Brookfield Renewable Corporation Website

Brookfield Renewable Corporation

TSX-BEPC

Income Statement
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
Dec '23
LTM

Operating Revenues

3,226

3,087

3,367

3,778

3,967

4,114

Other Revenues, Total

79

99

60

93

584

599

Total Revenues

3,305

3,186

3,427

3,871

4,551

4,713

Total Revenues % Chg.

—

9.4%

-3.6%

7.6%

13%

17.6%

21%

Cost of Goods Sold, Total

1,053

1,061

1,185

1,174

1,466

1,757

Gross Profit

2,252

2,125

2,242

2,697

3,085

2,956

Selling General & Admin Expenses, Total

109

152

175

169

88

63

Depreciation & Amortization

983

1,065

1,115

1,179

1,342

1,366

Other Operating Expenses, Total

1,092

1,217

1,290

1,348

1,430

1,429

Operating Income

1,160

908

952

1,349

1,655

1,527

Interest Expense, Total

-701

-816

-900

-1,032

-1,258

-1,341

Net Interest Expenses

-701

-816

-900

-1,032

-1,258

-1,341

Income (Loss) On Equity Invest.

12

-4

2

6

-8

-30

Currency Exchange Gains (Loss)

—

5

74

-27

-65

159

117

Other Non Operating Income (Expenses)

-125

-219

-149

-85

-12

-21

EBT, Excl. Unusual Items

351

-57

-122

173

536

252

Merger & Related Restructuring Charges

—

—

—

—

—

—

-3

-3

Asset Writedown

—

—

-49

-43

-73

-5

-46

-46

Legal Settlements

—

—

—

—

-231

-55

—

—

—

Other Unusual Items

—

—

-23

-2,561

1,267

1,800

-106

848

EBT, Incl. Unusual Items

279

-2,892

1,017

1,968

381

1,051

Income Tax Expense

67

-73

87

118

73

31

Earnings From Continuing Operations

212

-2,819

930

1,850

308

1,020

Minority Interest

-47

81

16

-347

-489

-278

Net Income

165

-2,738

946

1,503

-181

742

Net Income to Common Incl Extra Items

165

-2,738

946

1,503

-181

742

Net Income to Common Excl. Extra Items

165

-2,738

946

1,503

-181

742

Total Shares Outstanding

—

—

—

—

361.8

361.8

361.8

374.1

374.1

Weighted Avg. Shares Outstanding

—

—

—

—

361.8

361.8

361.8

374.1

374.1

Weighted Avg. Shares Outstanding Dil

—

—

—

—

361.8

361.8

361.8

374.1

374.1

EPS

—

—

—

—

-7.6

2.6

4.2

-0.5

2

EPS Diluted

—

—

—

—

-7.6

2.6

4.2

-0.5

2

EBITDA

2,143

1,973

2,067

2,528

2,997

2,893

Effective Tax Rate

24%

2.5%

8.6%

6%

19.2%

2.9%