XML 109 R81.htm IDEA: XBRL DOCUMENT v3.25.0.1
Debt, Credit Facilities, and Financings - Narrative (Details)
$ in Thousands
1 Months Ended 3 Months Ended 11 Months Ended 12 Months Ended
Dec. 31, 2024
USD ($)
Dec. 31, 2024
USD ($)
Dec. 31, 2024
USD ($)
May 31, 2024
USD ($)
Apr. 30, 2024
USD ($)
Mar. 31, 2024
USD ($)
Jan. 31, 2024
USD ($)
Mar. 31, 2024
USD ($)
Dec. 09, 2024
Dec. 31, 2024
USD ($)
Dec. 16, 2024
Dec. 31, 2023
USD ($)
Dec. 31, 2022
USD ($)
Jul. 31, 2024
USD ($)
Jun. 30, 2024
USD ($)
Debt Instrument [Line Items]                              
Facility Limit $ 8,729,000 $ 8,729,000 $ 8,729,000             $ 8,729,000          
Line of credit facility, borrowings outstanding 3,539,000 3,539,000 3,539,000             3,539,000          
Maximum allowable distribution to parent company by consolidated subsidiary without consent 8,200,000 8,200,000 8,200,000             8,200,000          
Total long-term debt including amounts due currently 16,298,000 16,298,000 16,298,000             16,298,000   $ 14,402,000      
Proceeds from lines of credit                   50,000   100,000 $ 1,750,000    
Debt extinguishment gain                   6,000   3,000 1,000    
Accounts receivable financing 750,000 750,000 750,000             750,000   0      
Accounts receivable repurchase facility, term                           1 month  
BCOP Credit Facility, Tax Credit Bridge Loan due November 1, 2025 / December 3, 2026                              
Debt Instrument [Line Items]                              
Facility Limit 367,000 367,000 367,000             367,000          
Line of credit facility, borrowings outstanding 367,000 367,000 367,000             367,000          
Alternate Letter Of Credit Facility | Letter of Credit                              
Debt Instrument [Line Items]                              
Facility Limit 500,000 500,000 500,000             500,000          
Letters of credit outstanding, amount 500,000 500,000 500,000             500,000          
Line of credit facility, increase (decrease), net       $ 500,000                      
Accounts Receivable Securitization Program                              
Debt Instrument [Line Items]                              
Accounts receivable financing 750,000 750,000 750,000             750,000   0      
Accounts receivable securitization program, gross trade accounts receivable held by special purpose subsidiary 1,334,000 1,334,000 1,334,000             1,334,000          
Accounts Receivable Securitization Program | Minimum                              
Debt Instrument [Line Items]                              
Account receivable securitization program, total borrowing capacity, july 2023 through july 2024                             $ 750,000
Accounts Receivable Securitization Program | Maximum                              
Debt Instrument [Line Items]                              
Account receivable securitization program, total borrowing capacity, july 2024 through july 2025 1,000,000 1,000,000 1,000,000             1,000,000          
Repurchase Facility                              
Debt Instrument [Line Items]                              
Accounts receivable repurchase facility, maximum borrowing capacity                           $ 125,000  
Accounts receivable repurchase facility, amounts borrowed 0 0 0             0   0      
Vistra Operations Company LLC | Vistra Corp.                              
Debt Instrument [Line Items]                              
Maximum allowable distribution to parent company by consolidated subsidiary without consent 8,200,000 8,200,000 8,200,000             8,200,000          
Cash dividends paid                   1,705,000   $ 1,625,000 $ 1,775,000    
Line of Credit                              
Debt Instrument [Line Items]                              
Facility Limit 5,915,000 5,915,000 5,915,000             5,915,000          
Line of credit facility, borrowings outstanding 2,475,000 2,475,000 2,475,000             2,475,000          
Line of Credit | Revolving Credit Facility                              
Debt Instrument [Line Items]                              
Facility Limit 3,440,000 3,440,000 3,440,000             3,440,000          
Line of credit facility, borrowings outstanding 0 0 0             0          
Line of Credit | Senior Secured Term Loan B-3 Facility                              
Debt Instrument [Line Items]                              
Facility Limit 2,475,000 2,475,000 2,475,000             2,475,000          
Line of credit facility, borrowings outstanding $ 2,475,000 $ 2,475,000 $ 2,475,000             $ 2,475,000          
Line of Credit | BCOP Credit Facility, Tax Credit Bridge Loan due November 1, 2025 / December 3, 2026 | Secured Debt                              
Debt Instrument [Line Items]                              
Debt, weighted average interest rate 5.984% 5.984% 5.984%             5.984%          
Line of Credit | Construction/Term Loan Commitments | Secured Debt                              
Debt Instrument [Line Items]                              
Facility Limit $ 528,000 $ 528,000 $ 528,000             $ 528,000          
Line of Credit | Vistra Zero Term Loan B Facility | Secured Debt                              
Debt Instrument [Line Items]                              
Debt instrument, basis spread on variable rate 2.00%                   2.75%        
Debt instrument, face amount           $ 700,000   $ 700,000              
Proceeds from lines of credit           $ 690,000                  
Debt, weighted average interest rate 6.36% 6.36% 6.36%             6.36%          
Line of Credit | Vistra Operations Company LLC                              
Debt Instrument [Line Items]                              
