share_log

Clearway Energy, Inc. Reports Full Year 2023 Financial Results

Clearway Energy, Inc. Reports Full Year 2023 Financial Results

Clearway Energy, Inc. 公布2023年全年财务业绩
Clearway Energy ·  02/22 00:00
  • Committed to approximately $215 million of new long-term corporate capital investments in 2023
  • Signed contracts in last twelve months ensuring that 42% of the Resource Adequacy for Marsh Landing, Walnut Creek and El Segundo is contracted in 2027, with nearly 100% contracted through 2026
  • Reaffirming 2024 financial guidance
  • Increased the quarterly dividend by 1.7% to $0.4033 per share in the first quarter of 2024, or $1.61 per share annualized
  • Continue to target annual dividend per share growth in the upper range of 5% to 8% through 2026
  • 承诺在2023年进行约2.15亿美元的新长期企业资本投资
  • 在过去的十二个月中签订了合同,确保在2027年签订Marsh Landing、Walnut Creek和El Segundo的资源充足率的42%,其中近100%将在2026年之前签约
  • 重申 2024 年财务指导
  • 2024年第一季度的季度股息增加了1.7%,至每股0.4033美元,按年计算每股1.61美元
  • 继续将目标定在2026年之前将每股年度股息增长在5%至8%的上限范围内

PRINCETON, N.J., Feb. 22, 2024 (GLOBE NEWSWIRE) -- Clearway Energy, Inc. (NYSE: CWEN, CWEN.A) today reported full year 2023 financial results, including Net Loss of $14 million, Adjusted EBITDA of $1,058 million, Cash from Operating Activities of $702 million, and Cash Available for Distribution (CAFD) of $342 million.

新泽西州普林斯顿,2024年2月22日(GLOBE NEWSWIRE)——Clearway Energy, Inc.(纽约证券交易所代码:CWEN,CWEN.A)今天公布了2023年全年财务业绩,包括1400万美元的净亏损,10.58亿美元的调整后息税折旧摊销前利润,7.02亿美元的经营活动现金以及3.42亿美元的可供分配的现金(CAFD)。

"While 2023 financial results were impacted by weaker wind performance throughout the year, the long-term outlook for Clearway remains positive. In 2023, the Company committed to approximately $215 million of new long-term corporate capital investments and signed new Resource Adequacy contracts at Marsh Landing and El Segundo further enhancing visibility into long-term growth," said Christopher Sotos, Clearway Energy, Inc.'s President and Chief Executive Officer. "Clearway continues to be on track to deliver at the upper range of its dividend growth target through 2026 without external capital."

“尽管2023年财务业绩受到全年风能表现疲软的影响,但Clearway的长期前景仍然乐观。2023年,公司承诺进行约2.15亿美元的新长期企业资本投资,并在马什兰丁和埃尔塞贡多签署了新的资源充足率合同,进一步提高了长期增长的可见度。” Clearway Energy, Inc.的克里斯托弗·索托斯说。s 总裁兼首席执行官。“Clearway继续有望在没有外部资本的情况下在2026年之前实现其股息增长目标的较高区间。”

Adjusted EBITDA and Cash Available for Distribution used in this press release are non-GAAP measures and are explained in greater detail under "Non-GAAP Financial Information" below.

本新闻稿中使用的调整后息税折旧摊销前利润和可供分配现金是非公认会计准则指标,将在下文 “非公认会计准则财务信息” 下进行更详细的解释。

Overview of Financial and Operating Results

财务和经营业绩概览

Segment Results

分部业绩

Table 1: Net Income/(Loss)

表 1:净收入/(亏损)

($ millions) Three Months Ended Twelve Months Ended
Segment 12/31/23 12/31/22 12/31/23 12/31/22
Conventional 10 40 109 161
Renewables (124) (84) (12) (58)
Thermal 17
Corporate 41 (10) (111) 940
Net Income/(Loss) $ (73) $ (54) $ (14) $ 1,060
(百万美元) 三个月已结束 十二个月已结束
细分市场 12/31/23 12/31/22 12/31/23 12/31/22
常规 10 40 109 161
可再生能源 (124) (84) (12) (58)
热的 17
企业 41 (10) (111) 940
净收益/(亏损) $ (73) $ (54) $ (14) $ 1,060

Table 2: Adjusted EBITDA

表 2:调整后的息税折旧摊销前利润

($ millions) Three Months Ended Twelve Months Ended
Segment 12/31/23 12/31/22 12/31/23 12/31/22
Conventional 65 89 301 366
Renewables 142 127 787 802
Thermal 0 23
Corporate (6) (4) (30) (31)
Adjusted EBITDA $ 201 $ 212 $ 1,058 $ 1,160
(百万美元) 三个月已结束 十二个月已结束
细分市场 12/31/23 12/31/22 12/31/23 12/31/22
常规 65 89 301 366
可再生能源 142 127 787 802
热的 0 23
企业 (6) (4) (30) (31)
调整后 EBITDA $ 201 $ 212 $ 1,058 $ 1,160

Table 3: Cash from Operating Activities and Cash Available for Distribution (CAFD)

表 3:来自经营活动的现金和可供分配的现金(CAFD)

Three Months Ended Twelve Months Ended
($ millions) 12/31/23 12/31/22 12/31/23 12/31/22
Cash from Operating Activities $ 206 $ 180 $ 702 $ 787
Cash Available for Distribution (CAFD) $ 53 $ (2) $ 342 $ 326
三个月已结束 十二个月已结束
(百万美元) 12/31/23 12/31/22 12/31/23 12/31/22
来自经营活动的现金 $ 206 $ 180 $ 702 $ 787
可供分配的现金 (CAFD) $ 53 $ (2) $ 342 $ 326

For the fourth quarter of 2023, the Company reported Net Loss of $73 million, Adjusted EBITDA of $201 million, Cash from Operating Activities of $206 million, and CAFD of $53 million. Net Loss increased versus 2022 primarily due to additional interest expense associated with growth investments. Adjusted EBITDA for the fourth quarter of 2023 was lower than in 2022 due to the expiration of certain tolling agreements in the Conventional fleet, partially offset by the contribution from growth investments. CAFD results in the fourth quarter of 2023 were higher than 2022 primarily due to lower debt service in the Conventional fleet coinciding with the expiration of the tolling agreements.

2023年第四季度,公司报告净亏损7300万美元,调整后息税折旧摊销前利润为2.01亿美元,经营活动现金为2.06亿美元,CAFD为5,300万美元。与2022年相比,净亏损增加的主要原因是与增长型投资相关的额外利息支出。由于常规机队的某些通行费协议到期,2023年第四季度调整后的息税折旧摊销前利润低于2022年,但部分被增长投资的贡献所抵消。CAFD在2023年第四季度的业绩高于2022年,这主要是由于常规机队的还本付息减少,恰逢通行费协议的到期。

For the full year 2023, the Company reported Net Loss of $14 million, Adjusted EBITDA of $1,058 million, Cash from Operating Activities of $702 million, and CAFD of $342 million. Net Income decreased versus 2022 primarily due to the one-time gain from the sale of the Thermal Business. Adjusted EBITDA results were lower than 2022 primarily due to the expiration of certain tolling agreements in the Conventional fleet, the divestiture of the Thermal Business, and lower renewable production, partially offset by the contribution of growth investments. CAFD results were higher than 2022 despite lower renewable production, primarily due to lower debt service in the Conventional fleet, partially offset by the disposition of the Thermal Business.

2023年全年,该公司报告的净亏损为1,400万美元,调整后的息税折旧摊销前利润为10.58亿美元,经营活动现金为7.02亿美元,CAFD为3.42亿美元。与2022年相比,净收入下降的主要原因是出售散热业务带来的一次性收益。调整后的息税折旧摊销前利润低于2022年,这主要是由于常规机队的某些通行费协议到期、热能业务的剥离以及可再生能源产量的减少,但部分被增长投资的贡献所抵消。尽管可再生能源产量降低,但CAFD的业绩仍高于2022年,这主要是由于常规机队的还本付息减少,但热能业务的处置部分抵消了这一点。

Operational Performance

运营绩效

Table 4: Selected Operating Results1

表 4:选定的运营业绩1

(MWh in thousands) Three Months Ended Twelve Months Ended
12/31/23 12/31/22 12/31/23 12/31/22
Conventional Equivalent Availability Factor 98.0% 91.2% 90.2% 92.2%
Solar MWh generated/sold 1,193 920 5,425 4,991
Wind MWh generated/sold 2,152 2,312 9,414 9,343
Renewables MWh generated/sold2 3,345 3,232 14,839 14,334
(千兆瓦时) 三个月已结束 十二个月已结束
12/31/23 12/31/22 12/31/23 12/31/22
常规等效可用性系数 98.0% 91.2% 90.2% 92.2%
太阳能兆瓦时发电量/已售出 1,193 920 5,425 4,991
发电量/已售出风力 mWh 2,152 2,312 9,414 9,343
可再生能源发电量/售出兆瓦时2 3,345 3,232 14,839 14,334

In the fourth quarter of 2023, availability at the Conventional segment was higher than the fourth quarter of 2022 primarily from lower availability at the Walnut Creek and El Segundo Energy Center facilities in 2022. Generation in the Renewables segment during the fourth quarter of 2023 was 3% higher than the fourth quarter of 2022 primarily due to the contribution of growth investments, partially offset by lower resource across the fleet.

2023年第四季度,常规板块的可用性高于2022年第四季度,这主要是由于2022年核桃溪和埃尔塞贡多能源中心设施的可用性降低。2023年第四季度可再生能源板块的发电量比2022年第四季度增长了3%,这主要是由于增长投资的贡献,但部分被整个机队资源的减少所抵消。

Liquidity and Capital Resources

流动性和资本资源

Table 5: Liquidity

表 5:流动性

($ millions) 12/31/2023 12/31/2022
Cash and Cash Equivalents:
Clearway Energy, Inc. and Clearway Energy LLC, excluding subsidiaries $ 410 $ 536
Subsidiaries 125 121
Restricted Cash:
Operating accounts 176 109
Reserves, including debt service, distributions, performance obligations and other reserves 340 230
Total Cash $ 1,051 $ 996
Revolving credit facility availability 454 370
Total Liquidity $ 1,505 $ 1,366
(百万美元) 12/31/2023 12/31/2022
现金和现金等价物:
Clearway Energy, Inc. 和 Clearway Energy $ 410 $ 536
子公司 125 121
限制性现金:
运营账户 176 109
储备金,包括还本付息、分配、履约义务和其他储备金 340 230
现金总额 $ 1,051 $ 996
循环信贷额度的可用性 454 370
总流动性 $ 1,505 $ 1,366

Total liquidity as of December 31, 2023 was $1,505 million, which was $139 million higher than the same period ended December 31, 2022, primarily due to the refinancing of the revolving credit facility which increased its total capacity to $700 million from $495 million and additional project level restricted cash associated with growth investments, partially offset by the execution of growth investments.

截至2023年12月31日,总流动性为15.05亿美元,比截至2022年12月31日的同期增加了1.39亿美元,这主要是由于循环信贷额度的再融资,其总容量从4.95亿美元增加到7亿美元,以及与增长投资相关的额外项目级别限制性现金,但部分被增长投资的执行所抵消。

As of December 31, 2023, the Company's liquidity included $516 million of restricted cash. Restricted cash consists primarily of funds to satisfy the requirements of certain debt arrangements and funds held within the Company's projects that are restricted in their use. As of December 31, 2023, these restricted funds were comprised of $176 million designated to fund operating expenses, approximately $178 million designated for current debt service payments, and $85 million of reserves for debt service, performance obligations and other items including capital expenditures. The remaining $77 million is held in distribution reserve accounts.

截至2023年12月31日,该公司的流动性包括5.16亿美元的限制性现金。限制性现金主要包括用于满足某些债务安排要求的资金和公司项目中持有的使用受限的资金。截至2023年12月31日,这些限制性基金包括指定为运营费用提供资金的1.76亿美元、指定用于当期还本付息的约1.78亿美元以及用于还本付息、履约义务和其他项目(包括资本支出)的8500万美元储备金。其余的7 700万美元存放在分配储备金账户中。

Potential future sources of liquidity include excess operating cash flow, availability under the revolving credit facility, asset dispositions, and, subject to market conditions, new corporate debt and equity financings.

未来潜在的流动性来源包括过剩的运营现金流、循环信贷额度的可用性、资产处置以及视市场条件而定的新公司债务和股权融资。

Growth Investments

成长投资

Texas Solar Nova 1

德州太阳新星 1

On December 28, 2023, the Company, through an indirect subsidiary, acquired an ownership interest in Texas Solar Nova 1, a 252 MW operational solar project that is located in Kent County, Texas for cash consideration of $23 million. The project is underpinned by power purchase agreements with creditworthy counterparties with a weighted average contract duration of approximately 18 years.

2023年12月28日,该公司通过间接子公司收购了位于德克萨斯州肯特县的252兆瓦太阳能运营项目Texas Solar Nova 1的所有权,现金对价为2300万美元。该项目以与信誉良好的交易对手签订的购电协议为基础,加权平均合同期限约为18年。

Quarterly Dividend

季度分红

On February 14, 2024, Clearway Energy, Inc.'s Board of Directors declared a quarterly dividend on Class A and Class C common stock of $0.4033 per share payable on March 15, 2024, to stockholders of record as of March 1, 2024.

2024 年 2 月 14 日,Clearway Energy, Inc.s 董事会宣布,A类和C类普通股的季度股息为每股0.4033美元,将于2024年3月15日支付给截至2024年3月1日的登记股东。

Seasonality

季节性

Clearway Energy, Inc.'s quarterly operating results are impacted by seasonal factors, as well as weather variability which can impact renewable energy resource throughout the year. Most of the Company's revenues are generated from the months of May through September, as contracted pricing and renewable resources are at their highest levels in the Company's portfolio. Factors driving the fluctuation in Net Income, Adjusted EBITDA, Cash from Operating Activities, and CAFD include the following:

Clearway Energy, Inc.”的季度经营业绩受季节性因素以及可能影响全年可再生能源资源的天气变化的影响。公司的大部分收入来自5月至9月,因为合同定价和可再生资源处于公司投资组合的最高水平。推动净收益、调整后息税折旧摊销前利润、经营活动现金和CAFD波动的因素包括:

  • Higher summer capacity and energy prices from conventional assets;
  • Higher solar insolation during the summer months;
  • Higher wind resources during the spring and summer months;
  • Renewable energy resource throughout the year
  • Debt service payments which are made either quarterly or semi-annually;
  • Timing of maintenance capital expenditures and the impact of both unforced and forced outages; and
  • Timing of distributions from unconsolidated affiliates
  • 常规资产的夏季产能和能源价格上涨;
  • 夏季太阳日照量较高;
  • 春季和夏季风力资源增加;
  • 全年可再生能源资源
  • 按季度或每半年支付一次的还本付息;
  • 维护资本支出的时间以及非强制和强制停机的影响;以及
  • 未合并子公司的分配时间

The Company takes into consideration the timing of these factors to ensure sufficient funds are available for distributions and operating activities on a quarterly basis.

公司考虑了这些因素的时机,以确保每季度有足够的资金用于分配和运营活动。

Financial Guidance and Pro Forma CAFD Outlook

财务指导和预期 CAFD 展望

The Company is reaffirming its 2024 full year CAFD guidance of $395 million. The Company's 2024 financial guidance factors in the contribution of committed growth investments based on current expected closing timelines and estimates for merchant energy gross margin at the conventional fleet. 2024 CAFD guidance does not factor in the timing of when CAFD is realized from new growth investments pursuant to 5-year averages beyond 2024. Financial guidance is based on median renewable energy production estimates for the full year.

该公司重申其2024年全年CAFD预期为3.95亿美元。根据目前的预期成交时间表和常规机队商用能源毛利率的估计,公司2024年的财务指导考虑了承诺增长投资的贡献。2024年CAFD指引并未考虑根据2024年以后的5年平均水平从新的增长投资中实现CAFD的时机。财务指导基于全年可再生能源产量中位数估计。

Earnings Conference Call

业绩电话会议

On February 22, 2024, Clearway Energy, Inc. will host a conference call at 8:00 a.m. Eastern to discuss these results. Investors, the news media and others may access the live webcast of the conference call and accompanying presentation materials by logging on to Clearway Energy, Inc.'s website at http://www.clearwayenergy.com and clicking on "Presentations & Webcasts" under "Investor Relations."

2024年2月22日,Clearway Energy, Inc.将在美国东部时间上午8点举行电话会议,讨论这些结果。投资者、新闻媒体和其他人可以通过登录Clearway Energy, Inc.观看电话会议的网络直播和随附的演示材料。”的网站位于 http://www.clearwayenergy.com 然后单击 “投资者关系” 下的 “演示和网络直播”。

About Clearway Energy, Inc.

Clearway Energy, Inc.

Clearway Energy, Inc. is one of the largest renewable energy owners in the US with approximately 6,000 net MW of installed wind, solar and energy storage projects. The Company's approximately 8,500 net MW of assets also include approximately 2,500 net MW of environmentally-sound, highly efficient natural gas generation facilities. Through this environmentally-sound diversified and primarily contracted portfolio, Clearway Energy endeavors to provide its investors with stable and growing dividend income. Clearway Energy, Inc.'s Class C and Class A common stock are traded on the New York Stock Exchange under the symbols CWEN and CWEN.A, respectively. Clearway Energy, Inc. is sponsored by its controlling investor, Clearway Energy Group LLC. For more information, visit investor.clearwayenergy.com.

Clearway Energy, Inc. 是美国最大的可再生能源所有者之一,净安装的风能、太阳能和储能项目约为6,000兆瓦。该公司约8,500兆瓦的净资产还包括约2,500兆瓦的环保、高效天然气发电设施。通过这种环保的多元化且以合同为主的投资组合,Clearway Energy努力为其投资者提供稳定且不断增长的股息收入。Clearway Energy, Inc.”s C类和A类普通股分别在纽约证券交易所上市,股票代码分别为CWEN和CWEN.A。Clearway Energy, Inc. 由其控股投资者克利尔韦能源集团有限责任公司赞助。欲了解更多信息,请访问 投资者.clearwayenergy.com

Safe Harbor Disclosure

安全港披露

This news release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. Such forward-looking statements are subject to certain risks, uncertainties and assumptions, and typically can be identified by the use of words such as "expect," "estimate," "target," "anticipate," "forecast," "plan," "outlook," "believe" and similar terms. Such forward-looking statements include, but are not limited to, statements regarding the Company's dividend expectations and its operations, its facilities and its financial results, the anticipated consummation of the transactions described above, the anticipated benefits, opportunities, and results with respect to the transactions, including the Company's future relationship and arrangements with Clearway Energy Group and its owners, as well as the Company's Net Income, Adjusted EBITDA, Cash from Operating Activities, Cash Available for Distribution, the Company's future revenues, income, indebtedness, capital structure, strategy, plans, expectations, objectives, projected financial performance and/or business results and other future events, and views of economic and market conditions.

本新闻稿包含1933年《证券法》第27A条和1934年《证券交易法》第21E条所指的前瞻性陈述。此类前瞻性陈述受某些风险、不确定性和假设的影响,通常可以通过使用 “预期”、“估计”、“目标”、“预测”、“预测”、“计划”、“展望”、“前景”、“相信” 等词语来识别。此类前瞻性陈述包括但不限于有关公司股息预期及其运营、设施和财务业绩、上述交易的预期完成、交易的预期收益、机会和业绩的陈述,包括公司与Clearway Energy Group及其所有者的未来关系和安排,以及公司的净收入、调整后的息税折旧摊销前利润、经营活动现金、可供分配的现金,公司的未来收入、收入、负债、资本结构、战略、计划、预期、目标、预期财务业绩和/或业务业绩以及其他未来事件,以及对经济和市场状况的看法。

Although Clearway Energy, Inc. believes that the expectations are reasonable, it can give no assurance that these expectations will prove to be correct, and actual results may vary materially. Factors that could cause actual results to differ materially from those contemplated above include, among others, the Company's ability to maintain and grow its quarterly dividend, risks relating to the Company's relationships with its sponsors, the Company's ability to successfully identify, evaluate, consummate or implement acquisitions or dispositions (including receipt of third party consents and regulatory approvals), the Company's ability to acquire assets from its sponsors, the Company's ability to borrow additional funds and access capital markets due to its indebtedness, corporate structure, market conditions or otherwise, hazards customary in the power production industry and power generation operations, weather conditions, including wind and solar conditions, the Company's ability to operate its businesses efficiently, manage maintenance capital expenditures and costs effectively, and generate earnings and cash flows from its asset-based businesses in relation to its debt and other obligations, the willingness and ability of counterparties to the Company's offtake agreements to fulfill their obligations under such agreements, the Company's ability to enter into contracts to sell power and procure fuel on acceptable terms and prices, government regulation, including compliance with regulatory requirements and changes in law, operating and financial restrictions placed on the Company that are contained in the project-level debt facilities and other agreements of the Company and its subsidiaries, cyber terrorism and inadequate cybersecurity. Furthermore, any dividends are subject to available capital, market conditions, and compliance with associated laws and regulations.

尽管Clearway Energy, Inc.认为预期是合理的,但它无法保证这些预期会被证明是正确的,实际结果可能会有重大差异。可能导致实际业绩与上述因素存在重大差异的因素包括公司维持和增加季度股息的能力、与公司与赞助商关系相关的风险、公司成功识别、评估、完成或实施收购或处置(包括获得第三方同意和监管部门批准)的能力、公司向赞助人收购资产的能力、公司借入额外资金的能力,以及进入资本市场是因为其债务、公司结构、市场状况或其他方面、发电行业和发电业务的惯常危险、天气状况,包括风能和太阳能状况、公司高效运营业务、有效管理维护资本支出和成本以及从与债务和其他义务相关的资产业务中产生收益和现金流的能力,公司承购协议的交易对手履行其义务的意愿和能力此类协议、公司签订合同以可接受的条款和价格购买燃料的能力、包括遵守监管要求和法律变更在内的政府监管、公司及其子公司的项目级债务安排和其他协议中对公司施加的运营和财务限制、网络恐怖主义和网络安全不足。此外,任何股息都受可用资本、市场状况以及相关法律法规的遵守情况的约束。

Clearway Energy, Inc. undertakes no obligation to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise. The Cash Available for Distribution are estimates as of today's date, February 22, 2024, and are based on assumptions believed to be reasonable as of this date. Clearway Energy, Inc. expressly disclaims any current intention to update such guidance. The foregoing review of factors that could cause Clearway Energy, Inc.'s actual results to differ materially from those contemplated in the forward-looking statements included in this news release should be considered in connection with information regarding risks and uncertainties that may affect Clearway Energy, Inc.'s future results included in Clearway Energy, Inc.'s filings with the Securities and Exchange Commission at www.sec.gov. In addition, Clearway Energy, Inc. makes available free of charge at www.clearwayenergy.com, copies of materials it files with, or furnishes to, the Securities and Exchange Commission.

Clearway Energy, Inc. 没有义务更新或修改任何前瞻性陈述,无论是由于新信息、未来事件还是其他原因。可供分配的现金是截至今天,即2024年2月22日的估计值,并基于截至该日被认为合理的假设。Clearway Energy, Inc.明确表示目前不打算更新此类指南。上述对可能导致Clearway Energy, Inc.的因素的回顾在有关可能影响Clearway Energy, Inc.的风险和不确定性的信息时,应考虑实际业绩与本新闻稿中包含的前瞻性陈述中设想的结果存在重大差异。”的未来业绩已包含在Clearway Energy, Inc.'s 向美国证券交易委员会提交的文件地址为 www.sec.gov。此外,Clearway Energy, Inc. 在以下网址免费提供 www.clearwayenergy.com,它向美国证券交易委员会提交或提供给美国证券交易委员会的材料的副本。

Contacts:

联系人:

Investors:
Media:
Akil Marsh Zadie Oleksiw
investor.relations@clearwayenergy.com media@clearwayenergy.com
609-608-1500 202-836-5754
投资者:
媒体:
Akil Marsh Zadie Oleksiw
investor.relations@clearwayenergy.com media@clearwayenergy.com
609-608-1500 202-836-5754
CLEARWAY ENERGY, INC.
CONSOLIDATED STATEMENTS OF INCOME
Year ended December 31,
(In millions, except per share amounts) 2023 2022 2021
Operating Revenues
Total operating revenues $ 1,314 $ 1,190 $ 1,286
Operating Costs and Expenses
Cost of operations, exclusive of depreciation, amortization and accretion shown separately below 473 435 451
Depreciation, amortization and accretion 526 512 509
Impairment losses 12 16 6
General and administrative 36 40 40
Transaction and integration costs 4 7 7
Development costs 2 6
Total operating costs and expenses 1,051 1,012 1,019
Gain on sale of business 1,292
Operating Income 263 1,470 267
Other Income (Expense)
Equity in earnings of unconsolidated affiliates 12 29 32
Other income, net 52 17 3
Loss on debt extinguishment (6) (2) (53)
Interest expense (337) (232) (312)
Total other expense, net (279) (188) (330)
(Loss) Income Before Income Taxes (16) 1,282 (63)
Income tax (benefit) expense (2) 222 12
Net (Loss) Income (14) 1,060 (75)
Less: Net (loss) income attributable to noncontrolling interests and redeemable noncontrolling interests (93) 478 (126)
Net Income Attributable to Clearway Energy, Inc. $ 79 $ 582 $ 51
Earnings Per Share Attributable to Clearway Energy, Inc. Class A and Class C Common Stockholders
Weighted average number of Class A common shares outstanding - basic and diluted 35 35 35
Weighted average number of Class C common shares outstanding - basic and diluted 82 82 82
Earnings per Weighted Average Class A and Class C Common Share - Basic and Diluted $ 0.67 $ 4.99 $ 0.44
Dividends Per Class A Common Share $ 1.54 $ 1.43 $ 1.33
Dividends Per Class C Common Share $ 1.54 $ 1.43 $ 1.33
CLEARWAY 能源公司
合并收益表
截至12月31日的年度
(以百万计,每股金额除外) 2023 2022 2021
营业收入
总营业收入 $ 1,314 $ 1,190 $ 1,286
运营成本和费用
运营成本,不包括折旧、摊销和增值,如下所示 473 435 451
折旧、摊销和增值 526 512 509
减值损失 12 16 6
一般和行政 36 40 40
交易和整合成本 4 7 7
开发成本 2 6
运营成本和支出总额 1,051 1,012 1,019
出售业务的收益 1,292
营业收入 263 1,470 267
其他收入(支出)
未合并关联公司的收益权益 12 29 32
其他收入,净额 52 17 3
债务清偿损失 (6) (2) (53)
利息支出 (337) (232) (312)
其他支出总额,净额 (279) (188) (330)
所得税前(亏损)收入 (16) 1,282 (63)
所得税(福利)支出 (2) 222 12
净(亏损)收入 (14) 1,060 (75)
减去:归因于非控股权益和可赎回的非控股权益的净(亏损)收益 (93) 478 (126)
归属于Clearway Energy, Inc.的净收益 $ 79 $ 582 $ 51
归属于Clearway Energy, Inc. A类和C类普通股股东的每股收益
已发行A类普通股的加权平均数——基本和摊薄后 35 35 35
已发行C类普通股的加权平均数——基本和摊薄后 82 82 82
每股加权平均A类和C类普通股的收益——基本和摊薄后 $ 0.67 $ 4.99 $ 0.44
每股A类普通股的股息 $ 1.54 $ 1.43 $ 1.33
每股C类普通股的股息 $ 1.54 $ 1.43 $ 1.33
CLEARWAY ENERGY, INC.
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
Year ended December 31,
(In millions) 2023 2022 2021
Net (Loss) Income $ (14) $ 1,060 $ (75)
Other Comprehensive (Loss) Income, net of tax
Unrealized (loss) gain on derivatives and changes in accumulated OCI/OCL, net of income tax (benefit) expense of $(1), $5 and $(3) (6) 28 19
Other comprehensive (loss) income (6) 28 19
Comprehensive (Loss) Income (20) 1,088 (56)
Less: Comprehensive (loss) income attributable to noncontrolling interests and redeemable noncontrolling interests (97) 495 (115)
Comprehensive Income Attributable to Clearway Energy, Inc. $ 77 $ 593 $ 59
CLEARWAY 能源公司
综合收益合并报表
截至12月31日的年度
(以百万计) 2023 2022 2021
净(亏损)收入 $ (14) $ 1,060 $ (75)
其他综合(亏损)收入,扣除税款
扣除所得税(收益)支出(1)、5美元和(3)美元的衍生品未实现(亏损)收益和累计OCI/OCL的变动 (6) 28 19
其他综合(亏损)收入 (6) 28 19
综合(亏损)收入 (20) 1,088 (56)
减去:归因于非控股权益和可赎回的非控股权益的综合(亏损)收益 (97) 495 (115)
归属于Clearway Energy, Inc.的综合收益 $ 77 $ 593 $ 59
CLEARWAY ENERGY, INC.
CONSOLIDATED BALANCE SHEETS
(In millions, except shares) December 31, 2023 December 31, 2022
ASSETS
Current Assets
Cash and cash equivalents $ 535 $ 657
Restricted cash 516 339
Accounts receivable — trade 171 153
Inventory 55 47
Derivative instruments 41 26
Note receivable — affiliate 174
Prepayments and other current assets 68 54
Total current assets 1,560 1,276
Property, plant and equipment, net 9,526 7,421
Other Assets
Equity investments in affiliates 360 364
Intangible assets for power purchase agreements, net 2,303 2,488
Other intangible assets, net 71 77
Derivative instruments 82 63
Right-of-use assets, net 597 527
Other non-current assets 202 96
Total other assets 3,615 3,615
Total Assets $ 14,701 $ 12,312
LIABILITIES AND STOCKHOLDERS' EQUITY
Current Liabilities
Current portion of long-term debt $ 558 $ 322
Accounts payable — trade 130 55
Accounts payable — affiliates 31 22
Derivative instruments 51 50
Accrued interest expense 57 54
Accrued expenses and other current liabilities 79 114
Total current liabilities 906 617
Other Liabilities
Long-term debt 7,479 6,491
Deferred income taxes 127 119
Derivative instruments 281 303
Long-term lease liabilities 627 548
Other non-current liabilities 286 201
Total other liabilities 8,800 7,662
Total Liabilities 9,706 8,279
Redeemable noncontrolling interest in subsidiaries 1 7
Commitments and Contingencies
Stockholders' Equity
Preferred stock, $0.01 par value; 10,000,000 shares authorized; none issued
Class A, Class B, Class C and Class D common stock, $0.01 par value; 3,000,000,000 shares authorized (Class A 500,000,000, Class B 500,000,000, Class C 1,000,000,000, Class D 1,000,000,000); 202,080,794 shares issued and outstanding (Class A 34,613,853, Class B 42,738,750, Class C 82,391,441, Class D 42,336,750) at December 31, 2023 and 201,972,813 shares issued and outstanding (Class A 34,613,853, Class B 42,738,750, Class C 82,283,460, Class D 42,336,750) at December 31, 2022 1 1
Additional paid-in capital 1,732 1,761
Retained earnings 361 463
Accumulated other comprehensive income 7 9
Noncontrolling interest 2,893 1,792
Total Stockholders' Equity 4,994 4,026
Total Liabilities and Stockholders' Equity $ 14,701 $ 12,312
CLEARWAY 能源公司
合并资产负债表
(以百万计,股票除外) 2023年12月31日 2022年12月31日
资产
流动资产
现金和现金等价物 $ 535 $ 657
限制性现金 516 339
应收账款——贸易 171 153
库存 55 47
衍生工具 41 26
应收票据——关联公司 174
预付款和其他流动资产 68 54
流动资产总额 1,560 1,276
财产、厂房和设备,净额 9,526 7,421
其他资产
对关联公司的股权投资 360 364
购电协议的无形资产,净额 2,303 2,488
其他无形资产,净额 71 77
衍生工具 82 63
使用权资产,净额 597 527
其他非流动资产 202 96
其他资产总额 3,615 3,615
总资产 $ 14,701 $ 12,312
负债和股东权益
流动负债
长期债务的当前部分 $ 558 $ 322
应付账款——贸易 130 55
应付账款——关联公司 31 22
衍生工具 51 50
应计利息支出 57 54
应计费用和其他流动负债 79 114
流动负债总额 906 617
其他负债
长期债务 7,479 6,491
递延所得税 127 119
衍生工具 281 303
长期租赁负债 627 548
其他非流动负债 286 201
其他负债总额 8,800 7,662
负债总额 9,706 8,279
子公司可赎回的非控股权益 1 7
承付款和或有开支
股东权益
优先股,面值0.01美元;已授权1,000万股;未发行任何股票
A类、B类、C类和D类普通股,面值0.01美元;授权3,000,000股(A类 500,000,000 股,C 类 1,000,000,000,D 类 1,000,000,000 股);已发行和流通的202,080,794股(A类 34,613,853,B类 42,738,750,C类 82,391,441,D 类 42,391,441,D 类 42,391,441)截至2023年12月31日的336,750)以及截至2022年12月31日已发行和流通的201,972,813股股票(A类 34,613,853,B类42,738,750,C类 82,283,460,D类 42,336,750) 1 1
额外的实收资本 1,732 1,761
留存收益 361 463
累计其他综合收益 7 9
非控股权益 2,893 1,792
股东权益总额 4,994 4,026
负债总额和股东权益 $ 14,701 $ 12,312
CLEARWAY ENERGY, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
Year ended December 31,
2023 2022 2021
Cash Flows from Operating Activities (In millions)
Net (loss) income $ (14) $ 1,060 $ (75)
Adjustments to reconcile net (loss) income to net cash provided by operating activities:
Equity in earnings of unconsolidated affiliates (12) (29) (32)
Distributions from unconsolidated affiliates 30 37 38
Depreciation, amortization and accretion 526 512 509
