| | | |
Page
|
| |||
| | | | | 1 | | | |
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 2 | | | |
| | | | | 2 | | | |
| | | | | 3 | | | |
| | | | | 3 | | | |
| | | | | 3 | | | |
| | | | | 4 | | | |
| | | | | 4 | | | |
| | | | | 4 | | | |
| | | | | 5 | | | |
| | | | | 5 | | | |
| | | | | 5 | | | |
| | | | | 5 | | | |
| | | | | 5 | | | |
| | | | | 5 | | | |
| | | | | 6 | | | |
| | | | | 7 | | | |
| | | | | 9 | | | |
| | | | | 11 | | | |
| | | | | 11 | | | |
| | | | | 12 | | | |
| | | | | 12 | | | |
| | | | | 15 | | | |
| | | | | 15 | | | |
| | | | | 15 | | | |
| | | | | 15 | | | |
| | | | | 15 | | | |
| | | | | 15 | | | |
| | | | | 16 | | | |
| | | | | 16 | | | |
| | | | | 16 | | | |
| | | | | 22 | | | |
| | | | | 24 | | | |
| | | | | 28 | | | |
| | | | | 29 | | | |
| | | | | 30 | | | |
| | | | | 30 | | | |
| | | | | 31 | | | |
| | | | | 32 | | | |
| | | |
Page
|
| |||
| | | | | 32 | | | |
| | | | | 32 | | | |
| | | | | 32 | | | |
| | | | | 32 | | | |
| | | | | 34 | | | |
| | | | | 34 | | | |
| | | | | 34 | | | |
| | | | | 35 | | | |
| | | | | 35 | | | |
| | | | | 36 | | | |
| | | | | 36 | | | |
| | | | | 36 | | | |
| | | | | 37 | | | |
| | | | | 37 | | | |
| | | | | 37 | | | |
| | | | | 38 | | | |
| | | | | 38 | | | |
| | | | | 38 | | | |
| | | | | 38 | | | |
| | | | | 38 | | | |
| | | | | 39 | | | |
| | | | | 39 | | | |
| | | | | 40 | | | |
| | | | | 41 | | | |
| | | | | 41 | | | |
| | | | | 41 | | | |
| | | | | 42 | | | |
| | | | | 44 | | | |
| | | | | 45 | | | |
| | | | | 46 | | | |
| | | | | 47 | | | |
| | | | | A-1 | | | |
| | | | | B-1 | | | |
| | | | | C-1 | | | |
| | | |
Year Ending December 31,
|
| |||||||||||||||||||||||||||||||||
| | | |
2026E
|
| |
2027E
|
| |
2028E
|
| |
2029E
|
| |
2030E
|
| |
2031 – 2054E
|
| ||||||||||||||||||
| | | |
(in millions)
|
| |||||||||||||||||||||||||||||||||
|
Power JV Revenues
|
| | | $ | 596 | | | | | $ | 639 | | | | | $ | 754 | | | | | $ | 744 | | | | | $ | 794 | | | | | $ | 20,067 | | |
|
Power JV EBITDA
|
| | | $ | 169 | | | | | $ | 188 | | | | | $ | 189 | | | | | $ | 161 | | | | | $ | 150 | | | | | $ | 4,781 | | |
|
Power JV Unlevered Free Cash Flow
|
| | | $ | 137 | | | | | $ | 152 | | | | | $ | 152 | | | | | $ | 130 | | | | | $ | 121 | | | | | $ | 3,774 | | |
| |
25% Implied Total Enterprise Value
|
| |
Purchase Price TEV
|
|
| |
$324 million to $368 million
|
| |
$376.0 million
|
|
| |
25% Implied Total Enterprise Value
|
| |
Purchase Price TEV
|
|
| |
$346 million to $393 million
|
| |
$376.0 million
|
|
| |
Date
Announced |
| |
Target Assets
|
| |
Acquiror
|
| |
Capacity
(MW) |
| |
TEV / kW
($/kW) |
| ||||||
| |
9/15/2025
|
| | Hill Top Energy Center | | |
Blackstone Energy Transition Partners
|
| | | | 620 | | | | | $ | 1,613 | | |
| |
7/17/2025
|
| | Guernsey Power Station | | | Talen Energy Corporation | | | | | 1,836 | | | | | $ | 1,269 | | |
| |
7/17/2025
|
| | Moxie Freedom Energy Center | | | Talen Energy Corporation | | | | | 1,045 | | | | | $ | 1,397 | | |
| |
5/15/2025
|
| |
Lotus Infrastructure Partners’
natural gas generation assets
|
| | Vistra Corp. | | | | | 2,557 | | | | | $ | 743 | | |
| |
5/12/2025
|
| |
LS Power Equity Advisors, LLC’s
natural gas generation portfolio
|
| | NRG Energy Inc. | | | | | 12,885 | | | | | $ | 931 | | |
| |
4/14/2025
|
| |
Hummel Station &
Rolling Hills Generating
|
| | Capital Power Corporation | | | | | 2,147 | | | | | $ | 1,025 | | |
| |
3/12/2025
|
| | Oregon Clean Energy Center | | | American Electric Power | | | | | 870 | | | | | $ | 1,100 | | |
| |
1/24/2025
|
| | Potomac Energy Center | | |
Blackstone Energy Transition Partners
|
| | | | 774 | | | | | $ | 1,292 | | |
| |
25% Implied Total Enterprise Value
|
| |
Purchase Price TEV
|
|
| |
$332 million to $442 million
|
| |
$376.0 million
|
|
| | | |
Beneficial Ownership
|
| |||||||||
| | | |
Common Stock
|
| |
Percentage of
Beneficial Ownership |
| ||||||
|
Name of Beneficial Owner
|
| |
Shares
|
| |
%
|
| ||||||
| Named Executive Officers and Directors: | | | | | | | | | | | | | |
|
Christopher P. Kalnin
|
| | | | 2,326,244(1) | | | | | | 2.40% | | |
|
John T. Jimenez
|
| | | | 245,783 | | | | | | * | | |
|
David Tameron
|
| | | | 7,176(2) | | | | | | * | | |
|
Eric S. Jacobsen
|
| | | | 204,815(3) | | | | | | * | | |
|
Barry S. Turcotte
|
| | | | 3,676(4) | | | | | | * | | |
|
Somruedee Chaimongkol
|
| | | | — | | | | | | — | | |
|
Joseph R. Davis
|
| | | | 33,000 | | | | | | * | | |
|
Akaraphong Dayananda
|
| | | | 500 | | | | | | * | | |
|
Kirana Limpaphayom
|
| | | | 25,000 | | | | | | * | | |
|
Carla S. Mashinski
|
| | | | — | | | | | | — | | |
|
Thiti Mekavichai
|
| | | | 18,500 | | | | | | * | | |
|
Charles C. Miller III
|
| | | | 87,500 | | | | | | * | | |
|
Sunit S. Patel
|
| | | | 50,000 | | | | | | * | | |
|
Anon Sirisaengtaksin
|
| | | | 5,000 | | | | | | * | | |
|
Chanin Vongkusolkit
|
| | | | — | | | | | | — | | |
|
Sinon Vongkusolkit
|
| | | | — | | | | | | — | | |
|
All current executive officers and current directors as a group(5) (20 persons)
|
| | | | 3,283,730 | | | | | | 3.39% | | |
| More than 5% Stockholders: | | | | | | | | | | | | | |
|
Banpu North America Corporation(6)
|
| | | | 63,877,614 | | | | | | 65.94% | | |
|
Mountain Capital Management, LLC(7)
|
| | | | 5,233,957 | | | | | | 5.40% | | |
| | | | | | A-2 | | | |
| | | | | | A-6 | | | |
| | | | | | A-7 | | | |
| | | | | | A-7 | | | |
| | | | | | A-7 | | | |
| | | | | | A-7 | | | |
| | | | | | A-7 | | | |
| | | | | | A-7 | | | |
| | | | | | A-8 | | | |
| | | | | | A-8 | | | |
| | | | | | A-8 | | | |
| | | | | | A-8 | | | |
| | | | | | A-9 | | | |
| | | | | | A-9 | | | |
| | | | | | A-10 | | | |
| | | | | | A-10 | | | |
| | | | | | A-10 | | | |
| | | | | | A-11 | | | |
| | | | | | A-11 | | | |
| | | | | | A-11 | | | |
| | | | | | A-11 | | | |
| | | | | | A-11 | | | |
| | | | | | A-11 | | | |
| | | | | | A-12 | | | |
| | | | | | A-12 | | | |
| | | | | | A-12 | | | |
| | | | | | A-13 | | | |
| | | | | | A-13 | | | |
| | | | | | A-13 | | | |
| | | | | | A-13 | | | |
| | | | | | A-14 | | | |
| | | | | | A-14 | | | |
| | | | | | A-14 | | | |
| | | | | | A-14 | | | |
| | | | | | A-14 | | | |
| | | | | | A-14 | | | |
| | | | | | A-14 | | | |
| | | | | | A-14 | | | |
| | | | | | A-15 | | | |
| | | | | | A-15 | | | |
| | | | | | A-15 | | | |
| | | | | | A-16 | | |
| | | | | | A-16 | | | |
| | | | | | A-16 | | | |
| | | | | | A-16 | | | |
| | | | | | A-17 | | | |
| | | | | | A-17 | | | |
| | | | | | A-17 | | | |
| | | | | | A-17 | | | |
| | | | | | A-18 | | | |
| | | | | | A-18 | | | |
| | | | | | A-19 | | | |
| | | | | | A-19 | | | |
| | | | | | A-19 | | | |
| | | | | | A-19 | | | |
| | | | | | A-20 | | | |
| | | | | | A-20 | | | |
| | | | | | A-21 | | | |
| | | | | | A-21 | | | |
| | | | | | A-21 | | | |
| | | | | | A-22 | | |
| | Schedules and Exhibits | | |||
| |
Exhibit A
Form of A&R Administrative Services Agreement
|
| | ||
| |
Exhibit B
Form of A&R Company Agreement
|
| | ||
| |
Exhibit C
Form of Assignment Agreement
|
| | ||
| |
Exhibit D
Form of Registration Rights Agreement
|
| | ||
| |
Schedule KI
Knowledge Individuals
|
| | ||
| | | |
Page
|
| |||
| | | | | C-1 | | | |
| | | | | C-1 | | | |
| | | | | C-7 | | | |
| | | | | C-7 | | | |
| | | | | C-7 | | | |
| | | | | C-7 | | | |
| | | | | C-7 | | | |
| | | | | C-8 | | | |
| | | | | C-8 | | | |
| | | | | C-8 | | | |
| | | | | C-8 | | | |
| | | | | C-8 | | | |
| | | | | C-8 | | | |
| | | | | C-8 | | | |
| | | | | C-9 | | | |
| | | | | C-9 | | | |
| | | | | C-9 | | | |
| | | | | C-9 | | | |
| | | | | C-10 | | | |
| | | | | C-10 | | | |
| | | | | C-10 | | | |
| | | | | C-10 | | | |
| | | | | C-10 | | | |
| | | | | C-10 | | | |
| | | | | C-11 | | | |
| | | | | C-11 | | | |
| | | | | C-12 | | | |
| | | | | C-12 | | | |
| | | | | C-12 | | | |
| | | | | C-12 | | | |
| | | | | C-13 | | | |
| | | | | C-13 | | | |
| | | | | C-13 | | | |
| | | | | C-14 | | | |
| | | | | C-14 | | | |
| | | | | C-14 | | | |
| | | | | C-14 | | | |
| | | | | C-15 | | | |
| | | | | C-15 | | | |
| | | | | C-15 | | | |
| | | | | C-16 | | | |
| | | | | C-16 | | | |
| | | |
Page
|
| |||
| | | | | C-16 | | | |
| | | | | C-16 | | | |
| | | | | C-16 | | | |
| | | | | C-16 | | | |
| | | | | C-16 | | | |
| | | | | C-17 | | | |
| | | | | C-17 | | | |
| | | | | C-18 | | | |
| | | | | C-18 | | | |
| | | | | C-18 | | | |
| | | | | C-18 | | | |
| | | | | C-19 | | | |
| | | | | C-19 | | | |
| | | | | C-19 | | | |
| | | | | C-20 | | | |
| | | | | C-20 | | | |
| | | | | C-20 | | | |
| | | | | C-20 | | | |
| | | | | C-22 | | | |
| | | | | C-22 | | | |
| | | | | C-22 | | | |
| | | | | C-23 | | | |
| | | | | C-23 | | | |
| | | | | C-24 | | | |
| | | | | C-25 | | | |
| | | | | C-26 | | | |
| | | | | C-27 | | | |
| | | | | C-28 | | | |
| | | | | C-28 | | | |
| | | | | C-28 | | | |
| | | | | C-28 | | | |
| | | | | C-29 | | | |
| | | | | C-29 | | | |
| | | | | C-30 | | | |
| | | | | C-30 | | | |
| | | | | C-30 | | | |
| | | | | C-30 | | | |
| | | | | C-30 | | | |
| | | | | C-30 | | | |
| | | | | C-30 | | | |
| | | | | C-30 | | | |
| | | | | C-30 | | | |
| | | | | C-30 | | | |
| | | |
Page
|
| |||
| | | | | C-30 | | | |
| | | | | C-31 | | | |
| | | | | C-31 | | | |
| | | | | C-31 | | | |
| | | | | C-31 | | | |
| | Exhibit A | | | Members and Ownership Percentages | |
| | Schedule 2.6 | | | Representations and Warranties | |
| | Schedule 4.2 | | | Reporting Requirements | |
| | Schedule 8.2 | | | Board Members | |
| | Schedule KI | | | Knowledge Individuals | |
| | | |
Ownership Percentage
|
|
|
BKV Corporation
1200 17th Street, Suite 2100, Denver, Colorado 80202 |
| |
75%
|
|
|
Banpu Power US Corporation
c/o Corporation Service Company, 251 Little Falls Drive, in the City of Wilmington, County of New Castle, Delaware 19808 |
| |
25%
|
|