Vistra Corp. (VST) FY2024 Q1 Statement of Cash Flows

Income StatementCash FlowBalance Sheet

Statement of Cash Flows

2024-01-01 to 2024-03-31

Swipe to see the full flow
Vistra Corp. cash flow reconciliation, Jan 1, 2024 through Mar 31, 2024One connected Sankey reconciles operating, investing and financing net cash flows through a shared cash pool, from beginning cash to ending cash. Ribbons flow left to right on one dollar scale. Activity totals are dark gray; beginning and ending cash are blue. Cash basis for beginning and ending balances and net cash change: Cash, cash equivalents, and restricted cash. Intermediate calculation bars are lighter gray. Net income is green for profit and red for loss. Identified asset purchases, sales and maturities are blue in either cash direction. Purple identifies capital transactions such as borrowing, repayments, share issuance and dividends. Free cash flow is a separate comparison, not an added cash flow. Read chart description and values below for full signed amounts, including zero items.Net income → Net cash from operating activities: $18,000,000.00Depreciation and amortization → Operating adjustments reconciliation: $555,000,000.00Unrealized net (gain) loss from mark-to-market valuations of commodities → Operating adjustments reconciliation: $176,000,000.00Margin deposits, net → Operating adjustments reconciliation: $128,000,000.00Bad debt expense → Operating adjustments reconciliation: $36,000,000.00Stock-based compensation → Operating adjustments reconciliation: $21,000,000.00Asset retirement obligation accretion expense → Operating adjustments reconciliation: $19,000,000.00Impacts of Tax Receivable Agreement → Operating adjustments reconciliation: $5,000,000.00Operating adjustments reconciliation → Net cash from operating activities: $294,000,000.00Operating adjustments reconciliation → Other operating assets and liabilities: $232,000,000.00Operating adjustments reconciliation → Accrued employee incentive: $169,000,000.00Operating adjustments reconciliation → Accrued taxes: $111,000,000.00Operating adjustments reconciliation → Unrealized net (gain) loss from mark-to-market valuations of interest rate swaps: $47,000,000.00Operating adjustments reconciliation → Unrealized net gain from nuclear decommissioning trusts: $28,000,000.00Operating adjustments reconciliation → Deferred income tax expense (benefit), net: $23,000,000.00Operating adjustments reconciliation → Other, net: $23,000,000.00Operating adjustments reconciliation → Gain on TRA repurchase and tender offers: $10,000,000.00Operating adjustments reconciliation → Accrued interest: $3,000,000.00Net borrowings under accounts receivable financing → financing reconciliation: $875,000,000.00Issuances of long-term debt → financing reconciliation: $700,000,000.00Borrowings under Commodity-Linked Facility → financing reconciliation: $500,000,000.00financing reconciliation → Net cash from financing activities: $793,000,000.00financing reconciliation → Repayments/repurchases of debt: $756,000,000.00financing reconciliation → Stock repurchases: $291,000,000.00financing reconciliation → TRA Repurchase and tender offer — return of capital: $122,000,000.00financing reconciliation → Dividends paid to common stockholders: $77,000,000.00financing reconciliation → Other, net: $36,000,000.00Proceeds from sales of nuclear decommissioning trust fund securities → investing reconciliation: $214,000,000.00Proceeds from sale of property, plant and equipment, including nuclear fuel → investing reconciliation: $127,000,000.00Proceeds from sales of environmental allowances → investing reconciliation: $17,000,000.00investing reconciliation → Energy Harbor acquisition (net of cash acquired): $3,070,000,000.00investing reconciliation → Capital expenditures, including nuclear fuel purchases and LTSA prepayments: $465,000,000.00investing reconciliation → Investments in nuclear decommissioning trust fund securities: $220,000,000.00investing reconciliation → Purchases of environmental allowances: $131,000,000.00Net cash used in investing activities → investing reconciliation: $3,528,000,000.00Beginning cash: Cash, cash equivalents, and restricted cash → Cash sources and uses: $3,539,000,000.00Net cash from operating activities → Cash sources and uses: $312,000,000.00Net cash from financing activities → Cash sources and uses: $793,000,000.00Cash sources and uses → Ending cash: Cash, cash equivalents, and restricted cash: $1,116,000,000.00Cash sources and uses → Net cash used in investing activities: $3,528,000,000.00Impairment of long-lived assets: $0.00Unrealized net (gain) loss from mark-to-market valuations of interest rate swaps: -$47,000,000.00Interest rate swap gain & loss−$47.00 MAccrued interest: -$3,000,000.00Accrued interest−$3.00 MNet income: $18,000,000.00Net income+$18.00 MImpacts of Tax Receivable Agreement: $5,000,000.00Impacts of Tax Receivable Agreement+$5.00 MOther operating assets and liabilities: -$232,000,000.00Other working capital, net−$232.00 MGain on TRA repurchase and tender offers: -$10,000,000.00Gain on TRA repurchase and tender offers−$10.00 MUnrealized net (gain) loss from mark-to-market valuations of commodities: $176,000,000.00Commodity derivative gain & loss+$176.00 MAccrued employee incentive: -$169,000,000.00Accrued compensation−$169.00 MUnrealized net gain from nuclear decommissioning trusts: -$28,000,000.00Decommissioning trust gain & loss−$28.00 MMargin deposits, net: $128,000,000.00Margin deposits, net+$128.00 MDepreciation and amortization: $555,000,000.00D&A and accretion+$555.00 MDeferred income tax expense (benefit), net: -$23,000,000.00Deferred taxes & credits−$23.00 MOther, net: -$23,000,000.00Other non-cash items−$23.00 MBad debt expense: $36,000,000.00Credit loss provision+$36.00 MStock-based compensation: $21,000,000.00Stock-based compensation+$21.00 MAccrued taxes: -$111,000,000.00Accrued taxes−$111.00 MAsset retirement obligation accretion expense: $19,000,000.00Accretion expense+$19.00 MNet cash from operating activities: $312,000,000.00Operating cash+$312.00 MOperating adjustments reconciliation: $940,000,000.00Dividends paid to common stockholders: -$77,000,000.00Common dividends paid−$77.00 MBorrowings under Revolving Credit Facility: $0.00Repayments/repurchases of debt: -$756,000,000.00Long-term debt repaid−$756.00 MBorrowings under Commodity-Linked Facility: $500,000,000.00Short-term debt issued+$500.00 MNet borrowings under accounts receivable financing: $875,000,000.00Receivables financing, net+$875.00 MOther, net: -$36,000,000.00Other financing, net−$36.00 MStock repurchases: -$291,000,000.00Common stock repurchases−$291.00 MRepayments under Revolving Credit Facility: $0.00Issuances of long-term debt: $700,000,000.00Debt issued+$700.00 MTRA Repurchase and tender offer — return of capital: -$122,000,000.00TRA Repurchase and tender offer — return of capital−$122.00 MRepayments under Commodity-Linked Facility: $0.00Net cash from financing activities: $793,000,000.00Financing cash+$793.00 Mfinancing reconciliation: $2,075,000,000.00Proceeds from sales of environmental allowances: $17,000,000.00Intangible asset sales+$17.00 MCapital expenditures, including nuclear fuel purchases and LTSA prepayments: -$465,000,000.00PP&E purchases−$465.00 MInvestments in nuclear decommissioning trust fund securities: -$220,000,000.00Decommissioning trust purchases−$220.00 MOther, net: $0.00Purchases of environmental allowances: -$131,000,000.00Intangible asset purchases−$131.00 MProceeds from sales of nuclear decommissioning trust fund securities: $214,000,000.00Decommissioning trust sales+$214.00 MProceeds from sale of property, plant and equipment, including nuclear fuel: $127,000,000.00Other asset sales+$127.00 MEnergy Harbor acquisition (net of cash acquired): -$3,070,000,000.00Acquisitions, net of cash−$3.07 BNet cash used in investing activities: -$3,528,000,000.00. Cash required to fund net payments.Investing cash−$3.53 Binvesting reconciliation: $3,886,000,000.00Cash sources and uses: $4,644,000,000.00Beginning cash: Cash, cash equivalents, and restricted cash: $3,539,000,000.00Beginning cash$3.54 BEnding cash: Cash, cash equivalents, and restricted cash: $1,116,000,000.00Ending cash$1.12 BCASH RECONCILIATIONOperatingflowsFinancingflowsInvestingflowsFree cash flow−$153.00 MOperating cash − cash spent on PP&ECash flow / Net income17.33×Operating cash flow ÷ net incomeNet cash change−$2.42 BEnding cash − beginning cash
Chart details

Vistra Corp. cash flow reconciliation, Jan 1, 2024 through Mar 31, 2024

Cash flows for Jan 1, 2024 through Mar 31, 2024. Cash basis: Cash, cash equivalents, and restricted cash. Beginning cash: Dec 31, 2023. Ending cash: Mar 31, 2024. Beginning and ending cash are dated balances. Positive cash flows add cash; negative cash flows reduce it.

Beginning cash on Dec 31, 2023
3,539,000,000 US dollars. Beginning cash: Cash, cash equivalents, and restricted cash
Operating activities
312,000,000 US dollars. Net cash provided.
Impairment of long-lived assets
0 US dollars
Unrealized net (gain) loss from mark-to-market valuations of interest rate swaps
negative 47,000,000 US dollars
Accrued interest
negative 3,000,000 US dollars
Net income
18,000,000 US dollars
Impacts of Tax Receivable Agreement
5,000,000 US dollars
Other operating assets and liabilities
negative 232,000,000 US dollars
Gain on TRA repurchase and tender offers
negative 10,000,000 US dollars
Unrealized net (gain) loss from mark-to-market valuations of commodities
176,000,000 US dollars
Accrued employee incentive
negative 169,000,000 US dollars
Unrealized net gain from nuclear decommissioning trusts
negative 28,000,000 US dollars
Margin deposits, net
128,000,000 US dollars
Depreciation and amortization
555,000,000 US dollars
Deferred income tax expense (benefit), net
negative 23,000,000 US dollars
Other, net
negative 23,000,000 US dollars
Bad debt expense
36,000,000 US dollars
Stock-based compensation
21,000,000 US dollars
Accrued taxes
negative 111,000,000 US dollars
Asset retirement obligation accretion expense
19,000,000 US dollars
Investing activities
negative 3,528,000,000 US dollars. Net cash used.
Proceeds from sales of environmental allowances
17,000,000 US dollars
Capital expenditures, including nuclear fuel purchases and LTSA prepayments
negative 465,000,000 US dollars
Investments in nuclear decommissioning trust fund securities
negative 220,000,000 US dollars
Other, net
0 US dollars
Purchases of environmental allowances
negative 131,000,000 US dollars
Proceeds from sales of nuclear decommissioning trust fund securities
214,000,000 US dollars
Proceeds from sale of property, plant and equipment, including nuclear fuel
127,000,000 US dollars
Energy Harbor acquisition (net of cash acquired)
negative 3,070,000,000 US dollars
Financing activities
793,000,000 US dollars. Net cash provided.
Dividends paid to common stockholders
negative 77,000,000 US dollars
Borrowings under Revolving Credit Facility
0 US dollars
Repayments/repurchases of debt
negative 756,000,000 US dollars
Borrowings under Commodity-Linked Facility
500,000,000 US dollars
Net borrowings under accounts receivable financing
875,000,000 US dollars
Other, net
negative 36,000,000 US dollars
Stock repurchases
negative 291,000,000 US dollars
Repayments under Revolving Credit Facility
0 US dollars
Issuances of long-term debt
700,000,000 US dollars
TRA Repurchase and tender offer — return of capital
negative 122,000,000 US dollars
Repayments under Commodity-Linked Facility
0 US dollars
Operating adjustment reconciliation
940,000,000 US dollars. Intermediate calculation joining the operating reconciliation branches. Its gross amount includes any portion of net income routed through this junction. It is not an additional cash source or use.
financing gross reconciliation
2,075,000,000 US dollars. Gross amount at the activity's junction before offsetting its receipts and deductions. It is not an additional cash source or use.
investing gross reconciliation
3,886,000,000 US dollars. Gross amount at the activity's junction before offsetting its receipts and deductions. It is not an additional cash source or use.
Exchange-rate effect
0 US dollars
Ending cash on Mar 31, 2024
1,116,000,000 US dollars. Ending cash: Cash, cash equivalents, and restricted cash
Cash sources and uses
4,644,000,000 US dollars. Opening cash plus net sources, equal to net uses plus ending cash.
Net cash change
negative 2,423,000,000 US dollars. Ending cash minus beginning cash.
Cash flow / Net income
17.33×. Operating cash flow divided by reconciliation net income for the same period. Black from 0.90× through 1.10×; green above 1.10×; red below 0.90×. Color uses the unrounded ratio.
Operating cash flow
312,000,000 US dollars. Operating cash flow used in the free cash flow calculation.
Cash purchases of property, plant and equipment
465,000,000 US dollars. These cash purchases are already included in investing activities above.
Free cash flow
negative 153,000,000 US dollars. A supplemental measure; finance-lease payments are excluded from this definition.

Chart connections

  • Beginning cash plus operating, investing and financing cash flows plus the exchange-rate effect equals ending cash. Negative amounts reduce cash.
  • Financing contributions meet at a reconciliation junction before connecting to the net cash total.
  • Investing contributions meet at a reconciliation junction before connecting to the net cash total.
  • Operating reconciliation adjustments are not all independent cash receipts.
  • Net income enters operating cash directly in the reconciliation. The adjustment junction contributes the remaining $294.00M after reconciling the other positive and negative adjustments. These connections depict an accounting reconciliation, not traced cash receipts.
  • Each activity has one net cash bar connected to the shared cash pool. Positive activity totals enter the pool; negative activity totals leave the pool to fund that activity's net payments. The central pool does not assign a particular funding source to a particular payment.
  • The intermediate calculation bars include both sides of the displayed activity breakdowns; they are not additional cash flows.
  • Operating cash flow minus cash purchases of property, plant and equipment equals free cash flow: 312,000,000 US dollars minus 465,000,000 US dollars equals negative 153,000,000 US dollars.
Vistra Corp. (VST) FY2024 Q1 Statement of Cash Flows Sankey chart
Free to share unchanged, with credit to Plicit.ai · CC BY-NC-ND 4.0Download PNG

Newsletter

Get the teardowns by email

Subscribe if you want the public-company teardowns in your inbox when they're released.

Product waitlist

Health Check and Teardown for your own company

A health check uncovers insights of your private books, not a public ticker. Join this list to get notified as soon as we go-live!