Vistra Energy Corp (VST)
[[ item.lastPrice ]] [[ item.priceChange ]] ([[ item.percentChange ]]) [[ item.tradeTime ]] [NYSE]
[[ item.bidPrice ]] x [[ item.bidSize ]] [[ item.askPrice ]] x [[ item.askSize ]]
[[ session ]] by (Cboe BZX)
[[ item.lastPrice ]] [[ item.priceChange ]] ([[ item.percentChange ]]) [[ item.tradeTime ]] [NYSE]
[[ item.bidPrice ]] x [[ item.bidSize ]] [[ item.askPrice ]] x [[ item.askSize ]]
[[ session ]] [[ item.lastPriceExt ]] [[ item.priceChangeExt ]] ([[ item.percentChangeExt ]]) [[ item.tradeTimeExt ]]
Fiscal Year End Date: 12/31
(Values in U.S. thousands)
| 12-2024 | 12-2023 | 12-2022 | 12-2021 | 12-2020 | |
| Cash Flows From Operating Activities | |||||
| Net Income | 2,812,000 | 1,492,000 | -1,210,000 | -1,264,000 | 624,000 |
| Depreciation Amortization | 2,631,000 | 1,956,000 | 2,047,000 | 2,050,000 | 2,048,000 |
| Income taxes - deferred | 607,000 | 457,000 | -359,000 | -475,000 | 230,000 |
| Accounts receivable | -242,000 | 214,000 | -852,000 | -228,000 | -33,000 |
| Accounts payable and accrued liabilities | 19,000 | -350,000 | 94,000 | 402,000 | -40,000 |
| Other Working Capital | -504,000 | 1,508,000 | -2,665,000 | -1,391,000 | -72,000 |
| Other Operating Activity | -760,000 | 176,000 | 3,430,000 | 700,000 | 580,000 |
| Operating Cash Flow | $4,563,000 | $5,453,000 | $485,000 | $-206,000 | $3,337,000 |
| Cash Flows From Investing Activities | |||||
| PPE Investments | -1,882,000 | -1,561,000 | -1,223,000 | -1,003,000 | -1,235,000 |
| Net Acquisitions | -3,065,000 | N/A | N/A | N/A | N/A |
| Purchase Of Investment | -2,239,000 | -624,000 | -693,000 | -505,000 | -455,000 |
| Sale Of Investment | 2,216,000 | 601,000 | 670,000 | 483,000 | 433,000 |
| Other Investing Activity | -306,000 | -561,000 | 7,000 | -128,000 | -315,000 |
| Investing Cash Flow | $-5,276,000 | $-2,145,000 | $-1,239,000 | $-1,153,000 | $-1,572,000 |
| Cash Flows From Financing Activities | |||||
| Debt Issued | 6,419,000 | 2,173,000 | 6,823,000 | 4,150,000 | 925,000 |
| Debt Repayment | -4,139,000 | -783,000 | -4,501,000 | -3,081,000 | -2,433,000 |
| Common Stock Repurchased | -3,136,000 | -1,245,000 | -1,949,000 | -471,000 | N/A |
| Dividend Paid | -658,000 | -463,000 | -453,000 | -290,000 | -266,000 |
| Other Financing Activity | -90,000 | 24,000 | 0 | 1,966,000 | -22,000 |
| Financing Cash Flow | $-1,604,000 | $-294,000 | $-80,000 | $2,274,000 | $-1,796,000 |
| Beginning Cash Position | 3,539,000 | 525,000 | 1,359,000 | 444,000 | 475,000 |
| End Cash Position | 1,222,000 | 3,539,000 | 525,000 | 1,359,000 | 444,000 |
| Net Cash Flow | $-2,317,000 | $3,014,000 | $-834,000 | $915,000 | $-31,000 |
| Free Cash Flow | |||||
| Operating Cash Flow | 4,563,000 | 5,453,000 | 485,000 | -206,000 | 3,337,000 |
| Capital Expenditure | -2,078,000 | -1,676,000 | -1,301,000 | -1,033,000 | -1,259,000 |
| Free Cash Flow | 2,485,000 | 3,777,000 | -816,000 | -1,239,000 | 2,078,000 |