Vistra Corp.

VST 10-K · FY 2025

VST FY 2025 request

Playground key active
Request URL /api/financials?ticker=VST&year=2025&quarter=4&full_year_mode=true
waiting 0 ms
Pick an endpoint and run the request.
curl

Income Statement

Income Statement
Metric FY 2025 FY 2024 YoY
Revenue 17,738 17,224 +3.0%
Show Product Lines breakouts
Business interruption insurance proceeds 118
Business interruption insurance proceeds · Asset Closure 71
Business interruption insurance proceeds · Texas 47
Hedging revenue — unrealized -766 1,013 -175.6%
Hedging revenue — unrealized · Asset Closure 2 9 -77.8%
Hedging revenue — unrealized · East -826 143 -677.6%
Hedging revenue — unrealized · Retail -2 -168 +98.8%
Hedging revenue — unrealized · Texas 182 700 -74.0%
Hedging revenue — unrealized · West -122 329 -137.1%
Hedging revenues — realized 583 895 -34.9%
Hedging revenues — realized · East -303 31 -1077.4%
Hedging revenues — realized · Retail 1,210 1,241 -2.5%
Hedging revenues — realized · Texas -440 -453 +2.9%
Hedging revenues — realized · West 116 84 +38.1%
Intangible amortization and other revenues -12 -1 -1100.0%
Intangible amortization and other revenues · East -13 -4 -225.0%
Intangible amortization and other revenues · Intersegment Elimination 3 2 +50.0%
Intangible amortization and other revenues · Texas -2
Intersegment sales · Asset Closure -3
Intersegment sales · East 4,005 3,404 +17.7%
Intersegment sales · Intersegment Elimination -8,531 -7,508 -13.6%
Intersegment sales · Retail 107 64 +67.2%
Intersegment sales · Texas 4,419 4,034 +9.5%
Intersegment sales · West 3 6 -50.0%
Total other revenues 152 2,463 -93.8%
Total other revenues · Asset Closure 70 1 +6900.0%
Total other revenues · East 2,863 3,838 -25.4%
Total other revenues · Intersegment Elimination -8,528 -7,506 -13.6%
Total other revenues · Retail 1,315 1,138 +15.6%
Total other revenues · Texas 4,435 4,573 -3.0%
Total other revenues · West -3 419 -100.7%
Transferable Nuclear Production Tax Credit Revenues 220 545 -59.6%
Transferable PTC revenues 229 556 -58.8%
Transferable PTC revenues · Texas 229 292 -21.6%
Show Business Segments breakouts
Asset Closure · Operating Segments 74 39 +89.7%
East · Operating Segments 6,174 5,661 +9.1%
Retail · Operating Segments 14,340 12,797 +12.1%
Texas · Operating Segments 5,353 5,394 -0.8%
West · Operating Segments 325 839 -61.3%
Show Consolidation Items breakouts
Corporate Non Segment -8,528 -7,506 -13.6%
Intersegment Elimination -8,528 -7,506 -13.6%
Operating Segments 26,266 24,730 +6.2%
Cost Of Fuel Purchased Power And Delivery -9,101 -7,285 -24.9%
Show Business Segments breakouts
East · Operating Segments -3,807 -2,698 -41.1%
Retail · Operating Segments -11,686 -10,276 -13.7%
Texas · Operating Segments -1,990 -1,596 -24.7%
West · Operating Segments -149 -218 +31.7%
Other Cost And Expense Operating -2,803 -2,414 -16.1%
Show Business Segments breakouts
Asset Closure · Operating Segments -154 -101 -52.5%
East · Operating Segments -1,381 -1,103 -25.2%
Retail · Operating Segments -168 -159 -5.7%
Texas · Operating Segments -1,050 -996 -5.4%
West · Operating Segments -59 -52 -13.5%
Depreciation & Amortization -1,986 -1,843 -7.8%
Show Business Segments breakouts
Asset Closure · Operating Segments 2 -28 +107.1%
East · Operating Segments -1,120 -996 -12.4%
Retail · Operating Segments -94 -114 +17.5%
Texas · Operating Segments -638 -581 -9.8%
West · Operating Segments -61 -58 -5.2%
Selling, General & Administrative -1,714 -1,601 -7.1%
Show Business Segments breakouts
Asset Closure · Operating Segments -66 -48 -37.5%
East · Operating Segments -235 -148 -58.8%
Retail · Operating Segments -1,035 -977 -5.9%
Texas · Operating Segments -180 -169 -6.5%
West · Operating Segments -14 -20 +30.0%
Show Consolidated Entities breakouts
Parent -114 -102 -11.8%
Impairment Of Long Lived Assets Held For Use -228
Show Business Segments breakouts
