Vistra Corp.
VST | NYSE
$137.09
-$1.28 (-0.93%)
Nov 2, 2026, 12:07 PM ET · Market open
TTM Period Ending | Q2 2026 Jun 30, 2026 | Q1 2026 Mar 31, 2026 | Q4 2025 Dec 31, 2025 | Q3 2025 Sep 30, 2025 | Q2 2025 Jun 30, 2025 | Q1 2025 Mar 31, 2025 | Q4 2024 Dec 31, 2024 | Q3 2024 Sep 30, 2024 | Q2 2024 Jun 30, 2024 | Q1 2024 Mar 31, 2024 | Q4 2023 Dec 31, 2023 | Q3 2023 Sep 30, 2023 | Q2 2023 Jun 30, 2023 | Q1 2023 Mar 31, 2023 | Q4 2022 Dec 31, 2022 | Q3 2022 Sep 30, 2022 | Q2 2022 Jun 30, 2022 | Q1 2022 Mar 31, 2022 | Q4 2021 Dec 31, 2021 | Q3 2021 Sep 30, 2021 | Q2 2021 Jun 30, 2021 | Q1 2021 Mar 31, 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income | 885M | 1.37B | 944M | 1.2B | 2.39B | 2.53B | 2.81B | 2.14B | 803M | 812M | 1.49B | 1.43B | 1.61B | -228M | -1.21B | -232M | -901M | 492M | -1.26B | -2.02B | -1.59B | -1.46B |
Depreciation & Amortization | 1.42B | 2.9B | 2.95B | 2.97B | 2.99B | 2.85B | 2.63B | 2.41B | 2.19B | 2.03B | 1.96B | 1.91B | 1.93B | 1.98B | 2.05B | 2.07B | 2.14B | 2.08B | 2.05B | 2.09B | 2B | 2.07B |
Stock-Based Compensation | -115M | 11M | n/a | 106M | 93M | 100M | 100M | 90M | 87M | 76M | 77M | 78M | 72M | 71M | 63M | 59M | 56M | 45M | 47M | 55M | 60M | 67M |
Other Working Capital | -801M | -848M | -1.18B | -1.32B | -1.03B | -535M | -416M | -336M | -641M | 53M | 1.38B | 2.1B | 1.9B | -837M | -1.73B | -3.24B | -3.7B | -1.84B | -1.3B | 104M | 704M | 822M |
Other Non-Cash Items | 3.47B | 919M | 1.22B | 1.03B | -584M | -539M | -1.18B | -1.15B | 927M | 789M | -282M | -305M | -962M | 1.18B | 2.39B | 1.9B | 2.83B | 1.23B | 790M | 882M | 285M | -9M |
Deferred Income Tax | 264M | 321M | 136M | 9M | 369M | 450M | 612M | 727M | 367M | 352M | 621M | 603M | 524M | 18M | -231M | -179M | -292M | 30M | -528M | -613M | -484M | -357M |
Change in Working Capital | -801M | -848M | -1.18B | -1.32B | -1.03B | -535M | -416M | -122M | -427M | 267M | 1.59B | 1.25B | 1.05B | -1.69B | -2.58B | -3.24B | -3.7B | -1.84B | -1.3B | 104M | 704M | 822M |
Operating Cash Flow | 5.12B | 4.67B | 4.07B | 3.99B | 4.23B | 4.85B | 4.56B | 4.09B | 3.95B | 4.33B | 5.45B | 4.97B | 4.22B | 1.33B | 485M | 379M | 128M | 2.04B | -206M | 494M | 971M | 1.13B |
Capital Expenditures | -3.75B | -3.55B | -3.43B | -2.35B | -2.57B | -2.38B | -2.21B | -2.19B | -1.84B | -1.79B | -1.68B | -1.65B | -1.61B | -1.41B | -1.3B | -1.15B | -1.1B | -1.21B | -1.03B | -1.21B | -1.22B | -1.19B |
Cash Acquisitions | n/a | n/a | n/a | n/a | n/a | 5M | -3.07B | -3.07B | -3.07B | -3.07B | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
Purchase of Investments | 3.04B | 290M | n/a | -4.79B | -4.49B | -4.13B | -2.24B | -1.72B | -1.15B | -719M | -624M | -742M | -610M | -715M | -693M | -569M | -573M | -470M | -505M | -530M | -498M | -513M |
