XNYS
CWEN
Market cap6.13bUSD
May 20, Last price
30.61USD
1D
-0.03%
1Q
14.56%
Jan 2017
93.73%
IPO
28.88%
Name
Clearway Energy Inc
Chart & Performance
Profile
Clearway Energy, Inc. operates in the renewable energy business in the United States. It has approximately 5,000 net megawatts (MW) of installed wind and solar generation projects; and approximately 2,500 net MW of natural gas generation facilities. The company was formerly known as NRG Yield, Inc. and changed its name to Clearway Energy, Inc. in August 2018. Clearway Energy, Inc. was incorporated in 2012 and is based in Princeton, New Jersey. Clearway Energy, Inc. is a subsidiary of Clearway Energy Group LLC.
IPO date
Jul 17, 2013
Employees
58
Domiciled in
US
Incorporated in
US
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | ||||||||||
Revenues | 1,371,000 4.34% | 1,314,000 10.42% | 1,190,000 -7.47% | |||||||
Cost of revenue | 540,000 | 509,000 | 477,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 831,000 | 805,000 | 713,000 | |||||||
NOPBT Margin | 60.61% | 61.26% | 59.92% | |||||||
Operating Taxes | 30,000 | (2,000) | 222,000 | |||||||
Tax Rate | 3.61% | 31.14% | ||||||||
NOPAT | 801,000 | 807,000 | 491,000 | |||||||
Net income | 88,000 11.39% | 79,000 -92.55% | 1,060,000 -1,513.33% | |||||||
Dividends | (334,000) | (311,000) | (353,000) | |||||||
Dividend yield | 10.89% | 9.69% | 9.47% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 430,000 | 558,000 | 322,000 | |||||||
Long-term debt | 7,888,000 | 9,360,000 | 7,587,000 | |||||||
Deferred revenue | (628,000) | |||||||||
Other long-term liabilities | 639,000 | (60,000) | 504,000 | |||||||
Net debt | 7,677,000 | 9,023,000 | 6,888,000 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 770,000 | 702,000 | 787,000 | |||||||
CAPEX | (287,000) | (294,000) | (112,000) | |||||||
Cash from investing activities | (725,000) | (523,000) | 1,065,000 | |||||||
Cash from financing activities | (363,000) | (124,000) | (1,510,000) | |||||||
FCF | 663,000 | (2,045,000) | 1,236,000 | |||||||
Balance | ||||||||||
Cash | 332,000 | 535,000 | 657,000 | |||||||
Long term investments | 309,000 | 360,000 | 364,000 | |||||||
Excess cash | 572,450 | 829,300 | 961,500 | |||||||
Stockholders' equity | 3,758,000 | 3,263,000 | 2,272,000 | |||||||
Invested Capital | 13,379,550 | 13,396,700 | 10,936,500 | |||||||
ROIC | 5.98% | 6.63% | 4.39% | |||||||
ROCE | 5.92% | 5.61% | 5.93% | |||||||
EV | ||||||||||
Common stock shares outstanding | 118,000 | 117,000 | 117,000 | |||||||
Price | 26.00 -5.21% | 27.43 -13.93% | 31.87 -11.55% | |||||||
Market cap | 3,068,000 -4.40% | 3,209,310 -13.93% | 3,728,790 -11.55% | |||||||
EV | 14,246,000 | 15,126,310 | 12,415,790 | |||||||
EBITDA | 1,640,000 | 1,516,000 | 1,397,000 | |||||||
EV/EBITDA | 8.69 | 9.98 | 8.89 | |||||||
Interest | 307,000 | 337,000 | 232,000 | |||||||
Interest/NOPBT | 36.94% | 41.86% | 32.54% |