Moss Landing Battery Energy Storage System Phase I · Moss Landing Incident -155
Support Battery and Solar Development Projects · Support Battery and Solar Development Projects -73
Operating Income 1,906 4,081 -53.3%
Show Consolidated Entities breakouts
Parent -114 -102 -11.8%
Other Nonoperating Income 394 291 +35.4%
Show Consolidated Entities breakouts
Parent 2 28 -92.9%
Interest Expense -1,179 -900 -31.0%
Show Business Segments breakouts
Asset Closure · Operating Segments -4 -4 0.0%
East · Operating Segments 50 9 +455.6%
Retail · Operating Segments -67 -54 -24.1%
Texas · Operating Segments 53 46 +15.2%
West · Operating Segments 7 1 +600.0%
Impacts Of Tax Receivable Agreement 2 -5 +140.0%
Show Consolidated Entities breakouts
Parent 2 -5 +140.0%
Income Before Taxes 1,123 3,467 -67.6%
Show Consolidated Entities breakouts
Parent -110 -79 -39.2%
Income Tax Expense (Benefit) -179 -655 +72.7%
Show Business Segments breakouts
East · Operating Segments -1
Show Consolidated Entities breakouts
Parent 20 17 +17.6%
Show Consolidation Items breakouts
Corporate Non Segment -179 -655 +72.7%
Net Income 944 2,812 -66.4%
Show Business Segments breakouts
Asset Closure · Operating Segments -279 -131 -113.0%
East · Operating Segments -91 902 -110.1%
Retail · Operating Segments 1,290 1,216 +6.1%
Texas · Operating Segments 1,604 2,133 -24.8%
West · Operating Segments 54 486 -88.9%
Show Equity Components breakouts
Parent 944
Retained Earnings 944
Show Consolidated Entities breakouts
Parent 944 2,659 -64.5%
Show Consolidation Items breakouts
Corporate Non Segment -1,634 -1,794 +8.9%
Operating Segments 2,578 4,606 -44.0%
Net Income 944 2,659 -64.5%
Preferred Stock Dividends Income Statement Impact -192 -192 0.0%
Show Statement Class Of Stock breakouts
Series A Preferred Stock -80 -80 0.0%
Series B Preferred Stock -70 -70 0.0%
Series C Preferred Stock -42 -42 0.0%
Net Income Loss Available To Common Stockholders Basic 752 2,467 -69.5%
Wtd Avg Shares (Basic) 339,124,917 344,788,634 -1.6%
Wtd Avg Shares (Diluted) 345,656,067 352,567,060 -2.0%
EPS (Basic) 2.22 7.16 -69.0%
EPS (Diluted) 2.18 7 -68.9%
Revenue 17,586 14,761 +19.1%
Show Product Lines breakouts
Capacity revenue from ISO/RTO 227 74 +206.8%
Capacity revenue from ISO/RTO · East 227 74 +206.8%
Retail energy charge in ERCOT 8,966 8,064 +11.2%
Retail energy charge in ERCOT · Retail 8,966 8,064 +11.2%
Retail energy charge in Northeast/Midwest 4,059 3,595 +12.9%
Retail energy charge in Northeast/Midwest · Retail 4,059 3,595 +12.9%
Revenue from other wholesale contracts 1,146 1,050 +9.1%
Revenue from other wholesale contracts · Asset Closure 4 31 -87.1%
Revenue from other wholesale contracts · East 458 398 +15.1%
Revenue from other wholesale contracts · Texas 454 422 +7.6%
Revenue from other wholesale contracts · West 230 199 +15.6%
Wholesale generation revenue from ISO/RTO 3,188 1,978 +61.2%
Wholesale generation revenue from ISO/RTO · East 2,626 1,351 +94.4%
Wholesale generation revenue from ISO/RTO · Texas 464 399 +16.3%
Wholesale generation revenue from ISO/RTO · West 98 221 -55.7%
Show Business Segments breakouts
Asset Closure · Operating Segments 4 38 -89.5%
East · Operating Segments 3,311 1,823 +81.6%
Retail · Operating Segments 13,025 11,659 +11.7%
Texas · Operating Segments 918 821 +11.8%
West · Operating Segments 328 420 -21.9%
Total Costs & Expenses (FY)
Show Real Estate And Accumulated Depreciation Description Of Property breakouts
Moss Landing Incident · Administrative Settlement Agreement and Order on Consent 110
Show Capitalized Costs Of Unproved Properties Excluded From Amortization By Property Or Project breakouts
Administrative Settlement Agreement and Order on Consent 110
Other Non-Operating Income (Expense) (FY)
Show Real Estate And Accumulated Depreciation Description Of Property breakouts
Martin Lake Incident · ERCOT 120
Other Comprehensive Income 941 2,673 -64.8%

Balance Sheet

Balance Sheet
Metric FY 2025 FY 2024 YoY
Current Assets
Cash & Cash Equivalents 785 1,188 -33.9%
Show Consolidated Entities breakouts
Parent 67 22 +204.5%
Restricted Cash Current 31 28 +10.7%
Accounts Receivable 2,323 1,982 +17.2%
Show Consolidated Entities breakouts
Parent 15 13 +15.4%
Show Accounts Notes Loans And Financing Receivable By Receivable Type breakouts
Other trade accounts receivable — net 497 468 +6.2%
Trade accounts receivable from contracts with customers — net 1,826 1,514 +20.6%
Inventory (Q)
Show Product Lines breakouts
Fuel stock and natural gas in storage 417 437 -4.6%
Materials and supplies 599 533 +12.4%
Derivative Instruments And Hedges 2,793 2,587 +8.0%
Margin Deposit Assets 1,133 406 +179.1%
Margin Deposits Posted Under Affiliate Financing Agreement Asset 444 435 +2.1%
Prepaid Expenses & Other Current Assets 654 523 +25.0%
Total Current Assets 9,179 8,119 +13.1%
Show Consolidated Entities breakouts
Parent 145 43 +237.2%
Non-Current Assets
Restricted Cash Noncurrent 6 6 0.0%
Property, Plant & Equipment 19,846 18,173 +9.2%
Show Consolidated Entities breakouts
Parent 2 2 0.0%
Show Real Estate And Accumulated Depreciation Description Of Property breakouts
Moss Landing Incident · Moss Landing Battery Energy Storage System Phase III 320
Goodwill 2,810 2,807 +0.1%
Show Reporting Unit breakouts
Retail Reporting Unit 2,688 2,461 +9.2%
Texas Generation Reporting Unit 122 122 0.0%
Derivative Instruments And Hedges Noncurrent 405 740 -45.3%
Deferred Tax Assets 239 9 +2555.6%
Show Consolidated Entities breakouts
Parent 1,067 960 +11.1%
Other Non-Current Assets 1,539 1,191 +29.2%
Total Assets 41,550 37,770 +10.0%
Show Consolidated Entities breakouts
Parent 5,215 5,678 -8.2%
Operating Lease Right-of-Use Assets 98 106 -7.5%
Intangible Assets 1,094 872 +25.5%
Show Finite Lived Intangible Assets By Major Class breakouts
Computer Software Intangible Asset 291 308 -5.5%
Customer Relationships 106 196 -45.9%
Long-term service agreements 12 13 -7.7%
Other identifiable intangible assets 611 205 +198.0%
Retail and wholesale contracts 74 150 -50.7%
Other Assets
Other Long Term Investments 5,091 4,512 +12.8%
Show Consolidated Entities breakouts
Parent · Related Party 4,001 4,670 -14.3%
Intangible Assets Net Excluding Goodwill 2,435 2,213 +10.0%
Current Liabilities
Short Term Borrowings 1,800
Accounts Receivable Securitization Program Amounts Borrowed 1,225 750 +63.3%
Show Debt Instrument breakouts
Accounts Receivable Securitization Program 1.1 750 -99.9%
Long Term Debt And Capital Lease Obligations Current 1,201 880 +36.5%
Forward Repurchase Obligation To Be Paid Current 632 703 -10.1%
Accounts Payable 1,644 1,510 +8.9%
Show Consolidated Entities breakouts
Parent · Nonrelated Party 1 8 -87.5%
Parent · Related Party 41 27 +51.9%
Derivative Instruments And Hedges Liabilities 4,049 3,351 +20.8%
Margin Deposit Liabilities 7 49 -85.7%
Accrual For Taxes Other Than Income Taxes Current 224 209 +7.2%
Interest Payable Current 188 193 -2.6%
Asset Retirement Obligation Current 181 142 +27.5%
Show Asset Retirement Obligation, by type of obligation [Axis] breakouts
Land Reclamation, Coal Ash and Other 181
Other Liabilities Current 663 645 +2.8%
Show Consolidated Entities breakouts
Parent 20 27 -25.9%
Total Current Liabilities 11,814 8,432 +40.1%
Show Consolidated Entities breakouts
Parent 65 71 -8.5%
Non-Current Liabilities
Derivative And Hedge Liabilities Noncurrent 1,729 1,367 +26.5%
Deferred Tax Liabilities 1,049 697 +50.5%
Asset Retirement Obligations Noncurrent 4,035 3,936 +2.5%
Show Asset Retirement Obligation, by type of obligation [Axis] breakouts
Land Reclamation, Coal Ash and Other 661
Nuclear Plant Decommissioning 3,374
Other Non-Current Liabilities 1,527 1,270 +20.2%
Show Consolidated Entities breakouts
Parent 33 10 +230.0%
Total Liabilities 36,440 32,187 +13.2%
Show Consolidated Entities breakouts
Parent 105 95 +10.5%
Long-Term Debt 17,043 16,298 +4.6%
Operating Lease Liabilities 92 98 -6.1%
Other Liabilities
Margin Deposit Financing With Affiliate 444 435 +2.1%
Long Term Debt And Capital Lease Obligations 15,842 15,418 +2.8%
Stockholders' Equity
Preferred Stock Value 2,476 2,476 0.0%
Common Stock 5 5 0.0%
Treasury Stock Common Value -6,925 -5,912 -17.1%
Additional Paid In Capital Common Stock 9,536 9,435 +1.1%
Retained Earnings -12 -454 +97.4%
Accumulated Other Comprehensive Income 17 20 -15.0%
Total Stockholders' Equity 5,097 5,570 -8.5%
Minority Interest 13 13 0.0%
Stockholders Equity Including Portion Attributable To Noncontrolling Interest 5,110 5,583 -8.5%
Show Equity Components breakouts
Accumulated Other Comprehensive Income 17 20 -15.0%
Additional Paid In Capital 9,536 9,435 +1.1%
Common Stock 5 5 0.0%
Noncontrolling Interest 13 13 0.0%
Parent 5,097 5,570 -8.5%
Preferred Stock 2,476 2,476 0.0%
Retained Earnings -12 -454 +97.4%
Treasury Stock Common -6,925 -5,912 -17.1%
Show Consolidated Entities breakouts
Parent 5,110 5,583 -8.5%
Total Liabilities & Equity 41,550 37,770 +10.0%
Show Consolidated Entities breakouts
Parent 5,215 5,678 -8.2%

Cash Flow Statement

Cash Flow Statement
Metric FY 2025 FY 2024 YoY
Operating Activities
Depreciation Amortization And Accretion Net 2,950 2,631 +12.1%
Deferred Income Taxes And Tax Credits 136 607 -77.6%
Unrealized Gain Loss On Commodity Related Derivatives 808 -1,155 +170.0%
Unrealized Gain Loss On Interest Rate Swap Derivatives 67 -53 +226.4%
Unrealized Gain Loss From Nuclear Decommissioning Trusts -138 -116 -19.0%
Increase Decrease In Asset Retirement Obligations -20 38 -152.6%
Accretion Expense 134 114 +17.5%
Tax Receivable Agreement Accretion Expense -2 5 -140.0%
Provision For Doubtful Accounts 201 183 +9.8%
Stock-Based Compensation 113 100 +13.0%
Gain On Involuntary Conversion -120
Other Non-Cash Items -47 -89 +47.2%
Change in Accounts Receivable -528 -242 -118.2%
Change in Inventory -3 -31 +90.3%
Change in Accounts Payable 16 19 -15.8%
Increase Decrease In Commodity And Derivative Assets And Liabilities -102 -175 +41.7%
Increase Decrease In Margin Deposits Net -769 842 -191.3%
Increase Decrease In Interest Payable Net -4 -18 +77.8%
Increase Decrease In Accrued Taxes Payable 27 -1 +2800.0%
Increase Decrease In Employee Related Liabilities -40 8 -600.0%
Payments For Settlement Of Asset Retirement Obligation -96 -88 -9.1%
Increase Decrease In Deferred Charges 7 -91 +107.7%
Increase Decrease In Other Operating Assets 88 -616 +114.3%
Increase Decrease In Other Operating Liabilities 220 -111 +298.2%
Net Cash from Operations 4,070 4,563 -10.8%
Show Consolidated Entities breakouts
Parent -44 -37 -18.9%
Deferred Income Taxes 136 607 -77.6%
Investing Activities
Capital Expenditures -2,752 -2,078 -32.4%
Payments To Acquire Businesses Net Of Cash Acquired (FY)
Show Business Acquisition breakouts
Lotus Acquisition -1,140
Proceeds From Decommissioning Fund 5,153 2,216 +132.5%
Payments To Invest In Decommissioning Fund -5,177 -2,239 -131.2%
Proceeds From Sale Of Intangible Assets 275 773 -64.4%
Payments To Acquire Intangible Assets -1,189 -1,226 +3.0%
Proceeds From Insurance Settlement Investing Activities -325 -3 -10733.3%
Proceeds From Sale Of Other Productive Assets 119 196 -39.3%
Other Investing Activities -10 -6 -66.7%
Net Cash from Investing -4,396 -5,276 +16.7%
Show Consolidated Entities breakouts
Parent 1,625 1,855 -12.4%
Financing Activities
Proceeds From Issuance Of Debt 2,506 3,817 -34.3%
Repayments Of Long Term Debt -2,584 -2,287 -13.0%
Proceeds From Repayments Of Accounts Receivable Financing 475 750 -36.7%
Proceeds From Lines Of Credit 530 50 +960.0%
Repayments Of Lines Of Credit -150 -50 -200.0%
Show Debt Instrument breakouts
BCOP Credit Facility · Oak Hill -106
Proceeds From Short Term Debt 2,507 1,802 +39.1%
Repayments Of Short Term Debt -1,087 -1,802 +39.7%
Payments Of Financing Costs -23 -76 +69.7%
Share Repurchases -1,028 -1,266 +18.8%
Show Consolidated Entities breakouts
Parent -1,028 -1,266 +18.8%
Payments Of Dividends Common Stock -306 -305 -0.3%
Show Consolidated Entities breakouts
Parent -306 -305 -0.3%
Payments Of Dividends Preferred Stock And Preference Stock -192 -173 -11.0%
Show Consolidated Entities breakouts
Parent -192 -173 -11.0%
Payments For Forward Repurchase Obligation -703
Proceeds From Payments For Other Financing Activities -19 -14 -35.7%
Show Consolidated Entities breakouts
Parent -10 39 -125.6%
Net Cash from Financing -74 -1,604 +95.4%
Show Consolidated Entities breakouts
Parent -1,536 -1,827 +15.9%
Supplemental
Interest Paid 1,165 987 +18.0%
Interest Costs Capitalized -125 -77 -62.3%
Interest Paid 1,040 910 +14.3%
Construction In Progress Expenditures Incurred But Not Yet Paid 108 258 -58.1%
Income Taxes Paid 97 55 +76.4%
Unpaid Capital Expenditures (FY)
Show Real Estate And Accumulated Depreciation Description Of Property breakouts
Martin Lake Incident · ERCOT 271
Other Cash Flow
Net Change in Cash -400 -2,317 +82.7%
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents 822 1,222 -32.7%
Show Consolidated Entities breakouts
Parent 67 22 +204.5%

Values in millions USD. Source: SEC EDGAR 10-K filing.

This table is rendered from the same JSON returned by /api/financials.

Get API Key