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
- 承諾在2023年進行約2.15億美元的新長期企業資本投資
- 在過去的十二個月中籤訂了合同,確保在2027年簽訂Marsh Landing、Walnut Creek和El Segundo的資源充足率的42%,其中近100%將在2026年之前簽約
- 重申 2024 年財務指導
- 2024年第一季度的季度股息增加了1.7%,至每股0.4033美元,按年計算每股1.61美元
- 繼續將目標定在2026年之前將每股年度股息增長在5%至8%的上限範圍內
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.
新澤西州普林斯頓,2024年2月22日(GLOBE NEWSWIRE)——Clearway Energy, Inc.(紐約證券交易所代碼:CWEN,CWEN.A)今天公佈了2023年全年財務業績,包括1400萬美元的淨虧損,10.58億美元的調整後息稅折舊攤銷前利潤,7.02億美元的經營活動現金以及3.42億美元的可供分配的現金(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 $215 million of new long-term corporate capital investments and signed new Resource Adequacy contracts at Marsh Landing and El Segundo further enhancing visibility into long-term growth," said Christopher Sotos, Clearway Energy, Inc.'s President and Chief Executive Officer. "Clearway continues to be on track to deliver at the upper range of its dividend growth target through 2026 without external capital."
“儘管2023年財務業績受到全年風能表現疲軟的影響,但Clearway的長期前景仍然樂觀。2023年,公司承諾進行約2.15億美元的新長期企業資本投資,並在馬什蘭丁和埃爾塞貢多簽署了新的資源充足率合同,進一步提高了長期增長的可見度。” Clearway Energy, Inc.的克里斯托弗·索托斯說。s 總裁兼首席執行官。“Clearway繼續有望在沒有外部資本的情況下在2026年之前實現其股息增長目標的較高區間。”
Adjusted EBITDA and Cash Available for Distribution used in this press release are non-GAAP measures and are explained in greater detail under "Non-GAAP Financial Information" below.
本新聞稿中使用的調整後息稅折舊攤銷前利潤和可供分配現金是非公認會計准則指標,將在下文 “非公認會計准則財務信息” 下進行更詳細的解釋。
Overview of Financial and Operating Results
財務和經營業績概覽
Segment Results
分部業績
Table 1: Net Income/(Loss)
表 1:淨收入/(虧損)
($ 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 |
(百萬美元) | 三個月已結束 | 十二個月已結束 | ||||||||||||||
細分市場 | 12/31/23 | 12/31/22 | 12/31/23 | 12/31/22 | ||||||||||||
常規 | 10 | 40 | 109 | 161 | ||||||||||||
可再生能源 | (124) | (84) | (12) | (58) | ||||||||||||
熱的 | — | — | — | 17 | ||||||||||||
企業 | 41 | (10) | (111) | 940 | ||||||||||||
淨收益/(虧損) | $ | (73) | $ | (54) | $ | (14) | $ | 1,060 |
Table 2: Adjusted EBITDA
表 2:調整後的息稅折舊攤銷前利潤
($ 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 |
(百萬美元) | 三個月已結束 | 十二個月已結束 | ||||||||||||||
細分市場 | 12/31/23 | 12/31/22 | 12/31/23 | 12/31/22 | ||||||||||||
常規 | 65 | 89 | 301 | 366 | ||||||||||||
可再生能源 | 142 | 127 | 787 | 802 | ||||||||||||
熱的 | — | 0 | — | 23 | ||||||||||||
企業 | (6) | (4) | (30) | (31) | ||||||||||||
調整後 EBITDA | $ | 201 | $ | 212 | $ | 1,058 | $ | 1,160 |
Table 3: Cash from Operating Activities and Cash Available for Distribution (CAFD)
表 3:來自經營活動的現金和可供分配的現金(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 |
三個月已結束 | 十二個月已結束 | |||||||||||||||
(百萬美元) | 12/31/23 | 12/31/22 | 12/31/23 | 12/31/22 | ||||||||||||
來自經營活動的現金 | $ | 206 | $ | 180 | $ | 702 | $ | 787 | ||||||||
可供分配的現金 (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,公司報告淨虧損7300萬美元,調整後息稅折舊攤銷前利潤爲2.01億美元,經營活動現金爲2.06億美元,CAFD爲5,300萬美元。與2022年相比,淨虧損增加的主要原因是與增長型投資相關的額外利息支出。由於常規機隊的某些通行費協議到期,2023年第四季度調整後的息稅折舊攤銷前利潤低於2022年,但部分被增長投資的貢獻所抵消。CAFD在2023年第四季度的業績高於2022年,這主要是由於常規機隊的還本付息減少,恰逢通行費協議的到期。
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,該公司報告的淨虧損爲1,400萬美元,調整後的息稅折舊攤銷前利潤爲10.58億美元,經營活動現金爲7.02億美元,CAFD爲3.42億美元。與2022年相比,淨收入下降的主要原因是出售散熱業務帶來的一次性收益。調整後的息稅折舊攤銷前利潤低於2022年,這主要是由於常規機隊的某些通行費協議到期、熱能業務的剝離以及可再生能源產量的減少,但部分被增長投資的貢獻所抵消。儘管可再生能源產量降低,但CAFD的業績仍高於2022年,這主要是由於常規機隊的還本付息減少,但熱能業務的處置部分抵消了這一點。
Operational Performance
運營績效
Table 4: Selected Operating Results1
表 4:選定的運營業績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 |
(千兆瓦時) | 三個月已結束 | 十二個月已結束 | ||||||||||
12/31/23 | 12/31/22 | 12/31/23 | 12/31/22 | |||||||||
常規等效可用性係數 | 98.0% | 91.2% | 90.2% | 92.2% | ||||||||
太陽能兆瓦時發電量/已售出 | 1,193 | 920 | 5,425 | 4,991 | ||||||||
發電量/已售出風力 mWh | 2,152 | 2,312 | 9,414 | 9,343 | ||||||||
可再生能源發電量/售出兆瓦時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,常規板塊的可用性高於2022年第四季度,這主要是由於2022年核桃溪和埃爾塞貢多能源中心設施的可用性降低。2023年第四季度可再生能源板塊的發電量比2022年第四季度增長了3%,這主要是由於增長投資的貢獻,但部分被整個機隊資源的減少所抵消。
Liquidity and Capital Resources
流動性和資本資源
Table 5: Liquidity
表 5:流動性
($ 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 |
(百萬美元) | 12/31/2023 | 12/31/2022 | ||||||
現金和現金等價物: | ||||||||
Clearway Energy, Inc. 和 Clearway Energy | $ | 410 | $ | 536 | ||||
子公司 | 125 | 121 | ||||||
限制性現金: | ||||||||
運營賬戶 | 176 | 109 | ||||||
儲備金,包括還本付息、分配、履約義務和其他儲備金 | 340 | 230 | ||||||
現金總額 | $ | 1,051 | $ | 996 | ||||
循環信貸額度的可用性 | 454 | 370 | ||||||
總流動性 | $ | 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,總流動性爲15.05億美元,比截至2022年12月31日的同期增加了1.39億美元,這主要是由於循環信貸額度的再融資,其總容量從4.95億美元增加到7億美元,以及與增長投資相關的額外項目級別限制性現金,但部分被增長投資的執行所抵消。
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,該公司的流動性包括5.16億美元的限制性現金。限制性現金主要包括用於滿足某些債務安排要求的資金和公司項目中持有的使用受限的資金。截至2023年12月31日,這些限制性基金包括指定爲運營費用提供資金的1.76億美元、指定用於當期還本付息的約1.78億美元以及用於還本付息、履約義務和其他項目(包括資本支出)的8500萬美元儲備金。其餘的7 700萬美元存放在分配儲備金賬戶中。
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.
