Clearway Energy, Inc. Reports Second Quarter 2025 Financial Results
Clearway Energy (NYSE:CWEN) reported Q2 2025 financial results with Net Income of $12 million, Adjusted EBITDA of $343 million, and Cash Available for Distribution (CAFD) of $152 million. The company announced key growth initiatives, including the commercialization of Goat Mountain wind project for 2027 and a potential investment in a 291 MW Western states storage portfolio.
The company increased its quarterly dividend by 1.6% to $0.4456 per share ($1.7824 annualized) and updated its 2025 CAFD guidance to $405-$440 million. Notable achievements include the closing of the Catalina Solar acquisition for $127 million and raising the 2027 CAFD per share target range to $2.50-$2.70.
Clearway Energy (NYSE:CWEN) ha riportato i risultati finanziari del secondo trimestre 2025 con un utile netto di 12 milioni di dollari, un EBITDA rettificato di 343 milioni di dollari e una liquidit脿 disponibile per la distribuzione (CAFD) di 152 milioni di dollari. La societ脿 ha annunciato importanti iniziative di crescita, tra cui la commercializzazione del progetto eolico Goat Mountain previsto per il 2027 e un possibile investimento in un portafoglio di accumulo da 291 MW negli stati occidentali.
La societ脿 ha aumentato il dividendo trimestrale del 1,6% portandolo a 0,4456 dollari per azione (1,7824 dollari su base annua) e ha aggiornato la guidance per la CAFD 2025 a 405-440 milioni di dollari. Tra i risultati pi霉 significativi si segnalano la chiusura dell'acquisizione di Catalina Solar per 127 milioni di dollari e l鈥檌nnalzamento dell鈥檕biettivo di CAFD per azione nel 2027 nella fascia di 2,50-2,70 dollari.
Clearway Energy (NYSE:CWEN) inform贸 los resultados financieros del segundo trimestre de 2025 con un Ingreso Neto de 12 millones de d贸lares, un EBITDA Ajustado de 343 millones de d贸lares y un Flujo de Caja Disponible para Distribuci贸n (CAFD) de 152 millones de d贸lares. La compa帽铆a anunci贸 iniciativas clave de crecimiento, incluyendo la comercializaci贸n del proyecto e贸lico Goat Mountain para 2027 y una posible inversi贸n en una cartera de almacenamiento de 291 MW en los estados occidentales.
La empresa aument贸 su dividendo trimestral en un 1,6% hasta 0,4456 d贸lares por acci贸n (1,7824 d贸lares anualizados) y actualiz贸 su gu铆a de CAFD para 2025 a 405-440 millones de d贸lares. Entre los logros destacados se encuentra el cierre de la adquisici贸n de Catalina Solar por 127 millones de d贸lares y el incremento del rango objetivo de CAFD por acci贸n para 2027 a 2,50-2,70 d贸lares.
Clearway Energy (NYSE:CWEN)電� 2025雲� 2攵勱赴 鞛 鞁れ爜鞚� 氚滍憸頃橂┌ 靾滌澊鞚� 1,200毵� 雼煬, 臁办爼 EBITDA 3鞏� 4,300毵� 雼煬, 氚半秳 臧電� 順勱笀 頋愲(CAFD) 1鞏� 5,200毵� 雼煬毳� 旮半頄堨姷雼堧嫟. 須岇偓電� 2027雲� 靸侅梾頇旊ゼ 氇╉憸搿� 頃橂姅 Goat Mountain 頀嶋牓 頂勲鞝濏姼鞕赌 291MW 攴滊鞚� 靹滊秬 歆鞐� 鞐愲剤歆 鞝鞛� 韽姼韽措Μ鞓�鞐� 雽頃� 鞛犾灛鞝� 韴瀽毳� 韽暔頃� 欤检殧 靹膘灔 瓿勴殟鞚� 氚滍憸頄堨姷雼堧嫟.
攵勱赴 氚半嫻旮堨潃 1.6% 鞚胳儊霅橃柎 欤茧嫻 0.4456雼煬 (鞐瓣皠 1.7824雼煬)搿� 臁办爼霅橃棃鞙茧┌, 2025雲� CAFD 臧鞚措崢鞀る姅 4鞏� 500毵� 雼煬鞐愳劀 4鞏� 4,000毵� 雼煬搿� 靸來枼 臁办爼霅橃棃鞀惦媹雼�. 欤检殧 靹标臣搿滊姅 1鞏� 2,700毵� 雼煬 攴滊鞚� Catalina Solar 鞚胳垬 鞕勲鞕赌 2027雲� 欤茧嫻 CAFD 氇╉憸 氩旍渼毳� 2.50词2.70雼煬搿� 靸來枼頃� 鞝愳澊 鞛堨姷雼堧嫟.
Clearway Energy (NYSE:CWEN) a publi茅 ses r茅sultats financiers du deuxi猫me trimestre 2025 avec un r茅sultat net de 12 millions de dollars, un EBITDA ajust茅 de 343 millions de dollars et une tr茅sorerie disponible pour distribution (CAFD) de 152 millions de dollars. La soci茅t茅 a annonc茅 des initiatives cl茅s de croissance, notamment la commercialisation du projet 茅olien Goat Mountain pour 2027 et un investissement potentiel dans un portefeuille de stockage de 291 MW dans les 脡tats de l鈥橭uest.
La soci茅t茅 a augment茅 son dividende trimestriel de 1,6 % pour atteindre 0,4456 $ par action (1,7824 $ annualis茅) et a mis 脿 jour ses pr茅visions de CAFD pour 2025 脿 405-440 millions de dollars. Parmi les r茅alisations notables figurent la finalisation de l鈥�acquisition de Catalina Solar pour 127 millions de dollars et la hausse de l鈥檕bjectif de CAFD par action pour 2027 脿 2,50-2,70 $.
Clearway Energy (NYSE:CWEN) meldete die Finanzergebnisse f眉r das zweite Quartal 2025 mit einem Nettoeinkommen von 12 Millionen US-Dollar, einem bereinigten EBITDA von 343 Millionen US-Dollar und einem verf眉gbaren Cashflow zur Aussch眉ttung (CAFD) von 152 Millionen US-Dollar. Das Unternehmen k眉ndigte wichtige Wachstumsinitiativen an, darunter die Kommerzialisierung des Goat Mountain Windprojekts f眉r 2027 und eine potenzielle Investition in ein 291 MW Speicherportfolio in den westlichen Bundesstaaten.
Das Unternehmen erh枚hte seine Quartalsdividende um 1,6 % auf 0,4456 US-Dollar je Aktie (annualisiert 1,7824 US-Dollar) und aktualisierte seine CAFD-Prognose f眉r 2025 auf 405 bis 440 Millionen US-Dollar. Zu den bemerkenswerten Erfolgen z盲hlen der Abschluss der Akquisition von Catalina Solar f眉r 127 Millionen US-Dollar und die Anhebung des CAFD-Ziels pro Aktie f眉r 2027 auf 2,50 bis 2,70 US-Dollar.
- None.
- Q2 2025 CAFD decreased to $152M from $187M in Q2 2024
- Lower renewable production at certain wind facilities
- Reduced energy margin in Flexible Generation due to lower pricing
- Higher project-level debt service affecting CAFD results
- Decreased Flexible Generation availability compared to Q2 2024
Insights
Clearway Energy posted mixed Q2 results with improved Net Income, but declining EBITDA and CAFD, while advancing growth projects and raising dividends.
Clearway Energy's Q2 2025 results present a mixed financial picture with notable improvements in some metrics while others declined. Net Income increased to
The company's performance shows some operational challenges in their core business. The decline in EBITDA stemmed from lower renewable production at certain wind facilities and reduced energy margins in their Flexible Generation segment due to lower pricing and milder weather. This suggests some vulnerability to weather patterns and market pricing dynamics. Additionally, the substantial
On the positive side, Clearway continues executing its multi-faceted growth strategy. The company has made tangible progress with its repowering program, advancing the Goat Mountain project for 2027 commercialization with a new 15-year PPA with a hyperscaler customer. Their sponsor-enabled growth program now exceeds 1.6 GW of projects coming online in 2025/2026, including a new offer to invest in a 291 MW Western states storage portfolio. The recent completion of the Catalina Solar acquisition demonstrates their continued third-party acquisition strategy.
