Clearway Energy, Inc. Reports Full Year 2023 Financial Results
Clearway Energy, Inc. Reports Full Year 2023 Financial Results
- 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
Source: Clearway Energy, Inc
来源:Clearway Energy, Inc