XML 87 R67.htm IDEA: XBRL DOCUMENT v3.25.1
Debt, Credit Facilities and Financings - Narrative (Details)
$ in Thousands
1 Months Ended 3 Months Ended 12 Months Ended
May 31, 2024
USD ($)
Mar. 31, 2024
USD ($)
Mar. 31, 2025
USD ($)
Mar. 31, 2024
USD ($)
Dec. 31, 2024
USD ($)
Apr. 01, 2025
USD ($)
Jul. 31, 2024
USD ($)
Apr. 30, 2024
USD ($)
Debt Instrument [Line Items]                
Facility Limit     $ 8,723,000          
Line of credit facility, borrowings outstanding     3,533,000          
Total long-term debt, including amounts due currently     16,305,000   $ 16,298,000      
Accounts receivable financing     1,082,000   750,000      
Accounts receivable repurchase facility, term             1 month  
Vistra Vision                
Debt Instrument [Line Items]                
Forward repurchase obligation to be paid     $ 1,355,000   $ 1,335,000      
Vistra Vision | Measurement Input, Discount Rate                
Debt Instrument [Line Items]                
Noncontrolling interest, discount rate     0.06   0.06      
BCOP Credit Facility, Tax Credit Bridge Loan due November 1, 2025 / December 3, 2026                
Debt Instrument [Line Items]                
Facility Limit     $ 367,000          
Line of credit facility, borrowings outstanding     367,000          
Alternate Letter Of Credit Facility | Letter of Credit                
Debt Instrument [Line Items]                
Facility Limit     500,000          
Letters of credit outstanding     500,000          
Line of credit facility, increase (decrease), net $ 500,000              
Accounts Receivable Securitization Program                
Debt Instrument [Line Items]                
Accounts receivable financing     957,000   $ 750,000      
Accounts receivable securitization program, gross trade accounts receivable held by special purpose subsidiary     1,346,000          
Accounts Receivable Securitization Program | Maximum                
Debt Instrument [Line Items]                
Account receivable securitization program, total borrowing capacity, July 2024 through July 2025   $ 750,000   $ 750,000       $ 1,000,000
Repurchase Facility                
Debt Instrument [Line Items]                
Accounts receivable repurchase facility, maximum borrowing capacity             $ 125,000  
Accounts receivable repurchase facility, amounts borrowed     125,000   0      
Vistra Operations Company LLC | Vistra Corp.                
Debt Instrument [Line Items]                
Maximum allowable distribution to parent company by consolidated subsidiary without consent     10,200,000          
Dividends paid     425,000 490,000        
Line of Credit                
Debt Instrument [Line Items]                
Facility Limit     5,909,000          
Line of credit facility, borrowings outstanding     2,469,000          
Line of Credit | Revolving Credit Facility                
Debt Instrument [Line Items]                
Line of credit facility, borrowings outstanding     $ 0          
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%          
Line of Credit | Construction/Term Loan Commitments | Secured Debt                
Debt Instrument [Line Items]                
Facility Limit         528,000      
Line of Credit | Vistra Zero Project-Level Credit Agreement | Secured Debt                
Debt Instrument [Line Items]                
Debt instrument, basis spread on variable rate     2.00%          
Debt, weighted average interest rate     6.32%          
Debt instrument, face amount   700,000   $ 700,000        
Borrowings under Revolving Credit Facility   $ 690,000            
Line of Credit | Vistra Operations Company LLC                
Debt Instrument [Line Items]                
Facility Limit     $ 5,909,000          
Collateral suspension provision effective date, grace period, number of days     60 days          
Debt instrument, interest rate during period     5.22% 5.56%        
Line of Credit | Vistra Operations Company LLC | Revolving Credit Facility                
Debt Instrument [Line Items]                
Facility Limit     $ 3,440,000          
Debt instrument, basis spread on variable rate     1.725%          
Debt instrument, fee on undrawn amounts     0.270          
Debt instrument, interest rate, stated percentage     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 | Term Loan B-3 Facility                
Debt Instrument [Line Items]                
Facility Limit     $ 2,469,000          
Debt instrument, basis spread on variable rate     1.75%          
Line of credit facility, borrowings outstanding     $ 2,469,000          
Line of credit facility, interest rate at period end     6.07%          
Debt instrument, periodic payment     $ 6,250          
Revolving Credit Facility | Vistra Operations Commodity-Linked Facility                
Debt Instrument [Line Items]                
Line of credit facility, borrowings outstanding     0          
Revolving Credit Facility | Vistra Zero Term Loan B Facility                
Debt Instrument [Line Items]                
Facility Limit     697,000          
Line of credit facility, borrowings outstanding     697,000          
Revolving Credit Facility | Vistra Operations Company LLC | Vistra Operations Commodity-Linked Facility                
Debt Instrument [Line Items]                
Facility Limit     $ 1,750,000          
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     $ 1,125,000          
Revolving Credit Facility | Vistra Operations Company LLC | Vistra Operations Commodity-Linked 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 | Vistra Operations Commodity-Linked 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          
Bridge Loan                
Debt Instrument [Line Items]                
Debt instrument, interest rate, stated percentage     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      
Bridge Loan | BCOP Credit Facility, Tax Credit Bridge Loan due November 1, 2025 / December 3, 2026 | Oak Hill                
Debt Instrument [Line Items]                
Facility Limit     106,000          
Line of credit facility, borrowings outstanding     106,000          
Bridge Loan | BCOP Credit Facility, Tax Credit Bridge Loan due November 1, 2025 / December 3, 2026 | Pulaski                
Debt Instrument [Line Items]                
Facility Limit     261,000          
Line of credit facility, borrowings outstanding     $ 261,000          
Letter of Credit                
Debt Instrument [Line Items]                
Debt instrument, interest rate, stated percentage     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         $ 29,000      
Letter of Credit | Vistra Operations Company LLC | Secured Letter of Credit Facilities                
Debt Instrument [Line Items]                
Letters of credit outstanding     $ 1,091,000          
Construction Loans                
Debt Instrument [Line Items]                
Debt instrument, interest rate, stated percentage     1.875%          
Term Loan                
Debt Instrument [Line Items]                
Debt instrument, interest rate, stated percentage     2.00%          
Term loan period (in years)     20 years          
Term Loan | Baldwin Term Loan | Subsequent Event                
Debt Instrument [Line Items]                
Debt instrument, face amount           $ 75,000    
Term Loan | Coffeen Term Loan | Subsequent Event                
Debt Instrument [Line Items]                
Debt instrument, face amount           $ 46,000    
Revenue Bonds                
Debt Instrument [Line Items]                
Debt instrument, face amount     $ 431,000