Vistra Corp. (VST)
NYSE: VST · IEX Real-Time Price · USD
68.30
+0.41 (0.60%)
At close: Mar 27, 2024, 4:00 PM
69.15
+0.85 (1.24%)
Pre-market: Mar 28, 2024, 4:16 AM EDT

Vistra Income Statement

Millions USD. Fiscal year is Jan - Dec.
Year 2023202220212020201920182017
Revenue
14,77913,72812,07711,44311,8099,1445,430
Revenue Growth (YoY)
7.66%13.67%5.54%-3.10%29.14%68.40%-
Cost of Revenue
7,55710,4019,1695,1745,7425,0362,935
Gross Profit
7,2223,3272,9086,2696,0674,1082,495
Selling, General & Admin
1,3081,1891,0401,035904926600
Other Operating Expenses
3,2533,3153,3833,7153,1702,6911,697
Operating Expenses
4,5614,5044,4234,7504,0743,6172,297
Operating Income
2,661-1,177-1,5151,5191,993491198
Interest Expense / Income
740368384630797572193
Other Expense / Income
-8032-167-13-2218-245
Pretax Income
2,001-1,577-1,7329021,218-99250
Income Tax
508-350-458266290-45504
Net Income
1,493-1,227-1,274636928-54-254
Preferred Dividends
150150210000
Net Income Common
1,343-1,377-1,295636928-54-254
Net Income Growth
----31.47%---
Shares Outstanding (Basic)
370422482489494505428
Shares Outstanding (Diluted)
375422482491500505428
Shares Change
-11.19%-12.39%-1.81%-1.77%-0.99%18.05%-
EPS (Basic)
3.63-3.26-2.691.301.88-0.11-0.59
EPS (Diluted)
3.58-3.26-2.691.301.86-0.11-0.59
EPS Growth
----30.11%---
Free Cash Flow
3,892-738-1,2092,1022,0299481,020
Free Cash Flow Per Share
10.53-1.75-2.514.304.111.882.38
Dividend Per Share
0.8210.7240.6000.5400.500--
Dividend Growth
13.40%20.67%11.11%8.00%---
Gross Margin
48.87%24.24%24.08%54.78%51.38%44.93%45.95%
Operating Margin
18.01%-8.57%-12.54%13.27%16.88%5.37%3.65%
Profit Margin
9.09%-10.03%-10.72%5.56%7.86%-0.59%-4.68%
Free Cash Flow Margin
26.33%-5.38%-10.01%18.37%17.18%10.37%18.78%
Effective Tax Rate
25.39%--29.49%23.81%-201.60%
EBITDA
4,6978387023,5803,8912,0061,278
EBITDA Margin
31.78%6.10%5.81%31.29%32.95%21.94%23.54%
Depreciation & Amortization
1,9562,0472,0502,0481,8761,533835
EBIT
2,741-1,209-1,3481,5322,015473443
EBIT Margin
18.55%-8.81%-11.16%13.39%17.06%5.17%8.16%
Source: Financials are provided by Nasdaq Data Link and sourced from the audited annual (10-K) and quarterly (10-Q) reports submitted to the Securities and Exchange Commission (SEC).