Debt-to-equity rose to 3.62 with equity flat at $5.5B despite cumulative net income over $2B, indicating earnings are distributed rather than retained, while cash reserves fell to $435M, tightening liquidity.
Vistra Corp. (VST) balance sheet — 14-year assets, liabilities & shareholders' equity history
| 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 | 42.6B | 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 % | 30.12% | 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) | 19.94B | 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 % | 46.81% | 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 | 10.28B | 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 | 435M | 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 | 0 | 1.02B | 970M | 740M | 570M | 610M | 515M | 469M | 412M | 253M | 285M | 428M | 468M | 399M | 393M |
| Other Current Assets | 6.72B | 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 | 21.25B | 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 | 2.29B | 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 | 1.74B | 1.44B | 1.94B | 1.19B | 1.09B | 624M | 609M | 516M | 699M | 720M | 953M | 566M | 2.15B | 794M | 807M |
| Total Liabilities | 37.11B | 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 | 19.89B | 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 | 19.46B | 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 | 17.72B | 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 | 2.18B | 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 | 599M | 310M | 316M | 282M | 290M | 278M | 254M | 133M | 0 | 0 | 0 | 0 | 39M | 0 | 0 |
| Total Current Liabilities | 10.56B | 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 | 1.5B | 1.64B | 1.51B | 1.15B | 1.56B | 1.51B | 880M | 947M | 945M | 473M | 479M | 514M | 545M | 545M | 529M |
| Accrued Expenses | 474M | 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 | 6.5B | 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 | 4.29B | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 0 | 0 | 1000K | 0 | 0 | 1000K |
| Other Liabilities | 7.56B | 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 | 5.49B | 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 % | -18.55% | -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 | 5.48B | 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 | 12M | 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 | 9.54B | 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 | 1.08B | -12M | -454M | -2.61B | -3.64B | -1.96B | -399M | -764M | -1.45B | -1.41B | -1.16B | 0 | 0 | 0 | 0 |
| Accumulated OCI | 16M | 17M | 20M | 6M | 7M | -16M | -48M | -30M | -22M | -17M | 6M | -22.88B | -35M | -36M | -9.79B |
| Return on Assets (ROA) | 5.43% | 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) | 41.4% | 17.66% | 48.77% | 29.16% | -18.58% | -15.3% | 7.79% | 11.73% | -0.76% | -3.93% | 343.91% | - | - | - | - |
| Debt / Equity | 3.62x | 3.99x | 3.11x | 2.76x | 2.71x | 1.33x | 1.18x | 1.42x | 1.45x | 0.70x | 0.70x | - | - | - | - |
| Debt / Assets | 46.7% | 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 | 6.27x | 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 | 16.17 | 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 |
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.
Key Metrics
Top Statement Risk
Revenue normalization and high leverage
Metrics are mathematically derived from official filings.
Rate Base Expansion Amidst Rising Leverage
Vistra's net PPE grew from $18.1B in 2024Q1 to $19.9B by 2026Q2, a 10% increase, while total debt rose from $16.4B to $19.9B, indicating asset growth funded by debt.
The growth in net PPE suggests continued investment in generation assets, likely nuclear and renewables, which may support future earnings. However, the simultaneous rise in total debt from $16.4B to $19.9B indicates that this expansion is increasingly debt-funded, potentially straining the balance sheet if cash flows normalize. Investors should monitor whether the incremental assets generate returns above the cost of debt.
PPE Growth Outpaces Equity Expansion
Net PPE increased by $1.8B from 2024Q1 to 2026Q2, while equity remained flat at $5.5B, implying that asset growth is not translating into regulated equity growth, as per reported figures.
The flat equity base despite rising PPE suggests that retained earnings are being offset by share repurchases or dividends, limiting equity accumulation. This may indicate that the company is prioritizing shareholder returns over balance sheet strengthening, which could be a concern if leverage continues to rise. The lack of equity growth also means that the debt-to-equity ratio will remain elevated unless earnings are retained.
Leverage Creeps Higher, Testing Regulatory Norms
Debt-to-equity rose from 2.25 in 2024Q1 to 3.62 by 2026Q2, while equity/assets fell from 0.19 to 0.13, indicating a shift toward a more leveraged capital structure.
The increasing leverage, with debt-to-equity now at 3.62, is notable for a utility, though Vistra's IPP model allows for higher leverage. The equity/assets ratio of 0.13 is low, suggesting limited cushion for creditors. While the company's strong ROE of 17.7% partially mitigates concerns, the trend warrants monitoring, especially if wholesale prices continue to normalize and reduce cash flow.
Equity Base Stagnant Despite Strong Earnings
Total equity remained around $5.5B over the past two years, despite cumulative net income exceeding $2B, indicating that earnings are being distributed rather than retained, as per financial statements.
The stagnant equity base, despite strong profitability, suggests that Vistra is returning substantial capital to shareholders through dividends and buybacks. While this supports the total shareholder return model, it leaves the balance sheet with less equity cushion. If earnings decline, the company may have limited ability to absorb losses without increasing leverage further.
Liquidity Tightens as Cash Reserves Thin
Cash and equivalents fell from $1.6B in 2024Q2 to $435M by 2026Q2, while the current ratio dropped to 0.97, indicating reduced short-term liquidity, based on reported balance sheet data.
The decline in cash reserves and a current ratio below 1 suggest that Vistra may face short-term liquidity constraints, particularly if operating cash flows weaken. However, the company likely has access to revolving credit facilities, though these are not disclosed in the data. The tight liquidity position could limit flexibility for unexpected capital needs or debt maturities.
Capex Plans Signal Continued Investment
Capital expenditures averaged $883M per quarter over the last four quarters, with a peak of $3.5B in 2024Q1, indicating ongoing investment in growth projects, as per recent filings.
The sustained capex, particularly in nuclear and renewable assets, suggests that Vistra is positioning for long-term growth, likely driven by AI-driven power demand. However, the funding of this capex through debt, as evidenced by rising leverage, may increase financial risk. The company's ability to recover these investments through market prices, rather than regulated rate cases, adds uncertainty to the returns.
What Could Invalidate the Base Case
The reported revenue decline of 12.4% and debt-to-equity of 3.99 suggest that Vistra's earnings may be more vulnerable to wholesale price normalization and rising interest costs than the market anticipates.
The combination of declining revenue and high leverage could pressure cash flows if wholesale prices continue to fall, potentially limiting the company's ability to service debt or fund capital returns. Additionally, the thin equity cushion and tight liquidity may amplify the impact of any operational or market shocks. Investors should monitor whether the company can maintain its hedging program and cost discipline to offset these risks.