2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $11B | $12B | $14B | $15B | $17B |
Cost of Revenue | $6.8B | $11B | $12B | $9.3B | $9.7B |
Gross Profit | $4.6B | $1.3B | $1.7B | $5.5B | $7.5B |
Gross Profit % | 41% | 11% | 12% | 37% | 100% |
R&D Expenses | $0 | $0 | $0 | $0 | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | $624M | -$1.3B | -$1.2B | $1.5B | $2.8B |
Dep. & Amort. | $2B | $2.1B | $2B | $2B | $2.6B |
Def. Tax | $225M | -$528M | -$230M | $621M | $0 |
Stock Comp. | $65M | $47M | $63M | $77M | $100M |
Chg. in WC | $46M | -$1.3B | -$2.6B | $1.9B | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $406M | $1.3B | $455M | $3.5B | $1.2B |
ST Investments | $19M | $14M | $92M | $0 | $0 |
Cash & ST Inv. | $406M | $1.3B | $455M | $3.5B | $1.2B |
Receivables | $1.3B | $2B | $2.1B | $1.7B | $2B |
Inventory | $515M | $610M | $570M | $740M | $970M |
Vistra reported a strong 2024 financial performance with an adjusted EBITDA of $6 billion, exceeding the top end of their original guidance range, supported by a $545 million benefit from the nuclear production tax credit.
The company reaffirmed its 2025 adjusted EBITDA guidance range of $5.5 billion to $6.1 billion and adjusted free cash flow before growth of $3 billion to $3.6 billion, with high confidence in achieving over $6 billion in adjusted EBITDA by 2026.
Vistra continues to focus on growth initiatives, including solar and energy storage projects, with $700 million planned for 2025, and is progressing discussions on colocation deals with data centers and other customers despite regulatory uncertainties.
The company has returned approximately $5.9 billion to investors since 2021 through share repurchases and dividends, with plans to return at least $2 billion in 2025 and 2026, while maintaining a disciplined capital allocation strategy.
Vistra highlighted ongoing regulatory and legislative challenges in Texas and PJM markets, particularly around colocation and grid reliability, but remains optimistic about resolving these issues to capitalize on accelerating load growth and market opportunities.