Clearway Energy Income Statement

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Revenue	1,375	1,371	1,314	1,190	1,286	1,199
Revenue Growth (YoY)	0.81%	4.34%	10.42%	-7.46%	7.26%	16.18%
Selling, General & Admin	41	39	36	40	40	34
Depreciation & Amortization	658	627	526	512	509	428
Other Operating Expenses	504	501	473	435	451	366
Total Operating Expenses	1,203	1,167	1,035	989	1,006	833
Operating Income	172	204	279	201	280	366
Interest Expense	-320	-307	-337	-232	-312	-415
Net Interest Expense	-320	-307	-337	-232	-312	-415
Income (Loss) on Equity Investments	29	35	12	29	32	7
Other Non-Operating Income (Expenses)	34	48	52	17	3	4
EBT Excluding Unusual Items	-85	-20	6	15	3	-38
Total Merger & Restructuring Charges	-12	-8	-4	-7	-7	-9
Gain (Loss) on Sale of Investments	-	-	-	-	-	41
Gain (Loss) on Sale of Assets	-	-	-	1,292	-	-
Asset Writedown	-	-	-12	-16	-6	-24
Other Unusual Items	-9	-5	-6	-2	-53	-24
Pretax Income	-106	-33	-16	1,282	-63	-54
Income Tax Expense	-26	30	-2	222	12	8
Earnings From Continuing Ops.	-80	-63	-14	1,060	-75	-62
Minority Interest in Earnings	356	151	93	-478	126	87
Net Income	276	88	79	582	51	25
Net Income to Common	276	88	79	582	51	25
Net Income Growth	126.23%	11.39%	-86.43%	1041.18%	104.00%	-
Shares Outstanding (Basic)	118	118	117	117	117	115
Shares Outstanding (Diluted)	118	118	117	117	117	116
Shares Change (YoY)	0.21%	0.85%	-	-	0.86%	6.42%
EPS (Basic)	2.34	0.75	0.68	4.97	0.44	0.22
EPS (Diluted)	2.34	0.75	0.68	4.97	0.44	0.22
EPS Growth	125.75%	10.45%	-86.43%	1041.18%	102.26%	-
Free Cash Flow	440	483	408	675	529	421
Free Cash Flow Per Share	3.73	4.09	3.49	5.77	4.52	3.63
Dividend Per Share	1.739	1.655	1.540	1.430	1.330	1.050
Dividend Growth	7.02%	7.44%	7.69%	7.52%	26.67%	31.25%
Profit Margin	20.07%	6.42%	6.01%	48.91%	3.97%	2.08%
Free Cash Flow Margin	32.00%	35.23%	31.05%	56.72%	41.13%	35.11%
EBITDA	1,012	1,013	990	885	935	884
EBITDA Margin	73.60%	73.89%	75.34%	74.37%	72.71%	73.73%
D&A For EBITDA	840	809	711	684	655	518
EBIT	172	204	279	201	280	366
EBIT Margin	12.51%	14.88%	21.23%	16.89%	21.77%	30.53%
Effective Tax Rate	-	-	-	17.32%	-	-

Source: S&P Global Market Intelligence. Utility template. Financial Sources.