未來潛在的流動性來源包括過剩的運營現金流、循環信貸額度的可用性、資產處置以及視市場條件而定的新公司債務和股權融資。
Growth Investments
成長投資
Texas Solar Nova 1
德州太陽新星 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,該公司通過間接子公司收購了位於德克薩斯州肯特縣的252兆瓦太陽能運營項目Texas Solar Nova 1的所有權,現金對價爲2300萬美元。該項目以與信譽良好的交易對手簽訂的購電協議爲基礎,加權平均合同期限約爲18年。
Quarterly Dividend
季度分紅
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 董事會宣佈,A類和C類普通股的季度股息爲每股0.4033美元,將於2024年3月15日支付給截至2024年3月1日的登記股東。
Seasonality
季節性
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.”的季度經營業績受季節性因素以及可能影響全年可再生能源資源的天氣變化的影響。公司的大部分收入來自5月至9月,因爲合同定價和可再生資源處於公司投資組合的最高水平。推動淨收益、調整後息稅折舊攤銷前利潤、經營活動現金和CAFD波動的因素包括:
- 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
- 常規資產的夏季產能和能源價格上漲;
- 夏季太陽日照量較高;
- 春季和夏季風力資源增加;
- 全年可再生能源資源
- 按季度或每半年支付一次的還本付息;
- 維護資本支出的時間以及非強制和強制停機的影響;以及
- 未合併子公司的分配時間
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.
公司考慮了這些因素的時機,以確保每季度有足夠的資金用於分配和運營活動。
Financial Guidance and Pro Forma CAFD Outlook
財務指導和預期 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.
該公司重申其2024年全年CAFD預期爲3.95億美元。根據目前的預期成交時間表和常規機隊商用能源毛利率的估計,公司2024年的財務指導考慮了承諾增長投資的貢獻。2024年CAFD指引並未考慮根據2024年以後的5年平均水平從新的增長投資中實現CAFD的時機。財務指導基於全年可再生能源產量中位數估計。
Earnings Conference Call
業績電話會議
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.將在美國東部時間上午8點舉行電話會議,討論這些結果。投資者、新聞媒體和其他人可以通過登錄Clearway Energy, Inc.觀看電話會議的網絡直播和隨附的演示材料。”的網站位於 http://www.clearwayenergy.com 然後單擊 “投資者關係” 下的 “演示和網絡直播”。
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. 是美國最大的可再生能源所有者之一,淨安裝的風能、太陽能和儲能項目約爲6,000兆瓦。該公司約8,500兆瓦的淨資產還包括約2,500兆瓦的環保、高效天然氣發電設施。通過這種環保的多元化且以合同爲主的投資組合,Clearway Energy努力爲其投資者提供穩定且不斷增長的股息收入。Clearway Energy, Inc.”s C類和A類普通股分別在紐約證券交易所上市,股票代碼分別爲CWEN和CWEN.A。Clearway Energy, Inc. 由其控股投資者克利爾韋能源集團有限責任公司贊助。欲了解更多信息,請訪問 投資者.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.
本新聞稿包含1933年《證券法》第27A條和1934年《證券交易法》第21E條所指的前瞻性陳述。此類前瞻性陳述受某些風險、不確定性和假設的影響,通常可以通過使用 “預期”、“估計”、“目標”、“預測”、“預測”、“計劃”、“展望”、“前景”、“相信” 等詞語來識別。此類前瞻性陳述包括但不限於有關公司股息預期及其運營、設施和財務業績、上述交易的預期完成、交易的預期收益、機會和業績的陳述,包括公司與Clearway Energy Group及其所有者的未來關係和安排,以及公司的淨收入、調整後的息稅折舊攤銷前利潤、經營活動現金、可供分配的現金,公司的未來收入、收入、負債、資本結構、戰略、計劃、預期、目標、預期財務業績和/或業務業績以及其他未來事件,以及對經濟和市場狀況的看法。
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.
儘管Clearway Energy, Inc.認爲預期是合理的,但它無法保證這些預期會被證明是正確的,實際結果可能會有重大差異。可能導致實際業績與上述因素存在重大差異的因素包括公司維持和增加季度股息的能力、與公司與贊助商關係相關的風險、公司成功識別、評估、完成或實施收購或處置(包括獲得第三方同意和監管部門批准)的能力、公司向贊助人收購資產的能力、公司借入額外資金的能力,以及進入資本市場是因爲其債務、公司結構、市場狀況或其他方面、發電行業和發電業務的慣常危險、天氣狀況,包括風能和太陽能狀況、公司高效運營業務、有效管理維護資本支出和成本以及從與債務和其他義務相關的資產業務中產生收益和現金流的能力,公司承購協議的交易對手履行其義務的意願和能力此類協議、公司簽訂合同以可接受的條款和價格購買燃料的能力、包括遵守監管要求和法律變更在內的政府監管、公司及其子公司的項目級債務安排和其他協議中對公司施加的運營和財務限制、網絡恐怖主義和網絡安全不足。此外,任何股息都受可用資本、市場狀況以及相關法律法規的遵守情況的約束。
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. 沒有義務更新或修改任何前瞻性陳述,無論是由於新信息、未來事件還是其他原因。可供分配的現金是截至今天,即2024年2月22日的估計值,並基於截至該日被認爲合理的假設。Clearway Energy, Inc.明確表示目前不打算更新此類指南。上述對可能導致Clearway Energy, Inc.的因素的回顧在有關可能影響Clearway Energy, Inc.的風險和不確定性的信息時,應考慮實際業績與本新聞稿中包含的前瞻性陳述中設想的結果存在重大差異。”的未來業績已包含在Clearway Energy, Inc.'s 向美國證券交易委員會提交的文件地址爲 www.sec.gov。此外,Clearway Energy, Inc. 在以下網址免費提供 www.clearwayenergy.com,它向美國證券交易委員會提交或提供給美國證券交易委員會的材料的副本。
Contacts:
聯繫人:
Investors: | Media: | |
Akil Marsh | Zadie Oleksiw | |
investor.relations@clearwayenergy.com | media@clearwayenergy.com | |
609-608-1500 | 202-836-5754 |
投資者: | 媒體: | |
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 合併收益表 | |||||||||||
截至12月31日的年度 | |||||||||||
(以百萬計,每股金額除外) | 2023 | 2022 | 2021 | ||||||||
營業收入 | |||||||||||
總營業收入 | $ | 1,314 | $ | 1,190 | $ | 1,286 | |||||
運營成本和費用 | |||||||||||
運營成本,不包括折舊、攤銷和增值,如下所示 | 473 | 435 | 451 | ||||||||
折舊、攤銷和增值 | 526 | 512 | 509 | ||||||||
減值損失 | 12 | 16 | 6 | ||||||||
一般和行政 | 36 | 40 | 40 | ||||||||
交易和整合成本 | 4 | 7 | 7 | ||||||||
開發成本 | — | 2 | 6 | ||||||||
運營成本和支出總額 | 1,051 | 1,012 | 1,019 | ||||||||
出售業務的收益 | — | 1,292 | — | ||||||||
營業收入 | 263 | 1,470 | 267 | ||||||||
其他收入(支出) | |||||||||||
未合併關聯公司的收益權益 | 12 | 29 | 32 | ||||||||
其他收入,淨額 | 52 | 17 | 3 | ||||||||
債務清償損失 | (6) | (2) | (53) | ||||||||
利息支出 | (337) | (232) | (312) | ||||||||
其他支出總額,淨額 | (279) | (188) | (330) | ||||||||
所得稅前(虧損)收入 | (16) | 1,282 | (63) | ||||||||
所得稅(福利)支出 | (2) | 222 | 12 | ||||||||
淨(虧損)收入 | (14) | 1,060 | (75) | ||||||||
減去:歸因於非控股權益和可贖回的非控股權益的淨(虧損)收益 | (93) | 478 | (126) | ||||||||
歸屬於Clearway Energy, Inc.的淨收益 | $ | 79 | $ | 582 | $ | 51 | |||||
歸屬於Clearway Energy, Inc. A類和C類普通股股東的每股收益 | |||||||||||
已發行A類普通股的加權平均數——基本和攤薄後 | 35 | 35 | 35 | ||||||||
已發行C類普通股的加權平均數——基本和攤薄後 | 82 | 82 | 82 | ||||||||
每股加權平均A類和C類普通股的收益——基本和攤薄後 | $ | 0.67 | $ | 4.99 | $ | 0.44 | |||||
每股A類普通股的股息 | $ | 1.54 | $ | 1.43 | $ | 1.33 | |||||
每股C類普通股的股息 | $ | 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 綜合收益合併報表 | |||||||||||
截至12月31日的年度 | |||||||||||
(以百萬計) | 2023 | 2022 | 2021 | ||||||||
淨(虧損)收入 | $ | (14) | $ | 1,060 | $ | (75) | |||||
其他綜合(虧損)收入,扣除稅款 | |||||||||||
扣除所得稅(收益)支出(1)、5美元和(3)美元的衍生品未實現(虧損)收益和累計OCI/OCL的變動 | (6) | 28 | 19 | ||||||||
其他綜合(虧損)收入 | (6) | 28 | 19 | ||||||||
綜合(虧損)收入 | (20) | 1,088 | (56) | ||||||||
減去:歸因於非控股權益和可贖回的非控股權益的綜合(虧損)收益 | (97) | 495 | (115) | ||||||||
歸屬於Clearway Energy, Inc.的綜合收益 | $ | 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 合併資產負債表 | |||||||
(以百萬計,股票除外) | 2023年12月31日 | 2022年12月31日 | |||||
資產 | |||||||
流動資產 | |||||||
現金和現金等價物 | $ | 535 | $ | 657 | |||
限制性現金 | 516 | 339 | |||||
應收賬款——貿易 | 171 | 153 | |||||
庫存 | 55 | 47 | |||||
衍生工具 | 41 | 26 | |||||
應收票據——關聯公司 | 174 | — | |||||
預付款和其他流動資產 | 68 | 54 | |||||
流動資產總額 | 1,560 | 1,276 | |||||
財產、廠房和設備,淨額 | 9,526 | 7,421 | |||||
其他資產 | |||||||
對關聯公司的股權投資 | 360 | 364 | |||||
