Financhill
Buy
71

VST Quote, Financials, Valuation and Earnings

Last price:
$158.96
Seasonality move :
10.52%
Day range:
$152.61 - $163.00
52-week range:
$38.08 - $168.67
Dividend yield:
0.54%
P/E ratio:
30.00x
P/S ratio:
3.50x
P/B ratio:
18.45x
Volume:
6.9M
Avg. volume:
5.1M
1-year change:
310.86%
Market cap:
$54.7B
Revenue:
$14.8B
EPS (TTM):
--
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $11.8B $11.4B $12.1B $13.7B $14.8B
Revenue Growth (YoY) 29.15% -3.1% 5.54% 13.67% 7.66%
 
Cost of Revenues $7.3B $6.8B $10.7B $12B $9.3B
Gross Profit $4.5B $4.6B $1.3B $1.7B $5.5B
Gross Profit Margin 38.42% 40.61% 11.17% 12.25% 37.35%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $904M $1B $1B $1.2B $1.3B
Other Inc / (Exp) -$189M -$495M $239M $143M -$89M
Operating Expenses $2.5B $2.8B $2.8B $2.8B $2.8B
Operating Income $2B $1.9B -$1.4B -$1.1B $2.7B
 
Net Interest Expenses $588M $490M $517M $600M $621M
EBT. Incl. Unusual Items $1.2B $890M -$1.7B -$1.6B $2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $290M $266M -$458M -$350M $508M
Net Income to Company $926M $624M -$1.3B -$1.2B $1.5B
 
Minority Interest in Earnings $2M $12M -$10M -$17M $1M
Net Income to Common Excl Extra Items $928M $636M -$1.3B -$1.2B $1.5B
 
Basic EPS (Cont. Ops) $1.88 $1.30 -$2.69 -$3.26 $3.63
Diluted EPS (Cont. Ops) $1.86 $1.30 -$2.69 -$3.26 $3.58
Weighted Average Basic Share $494.1M $488.7M $482.2M $422.4M $369.8M
Weighted Average Diluted Share $499.9M $491.1M $482.2M $422.4M $375.2M
 
EBITDA $3.7B $3.4B $782M $1B $4.6B
EBIT $1.8B $1.3B -$1.3B -$998M $2.6B
 
Revenue (Reported) $11.8B $11.4B $12.1B $13.7B $14.8B
Operating Income (Reported) $2B $1.9B -$1.4B -$1.1B $2.7B
Operating Income (Adjusted) $1.8B $1.3B -$1.3B -$998M $2.6B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $3.6B $3B $5.1B $4.1B $6.3B
Revenue Growth (YoY) 11.21% -15.79% 72.05% -20.6% 53.89%
 
Cost of Revenues $1.9B $2.1B $3.5B $2.5B $2.8B
Gross Profit $1.6B $856M $1.6B $1.6B $3.5B
Gross Profit Margin 45.78% 28.62% 31.23% 38.33% 55.11%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $268M $269M $323M $357M $411M
Other Inc / (Exp) -$189M $59M $180M $7M $43M
Operating Expenses $678M $737M $713M $732M $877M
Operating Income $948M $119M $894M $834M $2.6B
 
Net Interest Expenses $118M $137M $160M $170M $239M
EBT. Incl. Unusual Items $641M $41M $914M $671M $2.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $199M $31M $236M $169M $555M
Net Income to Company $442M $10M $679M $502M $1.8B
 
Minority Interest in Earnings $1M -$3M -$10M -- $51M
Net Income to Common Excl Extra Items $443M $7M $668M $502M $1.9B
 
Basic EPS (Cont. Ops) $0.91 $0.01 $1.53 $1.27 $5.36
Diluted EPS (Cont. Ops) $0.90 $0.01 $1.51 $1.25 $5.25
Weighted Average Basic Share $488.8M $482.5M $413.8M $366.6M $343M
Weighted Average Diluted Share $491M $484.5M $417.5M $372.1M $350.2M
 
EBITDA $1.2B $743M $1.6B $1.3B $3.3B
EBIT $749M $161M $1.1B $825M $2.6B
 
Revenue (Reported) $3.6B $3B $5.1B $4.1B $6.3B
Operating Income (Reported) $948M $119M $894M $834M $2.6B
Operating Income (Adjusted) $749M $161M $1.1B $825M $2.6B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $11.8B $11.3B $13.2B $15.6B $16.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6.9B $10.7B $10.6B $10.2B $9.5B
Gross Profit $4.9B $572M $2.6B $5.3B $6.8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1B $1.1B $1.2B $1.2B $1.5B
Other Inc / (Exp) -$429M $173M $357M -$142M $107M
Operating Expenses $2.7B $2.9B $2.8B $2.7B $3.2B
Operating Income $2.1B -$2.3B -$158M $2.6B $3.6B
 
Net Interest Expenses $516M $493M $583M $629M $821M
EBT. Incl. Unusual Items $1.2B -$2.6B -$384M $1.8B $2.9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $304M -$586M -$151M $382M $732M
Net Income to Company $885M -$2B -$232M $1.4B $2.1B
 
Minority Interest in Earnings $14M -$7M -$23M $3M -$104M
Net Income to Common Excl Extra Items $899M -$2B -$256M $1.4B $2B
 
Basic EPS (Cont. Ops) $1.81 -$4.19 -$1.01 $3.44 $5.49
Diluted EPS (Cont. Ops) $1.79 -$4.19 -$1.03 $3.40 $5.36
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $3.7B -$85M $2.2B $4.3B $6.1B
EBIT $1.7B -$2.2B $145M $2.4B $3.7B
 
Revenue (Reported) $11.8B $11.3B $13.2B $15.6B $16.3B
Operating Income (Reported) $2.1B -$2.3B -$158M $2.6B $3.6B
Operating Income (Adjusted) $1.7B -$2.2B $145M $2.4B $3.7B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $8.9B $8.8B $9.9B $11.7B $13.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5.1B $9B $8.8B $7B $7.3B
Gross Profit $3.8B -$237M $1B $4.7B $5.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $756M $772M $891M $954M $1.1B
Other Inc / (Exp) -$489M $179M $297M $14M $207M
Operating Expenses $2B $2.1B $2.1B $2.1B $2.4B
Operating Income $1.8B -$2.4B -$1.1B $2.6B $3.5B
 
Net Interest Expenses $376M $379M $445M $473M $673M
EBT. Incl. Unusual Items $935M -$2.6B -$1.2B $2.1B $3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $284M -$569M -$262M $470M $694M
Net Income to Company $651M -$2B -$962M $1.7B $2.3B
 
Minority Interest in Earnings $14M -$5M -$19M $1M -$104M
Net Income to Common Excl Extra Items $665M -$2B -$982M $1.7B $2.2B
 
Basic EPS (Cont. Ops) $1.36 -$4.13 -$2.46 $4.17 $6.04
Diluted EPS (Cont. Ops) $1.35 -$4.13 -$2.48 $4.13 $5.91
Weighted Average Basic Share $1.5B $1.5B $1.3B $1.1B $1B
Weighted Average Diluted Share $1.5B $1.5B $1.3B $1.1B $1.1B
 
EBITDA $2.8B -$675M $757M $4B $5.6B
EBIT $1.3B -$2.2B -$818M $2.6B $3.7B
 
Revenue (Reported) $8.9B $8.8B $9.9B $11.7B $13.2B
Operating Income (Reported) $1.8B -$2.4B -$1.1B $2.6B $3.5B
Operating Income (Adjusted) $1.3B -$2.2B -$818M $2.6B $3.7B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $300M $406M $1.3B $455M $3.5B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.4B $1.3B $1.4B $2.1B $1.7B
Inventory $469M $515M $610M $570M $740M
Prepaid Expenses -- -- -- -- --
Other Current Assets $298M $205M $195M $293M $364M
Total Current Assets $4.1B $3.4B $7.9B $11.1B $11.6B
 
Property Plant And Equipment $14B $13.5B $13.1B $12.6B $12.5B
Long-Term Investments $1.7B $1.8B $2B $1.7B $2B
Goodwill $2.6B $2.6B $2.6B $2.6B $2.6B
Other Intangibles $2.7B $2.4B $2.1B $2B $1.9B
Other Long-Term Assets $380M $351M $374M $384M $565M
Total Assets $26.6B $25.2B $29.7B $32.8B $33B
 
Accounts Payable $947M $880M $1.5B $1.6B $1.1B
Accrued Expenses $151M $131M $143M $160M $206M
Current Portion Of Long-Term Debt $627M $95M $254M $38M $2.3B
Current Portion Of Capital Lease Obligations $14M $8M $5M $8M $7M
Other Current Liabilities $2B $1.3B $3.6B $7.2B $5.9B
Total Current Liabilities $4.6B $3B $5.8B $10.3B $9.8B
 
Long-Term Debt $10.1B $9.2B $10.5B $11.9B $12.1B
Capital Leases -- -- -- -- --
Total Liabilities $18.7B $16.8B $21.4B $27.9B $27.6B
 
Common Stock $5M $5M $2B $2B $2.5B
Other Common Equity Adj -$30M -$48M -$16M $7M $6M
Common Equity $8B $8.4B $6.3B $2.9B $2.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1M -$10M $1M $16M $15M
Total Equity $8B $8.4B $8.3B $4.9B $5.3B
 
Total Liabilities and Equity $26.6B $25.2B $29.7B $32.8B $33B
Cash and Short Terms $300M $406M $1.3B $455M $3.5B
Total Debt $11.2B $9.6B $10.7B $13B $14.4B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $500M $351M $535M $3.2B $905M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.4B $1.5B $1.9B $2B $2.2B
Inventory $508M $471M $590M $685M $949M
Prepaid Expenses -- -- -- -- --
Other Current Assets $311M $231M $291M $355M $625M
Total Current Assets $3.8B $7.8B $13.1B $10.7B $8.5B
 
Property Plant And Equipment $13.6B $13.1B $12.6B $12.4B $18.5B
Long-Term Investments $1.6B $1.9B $1.6B $1.9B $4.5B
Goodwill $2.6B $2.6B $2.6B $2.6B $2.8B
Other Intangibles $2.5B $2.2B $2B $1.9B $2.2B
Other Long-Term Assets $328M $349M $504M $542M $485M
Total Assets $25.5B $29.9B $35.2B $31.9B $37.9B
 
Accounts Payable $897M $1.2B $1.4B $1.1B $1.3B
Accrued Expenses $53M $76M $112M $113M $222M
Current Portion Of Long-Term Debt $127M $382M $38M $1.9B $785M
Current Portion Of Capital Lease Obligations $10M $5M $8M $8M $13M
Other Current Liabilities $1.4B $5.5B $9.4B $5.3B $4.3B
Total Current Liabilities $3.4B $7.9B $11.9B $8.7B $7.7B
 
Long-Term Debt $9.3B $10.5B $11.9B $11.8B $13.9B
Capital Leases -- -- -- -- --
Total Liabilities $17.1B $23.9B $29.6B $26.4B $29.2B
 
Common Stock $5M $5M $2B $2B $2.5B
Other Common Equity Adj -$56M -$31M -$10M $10M $7M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$13M -$5M $19M $15M $3.2B
Total Equity $8.4B $6B $5.6B $5.5B $8.7B
 
Total Liabilities and Equity $25.5B $29.9B $35.2B $31.9B $37.9B
Cash and Short Terms $500M $351M $535M $3.2B $905M
Total Debt $10B $11.4B $12.6B $13.7B $15.5B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $926M $624M -$1.3B -$1.2B $1.5B
Depreciation & Amoritzation $1.9B $2B $2.1B $2B $2B
Stock-Based Compensation $47M $65M $47M $63M $77M
Change in Accounts Receivable -$88M -$33M -$772M -$308M $214M
Change in Inventories -$44M -$59M -$100M $36M -$174M
Cash From Operations $2.7B $3.3B -$206M $485M $5.5B
 
Capital Expenditures $713M $1.3B $1B $1.3B $1.7B
Cash Acquisitions -$880M -- -- -- --
Cash From Investing -$1.7B -$1.6B -$1.2B -$1.2B -$2.1B
 
Dividends Paid (Ex Special Dividend) -$243M -$266M -$290M -$453M -$463M
Special Dividend Paid
Long-Term Debt Issued $7.2B $1.1B $4.5B $6.4B $2.6B
Long-Term Debt Repaid -$7.4B -$2.4B -$3.1B -$4.5B -$783M
Repurchase of Common Stock -$656M -- -$471M -$1.9B -$1.2B
Other Financing Activities -$86M -$172M -$334M $425M -$401M
Cash From Financing -$1.2B -$1.8B $2.3B -$80M -$294M
 
Beginning Cash (CF) $693M $475M $444M $1.4B $525M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$218M -$31M $915M -$834M $3B
Ending Cash (CF) $475M $444M $1.4B $525M $3.5B
 
Levered Free Cash Flow $2B $2.1B -$1.2B -$816M $3.8B
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 --
Depreciation & Amoritzation $536M $499M $472M $514M --
Stock-Based Compensation $19M $11M $15M $14M --
Change in Accounts Receivable -- -$772M -$852M $214M --
Change in Inventories -- -- -- -- --
Cash From Operations $987M $287M $393M $881M --
 
Capital Expenditures $421M $243M $392M $414M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$645M -$310M -$353M -$763M --
 
Dividends Paid (Ex Special Dividend) -$68M -$71M -$150M -$160M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$175M $150M $650M $748M --
Long-Term Debt Repaid -$53M -$297M -$19M $413M --
Repurchase of Common Stock -- -$296M -$359M -$379M --
Other Financing Activities -$152M -$491M -$205M -$426M --
Cash From Financing -$448M $995M -$83M $196M --
 
Beginning Cash (CF) $550M $387M $568M $3.2B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$106M $972M -$43M $314M --
Ending Cash (CF) $444M $1.4B $525M $3.5B --
 
Levered Free Cash Flow $566M $44M $1M $467M --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $885M -$2B -$232M $1.4B $2.1B
Depreciation & Amoritzation $2B $2.1B $2.1B $1.9B $2.4B
Stock-Based Compensation $58M $55M $59M $78M $90M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $3.3B $494M $379M $5B $4.1B
 
Capital Expenditures $1.1B $1.2B $1.2B $1.7B $2.1B
Cash Acquisitions -$506M -- -- -- -$3.1B
Cash From Investing -$1.7B -$1.5B -$1.2B -$1.7B -$5.7B
 
Dividends Paid (Ex Special Dividend) -$260M -$287M -$374M -$453M -$488M
Special Dividend Paid
Long-Term Debt Issued $3.4B $4.1B $5.9B $2.5B $5.6B
Long-Term Debt Repaid -$5B -$2.8B -$4.8B -$1.2B -$3.7B
Repurchase of Common Stock -$24M -$175M -$1.9B -$1.2B -$1.4B
Other Financing Activities $58M $5M $139M -$180M -$608M
Cash From Financing -$1.8B $831M $998M -$573M -$654M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$203M -$163M $181M $2.7B -$2.3B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2.2B -$717M -$773M $3.3B $2B
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 $2.3B
Depreciation & Amoritzation $2B $2.1B $2B $2B $1.9B
Stock-Based Compensation $65M $47M $63M $77M $76M
Change in Accounts Receivable -- -$772M -$308M $214M --
Change in Inventories -- -- -- -- --
Cash From Operations $3.3B -$206M $485M $5.5B $3.2B
 
Capital Expenditures $1.3B $1B $1.3B $1.7B $1.6B
Cash Acquisitions -- -- -- -- -$3.1B
Cash From Investing -$1.6B -$1.2B -$1.2B -$2.1B -$5B
 
Dividends Paid (Ex Special Dividend) -$266M -$290M -$453M -$463M -$328M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.1B $4.5B $6.4B $2.6B $4.8B
Long-Term Debt Repaid -$2.4B -$3.1B -$4.5B -$783M -$4.1B
Repurchase of Common Stock -- -$471M -$1.9B -$1.2B -$1B
Other Financing Activities -$172M -$334M $425M -$401M -$182M
Cash From Financing -$1.8B $2.3B -$80M -$294M -$850M
 
Beginning Cash (CF) $2.3B $1.9B $4.9B $5B $6.3B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$31M $915M -$834M $3B -$2.6B
Ending Cash (CF) $2.2B $2.8B $4.1B $8B $3.7B
 
Levered Free Cash Flow $2.1B -$1.2B -$816M $3.8B $1.6B

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

GET BETTER TRADE IDEAS

Popular

Is ARK Next Generation Internet ETF a Good Investment?
Is ARK Next Generation Internet ETF a Good Investment?

The ARK Next Generation Internet ETF looks like a pretty…

Why Is Marvell Stock Up?
Why Is Marvell Stock Up?

Semiconductor and data infrastructure company Marvell Technology (NASDAQ:MRVL) absolutely trounced…

Why Is General Electric Stock Going Up?
Why Is General Electric Stock Going Up?

General Electric Company, doing business these days as GE Aerospace…

Stock Ideas

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
51
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Sell
44
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 36x

Alerts

Sell
1
IONQ alert for Jan 10

IonQ [IONQ] is up 11.01% over the past day.

Sell
45
COLL alert for Jan 10

Collegium Pharmaceutical [COLL] is down 1.05% over the past day.

Sell
30
EDN alert for Jan 10

Empresa Distribuidora y Comercializadora Norte SA [EDN] is down 0.77% over the past day.

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

Show me the best stock