Facility Limit $ 5,915,000 $ 5,915,000 $ 5,915,000             $ 5,915,000          
Collateral suspension provision effective date, grace period, number of days                   60 days          
Debt instrument, interest rate curing period                   5.23%   5.69% 4.30%    
Line of Credit | Vistra Operations Company LLC | Revolving Credit Facility                              
Debt Instrument [Line Items]                              
Facility Limit $ 3,440,000 $ 3,440,000 $ 3,440,000             $ 3,440,000   $ 3,175,000      
Debt instrument, basis spread on variable rate                   1.725%          
Debt instrument, fee on undrawn amounts                   0.270          
Stated debt interest rate (percent) 1.725% 1.725% 1.725%             1.725%          
Line of Credit | Vistra Operations Company LLC | Revolving Credit Facility | Minimum                              
Debt Instrument [Line Items]                              
Debt instrument, basis spread on variable rate                   1.25%          
Debt instrument, fee on undrawn amounts                   0.175          
Line of Credit | Vistra Operations Company LLC | Revolving Credit Facility | Maximum                              
Debt Instrument [Line Items]                              
Debt instrument, basis spread on variable rate                   2.00%          
Debt instrument, fee on undrawn amounts                   0.350          
Line of Credit | Vistra Operations Company LLC | Senior Secured Term Loan B-3 Facility                              
Debt Instrument [Line Items]                              
Line of credit facility, interest rate at period end 6.11% 6.11% 6.11%             6.11%          
Debt instrument, periodic payment                   $ 6,250          
Line of Credit | Vistra Operations Company LLC | Senior Secured Term Loan B-3 Facility | Minimum                              
Debt Instrument [Line Items]                              
Debt instrument, basis spread on variable rate     1.75%                        
Line of Credit | Vistra Operations Company LLC | Senior Secured Term Loan B-3 Facility | Maximum                              
Debt Instrument [Line Items]                              
Debt instrument, basis spread on variable rate                 2.00%            
Revolving Credit Facility | Senior Secured Commodity-Linked Revolving Credit Facility                              
Debt Instrument [Line Items]                              
Facility Limit $ 1,750,000 $ 1,750,000 $ 1,750,000             1,750,000          
Line of credit facility, borrowings outstanding 0 0 0             0          
Revolving Credit Facility | Vistra Zero Term Loan B Facility                              
Debt Instrument [Line Items]                              
Facility Limit 697,000 697,000 697,000             697,000          
Line of credit facility, borrowings outstanding 697,000 697,000 697,000             $ 697,000          
Revolving Credit Facility | Vistra Operations Company LLC | Senior Secured Commodity-Linked Revolving Credit Facility                              
Debt Instrument [Line Items]                              
Debt instrument, basis spread on variable rate                   1.725%          
Debt instrument, fee on undrawn amounts                   0.270          
Line of credit facility, borrowing base capacity limit 771,000 771,000 771,000             $ 771,000          
Revolving Credit Facility | Vistra Operations Company LLC | Senior Secured Commodity-Linked Revolving Credit Facility | Minimum                              
Debt Instrument [Line Items]                              
Debt instrument, basis spread on variable rate                   1.25%          
Debt instrument, fee on undrawn amounts                   0.175          
Revolving Credit Facility | Vistra Operations Company LLC | Senior Secured Commodity-Linked Revolving Credit Facility | Maximum                              
Debt Instrument [Line Items]                              
Debt instrument, basis spread on variable rate                   2.00%          
Debt instrument, fee on undrawn amounts                   0.350          
Line of credit facility, potential borrowing capacity, subject to ability to obtain additional commitments $ 3,000,000 $ 3,000,000 $ 3,000,000             $ 3,000,000          
Bridge Loan                              
Debt Instrument [Line Items]                              
Stated debt interest rate (percent) 1.625% 1.625% 1.625%             1.625%          
Bridge Loan | BCOP Credit Facility, Tax Credit Bridge Loan due November 1, 2025 / December 3, 2026                              
Debt Instrument [Line Items]                              
Total long-term debt including amounts due currently $ 367,000 $ 367,000 $ 367,000             $ 367,000   0      
Letter of Credit                              
Debt Instrument [Line Items]                              
Stated debt interest rate (percent) 2.00% 2.00% 2.00%             2.00%          
Letter of Credit | BCOP Credit Facility, Tax Credit Bridge Loan due November 1, 2025 / December 3, 2026                              
Debt Instrument [Line Items]                              
Letters of credit outstanding, amount $ 29,000 $ 29,000 $ 29,000             $ 29,000          
Letter of Credit | Vistra Operations Company LLC | Secured Letter of Credit Facilities                              
Debt Instrument [Line Items]                              
Letters of credit outstanding, amount $ 1,157,000 $ 1,157,000 $ 1,157,000             $ 1,157,000          
Building financing                              
Debt Instrument [Line Items]                              
Stated debt interest rate (percent) 1.875% 1.875% 1.875%             1.875%          
Term Loan                              
Debt Instrument [Line Items]                              
Stated debt interest rate (percent) 2.00% 2.00% 2.00%             2.00%          
Vistra Operations Senior Notes                              
Debt Instrument [Line Items]                              
Debt instrument, face amount $ 1,250,000 $ 1,250,000 $ 1,250,000             $ 1,250,000          
Proceeds from debt, net of issuance costs   1,240,000                          
Debt extinguishment gain               $ 6,000              
Vistra Operations Senior Notes | 5.050% Senior Secured Notes, due December 30, 2026                              
Debt Instrument [Line Items]                              
Debt instrument, face amount 500,000 500,000 500,000             500,000          
Vistra Operations Senior Notes | 5.700% Senior Secured Notes, due December 30, 2034                              
Debt Instrument [Line Items]                              
Debt instrument, face amount 750,000 750,000 750,000             750,000          
Vistra Operations Senior Notes | 4.875% Senior Secured Notes, due May 13, 2024                              
Debt Instrument [Line Items]                              
Stated debt interest rate (percent)       4.875%                      
Vistra Operations Senior Notes | 3.550% Senior Secured Notes, due July 15, 2024                              
Debt Instrument [Line Items]                              
Stated debt interest rate (percent)                           3.55%  
Vistra Operations Senior Notes | 6.000% Senior Secured Notes, due April 15, 2034                              
Debt Instrument [Line Items]                              
Stated debt interest rate (percent)         6.00%                    
Debt instrument, face amount         $ 500,000                    
Proceeds from debt, net of issuance costs         $ 495,000                    
Vistra Operations Senior Notes | 6.875% Senior Unsecured Notes, due April 15, 2032                              
Debt Instrument [Line Items]                              
Stated debt interest rate (percent)         6.875%                    
Debt instrument, face amount         $ 1,000,000                    
Proceeds from debt, net of issuance costs         $ 990,000                    
Revenue Bonds                              
Debt Instrument [Line Items]                              
Debt instrument, face amount 431,000 431,000 431,000             431,000          
Vistra Operations Senior Secured Notes:                              
Debt Instrument [Line Items]                              
Total long-term debt including amounts due currently $ 5,144,000 $ 5,144,000 $ 5,144,000             $ 5,144,000   5,650,000      
Debt instrument, repaid, principal             $ 759,000                
Vistra Operations Senior Secured Notes: | 5.050% Senior Secured Notes, due December 30, 2026                              
Debt Instrument [Line Items]                              
Stated debt interest rate (percent) 5.05% 5.05% 5.05%             5.05%          
Total long-term debt including amounts due currently $ 500,000 $ 500,000 $ 500,000             $ 500,000   0      
Vistra Operations Senior Secured Notes: | 5.700% Senior Secured Notes, due December 30, 2034                              
Debt Instrument [Line Items]                              
Stated debt interest rate (percent) 5.70% 5.70% 5.70%             5.70%          
Total long-term debt including amounts due currently $ 750,000 $ 750,000 $ 750,000             $ 750,000   0      
Vistra Operations Senior Secured Notes: | 4.875% Senior Secured Notes, due May 13, 2024                              
Debt Instrument [Line Items]                              
Stated debt interest rate (percent) 4.875% 4.875% 4.875%             4.875%          
Total long-term debt including amounts due currently $ 0 $ 0 $ 0             $ 0   400,000      
Debt instrument, repaid, principal             58,000                
Vistra Operations Senior Secured Notes: | 3.550% Senior Secured Notes, due July 15, 2024                              
Debt Instrument [Line Items]                              
Stated debt interest rate (percent) 3.55% 3.55% 3.55%             3.55%          
Total long-term debt including amounts due currently $ 0 $ 0 $ 0             $ 0   1,500,000      
Debt instrument, repaid, principal             345,000                
Vistra Operations Senior Secured Notes: | 6.000% Senior Secured Notes, due April 15, 2034                              
Debt Instrument [Line Items]                              
Stated debt interest rate (percent) 6.00% 6.00% 6.00%             6.00%          
Total long-term debt including amounts due currently $ 500,000 $ 500,000 $ 500,000             $ 500,000   0      
Vistra Operations Senior Secured Notes: | 6.950% Senior Secured Notes, due October 15, 2033                              
Debt Instrument [Line Items]                              
Stated debt interest rate (percent) 6.95% 6.95% 6.95%             6.95%          
Total long-term debt including amounts due currently $ 1,050,000 $ 1,050,000 $ 1,050,000             $ 1,050,000   1,050,000      
Vistra Operations Senior Secured Notes: | 5.125% Senior Secured Notes, due May 13, 2025                              
Debt Instrument [Line Items]                              
Stated debt interest rate (percent) 5.125% 5.125% 5.125%             5.125%          
Total long-term debt including amounts due currently $ 744,000 $ 744,000 $ 744,000             $ 744,000   $ 1,100,000      
Debt instrument, repaid, principal             $ 356,000