購電協議的無形資產,淨額 | 2,303 | 2,488 | |||||
其他無形資產,淨額 | 71 | 77 | |||||
衍生工具 | 82 | 63 | |||||
使用權資產,淨額 | 597 | 527 | |||||
其他非流動資產 | 202 | 96 | |||||
其他資產總額 | 3,615 | 3,615 | |||||
總資產 | $ | 14,701 | $ | 12,312 | |||
負債和股東權益 | |||||||
流動負債 | |||||||
長期債務的當前部分 | $ | 558 | $ | 322 | |||
應付賬款——貿易 | 130 | 55 | |||||
應付賬款——關聯公司 | 31 | 22 | |||||
衍生工具 | 51 | 50 | |||||
應計利息支出 | 57 | 54 | |||||
應計費用和其他流動負債 | 79 | 114 | |||||
流動負債總額 | 906 | 617 | |||||
其他負債 | |||||||
長期債務 | 7,479 | 6,491 | |||||
遞延所得稅 | 127 | 119 | |||||
衍生工具 | 281 | 303 | |||||
長期租賃負債 | 627 | 548 | |||||
其他非流動負債 | 286 | 201 | |||||
其他負債總額 | 8,800 | 7,662 | |||||
負債總額 | 9,706 | 8,279 | |||||
子公司可贖回的非控股權益 | 1 | 7 | |||||
承付款和或有開支 | |||||||
股東權益 | |||||||
優先股,面值0.01美元;已授權1,000萬股;未發行任何股票 | — | — | |||||
A類、B類、C類和D類普通股,面值0.01美元;授權3,000,000股(A類 500,000,000 股,C 類 1,000,000,000,D 類 1,000,000,000 股);已發行和流通的202,080,794股(A類 34,613,853,B類 42,738,750,C類 82,391,441,D 類 42,391,441,D 類 42,391,441)截至2023年12月31日的336,750)以及截至2022年12月31日已發行和流通的201,972,813股股票(A類 34,613,853,B類42,738,750,C類 82,283,460,D類 42,336,750) | 1 | 1 | |||||
額外的實收資本 | 1,732 | 1,761 | |||||
留存收益 | 361 | 463 | |||||
累計其他綜合收益 | 7 | 9 | |||||
非控股權益 | 2,893 | 1,792 | |||||
股東權益總額 | 4,994 | 4,026 | |||||
負債總額和股東權益 | $ | 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 合併現金流量表 | |||||||||||
截至12月31日的年度 | |||||||||||
2023 | 2022 | 2021 | |||||||||
來自經營活動的現金流 | (以百萬計) | ||||||||||
淨(虧損)收入 | $ | (14) | $ | 1,060 | $ | (75) | |||||
爲將淨(虧損)收入與經營活動提供的淨現金進行對賬而進行的調整: | |||||||||||
未合併關聯公司的收益權益 | (12) | (29) | (32) | ||||||||
來自未合併關聯公司的分配 | 30 | 37 | 38 | ||||||||
折舊、攤銷和增值 | 526 | 512 | 509 | ||||||||
融資成本的攤銷和債務折扣 | 13 | 14 | 14 | ||||||||
無形資產的攤銷 | 185 | 172 | 146 | ||||||||
債務清償損失 | 6 | 2 | 53 | ||||||||
減少使用權資產的賬面金額 | 15 | 14 | 11 | ||||||||
出售業務的收益 | — | (1,292) | — | ||||||||
減值損失 | 12 | 16 | 6 | ||||||||
遞延所得稅的變化 | 13 | 194 | 12 | ||||||||
衍生工具的變動和累計 OCI/OCL 的攤銷 | (2) | 69 | 28 | ||||||||
其他營運資金變動提供的現金(用於) | |||||||||||
通行費協議的預付負債和應計負債的變化 | (32) | 10 | 5 | ||||||||
其他營運資金的變化 | (38) | 8 | (14) | ||||||||
經營活動提供的淨現金 | 702 | 787 | 701 | ||||||||
來自投資活動的現金流 | |||||||||||
收購,扣除獲得的現金 | — | — | (533) | ||||||||
收購 Drop Down Assets,扣除收購的現金 | (45) | (71) | (229) | ||||||||
收購卡皮斯特拉諾風能投資組合,扣除收購的現金 | — | (223) | — | ||||||||
資本支出 | (212) | (112) | (151) | ||||||||
支付設備按金 | (27) | — | — | ||||||||
向關聯公司支付設備按金和資產購買費用 | (55) | — | (21) | ||||||||
未合併關聯公司的投資回報 | 14 | 13 | 47 | ||||||||
應收票據的增加—附屬公司 | (174) | — | — | ||||||||
對未合併關聯公司的投資 | (28) | — | — | ||||||||
出售業務的收益 | — | 1,457 | — | ||||||||
其他 | 4 | 1 | 22 | ||||||||
投資活動提供的淨現金(用於) | (523) | 1,065 | (865) | ||||||||
來自融資活動的現金流 | |||||||||||
來自非控股權益的出資,扣除分配 | 1,028 | 60 | 967 | ||||||||
股息的支付和分配 | (311) | (289) | (268) | ||||||||
向CEG分配託管金額 | — | (64) | — | ||||||||
與稅收相關的分配 | (21) | (8) | — | ||||||||
收購非控股權益和可贖回的非控股權益 | (13) | — | — | ||||||||
循環信貸額度的收益 | — | 80 | 622 | ||||||||
循環信貸額度的付款 | — | (325) | (377) | ||||||||
發行長期債務的收益 | 563 | 244 | 1,728 | ||||||||
債務發行成本的支付 | (18) | (4) | (20) | ||||||||
償還長期債務 | (1,349) | (1,198) | (2,292) | ||||||||
其他 | (3) | (6) | 7 | ||||||||
融資活動提供的淨現金(用於) | (124) | (1,510) | 367 | ||||||||
將現金重新歸類爲持有待售資產 | — | — | (14) | ||||||||
現金、現金等價物和限制性現金的淨增長 | 55 | 342 | 189 | ||||||||
期初現金、現金等價物和限制性現金 | 996 | 654 | 465 | ||||||||
期末現金、現金等價物和限制性現金 | $ | 1,051 | $ | 996 | $ | 654 | |||||
補充披露: | |||||||||||
已支付的利息,扣除資本化金額 | $ | (304) | $ | (317) | $ | (337) | |||||
繳納的所得稅 | (31) | (9) | — | ||||||||
非現金投資和融資活動: | |||||||||||
針對稅收基礎變化的非現金調整 | 4 | (1) | (7) | ||||||||
非現金(分配給),來自非控股權益的出資 | (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 股東權益合併報表 | |||||||||||||||||||||||||||
(以百萬計) | 優先股 | 普通股 | 額外 付費 資本 | (累計赤字)留存收益 | 累積的 其他 綜合(虧損)收入 | 非控制性 利息 | 總計 股東 公平 | ||||||||||||||||||||
截至2020年12月31日的餘額 | $ | — | $ | 1 | $ | 1,922 | $ | (84) | $ | (14) | $ | 890 | $ | 2,715 | |||||||||||||
淨收益(虧損) | — | — | — | 51 | — | (130) | (79) | ||||||||||||||||||||
扣除稅款的衍生品未實現收益和累計OCL的變動 | — | — | — | — | 8 | 11 | 19 | ||||||||||||||||||||
來自CEG的捐款,扣除分配,非現金 | — | — | — | — | — | 31 | 31 | ||||||||||||||||||||
來自CEG的繳款,扣除分配,現金 | — | — | — | — | — | 296 | 296 | ||||||||||||||||||||
來自非控股權益的出資,扣除分配,現金 | — | — | — | — | — | 676 | 676 | ||||||||||||||||||||
燈塔合夥企業收益保護協議修正案 | — | — | 15 | — | — | — | 15 | ||||||||||||||||||||
收購阿瓜卡連特 | — | — | — | — | — | 273 | 273 | ||||||||||||||||||||
在共同控制下轉移資產 | — | — | 94 | — | — | (468) | (374) | ||||||||||||||||||||
基於股票的薪酬 | — | — | 3 | — | — | — | 3 | ||||||||||||||||||||
針對稅收基礎變化的非現金調整 | — | — | (7) | — | — | — | (7) | ||||||||||||||||||||
向CEG分紅和分配的普通股 | — | — | (155) | — | — | (113) | (268) | ||||||||||||||||||||
截至2021年12月31日的餘額 | — | 1 | 1,872 | (33) | (6) | 1,466 | 3,300 | ||||||||||||||||||||
淨收入 | — | — | — | 582 | — | 467 | 1,049 | ||||||||||||||||||||
扣除稅款的衍生品未實現收益和累計OCL的變動 | — | — | — | — | 11 | 17 | 28 | ||||||||||||||||||||
向CEG的分配,扣除繳款,非現金 | — | — | — | — | — | (4) | (4) | ||||||||||||||||||||
來自CEG的繳款,扣除分配,現金 | — | — | — | — | — | 16 | 16 | ||||||||||||||||||||
來自非控股權益的出資,扣除分配,現金 | — | — | — | — | — | 51 | 51 | ||||||||||||||||||||
在共同控制下轉移資產 | — | — | (29) | — | — | (29) | (58) | ||||||||||||||||||||
收購卡皮斯特拉諾風能投資組合 | — | — | — | — | 4 | 7 | 11 | ||||||||||||||||||||
Kawailoa 促銷將續訂 Clearway | — | — | — | — | — | (69) | (69) | ||||||||||||||||||||
與稅收相關的分配 | — | — | — | — | — | (8) | (8) | ||||||||||||||||||||
因稅基變更而進行的非現金調整 | — | — | (1) | — | — | — | (1) | ||||||||||||||||||||
基於股票的薪酬 | — | — | 1 | (1) | — | — | — | ||||||||||||||||||||
普通股股息和向CEG單位持有者分配 | — | — | (82) | (85) | — | (122) | (289) | ||||||||||||||||||||
截至2022年12月31日的餘額 | — | 1 | 1,761 | 463 | 9 | 1,792 | 4,026 | ||||||||||||||||||||
淨收益(虧損) | — | — | — | 79 | — | (110) | (31) | ||||||||||||||||||||
衍生品未實現虧損和累計 OCI 變動(扣除稅款) | — | — | — | — | (2) | (4) | (6) | ||||||||||||||||||||
向CEG的分配,扣除繳款和現金 | — | — | — | — | — | (78) | (78) | ||||||||||||||||||||
來自非控股權益的出資,扣除分配,現金 | — | — | — | — | — | 1,123 | 1,123 | ||||||||||||||||||||
對非控股權益的分配,非現金 | — | — | — | — | — | (7) | (7) | ||||||||||||||||||||
與稅收相關的分配 | — | — | — | — | — | (21) | (21) | ||||||||||||||||||||
在共同控制下轉移資產 | — | — | (62) | — | — | 348 | 286 | ||||||||||||||||||||
收購非控股權益 | — | — | 16 | — | — | (26) | (10) | ||||||||||||||||||||
收購可贖回的非控股權益 | — | — | 10 | — | — | 7 | 17 | ||||||||||||||||||||
因稅基變更而進行的非現金調整 | — | — | 4 | — | — | — | 4 | ||||||||||||||||||||
基於股票的薪酬 | — | — | 3 | (1) | — | — | 2 | ||||||||||||||||||||
普通股股息和向CEG單位持有者分配 | — | — | — | (180) | — | (131) | (311) | ||||||||||||||||||||
截至 2023 年 12 月 31 日的餘額 | $ | — | $ | 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):
附錄表 A-1:截至2023年12月31日的三個月,分部調整後的息稅折舊攤銷前利潤對賬
下表彙總了調整後息稅折舊攤銷前利潤的計算,並提供了與淨收入/(虧損)的對賬:
($ 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 |
(百萬美元) | 常規 | 可再生能源 | 熱的 | 企業 | 總計 | |||||||||||||||
淨收益(虧損) | $ | 10 | $ | (124) | $ | — | $ | 41 | $ | (73) | ||||||||||
另外: | ||||||||||||||||||||
所得稅優惠 | — | (2) | — | (67) | (69) | |||||||||||||||
利息支出,淨額 | 7 | 90 | — | 18 | 115 | |||||||||||||||
折舊、攤銷和 ARO | 31 | 106 | — | — | 137 | |||||||||||||||
合同攤銷 | 5 | 41 | — | — | 46 | |||||||||||||||
減值損失 | — | 12 | — | — | 12 | |||||||||||||||
債務清償造成的損失 | — | 6 | — | — | 6 | |||||||||||||||
經濟套期保值(mTM)虧損 | 6 | — | — | — | 6 | |||||||||||||||
交易和整合成本 | — | — | — | 1 | 1 | |||||||||||||||
其他非經常性的 | 2 | 3 | — | — | 5 | |||||||||||||||
調整以反映CWEN在合併關聯公司的調整後息稅折舊攤銷前利潤中所佔的按比例份額 | 4 | 10 | — | — | 14 | |||||||||||||||
非現金股權補償 | — | — | — | 1 | 1 | |||||||||||||||
調整後 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):
附錄表 A-2:截至2022年12月31日的三個月,分部調整後的息稅折舊攤銷前利潤對賬
下表彙總了調整後息稅折舊攤銷前利潤的計算,並提供了與淨收入/(虧損)的對賬:
($ 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 |
(百萬美元) | 常規 | 可再生能源 | 熱的 | 企業 | 總計 | |||||||||||||||
淨收益(虧損) | $ | 40 | $ | (84) | $ | — | $ | (10) | $ | (54) | ||||||||||
另外: | ||||||||||||||||||||
所得稅(福利)/費用 | — | 2 | — | (17) | (15) | |||||||||||||||
利息支出,淨額 | 10 | 51 | — | 20 | 81 | |||||||||||||||
折舊、攤銷和 ARO | 32 | 101 | — | — | 133 | |||||||||||||||
合同攤銷 | 6 | 44 | — | — | 50 | |||||||||||||||
股權投資減值損失和減值 | — | 16 | — | — | 16 | |||||||||||||||
按市值計價(mTM)經濟套期保值的收益 | — | (13) | — | — | (13) | |||||||||||||||
交易和整合成本 | — | — | — | 2 | 2 | |||||||||||||||
調整以反映CWEN在未合併關聯公司調整後的息稅折舊攤銷前利潤中按比例分配 | 1 | 10 | — | — | 11 | |||||||||||||||
非現金股權補償 | — | — | — | 1 | 1 | |||||||||||||||
調整後 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):
附錄表 A-3:截至2023年12月31日的十二個月,分部調整後的息稅折舊攤銷前利潤對賬
下表彙總了調整後息稅折舊攤銷前利潤的計算,並提供了與淨收入/(虧損)的對賬:
($ 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 |
(百萬美元) | 常規 | 可再生能源 | 熱的 | 企業 | 總計 | |||||||||||||||
淨收益(虧損) | $ | 109 | $ | (12) | $ | — | $ | (111) | $ | (14) | ||||||||||
另外: | ||||||||||||||||||||
所得稅優惠 | — | (2) | — | — | (2) | |||||||||||||||
利息支出,淨額 | 31 | 181 | — | 73 | 285 | |||||||||||||||
折舊、攤銷和 ARO | 129 | 397 | — | — | 526 | |||||||||||||||
合同攤銷 | 21 | 166 | — | — | 187 | |||||||||||||||
減值損失 | — | 12 | — | — | 12 | |||||||||||||||
債務清償造成的損失 | — | 6 | — | — | 6 | |||||||||||||||
經濟套期保值的市值(mTM)虧損/(收益) | 3 | (24) | — | — | (21) | |||||||||||||||
交易和整合成本 | — | — | — | 4 | 4 | |||||||||||||||
其他非經常性項目 | (5) | 8 | — | — | 3 | |||||||||||||||
調整以反映CWEN在合併關聯公司的調整後息稅折舊攤銷前利潤中所佔的按比例份額 | 13 | 55 | — | — | 68 | |||||||||||||||
非現金股權補償 | — | — | — | 4 | 4 | |||||||||||||||
調整後 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):
附錄表 A-4:截至2022年12月31日的十二個月,分部調整後的息稅折舊攤銷前利潤對賬
下表彙總了調整後息稅折舊攤銷前利潤的計算,並提供了與淨收入/(虧損)的對賬:
($ 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 |
(百萬美元) | 常規 | 可再生能源 | 熱的 | 企業 | 總計 | |||||||||||||||
淨收益(虧損) | $ | 161 | $ | (58) | $ | 17 | $ | 940 | $ | 1,060 | ||||||||||
另外: | ||||||||||||||||||||
所得稅支出 | — | 2 | — | 220 | 222 | |||||||||||||||
利息支出,淨額 | 39 | 83 | 6 | 90 | 218 | |||||||||||||||
折舊、攤銷和 ARO | 131 | 381 | — | — | 512 | |||||||||||||||
合同攤銷 | 24 | 151 | — | — | 175 | |||||||||||||||
股權投資減值損失和減值 | — | 16 | — | — | 16 | |||||||||||||||
債務清償造成的損失 | — | 2 | — | — | 2 | |||||||||||||||
經濟套期保值(mTM)虧損 | — | 182 | — | — | 182 | |||||||||||||||
交易和整合成本 | — | — | — | 7 | 7 | |||||||||||||||
其他非經常性項目3 | 1 | 1 | — | (1,291) | (1,289) | |||||||||||||||
調整以反映CWEN在合併關聯公司的調整後息稅折舊攤銷前利潤中所佔的按比例份額 | 10 | 42 | — | — | 52 | |||||||||||||||
非現金股權補償 | — | — | — | 3 | 3 | |||||||||||||||
調整後 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:
附錄表 A-5:可用於分配對賬的現金
下表彙總了可供分配的現金的計算結果,並提供了與經營活動現金的對賬:
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 |
三個月已結束 | 十二個月已結束 | ||||||||||||||
(百萬美元) | 12/31/23 | 12/31/22 | 12/31/23 | 12/31/22 | |||||||||||
調整後 EBITDA | $ | 201 | $ | 212 | $ | 1,058 | $ | 1,160 | |||||||
已支付的現金利息 | (67) | (63) | (304) | (317) | |||||||||||
通行費協議的預付負債和應計負債的變化 | (9) | (14) | (32) | 10 | |||||||||||
爲反映銷售類租賃和租賃費用支付而進行的調整 | 3 | 1 | 8 | 5 | |||||||||||
未合併關聯公司按比例調整後的息稅折舊攤銷前利潤 | (13) | (11) | (77) | (80) | |||||||||||
來自未合併關聯公司的分配 | 13 | 12 | 30 | 37 | |||||||||||
營運資金和其他的變化 | 78 | 43 | 19 | (28) | |||||||||||
來自經營活動的現金 | 206 | 180 | 702 | 787 | |||||||||||
營運資金和其他的變化 | (78) | (43) | (19) | 28 | |||||||||||
開發費用4 | — | — | — | 2 | |||||||||||
未合併子公司的投資回報 | — | 1 | 14 | 13 | |||||||||||
(向)/來自非控股權益的淨出資5 | (4) | (18) | (32) | (50) | |||||||||||
維護資本支出 | — | (9) | (22) | (25) | |||||||||||
債務本金攤銷6 | (72) | (113) | (302) | (434) | |||||||||||
調整前可供分配的現金 | $ | 52 | $ | (2) | $ | 341 | $ | 321 | |||||||
2023 年建築業還本付息時間下降的影響;2022年卡皮斯特拉諾從項目還本付息時間產生的淨影響 | 1 | — | 1 | 5 | |||||||||||
可供分配的現金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:
附錄表 A-6:截至2023年12月31日的十二個月,流動性的來源和用途
下表彙總了2023年流動性的來源和用途:
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 |
十二個月已結束 | |||
(百萬美元) | 12/31/23 | ||
來源: | |||
來自非控股權益的出資,扣除分配 | 1,028 | ||
經營活動提供的淨現金 | 702 | ||
發行長期債務的收益 | 563 | ||
未合併關聯公司的投資回報 | 14 | ||
用途: | |||
償還長期債務 | (1,349) | ||
分紅和分紅的支付 | (311) | ||
資本支出 | (212) | ||
應收票據的增加—附屬公司 | (174) | ||
向關聯公司支付設備按金和資產購買費用 | (55) | ||
收購 Drop Down Assets,扣除收購的現金 | (45) | ||
支付設備按金 | (27) | ||
其他淨現金流出 | (79) | ||
現金總額、現金等價物和限制性現金的變化 | $ | 55 |
Appendix Table A-7: Adjusted EBITDA and Cash Available for Distribution Guidance
附錄表 A-7:調整後的息稅折舊攤銷前利潤和可用於分配指導的現金
($ 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 |
(百萬美元) | 2024 年全年指南 | ||
淨收入 | 90 | ||
所得稅支出 | 20 | ||
利息支出,淨額 | 330 | ||
折舊、攤銷和 ARO 費用 | 680 | ||
調整以反映CWEN在未合併子公司調整後息稅折舊攤銷前利潤中所佔份額 | 50 | ||
非現金股權補償 | 5 | ||
調整後 EBITDA | 1,175 | ||
已支付的現金利息 | (310) | ||
通行費協議的預付負債和應計負債的變化 | (5) | ||
爲反映銷售類租賃和租賃費用支付而進行的調整 | 10 | ||
未合併關聯公司按比例調整後的息稅折舊攤銷前利潤 | (85) | ||
未合併關聯公司的現金分配8 | 45 | ||
來自經營活動的現金 | 830 | ||
非控股權益的淨分配9 | (100) | ||
維護資本支出 | (40) | ||
債務本金攤銷10 | (295) | ||
可供分配的現金 | 395 |
Non-GAAP Financial Information
非公認會計准則財務信息
EBITDA and Adjusted EBITDA
息稅折舊攤銷前利潤和調整後的息稅折舊攤銷
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.
息稅折舊攤銷前利潤、調整後息稅折舊攤銷前利潤和可供分配現金(CAFD)是非公認會計准則財務指標。這些衡量標準不符合公認會計原則,不應被視爲公認會計原則績效衡量標準的替代方案。不應將非公認會計准則財務指標的列報解釋爲推斷Clearway Energy的未來業績不會受到異常或非經常性項目的影響。
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:
息稅折舊攤銷前利潤是指扣除利息(包括債務清償損失)、稅項、折舊和攤銷前的淨收益。之所以列出息稅折舊攤銷前利潤,是因爲Clearway Energy認爲這是衡量其業績的重要補充指標,並認爲債務和股東經常使用息稅折舊攤銷前利潤來分析經營業績和還本付息能力。息稅折舊攤銷前利潤作爲分析工具存在侷限性,您不應將其孤立地考慮,也不應將其作爲根據公認會計原則報告的經營業績分析的替代品。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.
- 息稅折舊攤銷前利潤不反映現金支出、未來資本支出需求或合同承諾;
- 息稅折舊攤銷前利潤不反映營運資金需求的變化或現金需求;
- 息稅折舊攤銷前利潤未反映債務或現金所得稅的巨額利息支出或償還利息或本金所需的現金;
- 儘管折舊和攤銷是非現金費用,但折舊和攤銷的資產將來通常必須更換,息稅折舊攤銷前利潤並未反映此類替代資產的任何現金需求;以及
- 該行業的其他公司計算息稅折舊攤銷前利潤的方式可能與Clearway Energy不同,這限制了其作爲比較衡量標準的用處。
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.
