Clearway Energy, Inc. Financial Ratios — CWEN Stock

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	75	2.73	3.07	290.91	412.5	- -	- -	- -	- -	- -	- -	- -	19.17	28.57	72.07
Return on Assets (%)	3.43	0.85	0.5	0.29	0.4	0.65	-0.18	0.57	-0.12	0.25	0.44	4.63	0.58	0.61	1.09
Return on Capital (%)	13.96	2.68	-1.68	4.04	3.48	- -	-2.35	2.97	- -	- -	- -	3.06	- -	- -	- -
Return on Invested Capital (%)	3.13	1.14	6.34	5.65	3.56	- -	-1.96	2.09	- -	- -	- -	1.45	- -	- -	- -
Gross Margin (%)	37.2	34.86	61.76	66.55	66.63	70.24	67.69	68.95	67.34	69.47	64.93	63.45	64	63.46	62.91
EBITDA Margin (%)	31.1	30.86	60.21	69.2	71.07	76.04	72.75	73.31	70.93	73.73	72.71	74.37	75.34	73.89	73.13
Operating Margin (%)	17.07	16.57	40.83	37.44	34.09	39.42	32.71	34.85	25.19	30.53	21.77	16.89	21.23	14.88	12.32
Incremental Operating Margin (%)	38.1	9.09	60.85	34.47	14.29	116.42	300	84.09	509.52	63.47	-98.85	82.29	62.9	-131.58	-48.28
Pretax Margin (%)	14.63	12.57	33.85	13.53	8.68	0.1	4.76	11.02	-10.08	-4.5	-4.9	107.73	-1.22	-2.41	-12.25
Profit Margin (%)	9.15	6.86	3.36	1.93	3.41	5.51	-1.59	4.56	-1.07	2.09	3.97	48.91	6.01	6.42	11.83
Net Income to Common Margin (%)	9.15	6.86	3.36	1.93	3.41	5.51	-1.59	4.56	-1.07	2.09	3.97	48.91	6.01	6.42	11.83
Effective Tax Rate (%)	37.5	45.45	6.11	3.57	14.29	- -	150	53.45	- -	- -	- -	17.32	- -	- -	- -
Dvd Payout Ratio (%)	120	600	6.85	64.74	125.23	-353.06	-517.95	425	-85.64	-141.61	-133.33	18.79	-290.65	-156.07	-56.74
Sustainable Growth Rate (%)	-15	-13.64	2.86	102.56	-104.05	- -	- -	- -	- -	- -	- -	- -	74.91	73.16	112.96

Credit (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	345	807	1,783	4,921	5,593	6,049	5,998	5,982	7,007	7,314	8,272	7,361	8,664	7,749	9,402
ST Debt	33	58	214	224	264	323	339	535	1,824	384	772	322	558	430	708
LT Debt	312	749	1,569	4,697	5,329	5,726	5,659	5,447	5,183	6,930	7,500	7,039	8,106	7,319	8,694
Total Debt/EBITDA	6.76	14.94	7.65	8.59	8.13	7.69	8.17	7.75	9.57	8.27	8.85	8.32	8.75	7.65	9
Net Debt/EBITDA	6.29	14.54	7.4	7.84	7.97	7.28	7.97	7.22	9.05	7.58	8.06	6.96	7.58	6.76	8.01
Total Debt/EBIT	12.32	27.83	11.28	15.87	16.95	14.83	18.18	16.3	26.95	19.98	29.54	36.62	31.05	37.99	53.42
Net Debt/EBIT	11.46	27.07	10.91	14.49	16.61	14.04	17.73	15.19	25.48	18.31	26.9	30.63	26.89	33.57	47.59
EBITDA to Interest Expense	2.68	1.93	4.48	2.65	2.58	2.77	2.39	2.52	1.81	2.13	3	3.81	2.94	3.3	2.7
EBITDA-CapEx/Interest Expense	2.68	1.93	4.48	2.65	2.58	2.77	2.39	2.52	1.81	2.13	2.93	3.81	2.69	3.3	2.63
EBIT to Interest Expense	1.47	1.04	3.04	1.44	1.24	1.44	1.07	1.2	0.64	0.88	0.9	0.87	0.83	0.66	0.45
Interest Expense	19	28	52	216	267	284	307	306	404	415	312	232	337	307	387
Common Equity/Total Assets	4.58	42.77	0.25	0.04	0.15	-0.01	-0.8	-0.67	-0.73	-0.78	-0.25	3.76	2.46	1.78	1.28
Long-Term Debt/Equity (%)	40.31	89.17	125.32	178.93	194.63	220.32	262.11	244.92	229.13	255.25	227.27	174.58	162.31	131.54	147.01
Long-Term Debt/Capital (%)	81.04	45.48	65	74.38	81.95	84.24	89.23	86.09	70.53	85.33	77.27	73.15	68.01	63.62	63.9
Long-Term Debt/Total Assets (%)	35.7	38.14	48.46	59.76	61.33	63.89	66.66	64.08	53.43	65.43	58.53	57.17	55.14	51.08	52.2
Total Debt/Equity (%)	44.57	96.07	142.41	187.47	204.27	232.74	277.81	268.97	309.77	269.39	250.67	182.56	173.49	139.27	158.98
Total Debt/Capital (%)	89.61	49	73.86	77.93	86.01	89	94.58	94.55	95.35	90.06	85.23	76.49	72.69	67.35	69.1
Total Debt/Total Assets (%)	39.47	41.09	55.06	62.61	64.37	67.5	70.66	70.38	72.24	69.05	64.56	59.79	58.93	54.08	56.45
Net Debt to Equity	41.47	93.45	137.7	171.12	200.22	220.35	270.96	250.67	292.88	246.81	228.24	152.68	150.22	123.08	141.61
Net Debt/Capital (%)	88.92	48.31	73.21	76.32	85.76	88.45	94.45	94.17	92.09	85.33	79.06	68.66	65.9	61.29	62.62
EBITDA	51	54	233	573	688	787	734	772	732	884	935	885	990	1,013	1,045
EBITDA-CapEx	51	54	233	573	688	787	734	772	732	884	914	885	908	1,013	1,018
Operating Income (Loss)	28	29	158	310	330	408	330	367	260	366	280	201	279	204	176

Liquidity (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	0.18	0.08	0.16	1.05	0.23	0.64	0.27	0.58	0.08	0.42	0.11	1.06	0.59	0.46	0.23
Current Ratio	0.67	0.28	1.02	1.6	0.85	1.33	0.89	1.07	0.3	1.12	0.94	2.07	1.72	1.49	1.13
Quick Ratio	0.55	0.19	0.73	1.35	0.47	0.86	0.47	0.73	0.13	0.65	0.2	1.31	0.97	0.69	0.39
CFO/Avg Current Liab	0.49	0.27	0.37	0.93	0.95	1.16	0.99	0.8	0.35	0.41	0.62	0.7	0.92	0.95	0.79
Common Equity/Total Assets	4.58	42.77	0.25	0.04	0.15	-0.01	-0.8	-0.67	-0.73	-0.78	-0.25	3.76	2.46	1.78	1.28
Long-Term Debt/Equity (%)	40.31	89.17	125.32	178.93	194.63	220.32	262.11	244.92	229.13	255.25	227.27	174.58	162.31	131.54	147.01
Long-Term Debt/Capital (%)	81.04	45.48	65	74.38	81.95	84.24	89.23	86.09	70.53	85.33	77.27	73.15	68.01	63.62	63.9
Long-Term Debt/Total Assets (%)	35.7	38.14	48.46	59.76	61.33	63.89	66.66	64.08	53.43	65.43	58.53	57.17	55.14	51.08	52.2
Total Debt/Equity (%)	44.57	96.07	142.41	187.47	204.27	232.74	277.81	268.97	309.77	269.39	250.67	182.56	173.49	139.27	158.98
Total Debt/Capital (%)	89.61	49	73.86	77.93	86.01	89	94.58	94.55	95.35	90.06	85.23	76.49	72.69	67.35	69.1
Total Debt/Total Assets (%)	39.47	41.09	55.06	62.61	64.37	67.5	70.66	70.38	72.24	69.05	64.56	59.79	58.93	54.08	56.45
CFO/Total Liabilities	33	4.98	6.04	6.91	7.14	9.07	8.17	7.93	6.41	6.92	7.37	9.5	7.23	8.78	6.41
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	33.38	- -	8.56	- -	25.48
Altman's Z-Score	0.31	0.01	0.58	0.49	0.4	0.48	0.44	0.48	0.18	0.54	0.46	0.61	0.48	0.44	0.39

Working Capital (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	13.67	7.61	10.6	11.74	10.14	10.56	10.62	10.58	9.38	9.26	8.96	8.01	8.11	8.19	8.77
Days Sales Outstanding	26.71	47.97	34.43	31.08	36.01	34.56	34.37	34.49	38.91	39.42	40.73	45.55	45	44.59	41.63
Inventory Turnover	41.2	22.8	14.8	11.79	9.5	8.21	8.36	8.28	8.43	8.93	11.42	10.36	9.27	8.42	7.63
Days Inventory Outstanding	8.86	16.01	24.66	30.97	38.42	44.44	43.67	44.09	43.32	40.89	31.97	35.24	39.36	43.35	47.86
Accounts Payable Turnover	6.75	1.02	1.1	3.63	3.69	3.62	4.13	4.13	3.99	3.79	3.3	3.45	4.04	3.72	4.51
Accounts Payable Turnover Days	54.07	358.6	330.35	100.56	98.78	100.93	88.45	88.47	91.52	96.21	110.48	105.81	90.3	98.05	80.96
Cash Conversion Cycle	-18.51	-294.62	-271.26	-38.52	-24.35	-21.93	-10.42	-9.89	-9.29	-15.9	-37.79	-25.02	-5.95	-10.11	8.54
Inventory to Cash Days	17.85	31.96	9.76	0.11	-2.41	-9.88	-9.3	-9.6	-4.42	-1.47	8.76	10.31	5.64	1.25	-6.23
Inventories	5	5	15	32	36	39	39	40	40	42	37	47	55	64	75
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	5	5	15	32	36	39	39	40	40	42	37	47	55	64	75

Enterprise Value (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	- -	926	1,328	1,240	1,548	1,871	1,794	2,175	3,672	4,216	3,729	3,209	3,068	3,958
- Cash & Cash Equivalents	24	22	59	429	111	322	148	407	155	268	179	657	535	332	231
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	623	1,391	897	749	412	402	413	890	1,466	1,799	2,894	3,501	3,990
+ Total Debt	345	807	1,783	4,921	5,593	6,049	5,998	5,982	7,007	7,314	8,272	7,361	8,664	7,749	9,402
Enterprise Value	321	785	3,273	7,211	7,619	8,024	8,133	7,771	9,440	11,608	13,775	12,232	14,232	13,986	17,119
Total Capital	385	1,647	2,414	6,315	6,503	6,797	6,342	6,327	7,349	8,121	9,706	9,623	11,919	11,505	13,606
Total Debt/Capital (%)	89.61	49	73.86	77.93	86.01	89	94.58	94.55	95.35	90.06	85.23	76.49	72.69	67.35	69.1
Total Debt / EV	1.07	1.03	0.54	0.68	0.73	0.75	0.74	0.77	0.74	0.63	0.6	0.6	0.61	0.55	0.55
EV/Sales	1.96	4.49	8.46	8.71	7.87	7.75	8.06	7.38	9.15	9.68	10.71	10.28	10.83	10.2	11.98
EV/EBITDA	6.29	14.54	14.05	12.59	11.07	10.2	11.08	10.07	12.9	13.13	14.73	13.82	14.38	13.81	16.38
EV/EBIT	11.46	27.07	20.72	23.26	23.09	19.67	24.65	21.17	36.31	31.72	49.19	60.85	51.01	68.56	97.27
EV/Cash Flow to Firm	7.15	11.01	19.39	12.65	11.65	7.01	22.37	12.13	11.11	11.36	12.84	12.5	14.28	10.31	14.28
EV/Free Cash Flow to Firm	7.15	11.01	19.39	12.65	11.65	7.01	22.37	12.13	11.11	11.36	12.6	12.5	13.19	10.31	13.97
Diluted Market Cap	- -	- -	926	1,328	1,240	1,548	1,871	1,794	2,175	3,704	4,216	3,729	3,209	3,068	3,958
Diluted Enterprise Value	321	785	3,273	7,211	7,619	8,024	8,133	7,771	9,440	11,640	13,775	12,232	14,232	13,986	17,119
EV per Share	4.92	12.03	71.15	128.77	90.7	81.88	82.15	74.72	86.6	100.94	117.73	104.55	121.64	118.53	143.86
TTM Sales	164	175	387	828	968	1,035	1,009	1,053	1,032	1,199	1,286	1,190	1,314	1,371	1,429
TTM EBITDA	51	54	233	573	688	787	734	772	732	884	935	885	990	1,013	1,045
TTM Operating Income	28	29	158	310	330	408	330	367	260	366	280	201	279	204	176
TTM Cash Flow to Firm	45	71	169	570	654	1,145	364	640	850	1,021	1,072	979	997	1,356	1,199
TTM Free Cash Flow to Firm	45	71	169	570	654	1,145	364	640	850	1,021	1,093	979	1,079	1,356	1,226

Multiples (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	- -	- -	7.72	3.67	2.92	2.68	3.62	3.6	4.56	6.8	5.84	4.74	4.09	3.98	5.54
EV/EBIT	11.46	27.07	20.72	23.26	23.09	19.67	24.65	21.17	36.31	31.72	49.19	60.85	51.01	68.56	97.27
Enterprise Value	321	785	3,273	7,211	7,619	8,024	8,133	7,771	9,440	11,608	13,775	12,232	14,232	13,986	17,119
Low Price	- -	- -	13.33	17.55	10.79	10.49	15.43	15.55	12.12	16.12	24.93	29.61	18.59	20.63	24.4
EV/Sales	1.96	4.49	8.46	8.71	7.87	7.75	8.06	7.38	9.15	9.68	10.71	10.28	10.83	10.2	11.98
EV/EBITDA	6.29	14.54	14.05	12.59	11.07	10.2	11.08	10.07	12.9	13.13	14.73	13.82	14.38	13.81	16.38
Price/Earnings	- -	- -	71.23	83.02	37.57	27.16	- -	37.38	- -	146.88	82.66	6.41	40.62	34.86	23.42
Price/Earnings Average	- -	- -	57.87	80.47	52.6	26.35	-111.28	39.42	-168.4	111.36	70.73	6.95	41.1	34.93	21.27
Price/Earnings High	- -	- -	73.32	97.12	71.55	31.91	-124.68	44.96	-202.44	153.55	91.19	8.4	52.04	41.46	25.98
Price/Earnings Low	- -	- -	47.17	61.42	27.47	18.04	-95.47	33.69	-120.1	74.15	57.19	5.95	27.53	27.66	17.18
Price/Book Value	- -	- -	115.75	442.77	95.37	-1,548.4	-27.52	-31.47	-30.63	-44.24	-131.73	8.05	8.89	12.03	18.5
Price/Book Value Average	- -	- -	94.04	429.16	133.51	-1,501.88	-26.18	-33.2	-26.09	-33.54	-112.72	8.74	8.99	12.05	16.8
Price/Book Value High	- -	- -	119.14	518	181.63	-1,818.88	-29.34	-37.86	-31.36	-46.25	-145.34	10.56	11.39	14.31	20.51
Price/Book Value Low	- -	- -	76.65	327.6	69.72	-1,028.02	-22.46	-28.37	-18.61	-22.33	-91.15	7.48	6.03	9.55	13.57
Price/Tangible Book Value	- -	- -	0.81	1.11	0.9	1.19	2.01	1.68	2.61	2.73	5.26	2.54	1.22	0.91	1.11
Price/Tangible Book Value Average	- -	- -	0.65	1.07	1.26	1.16	1.91	1.77	2.22	2.07	4.5	2.76	1.24	0.91	1.01
Price/Tangible Book Value High	- -	- -	0.83	1.29	1.72	1.4	2.14	2.02	2.67	2.85	5.81	3.33	1.57	1.08	1.24
Price/Tangible Book Value Low	- -	- -	0.53	0.82	0.66	0.79	1.64	1.51	1.58	1.38	3.64	2.36	0.83	0.72	0.82
Price/Sales	- -	- -	2.39	1.6	1.28	1.5	1.85	1.7	2.11	3.06	3.28	3.13	2.44	2.24	2.77
Price/Sales Average	- -	- -	1.94	1.55	1.79	1.45	1.76	1.8	1.79	2.32	2.8	3.4	2.47	2.24	2.52
Price/Sales High	- -	- -	2.46	1.88	2.44	1.76	1.98	2.05	2.16	3.2	3.62	4.11	3.13	2.66	3.07
Price/Sales Low	- -	- -	1.58	1.19	0.94	0.99	1.51	1.54	1.28	1.55	2.27	2.91	1.66	1.78	2.03
Price/Cash Flow	- -	- -	7.72	3.67	2.92	2.68	3.62	3.6	4.56	6.74	6.01	4.74	4.57	3.98	5.75
Price/Cash Flow Average	- -	- -	6.27	3.56	4.08	2.6	3.44	3.8	3.88	5.11	5.15	5.14	4.62	3.99	5.22
Price/Cash Flow High	- -	- -	7.94	4.29	5.56	3.15	3.86	4.33	4.67	7.04	6.63	6.21	5.86	4.74	6.38
Price/Cash Flow Low	- -	- -	5.11	2.71	2.13	1.78	2.95	3.25	2.77	3.4	4.16	4.4	3.1	3.16	4.22
Price/Free Cash Flow Average	- -	- -	6.27	3.56	4.08	2.6	3.44	3.8	3.88	5.15	5	5.14	4.14	3.99	5.03
Price/Free Cash Flow High	- -	- -	7.94	4.29	5.56	3.15	3.86	4.33	4.67	7.1	6.44	6.21	5.24	4.74	6.14
Price/Free Cash Flow Low	- -	- -	5.11	2.71	2.13	1.78	2.95	3.25	2.77	3.43	4.04	4.4	2.77	3.16	4.06
EV/Sales Average	1.96	4.49	8.01	8.66	8.38	7.71	7.97	7.47	8.83	8.94	10.24	10.54	10.86	10.21	11.73
EV/Sales High	1.96	4.49	8.53	8.98	9.03	8.01	8.18	7.73	9.2	9.82	11.05	11.25	11.52	10.62	12.28
EV/Sales Low	1.96	4.49	7.65	8.29	7.53	7.25	7.72	7.21	8.32	8.16	9.7	10.06	10.04	9.74	11.24
EV/EBITDA Average	6.29	14.54	13.3	12.51	11.79	10.14	10.96	10.19	12.46	12.13	14.08	14.18	14.41	13.81	16.03
EV/EBITDA High	6.29	14.54	14.16	12.98	12.7	10.54	11.25	10.54	12.97	13.32	15.2	15.13	15.29	14.38	16.8
EV/EBITDA Low	6.29	14.54	12.7	11.98	10.59	9.53	10.61	9.84	11.73	11.07	13.34	13.52	13.33	13.18	15.37
EV/EBIT Average	11.46	27.07	19.62	23.13	24.59	19.55	24.37	21.44	35.07	29.29	47.02	62.43	51.15	68.59	95.2
EV/EBIT High	11.46	27.07	20.89	23.99	26.49	20.33	25.02	22.17	36.51	32.17	50.75	66.63	54.25	71.4	99.72
EV/EBIT Low	11.46	27.07	18.74	22.15	22.08	18.39	23.6	20.69	33.02	26.75	44.56	59.54	47.3	65.45	91.28
Last Price	- -	- -	20.13	23.72	14.76	15.8	18.9	17.25	19.95	31.93	36.03	31.87	27.43	26	33.26
High Price	- -	- -	20.72	27.75	28.11	18.56	20.15	20.75	20.43	33.38	39.75	41.79	35.14	30.92	36.89
Enterprise Value Average	321	785	3,099	7,170	8,115	7,978	8,043	7,869	9,117	10,720	13,166	12,548	14,270	13,992	16,756
Enterprise Value High	321	785	3,300	7,437	8,740	8,295	8,257	8,135	9,492	11,775	14,210	13,392	15,134	14,567	17,551
Enterprise Value Low	321	785	2,960	6,866	7,285	7,504	7,790	7,594	8,586	9,790	12,476	11,967	13,198	13,352	16,065

Shares Outstanding	20	20	23	35	97	97	99	108	113	116	116	117	117	117	119
Diluted Weighted Avg Shares	65	65	46	56	84	98	99	104	109	116	117	117	117	118	119
Basic Weighted Avg Shares	65	65	46	56	84	98	99	104	109	115	117	117	117	118	119
Revenue per Share	2.51	2.68	8.41	14.79	11.52	10.56	10.19	10.12	9.47	10.43	10.99	10.17	11.23	11.62	12.01
EBITDA per Share	0.78	0.83	5.07	10.23	8.19	8.03	7.41	7.42	6.72	7.69	7.99	7.56	8.46	8.58	8.78
Operating Income per Share	0.43	0.44	3.43	5.54	3.93	4.16	3.33	3.53	2.39	3.18	2.39	1.72	2.38	1.73	1.48
Basic EPS, GAAP	0.23	0.18	0.28	0.29	0.39	0.58	-0.16	0.46	-0.1	0.22	0.44	4.97	0.68	0.75	1.42
Basic EPS from Cont Ops	0.23	0.18	2.67	1.93	0.86	0.02	-0.24	0.52	-0.88	-0.54	-0.64	9.06	-0.12	-0.53	-1.94
Diluted EPS, GAAP	0.23	0.18	0.28	0.29	0.39	0.58	-0.16	0.46	-0.1	0.22	0.44	4.97	0.68	0.75	1.42
Diluted EPS from Cont Ops	0.23	0.18	2.67	1.93	0.86	0.02	-0.24	0.52	-0.88	-0.53	-0.64	9.06	-0.12	-0.53	-1.94
Dividend per Share	0.28	1.1	0.33	1.8	1.65	1.77	2.04	2.29	1.42	1.83	2.29	2.47	2.66	2.83	3.01
Cash Flow per Share	0.51	0.86	2.61	6.46	5.06	5.89	5.22	4.79	4.38	4.74	5.99	6.73	6	6.53	5.78
Free Cash Flow per Basic Share	0.51	0.86	2.61	6.46	5.06	5.89	5.22	4.79	4.38	4.74	5.81	6.73	5.3	6.53	5.55
Cash & Equivalents per Share	0.37	0.34	1.28	7.66	1.32	3.29	1.49	3.91	1.42	2.33	1.53	5.62	4.57	2.81	1.94
Book Value per Share	0.61	12.87	0.17	0.05	0.15	-0.01	-0.69	-0.55	-0.65	-0.72	-0.27	3.96	3.09	2.16	1.8
Tangible Book Value per Share	11.39	12.41	24.98	21.45	16.38	13.22	9.4	10.27	7.65	11.7	6.85	12.54	22.39	28.57	29.87

Clearway Energy, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)