Amortization of financing costs and debt discounts 13 14 14
Amortization of intangibles 185 172 146
Loss on debt extinguishment 6 2 53
Reduction in carrying amount of right-of-use assets 15 14 11
Gain on sale of business (1,292)
Impairment losses 12 16 6
Change in deferred income taxes 13 194 12
Changes in derivative instruments and amortization of accumulated OCI/OCL (2) 69 28
Cash (used in) provided by changes in other working capital
Changes in prepaid and accrued liabilities for tolling agreements (32) 10 5
Changes in other working capital (38) 8 (14)
Net Cash Provided by Operating Activities 702 787 701
Cash Flows from Investing Activities
Acquisitions, net of cash acquired (533)
Acquisition of Drop Down Assets, net of cash acquired (45) (71) (229)
Acquisition of Capistrano Wind Portfolio, net of cash acquired (223)
Capital expenditures (212) (112) (151)
Payment for equipment deposit (27)
Payment for equipment deposit and asset purchase from affiliate (55) (21)
Return of investments from unconsolidated affiliates 14 13 47
Increase in note receivable — affiliate (174)
Investments in unconsolidated affiliates (28)
Proceeds from sale of business 1,457
Other 4 1 22
Net Cash (Used in) Provided by Investing Activities (523) 1,065 (865)
Cash Flows from Financing Activities
Contributions from noncontrolling interests, net of distributions 1,028 60 967
Payments of dividends and distributions (311) (289) (268)
Distributions to CEG of escrowed amounts (64)
Tax-related distributions (21) (8)
Buyout of noncontrolling interest and redeemable noncontrolling interest (13)
Proceeds from the revolving credit facility 80 622
Payments for the revolving credit facility (325) (377)
Proceeds from issuance of long-term debt 563 244 1,728
Payments of debt issuance costs (18) (4) (20)
Payments for long-term debt (1,349) (1,198) (2,292)
Other (3) (6) 7
Net Cash (Used in) Provided by Financing Activities (124) (1,510) 367
Reclassification of Cash to Assets Held-for-Sale (14)
Net Increase in Cash, Cash Equivalents and Restricted Cash 55 342 189
Cash, Cash Equivalents and Restricted Cash at Beginning of Period 996 654 465
Cash, Cash Equivalents and Restricted Cash at End of Period $ 1,051 $ 996 $ 654
Supplemental Disclosures:
Interest paid, net of amount capitalized $ (304) $ (317) $ (337)
Income taxes paid (31) (9)
Non-cash investing and financing activities:
Non-cash adjustment for change in tax basis 4 (1) (7)
Non-cash (distributions to), contributions from noncontrolling interests (7) (4) 31
CLEARWAY 能源公司
合并现金流量表
截至12月31日的年度
2023 2022 2021
来自经营活动的现金流 (以百万计)
净(亏损)收入 $ (14) $ 1,060 $ (75)
为将净(亏损)收入与经营活动提供的净现金进行对账而进行的调整:
未合并关联公司的收益权益 (12) (29) (32)
来自未合并关联公司的分配 30 37 38
折旧、摊销和增值 526 512 509
融资成本的摊销和债务折扣 13 14 14
无形资产的摊销 185 172 146
债务清偿损失 6 2 53
减少使用权资产的账面金额 15 14 11
出售业务的收益 (1,292)
减值损失 12 16 6
递延所得税的变化 13 194 12
衍生工具的变动和累计 OCI/OCL 的摊销 (2) 69 28
其他营运资金变动提供的现金(用于)
通行费协议的预付负债和应计负债的变化 (32) 10 5
其他营运资金的变化 (38) 8 (14)
经营活动提供的净现金 702 787 701
来自投资活动的现金流
收购,扣除获得的现金 (533)
收购 Drop Down Assets,扣除收购的现金 (45) (71) (229)
收购卡皮斯特拉诺风能投资组合,扣除收购的现金 (223)
资本支出 (212) (112) (151)
支付设备押金 (27)
向关联公司支付设备押金和资产购买费用 (55) (21)
未合并关联公司的投资回报 14 13 47
应收票据的增加—附属公司 (174)
对未合并关联公司的投资 (28)
出售业务的收益 1,457
其他 4 1 22
投资活动提供的净现金(用于) (523) 1,065 (865)
来自融资活动的现金流
来自非控股权益的出资,扣除分配 1,028 60 967
分红和分红的支付 (311) (289) (268)
向CEG分配托管金额 (64)
与税收相关的分配 (21) (8)
收购非控股权益和可赎回的非控股权益 (13)
循环信贷额度的收益 80 622
循环信贷额度的付款 (325) (377)
发行长期债务的收益 563 244 1,728
债务发行成本的支付 (18) (4) (20)
偿还长期债务 (1,349) (1,198) (2,292)
其他 (3) (6) 7
融资活动提供的净现金(用于) (124) (1,510) 367
将现金重新归类为持有待售资产 (14)
现金、现金等价物和限制性现金的净增长 55 342 189
期初现金、现金等价物和限制性现金 996 654 465
期末现金、现金等价物和限制性现金 $ 1,051 $ 996 $ 654
补充披露:
已支付的利息,扣除资本化金额 $ (304) $ (317) $ (337)
缴纳的所得税 (31) (9)
非现金投资和融资活动:
针对税收基础变化的非现金调整 4 (1) (7)
非现金(分配给),来自非控股权益的出资 (7) (4) 31
CLEARWAY ENERGY, INC.
CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
(In millions) Preferred Stock Common Stock Additional
Paid-In
Capital
(Accumulated Deficit) Retained Earnings Accumulated
Other
Comprehensive (Loss) Income
Non-controlling
Interest
Total
Stockholders'
Equity
Balances at December 31, 2020 $ $ 1 $ 1,922 $ (84) $ (14) $ 890 $ 2,715
Net income (loss) 51 (130) (79)
Unrealized gain on derivatives and changes in accumulated OCL, net of tax 8 11 19
Contributions from CEG, net of distributions, non-cash 31 31
Contributions from CEG, net of distributions, cash 296 296
Contributions from noncontrolling interests, net of distributions, cash 676 676
Lighthouse Partnership Yield Protection Agreement Amendment 15 15
Agua Caliente Acquisition 273 273
Transfer of assets under common control 94 (468) (374)
Stock-based compensation 3 3
Non-cash adjustment for change in tax basis (7) (7)
Common stock dividends and distributions to CEG (155) (113) (268)
Balances at December 31, 2021 1 1,872 (33) (6) 1,466 3,300
Net income 582 467 1,049
Unrealized gain on derivatives and changes in accumulated OCL, net of tax 11 17 28
Distributions to CEG, net of contributions, non-cash (4) (4)
Contributions from CEG, net of distributions, cash 16 16
Contributions from noncontrolling interests, net of distributions, cash 51 51
Transfer of assets under common control (29) (29) (58)
Capistrano Wind Portfolio Acquisition 4 7 11
Kawailoa Sale to Clearway Renew (69) (69)
Tax-related distributions (8) (8)
Non-cash adjustments for change in tax basis (1) (1)
Stock-based compensation 1 (1)
Common stock dividends and distributions to CEG unit holders (82) (85) (122) (289)
Balances at December 31, 2022 1 1,761 463 9 1,792 4,026
Net income (loss) 79 (110) (31)
Unrealized loss on derivatives and changes in accumulated OCI, net of tax (2) (4) (6)
Distributions to CEG, net of contributions, cash (78) (78)
Contributions from noncontrolling interests, net of distributions, cash 1,123 1,123
Distributions to noncontrolling interests, non-cash (7) (7)
Tax-related distributions (21) (21)
Transfer of assets under common control (62) 348 286
Buyout of noncontrolling interest 16 (26) (10)
Buyout of redeemable noncontrolling interest 10 7 17
Non-cash adjustments for change in tax basis 4 4
Stock-based compensation 3 (1) 2
Common stock dividends and distributions to CEG unit holders (180) (131) (311)
Balances at December 31, 2023 $ $ 1 $ 1,732 $ 361 $ 7 $ 2,893 $ 4,994
CLEARWAY 能源公司
股东权益合并报表
(以百万计) 优先股 普通股 额外
付费
资本
(累计赤字)留存收益 累积的
其他
综合(亏损)收入
非控制性
利息
总计
股东
公平
截至2020年12月31日的余额 $ $ 1 $ 1,922 $ (84) $ (14) $ 890 $ 2,715
净收益(亏损) 51 (130) (79)
扣除税款的衍生品未实现收益和累计OCL的变动 8 11 19
来自CEG的捐款,扣除分配,非现金 31 31
来自CEG的缴款,扣除分配,现金 296 296
来自非控股权益的出资,扣除分配,现金 676 676
灯塔合伙企业收益保护协议修正案 15 15
收购阿瓜卡连特 273 273
在共同控制下转移资产 94 (468) (374)
基于股票的薪酬 3 3
针对税收基础变化的非现金调整 (7) (7)
向CEG分红和分配的普通股 (155) (113) (268)
截至2021年12月31日的余额 1 1,872 (33) (6) 1,466 3,300
净收入 582 467 1,049
扣除税款的衍生品未实现收益和累计OCL的变动 11 17 28
向CEG的分配,扣除缴款,非现金 (4) (4)
来自CEG的缴款,扣除分配,现金 16 16
来自非控股权益的出资,扣除分配,现金 51 51
在共同控制下转移资产 (29) (29) (58)
收购卡皮斯特拉诺风能投资组合 4 7 11
Kawailoa 促销将续订 Clearway (69) (69)
与税收相关的分配 (8) (8)
因税基变更而进行的非现金调整 (1) (1)
基于股票的薪酬 1 (1)
普通股股息和向CEG单位持有者分配 (82) (85) (122) (289)
截至2022年12月31日的余额 1 1,761 463 9 1,792 4,026
净收益(亏损) 79 (110) (31)
衍生品未实现亏损和累计 OCI 变动(扣除税款) (2) (4) (6)
向CEG的分配,扣除缴款和现金 (78) (78)
来自非控股权益的出资,扣除分配,现金 1,123 1,123
对非控股权益的分配,非现金 (7) (7)
与税收相关的分配 (21) (21)
在共同控制下转移资产 (62) 348 286
收购非控股权益 16 (26) (10)
收购可赎回的非控股权益 10 7 17
因税基变更而进行的非现金调整 4 4
基于股票的薪酬 3 (1) 2
普通股股息和向CEG单位持有者分配 (180) (131) (311)
截至 2023 年 12 月 31 日的余额 $ $ 1 $ 1,732 $ 361 $ 7 $ 2,893 $ 4,994

