XML 106 R78.htm IDEA: XBRL DOCUMENT v3.25.0.1
Debt, Credit Facilities, and Financings - Schedule of Long-Term Debt Instruments (Details) - USD ($)
$ in Millions
Dec. 31, 2024
Dec. 31, 2023
Debt Instrument [Line Items]    
Total long-term debt including amounts due currently $ 16,298 $ 14,402
Total other long-term debt 55 67
Unamortized premiums, discounts, and debt issuance costs (171) (115)
Less amounts due currently (880) (2,286)
Total long-term debt less amounts due currently $ 15,418 12,116
Bridge Loan    
Debt Instrument [Line Items]    
Stated debt interest rate (percent) 1.625%  
Vistra Operations Senior Secured Notes:    
Debt Instrument [Line Items]    
Total long-term debt including amounts due currently $ 5,144 5,650
Energy Harbor Revenue Bonds    
Debt Instrument [Line Items]    
Total long-term debt including amounts due currently 431 0
Vistra Operations Senior Unsecured Notes:    
Debt Instrument [Line Items]    
Total long-term debt including amounts due currently 7,300 6,300
Vistra Operations Credit Facilities, Term Loan B-3 Facility due December 20, 2030 | Line of Credit    
Debt Instrument [Line Items]    
Total long-term debt including amounts due currently 2,475 2,500
BCOP Credit Facility, Tax Credit Bridge Loan due November 1, 2025 / December 3, 2026 | Bridge Loan    
Debt Instrument [Line Items]    
Total long-term debt including amounts due currently 367 0
Vistra Zero Credit Facility, Term Loan B Facility due April 30, 2031 | Line of Credit    
Debt Instrument [Line Items]    
Total long-term debt including amounts due currently 697 0
4.875% Senior Secured Notes, due May 13, 2024 | Vistra Operations Senior Secured Notes:    
Debt Instrument [Line Items]    
Total long-term debt including amounts due currently $ 0 400
Stated debt interest rate (percent) 4.875%  
3.550% Senior Secured Notes, due July 15, 2024 | Vistra Operations Senior Secured Notes:    
Debt Instrument [Line Items]    
Total long-term debt including amounts due currently $ 0 1,500
Stated debt interest rate (percent) 3.55%  
5.125% Senior Secured Notes, due May 13, 2025 | Vistra Operations Senior Secured Notes:    
Debt Instrument [Line Items]    
Total long-term debt including amounts due currently $ 744 1,100
Stated debt interest rate (percent) 5.125%  
5.050% Senior Secured Notes, due December 30, 2026 | Vistra Operations Senior Secured Notes:    
Debt Instrument [Line Items]    
Total long-term debt including amounts due currently $ 500 0
Stated debt interest rate (percent) 5.05%  
3.700% Senior Secured Notes, due January 30, 2027 | Vistra Operations Senior Secured Notes:    
Debt Instrument [Line Items]    
Total long-term debt including amounts due currently $ 800 800
Stated debt interest rate (percent) 3.70%  
4.300% Senior Secured Notes, due July 15, 2029 | Vistra Operations Senior Secured Notes:    
Debt Instrument [Line Items]    
Total long-term debt including amounts due currently $ 800 800
Stated debt interest rate (percent) 4.30%  
6.950% Senior Secured Notes, due October 15, 2033 | Vistra Operations Senior Secured Notes:    
Debt Instrument [Line Items]    
Total long-term debt including amounts due currently $ 1,050 1,050
Stated debt interest rate (percent) 6.95%  
6.000% Senior Secured Notes, due April 15, 2034 | Vistra Operations Senior Secured Notes:    
Debt Instrument [Line Items]    
Total long-term debt including amounts due currently $ 500 0
Stated debt interest rate (percent) 6.00%  
5.700% Senior Secured Notes, due December 30, 2034 | Vistra Operations Senior Secured Notes:    
Debt Instrument [Line Items]    
Total long-term debt including amounts due currently $ 750 0
Stated debt interest rate (percent) 5.70%  
3.375% Revenue Bond, due August 1, 2029 | Energy Harbor Revenue Bonds    
Debt Instrument [Line Items]    
Total long-term debt including amounts due currently $ 100 $ 0
Stated debt interest rate (percent) 3.375% 3.375%
4.750% Revenue Bond, due June 1, 2033 and July 1, 2023 | Energy Harbor Revenue Bonds    
Debt Instrument [Line Items]    
Total long-term debt including amounts due currently $ 285 $ 0
Stated debt interest rate (percent) 4.75% 4.75%
3.750% Revenue Bond, due October 1, 2047 | Energy Harbor Revenue Bonds    
Debt Instrument [Line Items]    
Total long-term debt including amounts due currently $ 46 $ 0
Stated debt interest rate (percent) 3.75% 3.75%
5.500% Senior Unsecured Notes, due September 1, 2026 | Vistra Operations Senior Unsecured Notes:    
Debt Instrument [Line Items]    
Total long-term debt including amounts due currently $ 1,000 $ 1,000
Stated debt interest rate (percent) 5.50%  
5.625% Senior Unsecured Notes, due February 15, 2027 | Vistra Operations Senior Unsecured Notes:    
Debt Instrument [Line Items]    
Total long-term debt including amounts due currently $ 1,300 1,300
Stated debt interest rate (percent) 5.625%  
5.000% Senior Unsecured Notes, due July 31, 2027 | Vistra Operations Senior Unsecured Notes:    
Debt Instrument [Line Items]    
Total long-term debt including amounts due currently $ 1,300 1,300
Stated debt interest rate (percent) 5.00%  
4.375% Senior Unsecured Notes, due May 15, 2029 | Vistra Operations Senior Unsecured Notes:    
Debt Instrument [Line Items]    
Total long-term debt including amounts due currently $ 1,250 1,250
Stated debt interest rate (percent) 4.375%  
7.750% Senior Unsecured Notes, due October 15, 2031 | Vistra Operations Senior Unsecured Notes:    
Debt Instrument [Line Items]    
Total long-term debt including amounts due currently $ 1,450 1,450
Stated debt interest rate (percent) 7.75%  
6.875% Senior Unsecured Notes, due April 15, 2032 | Vistra Operations Senior Unsecured Notes:    
Debt Instrument [Line Items]    
Total long-term debt including amounts due currently $ 1,000 0
Stated debt interest rate (percent) 6.875%  
Equipment Financing Agreements | Equipment Financing Agreements    
Debt Instrument [Line Items]    
Total long-term debt including amounts due currently $ 55 $ 67