• Live Feeds
    • Press Releases
    • Insider Trading
    • FDA Approvals
    • Analyst Ratings
    • Insider Trading
    • SEC filings
    • Market insights
  • Analyst Ratings
  • Alerts
  • Subscriptions
  • Settings
  • RSS Feeds
Quantisnow Logo
  • Live Feeds
    • Press Releases
    • Insider Trading
    • FDA Approvals
    • Analyst Ratings
    • Insider Trading
    • SEC filings
    • Market insights
  • Analyst Ratings
  • Alerts
  • Subscriptions
  • Settings
  • RSS Feeds
PublishGo to App
    Quantisnow Logo

    © 2026 quantisnow.com
    Democratizing insights since 2022

    Services
    Live news feedsRSS FeedsAlertsPublish with Us
    Company
    AboutQuantisnow PlusContactJobsAI superconnector for talent & startupsNEWLLM Arena
    Legal
    Terms of usePrivacy policyCookie policy

    Vistra Reports Second Quarter 2024 Results

    8/8/24 7:00:00 AM ET
    $VST
    Electric Utilities: Central
    Utilities
    Get the next $VST alert in real time by email

    Earnings Release Highlights

    • GAAP second quarter 2024 Net Income of $467 million and Cash Flow from Operations of $1,196 million.
    • Net Income from Ongoing Operations1 of $492 million and Ongoing Operations Adjusted EBITDA1 of $1,414 million.
    • Reaffirmed midpoint guidance for 2024 Ongoing Operations Adjusted EBITDA,1 excluding any potential contribution from the nuclear production tax credit, of $4,800 million.
    • Completed two long-term renewable power purchase agreements, one with Microsoft and another with Amazon.
    • Announced our intention to add up to 2,000 megawatts of dispatchable, natural gas-fueled electricity capacity across ERCOT; more than 200 MW of uprates added this quarter.
    • Announced the approval by the Nuclear Regulatory Commission of the request to extend Comanche Peak's operating licenses for an additional 20 years.

    IRVING, Texas, Aug. 8, 2024 /PRNewswire/ -- Vistra Corp. (NYSE:VST) today reported its second quarter 2024 financial results and other highlights.

    Vistra Corp. Logo (PRNewsfoto/Vistra Corp.)

    "The Vistra team continued to execute throughout the second quarter, and we are pleased to report strong results despite continued mild summer weather in Texas and lower wholesale prices across competitive markets. This stability showcases our team's ability to perform in a variety of market conditions," said Jim Burke, president and chief executive officer of Vistra. "Based on our performance year-to-date and the projections we see for the balance of the year, we're confident that we will achieve Ongoing Operations Adjusted EBITDA results toward the upper end of our guidance range for 2024. Additionally, given our strong hedge profile and the recent PJM capacity auction results, we are increasing the range of our midpoint opportunity for 2025 Ongoing Operations Adjusted EBITDA by $200 million to $5,200 million to $5,700 million. We believe the strength of our business model, through the combination of a best-in-class retail business with a large, diversified generation fleet, enables durable results for years to come."

    Burke continued, "While the team continues to deliver consistent operating and financial results, we also remain focused on executing our long-term growth initiatives. We've started construction on two new solar facilities, a 200 MW site backed by Amazon in Texas and a 405 MW site backed by Microsoft in Illinois. In addition, assuming successful implementation of market reforms, proper market signals, and other factors, we are planning to develop up to 2,000 MW of gas-fueled electric capacity in our home state to enhance grid reliability for customers."

    Burke concluded, "We see the financial strength of our business, and by extension, our ability to deliver shareholder returns, growing over time – even with the elevated forward price volatility the market has seen in recent months. With critical summer months ahead, our team remains focused on safe operations and delivering reliable, affordable, and sustainable power to our customers."

    Summary of Financial Results for the Three and Six Months Ended June 30, 2024 and 2023

    (Unaudited) (Millions of Dollars)





    Three Months Ended June 30,



    Six Months Ended June 30,



    2024



    2023



    2024



    2023

    Net income

    $                 467



    $                 476



    $                 485



    $              1,174

    Ongoing operations net income

    $                 492



    $                 409



    $                 531



    $              1,134

    Ongoing operations Adjusted EBITDA

    $              1,414



    $              1,008



    $              2,227



    $              1,562

















    Adjusted EBITDA by Segment















    Retail

    $                 789



    $                 498



    $                 761



    $                 469

    Texas

    $                 236



    $                 207



    $                 647



    $                 590

    East

    $                 322



    $                 211



    $                 524



    $                 212

    West

    $                   60



    $                   63



    $                 118



    $                 109

    Sunset

    $                   29



    $                   40



    $                 213



    $                 203

    Corporate and Other

    $                 (22)



    $                 (11)



    $                 (36)



    $                 (21)

    Asset Closure

    $                 (26)



    $                   59



    $                 (49)



    $                   18

    For the quarter ended June 30, 2024, Vistra reported Net Income of $467 million, Net Income from Ongoing Operations1 of $492 million, and Ongoing Operations Adjusted EBITDA1 of $1,414 million. Net Income for the second quarter 2024 decreased $9 million from the second quarter 2023, driven primarily by higher depreciation and interest expense partially offset by operating income generated from the acquisition of Energy Harbor. Ongoing Operations Adjusted EBITDA for the second quarter 2024 increased by $406 million compared to the second quarter 2023 driven primarily by the inclusion of results from the acquisition of Energy Harbor, favorable commercial optimization of the fleet, and strong retail margins and customer count performance in Texas.

