Vistra Corp
For the period ended Dec 31, 2024. Filed Feb 28, 2025.
View on SEC.govAbout this filing
A company's yearly report to the SEC, with audited financial statements. It is the fullest account a company gives of its business, its finances and the risks it sees.
FY2024 · Filed Feb 28, 2025
Extracted filing text, with the paragraph anchors used by the comparison.
See the whole filing, with its images and exhibitsContents
10. 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 42 years. Our leases include options to renew up to 17 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, | |||
|---|---|---|---|
| 2024 | 2023 | 2022 | |
| (in millions) | |||
| Operating lease cost | $17 | $12 | $9 |
| Finance lease: | |||
| Finance lease right-of-use asset amortization | 8 | 10 | 9 |
| Interest on lease liabilities | 11 | 11 | 12 |
| Total finance lease cost | 19 | 21 | 21 |
| Variable lease cost (a) | 29 | 37 | 22 |
| Short-term lease cost | 56 | 44 | 47 |
| Total lease cost | $121 | $114 | $99 |
(a)Represents coal stockpile management services, common area maintenance services, and rail car payments based on the number of rail cars used.
Balance Sheet Information
The following table presents lease related balance sheet information:
| December 31, | ||
|---|---|---|
| 2024 | 2023 | |
| (in millions) | ||
| Lease assets: | ||
| Operating lease right-of-use assets (reported in other noncurrent assets in the consolidated balance sheets) | $106 | $50 |
| Finance lease right-of-use assets, net of accumulated amortization (reported in property, plant, and equipment in the consolidated balance sheets) | 153 | $160 |
| Total lease right-of-use assets | $259 | $210 |
| Current lease liabilities (reported in other current liabilities in the consolidated balance sheets): | ||
| Operating lease liabilities | $13 | $7 |
| Finance lease liabilities | 9 | 9 |
| Total current lease liabilities | 22 | 16 |
| Noncurrent lease liabilities (reported in other noncurrent liabilities and deferred credits in the consolidated balance sheets): | ||
| Operating lease liabilities | 98 | 48 |
| Finance lease liabilities | 218 | 227 |
| Total noncurrent lease liabilities | 316 | 275 |
| Total lease liabilities | $338 | $291 |
Supplemental Cash Flow Information
The following table presents lease related cash flows and other information:
| Year Ended December 31, | |||
|---|---|---|---|
| 2024 | 2023 | 2022 | |
| (in millions) | |||
| Non-cash disclosure upon commencement of new lease: | |||
| Right-of-use assets obtained in exchange for new operating lease liabilities | 68 | 3 | 19 |
| 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 | 1 | 7 | — |
| Modification of finance lease right-of-use assets | — | (1) | 4 |
Weighted Average Remaining Lease Term
The following table presents weighted average remaining lease term information:
| December 31, | ||
|---|---|---|
| 2024 | 2023 | |
| Weighted average remaining lease term: | ||
| Operating lease | 23.8 years | 20.1 years |
| Finance lease | 23.7 years | 24.0 years |
| Weighted average discount rate: | ||
| Operating lease | 7.85% | 6.49% |
| Finance lease | 4.82% | 4.81% |
Maturity of Lease Liabilities
The following table presents maturity of lease liabilities:
| Operating Lease · Finance Lease · Total Lease | |||
|---|---|---|---|
| (in millions) | |||
| 2025 | $19 | $19 | $38 |
| 2026 | 13 | 14 | 27 |
| 2027 | 14 | 13 | 27 |
| 2028 | 10 | 13 | 23 |
| 2029 | 8 | 13 | 21 |
| Thereafter | 222 | 331 | 553 |
| Total lease payments | 286 | 403 | 689 |
| Less: Imputed interest | (175) | (176) | (351) |
| Present value of lease liabilities | $111 | $227 | $338 |
The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.