U.S. markets open in 29 minutes
  • S&P Futures

    3,671.75
    +10.75 (+0.29%)
     
  • Dow Futures

    29,343.00
    +140.00 (+0.48%)
     
  • Nasdaq Futures

    11,324.00
    -9.75 (-0.09%)
     
  • Russell 2000 Futures

    1,678.20
    +9.80 (+0.59%)
     
  • Crude Oil

    79.63
    +1.13 (+1.44%)
     
  • Gold

    1,644.10
    +7.90 (+0.48%)
     
  • Silver

    18.30
    -0.04 (-0.23%)
     
  • EUR/USD

    0.9586
    -0.0012 (-0.12%)
     
  • 10-Yr Bond

    3.8740
    -0.0900 (-2.27%)
     
  • Vix

    32.60
    +0.34 (+1.05%)
     
  • GBP/USD

    1.0668
    -0.0063 (-0.58%)
     
  • USD/JPY

    144.5650
    -0.2260 (-0.16%)
     
  • BTC-USD

    19,064.56
    -1,233.59 (-6.08%)
     
  • CMC Crypto 200

    435.77
    -23.37 (-5.09%)
     
  • FTSE 100

    6,951.89
    -32.70 (-0.47%)
     
  • Nikkei 225

    26,173.98
    -397.89 (-1.50%)
     

Vistra Reports Second Quarter 2022 Results; Authorizes Additional $1.25 Billion for Share Repurchases

·20 min read

IRVING, Texas, Aug. 5, 2022 /PRNewswire/ -- Vistra (NYSE: VST) today reported its second quarter 2022 results:

Vistra Corp. Logo (PRNewsfoto/Vistra Corp.)
Vistra Corp. Logo (PRNewsfoto/Vistra Corp.)

Financial and Operating Highlights

  • Results

‒   Continued to experience favorable pricing environment allowing Vistra the opportunity to lock in future value through the continued execution of its comprehensive hedging strategy. Driven by the material increase in forward power prices, which requires Vistra to record the current non-cash, unrealized impact of mark-to-market hedging losses for GAAP purposes, recorded second quarter 2022 Net Loss of $(1,357) million and Net Loss from Ongoing Operations1 of $(1,312) million. The second quarter 2022 Net Loss includes $(1,987) million of such unrealized losses from mark-to-market valuations of commodity positions, the net impacts of which are not expected to be realized in future quarters assuming the company fulfills its obligations through normal course operations.  
‒   Delivered second quarter 2022 Ongoing Operations Adjusted EBITDA1 of $761 million.  Full year results tracking above midpoint for 2022 Ongoing Operations Adjusted EBITDA1 and Ongoing Operations Adjusted FCFbG1 guidance ranges of $2,810 million to $3,310 million and $2,070 million to $2,570 million, respectively. 
‒   Continued executing on comprehensive hedging program, locking in significant value opportunities in future years. As of June 30, 2022, Vistra has hedged over 60% of its expected generation volumes on average for the three -year period 2023 to 2025, with 2023 hedged at approximately 80%.
‒   Vistra's hedging program supports Ongoing Operations Adjusted EBITDA mid-point opportunities in the range of $3,500 million to $3,700 million in years 2023 to 2025.2
‒   Achieved best residential customer growth in a quarter for TXU Energy in nearly 15 years, also achieved 95% commercial availability3 in an unseasonably warm second quarter.

  • Return of Capital

‒   Executed approximately $1.6 billion of the originally authorized $2 billion share repurchase program as of Aug. 2, 2022, with such repurchases representing approximately 14.6% of the shares outstanding as of Nov. 2, 2021.  We expect to execute the remaining portion of the $2 billion authorization before year-end 2022.  Accordingly, the board of directors has authorized an incremental $1.25 billion for share repurchases effective immediately.  We now have approximately $1.65 billion of authorization remaining for share repurchases, which we expect to utilize between now and year-end 2023. Taken together, the board has authorized a cumulative $3.25 billion in share repurchases since Vistra announced its capital allocation plan in Nov. 2021.
‒   Declared third quarter 2022 dividend of $0.184 per share of common stock, representing an approximately 23% increase from the company's third quarter 2021 dividend; paid a second quarter 2022 dividend of $0.177 per share of common stock on June 30, 2022.

  • Vistra Zero

‒   Restored Phases I and II of the 400-megawatt Moss Landing Energy Storage Facility to service at 98% of its maximum capacity on the expected schedule and prior to the hot California summer months. Announced its 50MW Brightside Solar Facility was online in April 2022.  Announced in each of May and June 2022 that its 260MW DeCordova Energy Storage Facility and its 108MW Emerald Grove Solar Facility were online, respectively. Actively reviewing its development portfolio for additional opportunities in light of market conditions and the newly introduced Inflation Reduction Act.

"We continue to prioritize the realization of our four previously announced strategic priorities, while fulfilling our everyday mission: to provide reliable, affordable and ever-cleaner power to the communities we serve. We delivered strong results in the second quarter and are focused on executing well this summer in both generation and retail," said Jim Burke, president and CEO of Vistra.  "Our comprehensive hedging strategy continues to lock in significant potential value in the outer years 2023-2025. This plan combined with our operational performance has increased our confidence in the outlook for 2022 and beyond. The authorization of the incremental $1.25 billion for share repurchases is a testament to the confidence that the board and management have in Vistra's future. We are committed to providing the power that the electric grid and our customers need, growing our Vistra Zero portfolio, all while driving significant shareholder value."

(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.

(2)

Reflects potential mid-point opportunity range of Ongoing Operations Adjusted EBITDA for years 2023-2025 based on curves as of April 29, 2022; this range of opportunities is not intended to be guidance.

(3)

Commercial availability defined as measure of the ability of the fossil fleets in the Texas, East, West and Sunset segments to meet demand during the highest margin hours.

Summary of Financial Results for the Second Quarter Ended June 30, 2022


Three Months Ended June 30,


Six Months Ended June 30,


2022


2021


2022


2021

Net income (loss)

$            (1,357)


$                   35


$            (1,641)


$            (2,004)

Ongoing operations net income (loss)

$            (1,312)


$                 227


$            (1,534)


$            (1,765)

Ongoing operations Adjusted EBITDA

$                 761


$                 854


$             1,308


$               (354)









Adjusted EBITDA by Segment








Retail

$                 403


$                 510


$                 566


$                 310

Texas

$                 181


$                 144


$                 351


$            (1,208)

East

$                 164


$                 160


$                 312


$                 380

West

$                   40


$                   21


$                   66


$                   45

Sunset

$                 (16)


$                   25


$                   33


$                 127

Corporate and Other

$                 (11)


$                    (6)


$                 (20)


$                    (8)

Asset Closure

$                 (24)


$                 (43)


$                 (30)


$                 (76)

 

For the three months ended June 30, 2022, Vistra reported Net Loss of $(1,357) million, Net Loss from Ongoing Operations1 of $(1,312) million, and Ongoing Operations Adjusted EBITDA1 of $761 million. Vistra's second quarter 2022 Net Loss of $(1,357) million reflects a change of $(1,392) million as compared second quarter 2021 Net Income of $35 million, driven by the GAAP accounting impacts of approximately $2 billion of mark-to-market non-cash, unrealized hedging losses in second quarter 2022 recorded solely as a result of a material increase in forward power prices. Vistra's second quarter 2022 Adjusted EBITDA from Ongoing Operations was $93 million lower than second quarter 2021 results2, primarily driven by the positive impacts of self-help initiatives in second quarter 2021 that were one-time benefits.

