Vistra Corp. (VST) FY2024 Q1 P&L / Income Statement

Revenue by Product and Service

2024-01-01 to 2024-03-31

Swipe to see the full flow
Vistra Corp. (VST) FY2024 Q1 P&L / Income StatementIncome statement for 2024-01-01 through 2024-03-31. View: Product and service. Revenue uses this breakdown; costs and expenses retain the consolidated categories.SOURCESREVENUE RECONCILIATIONREVENUEOPERATINGPRE-TAXNETUndisclosed (calculated)Transferable PTC revenuesOperating revenuesRevenue before reconciliation (calculated)Intangible amortizationHedging and Other RevenuesTotal other revenuesOperating incomeOperating 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 incomeIncome tax (expense) benefitRevenue before reconciliation (calculated)Revenue beforereconciliation(calculated)$3.27 BNet income (loss) before income taxesNet income (loss)before income taxes−$2.00 MOperating revenuesOperating revenues$3.05 BOperating incomeOperating income$86.00 MNet incomeNet income$18.00 MOperating expenses (calculated)Operating expenses(calculated)$2.97 BIncome tax (expense) benefitIncome tax(expense) benefit−$20.00 MUndisclosed (calculated)Undisclosed (calculated)$3.26 BFuel, purchased power costs and delivery feesFuel, purchased powercosts and delivery fees$1.72 BOperating costsOperating costs$498.00 MTransferable PTC revenuesTransferable PTC revenues$2.00 MDepreciation and amortizationDepreciation and amortization$403.00 MIntangible amortizationIntangible amortization−$1.00 MSelling, general and administrative expensesSelling, general andadministrative expenses$351.00 MOther income (expense), net (calculated)Other income,net (calculated)−$88.00 MHedging and Other RevenuesHedging andOther Revenues−$106.00 MTotal other revenuesTotal other revenues−$105.00 M
Chart details

Vistra Corp. (VST) FY2024 Q1 P&L / Income Statement

Income statement for 2024-01-01 through 2024-03-31. View: Product and service. Revenue uses this breakdown; costs and expenses retain the consolidated categories.

Operating revenues
3,054,000,000 US dollars
Operating expenses (calculated)
2,968,000,000 US dollars
Operating income
86,000,000 US dollars
Other income (expense), net (calculated)
negative 88,000,000 US dollars
Net income (loss) before income taxes
negative 2,000,000 US dollars
Income tax (expense) benefit
negative 20,000,000 US dollars
Net income
18,000,000 US dollars
Transferable PTC revenues
2,000,000 US dollars
Affiliate sales
0 US dollars
Undisclosed (calculated)
3,264,000,000 US dollars
Impairment of long-lived assets
0 US dollars
Operating costs
498,000,000 US dollars
Depreciation and amortization
403,000,000 US dollars
Fuel, purchased power costs and delivery fees
1,716,000,000 US dollars
Selling, general and administrative expenses
351,000,000 US dollars
Revenue before reconciliation (calculated)
3,266,000,000 US dollars. Sum of the reported revenue categories before the separately reported reconciliation.
Intangible amortization
negative 1,000,000 US dollars. Reported reconciliation to consolidated revenue.
Hedging and Other Revenues
negative 106,000,000 US dollars. Reported reconciliation to consolidated revenue.
Total other revenues
negative 105,000,000 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.: −$35.00 M; to noncontrolling interests: $53.00 M.
Vistra Corp. (VST) FY2024 Q1 P&L / Income Statement Sankey chart, Product and service view
Free to share unchanged, with credit to Plicit.ai · CC BY-NC-ND 4.0Download PNG

Operating margin

2.8%

Operating profit / revenue

Cash conversion

1733.3%

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!