CWEN
Clearway Energy Inc. Class C
$31.93
+$0.19(+0.60%)
90
Overall
90
Value
91
Tech
--
Quality
Market Cap
$3.76B
Volume
1.29M
52W Range
$24.40 - $33.22
Target Price
$37.82
Order:
Income Statement
| Metric | Trend | Chart | 2015 Dec | 2016 Dec | 2017 Dec | 2018 Dec | 2019 Dec | 2020 Dec | 2021 Dec | 2022 Dec | 2023 Dec | 2024 Dec |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| REVENUE | ||||||||||||
| Total Revenue | $953.0M | $1.0B | $1.0B | $1.1B | $1.0B | $1.2B | $1.3B | $1.2B | $1.3B | $1.4B | ||
| Total Revenue | $968.0M | $1.0B | $1.0B | $1.1B | $1.0B | $1.2B | $1.3B | $1.2B | $1.3B | $1.4B | ||
| COST OF GOODS SOLD | ||||||||||||
| Cost of Revenue | $-321.0M | $-308.0M | $-326.0M | $-327.0M | $342.0M | $366.0M | $451.0M | $435.0M | $473.0M | -- | ||
| GROSS PROFIT | ||||||||||||
| Gross Profit | $953.0M | $1.0B | $1.0B | $1.1B | $1.0B | $833.0M | $835.0M | $755.0M | $1.3B | $1.4B | ||
| OPERATING EXPENSES | ||||||||||||
| Operating Expenses | $-321.0M | $-308.0M | $353.0M | $354.0M | $435.0M | $467.0M | $555.0M | $554.0M | $1.0B | $1.2B | ||
| Research & Development | $-20.0M | -- | -- | -- | -- | -- | $6.0M | $2.0M | -- | -- | ||
| Selling, General & Administrative | $12.0M | $16.0M | $19.0M | $20.0M | $29.0M | $34.0M | $40.0M | $40.0M | $36.0M | $39.0M | ||
| General & Administrative Expenses | $12.0M | $16.0M | $19.0M | $20.0M | $29.0M | $34.0M | $40.0M | $40.0M | $36.0M | $39.0M | ||
| Salaries & Wages | $1.0M | -- | $-2.0M | $-3.0M | $-4.0M | $-3.0M | -- | -- | -- | -- | ||
| Depreciation & Amortization | $297.0M | $303.0M | $334.0M | $331.0M | $401.0M | $428.0M | $509.0M | $512.0M | $526.0M | $627.0M | ||
| Amortization | $-55.0M | $-71.0M | $-71.0M | $-71.0M | $-73.0M | $-91.0M | $143.0M | $174.0M | -- | -- | ||
| Other Operating Expenses | $321.0M | $308.0M | $326.0M | $3.0M | $5.0M | $5.0M | $9.0M | $435.0M | $473.0M | $501.0M | ||
| OPERATING INCOME | ||||||||||||
| Operating income | $323.0M | $408.0M | $656.0M | $699.0M | $597.0M | $732.0M | $267.0M | $1.5B | $263.0M | $196.0M | ||
| EBITDA | $356.0M | $305.0M | $380.0M | $446.0M | $654.0M | $879.0M | $904.0M | $2.2B | $1.0B | $1.1B | ||
| NON-OPERATING ITEMS | ||||||||||||
| Interest Expense (Non-Operating) | $263.0M | $284.0M | $307.0M | $306.0M | $404.0M | $415.0M | $312.0M | $232.0M | $337.0M | $307.0M | ||
| Intinc | $139.0M | -- | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Net Non-Operating Interest Income/Expense | $-263.0M | $-284.0M | $-307.0M | $-306.0M | $-404.0M | $-415.0M | $-312.0M | $-232.0M | $-36.0M | $-28.0M | ||
| Other Income/Expense | $-108.0M | $-78.0M | $-72.0M | $-75.0M | $-76.0M | $-36.0M | $18.0M | $1.3B | $-58.0M | $-78.0M | ||
| Other Special Charges | $82.0M | $18.0M | $1.0M | $1.0M | $-7.0M | $-20.0M | $-50.0M | $15.0M | $46.0M | $43.0M | ||
| SPECIAL ITEMS | ||||||||||||
| Restructring And Mn A Income | $3.0M | $1.0M | $3.0M | $20.0M | $3.0M | $9.0M | $7.0M | $7.0M | $4.0M | $8.0M | ||
| Special Income Charges | $3.0M | $186.0M | $47.0M | $20.0M | $36.0M | $41.0M | $13.0M | $23.0M | $16.0M | $8.0M | ||
| Impairment of Capital Assets | -- | $185.0M | $44.0M | -- | $33.0M | $32.0M | $6.0M | $16.0M | $12.0M | -- | ||
| PRE-TAX INCOME | ||||||||||||
| EBIT | $340.0M | $285.0M | $355.0M | $422.0M | $637.0M | $727.0M | $249.0M | $1.5B | $321.0M | $274.0M | ||
| Pre-Tax Income | $77.0M | $1.0M | $48.0M | $116.0M | $233.0M | $312.0M | $-63.0M | $1.3B | $-16.0M | $-33.0M | ||
| INCOME TAX | ||||||||||||
| Tax Provision | $12.0M | $-1.0M | $72.0M | $62.0M | $-8.0M | $8.0M | $12.0M | $222.0M | $-2.0M | $30.0M | ||
| NET INCOME | ||||||||||||
| Net Income | $111.0M | $68.0M | $317.0M | $380.0M | $326.0M | $391.0M | $51.0M | $582.0M | $79.0M | $88.0M | ||
| Net Income (Continuing Operations) | $111.0M | $68.0M | $317.0M | $380.0M | $326.0M | $391.0M | $51.0M | $1.1B | $-14.0M | $-63.0M | ||
| Net Income (Discontinued Operations) | $111.0M | $68.0M | $317.0M | $380.0M | $326.0M | $391.0M | $51.0M | $582.0M | $79.0M | $88.0M | ||
| Net Income (Common Stockholders) | $121.0M | $72.0M | $310.0M | $380.0M | $326.0M | $25.0M | $51.0M | $582.0M | $79.0M | $88.0M | ||
| TOTALS | ||||||||||||
| Total Expenses | $-642.0M | $-616.0M | $27.0M | $27.0M | $435.0M | $467.0M | $1.0B | $989.0M | $1.0B | $1.2B | ||
| SHARE & EPS DATA | ||||||||||||
| Average Shares Outstanding | $84.0M | $98.0M | $99.0M | $104.0M | $109.0M | $115.0M | $117.0M | $117.0M | $117.9M | $117.3M | ||
| Average Shares Outstanding (Diluted) | $277.5M | $63.0M | $990.6M | $413.0M | $109.0M | $116.0M | $117.0M | $35.0M | $35.0M | $35.0M | ||
| Shares Outstanding | $182.8M | $182.9M | $184.8M | $193.4M | $198.9M | $201.7M | $201.9M | $202.0M | $202.1M | $202.1M | ||
| Basic EPS | $0.40 | $-0.14 | $-0.71 | $-0.63 | -- | -- | $0.44 | $4.99 | $0.67 | $0.75 | ||
| Basic EPS (Continuing Operations) | $0.40 | $0.58 | -- | -- | -- | -- | $0.44 | $4.99 | $0.67 | $0.75 | ||
| Diluted EPS | $0.40 | $1.16 | $-0.32 | $0.92 | $-0.20 | $0.22 | $0.44 | $4.99 | $0.67 | $0.75 | ||
| Diluted EPS (Continuing Operations) | $0.40 | $1.16 | $-0.32 | $0.92 | $-0.20 | $0.22 | -- | $4.99 | $0.67 | $0.75 | ||
| Dividend Per Share | -- | $1.9 | $2.2 | $2.52 | $0.20 | -- | -- | $1.43 | $1.542 | -- | ||
| OTHER METRICS | ||||||||||||
| Accrued Preferred Stock Dividends | $-10.0M | $-4.0M | $7.0M | $4.0M | -- | -- | -- | -- | -- | -- | ||
| Acquired In Process Rn D | $-14.0M | -- | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Acquired In Process Rn D Income | $38.0M | -- | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Development Expense | $-20.0M | -- | -- | -- | -- | -- | $6.0M | $2.0M | -- | -- | ||
| Earnings from equity interest | $26.0M | $60.0M | $71.0M | $74.0M | $83.0M | $56.0M | $32.0M | $29.0M | $12.0M | $35.0M | ||
| Earnings From Equity Interest Net Of Tax | $26.0M | $60.0M | $71.0M | $74.0M | $83.0M | $56.0M | $32.0M | $29.0M | $12.0M | $35.0M | ||
| Gain On Sale Of Business | -- | -- | -- | -- | -- | -- | -- | $1.3B | -- | -- | ||
| Insurance And Claims | $609.0M | -- | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Minority Interests | $-118.0M | -- | $13.0M | $106.0M | $174.0M | $87.0M | $126.0M | $-478.0M | $93.0M | $151.0M | ||
| Net Income Extraordinary | $-42.0M | $51.0M | $15.0M | $-2.0M | $85.0M | $87.0M | -- | -- | -- | -- | ||
| Net Income From Other Gains Losses | -- | -- | -- | $-4.0M | -- | -- | -- | -- | -- | -- | ||
| Other Gand A | $12.0M | $16.0M | $19.0M | $20.0M | $29.0M | $34.0M | $40.0M | $40.0M | $36.0M | $39.0M | ||
| Otherunder Preferred Stock Dividend | $-10.0M | $-4.0M | $7.0M | $4.0M | -- | -- | -- | -- | -- | -- | ||
| Preferred Stock Dividends | $-10.0M | $-4.0M | $7.0M | $4.0M | -- | -- | -- | -- | -- | -- | ||
| Restruct | $3.0M | $1.0M | $3.0M | $20.0M | $3.0M | $9.0M | $7.0M | $7.0M | $4.0M | $8.0M | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | CWEN | $31.93 | +0.6% | 1.29M |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |
Get Clearway Energy Inc. Class C Data in Excel
Stream real-time data directly to your spreadsheets
BUY NOW