Vistra reported second quarter 2022 Adjusted EBITDA from Ongoing Operations from the Retail segment of $403 million, approximately $107 million lower than second quarter 2021 results, driven by the impact of the above-referenced self-help initiatives in second quarter 2021 that were one-time benefits, offset by favorable margins, residential customer counts and weather in Texas in second quarter 2022. Second quarter 2022 Adjusted EBITDA from Ongoing Operations from the generation segments3, on an aggregate basis, totaled $358 million, $14 million higher than second quarter 2021 results2 driven primarily by impacts of favorable pricing offset by coal constraints and one-time benefits of self-help initiatives in second 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)

Q2 2021 Ongoing Operations Net Income increased $178 million and Q2 2021 Ongoing Operations Adjusted EBITDA increased by $29 million due to the recast of Joppa Power Plant and Zimmer Power Plant, both ceasing operations in 2022, to the Asset Closure segment. Six months ended June 30, 2021 Ongoing Operations Net Income increased $226 million and six months ended June 30, 2021 Ongoing Operations Adjusted EBITDA increased $48 due to the recast of Joppa Power Plant and Zimmer Power Plant 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 EBITDA1 and Ongoing Operations Adjusted FCFbG1 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 Aug. 2, 2022, Vistra has completed approximately $1.6 billion in share repurchases under its existing $2 billion share repurchase program. Vistra has purchased approximately 70.5 million shares since Nov. 2, 2021, representing approximately 14.6% of the shares outstanding at that time. Taking into account the incremental $1.25 billion authorization, approximately $1.65 billion remains available for execution under the program, which we expect to execute by year-end 2023.

Liquidity

As of June 30, 2022, Vistra had total available liquidity of approximately $3,439 million, including cash and cash equivalents of $1,871 million, $368 million of availability under its corporate revolving credit facility, and $1,200 million of availability under its commodity-linked revolving credit facility assuming the borrowing base equals the aggregate commitments of $2.25 billion.

Earnings Webcast

Vistra will host a webcast today, Aug. 5, 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 500 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. Serving approximately 4 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 June 30,


Six Months Ended June 30,


2022


2021


2022


2021


Operating revenues

$              1,588


$              2,565


$              4,713


$              5,772


Fuel, purchased power costs and delivery fees

(2,162)


(1,320)


(4,441)


(6,065)


Operating costs

(435)


(429)


(851)


(801)


Depreciation and amortization

(394)


(464)


(824)


(887)


Selling, general and administrative expenses

(280)


(252)


(569)


(502)


Impairment of long-lived assets


(38)



(38)


Operating income (loss)

(1,683)


62


(1,972)


(2,521)


Other income

71


36


77


92


Other deductions

(9)


(2)


(13)


(7)


Interest expense and related charges

(109)


(135)


(116)


(164)


Impacts of Tax Receivable Agreement

(34)


(41)


(115)


(4)


Loss before income taxes

(1,764)


(80)


(2,139)


(2,604)


Income tax benefit

407


115


498


600


Net income (loss)

$            (1,357)


$                   35


$            (1,641)


$            (2,004)


Net (income) loss attributable to noncontrolling interest

(8)


1


(9)


(2)


Net income (loss) attributable to Vistra

$            (1,365)


$                   36


$            (1,650)


$            (2,006)


 

VISTRA CORP.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited) (Millions of Dollars)



Six Months Ended June 30,


2022


2021

Cash flows — operating activities:




Net loss

$            (1,641)


$            (2,004)

Adjustments to reconcile net loss to cash used in operating activities:




Depreciation and amortization

1,054


969

Deferred income tax benefit, net

(501)


(626)

Impairment of long-lived assets


38

Unrealized net loss from mark-to-market valuations of commodities

2,347


182

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

(171)


(79)

Asset retirement obligation accretion expense

17


19

Impacts of Tax Receivable Agreement

115


4

Stock-based compensation

34


25

Other, net

66


56

Changes in operating assets and liabilities:




Margin deposits, net

(1,893)


(240)

Uplift securitization proceeds receivable from ERCOT

544


Accrued interest

13


8

Accrued taxes

(62)


(75)

Accrued employee incentive

(38)


(107)

Other operating assets and liabilities

(607)


773

Cash used in operating activities

(723)


(1,057)

Cash flows — investing activities:




Capital expenditures, including nuclear fuel purchases and LTSA prepayments

(613)


(546)

Proceeds from sales of nuclear decommissioning trust fund securities

334


267

Investments in nuclear decommissioning trust fund securities

(345)


(277)

Proceeds from sales of environmental allowances

266


64

Purchases of environmental allowances

(258)


(173)

Insurance proceeds

1


63

Proceeds from sale of assets

14


8

Other, net

(8)


19

Cash used in investing activities

(609)


(575)

Cash flows — financing activities:




Issuances of long-term debt

1,498


1,250

Borrowings under Commodity-Linked Facility

2,750


Repayments under Commodity-Linked Facility

(1,700)


Borrowings under Term Loan A


1,250

Repayment under Term Loan A


(1,250)

Proceeds from forward capacity agreement


500

Repayments/repurchases of debt

(223)


(101)

Net borrowings under accounts receivable financing

725


361

Borrowings under Revolving Credit Facility

1,500


1,300

Repayments under Revolving Credit Facility

(1,250)


(1,300)

Share repurchases

(1,194)


(175)

Dividends paid to common stockholders

(152)


(147)

Dividends paid to preferred stockholders

(76)


Debt tender offer and other financing fees

(21)


(13)

Other, net

23


(4)

Cash provided by financing activities

1,880


1,671

Net change in cash, cash equivalents and restricted cash

548


39

Cash, cash equivalents and restricted cash — beginning balance

1,359


444

Cash, cash equivalents and restricted cash — ending balance

$              1,907


$                 483

 

VISTRA CORP.

NON-GAAP RECONCILIATIONS - ADJUSTED EBITDA

FOR THE THREE MONTHS ENDED JUNE 30, 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)

$     898


$ (1,638)


$    (662)


$       25


$    (168)


$           233


$     (1,312)


$      (45)


$     (1,357)

Income tax expense






(407)


(407)



(407)

Interest expense and related charges (a)

4


(6)


1


(1)



110


108


1


109

Depreciation and amortization (b)

36


164


179


(11)


18


17


403


9


412

EBITDA before Adjustments

938


(1,480)


(482)


13


(150)


(47)


(1,208)


(35)


(1,243)

Unrealized net (gain) loss resulting from hedging transactions

(500)


1,665


645


28


140



1,978


9


1,987

Generation plant retirement expenses





1



1


(1)


Impacts of Tax Receivable Agreement






34


34



34

Non-cash compensation expenses






17


17



17

Transition and merger expenses

3







3



3

Winter Storm Uri impacts (c)

(52)


(10)






(62)



(62)

Other, net

14


6


1


(1)


(7)


(15)


(2)


3


1

Adjusted EBITDA

$    403


$    181


$    164


$     40


$    (16)


$         (11)


$       761


$    (24)


$       737












(a) 

Includes $45 million of unrealized mark-to-market net gains on interest rate swaps.

(b)  

Includes nuclear fuel amortization of $18 million in Texas segment.

(c)   

Includes the application of future 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.

 

VISTRA CORP.

NON-GAAP RECONCILIATIONS - ADJUSTED EBITDA

FOR THE SIX MONTHS ENDED JUNE 30, 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)

$  3,326


$ (3,610)


$    (791)


$      (36)


$    (619)


$           196


$     (1,534)


$    (107)


$     (1,641)

Income tax benefit






(498)


(498)



(498)

Interest expense and related charges (a)

5


(11)


3


(1)


1


118


115


1


116

Depreciation and amortization (b)

72


309


358


31


37


34


841


23


864

EBITDA before Adjustments

3,403


(3,312)


(430)


(6)


(581)


(150)


(1,076)


(83)


(1,159)

Unrealized net (gain) loss resulting from hedging transactions

(2,805)


3,696


738


71


605



2,305


42


2,347

Generation plant retirement expenses





5



5


1


6

Impacts of Tax Receivable Agreement






115


115



115

Non-cash compensation expenses






34


34



34

Transition and merger expenses

9



1




10


20



20

Winter Storm Uri impacts (c)

(64)


(52)






(116)



(116)

Other, net

23


19


3


1


4


(29)


21


10


31

Adjusted EBITDA

$    566


$    351


$    312


$     66


$     33


$         (20)


$     1,308


$    (30)


$     1,278













...