由於這些限制,不應將息稅折舊攤銷前利潤視爲可用於投資Clearway Energy業務增長的全權現金的衡量標準。Clearway Energy主要依靠我們的公認會計准則業績,僅補充使用息稅折舊攤銷前利潤和調整後的息稅折舊攤銷前利潤,來彌補這些限制。請參閱作爲本新聞稿一部分的財務報表中包含的現金流量表。
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.
調整後的息稅折舊攤銷前利潤是衡量經營業績的進一步補充指標。調整後的息稅折舊攤銷前利潤是根據按市值計價的收益或虧損、非現金股權薪酬支出、資產註銷和減值調整後的息稅折舊攤銷前利潤;以及我們認爲不代表未來經營業績的因素,例如過渡和整合相關成本。鼓勵讀者評估每項調整以及Clearway Energy認爲適合進行補充分析的原因。作爲一種分析工具,調整後的息稅折舊攤銷前利潤受適用於息稅折舊攤銷前利潤的所有限制的約束。此外,在評估調整後的息稅折舊攤銷前利潤時,讀者應該意識到,Clearway Energy將來可能會產生與本新聞稿中的調整類似的費用。
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.
管理層認爲,調整後的息稅折舊攤銷前利潤有助於投資者和財務報表的其他用戶評估我們的經營業績,因爲調整後的息稅折舊攤銷前利潤爲他們提供了另一種比較公司和不同時期業務表現的工具。投資者廣泛使用這一衡量標準來衡量公司的經營業績,不考慮利息支出、稅收、折舊和攤銷等項目,這些項目可能因會計方法和資產賬面價值、資本結構和收購資產的方法而異。
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,管理層認爲,投資者通常會調整息稅折舊攤銷前利潤信息,以消除重組和其他支出的影響,這些影響因公司而異,會損害可比性。正如我們所定義的那樣,調整後的息稅折舊攤銷前利潤是根據減值損失、銷售收益或虧損、非現金股權補償支出、資產處置或報廢、衍生品會計的任何按市值計價的收益或虧損、爲排除回購、修改或清償債務的收益或損失而進行的調整,以及任何特別、不尋常或非經常性項目的影響調整後的息稅折舊攤銷前利潤,以及爲反映未合併投資中調整後的息稅折舊攤銷前利潤而進行的調整。我們在調整後的息稅折舊攤銷前利潤中對這些項目進行了調整,因爲我們的管理層認爲這些項目將扭曲他們有效查看和評估我們核心運營趨勢的能力。
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.
總而言之,我們管理層使用調整後的息稅折舊攤銷前利潤作爲經營業績的衡量標準,以幫助持續比較不同時期的業績並隨時查看經營趨勢,作爲規劃和預測總體預期以及根據此類預期評估實際業績的衡量標準,以及與董事會、股東、債權人、分析師和投資者就財務業績進行溝通。
Cash Available for Distribution
可供分配的現金
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.
作爲一項非公認會計准則衡量標準,截至2023年12月31日,可供分配的現金定義爲調整後的息稅折舊攤銷前利潤加上未合併關聯公司的現金分配/投資回報、應收票據的現金收入、來自非控股權益的現金分配、反映銷售類租賃現金支付和租賃費用支付的調整、減去對非控股權益的現金分配、維護資本支出、未合併關聯公司按比例調整後的息稅折舊攤銷前利潤、已支付的現金利息、已付的所得稅,本金攤銷債務, 預付和應計產能付款的變化, 以及經發展費用調整後的情況.管理層認爲,CAFD是衡量公司賺取和向投資者分配現金回報能力的相關補充指標。
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.
我們認爲,CAFD對投資者評估我們的經營業績很有用,因爲證券分析師和其他利益相關方使用此類計算來衡量我們進行季度分配的能力。此外,我們的管理團隊還使用CAFD來確定未來的收購和管理我們的增長。與CAFD最直接可比的GAAP指標是經營活動提供的現金。
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作爲分析工具存在侷限性,因爲它不包括運營資產和負債的變化,也不包括某些其他現金流項目的影響,所有這些項目都可能對我們的財務狀況和運營業績產生重大影響。CAFD是一項非公認會計准則指標,不應被視爲運營活動或根據公認會計原則確定的任何其他業績或流動性衡量標準提供的現金的替代方案,也不表示可用於滿足我們的現金需求的資金。此外,我們對CAFD的計算不一定與其他公司計算的CAFD相提並論。投資者不應依賴這些指標來替代任何公認會計原則指標,包括經營活動提供的現金。
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 不包括權益法投資
2 售出的發電量不包括可補償經濟削減的兆瓦時
3 主要是由於2022年5月1日出售散熱業務而產生的一次性收益
4 主要與熱開發費用有關
5 2023年不包括與Rosamond Central Battery Storage、Waiawa、Daggett、Victory Pass、Arica和Texas Solar Nova 1的資金相關的10.25億美元捐款;2022年不包括與資助梅斯基特天空、黑石、米利拉尼和懷亞瓦相關的200萬美元捐款,以及與阿瓜卡連特逆變器儲備釋放相關的200萬美元分配
6 2023年不包括償還與懷阿瓦、達格特、塞德羅·希爾、勝利山口、阿里卡和德克薩斯太陽新星1號有關的10.24億美元建築貸款,以及用於償還核桃溪控股公司氣球的2400萬美元;2022年不包括償還橋樑貸款機制和循環付款的6.6億美元,用於償還Tapestry Wind、Laredo Ridge和Viento的再融資,1.3億美元償還埃爾塞貢多項目層面的債務,以及1.13億美元用於償還與米利拉尼和懷亞瓦有關的過渡貸款
7 不包括與熱銷售相關的所得稅
8 在報告實際情況時,來自未合併關聯公司的分配可以歸類爲未合併關聯公司的投資回報。這低於來自經營活動的現金
9 包括稅收權益收益和對稅收權益合作伙伴的分配
10 2024 年不包括假定爲再融資的到期日
Source: Clearway Energy, Inc
來源:Clearway Energy, Inc