FCF YoY
-54.43%
OCF YoY
-3.71%
Capex YoY
+48.89%
FCF Conversion Δ
-26.8 pp
Free cash flow bridge for Vistra (VST) — TTM through Q1 2026 vs TTM through Q1 2025
Δ Free cash flow: -$1.34B
FCF bridge breakdown for Vistra (VST) — TTM through Q1 2026 vs TTM through Q1 2025
| Driver | Contribution | % of Δ |
|---|---|---|
| Prior Free Cash Flow | $2.47B | — |
| Operating Cash Flow | -$180M | -13.4% |
| Capital Expenditure | -$1.16B | -86.6% |
| Free Cash Flow | $1.13B | — |
- Prior Free Cash Flow$2.47B
- Operating Cash Flow-$180M
- Capital Expenditure-$1.16B
- Free Cash Flow$1.13B
Identity check: drivers reconcile to ΔNI within $0.00 ✓
Want to see how cash flow is built up?Cash Flow Waterfall
Frequently asked questions
Data & methodology
Vistra (VST) Key Financials
Charts, filings, and peer comparison for every metric
Income Statement
Balance Sheet
Cash Flow
Forecast & Valuation
Operations
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation
Overview
Income Statement
Capital Return
- Buybacks3.11% TTM
- Dividend Profile0.55% yield
- Dividend Calculator
- Dividend Forecast
- Dividend Capture
- Stock Split History3 splits
How this company returns cash to shareholders — buybacks, dividends, and stock splits.