{ "candidates": [ { "approval": { "automatic_portfolio_action": false, "buy_signal": false, "capital_eligible": false, "decision_weight": 0.0, "review_completed": false, "selected_thesis_breaker": null }, "asset_class": "crypto", "candidate_id": "crypto:aptos", "cash_claim_review": { "additional_cafd_deduction_usd": null, "contract_lifetime_payments_total_usd": null, "contract_remaining_schedule_verified": null, "contractual_obligation_policy": null, "contractual_obligations": [], "debt_repayment_exclusion_usd": null, "distribution_conditions": { "class_c_dividends_conditional": null, "company_dividends_use_llc_distributions": null, "llc_distribution_less_prudent_reserves": null, "partner_cash_allocated_by_llc_agreements": null, "partner_return_topups_possible": null }, "forward_refinancing_verified": null, "inception_carrying_total_usd": null, "issuer_reported_principal_exclusion_reconciled": null, "net_nci_exclusion_signed_usd": null, "period_end": null, "policy": null, "recurring_common_cash_verified": null, "remaining_contract_payments_usd": null, "state": null, "subsidiary_cash_upstreamability_verified": null, "tax_credit_exclusion_usd": null, "tax_credits_in_cafd_ytd_usd": null }, "common_cash": { "cafd_after_distributions_and_growth_sensitivity_usd": null, "common_distributions_usd": null, "distribution_scope": null, "ordinary_distributions_total_usd": null, "period_end": null, "policy": null, "recurring_common_cash_verified": null, "refinancing_sustainability_verified": null, "sensitivity_policy": null, "sponsor_unit_distributions_usd": null, "state": null }, "debt_maturity_review": { "accession": null, "additional_cafd_deduction_usd": null, "as_of": null, "borrowers": [], "construction_related_2026_principal_usd": null, "content_sha256": null, "current_principal_payment_schedule_usd": null, "current_schedule_verified": null, "filed_date": null, "forward_refinancing_verified": null, "interest_schedule_verified": null, "issuer_cik": null, "later_balance_as_of": null, "later_total_principal_usd": null, "open_questions": [], "policy": null, "principal_balance_change_usd": null, "principal_totals_by_scope": [], "recurring_common_cash_verified": null, "source_url": null, "state": null }, "financing_review": { "as_of": null, "cardinal_acquisition_loan_maturity": null, "complete_maturity_ladder_verified": null, "construction_conversion_policy": null, "current_maturities_usd": null, "debt_principal_usd": null, "forward_refinancing_verified": null, "identified_repayment_observations_usd": null, "inc_and_llc_cash_excluding_subsidiaries_usd": null, "liquidity_policy": null, "policy": null, "recurring_debt_service_allocation_verified": null, "repayment_observations": [], "repayment_residual_usd": null, "reported_total_liquidity_usd": null, "residual_matches_cafd_principal_arithmetically": null, "restricted_cash_usd": null, "revolver_availability_usd": null, "state": null, "subsidiary_cash_upstreamability_verified": null, "subsidiary_cash_usd": null }, "market_input_review": { "current_capitalization_verified": null, "dated_share_observations": [], "labelled_values": { "current_share_class": { "display": null, "effective_date": null, "label": null, "value": null }, "market_cap_usd": { "display": null, "effective_date": null, "label": null, "value": null }, "total_shares_outstanding": { "display": null, "effective_date": null, "label": null, "value": null } }, "policy": null, "provider_methodology_verified": null, "publisher_close_minus_screening_price_usd": null, "publisher_collected_at": null, "publisher_content_sha256": null, "publisher_source_url": null, "regular_close": { "price_usd": null, "quote_datetime": null, "quote_local_date": null, "session": null, "source_timezone": null }, "same_page_arithmetic_policy": null, "same_page_cap_minus_price_times_total_usd": null, "same_page_capitalization_arithmetic_reconciled": null, "share_effective_dates_verified": null, "state": null, "valuation_inputs_overridden": null }, "pipeline": { "analytical_findings_state": null, "formal_review_state": "EVIDENCE_FOLLOWUP_REQUIRED", "readiness_state": "BLOCKED_VALUE_CAPTURE_UNVERIFIED" }, "share_scope": { "current_capitalization_verified": null, "dated_counts": [], "historical_scope_verified": null, "shares_effective_date": null, "state": null }, "sources": [], "symbol": "aptos", "valuation": { "market_cap_usd": 650017008.0, "per_share_output_policy": null, "price_usd": null, "quote_effective_date": null, "research_cashflow_input_basis": null, "research_cashflow_input_usd": null, "scenario_probabilities": null, "scenarios": [ { "central_constant_share_price_usd": null, "constant_share_price_range_usd": null, "name": "base", "required_conditions": null }, { "central_constant_share_price_usd": null, "constant_share_price_range_usd": null, "name": "bear", "required_conditions": null }, { "central_constant_share_price_usd": null, "constant_share_price_range_usd": null, "name": "breakthrough", "required_conditions": null }, { "central_constant_share_price_usd": null, "constant_share_price_range_usd": null, "name": "bull", "required_conditions": null } ], "share_count_used": null, "state": "VALUATION_BLOCKED_VALUE_CAPTURE_UNVERIFIED" } }, { "approval": { "automatic_portfolio_action": false, "buy_signal": false, "capital_eligible": false, "decision_weight": 0.0, "review_completed": false, "selected_thesis_breaker": null }, "asset_class": "crypto", "candidate_id": "crypto:arbitrum", "cash_claim_review": { "additional_cafd_deduction_usd": null, "contract_lifetime_payments_total_usd": null, "contract_remaining_schedule_verified": null, "contractual_obligation_policy": null, "contractual_obligations": [], "debt_repayment_exclusion_usd": null, "distribution_conditions": { "class_c_dividends_conditional": null, "company_dividends_use_llc_distributions": null, "llc_distribution_less_prudent_reserves": null, "partner_cash_allocated_by_llc_agreements": null, "partner_return_topups_possible": null }, "forward_refinancing_verified": null, "inception_carrying_total_usd": null, "issuer_reported_principal_exclusion_reconciled": null, "net_nci_exclusion_signed_usd": null, "period_end": null, "policy": null, "recurring_common_cash_verified": null, "remaining_contract_payments_usd": null, "state": null, "subsidiary_cash_upstreamability_verified": null, "tax_credit_exclusion_usd": null, "tax_credits_in_cafd_ytd_usd": null }, "common_cash": { "cafd_after_distributions_and_growth_sensitivity_usd": null, "common_distributions_usd": null, "distribution_scope": null, "ordinary_distributions_total_usd": null, "period_end": null, "policy": null, "recurring_common_cash_verified": null, "refinancing_sustainability_verified": null, "sensitivity_policy": null, "sponsor_unit_distributions_usd": null, "state": null }, "debt_maturity_review": { "accession": null, "additional_cafd_deduction_usd": null, "as_of": null, "borrowers": [], "construction_related_2026_principal_usd": null, "content_sha256": null, "current_principal_payment_schedule_usd": null, "current_schedule_verified": null, "filed_date": null, "forward_refinancing_verified": null, "interest_schedule_verified": null, "issuer_cik": null, "later_balance_as_of": null, "later_total_principal_usd": null, "open_questions": [], "policy": null, "principal_balance_change_usd": null, "principal_totals_by_scope": [], "recurring_common_cash_verified": null, "source_url": null, "state": null }, "financing_review": { "as_of": null, "cardinal_acquisition_loan_maturity": null, "complete_maturity_ladder_verified": null, "construction_conversion_policy": null, "current_maturities_usd": null, "debt_principal_usd": null, "forward_refinancing_verified": null, "identified_repayment_observations_usd": null, "inc_and_llc_cash_excluding_subsidiaries_usd": null, "liquidity_policy": null, "policy": null, "recurring_debt_service_allocation_verified": null, "repayment_observations": [], "repayment_residual_usd": null, "reported_total_liquidity_usd": null, "residual_matches_cafd_principal_arithmetically": null, "restricted_cash_usd": null, "revolver_availability_usd": null, "state": null, "subsidiary_cash_upstreamability_verified": null, "subsidiary_cash_usd": null }, "market_input_review": { "current_capitalization_verified": null, "dated_share_observations": [], "labelled_values": { "current_share_class": { "display": null, "effective_date": null, "label": null, "value": null }, "market_cap_usd": { "display": null, "effective_date": null, "label": null, "value": null }, "total_shares_outstanding": { "display": null, "effective_date": null, "label": null, "value": null } }, "policy": null, "provider_methodology_verified": null, "publisher_close_minus_screening_price_usd": null, "publisher_collected_at": null, "publisher_content_sha256": null, "publisher_source_url": null, "regular_close": { "price_usd": null, "quote_datetime": null, "quote_local_date": null, "session": null, "source_timezone": null }, "same_page_arithmetic_policy": null, "same_page_cap_minus_price_times_total_usd": null, "same_page_capitalization_arithmetic_reconciled": null, "share_effective_dates_verified": null, "state": null, "valuation_inputs_overridden": null }, "pipeline": { "analytical_findings_state": null, "formal_review_state": "EVIDENCE_FOLLOWUP_REQUIRED", "readiness_state": "BLOCKED_VALUE_CAPTURE_UNVERIFIED" }, "share_scope": { "current_capitalization_verified": null, "dated_counts": [], "historical_scope_verified": null, "shares_effective_date": null, "state": null }, "sources": [], "symbol": "arbitrum", "valuation": { "market_cap_usd": 1239373044.0, "per_share_output_policy": null, "price_usd": null, "quote_effective_date": null, "research_cashflow_input_basis": null, "research_cashflow_input_usd": null, "scenario_probabilities": null, "scenarios": [ { "central_constant_share_price_usd": null, "constant_share_price_range_usd": null, "name": "base", "required_conditions": null }, { "central_constant_share_price_usd": null, "constant_share_price_range_usd": null, "name": "bear", "required_conditions": null }, { "central_constant_share_price_usd": null, "constant_share_price_range_usd": null, "name": "breakthrough", "required_conditions": null }, { "central_constant_share_price_usd": null, "constant_share_price_range_usd": null, "name": "bull", "required_conditions": null } ], "share_count_used": null, "state": "VALUATION_BLOCKED_VALUE_CAPTURE_UNVERIFIED" } }, { "approval": { "automatic_portfolio_action": false, "buy_signal": false, "capital_eligible": false, "decision_weight": 0.0, "review_completed": false, "selected_thesis_breaker": null }, "asset_class": "crypto", "candidate_id": "crypto:optimism", "cash_claim_review": { "additional_cafd_deduction_usd": null, "contract_lifetime_payments_total_usd": null, "contract_remaining_schedule_verified": null, "contractual_obligation_policy": null, "contractual_obligations": [], "debt_repayment_exclusion_usd": null, "distribution_conditions": { "class_c_dividends_conditional": null, "company_dividends_use_llc_distributions": null, "llc_distribution_less_prudent_reserves": null, "partner_cash_allocated_by_llc_agreements": null, "partner_return_topups_possible": null }, "forward_refinancing_verified": null, "inception_carrying_total_usd": null, "issuer_reported_principal_exclusion_reconciled": null, "net_nci_exclusion_signed_usd": null, "period_end": null, "policy": null, "recurring_common_cash_verified": null, "remaining_contract_payments_usd": null, "state": null, "subsidiary_cash_upstreamability_verified": null, "tax_credit_exclusion_usd": null, "tax_credits_in_cafd_ytd_usd": null }, "common_cash": { "cafd_after_distributions_and_growth_sensitivity_usd": null, "common_distributions_usd": null, "distribution_scope": null, "ordinary_distributions_total_usd": null, "period_end": null, "policy": null, "recurring_common_cash_verified": null, "refinancing_sustainability_verified": null, "sensitivity_policy": null, "sponsor_unit_distributions_usd": null, "state": null }, "debt_maturity_review": { "accession": null, "additional_cafd_deduction_usd": null, "as_of": null, "borrowers": [], "construction_related_2026_principal_usd": null, "content_sha256": null, "current_principal_payment_schedule_usd": null, "current_schedule_verified": null, "filed_date": null, "forward_refinancing_verified": null, "interest_schedule_verified": null, "issuer_cik": null, "later_balance_as_of": null, "later_total_principal_usd": null, "open_questions": [], "policy": null, "principal_balance_change_usd": null, "principal_totals_by_scope": [], "recurring_common_cash_verified": null, "source_url": null, "state": null }, "financing_review": { "as_of": null, "cardinal_acquisition_loan_maturity": null, "complete_maturity_ladder_verified": null, "construction_conversion_policy": null, "current_maturities_usd": null, "debt_principal_usd": null, "forward_refinancing_verified": null, "identified_repayment_observations_usd": null, "inc_and_llc_cash_excluding_subsidiaries_usd": null, "liquidity_policy": null, "policy": null, "recurring_debt_service_allocation_verified": null, "repayment_observations": [], "repayment_residual_usd": null, "reported_total_liquidity_usd": null, "residual_matches_cafd_principal_arithmetically": null, "restricted_cash_usd": null, "revolver_availability_usd": null, "state": null, "subsidiary_cash_upstreamability_verified": null, "subsidiary_cash_usd": null }, "market_input_review": { "current_capitalization_verified": null, "dated_share_observations": [], "labelled_values": { "current_share_class": { "display": null, "effective_date": null, "label": null, "value": null }, "market_cap_usd": { "display": null, "effective_date": null, "label": null, "value": null }, "total_shares_outstanding": { "display": null, "effective_date": null, "label": null, "value": null } }, "policy": null, "provider_methodology_verified": null, "publisher_close_minus_screening_price_usd": null, "publisher_collected_at": null, "publisher_content_sha256": null, "publisher_source_url": null, "regular_close": { "price_usd": null, "quote_datetime": null, "quote_local_date": null, "session": null, "source_timezone": null }, "same_page_arithmetic_policy": null, "same_page_cap_minus_price_times_total_usd": null, "same_page_capitalization_arithmetic_reconciled": null, "share_effective_dates_verified": null, "state": null, "valuation_inputs_overridden": null }, "pipeline": { "analytical_findings_state": null, "formal_review_state": "EVIDENCE_FOLLOWUP_REQUIRED", "readiness_state": "BLOCKED_VALUE_CAPTURE_UNVERIFIED" }, "share_scope": { "current_capitalization_verified": null, "dated_counts": [], "historical_scope_verified": null, "shares_effective_date": null, "state": null }, "sources": [], "symbol": "optimism", "valuation": { "market_cap_usd": 