    Guidance



     

    ($ in millions)

    2024 Vistra

     Guidance Ranges

    Ongoing Operations Adjusted EBITDA

    $4,550 - $5,050

    Ongoing Operations Adjusted FCFbG

    $2,200 - $2,700

    As of Aug. 5, 2024, Vistra has hedged approximately 94% of its expected generation volumes for the balance of 2024, approximately 86% for 2025, and approximately 55% for 2026. Vistra's comprehensive hedging program, as well as recent forward price curves, support the company's 2024 guidance range, although we see results trending toward the upper end of the range. Our comprehensive hedging program, as well as the recent PJM Auction results for the 2025/2026 planning year, support our increase in the potential Ongoing Operations Adjusted EBITDA midpoint opportunity for 2025. Vistra now  estimates a potential midpoint opportunity for Ongoing Operations Adjusted EBITDA for 2025 to be in the range of $5,200 million to $5,700 million. We are reiterating our estimate for the potential midpoint opportunity for Ongoing Operations Adjusted EBITDA for 2026 to be more than $6,000 million. Both our Ongoing Operations Adjusted EBITDA guidance for 2024, as well as our Ongoing Operations Adjusted EBITDA midpoint opportunities for 2025 and 2026, exclude any potential contribution from the nuclear production tax credit. However, we believe the nuclear production tax credit will provide downside Ongoing Operations Adjusted EBITDA support. See footnote 2 for a discussion on Non-GAAP reconciliations.

    Share Repurchase Program

    As of Aug. 5, 2024:

    • Vistra executed ~$4.25 billion in share repurchases since November 2021.
    • Vistra had ~344 million shares outstanding, representing a ~29% reduction of the amount of the shares outstanding on Nov. 2, 2021.

    Vistra expects to spend at least $2.25 billion on share repurchases throughout 2024 and 2025.

    Clean Energy Investments

    Vistra is focused on reliability, affordability, and sustainability in the markets in which we operate. Vistra continues to grow its fleet of zero-carbon resources, advancing these interests through cost-effective, strategic investments in solar and battery storage developments and through the acquisition of Energy Harbor's nuclear fleet.

    On March 1, 2024, Vistra closed on the acquisition of Energy Harbor, which added more than 4,000 MW of nuclear generation to its portfolio along with approximately 1 million additional retail customers.

    On July 30, 2024, Vistra announced the Nuclear Regulatory Commission approved its request to extend Comanche Peak's operating licenses through 2050 for Unit 1 and 2053 for Unit 2, an additional 20 years beyond the original licenses. Additionally, Perry Nuclear Power Plant's application for a 20-year license renewal through 2046 is under review with the NRC and advancing as expected. 

    The Inflation Reduction Act is anticipated to provide opportunities to realize material benefits to Vistra with respect to its renewables and energy storage projects, as well as provide strong price support via the nuclear production tax credit for its nuclear facilities, including those acquired through the Energy Harbor acquisition.

    Today, Vistra announced two new power purchase agreements, together totaling over 600 MW, with two of the world's leading tech companies - one for 200 MW with Amazon in Texas and one for 405 MW with Microsoft in Illinois.

    Liquidity

    As of June 30, 2024, Vistra had total available liquidity of approximately $3,853 million, including cash and cash equivalents of $1,624 million, $959 million of availability under its corporate revolving credit facility, and $1,270 million of availability under its commodity-linked revolving credit facility. Available capacity under the commodity-linked revolving credit facility reflects the borrowing base as of June 30, 2024. Available liquidity excludes $305 million of commitments under the commodity-linked revolving credit facility that were not available to be drawn as of June 30, 2024.

    Earnings Webcast

    Vistra will host a webcast today, Aug. 8, 2024, beginning at 10 a.m. ET (9 a.m. CT) to discuss these results and related matters. The live webcast and the accompanying slides that will be discussed on the call can be accessed via Vistra's website at www.vistracorp.com under "Investor Relations" and then "Events & Presentations." Participants can also listen by phone by registering here prior to the start time of the call to receive a conference call dial-in number. A replay of the webcast will be available on Vistra's website for one year following the live event.

    About Vistra

    Vistra (NYSE:VST) is a leading, Fortune 500 integrated retail electricity and power generation company that provides essential resources to customers, businesses, and communities from California to Maine. Based in Irving, Texas, Vistra is a leader in the energy transformation with an unyielding focus on reliability, affordability, and sustainability. The company safely operates a reliable, efficient, power generation fleet of natural gas, nuclear, coal, solar, and battery energy storage facilities while taking an innovative, customer-centric approach to its retail business. Learn more at https://www.vistracorp.com. 

    1 Ongoing Operations excludes the Asset Closure segment. Net Income (Loss) from Ongoing Operations, Ongoing Operations Adjusted EBITDA, and Ongoing Operations Adjusted Free Cash Flow before Growth are non-GAAP financial measures. Any reference to "Ongoing Operations Adjusted FCFbG" is a reference to Ongoing Operations Adjusted Free Cash Flow before Growth. See the "Non-GAAP Reconciliation" tables for further detail. Total segment information may not tie due to rounding.

    2 Midpoint opportunities are not intended to be guidance and represent only our estimate of potential opportunities for Ongoing Operations Adjusted EBITDA in 2025 and 2026 based on market curves as of Aug. 5, 2024. Actual results could vary and are subject to a number of risks, uncertainties and factors, including power price market movements and our hedging strategy. We have not provided a quantitative reconciliation of Ongoing Operations Adjusted EBITDA opportunities for 2025 and 2026 to GAAP net income (loss) because we cannot, without unreasonable effort, calculate certain reconciling items with confidence due to the variability, complexity, and limited visibility of the adjusting items that would be excluded from Ongoing Operations Adjusted EBITDA in such out year periods. Midpoint opportunities exclude any potential benefit from nuclear production tax credit.

    About Non-GAAP Financial Measures and Items Affecting Comparability

    "Adjusted EBITDA" (EBITDA as adjusted for unrealized gains or losses from hedging activities, tax receivable agreement impacts, reorganization items, and certain other items described from time to time in Vistra's earnings releases), "Adjusted Free Cash Flow before Growth" (or "Adjusted FCFbG") (cash from operating activities excluding changes in margin deposits and working capital and adjusted for capital expenditures (including capital expenditures for growth investments), other net investment activities, and other items described from time to time in Vistra's earnings releases), "Ongoing Operations Adjusted EBITDA" (adjusted EBITDA less adjusted EBITDA from Asset Closure segment), "Net Income (Loss) from Ongoing Operations" (net income less net income from Asset Closure segment), and "Ongoing Operations Adjusted Free Cash Flow before Growth" or "Ongoing Operations Adjusted FCFbG" (adjusted free cash flow before growth less cash flow from operating activities from Asset Closure segment before growth) are "non-GAAP financial measures." A non-GAAP financial measure is a numerical measure of financial performance that excludes or includes amounts so as to be different than the most directly comparable measure calculated and presented in accordance with GAAP in Vistra's consolidated statements of operations, comprehensive income, changes in stockholders' equity and cash flows. Non-GAAP financial measures should not be considered in isolation or as a substitute for the most directly comparable GAAP measures. Vistra's non-GAAP financial measures may be different from non-GAAP financial measures used by other companies.

