Editing Brookfield Renewable Partners L.P.
The edit can be undone. Please check the comparison below to verify that this is what you want to do, and then publish the changes below to finish undoing the edit.
Latest revision | Your text | ||
Line 427: | Line 427: | ||
Total Solar revenue for 2022 - $374 million, and $348 million for 2021. Total DE&SS revenue for 2022 - $290 million, and $242 million for 2021. A breakdown by location is not possible. Hydroelectric revenue increased by 13% compared to 2021, wind declined by 3.2%, but solar and DE&SS increased by 7.5% and 19.8% respectively. | Total Solar revenue for 2022 - $374 million, and $348 million for 2021. Total DE&SS revenue for 2022 - $290 million, and $242 million for 2021. A breakdown by location is not possible. Hydroelectric revenue increased by 13% compared to 2021, wind declined by 3.2%, but solar and DE&SS increased by 7.5% and 19.8% respectively. | ||
[[File:Revenue by segment .png]] | [[File:Revenue by segment.png]] | ||
=== Forecasts === | === Forecasts === | ||
Line 783: | Line 783: | ||
|- | |- | ||
| '''FCF''' | | '''FCF''' | ||
| '''1,994.97''' | | ''' 1,994.97''' | ||
| '''1,796.75''' | | ''' 1,796.75''' | ||
| '''2,004.69''' | | ''' 2,004.69''' | ||
| '''1,946.44''' | | ''' 1,946.44''' | ||
| '''2,156.77''' | | ''' 2,156.77''' | ||
| '''2,100.91''' | | ''' 2,100.91''' | ||
| '''2,313.63''' | | ''' 2,313.63''' | ||
| '''2,260.17''' | | ''' 2,260.17''' | ||
| '''2,475.28''' | | ''' 2,475.28''' | ||
| '''2,424.21''' | | ''' 2,424.21''' | ||
|- | |- | ||
|'''Discount Factor''' | |'''Discount Factor''' | ||
Line 807: | Line 807: | ||
|- | |- | ||
|'''Present Value of FCF''' | |'''Present Value of FCF''' | ||
| '''1,926.16''' | | ''' 1,926.16''' | ||
| '''1,608.35''' | | ''' 1,608.35''' | ||
| '''1,663.72''' | | ''' 1,663.72''' | ||
| '''1,497.65''' | | ''' 1,497.65''' | ||
| '''1,538.56''' | | ''' 1,538.56''' | ||
| '''1,389.49''' | | ''' 1,389.49''' | ||
| '''1,418.67''' | | ''' 1,418.67''' | ||
| '''1,284.89''' | | ''' 1,284.89''' | ||
| '''1,304.63''' | | ''' 1,304.63''' | ||
| '''1,184.60''' | | ''' 1,184.60''' | ||
|} | |} | ||
{| class="wikitable" | {| class="wikitable" | ||
Line 870: | Line 870: | ||
|- | |- | ||
!'''2.5%''' | !'''2.5%''' | ||
|$ 113.07 | |$ 113.07 | ||
|$ 88.75 | |$ 88.75 | ||
|$ 69.83 | |$ 69.83 | ||
|$ 54.70 | |$ 54.70 | ||
|$ 42.32 | |$ 42.32 | ||
|$ 32.00 | |$ 32.00 | ||
|$ 23.27 | |$ 23.27 | ||
|$ 15.79 | |$ 15.79 | ||
|- | |- | ||
!'''3.0%''' | !'''3.0%''' | ||
|$ 137.48 | |$ 137.48 | ||
|$ 106.34 | |$ 106.34 | ||
|$ 82.98 | |$ 82.98 | ||
|$ 64.81 | |$ 64.81 | ||
|$ 50.27 | |$ 50.27 | ||
|$ 38.38 | |$ 38.38 | ||
|$ 28.46 | |$ 28.46 | ||
|$ 20.07 | |$ 20.07 | ||
|- | |- | ||
!'''3.5%''' | !'''3.5%''' | ||
|$ 171.66 | |$ 171.66 | ||
|$ 129.80 | |$ 129.80 | ||
|$ 99.89 | |$ 99.89 | ||
|$ 77.45 | |$ 77.45 | ||
|$ 60.00 | |$ 60.00 | ||
|$ 46.03 | |$ 46.03 | ||
|$ 34.59 | |$ 34.59 | ||
|$ 25.06 | |$ 25.06 | ||
|- | |- | ||
!'''4.0%''' | !'''4.0%''' | ||
|$ 222.92 | |$ 222.92 | ||
|$ 162.64 | |$ 162.64 | ||
|$ 122.44 | |$ 122.44 | ||
|$ 93.71 | |$ 93.71 | ||
|$ 72.15 | |$ 72.15 | ||
|$ 55.38 | |$ 55.38 | ||
|$ 41.95 | |$ 41.95 | ||
|$ 30.96 | |$ 30.96 | ||
|- | |- | ||
!'''4.5%''' | !'''4.5%''' | ||
|$ 308.36 | |$ 308.36 | ||
|$ 211.90 | |$ 211.90 | ||
|$ 154.00 | |$ 154.00 | ||
|$ 115.38 | |$ 115.38 | ||
|$ 87.78 | |$ 87.78 | ||
|$ 67.07 | |$ 67.07 | ||
|$ 50.95 | |$ 50.95 | ||
|$ 38.04 | |$ 38.04 | ||
|- | |- | ||
!'''5.0%''' | !'''5.0%''' | ||
|$ 479.25 | |$ 479.25 | ||
|$ 294.01 | |$ 294.01 | ||
|$ 201.35 | |$ 201.35 | ||
|$ 145.73 | |$ 145.73 | ||
|$ 108.62 | |$ 108.62 | ||
|$ 82.10 | |$ 82.10 | ||
|$ 62.19 | |$ 62.19 | ||
|$ 46.69 | |$ 46.69 | ||
|} | |} | ||