| Metric | Q4'25 | Q1'26 | Change |
|---|---|---|---|
| Adjusted EBITDA | $188M Q1 2025 | $473M Q1 2026 | +151% YoY acceleration from Freedom/Guernsey |
| Adjusted Free Cash Flow | $87M Q1 2025 | $350M Q1 2026 | +302% YoY, quadrupled |
| Generation | Not disclosed Q1 2025 | 16 TWh Q1 2026 | 55% fleet capacity factor, up from trend |
| Net Leverage Ratio | 3.0x Q4 2025 forecast | 3.1x March 31 | Slight uptick before Cornerstone close |
| Recordable Incident Rate | 0.55 FY 2025 | 0.37 Q1 2026 | 33% safety improvement, well below industry |
| 2027 FCF Per Share Guidance | $31-40 including Cornerstone | $34 base case, $41 with buybacks | 15% improvement in base case |
| 2028 FCF Per Share Guidance | $31.40 plus | $36 base, $41 with buybacks | 30% increase vs January estimates |
| Liquidity | $2B+ Q4 2025 | $1.35B revolver, $1.5B LCF committed | Enhanced facilities upon Cornerstone close |
| Interest Expense Savings | Not quantified | $40M+ annual from debt refi | Nearly $1 FCF per share improvement |
| Secured Debt Composition | ~60% of total debt | 30% of total debt | Material deleveraging from refi |
Get free previews of our earnings-call research: the key changes, management scores, and questions worth investigating. Subscribe for full call sheets and deeper analysis.
Subscriptions are managed by Substack. If the form does not load, subscribe directly. Or follow the RSS feed.