    Vistra uses Adjusted EBITDA as a measure of performance and believes that analysis of its business by external users is enhanced by visibility to both Net Income prepared in accordance with GAAP and Adjusted EBITDA. Vistra uses Adjusted Free Cash Flow before Growth as a measure of liquidity, and believes that analysis of capital available to allocate for debt service, growth, and return of capital to stockholders is supported by disclosure of both cash provided by (used in) operating activities prepared in accordance with GAAP as well as Adjusted Free Cash Flow before Growth. Vistra uses Ongoing Operations Adjusted EBITDA as a measure of performance and Ongoing Operations Adjusted Free Cash Flow before Growth as a measure of liquidity, and Vistra's management and board of directors have found it informative to view the Asset Closure segment as separate and distinct from Vistra's ongoing operations. Vistra uses Net Income (Loss) from Ongoing Operations as a non-GAAP measure that is most comparable to the GAAP measure Net Income in order to illustrate the company's Net Income excluding the effects of the Asset Closure segment, as well as a measure to compare to Ongoing Operations Adjusted EBITDA. The schedules attached to this earnings release reconcile the non-GAAP financial measures to the most directly comparable financial measures calculated and presented in accordance with U.S. GAAP.

    Cautionary Note Regarding Forward-Looking Statements

    The information presented herein includes forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These forward-looking statements, which are based on current expectations, estimates and projections about the industry and markets in which Vistra Corp. ("Vistra") operates and beliefs of and assumptions made by Vistra's management, involve risks and uncertainties, which are difficult to predict and are not guarantees of future performance, that could significantly affect the financial results of Vistra. All statements, other than statements of historical facts, that are presented herein, or in response to questions or otherwise, that address activities, events or developments that may occur in the future, including such matters as activities related to our financial or operational projections, financial condition and cash flows, projected synergy, value lever and net debt targets, capital allocation, capital expenditures, liquidity, projected Adjusted EBITDA to free cash flow conversion rate, dividend policy, business strategy, competitive strengths, goals, future acquisitions or dispositions, development or operation of power generation assets, market and industry developments and the growth of our businesses and operations (often, but not always, through the use of words or phrases, or the negative variations of those words or other comparable words of a future or forward-looking nature, including, but not limited to: "intends," "plans," "will likely," "unlikely," "believe," "confident", "expect," "seek," "anticipate," "estimate," "continue," "will," "shall," "should," "could," "may," "might," "predict," "project," "forecast," "target," "potential," "goal," "objective," "guidance" and "outlook"), are forward-looking statements. Readers are cautioned not to place undue reliance on forward-looking statements. Although Vistra believes that in making any such forward-looking statement, Vistra's expectations are based on reasonable assumptions, any such forward-looking statement involves uncertainties and risks that could cause results to differ materially from those projected in or implied by any such forward-looking statement, including, but not limited to: (i) adverse changes in general economic or market conditions (including changes in interest rates) or changes in political conditions or federal or state laws and regulations; (ii) the ability of Vistra to execute upon its contemplated strategic, capital allocation, performance, and cost-saving initiatives and to successfully integrate acquired businesses, including Energy Harbor; (iii) actions by credit ratings agencies; (iv) the severity, magnitude and duration of extreme weather events, contingencies and uncertainties relating thereto, most of which are difficult to predict and many of which are beyond our control, and the resulting effects on our results of operations, financial condition and cash flows; and (v) those additional risks and factors discussed in reports filed with the Securities and Exchange Commission by Vistra from time to time, including the uncertainties and risks discussed in the sections entitled "Risk Factors" and "Forward-Looking Statements" in Vistra's annual report on Form 10-K for the year ended December 31, 2023 and subsequently filed quarterly reports on Form 10-Q.

    Any forward-looking statement speaks only at the date on which it is made, and except as may be required by law, Vistra will not undertake any obligation to update any forward-looking statement to reflect events or circumstances after the date on which it is made or to reflect the occurrence of unanticipated events. New factors emerge from time to time, and it is not possible to predict all of them; nor can Vistra assess the impact of each such factor or the extent to which any factor, or combination of factors, may cause results to differ materially from those contained in any forward-looking statement.

    VISTRA CORP.

    CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

    (Unaudited) (Millions of Dollars)





    Three Months Ended June 30,



    Six Months Ended June 30,



    2024



    2023



    2024



    2023

    Operating revenues

    $              3,845



    $              3,189



    $              6,899



    $              7,614

    Fuel, purchased power costs and delivery fees

    (1,597)



    (1,475)



    (3,313)



    (3,645)

    Operating costs

    (628)



    (445)



    (1,126)



    (866)

    Depreciation and amortization

    (437)



    (369)



    (840)



    (735)

    Selling, general and administrative expenses

    (375)



    (309)



    (726)



    (597)

    Impairment of long-lived assets

    —



    —



    —



    (49)

    Operating income

    808



    591



    894



    1,722

    Other income

    62



    124



    153



    144

    Other deductions

    (3)



    (2)



    (7)



    (5)

    Interest expense and related charges

    (241)



    (100)



    (411)



    (307)

    Impacts of Tax Receivable Agreement

    —



    (14)



    (5)



    (79)

    Net income before income taxes

    626



    599



    624



    1,475

    Income tax expense

    (159)



    (123)



    (139)



    (301)

    Net income

    $                 467



    $                 476



    $                 485



    $              1,174

    Net (income) loss attributable to noncontrolling interest

    (102)



    —



    (155)



    1

    Net income attributable to Vistra

    $                 365



    $                 476



    $                 330



    $              1,175

    Cumulative dividends attributable to preferred stock

    (47)



    (37)



    (96)



    (75)

    Net income attributable to Vistra common stock

    $                 318



    $                 439



    $                 234



    $              1,100

     

    VISTRA CORP.

    CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

    (Unaudited) (Millions of Dollars)





    Six Months Ended June 30,



    2024



    2023

    Cash flows — operating activities:







    Net income

    $                 485



    $              1,174

    Adjustments to reconcile net income to cash provided by operating activities:







    Depreciation and amortization

    1,177



    941

    Deferred income tax expense, net

    115



    290

    Gain on sale of land

    —



    (94)

    Impairment of long-lived assets

    —



    49

    Unrealized net (gain) loss from mark-to-market valuations of commodities

    130



    (1,139)

    Unrealized net gain from mark-to-market valuations of interest rate swaps

    (58)



    (22)

    Unrealized net gain from nuclear decommissioning trusts

    (55)



    —

    Asset retirement obligation accretion expense

    52



    17

    Impacts of Tax Receivable Agreement

    5



    79

    Gain on TRA repurchase and tender offers

    (10)



    —

    Bad debt expense

    72



    69

    Stock-based compensation

    53



    43

    Other, net

    (23)



    24

    Changes in operating assets and liabilities:







    Margin deposits, net

    433



    2,014

    Accrued interest

    4



    (4)

    Accrued taxes

    (58)



    (52)

    Accrued employee incentive

    (140)



    (57)

    Other operating assets and liabilities

    (674)



    (320)

    Cash provided by operating activities

    1,508



    3,012

    Cash flows — investing activities:







    Capital expenditures, including nuclear fuel purchases and LTSA prepayments

    (963)



    (926)

    Energy Harbor acquisition (net of cash acquired)

    (3,065)



    —

    Proceeds from sales of nuclear decommissioning trust fund securities

    777



    251

    Investments in nuclear decommissioning trust fund securities

    (788)



    (262)

    Proceeds from sales of environmental allowances

    65



    47

    Purchases of environmental allowances

    (359)



    (190)

    Proceeds from sale of property, plant and equipment, including nuclear fuel

    129



    110

    Other, net

    7



    3

    Cash used in investing activities

    (4,197)



    (967)

    Cash flows — financing activities:







    Issuances of long-term debt

    2,200



    —

    Repayments/repurchases of debt

    (1,106)



    (14)

    Net borrowings (repayments) under accounts receivable financing

    750



    (425)

    Borrowings under Revolving Credit Facility

    —



    100

    Repayments under Revolving Credit Facility

    —



    (350)

    Borrowings under Commodity-Linked Facility

    500



    —

    Repayments under Commodity-Linked Facility

    (500)



    (400)

    Debt issuance costs

    (32)



    (6)

    Stock repurchases

    (622)



    (552)

    Dividends paid to common stockholders

    (150)



    (153)

    Dividends paid to preferred stockholders

    (75)



    (75)

    Dividends paid to noncontrolling interest in subsidiary

    (15)



    —

    TRA Repurchase and tender offer — return of capital

    (122)



    —

    Other, net

    (17)



    3

    Cash provided by (used in) financing activities

    811



    (1,872)

    Net change in cash, cash equivalents and restricted cash

    (1,878)



    173

    Cash, cash equivalents and restricted cash — beginning balance

    3,539



    525

    Cash, cash equivalents and restricted cash — ending balance

    $              1,661



    $                 698

     

    VISTRA CORP.

    NON-GAAP RECONCILIATIONS - ADJUSTED EBITDA

    FOR THE THREE MONTHS ENDED JUNE 30, 2024

    (Unaudited) (Millions of Dollars)





    Retail



    Texas



    East



    West



    Sunset



    Eliminations /

    Corp and

    Other



    Ongoing

    Operations

    Consolidated



    Asset

    Closure



    Vistra Corp.

    Consolidated

    Net income (loss)

    $     897



    $    (591)



    $     410



    $     113



    $     126



    $         (463)



    $          492



    $     (25)



    $          467

    Income tax expense

    —



    —



    —



    —



    —



    159



    159



    —



    159

    Interest expense and related charges (a)

    16



    (12)



    —



    —



    (1)



    237



    240



    1



    241

    Depreciation and amortization (b)

    31



    159



    287



    21



    18



    18



    534



    —



    534

    EBITDA before Adjustments

    944



    (444)



    697



    134



    143



    (49)



    1,425



    (24)



    1,401

    Unrealized net (gain) loss resulting from hedging transactions

    (162)



    669



    (359)



    (77)



    (114)



    —



    (43)



    (2)



    (45)

    Fresh start/purchase accounting impacts

    —



    —



    (4)



    —



    1



    —



    (3)



    —



    (3)

    Non-cash compensation expenses

    —



    —



    —



    —



    —



    32



    32



    —



    32

    Transition and merger expenses

    1



    —



    —



    —



    —



    24



    25



    —



    25

    Decommissioning-related activities (c)

    —



    5



    (17)



    —



    2



    —



    (10)



    —



    (10)

    ERP system implementation expenses

    4



    3



    2



    —



    1



    —



    10



    1



    11

    Other, net

    2



    3



    3



    3



    (4)



    (29)



    (22)



    (1)



    (23)

    Adjusted EBITDA

    $     789



    $      236



    $     322



    $       60



    $       29



    $           (22)



    $       1,414



    $     (26)



    $       1,388























    (a)

    Includes $11 million of unrealized mark-to-market net gains on interest rate swaps.

    (b)

    Includes nuclear fuel amortization of $26 million and $71 million, respectively, in the Texas and East segments.

    (c)

    Represents net of all NDT income (loss) of the PJM nuclear facilities, ARO accretion expense for operating assets and ARO remeasurement impacts for operating assets.

     

    VISTRA CORP.

    NON-GAAP RECONCILIATIONS - ADJUSTED EBITDA

    FOR THE SIX MONTHS ENDED JUNE 30, 2024

    (Unaudited) (Millions of Dollars)





    Retail



    Texas



    East



    West



    Sunset



    Eliminations /

    Corp and

    Other



    Ongoing

    Operations

    Consolidated



    Asset

    Closure



    Vistra Corp.

    Consolidated

    Net income (loss)

    $  1,458



    $   (922)



    $     225



    $     277



    $     133



    $         (640)



    $          531



    $     (46)



    $          485

    Income tax expense

    —



    —



    —



    —



    —



    139



    139



    —



    139

    Interest expense and related charges (a)

    22



    (22)



    1



    —



    (1)



    409



    409



    2



    411

    Depreciation and amortization (b)

    54



    317



    502



    42



    38



    33



    986



    —



    986

    EBITDA before Adjustments

    1,534



    (627)



    728



    319



    170



    (59)



    2,065



    (44)



    2,021

    Unrealized net (gain) loss resulting from hedging transactions

    (786)



    1,253



    (165)



    (207)



    41



    —



    136



    (6)



    130

    Purchase accounting impacts

    (1)



    —



    (6)



    —



    2



    (14)



    (19)



    —



    (19)

    Impacts of Tax Receivable Agreement (c)

    —



    —



    —



    —



    —



    (5)



    (5)



    —



    (5)

    Non-cash compensation expenses

    —



    —



    —



    —



    —



    53



    53



    —



    53

    Transition and merger expenses

    2



    —



    6



    —



    —



    52



    60



    —



    60

    Decommissioning-related activities (d)

    —



    10



    (43)



    1



    4



    —



    (28)



    —



    (28)

    ERP system implementation expenses

    6



    5



    3



    1



    2



    —



    17



    1



    18

    Other, net

    6



    6



    1



    4



    (6)



    (63)



    (52)



    —



    (52)

    Adjusted EBITDA

    $     761



    $     647



    $     524



    $     118



    $     213



    $           (36)



    $       2,227



    $     (49)



    $       2,178























    (a)

    Includes $58 million of unrealized mark-to-market net gains on interest rate swaps.

    (b)

    Includes nuclear fuel amortization of $52 million and $94 million, respectively, in Texas and East segments.

    (c)

    Includes $10 million gain recognized on the repurchase of TRA Rights in the six months ended June 30, 2024.

    (d)

    Represents net of all NDT income (loss) of the PJM nuclear facilities, ARO accretion expense for operating assets and ARO remeasurement impacts for operating assets.

     

    VISTRA CORP.

    NON-GAAP RECONCILIATIONS - ADJUSTED EBITDA

    FOR THE THREE MONTHS ENDED JUNE 30, 2023

    (Unaudited) (Millions of Dollars)





    Retail



    Texas



    East



    West



    Sunset



    Eliminations /

    Corp and

    Other



    Ongoing

    Operations

    Consolidated



    Asset

    Closure



    Vistra Corp.

    Consolidated

    Net income (loss)

    $     812



    $   (626)



    $     275



    $     164



    $       62



    $         (278)



    $          409



    $       67



    $          476

    Income tax expense

    —



    —



    1



    —



    —



    122



    123



    —



    123

    Interest expense and related charges (a)

    10



    (6)



    —



    (4)



    1



    97



    98



    2



    100

    Depreciation and amortization (b)

    22



    148



    167



    19



    15



    17



    388



    —



    388

    EBITDA before Adjustments

    844



    (484)



    443



    179



    78



    (42)



    1,018



    69



    1,087

    Unrealized net (gain) loss resulting from hedging transactions

    (347)



    693



    (226)



    (117)



    (49)



    —



    (46)



    (8)



    (54)

    Generation plant retirement expenses

    —



    —



    —



    —



    3



    —



    3



    (2)



    1

    Fresh start / purchase accounting impacts

    1



    —



    1



    —



    1



    —



    3



    —



    3

    Impacts of Tax Receivable Agreement

    —



    —



    —



    —



    —



    14



    14



    —



    14

    Non-cash compensation expenses

    —



    —



    —



    —



    —



    21



    21



    —



    21

    Transition and merger expenses

    —



    —



    —



    —



    —



    15



    15



    —



    15

    PJM capacity performance default (c)

    —



    —



    (9)



    —



    (3)



    —



    (12)



    —



    (12)

    Winter Storm Uri impacts (d)

    (5)



    —



    —



    —



    —



    —



    (5)



    —



    (5)

    Other, net

    5



    (2)



    2



    1



    10



    (19)



    (3)



    —



    (3)

    Adjusted EBITDA

    $     498



    $     207



    $     211



    $       63



    $       40



    $           (11)



    $       1,008



    $       59



    $       1,067























    (a)

    Includes $63 million of unrealized mark-to-market net gains on interest rate swaps.

    (b)

    Includes nuclear fuel amortization of $19 million in Texas segment.

    (c)

    Represents change in estimate of anticipated market participant defaults on PJM capacity performance penalties due to extreme magnitude of penalties associated with Winter Storm Elliott.

    (d)

    Includes the application of bill credits to large commercial and industrial customers that curtailed their usage during Winter Storm Uri.

     

    VISTRA CORP.

    NON-GAAP RECONCILIATIONS - ADJUSTED EBITDA

    FOR THE SIX MONTHS ENDED JUNE 30, 2023

    (Unaudited) (Millions of Dollars)





    Retail



    Texas



    East



    West



    Sunset



    Eliminations /

    Corp and

    Other



    Ongoing

    Operations

    Consolidated



    Asset

    Closure



    Vistra Corp.

    Consolidated

    Net income (loss)

    $     217



    $     (42)



    $  1,020



    $     216



    $     486



    $         (763)



    $       1,134



    $       40



    $       1,174

    Income tax expense

    —



    —



    1



    —



    —



    300



    301



    —



    301

    Interest expense and related charges (a)

    17



    (10)



    —



    (8)



    2



    303



    304



    3



    307

    Depreciation and amortization (b)

    51



    301



    328



    34



    29



    34



    777



    —



    777

    EBITDA before Adjustments

    285



    249



    1,349



    242



    517



    (126)



    2,516



    43



    2,559

    Unrealized net (gain) loss resulting from hedging transactions

    212



    346



    (1,149)



    (135)



    (388)



    —



    (1,114)



    (25)



    (1,139)

    Generation plant retirement expenses

    —



    —



    —



    —



    3



    —



    3



    (2)



    1

    Fresh start/purchase accounting impacts

    1



    (1)



    3



    —



    1



    —



    4



    —



    4

    Impacts of Tax Receivable Agreement

    —



    —



    —



    —



    —



    79



    79



    —



    79

    Non-cash compensation expenses

    —



    —



    —



    —



    —



    43



    43



    —



    43

    Transition and merger expenses

    (2)



    1



    —



    —



    1



    17



    17



    —



    17

    Impairment of long-lived assets

    —



    —



    —



    —



    49



    —



    49



    —



    49

    PJM capacity performance default impacts (c)

    —



    —



    6



    —



    2



    —



    8



    —



    8

    Winter Storm Uri impacts (d)

    (39)



    1



    —



    —



    —



    —



    (38)



    —



    (38)

    Other, net

    12



    (6)



    3



    2



    18



    (34)



    (5)



    2



    (3)

    Adjusted EBITDA

    $     469



    $     590



    $     212



    $     109



    $     203



    $           (21)



    $       1,562



    $       18



    $       1,580























    (a)

    Includes $22 million of unrealized mark-to-market net losses on interest rate swaps.

