| | | |
Public Offering
Price(1) |
| |
Underwriting
Discount |
| |
Proceeds, before
expenses, to us |
| |||||||||
|
Per 2029 Senior Note
|
| | | | 99.924% | | | | | | 0.400% | | | | | | 99.524% | | |
|
Total for 2029 Senior Notes
|
| | | $ | 749,430,000 | | | | | $ | 3,000,000 | | | | | $ | 746,430,000 | | |
|
Per 2032 Senior Note
|
| | | | 99.869% | | | | | | 0.600% | | | | | | 99.269% | | |
|
Total for 2032 Senior Notes
|
| | | $ | 599,214,000 | | | | | $ | 3,600,000 | | | | | $ | 595,614,000 | | |
|
Per 2036 Senior Note
|
| | | | 99.681% | | | | | | 0.650% | | | | | | 99.031% | | |
|
Total for 2036 Senior Notes
|
| | | $ | 847,288,500 | | | | | $ | 5,525,000 | | | | | $ | 841,763,500 | | |
| | | |
Page
|
| |||
| | | | | S-1 | | | |
| | | | | S-3 | | | |
| | | | | S-4 | | | |
| | | | | S-5 | | | |
| | | | | S-22 | | | |
| | | | | S-23 | | | |
| | | | | S-24 | | | |
| | | | | S-25 | | | |
| | | | | S-26 | | | |
| | | | | S-37 | | | |
| | | | | S-42 | | | |
| | | | | S-45 | | | |
| | | | | S-45 | | | |
| | | | | S-45 | | | |
| | | |
Page
|
| |||
| | | | | 1 | | | |
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 2 | | | |
| | | | | 2 | | | |
| | | | | 3 | | | |
| | | | | 3 | | | |
| | | | | 3 | | | |
| | | | | 5 | | | |
| | | | | 5 | | | |
| | | | | 5 | | | |
| | | | | 6 | | | |
| | | |
Year Ended December 31,
|
| |
Three Months
Ended March 31, |
| ||||||||||||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2023
|
| |
2026
|
| |
2025
|
| |||||||||||||||
| | | |
($ in millions)
|
| |
($ in millions)
(unaudited) |
| ||||||||||||||||||||||||
| Income Statement Data | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating revenues
|
| | | $ | 25,533 | | | | | $ | 23,568 | | | | | $ | 24,918 | | | | | $ | 11,122 | | | | | $ | 6,788 | | |
|
Operating income (loss)
|
| | | | 3,086 | | | | | | 4,352 | | | | | | 1,610 | | | | | | 2,332 | | | | | | 451 | | |
|
Net income (loss)
|
| | | | 2,323 | | | | | | 3,738 | | | | | | 1,577 | | | | | | 1,603 | | | | | | 129 | | |
| Cash Flow Data | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net cash flows provided by (used in) operating activities
|
| | | | 4,169 | | | | | | (2,470) | | | | | | (5,388) | | | | | | 383 | | | | | | 27 | | |
|
Net cash flows provided by (used in) investing activities
|
| | | | (3,198) | | | | | | 7,428 | | | | | | 3,031 | | | | | | (3,730) | | | | | | (886) | | |
|
Net cash flows provided by (used in) financing activities
|
| | | | (366) | | | | | | (2,283) | | | | | | 2,296 | | | | | | 763 | | | | | | (334) | | |
| | | |
As of December 31,
|
| |
As of March 31,
|
| ||||||||||||
| | | |
2025
|
| |
2024
|
| |
2026
|
| |||||||||
| | | |
($ in millions)
|
| |
($ in millions)
(unaudited) |
| ||||||||||||
| Balance Sheet Data | | | | | | | | | | | | | | | | | | | |
|
Total current assets
|
| | | $ | 12,075 | | | | | $ | 10,747 | | | | | $ | 17,960 | | |
|
Property, plant and equipment, net
|
| | | | 22,474 | | | | | | 21,235 | | | | | | 40,769 | | |
|
Total assets
|
| | | | 57,198 | | | | | | 52,893 | | | | | | 96,855 | | |
|
Total current liabilities
|
| | | | 8,040 | | | | | | 6,944 | | | | | | 13,190 | | |
|
Long-term debt
|
| | | | 7,250 | | | | | | 7,384 | | | | | | 16,994 | | |
|
Total liabilities
|
| | | | 42,335 | | | | | | 39,310 | | | | | | 63,023 | | |
|
Total equity
|
| | | | 14,863 | | | | | | 13,583 | | | | | | 33,832 | | |
| | | |
Historical
CEG Parent |
| |
Historical
Calpine as Conformed (Note 3) |
| |
Acquisition
Accounting Adjustments |
| |
Note
|
| |
Pro Forma
Combined |
| ||||||||||||
| ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Current Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 3,641 | | | | | $ | 1,859 | | | | | $ | (4,499) | | | |
(4A)
|
| | | $ | 1,001 | | |
|
Restricted cash and cash equivalents
|
| | | | 107 | | | | | | 261 | | | | | | — | | | | | | | | | 368 | | |
|
Accounts receivable, net
|
| | | | 4,266 | | | | | | 771 | | | | | | (15) | | | |
(4B)
|
| | | | 5,022 | | |
|
Derivative assets
|
| | | | 945 | | | | | | 758 | | | | | | 100 | | | |
(4C)
|
| | | | 1,803 | | |
|
Inventories, net
|
| | | | 1,736 | | | | | | 942 | | | | | | — | | | | | | | | | 2,678 | | |
|
Renewable energy credits
|
| | | | 789 | | | | | | 180 | | | | | | — | | | | | | | | | 969 | | |
|
Assets held for sale
|
| | | | — | | | | | | 1,586 | | | | | | 4,068 | | | |
(4D)
|
| | | | 5,654 | | |
|
Other
|
| | | | 635 | | | | | | 146 | | | | | | 484 | | | |
(4C) (4E)
|
| | | | 1,265 | | |
|
Total current assets
|
| | | | 12,119 | | | | | | 6,503 | | | | | | 138 | | | | | | | | | 18,760 | | |
|
Property, plant, and equipment, net
|
| | | | 22,474 | | | | | | 11,460 | | | | | | 7,330 | | | |
(4D)
|
| | | | 41,264 | | |
| Deferred debits and other assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Nuclear decommissioning trust funds
|
| | | | 19,336 | | | | | | — | | | | | | — | | | | | | | | | 19,336 | | |
|
Goodwill
|
| | | | 420 | | | | | | 242 | | | | | | 10,582 | | | |
(4F)
|
| | | | 11,244 | | |
|
Derivative assets
|
| | | | 450 | | | | | | 1,001 | | | | | | 42 | | | |
(4C)
|
| | | | 1,493 | | |
|
Other
|
| | | | 2,450 | | | | | | 590 | | | | | | 1,591 | | | |
(4E)
|
| | | | 4,631 | | |
|
Total deferred debits and other assets
|
| | | | 22,656 | | | | | | 1,833 | | | | | | 12,215 | | | | | | | | | 36,704 | | |
|
Total assets
|
| | | $ | 57,249 | | | | | $ | 19,796 | | | | | $ | 19,683 | | | | | | | | $ | 96,728 | | |
| | | |
Historical
CEG Parent |
| |
Historical
Calpine as Conformed (Note 3) |
| |
Acquisition
Accounting Adjustments |
| |
Note
|
| |
Pro Forma
Combined |
| ||||||||||||
| LIABILITIES AND EQUITY | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Current liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short-term borrowings
|
| | | $ | 1,650 | | | | | $ | — | | | | | $ | — | | | | | | | | $ | 1,650 | | |
|
Long-term debt due within one year
|
| | | | 92 | | | | | | 279 | | | | | | — | | | | | | | | | 371 | | |
|
Accounts payable and accrued expenses
|
| | | | 4,294 | | | | | | 1,685 | | | | | | 33 | | | |
(4G)
|
| | | | 6,012 | | |
|
Derivative liabilities
|
| | | | 467 | | | | | | 232 | | | | | | 71 | | | |
(4C)
|
| | | | 770 | | |
|
Renewable energy credit obligation
|
| | | | 1,075 | | | | | | 223 | | | | | | — | | | | | | | | | 1,298 | | |
|
Other
|
| | | | 366 | | | | | | 335 | | | | | | 287 | | | |
(4C) (4E)
|
| | | | 988 | | |
|
Total current liabilities
|
| | | | 7,944 | | | | | | 2,754 | | | | | | 391 | | | | | | | | | 11,089 | | |
|
Long-term debt
|
| | | | 7,250 | | | | | | 12,203 | | | | | | 69 | | | |
(4H)
|
| | | | 19,522 | | |
| Deferred credits and other liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deferred income taxes and unamortized
ITCs |
| | | | 3,544 | | | | | | 973 | | | | | | 2,988 | | | |
(4I)
|
| | | | 7,505 | | |
|
Asset retirement obligations
|
| | | | 13,193 | | | | | | 259 | | | | | | 106 | | | |
(4J)
|
| | | | 13,558 | | |
|
Pension obligations and non-pension postretirement benefit obligations
|
| | | | 1,977 | | | | | | — | | | | | | — | | | | | | | | | 1,977 | | |
|
Payables related to Regulatory Agreement Units
|
| | | | 5,334 | | | | | | — | | | | | | — | | | | | | | | | 5,334 | | |
|
Derivative liabilities
|
| | | | 414 | | | | | | 447 | | | | | | (59) | | | |
(4C)
|
| | | | 802 | | |
|
Other
|
| | | | 2,740 | | | | | | 554 | | | | | | 1,335 | | | |
(4E)
|
| | | | 4,629 | | |
|
Total deferred credits and other liabilities
|
| | | | 27,202 | | | | | | 2,233 | | | | | | 4,370 | | | | | | | | | 33,805 | | |
|
Total liabilities
|
| | | | 42,396 | | | | | | 17,190 | | | | | | 4,830 | | | | | | | | | 64,416 | | |
| Commitments and contingencies | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Equity | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common stock
|
| | | | 11,043 | | | | | | 9,933 | | | | | | 7,574 | | | |
(4K)
|
| | | | 28,550 | | |
|
Retained earnings (deficit)
|
| | | | 5,899 | | | | | | (6,865) | | | | | | 6,817 | | | |
(4K)
|
| | | | 5,851 | | |
|
Accumulated other comprehensive income (loss), net
|
| | | | (2,425) | | | | | | (462) | | | | | | 462 | | | |
