Financhill
Sell
23

VST Quote, Financials, Valuation and Earnings

Last price:
$119.01
Seasonality move :
9.79%
Day range:
$117.46 - $122.34
52-week range:
$64.26 - $199.84
Dividend yield:
0.74%
P/E ratio:
16.89x
P/S ratio:
2.42x
P/B ratio:
13.09x
Volume:
7M
Avg. volume:
9.1M
1-year change:
70.93%
Market cap:
$40.5B
Revenue:
$17.2B
EPS (TTM):
$7.05
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $11.4B $12.1B $13.7B $14.8B $17.2B
Revenue Growth (YoY) -3.1% 5.54% 13.67% 7.66% 16.54%
 
Cost of Revenues $6.8B $10.7B $12B $9.3B $9.7B
Gross Profit $4.6B $1.3B $1.7B $5.5B $7.5B
Gross Profit Margin 40.61% 11.17% 12.25% 37.35% 43.69%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1B $1B $1.2B $1.3B $1.6B
Other Inc / (Exp) -$495M $239M $143M -$89M $280M
Operating Expenses $2.8B $2.8B $2.8B $2.8B $3.4B
Operating Income $1.9B -$1.4B -$1.1B $2.7B $4.1B
 
Net Interest Expenses $490M $517M $600M $621M $894M
EBT. Incl. Unusual Items $890M -$1.7B -$1.6B $2B $3.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $266M -$458M -$350M $508M $655M
Net Income to Company $624M -$1.3B -$1.2B $1.5B $2.8B
 
Minority Interest in Earnings $12M -$10M -$17M $1M -$153M
Net Income to Common Excl Extra Items $636M -$1.3B -$1.2B $1.5B $2.7B
 
Basic EPS (Cont. Ops) $1.30 -$2.69 -$3.26 $3.63 $7.16
Diluted EPS (Cont. Ops) $1.30 -$2.69 -$3.26 $3.58 $7.00
Weighted Average Basic Share $488.7M $482.2M $422.4M $369.8M $344.8M
Weighted Average Diluted Share $491.1M $482.2M $422.4M $375.2M $352.6M
 
EBITDA $3.4B $782M $1B $4.6B $7B
EBIT $1.3B -$1.3B -$998M $2.6B $4.3B
 
Revenue (Reported) $11.4B $12.1B $13.7B $14.8B $17.2B
Operating Income (Reported) $1.9B -$1.4B -$1.1B $2.7B $4.1B
Operating Income (Adjusted) $1.3B -$1.3B -$998M $2.6B $4.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.5B $3.3B $3.9B $3.1B $4B
Revenue Growth (YoY) -11.75% 31.3% 16.75% -20.45% 31.16%
 
Cost of Revenues $1.7B $1.7B $3.2B $2.2B $2.4B
Gross Profit $809M $1.6B $653M $850M $1.6B
Gross Profit Margin 32.05% 47.86% 16.88% 27.62% 39.63%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $280M $269M $295M $355M $464M
Other Inc / (Exp) -$6M $60M -$156M -$100M $73M
Operating Expenses $733M $667M $677M $748M $1B
Operating Income $76M $919M -$24M $102M $599M
 
Net Interest Expenses $114M $138M $156M $148M $221M
EBT. Incl. Unusual Items -$44M $841M -$336M -$146M $451M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$17M $111M -$88M $38M -$39M
Net Income to Company -$27M $730M -$248M -$184M $490M
 
Minority Interest in Earnings -$2M -$4M $2M -- -$49M
Net Income to Common Excl Extra Items -$29M $726M -$246M -$184M $441M
 
Basic EPS (Cont. Ops) -$0.06 $1.45 -$0.73 -$0.55 $1.17
Diluted EPS (Cont. Ops) -$0.06 $1.45 -$0.73 -$0.55 $1.14
Weighted Average Basic Share $489.2M $479.4M $395.6M $356.1M $340.2M
Weighted Average Diluted Share $491.6M $479.4M $395.6M $363.5M $348.9M
 
EBITDA $590M $1.5B $291M $539M $1.4B
EBIT $54M $963M -$181M $25M $660M
 
Revenue (Reported) $2.5B $3.3B $3.9B $3.1B $4B
Operating Income (Reported) $76M $919M -$24M $102M $599M
Operating Income (Adjusted) $54M $963M -$181M $25M $660M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $11.4B $12.1B $13.7B $14.8B $17.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6.8B $10.7B $12B $9.3B $9.7B
Gross Profit $4.6B $1.3B $1.7B $5.5B $7.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1B $1B $1.2B $1.3B $1.6B
Other Inc / (Exp) -$495M $239M $141M -$86M $280M
Operating Expenses $2.8B $2.8B $2.8B $2.8B $3.4B
Operating Income $1.9B -$1.4B -$1.1B $2.7B $4.1B
 
