The company's capital structure shows significant leverage, with a debt-to-equity ratio of 3.55x as of 2026Q1, while net PPE has expanded to $19.9 billion following the integration of nuclear assets.
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 |
|---|
| Total Assets | 41.31B | 41.55B | 37.77B | 32.97B | 32.79B | 29.68B | 25.21B | 26.62B | 26.02B | 14.6B | 15.17B | 15.66B | 21.34B | 28.82B | 32.97B |
| Asset Growth % | 15.94% | 10.01% | 14.57% | 0.55% | 10.46% | 17.75% | -5.29% | 2.27% | 78.25% | -3.74% | -3.14% | -26.64% | -25.95% | -12.58% | - |
| PP&E (Net) | 19.88B | 19.94B | 18.17B | 12.43B | 12.61B | 13.1B | 13.54B | 13.96B | 14.62B | 4.82B | 4.45B | 9.35B | 12.02B | 17.65B | 18.56B |
| PP&E / Total Assets % | 48.12% | 48% | 48.11% | 37.71% | 38.45% | 44.12% | 53.73% | 52.45% | 56.16% | 33.04% | 29.32% | 59.74% | 56.33% | 61.23% | 56.28% |
| Total Current Assets | 9.02B | 9.18B | 8.12B | 11.64B | 11.12B | 7.88B | 3.43B | 4.11B | 3.44B | 2.67B | 2.47B | 3.45B | 3.48B | 3.87B | 4.63B |
| Cash & Equivalents | 671M | 816M | 1.19B | 3.48B | 455M | 1.32B | 406M | 300M | 636M | 1.49B | 843M | 1.4B | 1.84B | 746M | 1.18B |
| Receivables | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K |
| Inventory | 1.03B | 1.02B | 970M | 740M | 570M | 610M | 515M | 469M | 412M | 253M | 285M | 428M | 468M | 399M | 393M |
| Other Current Assets | 5.33B | 5.02B | 3.97B | 5.73B | 8.01B | 3.8B | 1.02B | 1.68B | 1.15B | 279M | 658M | 1.05B | 577M | 2.02B | 191M |
| Long-Term Investments | 20.67B | 5.5B | 4.51B | 2.04B | 1.73B | 2.05B | 1.76B | 1.66B | 1.38B | 1.24B | 1.06B | 962M | 11M | 838M | 2.24B |
| Goodwill | 2.81B | 2.81B | 2.81B | 2.58B | 2.58B | 2.58B | 2.58B | 2.55B | 2.07B | 1.91B | 1.91B | 152M | 2.35B | 3.95B | 4.95B |
| Intangible Assets | 2.36B | 2.44B | 2.21B | 1.86B | 1.96B | 2.15B | 2.44B | 2.75B | 2.49B | 2.53B | 3.2B | 1.17B | 1.34B | 1.72B | 1.78B |
| Other Assets | 1.58B | 1.44B | 1.94B | 1.19B | 1.09B | 624M | 609M | 516M | 699M | 720M | 953M | 566M | 2.15B | 794M | 807M |
| Total Liabilities | 35.7B | 36.44B | 32.19B | 27.64B | 27.87B | 21.39B | 16.85B | 18.66B | 18.16B | 8.26B | 8.57B | 38.54B | 39.55B | 40.8B | 42.65B |
| Total Debt | 19.91B | 20.39B | 17.36B | 14.68B | 13.34B | 11.01B | 9.88B | 11.31B | 11.4B | 4.42B | 4.62B | 1.44B | 33.89B | 32.14B | 32.02B |
| Net Debt | 19.24B | 19.58B | 16.18B | 11.2B | 12.88B | 9.68B | 9.48B | 11.01B | 10.77B | 2.94B | 3.78B | 44M | 32.04B | 31.4B | 30.85B |
| Long-Term Debt | 17.26B | 15.84B | 15.42B | 12.12B | 11.93B | 10.48B | 9.23B | 10.1B | 10.87B | 4.38B | 4.58B | 3M | 33.87B | 2M | 29.8B |
| Short-Term Borrowings | 2.65B | 4.24B | 1.63B | 2.29B | 1.11B | 254M | 395M | 1.08B | 530M | 44M | 46M | 1.44B | 22M | 32.14B | 2.22B |
| Capital Lease Obligations | 888M | 310M | 316M | 282M | 290M | 278M | 254M | 133M | 0 | 0 | 0 | 0 | 39M | 0 | 0 |
| Total Current Liabilities | 10.06B | 11.81B | 8.43B | 9.82B | 10.34B | 5.84B | 3.04B | 4.57B | 3.63B | 1.35B | 1.5B | 2.81B | 1.5B | 35.1B | 4.99B |
| Accounts Payable | 1.36B | 1.64B | 1.51B | 1.15B | 1.56B | 1.51B | 880M | 947M | 945M | 473M | 479M | 514M | 545M | 545M | 529M |
| Accrued Expenses | 413M | 0 | 193M | 206M | 160M | 143M | 131M | 151M | 77M | 16M | 33M | 120M | 0 | 0 | 0 |
| Deferred Revenue | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4M | 4M | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities | 6.05B | 5.93B | 4.89B | 5.97B | 7.3B | 3.72B | 1.4B | 2.18B | 1.88B | 620M | 787M | 628M | 828M | 2.39B | 2.15B |
| Deferred Taxes | 3.58B | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 0 | 0 | 1000K | 0 | 0 | 1000K |
| Other Liabilities | 7.17B | 7.42B | 7.32B | 5.43B | 5.3B | 4.79B | 4.32B | 3.85B | 3.64B | 2.53B | 2.49B | 35.47B | 3.16B | 2.19B | 4.19B |
| Total Equity | 5.61B | 5.11B | 5.58B | 5.32B | 4.92B | 8.29B | 8.36B | 7.96B | 7.87B | 6.34B | 6.6B | -22.88B | -18.21B | -11.98B | -9.68B |
| Equity Growth % | -65.97% | -8.47% | 4.9% | 8.21% | -40.69% | -0.83% | 5.04% | 1.18% | 24.05% | -3.87% | 128.83% | -25.67% | -51.97% | -23.74% | - |
| Shareholders Equity | 5.6B | 5.11B | 5.57B | 5.31B | 4.9B | 8.29B | 8.37B | 7.96B | 7.86B | 6.34B | 6.6B | -22.88B | -18.21B | -11.98B | -9.79B |
| Minority Interest | 13M | 13M | 13M | 15M | 16M | 1M | -10M | 1M | 4M | 0 | 0 | 0 | 0 | 1M | 112M |
| Common Stock | 5M | 5M | 5M | 5M | 5M | 5M | 5M | 5M | 5M | 4M | 4M | 0 | 0 | 0 | 0 |
| Additional Paid-in Capital | 9.5B | 9.54B | 9.44B | 10.1B | 9.93B | 9.82B | 9.79B | 9.72B | 10.11B | 7.76B | 7.74B | 0 | 0 | 0 | 0 |
| Retained Earnings | 903M | -12M | -454M | -2.61B | -3.64B | -1.96B | -399M | -764M | -1.45B | -1.41B | -1.16B | 0 | 0 | 0 | 0 |
| Accumulated OCI | 17M | 17M | 20M | 6M | 7M | -16M | -48M | -30M | -22M | -17M | 6M | -22.88B | -35M | -36M | -9.79B |
| Return on Assets (ROA) | 5.64% | 2.38% | 7.52% | 4.54% | -3.93% | -4.64% | 2.45% | 3.53% | -0.27% | -1.71% | 147.21% | -25.28% | -24.83% | -7.11% | -8.94% |
| Return on Equity (ROE) | 43.14% | 17.66% | 48.77% | 29.16% | -18.58% | -15.3% | 7.79% | 11.73% | -0.76% | -3.93% | 343.91% | - | - | - | - |
| Debt / Equity | 3.55x | 3.99x | 3.11x | 2.76x | 2.71x | 1.33x | 1.18x | 1.42x | 1.45x | 0.70x | 0.70x | - | - | - | - |
| Debt / Assets | 48.21% | 49.09% | 45.97% | 44.54% | 40.67% | 37.09% | 39.21% | 42.5% | 43.82% | 30.29% | 30.48% | 9.22% | 158.77% | 111.52% | 97.12% |
| Net Debt / EBITDA | 5.83x | 4.57x | 1.83x | 1.94x | 2.78x | 9.80x | 2.74x | 3.17x | 3.65x | 2.95x | 3.47x | 0.03x | 19.03x | 19.87x | 22.50x |
| Book Value per Share | 16.51 | 15.04 | 15.84 | 14.18 | 11.64 | 17.2 | 17.03 | 15.92 | 15.58 | 14.83 | 15.43 | -53.53 | -42.59 | -28.03 | -22.65 |
Commodity and regulatory volatility
As reported in financial statements, Vistra’s net PPE has grown from $12.4 billion in 2023Q4 to $19.9 billion by 2026Q1, reflecting a strategic shift toward nuclear-heavy generation assets that fundamentally alters the company's long-term capital intensity and asset composition compared to its historical coal-reliant footprint.
The expansion of the asset base appears to be a direct result of the Energy Harbor acquisition, which shifts the company's risk profile toward baseload nuclear generation. Investors should monitor whether this increased asset scale translates into sustained margin stability or if the decommissioning liabilities associated with the legacy fleet continue to weigh on the net asset value.
Based on reported figures, Vistra’s debt-to-equity ratio has experienced significant volatility, peaking at 3.99x in 2025Q4 before moderating to 3.55x in 2026Q1, which suggests that management is actively utilizing the balance sheet to fund inorganic growth while attempting to maintain a manageable leverage profile.
The current debt levels appear elevated relative to historical norms, reflecting the capital required to integrate large-scale generation assets. While the company maintains access to capital, the reliance on debt to fund these acquisitions warrants further investigation into the sensitivity of interest coverage ratios should wholesale power prices normalize downward.
According to recent SEC filings, Vistra’s cash position has contracted from a peak of $3.5 billion in 2023Q4 to $671 million in 2026Q1, indicating that the company is aggressively deploying liquidity to support its ongoing capital expenditure requirements and strategic integration efforts across its generation fleet.
The reduction in cash reserves suggests a transition toward a more capital-constrained environment, where liquidity is increasingly tied to operational cash flow rather than balance sheet cash. This trend may indicate that future growth initiatives will require more disciplined capital allocation or increased reliance on external financing facilities.
As indicated by the equity-to-assets ratio, which has hovered between 0.12 and 0.23 over the last ten quarters, Vistra’s equity base remains sensitive to non-cash mark-to-market adjustments that frequently obscure the underlying growth of retained earnings and overall shareholder value creation.
The fluctuation in equity quality appears to be driven by the accounting treatment of derivative hedges rather than fundamental operational deterioration. Investors should distinguish between these accounting-driven equity swings and the actual cash-generating capacity of the retail and generation segments when assessing the safety of the dividend policy.
Quick answers to the most common questions about buying VST stock.
As of 2025, Vistra Corp. (VST) had total assets of $41.55B including $9.18B in current assets.
Vistra Corp. (VST) carries total debt of $20.39B. Comparing total debt to cash helps evaluate the company's debt burden and net leverage.
Vistra Corp. (VST) has total shareholders' equity (book value) of $5.11B ($15.04 book value per share). Book value represents the net worth of the company belonging to common stock holders.
Vistra Corp. (VST) reported a current ratio of 0.78x. A current ratio above 1.0x indicates that the company has more current assets than current liabilities, suggesting sufficient short-term liquidity.