(4K)
|
| | | | (2,425) | | |
|
Total shareholders’ equity
|
| | | | 14,517 | | | | | | 2,606 | | | | | | 14,853 | | | | | | | | | 31,976 | | |
|
Noncontrolling interests
|
| | | | 336 | | | | | | — | | | | | | — | | | | | | | | | 336 | | |
|
Total equity
|
| | | | 14,853 | | | | | | 2,606 | | | | | | 14,853 | | | | | | | | | 32,312 | | |
|
Total liabilities and shareholders’ equity
|
| | | $ | 57,249 | | | | | $ | 19,796 | | | | | $ | 19,683 | | | | | | | | $ | 96,728 | | |
| | | |
Historical
CEG Parent |
| |
Historical
Calpine as Conformed (Note 3) |
| |
Acquisition
Accounting Adjustments |
| |
Note
|
| |
Pro Forma
Combined |
| ||||||||||||
|
Operating revenues
|
| | | $ | 25,533 | | | | | $ | 13,011 | | | | | $ | (1,732) | | | |
(4E) (4L)
|
| | | $ | 36,812 | | |
| Operating expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Purchased power and fuel
|
| | | | 14,681 | | | | | | 7,488 | | | | | | (1,581) | | | |
(4E) (4L)
|
| | | | 20,588 | | |
|
Operating and maintenance
|
| | | | 6,159 | | | | | | 1,686 | | | | | | 103 | | | |
(4G) (4M)
|
| | | | 7,948 | | |
|
Depreciation and amortization
|
| | | | 985 | | | | | | 798 | | | | | | 174 | | | |
(4N)
|
| | | | 1,957 | | |
|
Taxes other than income taxes
|
| | | | 622 | | | | | | 104 | | | | | | — | | | | | | | | | 726 | | |
|
Total operating expenses
|
| | | | 22,447 | | | | | | 10,076 | | | | | | (1,304) | | | | | | | | | 31,219 | | |
|
Gain (loss) on sales of assets and businesses
|
| | | | — | | | | | | 127 | | | | | | — | | | | | | | | | 127 | | |
|
Operating income (loss)
|
| | | | 3,086 | | | | | | 3,062 | | | | | | (428) | | | | | | | | | 5,720 | | |
| Other income and (deductions) | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest expense, net
|
| | | | (511) | | | | | | (607) | | | | | | 68 | | | |
(4O)
|
| | | | (1,050) | | |
|
Loss on extinguishment of debt
|
| | | | — | | | | | | (7) | | | | | | — | | | | | | | | | (7) | | |
|
Other, net
|
| | | | 936 | | | | | | (6) | | | | | | — | | | | | | | | | 930 | | |
|
Total other income and (deductions)
|
| | | | 425 | | | | | | (620) | | | | | | 68 | | | | | | | | | (127) | | |
|
Income (loss) before income taxes
|
| | | | 3,511 | | | | | | 2,442 | | | | | | (360) | | | | | | | | | 5,593 | | |
|
Income tax (benefit) expense
|
| | | | 1,187 | | | | | | 478 | | | | | | (91) | | | |
(4I)
|
| | | | 1,574 | | |
|
Equity in income (losses) of unconsolidated affiliates
|
| | | | (1) | | | | | | 9 | | | | | | — | | | | | | | | | 8 | | |
|
Net income (loss)
|
| | | | 2,323 | | | | | | 1,973 | | | | | | (269) | | | | | | | | | 4,027 | | |
|
Net income (loss) attributable to noncontrolling interests
|
| | | | 4 | | | | | | — | | | | | | — | | | | | | | | | 4 | | |
|
Net income (loss) attributable to common shareholders
|
| | | $ | 2,319 | | | | | $ | 1,973 | | | | | $ | (269) | | | | | | | | $ | 4,023 | | |
| Average shares of common stock outstanding: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Basic
|
| | | | 313 | | | | | | | | | | | | 50 | | | |
(4P)
|
| | | | 363 | | |
|
Diluted
|
| | | | 314 | | | | | | | | | | | | 50 | | | |
(4P)
|
| | | | 364 | | |
| Earnings per average common share | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Basic
|
| | | $ | 7.40 | | | | | | | | | | | | | | | |
(4P)
|
| | | $ | 11.08 | | |
|
Diluted
|
| | | $ | 7.40 | | | | | | | | | | | | | | | |
(4P)
|
| | | $ | 11.05 | | |
| | | |
Historical
Constellation |
| |
Historical
Calpine as Conformed (Note 3) |
| |
Acquisition
Accounting Adjustments |
| |
Note
|
| |
Pro Forma
Combined |
| ||||||||||||
| ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Current Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 3,641 | | | | | $ | 1,859 | | | | | $ | (4,499) | | | |
(4A)
|
| | | $ | 1,001 | | |
|
Restricted cash and cash equivalents
|
| | | | 79 | | | | | | 261 | | | | | | — | | | | | | | | | 340 | | |
|
Accounts receivable, net
|
| | | | 4,251 | | | | | | 771 | | | | | | (15) | | | |
(4B)
|
| | | | 5,007 | | |
|
Derivative assets
|
| | | | 945 | | | | | | 758 | | | | | | 100 | | | |
(4C)
|
| | | | 1,803 | | |
|
Inventories, net
|
| | | | 1,736 | | | | | | 942 | | | | | | — | | | | | | | | | 2,678 | | |
|
Renewable energy credits
|
| | | | 789 | | | | | | 180 | | | | | | — | | | | | | | | | 969 | | |
|
Assets held for sale
|
| | | | — | | | | | | 1,586 | | | | | | 4,068 | | | |
(4D)
|
| | | | 5,654 | | |
|
Other
|
| | | | 634 | | | | | | 146 | | | | | | 484 | | | |
(4C) (4E)
|
| | | | 1,264 | | |
|
Total current assets
|
| | | | 12,075 | | | | | | 6,503 | | | | | | 138 | | | | | | | | | 18,716 | | |
|
Property, plant, and equipment, net
|
| | | | 22,474 | | | | | | 11,460 | | | | | | 7,330 | | | |
(4D)
|
| | | | 41,264 | | |
| Deferred debits and other assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Nuclear decommissioning trust funds
|
| | | | 19,336 | | | | | | — | | | | | | — | | | | | | | | | 19,336 | | |
|
Goodwill
|
| | | | 420 | | | | | | 242 | | | | | | 10,582 | | | |
(4F)
|
| | | | 11,244 | | |
|
Derivative assets
|
| | | | 450 | | | | | | 1,001 | | | | | | 42 | | | |
(4C)
|
| | | | 1,493 | | |
|
Other
|
| | | | 2,443 | | | | | | 590 | | | | | | 1,591 | | | |
(4E)
|
| | | | 4,624 | | |
|
Total deferred debits and other assets
|
| | | | 22,649 | | | | | | 1,833 | | | | | | 12,215 | | | | | | | | | 36,697 | | |
|
Total assets
|
| | | $ | 57,198 | | | | | $ | 19,796 | | | | | $ | 19,683 | | | | | | | | $ | 96,677 | | |
| | | |
Historical
Constellation |
| |
Historical
Calpine as Conformed (Note 3) |
| |
Acquisition
Accounting Adjustments |
| |
Note
|
| |
Pro Forma
Combined |
| ||||||||||||
| LIABILITIES AND EQUITY | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Current liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short-term borrowings
|
| | | $ | 1,650 | | | | | $ | — | | | | | $ | — | | | | | | | | $ | 1,650 | | |
|
Long-term debt due within one year
|
| | | | 92 | | | | | | 279 | | | | | | — | | | | | | | | | 371 | | |
|
Accounts payable and accrued expenses
|
| | | | 4,033 | | | | | | 1,685 | | | | | | 33 | | | |
(4G)
|
| | | | 5,751 | | |
|
Payables to affiliates
|
| | | | 365 | | | | | | — | | | | | | — | | | | | | | | | 365 | | |
|
Derivative liabilities
|
| | | | 467 | | | | | | 232 | | | | | | 71 | | | |
(4C)
|
| | | | 770 | | |
|
Renewable energy credit obligation
|
| | | | 1,075 | | | | | | 223 | | | | | | — | | | | | | | | | 1,298 | | |
|
Other
|
| | | | 358 | | | | | | 335 | | | | | | 287 | | | |
(4C) (4E)
|
| | | | 980 | | |
|
Total current liabilities
|
| | | | 8,040 | | | | | | 2,754 | | | | | | 391 | | | | | | | | | 11,185 | | |
|
Long-term debt
|
| | | | 7,250 | | | | | | 12,203 | | | | | | 69 | | | |
(4H)
|
| | | | 19,522 | | |
| Deferred credits and other liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deferred income taxes and unamortized ITCs
|
| | | | 3,544 | | | | | | 973 | | | | | | 2,988 | | | |
(4I)
|
| | | | 7,505 | | |
|
Asset retirement obligations
|
| | | | 13,193 | | | | | | 259 | | | | | | 106 | | | |
(4J)
|
| | | | 13,558 | | |
|
Pension obligations and non-pension postretirement benefit obligations
|
| | | | 1,977 | | | | | | — | | | | | | — | | | | | | | | | 1,977 | | |
|
Payables related to Regulatory Agreement Units
|
| | | | 5,334 | | | | | | — | | | | | | — | | | | | | | | | 5,334 | | |
|
Derivative liabilities
|
| | | | 414 | | | | | | 447 | | | | | | (59) | | | |
(4C)
|
| | | | 802 | | |
|
Other
|
| | | | 2,583 | | | | | | 554 | | | | | | 1,335 | | | |
(4E)
|
| | | | 4,472 | | |
|
Total deferred credits and other
liabilities |
| | | | 27,045 | | | | | | 2,233 | | | | | | 4,370 | | | | | | | | | 33,648 | | |
|
Total liabilities
|
| | | | 42,335 | | | | | | 17,190 | | | | | | 4,830 | | | | | | | | | 64,355 | | |
| Commitments and contingencies | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Equity | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Membership interest
|
| | | | 10,144 | | | | | | 9,933 | | | | | | 7,574 | | | |
(4K)
|
| | | | 27,651 | | |
|
Undistributed earnings (deficit)
|
| | | | 6,808 | | | | | | (6,865) | | | | | | 6,817 | | | |
(4K)
|
| | | | 6,760 | | |
|
Accumulated other comprehensive income (loss), net
|
| | | | (2,425) | | | | | | (462) | | | | | | 462 | | | |
(4K)
|
| | | | (2,425) | | |
|
Total member’s equity
|
| | | | 14,527 | | | | | | 2,606 | | | | | | 14,853 | | | | | | | | | 31,986 | | |
|
Noncontrolling interests
|
| | | | 336 | | | | | | — | | | | | | — | | | | | | | | | 336 | | |
|
Total equity
|
| | | | 14,863 | | | | | | 2,606 | | | | | | 14,853 | | | | | | | | | 32,322 | | |
|
Total liabilities and member’s equity
|
| | | $ | 57,198 | | | | | $ | 19,796 | | | | | $ | 19,683 | | | | | | | | $ | 96,677 | | |
| | | |
Historical
Constellation |
| |
Historical
Calpine as Conformed (Note 3) |
| |
Acquisition
Accounting Adjustments |
| |
Note
|
| |
Pro Forma
Combined |
| ||||||||||||
|
Operating revenues
|
| | | $ | 25,533 | | | | | $ | 13,011 | | | | | $ | (1,732) | | | |
(4E) (4L)
|
| | | $ | 36,812 | | |
| Operating expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Purchased power and fuel
|
| | | | 14,681 | | | | | | 7,488 | | | | | | (1,581) | | | |
(4E) (4L)
|
| | | | 20,588 | | |
|
Operating and maintenance
|
| | | | 6,159 | | | | | | 1,686 | | | | | | 103 | | | |
(4G) (4M)
|
| | | | 7,948 | | |
|
Depreciation and amortization
|
| | | | 985 | | | | | | 798 | | | | | | 174 | | | |
(4N)
|
| | | | 1,957 | | |
|
Taxes other than income taxes
|
| | | | 622 | | | | | | 104 | | | | | | — | | | | | | | | | 726 | | |
|
Total operating expenses
|
| | | | 22,447 | | | | | | 10,076 | | | | | | (1,304) | | | | | | | | | 31,219 | | |
|
Gain (loss) on sales of assets and businesses
|
| | | | — | | | | | | 127 | | | | | | — | | | | | | | | | 127 | | |
|
Operating income (loss)
|
| | | | 3,086 | | | | | | 3,062 | | | | | | (428) | | | | | | | | | 5,720 | | |
| Other income and (deductions) | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest expense, net
|
| | | | (511) | | | | | | (607) | | | | | | 68 | | | |
(4O)
|
| | | | (1,050) | | |
|
Loss on extinguishment of debt
|
| | | | — | | | | | | (7) | | | | | | — | | | | | | | | | (7) | | |
|
Other, net
|
| | | | 936 | | | | | | (6) | | | | | | — | | | | | | | | | 930 | | |
|
Total other income and (deductions)
|
| | | | 425 | | | | | | (620) | | | | | | 68 | | | | | | | | | (127) | | |
|
Income (loss) before income taxes
|
| | | | 3,511 | | | | | | 2,442 | | | | | | (360) | | | | | | | | | 5,593 | | |
|
Income tax (benefit) expense
|
| | | | 1,187 | | | | | | 478 | | | | | | (91) | | | |
(4I)
|
| | | | 1,574 | | |
|
Equity in income (losses) of unconsolidated affiliates
|
| | | | (1) | | | | | | 9 | | | | | | — | | | | | | | | | 8 | | |
|
Net income (loss)
|
| | | | 2,323 | | | | | | 1,973 | | | | | | (269) | | | | | | | | | 4,027 | | |
|
Net income (loss) attributable to noncontrolling interests
|
| | | | 4 | | | | | | — | | | | | | — | | | | | | | | | 4 | | |
|
Net income (loss) attributable to membership interest
|
| | | $ | 2,319 | | | | | $ | 1,973 | | | | | $ | (269) | | | | | | | | $ | 4,023 | | |
|
(in millions)
|
| | | | | | |
|
Estimated fair value of CEG Parent common stock issued(1)
|
| | | $ | 17,603 | | |
|
Less: Estimated fair value of certain common stock subject to vesting attributable to post-combination expense(2)
|
| | | | (96) | | |
|
Purchase price from Stock Consideration
|
| | | $ | 17,507 | | |
|
Cash Consideration(3)
|
| | | | 4,342 | | |
|
Effective settlement of pre-existing relationships
|
| | | | (14) | | |
|
Total Estimated Merger Consideration
|
| | | $ | 21,835 | | |
|
(in millions)
|
| |
January 07,
2026 |
| |||
|
Total estimated Merger Consideration for Calpine Acquisition
|
| | | $ | 21,835 | | |
|
Cash and cash equivalents
|
| | | | 1,702 | | |
|
Restricted cash and cash equivalents
|
| | | | 261 | | |
|
Accounts receivable
|
| | | | 758 | | |
|
Derivative assets
|
| | | | 1,902 | | |
|
Inventories
|
| | | | 942 | | |
|
Assets held for sale
|
| | | | 5,654 | | |
|
Property, plant, and equipment
|
| | | | 18,790 | | |
|
Renewable energy credits
|
| | | | 180 | | |
|
Unamortized energy contracts
|
| | | | 2,133 | | |
|
Other assets
|
| | | | 678 | | |
|
Total estimated fair value of assets acquired
|
| | | $ | 33,000 | | |
|
Accounts payable and accrued expenses
|
| | | | 1,683 | | |
|
Debt
|
| | | | 12,551 | | |
|
Derivative liabilities
|
| | | | 695 | | |
|
Renewable energy credit obligation(1)
|
| | | | 302 | | |
|
Deferred income taxes and unamortized ITCs
|
| | | | 3,961 | | |
|
Asset retirement obligations
|
| | | | 365 | | |
|
Unamortized energy contracts
|
| | | | 1,790 | | |
|
Other liabilities
|
| | | | 642 | | |
|
Total estimated fair value of liabilities assumed
|
| | | $ | 21,989 | | |
|
Estimated net assets acquired
|
| | | $ | 11,011 | | |
| Goodwill | | | | $ | 10,824 | | |
|
Presentation in Historical
Financial Statements |
| |
Conformance with CEG Parent and
Constellation Presentation |
| |
Calpine
Historical |
| |
Reclassification
|
| |
Note
|
| |
Historical
Calpine as Conformed |
| |||||||||
| Assets | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | Cash and cash equivalents | | | | $ | 1,859 | | | | | $ | — | | | | | | | | $ | 1,859 | | |
|
Accounts receivable, net
|
| | Accounts receivable, net | | | | | 1,134 | | | | | | (363) | | | |
(i)
|
| | | | 771 | | |
|
Inventories
|
| | Inventories, net | | | | | 875 | | | | | | 67 | | | |
(ii) (iv)
|
| | | | 942 | | |
|
Margin deposits and other
prepaid expense |
| | | | | | |
116 |
| | | | |
(116) |
| | |
(iii)
|
| | | |
— |
| |
|
Restricted cash, current
|
| | Restricted cash and cash equivalents | | | | | 261 | | | | | | — | | | | | | | | | 261 | | |
|
Derivative assets, current
|
| | Derivative assets (current) | | | | | 758 | | | | | | — | | | | | | | | | 758 | | |
| | | | Renewable energy credits | | | | | | | | | | | 180 | | | |
(ii)
|
| | | | 180 | | |
|
Current assets held for sale
|
| | Assets held for sale | | | | | 1,586 | | | | | | — | | | | | | | | | 1,586 | | |
|
Other current asset
|
| | Other assets (current) | | | | | 30 | | | | | | 116 | | | |
(iii)
|
| | | | 146 | | |
|
Property, plant and equipment, net
|
| |
Property, plant, and equipment, net
|
| | | |
11,624 |
| | | | |
(164) |
| | |
(iv)
|
| | | |
11,460 |
| |
|
Restricted cash, net of current
portion |
| | | | | | |
1 |
| | | | |
(1) |
| | | | | | | |
— |
| |
|
Long-term derivative assets
|
| | Derivative assets (non-current) | | | | | 1,001 | | | | | | — | | | | | | | | | 1,001 | | |
|
Intangible assets, net
|
| | | | | | | 155 | | | | | | (155) | | | |
(v)
|
| | | | — | | |
|
Goodwill
|
| | Goodwill | | | | | 242 | | | | | | — | | | | | | | | | 242 | | |
|
Investments in equity
interests |
| | | | | | |
136 |
| | | | |
(136) |
| | |
(vi)
|
| | | | — | | |
|
Deferred income tax assets
|
| | | | | | | 163 | | | | | | (163) | | | |
(vii)
|
| | | | — | | |
|
Other assets
|
| | Other assets (non-current) | | | | | 381 | | | | | | 209 | | | |
(iv) (v) (vi)
|
| | | | 590 | | |
|
Total Assets
|
| | | | | | $ | 20,322 | | | | | | | | | | | | | | $ | 19,796 | | |
|
Presentation in Historical
Financial Statements |
| |
Conformance with CEG Parent and
Constellation Presentation |
| |
Calpine
Historical |
| |
Reclassification
|
| |
Note
|
| |
Historical
Calpine as Conformed |
| |||||||||
| Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Accounts payable
|
| | Accounts payable and accrued expenses | | | | $ | 1,260 | | | | | | 425 | | | |
(i) (viii)
|
| | | $ | 1,685 | | |
|
Accrued interest payable
|
| | | | | | | 87 | | | | | | (87) | | | |
(viii)
|
| | | | — | | |
|
Debt, current portion
|
| |
Long-term debt due within
one year |
| | | | 279 | | | | | | — | | | | | | | | | 279 | | |
|
Derivative liabilities, current
|
| |
Derivative liabilities (current)
|
| | | |
232 |
| | | | |
— |
| | | | | | | |
232 |
| |
|
Current liabilities held for
sale |
| | | | | | | 54 | | | | | | (54) | | | |
(x)
|
| | | | | | |
|
Other current liabilities
|
| | Other liabilities (current) | | | | | 1,205 | | | | | | (870) | | | |
(viii) (ix) (x)
|
| | | | 335 | | |
| | | | Renewable energy credit obligation | | | | | — | | | | | | 223 | | | |
