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
| Driver | Contribution | % of Δ |
|---|---|---|
| Prior Free Cash Flow | $2.47B | — |
| Operating Cash Flow | −$180.00M | -12.0% |
| Capital Expenditure | −$1.32B | -88.0% |
| Free Cash Flow | $965.00M | — |
- 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
Vistra (VST) Key Financials
Charts, filings, and peer comparison for every metric
Income Statement
Balance Sheet
Cash Flow
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation
Overview
Income Statement