Ticker League

Vistra (VST) Free Cash Flow Bridge

Pinpoint what moved Vistra's free cash flow from TTM through Q1 2025 to TTM through Q1 2026 — operating cash flow shifts and capex changes, each driver sized in dollars.

FCF YoY

-60.92%

OCF YoY

-3.71%

Capex YoY

+55.61%

FCF Conversion Δ

-30.2 pp

Free cash flow bridge for Vistra (VST) — TTM through Q1 2026 vs TTM through Q1 2025

Δ Free cash flow: −$1.50B

FCF bridge breakdown for Vistra (VST) — TTM through Q1 2026 vs TTM through Q1 2025

  • Prior Free Cash Flow$2.47B
  • Operating Cash Flow−$180.00M
  • Capital Expenditure−$1.32B
  • Free Cash Flow$965.00M
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