(ix)
|
| | | | 223 | | |
|
Debt, net of current
portion |
| | Long-term debt | | | | | 12,203 | | | | | | — | | | | | | | | | 12,203 | | |
|
Deferred income tax liability
|
| |
Deferred income taxes and unamortized ITCs
|
| | | |
1,136 |
| | | | |
(163) |
| | |
(vii)
|
| | | |
973 |
| |
|
Long-term derivative liabilities
|
| |
Derivative liabilities (non-current)
|
| | | |
447 |
| | | | |
— |
| | | | | | | |
447 |
| |
|
Other long-term liabilities
|
| | Other liabilities (non-current) | | | | | 813 | | | | | | (259) | | | |
(xi)
|
| | | | 554 | | |
| | | |
Asset retirement obligations
|
| | | | — | | | | | | 259 | | | |
(xi)
|
| | | | 259 | | |
|
Stockholder’s Equity
|
| | | | | | | | | | | | | | | | | | | | | | — | | |
|
Common stock
|
| | Common stock or Membership interest(a) | | | | | — | | | | | | 9,933 | | | |
(xii)
|
| | | | 9,933 | | |
|
Additional paid-in capital
|
| | | | | | | 9,933 | | | | | | (9,933) | | | |
(xii)
|
| | | | — | | |
|
Accumulated deficit
|
| | Retained earnings (deficit) or Undistributed earnings (deficit)(a) | | | | | (6,865) | | | | | | — | | | | | | | | | (6,865) | | |
|
Accumulated other comprehensive loss
|
| |
Accumulated other comprehensive income (loss), net
|
| | | |
(462) |
| | | | |
— |
| | | | | | | |
(462) |
| |
|
Total Liabilities and
Stockholder’s Equity |
| | | | | |
$ |
20,322 |
| | | | | | | | | | | | |
$ |
19,796 |
| |
|
Presentation in Historical
Financial Statements |
| |
Conformance with CEG Parent and
Constellation Presentation |
| |
Calpine
Historical |
| |
Reclassification
|
| |
Note
|
| |
Historical
Calpine as Conformed |
| |||||||||
|
Commodity revenue
|
| | Operating revenues | | | | $ | 13,534 | | | | | $ | (523) | | | |
(i) (ii)
|
| | | $ | 13,011 | | |
|
Mark-to-market (loss) gain –
Operating revenue |
| | | | | | |
701 |
| | | | |
(701) |
| | |
(i)
|
| | | |
— |
| |
|
Other revenue
|
| | | | | | | 65 | | | | | | (65) | | | |
(i)
|
| | | | — | | |
|
Commodity expense
|
| | Purchased power and fuel | | | | | 8,490 | | | | | | (1,002) | | | |
(ii) (iii) (iv)
|
| | | | 7,488 | | |
|
Mark-to-market loss (gain) –
Operating expense |
| | | | | | |
169 |
| | | | |
(169) |
| | |
(iii)
|
| | | |
— |
| |
|
Operating and maintenance
expense |
| |
Operating and maintenance
|
| | | |
1,468 |
| | | | |
218 |
| | |
(iv) (v)
|
| | | |
1,686 |
| |
|
Depreciation and amortization expense
|
| |
Depreciation and amortization
|
| | | |
798 |
| | | | |
— |
| | | | | | | |
798 |
| |
|
General and other administrative
expense |
| | | | | | |
165 |
| | | | |
(165) |
| | |
(v)
|
| | | |
— |
| |
|
Other operating expense
|
| | | | | | | 215 | | | | | | (215) | | | |
(v)
|
| | | | — | | |
| | | | Taxes other than income taxes | | | | | — | | | | | | 104 | | | |
(v)
|
| | | | 104 | | |
|
Loss on sale of assets. net
|
| | Gain (loss) on sales of assets and businesses | | | | | (127) | | | | | | — | | | | | | | | | 127 | | |
|
(Income) loss from unconsolidated subsidiaries
|
| |
Equity in income (losses) of
unconsolidated affiliates |
| | | |
(9) |
| | | | |
— |
| | | | | | | |
9 |
| |
|
Interest expense
|
| | Interest expense, net | | | | | 607 | | | | | | — | | | | | | | | | 607 | | |
|
Loss on extinguishment of
debt |
| |
Loss on extinguishment of debt
|
| | | |
7 |
| | | | |
— |
| | | | | | | |
7 |
| |
|
Other expense, net
|
| | Other, net | | | | | 66 | | | | | | (60) | | | |
(v)
|
| | | | 6 | | |
|
Income tax expense
|
| | Income tax (benefit) expense | | | | | 478 | | | | | | — | | | | | | | | | 478 | | |
|
Net income
|
| | | | | | $ | 1,973 | | | | | | | | | | | | | | $ | 1,973 | | |
|
(in millions)
|
| |
Net Estimated
Amortization |
| |||
|
2026
|
| | | $ | (151) | | |
|
2027
|
| | | | 88 | | |
|
2028
|
| | | | 61 | | |
|
2029
|
| | | | 27 | | |
|
2030
|
| | | | 14 | | |
|
(in millions)
|
| |
Elimination of
Historical Calpine’s Equity |
| |
Stock
Consideration (refer to Note 2) |
| |
Transaction
Adjustments |
| |
Total
Pro Forma Adjustments |
| ||||||||||||
| CEG Parent Shareholders’ Equity | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common stock
|
| | | $ | (9,933) | | | | | $ | 17,507 | | | | | | | | | | | $ | 7,574 | | |
|
Retained earnings (deficit)(1)
|
| | | | 6,865 | | | | | | — | | | | | | (48) | | | | | | 6,817 | | |
|
Accumulated other comprehensive income (loss), net
|
| | | | 462 | | | | | | — | | | | | | — | | | | | | 462 | | |
| Total | | | | $ | (2,606) | | | | | $ | 17,507 | | | | | $ | (48) | | | | | $ | 14,853 | | |
|
(in millions)
|
| |
Elimination of
Historical Calpine’s Equity |
| |
Transaction
Adjustments |
| |
Total
Pro Forma Adjustments |
| |||||||||
| Constellation Member’s Equity | | | | | | | | | | | | | | | | | | | |
|
Membership interest(1)
|
| | | $ | (9,933) | | | | | $ | 17,507 | | | | | $ | 7,574 | | |
|
Undistributed earnings (deficit)(2)
|
| | | | 6,865 | | | | | | (48) | | | | | | 6,817 | | |
|
Accumulated other comprehensive income (loss), net
|
| | | | 462 | | | | | | — | | | | | | 462 | | |
| Total | | | | $ | (2,606) | | | | | $ | 17,459 | | | | | $ | 14,853 | | |
|
(Amounts and shares in millions)
|
| |
Year ended
December 31, 2025 |
| |||
| Numerator: | | | | | | | |
|
Pro forma net income
|
| | | $ | 4,023 | | |
|
Basic and diluted pro forma net income attributable to CEG Parent’s common shareholders
|
| | | | 4,023 | | |
| Denominator: | | | | | | | |
|
Historical basic average CEG Parent’s shares outstanding
|
| | | | 313 | | |
|
Shares of CEG Parent’s common stock issued
|
| | | | 50 | | |
|
Pro forma basic average CEG Parent’s shares outstanding
|
| | | | 363 | | |
|
Assumed exercise and/or distributions of stock-based awards
|
| | | | 1 | | |
|
Pro forma diluted average CEG Parent’s shares outstanding
|
| | | | 364 | | |
|
Pro forma basic earnings per share
|
| | | $ | 11.08 | | |
|
Pro forma diluted earnings per share
|
| | | $ | 11.05 | | |
| | | |
As of March 31, 2026
|
| |||||||||
| | | |
Actual
|
| |
As Adjusted
|
| ||||||
| | | |
($ in millions)
|
| |||||||||
|
Short-term borrowings(a)
|
| | | $ | 5,102 | | | | | | 2,902 | | |
| Long-term debt: | | | | | | | | | | | | | |
|
Long-term debt, including current maturities
|
| | | | 17,364 | | | | | | 19,564 | | |
|
Total equity
|
| | | | 33,832 | | | | | | 33,832 | | |
|
Total capitalization, including current maturities
|
| | | $ | 56,298 | | | | | | 56,298 | | |
|
Underwriter
|
| |
Principal
Amount of 2029 Senior Notes |
| |
Principal
Amount of 2032 Senior Notes |
| |
Principal
Amount of 2036 Senior Notes |
| |||||||||
|
Barclays Capital Inc.
|
| | | $ | 90,000,000 | | | | | $ | 72,000,000 | | | | | $ | 102,000,000 | | |
|
BNP Paribas Securities Corp.
|
| | | | 90,000,000 | | | | | | 72,000,000 | | | | | | 102,000,000 | | |
|
J.P. Morgan Securities LLC
|
| | | | 90,000,000 | | | | | | 72,000,000 | | | | | | 102,000,000 | | |
|
Mizuho Securities USA LLC
|
| | | | 90,000,000 | | | | | | 72,000,000 | | | | | | 102,000,000 | | |
|
MUFG Securities Americas Inc.
|
| | | | 90,000,000 | | | | | | 72,000,000 | | | | | | 102,000,000 | | |
|
RBC Capital Markets, LLC
|
| | | | 90,000,000 | | | | | | 72,000,000 | | | | | | 102,000,000 | | |
|
BMO Capital Markets Corp.
|
| | | | 56,250,000 | | | | | | 45,000,000 | | | | | | 63,750,000 | | |
|
Huntington Securities, Inc.
|
| | | | 56,250,000 | | | | | | 45,000,000 | | | | | | 63,750,000 | | |
|
Natixis Securities Americas LLC
|
| | | | 56,250,000 | | | | | | 45,000,000 | | | | | | 63,750,000 | | |
|
BBVA Securities Inc.
|
| | | | 16,875,000 | | | | | | 13,500,000 | | | | | | 19,125,000 | | |
|
U.S. Bancorp Investments, Inc.
|
| | | | 16,875,000 | | | | | | 13,500,000 | | | | | | 19,125,000 | | |
|
Bancroft Capital, LLC
|
| | | | 7,500,000 | | | | | | 6,000,000 | | | | | | 8,500,000 | | |
|
Total
|
| | | $ | 750,000,000 | | | | | $ | 600,000,000 | | | | | $ | 850,000,000 | | |
| | | |
Page
|
| |||
| | | | | 1 | | | |
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 2 | | | |
| | | | | 2 | | | |
| | | | | 3 | | | |
| | | | | 3 | | | |
| | | | | 3 | | | |
| | | | | 5 | | | |
| | | | | 5 | | | |
| | | | | 5 | | | |
| | | | | 6 | | | |