CWEN Dividend: Clearway Energy Inc Yield Insights

Breakdown	TTM	12/31/2024	12/31/2023	12/31/2022	12/31/2021	12/31/2020
Revenue	1,375	1,371	1,314	1,190	1,286	1,199
Revenue Growth (YoY)	1%	4%	10%	-7%	7%	16%
Cost of Revenue	504	501	473	435	451	366
Gross Profit	871	870	841	755	835	833
Selling, General & Admin	41	39	36	40	40	34
Research & Development	--	0	0	2	6	5
Operating Expenses	699	666	562	554	555	467
Other Non Operating Income (Expenses)	34	48	52	17	3	4
Pretax Income	-106	-33	-16	1,282	-63	-54
Income Tax Expense	-26	30	-2	222	12	8
Net Income	276	88	79	582	51	25
Net Income Growth	126%	11%	-86%	1,041%	104%	-327%
Shares Outstanding (Diluted)	118	118	117	117	117	116
Shares Change (YoY)	0%	1%	0%	0%	1%	6%
EPS (Diluted)	2.33	0.74	0.67	4.97	0.44	0.22
EPS Growth	125%	10%	-86%	1,030%	100%	-320%
Free Cash Flow	440	483	463	675	536	421
Free Cash Flow Per Share	3.72	4.09	3.95	5.76	4.58	3.62
Gross Margin	63.34%	63.45%	64%	63.44%	64.93%	69.47%
Operating Margin	12.5%	14.87%	21.23%	16.89%	21.77%	30.52%
Profit Margin	20.07%	6.41%	6.01%	48.9%	3.96%	2.08%
Free Cash Flow Margin	32%	35.22%	35.23%	56.72%	41.67%	35.11%
EBITDA	830	831	805	713	789	794
EBITDA Margin	60.36%	60.61%	61.26%	59.91%	61.35%	66.22%
D&A For EBITDA	658	627	526	512	509	428
EBIT	172	204	279	201	280	366
EBIT Margin	12.5%	14.87%	21.23%	16.89%	21.77%	30.52%
Effective Tax Rate	24.52%	-90.9%	12.5%	17.31%	-19.04%	-14.81%

Follow-Up Questions











