Vistra Operations Company LLC Cash Flow Breakdown
Cash flow breakdown shows where Vistra Operations Company LLC's cash came from and where it went: from running the business, from investing (buying or selling equipment, companies and investments) and from financing (borrowing, paying back loans, buying back shares, paying dividends). One row per year or quarter. A minus sign means cash went out. Financing is shown line by line: buybacks, dividends, debt paid back, new debt and the rest. All amounts are the filed figures for that period.
- Fiscal year ended 2025-12-31: from running the business, $4.07B came in.
- Fiscal year ended 2025-12-31: from investing, $4.40B went out.
- Fiscal year ended 2025-12-31: from financing, $74.00M went out.
- Fiscal year ended 2025-12-31: change in cash, $400.00M went out.
A minus sign means cash went out. * = worked out from the filed year-to-date figures (hover to see how); greyed = already counted inside another line.
Each year (12 month)
| Fiscal year end | Running the business | From investing | Buybacks | Dividends | Debt paid back | New debt | Commercial paper | Other | Not split out | Change in cash |
|---|
| 2025-12-31 | $4.07B | -$4.40B | -$1.03B | -$306.00M | -$2.58B | $2.51B | $380.00M* | -$19.00M | $977.00M* | -$400.00M |
|---|
| 2024-12-31 | $4.56B | -$5.28B | -$1.27B | -$305.00M | -$2.29B | $3.82B | $0.00* | -$14.00M | -$1.55B* | -$2.32B |
|---|
| 2023-12-31 | $5.45B | -$2.15B | -$1.25B | -$313.00M | -$33.00M | $2.50B | -$250.00M* | $83.00M | -$1.03B* | $3.01B |
|---|
| 2022-12-31 | $485.00M | -$1.24B | -$1.95B | -$302.00M | -$251.00M | $1.50B | $250.00M* | $31.00M | $643.00M* | -$834.00M |
|---|
| 2021-12-31 | -$206.00M | -$1.15B | -$471.00M | -$290.00M | | $1.25B | $0.00* | -$21.00M | $1.81B* | $915.00M |
|---|
| 2020-12-31 | $3.34B | -$1.57B | $0.00 | -$266.00M | | $0.00 | -$350.00M* | -$5.00M | -$1.18B* | -$31.00M |
|---|
| 2019-12-31 | $2.74B | -$1.72B | -$656.00M | -$243.00M | | $6.51B | | $6.00M | -$6.85B* | -$218.00M |
|---|
| 2018-12-31 | $1.47B | -$101.00M | -$763.00M | $0.00 | | $1.00B | | $12.00M | -$2.97B* | -$1.35B |
|---|
| 2017-12-31 | $1.39B | -$727.00M | $0.00 | $0.00 | | $0.00 | | -$2.00M | -$199.00M* | $458.00M |
|---|
Each quarter (3 month)
| Quarter end | Running the business | From investing | Buybacks | Dividends | Debt paid back | New debt | Commercial paper | Staff share tax | Other | Not split out | Change in cash |
|---|
| 2026-06-30 | $1.02B* | -$641.00M* | -$337.00M* | -$77.00M* | -$3.74B* | $4.17B* | $0.00* | $0.00* | -$2.00M* | -$590.00M* | |
|---|
| 2026-03-31 | $1.20B | -$638.00M | -$372.00M | -$77.00M | -$115.00M | $2.25B | -$380.00M* | -$69.00M | -$1.00M | -$1.94B* | -$145.00M |
|---|
| 2025-12-31 | $1.43B* | -$2.23B* | -$252.00M* | -$77.00M* | -$1.82B* | $2.08B* | $380.00M* | | -$40.00M* | $713.00M* | |
|---|
| 2025-09-30 | $1.47B* | -$491.00M* | -$187.00M* | -$77.00M* | -$7.00M* | $215.00M* | $0.00* | -$1.00M* | $8.00M* | -$784.00M* | |
|---|
| 2025-06-30 | $572.00M* | -$610.00M* | -$252.00M* | -$69.00M* | -$751.00M* | $209.00M* | $0.00* | $0.00* | $12.00M* | $788.00M* | |
|---|
| 2025-03-31 | $599.00M | -$1.06B | -$337.00M | -$83.00M | -$6.00M | $0.00 | $0.00* | -$50.00M | $1.00M | $311.00M* | -$626.00M |
|---|
| 2024-12-31 | $1.35B* | -$317.00M* | -$245.00M* | -$75.00M* | -$18.00M* | $1.62B* | $0.00* | | -$12.00M* | -$2.02B* | |
|---|
| 2024-09-30 | $1.70B* | -$762.00M* | -$399.00M* | -$80.00M* | -$1.16B* | $0.00* | $0.00* | $0.00* | $4.00M* | -$23.00M* | |
|---|
| 2024-06-30 | $1.20B* | -$669.00M* | -$331.00M* | -$73.00M* | -$350.00M* | $1.50B* | $0.00* | $1.00M* | $18.00M* | -$747.00M* | |
|---|
| 2024-03-31 | $312.00M | -$3.53B | -$291.00M | -$77.00M | -$756.00M | $700.00M | $0.00* | -$12.00M | -$24.00M | $1.25B* | -$2.42B |
|---|
| 2023-12-31 | $881.00M* | -$763.00M* | -$379.00M* | -$85.00M* | -$12.00M* | $748.00M* | $0.00* | | $29.00M* | -$105.00M* | |
|---|
| 2023-09-30 | $1.56B* | -$415.00M* | -$314.00M* | -$75.00M* | -$7.00M* | $1.75B* | $0.00* | | $51.00M* | -$23.00M* | |
|---|
| 2023-06-30 | $1.58B* | -$454.00M* | -$251.00M* | -$76.00M* | -$7.00M* | $0.00* | $0.00* | | $17.00M* | -$681.00M* | |
|---|
| 2023-03-31 | $1.44B | -$513.00M | -$301.00M | -$77.00M | -$7.00M | $0.00 | -$250.00M* | | -$14.00M | -$225.00M* | $48.00M |
|---|
| 2022-12-31 | $393.00M* | -$353.00M* | -$359.00M* | -$75.00M* | -$19.00M* | $0.00* | $250.00M* | | -$3.00M* | $123.00M* | |
|---|
| 2022-09-30 | $815.00M* | -$277.00M* | -$396.00M* | -$75.00M* | -$9.00M* | $0.00* | -$250.00M* | | $11.00M* | -$1.16B* | |
|---|
| 2022-06-30 | -$1.31B* | -$129.00M* | -$484.00M* | -$75.00M* | -$91.00M* | | $250.00M* | | $17.00M* | $2.68B* | |
|---|
| 2022-03-31 | $591.00M | -$480.00M | -$710.00M | -$77.00M | -$132.00M | | $0.00* | | $6.00M | $500.00M* | -$302.00M |
|---|
| 2021-12-31 | $287.00M* | -$310.00M* | -$296.00M* | -$71.00M* | | | $0.00* | | -$16.00M* | $1.38B* | |
|---|
| 2021-09-30 | $564.00M* | -$268.00M* | $0.00* | -$72.00M* | -$133.00M* | $0.00* | $0.00* | | -$1.00M* | -$186.00M* | |
|---|
| 2021-06-30 | $596.00M* | -$446.00M* | $0.00* | -$73.00M* | -$65.00M* | $250.00M* | -$50.00M* | | -$3.00M* | -$327.00M* | |
|---|
| 2021-03-31 | -$1.65B | -$129.00M | -$175.00M | -$74.00M | -$36.00M | $1.00B | $1.30B* | | -$1.00M | -$75.00M* | $157.00M |
|---|
| 2020-12-31 | $987.00M* | -$645.00M* | $0.00* | -$68.00M* | | $0.00* | $0.00* | | -$2.00M* | -$378.00M* | |
|---|
| 2020-09-30 | $1.04B* | -$274.00M* | $0.00* | -$66.00M* | -$199.00M* | $0.00* | -$550.00M* | | -$3.00M* | $168.00M* | |
|---|
| 2020-06-30 | $757.00M* | -$369.00M* | $0.00* | -$66.00M | | $0.00* | | | $4.00M* | -$688.00M* | |
|---|
| 2020-03-31 | $552.00M | -$284.00M | $0.00 | -$66.00M | | $0.00 | | | -$4.00M | $122.00M* | $320.00M |
|---|
| 2019-12-31 | $913.00M* | -$738.00M* | -$24.00M* | -$62.00M* | | $1.91B* | | | $0.00* | -$2.27B* | |
|---|
| 2019-09-30 | $941.00M* | -$580.00M* | -$175.00M* | -$61.00M | | $0.00* | | | $7.00M* | -$385.00M* | |
|---|
| 2019-06-30 | $494.00M* | -$250.00M* | -$209.00M* | -$59.00M | | $3.30B* | | | -$1.00M* | -$2.86B* | |
|---|
| 2019-03-31 | $388.00M | -$149.00M | -$248.00M | -$61.00M | | $1.30B | | | $0.00 | -$1.33B* | -$105.00M |
|---|
| 2018-12-31 | $608.00M* | -$234.00M* | -$349.00M* | $0.00* | | $0.00* | | | $2.00M* | -$204.00M* | |
|---|
| 2018-09-30 | $892.00M* | -$109.00M* | -$351.00M* | $0.00* | | $1.00B* | | | $6.00M* | -$1.38B* | |
|---|
| 2018-06-30 | -$7.00M* | $319.00M* | -$63.00M* | $0.00* | | $0.00* | | | $3.00M* | -$1.37B* | |
|---|
| 2018-03-31 | -$22.00M | -$77.00M | $0.00 | $0.00 | | $0.00 | | | $1.00M | -$10.00M* | -$108.00M |
|---|
| 2017-12-31 | $541.00M* | -$96.00M* | $0.00* | | | $0.00* | | | -$2.00M* | -$162.00M* | |
|---|
| 2017-09-30 | $512.00M* | -$437.00M* | $0.00* | | | | | | $0.00* | -$10.00M* | |
|---|
| 2017-06-30 | $192.00M* | -$143.00M* | | | | | | | $5.00M* | -$14.00M* | |
|---|
| 2017-03-31 | $141.00M | -$51.00M | | | | | | | -$5.00M | -$13.00M* | $72.00M |
|---|
| 2016-12-31 | $81.00M | -$93.00M | | -$992.00M | | $1.00B | | | -$2.00M | | -$6.00M |
|---|