Sales Maturities Of Investments | -3.02B | -286M | n/a | 4.76B | 4.46B | 4.11B | 2.22B | 1.7B | 1.13B | 696M | 601M | 720M | 587M | 691M | 670M | 545M | 550M | 448M | 483M | 508M | 476M | 491M |
Other Investing Acitivies | -5.47B | -3.86B | -4.4B | -109M | -154M | -411M | -110M | -572M | -574M | -410M | -446M | -59M | 40M | 164M | 85M | -20M | -64M | -268M | -98M | -255M | -255M | -205M |
Investing Cash Flow | -4B | -3.97B | -4.4B | -2.48B | -2.75B | -2.81B | -5.28B | -5.72B | -5.38B | -5.16B | -2.15B | -1.74B | -1.6B | -1.27B | -1.24B | -1.2B | -1.19B | -1.5B | -1.15B | -1.49B | -1.49B | -1.42B |
Debt Repayment | -1.4B | -492M | n/a | 984M | 374M | 537M | 1.53B | 1.42B | 4.32B | 3.19B | 1.38B | 1.28B | -1.88B | 1.64B | 2.49B | 1.54B | 2.64B | -465M | 931M | 875M | 620M | 129M |
Common Stock Repurchased | -120M | -35M | n/a | -1.02B | -1.23B | -1.31B | -1.27B | -1.4B | -1.32B | -1.24B | -1.25B | -1.23B | -1.31B | -1.54B | -1.95B | -1.89B | -1.49B | -1.01B | -471M | -175M | -175M | -175M |
Dividend Paid | -500M | -492M | -498M | -496M | -501M | -505M | -478M | -488M | -460M | -463M | -463M | -453M | -453M | -453M | -453M | -374M | -371M | -293M | -290M | -287M | -281M | -274M |
Other Financial Acitivies | 886M | 403M | 424M | -1.28B | -1.28B | -1.28B | -1.39B | -183M | -159M | -114M | 30M | -174M | -191M | -191M | -171M | 1.72B | 1.71B | 1.69B | 2.1B | 418M | 409M | 411M |
Financial Cash Flow | -1.13B | -616M | -74M | -1.81B | -2.64B | -2.56B | -1.6B | -654M | 2.39B | 1.37B | -294M | -573M | -3.83B | -541M | -80M | 998M | 2.48B | -78M | 2.27B | 831M | 573M | 91M |
Net Cash Flow | -122M | 13M | -431M | -302M | -1.17B | -520M | -2.32B | -2.29B | 963M | 543M | 3.01B | 2.66B | -1.21B | -484M | -834M | 181M | 1.42B | 456M | 915M | -163M | 50M | -194M |
Free Cash Flow | 1.38B | 1.13B | 640M | 1.65B | 1.65B | 2.47B | 2.35B | 1.9B | 2.11B | 2.54B | 3.78B | 3.31B | 2.61B | -83M | -816M | -773M | -972M | 824M | -1.24B | -717M | -246M | -58M |
Adj. Free Cash Flow | 1.49B | 1.11B | 640M | 1.54B | 1.56B | 2.37B | 2.25B | 1.81B | 2.02B | 2.47B | 3.7B | 3.23B | 2.53B | -154M | -879M | -832M | -1.03B | 779M | -1.29B | -772M | -306M | -125M |
Maintenance CapEx | -3.41B | -2.83B | -2.11B | -595.95M | -493.88M | -357.32M | -953.32M | -1.37B | -1.35B | -1.79B | -1.68B | -1.26B | -926M | -484M | n/a | n/a | n/a | -76.29M | -76.29M | -497.29M | -747.29M | -707.45M |
Growth CapEx | -337M | -717.05M | -1.32B | -1.75B | -2.08B | -2.02B | -1.26B | -825.68M | -496.61M | n/a | n/a | -392M | -688M | -928M | -1.3B | -1.15B | -1.1B | -1.14B | -956.71M | -713.71M | -469.71M | -482.55M |
Owner Earnings | 1.71B | 1.84B | 1.96B | 3.4B | 3.73B | 4.49B | 3.61B | 2.72B | 2.6B | 2.54B | 3.78B | 3.7B | 3.29B | 845M | 485M | 379M | 128M | 1.96B | -282.29M | -3.29M | 223.71M | 424.55M |
Add to Watchlist
Select watchlists to add or remove VST