As of Jun 30, 2026, Vistra Operations Company LLC had total assets of $42.6 billion and total liabilities of $37.1 billion. Total assets were up 11.7% from a year earlier. Stockholders' equity was $5.5 billion. It held $435.0 million in cash and investments against $19.6 billion of total debt, net debt of $19.2 billion. The current ratio, current assets divided by current liabilities, was 0.97.
USD in millions, except ratios and per-share amounts. The percent under a figure is the change from the year before.
| Line |
FY 2026
Jun 30, 2026
|
FY 2025
Dec 31, 2025
|
FY 2024
Dec 31, 2024
|
FY 2023
Dec 31, 2023
|
FY 2022
Dec 31, 2022
|
FY 2021
Dec 31, 2021
|
FY 2020
Dec 31, 2020
|
FY 2019
Dec 31, 2019
|
|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||
| Cash |
435
-5.0%
|
785
-33.9%
|
1,188
-65.9%
|
3,485
+665.9%
|
455
-65.7%
|
1,325
+226.4%
|
406
+35.3%
|
300
|
| Long-term investments |
—
|
—
|
4,512
+121.7%
|
2,035
+17.7%
|
1,729
-15.6%
|
2,049
+16.5%
|
1,759
+14.4%
|
1,537
|
| Cash and investments |
435
-91.7%
|
785
-86.2%
|
5,700
+3.3%
|
5,520
+152.7%
|
2,184
-35.3%
|
3,374
+55.8%
|
2,165
+17.9%
|
1,837
|
| Receivables |
2,293
+2.9%
|
2,323
+17.2%
|
1,982
+18.4%
|
1,674
-18.7%
|
2,059
+47.4%
|
1,397
+9.2%
|
1,279
-6.3%
|
1,365
|
| Inventory |
—
|
—
|
970
+31.1%
|
740
+29.8%
|
570
-6.6%
|
610
+18.4%
|
515
+9.8%
|
469
|
| Total current assets |
10,276
+21.1%
|
9,179
+13.1%
|
8,119
-30.2%
|
11,637
+4.7%
|
11,116
+41.0%
|
7,883
+129.9%
|
3,429
-16.7%
|
4,114
|
| Property and equipment, net |
19,944
+12.4%
|
19,846
+9.2%
|
18,173
+46.2%
|
12,432
-1.0%
|
12,554
-3.8%
|
13,056
-3.3%
|
13,499
-3.0%
|
13,914
|
| Goodwill |
2,810
+0.0%
|
2,810
+0.1%
|
2,807
+8.7%
|
2,583
+0.0%
|
2,583
+0.0%
|
2,583
+0.0%
|
2,583
+1.2%
|
2,553
|
| Total assets |
42,603
+11.7%
|
41,550
+10.0%
|
37,770
+14.6%
|
32,966
+0.5%
|
32,787
+10.5%
|
29,683
+17.8%
|
25,208
-5.3%
|
26,616
|
| Liabilities and equity | ||||||||
| Accounts payable |
1,504
+17.9%
|
1,644
+8.9%
|
1,510
+31.6%
|
1,147
-26.3%
|
1,556
+2.7%
|
1,515
+72.2%
|
880
-7.1%
|
947
|
| Total current liabilities |
10,557
+11.9%
|
11,814
+40.1%
|
8,432
-14.2%
|
9,823
-5.0%
|
10,337
+76.9%
|
5,843
+92.5%
|
3,036
-33.6%
|
4,574
|
| Total liabilities |
37,109
+11.4%
|
36,440
+13.2%
|
32,187
+16.4%
|
27,644
-0.8%
|
27,869
+30.3%
|
21,391
+27.0%
|
16,847
-9.7%
|
18,656
|
| Stockholders' equity |
5,482
+13.7%
|
5,097
-8.5%
|
5,570
+5.0%
|
5,307
+8.3%
|
4,902
-40.9%
|
8,291
-1.0%
|
8,371
+5.2%
|
7,959
|
| Debt | ||||||||
| Debt due within a year |
—
|
1,800
|
—
|
—
|
650
-93.6%
|
10,234
|
0
-100.0%
|
350
|
| Long-term debt |
19,595
+24.3%
|
17,043
+4.6%
|
16,298
+13.2%
|
14,402
|
—
|
—
|
—
|
—
|
| Lease liabilities |
—
|
327
-3.3%
|
338
+16.2%
|
291
-2.7%
|
299
+4.5%
|
286
+9.2%
|
262
+85.8%
|
141
|
| Total debt |
19,595
+15.8%
|
19,170
+15.2%
|
16,636
+13.2%
|
14,693
+1448.3%
|
949
-91.0%
|
10,520
+3915.3%
|
262
-46.6%
|
491
|
| Net cash |
-19,160
-63.6%
|
-18,385
-68.1%
|
-10,936
-19.2%
|
-9,173
-842.8%
|
1,235
+117.3%
|
-7,146
-475.5%
|
1,903
+41.4%
|
1,346
|
| Ratios | ||||||||
| Current ratio |
0.97x
|
0.78x
|
0.96x
|
1.18x
|
1.08x
|
1.35x
|
1.13x
|
0.90x
|
| Debt to equity |
3.57x
|
3.76x
|
2.99x
|
2.77x
|
0.19x
|
1.27x
|
0.03x
|
0.06x
|
| Debt to EBITDA |
3.62x
|
4.93x
|
2.81x
|
3.53x
|
2.26x
|
44.20x
|
0.08x
|
0.14x
|
| Return on equity |
40.48%
|
18.52%
|
47.74%
|
28.13%
|
-25.03%
|
-15.37%
|
7.60%
|
11.66%
|
| Return on assets |
5.21%
|
2.27%
|
7.04%
|
4.53%
|
-3.74%
|
-4.29%
|
2.52%
|
3.49%
|
| Book value per share |
16.32
|
15.08
|
16.39
|
15.10
|
12.58
|
17.68
|
17.11
|
16.32
|
How these figures are calculated
Annual columns are full-year amounts from the annual report (Form 10-K, 20-F, or 40-F). If a company restates a year, the latest filed number is shown. USD in millions, except ratios and per-share amounts. Cash and investments adds short-term and long-term marketable securities to cash. Debt due within a year is the borrowings that are not already in long-term debt. Total debt is those borrowings plus lease liabilities. Net cash is cash and investments minus total debt. Return on equity and return on assets divide the trailing twelve months of net income by the balance on that date. Debt to EBITDA uses the trailing twelve months of EBITDA. The first column is the latest balance sheet when it is newer than the latest fiscal year. More on our methodology.
Company profile
- Industry
- Electric Services (SIC 4911)
- Listed as
- VST (NYSE)
- Fiscal year ends
- December 31
- Incorporated in
- DE
- Headquarters
- Irving, TX
- SEC filer status
- Large accelerated filer
- SEC CIK
- 1692819
- Former names
- Vistra Energy Corp. (until Jun 29, 2020); Vistra Energy Corp (until Jan 29, 2018)
Other Electric Services companies
Source: SEC EDGAR filings. This is company-reported data, not investment advice.