Appendix Table A-1: Three Months Ended December 31, 2023, Segment Adjusted EBITDA Reconciliation
The following table summarizes the calculation of Adjusted EBITDA and provides a reconciliation to Net Income/(Loss):

附录表 A-1:截至2023年12月31日的三个月,分部调整后的息税折旧摊销前利润对账
下表汇总了调整后息税折旧摊销前利润的计算,并提供了与净收入/(亏损)的对账:

($ in millions) Conventional Renewables Thermal Corporate Total
Net Income (Loss) $ 10 $ (124) $ $ 41 $ (73)
Plus:
Income Tax Benefit (2) (67) (69)
Interest Expense, net 7 90 18 115
Depreciation, Amortization, and ARO 31 106 137
Contract Amortization 5 41 46
Impairment Losses 12 12
Loss on Debt Extinguishment 6 6
Mark to Market (MtM) Losses on economic hedges 6 6
Transaction and Integration Costs 1 1
Other non-recurring 2 3 5
Adjustments to reflect CWEN's pro-rata share of Adjusted EBITDA from Unconsolidated Affiliates 4 10 14
Non-Cash Equity Compensation 1 1
Adjusted EBITDA $ 65 $ 142 $ $ (6) $ 201
(百万美元) 常规 可再生能源 热的 企业 总计
净收益(亏损) $ 10 $ (124) $ $ 41 $ (73)
另外:
所得税优惠 (2) (67) (69)
利息支出,净额 7 90 18 115
折旧、摊销和 ARO 31 106 137
合同摊销 5 41 46
减值损失 12 12
债务清偿造成的损失 6 6
经济套期保值(mTM)亏损 6 6
交易和整合成本 1 1
其他非经常性的 2 3 5
调整以反映CWEN在合并关联公司的调整后息税折旧摊销前利润中所占的按比例份额 4 10 14
非现金股权补偿 1 1
调整后 EBITDA $ 65 $ 142 $ $ (6) $ 201

Appendix Table A-2: Three Months Ended December 31, 2022, Segment Adjusted EBITDA Reconciliation
The following table summarizes the calculation of Adjusted EBITDA and provides a reconciliation to Net Income/(Loss):

附录表 A-2:截至2022年12月31日的三个月,分部调整后的息税折旧摊销前利润对账
下表汇总了调整后息税折旧摊销前利润的计算,并提供了与净收入/(亏损)的对账:

($ in millions) Conventional Renewables Thermal Corporate Total
Net Income (Loss) $ 40 $ (84) $ $ (10) $ (54)
Plus:
Income Tax (Benefit)/Expense 2 (17) (15)
Interest Expense, net 10 51 20 81
Depreciation, Amortization, and ARO 32 101 133
Contract Amortization 6 44 50
Impairment Losses and Impairment on Equity Investment 16 16
Mark to Market (MtM) Gains on economic hedges (13) (13)
Transaction and Integration Costs 2 2
Adjustments to reflect CWEN's pro-rata share of Adjusted EBITDA from Unconsolidated Affiliates 1 10 11
Non-Cash Equity Compensation 1 1
Adjusted EBITDA $ 89 $ 127 $ $ (4) $ 212
(百万美元) 常规 可再生能源 热的 企业 总计
净收益(亏损) $ 40 $ (84) $ $ (10) $ (54)
另外:
所得税(福利)/费用 2 (17) (15)
利息支出,净额 10 51 20 81
折旧、摊销和 ARO 32 101 133
合同摊销 6 44 50
股权投资减值损失和减值 16 16
按市值计价(mTM)经济套期保值的收益 (13) (13)
交易和整合成本 2 2
调整以反映CWEN在合并关联公司的调整后息税折旧摊销前利润中所占的按比例份额 1 10 11
非现金股权补偿 1 1
调整后 EBITDA $ 89 $ 127 $ $ (4) $ 212

Appendix Table A-3: Twelve Months Ended December 31, 2023, Segment Adjusted EBITDA Reconciliation
The following table summarizes the calculation of Adjusted EBITDA and provides a reconciliation to Net Income/(Loss):

附录表 A-3:截至2023年12月31日的十二个月,分部调整后的息税折旧摊销前利润对账
下表汇总了调整后息税折旧摊销前利润的计算,并提供了与净收入/(亏损)的对账:

($ in millions) Conventional Renewables Thermal Corporate Total
Net Income (Loss) $ 109 $ (12) $ $ (111) $ (14)
Plus:
Income Tax Benefit (2) (2)
Interest Expense, net 31 181 73 285
Depreciation, Amortization, and ARO 129 397 526
Contract Amortization 21 166 187
Impairment Losses 12 12
Loss on Debt Extinguishment 6 6
Mark to Market (MtM) Losses/(Gains) on economic hedges 3 (24) (21)
Transaction and Integration Costs 4 4
Other Non-recurring Items (5) 8 3
Adjustments to reflect CWEN's pro-rata share of Adjusted EBITDA from Unconsolidated Affiliates 13 55 68
Non-Cash Equity Compensation 4 4
Adjusted EBITDA $ 301 $ 787 $ $ (30) $ 1,058
(百万美元) 常规 可再生能源 热的 企业 总计
净收益(亏损) $ 109 $ (12) $ $ (111) $ (14)
另外:
所得税优惠 (2) (2)
利息支出,净额 31 181 73 285
折旧、摊销和 ARO 129 397 526
合同摊销 21 166 187
减值损失 12 12
债务清偿造成的损失 6 6
经济套期保值的市值(mTM)亏损/(收益) 3 (24) (21)
交易和整合成本 4 4
其他非经常性项目 (5) 8 3
调整以反映CWEN在合并关联公司的调整后息税折旧摊销前利润中所占的按比例份额 13 55 68
非现金股权补偿 4 4
调整后 EBITDA $ 301 $ 787 $ $ (30) $ 1,058

Appendix Table A-4: Twelve Months Ended December 31, 2022, Segment Adjusted EBITDA Reconciliation
The following table summarizes the calculation of Adjusted EBITDA and provides a reconciliation to Net Income/(Loss):

附录表 A-4:截至2022年12月31日的十二个月,分部调整后的息税折旧摊销前利润对账
下表汇总了调整后息税折旧摊销前利润的计算,并提供了与净收入/(亏损)的对账:

($ in millions) Conventional Renewables Thermal Corporate Total
Net Income (Loss) $ 161 $ (58) $ 17 $ 940 $ 1,060
Plus:
Income Tax Expense 2 220 222
Interest Expense, net 39 83 6 90 218
Depreciation, Amortization, and ARO 131 381 512
Contract Amortization 24 151 175
Impairment Losses and Impairment on Equity Investment 16 16
Loss on Debt Extinguishment 2 2
Mark to Market (MtM) Losses on economic hedges 182 182
Transaction and Integration Costs 7 7
Other Non-recurring Items3 1 1 (1,291) (1,289)
Adjustments to reflect CWEN's pro-rata share of Adjusted EBITDA from Unconsolidated Affiliates 10 42 52
Non-Cash Equity Compensation 3 3
Adjusted EBITDA $ 366 $ 802 $ 23 $ (31) $ 1,160
(百万美元) 常规 可再生能源 热的 企业 总计
净收益(亏损) $ 161 $ (58) $ 17 $ 940 $ 1,060
另外:
所得税支出 2 220 222
利息支出,净额 39 83 6 90 218
折旧、摊销和 ARO 131 381 512
合同摊销 24 151 175
股权投资减值损失和减值 16 16
债务清偿造成的损失 2 2
经济套期保值(mTM)亏损 182 182
交易和整合成本 7 7
其他非经常性项目3 1 1 (1,291) (1,289)
调整以反映CWEN在合并关联公司的调整后息税折旧摊销前利润中所占的按比例份额 10 42 52
非现金股权补偿 3 3
调整后 EBITDA $ 366 $ 802 $ 23 $ (31) $ 1,160

Appendix Table A-5: Cash Available for Distribution Reconciliation
The following table summarizes the calculation of Cash Available for Distribution and provides a reconciliation to Cash from Operating Activities:

附录表 A-5:可用于分配对账的现金
下表汇总了可供分配的现金的计算结果,并提供了与经营活动现金的对账:

Three Months Ended Twelve Months Ended
($ in millions) 12/31/23 12/31/22 12/31/23 12/31/22
Adjusted EBITDA $ 201 $ 212 $ 1,058 $ 1,160
Cash interest paid (67) (63) (304) (317)
Changes in prepaid and accrued liabilities for tolling agreements (9) (14) (32) 10
Adjustments to reflect sale-type leases and payments for lease expenses 3 1 8 5
Pro-rata Adjusted EBITDA from unconsolidated affiliates (13) (11) (77) (80)
Distributions from unconsolidated affiliates 13 12 30 37
Changes in working capital and other 78 43 19 (28)
Cash from Operating Activities 206 180 702 787
Changes in working capital and other (78) (43) (19) 28
Development expenses4 2
Return of investment from unconsolidated affiliates 1 14 13
Net contributions (to)/from non-controlling interest5 (4) (18) (32) (50)
Maintenance capital expenditures (9) (22) (25)
Principal amortization of indebtedness6 (72) (113) (302) (434)
Cash Available for Distribution before Adjustments $ 52 $ (2) $ 341 $ 321
2023 Impact of drop down from timing of construction debt service; 2022 Net Impact of Capistrano from timing of project debt service 1 1 5
Cash Available for Distribution7 $ 53 $ (2) $ 342 $ 326
三个月已结束 十二个月已结束
(百万美元) 12/31/23 12/31/22 12/31/23 12/31/22
调整后 EBITDA $ 201 $ 212 $ 1,058 $ 1,160
已支付的现金利息 (67) (63) (304) (317)
通行费协议的预付负债和应计负债的变化 (9) (14) (32) 10
为反映销售类租赁和租赁费用支付而进行的调整 3 1 8 5
未合并关联公司按比例调整后的息税折旧摊销前利润 (13) (11) (77) (80)
来自未合并关联公司的分配 13 12 30 37
营运资金和其他的变化 78 43 19 (28)
来自经营活动的现金 206 180 702 787
营运资金和其他的变化 (78) (43) (19) 28
开发费用4 2
未合并子公司的投资回报 1 14 13
(向)/来自非控股权益的净出资5 (4) (18) (32) (50)
维护资本支出 (9) (22) (25)
债务本金摊销6 (72) (113) (302) (434)
调整前可供分配的现金 $ 52 $ (2) $ 341 $ 321
2023 年建筑业还本付息时间下降的影响;2022年卡皮斯特拉诺从项目还本付息时间产生的净影响 1 1 5
可供分配的现金7 $ 53 $ (2) $ 342 $ 326

Appendix Table A-6: Twelve Months Ended December 31, 2023, Sources and Uses of Liquidity
The following table summarizes the sources and uses of liquidity in 2023:

附录表 A-6:截至2023年12月31日的十二个月,流动性的来源和用途
下表汇总了2023年流动性的来源和用途:

Twelve Months Ended
($ in millions) 12/31/23
Sources:
Contributions from noncontrolling interests, net of distributions 1,028
Net Cash Provided by Operating Activities 702
Proceeds from issuance of long-term debt 563
Return of investments from unconsolidated affiliates 14
Uses:
Payments for long-term debt (1,349)
Payments of dividends and distributions (311)
Capital expenditures (212)
Increase in note receivable — affiliate (174)
Payment for equipment deposit and asset purchase from affiliate (55)
Acquisition of Drop Down Assets, net of cash acquired (45)
Payment for equipment deposit (27)
Other net cash outflows (79)
Change in total cash, cash equivalents, and restricted cash $ 55
十二个月已结束
(百万美元) 12/31/23
来源:
来自非控股权益的出资,扣除分配 1,028
经营活动提供的净现金 702
发行长期债务的收益 563
未合并关联公司的投资回报 14
用途:
偿还长期债务 (1,349)
分红和分红的支付 (311)
资本支出 (212)
应收票据的增加—附属公司 (174)
向关联公司支付设备押金和资产购买费用 (55)
收购 Drop Down Assets,扣除收购的现金 (45)
支付设备押金 (27)
其他净现金流出 (79)
现金总额、现金等价物和限制性现金的变化 $ 55

Appendix Table A-7: Adjusted EBITDA and Cash Available for Distribution Guidance

附录表 A-7:调整后的息税折旧摊销前利润和可用于分配指导的现金

($ in millions) 2024 Full Year Guidance
Net Income 90
Income Tax Expense 20
Interest Expense, net 330
Depreciation, Amortization, and ARO Expense 680
Adjustment to reflect CWEN share of Adjusted EBITDA in unconsolidated affiliates 50
Non-Cash Equity Compensation 5
Adjusted EBITDA 1,175
Cash interest paid (310)
Changes in prepaid and accrued liabilities for tolling agreements (5)
Adjustments to reflect sale-type leases and payments for lease expenses 10
Pro-rata Adjusted EBITDA from unconsolidated affiliates (85)
Cash distributions from unconsolidated affiliates8 45
Cash from Operating Activities 830
Net distributions to non-controlling interest9 (100)
Maintenance capital expenditures (40)
Principal amortization of indebtedness10 (295)
Cash Available for Distribution 395
(百万美元) 2024 年全年指南
净收入 90
所得税支出 20
利息支出,净额 330
折旧、摊销和 ARO 费用 680
调整以反映CWEN在未合并子公司调整后息税折旧摊销前利润中所占份额 50
非现金股权补偿 5
调整后 EBITDA 1,175
已支付的现金利息 (310)
通行费协议的预付负债和应计负债的变化 (5)
为反映销售类租赁和租赁费用支付而进行的调整 10
未合并关联公司按比例调整后的息税折旧摊销前利润 (85)
未合并关联公司的现金分配8 45
来自经营活动的现金 830
非控股权益的净分配9 (100)
维护资本支出 (40)
债务本金摊销10 (295)
可供分配的现金 395

Non-GAAP Financial Information

非公认会计准则财务信息

EBITDA and Adjusted EBITDA

息税折旧摊销前利润和调整后的息税折旧摊销

EBITDA, Adjusted EBITDA, and Cash Available for Distribution (CAFD) are non-GAAP financial measures. These measurements are not recognized in accordance with GAAP and should not be viewed as an alternative to GAAP measures of performance. The presentation of non-GAAP financial measures should not be construed as an inference that Clearway Energy's future results will be unaffected by unusual or non-recurring items.

息税折旧摊销前利润、调整后息税折旧摊销前利润和可供分配现金(CAFD)是非公认会计准则财务指标。这些衡量标准不符合公认会计原则,不应被视为公认会计原则绩效衡量标准的替代方案。不应将非公认会计准则财务指标的列报解释为推断Clearway Energy的未来业绩不会受到异常或非经常性项目的影响。

EBITDA represents net income before interest (including loss on debt extinguishment), taxes, depreciation and amortization. EBITDA is presented because Clearway Energy considers it an important supplemental measure of its performance and believes debt and equity holders frequently use EBITDA to analyze operating performance and debt service capacity. EBITDA has limitations as an analytical tool, and you should not consider it in isolation, or as a substitute for analysis of our operating results as reported under GAAP. Some of these limitations are:

息税折旧摊销前利润是指扣除利息(包括债务清偿损失)、税项、折旧和摊销前的净收益。之所以列出息税折旧摊销前利润,是因为Clearway Energy认为这是衡量其业绩的重要补充指标,并认为债务和股东经常使用息税折旧摊销前利润来分析经营业绩和还本付息能力。息税折旧摊销前利润作为分析工具存在局限性,您不应将其孤立地考虑,也不应将其作为根据公认会计原则报告的经营业绩分析的替代品。其中一些限制是:

  • EBITDA does not reflect cash expenditures, or future requirements for capital expenditures, or contractual commitments;
  • EBITDA does not reflect changes in, or cash requirements for, working capital needs;
  • EBITDA does not reflect the significant interest expense, or the cash requirements necessary to service interest or principal payments, on debt or cash income tax payments;
  • Although depreciation and amortization are non-cash charges, the assets being depreciated and amortized will often have to be replaced in the future, and EBITDA does not reflect any cash requirements for such replacements; and
  • Other companies in this industry may calculate EBITDA differently than Clearway Energy does, limiting its usefulness as a comparative measure.
  • 息税折旧摊销前利润不反映现金支出、未来资本支出需求或合同承诺;
  • 息税折旧摊销前利润不反映营运资金需求的变化或现金需求;
  • 息税折旧摊销前利润未反映债务或现金所得税的巨额利息支出或偿还利息或本金所需的现金;
  • 尽管折旧和摊销是非现金费用,但折旧和摊销的资产将来通常必须更换,息税折旧摊销前利润并未反映此类替代资产的任何现金需求;以及
  • 该行业的其他公司计算息税折旧摊销前利润的方式可能与Clearway Energy不同,这限制了其作为比较衡量标准的用处。

Because of these limitations, EBITDA should not be considered as a measure of discretionary cash available to use to invest in the growth of Clearway Energy's business. Clearway Energy compensates for these limitations by relying primarily on our GAAP results and using EBITDA and Adjusted EBITDA only supplementally. See the statements of cash flow included in the financial statements that are a part of this news release.

由于这些限制,不应将息税折旧摊销前利润视为可用于投资Clearway Energy业务增长的全权现金的衡量标准。Clearway Energy主要依靠我们的公认会计准则业绩,仅补充使用息税折旧摊销前利润和调整后的息税折旧摊销前利润,来弥补这些限制。请参阅作为本新闻稿一部分的财务报表中包含的现金流量表。

Adjusted EBITDA is presented as a further supplemental measure of operating performance. Adjusted EBITDA represents EBITDA adjusted for mark-to-market gains or losses, non-cash equity compensation expense, asset write offs and impairments; and factors which we do not consider indicative of future operating performance such as transition and integration related costs. The reader is encouraged to evaluate each adjustment and the reasons Clearway Energy considers it appropriate for supplemental analysis. As an analytical tool, Adjusted EBITDA is subject to all of the limitations applicable to EBITDA. In addition, in evaluating Adjusted EBITDA, the reader should be aware that in the future Clearway Energy may incur expenses similar to the adjustments in this news release.

调整后的息税折旧摊销前利润是衡量经营业绩的进一步补充指标。调整后的息税折旧摊销前利润是根据按市值计价的收益或亏损、非现金股权薪酬支出、资产注销和减值调整后的息税折旧摊销前利润;以及我们认为不代表未来经营业绩的因素,例如过渡和整合相关成本。鼓励读者评估每项调整以及Clearway Energy认为适合进行补充分析的原因。作为一种分析工具,调整后的息税折旧摊销前利润受适用于息税折旧摊销前利润的所有限制的约束。此外,在评估调整后的息税折旧摊销前利润时,读者应该意识到,Clearway Energy将来可能会产生与本新闻稿中的调整类似的费用。

Management believes Adjusted EBITDA is useful to investors and other users of our financial statements in evaluating our operating performance because it provides them with an additional tool to compare business performance across companies and across periods. This measure is widely used by investors to measure a company's operating performance without regard to items such as interest expense, taxes, depreciation and amortization, which can vary substantially from company to company depending upon accounting methods and book value of assets, capital structure and the method by which assets were acquired.

管理层认为,调整后的息税折旧摊销前利润有助于投资者和财务报表的其他用户评估我们的经营业绩,因为调整后的息税折旧摊销前利润为他们提供了另一种比较公司和不同时期业务表现的工具。投资者广泛使用这一衡量标准来衡量公司的经营业绩,不考虑利息支出、税收、折旧和摊销等项目,这些项目可能因会计方法和资产账面价值、资本结构和收购资产的方法而异。

Additionally, Management believes that investors commonly adjust EBITDA information to eliminate the effect of restructuring and other expenses, which vary widely from company to company and impair comparability. As we define it, Adjusted EBITDA represents EBITDA adjusted for the effects of impairment losses, gains or losses on sales, non-cash equity compensation expense, dispositions or retirements of assets, any mark-to-market gains or losses from accounting for derivatives, adjustments to exclude gains or losses on the repurchase, modification or extinguishment of debt, and any extraordinary, unusual or non-recurring items plus adjustments to reflect the Adjusted EBITDA from our unconsolidated investments. We adjust for these items in our Adjusted EBITDA as our management believes that these items would distort their ability to efficiently view and assess our core operating trends.

此外,管理层认为,投资者通常会调整息税折旧摊销前利润信息,以消除重组和其他支出的影响,这些影响因公司而异,会损害可比性。正如我们所定义的那样,调整后的息税折旧摊销前利润是根据减值损失、销售收益或亏损、非现金股权补偿支出、资产处置或报废、衍生品会计的任何按市值计价的收益或亏损、为排除回购、修改或清偿债务的收益或损失而进行的调整,以及任何特别、不寻常或非经常性项目的影响调整后的息税折旧摊销前利润,以及为反映未合并投资中调整后的息税折旧摊销前利润而进行的调整。我们在调整后的息税折旧摊销前利润中对这些项目进行了调整,因为我们的管理层认为这些项目将扭曲他们有效查看和评估我们核心运营趋势的能力。

In summary, our management uses Adjusted EBITDA as a measure of operating performance to assist in comparing performance from period to period on a consistent basis and to readily view operating trends, as a measure for planning and forecasting overall expectations and for evaluating actual results against such expectations, and in communications with our Board of Directors, shareholders, creditors, analysts and investors concerning our financial performance.

总而言之,我们管理层使用调整后的息税折旧摊销前利润作为经营业绩的衡量标准,以帮助持续比较不同时期的业绩并随时查看经营趋势,作为规划和预测总体预期以及根据此类预期评估实际业绩的衡量标准,以及与董事会、股东、债权人、分析师和投资者就财务业绩进行沟通。

Cash Available for Distribution

可供分配的现金

A non-GAAP measure, Cash Available for Distribution is defined as of December 31, 2023 as Adjusted EBITDA plus cash distributions/return of investment from unconsolidated affiliates, cash receipts from notes receivable, cash distributions from noncontrolling interests, adjustments to reflect sales-type lease cash payments and payments for lease expenses, less cash distributions to noncontrolling interests, maintenance capital expenditures, pro-rata Adjusted EBITDA from unconsolidated affiliates, cash interest paid, income taxes paid, principal amortization of indebtedness, changes in prepaid and accrued capacity payments, and adjusted for development expenses. Management believes CAFD is a relevant supplemental measure of the Company's ability to earn and distribute cash returns to investors.

作为一项非公认会计准则衡量标准,截至2023年12月31日,可供分配的现金定义为调整后的息税折旧摊销前利润加上未合并关联公司的现金分配/投资回报、应收票据的现金收入、来自非控股权益的现金分配、反映销售类租赁现金支付和租赁费用支付的调整、减去对非控股权益的现金分配、维护资本支出、未合并关联公司按比例调整后的息税折旧摊销前利润、已支付的现金利息、已付的所得税,本金摊销债务, 预付和应计产能付款的变化, 以及经发展费用调整后的情况.管理层认为,CAFD是衡量公司赚取和向投资者分配现金回报能力的相关补充指标。

We believe CAFD is useful to investors in evaluating our operating performance because securities analysts and other interested parties use such calculations as a measure of our ability to make quarterly distributions. In addition, CAFD is used by our management team for determining future acquisitions and managing our growth. The GAAP measure most directly comparable to CAFD is cash provided by operating activities.

我们认为,CAFD对投资者评估我们的经营业绩很有用,因为证券分析师和其他利益相关方使用此类计算来衡量我们进行季度分配的能力。此外,我们的管理团队还使用CAFD来确定未来的收购和管理我们的增长。与CAFD最直接可比的GAAP指标是经营活动提供的现金。

However, CAFD has limitations as an analytical tool because it does not include changes in operating assets and liabilities and excludes the effect of certain other cash flow items, all of which could have a material effect on our financial condition and results from operations. CAFD is a non-GAAP measure and should not be considered an alternative to cash provided by operating activities or any other performance or liquidity measure determined in accordance with GAAP, nor is it indicative of funds available to fund our cash needs. In addition, our calculations of CAFD are not necessarily comparable to CAFD as calculated by other companies. Investors should not rely on these measures as a substitute for any GAAP measure, including cash provided by operating activities.

但是,CAFD作为分析工具存在局限性,因为它不包括运营资产和负债的变化,也不包括某些其他现金流项目的影响,所有这些项目都可能对我们的财务状况和运营业绩产生重大影响。CAFD是一项非公认会计准则指标,不应被视为运营活动或根据公认会计原则确定的任何其他业绩或流动性衡量标准提供的现金的替代方案,也不表示可用于满足我们的现金需求的资金。此外,我们对CAFD的计算不一定与其他公司计算的CAFD相提并论。投资者不应依赖这些指标来替代任何公认会计原则指标,包括经营活动提供的现金。

1 Excludes equity method investments
2 Generation sold excludes MWh that are reimbursable for economic curtailment
3 Primarily one-time gain due to the sale of the Thermal Business on May 1, 2022
4 Primarily relates to Thermal Development Expenses
5 2023 excludes $1,025 million of contributions related to the funding of Rosamond Central Battery Storage, Waiawa, Daggett, Victory Pass, Arica and Texas Solar Nova 1; 2022 excludes $118 million of contributions related to the funding of Mesquite Sky, Black Rock, Mililani, and Waiawa, and $2 million of distributions related to release of inverter reserves at Agua Caliente
6 2023 excludes $1,024 million for the repayment of construction loans in connection with Waiawa, Daggett, Cedro Hill, Victory Pass, Arica and Texas Solar Nova 1, and $24 million for the repayment of balloon at Walnut Creek Holdings; 2022 excludes $660 million for the repayment of the Bridge Loan Facility and revolver payments, $186 million for the refinancing of Tapestry Wind, Laredo Ridge, and Viento, $130 million for the repayment of El Segundo project level debt, and $113 million for the repayment of bridge loans in connection with Mililani and Waiawa
7 Excludes income tax payments related to Thermal sale
8 Distribution from unconsolidated affiliates can be classified as Return of Investment on Unconsolidated Affiliates when actuals are reported. This is below cash from operating activities
9 Includes tax equity proceeds and distributions to tax equity partners
10 2024 excludes maturities assumed to be refinanced

1 不包括权益法投资
2 售出的发电量不包括可补偿经济削减的兆瓦时
3 主要是由于2022年5月1日出售散热业务而产生的一次性收益
4 主要与热开发费用有关
5 2023年不包括与Rosamond Central Battery Storage、Waiawa、Daggett、Victory Pass、Arica和Texas Solar Nova 1的资金相关的10.25亿美元捐款;2022年不包括与资助梅斯基特天空、黑石、米利拉尼和怀亚瓦相关的200万美元捐款,以及与阿瓜卡连特逆变器储备释放相关的200万美元分配
6 2023年不包括偿还与怀阿瓦、达格特、塞德罗·希尔、胜利山口、阿里卡和德克萨斯太阳新星1号有关的10.24亿美元建筑贷款,以及用于偿还核桃溪控股公司气球的2400万美元;2022年不包括偿还桥梁贷款机制和循环付款的6.6亿美元,用于偿还Tapestry Wind、Laredo Ridge和Viento的再融资,1.3亿美元偿还埃尔塞贡多项目层面的债务,以及1.13亿美元用于偿还与米利拉尼和怀亚瓦有关的过渡贷款
7 不包括与热销售相关的所得税
8 在报告实际情况时,来自未合并关联公司的分配可以归类为未合并关联公司的投资回报。这低于来自经营活动的现金
9 包括税收权益收益和对税收权益合作伙伴的分配
10 2024 年不包括假定为再融资的到期日

Primary Logo

Source: Clearway Energy, Inc

来源:Clearway Energy, Inc

声明:本内容仅用作提供资讯及教育之目的,不构成对任何特定投资或投资策略的推荐或认可。 更多信息
    抢沙发