Regarding capital allocation, the
Importantly, management has increased the bottom end of their 2025 CAFD guidance to
- Repowering program advancing with Goat Mountain commercialized for 2027 and Mt. Storm on track
- Sponsor-enabled growth advancing with 2025/2026 COD program now over 1.6 GW including new offer from Clearway Group to invest in 291 MW Western states storage portfolio
- Third party acquisitions also continuing with closing of previously announced Catalina Solar project
- Updating 2025 financial guidance range to reflect FY2025 contribution from closed 3rd party acquisitions
- Increasing the quarterly dividend by
1.6% to$0.44 56 per share in the third quarter of 2025, or$1.78 24 per share annualized
PRINCETON, N.J., Aug. 05, 2025 (GLOBE NEWSWIRE) -- Clearway Energy, Inc. (NYSE: CWEN, CWEN.A) today reported second quarter 2025 financial results, including Net Income of
"During the first half of this year, we made strong progress towards our near-term and long-term growth goals 鈥� demonstrating how our multiple growth pathways reinforce each other as we accelerate accretive growth into the future. We have increased the bottom-end of our 2025 guidance range to account for contributions expected this year from all recently closed acquisitions, while sound planning and execution has kept all sponsor-enabled committed growth investments on schedule. Looking further out, we further crystallized visibility into our 2027 growth objectives, including through today鈥檚 announced drop-down offer to invest in a contracted storage portfolio. Collectively, our growth pathways have put us in a position to increase our 2027 CAFD per share target range to
Adjusted EBITDA and Cash Available for Distribution used in this press release are non-GAAP measures and are explained in greater detail under 鈥淣on-GAAP Financial Information鈥� below.
Overview of Financial and Operating Results
Segment Results
Table 1: Net Income/(Loss)听
($ millions) | 听 | Three Months Ended | 听 | Six Months Ended | ||||||||||||
Segment | 听 | 6/30/25 | 听 | 6/30/24 | 听 | 6/30/25 | 听 | 6/30/24 | ||||||||
Flexible Generation | 听 | 听 | (11 | ) | 听 | 听 | 9 | 听 | 听 | 听 | (9 | ) | 听 | 听 | 25 | 听 |
Renewables & Storage | 听 | 听 | 63 | 听 | 听 | 听 | 38 | 听 | 听 | 听 | (7 | ) | 听 | 听 | (6 | ) |
Corporate | 听 | 听 | (40 | ) | 听 | 听 | (43 | ) | 听 | 听 | (76 | ) | 听 | 听 | (61 | ) |
Net Income/(Loss) | 听 | $ | 12 | 听 | 听 | $ | 4 | 听 | 听 | $ | (92 | ) | 听 | $ | (42 | ) |
Table 2: Adjusted EBITDA
($ millions) | 听 | Three Months Ended | 听 | Six Months Ended | ||||||||||||
Segment | 听 | 6/30/25 | 听 | 6/30/24 | 听 | 6/30/25 | 听 | 6/30/24 | ||||||||
Flexible Generation | 听 | 听 | 52 | 听 | 听 | 听 | 57 | 听 | 听 | 听 | 96 | 听 | 听 | 听 | 108 | 听 |
Renewables & Storage | 听 | 听 | 300 | 听 | 听 | 听 | 306 | 听 | 听 | 听 | 519 | 听 | 听 | 听 | 475 | 听 |
Corporate | 听 | 听 | (9 | ) | 听 | 听 | (10 | ) | 听 | 听 | (20 | ) | 听 | 听 | (19 | ) |
Adjusted EBITDA | 听 | $ | 343 | 听 | 听 | $ | 353 | 听 | 听 | $ | 595 | 听 | 听 | $ | 564 | 听 |
Table 3: Cash from Operating Activities and Cash Available for Distribution (CAFD)
听 | 听 | Three Months Ended | 听 | Six Months Ended | ||||||||
($ millions) | 听 | 6/30/25 | 听 | 6/30/24 | 听 | 6/30/25 | 听 | 6/30/24 | ||||
Cash from Operating Activities | 听 | $ | 191 | 听 | $ | 196 | 听 | $ | 286 | 听 | $ | 277 |
Cash Available for Distribution (CAFD) | 听 | $ | 152 | 听 | $ | 187 | 听 | $ | 229 | 听 | $ | 239 |
听
For the second quarter of 2025, the Company reported Net Income of
Operational Performance
Table 4: Selected Operating Results1听
(MWh in thousands) | 听 | Three Months Ended | 听 | Six Months Ended | ||||||||
听 | 听 | 6/30/25 | 听 | 6/30/24 | 听 | 6/30/25 | 听 | 6/30/24 | ||||
Flexible Generation Equivalent Availability Factor | 听 | 95.0 | % | 听 | 97.1 | % | 听 | 92.2 | % | 听 | 91.7 | % |
Solar MWh generated/sold | 听 | 2,650 | 听 | 听 | 2,613 | 听 | 听 | 4,388 | 听 | 听 | 4,056 | 听 |
Wind MWh generated/sold | 听 | 2,941 | 听 | 听 | 2,947 | 听 | 听 | 5,684 | 听 | 听 | 5,466 | 听 |
Renewables & Storage generated/sold2 | 听 | 5,591 | 听 | 听 | 5,560 | 听 | 听 | 10,072 | 听 | 听 | 9,522 | 听 |
In the second quarter of 2025, availability at the Flexible Generation segment was lower than the second quarter of 2024 primarily due to outages at certain facilities. Generation in the Renewables & Storage segment during the second quarter of 2025 was
Liquidity and Capital Resources
Table 5: Liquidity
($ millions) | 听 | 6/30/2025 | 听 | 12/31/2024 | ||
Cash and Cash Equivalents: | 听 | 听 | 听 | 听 | ||
Clearway Energy, Inc. and Clearway Energy LLC, excluding subsidiaries | 听 | $ | 46 | 听 | $ | 138 |
Subsidiaries | 听 | 听 | 214 | 听 | 听 | 194 |
Restricted Cash: | 听 | 听 | 听 | 听 | ||
Operating accounts | 听 | 听 | 112 | 听 | 听 | 184 |
Reserves, including debt service, distributions, performance obligations and other reserves | 听 | 听 | 414 | 听 | 听 | 217 |
Total Cash, Cash Equivalents and Restricted Cash | 听 | 听 | 786 | 听 | 听 | 733 |
Revolving credit facility availability | 听 | 听 | 512 | 听 | 听 | 597 |
Total Liquidity | 听 | $ | 1,298 | 听 | $ | 1,330 |
Total liquidity as of June听30, 2025, was
As of June听30, 2025, the Company's liquidity included
As of June 30, 2025, the Company had
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.
Growth Investments and Strategic Announcements
Goat Mountain Potential Repowering Update
During the third quarter of 2025, Goat Mountain, a wind project located in Sterling, Texas, signed a 15-year PPA with a new hyperscaler customer to underpin a repowering targeted in 2027. Additionally, the project has finalized a capacity reservation agreement for a turbine order with a major OEM and entered into a development service agreement with Clearway Group to manage the repowering. The Company will potentially invest approximately
Rosamond South II and Spindle Storage Portfolio
On July 18, 2025, Clearway Group offered the Company the opportunity to enter into partnership arrangements to own cash equity interests in a portfolio of 291 MW of storage projects located in California and Colorado that are expected to reach commercial operations in 2026. The potential corporate capital commitment for the investment is expected to be approximately
3rd Party Acquisition of Operational Solar Project (Catalina)
On July 16, 2025, the Company, acquired Catalina Solar Lessee Holdco LLC, which leases and operates Catalina, a 109 MW solar facility located in Kern County, California, from a third-party for approximately
Quarterly Dividend
On August听4, 2025, Clearway Energy, Inc.鈥檚 Board of Directors declared a quarterly dividend on Class A and Class C common stock of
Seasonality
Clearway Energy, Inc.鈥檚 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鈥檚 portfolio. Factors driving the fluctuation in Net Income, Adjusted EBITDA, Cash from Operating Activities, and CAFD include the following:
- Higher summer capacity and energy prices from flexible generation 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
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.
Financial Guidance
The Company is updating its 2025 full year CAFD guidance to a range of
Earnings Conference Call
On August听5, 2025, Clearway Energy, Inc. will host a conference call at 5:00 p.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.鈥檚 website at http://www.clearwayenergy.com and clicking on 鈥淧resentations & Webcasts鈥� under 鈥淚nvestor Relations.鈥�
About Clearway Energy, Inc.
Clearway Energy, Inc. is one of the largest owners of clean energy generation assets in the US and is leading the transition to a world powered by clean energy. Our portfolio comprises approximately 12 GW of gross capacity in 27 states, including 9.2 GW of wind, solar, and energy storage and over 2.8 GW of dispatchable power generation providing critical grid reliability services. Through our diversified and primarily contracted clean energy portfolio, Clearway Energy endeavors to provide our investors with stable and growing dividend income. Clearway Energy, Inc.鈥檚 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 our controlling investor, Clearway Energy Group LLC. For more information, visit investor.clearwayenergy.com.
