XML 102 R79.htm IDEA: XBRL DOCUMENT v3.24.0.1
Debt - Narrative (Details) - USD ($)
$ in Millions
1 Months Ended 12 Months Ended 15 Months Ended 60 Months Ended 72 Months Ended
Dec. 20, 2023
Dec. 30, 2022
Jan. 31, 2024
Dec. 31, 2023
Sep. 30, 2023
May 31, 2022
May 31, 2021
Apr. 30, 2021
Mar. 31, 2021
Dec. 31, 2023
Dec. 31, 2022
Dec. 31, 2021
Dec. 31, 2023
Dec. 31, 2023
Dec. 31, 2023
Dec. 19, 2023
Oct. 31, 2023
Jun. 14, 2023
Apr. 28, 2023
Mar. 31, 2023
Oct. 31, 2022
Jul. 18, 2022
Jun. 30, 2022
Apr. 29, 2022
Feb. 28, 2022
Dec. 31, 2019
Debt Instrument [Line Items]                                                    
Short-term borrowings       $ 0           $ 0 $ 650   $ 0 $ 0 $ 0                      
Unamortized debt premiums, discounts and issuance costs $ 25     (115)           (115) (72)   (115) (115) (115)                      
Debt extinguishment (gain) loss                   3 1 $ (1)                            
Long-term debt, percentage bearing variable interest, amount                                                   $ 2,300
Derivative, settled and terminated notional amount                                 $ 120                  
Gain (loss) on sale of derivatives       13                                            
Proceeds from issuance of senior long-term debt         $ 1,750                                          
Debt fees and expenses, recorded as interest expense                   21                                
Repayments/repurchases of debt                   33 $ 251 381                            
Interest Rate Swap, Swapped to Fixed, Expiration Date December 2030                                                    
Debt Instrument [Line Items]                                                    
Notional Amount       1,625           1,625     1,625 1,625 1,625         $ 750            
Interest Rate Swap, Swapped To Fixed, Effective July 2026 And Expiration Date December 2030                                                    
Debt Instrument [Line Items]                                                    
Notional Amount       875           875     875 875 875                      
Bond Repurchase Program Authorized March 2021                                                    
Debt Instrument [Line Items]                                                    
Bond repurchase program, authorized amount                 $ 1,800                                  
Repayments/repurchases of debt                 0                                  
Bond Repurchase Program Authorized October 2022                                                    
Debt Instrument [Line Items]                                                    
Bond repurchase program, authorized amount                                         $ 1,800          
Repayments/repurchases of debt                         0                          
Vistra Operations Company LLC                                                    
Debt Instrument [Line Items]                                                    
Facility Limit       7,250           7,250     7,250 7,250 7,250                      
Cash Borrowings       2,500           2,500     2,500 2,500 2,500                      
Line of Credit | Vistra Operations Company LLC                                                    
Debt Instrument [Line Items]                                                    
Facility Limit       5,675           $ 5,675     5,675 5,675 5,675                      
Collateral suspension provision effective date, grace period, number of days                   60 days                                
Cash Borrowings       2,500           $ 2,500     2,500 2,500 2,500                      
Line of Credit | Vistra Operations Company LLC | Senior Secured Revolving Credit Facility                                                    
Debt Instrument [Line Items]                                                    
Facility Limit       3,175           3,175     3,175 3,175 3,175                      
Line of Credit | Vistra Operations Company LLC | Senior Secured Revolving Credit Facility | Maximum                                                    
Debt Instrument [Line Items]                                                    
Debt covenant, outstanding borrowings to outstanding commitments threshold, amount of letters of credit excluded       $ 300           $ 300     $ 300 $ 300 $ 300                      
Debt covenant, outstanding borrowings to outstanding commitments threshold, percent       30.00%           30.00%     30.00% 30.00% 30.00%                      
Debt covenant, net first lien debt to EBITDA threshold       4.25           4.25     4.25 4.25 4.25                      
Debt covenant, net leverage ratio threshold, collateral suspension period       5.50           5.50     5.50 5.50 5.50                      
Line of Credit | Vistra Operations Company LLC | Senior Secured Term Loan B-3 Facility                                                    
Debt Instrument [Line Items]                                                    
Facility Limit $ 2,500                             $ 2,493                    
Debt instrument, basis spread on variable rate 2.00%                                                  
Line of credit facility, interest rate at period end 7.36%                                                  
Cash Borrowings       $ 2,500           $ 2,500     $ 2,500 $ 2,500 $ 2,500                      
Line of Credit | Vistra Operations Company LLC | Senior Secured Term Loan B-3 Facility | One Month                                                    
Debt Instrument [Line Items]                                                    
Stated debt interest rate (percent)                                     0.11%              
Line of Credit | Vistra Operations Company LLC | Senior Secured Term Loan B-3 Facility | Three Months                                                    
Debt Instrument [Line Items]                                                    
Stated debt interest rate (percent)                                     0.26%              
Line of Credit | Vistra Operations Company LLC | Senior Secured Term Loan B-3 Facility | Six Months                                                    
Debt Instrument [Line Items]                                                    
Stated debt interest rate (percent)                                     0.43%              
Line of Credit | Vistra Operations Company LLC | December 2023 Credit Agreement Amendment                                                    
Debt Instrument [Line Items]                                                    
Facility Limit $ 7                                                  
Debt instrument, basis spread on variable rate 25.00%                                                  
Debt instrument, fee amount $ 19                                                  
Debt extinguishment (gain) loss $ 3                                                  
Line of Credit | Vistra Operations Company LLC | Senior Secured Extended Revolving Credit Facility                                                    
Debt Instrument [Line Items]                                                    
Facility Limit       $ 3,175           $ 3,175     $ 3,175 $ 3,175 $ 3,175             $ 725   $ 2,800    
Debt instrument, basis spread on variable rate                   1.70%                                
Stated debt interest rate (percent)       1.70%           1.70%     1.70% 1.70% 1.70%                      
Line of credit facility, partial termination provision   $ 350                                                
Line of credit facility, increase (decrease), net   $ 350                                                
Debt fees and expenses, capitalized as reduction of debt                   $ 8                                
Debt instrument, fee on undrawn amounts                   0.265                                
Cash Borrowings       $ 0           $ 0     $ 0 $ 0 $ 0                      
Line of Credit | Vistra Operations Company LLC | Senior Secured Extended 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 | Senior Secured Extended 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 | Senior Secured Non-Extended Revolving Credit Facility                                                    
Debt Instrument [Line Items]                                                    
Facility Limit                                   $ 200                
Line of Credit | Vistra Operations Company LLC | Senior Secured Revolving Credit Facility Letter of Credit Sub-Facility                                                    
Debt Instrument [Line Items]                                                    
Facility Limit                                   $ 3,105                
Line of Credit | Vistra Operations Company LLC | Secured Term Loan A Facility                                                    
Debt Instrument [Line Items]                                                    
Debt extinguishment (gain) loss                       $ (1)                            
Borrowings under Term Loan A               $ 250 $ 1,000                                  
Repayment under Term Loan A             $ 1,250                                      
Vistra Operations Senior Unsecured Notes: | 4.375% Senior Unsecured Notes, due May 15, 2029                                                    
Debt Instrument [Line Items]                                                    
Stated debt interest rate (percent)       4.375%     4.375%     4.375%     4.375% 4.375% 4.375%                      
Vistra Operations Senior Unsecured Notes: | 7.750% Senior Unsecured Notes, due October 15, 2031                                                    
Debt Instrument [Line Items]                                                    
Stated debt interest rate (percent)       7.75%           7.75%     7.75% 7.75% 7.75%                      
Proceeds from issuance of senior long-term debt       $ 350 1,100                                          
Proceeds from debt, net of issuance costs         1,089                                          
Vistra Operations Senior Unsecured Notes: | 7.750% Senior Unsecured Notes, due October 15, 2031 | Subsequent Event                                                    
Debt Instrument [Line Items]                                                    
Stated debt interest rate (percent)     7.75%                                              
