview

      • View All Consumer Products & Retail

      • Entertain­ment & Media

      • All Entertain­ment & Media
      • Advertising
      • Art
      • Books
      • Entertainment
      • Film and Motion Picture
      • Magazines
      • Music
      • Publishing & Information Services
      • Radio & Podcast
      • Television
      • Entertain­ment & Media Overview

      • View All Entertain­ment & Media

      • Health

      • All Health
      • Biometrics
      • Biotechnology
      • Clinical Trials & Medical Discoveries
      • Dentistry
      • FDA Approval
      • Fitness/Wellness
      • Health Care & Hospitals
      • Health Insurance
      • Infection Control
      • International Medical Approval
      • Medical Equipment
      • Medical Pharmaceuticals
      • Mental Health
      • Pharmaceuticals
      • Supplementary Medicine
      • Health Overview

      • View All Health

      • Sports

      • All Sports
      • General Sports
      • Outdoors, Camping & Hiking
      • Sporting Events
      • Sports Equipment & Accessories
      • Sports Overview

      • View All Sports

      • Travel

      • All Travel
      • Amusement Parks and Tourist Attractions
      • Gambling & Casinos
      • Hotels and Resorts
      • Leisure & Tourism
      • Outdoors, Camping & Hiking
      • Passenger Aviation
      • Travel Industry
      • Travel Overview

      • View All Travel

  • Policy & Public Interest
      • Policy & Public Interest

      • All Policy & Public Interest
      • Advocacy Group Opinion
      • Animal Welfare
      • Congressional & Presidential Campaigns
      • Corporate Social Responsibility
      • Domestic Policy
      • Economic News, Trends, Analysis
      • Education
      • Environmental
      • European Government
      • FDA Approval
      • Federal and State Legislation
      • Federal Executive Branch & Agency
      • Foreign Policy & International Affairs
      • Homeland Security
      • Labor & Union
      • Legal Issues
      • Natural Disasters
      • Not For Profit
      • Patent Law
      • Public Safety
      • Trade Policy
      • U.S. State Policy
      • Policy & Public Interest Overview

      • View All Policy & Public Interest

  • People & Culture
      • People & Culture

      • All People & Culture
      • Aboriginal, First Nations & Native American
      • African American
      • Asian American
      • Children
      • Diversity, Equity & Inclusion
      • Hispanic
      • Lesbian, Gay & Bisexual
      • Men's Interest
      • People with Disabilities
      • Religion
      • Senior Citizens
      • Veterans
      • Women
      • People & Culture Overview

      • View All People & Culture

      • In-Language News

      • Arabic
      • español
      • português
      • Česko
      • Danmark
      • Deutschland
      • España
      • France
      • Italia
      • Nederland
      • Norge
      • Polska
      • Portugal
      • Россия
      • Slovensko
      • Suomi
      • Sverige
  • Explore Our Platform
  • Plan Campaigns
  • Create with AI
  • Distribute Press Releases
  • Amplify Content
  • All Products
  • General Inquiries
  • Editorial Bureaus
  • Partnerships
  • Media Inquiries
  • Worldwide Offices
  • Hamburger menu
  • PR Newswire: news distribution, targeting and monitoring
  • Send a Release
    • ALL CONTACT INFO
    • Contact Us

      888-776-0942
      from 8 AM - 10 PM ET

  • Send a Release
  • Client Login
  • Resources
  • Blog
  • Journalists
  • RSS
  • News in Focus
    • Browse All News
    • Multimedia Gallery
    • Trending Topics
  • Business & Money
    • Auto & Transportation
    • Business Technology
    • Entertain­ment & Media
    • Financial Services & Investing
    • General Business
  • Science & Tech
    • Consumer Technology
    • Energy & Natural Resources
    • Environ­ment
    • Heavy Industry & Manufacturing
    • Telecomm­unications
  • Lifestyle & Health
    • Consumer Products & Retail
    • Entertain­ment & Media
    • Health
    • Sports
    • Travel
  • Policy & Public Interest
  • People & Culture
    • People & Culture
  • Send a Release
  • Client Login
  • Resources
  • Blog
  • Journalists
  • RSS
  • Explore Our Platform
  • Plan Campaigns
  • Create with AI
  • Distribute Press Releases
  • Amplify Content
  • All Products
  • Send a Release
  • Client Login
  • Resources
  • Blog
  • Journalists
  • RSS
  • General Inquiries
  • Editorial Bureaus
  • Partnerships
  • Media Inquiries
  • Worldwide Offices
  • Send a Release
  • Client Login
  • Resources
  • Blog
  • Journalists
  • RSS

Vistra Energy Reports Third Quarter 2017 Results, Narrows 2017 Guidance, and Initiates 2018 Guidance

Vistra Energy logo (PRNewsfoto/Vistra Energy)

News provided by

Vistra Energy

Nov 03, 2017, 07:30 ET

Share this article

Share toX

Share this article

Share toX

IRVING, Texas, Nov. 3, 2017 /PRNewswire/ -- Vistra Energy (NYSE: VST), the parent company for TXU Energy and Luminant, today reported third quarter 2017 net income of $273 million.  Net income for the first three quarters of 2017 was $325 million and cash provided by operating activities for the same period was $845 million.

Adjusted EBITDA for the third quarter 2017 was $522 million.  For the first three quarters of 2017, Vistra Energy's adjusted EBITDA was $1,143 million and adjusted free cash flow was $625 million.

Curt Morgan, Vistra Energy's chief executive officer, remarked, "Vistra Energy's third quarter results were strong, despite disappointing summer weather and the unplanned outage at Comanche Peak Unit 2 that lasted through early August.  Our results this quarter, in the face of these headwinds, once again reinforce the strength of our integrated operations and our commercial capabilities."

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 $50 million in annual run-rate EBITDA enhancement opportunities on a full-year basis.  Despite this great result, certain of our coal assets no longer support continued investment in this existing oversupplied generation market, which includes the proliferation of subsidized renewables, that when combined with low natural gas prices has created a period of historically low wholesale power prices.  As a result, earlier this month we announced the difficult decision to retire three of our coal plants.  We thank our employees at these sites, who have reliably powered Texas for decades, for their dedicated service."

Narrowing 2017 Guidance and Initiating 2018 Guidance

Vistra Energy is narrowing its 2017 adjusted EBITDA and adjusted free cash flow guidance ranges, and the company is also initiating guidance for 2018, each as set forth below:

($ 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

Vistra Energy's 2018 guidance ranges reflect expectations of continued strong performance from the retail operations, hedge positions as of Oct. 20, 2017, and the impact of forward price curves on the wholesale operation's open position as of the same date.  Had Vistra Energy been unhedged as of Oct. 20, 2017, Vistra Energy's adjusted EBITDA guidance range would have moved up by approximately $75 million and its adjusted free cash flow guidance range would have moved up by a similar amount.  The 2018 guidance also assumes full-year contributions from the Odessa plant and the operations performance initiative, one planned nuclear refueling outage at Comanche Peak, and assumes each of Monticello, Sandow, and Big Brown are retired in early 2018.

Liquidity

As of Sept. 30, 2017, Vistra Energy had total available liquidity of approximately $2.084 billion, including cash and cash equivalents of $1.054 billion, $170 million in available letter of credit capacity under its term loan C facility, and $860 million of availability under its revolving credit facility, which remained undrawn at September 30, 2017.  Liquidity increased by approximately $63 million in the third quarter of 2017 primarily due to increased available cash from operations.

Announced Plant Retirements

In October, Vistra Energy filed notices with the Electric Reliability Council of Texas ("ERCOT") stating its plans to retire its Monticello, Sandow, and Big Brown generation plants.  The decision to retire these units came after an extensive year-long review that determined these plants are economically challenged in the competitive ERCOT environment.  The retirement of these facilities will reduce Vistra's generation capacity by approximately 4,200 MW from its approximately 17,800 MW of current capacity.  Monticello (1,880 MW) will be taken offline in January 2018.  Assuming ERCOT does not determine the plant is needed for system reliability, Sandow (1,137 MW) will also be taken offline in January 2018.  Big Brown (1,150 MW) will be taken offline in February 2018 unless either ERCOT determines the plant is needed for system reliability or the ongoing sales process is successful.

Also in October, Vistra Energy and Alcoa entered into a contract termination agreement, resulting in an early settlement of certain power and mining agreements.  In consideration for the early termination, Alcoa made a one-time payment to Luminant of $237.5 million.  The contracts helped shield Sandow from significant exposure to the downturn in the wholesale power market; however, the standalone economics of the Sandow complex did not support continued investment in the site.

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) and "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), 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.  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
[email protected]

Analysts
Molly Sorg
214-812-0046
[email protected]

About Vistra Energy
Vistra Energy is a premier Texas-based energy company focused on the competitive energy and power generation markets through operation as the largest retailer and generator of electricity in the growing Texas market. Our integrated portfolio of competitive businesses consists primarily of TXU Energy and Luminant. TXU Energy sells retail electricity and value-added services (primarily through our market-leading TXU Energy™ brand) to approximately 1.7 million residential and business customers in Texas. Luminant generates and sells electricity and related products from our diverse fleet of generation facilities totaling approximately 18,000 MW of generation in Texas, including 2,300 MW fueled by nuclear power, 8,000 MW fueled by coal, and 7,500 MW fueled by natural gas, and is a large purchaser of renewable power including wind and solar-generated electricity. The company is currently developing one of the largest solar facilities in Texas by capacity.

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 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 the uncertainties and risks discussed in the sections entitled "Risk Factors" and "Special Note Regarding Forward-Looking Statements" in our prospectus filed with the Securities and Exchange Commission pursuant to Rule 424(b) of the Securities Act on May 9, 2017 (as supplemented).

Any forward-looking statement speaks only at the date on which it is made, and except as may be required by law, Vistra Energy undertakes no 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

(Unaudited) (Millions of Dollars, Except Earnings Per Share)



Three Months
Ended
September 30, 2017


Nine Months
Ended
September 30, 2017

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
Ended
September 30, 2017

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
Generation


Retail
Electricity


Eliminations /

Corp and Other


Vistra Energy
Consolidated

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
Generation


Retail
Electricity


Eliminations /
Corp and Other


Vistra Energy
Consolidated

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


SOURCE Vistra Energy

Related Links

http://www.vistraenergy.com

WANT YOUR COMPANY'S NEWS FEATURED ON PRNEWSWIRE.COM?

icon3
440k+
Newsrooms &
Influencers
icon1
9k+
Digital Media
Outlets
icon2
270k+
Journalists
Opted In
GET STARTED

Modal title

Contact PR Newswire

  • Call PR Newswire at 888-776-0942
    from 8 AM - 9 PM ET
  • Chat with an Expert
  • General Inquiries
  • Editorial Bureaus
  • Partnerships
  • Media Inquiries
  • Worldwide Offices

Products

  • For Marketers
  • For Public Relations
  • For IR & Compliance
  • For Agency
  • All Products

About

  • About PR Newswire
  • About Cision
  • Become a Publishing Partner
  • Become a Channel Partner
  • Careers
  • Accessibility Statement
  • APAC
  • APAC - Simplified Chinese
  • APAC - Traditional Chinese
  • Brazil
  • Canada
  • Czech
  • Denmark
  • Finland
  • France
  • Germany
  • India
  • Indonesia
  • Israel
  • Italy
  • Japan
  • Korea
  • Mexico
  • Middle East
  • Middle East - Arabic
  • Netherlands
  • Norway
  • Poland
  • Portugal
  • Russia
  • Slovakia
  • Spain
  • Sweden
  • United Kingdom
  • Vietnam

My Services

  • All New Releases
  • Platform Login
  • ProfNet
  • Data Privacy

Do not sell or share my personal information:

  • Submit via [email protected] 
  • Call Privacy toll-free: 877-297-8921

Contact PR Newswire

Products

About

My Services
  • All News Releases
  • Platform Login
  • ProfNet
Call PR Newswire at
888-776-0942
  • Terms of Use
  • Privacy Policy
  • Information Security Policy
  • Site Map
  • RSS
  • Cookies
Copyright © 2025 Cision US Inc.