    (b)

    Includes nuclear fuel amortization of $42 million in Texas segment.

    (c)

    Represents estimate of anticipated market participant defaults or settlements on initial PJM capacity performance penalties due to extreme magnitude of penalties associated with Winter Storm Elliott.

    (d)

    Adjusted EBITDA impacts of Winter Storm Uri reflects the application of bill credits to large commercial and industrial customers that curtailed their usage during Winter Storm Uri and a reduction in the allocation of ERCOT default uplift charges which were expected to be paid over several decades under protocols existing at the time of the storm.

     

    VISTRA CORP. - NON-GAAP RECONCILIATIONS 2024 GUIDANCE1

    (Unaudited) (Millions of Dollars)





    Ongoing

    Operations



    Asset

    Closure



    Vistra Corp.

    Consolidated



    Low



    High



    Low



    High



    Low



    High

    Net income (loss)

    $  2,030



    $ 2,430



    $    (90)



    $    (90)



    $  1,940



    $  2,340

    Income tax expense

    550



    650



    —



    —



    550



    650

    Interest expense and related charges (a)

    980



    980



    —



    —



    980



    980

    Depreciation and amortization (b)

    2,130



    2,130



    —



    —



    2,130



    2,130

    EBITDA before Adjustments

    $  5,690



    $ 6,190



    $    (90)



    $    (90)



    $  5,600



    $  6,100

    Unrealized net (gain) loss resulting from hedging transactions

    (1,151)



    (1,151)



    (9)



    (9)



    (1,160)



    (1,160)

    Impacts of Tax Receivable Agreement

    (4)



    (4)



    —



    —



    (4)



    (4)

    Non-cash compensation expenses

    69



    69



    —



    —



    69



    69

    Transition and merger expenses

    8



    8



    —



    —



    8



    8

    Interest income

    (61)



    (61)



    —



    —



    (61)



    (61)

    Other, net

    (1)



    (1)



    4



    4



    3



    3

    Adjusted EBITDA guidance

    $  4,550



    $ 5,050



    $    (95)



    $    (95)



    $  4,455



    $  4,955





















    1 Regulation G Table 2024 Guidance prepared as of May 8, 2024, based on market curves as of May 3, 2024. Guidance excludes any potential benefit from the nuclear production tax credit.

    (a)      Includes unrealized (gain) / loss on interest rate swaps of $50 million.

    (b)      Includes nuclear fuel amortization of $340 million.

     

    VISTRA CORP. - NON-GAAP RECONCILIATIONS 2024 GUIDANCE1

    (Unaudited) (Millions of Dollars)





    Ongoing

    Operations



    Asset

    Closure



    Vistra Corp.

    Consolidated



    Low



    High



    Low



    High



    Low



    High

    Cash provided by operating activities

    $  4,185



    $ 4,685



    $  (202)



    $  (202)



    $  3,983



    $  4,483

    Capital expenditures including nuclear fuel purchases and LTSA prepayments

    (1,172)



    (1,172)



    —



    —



    (1,172)



    (1,172)

    Solar and storage development expenditures (a)

    (682)



    (682)



    —



    —



    (682)



    (682)

    Acquisitions

    (3,192)



    (3,192)



    —



    —



    (3,192)



    (3,192)

    Other growth expenditures (a)

    (233)



    (233)



    —



    —



    (233)



    (233)

    (Purchase)/sale of environmental allowances

    (291)



    (291)



    —



    —



    (291)



    (291)

    Other net investing activities

    11



    11



    —



    —



    11



    11

    Free cash flow

    $ (1,374)



    $  (874)



    $  (202)



    $  (202)



    $ (1,576)



    $  (1,076)

    Working capital and margin deposits

    (439)



    (439)



    —



    —



    (439)



    (439)

    Solar and storage development expenditures (a)

    682



    682



    —



    —



    682



    682

    Acquisitions

    3,192



    3,192



    —



    —



    3,192



    3,192

    Other growth expenditures (a)

    233



    233



    —



    —



    233



    233

    Accrued environmental allowances

    (459)



    (459)



    —



    —



    (459)



    (459)

    Purchase/(sale) of environmental allowances

    291



    291



    —



    —



    291



    291

    Transition and merger expenses

    24



    24



    2



    2



    26



    26

    ERP implementation expenditures

    50



    50



    —



    —



    50



    50

    Adjusted free cash flow before growth guidance

    $  2,200



    $ 2,700



    $  (200)



    $  (200)



    $  2,000



    $  2,500













    1 Regulation G Table 2024 Guidance prepared as of May 8, 2024, based on market curves as of May 3, 2024. Guidance excludes any potential benefit from the nuclear production tax credit.

    (a)     Updated as of Aug. 8, 2024

     

    Cision View original content to download multimedia:https://www.prnewswire.com/news-releases/vistra-reports-second-quarter-2024-results-302217573.html

    SOURCE Vistra Corp

    Get the next $VST alert in real time by email

    Crush Q1 2026 with the Best AI Superconnector

    Stay ahead of the competition with Standout.work - your AI-powered talent-to-startup matching platform.

    AI-Powered Inbox
    Context-aware email replies
    Strategic Decision Support
    Get Started with Standout.work

    Recent Analyst Ratings for
    $VST

    DatePrice TargetRatingAnalyst
    2/6/2026$205.00Neutral → Buy
    Goldman
    11/25/2025$217.00Overweight
    KeyBanc Capital Markets
    10/28/2025$238.00Overweight
    Wells Fargo
    10/16/2025$250.00Buy
    TD Cowen
    9/23/2025$230.00Buy → Hold
    Jefferies
    9/22/2025$256.00Sector Outperform
    Scotiabank
    9/17/2025$250.00Neutral → Buy
    Daiwa Securities
    8/20/2025$295.00Buy
    Melius
    More analyst ratings

    $VST
    Analyst Ratings

    Analyst ratings in real time. Analyst ratings have a very high impact on the underlying stock. See them live in this feed.

    View All

    Vistra Corp. upgraded by Goldman with a new price target

    Goldman upgraded Vistra Corp. from Neutral to Buy and set a new price target of $205.00

    2/6/26 8:06:09 AM ET
    $VST
    Electric Utilities: Central
    Utilities

    KeyBanc Capital Markets initiated coverage on Vistra Corp. with a new price target

    KeyBanc Capital Markets initiated coverage of Vistra Corp. with a rating of Overweight and set a new price target of $217.00

    11/25/25 8:46:11 AM ET
    $VST
    Electric Utilities: Central
    Utilities

    Wells Fargo initiated coverage on Vistra Corp. with a new price target

    Wells Fargo initiated coverage of Vistra Corp. with a rating of Overweight and set a new price target of $238.00

    10/28/25 8:30:10 AM ET
    $VST
    Electric Utilities: Central
    Utilities

    $VST
    SEC Filings

    View All

    Vistra Corp. filed SEC Form 8-K: Entry into a Material Definitive Agreement

    8-K - Vistra Corp. (0001692819) (Filer)

    1/27/26 5:06:42 PM ET
    $VST
    Electric Utilities: Central
    Utilities

    SEC Form 8-K filed by Vistra Corp.

    8-K - Vistra Corp. (0001692819) (Filer)

    1/9/26 11:47:27 AM ET
    $VST
    Electric Utilities: Central
    Utilities

    Vistra Corp. filed SEC Form 8-K: Entry into a Material Definitive Agreement, Unregistered Sales of Equity Securities, Regulation FD Disclosure

    8-K - Vistra Corp. (0001692819) (Filer)

    1/5/26 4:42:58 PM ET
    $VST
    Electric Utilities: Central
    Utilities

    $VST
    Press Releases

    Fastest customizable press release news feed in the world

    View All

    Vistra to Report Fourth Quarter and Full Year 2025 Results on Feb. 26

    IRVING, Texas, Jan. 23, 2026 /PRNewswire/ -- Vistra (NYSE:VST) plans to report its fourth quarter and full year 2025 financial and operating results on Thursday, Feb. 26, 2026, during a live conference call and webcast beginning at 10 a.m. ET (9 a.m. CT). The live webcast can be accessed via Vistra's website at www.vistracorp.com under "Investor Relations" and then "Events & Presentations." Participants can also listen by phone by registering here prior to the start time of the call to receive a conference call dial-in number. A replay of the webcast will be available on Vistr

    1/23/26 4:15:00 PM ET
    $VST
    Electric Utilities: Central
    Utilities

    Vistra Prices Private Offering of $2.250 Billion of Senior Secured Notes

    IRVING, Texas, Jan. 12, 2026 /PRNewswire/ -- Vistra Corp. (NYSE:VST) (the "Company" or "Vistra") announced today the pricing of a private offering (the "Offering") of $2.25 billion aggregate principal amount of senior secured notes, consisting of $1.0 billion aggregate principal amount of senior secured notes due 2031 at a price to the public of 99.954% of their face value (the "2031 Notes") and $1.250 billion aggregate principal amount of senior secured notes due 2036 at a price to the public of 99.745% of their face value (the "2036 Notes" and, together with the 2031 Notes, the "Notes")  to qualified institutional buyers pursuant to Rule 144A under the Securities Act of 1933, as amended (t

    1/12/26 8:49:00 PM ET
    $VST
    Electric Utilities: Central
    Utilities

    Vistra Announces Private Offering of Senior Secured Notes

    IRVING, Texas, Jan. 12, 2026 /PRNewswire/ -- Vistra Corp. (NYSE:VST) (the "Company" or "Vistra") announced today the launch of senior secured notes due 2031 and senior secured notes due 2036 (collectively, the "Notes") in a private offering (the "Offering") to qualified institutional buyers pursuant to Rule 144A under the Securities Act of 1933, as amended (the "Securities Act"), and to certain non-U.S. persons in accordance with Regulation S under the Securities Act. The Notes will be senior, secured obligations of Vistra Operations Company LLC, a Delaware limited liability company and an indirect wholly owned subsidiary of the Company (the "Issuer"). The Notes will be fully and uncondition

    1/12/26 8:42:00 AM ET
    $VST
    Electric Utilities: Central
    Utilities

    $VST
    Insider Purchases

    Insider purchases reveal critical bullish sentiment about the company from key stakeholders. See them live in this feed.

    View All

    Director Pitesa John William bought $190,125 worth of shares (1,500 units at $126.75), increasing direct ownership by 76% to 3,467 units (SEC Form 4)

    4 - Vistra Corp. (0001692819) (Issuer)

    3/14/25 6:12:41 PM ET
    $VST
    Electric Utilities: Central
    Utilities

    Director Crutchfield Lisa bought $29,969 worth of shares (335 units at $89.46), increasing direct ownership by 1% to 32,186 units (SEC Form 4)

    4 - Vistra Corp. (0001692819) (Issuer)

    6/11/24 5:11:30 PM ET
    $VST
    Electric Utilities: Central
    Utilities

    $VST
    Insider Trading

    Insider transactions reveal critical sentiment about the company from key stakeholders. See them live in this feed.

