LEHI, Utah, May 12, 2015 -- Vivint Solar (NYSE: VSLR), today announced financial results for the first quarter ended March 31, 2015.

Key operating and development highlights for the quarter ended March 31, 2015 include:

During the quarter and subsequent to quarter end, the company raised or expanded investment funds with investors. The investors have committed to invest $350 million, which will enable us to install solar energy systems of fair market value approximating $865 million. We estimate these investments will be sufficient to fund approximately 193 megawatts of future deployments. In addition, we have a commitment letter from two investors for a new investment fund to which they would agree to invest $100 million and would enable the installation of solar energy systems of fair market value approximating $285 million. We estimate this investment fund to be sufficient to fund approximately 63 megawatts of future deployments.

The following statements are based on current expectations. These statements are forward-looking, and actual results may differ materially. These statements supersede all prior statements regarding second quarter 2015 financial results.

Vivint Solar will host an investor conference call and live webcast today, Tuesday, May 12, 2015, at 5:00 p.m. ET to discuss these financial results. To access the conference call, dial 1.877.201.0168 or 1.647.788.4901 for international callers. The conference ID is 2505 8995. A listen-only webcast will be accessible on the investor relations page of our website at http://investors.vivintsolar.com and will be archived and available on this site until May 27, 2015. Participants should follow the instructions provided on the website to download and install the necessary audio applications in advance of the call. In addition, the earnings presentation slides will be available on our Investor Relations site by 5:00 p.m. ET. This press release and the financial information discussed on today’s conference call are available on the investor relations page of our website at http://investors.vivintsolar.com.

Vivint Solar is a leading provider of distributed solar energy systems – electricity generated by a solar energy system installed at a customer’s location – to residential customers in the United States. Vivint Solar’s customers pay little to no money upfront, receive significant savings relative to utility generated electricity rates and continue to benefit from guaranteed energy prices over the 20-year term of their contracts. Vivint Solar finances, designs, installs, monitors and services the solar energy systems to make things easy for its customers. For more information, visit www.vivintsolar.com or follow @VivintSolar.

This press release contains forward-looking statements within the meaning of Section 21E of the Securities Exchange Act of 1934 and the Private Securities Litigation Reform Act of 1995, including statements regarding Vivint Solar’s growth prospects, and operating and financial results such as estimates of nominal contracted payments remaining, estimated retained value, estimated retained value per watt, estimated shares outstanding, the capacity of solar energy systems expected to be installed,

estimated total revenue, and estimated total operating expenses and the assumptions related to the calculation of the foregoing metrics.

Forward-looking statements are inherently subject to risks and uncertainties, some of which cannot be predicted or quantified. Forward-looking statements should not be read as a guarantee of future performance or results, and they will not necessarily be accurate indications of the times at, or by, which such performance or results will be achieved, if at all. These statements are based on current expectations and assumptions regarding future events and business performance as of the date of this press release, and they are subject to risks and uncertainties that could cause actual performance or results to differ materially from those expressed in or suggested by the forward-looking statements, including but not limited to: the availability of additional financing on acceptable terms; changes in the retail price of traditional utility generated electricity; changes in electric utility policies and regulations; the availability of rebates, tax credits and other incentives, including solar renewable energy certificates, or SRECs and state incentives, that affect the pricing of our offering; regulations and policies related to net metering; changes in regulations, tariffs and other trade barriers and tax policy affecting us and our industry; our ability to manage our recent and future growth effectively, including attracting, training and retaining sales personnel and solar energy system installers; the availability and price of solar panels and other system components, the assumptions employed in calculating our operating metrics may be inaccurate; Vivint Solar’s limited operating history, particularly as a new public company; and such other risks identified in the registration statements and reports that Vivint Solar files with the U.S. Securities and Exchange Commission, or SEC, from time to time. Although we believe that the expectations reflected in the forward-looking statements are reasonable, we cannot guarantee that the future results, levels of activity, performance or events and circumstances reflected in those statements will be achieved or will occur, and actual results could differ materially from those anticipated or implied in the forward-looking statements. Except as required by law, Vivint Solar does not undertake any obligation to publicly update or revise any forward-looking statement, whether as a result of new information, future developments or otherwise. You should read the documents Vivint Solar has filed with the SEC for more complete information about the company. These documents are available on both the EDGAR section of the SEC’s website at www.sec.gov and the Investor Relations section of the company’s website at www.vivintsolar.com

Vivint Solar, Inc.
Condensed Consolidated Unaudited Balance Sheets
(In thousands)

	March 31,			December 31,
	2015			2014
	(Unaudited)
ASSETS
Current assets:
Cash and cash equivalents	$	194,235		$	261,649
Accounts receivable, net		3,374			1,837
Inventories		772			774
Prepaid expenses and other current assets		19,825			16,806
Total current assets		218,206			281,066
Restricted cash and cash equivalents		12,160			6,516
Solar energy systems, net		708,288			588,167
Property and equipment, net		16,814			13,024
Intangible assets, net		10,240			18,487
Goodwill		36,601			36,601
Prepaid tax asset, net		148,347			111,910
Other non-current assets, net		10,091			8,553
TOTAL ASSETS	$	1,160,747		$	1,064,324
LIABILITIES, REDEEMABLE NON-CONTROLLING INTERESTS AND EQUITY
Current liabilities:
Accounts payable	$	64,469		$	51,354
Accounts payable—related party		1,824			2,132
Distributions payable to non-controlling interests and redeemable non-controlling interests		7,162			6,780
Accrued compensation		17,027			16,794
Current portion of deferred revenue		330			314
Current portion of capital lease obligation		3,731			3,502
Accrued and other current liabilities		35,100			14,016
Total current liabilities		129,643			94,892
Capital lease obligation, net of current portion		6,203			6,176
Long-term debt		122,500			105,000
Deferred tax liability, net		130,761			112,227
Deferred revenue, net of current portion		5,939			4,466
Build-to-suit lease liability		2,900			—
Total liabilities		397,946			322,761
Commitments and contingencies
Redeemable non-controlling interests		131,216			128,427
Stockholders' equity:
Common stock		1,053			1,053
Additional paid-in capital		505,527			502,785
Accumulated deficit		(13,700	)		(25,849	)
Total stockholders' equity		492,880			477,989
Non-controlling interests		138,705			135,147
Total equity		631,585			613,136
TOTAL LIABILITIES, REDEEMABLE NON-CONTROLLING INTERESTS AND EQUITY	$	1,160,747		$	1,064,324

Vivint Solar, Inc.
Condensed Consolidated Unaudited Statements of Operations
(In thousands, except per share data)

	Three Months Ended
	March 31,
	2015			2014
Revenue:
Operating leases and incentives	$	8,580		$	2,863
Solar energy system and product sales		965			644
Total revenue		9,545			3,507
Operating expenses:
Cost of revenue—operating leases and incentives		23,880			11,187
Cost of revenue—solar energy system and product sales		438			398
Sales and marketing		6,433			5,219
Research and development		582			472
General and administrative		18,630			12,354
Amortization of intangible assets		3,763			3,737
Impairment of intangible assets		4,506			—
Total operating expenses		58,232			33,367
Loss from operations		(48,687	)		(29,860	)
Interest expense		2,127			1,401
Other expense		313			888
Loss before income taxes		(51,127	)		(32,149	)
Income tax expense		8,848			4,394
Net loss		(59,975	)		(36,543	)
Net loss attributable to non-controlling interests and redeemable non-controlling interests		(72,124	)		(43,584	)
Net income available to common stockholders	$	12,149		$	7,041
Net income available per share to common stockholders:
Basic	$	0.12		$	0.09
Diluted	$	0.11		$	0.09
Weighted-average shares used in computing net income available per share to common stockholders:
Basic		105,303			75,000
Diluted		109,051			76,064

Vivint Solar, Inc.
Condensed Consolidated Unaudited Statements of Cash Flows
(In thousands)

	Three Months Ended
	March 31,
	2015			2014
CASH FLOWS FROM OPERATING ACTIVITIES:
Net loss	$	(59,975	)	$	(36,543	)
Adjustments to reconcile net loss to net cash used in operating activities:
Depreciation and amortization		4,208			1,309
Amortization of intangible assets		3,763			3,737
Impairment of intangible assets		4,506			—
Stock-based compensation		2,707			437
Amortization of deferred financing costs		795			—
Noncash contributions for services		—			64
Noncash interest expense		—			1,399
Deferred income taxes		17,024			17,836
Changes in operating assets and liabilities, net of acquisitions:
Accounts receivable, net		(1,537	)		(628	)
Inventories		2			86
Prepaid expenses and other current assets		(224	)		(4,133	)
Prepaid tax asset, net		(36,437	)		(10,508	)
Other non-current assets, net		96			(904	)
Accounts payable		29			4,000
Accounts payable—related party		(308	)		(1,634	)
Accrued compensation		(469	)		(4,724	)
Deferred revenue		1,489			373
Accrued and other current liabilities		20,271			1,779
Net cash used in operating activities		(44,060	)		(28,054	)
CASH FLOWS FROM INVESTING ACTIVITIES:
Payments for the cost of solar energy systems		(108,185	)		(59,771	)
Payment in connection with business acquisition, net of cash acquired		—			(12,040	)
Payments for property and equipment		(1,176	)		(61	)
Change in restricted cash and cash equivalents		(5,644	)		—
Purchase of intangible assets		(22	)		—
Proceeds from U.S. Treasury grants		—			128
Net cash used in investing activities		(115,027	)		(71,744	)
CASH FLOWS FROM FINANCING ACTIVITIES:
Proceeds from investment by non-controlling interests and redeemable non-controlling interests		81,218			95,885
Distributions paid to non-controlling interests and redeemable non-controlling interests		(2,365	)		(1,081	)
Proceeds from long-term debt		17,500			—
Payments for debt issuance costs		(3,078	)		—
Proceeds from revolving lines of credit—related party		—			90,000
Payments on revolving lines of credit—related party		—			(77,000	)
Principal payments on capital lease obligations		(1,013	)		(444	)
Payments for deferred offering costs		(589	)		(175	)
Net cash provided by financing activities		91,673			107,185
NET (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS		(67,414	)		7,387
CASH AND CASH EQUIVALENTS—Beginning of period		261,649			6,038
CASH AND CASH EQUIVALENTS—End of period	$	194,235		$	13,425

Vivint Solar, Inc.
Key Operating Metrics


	Three Months Ended
	March 31,		December 31,		September 30,
	2015		2014		2014

Installations		6,426		6,864		6,935
Megawatts installed		46.2		50.0		48.6
Cumulative installations		42,146		35,720		28,856
Cumulative megawatts installed		274.4		228.2		178.2
Estimated nominal contracted payments remaining (in millions)	$	1,204.8	$	1,030.5	$	842.3
Estimated retained value under energy contract (in millions)	$	442.8	$	383.1	$	316.7
Estimated retained value of renewal (in millions)	$	117.2	$	97.9	$	81.8
Estimated retained value (in millions)	$	560.0	$	480.9	$	398.6
Estimated retained value per watt	$	2.05	$	2.11	$	2.24

While GAAP EPS is based upon net income available to common stockholders, we also report non-GAAP based upon net loss. The difference between GAAP EPS and non-GAAP EPS is the line item net loss attributable to non-controlling interests and redeemable non-controlling interests.

Under GAAP accounting, we report net loss attributable to non-controlling interests and redeemable non-controlling interests to reflect our joint venture fund investors’ allocable share in the results of these joint venture investment funds. Net loss attributable to non-controlling interests and redeemable non-controlling interests is calculated based primarily on the hypothetical liquidation at book value, or HLBV, method, which assumes that the joint venture funds are liquidated at the reporting date, even though liquidation may or may not ever occur. Additionally the returns that will be allocated to the investors over the expected terms of the investment funds may differ significantly from the amounts calculated under the HLBV method. Accordingly, we also report non-GAAP EPS based on our losses before net loss attributable to non-controlling interests and redeemable non-controlling interests per share, which we view as a better measure of our operating performance. Non-GAAP financial measures have limitations as analytical tools and should not be considered in isolation or as a substitute for our financial results prepared in accordance with GAAP.

According to this definition, the non-GAAP loss before the allocation of loss attributable to non-controlling interests and redeemable non-controlling interests per share was ($0.57) for the three months ended March 31, 2015.

Vivint Solar, Inc.
Non-GAAP Net Loss per Share
(In thousands, except per share data)


	Three Months Ended
	March 31,
	2015			2014
Net loss	$	(59,975	)	$	(36,543	)
Net loss per share:
Basic	$	(0.57	)	$	(0.49	)
Diluted	$	(0.57	)	$	(0.49	)
Weighted-average shares used in computing net loss per share:
Basic		105,303			75,000
Diluted		105,303			75,000

“Installations” represents the number of solar energy systems installed on customers’ premises.

“MWs or megawatts” represents the DC nameplate megawatt production capacity.

“MW Booked” represents the aggregate megawatt nameplate capacity of solar energy systems that were permitted during the period net of cancellations in the period.

“MW Installed” represents the aggregate megawatt nameplate capacity of solar energy systems for which panels, inverters, and mounting and racking hardware have been installed on customer premises in the period.

“Nominal Contracted Payments Remaining” equals the sum of the remaining cash payments that Vivint Solar’s customers are expected to pay over the term of their agreements for systems installed as of the measurement date. For a power purchase agreement, Vivint Solar multiplies the contract price per kilowatt-hour by the estimated annual energy output of the associated solar energy system to determine the estimated nominal contracted payments. For a customer lease, Vivint Solar includes the monthly fees and upfront fee, if any, as set forth in the lease.

“Retained Value” represents the net cash flows, discounted at 6%, that Vivint Solar expects to receive from customers pursuant to long-term customer contracts net of estimated cash distributions to fund investors and estimated operating expenses for systems installed as of the measurement date. For purposes of the calculation, Vivint Solar aggregates the estimated retained value from the solar energy systems during the typical 20-year term of Vivint Solar’s contracts, which Vivint Solar refers to as estimated retained value under energy contracts, and the estimated retained value associated with an assumed 10-year renewal term following the expiration of the initial contract term, which Vivint Solar refers to as estimated retained value of renewal. To calculate estimated retained value of renewal, Vivint Solar assumes all contracts are renewed at 90% of the contractual price in effect at the expiration of the initial term.

“Retained Value per Watt” is calculated by dividing the estimated retained value as of the measurement date by the aggregate nameplate capacity of solar energy systems under long-term customer contracts that have been installed as of such date, and is subject to the same assumptions and uncertainties as estimated retained value.

“Undeployed Tax Equity Financing Capacity” represents a forecast of the amount of megawatts that can be deployed based on committed available tax equity financing for Energy Contracts.