Name: VST Cash Flow - Vistra Operating Cash & FCF | Ledgeburg
Creator: Ledgeburg
License: https://creativecommons.org/licenses/by/4.0/
Keywords: Operating Cash Flow, Investing Cash Flow, Financing Cash Flow, Capital Expenditures, Free Cash Flow, Dividends Paid, Stock Buybacks, Net Change in Cash

JavaScript is disabled. Some features may not work properly. For the best experience, please enable JavaScript in your browser.

VST - Vistra Corp.

USD | NYSE | Utilities

VST Cash Flow - Vistra Operating Cash & FCF | Ledgeburg

(in millions of USD)	Q1 FY 26	Q4 FY 25	Q3 FY 25	Q2 FY 25	Q1 FY 25	Q4 FY 24	Q3 FY 24	Q2 FY 24	Q1 FY 24	Q4 FY 23	Q3 FY 23	Q2 FY 23	Q1 FY 23	Q4 FY 22	Q3 FY 22	Q2 FY 22	Q1 FY 22	Q4 FY 21	Q3 FY 21	Q2 FY 21	Q1 FY 21	Q4 FY 20	Q3 FY 20	Q2 FY 20	Q1 FY 20	Q4 FY 19	Q3 FY 19	Q2 FY 19	Q1 FY 19	Q4 FY 18	Q3 FY 18	Q2 FY 18	Q1 FY 18	Q4 FY 17	Q3 FY 17	Q2 FY 17	Q1 FY 17
Net Income
Net Income	1,029.0	233.0	652.0	327.0	(268.0)	441.0	1,888.0	365.0	(35.0)	(184.0)	502.0	476.0	699.0	(245.0)	668.0	(1,365.0)

Source: SEC EDGAR company filings. Figures as reported (US GAAP)

(in millions of USD)	TTM	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018	FY2017
Net Income
Net Income	2,241.0	944.0	2,659.0	1,493.0	(1,227.0)	(1,274.0)	636.0	928.0	(54.0)	(254.0)
Cash From Operating Activities
Depreciation & Amortization	1,948.0	1,986.0	1,843.0	1,502.0	1,596.0	1,753.0	1,737.0	1,640.0	1,394.0	699.0
Amortization Of Intangibles	-	-
Cash From Investing Activities
Capital Expenditures	-	2,752.0	2,078.0	1,676.0	1,301.0	1,033.0	1,259.0	713.0	530.0	114.0
Acquisitions	-	-	3,065.0
Cash From Financing Activities
Debt Issued	-	2,506.0	3,817.0	2,498.0	1,498.0	1,250.0	0.0	6,507.0	1,000.0	0.0
Debt Repaid	-	2,584.0	2,287.0	33.0
Change In Cash & Equivalents
Effects Of Exchange Rate Changes	-	-	-	-	-	-	-	-	-	-
Net Change In Cash	-	(400.0)	(2,317.0)
Free Cash Flow
Free Cash Flow	-	1,318.0	2,485.0	3,777.0	(816.0)	(1,239.0)	2,078.0	2,023.0	941.0	1,272.0
Free Cash Flow To Equity	-	1,240.0	4,015.0

Source: SEC EDGAR company filings. Figures as reported (US GAAP)

Cash From Operating Activities
Depreciation & Amortization	484.0	463.0	460.0	541.0	522.0	537.0	466.0	437.0	403.0	392.0	375.0	369.0	366.0	382.0	390.0	394.0	430.0	398.0	468.0	464.0	423.0	453.0	410.0	455.0	419.0	427.0	424.0	384.0	405.0	426.0	426.0	389.0	153.0	179.0	178.0	172.0	170.0
Amortization Of Intangibles	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Stock-Based Compensation	32.0	-	-	-	21.0	-	-	-	21.0	-	-	-	22.0	-	-	-	14.0
Deffered Income Tax	159.0	-	-	-	(185.0)	-	-	-	(23.0)	-	-	-	181.0	-	-	-	(84.0)
Asset Impairments	-	-	5.0	68.0	-	0.0	0.0	0.0	0.0	0.0	0.0	0.0	49.0	74.0	0.0	0.0	0.0	33.0
Gains & Losses On Investments	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Change In Accounts Receivable	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Change In Inventory	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Change In Accounts Payable	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Change In Other Working Capital	91.0	-	-	-	54.0	-	-	-	232.0	-	-	-	75.0	-	-	-
Other Operating Activities	12.0	-	-	-	(57.0)	-	-	-	28.0	-	-	-	(8.0)	-	-	-	(2.0)
Cash From Operating Activities	1,199.0	-	-	-	599.0	-	-	-	312.0	-	-	-	1,435.0	-	-

Cash From Investing Activities
Capital Expenditures	883.0	-	-	-	768.0	-	-	-	465.0	-	-	-	484.0	-	-	-	373.0	-	-	-	192.0	-	-	-	261.0	-	-	-	153.0	-	-	-	39.0	-	-	-	31.0
Acquisitions	(6.0)	-	-	-	0.0	-	-	-	3,070.0	-	-	-	0.0	-	-	-	-	-
Divestitures	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Purchase Of Investments	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Sales Of Investments	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other Investing Activities	(65.0)	-	-	-	2.0	-	-	-	0.0	-	-	-	(1.0)	-	-	-	(3.0)
Cash From Investing Activities	(638.0)	-	-	-	(1,061.0)	-	-	-	(3,528.0)	-	-	-	(513.0)	-	-

Cash From Financing Activities
Debt Issued	2,250.0	-	-	-	0.0	-	-	-	700.0	-	-	-	0.0	-	-	-	-	-	-	-	1,000.0	-	-	-	0.0	-	-	-	1,300.0	-	-	-	0.0	-	-	-	-
Debt Repaid	115.0	-	-	-	6.0	-	-	-	756.0	-	-	-	7.0	-	-	-	132.0	-
Common Stock Issuance	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Common Stock Repurchased	372.0	-	-	-	337.0	-	-	-	291.0	-	-	-	301.0	-	-	-	710.0
Dividends Paid	77.0	-	-	-	83.0	-	-	-	77.0	-	-	-	77.0	-	-	-	77.0	-
Other Financing Activities	(1.0)	-	-	-	1.0	-	-	-	(24.0)	-	-	-	(14.0)	-	-	-	6.0
Cash From Financing Activities	(706.0)	-	-	-	(164.0)	-	-	-	793.0	-	-	-	(874.0)	-	-

Change In Cash & Equivalents
Effects Of Exchange Rate Changes	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net Change In Cash	(145.0)	-	-	-	(626.0)	-	-	-	(2,423.0)	-	-	-	48.0	-	-	-	-	-
Cash Beginning Of Period	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Cash End Of Period	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-

Free Cash Flow
Free Cash Flow	316.0	-	-	-	(169.0)	-	-	-	(153.0)	-	-	-	951.0	-	-	-	218.0	-	-	-	(1,845.0)	-	-	-	291.0	-	-	-	235.0	-	-	-	(61.0)	-	-	-	110.0
Free Cash Flow To Equity	2,451.0	-	-	-	(175.0)	-	-	-	(209.0)	-	-	-	944.0	-	-	-	-

Cash Flow Statement