Vistra Corp.
For the period ended Jun 30, 2025. Filed Aug 8, 2025.
View on SEC.govAbout this filing
A company's report for each of its first three quarters. The financial statements are not audited. It shows how the business has moved since the last annual report, and what management says changed.
Jun 30, 2025 · Filed Aug 8, 2025
VST$131.18-2.0%Stored close · as of Nov 10, 2026
Extracted filing text, with the paragraph anchors used by the comparison.
See the whole filing, with its images and exhibitsContents
Condensed Consolidated Statements of Cash Flows
| VISTRA CORP.CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS(Unaudited) (Millions of Dollars) | ||
|---|---|---|
| Six Months Ended June 30, | ||
| 2025 | 2024 | |
| Cash flows — operating activities: | ||
| Net income | $59 | $485 |
| Adjustments to reconcile net income to cash provided by operating activities: | ||
| Depreciation and amortization | 1,534 | 1,177 |
| Deferred income tax expense (benefit), net | (128) | 115 |
| Impairment of long-lived and other assets | 68 | — |
| Unrealized net loss from mark-to-market valuations of commodities | 551 | 130 |
| Unrealized net (gain) loss from mark-to-market valuations of interest rate swaps | 74 | (58) |
| Unrealized net gain from nuclear decommissioning trusts | (74) | (55) |
| Asset retirement obligation accretion expense | 66 | 52 |
| Bad debt expense | 87 | 72 |
| Stock-based compensation expense | 46 | 53 |
| Involuntary conversion gain | (80) | — |
| Other, net | 13 | (28) |
| Changes in operating assets and liabilities: | ||
| Margin deposits, net | (368) | 433 |
| Accrued interest | (5) | 4 |
| Accrued taxes | (56) | (58) |
| Accrued employee incentive | (145) | (140) |
| Other operating assets and liabilities | (471) | (674) |
| Cash provided by operating activities | 1,171 | 1,508 |
| Cash flows — investing activities: | ||
| Capital expenditures, including nuclear fuel purchases and LTSA prepayments | (1,458) | (963) |
| Energy Harbor acquisition (net of cash acquired) | — | (3,065) |
| Proceeds from sales of nuclear decommissioning trust fund securities | 3,024 | 777 |
| Investments in nuclear decommissioning trust fund securities | (3,035) | (788) |
| Proceeds from sales of environmental allowances | 25 | 65 |
| Purchases of environmental allowances | (392) | (359) |
| Insurance proceeds for recovery of damaged property, plant and equipment | 173 | 1 |
| Proceeds from sale of property, plant and equipment, including nuclear fuel | — | 129 |
| Other, net | (8) | 6 |
| Cash used in investing activities | (1,671) | (4,197) |
| Cash flows — financing activities: | ||
| Issuances of debt | 209 | 2,200 |
| Repayments/repurchases of debt | (757) | (1,106) |
| Net borrowings (repayments) under accounts receivable financing | 375 | 750 |
| Borrowings under Commodity-Linked Facility | 987 | 500 |
| Repayments under Commodity-Linked Facility | (126) | (500) |
| Debt issuance costs | — | (32) |
| Stock repurchases | (589) | (622) |
| Dividends paid to common stockholders | (152) | (150) |
| Dividends paid to preferred stockholders | (96) | (75) |
| Dividends paid to noncontrolling interest holders | — | (15) |
| Tax withholding on stock based compensation | (50) | (11) |
| Principal payment on forward repurchase obligation | (41) | — |
| VISTRA CORP.CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS(Unaudited) (Millions of Dollars) | ||
|---|---|---|
| Six Months Ended June 30, | ||
| 2025 | 2024 | |
| TRA Repurchase and tender offer — return of capital | — | (122) |
| Other, net | 13 | (6) |
| Cash (used in) provided by financing activities | (227) | 811 |
| Net change in cash, cash equivalents and restricted cash | (727) | (1,878) |
| Cash, cash equivalents and restricted cash — beginning balance | 1,222 | 3,539 |
| Cash, cash equivalents and restricted cash — ending balance | $495 | $1,661 |
The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.