Financhill
Sell
44

VST Quote, Financials, Valuation and Earnings

Last price:
$119.95
Seasonality move :
5.05%
Day range:
$118.33 - $125.58
52-week range:
$66.50 - $199.84
Dividend yield:
0.74%
P/E ratio:
17.02x
P/S ratio:
2.44x
P/B ratio:
13.19x
Volume:
7M
Avg. volume:
8M
1-year change:
75.31%
Market cap:
$40.8B
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 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$2B -$284M $698M $18M --
Depreciation & Amoritzation $511M $542M $477M $555M --
Stock-Based Compensation $16M $14M $22M $21M --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$1.7B $591M $1.4B $312M --
 
Capital Expenditures $192M $373M $484M $465M --
Cash Acquisitions -- -- -- -$3.1B --
Cash From Investing -$129M -$480M -$513M -$3.5B --
 
Dividends Paid (Ex Special Dividend) -$74M -$77M -$77M -$77M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2.8B $500M $275M $2.1B --
Long-Term Debt Repaid -$1B -$132M -$757M -$756M --
Repurchase of Common Stock -$175M -$710M -$301M -$291M --
Other Financing Activities $424M $6M -$14M -$158M --
Cash From Financing $1.9B -$413M -$874M $793M --
 
Beginning Cash (CF) $444M $1.4B $525M $3.5B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $157M -$302M $48M -$2.4B --
Ending Cash (CF) $601M $1.1B $573M $1.1B --
 
Levered Free Cash Flow -$1.8B $218M $951M -$153M --
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 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$2B -$284M $698M $18M --
Depreciation & Amoritzation $511M $542M $477M $555M --
Stock-Based Compensation $16M $14M $22M $21M --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$1.7B $591M $1.4B $312M --
 
Capital Expenditures $192M $373M $484M $465M --
Cash Acquisitions -- -- -- -$3.1B --
Cash From Investing -$129M -$480M -$513M -$3.5B --
 
Dividends Paid (Ex Special Dividend) -$74M -$77M -$77M -$77M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2.8B $500M $275M $2.1B --
Long-Term Debt Repaid -$1B -$132M -$757M -$756M --
Repurchase of Common Stock -$175M -$710M -$301M -$291M --
Other Financing Activities $424M $6M -$14M -$158M --
Cash From Financing $1.9B -$413M -$874M $793M --
 
Beginning Cash (CF) $444M $1.4B $525M $3.5B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $157M -$302M $48M -$2.4B --
Ending Cash (CF) $601M $1.1B $573M $1.1B --
 
Levered Free Cash Flow -$1.8B $218M $951M -$153M --

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

GET BETTER TRADE IDEAS

Popular

Why Is Intel Struggling Against AMD?
Why Is Intel Struggling Against AMD?

Due to its disappointing reports, so-so management, and lack of…

Will PayPal Stock Recover or Keep Sliding?
Will PayPal Stock Recover or Keep Sliding?

Payments platform behemoth PayPal Holdings, Inc. (NASDAQ:PYPL) is going through…

How High Will Eli Lilly Stock Go By 2030?
How High Will Eli Lilly Stock Go By 2030?

The weight loss drugs market is heating up quickly and…

Stock Ideas

Buy
56
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 34x

Buy
51
Is MSFT Stock a Buy?

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

Sell
49
Is NVDA Stock a Buy?

Market Cap: $2.5T
P/E Ratio: 35x

Alerts

Buy
71
PEGA alert for Apr 24

Pegasystems [PEGA] is up 0.07% over the past day.

Buy
67
SMMT alert for Apr 24

Summit Therapeutics [SMMT] is up 1.75% over the past day.

Sell
36
ENPH alert for Apr 24

Enphase Energy [ENPH] is up 2.62% over the past day.

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

Show me the best stock