XML 81 R69.htm IDEA: XBRL DOCUMENT v3.25.3
Debt, Credit Facilities and Financings - Narrative (Details)
$ in Thousands
1 Months Ended 3 Months Ended 9 Months Ended 12 Months Ended
Oct. 31, 2025
USD ($)
Jun. 30, 2025
USD ($)
May 31, 2024
USD ($)
Mar. 31, 2024
USD ($)
Sep. 30, 2025
USD ($)
Sep. 30, 2024
USD ($)
Sep. 30, 2025
USD ($)
Sep. 30, 2024
USD ($)
Dec. 31, 2024
USD ($)
Jul. 31, 2025
USD ($)
May 31, 2025
USD ($)
May 20, 2025
USD ($)
Apr. 01, 2025
USD ($)
Jul. 31, 2024
USD ($)
Debt Instrument [Line Items]                            
Facility Limit         $ 9,134,000   $ 9,134,000              
Cash Borrowings (Long-Term Debt, Including Amounts Due Currently)         3,944,000   3,944,000              
Total long-term debt, including amounts due currently         15,988,000   15,988,000   $ 16,298,000          
Borrowings under Revolving Credit Facility             150,000 $ 50,000            
Accounts receivable financing         $ 1,225,000   1,225,000   750,000          
Accounts receivable repurchase facility, term                           1 month
Redeemable noncontrolling interest, payments   $ 80,000                        
Redeemable noncontrolling interest, principal payment   41,000         41,000 0            
Redeemable noncontrolling interest, interest payment   39,000                        
Vistra Vision                            
Debt Instrument [Line Items]                            
Forward repurchase obligation to be paid             $ 1,314,000   $ 1,335,000          
Vistra Vision | Measurement Input, Discount Rate                            
Debt Instrument [Line Items]                            
Noncontrolling interest, discount rate         0.06   0.06   0.06          
BCOP Credit Facility                            
Debt Instrument [Line Items]                            
Facility Limit         $ 791,000   $ 791,000              
Cash Borrowings (Long-Term Debt, Including Amounts Due Currently)         791,000   791,000              
Alternate Letter Of Credit Facility | Letter of Credit                            
Debt Instrument [Line Items]                            
Facility Limit         500,000   500,000              
Letters of credit outstanding         500,000   500,000              
Line of credit facility, increase (decrease), net     $ 500,000                      
Alternate Letter Of Credit Facility | Letter of Credit | Subsequent Event                            
Debt Instrument [Line Items]                            
Line of credit facility commitment fee amount $ 800,000                          
Accounts Receivable Securitization Program                            
Debt Instrument [Line Items]                            
Accounts receivable financing         1,100,000   1,100,000   $ 750,000          
Accounts receivable securitization program, gross trade accounts receivable held by special purpose subsidiary         1,764,000   1,764,000              
Accounts Receivable Securitization Program | Maximum                            
Debt Instrument [Line Items]                            
Account receivable securitization program, total borrowing capacity   $ 1,000,000               $ 1,100,000        
Repurchase Facility                            
Debt Instrument [Line Items]                            
Accounts receivable repurchase facility, maximum borrowing capacity                           $ 125,000
Accounts receivable repurchase facility, amounts borrowed         125,000   125,000   0          
Vistra Operations Company LLC | Vistra Corp.                            
Debt Instrument [Line Items]                            
Maximum allowable distribution to parent company by consolidated subsidiary without consent         10,900,000   10,900,000              
Dividends paid         350,000 $ 515,000 1,275,000 $ 1,505,000            
Line of Credit                            
Debt Instrument [Line Items]                            
Facility Limit         5,896,000   5,896,000              
Cash Borrowings (Long-Term Debt, Including Amounts Due Currently)         2,456,000   2,456,000              
Line of Credit | Revolving Credit Facility                            
Debt Instrument [Line Items]                            
Facility Limit         3,440,000   3,440,000              
Cash Borrowings (Long-Term Debt, Including Amounts Due Currently)         0   0              
Line of Credit | Term Loan B-3 Facility                            
Debt Instrument [Line Items]                            
Facility Limit         2,456,000   2,456,000              
Cash Borrowings (Long-Term Debt, Including Amounts Due Currently)         $ 2,456,000   $ 2,456,000              
Line of Credit | BCOP Credit Facility | Secured Debt                            
Debt Instrument [Line Items]                            
Debt, weighted average interest rate         5.648%   5.648%              
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         6.16%   6.16%              
Debt instrument, face amount       $ 700,000                    
Borrowings under Revolving Credit Facility       $ 690,000                    
Line of Credit | Vistra Operations Company LLC                            
Debt Instrument [Line Items]                            
Facility Limit         $ 5,896,000   $ 5,896,000              
Collateral suspension provision effective date, grace period, number of days             60 days              
Debt instrument, interest rate during period             5.21% 5.52%            
Line of Credit | Vistra Operations Company LLC | Revolving Credit Facility                            
Debt Instrument [Line Items]                            
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%   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]                            
Debt instrument, basis spread on variable rate             1.75%              
Line of credit facility, interest rate at period end         5.91%   5.91%              
Debt instrument, periodic payment             $ 6,250              
Revolving Credit Facility | Vistra Operations Commodity-Linked Facility                            
Debt Instrument [Line Items]                            
Facility Limit         $ 1,750,000   1,750,000              
Cash Borrowings (Long-Term Debt, Including Amounts Due Currently)         0   0              
Revolving Credit Facility | Vistra Zero Term Loan B Facility                            
Debt Instrument [Line Items]                            
Facility Limit         697,000   697,000              
Cash Borrowings (Long-Term Debt, Including Amounts Due Currently)         697,000   $ 697,000              
Revolving Credit Facility | Vistra Operations Company LLC | Vistra Operations Commodity-Linked 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         644,000   $ 644,000              
Borrowings outstanding         0   $ 0              
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   $ 3,000,000              
Bridge Loans                            
Debt Instrument [Line Items]                            
Debt instrument, interest rate, stated percentage         1.625%   1.625%              
Bridge Loans | BCOP Credit Facility                            
Debt Instrument [Line Items]                            
Facility Limit         $ 367,000   $ 367,000              
Cash Borrowings (Long-Term Debt, Including Amounts Due Currently)         367,000   367,000              
Total long-term debt, including amounts due currently         367,000   367,000   367,000          
Bridge Loans | BCOP Credit Facility | Subsequent Event                            
Debt Instrument [Line Items]                            
Cash Borrowings (Long-Term Debt, Including Amounts Due Currently) 106,000                          
Bridge Loans | BCOP Credit Facility | Oak Hill                            
Debt Instrument [Line Items]                            
Cash Borrowings (Long-Term Debt, Including Amounts Due Currently)         106,000   106,000              
Bridge Loans | BCOP Credit Facility | Pulaski                            
Debt Instrument [Line Items]                            
Cash Borrowings (Long-Term Debt, Including Amounts Due Currently)         $ 261,000   $ 261,000              
Letter of Credit                            
Debt Instrument [Line Items]                            
Debt instrument, interest rate, stated percentage         2.00%   2.00%              
Letter of Credit | BCOP Credit Facility                            
Debt Instrument [Line Items]                            
Letters of credit outstanding                 29,000          
Letter of Credit | Baldwin Term Loan                            
Debt Instrument [Line Items]                            
Debt instrument, face amount                         $ 7,000  
Letter of Credit | Coffeen Term Loan                            
Debt Instrument [Line Items]                            
Debt instrument, face amount                         7,000  
Letter of Credit | Vistra Operations Company LLC | Secured Letter of Credit Facilities                            
Debt Instrument [Line Items]                            
Letters of credit outstanding         $ 1,301,000   $ 1,301,000              
Term Loan                            
Debt Instrument [Line Items]                            
Debt instrument, interest rate, stated percentage         2.00%   2.00%              
Debt, weighted average interest rate         6.03%   6.03%              
Term loan period (in years)             20 years              
Term Loan | Baldwin Term Loan                            
Debt Instrument [Line Items]                            
Debt instrument, face amount                         75,000  
Term Loan | Coffeen Term Loan                            
Debt Instrument [Line Items]                            
Debt instrument, face amount                         $ 46,000  
Construction Term Loans Converted to Term Loan Due Dec 2029 | BCOP Credit Facility                            
Debt Instrument [Line Items]                            
Facility Limit                       $ 88,000    
Construction Loan Converted to Term Loan Due Dec 2026 | BCOP Credit Facility                            
Debt Instrument [Line Items]                            
Facility Limit         $ 216,000   $ 216,000              
Construction Loans                            
Debt Instrument [Line Items]                            
Debt instrument, interest rate, stated percentage         1.875%   1.875%              
Vistra Operations Senior Secured Notes                            
Debt Instrument [Line Items]                            
Total long-term debt, including amounts due currently         $ 4,400,000   $ 4,400,000   5,144,000          
Vistra Operations Senior Secured Notes | Subsequent Event                            
Debt Instrument [Line Items]                            
Facility Limit 100,000                          
Vistra Operations Senior Secured Notes | 5.125% Senior Secured Notes, due May 13, 2025                            
Debt Instrument [Line Items]                            
Debt instrument, interest rate, stated percentage         5.125%   5.125%       5.125%      
Total long-term debt, including amounts due currently         $ 0   $ 0   $ 744,000          
Debt instrument, face amount                     $ 744,000      
Vistra Operations Senior Secured Notes | Senior Secured Notes Due | Subsequent Event                            
Debt Instrument [Line Items]                            
Debt instrument, face amount $ 2,000,000                          
Vistra Operations Senior Secured Notes | 4.300% Senior Secured Notes Due 2028 | Subsequent Event                            
Debt Instrument [Line Items]                            
Debt instrument, interest rate, stated percentage 4.30%                          
Debt instrument, face amount $ 750,000                          
Vistra Operations Senior Secured Notes | 4.600% Senior Secured Notes Due 2030 | Subsequent Event                            
Debt Instrument [Line Items]                            
Debt instrument, interest rate, stated percentage 4.60%                          
Debt instrument, face amount $ 500,000                          
Vistra Operations Senior Secured Notes | 5.250% Senior Secured Notes Due 2035 | Subsequent Event                            
Debt Instrument [Line Items]                            
Debt instrument, interest rate, stated percentage 5.25%                          
Debt instrument, face amount $ 750,000                          
Vistra Operations Senior Secured Notes | 5.500% Senior Secured Notes Due 2026 | Subsequent Event                            
Debt Instrument [Line Items]                            
Debt instrument, interest rate, stated percentage 5.50%                          
Debt instrument, face amount $ 1,000,000                          
Revenue Bonds                            
Debt Instrument [Line Items]                            
Debt instrument, face amount         $ 431,000   $ 431,000