VST Dividend: Vistra Corp Yield Insights

Breakdown	TTM	12/31/2024	12/31/2023	12/31/2022	12/31/2021	12/31/2020
Revenue	17,191	17,224	14,779	13,728	12,077	11,443
Revenue Growth (YoY)	6%	17%	8%	14%	6%	-3%
Cost of Revenue	362	--	2	3	5	19
Gross Profit	16,829	--	14,777	13,725	12,072	11,424
Selling, General & Admin	1,718	1,601	1,308	1,189	1,040	1,035
Research & Development	--	--	--	--	--	--
Operating Expenses	14,725	13,143	12,069	14,831	13,521	9,568
Other Non Operating Income (Expenses)	195	139	-195	-71	120	-12
Pretax Income	1,266	3,467	2,000	-1,560	-1,722	890
Income Tax Expense	65	655	508	-350	-458	266
Net Income	960	2,467	1,343	-1,377	-1,295	636
Net Income Growth	-48%	84%	-198%	6%	-304%	-31%
Shares Outstanding (Diluted)	345.03	352.56	375.19	422	482	491
Shares Change (YoY)	-1%	-6%	-11%	-12%	-2%	-2%
EPS (Diluted)	2.78	6.99	3.57	-3.26	-2.69	1.3
EPS Growth	-47%	95%	-210%	21%	-307%	-30%
Free Cash Flow	419	1,259	2,706	-2,119	-1,844	1,574
Free Cash Flow Per Share	1.21	3.57	7.21	-5.02	-3.82	3.2
Gross Margin	97.89%	--	99.98%	99.97%	99.95%	99.83%
Operating Margin	12.23%	23.69%	18.32%	-8.05%	-11.99%	16.21%
Profit Margin	5.58%	14.32%	9.08%	-10.03%	-10.72%	5.55%
Free Cash Flow Margin	2.43%	7.3%	18.3%	-15.43%	-15.26%	13.75%
EBITDA	4,164	5,924	4,210	490	304	3,593
EBITDA Margin	24.22%	34.39%	28.48%	3.56%	2.51%	31.39%
D&A For EBITDA	2,060	1,843	1,502	1,596	1,753	1,737
EBIT	2,104	4,081	2,708	-1,106	-1,449	1,856
EBIT Margin	12.23%	23.69%	18.32%	-8.05%	-11.99%	16.21%
Effective Tax Rate	5.13%	18.89%	25.4%	22.43%	26.59%	29.88%

Follow-Up Questions