Net Interest Expenses $490M $517M $601M $621M $894M
EBT. Incl. Unusual Items $891M -$1.7B -$1.6B $2B $3.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $267M -$458M -$350M $508M $655M
Net Income to Company $624M -$1.3B -$1.2B $1.5B $2.8B
 
Minority Interest in Earnings $12M -$9M -$17M $1M -$153M
Net Income to Common Excl Extra Items $636M -$1.3B -$1.2B $1.5B $2.7B
 
Basic EPS (Cont. Ops) $1.30 -$2.68 -$3.19 $3.62 $7.21
Diluted EPS (Cont. Ops) $1.29 -$2.68 -$3.21 $3.58 $7.05
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $3.4B $787M $1B $4.6B $7B
EBIT $1.3B -$1.3B -$999M $2.6B $4.3B
 
Revenue (Reported) $11.4B $12.1B $13.7B $14.8B $17.2B
Operating Income (Reported) $1.9B -$1.4B -$1.1B $2.7B $4.1B
Operating Income (Adjusted) $1.3B -$1.3B -$999M $2.6B $4.3B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $12.1B $13.7B $14.8B $17.2B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $10.7B $12B $9.3B $9.7B --
Gross Profit $1.3B $1.7B $5.5B $7.5B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1B $1.2B $1.3B $1.6B --
Other Inc / (Exp) $239M $141M -$86M $280M --
Operating Expenses $2.8B $2.8B $2.8B $3.4B --
Operating Income -$1.4B -$1.1B $2.7B $4.1B --
 
Net Interest Expenses $517M $601M $621M $894M --
EBT. Incl. Unusual Items -$1.7B -$1.6B $2B $3.5B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$458M -$350M $508M $655M --
Net Income to Company -$1.3B -$1.2B $1.5B $2.8B --
 
Minority Interest in Earnings -$9M -$17M $1M -$153M --
Net Income to Common Excl Extra Items -$1.3B -$1.2B $1.5B $2.7B --
 
Basic EPS (Cont. Ops) -$2.68 -$3.19 $3.62 $7.21 --
Diluted EPS (Cont. Ops) -$2.68 -$3.21 $3.58 $7.05 --
Weighted Average Basic Share $1.9B $1.7B $1.5B $1.4B --
Weighted Average Diluted Share $1.9B $1.7B $1.5B $1.4B --
 
EBITDA $787M $1B $4.6B $7B --
EBIT -$1.3B -$999M $2.6B $4.3B --
 
Revenue (Reported) $12.1B $13.7B $14.8B $17.2B --
Operating Income (Reported) -$1.4B -$1.1B $2.7B $4.1B --
Operating Income (Adjusted) -$1.3B -$999M $2.6B $4.3B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $406M $1.3B $455M $3.5B $1.2B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.3B $1.4B $2.1B $1.7B $2B
Inventory $515M $610M $570M $740M $970M
Prepaid Expenses -- -- -- -- --
Other Current Assets $205M $195M $293M $364M $515M
Total Current Assets $3.4B $7.9B $11.1B $11.6B $8.1B
 
Property Plant And Equipment $13.5B $13.1B $12.6B $12.4B $18.2B
Long-Term Investments $1.8B $2B $1.7B $2B $4.5B
Goodwill $2.6B $2.6B $2.6B $2.6B $2.8B
Other Intangibles $2.4B $2.1B $2B $1.9B $2.2B
Other Long-Term Assets $351M $374M $384M $615M $1.2B
Total Assets $25.2B $29.7B $32.8B $33B $37.8B
 
Accounts Payable $880M $1.5B $1.6B $1.1B $1.5B
Accrued Expenses $131M $143M $160M $206M $193M
Current Portion Of Long-Term Debt $95M $254M $38M $2.3B $880M
Current Portion Of Capital Lease Obligations $8M $5M $8M $7M --
Other Current Liabilities $1.3B $3.6B $7.2B $5.9B $4.7B
Total Current Liabilities $3B $5.8B $10.3B $9.8B $8.4B
 
Long-Term Debt $9.2B $10.5B $11.9B $12.1B $15.4B
Capital Leases -- -- -- -- --
Total Liabilities $16.8B $21.4B $27.9B $27.6B $32.2B
 
Common Stock $5M $2B $2B $2.5B $2.5B
Other Common Equity Adj -$48M -$16M $7M $6M $20M
Common Equity $8.4B $6.3B $2.9B $2.8B $3.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$10M $1M $16M $15M $13M
Total Equity $8.4B $8.3B $4.9B $5.3B $5.6B
 
Total Liabilities and Equity $25.2B $29.7B $32.8B $33B $37.8B
Cash and Short Terms $406M $1.3B $455M $3.5B $1.2B
Total Debt $9.6B $10.7B $13B $14.4B $17B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $406M $1.3B $455M $3.5B $1.2B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.3B $1.4B $2.1B $1.7B $2B
Inventory $515M $610M $570M $740M $970M
Prepaid Expenses -- -- -- -- --
Other Current Assets $205M $195M $293M $364M $515M
Total Current Assets $3.4B $7.9B $11.1B $11.6B $8.1B
 
Property Plant And Equipment $13.5B $13.1B $12.6B $12.4B $18.2B
Long-Term Investments $1.8B $2B $1.7B $2B $4.5B
Goodwill $2.6B $2.6B $2.6B $2.6B $2.8B
Other Intangibles $2.4B $2.1B $2B $1.9B $2.2B
Other Long-Term Assets $351M $374M $384M $615M $1.2B
Total Assets $25.2B $29.7B $32.8B $33B $37.8B
 
Accounts Payable $880M $1.5B $1.6B $1.1B $1.5B
Accrued Expenses $131M $143M $160M $206M $193M
Current Portion Of Long-Term Debt $95M $254M $38M $2.3B $880M
Current Portion Of Capital Lease Obligations $8M $5M $8M -- --
Other Current Liabilities $1.3B $3.6B $7.2B $5.9B $4.7B
Total Current Liabilities $3B $5.8B $10.3B $9.8B $8.4B
 
Long-Term Debt $9.2B $10.5B $11.9B $12.1B $15.4B
Capital Leases -- -- -- -- --
Total Liabilities $16.8B $21.4B $27.9B $27.6B $32.2B
 
Common Stock $5M $2B $2B $2.5B $2.5B
Other Common Equity Adj -$48M -$16M $7M $6M $20M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$10M $1M $16M $15M $13M
Total Equity $8.4B $8.3B $4.9B $5.3B $5.6B
 
Total Liabilities and Equity $25.2B $29.7B $32.8B $33B $37.8B
Cash and Short Terms $406M $1.3B $455M $3.5B $1.2B
Total Debt $9.6B $10.7B $13B $14.4B $17B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $624M -$1.3B -$1.2B $1.5B $2.8B
Depreciation & Amoritzation $2B $2.1B $2B $2B $2.6B
Stock-Based Compensation $65M $47M $63M $77M $100M
Change in Accounts Receivable -$33M -$772M -$308M $214M -$242M
Change in Inventories -$59M -$100M $36M -$174M -$31M
Cash From Operations $3.3B -$206M $485M $5.5B $4.6B
 
Capital Expenditures $1.3B $1B $1.3B $1.7B $2.1B
Cash Acquisitions -- -- -- -- -$3.1B
Cash From Investing -$1.6B -$1.2B -$1.2B -$2.1B -$5.3B
 
Dividends Paid (Ex Special Dividend) -$266M -$290M -$453M -$463M -$478M
Special Dividend Paid
Long-Term Debt Issued $1.1B $4.5B $6.4B $2.6B $5.7B
Long-Term Debt Repaid -$2.4B -$3.1B -$4.5B -$783M -$4.1B
Repurchase of Common Stock -- -$471M -$1.9B -$1.2B -$1.3B
Other Financing Activities -$172M -$334M $425M -$401M -$1.4B
Cash From Financing -$1.8B $2.3B -$80M -$294M -$1.6B
 
Beginning Cash (CF) $475M $444M $1.4B $525M $3.5B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$31M $915M -$834M $3B -$2.3B
Ending Cash (CF) $444M $1.4B $525M $3.5B $1.2B
 
Levered Free Cash Flow $2.1B -$1.2B -$816M $3.8B $2.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$27M $730M -$248M -$184M $490M
Depreciation & Amoritzation $536M $499M $472M $514M $740M
Stock-Based Compensation $19M $11M $15M $14M $24M
Change in Accounts Receivable -- -$772M -$852M $214M --
Change in Inventories -- -- -- -- --
Cash From Operations $987M $287M $393M $881M $1.4B
 
Capital Expenditures $421M $243M $392M $414M $430M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$645M -$310M -$353M -$763M -$317M
 
Dividends Paid (Ex Special Dividend) -$68M -$71M -$150M -$160M -$150M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$175M $150M $650M $748M $867M
Long-Term Debt Repaid -$53M -$297M -$19M $413M -$18M
Repurchase of Common Stock -- -$296M -$359M -$379M -$245M
Other Financing Activities -$152M -$491M -$205M -$426M -$1.2B
Cash From Financing -$448M $995M -$83M $196M -$754M
 
Beginning Cash (CF) $550M $387M $568M $3.2B $940M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$106M $972M -$43M $314M $282M
Ending Cash (CF) $444M $1.4B $525M $3.5B $1.2B
 
Levered Free Cash Flow $566M $44M $1M $467M $923M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $624M -$1.3B -$1.2B $1.5B $2.8B
Depreciation & Amoritzation $2B $2.1B $2B $2B $2.6B
Stock-Based Compensation $65M $47M $63M $77M $100M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $3.3B -$206M $485M $5.5B $4.6B
 
Capital Expenditures $1.3B $1B $1.3B $1.7B $2.1B
Cash Acquisitions -- -- -- -- -$3.1B
Cash From Investing -$1.6B -$1.2B -$1.2B -$2.1B -$5.3B
 
Dividends Paid (Ex Special Dividend) -$266M -$290M -$453M -$463M -$478M
Special Dividend Paid
Long-Term Debt Issued $1.1B $4.5B $6.4B $2.6B $5.7B
Long-Term Debt Repaid -$2.4B -$3.1B -$4.5B -$783M -$4.1B
Repurchase of Common Stock -- -$471M -$1.9B -$1.2B -$1.3B
Other Financing Activities -$172M -$334M $425M -$401M -$1.4B
Cash From Financing -$1.8B $2.3B -$80M -$294M -$1.6B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$31M $915M -$834M $3B -$2.3B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2.1B -$1.2B -$816M $3.8B $2.5B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$1.3B -$1.2B $1.5B $2.8B --
Depreciation & Amoritzation $2.1B $2B $2B $2.6B --
Stock-Based Compensation $47M $63M $77M $100M --
Change in Accounts Receivable -$772M -$308M $214M -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$206M $485M $5.5B $4.6B --
 
Capital Expenditures $1B $1.3B $1.7B $2.1B --
Cash Acquisitions -- -- -- -$3.1B --
Cash From Investing -$1.2B -$1.2B -$2.1B -$5.3B --
 
Dividends Paid (Ex Special Dividend) -$290M -$453M -$463M -$478M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $4.5B $6.4B $2.6B $5.7B --
Long-Term Debt Repaid -$3.1B -$4.5B -$783M -$4.1B --
Repurchase of Common Stock -$471M -$1.9B -$1.2B -$1.3B --
Other Financing Activities -$334M $425M -$401M -$1.4B --
Cash From Financing $2.3B -$80M -$294M -$1.6B --
 
Beginning Cash (CF) $1.9B $4.9B $5B $7.3B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $915M -$834M $3B -$2.3B --
Ending Cash (CF) $2.8B $4.1B $8B $4.9B --
 
Levered Free Cash Flow -$1.2B -$816M $3.8B $2.5B --

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Why Did Buffett Sell the S&P 500?
Why Did Buffett Sell the S&P 500?

Warren Buffett has always been an advocate of investing in…

Will SoundHound AI Stock Recover?
Will SoundHound AI Stock Recover?

SoundHound AI (NASDAQ:SOUN) is a leading maker of artificial intelligence…

What Stocks Did Warren Buffett Just Buy?
What Stocks Did Warren Buffett Just Buy?

In Q4 of last year, Warren Buffett added to or…

Stock Ideas

Buy
53
Is AAPL Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 36x

Sell
46
Is MSFT Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 32x

Sell
41
Is NVDA Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 37x

Alerts

Buy
78
AJINY alert for Mar 29

Ajinomoto [AJINY] is up 99.61% over the past day.

Buy
69
AGX alert for Mar 29

Argan [AGX] is up 19.83% over the past day.

Sell
24
AIR alert for Mar 29

AAR [AIR] is down 16.36% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock