Vistra Corp. (LON: 0A8O)
London
· Delayed Price · Currency is GBP · Price in USD140.08
+0.51 (0.36%)
At close: Dec 20, 2024
Vistra Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 29, 2024 | Dec '23 Dec 30, 2023 | Dec '22 Dec 30, 2022 | Dec '21 Dec 30, 2021 | Dec '20 Dec 30, 2020 | Dec '19 Dec 30, 2019 | 2018 - 2014 |
| Revenue | 16,265 | 14,779 | 13,728 | 12,077 | 11,443 | 11,809 | Upgrade
|
| Revenue Growth (YoY) | 4.46% | 7.66% | 13.67% | 5.54% | -3.10% | 29.14% | Upgrade
|
| Fuel & Purchased Power | 7,323 | 7,557 | 10,401 | 9,169 | 5,174 | 5,742 | Upgrade
|
| Selling, General & Admin | 1,488 | 1,308 | 1,189 | 1,040 | 1,035 | 904 | Upgrade
|
| Depreciation & Amortization | 1,699 | 1,502 | 1,596 | 1,753 | 1,737 | 1,640 | Upgrade
|
| Other Operating Expenses | 2,169 | 1,706 | 1,645 | 1,567 | 1,627 | 1,533 | Upgrade
|
| Total Operating Expenses | 12,679 | 12,073 | 14,831 | 13,529 | 9,573 | 9,819 | Upgrade
|
| Operating Income | 3,586 | 2,706 | -1,103 | -1,452 | 1,870 | 1,990 | Upgrade
|
| Interest Expense | -980 | -679 | -340 | -350 | -619 | -793 | Upgrade
|
| Interest Income | 94 | 86 | 19 | - | 2 | 10 | Upgrade
|
| Net Interest Expense | -886 | -593 | -321 | -350 | -617 | -783 | Upgrade
|
| Income (Loss) on Equity Investments | - | - | - | - | 4 | 16 | Upgrade
|
| Other Non-Operating Income (Expenses) | 271 | -51 | -13 | -13 | -18 | -13 | Upgrade
|
| EBT Excluding Unusual Items | 2,971 | 2,062 | -1,437 | -1,815 | 1,239 | 1,210 | Upgrade
|
| Gain (Loss) on Sale of Investments | - | - | - | - | -29 | - | Upgrade
|
| Gain (Loss) on Sale of Assets | 6 | 95 | 8 | 9 | 8 | - | Upgrade
|
| Asset Writedown | -2 | -49 | -74 | -71 | -356 | - | Upgrade
|
| Insurance Settlements | 25 | 24 | 70 | 88 | 6 | 22 | Upgrade
|
| Other Unusual Items | -126 | -132 | -127 | 67 | 22 | -16 | Upgrade
|
| Pretax Income | 2,870 | 2,000 | -1,560 | -1,722 | 890 | 1,216 | Upgrade
|
| Income Tax Expense | 732 | 508 | -350 | -458 | 266 | 290 | Upgrade
|
| Earnings From Continuing Ops. | 2,138 | 1,492 | -1,210 | -1,264 | 624 | 926 | Upgrade
|
| Minority Interest in Earnings | -104 | 1 | -17 | -10 | 12 | 2 | Upgrade
|
| Net Income | 2,034 | 1,493 | -1,227 | -1,274 | 636 | 928 | Upgrade
|
| Preferred Dividends & Other Adjustments | 182 | 150 | 150 | 21 | - | - | Upgrade
|
| Net Income to Common | 1,852 | 1,343 | -1,377 | -1,295 | 636 | 928 | Upgrade
|
| Net Income Growth | 42.14% | - | - | - | -31.47% | - | Upgrade
|
| Shares Outstanding (Basic) | 349 | 370 | 422 | 482 | 489 | 494 | Upgrade
|
| Shares Outstanding (Diluted) | 356 | 375 | 422 | 482 | 491 | 500 | Upgrade
|
| Shares Change (YoY) | -7.05% | -11.19% | -12.39% | -1.81% | -1.77% | -0.99% | Upgrade
|
| EPS (Basic) | 5.31 | 3.63 | -3.26 | -2.69 | 1.30 | 1.88 | Upgrade
|
| EPS (Diluted) | 5.20 | 3.58 | -3.26 | -2.69 | 1.30 | 1.86 | Upgrade
|
| EPS Growth | 55.57% | - | - | - | -30.11% | - | Upgrade
|
| Free Cash Flow | 2,029 | 3,777 | -816 | -1,239 | 2,078 | 2,023 | Upgrade
|
| Free Cash Flow Per Share | 5.70 | 10.07 | -1.93 | -2.57 | 4.23 | 4.05 | Upgrade
|
| Dividend Per Share | 0.865 | 0.821 | 0.724 | 0.600 | 0.540 | 0.500 | Upgrade
|
| Dividend Growth | 8.06% | 13.33% | 20.67% | 11.11% | 8.00% | - | Upgrade
|
| Profit Margin | 11.39% | 9.09% | -10.03% | -10.72% | 5.56% | 7.86% | Upgrade
|
| Free Cash Flow Margin | 12.47% | 25.56% | -5.94% | -10.26% | 18.16% | 17.13% | Upgrade
|
| EBITDA | 6,026 | 4,638 | 909 | 562 | 3,888 | 3,858 | Upgrade
|
| EBITDA Margin | 37.05% | 31.38% | 6.62% | 4.65% | 33.98% | 32.67% | Upgrade
|
| D&A For EBITDA | 2,440 | 1,932 | 2,012 | 2,014 | 2,018 | 1,868 | Upgrade
|
| EBIT | 3,586 | 2,706 | -1,103 | -1,452 | 1,870 | 1,990 | Upgrade
|
| EBIT Margin | 22.05% | 18.31% | -8.03% | -12.02% | 16.34% | 16.85% | Upgrade
|
| Effective Tax Rate | 25.51% | 25.40% | - | - | 29.89% | 23.85% | Upgrade
|
Source: S&P Capital IQ. Utility template. Financial Sources.