Vistra Corp. (VST)
NYSE: VST · Real-Time Price · USD
167.15
+12.52 (8.09%)
Nov 21, 2024, 3:15 PM EST - Market open

Vistra Cash Flow Statement

Millions USD. Fiscal year is Jan - Dec.
Fiscal Year
TTM FY 2023 FY 2022 FY 2021 FY 2020 FY 2019 2018 - 2014
Period Ending
Sep '24 Dec '23 Dec '22 Dec '21 Dec '20 Dec '19 2018 - 2014
Net Income
2,0341,493-1,227-1,274636928
Upgrade
Depreciation & Amortization
2,4401,9322,0122,0142,0181,868
Upgrade
Other Amortization
575869747361
Upgrade
Loss (Gain) on Sale of Assets
--95-8-9--
Upgrade
Loss (Gain) on Sale of Investments
12736-250-134184220
Upgrade
Asset Writedown
-497471356-
Upgrade
Stock-Based Compensation
907763476547
Upgrade
Change in Accounts Receivable
214214-852-228-33-88
Upgrade
Change in Inventory
-174-17436-100-59-44
Upgrade
Change in Accounts Payable
-350-35094402-40-221
Upgrade
Change in Income Taxes
35-8-2022-4
Upgrade
Change in Other Net Operating Assets
1041,813-1,935-1,44538327
Upgrade
Other Operating Activities
-6192312,238286-33-440
Upgrade
Operating Cash Flow
4,0915,453485-2063,3372,736
Upgrade
Operating Cash Flow Growth
-17.60%1024.33%--21.97%86.00%
Upgrade
Capital Expenditures
-1,848-1,462-1,103-1,033-1,259-713
Upgrade
Sale of Property, Plant & Equipment
1411157830246
Upgrade
Cash Acquisitions
-3,065-----880
Upgrade
Sale (Purchase) of Intangibles
-717-571-28-213-504-322
Upgrade
Nuclear Fuel Expenditures
-214-214-198---
Upgrade
Contributions to Nuclear Demissioning Trust
-1,719-624-693-505-455-453
Upgrade
Other Investing Activities
1,700611705568622645
Upgrade
Investing Cash Flow
-5,722-2,145-1,239-1,153-1,572-1,717
Upgrade
Short-Term Debt Issued
--4251,250-111
Upgrade
Long-Term Debt Issued
-2,5986,3983,2001,0757,157
Upgrade
Total Debt Issued
5,5502,5986,8234,4501,0757,268
Upgrade
Short-Term Debt Repaid
--425--1,550-150-
Upgrade
Long-Term Debt Repaid
--783-4,501-1,831-2,433-7,409
Upgrade
Total Debt Repaid
-4,133-1,208-4,501-3,381-2,583-7,409
Upgrade
Net Debt Issued (Repaid)
1,4171,3902,3221,069-1,508-141
Upgrade
Repurchase of Common Stock
-1,400-1,245-1,949-471--656
Upgrade
Common Dividends Paid
-315-313-302-290-266-243
Upgrade
Preferred Dividends Paid
-173-150-151---
Upgrade
Dividends Paid
-488-463-453-290-266-243
Upgrade
Other Financing Activities
-18324--34-22-197
Upgrade
Financing Cash Flow
-654-294-802,274-1,796-1,237
Upgrade
Net Cash Flow
-2,2853,014-834915-31-218
Upgrade
Free Cash Flow
2,0293,777-816-1,2392,0782,023
Upgrade
Free Cash Flow Growth
-38.72%---2.72%114.98%
Upgrade
Free Cash Flow Margin
12.47%25.56%-5.94%-10.26%18.16%17.13%
Upgrade
Free Cash Flow Per Share
5.7010.07-1.93-2.574.234.05
Upgrade
Cash Interest Paid
757599552456482513
Upgrade
Cash Income Tax Paid
25-----76
Upgrade
Levered Free Cash Flow
602.51,894-466.88-810.251,0821,016
Upgrade
Unlevered Free Cash Flow
1,2152,318-254.38-591.51,4691,512
Upgrade
Change in Net Working Capital
833-80738257793673
Upgrade
Source: S&P Capital IQ. Utility template. Financial Sources.