Free Trial

Vistra (VST) Financials

Vistra logo
$189.90 -0.56 (-0.29%)
Closing price 03:59 PM Eastern
Extended Trading
$190.05 +0.15 (+0.08%)
As of 07:08 PM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Polygon.io. Learn more.
Annual Income Statements for Vistra

Annual Income Statements for Vistra

This table shows Vistra's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2015 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 12/31/2015 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024
Net Income / (Loss) Attributable to Common Shareholders
-4,677 -254 -54 928 636 -1,295 -1,377 1,343 2,467
Consolidated Net Income / (Loss)
-4,677 -254 -56 926 624 -1,264 -1,210 1,492 2,812
Net Income / (Loss) Continuing Operations
-4,677 -254 -56 926 624 -1,264 -1,210 1,492 2,812
Total Pre-Tax Income
-5,556 250 -101 1,216 890 -1,722 -1,560 2,000 3,467
Total Operating Income
-4,091 198 491 1,993 1,519 -1,515 -1,177 2,661 4,081
Total Gross Profit
2,678 2,495 4,108 6,067 6,269 2,908 3,327 7,222 9,939
Total Revenue
5,370 5,430 9,144 11,809 11,443 12,077 13,728 14,779 17,224
Operating Revenue
5,370 5,430 9,144 11,809 11,443 12,077 13,728 14,779 17,224
Total Cost of Revenue
2,692 2,935 5,036 5,742 5,174 9,169 10,401 7,557 7,285
Operating Cost of Revenue
2,692 2,935 5,036 5,742 5,174 9,169 10,401 7,557 7,285
Total Operating Expenses
6,769 2,297 3,617 4,074 4,750 4,423 4,504 4,561 5,858
Selling, General & Admin Expense
1,510 1,573 2,223 2,434 2,657 2,599 2,834 3,010 4,015
Depreciation Expense
852 699 1,394 1,640 1,737 1,753 1,596 1,502 1,843
Impairment Charge
4,741 25 0.00 0.00 356 71 74 49 0.00
Total Other Income / (Expense), net
-1,465 52 -592 -777 -629 -207 -383 -661 -614
Interest Expense
1,289 193 572 797 630 384 368 740 900
Other Income / (Expense), net
-176 245 -37 4.00 -3.00 177 -15 79 286
Income Tax Expense
-879 504 -45 290 266 -458 -350 508 655
Preferred Stock Dividends Declared
- - - - 0.00 21 150 150 192
Net Income / (Loss) Attributable to Noncontrolling Interest
- 0.00 -2.00 -2.00 -12 10 17 -1.00 153
Basic Earnings per Share
- ($0.59) ($0.11) $1.88 $1.30 ($2.69) ($3.26) $3.63 $7.16
Weighted Average Basic Shares Outstanding
- 427.76M 504.95M 494.15M 488.67M 482.21M 422.45M 369.77M 344.79M
Diluted Earnings per Share
- ($0.59) ($0.11) $1.86 $1.30 ($2.69) ($3.26) $3.58 $7.00
Weighted Average Diluted Shares Outstanding
- 427.76M 504.95M 499.94M 491.09M 482.21M 422.45M 375.19M 352.57M
Weighted Average Basic & Diluted Shares Outstanding
- 861M 485.89M 487.73M 483.72M 448.80M 381.45M 347.89M 338.96M
Cash Dividends to Common per Share
- - - $0.13 - - $0.72 $0.82 $0.87

Quarterly Income Statements for Vistra

This table shows Vistra's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025
Period end date 12/31/2022 3/31/2023 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025
Net Income / (Loss) Attributable to Common Shareholders
-283 661 439 465 -222 -84 318 1,840 393 -317 280
Consolidated Net Income / (Loss)
-247 698 476 502 -184 18 467 1,837 490 -268 327
Net Income / (Loss) Continuing Operations
-247 698 476 502 -184 18 467 1,837 490 -268 327
Total Pre-Tax Income
-335 876 599 671 -146 -2.00 626 2,392 451 -444 403
Total Operating Income
-100 1,131 591 834 105 86 808 2,588 599 -120 515
Total Gross Profit
1,048 2,255 1,714 1,977 1,276 1,338 2,248 4,081 2,272 1,486 2,276
Total Revenue
3,869 4,425 3,189 4,086 3,079 3,054 3,845 6,288 4,037 3,933 4,250
Operating Revenue
3,869 4,425 3,189 4,086 3,079 3,054 3,845 6,288 4,037 3,933 4,250
Total Cost of Revenue
2,821 2,170 1,475 2,109 1,803 1,716 1,597 2,207 1,765 2,447 1,974
Operating Cost of Revenue
2,821 2,170 1,475 2,109 1,803 1,716 1,597 2,207 1,765 2,447 1,974
Total Operating Expenses
1,148 1,124 1,123 1,143 1,171 1,252 1,440 1,493 1,673 1,606 1,761
Selling, General & Admin Expense
692 709 754 768 779 849 1,003 1,027 1,136 1,084 1,152
Depreciation Expense
382 366 369 375 392 403 437 466 537 522 541
Impairment Charge
74 49 0.00 0.00 - - 0.00 0.00 - - 68
Total Other Income / (Expense), net
-235 -255 8.00 -163 -251 -88 -182 -196 -148 -324 -112
Interest Expense
181 207 100 143 290 170 241 332 157 319 303
Other Income / (Expense), net
-54 -48 108 -20 39 82 59 136 9.00 -5.00 191
Income Tax Expense
-88 178 123 169 38 -20 159 555 -39 -176 76
Preferred Stock Dividends Declared
38 38 37 37 38 49 47 48 48 49 47
Net Income / (Loss) Attributable to Noncontrolling Interest
-2.00 -1.00 0.00 0.00 - 53 102 -51 49 0.00 0.00
Basic Earnings per Share
($0.80) $1.72 $1.18 $1.27 ($0.54) ($0.24) $0.92 $5.36 $1.12 ($0.93) $0.82
Weighted Average Basic Shares Outstanding
422.45M 383.63M 372.96M 366.57M 369.77M 348.97M 347.05M 342.97M 344.79M 339.80M 339.40M
Diluted Earnings per Share
($0.78) $1.71 $1.17 $1.25 ($0.55) ($0.24) $0.90 $5.25 $1.09 ($0.93) $0.81
Weighted Average Diluted Shares Outstanding
422.45M 387.55M 376.79M 372.15M 375.19M 348.97M 354.33M 350.20M 352.57M 339.80M 345.51M
Weighted Average Basic & Diluted Shares Outstanding
381.45M 373.03M 367.57M 357.55M 347.89M 347.46M 343.56M 340.23M 338.96M 339.33M 338.82M

Annual Cash Flow Statements for Vistra

This table details how cash moves in and out of Vistra's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2015 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 12/31/2015 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024
Net Change in Cash & Equivalents
-443 458 -1,353 -218 -31 915 -834 3,014 -2,317
Net Cash From Operating Activities
237 1,386 1,471 2,736 3,337 -206 485 5,453 4,563
Net Cash From Continuing Operating Activities
237 1,386 1,471 2,736 3,337 -208 485 5,453 4,563
Net Income / (Loss) Continuing Operations
-4,677 -254 -56 926 624 -1,264 -1,210 1,492 2,812
Consolidated Net Income / (Loss)
-4,677 -254 -56 926 624 -1,264 -1,210 1,492 2,812
Depreciation Expense
995 835 1,533 1,876 2,048 2,050 2,047 1,956 2,631
Non-Cash Adjustments To Reconcile Net Income
4,676 234 563 -111 362 -211 2,572 1,831 -267
Changes in Operating Assets and Liabilities, net
-757 571 -569 45 303 -783 -2,924 174 -613
Net Cash From Investing Activities
-650 -727 -101 -1,717 -1,572 -1,153 -1,239 -2,145 -5,276
Net Cash From Continuing Investing Activities
-650 -727 -101 -1,717 -1,572 -1,153 -1,239 -2,145 -5,276
Purchase of Property, Plant & Equipment
-337 -114 -530 -713 -1,259 -1,033 -1,301 -1,676 -2,078
Acquisitions
0.00 -358 -5.00 -1,202 -504 -605 -1,303 -1,071 -4,291
Purchase of Investments
-418 -272 -274 -453 -455 -505 -693 -624 -2,239
Sale of Property, Plant & Equipment
- - 7.00 6.00 24 30 78 115 196
Divestitures
- 1.00 446 197 165 392 1,275 500 773
Sale and/or Maturity of Investments
401 252 252 431 433 483 670 601 2,216
Other Investing Activities, net
-296 -236 3.00 17 24 85 35 10 147
Net Cash From Financing Activities
-30 -201 -2,723 -1,237 -1,796 2,274 -80 -294 -1,604
Net Cash From Continuing Financing Activities
-30 -201 -2,723 -1,237 -1,796 2,274 -80 -294 -1,604
Repayment of Debt
-21 -201 -3,311 -7,606 -2,455 -3,415 -4,501 -759 -4,229
Repurchase of Preferred Equity
- - - - - - 0.00 0.00 -122
Repurchase of Common Equity
- 0.00 -763 -656 0.00 -471 -1,949 -1,245 -1,266
Payment of Dividends
0.00 0.00 0.00 -243 -266 -290 -453 -463 -2,406
Issuance of Debt
0.00 0.00 1,012 7,157 925 3,950 6,823 2,173 6,419

Quarterly Cash Flow Statements for Vistra

This table details how cash moves in and out of Vistra's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025
Period end date 12/31/2022 3/31/2023 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025
Net Change in Cash & Equivalents
-43 48 125 2,527 314 -2,423 545 -721 282 -626 -101
Net Cash From Operating Activities
393 1,435 1,577 1,560 881 312 1,196 1,702 1,353 599 572
Net Cash From Continuing Operating Activities
393 1,435 1,577 1,560 881 312 1,196 1,702 1,353 599 572
Net Income / (Loss) Continuing Operations
-248 698 476 502 -184 18 467 1,837 490 -268 327
Consolidated Net Income / (Loss)
-248 698 476 502 -184 18 467 1,837 490 -268 327
Depreciation Expense
472 477 464 501 514 555 622 714 740 772 762
Non-Cash Adjustments To Reconcile Net Income
567 371 669 -1,619 2,410 277 322 -1,298 432 569 -186
Changes in Operating Assets and Liabilities, net
-398 -111 -32 2,176 -1,859 -538 -215 449 -309 -474 -331
Net Cash From Investing Activities
-353 -513 -454 -415 -763 -3,528 -669 -762 -317 -1,061 -610
Net Cash From Continuing Investing Activities
-353 -513 -454 -415 -763 -3,528 -669 -762 -317 -1,061 -610
Purchase of Property, Plant & Equipment
-392 -484 -442 -336 -414 -465 -498 -685 -430 -768 -690
Acquisitions
-960 -61 -129 -87 -794 -3,201 -223 -152 -715 -307 -85
Purchase of Investments
-247 -125 -137 -233 -129 -220 -568 -802 -649 -2,112 -923
Divestitures
917 35 12 12 441 17 48 82 626 21 4.00
Sale and/or Maturity of Investments
242 119 132 227 123 214 563 796 643 2,107 917
Other Investing Activities, net
30 1.00 2.00 1.00 6.00 0.00 7.00 -9.00 149 -2.00 167
Net Cash From Financing Activities
-83 -874 -998 1,382 196 793 18 -1,661 -754 -164 -63
Net Cash From Continuing Financing Activities
-83 -874 -998 1,382 196 793 18 -1,661 -754 -164 -63
Repayment of Debt
-24 -771 4.00 21 -13 -780 -863 -2,511 -63 -5.00 -865
Repurchase of Common Equity
-359 -301 -251 -314 -379 -291 -331 -399 -245 -337 -252
Payment of Dividends
-150 -77 -151 -75 -160 -77 -163 -103 -2,063 -104 -144
Issuance of Debt
1,075 275 -600 1,750 748 2,075 1,375 1,352 1,617 332 1,239
Other Financing Activities, net
- - - - - -12 - - - -50 -41

Annual Balance Sheets for Vistra

This table presents Vistra's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024
Total Assets
15,167 14,600 26,024 26,616 25,208 29,683 32,787 32,966 37,770
Total Current Assets
2,473 2,673 3,435 4,114 3,429 7,883 11,116 11,637 8,119
Cash & Equivalents
843 1,487 636 300 406 1,325 455 3,485 1,188
Restricted Cash
95 59 57 147 19 21 37 40 28
Short-Term Investments
350 190 730 1,333 748 2,513 4,538 3,645 2,587
Accounts Receivable
612 582 1,087 1,365 1,279 1,941 2,059 1,674 1,982
Inventories, net
285 253 412 469 515 610 570 740 970
Prepaid Expenses
75 72 152 298 205 195 293 364 523
Other Current Assets
213 30 361 202 257 1,263 3,137 1,683 841
Plant, Property, & Equipment, net
4,443 4,820 14,612 13,914 13,499 13,056 12,554 12,432 18,173
Total Noncurrent Assets
8,251 7,107 7,977 8,588 8,280 8,744 9,117 8,897 11,478
Long-Term Investments
1,714 1,740 1,381 1,689 1,778 2,062 1,762 2,035 4,512
Goodwill
1,907 1,907 2,068 2,553 2,583 2,583 2,583 2,583 2,807
Intangible Assets
3,205 2,530 2,493 2,748 2,446 2,146 1,958 1,864 2,213
Noncurrent Deferred & Refundable Income Taxes
1,122 710 1,336 1,066 838 1,302 1,710 1,223 9.00
Other Noncurrent Operating Assets
303 220 699 532 635 651 1,104 1,192 1,937
Total Liabilities & Shareholders' Equity
15,167 14,600 26,024 26,616 25,208 29,683 32,787 32,966 37,770
Total Liabilities
8,570 8,258 18,157 18,656 16,847 21,391 27,869 27,644 32,187
Total Current Liabilities
1,504 1,351 3,625 4,574 3,036 5,843 10,337 9,823 8,432
Short-Term Debt
46 44 191 627 95 254 688 2,286 880
Accounts Payable
479 473 945 947 880 1,515 1,556 1,147 1,510
Other Taxes Payable
128 136 182 200 210 207 199 203 209
Other Current Liabilities
787 624 2,220 2,648 1,704 3,724 7,734 5,981 5,640
Other Current Nonoperating Liabilities
33 16 77 151 131 143 160 206 193
Total Noncurrent Liabilities
7,066 6,907 14,532 14,082 13,811 15,548 17,532 17,821 23,755
Long-Term Debt
4,577 4,379 10,874 10,102 9,235 10,477 11,933 12,116 15,418
Asset Retirement Reserve & Litigation Obligation
1,671 1,837 2,217 2,097 2,333 2,346 2,309 2,414 3,936
Noncurrent Deferred & Payable Income Tax Liabilities
- 0.00 10 2.00 1.00 0.00 1.00 1.00 697
Other Noncurrent Operating Liabilities
818 691 1,431 1,881 2,242 2,725 3,289 3,290 3,704
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
6,597 6,342 7,867 7,960 8,361 8,292 4,918 5,322 5,583
Total Preferred & Common Equity
6,597 6,342 7,863 7,959 8,371 8,291 4,902 5,307 5,570
Preferred Stock
- - - - - 2,000 2,000 2,476 2,476
Total Common Equity
6,597 6,342 9,419 7,959 8,371 6,291 2,902 2,831 3,094
Common Stock
7,746 7,769 10,112 9,726 9,791 9,829 9,933 10,100 9,440
Retained Earnings
-1,155 -1,410 -1,449 -764 -399 -1,964 -3,643 -2,613 -454
Treasury Stock
- - -778 - - - - -4,662 -5,912
Accumulated Other Comprehensive Income / (Loss)
6.00 -17 -22 -30 -48 -16 7.00 6.00 20
Noncontrolling Interest
- 0.00 4.00 1.00 -10 1.00 16 15 13

Quarterly Balance Sheets for Vistra

This table presents Vistra's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q3 2022 Q1 2023 Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025
Period end date 9/30/2022 3/31/2023 6/30/2023 9/30/2023 3/31/2024 6/30/2024 9/30/2024 3/31/2025 6/30/2025
Total Assets
35,175 31,117 30,472 31,945 38,178 39,125 37,878 38,228 38,146
Total Current Assets
13,145 9,512 8,911 10,699 9,433 9,826 8,531 8,430 8,484
Cash & Equivalents
535 518 643 3,170 1,070 1,624 905 561 458
Restricted Cash
23 23 40 40 32 23 29 29 31
Short-Term Investments
6,786 4,589 3,991 3,108 3,557 3,332 2,854 3,335 2,950
Accounts Receivable
1,854 1,464 1,681 2,017 1,729 2,094 2,179 1,924 2,229
Inventories, net
590 629 676 685 976 964 949 960 965
Prepaid Expenses
291 346 281 355 439 411 625 596 678
Other Current Assets
3,066 1,919 1,573 1,312 1,629 1,362 970 1,025 1,173
Plant, Property, & Equipment, net
12,550 12,611 12,537 12,346 18,014 18,208 18,388 17,716 17,736
Total Noncurrent Assets
9,480 8,994 9,024 8,900 10,731 11,091 10,959 12,082 11,926
Long-Term Investments
1,637 1,832 1,915 1,857 4,219 4,310 4,520 4,476 4,752
Goodwill
2,583 2,583 2,583 2,583 2,877 2,922 2,802 2,810 2,810
Intangible Assets
2,002 1,940 1,912 1,883 2,278 2,263 2,157 2,321 2,252
Noncurrent Deferred & Refundable Income Taxes
1,653 1,475 1,385 1,239 0.00 0.00 0.00 9.00 9.00
Other Noncurrent Operating Assets
1,605 1,164 1,229 1,338 1,357 1,596 1,480 2,466 2,103
Total Liabilities & Shareholders' Equity
35,175 31,117 30,472 31,945 38,178 39,125 37,878 38,228 38,146
Total Liabilities
29,574 25,901 25,098 26,424 30,894 31,818 29,225 33,390 33,310
Total Current Liabilities
11,911 8,162 7,626 8,748 8,775 10,057 7,660 9,753 9,434
Short-Term Debt
38 38 437 1,935 554 1,939 785 882 1,091
Accounts Payable
1,398 1,005 1,076 1,124 1,100 1,317 1,291 1,328 1,276
Other Taxes Payable
154 107 145 161 118 182 199 101 143
Other Current Liabilities
10,203 6,899 5,812 5,415 6,795 6,404 5,163 7,198 6,736
Other Current Nonoperating Liabilities
112 113 156 113 208 215 222 244 188
Total Noncurrent Liabilities
17,663 17,739 17,472 17,676 22,119 21,761 21,565 23,637 23,876
Long-Term Debt
11,947 11,930 11,530 11,758 14,693 13,947 13,945 15,423 15,540
Asset Retirement Reserve & Litigation Obligation
2,340 2,308 2,334 2,350 3,806 3,847 3,884 3,937 3,953
Noncurrent Deferred & Payable Income Tax Liabilities
- 1.00 1.00 1.00 118 250 839 512 569
Other Noncurrent Operating Liabilities
3,376 3,500 3,607 3,567 3,502 3,717 2,897 3,765 3,814
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
5,601 5,216 5,374 5,521 7,284 7,307 5,455 4,838 4,836
Total Preferred & Common Equity
5,582 5,201 5,359 5,506 5,656 5,593 5,441 4,825 4,823
Preferred Stock
2,000 2,000 2,000 2,000 2,476 2,476 2,476 2,476 2,476
Total Common Equity
3,582 3,201 3,359 3,506 3,180 3,117 2,965 2,349 2,347
Common Stock
9,928 9,957 9,998 10,080 10,883 10,922 9,401 9,412 9,455
Retained Earnings
-3,284 -3,058 -2,696 -2,306 -2,762 -2,533 -759 -835 -642
Treasury Stock
- - - - - - - -6,248 -6,485
Accumulated Other Comprehensive Income / (Loss)
-10 8.00 12 10 6.00 6.00 7.00 20 19
Noncontrolling Interest
19 15 15 15 1,628 1,714 14 13 13

Annual Metrics And Ratios for Vistra

This table displays calculated financial ratios and metrics derived from Vistra's official financial filings.

Metric 2015 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 12/31/2015 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024
Growth Metrics
- - - - - - - - -
Revenue Growth
0.00% 0.00% 68.40% 29.14% -3.10% 5.54% 13.67% 7.66% 16.54%
EBITDA Growth
0.00% 0.00% 55.48% 94.92% -7.98% -80.02% 20.08% 449.24% 49.02%
EBIT Growth
0.00% 0.00% 2.48% 339.87% -24.09% -188.26% 10.91% 329.87% 59.38%
NOPAT Growth
0.00% 0.00% 270.85% 341.58% -29.83% -199.58% 22.31% 340.94% 66.74%
Net Income Growth
0.00% 0.00% 77.95% 1,753.57% -32.61% -302.56% 4.27% 223.31% 88.47%
EPS Growth
0.00% 0.00% 81.36% 1,790.91% -30.11% -306.92% -21.19% 209.82% 95.53%
Operating Cash Flow Growth
0.00% 0.00% 6.13% 86.00% 21.97% -106.17% 335.44% 1,024.33% -16.32%
Free Cash Flow Firm Growth
0.00% 0.00% 0.00% 127.49% -33.45% -63.87% 167.75% 43.13% -87.26%
Invested Capital Growth
0.00% 0.00% 121.83% -5.15% -3.25% -10.93% -17.65% -1.67% 28.29%
Revenue Q/Q Growth
0.00% 0.00% 21.50% 2.59% -2.85% 7.00% 4.21% -5.07% 5.89%
EBITDA Q/Q Growth
0.00% 0.00% 42.95% 9.44% -6.09% 587.67% -56.69% 7.81% 10.94%
EBIT Q/Q Growth
0.00% 0.00% 328.30% 18.73% -15.82% 40.08% -1,092.00% 12.20% 11.89%
NOPAT Q/Q Growth
0.00% 0.00% 1,864.00% 26.25% -19.53% 34.89% -519.47% 2.43% 23.87%
Net Income Q/Q Growth
0.00% 0.00% 87.53% 83.00% -29.49% 37.49% -421.55% 4.41% 31.52%
EPS Q/Q Growth
0.00% 0.00% 91.20% 60.34% -29.35% 35.65% -213.46% 6.87% 30.60%
Operating Cash Flow Q/Q Growth
0.00% 0.00% 4.77% 12.55% 2.27% -141.70% 27.97% 9.83% 11.54%
Free Cash Flow Firm Q/Q Growth
0.00% 0.00% 3.72% -1.48% -40.18% -96.41% 113.28% 535.99% 118.74%
Invested Capital Q/Q Growth
0.00% -12.98% -6.32% -4.61% 0.34% 618.40% 25.12% -3.83% -10.05%
Profitability Metrics
- - - - - - - - -
Gross Margin
49.87% 45.95% 44.93% 51.38% 54.78% 24.08% 24.24% 48.87% 57.70%
EBITDA Margin
-60.93% 23.54% 21.73% 32.80% 31.15% 5.90% 6.23% 31.77% 40.63%
Operating Margin
-76.18% 3.65% 5.37% 16.88% 13.27% -12.54% -8.57% 18.01% 23.69%
EBIT Margin
-79.46% 8.16% 4.97% 16.91% 13.25% -11.08% -8.68% 18.54% 25.35%
Profit (Net Income) Margin
-87.10% -4.68% -0.61% 7.84% 5.45% -10.47% -8.81% 10.10% 16.33%
Tax Burden Percent
84.18% -101.60% 55.45% 76.15% 70.11% 73.40% 77.56% 74.60% 81.11%
Interest Burden Percent
130.21% 56.43% -22.25% 60.89% 58.71% 128.70% 130.87% 72.99% 79.39%
Effective Tax Rate
0.00% 201.60% 0.00% 23.85% 29.89% 0.00% 0.00% 25.40% 18.89%
Return on Invested Capital (ROIC)
0.00% -2.75% 2.92% 9.61% 7.04% -7.54% -6.82% 18.35% 27.04%
ROIC Less NNEP Spread (ROIC-NNEP)
0.00% -8.24% -5.67% 2.10% 0.71% -11.09% -13.88% 9.70% 19.70%
Return on Net Nonoperating Assets (RNNOA)
0.00% -1.25% -3.71% 2.09% 0.60% -7.64% -11.50% 10.79% 24.53%
Return on Equity (ROE)
0.00% -4.01% -0.79% 11.70% 7.65% -15.18% -18.32% 29.14% 51.57%
Cash Return on Invested Capital (CROIC)
0.00% 0.00% -72.79% 14.90% 10.35% 4.02% 12.54% 20.04% 2.25%
Operating Return on Assets (OROA)
0.00% 2.98% 2.24% 7.59% 5.85% -4.88% -3.82% 8.33% 12.35%
Return on Assets (ROA)
0.00% -1.71% -0.28% 3.52% 2.41% -4.61% -3.87% 4.54% 7.95%
Return on Common Equity (ROCE)
0.00% -4.01% -0.87% 12.85% 7.65% -13.37% -12.75% 16.31% 28.02%
Return on Equity Simple (ROE_SIMPLE)
0.00% -4.01% -0.71% 11.63% 7.45% -15.25% -24.68% 28.11% 50.48%
Net Operating Profit after Tax (NOPAT)
-2,864 -201 344 1,518 1,065 -1,061 -824 1,985 3,310
NOPAT Margin
-53.33% -3.70% 3.76% 12.85% 9.31% -8.78% -6.00% 13.43% 19.22%
Net Nonoperating Expense Percent (NNEP)
0.00% 5.49% 8.59% 7.51% 6.34% 3.55% 7.06% 8.66% 7.33%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - -4.70% 10.06% 15.13%
Cost of Revenue to Revenue
50.13% 54.05% 55.07% 48.62% 45.22% 75.92% 75.76% 51.13% 42.30%
SG&A Expenses to Revenue
28.12% 28.97% 24.31% 20.61% 23.22% 21.52% 20.64% 20.37% 23.31%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
126.05% 42.30% 39.56% 34.50% 41.51% 36.62% 32.81% 30.86% 34.01%
Earnings before Interest and Taxes (EBIT)
-4,267 443 454 1,997 1,516 -1,338 -1,192 2,740 4,367
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
-3,272 1,278 1,987 3,873 3,564 712 855 4,696 6,998
Valuation Ratios
- - - - - - - - -
Price to Book Value (P/BV)
0.00 1.07 1.06 1.24 1.04 1.64 3.06 4.82 15.16
Price to Tangible Book Value (P/TBV)
0.00 3.56 2.05 3.71 2.61 6.59 0.00 0.00 0.00
Price to Revenue (P/Rev)
0.00 1.25 1.09 0.84 0.76 0.85 0.65 0.92 2.72
Price to Earnings (P/E)
0.00 0.00 0.00 10.64 13.73 0.00 0.00 10.15 19.01
Dividend Yield
0.00% 0.00% 0.00% 2.47% 3.03% 2.81% 3.24% 2.15% 0.63%
Earnings Yield
0.00% 0.00% 0.00% 9.40% 7.28% 0.00% 0.00% 9.85% 5.26%
Enterprise Value to Invested Capital (EV/IC)
0.00 1.06 1.13 1.11 1.02 1.29 1.53 1.99 4.17
Enterprise Value to Revenue (EV/Rev)
0.00 1.42 1.99 1.45 1.32 1.42 1.22 1.44 3.33
Enterprise Value to EBITDA (EV/EBITDA)
0.00 6.04 9.18 4.42 4.24 24.03 19.57 4.54 8.20
Enterprise Value to EBIT (EV/EBIT)
0.00 17.43 40.17 8.58 9.96 0.00 0.00 7.78 13.14
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 53.06 11.29 14.18 0.00 0.00 10.74 17.34
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 5.57 12.40 6.26 4.52 0.00 34.50 3.91 12.57
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 7.29 9.65 30.26 11.05 9.84 207.89
Leverage & Solvency
- - - - - - - - -
Debt to Equity
0.00 0.70 1.41 1.35 1.12 1.29 2.57 2.71 2.92
Long-Term Debt to Equity
0.00 0.69 1.38 1.27 1.10 1.26 2.43 2.28 2.76
Financial Leverage
0.00 0.15 0.65 1.00 0.85 0.69 0.83 1.11 1.25
Leverage Ratio
0.00 2.30 2.86 3.33 3.18 3.30 4.73 6.42 6.49
Compound Leverage Factor
0.00 1.30 -0.64 2.03 1.86 4.24 6.19 4.69 5.15
Debt to Total Capital
0.00% 41.09% 58.45% 57.41% 52.74% 56.41% 71.96% 73.02% 74.48%
Short-Term Debt to Total Capital
0.00% 0.41% 1.01% 3.35% 0.54% 1.34% 3.92% 11.59% 4.02%
Long-Term Debt to Total Capital
0.00% 40.68% 57.44% 54.05% 52.20% 55.08% 68.04% 61.43% 70.46%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 10.51% 11.40% 12.55% 11.32%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.02% 0.01% -0.06% 0.01% 0.09% 0.08% 0.06%
Common Equity to Total Capital
0.00% 58.91% 49.75% 42.59% 47.32% 33.07% 16.55% 14.35% 14.14%
Debt to EBITDA
0.00 3.46 5.57 2.77 2.62 15.07 14.76 3.07 2.33
Net Debt to EBITDA
0.00 0.74 4.16 1.87 1.79 6.76 6.82 1.11 1.14
Long-Term Debt to EBITDA
0.00 3.43 5.47 2.61 2.59 14.71 13.96 2.58 2.20
Debt to NOPAT
0.00 -21.99 32.19 7.07 8.76 -10.12 -15.32 7.26 4.92
Net Debt to NOPAT
0.00 -4.71 24.04 4.78 5.99 -4.54 -7.07 2.62 2.41
Long-Term Debt to NOPAT
0.00 -21.77 31.64 6.66 8.67 -9.88 -14.48 6.10 4.66
Altman Z-Score
0.00 0.94 0.65 0.95 0.96 0.54 0.36 0.97 1.69
Noncontrolling Interest Sharing Ratio
0.00% 0.00% -10.92% -9.80% -0.06% 11.96% 30.41% 44.01% 45.67%
Liquidity Ratios
- - - - - - - - -
Current Ratio
0.00 1.98 0.95 0.90 1.13 1.35 1.08 1.18 0.96
Quick Ratio
0.00 1.67 0.68 0.66 0.80 0.99 0.68 0.90 0.68
Cash Flow Metrics
- - - - - - - - -
Free Cash Flow to Firm (FCFF)
0.00 0.00 -8,556 2,352 1,565 566 1,514 2,167 276
Operating Cash Flow to CapEx
70.33% 1,215.79% 281.26% 386.99% 270.20% -20.54% 39.66% 349.33% 242.45%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 -14.96 2.95 2.48 1.47 4.11 2.93 0.31
Operating Cash Flow to Interest Expense
0.18 7.18 2.57 3.43 5.30 -0.54 1.32 7.37 5.07
Operating Cash Flow Less CapEx to Interest Expense
-0.08 6.59 1.66 2.55 3.34 -3.15 -2.01 5.26 2.98
Efficiency Ratios
- - - - - - - - -
Asset Turnover
0.00 0.36 0.45 0.45 0.44 0.44 0.44 0.45 0.49
Accounts Receivable Turnover
0.00 9.10 10.96 9.63 8.66 7.50 6.86 7.92 9.42
Inventory Turnover
0.00 10.91 15.15 13.04 10.52 16.30 17.63 11.54 8.52
Fixed Asset Turnover
0.00 1.17 0.94 0.83 0.83 0.91 1.07 1.18 1.13
Accounts Payable Turnover
0.00 6.17 7.10 6.07 5.66 7.66 6.77 5.59 5.48
Days Sales Outstanding (DSO)
0.00 40.13 33.31 37.89 42.17 48.66 53.18 46.10 38.74
Days Inventory Outstanding (DIO)
0.00 33.45 24.10 28.00 34.71 22.39 20.70 31.64 42.84
Days Payable Outstanding (DPO)
0.00 59.20 51.39 60.13 64.44 47.67 53.89 65.28 66.56
Cash Conversion Cycle (CCC)
0.00 14.39 6.02 5.76 12.43 23.38 20.00 12.46 15.01
Capital & Investment Metrics
- - - - - - - - -
Invested Capital
0.00 7,305 16,205 15,371 14,871 13,245 10,907 10,725 13,759
Invested Capital Turnover
0.00 0.74 0.78 0.75 0.76 0.86 1.14 1.37 1.41
Increase / (Decrease) in Invested Capital
0.00 0.00 8,900 -834 -500 -1,626 -2,338 -182 3,034
Enterprise Value (EV)
0.00 7,721 18,236 17,132 15,099 17,112 16,734 21,324 57,379
Market Capitalization
0.00 6,774 9,971 9,871 8,730 10,301 8,889 13,636 46,907
Book Value per Share
$0.00 $14.81 $18.67 $16.33 $17.11 $13.03 $7.29 $7.92 $9.09
Tangible Book Value per Share
$0.00 $4.45 $9.63 $5.45 $6.83 $3.24 ($4.12) ($4.52) ($5.66)
Total Capital
0.00 10,765 18,932 18,689 17,691 19,023 17,539 19,724 21,881
Total Debt
0.00 4,423 11,065 10,729 9,330 10,731 12,621 14,402 16,298
Total Long-Term Debt
0.00 4,379 10,874 10,102 9,235 10,477 11,933 12,116 15,418
Net Debt
0.00 947 8,261 7,260 6,379 4,810 5,829 5,197 7,983
Capital Expenditures (CapEx)
337 114 523 707 1,235 1,003 1,223 1,561 1,882
Debt-free, Cash-free Net Working Capital (DFCFNWC)
0.00 -370 -1,422 -1,613 -685 -1,565 -3,563 -3,070 -3,236
Debt-free Net Working Capital (DFNWC)
0.00 1,366 1.00 167 488 2,294 1,467 4,100 567
Net Working Capital (NWC)
0.00 1,322 -190 -460 393 2,040 779 1,814 -313
Net Nonoperating Expense (NNE)
1,813 53 400 592 441 204 386 493 498
Net Nonoperating Obligations (NNO)
0.00 963 8,338 7,411 6,510 4,953 5,989 5,403 8,176
Total Depreciation and Amortization (D&A)
995 835 1,533 1,876 2,048 2,050 2,047 1,956 2,631
Debt-free, Cash-free Net Working Capital to Revenue
0.00% -6.81% -15.55% -13.66% -5.99% -12.96% -25.95% -20.77% -18.79%
Debt-free Net Working Capital to Revenue
0.00% 25.16% 0.01% 1.41% 4.26% 18.99% 10.69% 27.74% 3.29%
Net Working Capital to Revenue
0.00% 24.35% -2.08% -3.90% 3.43% 16.89% 5.67% 12.27% -1.82%
Earnings Adjustments
- - - - - - - - -
Adjusted Basic Earnings per Share
$0.00 ($0.59) ($0.11) $1.88 $1.30 ($2.69) ($3.26) $3.63 $7.16
Adjusted Weighted Average Basic Shares Outstanding
0.00 427.76M 504.95M 494.15M 488.67M 482.21M 422.45M 369.77M 344.79M
Adjusted Diluted Earnings per Share
$0.00 ($0.59) ($0.11) $1.86 $1.30 ($2.69) ($3.26) $3.58 $7.00
Adjusted Weighted Average Diluted Shares Outstanding
0.00 427.76M 504.95M 499.94M 491.09M 482.21M 422.45M 375.19M 352.57M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
0.00 428.45M 485.89M 487.73M 483.72M 448.80M 381.45M 347.89M 338.96M
Normalized Net Operating Profit after Tax (NOPAT)
455 156 344 1,518 1,315 -1,011 -772 2,022 3,310
Normalized NOPAT Margin
8.47% 2.87% 3.76% 12.85% 11.49% -8.37% -5.62% 13.68% 19.22%
Pre Tax Income Margin
-103.46% 4.60% -1.10% 10.30% 7.78% -14.26% -11.36% 13.53% 20.13%
Debt Service Ratios
- - - - - - - - -
EBIT to Interest Expense
-3.31 2.30 0.79 2.51 2.41 -3.48 -3.24 3.70 4.85
NOPAT to Interest Expense
-2.22 -1.04 0.60 1.90 1.69 -2.76 -2.24 2.68 3.68
EBIT Less CapEx to Interest Expense
-3.57 1.70 -0.12 1.62 0.45 -6.10 -6.56 1.59 2.76
NOPAT Less CapEx to Interest Expense
-2.48 -1.63 -0.31 1.02 -0.27 -5.37 -5.56 0.57 1.59
Payout Ratios
- - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 26.24% 42.63% -22.94% -37.44% 31.03% 85.56%
Augmented Payout Ratio
0.00% 0.00% -1,362.50% 97.08% 42.63% -60.21% -198.51% 114.48% 130.58%

Quarterly Metrics And Ratios for Vistra

This table displays calculated financial ratios and metrics derived from Vistra's official financial filings.

Metric Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025
Period end date 12/31/2022 3/31/2023 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025
Growth Metrics
- - - - - - - - - - -
Revenue Growth
16.75% 41.60% 100.82% -20.60% -20.42% -30.98% 20.57% 53.89% 31.11% 28.78% 10.53%
EBITDA Growth
-77.87% 796.55% 201.75% -12.68% 106.92% -53.65% 28.03% 161.44% 104.86% -10.51% -1.41%
EBIT Growth
-116.42% 394.29% 142.24% -17.36% 193.51% -84.49% 24.03% 234.64% 322.22% -174.40% -18.57%
NOPAT Growth
-109.09% 547.02% 139.86% -5.91% 205.00% -93.32% 28.35% 218.54% 785.44% -239.53% -30.67%
Net Income Growth
-133.79% 345.77% 135.08% -25.96% 25.51% -97.42% -1.89% 265.94% 366.30% -1,588.89% -29.98%
EPS Growth
-154.17% 337.50% 135.78% -17.22% 29.49% -114.04% -23.08% 320.00% 298.18% -287.50% -10.00%
Operating Cash Flow Growth
36.93% 142.81% 220.02% 91.41% 124.17% -78.26% -24.16% 9.10% 53.58% 91.99% -52.17%
Free Cash Flow Firm Growth
-5.34% -109.16% -163.64% 82.93% -88.73% -662.02% 1.85% -19.13% -1,032.76% 122.82% 141.13%
Invested Capital Growth
-17.65% 15.10% 40.19% 27.93% -1.67% 34.12% 29.44% 37.17% 28.29% -6.31% -4.64%
Revenue Q/Q Growth
-24.82% 14.37% -27.93% 28.13% -24.65% -0.81% 25.90% 63.54% -35.80% -2.58% 8.06%
EBITDA Q/Q Growth
-78.88% 390.57% -25.45% 13.07% -49.96% 9.88% 105.95% 130.89% -60.79% -52.00% 126.89%
EBIT Q/Q Growth
-115.63% 803.25% -35.46% 16.45% -82.31% 16.67% 416.07% 214.19% -77.68% -120.56% 664.80%
NOPAT Q/Q Growth
-110.56% 1,387.41% -47.89% 32.86% -88.22% -18.10% 901.28% 229.73% -67.26% -112.91% 597.47%
Net Income Q/Q Growth
-136.43% 382.59% -31.81% 5.46% -136.65% 109.78% 2,494.44% 293.36% -73.33% -154.69% 222.01%
EPS Q/Q Growth
-151.66% 319.23% -31.58% 6.84% -144.00% 56.36% 475.00% 483.33% -79.24% -185.32% 187.10%
Operating Cash Flow Q/Q Growth
-51.78% 265.14% 9.90% -1.08% -43.53% -64.59% 283.33% 42.31% -20.51% -55.73% -4.51%
Free Cash Flow Firm Q/Q Growth
121.38% -120.05% -484.27% 31.85% 114.11% -1,456.48% 24.74% 17.28% -10.46% 133.19% 35.64%
Invested Capital Q/Q Growth
25.12% -5.24% 5.54% 2.24% -3.83% 29.24% 1.86% 8.34% -10.05% -5.62% 3.68%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
27.09% 50.96% 53.75% 48.38% 41.44% 43.81% 58.47% 64.90% 56.28% 37.78% 53.55%
EBITDA Margin
8.22% 35.25% 36.47% 32.18% 21.37% 23.67% 38.73% 54.68% 33.39% 16.45% 34.54%
Operating Margin
-2.58% 25.56% 18.53% 20.41% 3.41% 2.82% 21.01% 41.16% 14.84% -3.05% 12.12%
EBIT Margin
-3.98% 24.47% 21.92% 19.92% 4.68% 5.50% 22.55% 43.32% 15.06% -3.18% 16.61%
Profit (Net Income) Margin
-6.38% 15.77% 14.93% 12.29% -5.98% 0.59% 12.15% 29.21% 12.14% -6.81% 7.69%
Tax Burden Percent
73.73% 79.68% 79.47% 74.81% 126.03% -900.00% 74.60% 76.80% 108.65% 60.36% 81.14%
Interest Burden Percent
217.53% 80.89% 85.69% 82.43% -101.39% -1.19% 72.20% 87.81% 74.18% 355.20% 57.08%
Effective Tax Rate
0.00% 20.32% 20.53% 25.19% 0.00% 0.00% 25.40% 23.20% -8.65% 0.00% 18.86%
Return on Invested Capital (ROIC)
-2.06% 31.69% 26.21% 23.93% 3.26% 2.18% 17.62% 38.88% 22.68% -2.88% 13.20%
ROIC Less NNEP Spread (ROIC-NNEP)
-5.29% 25.71% 26.37% 21.14% -1.26% 1.46% 15.42% 36.43% 20.31% -5.38% 12.02%
Return on Net Nonoperating Assets (RNNOA)
-4.38% 13.96% 19.36% 16.63% -1.40% 1.37% 15.01% 31.55% 25.29% -6.53% 15.28%
Return on Equity (ROE)
-6.44% 45.65% 45.57% 40.56% 1.86% 3.55% 32.63% 70.42% 47.98% -9.41% 28.48%
Cash Return on Invested Capital (CROIC)
12.54% -12.29% -12.42% -5.00% 20.04% -19.48% -15.42% -11.14% 2.25% 30.62% 26.87%
Operating Return on Assets (OROA)
-1.75% 11.50% 10.73% 9.24% 2.10% 2.13% 9.11% 20.18% 7.33% -1.51% 7.96%
Return on Assets (ROA)
-2.81% 7.41% 7.31% 5.70% -2.69% 0.23% 4.91% 13.61% 5.91% -3.23% 3.69%
Return on Common Equity (ROCE)
-4.48% 31.00% 28.54% 25.85% 1.04% 1.81% 16.66% 32.15% 26.07% -4.29% 12.81%
Return on Equity Simple (ROE_SIMPLE)
0.00% -4.38% 29.95% 25.95% 0.00% 14.36% 14.36% 39.29% 0.00% 52.35% 0.00%
Net Operating Profit after Tax (NOPAT)
-70 901 470 624 74 60 603 1,988 651 -84 418
NOPAT Margin
-1.81% 20.37% 14.73% 15.27% 2.39% 1.97% 15.68% 31.61% 16.12% -2.14% 9.83%
Net Nonoperating Expense Percent (NNEP)
3.24% 5.98% -0.16% 2.79% 4.52% 0.72% 2.20% 2.45% 2.37% 2.50% 1.18%
Return On Investment Capital (ROIC_SIMPLE)
-0.40% - - - 0.37% - - - 2.97% -0.40% 1.95%
Cost of Revenue to Revenue
72.91% 49.04% 46.25% 51.62% 58.56% 56.19% 41.53% 35.10% 43.72% 62.22% 46.45%
SG&A Expenses to Revenue
17.89% 16.02% 23.64% 18.80% 25.30% 27.80% 26.09% 16.33% 28.14% 27.56% 27.11%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
29.67% 25.40% 35.21% 27.97% 38.03% 41.00% 37.45% 23.74% 41.44% 40.83% 41.44%
Earnings before Interest and Taxes (EBIT)
-154 1,083 699 814 144 168 867 2,724 608 -125 706
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
318 1,560 1,163 1,315 658 723 1,489 3,438 1,348 647 1,468
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
3.06 2.79 2.86 3.43 4.82 7.60 9.58 13.74 15.16 16.95 28.02
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)
0.65 0.59 0.58 0.77 0.92 1.80 2.12 2.50 2.72 2.20 3.55
Price to Earnings (P/E)
0.00 0.00 6.64 9.38 10.15 40.41 62.63 21.99 19.01 17.82 29.95
Dividend Yield
3.24% 3.21% 3.02% 2.45% 2.15% 1.21% 0.99% 0.73% 0.63% 0.75% 0.46%
Earnings Yield
0.00% 0.00% 15.05% 10.66% 9.85% 2.47% 1.60% 4.55% 5.26% 5.61% 3.34%
Enterprise Value to Invested Capital (EV/IC)
1.53 1.54 1.56 1.75 1.99 2.50 2.88 3.45 4.17 3.87 5.70
Enterprise Value to Revenue (EV/Rev)
1.22 1.06 1.02 1.26 1.44 2.58 2.89 3.25 3.33 2.77 4.14
Enterprise Value to EBITDA (EV/EBITDA)
19.57 7.11 3.74 4.49 4.54 8.98 9.72 8.38 8.20 7.25 11.11
Enterprise Value to EBIT (EV/EBIT)
0.00 61.55 6.51 8.01 7.78 18.98 20.40 13.54 13.14 12.32 19.60
Enterprise Value to NOPAT (EV/NOPAT)
0.00 94.10 8.65 10.09 10.74 29.62 31.74 19.77 17.34 15.51 25.14
Enterprise Value to Operating Cash Flow (EV/OCF)
34.50 11.99 4.03 3.94 3.91 8.00 10.30 12.92 12.57 10.35 18.15
Enterprise Value to Free Cash Flow (EV/FCFF)
11.05 0.00 0.00 0.00 9.84 0.00 0.00 0.00 207.89 12.21 20.70
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
2.57 2.29 2.23 2.48 2.71 2.09 2.17 1.70 2.92 3.37 3.44
Long-Term Debt to Equity
2.43 2.29 2.15 2.13 2.28 2.02 1.91 1.61 2.76 3.19 3.21
Financial Leverage
0.83 0.54 0.73 0.79 1.11 0.94 0.97 0.87 1.25 1.21 1.27
Leverage Ratio
4.73 5.11 6.30 6.03 6.42 5.54 5.49 4.93 6.49 6.30 6.36
Compound Leverage Factor
10.29 4.13 5.40 4.97 -6.51 -0.07 3.96 4.33 4.81 22.39 3.63
Debt to Total Capital
71.96% 69.65% 69.01% 71.27% 73.02% 67.67% 68.49% 62.99% 74.48% 77.12% 77.47%
Short-Term Debt to Total Capital
3.92% 0.22% 2.52% 10.07% 11.59% 2.46% 8.36% 3.36% 4.02% 4.17% 5.08%
Long-Term Debt to Total Capital
68.04% 69.43% 66.49% 61.20% 61.43% 65.21% 60.13% 59.64% 70.46% 72.95% 72.39%
Preferred Equity to Total Capital
11.40% 11.64% 11.53% 10.41% 12.55% 10.99% 10.68% 10.59% 11.32% 11.71% 11.53%
Noncontrolling Interests to Total Capital
0.09% 0.09% 0.09% 0.08% 0.08% 7.23% 7.39% 13.74% 0.06% 0.06% 0.06%
Common Equity to Total Capital
16.55% 18.63% 19.37% 18.25% 14.35% 14.11% 13.44% 12.68% 14.14% 11.11% 10.93%
Debt to EBITDA
14.76 5.34 2.63 3.14 3.07 3.95 3.80 2.34 2.33 2.36 2.41
Net Debt to EBITDA
6.82 2.23 1.18 1.27 1.11 1.65 1.58 1.02 1.14 1.14 1.22
Long-Term Debt to EBITDA
13.96 5.32 2.54 2.70 2.58 3.81 3.33 2.21 2.20 2.23 2.25
Debt to NOPAT
-15.32 70.65 6.09 7.07 7.26 13.04 12.40 5.51 4.92 5.04 5.45
Net Debt to NOPAT
-7.07 29.55 2.74 2.85 2.62 5.45 5.15 2.40 2.41 2.44 2.77
Long-Term Debt to NOPAT
-14.48 70.43 5.86 6.07 6.10 12.56 10.89 5.22 4.66 4.77 5.09
Altman Z-Score
0.47 0.72 0.78 0.82 0.71 0.75 0.90 1.50 1.36 1.11 1.68
Noncontrolling Interest Sharing Ratio
30.41% 32.09% 37.36% 36.27% 44.01% 48.95% 48.93% 54.35% 45.67% 54.39% 55.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
1.08 1.17 1.17 1.22 1.18 1.08 0.98 1.11 0.96 0.86 0.90
Quick Ratio
0.68 0.81 0.83 0.95 0.90 0.72 0.70 0.78 0.68 0.60 0.60
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
2,268 -455 -2,657 -1,811 256 -3,466 -2,608 -2,157 -2,383 791 1,073
Operating Cash Flow to CapEx
117.31% 297.72% 472.16% 465.67% 214.88% 92.31% 241.13% 251.40% 364.69% 77.99% 82.90%
Free Cash Flow to Firm to Interest Expense
12.53 -2.20 -26.57 -12.66 0.88 -20.39 -10.82 -6.50 -15.18 2.48 3.54
Operating Cash Flow to Interest Expense
2.17 6.93 15.77 10.91 3.04 1.84 4.96 5.13 8.62 1.88 1.89
Operating Cash Flow Less CapEx to Interest Expense
0.32 4.60 12.43 8.57 1.62 -0.15 2.90 3.09 6.25 -0.53 -0.39
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.44 0.47 0.49 0.46 0.45 0.39 0.40 0.47 0.49 0.47 0.48
Accounts Receivable Turnover
6.86 9.16 9.58 8.04 7.92 8.40 7.45 7.75 9.42 9.91 8.56
Inventory Turnover
17.63 17.52 15.04 13.45 11.54 8.85 8.81 8.96 8.52 8.28 8.70
Fixed Asset Turnover
1.07 1.18 1.31 1.25 1.18 0.88 0.91 1.06 1.13 1.01 1.03
Accounts Payable Turnover
6.77 8.99 7.54 6.80 5.59 6.75 6.04 6.06 5.48 6.60 6.47
Days Sales Outstanding (DSO)
53.18 39.87 38.09 45.38 46.10 43.46 48.99 47.08 38.74 36.83 42.63
Days Inventory Outstanding (DIO)
20.70 20.84 24.26 27.14 31.64 41.24 41.43 40.72 42.84 44.08 41.94
Days Payable Outstanding (DPO)
53.89 40.59 48.41 53.68 65.28 54.08 60.45 60.19 66.56 55.28 56.38
Cash Conversion Cycle (CCC)
20.00 20.12 13.94 18.84 12.46 30.61 29.97 27.61 15.01 25.63 28.19
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
10,907 10,335 10,908 11,152 10,725 13,861 14,119 15,297 13,759 12,986 13,464
Invested Capital Turnover
1.14 1.56 1.78 1.57 1.37 1.11 1.12 1.23 1.41 1.35 1.34
Increase / (Decrease) in Invested Capital
-2,338 1,356 3,127 2,435 -182 3,526 3,211 4,145 3,034 -875 -655
Enterprise Value (EV)
16,734 15,941 17,012 19,559 21,324 34,640 40,662 52,836 57,379 50,201 76,695
Market Capitalization
8,889 8,920 9,619 12,026 13,636 24,167 29,875 40,726 46,907 39,808 65,766
Book Value per Share
$7.29 $8.39 $9.00 $9.54 $7.92 $9.14 $8.97 $8.63 $9.09 $6.93 $6.92
Tangible Book Value per Share
($4.12) ($3.47) ($3.05) ($2.61) ($4.52) ($5.68) ($5.95) ($5.80) ($5.66) ($8.21) ($8.00)
Total Capital
17,539 17,184 17,341 19,214 19,724 22,531 23,193 23,383 21,881 21,143 21,467
Total Debt
12,621 11,968 11,967 13,693 14,402 15,247 15,886 14,730 16,298 16,305 16,631
Total Long-Term Debt
11,933 11,930 11,530 11,758 12,116 14,693 13,947 13,945 15,418 15,423 15,540
Net Debt
5,829 5,006 5,378 5,518 5,197 6,369 6,597 6,422 7,983 7,904 8,440
Capital Expenditures (CapEx)
335 482 334 335 410 338 496 677 371 768 690
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-3,563 -3,742 -2,952 -2,432 -3,070 -3,447 -3,271 -2,132 -3,236 -4,366 -3,298
Debt-free Net Working Capital (DFNWC)
1,467 1,388 1,722 3,886 4,100 1,212 1,708 1,656 567 -441 141
Net Working Capital (NWC)
779 1,350 1,285 1,951 1,814 658 -231 871 -313 -1,323 -950
Net Nonoperating Expense (NNE)
177 203 -6.36 122 258 42 136 151 161 184 91
Net Nonoperating Obligations (NNO)
5,989 5,119 5,534 5,631 5,403 6,577 6,812 6,644 8,176 8,148 8,628
Total Depreciation and Amortization (D&A)
472 477 464 501 514 555 622 714 740 772 762
Debt-free, Cash-free Net Working Capital to Revenue
-25.95% -24.90% -17.75% -15.62% -20.77% -25.71% -23.26% -13.11% -18.79% -24.12% -17.82%
Debt-free Net Working Capital to Revenue
10.69% 9.24% 10.36% 24.96% 27.74% 9.04% 12.14% 10.18% 3.29% -2.44% 0.76%
Net Working Capital to Revenue
5.67% 8.98% 7.73% 12.53% 12.27% 4.91% -1.64% 5.35% -1.82% -7.31% -5.13%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
($0.80) $1.72 $1.18 $1.27 ($0.54) ($0.24) $0.92 $5.36 $1.12 ($0.93) $0.82
Adjusted Weighted Average Basic Shares Outstanding
422.45M 383.63M 372.96M 366.57M 369.77M 348.97M 347.05M 342.97M 344.79M 339.80M 339.40M
Adjusted Diluted Earnings per Share
($0.78) $1.71 $1.17 $1.25 ($0.55) ($0.24) $0.90 $5.25 $1.09 ($0.93) $0.81
Adjusted Weighted Average Diluted Shares Outstanding
422.45M 387.55M 376.79M 372.15M 375.19M 348.97M 354.33M 350.20M 352.57M 339.80M 345.51M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
381.45M 373.03M 367.57M 357.55M 347.89M 347.46M 343.56M 340.23M 338.96M 339.33M 338.82M
Normalized Net Operating Profit after Tax (NOPAT)
-18 940 470 624 74 60 603 1,988 419 -84 473
Normalized NOPAT Margin
-0.47% 21.25% 14.73% 15.27% 2.39% 1.97% 15.68% 31.61% 10.39% -2.14% 11.13%
Pre Tax Income Margin
-8.66% 19.80% 18.78% 16.42% -4.74% -0.07% 16.28% 38.04% 11.17% -11.29% 9.48%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
-0.85 5.23 6.99 5.69 0.50 0.99 3.60 8.20 3.87 -0.39 2.33
NOPAT to Interest Expense
-0.39 4.35 4.70 4.36 0.25 0.35 2.50 5.99 4.15 -0.26 1.38
EBIT Less CapEx to Interest Expense
-2.70 2.90 3.65 3.35 -0.92 -1.00 1.54 6.17 1.51 -2.80 0.05
NOPAT Less CapEx to Interest Expense
-2.24 2.03 1.36 2.02 -1.16 -1.63 0.44 3.95 1.78 -2.67 -0.90
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
-37.44% -198.68% 28.22% 31.70% 31.03% 57.02% 59.15% 23.53% 85.56% 96.32% 101.17%
Augmented Payout Ratio
-198.51% -874.12% 109.66% 117.42% 114.48% 209.11% 222.91% 89.01% 130.58% 148.26% 152.85%

Key Financial Trends

Vistra Corp. (NYSE: VST) has shown positive momentum in its recent financial results for Q2 2025, with improvements in income and operational cash flow compared to prior periods. Here's a summary of key financial trends and points investors should note based on the last four years of quarterly financial data:

  • Net Income Growth: Vistra reported a consolidated net income of $327 million in Q2 2025, a significant positive turnaround from a net loss of $268 million in Q1 2025, demonstrating improved profitability.
  • Operating Revenue Increase: Operating revenue for Q2 2025 rose to $4.25 billion from $3.93 billion in Q1 2025, reflecting higher business activity or pricing power.
  • Strong Operating Cash Flow: Net cash from continuing operating activities was $572 million in Q2 2025, maintaining robust cash flow generation despite some investments and debt repayments.
  • Effective Capital Management: Vistra made substantial investments in property, plant, and equipment ($690 million) as well as investments ($923 million), signaling growth initiatives while managing funds effectively.
  • Debt Issuance and Repayment Activity: The company issued $1.24 billion of debt but also repaid $865 million, showing active management of its capital structure to balance growth and leverage.
  • Improvements in Quarterly Earnings Per Share (EPS): Basic EPS improved to $0.82 in Q2 2025 from a negative $0.93 in Q1 2025, reflecting the uplift in profitability and potentially enhanced shareholder value.
  • Equity Position and Share Repurchases: Vistra’s total equity was about $4.8 billion in Q2 2025. The company continues repurchasing common equity ($252 million in Q2 2025), which may support share prices but also reduces cash reserves.
  • Dividends Paid: Dividends totaling $144 million in Q2 2025 indicate a commitment to returning capital to shareholders, signifying confidence but also an ongoing cash outflow.
  • High Leverage and Liabilities: Total liabilities remain significant at around $33.3 billion in Q2 2025, with long-term debt around $15.5 billion. This high leverage creates risk especially if cash flows weaken.
  • Fluctuating Operating Income and Past Losses: Earlier quarters and years saw losses (e.g., negative $268 million in Q1 2025, negative $184 million in Q4 2023), highlighting volatility in earnings influenced by market conditions and costs.

Overall, Vistra's latest quarter indicates a positive trend with profitability returning and strong operating cash flows supporting growth investments. However, investors should monitor the company's high debt levels and past volatility in earnings, which could pose risks if market conditions worsen. The ongoing share repurchases and dividends suggest shareholder-friendly capital allocation, reflecting management’s confidence in the business outlook.

08/25/25 03:16 PMAI Generated. May Contain Errors.

Frequently Asked Questions About Vistra's Financials

When does Vistra's fiscal year end?

According to the most recent income statement we have on file, Vistra's financial year ends in December. Their financial year 2024 ended on December 31, 2024.

How has Vistra's net income changed over the last 8 years?

Vistra's net income appears to be on a downward trend, with a most recent value of $2.81 billion in 2024, falling from -$4.68 billion in 2015. The previous period was $1.49 billion in 2023. See Vistra's forecast for analyst expectations on what’s next for the company.

What is Vistra's operating income?
Vistra's total operating income in 2024 was $4.08 billion, based on the following breakdown:
  • Total Gross Profit: $9.94 billion
  • Total Operating Expenses: $5.86 billion
How has Vistra's revenue changed over the last 8 years?

Over the last 8 years, Vistra's total revenue changed from $5.37 billion in 2015 to $17.22 billion in 2024, a change of 220.7%.

How much debt does Vistra have?

Vistra's total liabilities were at $32.19 billion at the end of 2024, a 16.4% increase from 2023, and a 275.6% increase since 2016.

How much cash does Vistra have?

In the past 8 years, Vistra's cash and equivalents has ranged from $300 million in 2019 to $3.49 billion in 2023, and is currently $1.19 billion as of their latest financial filing in 2024.

How has Vistra's book value per share changed over the last 8 years?

Over the last 8 years, Vistra's book value per share changed from 0.00 in 2015 to 9.09 in 2024, a change of 909.4%.



This page (NYSE:VST) was last updated on 8/25/2025 by MarketBeat.com Staff
From Our Partners