Join today and have your say! It’s FREE!

Become a member today, It's free!

We will not release or resell your information to third parties without your permission.
Please Try Again
{{ error }}
By providing my email, I consent to receiving investment related electronic messages from Stockhouse.

or

Sign In

Please Try Again
{{ error }}
Password Hint : {{passwordHint}}
Forgot Password?

or

Please Try Again {{ error }}

Send my password

SUCCESS
An email was sent with password retrieval instructions. Please go to the link in the email message to retrieve your password.

Become a member today, It's free!

We will not release or resell your information to third parties without your permission.

Vistra Reports First Quarter 2022 Results in line with Company Expectations; Reaffirms 2022 Guidance with Increased Confidence; Commodity Price Moves Expected to Add Meaningfully to '23 and Beyond

VST

IRVING, Texas, May 6, 2022 /PRNewswire/ -- Vistra (NYSE: VST) today reported its first quarter 2022 results:

Vistra Corp. Logo (PRNewsfoto/Vistra Corp.)

Financial and Operating Highlights

  • Delivered first quarter 2022 Net Loss of $(284) million and Net Loss from Ongoing Operations1 of $(222) million. First quarter 2022 Ongoing Operations Adjusted EBITDA1 was $547 million.
  • Reaffirmed with increased confidence 2022 Ongoing Operations Adjusted EBITDA1 and Ongoing Operations Adjusted FCFbG1 guidance ranges of $2,810 to $3,310 million and $2,070 to $2,570 million, respectively, which reflects an expected Adjusted EBITDA to Adjusted FCFbG conversion of ~76%, including the cash effect of ERCOT securitization of $544 million expected to be received in second quarter 2022.
  • Executed ~$1,195 million of the authorized $2 billion share repurchase program as of May 3, 2022, resulting in net shares outstanding of ~431.8 million as of the same date, a ~10.5% reduction in shares outstanding since the program was announced in November 2021.
  • Paid a first quarter 2022 dividend of $0.17 per share of common stock on March 31, 2022, to shareholders of record as of March 22, 2022.
  • Announced second quarter 2022 dividend of $0.177 per share of common stock to be paid on June 30, 2022, to shareholders of record as of June 22, 2022, reflecting an aggregate payment of ~$75 million for the quarter and consistent with the previously announced $300 million per year dividend commitment beginning in 2022. This represents an ~18% increase in the company's quarterly common stock dividend for shareholders of record from its second quarter 2021 dividend.
  • Completed construction of its 50-MW Brightside Solar Facility, 108-MW Emerald Grove Solar Facility, and 260-MW DeCordova Energy Storage Facility, all located in Texas.

"We are starting the year with a focus on execution. We delivered Adjusted EBITDA in the quarter in line with company expectations with increasing confidence in full year 2022, are executing on a comprehensive hedging strategy to capitalize on the beneficial power and commodities markets that is expected to provide significant value to Vistra in 2023 and beyond, and are continuing the advancement of our capital allocation priorities, returning capital through stock repurchases and paying a meaningful and growing dividend. We have also continued prudently progressing our Vistra Zero development projects, completing two solar facilities and one battery energy storage facility in Texas: Brightside, Emerald Grove, and DeCordova." said Curt Morgan, CEO of Vistra. "In the quarter, I also announced my transition from CEO with my colleague and friend, Jim Burke, assuming the responsibilities effective Aug. 1. Vistra is as strong as ever with the right strategy and capital allocation plan, and we are well-positioned for the current market environment. It is the right time for this orderly and seamless transition as Jim is ready to lead our company. Jim has been integral to the design of our direction going forward, and the Board and I have full confidence in his capabilities and commitment to Vistra. I look forward to watching him successfully lead Vistra into the future."

(1)

Excludes the Asset Closure segment. Net Income (Loss) from Ongoing Operations, Ongoing Operations Adjusted EBITDA, and Ongoing Operations Adjusted FCFbG are non-GAAP financial
measures. See the "Non-GAAP Reconciliation" tables for further detail.

Summary of Financial Results for the First Quarter Ended March 31, 2022



Three Months Ended


($ in millions)


March 31, 2022

March 31, 20212


Net Loss


$ (284)

$ (2,040)


Ongoing Operations Net Loss1


$ (222)

$ (1,992)


Ongoing Operations Adjusted EBITDA1


$ 547

$ (1,208)


Adjusted EBITDA by Segment





Retail


$ 163

$ (199)


Texas


$ 171

$ (1,352)


East


$ 148

$ 220


West


$ 25

$ 24


Sunset


$ 50

$ 101


Corp./Other


$ (10)

$ (2)


Asset Closure


$ (6)

$ (33)


For the three months ended March 31, 2022, Vistra reported Net Loss of $(284) million, Net Loss from Ongoing Operations1 of $(222) million, and Ongoing Operations Adjusted EBITDA1 of $547 million. Vistra's first quarter 2022 Net Loss of $(284) million reflects a $1,756 million improvement over first quarter 2021 Net Loss of $(2,040) million, driven primarily by the negative impacts of Winter Storm Uri in first quarter 2021. Vistra's first quarter Adjusted EBITDA from Ongoing Operations was $1,755 million higher than first quarter 2021 results2, similarly primarily driven by negative impacts of Winter Storm Uri in first quarter 2021.

Vistra reported first quarter 2022 Adjusted EBITDA from the Retail segment of $163 million, approximately $362 million higher than first quarter 2021 results, driven primarily by Winter Storm Uri impacts in first quarter 2021 with some offset in first quarter 2022 by intra-year power cost seasonality (with expected offset in later months of 2022). First quarter 2022 Adjusted EBITDA from the generation segments3, on an aggregate basis, totaled $384 million, $1,393 million higher than first quarter 2021 results2 driven primarily by the negative impacts of Winter Storm Uri in first quarter 2021.

(1)

Excludes the Asset Closure segment. Net Income (Loss) from Ongoing Operations, Ongoing Operations Adjusted EBITDA, and Ongoing Operations
Adjusted FCFbG are non-GAAP financial measures. See the "Non-GAAP Reconciliation" tables for further detail. Total by segment may not tie due to rounding.

(2)

Q1 2021 Ongoing Operations Net Loss decreased $48 million and Q1 2021 Ongoing Operations Adjusted EBITDA increased by $19 million due to the
recast of Joppa Power Plant and Zimmer Power Plant, both to cease operations in 2022, to the Asset Closure segment.

(3)

Includes Texas, East, West, Sunset, and Corp./Other.

Guidance

($ in millions)

2022

Ongoing Ops. Adj. EBITDA1

$2,810 – $3,310

Ongoing Ops. Adj. FCFbG1

$2,070 – $2,570

Vistra is reaffirming its 2022 Ongoing Operations Adjusted EBITDA and Ongoing Operations Adjusted FCFbG guidance ranges of $2,810 to $3,310 million and $2,070 to $2,570 million, respectively.

(1)

Excludes the Asset Closure segment. Ongoing Operations Adjusted EBITDA and Ongoing Operations Adjusted FCFbG are non-GAAP financial
measures. See the "Non-GAAP Reconciliation" tables for further detail.

Share Repurchase Program

As of May 3, 2022, Vistra has completed approximately $1,195 million in share repurchases under the $2 billion share repurchase program previously authorized by its board of directors. Vistra has purchased approximately 54 million shares since Nov. 2, 2021, resulting in net shares outstanding of approximately 431.8 million as of May 3, 2022, reflecting a ~10.5% reduction in shares since the program was announced. Approximately $805 million remains available for execution under the program as of the same date.

Liquidity

As of March 31, 2022, Vistra had total available liquidity of ~$3,135 million, including cash and cash equivalents of $1,022 million, $1,113 million of availability under its revolving credit facility, and $1,000 million of availability under its commodity-linked facility.

Earnings Webcast

Vistra will host a webcast today, May 6, 2022, beginning at 8 a.m. ET (7 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 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'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), "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 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 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 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 U.S. GAAP.

About Vistra
Vistra (NYSE: VST) is a leading Fortune 275 integrated retail electricity and power generation company based in Irving, Texas, providing essential resources for customers, commerce, and communities. Vistra combines an innovative, customer-centric approach to retail with safe, reliable, diverse, and efficient power generation. The company brings its products and services to market in 20 states and the District of Columbia, including six of the seven competitive wholesale markets in the U.S. and markets in Canada, as well. Serving nearly 4.3 million residential, commercial, and industrial retail customers with electricity and natural gas, Vistra is one of the largest competitive electricity providers in the country and offers over 50 renewable energy plans. The company is also the largest competitive power generator in the U.S. with a capacity of approximately 39,000 megawatts powered by a diverse portfolio, including natural gas, nuclear, solar, and battery energy storage facilities. In addition, Vistra is a large purchaser of wind power. The company owns and operates the 400-MW/1,600-MWh battery energy storage system in Moss Landing, California, the largest of its kind in the world. Vistra is guided by four core principles: we do business the right way, we work as a team, we compete to win, and we care about our stakeholders, including our customers, our communities where we work and live, our employees, and our investors. Learn more about our environmental, social, and governance efforts and read the company's sustainability report at https://www.vistracorp.com/sustainability/.

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, the potential impacts of the COVID-19 pandemic on our results of operations, 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 (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; (iii) actions by credit ratings agencies; (iv) the severity, magnitude and duration of pandemics, including the COVID-19 pandemic, and the resulting effects on our results of operations, financial condition and cash flows; (v) the severity, magnitude and duration of extreme weather events (including Winter Storm Uri), 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 (vi) 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, 2021 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 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 March 31,


2022


2021

Operating revenues

$ 3,125


$ 3,207

Fuel, purchased power costs and delivery fees

(2,279)


(4,745)

Operating costs

(416)


(371)

Depreciation and amortization

(430)


(423)

Selling, general and administrative expenses

(288)


(251)

Operating loss

(288)


(2,583)

Other income

5


55

Other deductions

(4)


(5)

Interest expense and related charges

(7)


(29)

Impacts of Tax Receivable Agreement

(81)


37

Loss before income taxes

(375)


(2,525)

Income tax benefit

91


485

Net loss

$ (284)


$ (2,040)

Net income attributable to noncontrolling interest

(1)


(3)

Net loss attributable to Vistra

$ (285)


$ (2,043)

VISTRA CORP.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited) (Millions of Dollars)


Three Months Ended March 31,


2022


2021

Cash flows — operating activities:




Net loss

$ (284)


$ (2,040)

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




Depreciation and amortization

542


511

Deferred income tax expense (benefit), net

(84)


(524)

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

360


(96)

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

(126)


(88)

Asset retirement obligation accretion expense

9


11

Impacts of Tax Receivable Agreement

81


(37)

Stock-based compensation

14


16

Other, net

32


11

Changes in operating assets and liabilities:




Margin deposits, net

210


(134)

Accrued interest

(62)


(75)

Accrued taxes

(98)


(79)

Accrued employee incentive

(59)


(128)

Other operating assets and liabilities

56


999

Cash provided by (used in) operating activities

591


(1,653)

Cash flows — investing activities:




Capital expenditures, including nuclear fuel purchases and LTSA prepayments

(373)


(192)

Proceeds from sales of nuclear decommissioning trust fund securities

98


133

Investments in nuclear decommissioning trust fund securities

(103)


(138)

Proceeds from sales of environmental allowances

7


45

Purchases of environmental allowances

(116)


(28)

Insurance proceeds

1


40

Other, net

6


11

Cash used in investing activities

(480)


(129)

Cash flows — financing activities:




Borrowings under Term Loan A


1,000

Proceeds from forward capacity agreement


500

Repayments/repurchases of debt

(132)


(36)

Net borrowings under accounts receivable financing

500


425

Borrowings under Revolving Credit Facility


1,300

Repayments under Revolving Credit Facility


(1,000)

Share repurchases

(710)


(175)

Dividends paid to common stockholders

(77)


(74)

Other, net

6


(1)

Cash (used in) provided by financing activities

(413)


1,939

Net change in cash, cash equivalents and restricted cash

(302)


157

Cash, cash equivalents and restricted cash — beginning balance

1,359


444

Cash, cash equivalents and restricted cash — ending balance

$ 1,057


$ 601

VISTRA CORP.
NON-GAAP RECONCILIATIONS - ADJUSTED EBITDA
FOR THE THREE MONTHS ENDED MARCH 31, 2022
(Unaudited) (Millions of Dollars)



Retail


Texas


East


West


Sunset


Eliminations /
Corp and
Other


Ongoing
Operations
Consolidated


Asset
Closure


Vistra Corp.
Consolidated

Net income (loss)

$ 2,428


$ (1,972)


$ (128)


$ (61)


$ (450)


$ (39)


$ (222)


$ (62)


$ (284)

Income tax benefit






(91)


(91)



(91)

Interest expense and
related charges (a)

1


(5)


2



1


8


7



7

Depreciation and
amortization (b)

36


145


179


42


19


17


438


14


452

EBITDA before
Adjustments

2,465


(1,832)


53


(19)


(430)


(105)


132


(48)


84

Unrealized net (gain)
loss resulting from
hedging transactions

(2,306)


2,031


93


44


465



327


33


360

Generation plant
retirement expenses





4



4


2


6

Impacts of Tax
Receivable Agreement






81


81



81

Non-cash compensation
expenses






17


17



17

Transition and merger
expenses

6



1




10


17



17

Winter Storm Uri
impacts (c)

(12)


(42)






(54)



(54)

Other, net

10


14


1



11


(13)


23


7


30

Adjusted EBITDA

$ 163


$ 171


$ 148


$ 25


$ 50


$ (10)


$ 547


$ (6)


$ 541

______


(a)

Includes $126 million of unrealized mark-to-market net gains on interest rate swaps.

(b)

Includes nuclear fuel amortization of $22 million in the Texas segment.

(c)

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 are expected to be paid over several decades under current protocols. We estimate bill credit amounts to be
applied in future periods are for the remainder of 2022 (approximately $119 million), 2023 (approximately $57 million),
2024 (approximately $43 million) and 2025 (approximately $1 million).

VISTRA CORP.
NON-GAAP RECONCILIATIONS - ADJUSTED EBITDA
FOR THE THREE MONTHS ENDED MARCH 31, 2021
(Unaudited) (Millions of Dollars)



Retail


Texas


East


West


Sunset


Eliminations /
Corp and Other


Ongoing
Operations
Consolidated


Asset
Closure


Vistra Corp.
Consolidated

Net income (loss)

$ 88


$ (2,518)


$ 1


$ (31)


$ 5


$ 463


$ (1,992)


$ (48)


$ (2,040)

Income tax benefit






(485)


(485)



(485)

Interest expense and
related charges (a)

2


(3)


1


(4)


1


32


29



29

Depreciation and
amortization (b)

53


144


196


5


25


16


439


4


443

EBITDA before
Adjustments

143


(2,377)


198


(30)


31


26


(2,009)


(44)


(2,053)

Unrealized net (gain)
loss resulting from
hedging transactions

(783)


522


20


53


67



(121)


25


(96)

Generation plant
retirement expenses





1


1


2



2

Fresh start / purchase
accounting impacts

1


(1)


(1)



2



1



1

Impacts of Tax
Receivable Agreement






(37)


(37)



(37)

Non-cash compensation
expenses






17


17



17

Transition and merger
expenses






1


1


(15)


(14)

Winter Storm Uri
impacts (c)

432


501




1



934



934

Other, net

8


3


3


1


(1)


(10)


4


1


5

Adjusted EBITDA

$ (199)


$(1,352)


$ 220


$ 24


$ 101


$ (2)


$ (1,208)


$ (33)


$ (1,241)



________________

(a)

Includes $88 million of unrealized mark-to-market net gains on interest rate swaps.

(b)

Includes nuclear fuel amortization of $21 million in Texas segment.

(c)

Includes the following Winter Storm Uri impacts, which we believe are not reflective of our operating performance: the
allocation of ERCOT default uplift charges which are expected to be paid over several decades under current protocols,
accrual of Koch earn-out amounts that we will pay by the end of the second quarter of 2022, future bill credits related to
Winter Storm Uri and Winter Storm Uri related legal fees and other costs. The adjustment for future bill credits relates to
large commercial and industrial customers that curtailed their usage during Winter Storm Uri and will reverse and impact
Adjusted EBITDA in future periods as the credits are applied to customer bills. The Company believes the inclusion of the
bill credits as a reduction to Adjusted EBITDA in the years in which such bill credits are applied more accurately reflects
its operating performance.

VISTRA CORP.
NON-GAAP RECONCILIATIONS - 2022 GUIDANCE1
(Unaudited) (Millions of Dollars)



Ongoing

Operations


Asset

Closure


Vistra Corp.

Consolidated


Low


High


Low


High


Low


High

Net income (loss)

$ 1,027


$ 1,401


$ (140)


$ (40)


$ 887


$ 1,361

Income tax expense

301


427




301


427

Interest expense and related charges (a)

467


467




467


467

Depreciation and amortization (b)

1,640


1,640




1,640


1,640

EBITDA before Adjustments

$ 3,435


$ 3,935


$ (140)


$ (40)


$ 3,295


$ 3,895

Unrealized net (gain)/loss resulting from hedging transactions

(557)


(557)




(557)


(557)

Fresh start / purchase accounting impacts

19


19




19


19

Impacts of Tax Receivable Agreement

65


65




65


65

Non-cash compensation expenses

38


38




38


38

Transition and merger expenses

2


2




2


2

Winter storm Uri impacts (c)

(185)


(185)




(185)


(185)

Other, net

(7)


(7)




(7)


(7)

Adjusted EBITDA guidance

$ 2,810


$ 3,310


$ (140)


$ (40)


$ 2,670


$ 3,270

Interest paid, net

(514)


(514)




(514)


(514)

Tax (paid) / received (d)

(44)


(44)




(44)


(44)

Tax receivable agreement payments

(1)


(1)




(1)


(1)

Working capital and margin deposits

644


644


18


18


662


662

Accrued environmental allowances

330


330




330


330

Reclamation and remediation

(19)


(19)


(89)


(89)


(108)


(108)

Winter storm Uri impacts (e)

500


500




500


500

Other changes in other operating assets and liabilities

58


58


(26)


(26)


32


32

Cash provided by operating activities

$ 3,764


$ 4,264


$ (237)


$ (137)


$ 3,527


$ 4,127

Capital expenditures including nuclear fuel purchases and LTSA
prepayments

(717)


(717)




(717)


(717)

Solar and storage development expenditures (f)

(1,002)


(1,002)




(1,002)


(1,002)

Other growth expenditures

(120)


(120)




(120)


(120)

(Purchase) / sale of environmental credits and allowances

(229)


(229)




(229)


(229)

Other net investing activities

(20)


(20)




(20)


(20)

Free cash flow

$ 1,676


$ 2,176


$ (237)


$ (137)


$ 1,439


$ 2,039

Working capital and margin deposits

(644)


(644)


(18)


(18)


(662)


(662)

Solar and storage development expenditures (f)

1,002


1,002




1,002


1,002

Other growth expenditures

120


120




120


120

Accrued environmental allowances

(330)


(330)




(330)


(330)

(Purchase) / sale of environmental credits and allowances

229


229




229


229

Transition and merger expenses

11


11


25


25


36


36

Transition capital expenditures

6


6




6


6

Adjusted free cash flow before growth guidance

$ 2,070


$ 2,570


$ (230)


$ (130)


$ 1,840


$ 2,440

_________



1

Regulation G Table for 2022 Guidance prepared as of November 5, 2021.



(a)

Includes unrealized (gain) / loss on interest rate swaps of ($50) million.

(b)

Includes nuclear fuel amortization of $88 million.

(c)

Adjustment for bill credits applied to large commercial and industrial customers that curtailed during 2021 Winter Storm
Uri. We estimate the amounts to be applied in future years are 2023 (~$84 million), 2024 (~$18 million) and 2025 (~$8
million).

(d)

Includes state tax payments.

(e)

Receipt of securitization benefit.

(f)

Amounts previously reflected as TBD, pending the announcement of our renewables financing strategy, when guidance
was initiated on November 5, 2021. Following such announcement in December 2021, amounts have been updated consistent
with our expectations as of November 5, 2021.

Cision View original content to download multimedia:https://www.prnewswire.com/news-releases/vistra-reports-first-quarter-2022-results-in-line-with-company-expectations-reaffirms-2022-guidance-with-increased-confidence-commodity-price-moves-expected-to-add-meaningfully-to-23-and-beyond-301541447.html

SOURCE Vistra Corp.