Safe Harbor Disclosure
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 鈥渆xpect,鈥� 鈥渆stimate,鈥� "target," 鈥渁nticipate,鈥� 鈥渇orecast,鈥� 鈥減lan,鈥� 鈥渙utlook,鈥� 鈥渂elieve鈥� and similar terms. Such forward-looking statements include, but are not limited to, statements regarding, Clearway Energy, Inc.鈥檚 (the 鈥淐ompany鈥檚鈥�) dividend expectations and its operations, its facilities and its financial results, statements regarding the likelihood, terms, timing and/or consummation of the transactions described above, the potential benefits, opportunities, and results with respect to the transactions, including the Company鈥檚 future relationship and arrangements with Global Infrastructure Partners, TotalEnergies, and Clearway Energy Group (collectively and together with their affiliates, 鈥淩elated Persons鈥�), as well as the Company's Net Income, Adjusted EBITDA, Cash from Operating Activities, Cash Available for Distribution, the Company鈥檚 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.
Although the Company believes that the expectations are reasonable at this time, 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, impacts related to COVID-19 (including any variant of the virus) or any other pandemic, risks relating to the Company's relationships with its sponsors, the failure to identify, execute or successfully implement acquisitions or dispositions (including receipt of third party consents and regulatory approvals), risks related to the Company's ability to acquire assets, including risks that offered or committed transactions from Related Persons may not be approved, on the terms proposed or otherwise, by the Corporate Governance, Conflicts, and Nominating Committee of the Company鈥檚 Board of Directors (the 鈥淕CN鈥�), or if approved, timely consummated; from its sponsors, the Company鈥檚 ability to borrow additional funds and access capital markets due to its indebtedness, corporate structure, market conditions or otherwise, hazards customary in the power industry, weather conditions, including wind and solar performance, the Company鈥檚 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鈥檚 offtake agreements to fulfill their obligations under such agreements, the Company's ability to enter into new contracts as existing contracts expire, changes in government regulations, 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, and cyber terrorism and inadequate cybersecurity. Furthermore, any dividends are subject to available capital, market conditions, and compliance with associated laws and regulations.
In addition, this release contains reference to certain offered and committed transactions with Related Persons, which transactions are subject to the review, negotiation and approval of the GCN. Transactions referred to as 鈥渙ffered鈥� (or any variation thereof) have been presented to the Company by the Related Persons, but the terms remain subject to review and negotiation by the GCN. Transactions may have been recently offered or undergone more extensive negotiations. Unless otherwise noted, no assumptions should be made with respect to the stage of negotiation of an offered transaction, nor should any assumptions be made that any offered transaction will be approved, committed or ultimately consummated on the terms described herein. Transactions referred to as 鈥渃ommitted鈥� or 鈥渟igned鈥� (or any variation thereof) represent transactions which have been approved by the GCN and for which definitive agreements have been delivered; however, such transactions have not yet been consummated and remain subject to various risks and uncertainties (including financing, third party consents and arrangements and regulatory approvals). The Company provides information regarding offered and committed transactions believing that such information is useful to an understanding of the Company鈥檚 business and operations; however, given the uncertainty of such transactions, undue reliance should not be placed on any expectations regarding such transactions and the Company can give no assurance that such expectations will prove to be correct, as actual results may vary materially.
The Company 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鈥檚 date, August听5, 2025, and are based on assumptions believed to be reasonable as of this date. The Company expressly disclaims any current intention to update such guidance. The foregoing review of factors that could cause The Company'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 The Company's future results included in The Company's filings with the Securities and Exchange Commission at www.sec.gov. In addition, The Company makes available free of charge at www.clearwayenergy.com, copies of materials it files with, or furnishes to, the Securities and Exchange Commission.
Contacts: | 听 |
Investors: Akil Marsh [email protected] 609-608-1500 | Media: Zadie Oleksiw [email protected] 202-836-5754 |
CLEARWAY ENERGY, INC. CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited) | |||||||||||||||
听 | |||||||||||||||
听 | Three months ended June 30, | 听 | Six months ended June 30, | ||||||||||||
(In millions, except per share amounts) | 听 | 2025 | 听 | 听 | 听 | 2024 | 听 | 听 | 听 | 2025 | 听 | 听 | 听 | 2024 | 听 |
Operating Revenues | 听 | 听 | 听 | 听 | 听 | 听 | 听 | ||||||||
Total operating revenues | $ | 392 | 听 | 听 | $ | 366 | 听 | 听 | $ | 690 | 听 | 听 | $ | 629 | 听 |
Operating Costs and Expenses | 听 | 听 | 听 | 听 | 听 | 听 | 听 | ||||||||
Cost of operations, exclusive of depreciation, amortization and accretion shown separately below | 听 | 131 | 听 | 听 | 听 | 117 | 听 | 听 | 听 | 253 | 听 | 听 | 听 | 243 | 听 |
Depreciation, amortization and accretion | 听 | 163 | 听 | 听 | 听 | 153 | 听 | 听 | 听 | 326 | 听 | 听 | 听 | 307 | 听 |
General and administrative | 听 | 11 | 听 | 听 | 听 | 9 | 听 | 听 | 听 | 21 | 听 | 听 | 听 | 20 | 听 |
Transaction and integration costs | 听 | 2 | 听 | 听 | 听 | 3 | 听 | 听 | 听 | 5 | 听 | 听 | 听 | 4 | 听 |
Total operating costs and expenses | 听 | 307 | 听 | 听 | 听 | 282 | 听 | 听 | 听 | 605 | 听 | 听 | 听 | 574 | 听 |
Operating Income | 听 | 85 | 听 | 听 | 听 | 84 | 听 | 听 | 听 | 85 | 听 | 听 | 听 | 55 | 听 |
Other Income (Expense) | 听 | 听 | 听 | 听 | 听 | 听 | 听 | ||||||||
Equity in earnings of unconsolidated affiliates | 听 | 7 | 听 | 听 | 听 | 8 | 听 | 听 | 听 | 12 | 听 | 听 | 听 | 20 | 听 |
Other income, net | 听 | 8 | 听 | 听 | 听 | 12 | 听 | 听 | 听 | 15 | 听 | 听 | 听 | 28 | 听 |
Loss on debt extinguishment | 听 | 鈥� | 听 | 听 | 听 | (2 | ) | 听 | 听 | 鈥� | 听 | 听 | 听 | (3 | ) |
Interest expense | 听 | (83 | ) | 听 | 听 | (88 | ) | 听 | 听 | (199 | ) | 听 | 听 | (145 | ) |
Total other expense, net | 听 | (68 | ) | 听 | 听 | (70 | ) | 听 | 听 | (172 | ) | 听 | 听 | (100 | ) |
Income (Loss) Before Income Taxes | 听 | 17 | 听 | 听 | 听 | 14 | 听 | 听 | 听 | (87 | ) | 听 | 听 | (45 | ) |
Income tax expense (benefit) | 听 | 5 | 听 | 听 | 听 | 10 | 听 | 听 | 听 | 5 | 听 | 听 | 听 | (3 | ) |
Net Income (Loss) | 听 | 12 | 听 | 听 | 听 | 4 | 听 | 听 | 听 | (92 | ) | 听 | 听 | (42 | ) |
Less: Net loss attributable to noncontrolling interests and redeemable noncontrolling interests | 听 | (21 | ) | 听 | 听 | (47 | ) | 听 | 听 | (129 | ) | 听 | 听 | (91 | ) |
Net Income Attributable to Clearway Energy, Inc. | $ | 33 | 听 | 听 | $ | 51 | 听 | 听 | $ | 37 | 听 | 听 | $ | 49 | 听 |
Earnings Per Share Attributable to Clearway Energy, Inc. Class A and Class C Common Stockholders | 听 | 听 | 听 | 听 | 听 | 听 | 听 | ||||||||
Weighted average number of Class A common shares outstanding - basic and diluted | 听 | 35 | 听 | 听 | 听 | 35 | 听 | 听 | 听 | 35 | 听 | 听 | 听 | 35 | 听 |
Weighted average number of Class C common shares outstanding - basic and diluted | 听 | 83 | 听 | 听 | 听 | 82 | 听 | 听 | 听 | 83 | 听 | 听 | 听 | 82 | 听 |
Earnings Per Weighted Average Class A and Class C Common Share - Basic and Diluted | $ | 0.28 | 听 | 听 | $ | 0.43 | 听 | 听 | $ | 0.31 | 听 | 听 | $ | 0.41 | 听 |
Dividends Per Class A Common Share | $ | 0.4384 | 听 | 听 | $ | 0.4102 | 听 | 听 | $ | 0.8696 | 听 | 听 | $ | 0.8135 | 听 |
Dividends Per Class C Common Share | $ | 0.4384 | 听 | 听 | $ | 0.4102 | 听 | 听 | $ | 0.8696 | 听 | 听 | $ | 0.8135 | 听 |
CLEARWAY ENERGY, INC. CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (Unaudited) | |||||||||||||||
听 | |||||||||||||||
听 | Three months ended June 30, | 听 | Six months ended June 30, | ||||||||||||
(In millions) | 听 | 2025 | 听 | 听 | 听 | 2024 | 听 | 听 | 听 | 2025 | 听 | 听 | 听 | 2024 | 听 |
Net Income (Loss) | $ | 12 | 听 | 听 | $ | 4 | 听 | 听 | $ | (92 | ) | 听 | 听 | (42 | ) |
Other Comprehensive (Loss) Income | 听 | 听 | 听 | 听 | 听 | 听 | 听 | ||||||||
Unrealized (loss) gain on derivatives and changes in accumulated OCI, net of income tax benefit of | 听 | (13 | ) | 听 | 听 | 1 | 听 | 听 | 听 | (18 | ) | 听 | 听 | 鈥� | 听 |
Other comprehensive (loss) income | 听 | (13 | ) | 听 | 听 | 1 | 听 | 听 | 听 | (18 | ) | 听 | 听 | 鈥� | 听 |
Comprehensive (Loss) Income | 听 | (1 | ) | 听 | 听 | 5 | 听 | 听 | 听 | (110 | ) | 听 | 听 | (42 | ) |
Less: Comprehensive loss attributable to noncontrolling interests and redeemable noncontrolling interests | 听 | (30 | ) | 听 | 听 | (46 | ) | 听 | 听 | (141 | ) | 听 | 听 | (89 | ) |
Comprehensive Income Attributable to Clearway Energy, Inc. | $ | 29 | 听 | 听 | $ | 51 | 听 | 听 | $ | 31 | 听 | 听 | $ | 47 | 听 |
CLEARWAY ENERGY, INC. CONSOLIDATED BALANCE SHEETS (Unaudited) | ||||||
听 | ||||||
(In millions, except shares) | June 30, 2025 | 听 | December 31, 2024 | |||
ASSETS | (Unaudited) | 听 | 听 | |||
Current Assets | 听 | 听 | 听 | |||
Cash and cash equivalents | $ | 260 | 听 | 听 | $ | 332 |
Restricted cash | 听 | 526 | 听 | 听 | 听 | 401 |
Accounts receivable 鈥� trade | 听 | 232 | 听 | 听 | 听 | 164 |
Accounts receivable 鈥� affiliates | 听 | 1 | 听 | 听 | 听 | 鈥� |
Inventory | 听 | 70 | 听 | 听 | 听 | 64 |
Derivative instruments | 听 | 25 | 听 | 听 | 听 | 39 |
Prepayments and other current assets | 听 | 73 | 听 | 听 | 听 | 67 |
Total current assets | 听 | 1,187 | 听 | 听 | 听 | 1,067 |
Property, plant and equipment, net | 听 | 11,385 | 听 | 听 | 听 | 9,944 |
Other Assets | 听 | 听 | 听 | |||
Equity investments in affiliates | 听 | 297 | 听 | 听 | 听 | 309 |
Intangible assets for power purchase agreements, net | 听 | 2,215 | 听 | 听 | 听 | 2,125 |
Other intangible assets, net | 听 | 65 | 听 | 听 | 听 | 68 |
Derivative instruments | 听 | 109 | 听 | 听 | 听 | 136 |
Right-of-use assets, net | 听 | 606 | 听 | 听 | 听 | 547 |
Other non-current assets | 听 | 169 | 听 | 听 | 听 | 133 |
Total other assets | 听 | 3,461 | 听 | 听 | 听 | 3,318 |
Total Assets | $ | 16,033 | 听 | 听 | $ | 14,329 |
LIABILITIES AND STOCKHOLDERS鈥� EQUITY | 听 | 听 | 听 | |||
Current Liabilities | 听 | 听 | 听 | |||
Current portion of long-term debt | $ | 460 | 听 | 听 | $ | 430 |
Accounts payable 鈥� trade | 听 | 159 | 听 | 听 | 听 | 82 |
Accounts payable 鈥� affiliates | 听 | 41 | 听 | 听 | 听 | 31 |
Derivative instruments | 听 | 62 | 听 | 听 | 听 | 56 |
Accrued interest expense | 听 | 52 | 听 | 听 | 听 | 53 |
Accrued expenses and other current liabilities | 听 | 60 | 听 | 听 | 听 | 66 |
Total current liabilities | 听 | 834 | 听 | 听 | 听 | 718 |
Other Liabilities | 听 | 听 | 听 | |||
Long-term debt | 听 | 8,251 | 听 | 听 | 听 | 6,750 |
Deferred income taxes | 听 | 42 | 听 | 听 | 听 | 89 |
Derivative instruments | 听 | 324 | 听 | 听 | 听 | 315 |
Long-term lease liabilities | 听 | 635 | 听 | 听 | 听 | 569 |
Other non-current liabilities | 听 | 367 | 听 | 听 | 听 | 324 |
Total other liabilities | 听 | 9,619 | 听 | 听 | 听 | 8,047 |
Total Liabilities | 听 | 10,453 | 听 | 听 | 听 | 8,765 |
Redeemable noncontrolling interest in subsidiaries | 听 | 38 | 听 | 听 | 听 | 鈥� |
Commitments and Contingencies | 听 | 听 | 听 | |||
厂迟辞肠办丑辞濒诲别谤蝉鈥� Equity | 听 | 听 | 听 | |||
Preferred stock, | 听 | 鈥� | 听 | 听 | 听 | 鈥� |
Class A, Class B, Class C and Class D common stock, | 听 | 1 | 听 | 听 | 听 | 1 |
Additional paid-in capital | 听 | 1,670 | 听 | 听 | 听 | 1,805 |
Retained earnings | 听 | 188 | 听 | 听 | 听 | 254 |
Accumulated other comprehensive (loss) income | 听 | (10 | ) | 听 | 听 | 3 |
Noncontrolling interest | 听 | 3,693 | 听 | 听 | 听 | 3,501 |
Total 厂迟辞肠办丑辞濒诲别谤蝉鈥� Equity | 听 | 5,542 | 听 | 听 | 听 | 5,564 |
Total Liabilities and 厂迟辞肠办丑辞濒诲别谤蝉鈥� Equity | $ | 16,033 | 听 | 听 | $ | 14,329 |
CLEARWAY ENERGY, INC. CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) | |||||||
听 | |||||||
听 | Six months ended June 30, | ||||||
(In millions) | 听 | 2025 | 听 | 听 | 听 | 2024 | 听 |
Cash Flows from Operating Activities | 听 | 听 | 听 | ||||
Net Loss | $ | (92 | ) | 听 | $ | (42 | ) |
Adjustments to reconcile net loss to net cash provided by operating activities: | 听 | 听 | 听 | ||||
Equity in earnings of unconsolidated affiliates | 听 | (12 | ) | 听 | 听 | (20 | ) |
Distributions from unconsolidated affiliates | 听 | 13 | 听 | 听 | 听 | 15 | 听 |
Depreciation, amortization and accretion | 听 | 326 | 听 | 听 | 听 | 307 | 听 |
Amortization of financing costs and debt discounts | 听 | 7 | 听 | 听 | 听 | 7 | 听 |
Amortization of intangibles | 听 | 88 | 听 | 听 | 听 | 91 | 听 |
Loss on debt extinguishment | 听 | 鈥� | 听 | 听 | 听 | 3 | 听 |
Reduction in carrying amount of right-of-use assets | 听 | 8 | 听 | 听 | 听 | 8 | 听 |
Changes in deferred income taxes | 听 | 2 | 听 | 听 | 听 | (1 | ) |
Changes in derivative instruments and amortization of accumulated OCI | 听 | 22 | 听 | 听 | 听 | 49 | 听 |
Changes in other working capital | 听 | (76 | ) | 听 | 听 | (140 | ) |
Net Cash Provided by Operating Activities | 听 | 286 | 听 | 听 | 听 | 277 | 听 |
Cash Flows from Investing Activities | 听 | 听 | 听 | ||||
Acquisitions | 听 | (211 | ) | 听 | 听 | 鈥� | 听 |
Acquisition of Drop Down Assets, net of cash acquired | 听 | (77 | ) | 听 | 听 | (671 | ) |
Capital expenditures | 听 | (132 | ) | 听 | 听 | (202 | ) |
Return of investment from unconsolidated affiliates | 听 | 10 | 听 | 听 | 听 | 35 | 听 |
Decrease in note receivable - affiliate | 听 | 鈥� | 听 | 听 | 听 | 184 | 听 |
Other | 听 | 12 | 听 | 听 | 听 | 7 | 听 |
Net Cash Used in Investing Activities | 听 | (398 | ) | 听 | 听 | (647 | ) |
Cash Flows from Financing Activities | 听 | 听 | 听 | ||||
Contributions from noncontrolling interests, net of distributions | 听 | 380 | 听 | 听 | 听 | 1,399 | 听 |
Payments of dividends and distributions | 听 | (176 | ) | 听 | 听 | (164 | ) |
Pro-rata distributions to CEG | 听 | (7 | ) | 听 | 听 | 鈥� | 听 |
Proceeds from the revolving credit facility | 听 | 112 | 听 | 听 | 听 | 鈥� | 听 |
Proceeds from the issuance of long-term debt | 听 | 362 | 听 | 听 | 听 | 236 | 听 |
Payments of debt issuance costs | 听 | (7 | ) | 听 | 听 | (4 | ) |
Payments for long-term debt | 听 | (498 | ) | 听 | 听 | (1,577 | ) |
Other | 听 | (1 | ) | 听 | 听 | (1 | ) |
Net Cash Provided by (Used in) Financing Activities | 听 | 165 | 听 | 听 | 听 | (111 | ) |
Net Increase (Decrease) in Cash, Cash Equivalents and Restricted Cash | 听 | 53 | 听 | 听 | 听 | (481 | ) |
Cash, Cash Equivalents and Restricted Cash at Beginning of Period | 听 | 733 | 听 | 听 | 听 | 1,051 | 听 |
Cash, Cash Equivalents and Restricted Cash at End of Period | $ | 786 | 听 | 听 | $ | 570 | 听 |
CLEARWAY ENERGY, INC. CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY For the Six Months Ended June 30, 2025 (Unaudited) | |||||||||||||||||||||||||
听 | |||||||||||||||||||||||||
(In millions) | Preferred Stock | 听 | Common Stock | 听 | Additional Paid-In Capital | 听 | Retained Earnings | 听 | Accumulated Other Comprehensive Income (Loss) | 听 | Noncontrolling Interest | 听 | Total 厂迟辞肠办丑辞濒诲别谤蝉鈥� Equity | ||||||||||||
Balances at December 31, 2024 | $ | 鈥� | 听 | $ | 1 | 听 | $ | 1,805 | 听 | 听 | $ | 254 | 听 | 听 | $ | 3 | 听 | 听 | $ | 3,501 | 听 | 听 | $ | 5,564 | 听 |
Net income (loss) | 听 | 鈥� | 听 | 听 | 鈥� | 听 | 听 | 鈥� | 听 | 听 | 听 | 4 | 听 | 听 | 听 | 鈥� | 听 | 听 | 听 | (108 | ) | 听 | 听 | (104 | ) |
Unrealized loss on derivatives and changes in accumulated OCI, net of tax | 听 | 鈥� | 听 | 听 | 鈥� | 听 | 听 | 鈥� | 听 | 听 | 听 | 鈥� | 听 | 听 | 听 | (2 | ) | 听 | 听 | (3 | ) | 听 | 听 | (5 | ) |
Distributions to CEG, net of contributions, cash | 听 | 鈥� | 听 | 听 | 鈥� | 听 | 听 | 鈥� | 听 | 听 | 听 | 鈥� | 听 | 听 | 听 | 鈥� | 听 | 听 | 听 | (2 | ) | 听 | 听 | (2 | ) |
Contributions from noncontrolling interests, net of distributions, cash | 听 | 鈥� | 听 | 听 | 鈥� | 听 | 听 | 鈥� | 听 | 听 | 听 | 鈥� | 听 | 听 | 听 | 鈥� | 听 | 听 | 听 | 51 | 听 | 听 | 听 | 51 | 听 |
Distributions to noncontrolling interests, non-cash | 听 | 鈥� | 听 | 听 | 鈥� | 听 | 听 | 鈥� | 听 | 听 | 听 | 鈥� | 听 | 听 | 听 | 鈥� | 听 | 听 | 听 | (4 | ) | 听 | 听 | (4 | ) |
Transfers of assets under common control | 听 | 鈥� | 听 | 听 | 鈥� | 听 | 听 | (89 | ) | 听 | 听 | 鈥� | 听 | 听 | 听 | (1 | ) | 听 | 听 | 79 | 听 | 听 | 听 | (11 | ) |
Non-cash adjustments for change in tax basis | 听 | 鈥� | 听 | 听 | 鈥� | 听 | 听 | 18 | 听 | 听 | 听 | 鈥� | 听 | 听 | 听 | 鈥� | 听 | 听 | 听 | 鈥� | 听 | 听 | 听 | 18 | 听 |
Stock-based compensation | 听 | 鈥� | 听 | 听 | 鈥� | 听 | 听 | 1 | 听 | 听 | 听 | 鈥� | 听 | 听 | 听 | 鈥� | 听 | 听 | 听 | 鈥� | 听 | 听 | 听 | 1 | 听 |
Common stock dividends and distributions to CEG unit holders | 听 | 鈥� | 听 | 听 | 鈥� | 听 | 听 | 鈥� | 听 | 听 | 听 | (51 | ) | 听 | 听 | 鈥� | 听 | 听 | 听 | (36 | ) | 听 | 听 | (87 | ) |
Other | 听 | 鈥� | 听 | 听 | 鈥� | 听 | 听 | 鈥� | 听 | 听 | 听 | 鈥� | 听 | 听 | 听 | 鈥� | 听 | 听 | 听 | (1 | ) | 听 | 听 | (1 | ) |
Balances at March 31, 2025 | 听 | 鈥� | 听 | 听 | 1 | 听 | 听 | 1,735 | 听 | 听 | 听 | 207 | 听 | 听 | 听 | 鈥� | 听 | 听 | 听 | 3,477 | 听 | 听 | 听 | 5,420 | 听 |
Net income (loss) | 听 | 鈥� | 听 | 听 | 鈥� | 听 | 听 | 鈥� | 听 | 听 | 听 | 33 | 听 | 听 | 听 | 鈥� | 听 | 听 | 听 | (8 | ) | 听 | 听 | 25 | 听 |
Unrealized loss on derivatives and changes in accumulated OCI, net of tax | 听 | 鈥� | 听 | 听 | 鈥� | 听 | 听 | 鈥� | 听 | 听 | 听 | 鈥� | 听 | 听 | 听 | (4 | ) | 听 | 听 | (9 | ) | 听 | 听 | (13 | ) |
Contributions from CEG, net of distributions, cash | 听 | 鈥� | 听 | 听 | 鈥� | 听 | 听 | 鈥� | 听 | 听 | 听 | 鈥� | 听 | 听 | 听 | 鈥� | 听 | 听 | 听 | 46 | 听 | 听 | 听 | 46 | 听 |
Contributions from noncontrolling interests, net of distributions, cash | 听 | 鈥� | 听 | 听 | 鈥� | 听 | 听 | 鈥� | 听 | 听 | 听 | 鈥� | 听 | 听 | 听 | 鈥� | 听 | 听 | 听 | 238 | 听 | 听 | 听 | 238 | 听 |
Pro-rata distributions to CEG, cash | 听 | 鈥� | 听 | 听 | 鈥� | 听 | 听 | 鈥� | 听 | 听 | 听 | 鈥� | 听 | 听 | 听 | 鈥� | 听 | 听 | 听 | (7 | ) | 听 | 听 | (7 | ) |
Transfers of assets under common control | 听 | 鈥� | 听 | 听 | 鈥� | 听 | 听 | (93 | ) | 听 | 听 | 鈥� | 听 | 听 | 听 | (6 | ) | 听 | 听 | (8 | ) | 听 | 听 | (107 | ) |
Non-cash adjustments for change in tax basis | 听 | 鈥� | 听 | 听 | 鈥� | 听 | 听 | 27 | 听 | 听 | 听 | 鈥� | 听 | 听 | 听 | 鈥� | 听 | 听 | 听 | 鈥� | 听 | 听 | 听 | 27 | 听 |
Stock-based compensation | 听 | 鈥� | 听 | 听 | 鈥� | 听 | 听 | 1 | 听 | 听 | 听 | 鈥� | 听 | 听 | 听 | 鈥� | 听 | 听 | 听 | 鈥� | 听 | 听 | 听 | 1 | 听 |
Common stock dividends and distributions to CEG unit holders | 听 | 鈥� | 听 | 听 | 鈥� | 听 | 听 | 鈥� | 听 | 听 | 听 | (51 | ) | 听 | 听 | 鈥� | 听 | 听 | 听 | (38 | ) | 听 | 听 | (89 | ) |
Other | 听 | 鈥� | 听 | 听 | 鈥� | 听 | 听 | 鈥� | 听 | 听 | 听 | (1 | ) | 听 | 听 | 鈥� | 听 | 听 | 听 | 2 | 听 | 听 | 听 | 1 | 听 |
Balances at June 30, 2025 | $ | 鈥� | 听 | $ | 1 | 听 | $ | 1,670 | 听 | 听 | $ | 188 | 听 | 听 | $ | (10 | ) | 听 | $ | 3,693 | 听 | 听 | $ | 5,542 | 听 |
CLEARWAY ENERGY, INC. CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY For the Six Months Ended June 30, 2024 (Unaudited) | |||||||||||||||||||||||||
听 | |||||||||||||||||||||||||
(In millions) | Preferred Stock | 听 | Common Stock | 听 | Additional Paid-In Capital | 听 | Retained Earnings | 听 | Accumulated Other Comprehensive Income | 听 | Noncontrolling Interest | 听 | Total 厂迟辞肠办丑辞濒诲别谤蝉鈥� Equity | ||||||||||||
Balances at December 31, 2023 | $ | 鈥� | 听 | $ | 1 | 听 | $ | 1,732 | 听 | 听 | $ | 361 | 听 | 听 | $ | 7 | 听 | 听 | $ | 2,893 | 听 | 听 | $ | 4,994 | 听 |
Net loss | 听 | 鈥� | 听 | 听 | 鈥� | 听 | 听 | 鈥� | 听 | 听 | 听 | (2 | ) | 听 | 听 | 鈥� | 听 | 听 | 听 | (45 | ) | 听 | 听 | (47 | ) |
Unrealized (loss) gain on derivatives and changes in accumulated OCI, net of tax | 听 | 鈥� | 听 | 听 | 鈥� | 听 | 听 | 鈥� | 听 | 听 | 听 | 鈥� | 听 | 听 | 听 | (2 | ) | 听 | 听 | 1 | 听 | 听 | 听 | (1 | ) |
Distributions to CEG, net of contributions, cash | 听 | 鈥� | 听 | 听 | 鈥� | 听 | 听 | 鈥� | 听 | 听 | 听 | 鈥� | 听 | 听 | 听 | 鈥� | 听 | 听 | 听 | (1 | ) | 听 | 听 | (1 | ) |
Contributions from noncontrolling interests, net of distributions, cash | 听 | 鈥� | 听 | 听 | 鈥� | 听 | 听 | 鈥� | 听 | 听 | 听 | 鈥� | 听 | 听 | 听 | 鈥� | 听 | 听 | 听 | 215 | 听 | 听 | 听 | 215 | 听 |
Transfers of assets under common control | 听 | 鈥� | 听 | 听 | 鈥� | 听 | 听 | 2 | 听 | 听 | 听 | 鈥� | 听 | 听 | 听 | 鈥� | 听 | 听 | 听 | (42 | ) | 听 | 听 | (40 | ) |
Non-cash adjustments for change in tax basis | 听 | 鈥� | 听 | 听 | 鈥� | 听 | 听 | 6 | 听 | 听 | 听 | 鈥� | 听 | 听 | 听 | 鈥� | 听 | 听 | 听 | 鈥� | 听 | 听 | 听 | 6 | 听 |
Stock based compensation | 听 | 鈥� | 听 | 听 | 鈥� | 听 | 听 | 1 | 听 | 听 | 听 | 鈥� | 听 | 听 | 听 | 鈥� | 听 | 听 | 听 | 鈥� | 听 | 听 | 听 | 1 | 听 |
Common stock dividends and distributions to CEG unit holders | 听 | 鈥� | 听 | 听 | 鈥� | 听 | 听 | 鈥� | 听 | 听 | 听 | (47 | ) | 听 | 听 | 鈥� | 听 | 听 | 听 | (34 | ) | 听 | 听 | (81 | ) |
Balances at March 31, 2024 | 听 | 鈥� | 听 | 听 | 1 | 听 | 听 | 1,741 | 听 | 听 | 听 | 311 | 听 | 听 | 听 | 5 | 听 | 听 | 听 | 2,987 | 听 | 听 | 听 | 5,045 | 听 |
Net income (loss) | 听 | 鈥� | 听 | 听 | 鈥� | 听 | 听 | 鈥� | 听 | 听 | 听 | 51 | 听 | 听 | 听 | 鈥� | 听 | 听 | 听 | (51 | ) | 听 | 听 | 鈥� | 听 |
Unrealized gain on derivatives and changes in accumulated OCI, net of tax | 听 | 鈥� | 听 | 听 | 鈥� | 听 | 听 | 鈥� | 听 | 听 | 听 | 鈥� | 听 | 听 | 听 | 鈥� | 听 | 听 | 听 | 1 | 听 | 听 | 听 | 1 | 听 |
Contributions from CEG, net of distributions, cash | 听 | 鈥� | 听 | 听 | 鈥� | 听 | 听 | 鈥� | 听 | 听 | 听 | 鈥� | 听 | 听 | 听 | 鈥� | 听 | 听 | 听 | 222 | 听 | 听 | 听 | 222 | 听 |
Contributions from noncontrolling interest, net of distributions, cash | 听 | 鈥� | 听 | 听 | 鈥� | 听 | 听 | 鈥� | 听 | 听 | 听 | 鈥� | 听 | 听 | 听 | 鈥� | 听 | 听 | 听 | 988 | 听 | 听 | 听 | 988 | 听 |
Distributions to noncontrolling interests, net of contributions, non-cash | 听 | 鈥� | 听 | 听 | 鈥� | 听 | 听 | 鈥� | 听 | 听 | 听 | 鈥� | 听 | 听 | 听 | 鈥� | 听 | 听 | 听 | (1 | ) | 听 | 听 | (1 | ) |
Transfers of assets under common control | 听 | 鈥� | 听 | 听 | 鈥� | 听 | 听 | 5 | 听 | 听 | 听 | 鈥� | 听 | 听 | 听 | 鈥� | 听 | 听 | 听 | (549 | ) | 听 | 听 | (544 | ) |
Non-cash adjustment for change in tax basis | 听 | 鈥� | 听 | 听 | 鈥� | 听 | 听 | 85 | 听 | 听 | 听 | 鈥� | 听 | 听 | 听 | 鈥� | 听 | 听 | 听 | 鈥� | 听 | 听 | 听 | 85 | 听 |
Stock based compensation | 听 | 鈥� | 听 | 听 | 鈥� | 听 | 听 | (1 | ) | 听 | 听 | 鈥� | 听 | 听 | 听 | 鈥� | 听 | 听 | 听 | 鈥� | 听 | 听 | 听 | (1 | ) |
Common stock dividends and distributions to CEG unit holders | 听 | 鈥� | 听 | 听 | 鈥� | 听 | 听 | 鈥� | 听 | 听 | 听 | (48 | ) | 听 | 听 | 鈥� | 听 | 听 | 听 | (35 | ) | 听 | 听 | (83 | ) |
Other | 听 | 鈥� | 听 | 听 | 鈥� | 听 | 听 | 鈥� | 听 | 听 | 听 | 鈥� | 听 | 听 | 听 | 鈥� | 听 | 听 | 听 | (1 | ) | 听 | 听 | (1 | ) |
Balances at June 30, 2024 | $ | 鈥� | 听 | $ | 1 | 听 | $ | 1,830 | 听 | 听 | $ | 314 | 听 | 听 | $ | 5 | 听 | 听 | $ | 3,561 | 听 | 听 | $ | 5,711 | 听 |
Appendix Table A-1: Three Months Ended June 30, 2025, Segment Adjusted EBITDA Reconciliation
The following table summarizes the calculation of Adjusted EBITDA and provides a reconciliation to Net Income/(Loss):
听 | 听 | 听 | 听 | 听 | 听 | 听 | 听 | 听 | |||||||
($ in millions) | 听 | Flexible Generation | 听 | Renewables & Storage | 听 | Corporate | 听 | Total | |||||||
Net Income (Loss) | 听 | $ | (11 | ) | 听 | $ | 63 | 听 | 听 | $ | (40 | ) | 听 | $ | 12 |
Plus: | 听 | 听 | 听 | 听 | 听 | 听 | 听 | 听 | |||||||
Income Tax Expense | 听 | 听 | 鈥� | 听 | 听 | 听 | 鈥� | 听 | 听 | 听 | 5 | 听 | 听 | 听 | 5 |
Interest Expense, net | 听 | 听 | 8 | 听 | 听 | 听 | 44 | 听 | 听 | 听 | 23 | 听 | 听 | 听 | 75 |
Depreciation, Amortization, and ARO | 听 | 听 | 28 | 听 | 听 | 听 | 135 | 听 | 听 | 听 | 鈥� | 听 | 听 | 听 | 163 |
Contract Amortization | 听 | 听 | 4 | 听 | 听 | 听 | 41 | 听 | 听 | 听 | 鈥� | 听 | 听 | 听 | 45 |
Mark to Market (MtM) (Gain)/Loss on economic hedges | 听 | 听 | 20 | 听 | 听 | 听 | (7 | ) | 听 | 听 | 鈥� | 听 | 听 | 听 | 13 |
Transaction and integration costs | 听 | 听 | 鈥� | 听 | 听 | 听 | 鈥� | 听 | 听 | 听 | 2 | 听 | 听 | 听 | 2 |
Other non-recurring | 听 | 听 | 鈥� | 听 | 听 | 听 | 13 | 听 | 听 | 听 | 鈥� | 听 | 听 | 听 | 13 |
Adjustments to reflect CWEN鈥檚 pro-rata share of Adjusted EBITDA from Unconsolidated Affiliates | 听 | 听 | 3 | 听 | 听 | 听 | 11 | 听 | 听 | 听 | 鈥� | 听 | 听 | 听 | 14 |
Non-Cash Equity Compensation | 听 | 听 | 鈥� | 听 | 听 | 听 | 鈥� | 听 | 听 | 听 | 1 | 听 | 听 | 听 | 1 |
Adjusted EBITDA | 听 | $ | 52 | 听 | 听 | $ | 300 | 听 | 听 | $ | (9 | ) | 听 | $ | 343 |
Appendix Table A-2: Three Months Ended June 30, 2024, Segment Adjusted EBITDA Reconciliation
The following table summarizes the calculation of Adjusted EBITDA and provides a reconciliation to Net Income/(Loss):
听 | 听 | 听 | 听 | 听 | 听 | 听 | 听 | 听 | ||||||
($ in millions) | 听 | Flexible Generation | 听 | Renewables & Storage | 听 | Corporate | 听 | Total | ||||||
Net Income (Loss) | 听 | $ | 9 | 听 | $ | 38 | 听 | $ | (43 | ) | 听 | $ | 4 | 听 |
Plus: | 听 | 听 | 听 | 听 | 听 | 听 | 听 | 听 | ||||||
Income Tax Expense | 听 | 听 | 鈥� | 听 | 听 | 鈥� | 听 | 听 | 10 | 听 | 听 | 听 | 10 | 听 |
Interest Expense, net | 听 | 听 | 7 | 听 | 听 | 49 | 听 | 听 | 21 | 听 | 听 | 听 | 77 | 听 |
Depreciation, Amortization, and ARO | 听 | 听 | 27 | 听 | 听 | 126 | 听 | 听 | 鈥� | 听 | 听 | 听 | 153 | 听 |
Contract Amortization | 听 | 听 | 4 | 听 | 听 | 42 | 听 | 听 | 鈥� | 听 | 听 | 听 | 46 | 听 |
Loss on Debt Extinguishment | 听 | 听 | 鈥� | 听 | 听 | 2 | 听 | 听 | 鈥� | 听 | 听 | 听 | 2 | 听 |
Mark to Market (MtM) (Gain)/Loss on economic hedges | 听 | 听 | 6 | 听 | 听 | 37 | 听 | 听 | 鈥� | 听 | 听 | 听 | 43 | 听 |
Transaction and integration costs | 听 | 听 | 鈥� | 听 | 听 | 鈥� | 听 | 听 | 3 | 听 | 听 | 听 | 3 | 听 |
Other non-recurring | 听 | 听 | 1 | 听 | 听 | 鈥� | 听 | 听 | 鈥� | 听 | 听 | 听 | 1 | 听 |
Adjustments to reflect CWEN鈥檚 pro-rata share of Adjusted EBITDA from Unconsolidated Affiliates | 听 | 听 | 3 | 听 | 听 | 12 | 听 | 听 | 鈥� | 听 | 听 | 听 | 15 | 听 |
Non-Cash Equity Compensation | 听 | 听 | 鈥� | 听 | 听 | 鈥� | 听 | 听 | (1 | ) | 听 | 听 | (1 | ) |
Adjusted EBITDA | 听 | $ | 57 | 听 | $ | 306 | 听 | $ | (10 | ) | 听 | $ | 353 | 听 |
Appendix Table A-3: Six Months Ended June 30, 2025, Segment Adjusted EBITDA Reconciliation
The following table summarizes the calculation of Adjusted EBITDA and provides a reconciliation to Net Income/(Loss):
($ in millions) | 听 | Flexible Generation | 听 | Renewables & Storage | 听 | Corporate | 听 | Total | ||||||||
Net Income (Loss) | 听 | $ | (9 | ) | 听 | $ | (7 | ) | 听 | $ | (76 | ) | 听 | $ | (92 | ) |
Plus: | 听 | 听 | 听 | 听 | 听 | 听 | 听 | 听 | ||||||||
Income Tax Expense | 听 | 听 | 鈥� | 听 | 听 | 听 | 鈥� | 听 | 听 | 听 | 5 | 听 | 听 | 听 | 5 | 听 |
Interest Expense, net | 听 | 听 | 16 | 听 | 听 | 听 | 123 | 听 | 听 | 听 | 45 | 听 | 听 | 听 | 184 | 听 |
Depreciation, Amortization, and ARO | 听 | 听 | 56 | 听 | 听 | 听 | 270 | 听 | 听 | 听 | 鈥� | 听 | 听 | 听 | 326 | 听 |
Contract Amortization | 听 | 听 | 9 | 听 | 听 | 听 | 80 | 听 | 听 | 听 | 鈥� | 听 | 听 | 听 | 89 | 听 |
Mark to Market (MtM) (Gain)/Loss on economic hedges | 听 | 听 | 18 | 听 | 听 | 听 | 6 | 听 | 听 | 听 | 鈥� | 听 | 听 | 听 | 24 | 听 |
Transaction and Integration costs | 听 | 听 | 鈥� | 听 | 听 | 听 | 鈥� | 听 | 听 | 听 | 5 | 听 | 听 | 听 | 5 | 听 |
Other Non-recurring | 听 | 听 | 鈥� | 听 | 听 | 听 | 28 | 听 | 听 | 听 | 鈥� | 听 | 听 | 听 | 28 | 听 |
Adjustments to reflect CWEN鈥檚 pro-rata share of Adjusted EBITDA from Unconsolidated Affiliates | 听 | 听 | 6 | 听 | 听 | 听 | 19 | 听 | 听 | 听 | 鈥� | 听 | 听 | 听 | 25 | 听 |
Non-Cash Equity Compensation | 听 | 听 | 鈥� | 听 | 听 | 听 | 鈥� | 听 | 听 | 听 | 1 | 听 | 听 | 听 | 1 | 听 |
Adjusted EBITDA | 听 | $ | 96 | 听 | 听 | $ | 519 | 听 | 听 | $ | (20 | ) | 听 | $ | 595 | 听 |
听听听听听听听听听听听听听听听
Appendix Table A-4: Six Months Ended June 30, 2024, Segment Adjusted EBITDA Reconciliation
The following table summarizes the calculation of Adjusted EBITDA and provides a reconciliation to Net Income/(Loss):
($ in millions) | 听 | Flexible Generation | 听 | Renewables & Storage | 听 | Corporate | 听 | Total | ||||||||
Net Income (Loss) | 听 | $ | 25 | 听 | 听 | $ | (6 | ) | 听 | $ | (61 | ) | 听 | $ | (42 | ) |
Plus: | 听 | 听 | 听 | 听 | 听 | 听 | 听 | 听 | ||||||||
Income Tax Benefit | 听 | 听 | 鈥� | 听 | 听 | 听 | 鈥� | 听 | 听 | 听 | (3 | ) | 听 | 听 | (3 | ) |
Interest Expense, net | 听 | 听 | 13 | 听 | 听 | 听 | 63 | 听 | 听 | 听 | 41 | 听 | 听 | 听 | 117 | 听 |
Depreciation, Amortization, and ARO | 听 | 听 | 59 | 听 | 听 | 听 | 248 | 听 | 听 | 听 | 鈥� | 听 | 听 | 听 | 307 | 听 |
Contract Amortization | 听 | 听 | 9 | 听 | 听 | 听 | 83 | 听 | 听 | 听 | 鈥� | 听 | 听 | 听 | 92 | 听 |
Loss on Debt Extinguishment | 听 | 听 | 鈥� | 听 | 听 | 听 | 3 | 听 | 听 | 听 | 鈥� | 听 | 听 | 听 | 3 | 听 |
Mark to Market (MtM) (Gain)/Loss on economic hedges | 听 | 听 | (5 | ) | 听 | 听 | 72 | 听 | 听 | 听 | 鈥� | 听 | 听 | 听 | 67 | 听 |
Transaction and Integration costs | 听 | 听 | 鈥� | 听 | 听 | 听 | 鈥� | 听 | 听 | 听 | 4 | 听 | 听 | 听 | 4 | 听 |
Other Non-recurring | 听 | 听 | 1 | 听 | 听 | 听 | (1 | ) | 听 | 听 | 鈥� | 听 | 听 | 听 | 鈥� | 听 |
Adjustments to reflect CWEN鈥檚 pro-rata share of Adjusted EBITDA from Unconsolidated Affiliates | 听 | 听 | 6 | 听 | 听 | 听 | 13 | 听 | 听 | 听 | 鈥� | 听 | 听 | 听 | 19 | 听 |
Adjusted EBITDA | 听 | $ | 108 | 听 | 听 | $ | 475 | 听 | 听 | $ | (19 | ) | 听 | $ | 564 | 听 |
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:
听 | Three Months Ended | 听 | Six Months Ended | ||||||||||||
($ in millions) | 6/30/25 | 听 | 6/30/24 | 听 | 6/30/25 | 听 | 6/30/24 | ||||||||
Adjusted EBITDA | $ | 343 | 听 | 听 | $ | 353 | 听 | 听 | $ | 595 | 听 | 听 | $ | 564 | 听 |
Cash interest paid | 听 | (72 | ) | 听 | 听 | (66 | ) | 听 | 听 | (171 | ) | 听 | 听 | (156 | ) |
Changes in prepaid and accrued liabilities for tolling agreements | 听 | (6 | ) | 听 | 听 | (6 | ) | 听 | 听 | (16 | ) | 听 | 听 | (16 | ) |
Adjustments to reflect sale-type leases and payments for lease expenses | 听 | 1 | 听 | 听 | 听 | 2 | 听 | 听 | 听 | 3 | 听 | 听 | 听 | 5 | 听 |
Pro-rata Adjusted EBITDA from unconsolidated affiliates | 听 | (23 | ) | 听 | 听 | (22 | ) | 听 | 听 | (38 | ) | 听 | 听 | (39 | ) |
Distributions from unconsolidated affiliates | 听 | 5 | 听 | 听 | 听 | 6 | 听 | 听 | 听 | 13 | 听 | 听 | 听 | 15 | 听 |
Changes in working capital and other | 听 | (57 | ) | 听 | 听 | (71 | ) | 听 | 听 | (100 | ) | 听 | 听 | (96 | ) |
Cash from Operating Activities | 听 | 191 | 听 | 听 | 听 | 196 | 听 | 听 | 听 | 286 | 听 | 听 | 听 | 277 | 听 |
Changes in working capital and other | 听 | 57 | 听 | 听 | 听 | 71 | 听 | 听 | 听 | 100 | 听 | 听 | 听 | 96 | 听 |
Return of investment from unconsolidated affiliates3 | 听 | 4 | 听 | 听 | 听 | 3 | 听 | 听 | 听 | 10 | 听 | 听 | 听 | 7 | 听 |
Net contributions (to)/from non-controlling interest4 | 听 | (21 | ) | 听 | 听 | (24 | ) | 听 | 听 | (34 | ) | 听 | 听 | (29 | ) |
Cash receipts from notes receivable | 听 | 2 | 听 | 听 | 听 | 鈥� | 听 | 听 | 听 | 3 | 听 | 听 | 听 | 鈥� | 听 |
Maintenance capital expenditures | 听 | (8 | ) | 听 | 听 | (2 | ) | 听 | 听 | (9 | ) | 听 | 听 | (4 | ) |
Principal amortization of indebtedness5 | 听 | (81 | ) | 听 | 听 | (67 | ) | 听 | 听 | (139 | ) | 听 | 听 | (118 | ) |
Cash Available for Distribution before Adjustments | 听 | 144 | 听 | 听 | 听 | 177 | 听 | 听 | 听 | 217 | 听 | 听 | 听 | 229 | 听 |
2024 Net impact of drop downs from timing of construction debt service | 听 | 8 | 听 | 听 | 听 | 10 | 听 | 听 | 听 | 12 | 听 | 听 | 听 | 10 | 听 |
Cash Available for Distribution | $ | 152 | 听 | 听 | $ | 187 | 听 | 听 | $ | 229 | 听 | 听 | $ | 239 | 听 |
Appendix Table A-6: Six Months Ended June 30, 2025, Sources and Uses of Liquidity
The following table summarizes the sources and uses of liquidity in 2025:
听 | 听 | Six Months Ended | ||
($ in millions) | 听 | 6/30/25 | ||
Sources: | 听 | 听 | ||
Contributions from noncontrolling interests, net of distributions | 听 | $ | 380 | 听 |
Proceeds from issuance of long-term debt | 听 | 听 | 362 | 听 |
Net cash provided by operating activities | 听 | 听 | 286 | 听 |
Proceeds from the revolving credit facility | 听 | 听 | 112 | 听 |
Return of investments from unconsolidated affiliates | 听 | 听 | 10 | 听 |
听 | 听 | 听 | ||
Uses: | 听 | 听 | ||
Payments for long-term debt | 听 | $ | (498 | ) |
Acquisitions | 听 | 听 | (211 | ) |
Payments of dividends and distributions | 听 | 听 | (176 | ) |
Capital expenditures | 听 | 听 | (132 | ) |
Acquisition of Drop Down Assets, net of cash acquired | 听 | 听 | (77 | ) |
Other net cash outflows | 听 | 听 | (3 | ) |
听 | 听 | 听 | ||
Change in total cash, cash equivalents and restricted cash | 听 | $ | 53 | 听 |
听
Appendix Table A-7: Adjusted EBITDA and Cash Available for Distribution Guidance
($ in millions) | Prior 2025 Full Year Guidance Range | 2025 Full Year Guidance Range | ||
Net Income | (40) - 0 | 听 | (32) - 8 | 听 |
Income Tax Expense | (4 | ) | (4 | ) |
Interest Expense, net | 335 | 听 | 339 | 听 |
Depreciation, Amortization, and ARO Expense | 840 | 听 | 848 | 听 |
Adjustment to reflect CWEN share of Adjusted EBITDA in unconsolidated affiliates | 61 | 听 | 61 | 听 |
Non-Cash Equity Compensation | 3 | 听 | 3 | 听 |
Adjusted EBITDA | 1,195 - 1,235 | 听 | 1,200 - 1,235 | 听 |
Cash interest paid | (314 | ) | (314 | ) |
Changes in prepaid and accrued liabilities for tolling agreements | (4 | ) | (4 | ) |
Adjustments to reflect sale-type leases and payments for lease expenses | 6 | 听 | 6 | 听 |
Pro-rata Adjusted EBITDA from unconsolidated affiliates | (83 | ) | (83 | ) |
Cash distributions from unconsolidated affiliates6 | 46 | 听 | 46 | 听 |
Income Tax Payments | (2 | ) | (2 | ) |
Cash from Operating Activities | 844 - 884 | 听 | 860 - 900 | 听 |
Net distributions to non-controlling interest7 | (119 | ) | (119 | ) |
Cash receipts from notes receivable | 3 | 听 | 3 | 听 |
Maintenance capital expenditures | (24 | ) | (24 | ) |
Principal amortization of indebtedness8 | (304 | ) | (304 | ) |
Cash Available for Distribution | 400 - 440 | 听 | 405 - 440 | 听 |
Non-GAAP Financial Information
EBITDA and Adjusted EBITDA
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鈥檚 future results will be unaffected by unusual or non-recurring items.
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:
- 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.
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鈥檚 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.
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.
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鈥檚 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.
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.
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.
Cash Available for Distribution
A non-GAAP measure, Cash Available for Distribution is defined as of June听30, 2025 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鈥檚 ability to earn and distribute cash returns to investors.
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.
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.
________________________
1 Excludes equity method investments
2 Generation sold excludes MWh that are reimbursable for economic curtailment
3听2024 excludes
4 2025 excludes
5听2025 excludes
6 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
7 Includes tax equity proceeds and distributions to tax equity partners
8 2025 excludes maturities assumed to be refinanced
