Vistra Corp. VST
138.46
0.52
0.38%
as of 25 Sep
- Market cap
- $46.7B
- P/E
- 23.1×
Follow VST
Indexes
indicate stock being part of an index,
Growth Flags
show if company had growth for consecutive years,
Insider Buys
alert about insiders buying in the last 12 month
A Balance Sheet is a financial statement that provides a snapshot of a company's assets, liabilities, and shareholders' equity at a specific point in time. It follows the formula: Assets = Liabilities + Shareholders' Equity. Key components include current and non-current assets, current and long-term liabilities, and equity. The Balance Sheet helps businesses and investors evaluate financial stability, liquidity, and capital structure. It's essential for assessing the company's ability to meet its obligations and fund future operations.
| Dec '16 | Dec '17 | Dec '18 | Dec '19 | Dec '20 | Dec '21 | Dec '22 | Dec '23 | Dec '24 | Dec '25 | |
|---|---|---|---|---|---|---|---|---|---|---|
Cash and Short Term Investments |
938.00 | 1,546.00 | 693.00 | 447.00 | 425.00 | 1,346.00 | 492.00 | 3,525.00 | 1,216.00 | 816.00 |
Receivables |
612.00 | 582.00 | 1,087.00 | 1,365.00 | 1,279.00 | 1,956.00 | 2,086.00 | 1,680.00 | 1,982.00 | 2,323.00 |
Inventory |
285.00 | 253.00 | 412.00 | 469.00 | 515.00 | 610.00 | 570.00 | 740.00 | 970.00 | 1,016.00 |
Other current assets |
638.00 | 292.00 | 1,243.00 | 1,833.00 | 1,210.00 | 3,971.00 | 7,968.00 | 5,692.00 | 3,951.00 | 5,024.00 |
Total current assets |
2,473.00 | 2,673.00 | 3,435.00 | 4,114.00 | 3,429.00 | 7,883.00 | 11,116.00 | 11,637.00 | 8,119.00 | 9,179.00 |
Property, Plant, Equpment (Net) |
4,443.00 | 4,820.00 | 14,612.00 | 13,914.00 | 13,499.00 | 13,056.00 | 12,554.00 | 12,432.00 | 18,173.00 | 19,846.00 |
Long-Term Investments |
1,064.00 | 1,240.00 | 1,381.00 | 1,661.00 | 1,759.00 | 2,049.00 | 1,729.00 | 2,035.00 | 4,512.00 | 5,091.00 |
Goodwill and Intangible Assets (Total) |
5,112.00 | 4,437.00 | 4,561.00 | 5,301.00 | 5,029.00 | 4,729.00 | 4,541.00 | 4,447.00 | 5,020.00 | 5,245.00 |
Long Term Assets (Tax, Deferred) |
1,122.00 | 710.00 | 1,336.00 | 1,066.00 | 838.00 | 1,302.00 | 1,710.00 | 1,223.00 | 9.00 | 239.00 |
Long-term assets (Other) |
953.00 | 720.00 | 699.00 | 516.00 | 609.00 | 624.00 | 1,086.00 | 1,192.00 | 1,937.00 | 1,950.00 |
Total non-current assets |
12,694.00 | 11,927.00 | 22,589.00 | 22,458.00 | 21,734.00 | 21,760.00 | 21,620.00 | 21,329.00 | 29,651.00 | 32,371.00 |
Total Assets |
15,167.00 | 14,600.00 | 26,024.00 | 26,616.00 | 25,208.00 | 29,683.00 | 32,787.00 | 32,966.00 | 37,770.00 | 41,550.00 |
Accounts Payable |
479.00 | 473.00 | 945.00 | 947.00 | 880.00 | 1,515.00 | 1,556.00 | 1,147.00 | 1,510.00 | 1,644.00 |
Accrued Expenses |
192.00 | 210.00 | 269.00 | 352.00 | 357.00 | 350.00 | 359.00 | 409.00 | 402.00 | 412.00 |
Current Part of Debt |
46.00 | 44.00 | 191.00 | 627.00 | 95.00 | 254.00 | 688.00 | 2,286.00 | 880.00 | 3,001.00 |
Other current liabilities |
787.00 | 624.00 | 2,220.00 | 2,634.00 | 1,696.00 | 3,719.00 | 7,726.00 | 5,981.00 | 5,640.00 | 6,757.00 |
Total current liabilities |
1,504.00 | 1,351.00 | 3,625.00 | 4,574.00 | 3,036.00 | 5,843.00 | 10,337.00 | 9,823.00 | 8,432.00 | 11,814.00 |
Long Term Debt (Total) |
4,577.00 | 4,379.00 | 10,874.00 | 10,102.00 | 9,235.00 | 10,477.00 | 11,933.00 | 12,116.00 | 15,418.00 | 15,842.00 |
Long Term Tax Liability (Deferred) |
(1,122.00) | (710.00) | 10.00 | 2.00 | 1.00 | (1,302.00) | 1.00 | 1.00 | 697.00 | 1,049.00 |
Non-current Liabilities (Other) |
2,489.00 | 2,528.00 | 3,648.00 | 3,937.00 | 4,535.00 | 5,033.00 | 5,553.00 | 5,704.00 | 7,640.00 | 7,735.00 |
Total non-current liabilities |
7,066.00 | 6,907.00 | 14,532.00 | 14,082.00 | 13,811.00 | 15,548.00 | 17,532.00 | 17,821.00 | 23,755.00 | 24,626.00 |
Total liabilities |
8,570.00 | 8,258.00 | 18,157.00 | 18,656.00 | 16,847.00 | 21,391.00 | 27,869.00 | 27,644.00 | 32,187.00 | 36,440.00 |
Additional Paid In Capital |
7,742.00 | 7,765.00 | 10,107.00 | 9,721.00 | 9,786.00 | 9,824.00 | 9,928.00 | 10,095.00 | 9,435.00 | 9,536.00 |
Preferred Stock (Total) |
— | — | — | — | — | 2,000.00 | 2,000.00 | 2,476.00 | 2,476.00 | 2,476.00 |
Common Stock (Net) |
4.00 | 4.00 | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 |
Retained Earnings |
(1,155.00) | (1,410.00) | (1,449.00) | (764.00) | (399.00) | (1,964.00) | (3,643.00) | (2,613.00) | (454.00) | (12.00) |
Treasury Stock |
— | — | 778.00 | 973.00 | 973.00 | 1,558.00 | 3,395.00 | 4,662.00 | 5,912.00 | 6,925.00 |
Common Equity (Total) |
6,597.00 | 6,342.00 | 7,867.00 | 7,960.00 | 8,361.00 | 6,292.00 | 2,918.00 | 2,846.00 | 3,107.00 | 2,634.00 |
Shareholders Equity (Total) |
6,597.00 | 6,342.00 | 7,867.00 | 7,960.00 | 8,361.00 | 8,292.00 | 4,918.00 | 5,322.00 | 5,583.00 | 5,110.00 |
Shareholders Equity and Liabilities (Total) |
15,167.00 | 14,600.00 | 26,024.00 | 26,616.00 | 25,208.00 | 29,683.00 | 32,787.00 | 32,966.00 | 37,770.00 | 41,550.00 |
Shares (Common) |
427.58 | 428.40 | 493.22 | 487.70 | 489.31 | 469.07 | 389.76 | 351.46 | 339.75 | 338.06 |
Shares (Preferred) |
— | — | — | — | — | 2.00 | 2.00 | 2.48 | 2.48 | 2.48 |
Shareholders Equity (Tangible) |
1,485.00 | 1,905.00 | 3,306.00 | 2,659.00 | 3,332.00 | 3,563.00 | 377.00 | 875.00 | 563.00 | (135.00) |
Net Debt |
3,685.00 | 2,877.00 | 10,372.00 | 10,282.00 | 8,905.00 | 9,385.00 | 12,129.00 | 10,877.00 | 15,082.00 | 18,027.00 |
Total Debt |
4,623.00 | 4,423.00 | 11,065.00 | 10,729.00 | 9,330.00 | 10,731.00 | 12,621.00 | 14,402.00 | 16,298.00 | 18,843.00 |
In millions of $ except per-share values · columns are period end dates