Vistra Reports Third Quarter 2024 Results, Raises and Narrows 2024 Guidance, and Initiates 2025 Guidance
Vistra (NYSE: VST) reported strong Q3 2024 financial results, with GAAP net income of $1,837 million and cash flow from operations of $1,702 million. Net income from ongoing operations reached $1,855 million, while ongoing operations adjusted EBITDA was $1,444 million. The company raised and narrowed its 2024 guidance ranges, projecting ongoing operations adjusted EBITDA between $5.0 billion and $5.2 billion, and adjusted FCFbG between $2.65 billion and $2.85 billion. For 2025, Vistra initiated guidance ranges of $5.5 billion to $6.1 billion for ongoing operations adjusted EBITDA and $3.0 billion to $3.6 billion for adjusted FCFbG.
The board authorized an additional $1.0 billion in share repurchases, expected to be completed by year-end 2026. Vistra also announced a pending acquisition of a 15% minority interest in Vistra Vision for approximately $3.1 billion, which will increase its ownership of zero-carbon assets. As of September 30, 2024, Vistra had total liquidity of $3,995 million. The company continues to invest in clean energy, securing power purchase agreements and extending nuclear operating licenses.
Vistra (NYSE: VST) ha riportato risultati finanziari solidi per il terzo trimestre del 2024, con un utile netto GAAP di $1.837 milioni e un flusso di cassa da operazioni di $1.702 milioni. L'utile netto dalle operazioni in corso ha raggiunto $1.855 milioni, mentre l'EBITDA rettificato delle operazioni continuative è stato di $1.444 milioni. L'azienda ha rivisto e ristretto le sue previsioni per il 2024, prevedendo un EBITDA rettificato per le operazioni in corso compreso tra $5,0 miliardi e $5,2 miliardi, e un FCFbG rettificato tra $2,65 miliardi e $2,85 miliardi. Per il 2025, Vistra ha avviato intervalli di previsione di $5,5 miliardi a $6,1 miliardi per l'EBITDA rettificato delle operazioni continuative e di $3,0 miliardi a $3,6 miliardi per il FCFbG rettificato.
Il consiglio ha autorizzato un ulteriore acquisto di azioni di $1,0 miliardo, previsto per essere completato entro la fine dell'anno 2026. Vistra ha anche annunciato un'acquisizione in sospeso di una partecipazione di minoranza del 15% in Vistra Vision per circa $3,1 miliardi, che aumenterà la sua proprietà di asset a zero emissioni di carbonio. Al 30 settembre 2024, Vistra aveva una liquidità totale di $3.995 milioni. L'azienda continua a investire nell'energia pulita, assicurandosi accordi di acquisto di energia e prolungando le licenze operative nucleari.
Vistra (NYSE: VST) reportó sólidas resultados financieros del tercer trimestre de 2024, con un ingreso neto GAAP de $1,837 millones y un flujo de efectivo de las operaciones de $1,702 millones. El ingreso neto de las operaciones en curso alcanzó los $1,855 millones, mientras que el EBITDA ajustado de las operaciones continuas fue de $1,444 millones. La compañía elevó y redujo sus rangos de pronóstico para 2024, proyectando un EBITDA ajustado de operaciones continuas entre $5,0 mil millones y $5,2 mil millones, y un FCFbG ajustado entre $2,65 mil millones y $2,85 mil millones. Para 2025, Vistra inició rangos de guía de $5,5 mil millones a $6,1 mil millones para el EBITDA ajustado de operaciones continuas y de $3,0 mil millones a $3,6 mil millones para el FCFbG ajustado.
La junta autorizó la recompra adicional de acciones por $1,0 mil millones, que se espera que se complete para finales de 2026. Vistra también anunció una adquisición pendiente de un interés minoritario del 15% en Vistra Vision por aproximadamente $3,1 mil millones, lo que aumentará su propiedad de activos de cero emisiones de carbono. Al 30 de septiembre de 2024, Vistra tenía una liquidez total de $3,995 millones. La compañía continúa invirtiendo en energía limpia, asegurando acuerdos de compra de energía y extendiendo las licencias operativas nucleares.
Vistra (NYSE: VST)는 2024년 3분기 강력한 재무 성과를 보고했으며, GAAP 순이익은 1,837백만 달러, 운영 현금 흐름은 1,702백만 달러에 달했습니다. 지속적인 운영에서의 순이익은 1,855백만 달러에 도달했으며, 지속적인 운영에서 조정된 EBITDA는 1,444백만 달러였습니다. 회사는 2024년 가이던스 범위를 상향 조정하고 좁혔으며, 지속적인 운영의 조정된 EBITDA는 50억 달러에서 52억 달러 사이로, 조정된 FCFbG는 26.5억 달러에서 28.5억 달러 사이로 예상하고 있습니다. 2025년에는 지속적인 운영에 대한 조정된 EBITDA의 가이던스 범위를 55억 달러에서 61억 달러, 조정된 FCFbG는 30억 달러에서 36억 달러로 설정했습니다.
이사회는 추가로 10억 달러의 자사주 매입을 승인했으며, 이는 2026년 말까지 완료될 것으로 예상됩니다. Vistra는 또한 Vistra Vision에 대한 15%의 소수지분 인수 계획을 약 31억 달러에 발표했으며, 이는 탄소 제로 자산에 대한 소유권을 증가시킬 것입니다. 2024년 9월 30일 기준으로 Vistra는 총 39억 9,500만 달러의 유동성을 보유하고 있었습니다. 회사는 청정 에너지에 계속 투자하고 있으며, 전력 구매 계약을 확보하고 있으며, 원자력 운영 면허를 연장하고 있습니다.
Vistra (NYSE: VST) a annoncé des résultats financiers solides pour le troisième trimestre 2024, avec un bénéfice net GAAP de 1 837 millions de dollars et un flux de trésorerie d'exploitation de 1 702 millions de dollars. Le bénéfice net des opérations en cours a atteint 1 855 millions de dollars, tandis que l'EBITDA ajusté des opérations continues a été de 1 444 millions de dollars. La société a augmenté et restreint ses prévisions pour 2024, prévoyant un EBITDA ajusté des opérations en cours entre 5,0 milliards et 5,2 milliards de dollars, et un FCFbG ajusté entre 2,65 milliards et 2,85 milliards de dollars. Pour 2025, Vistra a lancé des prévisions de 5,5 milliards à 6,1 milliards de dollars pour l'EBITDA ajusté des opérations en cours et de 3,0 milliards à 3,6 milliards de dollars pour le FCFbG ajusté.
Le conseil d'administration a autorisé un rachat d'actions supplémentaire de 1,0 milliard de dollars, qui devrait être complété d'ici la fin de l'année 2026. Vistra a également annoncé une acquisition en attente d'une participation minoritaire de 15% dans Vistra Vision pour environ 3,1 milliards de dollars, ce qui augmentera sa propriété d'actifs à zéro émission. Au 30 septembre 2024, Vistra disposait d'une liquidité totale de 3 995 millions de dollars. La société continue d'investir dans l'énergie propre, en sécurisant des contrats d'achat d'énergie et en prolongeant les licences d'exploitation nucléaires.
Vistra (NYSE: VST) berichtete über starke Finanzkennzahlen im dritten Quartal 2024, mit einem GAAP-Nettoeinkommen von 1.837 Millionen USD und einem Cashflow aus dem operativen Geschäft von 1.702 Millionen USD. Der Nettogewinn aus fortlaufenden Operationen erreichte 1.855 Millionen USD, während das bereinigte EBITDA der fortlaufenden Operationen 1.444 Millionen USD betrug. Das Unternehmen hat seine Prognosespannen für 2024 angehoben und eingeengt und geht nun von einem bereinigten EBITDA für fortlaufende Operationen zwischen 5,0 Milliarden und 5,2 Milliarden USD aus, sowie von einem bereinigten FCFbG zwischen 2,65 Milliarden und 2,85 Milliarden USD. Für 2025 hat Vistra Prognosespannen von 5,5 Milliarden bis 6,1 Milliarden USD für das bereinigte EBITDA der fortlaufenden Operationen sowie von 3,0 Milliarden bis 3,6 Milliarden USD für den bereinigten FCFbG initiiert.
Der Vorstand genehmigte eine zusätzliche Aktienrückkaufgenehmigung von 1,0 Milliarden USD, die voraussichtlich bis Ende 2026 abgeschlossen sein wird. Vistra gab auch eine bevorstehende Übernahme eines 15%igen Minderheitsanteils an Vistra Vision für etwa 3,1 Milliarden USD bekannt, was seinen Besitz von emissionsfreien Anlagen erhöhen wird. Zum 30. September 2024 verfügte Vistra über eine Gesamtlquidität von 3.995 Millionen USD. Das Unternehmen investiert weiterhin in Sauber Energie, schließt Stromabnahmeverträge ab und verlängert die Betriebslizenzen für Kernkraftwerke.
- GAAP net income of $1,837 million for Q3 2024.
- Cash flow from operations of $1,702 million in Q3 2024.
- Raised and narrowed 2024 guidance ranges.
- Initiated 2025 guidance ranges.
- Board authorized an additional $1.0 billion in share repurchases.
- Pending acquisition of 15% minority interest in Vistra Vision for $3.1 billion.
- Total liquidity of $3,995 million as of September 30, 2024.
- Ongoing operations adjusted EBITDA decreased by $169 million compared to Q3 2023.
Insights
A highly positive earnings report from Vistra showcasing robust financial performance. Q3 2024 delivered impressive results with Net Income of
Key strategic moves include the
The company's hedging strategy is particularly noteworthy, with
Vistra's strategic positioning in clean energy is impressive, securing major PPAs with tech giants Amazon and Microsoft totaling over 600 MW. The extension of Comanche Peak's nuclear operating licenses through 2050/2053 provides long-term operational stability and strengthens their zero-carbon portfolio.
The company's integrated model combining retail and generation proves resilient, delivering strong results despite milder Texas weather. Their commitment to developing 2,000 MW of gas-fueled generation capacity shows strategic foresight in maintaining grid reliability while expanding renewable assets.
The increased liquidity position of
Earnings Release Highlights
- GAAP third quarter 2024 Net Income of
and Cash Flow from Operations of$1,837 million .$1,702 million - Net Income from Ongoing Operations1 of
and Ongoing Operations Adjusted EBITDA1 of$1,855 million .$1,444 million - Raised and narrowed 2024 Ongoing Operations Adjusted EBITDA1 and Ongoing Operations Adjusted FCFbG1 guidance ranges to
–$5.0 billion and to$5.2 billion –$2.65 billion , respectively, excluding any potential benefit from the nuclear production tax credit (PTC).$2.85 billion - Initiated 2025 Ongoing Operations Adjusted EBITDA1 and Ongoing Operations Adjusted FCFbG1 guidance ranges of
–$5.5 billion and$6.1 billion –$3.0 billion , respectively.$3.6 billion - Board authorized an additional
of share repurchases, which is expected to be utilized by year-end 2026.$1.0 billion
"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
Burke continued, "We were pleased this quarter to announce the pending acquisition of the
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
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 | |||
$ 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
Guidance | ||
($ in millions) | Increased and Narrowed 2024 Guidance Ranges | Initiated 2025 Guidance Ranges |
Ongoing Operations Adjusted EBITDA | ||
Ongoing Operations Adjusted FCFbG | ||
As of September 30, 2024, Vistra has hedged approximately
Share Repurchase Program
As of November 4, 2024:
- Vistra executed
~ in share repurchases since November 2021.$4.58 billion - 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
of share repurchases. As of November 4, 2024,$1.0 billion ~ of the share repurchase authorization remains available, which we expect to complete by year end 2026.$2.2 billion
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 inIllinois . - 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
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
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 |
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 |
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
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 | East | West | Sunset | Eliminations / | Ongoing | Asset | Vistra Corp. | ||||||||||
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 |
(b) | Includes nuclear fuel amortization of |
(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 | East | West | Sunset | Eliminations / | Ongoing | Asset | Vistra Corp. | ||||||||||
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 |
(b) | Includes nuclear fuel amortization of |
(c) | Includes |
(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 | East | West | Sunset | Eliminations / | Ongoing | Asset | Vistra Corp. | ||||||||||
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 |
(b) | Includes nuclear fuel amortization of |
(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 | East | West | Sunset | Eliminations / | Ongoing | Asset | Vistra Corp. | ||||||||||
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 |
(b) | Includes nuclear fuel amortization of |
(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 | $ (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 | $ (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 | $ (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 |
(b) | Includes nuclear fuel amortization of |
(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 | $ (1,195) | $ (146) | $ (146) | $ (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 | $ (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 | $ (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 | $ (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 |
(b) | Includes nuclear fuel amortization of |
(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 | $ (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 | $ (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 | $ (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. |
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
FAQ
What were Vistra's Q3 2024 financial results?
What is Vistra's updated 2024 guidance?
What is Vistra's 2025 guidance?
How much did Vistra authorize for share repurchases?
What is the significance of the pending acquisition of Vistra Vision's minority interest?