    View All

    Amendment: President and CEO Burke James A exercised 50,000 shares at a strike of $14.03, sold $3,605,775 worth of shares (22,251 units at $162.05) and gifted 27,745 shares, increasing direct ownership by 0.00% to 298,002 units (SEC Form 4)

    4/A - Vistra Corp. (0001692819) (Issuer)

    12/16/25 10:53:33 AM ET
    $VST
    Electric Utilities: Central
    Utilities

    President and CEO Burke James A exercised 50,000 shares at a strike of $14.03, sold $3,605,775 worth of shares (22,251 units at $162.05) and gifted 27,745 shares, increasing direct ownership by 0.00% to 298,002 units (SEC Form 4)

    4 - Vistra Corp. (0001692819) (Issuer)

    12/15/25 9:27:35 PM ET
    $VST
    Electric Utilities: Central
    Utilities

    EVP and General Counsel Moore Stephanie Zapata gifted 3,602 shares, decreasing direct ownership by 5% to 76,252 units (SEC Form 4)

    4 - Vistra Corp. (0001692819) (Issuer)

    12/2/25 7:50:01 PM ET
    $VST
    Electric Utilities: Central
    Utilities

    $VST
    Leadership Updates

    Live Leadership Updates

    View All

    Vistra Announces Dual Listing on NYSE Texas

    IRVING, Texas, Aug. 18, 2025 /PRNewswire/ -- Vistra (NYSE:VST) today announced the dual listing of its common stock, effective Aug. 19, on NYSE Texas, the newly launched fully electronic equities exchange headquartered in Dallas. "We are pleased to join NYSE Texas as a Founding Member. Our Texas roots date back to 1882 when our predecessor, Dallas Electric Lighting Company, brought electricity to the city for the first time. Texas is already one of the world's leading economies; we are proud to join with the NYSE in helping to make it a leading global financial hub," said Jim

    8/18/25 9:00:00 AM ET
    $VST
    Electric Utilities: Central
    Utilities

    Vistra Announces Expansion of its Board of Directors with the Appointment of Rob Walters

    IRVING, Texas, Dec. 30, 2024 /PRNewswire/ -- Vistra (NYSE:VST) today announced a new addition to its board of directors. Effective today, Rob Walters has been appointed as independent director and will serve on two board committees: Sustainability and Risk Committee and Nominating and Governance Committee. His appointment will expand Vistra's board to 11 members. "We are pleased to welcome Rob Walters as a new director to the Vistra board," said Scott Helm, Vistra's chairman of the board. "With his deep experience in the power industry, extensive regulatory expertise at the fe

    12/30/24 5:30:00 PM ET
    $VST
    Electric Utilities: Central
    Utilities

    NVIDIA and Sherwin-Williams Set to Join Dow Jones Industrial Average; Vistra to Join Dow Jones Utility Average

    NEW YORK, Nov. 1, 2024 /PRNewswire/ -- S&P Dow Jones Indices will make the following changes to the Dow Jones Industrial Average (DJIA) and Dow Jones Utility Average (DJUA) effective prior to the open of trading on Friday, November 8: NVIDIA Corp. (NASD:NVDA) will replace Intel Corp. (NASD:INTC), and The Sherwin-Williams Co. (NYSE:SHW) will replace Dow Inc. (NYSE:DOW) in the Dow Jones Industrial Average. The index changes were initiated to ensure a more representative exposure to the semiconductors industry and the materials sector respectively. The DJIA is a price weighted index, and thus persistently lower priced stocks have a minimal impact on the index. Dow Inc. is also the smallest com

    11/1/24 7:01:00 PM ET
    $AES
    $DOW
    $INTC
    Electric Utilities: Central
    Utilities
    Major Chemicals
    Industrials

    $VST
    Financials

    Live finance-specific insights

    View All

    Vistra to Report Fourth Quarter and Full Year 2025 Results on Feb. 26

    IRVING, Texas, Jan. 23, 2026 /PRNewswire/ -- Vistra (NYSE:VST) plans to report its fourth quarter and full year 2025 financial and operating results on Thursday, Feb. 26, 2026, during a live conference call and webcast beginning at 10 a.m. ET (9 a.m. CT). The live webcast can be accessed via Vistra's website at www.vistracorp.com under "Investor Relations" and then "Events & Presentations." Participants can also listen by phone by registering here prior to the start time of the call to receive a conference call dial-in number. A replay of the webcast will be available on Vistr

    1/23/26 4:15:00 PM ET
    $VST
    Electric Utilities: Central
    Utilities

    Vistra Adds to its Industry-Leading Generation Portfolio with Acquisition of Cogentrix

    Highlights Acquisition of Cogentrix includes ~5,500 megawatts of modern natural gas generation assets at an attractive purchase price, net of expected tax benefits, of approximately $730/kW of capacity.Acquisition is expected to deliver mid-single digit Ongoing Operations AFCFbG1 per share accretion in 2027 and high single-digit accretion on average over 2027-2029.Reiterating previously communicated capital allocation plan, including long-term net leverage target of less than 3x2, the expected return of capital to shareholders by way of the planned $300 million in annual dividends, and at least $1 billion of share repurchases each year.IRVING, Texas, Jan. 5, 2026 /PRNewswire/ -- Vistra Corp.

    1/5/26 4:15:00 PM ET
    $VST
    Electric Utilities: Central
    Utilities

    Vistra Declares Dividend on Common Stock, Series B Preferred Stock, and Series C Preferred Stock

    IRVING, Texas, Oct. 30, 2025 /PRNewswire/ -- Vistra (NYSE:VST) announced today that its board of directors has declared a quarterly dividend of $0.2270 per share of Vistra's common stock, reflecting an estimated aggregate payment of approximately $75 million this quarter. This represents an approximate 2% increase in the company's quarterly common stock dividend per share from its fourth quarter 2024 dividend. The common dividend is payable on Dec. 31, 2025, to common stockholders of record as of Dec. 22, 2025. The ex-dividend date for the common dividend will be Dec. 22, 2025.

    10/30/25 4:15:00 PM ET
    $VST
    Electric Utilities: Central
    Utilities

    $VST
    Large Ownership Changes

    This live feed shows all institutional transactions in real time.

    View All

    SEC Form SC 13G filed by Vistra Corp.

    SC 13G - Vistra Corp. (0001692819) (Subject)

    11/12/24 10:40:28 AM ET
    $VST
    Electric Utilities: Central
    Utilities

    SEC Form SC 13G/A filed by Vistra Corp. (Amendment)

    SC 13G/A - Vistra Corp. (0001692819) (Subject)

    5/8/24 2:27:27 PM ET
    $VST
    Electric Utilities: Central
    Utilities

    SEC Form SC 13G/A filed by Vistra Corp. (Amendment)

    SC 13G/A - Vistra Corp. (0001692819) (Subject)

    2/13/24 4:55:59 PM ET
    $VST
    Electric Utilities: Central
    Utilities