Vistra Reports Second Quarter 2026 Results

Get Alerts VST Hot Sheet

Join SI Premium – FREE

Article Stock Quotes (1)

FREE Breaking News Alerts from StreetInsider.com!

StreetInsider.com Top Tickers, 8/15/2026

1. AMAT
2. SPY
3. GLOB
4. RDDT
5. HTFL

6. SNDK
7. WDAY
8. ADYEN:NA
9. ADYYF
10. DGNX

Price: $148.13 +1.18%

Overall Analyst Rating:
SELL (= Flat)

Dividend Yield: 0.6%

Corporate and Other includes $9 million of unrealized mark-to-market net losses on interest rate swaps.

Includes nuclear fuel amortization of $30 million and $86 million, respectively, in the Texas and East segments.

Includes involuntary conversion gain recognized from Martin Lake Incident property damage insurance in the Texas segment.

Includes NDT (income) loss of the PJM nuclear facilities, ARO and environmental remediation expenses, and other expenses associated with the Moss Landing Incident.

Earnings Release Highlights

GAAP second quarter 2026 Net Income of $305 million, including an unrealized loss from hedges expected to settle in future years of $472 million.
Achieved more than 30% growth in Ongoing Operations Adjusted EBITDA¹ to $1,767 million for the quarter compared to second quarter 2025.
Reaffirmed 2026 Ongoing Operations Adjusted EBITDA¹ and Ongoing Operations Adjusted FCFbG¹ guidance ranges of $6.8 billion to $7.6 billion and $3.925 billion to $4.725 billion, respectively.³
Announced Helix Digital Infrastructure alongside KKR, KIA, and NVIDIA with an initial commitment from Vistra of up to $1.0 billion.
Received Federal Energy Regulatory Commission approval of the pending Cogentrix Energy acquisition.
Earned second consecutive distinction as one of U.S. News & World Report's Best Companies to Work For.

IRVING, Texas, Aug. 7, 2026 /PRNewswire/ -- Vistra Corp. (NYSE: VST) today reported its second quarter 2026 financial results and other highlights.

"The Vistra team delivered another strong quarter, building on our momentum from the start of the year and continuing to execute at a high level," said Jim Burke, president and CEO of Vistra. "I'm incredibly proud of our employees across the company - through their commitment, collaboration, and focus on serving our customers, Vistra delivered a more than 30% year-over-year increase in Ongoing Operations Adjusted EBITDA.¹ From our generation team maintaining a reliable fleet, to our commercial and retail teams navigating dynamic market conditions and delivering solutions for customers, these results reflect the hard work and dedication of our people."

"We also announced an important investment to further position Vistra for long-term growth. The formation of Helix Digital Infrastructure, alongside our partners NVIDIA, KKR, and Kuwait Investment Authority, as well as Vistra's role as Helix's preferred power provider, create an exciting opportunity for the company. At the same time, we continued advancing key strategic initiatives, including the pending Cogentrix acquisition, construction of our two Permian Basin natural gas units, and development of solar facilities, including Oak Hill 2 and Pulaski."

"Operationally, the Vistra team's preparation and disciplined execution during our annual spring maintenance season set us up for strong, reliable performance during the first half of the summer. During recent periods of extreme heat in Texas and the PJM market, Vistra achieved commercial availability of 97% or greater across our fleet, helping ensure reliable power when our customers and communities needed it most. As we complete the critical summer period and the remainder of the year, we remain focused on safely and reliably operating our fleet, advancing our strategy, and continuing to create solutions and value for our customers, communities, employees, and shareholders."

