Vistra Corp. (VST) FY2024 Annual P&L / Income Statement

Revenue by Business Segment

2024-01-01 to 2024-12-31

Swipe to see the full flow
Vistra Corp. (VST) FY2024 Annual P&L / Income StatementIncome statement for 2024-01-01 through 2024-12-31. View: Business segment. Revenue uses this breakdown; costs and expenses retain the consolidated categories.SOURCESREVENUE RECONCILIATIONREVENUEOPERATINGPRE-TAXNETRetailEastTexasWestAsset ClosureOperating revenuesRevenue before reconciliation (calculated)Eliminations / Corporate and OtherOperating income (loss)Operating expenses (calculated)Fuel, purchased power costs, and delivery feesOperating costsDepreciation and amortizationSelling, general, and administrative expensesNet income (loss) before income taxesOther income (expense), net (calculated)Net income (loss)Income tax expenseRevenue before reconciliation (calculated)Revenue beforereconciliation(calculated)$24.73 BOperating income (loss)Operatingincome (loss)$4.08 BNet income (loss) before income taxesNet income (loss)before income taxes$3.47 BOperating revenuesOperating revenues$17.22 BNet income (loss)Net income (loss)$2.81 BRetailRetail$12.80 BOperating expenses (calculated)Operating expenses(calculated)$13.14 BIncome tax expenseIncome tax expense$655.00 MOther income (expense), net (calculated)Other income,net (calculated)−$614.00 MFuel, purchased power costs, and delivery feesFuel, purchased powercosts, and delivery fees$7.29 BEastEast$5.66 BOperating costsOperating costs$2.41 BTexasTexas$5.39 BDepreciation and amortizationDepreciation and amortization$1.84 BWestWest$877.00 MSelling, general, and administrative expensesSelling, general, andadministrative expenses$1.60 BEliminations / Corporate and OtherEliminations /Corporate and Other−$7.51 BAsset ClosureAsset Closure$1.00 M
Chart details

Vistra Corp. (VST) FY2024 Annual P&L / Income Statement

Income statement for 2024-01-01 through 2024-12-31. View: Business segment. Revenue uses this breakdown; costs and expenses retain the consolidated categories.

Operating revenues
17,224,000,000 US dollars
Operating expenses (calculated)
13,143,000,000 US dollars
Operating income (loss)
4,081,000,000 US dollars
Other income (expense), net (calculated)
negative 614,000,000 US dollars
Net income (loss) before income taxes
3,467,000,000 US dollars
Income tax expense
655,000,000 US dollars
Net income (loss)
2,812,000,000 US dollars
Retail
12,797,000,000 US dollars
Texas
5,394,000,000 US dollars
East
5,661,000,000 US dollars
West
877,000,000 US dollars
Asset Closure
1,000,000 US dollars
Fuel, purchased power costs, and delivery fees
7,285,000,000 US dollars
Operating costs
2,414,000,000 US dollars
Selling, general, and administrative expenses
1,601,000,000 US dollars
Impairment of long-lived and other assets
0 US dollars
Depreciation and amortization
1,843,000,000 US dollars
Revenue before reconciliation (calculated)
24,730,000,000 US dollars. Sum of the reported revenue categories before the separately reported reconciliation.
Eliminations / Corporate and Other
negative 7,506,000,000 US dollars. Reported reconciliation to consolidated revenue.

Chart connections

  • Revenue minus operating expenses equals operating income.
  • Operating income plus other income or expense equals income before tax. Income before tax less income tax expense or benefit equals net income.
  • Reported revenue categories plus the separately reported signed reconciliation equals consolidated revenue.
  • Of which attributable to Vistra Corp.: $2.66 B; to noncontrolling interests: $153.00 M.
Vistra Corp. (VST) FY2024 Annual Revenue by Business Segment Sankey chart
Free to share unchanged, with credit to Plicit.ai · CC BY-NC-ND 4.0Download PNG

Operating margin

23.7%

Operating profit / revenue

Cash conversion

162.3%

Operating cash / net income, same period

Newsletter

Get the teardowns by email

Subscribe if you want the public-company teardowns in your inbox when they're released.

Product waitlist

Health Check and Teardown for your own company

A health check uncovers insights of your private books, not a public ticker. Join this list to get notified as soon as we go-live!