XML 84 R64.htm IDEA: XBRL DOCUMENT v3.25.1
Debt, Credit Facilities and Financings - Schedule of Long-Term Debt Instruments (Details) - USD ($)
$ in Millions
Mar. 31, 2025
Dec. 31, 2024
Debt Instrument [Line Items]    
Total long-term debt, including amounts due currently $ 16,305 $ 16,298
Total other long-term debt 55 55
Unamortized debt premiums, discounts and issuance costs (158) (171)
Less amounts due currently (882) (880)
Total long-term debt, less amounts due currently $ 15,423 15,418
Bridge Loan    
Debt Instrument [Line Items]    
Debt instrument, interest rate, stated percentage 1.625%  
Vistra Operations Senior Secured Notes    
Debt Instrument [Line Items]    
Total long-term debt, including amounts due currently $ 5,144 5,144
Energy Harbor Revenue Bonds    
Debt Instrument [Line Items]    
Total long-term debt, including amounts due currently 431 431
Vistra Operations Senior Unsecured Notes    
Debt Instrument [Line Items]    
Total long-term debt, including amounts due currently 7,300 7,300
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 2,469 2,475
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 367 367
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 697 697
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 $ 744 744
Debt instrument, interest rate, stated percentage 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 $ 500 500
Debt instrument, interest rate, stated percentage 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
Debt instrument, interest rate, stated percentage 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
Debt instrument, interest rate, stated percentage 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
Debt instrument, interest rate, stated percentage 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 $ 500 500
Debt instrument, interest rate, stated percentage 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 $ 750 750
Debt instrument, interest rate, stated percentage 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 $ 100 100
Debt instrument, interest rate, stated percentage 3.375%  
4.750% Revenue Bonds, due June 1, 2033 and July 1, 2033 | Energy Harbor Revenue Bonds    
Debt Instrument [Line Items]    
Total long-term debt, including amounts due currently $ 285 285
Debt instrument, interest rate, stated percentage 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 46
Debt instrument, interest rate, stated percentage 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
Debt instrument, interest rate, stated percentage 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
Debt instrument, interest rate, stated percentage 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
Debt instrument, interest rate, stated percentage 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
Debt instrument, interest rate, stated percentage 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
Debt instrument, interest rate, stated percentage 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 1,000
Debt instrument, interest rate, stated percentage 6.875%  
Equipment Financing Agreements | Other Debt    
Debt Instrument [Line Items]    
Total long-term debt, including amounts due currently $ 55 $ 55