Company logo

CWEN - Clearway Energy, Inc.

NYSE -> Utilities -> Utilities—Renewable
Princeton, United States
Type: Equity

CWEN price evolution
CWEN
(in millions $) 31 Dec 2023 30 Sep 2023 30 Jun 2023 31 Mar 2023
Current assets
Cash $1051 $1156 $918 $1013
Short term investments $51 $34 $27
Net receivables $345 $411 $216 $150
Inventory $55 $55 $51 $49
Total current assets $1560 $1734 $1289 $1289
Long term investments $360 $505 $435 $410
Property, plant & equipment $10123 $8594 $8298 $8417
Goodwill & intangible assets $2374 $2424 $2471 $2518
Total noncurrent assets $13141 $11636 $11335 $11460
Total investments $360 $556 $469 $437
Total assets $14701 $13370 $12624 $12749
Current liabilities
Accounts payable $161 $145 $124 $120
Deferred revenue
Short long term debt $558 $576 $374 $405
Total current liabilities $906 $844 $606 $638
Long term debt $8106 $7867 $7545 $7642
Total noncurrent liabilities $8800 $8258 $7876 $7949
Total debt $8664 $8443 $7919 $8047
Total liabilities $9706 $9102 $8482 $8587
Shareholders' equity
Retained earnings $361 $370 $412 $419
Other shareholder equity $7 $11 $9 $8
Total shareholder equity $2101 $2110 $2140 $2147
(in millions $) 31 Dec 2023 31 Jan 2023 31 Dec 2021 31 Dec 2020
Current assets
Cash $1051 $996 $654 $465
Short term investments $26
Net receivables $345 $153 $144 $143
Inventory $55 $47 $37 $42
Total current assets $1560 $1276 $1531 $708
Long term investments $360 $427 $387 $742
Property, plant & equipment $10123 $7948 $8200 $7554
Goodwill & intangible assets $2374 $2565 $2499 $1370
Total noncurrent assets $13141 $11036 $11282 $9884
Total investments $360 $453 $387 $742
Total assets $14701 $12312 $12813 $10592
Current liabilities
Accounts payable $161 $77 $181 $89
Deferred revenue
Short long term debt $558 $372 $818 $422
Total current liabilities $906 $617 $1631 $634
Long term debt $8106 $6491 $7696 $7065
Total noncurrent liabilities $8800 $7662 $7882 $7243
Total debt $8664 $7714 $8514 $7487
Total liabilities $9706 $10078 $9513 $7877
Shareholders' equity
Retained earnings $361 $463 -$33 -$84
Other shareholder equity $7 $9 -$6 -$14
Total shareholder equity $2101 $2234 $1834 $1825
(in millions $) 31 Dec 2023 30 Sep 2023 30 Jun 2023 31 Mar 2023
Revenue
Total revenue $249 $371 $406 $288
Cost of revenue $113 $134 $118 $108
Gross Profit $136 $237 $288 $180
Operating activities
Research & development
Selling, general & administrative $8 $9 $9 $10
Total operating expenses $158 $143 $139 $138
Operating income -$22 $94 $149 $42
Income from continuing operations
EBIT $103 $109 $115 $87
Income tax expense -$69 $57 $22 -$12
Interest expense $135 $48 $55 $99
Net income
Net income $37 $4 $38
Income (for common shares) $37 $4 $38
(in millions $) 31 Dec 2023 31 Dec 2022 31 Dec 2021 31 Dec 2020
Revenue
Total revenue $1314 $1190 $1286 $1199
Cost of revenue $473 $435 $451 $366
Gross Profit $841 $755 $835 $833
Operating activities
Research & development
Selling, general & administrative $36 $40 $40 $34
Total operating expenses $578 $577 $568 $500
Operating income $263 $178 $267 $333
Income from continuing operations
EBIT $414 $1036 $375 $448
Income tax expense -$2 $222 $12 $8
Interest expense $337 $232 $312 $415
Net income
Net income $79 $582 $51 $25
Income (for common shares) $79 $582 $51 $25
(in millions $) 31 Dec 2023 30 Sep 2023 30 Jun 2023 1 May 2023
Net income $37 $4 $38
Operating activities
Depreciation $187 $181 $179
Business acquisitions & disposals -$104 -$122 -$9
Stock-based compensation
Total cash flows from operations $206 $287 $134
Investing activities
Capital expenditures -$151 -$34 -$21
Investments
Total cash flows from investing -$252 -$155 -$30 -$86
Financing activities
Dividends paid -$80 -$78 -$77 -$76
Sale and purchase of stock
Net borrowings -$699 $167 -$103
Total cash flows from financing -$59 $106 -$199 $28
Effect of exchange rate
Change in cash and equivalents -$105 $238 -$95 $17
(in millions $) 31 Dec 2023 31 Dec 2022 31 Dec 2021 31 Dec 2020
Net income $79 $582 $51 $25
Operating activities
Depreciation $726 $698 $520 $432
Business acquisitions & disposals -$233 $1176 -$736 -$37
Stock-based compensation
Total cash flows from operations $702 $787 $701 $545
Investing activities
Capital expenditures -$294 -$112 -$151 -$34
Investments
Total cash flows from investing -$523 $1065 -$865 -$62
Financing activities
Dividends paid -$311 -$289 -$268 -$211
Sale and purchase of stock $62
Net borrowings -$804 -$1203 -$339 -$463
Total cash flows from financing -$124 -$1510 $367 -$435
Effect of exchange rate
Change in cash and equivalents $55 $342 $189 $48
Fundamentals
Market cap $4.55B
Enterprise value $12.16B
Shares outstanding 202.08M
Revenue $1.31B
EBITDA N/A
EBIT $414.00M
Net Income $79.00M
Revenue Q/Q -7.09%
Revenue Y/Y 10.42%
P/E ratio 57.55
EV/Sales 9.25
EV/EBITDA N/A
EV/EBIT 29.37
P/S ratio 3.46
P/B ratio 2.17
Book/Share 10.36
Cash/Share 5.20
EPS $0.39
ROA 0.59%
ROE 3.72%
Debt/Equity 4.62
Net debt/EBITDA N/A
Current ratio 1.72
Quick ratio 1.66