Financhill
Sell
42

CWEN.A Quote, Financials, Valuation and Earnings

Last price:
$31.89
Seasonality move :
-2.3%
Day range:
$31.86 - $32.43
52-week range:
$23.03 - $34.70
Dividend yield:
5.49%
P/E ratio:
13.77x
P/S ratio:
2.54x
P/B ratio:
1.88x
Volume:
239.8K
Avg. volume:
259.5K
1-year change:
21.1%
Market cap:
$3.8B
Revenue:
$1.6B
EPS (TTM):
$2.34
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.2B $1.5B $1.5B $1.5B $1.6B
Revenue Growth (YoY) 16.18% 17.87% 1.98% -4.27% 7.36%
 
Cost of Revenues $366M $1.1B $1.1B $1.2B $1.3B
Gross Profit $833M $413M $425M $296M $278M
Gross Profit Margin 69.48% 27.23% 27.47% 19.99% 17.48%
 
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 $46M $42M $36M $39M
Operating Income $366M $367M $383M $260M $239M
 
Net Interest Expenses $415M $357M $328M $324M $337M
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 -$75M $1.1B -$14M -$63M
 
Basic EPS (Cont. Ops) $0.22 $0.44 $4.97 $0.68 $0.75
Diluted EPS (Cont. Ops) $0.22 $0.44 $4.97 $0.68 $0.75
Weighted Average Basic Share $115M $117M $117M $117M $118M
Weighted Average Diluted Share $116M $117M $117M $117M $118M
 
EBITDA $879M $1B $1.1B $987M $1.1B
EBIT $361M $367M $383M $260M $239M
 
Revenue (Reported) $1.2B $1.5B $1.5B $1.5B $1.6B
Operating Income (Reported) $366M $367M $383M $260M $239M
Operating Income (Adjusted) $361M $367M $383M $260M $239M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $424M $399M $436M $414M $433M
Revenue Growth (YoY) 19.77% -5.9% 9.27% -5.05% 4.59%
 
Cost of Revenues $286M $269M $314M $299M $305M
Gross Profit $138M $130M $122M $115M $128M
Gross Profit Margin 32.55% 32.58% 27.98% 27.78% 29.56%
 
R&D Expenses $3M -- -- -- --
Selling, General & Admin $10M $8M $9M $9M $10M
Other Inc / (Exp) $20M $19M $25M $21M --
Operating Expenses $13M $8M $9M $9M $10M
Operating Income $125M $122M $113M $106M $118M
 
Net Interest Expenses $57M $67M $61M $83M $91M
EBT. Incl. Unusual Items $26M $75M $72M $60M $29M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1M $13M $57M $33M -$31M
Net Income to Company $25M $62M $15M $27M $60M
 
Minority Interest in Earnings $4M $30M $11M -$9M -$176M
Net Income to Common Excl Extra Items $25M $62M $15M $27M $60M
 
Basic EPS (Cont. Ops) $0.18 $0.27 $0.03 $0.31 $2.00
Diluted EPS (Cont. Ops) $0.18 $0.27 $0.03 $0.31 $2.00
Weighted Average Basic Share $117M $117M $117M $118M $118M
Weighted Average Diluted Share $117M $117M $117M $118M $118M
 
EBITDA $297M $296M $296M $319M $347M
EBIT $125M $122M $113M $106M $118M
 
Revenue (Reported) $424M $399M $436M $414M $433M
Operating Income (Reported) $125M $122M $113M $106M $118M
Operating Income (Adjusted) $125M $122M $113M $106M $118M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.5B $1.6B $1.5B $1.5B $1.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.1B $1.1B $1.2B $1.2B $1.2B
Gross Profit $393M $476M $314M $265M $283M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $6M $3M -- -- --
Selling, General & Admin $34M $41M $37M $37M $41M
Other Inc / (Exp) -$78M $1.3B $31M $64M --
Operating Expenses $40M $44M $37M $37M $41M
Operating Income $353M $432M $277M $228M $242M
 
Net Interest Expenses $310M $229M $476M $313M $341M
EBT. Incl. Unusual Items -$109M $1.3B $57M -$127M -$106M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$17M $261M $52M -$39M -$26M
Net Income to Company -$92M $1.1B $5M -$88M -$80M
 
Minority Interest in Earnings -$126M $496M -$49M -$210M -$356M
Net Income to Common Excl Extra Items -$92M $1.1B $5M -$88M -$80M
 
Basic EPS (Cont. Ops) $0.29 $4.80 $0.46 $1.04 $2.34
Diluted EPS (Cont. Ops) $0.31 $4.80 $0.46 $1.04 $2.34
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1B $1.1B $1B $1B $1.1B
EBIT $353M $432M $277M $228M $242M
 
Revenue (Reported) $1.5B $1.6B $1.5B $1.5B $1.5B
Operating Income (Reported) $353M $432M $277M $228M $242M
Operating Income (Adjusted) $353M $432M $277M $228M $242M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1B $1.2B $1.2B $1.2B $1.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $503M $842M $890M $895M $884M
Gross Profit $538M $400M $289M $258M $263M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $5M $2M -- -- --
Selling, General & Admin $30M $31M $28M $29M $31M
Other Inc / (Exp) -$11M $1.3B $40M $62M $22M
Operating Expenses $291M $33M $28M $29M $31M
Operating Income $247M $367M $261M $229M $232M
 
Net Interest Expenses $205M $102M $215M $254M $258M
EBT. Incl. Unusual Items -$31M $1.4B $126M $15M -$58M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$12M $237M $67M $30M -$26M
Net Income to Company -$19M $1.1B $59M -$15M -$32M
 
Minority Interest in Earnings $86M $544M $17M -$100M -$305M
Net Income to Common Excl Extra Items $63M $1.1B $59M -$15M -$32M
 
Basic EPS (Cont. Ops) $0.51 $4.87 $0.36 $0.72 $2.31
Diluted EPS (Cont. Ops) $0.51 $4.87 $0.36 $0.72 $2.31
Weighted Average Basic Share $351M $351M $351M $352M $354M
Weighted Average Diluted Share $351M $351M $351M $352M $354M
 
EBITDA $714M $881M $802M $848M $883M
EBIT $216M $367M $261M $229M $232M
 
Revenue (Reported) $1B $1.2B $1.2B $1.2B $1.1B
Operating Income (Reported) $247M $367M $261M $229M $232M
Operating Income (Adjusted) $216M $367M $261M $229M $232M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $268M $654M $996M $1.1B $733M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $143M $144M $153M $345M $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 $387M $427M $442M $445M
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 $74M $55M $130M $82M
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 $7.5B $7B $8.1B $7.3B
Capital Leases -- -- -- -- --
Total Liabilities $7.9B $9.5B $8.3B $9.7B $8.8B
 
Common Stock $1M $1M $1M $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 $654M $996M $1.1B $733M
Total Debt $7B $8.3B $7.4B $8.7B $7.7B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $555M $1.2B $1.2B $674M $641M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $203M $200M $196M $199M $238M
Inventory $42M $48M $55M $63M $71M
Prepaid Expenses $51M $61M -- -- --
Other Current Assets -- -- $61M $81M --
Total Current Assets $853M $1.5B $1.7B $1.1B $1.1B
 
Property Plant And Equipment $7.8B $8B $8.6B $10.4B $12B
Long-Term Investments $637M $448M $505M $392M $414M
Goodwill -- -- -- -- --
Other Intangibles $2.3B $2.6B $2.4B $2.2B --
Other Long-Term Assets $104M $89M $113M $123M --
Total Assets $11.8B $12.6B $13.4B $14.2B $16.1B
 
Accounts Payable $58M $53M $73M $78M $152M
Accrued Expenses $145M $168M $123M $106M --
Current Portion Of Long-Term Debt $545M $493M $522M $412M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $56M $79M $54M $51M --
Total Current Liabilities $816M $808M $844M $661M $687M
 
Long-Term Debt $7.7B $7.1B $7.6B $7.3B $8.9B
Capital Leases -- -- -- -- --
Total Liabilities $8.8B $8.5B $9.1B $8.6B $10.3B
 
Common Stock $1M $1M $1M $1M $1M
Other Common Equity Adj -- -- $11M -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.2B $1.8B $2.2B $3.5B $3.7B
Total Equity $3B $4.1B $4.3B $5.6B $5.8B
 
Total Liabilities and Equity $11.8B $12.6B $13.4B $14.2B $16.1B
Cash and Short Terms $555M $1.2B $1.2B $674M $641M
Total Debt $8.2B $7.6B $8.1B $7.7B $9.2B
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 $666M $698M $726M $824M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $545M $701M $787M $702M $770M
 