Summary of Financial Results for the Three and Six Months Ended June 30, 2026 and 2025 (Unaudited) (Millions of Dollars)

	Three Months Ended June 30,		Six Months Ended June 30,
	2026	2025	2026	2025
Net income	$ 305	$ 327	$ 1,334	$ 59
Ongoing operations Adjusted EBITDA	$ 1,767	$ 1,349	$ 3,261	$ 2,589

Adjusted EBITDA by Segment
Retail	$ 773	$ 756	$ 841	$ 940
Texas	$ 311	$ 142	$ 897	$ 632
East	$ 642	$ 418	$ 1,443	$ 932
West	$ 68	$ 49	$ 124	$ 111
Corporate and Other	$ (27)	$ (16)	$ (44)	$ (26)
Asset Closure	$ (23)	$ (17)	$ (42)	$ (41)

For the quarter ended June 30, 2026, Vistra reported Net Income of $305 million and Ongoing Operations Adjusted EBITDA¹ of $1,767 million. Net Income for the second quarter 2026 decreased $22 million compared to the second quarter 2025, driven primarily by an increase in unrealized mark-to-market losses of $488 million on derivative positions, mostly offset by higher realized prices and capacity revenue, and three months' contribution from the plants acquired from Lotus. Ongoing Operations Adjusted EBITDA for the second quarter 2026 increased by $418 million compared to the second quarter 2025, driven primarily by higher realized energy and capacity prices and three months' contribution from the plants acquired from Lotus.

Guidance³

($ in millions)	Reaffirmed 2026 Guidance Ranges
Ongoing Operations Adjusted EBITDA	$6,800 - $7,600
Ongoing Operations Adjusted FCFbG	$3,925 - $4,725

As of Aug. 3, 2026, Vistra had hedged approximately 100% of its expected generation volumes for 2026, approximately 94% for 2027, and approximately 72% for 2028. The company's comprehensive hedging program provides support for the reaffirmed 2026 guidance ranges and the previously announced Ongoing Operations Adjusted EBITDA midpoint opportunity² range of $7.4 billion to $7.8 billion for 2027.³ The ranges exclude any potential benefits from the pending acquisition of Cogentrix and the signed power purchase agreements with Meta, part of which are expected to contribute to our Adjusted EBITDA in 2027.

Share Repurchase Program

As of Aug. 3, 2026:

Vistra executed ~$6.5 billion in share repurchases since November 2021.
Vistra had ~336 million shares outstanding, representing a ~30% reduction of the amount of the shares outstanding on Nov. 2, 2021.
~$1.2 billion of the share repurchase authorization remained available, which we expect to complete no later than year-end 2027.

Liquidity

As of June 30, 2026, Vistra had total available liquidity of approximately $6,295 million, including cash and cash equivalents of $435 million, $4,408 million of availability under its corporate revolving credit facility, and $1,452 million of availability under its commodity-linked revolving credit facility. Available capacity under the commodity-linked revolving credit facility reflects the borrowing base of $1,452 million and excludes $298 million of commitments under the facility that were not available to be drawn as of June 30, 2026.

Earnings Webcast

Vistra will host a webcast today, Aug. 7, 2026, beginning at 10 a.m. ET (9 a.m. CT) to discuss these results and related matters. The live webcast and the accompanying slides that will be discussed on the call can be accessed via Vistra's website at www.vistracorp.com under "Investor Relations" and then "Events & Presentations." Participants can also listen by phone by registering here prior to the start time of the call to receive a conference call dial-in number. A replay of the webcast will be available on Vistra's website for one year following the live event.

About Vistra

Vistra (NYSE: VST) is a leading, Fortune 500 integrated retail electricity and power generation company based in Irving, Texas, that provides essential resources to customers, businesses, and communities from California to Maine. Vistra is a leader in transforming the energy landscape, with an unyielding focus on reliability, affordability, and sustainability. The company safely operates a reliable, efficient power generation fleet of natural gas, nuclear, coal, solar, and battery energy storage facilities while taking an innovative, customer-centric approach to its retail business. Learn more at https://www.vistracorp.com.

1	Ongoing Operations excludes the Asset Closure segment. Ongoing Operations Adjusted EBITDA and Ongoing Operations Adjusted Free Cash Flow before Growth are non-GAAP financial measures. Any reference to "Ongoing Operations Adjusted FCFbG" is a reference to Ongoing Operations Adjusted Free Cash Flow before Growth. See the "Non-GAAP Reconciliation" tables for further detail. Total segment information may not tie due to rounding.

2	Midpoint opportunities are not intended to be guidance and represent only our estimate of potential opportunities for Ongoing Operations Adjusted EBITDA in 2027 based on market curves as of October 31, 2025. Actual results could vary and are subject to a number of risks, uncertainties and factors, including power price market movements and our hedging strategy. We have not provided a quantitative reconciliation of Ongoing Operations Adjusted EBITDA opportunities for 2027 to GAAP net income (loss) because we cannot, without unreasonable effort, calculate certain reconciling items with confidence due to the variability, complexity, and limited visibility of the adjusting items that would be excluded from Ongoing Operations Adjusted EBITDA in such out year periods.

3	2026 Ongoing Operations Adjusted EBITDA and Ongoing Operations Adjusted Free Cash Flow before Growth guidance ranges and 2027 Ongoing Operations Adjusted EBITDA Midpoint Opportunity exclude any potential impact from the pending acquisition of Cogentrix and the announced long-term power purchase agreements with Meta.

About Non-GAAP Financial Measures and Items Affecting Comparability

"Adjusted EBITDA" (EBITDA as adjusted for unrealized gains or losses from hedging activities, transition and merger expenses, non-cash compensation expenses, nuclear decommissioning trust income, asset retirement obligation expenses, and certain other items described from time to time in Vistra's earnings releases), "Adjusted Free Cash Flow before Growth" (or "Adjusted FCFbG") (cash from operating activities excluding changes in margin deposits and working capital and adjusted for maintenance capital expenditures, other net investment activities, and other items described from time to time in Vistra's earnings releases), "Ongoing Operations Adjusted EBITDA" (adjusted EBITDA less adjusted EBITDA from Asset Closure segment), and "Ongoing Operations Adjusted Free Cash Flow before Growth" or "Ongoing Operations Adjusted FCFbG" (adjusted free cash flow before growth less cash flow from operating activities from Asset Closure segment before growth) are "non-GAAP financial measures." A non-GAAP financial measure is a numerical measure of financial performance that excludes or includes amounts so as to be different than the most directly comparable measure calculated and presented in accordance with GAAP in Vistra's consolidated statements of operations, comprehensive income, changes in stockholders' equity and cash flows. Non-GAAP financial measures should not be considered in isolation or as a substitute for the most directly comparable GAAP measures. Vistra's non-GAAP financial measures may be different from non-GAAP financial measures used by other companies.

Vistra uses Adjusted EBITDA as a measure of performance and believes that analysis of its business by external users is enhanced by visibility to both Net Income prepared in accordance with GAAP and Adjusted EBITDA. Vistra uses Adjusted Free Cash Flow before Growth as a measure of liquidity and performance, and believes that analysis of capital available to allocate for debt service, growth, and return of capital to stockholders is supported by disclosure of both cash provided by (used in) operating activities prepared in accordance with GAAP as well as Adjusted Free Cash Flow before Growth. Vistra uses Ongoing Operations Adjusted EBITDA as a measure of performance and Ongoing Operations Adjusted Free Cash Flow before Growth as a measure of liquidity and performance, and Vistra's management and board of directors have found it informative to view the Asset Closure segment as separate and distinct from Vistra's ongoing operations. The schedules attached to this earnings release reconcile the non-GAAP financial measures to the most directly comparable financial measures calculated and presented in accordance with U.S. GAAP.

Cautionary Note Regarding Forward-Looking Statements

The information presented herein includes forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These forward-looking statements, which are based on current expectations, estimates and projections about the industry and markets in which Vistra Corp. ("Vistra") operates and beliefs of and assumptions made by Vistra's management, involve risks and uncertainties, which are difficult to predict and are not guarantees of future performance, that could significantly affect the financial results of Vistra. All statements, other than statements of historical facts, that are presented herein, or in response to questions or otherwise, that address activities, events or developments that may occur in the future, including such matters as activities related to our financial or operational projections, financial condition and cash flows, projected synergy, net debt targets, capital allocation, capital expenditures, liquidity, projected Adjusted EBITDA to free cash flow conversion rate, dividend policy, business strategy, competitive strengths, goals, future acquisitions or dispositions, development or operation of power generation assets, market and industry developments and the growth of our businesses and operations, including potential transactions with large load facilities at our nuclear and natural gas plants (often, but not always, through the use of words or phrases, or the negative variations of those words or other comparable words of a future or forward-looking nature, including, but not limited to: "intends," "plans," "will likely," "unlikely," "believe," "confident," "expect," "seek," "anticipate," "estimate," "continue," "will," "shall," "should," "could," "may," "might," "predict," "project," "forecast," "target," "potential," "goal," "objective," "guidance," "on track" and "outlook"), are forward-looking statements. Readers are cautioned not to place undue reliance on forward-looking statements. Although Vistra believes that in making any such forward-looking statement, Vistra's expectations are based on reasonable assumptions, any such forward-looking statement involves uncertainties and risks that could cause results to differ materially from those projected in or implied by any such forward-looking statement, including, but not limited to: (i) adverse changes in general economic or market conditions (including changes in interest rates) or changes in political conditions or federal or state laws and regulations; (ii) the ability of Vistra to execute upon its contemplated strategic, capital allocation, performance, and cost-saving initiatives and to successfully integrate acquired businesses, including our ability to close the acquisition of Cogentrix Energy; (iii) actions by credit ratings agencies; (iv) the severity, magnitude and duration of extreme weather events, contingencies and uncertainties relating thereto, most of which are difficult to predict and many of which are beyond our control, and the resulting effects on our results of operations, financial condition and cash flows; and (v) those additional risks and factors discussed in reports filed with the Securities and Exchange Commission by Vistra from time to time, including the uncertainties and risks discussed in the sections entitled "Risk Factors" and "Forward-Looking Statements" in Vistra's annual report on Form 10-K for the year ended December 31, 2025 and subsequently filed quarterly reports on Form 10-Q.

Any forward-looking statement speaks only at the date on which it is made, and except as may be required by law, Vistra will not undertake any obligation to update any forward-looking statement to reflect events or circumstances after the date on which it is made or to reflect the occurrence of unanticipated events. New factors emerge from time to time, and it is not possible to predict all of them; nor can Vistra assess the impact of each such factor or the extent to which any factor, or combination of factors, may cause results to differ materially from those contained in any forward-looking statement.

VISTRA CORP. CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited) (Millions of Dollars)
	Three Months Ended June 30,		Six Months Ended June 30,
	2026	2025	2026	2025
Operating revenues	$ 4,017	$ 4,250	$ 9,657	$ 8,183
Fuel, purchased power costs, and delivery fees	(1,774)	(1,974)	(4,304)	(4,421)
Operating costs	(853)	(733)	(1,553)	(1,426)
Depreciation and amortization	(445)	(541)	(929)	(1,063)
Selling, general, and administrative expenses	(392)	(419)	(819)	(810)
Impairment of long-lived assets	—	(68)	—	(68)
Operating income	553	515	2,052	395
Other income (deductions), net	186	191	162	186
Interest expense and related charges	(312)	(303)	(575)	(622)
Net income (loss) before income taxes	427	403	1,639	(41)
Income tax (expense) benefit	(122)	(76)	(305)	100
Net income attributable to Vistra	$ 305	$ 327	$ 1,334	$ 59
Cumulative dividends attributable to preferred stock	(47)	(47)	(96)	(96)
Net income (loss) attributable to Vistra common stock	$ 258	$ 280	$ 1,238	$ (37)

VISTRA CORP. CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) (Millions of Dollars)
	Six Months Ended June 30,
	2026	2025
Cash flows — operating activities:
Net income	$ 1,334	$ 59
Adjustments to reconcile net income (loss) to cash provided by operating activities:
Depreciation and amortization	1,363	1,534
Deferred income tax expense (benefit), net	255	(128)
Impairment of long-lived and other assets	—	68
Unrealized net (gain) loss from mark-to-market valuations of commodities	(251)	551
Unrealized net (gain) loss from mark-to-market valuations of interest rate swaps	(7)	74
Unrealized net (gain) loss from nuclear decommissioning trusts	22	(74)
Asset retirement obligation accretion expense	63	66
Bad debt expense	86	87
Stock-based compensation expense	67	46
Involuntary conversion gain	(48)	(80)
Other, net	—	13
Changes in operating assets and liabilities:
Margin deposits, net	(188)	(368)
Accrued interest	61	(5)
Accrued taxes other than income	(100)	(56)
Accrued employee incentive	(99)	(145)
Other operating assets and liabilities	(336)	(471)
Cash provided by operating activities	2,222	1,171
Cash flows — investing activities:
Capital expenditures, including nuclear fuel purchases and LTSA prepayments	(1,572)	(1,458)
Lotus acquisition purchase price adjustment	6	—
Proceeds from sales of nuclear decommissioning trust fund securities	3,036	3,024
Investments in nuclear decommissioning trust fund securities	(3,037)	(3,035)
Proceeds from sales of environmental allowances	128	25
Purchases of environmental allowances	(201)	(392)
Insurance proceeds for recovery of damaged property, plant, and equipment	234	173
Proceeds from sales of property, plant, and equipment, including nuclear fuel	50	—
Other, net	77	(8)
Cash used in investing activities	(1,279)	(1,671)
Cash flows — financing activities:
Issuances of debt	6,422	209
Repayments/repurchases of debt	(3,859)	(757)
Net borrowings (repayments) under accounts receivable financing	(925)	375
Borrowings under Revolving Credit Facility	400	—
Repayments under Revolving Credit Facility	(780)	—
Borrowings under Commodity-Linked Facility	—	987
Repayments under Commodity-Linked Facility	(1,420)	(126)
Debt issuance costs	(72)	—
Stock repurchases	(709)	(589)
Dividends paid to common stockholders	(154)	(152)
Dividends paid to preferred stockholders	(96)	(96)
Tax withholding on stock-based compensation	(69)	(50)
Principal payment on forward repurchase obligation	(19)	(41)
Other, net	(3)	13
Cash used in financing activities	(1,284)	(227)
Net change in cash, cash equivalents and restricted cash (current and noncurrent)	(341)	(727)
Cash, cash equivalents and restricted cash (current and noncurrent) — beginning balance	822	1,222
Cash, cash equivalents and restricted cash (current and noncurrent) — ending balance	$ 481	$ 495

VISTRA CORP. NON-GAAP RECONCILIATIONS - ADJUSTED EBITDA FOR THE THREE MONTHS ENDED JUNE 30, 2026 (Unaudited) (Millions of Dollars)

	Retail	Texas	East	West	Eliminations / Corp and Other	Ongoing Operations Consolidated	Asset Closure	Vistra Corp. Consolidated
Net income (loss)	$ 484	$ 592	$ (166)	$ 28	$ (517)	$ 421	$ (116)	$ 305
Income tax expense	—	—	—	—	122	122	—	122
Interest expense and related charges (a)	10	(10)	(24)	(4)	339	311	1	312
Depreciation and amortization (b)	10	213	302	14	18	557	3	560
EBITDA before Adjustments	504	795	112	38	(38)	1,411	(112)	1,299
Unrealized net (gain) loss resulting from commodity hedging transactions	261	(446)	629	28	—	472	—	472
Purchase accounting impacts	1	—	(14)	—	(13)	(26)	—	(26)
Non-cash compensation expenses	—	—	—	—	35	35	—	35
Transition and merger expenses	1	—	2	—	12	15	—	15
Insurance income (c)	—	(48)	—	—	—	(48)	—	(48)
Decommissioning-related activities (d)	—	4	(95)	1	—	(90)	90	—
Other, net	6	6	8	1	(23)	(2)	(1)	(3)
Adjusted EBITDA	$ 773	$ 311	$ 642	$ 68	$ (27)	$ 1,767	$ (23)	$ 1,744

VISTRA CORP. NON-GAAP RECONCILIATIONS - ADJUSTED EBITDA FOR THE SIX MONTHS ENDED JUNE 30, 2026 (Unaudited) (Millions of Dollars)

	Retail	Texas	East	West	Eliminations / Corp and Other	Ongoing Operations Consolidated	Asset Closure	Vistra Corp. Consolidated
Net income (loss)	$ (240)	$ 2,683	$ 10	$ 62	$ (1,045)	$ 1,470	$ (136)	$ 1,334
Income tax expense	—	—	—	—	305	305	—	305
Interest expense and related charges (a)	23	(24)	(46)	(7)	628	574	1	575
Depreciation and amortization (b)	20	424	657	28	36	1,165	6	1,171
EBITDA before Adjustments	(197)	3,083	621	83	(76)	3,514	(129)	3,385
Unrealized net (gain) loss resulting from commodity hedging transactions	1,026	(2,168)	854	37	—	(251)	—	(251)
Purchase accounting impacts	1	—	(15)	—	(13)	(27)	—	(27)
Non-cash compensation expenses	—	—	—	—	67	67	—	67
Transition and merger expenses	—	—	2	—	24	26	—	26
Insurance income (c)	—	(48)	—	—	—	(48)	(6)	(54)
Decommissioning-related activities (d)	—	8	(35)	1	—	(26)	92	66
Other, net	11	22	16	3	(46)	6	1	7
Adjusted EBITDA	$ 841	$ 897	$ 1,443	$ 124	$ (44)	$ 3,261	$ (42)	$ 3,219

VISTRA CORP. NON-GAAP RECONCILIATIONS - ADJUSTED EBITDA FOR THE THREE MONTHS ENDED JUNE 30, 2025 (Unaudited) (Millions of Dollars)

	Retail	Texas	East	West	Eliminations / Corp and Other	Ongoing Operations Consolidated	Asset Closure	Vistra Corp. Consolidated
Net income (loss)	$ (123)	$ 863	$ 120	$ (50)	$ (440)	$ 370	$ (43)	$ 327
Income tax expense	—	—	1	—	75	76	—	76
Interest expense and related charges (a)	17	(18)	(8)	(1)	312	302	1	303
Depreciation and amortization (b)	24	197	412	16	20	669	(1)	668
EBITDA before Adjustments	(82)	1,042	525	(35)	(33)	1,417	(43)	1,374
Unrealized net (gain) loss resulting from commodity hedging transactions	841	(900)	(39)	82	—	(16)	—	(16)
Purchase accounting impacts	8	—	9	—	—	17	—	17
Non-cash compensation expenses	—	—	—	—	25	25	—	25
Transition and merger expenses	5	—	—	—	17	22	—	22
Impairment of long-lived assets	—	68	—	—	—	68	—	68
Insurance income (c)	—	(80)	—	—	—	(80)	(21)	(101)
Decommissioning-related activities (d)	—	4	(81)	—	—	(77)	43	(34)
ERP system implementation expenses	3	3	3	—	—	9	1	10
Other, net (e)	(19)	5	1	2	(25)	(36)	3	(33)
Adjusted EBITDA	$ 756	$ 142	$ 418	$ 49	$ (16)	$ 1,349	$ (17)	$ 1,332

VISTRA CORP. NON-GAAP RECONCILIATIONS - ADJUSTED EBITDA FOR THE SIX MONTHS ENDED JUNE 30, 2025 (Unaudited) (Millions of Dollars)

	Retail	Texas	East	West	Eliminations / Corp and Other	Ongoing Operations Consolidated	Asset Closure	Vistra Corp. Consolidated
Net income (loss)	$ 1,009	$ 143	$ (370)	$ 27	$ (639)	$ 170	$ (111)	$ 59
Income tax expense (benefit)	—	—	1	—	(101)	(100)	—	(100)
Interest expense and related charges (a)	35	(32)	(20)	(2)	639	620	2	622
Depreciation and amortization (b)	47	378	808	31	39	1,303	(2)	1,301
EBITDA before Adjustments	1,091	489	419	56	(62)	1,993	(111)	1,882
Unrealized net (gain) loss resulting from commodity hedging transactions	(156)	130	528	50	—	552	(1)	551
Purchase accounting impacts	8	—	23	—	—	31	—	31
Non-cash compensation expenses	—	—	—	—	46	46	—	46
Transition and merger expenses	5	—	1	—	34	40	—	40
Impairment of long-lived assets	—	68	—	—	—	68	—	68
Insurance income (c)	—	(80)	—	—	—	(80)	(21)	(101)
Decommissioning-related activities (d)	—	9	(46)	—	—	(37)	89	52
ERP system implementation expenses	3	3	3	—	—	9	1	10
Other, net (e)	(11)	13	4	5	(44)	(33)	2	(31)
Adjusted EBITDA	$ 940	$ 632	$ 932	$ 111	$ (26)	$ 2,589	$ (41)	$ 2,548

VISTRA CORP. - NON-GAAP RECONCILIATIONS 2026 GUIDANCE¹(Unaudited) (Millions of Dollars)

	Ongoing Operations		Asset Closure		Vistra Corp. Consolidated
	Low	High	Low	High	Low	High
Net income (loss)	$ 3,100	$ 3,730	$ (90)	$ (90)	$ 3,010	$ 3,640
Income tax expense	830	1,000	—	—	830	1,000
Interest expense and related charges (a)	1,200	1,200	—	—	1,200	1,200
Depreciation and amortization (b)	2,150	2,150	—	—	2,150	2,150
EBITDA before Adjustments	$ 7,280	$ 8,080	$ (90)	$ (90)	$ 7,190	$ 7,990
Unrealized net (gain) loss resulting from hedging transactions	(728)	(728)	—	—	(728)	(728)
Fresh start/purchase accounting impacts	58	58	—	—	58	58
Non-cash compensation expenses	137	137	—	—	137	137
Transition and merger expenses	29	29	—	—	29	29
Decommissioning-related activities (c)	64	64	22	22	86	86
ERP system implementation expenses & other transformational initiatives	17	17	—	—	17	17
Other, net	(57)	(57)	(12)	(12)	(69)	(69)
Adjusted EBITDA guidance	$ 6,800	$ 7,600	$ (80)	$ (80)	$ 6,720	$ 7,520

VISTRA CORP. - NON-GAAP RECONCILIATIONS 2026 GUIDANCE¹(Unaudited) (Millions of Dollars)

	Ongoing Operations		Asset Closure		Vistra Corp. Consolidated
	Low	High	Low	High	Low	High
Adjusted EBITDA guidance	$ 6,800	$ 7,600	$ (80)	$ (80)	$ 6,720	$ 7,520
Interest paid, net	(1,125)	(1,125)	—	—	(1,125)	(1,125)
Tax (paid) / received	(111)	(111)	—	—	(111)	(111)
Working capital, margin deposits and accrued environmental allowances	640	640	—	—	640	640
Reclamation and remediation	(78)	(78)	(80)	(80)	(158)	(158)
ERP system implementation expenses & other transformational initiatives	(16)	(16)	—	—	(16)	(16)
Other changes in other operating assets and liabilities	(112)	(112)	(5)	(5)	(117)	(117)
Cash provided by operating activities	$ 5,998	$ 6,798	$ (165)	$ (165)	$ 5,833	$ 6,633
Capital expenditures including nuclear fuel purchases and LTSA prepayments	(1,536)	(1,536)	—	—	(1,536)	(1,536)
Other net investing activities	(20)	(20)	—	—	(20)	(20)
Working capital, margin deposits and accrued environmental allowances	(640)	(640)	—	—	(640)	(640)
Transition and merger expenses	41	41	—	—	41	41
Interest on noncontrolling interest repurchase obligation	60	60	—	—	60	60
ERP system implementation expenses & other transformational initiatives	22	22	—	—	22	22
Adjusted free cash flow before growth guidance	$ 3,925	$ 4,725	$ (165)	$ (165)	$ 3,760	$ 4,560