XML 78 R66.htm IDEA: XBRL DOCUMENT v3.25.3
Debt, Credit Facilities and Financings - Schedule of Long-Term Debt Instruments (Details) - USD ($)
$ in Millions
Oct. 31, 2025
Sep. 30, 2025
May 31, 2025
Dec. 31, 2024
Debt Instrument [Line Items]        
Total long-term debt, including amounts due currently   $ 15,988   $ 16,298
Total other long-term debt   55   55
Unamortized debt premiums, discounts and issuance costs   (142)   (171)
Less amounts due currently   (231)   (880)
Total long-term debt less amounts due currently   $ 15,757   15,418
Bridge Loans        
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   $ 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   2,456   2,475
BCOP Credit Facility | Bridge Loans        
Debt Instrument [Line Items]        
Total long-term debt, including amounts due currently   367   367
BCOP Credit Facility | Construction / Term Loans        
Debt Instrument [Line Items]        
Total long-term debt, including amounts due currently   424   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%  
Debt instrument, face amount     $ 744  
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
Senior Secured Notes Due | Vistra Operations Senior Secured Notes | Subsequent Event        
Debt Instrument [Line Items]        
Debt instrument, face amount $ 2,000