Vistra Operations Senior Unsecured Notes: | 5.500% Senior Unsecured Notes, due September 1, 2026                                                    
Debt Instrument [Line Items]                                                    
Stated debt interest rate (percent)       5.50%           5.50%     5.50% 5.50% 5.50%                      
Vistra Operations Senior Unsecured Notes: | 5.625% Senior Unsecured Notes, due February 15, 2027                                                    
Debt Instrument [Line Items]                                                    
Stated debt interest rate (percent)       5.625%           5.625%     5.625% 5.625% 5.625%                      
Vistra Operations Senior Unsecured Notes: | 5.000% Senior Unsecured Notes, due July 31, 2027                                                    
Debt Instrument [Line Items]                                                    
Stated debt interest rate (percent)       5.00%           5.00%     5.00% 5.00% 5.00%                      
Revolving Credit Facility | Vistra Operations Company LLC | Senior Secured Commodity-Linked Revolving Credit Facility                                                    
Debt Instrument [Line Items]                                                    
Facility Limit           $ 2,000                     $ 1,575       $ 1,350   $ 2,250   $ 1,000  
Debt instrument, basis spread on variable rate                   1.70%                                
Debt instrument, fee on undrawn amounts                   26.5                                
Cash Borrowings       $ 0           $ 0     $ 0 $ 0 $ 0                      
Revolving Credit Facility | Vistra Operations Company LLC | Senior Secured Commodity-Linked Revolving Credit Facility | Minimum                                                    
Debt Instrument [Line Items]                                                    
Debt instrument, basis spread on variable rate                   1.25%                                
Debt instrument, fee on undrawn amounts                   17.5                                
Revolving Credit Facility | Vistra Operations Company LLC | Senior Secured Commodity-Linked Revolving Credit Facility | Maximum                                                    
Debt Instrument [Line Items]                                                    
Debt instrument, basis spread on variable rate                   2.00%                                
Debt instrument, fee on undrawn amounts                   35.0                                
Debt covenant, outstanding borrowings to outstanding commitments threshold, percent       30.00%           30.00%     30.00% 30.00% 30.00%                      
Debt covenant, net first lien debt to EBITDA threshold       4.25           4.25     4.25 4.25 4.25                      
Debt covenant, net leverage ratio threshold, collateral suspension period       5.50           5.50     5.50 5.50 5.50                      
Line of credit facility, potential borrowing capacity, subject to ability to obtain additional commitments           3,000                                        
Letter of Credit | Vistra Operations Company LLC | Secured Letter of Credit Facilities                                                    
Debt Instrument [Line Items]                                                    
Letters of credit outstanding, amount       $ 788           $ 788     $ 788 $ 788 $ 788                      
Letter of Credit | Vistra Operations Company LLC | Secured Letter of Credit Facilities | Maximum                                                    
Debt Instrument [Line Items]                                                    
Debt covenant, net first lien debt to EBITDA threshold       4.25           4.25     4.25 4.25 4.25                      
Debt covenant, net leverage ratio threshold, collateral suspension period       5.50           5.50     5.50 5.50 5.50                      
Vistra Operations Senior Secured Notes:                                                    
Debt Instrument [Line Items]                                                    
Debt fees and expenses, capitalized as reduction of debt                   $ 17                                
Borrowings under Term Loan A                           $ 5,650                        
Proceeds from issuance of senior long-term debt           1,500                                        
Proceeds from debt, net of issuance costs           1,485                                        
Vistra Operations Senior Secured Notes: | Subsequent Event                                                    
Debt Instrument [Line Items]                                                    
Debt instrument, repaid, principal     $ 759                                              
Vistra Operations Senior Secured Notes: | 6.950% Senior Secured Notes, due October 15, 2033                                                    
Debt Instrument [Line Items]                                                    
Unamortized debt premiums, discounts and issuance costs       $ (9)           $ (9)     $ (9) $ (9) $ (9)                      
Stated debt interest rate (percent)       6.95%           6.95%     6.95% 6.95% 6.95%                      
Debt fees and expenses, capitalized as reduction of debt                   $ 12                                
Proceeds from issuance of senior long-term debt       $ 400 650                                          
Proceeds from debt, net of issuance costs                   $ 360                                
Vistra Operations Senior Secured Notes: | 6.950% Senior Secured Notes, due October 15, 2033 | Subsequent Event                                                    
Debt Instrument [Line Items]                                                    
Stated debt interest rate (percent)     6.95%                                              
Vistra Operations Senior Secured Notes: | 7.750% Senior Unsecured Notes, due October 15, 2031                                                    
Debt Instrument [Line Items]                                                    
Proceeds from debt, net of issuance costs       $ 412 $ 643                                          
Vistra Operations Senior Secured Notes: | 4.875% Senior Secured Notes, due May 13, 2024                                                    
Debt Instrument [Line Items]                                                    
Stated debt interest rate (percent)       4.875%           4.875%     4.875% 4.875% 4.875%                      
Proceeds from issuance of senior long-term debt           400                                        
Vistra Operations Senior Secured Notes: | 4.875% Senior Secured Notes, due May 13, 2024 | Subsequent Event                                                    
Debt Instrument [Line Items]                                                    
Stated debt interest rate (percent)     4.875%                                              
Debt instrument, repaid, principal     $ 58                                              
Vistra Operations Senior Secured Notes: | 5.125% Senior Secured Notes, due May 13, 2025                                                    
Debt Instrument [Line Items]                                                    
Stated debt interest rate (percent)       5.125%           5.125%     5.125% 5.125% 5.125%                      
Proceeds from issuance of senior long-term debt           $ 1,100                                        
Vistra Operations Senior Secured Notes: | 5.125% Senior Secured Notes, due May 13, 2025 | Subsequent Event                                                    
Debt Instrument [Line Items]                                                    
Stated debt interest rate (percent)     5.125%                                              
Debt instrument, repaid, principal     $ 356                                              
Vistra Operations Senior Secured Notes: | 3.550% Senior Secured Notes, due July 15, 2024                                                    
Debt Instrument [Line Items]                                                    
Stated debt interest rate (percent)       3.55%           3.55%     3.55% 3.55% 3.55%                      
Vistra Operations Senior Secured Notes: | 3.550% Senior Secured Notes, due July 15, 2024 | Subsequent Event                                                    
Debt Instrument [Line Items]                                                    
Stated debt interest rate (percent)     3.55%                                              
Debt instrument, repaid, principal     $ 345                                              
Vistra Operations Senior Secured Notes: | 3.700% Senior Secured Notes, due January 30, 2027                                                    
Debt Instrument [Line Items]                                                    
Stated debt interest rate (percent)       3.70%           3.70%     3.70% 3.70% 3.70%                      
Vistra Operations Senior Secured Notes: | 4.300% Senior Secured Notes, due July 15, 2029                                                    
Debt Instrument [Line Items]                                                    
Stated debt interest rate (percent)       4.30%           4.30%     4.30% 4.30% 4.30%                      
Vistra Operations Senior Unsecured Notes                                                    
Debt Instrument [Line Items]                                                    
Proceeds from issuance of unsecured debt                             $ 6,300                      
Debt fees and expenses, recorded as interest expense             $ 15                                      
Vistra Operations Senior Unsecured Notes | 4.375% Senior Unsecured Notes, due May 15, 2029                                                    
Debt Instrument [Line Items]                                                    
Proceeds from issuance of unsecured debt             $ 1,250                                      
Vistra Operations Senior Unsecured Notes | 6.950% Senior Secured Notes, due October 15, 2033                                                    
Debt Instrument [Line Items]                                                    
Unamortized debt premiums, discounts and issuance costs       $ (7)           $ (7)     $ (7) $ (7) $ (7)                      
Debt fees and expenses, capitalized as reduction of debt                   $ 17