VST — Vistra Income Statement

0.000.00%

Last trade - 00:00

UtilitiesAdventurousLarge CapNeutral

Annual income statement for Vistra, fiscal year end - December 31st, USD millions except per share, conversion factor applied.

	R2021 December 31st	2022 December 31st	2023 December 31st	2024 December 31st	2025 December 31st
Period Length:	12 M	12 M	12 M	12 M	12 M
Source:	10-K	10-K	10-K	10-K	10-K
Standards:	USG	USG	USG	USG	USG
Status:	Final	Final	Final	Final	Final
Revenue
Other Revenue
Total Revenue	12,077	13,728	14,779	17,224	17,738
Cost of Revenue
Fuel Expense
Operations & Maintenance
Selling / General / Administrative Expenses
Depreciation and Amortization
Unusual Expense / Income
Total Operating Expenses	13,578	14,904	12,086	13,127	15,832
Operating Profit	-1,501	-1,176	2,693	4,097	1,906
Gain / Loss on Sale of Assets
Total Net Non Operating Interest Income / Expense
Other Net Non Operating Costs
Net Income Before Taxes	-1,722	-1,560	2,000	3,467	1,123
Provision for Income Taxes
Net Income After Taxes	-1,264	-1,210	1,492	2,812	944
Minority Interest
Net Income Before Extraordinary Items
Net Income	-1,274	-1,227	1,493	2,659	944
Adjustments to Net Income
Income Available to Common Shareholders Excluding Extraordinary Items
Income Available to Common Shareholders Including Extraordinary Items
Diluted Net Income	-1,295	-1,377	1,343	2,467	752
Diluted Weighted Average Shares
Basic EPS Including Extraordinary Items
Diluted EPS Including Extraordinary Items
Diluted EPS Excluding Extraordinary Items
Normalised Income Before Taxes
Normalised Income After Taxes
Normalised Income Available to Common Shareholders
Diluted Normalised EPS	-1.67	-3.63	3.54	7.3	2.47
Dividends per Share