Vistra Corp.

Electric Services·IRVING, TX·FY end 12/31·CIK 1692819

CEO Pay Ratio

117:1

James A. Burke

CEO Total Comp

$16.0M

James A. Burke

Median Employee

$137,164

Revenue

$17.7B

FY 2025

Net Income

$944.0M

FY 2025

Free Cash Flow

$1.3B

FY 2025

Net Margin

5.3%

Insider Net (180d)

-$34.0M

0 buys / 7 sales

CEO Pay Accountability

CEO comp as % of net income

1.69%

For every $1,000 of profit, $16.94 flows to the CEO.

CEO comp as % of buybacks

1.56%

CEO comp equals 15.6‰ of cash returned to shareholders via buybacks.

5-year history · USD

Metric	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021	Trend
Revenue	$17.7B	$17.2B	$14.8B	$13.7B	$12.1B
Gross Profit	—	—	—	—	—	—
Operating Income	$1.9B	$4.1B	$2.7B	-$1.2B	-$1.5B
Net Income	$944.0M	$2.7B	$1.5B	-$1.2B	-$1.3B
Operating CF	$4.1B	$4.6B	$5.5B	$485.0M	-$206.0M
Capex	$2.8B	$2.1B	$1.7B	$1.3B	$1.0B
Free Cash Flow	$1.3B	$2.5B	$3.8B	-$816.0M	-$1.2B
Buybacks	$1.0B	$1.3B	$1.2B	$1.9B	$471.0M
Dividends	$306.0M	$305.0M	$313.0M	$302.0M	$290.0M

Gross Margin	—	—	—	—	—	—
Operating Margin	10.7%	23.7%	18.0%	-8.6%	-12.5%
Net Margin	5.3%	15.4%	10.1%	-8.9%	-10.5%
FCF Margin	7.4%	14.4%	25.6%	-5.9%	-10.3%
R&D / Revenue	—	—	—	—	—	—
Effective Tax	15.9%	18.9%	25.4%	22.4%	26.6%
Debt / Equity	3.34	2.93	2.71	—	—
Buybacks / FCF	78.0%	50.9%	33.0%	-238.8%	-38.0%

FY 2025

Executive	Salary	Stock	Options	Bonus / Inc.	Other	Total
James A. BurkePresident and Chief Executive Officer	$1.4M	$11.4M	—	$3.0M	$198.4K	$16.0M
Stacey DoréChief Strategy and Sustainability Officer & EVP Public Affairs	$654.7K	$5.2M	—	$870.0K	$35.8K	$6.8M
Kristopher E. MoldovanEVP and Chief Financial Officer	$665.1K	$5.2M	—	$810.2K	$36.9K	$6.7M
Scott A. HudsonEVP and President Vistra Retail	$650.0K	$2.6M	—	$838.2K	$42.3K	$4.1M
Stephanie Zapata MooreEVP, General Counsel, and Chief Compliance Officer	$604.8K	$1.8M	—	$709.0K	$38.2K	$3.2M