XML 45 R22.htm IDEA: XBRL DOCUMENT
v3.24.0.1

Leases | 12 Months Ended
--- | ---
Dec. 31, 2023
Leases [Abstract] |
Leases | LEASES Vistra has both finance and operating leases for real estate, rail cars and equipment. Our leases have remaining lease terms for 1 to 34 years. Our leases include options to renew up to 15 years. Certain leases also contain options to terminate the lease. Lease Cost The following table presents costs related to lease activities:
| Year Ended December 31,
| 2023 |  | 2022 |  | 2021
Operating lease cost | $ | 12 |  |  | $ | 9 |  |  | $ | 11 |
Finance lease: |  |  |  |  |
Finance lease right-of-use asset amortization | 10 |  |  | 9 |  |  | 9 |
Interest on lease liabilities | 11 |  |  | 12 |  |  | 10 |
Total finance lease cost | 21 |  |  | 21 |  |  | 19 |
Variable lease cost (a) | 37 |  |  | 22 |  |  | 29 |
Short-term lease cost | 44 |  |  | 47 |  |  | 35 |
Sublease income (b) | — |  |  | — |  |  | (7) |
Net lease cost | $ | 114 |  |  | $ | 99 |  |  | $ | 87 |
____________ (a)Represents coal stockpile management services, common area maintenance services, and rail car payments based on the number of rail cars used. (b)Represents sublease income related to real estate leases. Balance Sheet Information The following table presents lease related balance sheet information:
| December 31,
| 2023 |  | 2022
Lease assets: |  |  |
Operating lease right-of-use assets | $ | 50 |  |  | $ | 51 |
Finance lease right-of-use assets (net of accumulated depreciation) | 160 |  |  | $ | 173 |
Total lease right-of-use assets | 210 |  |  | 224 |
Current lease liabilities: |  |  |
Operating lease liabilities | 7 |  |  | 8 |
Finance lease liabilities | 9 |  |  | 9 |
Total current lease liabilities | 16 |  |  | 17 |
Noncurrent lease liabilities: |  |  |
Operating lease liabilities | 48 |  |  | 45 |
Finance lease liabilities | 227 |  |  | 237 |
Total noncurrent lease liabilities | 275 |  |  | 282 |
Total lease liabilities | $ | 291 |  |  | $ | 299 |
Supplemental Cash Flow Information The following table presents lease related cash flows and other information:
| Year Ended December 31,
| 2023 |  | 2022 |  | 2021
Non-cash disclosure upon commencement of new lease: |  |  |  |  |
Right-of-use assets obtained in exchange for new operating lease liabilities | 3 |  |  | 19 |  |  | 7 |
Right-of-use assets obtained in exchange for new finance lease liabilities | — |  |  | 6 |  |  | — |
Non-cash disclosure upon modification of existing lease: |  |  |  |  |
Modification of operating lease right-of-use assets | 7 |  |  | — |  |  | (4) |
Modification of finance lease right-of-use assets | (1) |  |  | 4 |  |  | (1) |
Weighted Average Remaining Lease Term The following table presents weighted average remaining lease term information:
| December 31,
| 2023 |  | 2022
Weighted average remaining lease term: |  |  |
Operating lease | 20.1 years |  | 15.8 years
Finance lease | 24.0 years |  | 24.2 years
Weighted average discount rate: |  |  |
Operating lease | 6.49% |  | 6.26 | %
Finance lease | 4.81% |  | 4.81 | %
Maturity of Lease Liabilities The following table presents maturity of lease liabilities:
| Operating Lease |  | Finance Lease |  | Total Lease
2024 | $ | 10 |  |  | $ | 20 |  |  | $ | 30 |
2025 | 7 |  |  | 19 |  |  | 26 |
2026 | 4 |  |  | 14 |  |  | 18 |
2027 | 4 |  |  | 13 |  |  | 17 |
2028 | 4 |  |  | 13 |  |  | 17 |
Thereafter | 77 |  |  | 345 |  |  | 422 |
Total lease payments | 106 |  |  | 424 |  |  | 530 |
Less: Interest | (51) |  |  | (188) |  |  | (239) |
Present value of lease liabilities | $ | 55 |  |  | $ | 236 |  |  | $ | 291 |
Leases | LEASES Vistra has both finance and operating leases for real estate, rail cars and equipment. Our leases have remaining lease terms for 1 to 34 years. Our leases include options to renew up to 15 years. Certain leases also contain options to terminate the lease. Lease Cost The following table presents costs related to lease activities:
| Year Ended December 31,
| 2023 |  | 2022 |  | 2021
Operating lease cost | $ | 12 |  |  | $ | 9 |  |  | $ | 11 |
Finance lease: |  |  |  |  |
Finance lease right-of-use asset amortization | 10 |  |  | 9 |  |  | 9 |
Interest on lease liabilities | 11 |  |  | 12 |  |  | 10 |
Total finance lease cost | 21 |  |  | 21 |  |  | 19 |
Variable lease cost (a) | 37 |  |  | 22 |  |  | 29 |
Short-term lease cost | 44 |  |  | 47 |  |  | 35 |
Sublease income (b) | — |  |  | — |  |  | (7) |
Net lease cost | $ | 114 |  |  | $ | 99 |  |  | $ | 87 |
____________ (a)Represents coal stockpile management services, common area maintenance services, and rail car payments based on the number of rail cars used. (b)Represents sublease income related to real estate leases. Balance Sheet Information The following table presents lease related balance sheet information:
| December 31,
| 2023 |  | 2022
Lease assets: |  |  |
Operating lease right-of-use assets | $ | 50 |  |  | $ | 51 |
Finance lease right-of-use assets (net of accumulated depreciation) | 160 |  |  | $ | 173 |
Total lease right-of-use assets | 210 |  |  | 224 |
Current lease liabilities: |  |  |
Operating lease liabilities | 7 |  |  | 8 |
Finance lease liabilities | 9 |  |  | 9 |
Total current lease liabilities | 16 |  |  | 17 |
Noncurrent lease liabilities: |  |  |
Operating lease liabilities | 48 |  |  | 45 |
Finance lease liabilities | 227 |  |  | 237 |
Total noncurrent lease liabilities | 275 |  |  | 282 |
Total lease liabilities | $ | 291 |  |  | $ | 299 |
Supplemental Cash Flow Information The following table presents lease related cash flows and other information:
| Year Ended December 31,
| 2023 |  | 2022 |  | 2021
Non-cash disclosure upon commencement of new lease: |  |  |  |  |
Right-of-use assets obtained in exchange for new operating lease liabilities | 3 |  |  | 19 |  |  | 7 |
Right-of-use assets obtained in exchange for new finance lease liabilities | — |  |  | 6 |  |  | — |
Non-cash disclosure upon modification of existing lease: |  |  |  |  |
Modification of operating lease right-of-use assets | 7 |  |  | — |  |  | (4) |
Modification of finance lease right-of-use assets | (1) |  |  | 4 |  |  | (1) |
Weighted Average Remaining Lease Term The following table presents weighted average remaining lease term information:
| December 31,
| 2023 |  | 2022
Weighted average remaining lease term: |  |  |
Operating lease | 20.1 years |  | 15.8 years
Finance lease | 24.0 years |  | 24.2 years
Weighted average discount rate: |  |  |
Operating lease | 6.49% |  | 6.26 | %
Finance lease | 4.81% |  | 4.81 | %
Maturity of Lease Liabilities The following table presents maturity of lease liabilities:
| Operating Lease |  | Finance Lease |  | Total Lease
2024 | $ | 10 |  |  | $ | 20 |  |  | $ | 30 |
2025 | 7 |  |  | 19 |  |  | 26 |
2026 | 4 |  |  | 14 |  |  | 18 |
2027 | 4 |  |  | 13 |  |  | 17 |
2028 | 4 |  |  | 13 |  |  | 17 |
Thereafter | 77 |  |  | 345 |  |  | 422 |
Total lease payments | 106 |  |  | 424 |  |  | 530 |
Less: Interest | (51) |  |  | (188) |  |  | (239) |
Present value of lease liabilities | $ | 55 |  |  | $ | 236 |  |  | $ | 291 |

X
- References No definition available. + Details
Name: | us-gaap_LeasesAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition The entire disclosure for finance leases of lessee. Includes, but is not limited to, description of lessee's finance lease and maturity analysis of finance lease liability. + References Reference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 842 -SubTopic 20 -Name Accounting Standards Codification -Publisher FASB -URI https://asc.fasb.org//842-20/tableOfContent + Details
Name: | us-gaap_LesseeFinanceLeasesTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition The entire disclosure for operating leases of lessee. Includes, but is not limited to, description of operating lease and maturity analysis of operating lease liability. + References Reference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 842 -SubTopic 20 -Name Accounting Standards Codification -Publisher FASB -URI https://asc.fasb.org//842-20/tableOfContent + Details
Name: | us-gaap_LesseeOperatingLeasesTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration