Financhill
Sell
50

CWEN Quote, Financials, Valuation and Earnings

Last price:
$32.36
Seasonality move :
3.34%
Day range:
$31.92 - $32.46
52-week range:
$24.40 - $32.76
Dividend yield:
5.33%
P/E ratio:
40.10x
P/S ratio:
2.69x
P/B ratio:
1.95x
Volume:
745.8K
Avg. volume:
858.3K
1-year change:
24.53%
Market cap:
$3.8B
Revenue:
$1.4B
EPS (TTM):
$0.80
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.2B $1.3B $1.2B $1.3B $1.4B
Revenue Growth (YoY) 16.18% 7.26% -7.47% 10.42% 4.34%
 
Cost of Revenues $366M $451M $435M $473M $501M
Gross Profit $833M $835M $755M $841M $870M
Gross Profit Margin 69.48% 64.93% 63.45% 64% 63.46%
 
R&D Expenses $5M $6M $2M -- --
Selling, General & Admin $34M $40M $40M $36M $39M
Other Inc / (Exp) -$5M -$31M $1.3B $42M $70M
Operating Expenses $467M $555M $554M $562M $666M
Operating Income $366M $280M $201M $279M $204M
 
Net Interest Expenses $415M $312M $232M $337M $307M
EBT. Incl. Unusual Items -$54M -$63M $1.3B -$16M -$33M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $8M $12M $222M -$2M $30M
Net Income to Company -$62M -$75M $1.1B -$14M -$63M
 
Minority Interest in Earnings $87M $126M -$478M $93M $151M
Net Income to Common Excl Extra Items $25M $51M $582M $79M $88M
 
Basic EPS (Cont. Ops) $0.22 $0.44 $4.99 $0.67 $0.75
Diluted EPS (Cont. Ops) $0.22 $0.44 $4.99 $0.67 $0.75
Weighted Average Basic Share $115M $117M $117M $117M $118M
Weighted Average Diluted Share $116M $117M $117M $117M $118M
 
EBITDA $879M $904M $2.2B $1B $1.1B
EBIT $361M $249M $1.5B $321M $274M
 
Revenue (Reported) $1.2B $1.3B $1.2B $1.3B $1.4B
Operating Income (Reported) $366M $280M $201M $279M $204M
Operating Income (Adjusted) $361M $249M $1.5B $321M $274M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $237M $214M $288M $263M $298M
Revenue Growth (YoY) -8.14% -9.71% 34.58% -8.68% 13.31%
 
Cost of Revenues $110M $128M $108M $126M $122M
Gross Profit $127M $86M $180M $137M $176M
Gross Profit Margin 53.59% 40.19% 62.5% 52.09% 59.06%
 
R&D Expenses $1M $1M -- -- --
Selling, General & Admin $10M $12M $10M $11M $10M
Other Inc / (Exp) -$39M $4M $5M $26M $9M
Operating Expenses $139M $137M $138M $165M $173M
Operating Income -$12M -$51M $42M -$28M $3M
 
Net Interest Expenses $45M $47M $99M $57M $116M
EBT. Incl. Unusual Items -$96M -$98M -$52M -$59M -$104M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$20M -$1M -$12M -$13M --
Net Income to Company -$76M -$97M -$40M -$46M -$104M
 
Minority Interest in Earnings $79M $65M $40M $44M $108M
Net Income to Common Excl Extra Items $3M -$32M -- -$2M $4M
 
Basic EPS (Cont. Ops) $0.03 -$0.28 -- -$0.02 $0.03
Diluted EPS (Cont. Ops) $0.03 -$0.28 -- -$0.02 $0.03
Weighted Average Basic Share $117M $117M $117M $117M $118M
Weighted Average Diluted Share $117M $117M $117M $117M $118M
 
EBITDA $109M $115M $222M $198M $218M
EBIT -$51M -$51M $47M -$2M $12M
 
Revenue (Reported) $237M $214M $288M $263M $298M
Operating Income (Reported) -$12M -$51M $42M -$28M $3M
Operating Income (Adjusted) -$51M -$51M $47M -$2M $12M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.2B $1.3B $1.3B $1.3B $1.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $383M $469M $415M $491M $497M
Gross Profit $795M $794M $849M $798M $909M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $5M $6M -- -- --
Selling, General & Admin $35M $42M $38M $37M $38M
Other Inc / (Exp) -$29M $12M $1.3B $63M $53M
Operating Expenses $494M $553M $555M $589M $674M
Operating Income $301M $241M $294M $209M $235M
 
Net Interest Expenses $293M $314M $284M $295M $366M
EBT. Incl. Unusual Items -$21M -$65M $1.3B -$23M -$78M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $10M $31M $211M -$3M $43M
Net Income to Company -$31M -$96M $1.1B -$20M -$121M
 
Minority Interest in Earnings $88M $112M -$503M $97M $215M
Net Income to Common Excl Extra Items $57M $16M $614M $77M $94M
 
Basic EPS (Cont. Ops) $0.50 $0.13 $5.27 $0.65 $0.80
Diluted EPS (Cont. Ops) $0.50 $0.13 $5.27 $0.65 $0.80
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $824M $910M $2.3B $1B $1.1B
EBIT $272M $249M $1.6B $272M $288M
 
Revenue (Reported) $1.2B $1.3B $1.3B $1.3B $1.4B
Operating Income (Reported) $301M $241M $294M $209M $235M
Operating Income (Adjusted) $272M $249M $1.6B $272M $288M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $237M $214M $288M $263M $298M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $110M $128M $108M $126M $122M
Gross Profit $127M $86M $180M $137M $176M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $1M $1M -- -- --
Selling, General & Admin $10M $12M $10M $11M $10M
Other Inc / (Exp) -$39M $4M $5M $26M $9M
Operating Expenses $139M $137M $138M $165M $173M
Operating Income -$12M -$51M $42M -$28M $3M
 
Net Interest Expenses $45M $47M $99M $57M $116M
EBT. Incl. Unusual Items -$96M -$98M -$52M -$59M -$104M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$20M -$1M -$12M -$13M --
Net Income to Company -$76M -$97M -$40M -$46M -$104M
 
Minority Interest in Earnings $79M $65M $40M $44M $108M
Net Income to Common Excl Extra Items $3M -$32M -- -$2M $4M
 
Basic EPS (Cont. Ops) $0.03 -$0.28 -- -$0.02 $0.03
Diluted EPS (Cont. Ops) $0.03 -$0.28 -- -$0.02 $0.03
Weighted Average Basic Share $117M $117M $117M $117M $118M
Weighted Average Diluted Share $117M $117M $117M $117M $118M
 
EBITDA $109M $115M $222M $198M $218M
EBIT -$51M -$51M $47M -$2M $12M
 
Revenue (Reported) $237M $214M $288M $263M $298M
Operating Income (Reported) -$12M -$51M $42M -$28M $3M
Operating Income (Adjusted) -$51M -$51M $47M -$2M $12M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $268M $179M $657M $535M $332M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $143M $144M $153M $171M $164M
Inventory $42M $37M $47M $55M $64M
Prepaid Expenses $58M $65M -- -- --
Other Current Assets -- -- $54M $68M $67M
Total Current Assets $708M $1.5B $1.3B $1.6B $1.1B
 
Property Plant And Equipment $7.6B $8.2B $7.9B $10.1B $10.5B
Long-Term Investments $741M $381M $364M $360M $309M
Goodwill -- -- -- -- --
Other Intangibles $1.4B $2.5B $2.6B $2.4B $2.2B
Other Long-Term Assets $114M $101M $96M $202M $133M
Total Assets $10.6B $12.8B $12.3B $14.7B $14.3B
 
Accounts Payable $89M $181M $77M $161M $113M
Accrued Expenses $123M $138M $168M $136M $119M
Current Portion Of Long-Term Debt $384M $772M $322M $558M $430M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $38M $540M $50M $51M $56M
Total Current Liabilities $634M $1.6B $617M $906M $718M
 
Long-Term Debt $6.6B $6.9B $6.5B $7.5B $6.8B
Capital Leases -- -- -- -- --
Total Liabilities $7.9B $9.5B $8.3B $9.7B $8.8B
 
Common Stock $1M $1M -- -- --
Other Common Equity Adj -- -- $9M $7M $3M
Common Equity $1.8B $1.8B $2.2B $2.1B $2.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $890M $1.5B $1.8B $2.9B $3.5B
Total Equity $2.7B $3.3B $4B $5B $5.6B
 
Total Liabilities and Equity $10.6B $12.8B $12.3B $14.7B $14.3B
Cash and Short Terms $268M $179M $657M $535M $332M
Total Debt $7B $7.7B $6.8B $8B $7.2B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $144M $140M $576M $478M $297M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $159M $153M $150M $184M $183M
Inventory $43M $38M $49M $58M $67M
Prepaid Expenses $101M $61M -- -- --
Other Current Assets -- -- $50M $60M $54M
Total Current Assets $734M $1.4B $1.3B $1.5B $1B
 
Property Plant And Equipment $7.8B $8.2B $8.4B $10.4B $10.9B
Long-Term Investments $645M $374M $346M $349M $300M
Goodwill -- -- -- -- --
Other Intangibles $2.4B $2.5B $2.5B $2.3B $2.2B
Other Long-Term Assets $139M $119M $115M $213M $143M
Total Assets $11.8B $12.6B $12.7B $14.9B $14.6B
 
Accounts Payable $110M $91M $120M $151M $126M
Accrued Expenses $101M $95M $113M $106M $93M
Current Portion Of Long-Term Debt $500M $770M $366M $565M $392M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $37M $571M $39M $52M $73M
Total Current Liabilities $748M $1.5B $638M $874M $684M
 
Long-Term Debt $7.5B $7B $6.8B $7.6B $7.2B
Capital Leases -- -- -- -- --
Total Liabilities $8.9B $9.5B $8.6B $9.8B $9.2B
 
Common Stock $1M $1M $1M $1M --
Other Common Equity Adj -- -- $8M -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.2B $1.4B $2B $3B $3.5B
Total Equity $3B $3.1B $4.2B $5B $5.4B
 
Total Liabilities and Equity $11.8B $12.6B $12.7B $14.9B $14.6B
Cash and Short Terms $144M $140M $576M $478M $297M
Total Debt $8B $7.7B $7.1B $8.1B $7.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$62M -$75M $1.1B -$14M -$63M
Depreciation & Amoritzation $518M $655M $684M $711M $809M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $545M $701M $787M $702M $770M
 
Capital Expenditures $124M $172M $112M $294M $287M
Cash Acquisitions -$37M -$486M $1.2B -$14M $41M
Cash From Investing -$62M -$865M $1.1B -$523M -$725M
 
Dividends Paid (Ex Special Dividend) -$211M -$268M -$289M -$311M -$334M
Special Dividend Paid
Long-Term Debt Issued $1.3B $2.4B $324M $563M $466M
Long-Term Debt Repaid -$1.8B -$2.7B -$1.5B -$1.3B -$2B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $157M $954M -$22M $973M $1.5B
Cash From Financing -$435M $367M -$1.5B -$124M -$363M
 
Beginning Cash (CF) $417M $465M $654M $996M $1.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $48M $189M $342M $55M -$318M
Ending Cash (CF) $465M $654M $996M $1.1B $733M
 
Levered Free Cash Flow $421M $529M $675M $408M $483M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$76M -$97M -$40M -$46M -$104M
Depreciation & Amoritzation $160M $166M $175M $200M $206M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $47M $93M $75M $81M $95M
 
Capital Expenditures $58M $47M $88M $98M $56M
Cash Acquisitions -$124M $3M $2M -$107M $2M
Cash From Investing -$314M -$92M -$86M -$203M -$46M
 
Dividends Paid (Ex Special Dividend) -$66M -$70M -$76M -$81M -$87M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.2B $274M $42M $74M $35M
Long-Term Debt Repaid -$1.1B -$337M -$204M -$166M -$63M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $227M -$51M $266M $207M $44M
Cash From Financing $233M -$184M $28M $34M -$71M
 
Beginning Cash (CF) $465M $654M $996M $1.1B $733M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$34M -$188M $17M -$88M -$22M
Ending Cash (CF) $431M $466M $1B $963M $711M
 
Levered Free Cash Flow -$11M $46M -$13M -$17M $39M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$31M -$96M $1.1B -$20M -$121M
Depreciation & Amoritzation $552M $661M $693M $736M $815M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $508M $747M $769M $708M $784M
 
Capital Expenditures $142M $161M $153M $304M $245M
Cash Acquisitions -$166M -$359M $1.2B -$123M $150M
Cash From Investing -$359M -$643M $1.1B -$640M -$568M
 
Dividends Paid (Ex Special Dividend) -$235M -$272M -$295M -$316M -$340M
Special Dividend Paid
Long-Term Debt Issued $2.3B $1.4B $92M $595M $427M
Long-Term Debt Repaid -$2.5B -$1.9B -$1.4B -$1.3B -$1.9B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $230M $676M $295M $914M $1.3B
Cash From Financing -$98M -$50M -$1.3B -$118M -$468M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $51M $35M $547M -$50M -$252M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $366M $586M $616M $404M $539M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$76M -$97M -$40M -$46M -$104M
Depreciation & Amoritzation $160M $166M $175M $200M $206M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $47M $93M $75M $81M $95M
 
Capital Expenditures $58M $47M $88M $98M $56M
Cash Acquisitions -$124M $3M $2M -$107M $2M
Cash From Investing -$314M -$92M -$86M -$203M -$46M
 
Dividends Paid (Ex Special Dividend) -$66M -$70M -$76M -$81M -$87M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.2B $274M $42M $74M $35M
Long-Term Debt Repaid -$1.1B -$337M -$204M -$166M -$63M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $227M -$51M $266M $207M $44M
Cash From Financing $233M -$184M $28M $34M -$71M
 
Beginning Cash (CF) $465M $654M $996M $1.1B $733M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$34M -$188M $17M -$88M -$22M
Ending Cash (CF) $431M $466M $1B $963M $711M
 
Levered Free Cash Flow -$11M $46M -$13M -$17M $39M

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Will FCX Benefit From Tariffs?
Will FCX Benefit From Tariffs?

Freeport-McMoRan (NYSE:FCX) is among the world’s largest producers of copper…

Can Levi Stock Double?
Can Levi Stock Double?

Levi Strauss (NYSE:LEVI) is among the oldest clothing brands in…

How High Can SharkNinja Stock Go?
How High Can SharkNinja Stock Go?

If you know popular consumer appliance brands Shark and Ninja,…

Stock Ideas

Buy
70
Is NVDA Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 58x

Buy
62
Is MSFT Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 43x

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 35x

Alerts

Buy
82
SBET alert for Jul 17

SharpLink Gaming [SBET] is down 12.76% over the past day.

Buy
89
EXOD alert for Jul 17

Exodus Movement [EXOD] is down 4.4% over the past day.

Sell
42
VLCN alert for Jul 17

Volcon [VLCN] is up 195.74% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock