MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
−Removed: The following Management’s Discussion and Analysis of Financial Condition and Results of Operations should be read in conjunction with the Annual Financial Statements and the accompanying notes.
+Added: The following Management’s Discussion and Analysis of Financial Condition and Results of Operations (“MD&A”) should be read in conjunction with the Annual Financial Statements and the accompanying notes included elsewhere in this Report.
+Added: This MD&A discusses activity for the years ended December 31, 2025 (Successor) and December 31, 2024 (Successor).
+Added: The operating results for the period from May 18 through December 31, 2023 (Successor) and for the period from January 1 through May 17, 2023 (Predecessor) are not comparable with the operating results for the years presented in this MD&A due to the application of fresh start accounting after our Emergence from Restructuring in May 2023.
+Added: Management’s Discussion and Analysis of Financial Condition and Results of Operations” in our 2024 Annual Report on Form 10-K, filed with the SEC on February 28, 2025, for a discussion of the activities and results of operations for each of these periods.
The discussion contains forward-looking statements as well as estimates regarding market and industry data, which involve risks, uncertainties, and assumptions.
2 unchanged sentences
Recent Developments
−Removed: Common Stock Transactions
−Removed: Share Repurchases.
−Removed: During the year ended December 31, 2024 (Successor), we repurchased and retired a total of 13,227,222 shares, or approximately 22%, of TEC’s outstanding common stock through a combination of the SRP and direct repurchases from affiliates of Rubric Capital Management LP (collectively, “Rubric”) .
−Removed: (i) 7,307,300 shares were purchased from Rubric;
−Removed: (ii) 5,275,862 shares through a tender offer;
−Removed: and (iii) 644,060 shares in the open market.
−Removed: The aggregate purchase price after transaction fees and excise tax was approximately $2.0 billion at a weighted average price of $149.50 per share.
−Removed: As of December 31, 2024 (Successor), the remaining capacity under the SRP is approximately $1.1 billion through 2026.
−Removed: See Note 18 to the Annual Financial Statements for additional information on the SRP, other share repurchases, and other common stock transactions.
−Removed: Financing Transactions
−Removed: S ecured Notes Consent.
−Removed: In January 2025, we received consents from noteholders representing a majority in principal amount of the Secured Notes to adopt certain amendments to the Indenture to, among other things:
−Removed: (i) modify certain provisions, including certain covenants and related definitions, in order to substantially conform to the corresponding amendments to the Credit Agreement obtained in the December 2024 transactions discussed below;
−Removed: and (ii) waive TES’s right to optionally redeem up to 10% of the Secured Notes at a price of 103% of par prior to June 1, 2025.
−Removed: December 2024 Financing Activities.
−Removed: In December 2024, we completed several financing transactions that resulted in the:
−Removed: (i) issuance of $380 million in net additional long-term indebtedness through full repayment of the TLC utilizing restricted cash collateralizing the TLC and issuance of the TLB-2 (at an initial rate of SOFR + 2.5%);
−Removed: (ii) issuance of the new $900 million LCF and termination of the TLC LCF and Bilateral LCF, which had the combined effect of increasing our LC capacity by $355 million;
−Removed: and (iii) favorable repricing and covenant improvements on the existing TLB-1 and RCF (repriced to initial rates of SOFR + 2.5% and SOFR + 2.0%, respectively) as well an extension of the RCF maturity.
−Removed: The proceeds of the TLB-2 issuance were used, together with cash on hand, to repurchase shares of our outstanding common stock held by Rubric.
−Removed: See Note 13 to the Annual Financial Statements for additional information on long-term debt, other credit facilities, and recent financing activities.
−Removed: Power Transactions
−Removed: In connection with the AWS Data Campus Sale in 2024, we and AWS entered into the AWS PPA, pursuant to which we agreed to supply long-term, carbon-free power from Susquehanna to the AWS Data Campus through fixed-price power commitments.
−Removed: Under the AWS PPA, AWS has minimum contractual power commitments that increase in 120 MW increments annually (or earlier, at AWS’s option), with a one-time option to either cap commitments at 480 MW or otherwise purchase, in continuing annual steps, up to 960 MW.
−Removed: Each step up in capacity commitment has a fixed price for an initial 10-year term, after which AWS has the option to renew each step at a price that includes a fixed margin above then-applicable PJM energy and capacity prices.
−Removed: The initial term of the AWS PPA is 18 years, with two 10-year extensions at AWS’s option.
−Removed: Under a separate agreement, we will receive additional revenue from AWS related to the sales of carbon-free energy to the grid.
−Removed: We expect to begin receiving initial revenues from power sales in 2025.
−Removed: See Note 20 to the Annual Financial Statements for additional information on the AWS Data Campus Sale.
−Removed: Susquehanna ISA Amendment.
−Removed: In November 2024, FERC issued an order denying the Susquehanna ISA Amendment between PJM, PPL Corporation, and Susquehanna that would permit Susquehanna to decrease the amount of power supply it would otherwise provide to the power grid.
−Removed: Such order does not have an impact on the existing ISA permitting 300 MW of co-located load at Susquehanna to supply power for the first phases of the AWS Data Campus.
−Removed: In December 2024, FERC issued an order stating that it would address our request for rehearing in a future order, which FERC has not yet issued.
−Removed: Due to FERC’s decision not to address the merits of our motion for rehearing, we have filed an appeal in the U.S.
−Removed: Court of Appeals for the Fifth Circuit.
−Removed: Delivery “behind-the-meter” of more than 300 MW of power under the AWS PPA requires that FERC approve an amended ISA between Susquehanna, PPL, and PJM.
−Removed: Without an amendment we will be unable to deliver the full amount of contract volume under the AWS PPA on a behind-the-meter basis, which may require a contract renegotiation to deliver the additional power “in-front-of-the-meter.” See “Item 3.
−Removed: Legal Proceedings” and “Item 1A.
−Removed: Risk Factors—Regulatory, Environmental, and Legal Risks—Our business is subject to extensive energy-related regulation and oversight.” for additional information on the Susquehanna ISA Amendment.
+Added: Cornerstone Acquisition
+Added: On January 15, 2026, we entered into the Cornerstone Merger Agreement to acquire from affiliates of Energy Capital Partners (“ECP”) the 875 MW Waterford Energy Center and 456 MW Darby Generating Station, both located in Ohio, and the 1,120 MW Lawrenceburg Power Plant located in Indiana, for an aggregate purchase price of $3.45 billion, consisting of $2.55 billion in cash, subject to working capital and other customary adjustments, and 2,400,000 shares of Talen common stock, valued at approximately $900 million at the time of the entry into the Cornerstone Merger Agreement.
+Added: The Company expects the cash portion of the purchase price to be funded from the proceeds of new indebtedness.
+Added: The stock consideration will be subject to lock-ups of 90 days on 50% of the stock consideration and 180 days on the remaining stock consideration.
Form 10-K Table of Contents
−Removed: Brandon Shores and H.A Wagner RMR Arrangements.
−Removed: In 2023, we notified PJM of our intent to deactivate electric generation at both our Brandon Shores and H.A.
−Removed: Wagner facilities on June 1, 2025.
−Removed: However, PJM subsequently notified us that both Brandon Shores and H.A Wagner are needed past their previously planned retirement dates to maintain reliability in PJM.
−Removed: In January 2025, we reached a settlement (which remains subject to FERC approval) with key stakeholders on the terms of an RMR arrangement and filed with FERC the resulting Joint Offers of Settlement regarding both facilities’ RMR Continuing Operations Rates Schedules.
−Removed: If approved, the proposed RMR arrangements will extend the operating life of these plants through May 31, 2029, or until such time as the necessary transmission upgrades are placed into service.
−Removed: See Note 10 to the Annual Financial Statements for additional information on the RMR proceedings and settlement and the related impairment of the Brandon Shores asset group.
+Added: The addition of these assets to Talen’s portfolio will increase generation capacity by approximately 2.5 GW of natural gas generation, substantially expanding Talen’s presence in the western PJM market and adding additional efficient baseload generation assets to its fleet.
+Added: In connection with the stock consideration, at the closing of the Cornerstone Acquisition, we intend to enter into the Cornerstone RRA with certain parties thereto substantially in the form attached to this Report as Exhibit 4.16.
+Added: Pursuant to the terms of the Cornerstone RRA, the Company will agree to use its commercially reasonable efforts to file a registration statement on Form S-3 under the Securities Act of 1933, as amended, to register the TEC common stock issued pursuant to the Cornerstone Merger Agreement with the SEC within three business days (and in any event within five business days) after issuance.
+Added: See also “Item 1A.
+Added: Risk Factors—Financial and Equity Risks—A number of factors could adversely affect the market price or trading volume of our common stock, even if our business is doing well, including but not limited to substantial sales of our common stock by existing shareholders, future issuances of equity or debt securities by us, and (or) research or reports published by financial analysts.”
+Added: The proposed Cornerstone Acquisition is subject to regulatory approvals and the satisfaction of other customary closing conditions, and is expected to close early in the second half of 2026.
+Added: See Note 17 to the Annual Financial Statements for additional information on the Cornerstone Acquisition and “Item 1A.
+Added: Risk Factors—Risks Related to the Cornerstone Acquisition” of this Report for a discussion of the associated risks.
+Added: The foregoing description of the Cornerstone Merger Agreement and the transaction contemplated thereby is only a summary, does not purport to be complete, and is qualified in its entirety by reference to the full text of the Cornerstone Merger Agreement, a copy of which is incorporated by reference as Exhibit 2.1 to this Report.
+Added: The Cornerstone Merger Agreement is being filed only to provide investors with information regarding their terms and are not intended to provide any other factual information about the parties thereto.
+Added: Investors should not rely on the representations, warranties, or covenants in the Cornerstone Merger Agreement, which may be subject to important limitations and qualifications, and which may change after the date of the Cornerstone Merger Agreement, as characterizations of the actual state of facts or condition of the Company, the sellers, or any of their respective subsidiaries or affiliates.
+Added: PJM 2027/2028 Base Residual Auction
+Added: In December 2025, PJM announced the results of the 2027/2028 PJM BRA.
+Added: Talen cleared 8,745 MW at a price of $333.44/MWd.
+Added: See “— Factors Affecting Our Financial Condition and Results of Operations —Capacity Markets” for additional information.
+Added: Closing of the Freedom and Guernsey Acquisitions
+Added: In November 2025, the Company consummated the Freedom and Guernsey Acquisitions for an aggregate $3.8 billion which is subject to certain post-closing adjustments for net working capital and other customary items.
+Added: The Freedom and Guernsey Acquisitions were funded from the proceeds of the Unsecured Notes and the TLB-3.
+Added: Additionally, TES increased its RCF (including its revolving LC capacity) from $700 million to $900 million and increased its LCF from $900 million to $1.1 billion and extended its maturity from December 2026 to December 2027.
+Added: Issuance of Senior Notes .
+Added: In October 2025, TES issued (i) $1.4 billion in aggregate principal amount of 6.25% Senior Unsecured Notes due 2034, and (ii) $1.3 billion in aggregate principal amount of 6.50% Senior Unsecured Notes due 2036.
+Added: See Notes 10 and 17 to the Annual Financial Statements for additional information on the financing transactions and issuance of the Unsecured Notes, and the Freedom and Guernsey Acquisitions, respectively.
Factors Affecting Our Financial Condition and Results of Operations
3 unchanged sentences
Commodity Markets
−Removed: During 2024, natural gas prices for Texas Eastern M-3 settled below their ten-year average as a result of natural gas storage levels above the five-year average and abundant natural gas supplies.
−Removed: In PJM, periodic below average temperatures during the winter and above average temperatures during the summer contributed to increased load demand that resulted in higher annual settled on-peak power prices compared with the prior year.
−Removed: The weighted average settled on-peak power prices and natural gas prices for the PJM market for the years ended December 31, 2024 (Successor), December 31, 2023 (Successor), and December 31, 2022 (Predecessor) were:
−Removed: December 31, 2024 December 31, 2023 December 31, 2022
+Added: During 2025, PJM experienced weather-related volatility, as extreme winter and summer temperatures over certain days contributed to increased load demand and higher settled on-peak power prices during the year.
+Added: TETCO M-3 natural gas prices settled higher in the period due to the effect of increased electric demand despite elevated storage levels that exceeded the five-year average.
+Added: Form 10-K Table of Contents
+Added: The weighted average settled on-peak power prices and natural gas prices for the PJM market for the years ended December 31, were:
+Added: 2025 2024 2023
PJM West Hub Day Ahead Peak - $/MWh $ 60.30 $ 40.91 $ 39.22
PJM PPL Zone Day Ahead Peak - $/MWh 47.40 31.51 29.59
−Removed: Texas Eastern M-3 - $/MMBtu 2.07 1.90 6.80
+Added: TETCO M-3 - $/MMBtu 3.69 2.07 1.90
As of December 31, 2025 (Successor), the weighted average forward market prices for the following years were:
PJM West Hub ATC - $/MWh $ 55.60 $ 59.29
−Removed: Texas Eastern M-3 - $/MMBtu 3.45 3.73
+Added: TETCO M-3 - $/MMBtu 3.69 4.04
PJM West Hub ATC Spark Spreads - $/MWh (a)
__________________
−Removed: (a) Spark spreads are computed based on day-ahead West Hub ATC prices, TETCO M-3 natural gas prices, and a heat rate of 7 MMBtu/MWh.
+Added: (a) Spark spreads are computed based on day-ahead PJM West Hub ATC prices, TETCO M-3 natural gas prices, and a heat rate of 7 MMBtu/MWh.
As of December 31, 2024 (Successor), the weighted average forward market prices for the following years were:
PJM West Hub ATC - $/MWh $ 47.43 $ 51.16 $ 54.34
−Removed: Texas Eastern M-3 - $/MMBtu 2.36 3.10 3.42
−Removed: PJM West Hub ATC Spark Spreads - $/MWh (a)
+Added: TETCO M-3 - $/MMBtu 3.45 3.73 3.72
+Added: PJM West Hub ATC Spark Spreads - $/MWh (b)
23.25 25.07 28.27
__________________
−Removed: (a) Spark spreads are computed based on day-ahead West Hub ATC prices, TETCO M-3 natural gas prices, and a heat rate of 7 MMBtu/MWh.
−Removed: (b) Represents forward prices for 2024 as of December 31, 2023 (Successor).
+Added: (a) Represents forward prices for 2025 as of December 31, 2024 (Successor).
See weighted average settled prices table above for 2025 realized prices.
+Added: (b) Spark spreads are computed based on day-ahead PJM West Hub ATC prices, TETCO M-3 natural gas prices, and a heat rate of 7 MMBtu/MWh.
Capacity Markets
−Removed: Our generation capacity is located primarily in markets with capacity products, which are intended to ensure long-term grid reliability for customers by securing sufficient power supply resources to meet predicted future demand.
−Removed: Capacity prices are affected by supply and demand fundamentals, such as generation facility additions and retirements, capacity imports from and exports to adjacent markets, generation facility retrofit costs, non-performance risk premium penalties, demand response products, RTO/ISO demand forecasts, reserve margin targets, and (in PJM) adjustments to the PJM Market Seller Offer Cap as determined by the PJM Independent Market Monitor.
−Removed: Form 10-K Table of Contents
+Added: Our generation facilities are located primarily in markets with capacity products, which are intended to ensure long-term grid reliability for customers by securing sufficient power supply resources to meet predicted future demand.
+Added: Capacity prices are affected by supply and demand fundamentals, such as generation facility additions and retirements, capacity imports from and exports to adjacent markets, generation facility retrofit costs, non-performance risk premium penalties, demand response products, power demand forecasts, reserve margin targets and, in PJM, adjustments to the PJM market seller offer cap as determined by the PJM independent market monitor.
+Added: Additionally, capacity prices may be affected by regulatory proceedings and (or) interventions by government stakeholders.
PJM Capacity Auctions.
−Removed: Under the PJM Reliability Pricing Model, when held on schedule, the PJM Base Residual Auction is required to be conducted in the month of May three years prior to the start of the applicable PJM Capacity Year in order for PJM to secure commitments from capacity resources.
−Removed: The results of each PJM BRA impact our capacity revenues for the specific PJM Capacity Year.
−Removed: However, PJM has delayed its recent BRAs, which has resulted in less than 3 years between each auction and the start of the relevant PJM Capacity Year.
−Removed: The BRA for the 2025/2026 Capacity Year, which was the most recent auction, was held in July 2024.
−Removed: The BRA for the 2026/2027 Capacity Year is currently delayed until July 2025.
+Added: Under the PJM Reliability Pricing Model, when held on schedule, the PJM BRA is required to be conducted in the month of May three years prior to the start of the applicable PJM Capacity Year in order for PJM to secure commitments from capacity resources.
+Added: The results of each PJM BRA impact our capacity revenues expected to be earned for the specific PJM Capacity Year.
+Added: Recently, PJM has delayed its auctions, which has resulted in less than 3 years between each auction and the start of the relevant PJM Capacity Year.
+Added: The PJM BRA for the 2027/2028 PJM Capacity Year was held in December 2025.
The capacity market construct provides generation owners some opportunity for revenue visibility on a multiyear basis and is intended to provide a price signal for new generation to be built in the future.
−Removed: See Note 12 to the Annual Financial Statements for additional information on the PJM capacity market, systemic risks, BRA delays, and related legal actions.
+Added: See Note 9 to the Annual Financial Statements for additional information on the PJM capacity market, systemic risks, auction delays, and related legal actions.
Capacity Prices.
1 unchanged sentence
2027/2028 2026/2027 2025/2026 2024/2025 2023/2024
−Removed: PJM Capacity Performance ($/MW-day) (a)
+Added: PJM Capacity Performance ($/MWd) (a)
MAAC $ 333.44 $ 329.17 $ 269.92 $ 49.49 $ 49.49
2 unchanged sentences
(a) Displayed prices are from the applicable market publications.
−Removed: For the 2025/2026 Capacity Year, we cleared a total of 6,820 MW at a clearing price of $269.92 per MW-day for the MAAC, PPL, and PSEG locational deliverability areas.
−Removed: Capacity Performance Event.
−Removed: As a result of Winter Storm Elliott in December 2022, PJM experienced extreme cold weather conditions that resulted in PJM’s declaration of a Capacity Performance event requiring generators to operate at their maximum output capacity.
−Removed: Certain of our generation facilities failed to meet PJM’s Capacity Performance requirements while others met or exceeded their obligations.
−Removed: As a result, we incurred final aggregate net Capacity Performance penalties of $29 million, which were remitted during the period from May 18 through December 31, 2023 (Successor) and the period from January 1 through May 17, 2023 (Predecessor).
−Removed: See Note 12 to the Annual Financial Statements for additional information.
+Added: For the 2027/2028 PJM Capacity Year, the Company cleared 8,745 MW at a price of $333.44/MWd.
+Added: Form 10-K Table of Contents
Nuclear Production Tax Credit
−Removed: The Inflation Reduction Act was signed into law in August 2022.
−Removed: Among the Act’s provisions are amendments to the Internal Revenue Code to create a nuclear production tax credit program.
−Removed: The Nuclear PTC program provides qualified nuclear power generation facilities with a transferable tax credit for electricity produced and sold to an unrelated party during each tax year.
+Added: The Nuclear PTC program, established by the Inflation Reduction Act, provides qualified nuclear power generation facilities with a transferable tax credit for electricity produced and sold to an unrelated party during each tax year.
The credit provides support beginning when annual gross receipts decline below an equivalent $44.60 /MWh, increases ratably up to $3/MWh when annual gross receipts are equivalent to $26 /MWh, and is subject to potential adjustments including inflation escalators and a five-times increase in value (up to $15/MWh) for meeting prevailing wage requirements (which we expect to meet).
Electricity produced and sold by Susquehanna to third parties from December 31, 2023 through December 31, 2032 will be eligible for the credit.
−Removed: See Notes 6 and 7 to the Annual Financial Statements for additional information on Nuclear PTC revenue recognized and the Inflation Reduction Act.
+Added: Susquehanna earned Nuclear PTC revenue during the year ended December 31, 2024 (Successor).
+Added: However, as prevailing market prices exceeded the PTC recognition threshold during the year ended December 31, 2025 (Successor), no such tax credits were earned for the period.
+Added: See Notes 3 and 4 to the Annual Financial Statements for additional information on Nuclear PTC revenue recognized and the tax impact.
Seasonality/Scheduled Maintenance
5 unchanged sentences
The pattern of fluctuations in our operating results varies depending on the type and location of the facilities being serviced, the capacity markets served, the maintenance requirements of our facilities, and the terms of bilateral contracts to purchase or sell electricity.
+Added: We maintain our fossil generation fleet through a combination of self-service and contracted maintenance activity (including long-term service agreements at certain facilities).
Our largest recurring maintenance project is the annual spring refueling outage at Susquehanna.
−Removed: We serve our fossil generation fleet through a combination of self-service and contracted maintenance activity (including long-term service agreements at certain facilities).
See also “Item 1A.
Risk Factors—Industry and Market Risks—Our business is subject to physical, market, economic, and regulatory risks relating to weather conditions and extreme weather events.”
−Removed: Form 10-K Table of Contents
Results of Operations
−Removed: The results of operations presented below should be reviewed in conjunction with the Annual Financial Statements and the related notes.
−Removed: Our financial results for the year ended December 31, 2024 (Successor) and for the period from May 18 through December 31, 2023 (Successor) are referred to as the “Successor” periods.
−Removed: Our financial results for the period from January 1 through May 17, 2023 (Predecessor) and the year ended December 31, 2022 (Predecessor) are referred to as the “Predecesso r” periods.
−Removed: The operating results for the Successor Periods are not comparable with the operating results for the Predecessor Periods due to the application of fresh start accounting after Emergence in May 2023.
−Removed: See Notes 2, 3, and 4 to the Annual Financial Statements for additional information regarding the Restructuring and related accounting.
−Removed: Our results of operations as reported in the Annual Financial Statements are prepared in accordance with GAAP.
+Added: The results of operations presented below are prepared in accordance with GAAP and should be reviewed in conjunction with the Annual Financial Statements and the related notes in this Report.
+Added: The following discussion provides an analysis of the changes in our results of operations for the year ended December 31, 2025 (Successor), compared to the year ended December 31, 2024 (Successor).
In the explanations below, “Energy and other revenues” and “Fuel and energy purchases” are evaluated collectively because the price for power is generally determined by the variable operating cost of the next marginal generator dispatched to meet demand.
−Removed: “Energy and other revenues” relate to sales to an RTO or ISO, sales under wholesale bilateral contracts, realized hedging activity, Bitcoin revenue, and Nuclear PTC revenue.
+Added: “Energy and other revenues” relate to sales to an RTO or ISO, sales under wholesale bilateral contracts, realized hedges, Bitcoin revenue, and Nuclear PTC revenue.
“Fuel and energy purchases” includes costs for fuel to generate electricity and settlements of financial and physical transactions related to fuel and energy purchases.
−Removed: In addition, unrealized gains (losses) on derivative instruments resulting from changes in fair value during the periods are presented separately as revenues within “Operating Revenues” and expenses within “Energy Expenses” in the Annual Financial Statements.
−Removed: We evaluate them collectively because they represent the changes in fair value of our economic hedging activities.
−Removed: Results for the Year Ended December 31, 2024 (Successor), the Period from May 18 through December 31, 2023 (Successor), the Period from January 1 through May 17, 2023 (Predecessor), and the Year Ended December 31, 2022 (Predecessor)
−Removed: The following table and subsequent sections display the results of operations for the Successor and Predecessor periods:
−Removed: Successor Predecessor
−Removed: Year Ended December 31, 2024 May 18 through December 31, 2023 January 1 through May 17, 2023 Year Ended December 31, 2022
−Removed: Capacity revenues $ 192 $ 133 $ 108 $ 377
+Added: Unrealized gains (losses) on derivative instruments resulting from changes in fair value during the periods are presented separately as revenues within “Operating Revenues” and expenses within “Energy Expenses.” We evaluate them collectively because they represent the changes in fair value of our economic hedging activities.
+Added: Form 10-K Table of Contents
+Added: Results for the Years Ended December 31, 2025 (Successor) and 2024 (Successor)
+Added: The following table and subsequent sections display the results of operations:
+Added: Successor Favorable (Unfavorable) Variance
+Added: Year Ended December 31,
Energy and other revenues $ 2,141 $ 1,881 $ 260
+Added: Capacity revenues 485 192 293
Unrealized gain (loss) on derivative instruments (Note 2) (45) 42 (87)
6 unchanged sentences
Operation, maintenance and development (620) (592) (28)
−Removed: General and administrative (163) (93) (51) (106)
+Added: General and administrative (includes stock-based compensation of $(526) and $(33)) (Note 13)
+Added: (624) (163) (461)
Depreciation, amortization and accretion (Note 7) (279) (298) 19
Impairments (Note 7) — (1) 1
−Removed: Operational restructuring — — — (488)
Other operating income (expense), net (82) (38) (44)
2 unchanged sentences
Interest expense and other finance charges (Note 10) (302) (238) (64)
−Removed: Reorganization income (expense), net (Note 4) — — 799 (812)
−Removed: Consolidation of subsidiary gain (loss) (Note 2) — — — (170)
−Removed: Gain (loss) on sale of assets, net 884 7 50 —
+Added: Gain (loss) on sale of assets, net (Note 17) 34 884 (850)
Other non-operating income (expense), net 10 61 (51)
3 unchanged sentences
Net income (loss) attributable to noncontrolling interest — 15 15
−Removed: Net Income (Loss) Attributable to Stockholders (Successor) / Member (Predecessor) $ 998 $ 134 $ 479 $ (1,289)
−Removed: Form 10-K Table of Contents
−Removed: Successor Period — Year Ended December 31, 2024
−Removed: Net Income (Loss) Attributable to Stockholders totaled $998 million for the year ended December 31, 2024 (Successor).
−Removed: Results were driven by:
−Removed: • Capacity Revenues totaled $192 million.
−Removed: This primarily included earned capacity awards based on resource clearing prices received from the PJM BRAs for the 2023/2024 and 2024/2025 PJM Capacity Years.
−Removed: • Energy and Other Revenues, net of Fuel and Energy Purchases totaled $1.2 billion.
−Removed: This consisted of:
−Removed: (i) $1.3 billion in third-party wholesale electricity sales and ancillary revenues;
−Removed: (ii) $325 million in other revenue primarily related to Nuclear PTC and Bitcoin revenue;
−Removed: and (iii) $230 million in net realized gains from hedging activities.
−Removed: Such amounts were partially offset by $(659) million in fuel and purchased power costs.
−Removed: • Unrealized Gain (Loss) on Derivative Instruments totaled $62 million gain, net.
−Removed: This consisted of:
−Removed: (i) unrealized gains from the reversal of positions previously recognized as mark-to-market liabilities which settled during the period;
−Removed: and (ii) unrealized gains incurred as a result of decreases in forward power prices.
−Removed: • Nuclear Fuel Amortization totaled $(123) million.
−Removed: This consisted of the periodic expense of nuclear fuel costs capitalized as PP&E and $33 million of amortization on certain nuclear fuel contracts that were recognized at fair value at Emergence.
−Removed: See Note 4 to the Annual Financial Statements for additional information.
−Removed: • Operation, Maintenance and Development totaled $(592) million.
−Removed: This consisted of generation facility operating costs, including employee wages and benefits, the costs of removal, repairs, and maintenance that are not capitalized, contractor costs, and certain materials and supplies.
−Removed: • Depreciation, Amortization and Accretion totaled $(298) million.
−Removed: This consisted of depreciation of long-lived PP&E, intangibles, and ARO accretion.
−Removed: • Nuclear Decommissioning Trust Funds Gain (Loss), net totaled $178 million.
−Removed: This consisted of realized and unrealized gains and losses on debt and equity securities, dividends, and interest income associated with NDT investments.
−Removed: See Notes 9 and 14 to the Annual Financial Statements for additional information.
−Removed: • Interest Expense and Other Finance Charges totaled $(238) million.
−Removed: This primarily consisted of interest expense incurred on the Secured Notes, TLB-1, and TLB-2.
−Removed: • Gain (Loss) on Sale of Assets, net totaled $884 million.
−Removed: This primarily consisted of the $564 million gain from the ERCOT Sale that closed in May 2024 and the $324 million gain from the AWS Data Campus Sale that closed in March 2024.
−Removed: See Note 20 to the Annual Financial Statements for additional information.
−Removed: • Other Non-Operating Income (Expense), net totaled $61 million.
−Removed: This primarily consisted of interest income on cash deposits.
−Removed: • Income Tax Benefit (Expense) totaled $(98) million.
−Removed: This primarily related to federal and state tax expense on pre-tax income, the release of the federal and state valuation allowance, and the exclusion of Nuclear PTC income as a permanent item.
−Removed: Successor Period — May 18 through December 31, 2023
−Removed: Net Income (Loss) Attributable to Stockholders totaled $134 million for the period from May 18 through December 31, 2023 (Successor).
−Removed: Results were driven by:
−Removed: • Capacity Revenues totaled $133 million.
−Removed: This primarily consisted of earned capacity awards based on resource clearing prices received from the PJM BRA for the 2023/2024 PJM Capacity Year.
−Removed: Capacity revenues were positively impacted by $19 million as a result of the FERC-approved settlement agreement for net PJM Capacity Performance penalties assessed related to Winter Storm Elliot.
−Removed: See Note 12 to the Annual Financial Statements for additional information on PJM Capacity Performance penalties.
−Removed: • Energy and Other Revenues, net of Fuel and Energy Purchases totaled $732 million.
−Removed: This consisted of:
−Removed: (i) $950 million in third-party wholesale electricity sales and ancillary revenues;
−Removed: (ii) $81 million in Bitcoin revenue;
−Removed: and (iii) $33 million in net realized gains from hedging activities.
−Removed: Such amounts were partially offset by $(332) million in fuel and purchased power costs.
−Removed: • Unrealized Gain (Loss) on Derivative Instruments totaled $52 million gain, net.
−Removed: This consisted of unrealized gains incurred as a result of decreases in forward power prices;
−Removed: and (ii) unrealized gains from the reversal of positions previously recognized as mark-to-market liabilities which settled during the period.
+Added: Net Income (Loss) Attributable to Stockholders (Successor) $ (219) $ 998 $ (1,217)
+Added: Year Ended December 31, 2025 (Successor) compared to Year Ended December 31, 2024 (Successor)
+Added: Net Income (Loss) Attributable to Stockholders decreased by $(1.2) billion, primarily driven by the factors discussed below.
+Added: • Operating Revenues, net of Energy Expenses.
+Added: $197 million favorable increase, primarily due to the following:
+Added: ◦ Energy and other revenues, net of Fuel and energy purchases.
+Added: $46 million favorable increase.
+Added: This is primarily related to the effects of a $519 million increase in margin associated with electric generation and ancillary revenue, primarily due to higher realized prices at Susquehanna and our dispatchable generation facilities, and higher generation volumes at our dispatchable generation facilities.
+Added: Such amounts are partially offset by (i) $(318) million decrease in digital revenue and Nuclear PTC revenue, coupled with (ii) $(155) million decrease in realized hedge results.
+Added: ◦ Capacity revenues.
+Added: $293 million favorable increase.
+Added: This is primarily driven by higher cleared capacity prices, partially offset by a decrease to lower cleared volumes through the PJM 2025/2026 BRA compared to the PJM 2024/2025 BRA.
+Added: ◦ Unrealized gain (loss) on derivative instruments, net.
+Added: $(168) million unfavorable decrease.
+Added: This is primarily related to the combined effects of:
+Added: (i) $(82) million lower volume of hedge positions executed in the current period and (ii) $(45) million decrease in net short positions resulting from higher forward power prices, coupled with (iii) $(42) million unrealized losses from the reversal of positions previously recognized as mark-to-market assets which settled during the period.
+Added: ◦ Nuclear fuel amortization.
+Added: $26 million favorable decrease.
+Added: This is primarily related to a decrease in the amortization of intangible assets related to certain nuclear fuel supply contracts which have expired.
Form 10-K Table of Contents
−Removed: • Nuclear Fuel Amortization totaled $(108) million.
−Removed: This consisted of the periodic expense of nuclear fuel costs capitalized as PP&E and $53 million of amortization on certain nuclear fuel contracts that were recognized at fair value at Emergence.
−Removed: See Note 4 to the Annual Financial Statements for additional information.
−Removed: • Operation, Maintenance and Development totaled $(358) million.
−Removed: This consisted of generation facility operating costs, including employee wages and benefits, the costs of removal, repairs, and maintenance that are not capitalized, contractor costs, and certain materials and supplies.
−Removed: • Depreciation, Amortization and Accretion totaled $(165) million.
−Removed: This consisted of depreciation of long-lived PP&E, intangibles, and ARO accretion.
−Removed: • Nuclear Decommissioning Trust Funds Gain (Loss), net totaled $108 million.
−Removed: This consisted of realized and unrealized gains and losses on debt and equity securities, dividends, and interest income associated with NDT investments.
−Removed: See Notes 9 and 14 to the Annual Financial Statements for additional information.
−Removed: • Interest Expense and Other Finance Charges totaled $(176) million.
−Removed: This primarily consisted of interest expense incurred on the Secured Notes and TLB-1.
−Removed: • Other Non-Operating Income (Expense), net totaled $95 million.
−Removed: This primarily consisted of the gain on the PPL/Talen Montana litigation settlement.
−Removed: See Note 12 to the Annual Financial Statements for additional information.
−Removed: • Income Tax Benefit (Expense) totaled $(51) million.
−Removed: This primarily related to federal and state tax expense on pre-tax income and changes in the valuation allowance.
−Removed: See Note 7 to the Annual Financial Statements for additional information.
−Removed: Predecessor Period — January 1 through May 17, 2023
−Removed: Net Income (Loss) Attributable to Member totaled $479 million for the period from January 1 through May 17, 2023 (Predecessor).
−Removed: Results were driven by:
−Removed: • Capacity Revenues totaled $108 million.
−Removed: This primarily consisted of earned capacity awards based on resource clearing prices received from the PJM BRA for the 2022/2023 PJM Capacity Year.
−Removed: Capacity revenues were negatively impacted by $(13) million of net PJM Capacity Performance penalties related to Winter Storm Elliott.
−Removed: See Note 12 to the Annual Financial Statements for additional information on PJM Capacity Performance penalties.
−Removed: • Energy and Other Revenues, net of Fuel and Energy Purchases totaled $866 million.
−Removed: This consisted of:
−Removed: (i) $637 million in net realized gains from hedging activities;
−Removed: (ii) $343 million in third-party wholesale electricity sales and ancillary revenues;
−Removed: and (iii) $27 million in Bitcoin revenue.
−Removed: Such amounts were partially offset by $(141) million in fuel and purchased power costs.
−Removed: • Unrealized Gain (Loss) on Derivative Instruments totaled $(63) million loss, net.
−Removed: This consisted of unrealized losses from the reversal of positions previously recognized as mark-to-market assets which settled during the period, partially offset by unrealized gains incurred as a result of decreases in forward power prices.
−Removed: • Nuclear Fuel Amortization totaled $(33) million.
−Removed: This consisted of the periodic expense of nuclear fuel costs capitalized as PP&E.
−Removed: • Operation, Maintenance and Development totaled $(285) million.
−Removed: This consisted of generation facility operating costs, including employee wages and benefits, the costs of removal, repairs, and maintenance that are not capitalized, contractor costs, and certain materials and supplies.
−Removed: • Depreciation, Amortization and Accretion totaled $(200) million.
−Removed: This consisted of depreciation of long-lived PP&E, intangibles, and ARO accretion.
−Removed: • Impairments totaled $(381) million.
−Removed: This consisted of the assessment of Brandon Shores asset group recoverability associated with a decision to deactivate Brandon Shores on June 1, 2025.
+Added: • Operation, maintenance and development.
+Added: $(28) million unfavorable increase.
+Added: This is primarily due to increased maintenance costs, including the incremental maintenance at Susquehanna performed during its extended planned Unit 2 refueling outage in the spring of 2025, partially offset by lower maintenance costs at ERCOT and development costs at Cumulus Digital, both of which were sold in 2024.
+Added: • General and administrative.
+Added: $(461) million unfavorable increase.
+Added: This primarily consisted of a $(493) million increase of stock-based compensation expense primarily due to a change in accounting for certain stock-based awards.
See Note 13 to the Annual Financial Statements for additional information.
−Removed: • Other Operating Income (Expense), net totaled $(37) million.
−Removed: This primarily consisted of non-cash charges for fuel inventory net realizable value adjustments.
+Added: This was offset by a $32 million decrease in other compensation.
+Added: • Depreciation, amortization and accretion.
+Added: $19 million favorable decrease.
+Added: This is primarily due to a decrease in amortization and depreciation because of the derecognition of Nautilus assets in June 2025.
See Note 7 to the Annual Financial Statements for additional information.
−Removed: • Nuclear Decommissioning Trust Funds Gain (Loss), net totaled $57 million.
−Removed: This consisted of realized and unrealized gains and losses on debt and equity securities, dividends, and interest income associated with NDT investments.
−Removed: See Notes 9 and 14 to the Annual Financial Statements for additional information.
−Removed: • Interest Expense and Other Finance Charges totaled $(163) million.
−Removed: This primarily consisted of interest expense incurred on prepetition indebtedness of TES and the LMBE-MC TLB and certain LC fees.
−Removed: Form 10-K Table of Contents
−Removed: • Reorganization Income (Expense), net totaled $799 million.
+Added: • Other operating income (expense), net.
+Added: $(44) million unfavorable increase.
+Added: This is primarily related to transaction costs for the Freedom and Guernsey Acquisitions and the loss resulting from the sale of Nuclear PTCs.
+Added: • Interest expense and other finance charges.
+Added: $(64) million unfavorable increase.
This primarily consisted of:
−Removed: (i) a $1.5 billion gain on debt discharge recognized upon Emergence, partially offset by a $(460) million loss on revaluation adjustments;
−Removed: (ii) $(70) million in backstop commitment letters;
−Removed: (iii) $(84) million in professional fees;
−Removed: (iv) and $(46) million for the write-off of the carrying value of prepetition debt issuance costs.
−Removed: See Note 2 to the Annual Financial Statements for additional information.
−Removed: • Gain (loss) on Sale of Assets, net totaled $50 million.
−Removed: This primarily consisted of gains due to non-recurring sales during the period.
+Added: (i) a $(34) million increase in cash interest expense on the Unsecured Notes, TLB-2, and TLB-3, partially offset by the absence of interest expense on the TLC and lower interest expense on the TLB-1, and (ii) a $(30) million increase in non-cash interest expense resulting from changes in unrealized positions on interest rate swaps and increases in deferred finance cost amortization.
+Added: See Note 10 to the Annual Financial Statements for additional information on activity related to the above debt instruments.
+Added: • Gain (loss) on sale of assets, net.
+Added: $(850) million unfavorable decrease.
+Added: This primarily consisted of:
+Added: (i) $564 million gain from the ERCOT Sale and (ii) $324 million gain from the AWS Data Campus Sale, both of which closed in 2024;
+Added: and (iii) a $22 million gain from the sale of the Camden and Dartmouth in September 2025.
See Note 17 to the Annual Financial Statements for additional information.
−Removed: • Income Tax Benefit (Expense) totaled $(212) million.
−Removed: This primarily related to federal and state tax expense on pre-tax income, reorganization adjustments, and changes in the valuation allowance.
+Added: • Other non-operating income (expense), net.
+Added: $(51) million unfavorable decrease.
+Added: This primarily consisted of lower interest income on cash deposits in 2025 due to the release of restricted cash in 2024 after refinancing the TLC, combined with additional debt restructuring fees in 2025.
See Note 19 to the Annual Financial Statements for additional information.
−Removed: Predecessor Period — Year Ended December 31, 2022
−Removed: Net Income (Loss) Attributable to Member totaled $(1.3) billion for the year ended December 31, 2022 (Predecessor).
−Removed: Results were driven by:
−Removed: • Capacity Revenues totaled $377 million.
−Removed: T his primarily consisted of earned capacity awards based on resource clearing prices received from the PJM BRAs for the 2021/2022 and 2022/2023 PJM Capacity Years.
−Removed: Capacity revenues were negatively impacted by $33 million of net PJM Capacity Performance penalties related to Winter Storm Elliott.
−Removed: See Note 12 to the Annual Financial Statements for additional information on PJM Capacity Performance penalties.
−Removed: • Energy and Other Revenues, net of Fuel and Energy Purchases totaled $1.1 billion.
−Removed: This consisted of:
−Removed: (i) $2.8 billion in third-party wholesale electricity sales and ancillary revenues;
−Removed: (ii) $(513) million in net realized losses from hedging activities;
−Removed: and (iii) $(157) million in losses incurred on early terminated commodity contracts.
−Removed: Such amounts were partially offset by $(1.1) billion in fuel and purchased power costs.
−Removed: • Unrealized Gain (Loss) on Derivative Instruments totaled $625 million gain, net.
−Removed: This consisted of unrealized gains from the reversal of positions previously recognized as mark-to-market liabilities which settled during the period, coupled with unrealized gains incurred as a result of decreases in forward power prices.
−Removed: • Nuclear Fuel Amortization totaled $(94) million.
−Removed: This consisted of the periodic expense of nuclear fuel costs capitalized as PP&E.
−Removed: • Operation, Maintenance and Development totaled $(610) million.
−Removed: This consisted of generation facility operating costs, including employee wages and benefits, the costs of removal, repairs, and maintenance that are not capitalized, contractor costs, and certain materials and supplies.
−Removed: • Depreciation, Amortization and Accretion totaled $(520) million.
−Removed: This consisted of depreciation of long-lived PP&E, intangibles, and ARO accretion.
−Removed: • Operational Restructuring totaled $(488) million.
−Removed: This consisted of:
−Removed: (i) a $(453) million loss resulting from charges related to retail power contracts in the PJM market that were rejected in connection with the Reorganization;
−Removed: and (ii) a $(35) million loss primarily due to charges related to long-term service agreements in the ERCOT market that were rejected in connection with the Reorganization.
−Removed: • Other Operating Income (Expense), net totaled $(40) million.
−Removed: This primarily consisted of:
−Removed: (i) $(17) million of expenses related to environmental liability revisions in the PJM market;
−Removed: and (ii) $(18) million for the estimated costs of a legal settlement.
−Removed: • Nuclear Decommissioning Trust Funds Gain (Loss), net totaled $(184) million.
−Removed: This consisted of realized and unrealized gains and losses on debt and equity securities, dividends, and interest income associated with NDT investments.
−Removed: See Notes 9 and 14 to the Annual Financial Statements for additional information.
−Removed: • Interest Expense and Other Finance Charges totaled $(359) million.
−Removed: This primarily consisted of interest expense incurred on prepetition indebtedness of TES and the LMBE-MC TLB and certain LC fees.
−Removed: • Reorganization Income (Expense), net totaled $(812) million.
−Removed: This consisted of (i) $(310) million in backstop commitment letter premium;
−Removed: (ii) $(210) million for professional fees related to the Restructuring;
−Removed: (iii) $(183) million for make-whole premiums and accrued interest on certain indebtedness;
−Removed: (iv) $(70) million for professional fees incurred to obtain the debtor-in-possession credit agreements;
−Removed: and (v) $(30) million for the write-off of the carrying value of prepetition debt issuance costs.
−Removed: • Consolidation of Subsidiary Gain (Loss) totaled $(170) million.
−Removed: This consisted of losses recognized from the consolidation of Cumulus Digital due to a change of control.
−Removed: Form 10-K Table of Contents
−Removed: • Other Non-Operating Income (Expense), net totaled $(44) million.
−Removed: This primarily consisted of non-recurring corporate professional fees associated with liability and other management initiatives.
−Removed: • Income Tax Benefit (Expense) totaled $35 million.
−Removed: This primarily related to federal and state tax benefit on pre-tax loss, changes in the valuation allowance, and non-deductible transaction costs.
+Added: • Income tax benefit (expense).
+Added: $45 million favorable decrease.
+Added: This is primarily due to a decrease in pre-tax income for the year ended December 31, 2025 (Successor), the absence of valuation adjustments and the tax benefit associated with the Nuclear PTC recognized in 2024, and changes in nondeductible and other items.
+Added: See the reconciliation of the effective tax rate in Note 4 to the Annual Financial Statements for additional information.
Liquidity and Capital Resources
4 unchanged sentences
(iv) liquidity requirements for our hedging activities including cash collateral and other forms of credit support;
−Removed: (v) legacy environmental obligations;
+Added: (v) the settlement of, or forms of credit in support of, legacy asset retirement and (or) environmental obligations;
(vi) other working capital requirements;
5 unchanged sentences
Specifically, our hedging strategy prioritizes a first lien-based hedging program, in which hedging counterparties are granted a lien in the same collateral securing our first-lien debt obligations, while minimizing exchange-based hedging and the associated margin requirements.
−Removed: Additionally, we now have lower overall hedging needs given the cash-flow stability afforded by the Nuclear PTC (which provides a built-in hedging apparatus through the tax credit) and significantly reduced debt service requirements following the Restructuring and subsequent refinancing transactions.
+Added: Additionally, the stability provided by contracted cash flows associated with long-term contracts lowers our overall hedging requirements.
We are partially exposed to financial risks arising from natural business exposures including commodity price and interest rate volatility.
2 unchanged sentences
Note 2 for derivatives and hedging, Note 8 for AROs and environmental obligations, Note 10 for long-term debt and credit facilities, and Note 16 for supplemental cash flow information.
+Added: Form 10-K Table of Contents
Liquidity and Letter of Credit Capacity
−Removed: December 31, 2024 December 31, 2023
+Added: 2025 December 31,
Cash and cash equivalents, unrestricted $ 689 $ 328
4 unchanged sentences
__________________
−Removed: (a) As of December 31, 2024 (Successor), all RCF committed capacity can be used for direct cash borrowings and (or) LCs.
−Removed: As of December 31, 2023 (Successor).
−Removed: All RCF committed capacity could be used for direct cash borrowings and up to $475 million of such capacity could be used for LCs.
−Removed: (b) Excludes LC capacity available under the RCF.
−Removed: Includes (i) LC capacity under the LCF as of December 31, 2024 (Successor);
−Removed: and (ii) aggregate LC capacity under the TLC LCF and Bilateral LCF as of December 31, 2023 (Successor).
+Added: (a) RCF committed capacity can be used for direct cash borrowings and (or) LCs.
+Added: (b) Includes LC capacity under the LCF and excludes LC capacity available under the RCF.
Based on current and anticipated levels of operations, industry conditions, and market environments in which we transact, we believe available liquidity from financing activities, cash on hand, and cash flows from operations (including changes in working capital) will be adequate to meet working capital, debt service, capital expenditures, and (or) other future requirements for the next twelve months and beyond.
−Removed: See Note 13 to the Annual Financial Statements for additional information on the RCF and the issuance of the LCF and termination of the TLC LCF and Bilateral LCF in December 2024.
−Removed: Form 10-K Table of Contents
−Removed: Guarantees and Other Assurances
−Removed: Guarantees of Subsidiary Obligations.
−Removed: TES guarantees certain agreements and obligations for its subsidiaries.
−Removed: Certain agreements may contingently require payments to a guaranteed or indemnified party.
−Removed: See Note 12 to the Annual Financial Statements for additional information on guarantees.
+Added: See Note 10 to the Annual Financial Statements for additional information on the RCF and LCF.
Financial Performance Assurances
1 unchanged sentence
Surety bond providers generally have the right to request additional collateral to backstop surety bonds.
−Removed: December 31, 2024 December 31, 2023
+Added: 2025 December 31,
Outstanding surety bonds $ 228 $ 234
+Added: In May 2025, the Company elected to replace a surety provider and, as of December 31, 2025 (Successor), the replacement surety bonds issued by the new provider were outstanding.
+Added: However, an aggregate $6 million of replaced surety bonds (included in the total above) continued to be outstanding as their release was not yet completed as of December 31, 2025 (Successor).
Forecasted Uses of Cash
+Added: Indebtedness.
+Added: See Note 10 to the Annual Financial Statements and “—Recent Developments” above for additional information on our indebtedness.
Capital Expenditures.
8 unchanged sentences
Certain of our subsidiaries have legal obligations to perform significant decommissioning and remediation activities associated with current operations and (or) at former generation facility sites.
−Removed: Our projected undiscounted spending on AROs and environmental liabilities is presented in the table below.
−Removed: The majority of the estimated non-nuclear spend is related to ash impoundments at Colstrip and Brunner Island.
−Removed: Beginning in 2025, we expect to increase our remediation spend associated with our obligations at Colstrip.
−Removed: The carrying value of these obligations includes certain assumptions, including a rate of inflation of 2.50%.
−Removed: Projections are subject to revision based on changes in estimated inflation rates, changes in the estimated timing of settling AROs, and escalating retirement costs.
−Removed: Susquehanna’s AROs are expected to be settled with funds available from the NDT at the time of decommissioning.
−Removed: See Note 11 to the Annual Financial Statements for additional information.
−Removed: As of December 31, 2024 (Successor), the expected undiscounted payments are estimated to be:
+Added: We believe the NDT, which was established to fund the Company’s proportionate share of Susquehanna’s ARO decommissioning costs, will be adequate when decommissioning commences at the expiration of Susquehanna’s licenses.
+Added: Form 10-K Table of Contents
+Added: Non-nuclear AROs and accrued environmental costs are expected to be funded with available cash on hand.
+Added: T he majority of these obligations relate to ash impoundments at Colstrip, Brunner Island, and Montour.
+Added: Based on the scope of work, a significant portion of the Colstrip and Brunner Island obligations are expected to be settled through 2030 as remediation activities are scheduled for completion.
+Added: Settlements thereafter are forecasted to continue at reduced levels for several decades.
+Added: No assurance can be provided as to the timing or amount of ARO and (or) accrued environmental cost settlements.
+Added: Projections are subject to revision based on changes to the scope of work, estimated inflation rates, changes in the estimated timing of settling AROs, escalating retirement costs, and (or) other projections.
+Added: Additionally, projections do not contemplate settlements for conditi onal AROs, which are AROs not presen ted on the consolidated balance sheets as they cannot be determined.
+Added: See Note 8 to the Annual Financial Statements for additional information on AROs and Note 9 for additional information on the EPA CCR Rule.
+Added: As of December 31, 2025 (Successor), the expected undiscounted payments of non-nuclear AROs are estimated to be:
2026 2027 2028 2029 2030 Thereafter Total
−Removed: Accrued environmental liabilities $ 4 $ 3 $ 3 $ 4 $ 4 $ 14 $ 32
+Added: Accrued environmental costs $ 3 $ 3 $ 4 $ 4 $ 3 $ 13 $ 30
Non-nuclear AROs (a)
4 unchanged sentences
or (ii) partially prefunded under phased installment agreements.
−Removed: Indebtedness.
−Removed: See Note 13 to the Annual Financial Statements and “—Recent Developments—Financing Transactions” above for additional information on our indebtedness.
Cash Flow Activities
−Removed: The net cash provided by (used in) operating, investing, and financing activities for the periods were:
−Removed: Successor Predecessor
−Removed: Year Ended December 31, 2024 May 18 through December 31, 2023 January 1 through May 17, 2023 Year Ended December 31, 2022
+Added: Net cash provided by (used in) operating, investing, and financing activities for the periods was:
+Added: Successor Favorable (Unfavorable) Variance
+Added: Year Ended December 31,
Operating activities $ 704 $ 256 $ 448
1 unchanged sentence
Financing activities 3,686 (1,963) 5,649
−Removed: Form 10-K Table of Contents
−Removed: Successor Period — Year Ended December 31, 2024
−Removed: • Operating Cash Flows .
−Removed: Cash provided by operating activities totaled $256 million.
−Removed: • Investing Cash Flows.
−Removed: Cash provided by investing activities totaled $1.2 billion.
−Removed: This primarily consisted of $635 million of proceeds from the AWS Data Campus Sale and $763 million of proceeds from the ERCOT Sale.
−Removed: Such amounts were partially offset by:
−Removed: (i) net NDT fund investments of $(32) million;
−Removed: and (ii) capital expenditures of $(189) million, which primarily consisted of $(104) million for nuclear fuel and $(85) million for PP&E.
−Removed: See Note 20 to the Annual Financial Statements for additional information on the AWS Data Campus Sale and the ERCOT Sale.
−Removed: • Financing Cash Flows.
−Removed: Cash used in financing activities totaled $(2.0) billion.
−Removed: This primarily consisted of:
−Removed: (i) $(2.0) billion for share repurchases;
−Removed: (ii) $(479) million to repay the TLC;
−Removed: (iii) $(182) million for the repayment of the Cumulus Digital TLF;
−Removed: (iv) $(125) million for the repurchases of noncontrolling interests (a) in Cumulus Digital from affiliates of Orion Energy Partners and two former members of Talen senior management, and (b) in Nautilus from TeraWulf;
−Removed: and (v) $(32) million to settle vested restricted stock units in cash.
−Removed: Such amounts were partially offset by $849 million in proceeds from the issuance of new debt.
−Removed: See Notes 13 and 18 to the Annual Financial Statements and “—Recent Developments” above for additional information on debt transactions and share repurchases.
−Removed: Successor Period — May 18 through December 31, 2023
−Removed: • Operating Cash Flows.
−Removed: Cash provided by operating activities totaled $402 million.
−Removed: This primarily consisted of:
−Removed: (i) cash provided from operations;
−Removed: and (ii) the net receipt of $104 million related to the settlement of the PPL/Talen Montana litigation.
−Removed: See Note 12 to the Annual Financial Statements for additional information on the PPL/Talen Montana settlement.
−Removed: • Investing Cash Flows .
−Removed: Cash used in investing activities totaled $(171) million.
−Removed: This primarily consisted of capital expenditures totaling $(161) million, which consisted of:
−Removed: (i) $(116) million for then-current projects, including the Montour gas conversion project and the AWS Data Campus;
−Removed: and (ii) $(45) million related to nuclear fuel expenditures, as we purchased uranium for needs in future periods.
−Removed: • Financing Cash Flows.
−Removed: Cash used by financing activities totaled $(84) million.
−Removed: This primarily consisted of $(59) million for payments to former affiliates to settle warrants and to repurchase affiliates’ noncontrolling interests in Cumulus Digital.
−Removed: Predecessor Period — January 1 through May 17, 2023
−Removed: • Operating Cash Flows.
−Removed: Cash provided by operating activities totaled $462 million.
−Removed: • Investing Cash Flows.
−Removed: Cash used in investing activities totaled $(157) million.
−Removed: This primarily consisted of capital expenditures totaling $(187) million, which consisted of:
−Removed: (i) $(138) million for then-current projects, including the Montour gas conversion project, the AWS Data Campus, the Nautilus cryptocurrency project, and projects at Susquehanna;
−Removed: and (ii) $(49) million related to nuclear fuel expenditures.
−Removed: Such amounts were offset by $46 million in proceeds from the sale of assets.
−Removed: • Financing Cash Flows.
−Removed: Cash used in financing activities totaled $(539) million.
−Removed: This primarily consisted of the net effect of issuances and repayments of prepetition debt and make-whole premiums of about $(1.9) billion net cash outflow, partially offset by $1.4 billion cash inflow for a contribution from member.
−Removed: Predecessor Period — Year Ended December 31, 2022
−Removed: • Operating Cash Flows.
−Removed: Cash provided by operating activities totaled $187 million.
−Removed: • Investing Cash Flows.
−Removed: Cash used in investing activities totaled $(368) million.
−Removed: This primarily consisted of:
−Removed: (i) capital expenditures totaling $(312) million, which consisted of:
−Removed: (a) $(232) million for then-current projects, including the Montour gas conversion project and projects at Susquehanna, and (b) $(80) million related to nuclear fuel expenditures;
−Removed: and (ii) $(162) million in equity investments in affiliates.
−Removed: Such amounts were offset by a $123 million increase to cash due to the consolidation of Cumulus Digital.
−Removed: • Financing Cash Flows.
−Removed: Cash used in financing activities totaled $426 million.
−Removed: This primarily consisted of net proceeds from debtor-in-possession credit facilities of $987 million, after discount and debt issuance costs, partially offset by:
−Removed: (i) repayments on prepetition deferred capacity obligations and inventory repurchase obligations of $(341) million;
−Removed: (ii) $(104) million related to terminations of certain derivative contracts;
−Removed: (iii) $(59) million of deferred financing costs;
−Removed: and (iv) $(52) million related payments of the LMBE-MC TLB.
−Removed: Form 10-K Table of Contents
+Added: Operating activities
+Added: A change of $448 million in net cash provided by (used in) operating activities is generally aligned with results from operations combined with working capital changes in the normal course of business.
+Added: See “—Results of Operations” for additional information.
+Added: Investing activities
+Added: A change of $(5.2) billion in net cash provided by (used in) investing activities was primarily due to:
+Added: (i) $(3.8) billion used to finance the Freedom and Guernsey Acquisitions in 2025;
+Added: (ii) a $(635) million decrease in proceeds from the AWS Data Campus Sale in 2024;
+Added: and (iii) a $(763) million decrease in proceeds from the ERCOT Sale in 2024.
+Added: See Note 17 to the Annual Financial Statements for additional information on acquisitions and divestitures.
+Added: Financing activities
+Added: A change of $5.6 billion in net cash provided by (used in) financing activities was primarily due to:
+Added: (i) $3.9 billion in new debt from the TLB-3 and the Unsecured Notes raised in 2025;
+Added: (ii) $(370) million of net debt issuances in 2024;
+Added: (iii) $182 million repayment of the Cumulus Digital TLF and (iv) $125 million purchase of noncontrolling interest in Cumulus Digital, both of which closed in 2024;
+Added: and (v) a $1.9 billion decrease in share repurchases.
Non-GAAP Financial Measure
5 unchanged sentences
Non-GAAP measures have limitations as analytical tools and should not be considered in isolation or as a substitute for analyzing our results as reported under GAAP.
+Added: Form 10-K Table of Contents
Adjusted EBITDA
27 unchanged sentences
These adjustments can vary substantially from company to company and period to period depending upon accounting policies, book value of assets, capital structure, and the method by which assets were acquired.
−Removed: Form 10-K Table of Contents
The following table presents a reconciliation of the GAAP financial measure of “Net Income (Loss)” presented on the Consolidated Statements of Operations to the non-GAAP financial measure of Adjusted EBITDA:
Successor Predecessor
−Removed: (Millions of Dollars) Year Ended December 31, 2024 May 18 through December 31, 2023 January 1 through May 17, 2023 Year Ended December 31, 2022
+Added: (Millions of Dollars) Year Ended December 31, 2025 Year Ended December 31, 2024 May 18 through December 31, 2023 January 1 through May 17, 2023
Net Income (Loss) $ (219) $ 1,013 $ 143 $ 465
1 unchanged sentence
Income tax (benefit) expense 53 98 51 212
−Removed: Depreciation, amortization and accretion
+Added: Depreciation, amortization and accretion (a)
266 281 157 200
−Removed: Nuclear fuel amortization 123 108 33 94
−Removed: Reorganization (gain) loss, net (a)
+Added: Nuclear fuel amortization (a)
97 123 108 33
+Added: Reorganization (income) expense, net (Note 20) (b)
Unrealized (gain) loss on commodity derivative contracts 106 (62) (52) 63
Nuclear decommissioning trust funds (gain) loss, net (182) (178) (108) (57)
−Removed: Stock-based compensation expense
−Removed: Long-term incentive compensation expense 21 2 — —
−Removed: (Gain) loss on asset sales, net (b)
−Removed: (884) (7) (50) —
−Removed: Non-cash impairments (c)
−Removed: Legal settlements and litigation costs (d)
−Removed: (10) (84) 1 20
−Removed: Unusual market events (d)
+Added: Stock-based and other long-term incentive compensation expense (Note 13) (b)
+Added: (Gain) loss on asset sales, net (Note 17) (b)
(34) (884) (7) (50)
−Removed: Net periodic defined benefit cost
−Removed: Operational and other restructuring activities (e) (f) (g)
−Removed: Development expenses 1 7 10 17
−Removed: Non-cash inventory net realizable value, obsolescence, and other charges (h)
−Removed: Consolidation of subsidiary (gain) loss, net
+Added: Non-cash impairments and other charges (c)
+Added: Legal settlements and litigation costs
+Added: Acquisition and divestiture activities (d)
+Added: Operational and other restructuring activities (e)
Noncontrolling interest — (21) (42) (14)
−Removed: (21) (42) (14) 3
Other 8 9 18 21
1 unchanged sentence
__________________
−Removed: (a) See Note 4 to the Annual Financial Statements for additional information.
−Removed: (b) See Note 20 to the Annual Financial Statements for additional information.
−Removed: (c) See Note 10 to the Annual Financial Statements for additional information.
−Removed: (d) See Note 12 to the Annual Financial Statements for additional information.
−Removed: (e) The year ended December 31, 2024 (Successor) primarily includes the effects of nonrecurring ERCOT hedge settlements that occurred after the ERCOT Sale and severance payments associated with cost reduction initiatives.
−Removed: (f) The periods from May 18 through December 31, 2023 (Successor) and from January 1 through May 17, 2023 (Predecessor) include the effects of nonrecurring costs associated with exit from the Restructuring, severance costs associated with cost reduction initiatives, and nonrecurring post-Restructuring strategic initiative costs.
−Removed: (g) The year ended December 31, 2022 (Predecessor) includes non-cash charges for retail contracts terminated in connection with the Restructuring.
−Removed: See Note 4 to the Annual Financial Statements for additional information.
−Removed: (h) See Note 8 to the Annual Financial Statements for additional information.
−Removed: Critical Accounting Policies and Estimates
+Added: (a) Includes the periodic amortization of fair value adjustments associated with acquired executory contracts and intangible assets.
+Added: (b) See the corresponding Note to the Annual Financial Statements for additional information.
+Added: (c) Includes impairments, net realizable value adjustments and other write-offs.
+Added: See Note 7 to the Annual Financial Statements for additional information associated with the Brandon Shores impairment group recognized during the period of January 1 through May 17, 2023 (Predecessor).
+Added: (d) Includes the non-recurring:
+Added: (i) advisory fees associated with completed acquisitions and divestitures;
+Added: (ii) remaining settlements on contracts of divested assets;
+Added: and (iii) non-recurring finance fees charged to the Consolidated Statement of Operations associated with acquisition financing fee arrangements.
+Added: (e) Non-recurring severance and retention costs and strategic initiative costs.
+Added: Form 10-K Table of Contents
+Added: Critical Accounting Estimates
Financial statements prepared in conformity with GAAP require the application of appropriate accounting policies to form the basis of estimates utilizing methods, judgments, and (or) assumptions that materially affect:
2 unchanged sentences
and (iii) financial statement disclosures of commitments, contingencies, and other significant matters.
−Removed: Such judgments and assumptions may include significant subjectivity due to the inherent uncertainties of future events which exist to such an extent that there is a reasonable likelihood that materially different amounts would have been reported under different conditions or if different assumptions had been used.
+Added: Such judgments and assumptions may include significant subjectivity due to the inherent uncertainties of future events that exist to such an extent that there is a reasonable likelihood that materially different amounts would have been reported under different conditions or if different assumptions had been used.
We believe the following areas contain the most significant accounting judgments, the highest levels of subjectivity, or relate to uncertain matters that are susceptible to material changes in estimates that are critical to understanding the Company’s financial results.
1 unchanged sentence
Management develops these estimates based on best available information, historical experience, and subject matter experts.
−Removed: See Note 2 to the Annual Financial Statements for additional information on accounting policies for each of the following topics.
−Removed: Form 10-K Table of Contents
−Removed: Derivative Instruments
−Removed: Derivative instruments, which are deployed by our commercial organization to manage and (or) mitigate market and commodity price risk, are presented on the Consolidated Balance Sheets at fair value and are comprised primarily of power and natural gas commodity contracts.
−Removed: Derivative identification is challenging.
−Removed: While a conventional financially settled contract, such as a swap or option, generally contains standard terms that facilitate its identification as a derivative instrument, judgment is required to determine whether contracts to buy or sell commodities with physical delivery requirements or contracts that contain certain embedded settlement or fluctuating price features meet the definition of a derivative instrument.
−Removed: This judgment typically includes, among other things, an evaluation of the contract, its expected cash flows, and the activity levels of its principal market.
−Removed: Additionally, judgment is required to determine if a commodity contract intended for physical delivery meets an allowable exemption prior to accounting for its income effects under the accrual accounting method rather than at fair value.
−Removed: This typically includes assumptions regarding the probability of physical delivery and the quantities used in normal business activities.
−Removed: As our derivative contracts generally settle within future time periods supportable by commodity exchange markets and the frequent occurrence of commercial transactions, the majority of our derivative contracts utilize quoted prices in active markets or other observable market inputs to determine fair value.
−Removed: However, such prices are subject to volatility between periods based on weather, local market events, macroeconomic trends, and (or) other events and factors.
−Removed: Accordingly, changes in fair value for contracts identified as derivatives may result in material changes to unrealized gains or losses presented on the Consolidated Statements of Operations between periods.
−Removed: Changes in fair value of commodity derivatives are presented as “Unrealized gain (loss) on derivative instruments” as a component of either “Operating Revenues” or “Fuel and energy purchases” on the Consolidated Statements of Operations, in a consistent manner with the presentation of its realized net gains or losses.
−Removed: See Note 5 to the Annual Financial Statements for additional information on derivative instruments.
+Added: See Note 1 to the Annual Financial Statements for accounting policies related to each of the following topics.
+Added: Business Combinations
+Added: The purchase price paid by the Company to acquire a business is allocated to the identifiable assets acquired and liabilities assumed based on their estimated fair values as of the acquisition date.
+Added: If the purchase price exceeds the net fair value of the acquired business, the difference is recognized as goodwill on the consolidated balance sheet.
+Added: Conversely, a bargain purchase gain is recognized on the consolidated statement of operations if the purchase price of an acquired business is below its net fair value.
+Added: Valuations of material long-term assets and (or) liabilities associated with an acquired business that lack quoted market prices contain the most significant fair value assumptions as they require substantial management judgment due to inherently uncertain future market, regulatory, and operational conditions.
+Added: The Company engages third party specialists to assist with the preparation of fair value estimates as of the acquisition date utilizing present value techniques.
+Added: The most significant factors influencing fair value measurements include:
+Added: (i) the forecasted prices for capacity, wholesale power, and natural gas;
+Added: (ii) volumetric assumptions;
+Added: and (iii) discount rates.
+Added: Although these inputs are believed to be consistent with reasonable market participant-based assumptions, the resulting fair value estimates are inherently unpredictable and uncertain.
+Added: Changes to these assumptions may result in materially different fair value estimates, which in turn, could result in a different expense recognition pattern for future depreciation and amortization.
+Added: If the preliminary accounting for a business combination is incomplete by the end of the reporting period in which an acquisition occurs, purchase price allocation estimates are recognized on the consolidated balance sheet.
+Added: Revisions to such estimates are permitted within one year from the acquisition date based on new information obtained that would have existed as of the acquisition date.
+Added: Any adjustment that arises from information obtained that did not exist as of the acquisition date is recognized in the period in which the adjustment arises.
+Added: See Note 17 to the Annual Financial Statements for additional information on business combinations.
Nuclear Decommissioning Asset Retirement Obligations
We have significant legal obligations associated with Susquehanna’s decommissioning.
−Removed: Susquehanna’s Unit 1 and Unit 2 licenses, if not renewed, will expire in 2042 and 2044, respectively, at or before which time the units will shut down.
+Added: Susquehanna’s Unit 1 and Unit 2 licenses, if not renewed, will expire in 2042 and 2044, respectively, at or before which time the units will be shut down.
Judgment is required to make reasonable ARO assumptions regarding the range of likely outcomes for cost estimates, as these obligations are not expected to be paid until years or decades in the future, and potentially many years after shutdown.
4 unchanged sentences
As part of the cost study update process, we and the third-party engineering firm evaluate cost projections based on the latest engineering techniques and the latest information, which incorporates nuclear plant retirements in the industry.
−Removed: We incorporate the results of the study as well as our experience, knowledge, and professional judgment to the specific characteristics of Susquehanna’s decommissioning plan to update the carrying value of the ARO.
−Removed: AROs are recognized at fair value at the time of installation and as an increase to PP&E.
+Added: We use the results of the study along with our experience, knowledge, and professional judgment to update Susquehanna’s decommissioning plan and the related carrying value of the ARO.
+Added: AROs are recognized at fair value at the time of installation of the related asset and as an increase to PP&E.
The income effect of AROs is generally presented as “Depreciation, amortization and accretion” on the Consolidated Statements of Operations through the expected ARO settlement date.
2 unchanged sentences
See Note 8 to the Annual Financial Statements for additional information on AROs.
−Removed: Recoverability of Long-Lived Assets
−Removed: PP&E used in operations are assessed for impairment whenever changes in facts and circumstances indicate the carrying amount of the asset group may not be recoverable.
−Removed: Judgment is required to identify these events.
−Removed: In certain instances, the events could be external to us and may include, among other events, changes in the economic environment, such as a decrease in the market price of an asset, significant changes to market rules and regulations in the power markets in which we operate, and changes in federal or state environmental regulations that would materially affect the cash flows of our generation fleet.
−Removed: In other instances, the events result from negative financial trends, physical damage to assets, or decisions of management regarding strategic initiatives, such as sales of assets, generation facility retirements, or significant changes in planned capital expenditures or operating costs.
Form 10-K Table of Contents
−Removed: Individual assets are grouped for impairment purposes at the lowest level for which there are identifiable cash flows that are largely independent of the cash flows of other assets and liabilities.
−Removed: There is significant judgment in identifying the lowest level of independent cash flows in the merchant power market, given that certain groups of our generation facilities participate in the same market.
−Removed: In determining the appropriate level of aggregation, we consider the manner in which we make economic decisions regarding the revenue and commercial activities of the generation facilities and the manner in which we make operational and maintenance decisions.
−Removed: Accordingly, we generally aggregate assets for impairment at the reporting unit level, unless there are additional facts and circumstances present which indicate that an asset should be tested for recoverability on a standalone basis.
−Removed: Periodically, we evaluate whether events such as changes in market conditions, regulatory changes, or other events require a change in aggregation.
−Removed: If there is an indication that the carrying value of an asset group may not be recovered, we review the expected future cash flows of the asset group.
−Removed: If the sum of the undiscounted pre-tax cash flows is less than the carrying value of the asset group, the asset group is written down to its estimated fair value.
−Removed: Fair value for PP&E may be determined by a variety of valuation methods, including third-party appraisals, market prices of similar assets, and present value techniques.
−Removed: However, as there is generally a lack of quoted market prices for long-lived assets, the fair value of impaired assets is typically determined based on the present values of expected future cash flows using discount rates that are believed to be consistent with those used by principal market participants.
−Removed: The estimated cash flows and related fair value computations consider all available evidence as of the date of the review, such as estimated future generation volumes, capacity prices, energy prices, operating costs, and capital expenditures.
−Removed: Impairment charges are presented on the Consolidated Statements of Operations in the period in which the impairment determination is made.
−Removed: See Note 10 to the Annual Financial Statements for additional information on recognized impairments.
+Added: Derivative Instruments
+Added: Derivative instruments, which are deployed by our commercial organization to manage and (or) mitigate market and commodity price risk, are presented on the Consolidated Balance Sheets at fair value and are comprised primarily of power and natural gas commodity contracts.
+Added: Derivative identification is challenging.
+Added: While a conventional financially settled contract, such as a swap or option, generally contains standard terms that facilitate its identification as a derivative instrument, judgment is required to determine whether contracts to buy or sell commodities with physical delivery requirements, or contracts that contain certain embedded settlement or fluctuating price features, meet the definition of a derivative instrument.
+Added: This judgment typically includes, among other things, an evaluation of the contract, its expected cash flows, and the activity levels of its principal market.
+Added: Additionally, judgment is required to determine if a commodity contract intended for physical delivery meets an allowable exemption to account for its income effects under the accrual accounting method rather than at fair value.
+Added: This typically includes assumptions regarding the probability of physical delivery and the quantities used in normal business activities.
+Added: As our derivative contracts generally settle within future time periods supportable by commodity exchange markets and the frequent occurrence of commercial transactions, our derivative contracts are valued using a market approach utilizing quoted prices in active markets or other observable market inputs to determine fair value.
+Added: However, such prices are subject to volatility between periods based on weather, local market events, macroeconomic trends, and (or) other events and factors.
+Added: Accordingly, changes in fair value for contracts identified as derivatives may result in material changes to unrealized gains or losses presented on the Consolidated Statements of Operations between periods.
+Added: Changes in fair value of commodity derivatives are presented as “Unrealized gain (loss) on derivative instruments” as a component of either “Operating Revenues” or “Fuel and energy purchases” on the Consolidated Statements of Operations, in a consistent manner with the presentation of its realized net gains or losses.
+Added: See Note 2 to the Annual Financial Statements for additional information on derivative instruments.
Postretirement Benefit Obligations
13 unchanged sentences
The objective in selecting the discount rate is to measure the single amount that, if invested at the measurement date in a portfolio of high-quality debt instruments, would provide the necessary future cash flows to pay the accumulated benefits when due.
−Removed: Please see Note 15 to the Annual Financial Statements for the weighted-average assumptions used for the discount rate and expected return on plan assets for all plans.
+Added: See Note 12 to the Annual Financial Statements for the weighted-average assumptions used for the discount rate and expected return on plan assets for all plans.
A variance in the discount rate or expected return on plan assets could have a significant impact on postretirement benefit obligations and annual net periodic pension costs.
15 unchanged sentences
Recent Accounting Pronouncements
−Removed: See Note 2 to the Annual Financial Statements for a description of recently adopted accounting pronouncements and recently issued accounting pronouncements not yet adopted.
+Added: See Note 1 to the Annual Financial Statements for a description of recently issued accounting pronouncements not yet adopted.
+Added: There have been no recently adopted accounting pronouncements that had a material effect on the Company’s financials statements and (or) disclosures.
Compared sentence by sentence after normalising whitespace, quotation marks, case and digits, so re-formatting and restated figures do not read as changed language. Wording changes appear as one removal and one addition. The current filing and the prior one are authoritative.