Home Data Calendar Blog

VST

Tables

    2022-09-30 2022-06-30 2022-03-31 2021-12-31 2021-09-30 2021-06-30 2021-03-31 2020-12-31 2020-09-30 2020-06-30 2020-03-31 2019-12-31 2019-09-30 2019-06-30 2019-03-31 2018-12-31 2018-09-30 2018-06-30 2018-03-31 2017-12-31 2017-09-30 2017-06-30 2017-03-31 2016-12-31
Common Stock Value 5.005.005.005.005.005.005.005.005.005.005.005.005.005.005.005.005.005.004.004.004.004.004.004.00
Weighted Average Number Of Diluted Shares Outstanding 417.48429.19451.60NA484.49487.37484.70NA491.03490.47490.64NA493.67507.50509.14NA540.97533.79428.45NA428.31427.59427.80NA
Weighted Average Number Of Shares Outstanding Basic 413.76429.19451.60NA482.52486.02484.70NA488.82488.68487.94NA490.56499.78502.37NA533.14526.33428.45NA427.59427.59427.58NA
Earnings Per Share Basic 1.53-3.27-0.721.450.010.07-4.21-0.060.910.340.110.490.230.710.45-0.350.620.21-0.71-1.350.64-0.060.18NA
Earnings Per Share Diluted 1.51-3.27-0.721.450.010.07-4.21-0.050.900.340.110.490.230.700.44-0.350.610.20-0.71-1.350.64-0.060.18NA

    2022-09-30 2022-06-30 2022-03-31 2021-12-31 2021-09-30 2021-06-30 2021-03-31 2020-12-31 2020-09-30 2020-06-30 2020-03-31 2019-12-31 2019-09-30 2019-06-30 2019-03-31 2018-12-31 2018-09-30 2018-06-30 2018-03-31 2017-12-31 2017-09-30 2017-06-30 2017-03-31 2016-12-31
Revenue From Contract With Customer Excluding Assessed Tax 4838.003326.003461.003136.003702.002660.008203.002683.003238.002460.002466.002860.004026.002229.002550.002562.003641.002677.001212.00943.001833.001296.001357.001191.00
Revenues 5146.001588.003125.003314.002991.002565.003207.002524.003552.002509.002858.002860.003194.002832.002923.002562.003243.002574.00765.00943.001833.001296.001357.001191.00
Selling General And Administrative Expense 323.00280.00288.00269.00269.00252.00251.00280.00268.00236.00252.00267.00246.00210.00182.00215.00194.00352.00162.00166.00147.00147.00135.00208.00
Operating Income Loss 894.00-1683.00-288.00886.00119.0062.00-2583.0076.00676.00377.00391.00334.00440.00729.00490.004.00650.00231.00-394.00-460.00452.0053.00155.00-161.00
Interest Expense 71.00109.007.0096.00124.00135.0029.0089.00101.00141.00300.0077.00224.00274.00222.00281.00154.00146.00-9.0024.0076.0069.00NA60.00
Interest Paid Net 196.0066.00184.0053.00191.0029.00183.0028.00201.0048.00205.0078.00135.00164.00136.00-13.00315.00275.0062.0046.0054.0052.0086.00NA
Gains Losses On Extinguishment Of Debt 1.00NANA0.000.00-1.00NA0.006.003.008.009.002.003.007.00-27.000.000.000.000.00-21.000.0021.00NA
Income Tax Expense Benefit 236.00-407.00-91.00111.0031.00-115.00-485.00-17.00199.0068.0017.0020.0045.00148.0077.00-76.00194.00-74.00-89.00220.00251.00-8.0041.00-70.00
Income Taxes Paid Net 9.009.001.00-94.009.0028.007.00-129.0021.004.00-36.00-95.0010.0026.00-17.00NANANANANANANANANA
Profit Loss 678.00-1357.00-284.00730.0010.0035.00-2040.00-27.00442.00164.0045.00234.00114.00354.00224.00-186.00331.00105.00-306.00-579.00273.00-26.0078.00-163.00
Other Comprehensive Income Loss Net Of Tax 6.00NANA15.0014.001.002.008.00-4.001.00-23.004.00-13.000.001.00-7.001.000.001.00-23.000.000.000.006.00
Net Income Loss 668.00-1365.00-285.00726.007.0036.00-2043.00-29.00443.00166.0056.00234.00113.00356.00225.00-186.00330.00108.00-306.00-579.00273.00-26.00NANA
Preferred Stock Dividends Income Statement Impact 37.0037.0038.00NANANANANANANANANANANANANANANANANANANANANA
Net Income Loss Available To Common Stockholders Basic 631.00-1402.00-323.00705.007.0036.00-2043.00NANANANANANANANANA330.00108.00-306.00NA273.00-26.0078.00NA

    2022-09-30 2022-06-30 2022-03-31 2021-12-31 2021-09-30 2021-06-30 2021-03-31 2020-12-31 2020-09-30 2020-06-30 2020-03-31 2019-12-31 2019-09-30 2019-06-30 2019-03-31 2018-12-31 2018-09-30 2018-06-30 2018-03-31 2017-12-31 2017-09-30 2017-06-30 2017-03-31 2016-12-31
Assets 35175.0037468.0032833.0029683.0029932.0027015.0025886.0025208.0025499.0026307.0026669.0026616.0026443.0026520.0025568.0026024.0025888.0026470.0014776.0014600.0015000.0014784.0014715.0015167.00
Liabilities 29574.0032065.0025531.0021391.0023901.0020947.0019793.0016847.0017068.0018263.0018743.0018656.0018651.0018616.0017762.0018157.0017483.0018050.008716.008258.008065.008126.008035.008570.00
Liabilities And Stockholders Equity 35175.0037468.0032833.0029683.0029932.0027015.0025886.0025208.0025499.0026307.0026669.0026616.0026443.0026520.0025568.0026024.0025888.0026470.0014776.0014600.0015000.0014784.0014715.0015167.00
Stockholders Equity 5582.005392.007300.008291.006036.006076.006100.008371.008444.008056.007936.007959.007792.007904.007804.007863.008399.008413.004.006342.00NANANA6597.00

    2022-09-30 2022-06-30 2022-03-31 2021-12-31 2021-09-30 2021-06-30 2021-03-31 2020-12-31 2020-09-30 2020-06-30 2020-03-31 2019-12-31 2019-09-30 2019-06-30 2019-03-31 2018-12-31 2018-09-30 2018-06-30 2018-03-31 2017-12-31 2017-09-30 2017-06-30 2017-03-31 2016-12-31
Assets Current 13145.0015153.0010913.007883.007846.004749.003688.003429.003757.004037.004559.004114.004128.004539.003324.003435.003276.003374.002699.002673.002440.002397.002185.002473.00
Cash And Cash Equivalents At Carrying Value 535.001871.001022.001325.00351.00444.00561.00406.00500.00382.00717.00300.00707.00964.00546.00636.00811.00757.001379.001487.001054.00986.00916.00843.00
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents 568.001907.001057.001359.00387.00483.00601.00444.00550.00433.00795.00475.00753.001006.00588.00693.00870.00816.001938.002046.001765.001700.001660.001588.00
Accounts Receivable Net Current 1854.001790.001275.001397.001529.001352.001316.001279.001372.001272.001097.001365.001419.001101.001000.001087.001243.001149.00463.00582.00717.00651.00482.00612.00
Inventory Net 590.00601.00546.00610.00471.00486.00467.00515.00508.00541.00514.00469.00430.00476.00433.00412.00393.00465.00226.00253.00295.00310.00315.00285.00
Prepaid Expense And Other Assets Current 291.00231.00241.00195.00231.00250.00214.00205.00311.00304.00359.00298.00291.00285.00270.00152.00123.00135.0075.0072.00128.00153.00NA75.00
Land 41.0042.0044.0044.0044.0044.0044.0044.0045.0049.0049.0049.0049.0049.0049.0049.0049.0049.0049.0049.0049.0049.0049.0049.00

    2022-09-30 2022-06-30 2022-03-31 2021-12-31 2021-09-30 2021-06-30 2021-03-31 2020-12-31 2020-09-30 2020-06-30 2020-03-31 2019-12-31 2019-09-30 2019-06-30 2019-03-31 2018-12-31 2018-09-30 2018-06-30 2018-03-31 2017-12-31 2017-09-30 2017-06-30 2017-03-31 2016-12-31
Property Plant And Equipment Gross 17512.0017378.0017055.0016986.0016871.0016685.0016075.0016012.0015930.0016273.0016077.0015991.0015867.0015869.0015574.0015428.00NANANA4626.00NANANA4107.00
Construction In Progress Gross 264.00344.00528.00486.00419.00469.00870.00712.00561.00501.00345.00220.00199.00135.00297.00277.00NANANA318.00NANANA224.00
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment 5683.005368.005128.004801.004556.004204.003925.003614.003320.003160.002862.002553.002241.001923.001614.001284.001148.00788.00480.00282.00318.00239.00167.0085.00
Property Plant And Equipment Net 12550.0012784.0012887.0013056.0013100.0013327.0013392.0013499.0013564.0013881.0013818.0013914.0014075.0014260.0014448.0014612.0014756.0014981.004850.004820.004746.004392.004415.004443.00
Long Term Investments 1637.001715.001952.002049.001915.001912.001803.001759.001632.001552.001374.001537.001451.001422.001369.001250.001357.001290.001232.001240.001183.001143.001113.001064.00
Goodwill 2583.002583.002583.002583.002583.002583.002583.002583.002583.002568.002608.002553.002287.002082.002082.002068.001907.001907.001907.001907.001907.001907.001907.001907.00
Intangible Assets Net Excluding Goodwill 2002.002042.002158.002146.002229.002290.002329.002446.002464.002532.002578.002748.002595.002383.002400.002493.002711.002698.002437.002530.002849.002936.003069.003205.00
Finite Lived Intangible Assets Net 661.00701.00817.00805.00854.00915.00954.001071.001089.001156.001207.001355.001296.001135.001151.001244.001461.001449.001209.001301.001620.001707.001840.001976.00
Other Assets Noncurrent 494.00398.00344.00361.00335.00300.00322.00332.00306.00398.00330.00352.00398.00405.00356.00590.00428.00581.00189.00162.00183.00225.00206.00239.00

    2022-09-30 2022-06-30 2022-03-31 2021-12-31 2021-09-30 2021-06-30 2021-03-31 2020-12-31 2020-09-30 2020-06-30 2020-03-31 2019-12-31 2019-09-30 2019-06-30 2019-03-31 2018-12-31 2018-09-30 2018-06-30 2018-03-31 2017-12-31 2017-09-30 2017-06-30 2017-03-31 2016-12-31
Liabilities Current 11911.0014499.009865.005843.007922.005223.005406.003036.003383.004631.004604.004574.003915.003657.003238.003625.003102.002646.001557.001351.001119.001008.00981.001504.00
Accounts Payable Current 1398.001472.001284.001515.001172.001078.001129.00880.00897.00879.00804.00947.00916.00782.00787.00945.00812.00795.00421.00473.00487.00474.00402.00479.00
Accrued Income Taxes Current 6.00NANANANA8.0049.0016.00NA10.006.001.0018.0012.0037.0010.000.000.0058.0058.0055.004.0029.0031.00
Other Liabilities Current 616.00565.00600.00553.00534.00487.00554.00471.00516.00418.00371.00506.00370.00308.00258.00345.00329.00387.00248.00297.00336.00283.00310.00387.00

    2022-09-30 2022-06-30 2022-03-31 2021-12-31 2021-09-30 2021-06-30 2021-03-31 2020-12-31 2020-09-30 2020-06-30 2020-03-31 2019-12-31 2019-09-30 2019-06-30 2019-03-31 2018-12-31 2018-09-30 2018-06-30 2018-03-31 2017-12-31 2017-09-30 2017-06-30 2017-03-31 2016-12-31
Long Term Debt And Capital Lease Obligations 11947.0011949.0010473.0010477.0010493.0010484.009312.009235.009253.009261.009969.0010102.0010728.0011193.0010803.0010874.0011060.0011807.004366.004379.004540.004531.004541.004577.00
Pension And Other Postretirement Defined Benefit Plans Liabilities Noncurrent 268.00276.00276.00276.00296.00311.00312.00312.00320.00324.00327.00295.00296.00273.00272.00270.00NANANANANANANANA
Minority Interest 19.0011.002.001.00-5.00-8.00-7.00-10.00-13.00-12.00-10.001.000.000.002.004.006.007.00NA0.00NANANANA
Other Liabilities Noncurrent 1117.001083.001226.001489.001814.001867.001848.001131.001095.00951.00888.00989.00538.00464.00355.00340.00346.00345.00239.00256.00232.00235.00234.00220.00
Operating Lease Liability Noncurrent 33.0037.0037.0038.0033.0038.0038.0040.0039.0037.0042.0041.0053.0040.0090.000.00NANANANANANANANA

    2022-09-30 2022-06-30 2022-03-31 2021-12-31 2021-09-30 2021-06-30 2021-03-31 2020-12-31 2020-09-30 2020-06-30 2020-03-31 2019-12-31 2019-09-30 2019-06-30 2019-03-31 2018-12-31 2018-09-30 2018-06-30 2018-03-31 2017-12-31 2017-09-30 2017-06-30 2017-03-31 2016-12-31
Stockholders Equity 5582.005392.007300.008291.006036.006076.006100.008371.008444.008056.007936.007959.007792.007904.007804.007863.008399.008413.004.006342.00NANANA6597.00
Stockholders Equity Including Portion Attributable To Noncontrolling Interest 5601.005403.007302.008292.006031.006068.006093.008361.008431.008044.007926.007960.007792.007904.007806.007867.008405.008420.006060.006342.006935.006658.006680.006597.00
Common Stock Value 5.005.005.005.005.005.005.005.005.005.005.005.005.005.005.005.005.005.004.004.004.004.004.004.00
Additional Paid In Capital Common Stock 9923.009890.009844.009824.009829.009816.009805.009786.009771.009754.009737.009721.009708.008909.009105.009329.009670.0010015.007772.007765.007755.007750.007746.007742.00
Retained Earnings Accumulated Deficit -3284.00-3842.00-2363.00-1964.00-2619.00-2552.00-2516.00-399.00-303.00-678.00-780.00-764.00-936.00-989.00-1285.00-1449.00-1261.00-1591.00-1700.00-1410.00-830.00-1102.00-1076.00-1155.00
Accumulated Other Comprehensive Income Loss Net Of Tax -10.00-16.00-16.00-16.00-31.00-45.00-46.00-48.00-56.00-52.00-53.00-30.00-34.00-21.00-21.00-22.00-15.00-16.00-16.00-17.006.006.006.006.00
Minority Interest 19.0011.002.001.00-5.00-8.00-7.00-10.00-13.00-12.00-10.001.000.000.002.004.006.007.00NA0.00NANANANA
Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value 29.0040.0018.0021.0012.0010.0017.0017.0018.0016.0014.0017.0017.0016.0012.003.006.0056.007.0010.005.004.004.00NA

    2022-09-30 2022-06-30 2022-03-31 2021-12-31 2021-09-30 2021-06-30 2021-03-31 2020-12-31 2020-09-30 2020-06-30 2020-03-31 2019-12-31 2019-09-30 2019-06-30 2019-03-31 2018-12-31 2018-09-30 2018-06-30 2018-03-31 2017-12-31 2017-09-30 2017-06-30 2017-03-31 2016-12-31
Net Cash Provided By Used In Operating Activities 815.00-1314.00591.00287.00564.00596.00-1653.00987.001041.00757.00552.00913.00941.00494.00388.00608.00892.00-7.00-22.00541.00512.00192.00141.0081.00
Net Cash Provided By Used In Investing Activities -277.00-129.00-480.00-310.00-268.00-446.00-129.00-645.00-274.00-369.00-284.00-738.00-580.00-250.00-149.00-234.00-109.00319.00-77.00-96.00-437.00-143.00-51.00-93.00
Net Cash Provided By Used In Financing Activities -1877.002293.00-413.00995.00-392.00-268.001939.00-448.00-650.00-750.0052.00-453.00-614.00174.00-344.00-551.00-729.00-1434.00-9.00-164.00-10.00-9.00-18.006.00

    2022-09-30 2022-06-30 2022-03-31 2021-12-31 2021-09-30 2021-06-30 2021-03-31 2020-12-31 2020-09-30 2020-06-30 2020-03-31 2019-12-31 2019-09-30 2019-06-30 2019-03-31 2018-12-31 2018-09-30 2018-06-30 2018-03-31 2017-12-31 2017-09-30 2017-06-30 2017-03-31 2016-12-31
Net Cash Provided By Used In Operating Activities 815.00-1314.00591.00287.00564.00596.00-1653.00987.001041.00757.00552.00913.00941.00494.00388.00608.00892.00-7.00-22.00541.00512.00192.00141.0081.00
Net Income Loss 668.00-1365.00-285.00726.007.0036.00-2043.00-29.00443.00166.0056.00234.00113.00356.00225.00-186.00330.00108.00-306.00-579.00273.00-26.00NANA
Profit Loss 678.00-1357.00-284.00730.0010.0035.00-2040.00-27.00442.00164.0045.00234.00114.00354.00224.00-186.00331.00105.00-306.00-579.00273.00-26.0078.00-163.00
Depreciation Depletion And Amortization 390.00394.00430.00398.00468.00464.00423.00453.00410.00455.00419.00427.00424.00384.00405.00427.00426.00389.00153.00180.00178.00172.00170.00216.00
Increase Decrease In Other Operating Capital Net 266.00663.00-56.00NA93.00226.00-999.00NA35.00207.0015.00NA-22.00226.00136.00NA156.00277.0025.00NA33.00156.0038.00NA
Share Based Compensation 14.0020.0014.0011.0011.009.0016.0019.0016.0016.0014.0012.0011.0012.0012.0014.000.0053.006.00-13.005.004.004.00NA

    2022-09-30 2022-06-30 2022-03-31 2021-12-31 2021-09-30 2021-06-30 2021-03-31 2020-12-31 2020-09-30 2020-06-30 2020-03-31 2019-12-31 2019-09-30 2019-06-30 2019-03-31 2018-12-31 2018-09-30 2018-06-30 2018-03-31 2017-12-31 2017-09-30 2017-06-30 2017-03-31 2016-12-31
Net Cash Provided By Used In Investing Activities -277.00-129.00-480.00-310.00-268.00-446.00-129.00-645.00-274.00-369.00-284.00-738.00-580.00-250.00-149.00-234.00-109.00319.00-77.00-96.00-437.00-143.00-51.00-93.00
Payments To Acquire Property Plant And Equipment 296.00240.00373.00243.00244.00354.00192.00421.00250.00327.00261.00172.00101.00129.00118.00169.0056.00114.0039.0028.0023.0032.0031.0048.00

    2022-09-30 2022-06-30 2022-03-31 2021-12-31 2021-09-30 2021-06-30 2021-03-31 2020-12-31 2020-09-30 2020-06-30 2020-03-31 2019-12-31 2019-09-30 2019-06-30 2019-03-31 2018-12-31 2018-09-30 2018-06-30 2018-03-31 2017-12-31 2017-09-30 2017-06-30 2017-03-31 2016-12-31
Net Cash Provided By Used In Financing Activities -1877.002293.00-413.00995.00-392.00-268.001939.00-448.00-650.00-750.0052.00-453.00-614.00174.00-344.00-551.00-729.00-1434.00-9.00-164.00-10.00-9.00-18.006.00
Payments Of Dividends Common Stock 75.0075.0077.0071.0072.0073.0074.0068.0066.0066.0066.0062.0061.0059.0061.000.000.000.000.00NANANANANA
Payments For Repurchase Of Common Stock 396.00484.00710.00296.000.000.00175.00NANA0.000.0024.00175.00209.00248.00349.00351.0063.000.000.000.00NANANA

    2022-09-30 2022-06-30 2022-03-31 2021-12-31 2021-09-30 2021-06-30 2021-03-31 2020-12-31 2020-09-30 2020-06-30 2020-03-31 2019-12-31 2019-09-30 2019-06-30 2019-03-31 2018-12-31 2018-09-30 2018-06-30 2018-03-31 2017-12-31 2017-09-30 2017-06-30 2017-03-31 2016-12-31
Revenues 5146.001588.003125.003314.002991.002565.003207.002524.003552.002509.002858.002860.003194.002832.002923.002562.003243.002574.00765.00943.001833.001296.001357.001191.00
-3449.00-17.001401.00-1742.00-488.00609.00-662.00-1262.00-1538.00-1021.00-1073.00-33.00-142.00-56.00-82.00-48.00-24.00-2.000.00NANANANA0.00
Corporate Non 1.00NANANANANANANANA46.0082.0079.0095.0047.00118.0085.0091.0031.000.000.000.000.00-1.00NA
Intersegment Elimination -3450.00-17.001401.00-1742.00-488.00609.00-662.00-1262.00-1538.00-1022.00-1073.00-1206.00-598.00-1446.00-720.00-424.00-1116.00-1157.00298.00NANANA-478.00NA
, Affiliate Sales -3450.00-17.001401.00-1742.00-488.00609.00-662.00-1262.00-1538.00-1021.00-1073.00-947.00-693.00NANANANANANANANANANANA
, Hedging And Other Revenues 1.00NANANANANANANANANANANANANANANANANANANANANANANA
, Total Other Revenues -3449.00-17.001401.00-1742.00-488.00609.00-662.00-1262.00-1538.00-1021.00-1073.00-947.00-693.00NANANANANANANANANANANA
Hedging And Other Revenues 307.00-1735.00-334.00181.00-711.00-164.00-4990.00-151.00310.0061.00400.00132.00-840.00617.00388.00309.00-404.00-80.00-435.00NANANANANA
Intangible Amortization 1.00-3.00-2.00NA0.0069.00-6.00NA4.00-12.00-8.00NA8.00-14.00-15.00NA6.00-23.00NANANANANANA
Total Other Revenues 308.00-1738.00-336.00178.00-711.00-95.00-4996.00-159.00314.0049.00392.00120.00-832.00603.00373.00297.00-398.00-103.00-447.00NANANANANA
Affiliate Sales, East 538.00246.007.00665.00-59.0073.00345.00427.00350.00284.00534.00417.00200.00NANANANANANANANANANANA
Affiliate Sales, Sunset 254.0025.00-45.00198.00-5.00-38.0065.0086.0069.0073.0071.0069.0049.00NANANANANANANANANANANA
Affiliate Sales, Texas 2655.00-257.00-1366.00877.00551.00-644.00251.00749.001118.00664.00467.00369.00444.00NANANANANANANANANANANA
Affiliate Sales, West 3.003.003.002.001.001.001.000.001.001.001.00NANANANANANANANANANANANANA
Hedging And Other Revenues, Asset Closure -6.00-79.00-52.00NA-197.00-108.00-33.00-1.002.000.000.006.0011.0011.0014.00-2.005.00-25.00-8.00NANANANANA
Hedging And Other Revenues, East -83.00-295.00309.00-295.00222.00131.0063.00-133.0057.00-8.00-25.00-5.00-35.00NANANANANANANANANANANA
Hedging And Other Revenues, Retail 579.00-507.00-219.00230.00-362.000.0016.0021.007.0010.0019.0020.0019.0025.0022.0024.00-6.0022.0035.00NANANANANA
Hedging And Other Revenues, Sunset -396.00-389.00-344.0043.00-534.00-280.00-600.0092.00-37.00-6.00114.0084.00-70.00NANANANANANANANANANANA
Hedging And Other Revenues, Texas 176.00-453.00NA102.00-7.00-8.00-4442.00-148.00253.0053.00248.003.00-813.00NANANANANANANANANANANA
Hedging And Other Revenues, West 36.00-12.00-28.00101.00-30.00-7.00-27.0016.0030.0011.0044.0024.0048.00NANANANANANANANANANANA
Intangible Amortization, Retail 2.00-1.00NANA2.00-2.00-1.00NA7.00-5.00-4.00NA12.00-10.00-9.00NA15.00-15.00NANANANANANA
Intangible Amortization, Sunset -1.00-2.00-2.00NA-2.00-2.00-6.00NA-4.00-7.00-4.00NA-4.00NANANANANANANANANANANA
Total Other Revenues, Asset Closure -6.00-79.00-52.00NA-197.00-108.00-33.00-1.002.000.000.0098.0011.0011.0014.001.004.00-4.00-8.00NANANANANA
Total Other Revenues, East 455.00-49.00316.00370.00163.00277.00409.00295.00408.00276.00509.00411.00165.00NANANANANANANANANANANA
Total Other Revenues, Retail 581.00-508.00-219.00229.00-360.00-2.0015.0017.0014.005.0015.0012.0031.0015.0013.0010.009.007.0023.00NANANANANA
Total Other Revenues, Sunset -143.00-366.00-391.00239.00-541.00-320.00-541.00173.0028.0060.00181.00149.00-25.00NANANANANANANANANANANA
Total Other Revenues, Texas 2831.00-710.00-1366.00979.00544.00-652.00-4191.00601.001371.00717.00715.00372.00-369.00NANANANANANANANANANANA
Total Other Revenues, West 39.00-9.00-25.00103.00-29.00-7.00-26.0016.0031.0011.0045.0025.0048.00NANANANANANANANANANANA
Asset Closure 68.00121.00107.00NA-60.00-41.0022.000.001.000.000.00341.000.000.000.002.00-1.0021.0028.00201.00312.00265.00186.00NA
East 1126.00319.00955.00849.00508.00505.00724.00570.00644.00465.00734.00757.00553.00NANANANANANANANANANANA
Retail 3258.001792.001825.002042.002160.001919.001750.001885.002521.001956.001908.001858.002207.001421.001386.001358.001813.001454.00972.00922.001286.00986.00NANA
Sunset 280.00-83.00-140.00630.00-122.00-48.00279.00464.00250.00221.00346.00509.00227.00NANANANANANANANANANANA
Texas 3627.00-623.00-1095.001332.00843.00-468.001083.00793.001591.00841.00861.00480.00731.00NANANANANANANANANANANA
West 236.0079.0072.00203.0090.0048.0033.0071.0084.0045.0082.0079.0095.00NANANANANANANANANANANA
Revenue From Contract With Customer Excluding Assessed Tax 4838.003326.003461.003136.003702.002660.008203.002683.003238.002460.002466.002860.004026.002229.002550.002562.003641.002677.001212.00943.001833.001296.001357.001191.00
Capacity Revenue 14.0029.0043.0043.0039.0045.0035.0022.0015.0029.0045.0028.0052.00136.00160.00183.00263.00251.00NANANANANANA
Retail Energy Charge In E R C O T 2186.001757.001405.001273.001896.001417.001149.001324.001824.001411.001253.001267.001600.001091.001025.001003.001362.001111.00949.00NANANANANA
Retail Energy Charge In Northeast Midwest 491.00543.00639.00540.00624.00504.00586.00544.00683.00540.00640.00579.00576.00315.00348.00345.00442.00336.00NANANANANANA
Revenue From Other Wholesale Contracts 533.00430.00458.00347.00330.00254.002270.00259.00310.00301.00267.00361.00430.00190.00142.00198.0098.0078.0034.00NANANANANA
Wholesale Generation Revenue From E R C O T 1614.00567.00916.00933.00813.00440.004163.00534.00406.00179.00261.00505.001368.00497.00875.00537.001476.00901.00210.00NANANANANA
Capacity Revenue, Asset Closure 0.008.0012.00NA12.0011.0010.00NANA0.000.002.003.003.003.000.00-4.0010.00NANANANANANA
Capacity Revenue, East 14.00-4.00-6.00-8.00-13.002.00-4.00-18.00-25.00-12.003.00-15.009.00NANANANANANANANANANANA
Capacity Revenue, Sunset 0.0025.0037.0051.0051.0043.0039.0040.0040.0041.0042.0041.0040.00NANANANANANANANANANANA
Retail Energy Charge In E R C O T, Retail 2186.001757.001405.001273.001896.001417.001149.001324.001824.001411.001253.001267.001600.001091.001025.001003.001362.001111.00949.00NANANANANA
Retail Energy Charge In Northeast Midwest, Retail 491.00543.00639.00540.00624.00504.00586.00544.00683.00540.00640.00579.00576.00315.00348.00345.00442.00336.00NANANANANANA
Revenue From Other Wholesale Contracts, Asset Closure 1.009.0012.00NA1.000.001.00NANA0.000.000.001.001.001.001.00-2.000.000.00NANANANANA
Revenue From Other Wholesale Contracts, East 328.00202.00243.00143.00167.00130.00163.00160.00183.00163.00164.00259.00271.00NANANANANANANANANANANA
Revenue From Other Wholesale Contracts, Sunset 38.0038.0044.0045.0046.0044.0058.0041.0043.0054.0049.0043.0047.00NANANANANANANANANANANA
Revenue From Other Wholesale Contracts, Texas 127.00146.00120.00130.0088.0056.002028.0043.0068.0063.0050.0057.00110.00NANANANANANANANANANANA
Revenue From Other Wholesale Contracts, West 40.0035.0039.0029.0029.0024.0021.0014.0016.0021.004.002.001.00NANANANANANANANANANANA
Wholesale Generation Revenue From E R C O T, Asset Closure 74.00183.00135.00NA124.0056.0044.000.001.000.000.0024.0059.0043.0067.000.001.0015.0036.00NANANANANA
Wholesale Generation Revenue From E R C O T, East 329.00170.00402.00344.00191.0096.00156.00133.0078.0038.0058.00102.00108.00NANANANANANANANANANANA
Wholesale Generation Revenue From E R C O T, Sunset 385.00220.00170.00295.00322.00185.00723.00210.00139.0066.0074.00276.00165.00NANANANANANANANANANANA
Wholesale Generation Revenue From E R C O T, Texas 669.00-59.00151.00223.00211.00128.003246.00149.00152.0061.0096.0051.00990.00NANANANANANANANANANANA
Wholesale Generation Revenue From E R C O T, West 157.0053.0058.0071.0089.0031.0038.0041.0037.0013.0033.0052.0046.00NANANANANANANANANANANA
Asset Closure 74.00200.00159.00NA137.0067.0055.001.001.000.000.0026.0063.0047.0071.001.00-5.0025.0036.00201.00312.00265.00186.00NA
East 671.00368.00639.00479.00345.00228.00315.00275.00236.00189.00225.00346.00388.00NANANANANANANANANANANA
Retail 2677.002300.002044.001813.002520.001921.001735.001868.002507.001951.001893.001846.002176.001406.001373.001348.001804.001447.00949.00NANANANANA
Sunset 423.00283.00251.00391.00419.00272.00820.00291.00222.00161.00165.00360.00252.00NANANANANANANANANANANA
Texas 796.0087.00271.00353.00299.00184.005274.00192.00220.00124.00146.00108.001100.00NANANANANANANANANANANA
West 197.0088.0097.00100.00119.0055.0059.0055.0053.0034.0037.0054.0047.00NANANANANANANANANANANA

Plots across concepts


IncomeStatement
Other Comprehensive Income Loss Net Of Tax
Expenses
Interest Expense
Balance Sheet
Operating Lease Right Of Use Asset
Assets
Operating Lease Right Of Use Asset
Current Assets
Prepaid Expense And Other Assets Current
NonCurrent Assets
Operating Lease Right Of Use Asset
PropertyPlantAndEquipmentNet
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
Liabilities
Liabilities Current
Current Liabilities
Accrued Income Taxes Current
Noncurrent Liabilities
Minority Interest
Stockholders Equity
Retained Earnings Accumulated Deficit
Per Share
Common Stock Dividends Per Share Cash Paid
CashFlow
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInOperatingActivities
Share Based Compensation
NetCashProvidedByUsedInInvestingActivities
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInFinancingActivities
Net Cash Provided By Used In Financing Activities
Shares
Common Stock Shares Outstanding
OperatingLeaseLiability
Operating Lease Liability Current
FiniteLivedIntangibleAssets
Finite Lived Intangible Assets Net
AccountsReceivable
Allowance For Doubtful Accounts Receivable Current

Line plots across dimensions of each concept


Net Margin
us-gaap:StatementBusinessSegments
(None,)
Net  Marginus-gaap: Statement Business Segments
Operating Margin
us-gaap:StatementBusinessSegments
(None,)
Operating  Marginus-gaap: Statement Business Segments
TTM Greenblatt ROC
_
(None,)
T T M  Greenblatt  R O C_
us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax
us-gaap:ProductOrService
(None,)
Revenue From Contract With Customer Excluding Assessed Taxus-gaap: Product Or Service
us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax
us-gaap:StatementBusinessSegments
(None,)
Revenue From Contract With Customer Excluding Assessed Taxus-gaap: Statement Business Segments
us-gaap:Revenues
us-gaap:ConsolidationItems
(None,)
Revenuesus-gaap: Consolidation Items
us-gaap:Revenues
us-gaap:StatementBusinessSegments
(None,)
Revenuesus-gaap: Statement Business Segments
us-gaap:Revenues
us-gaap:ProductOrService
(None,)
Revenuesus-gaap: Product Or Service
us-gaap:OperatingIncomeLoss
us-gaap:StatementBusinessSegments
(None,)
Operating Income Lossus-gaap: Statement Business Segments
us-gaap:ProfitLoss
us-gaap:StatementEquityComponents
(None,)
Profit Lossus-gaap: Statement Equity Components
us-gaap:ProfitLoss
us-gaap:StatementBusinessSegments
(None,)
Profit Lossus-gaap: Statement Business Segments
us-gaap:AccountsReceivableNetCurrent
us-gaap:AccountsNotesLoansAndFinancingReceivableByReceivableType
(None,)
Accounts Receivable Net Currentus-gaap: Accounts Notes Loans And Financing Receivable By Receivable Type
us-gaap:PropertyPlantAndEquipmentGross
us-gaap:PropertyPlantAndEquipmentByType
(None,)
Property Plant And Equipment Grossus-gaap: Property Plant And Equipment By Type
us-gaap:FiniteLivedIntangibleAssetsNet
us-gaap:FiniteLivedIntangibleAssetsByMajorClass
(None,)
Finite Lived Intangible Assets Netus-gaap: Finite Lived Intangible Assets By Major Class
us-gaap:StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
us-gaap:StatementEquityComponents
(None,)
Stockholders Equity Including Portion Attributable To Noncontrolling Interestus-gaap: Statement Equity Components
us-gaap:AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
us-gaap:StatementEquityComponents
(None,)
Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Valueus-gaap: Statement Equity Components
us-gaap:ProfitLoss
us-gaap:StatementEquityComponents
(None,)
Profit Lossus-gaap: Statement Equity Components
us-gaap:ProfitLoss
us-gaap:StatementBusinessSegments
(None,)
Profit Lossus-gaap: Statement Business Segments
us-gaap:DepreciationDepletionAndAmortization
us-gaap:StatementBusinessSegments
(None,)
Depreciation Depletion And Amortizationus-gaap: Statement Business Segments
us-gaap:Revenues
us-gaap:ConsolidationItems
(None,)
Revenuesus-gaap: Consolidation Items
us-gaap:Revenues
us-gaap:StatementBusinessSegments
(None,)
Revenuesus-gaap: Statement Business Segments
us-gaap:Revenues
us-gaap:ProductOrService
(None,)
Revenuesus-gaap: Product Or Service
us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax
us-gaap:ProductOrService
(None,)
Revenue From Contract With Customer Excluding Assessed Taxus-gaap: Product Or Service
us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax
us-gaap:StatementBusinessSegments
(None,)
Revenue From Contract With Customer Excluding Assessed Taxus-gaap: Statement Business Segments