XML 78 R66.htm IDEA: XBRL DOCUMENT v3.25.2
Debt, Credit Facilities and Financings - Schedule of Long-Term Debt Instruments (Details) - USD ($)
$ in Millions
Jun. 30, 2025
May 31, 2025
Dec. 31, 2024
Debt Instrument [Line Items]      
Total long-term debt, including amounts due currently $ 15,770   $ 16,298
Total other long-term debt 55   55
Unamortized debt premiums, discounts, and issuance costs (151)   (171)
Less amounts due currently (230)   (880)
Total long-term debt, less amounts due currently $ 15,540   15,418
Bridge Loan      
Debt Instrument [Line Items]      
Debt instrument, interest rate, stated percentage 1.625%    
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%    
Vistra Operations Senior Secured Notes      
Debt Instrument [Line Items]      
Total long-term debt, including amounts due currently $ 4,400   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 2,462   2,475
BCOP Credit Facility, Bridge Loans due November 1, 2025 / December 3, 2026 | Bridge Loan      
Debt Instrument [Line Items]      
Total long-term debt, including amounts due currently 367   367
BCOP Credit Facility, Bridge Loans due November 1, 2025 / December 3, 2026 | Construction Loans      
Debt Instrument [Line Items]      
Total long-term debt, including amounts due currently 88   0
BCOP Credit Facility, Bridge Loans due November 1, 2025 / December 3, 2026 | Term Loan      
Debt Instrument [Line Items]      
Total long-term debt, including amounts due currently 121   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   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 $ 0   744
Debt instrument, interest rate, stated percentage 5.125% 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 1, 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