Vistra Corp. (VST) FY2024 Q3 P&L / Income Statement

Revenue by Business Segment

2024-07-01 to 2024-09-30

Swipe to see the full flow
Vistra Corp. (VST) FY2024 Q3 P&L / Income StatementIncome statement for 2024-07-01 through 2024-09-30. View: Business segment. Revenue uses this breakdown; costs and expenses retain the consolidated categories.SOURCESREVENUE RECONCILIATIONREVENUEOPERATINGPRE-TAXNETRetailTexasEastSunsetWestAsset ClosureOperating revenuesRevenue before reconciliation (calculated)EliminationsOperating incomeOperating expenses (calculated)Fuel, purchased power costs and delivery feesOperating costsDepreciation and amortizationSelling, general and administrative expensesNet income before income taxesOther income (expense), net (calculated)Net incomeIncome tax expenseRevenue before reconciliation (calculated)Revenue beforereconciliation(calculated)$10.59 BNet income before income taxesNet income beforeincome taxes$2.39 BOperating revenuesOperating revenues$6.29 BOperating incomeOperating income$2.59 BNet incomeNet income$1.84 BRetailRetail$4.25 BOperating expenses (calculated)Operating expenses(calculated)$3.70 BIncome tax expenseIncome tax expense$555.00 MFuel, purchased power costs and delivery feesFuel, purchased powercosts and delivery fees$2.21 BOther income (expense), net (calculated)Other income,net (calculated)−$196.00 MTexasTexas$4.10 BOperating costsOperating costs$616.00 MEastEast$1.52 BDepreciation and amortizationDepreciation and amortization$466.00 MSunsetSunset$469.00 MSelling, general and administrative expensesSelling, general andadministrative expenses$411.00 MEliminationsEliminations−$4.30 BWestWest$242.00 MAsset ClosureAsset Closure$1.00 M
Chart details

Vistra Corp. (VST) FY2024 Q3 P&L / Income Statement

Income statement for 2024-07-01 through 2024-09-30. View: Business segment. Revenue uses this breakdown; costs and expenses retain the consolidated categories.

Operating revenues
6,288,000,000 US dollars
Operating expenses (calculated)
3,700,000,000 US dollars
Operating income
2,588,000,000 US dollars
Other income (expense), net (calculated)
negative 196,000,000 US dollars
Net income before income taxes
2,392,000,000 US dollars
Income tax expense
555,000,000 US dollars
Net income
1,837,000,000 US dollars
Retail
4,251,000,000 US dollars
Texas
4,104,000,000 US dollars
East
1,524,000,000 US dollars
West
242,000,000 US dollars
Sunset
469,000,000 US dollars
Asset Closure
1,000,000 US dollars
Impairment of long-lived assets
0 US dollars
Operating costs
616,000,000 US dollars
Depreciation and amortization
466,000,000 US dollars
Fuel, purchased power costs and delivery fees
2,207,000,000 US dollars
Selling, general and administrative expenses
411,000,000 US dollars
Revenue before reconciliation (calculated)
10,591,000,000 US dollars. Sum of the reported revenue categories before the separately reported reconciliation.
Eliminations
negative 4,303,000,000 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.: $1.89 B; to noncontrolling interests: −$51.00 M.
Vistra Corp. (VST) FY2024 Q3 Revenue by Business Segment Sankey chart
Free to share unchanged, with credit to Plicit.ai · CC BY-NC-ND 4.0Download PNG

Operating margin

41.2%

Operating profit / revenue

Cash conversion

92.7%

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!