Capital Expenditures $124M $151M $112M $212M $287M
Cash Acquisitions -$37M $533M $223M $13M $685M
Cash From Investing -$62M $88M $1.1B $492M $761M
 
Dividends Paid (Ex Special Dividend) -$211M $268M $353M $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 -$600M -$1.6B -$1.1B -$1.8B
 
Beginning Cash (CF) $417M $654M $996M $1.1B $733M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $48M $189M $342M $55M -$318M
Ending Cash (CF) $465M $843M $1.3B $1.1B $415M
 
Levered Free Cash Flow $421M $550M $675M $490M $483M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $25M $62M $15M $27M $60M
Depreciation & Amoritzation $171M $173M $181M $213M $229M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $288M $328M $287M $301M $225M
 
Capital Expenditures $31M $14M $34M $35M $81M
Cash Acquisitions -- $230M -$7M -- $258M
Cash From Investing -$24M -$238M -$136M -$41M $10M
 
Dividends Paid (Ex Special Dividend) $67M $73M $78M $85M $90M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $98M $5M $251M $19M --
Long-Term Debt Repaid -$209M -$146M -$78M -$87M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$15M -$15M $11M -$17M --
Cash From Financing -$179M -$222M $87M -$156M -$380M
 
Beginning Cash (CF) $555M $1.2B $1.2B $674M $641M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $85M -$132M $238M $104M -$145M
Ending Cash (CF) $640M $1B $1.4B $778M $496M
 
Levered Free Cash Flow $257M $314M $253M $266M $144M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$92M $1.1B $5M -$88M -$80M
Depreciation & Amoritzation $653M $676M $725M $806M $856M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $633M $779M $676M $784M $703M
 
Capital Expenditures $153M $122M $160M $306M $263M
Cash Acquisitions $333M $559M -$14M $684M $560M
Cash From Investing -$121M $1.4B $62M $1.2B $42M
 
Dividends Paid (Ex Special Dividend) $263M $347M $306M $329M $351M
Special Dividend Paid
Long-Term Debt Issued $1.7B $1.2B $318M $525M --
Long-Term Debt Repaid -$1.9B -$2.4B -$714M -$2.6B --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $336M $611M $332M $2.1B --
Cash From Financing -$494M -$1.5B -$738M -$2.4B -$778M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $18M $601M -- -$482M -$33M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $480M $657M $516M $478M $440M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$19M $1.1B $59M -$15M -$32M
Depreciation & Amoritzation $497M $512M $539M $619M $651M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $529M $607M $496M $578M $511M
 
Capital Expenditures $124M $95M $143M $237M $213M
Cash Acquisitions -$212M $237M -- $671M $546M
Cash From Investing -$444M $1.1B $23M $711M -$8M
 
Dividends Paid (Ex Special Dividend) -$65M $278M $231M $249M $266M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.4B $299M $293M $255M $474M
Long-Term Debt Repaid -$1.5B -$1.2B -$384M -$1.7B -$498M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $246M -$97M $257M $1.4B $365M
Cash From Financing $5M -$1.2B -$359M -$1.7B -$595M
 
Beginning Cash (CF) $1.5B $2.9B $3.1B $2.2B $2.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $90M $502M $160M -$377M -$92M
Ending Cash (CF) $1.5B $3.4B $3.2B $1.8B $2B
 
Levered Free Cash Flow $405M $512M $353M $341M $298M

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

GET BETTER TRADE IDEAS

Popular

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Google Vs NVIDIA Stock: Which Is Best?
Google Vs NVIDIA Stock: Which Is Best?

Alphabet (NASDAQ:GOOGL) and NVIDIA (NASDAQ:NVIDIA) are two of the market’s…

How High Could NVIDIA Stock Go?
How High Could NVIDIA Stock Go?

NVIDIA (NASDAQ:NVDA) has been one of the best stocks to…

Stock Ideas

Buy
51
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 61x

Buy
64
Is AAPL Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 38x

Buy
69
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Sell
47
PSTG alert for Dec 4

Pure Storage, Inc. [PSTG] is up 5.05% over the past day.

Sell
41
SMX alert for Dec 4

SMX (Security Matters) Plc [SMX] is up 154.74% over the past day.

Sell
43
HY alert for Dec 4

Hyster-Yale, Inc. [HY] is up 1.92% over the past day.

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

Show me the best stock