Investor Presentaiton
Transformative Energy Harbor Acquisition - Update
VISTRA
APPROVALS
AND CLOSING
FINANCING
NRC, FERC and HSR (DOJ) approval requests have been
filed
Anticipate closing fourth quarter 2023
Commitments for bridge acquisition financing are in
place; permanent financing expected to be executed
and bridge commitments terminated prior to closing
energy
harbor
Average EH Contribution to
2024-2025 midpoint
opportunities
with synergies, on an unhedged
generation basis
~$900 million
Adj. EBITDA¹
65-70%
Adj. FCFbG
Conversion (pre-tax)2
Based on recent curves, we see
upside to this Adj. EBITDA
range in 2026 and beyond³
1
"Adj. EBITDA" is a reference to Ongoing Operations Adjusted EBITDA; "Adj. FCFbG" is a reference to Ongoing Operations Adjusted Free Cash Flow before Growth. Adj. EBITDA and Adj. FCFDG are non-GAAP financial measures. See
the "Non-GAAP Reconciliation" tables at the end of this presentation for further details.
2
3
Adj. EBITDA to Adj. FCFBG conversion (with synergies and on an unhedged generation basis) is in the ~55-60% range after-tax.
Based on price curves as of May 4, 2023.
Vistra Investor Presentation/June 2023
11View entire presentation