275004755.0, "per_share_output_policy": null, "price_usd": null, "quote_effective_date": null, "research_cashflow_input_basis": null, "research_cashflow_input_usd": null, "scenario_probabilities": null, "scenarios": [ { "central_constant_share_price_usd": null, "constant_share_price_range_usd": null, "name": "base", "required_conditions": null }, { "central_constant_share_price_usd": null, "constant_share_price_range_usd": null, "name": "bear", "required_conditions": null }, { "central_constant_share_price_usd": null, "constant_share_price_range_usd": null, "name": "breakthrough", "required_conditions": null }, { "central_constant_share_price_usd": null, "constant_share_price_range_usd": null, "name": "bull", "required_conditions": null } ], "share_count_used": null, "state": "VALUATION_BLOCKED_VALUE_CAPTURE_UNVERIFIED" } }, { "approval": { "automatic_portfolio_action": false, "buy_signal": false, "capital_eligible": false, "decision_weight": 0.0, "review_completed": false, "selected_thesis_breaker": null }, "asset_class": "stock", "candidate_id": "stock:CWEN", "cash_claim_review": { "additional_cafd_deduction_usd": 0.0, "contract_lifetime_payments_total_usd": 277000000, "contract_remaining_schedule_verified": false, "contractual_obligation_policy": "INCEPTION_CARRYING_AND_LIFETIME_PAYMENTS_NOT_REMAINING_BALANCE_OR_ANNUAL_SERVICE", "contractual_obligations": [ { "annual_payment_schedule": null, "contract_total_payments_usd": 40000000, "current_outstanding_usd": null, "effective_interest_rate_pct": 5.493, "initial_carrying_amount_usd": 34000000, "maturity_date": "2032-10-31", "obligation_id": "elbow_creek", "payment_start_month": "2026-07", "policy": "INCEPTION_CARRYING_AND_LIFETIME_PAYMENTS_NOT_REMAINING_BALANCE_OR_ANNUAL_SERVICE", "remaining_payments_usd": null, "transaction_date": "2026-06-25", "upfront_cash_settlement_usd": 20000000 }, { "annual_payment_schedule": null, "contract_total_payments_usd": 75000000, "current_outstanding_usd": null, "effective_interest_rate_pct": 5.749, "initial_carrying_amount_usd": 62000000, "maturity_date": "2033-06-30", "obligation_id": "langford", "payment_start_month": "2026-07", "policy": "INCEPTION_CARRYING_AND_LIFETIME_PAYMENTS_NOT_REMAINING_BALANCE_OR_ANNUAL_SERVICE", "remaining_payments_usd": null, "transaction_date": "2026-06-10", "upfront_cash_settlement_usd": null }, { "annual_payment_schedule": null, "contract_total_payments_usd": 162000000, "current_outstanding_usd": null, "effective_interest_rate_pct": 5.436, "initial_carrying_amount_usd": 127000000, "maturity_date": "2035-09-30", "obligation_id": "mesquite_sky", "payment_start_month": "2026-05", "policy": "INCEPTION_CARRYING_AND_LIFETIME_PAYMENTS_NOT_REMAINING_BALANCE_OR_ANNUAL_SERVICE", "remaining_payments_usd": null, "transaction_date": "2026-03-27", "upfront_cash_settlement_usd": null } ], "debt_repayment_exclusion_usd": 482000000, "distribution_conditions": { "class_c_dividends_conditional": true, "company_dividends_use_llc_distributions": true, "llc_distribution_less_prudent_reserves": true, "partner_cash_allocated_by_llc_agreements": true, "partner_return_topups_possible": true }, "forward_refinancing_verified": false, "inception_carrying_total_usd": 223000000, "issuer_reported_principal_exclusion_reconciled": true, "net_nci_exclusion_signed_usd": -71000000, "period_end": "2026-06-30", "policy": "ISSUER_NON_GAAP_EXCLUSIONS_NOT_RECURRING_COMMON_CASH_OR_NEW_CAFD_DEDUCTION", "recurring_common_cash_verified": false, "remaining_contract_payments_usd": null, "state": "REPORTED_CAFD_EXCLUSIONS_RECONCILED_FORWARD_COMMON_CASH_UNVERIFIED", "subsidiary_cash_upstreamability_verified": false, "tax_credit_exclusion_usd": 279000000, "tax_credits_in_cafd_ytd_usd": 3000000.0 }, "common_cash": { "cafd_after_distributions_and_growth_sensitivity_usd": -107000000.0, "common_distributions_usd": 112000000, "distribution_scope": "COMPANY_COMMON_STOCK_INCLUDING_PRE_CONVERSION_CLASS_A_NOT_CURRENT_CLASS_C_ONLY", "ordinary_distributions_total_usd": 190000000, "period_end": "2026-06-30", "policy": "HISTORICAL_DISTRIBUTIONS_AND_FUNDING_OBSERVATIONS_NOT_RECURRING_COMMON_CASH", "recurring_common_cash_verified": false, "refinancing_sustainability_verified": false, "sensitivity_policy": "HISTORICAL_MIXED_SCOPE_NON_GAAP_ARITHMETIC_NOT_COMMON_CASH_COVERAGE_OR_FORECAST", "sponsor_unit_distributions_usd": 78000000, "state": "HISTORICAL_DISTRIBUTION_SPLIT_RECONCILED_RECURRING_CASH_UNVERIFIED" }, "debt_maturity_review": { "accession": "0001628280-26-010952", "additional_cafd_deduction_usd": 0, "as_of": "2025-12-31", "borrowers": [ { "description": "Clearway Energy Operating LLC Senior Notes, due 2028", "periods": [ { "calendar_period": "2026", "principal_usd": 0 }, { "calendar_period": "2027", "principal_usd": 0 }, { "calendar_period": "2028", "principal_usd": 850000000 }, { "calendar_period": "2029", "principal_usd": 0 }, { "calendar_period": "2030", "principal_usd": 0 }, { "calendar_period": "thereafter", "principal_usd": 0 } ], "reported_total_principal_usd": 850000000, "row_rounding_residual_usd": 0, "scope": "corporate" }, { "description": "Clearway Energy Operating LLC Senior Notes, due 2031", "periods": [ { "calendar_period": "2026", "principal_usd": 0 }, { "calendar_period": "2027", "principal_usd": 0 }, { "calendar_period": "2028", "principal_usd": 0 }, { "calendar_period": "2029", "principal_usd": 0 }, { "calendar_period": "2030", "principal_usd": 0 }, { "calendar_period": "thereafter", "principal_usd": 925000000 } ], "reported_total_principal_usd": 925000000, "row_rounding_residual_usd": 0, "scope": "corporate" }, { "description": "Clearway Energy Operating LLC Senior Notes, due 2032", "periods": [ { "calendar_period": "2026", "principal_usd": 0 }, { "calendar_period": "2027", "principal_usd": 0 }, { "calendar_period": "2028", "principal_usd": 0 }, { "calendar_period": "2029", "principal_usd": 0 }, { "calendar_period": "2030", "principal_usd": 0 }, { "calendar_period": "thereafter", "principal_usd": 350000000 } ], "reported_total_principal_usd": 350000000, "row_rounding_residual_usd": 0, "scope": "corporate" }, { "description": "Clearway Energy LLC and Clearway Energy Operating LLC Revolving Credit Facility, due 2028", "periods": [ { "calendar_period": "2026", "principal_usd": 0 }, { "calendar_period": "2027", "principal_usd": 0 }, { "calendar_period": "2028", "principal_usd": 361000000 }, { "calendar_period": "2029", "principal_usd": 0 }, { "calendar_period": "2030", "principal_usd": 0 }, { "calendar_period": "thereafter", "principal_usd": 0 } ], "reported_total_principal_usd": 361000000, "row_rounding_residual_usd": 0, "scope": "corporate" }, { "description": "Agua Caliente Solar LLC, due 2037", "periods": [ { "calendar_period": "2026", "principal_usd": 40000000 }, { "calendar_period": "2027", "principal_usd": 41000000 }, { "calendar_period": "2028", "principal_usd": 43000000 }, { "calendar_period": "2029", "principal_usd": 44000000 }, { "calendar_period": "2030", "principal_usd": 46000000 }, { "calendar_period": "thereafter", "principal_usd": 321000000 } ], "reported_total_principal_usd": 535000000, "row_rounding_residual_usd": 0, "scope": "facility" }, { "description": "Alta Wind Asset Management LLC, due 2031", "periods": [ { "calendar_period": "2026", "principal_usd": 1000000 }, { "calendar_period": "2027", "principal_usd": 1000000 }, { "calendar_period": "2028", "principal_usd": 1000000 }, { "calendar_period": "2029", "principal_usd": 2000000 }, { "calendar_period": "2030", "principal_usd": 2000000 }, { "calendar_period": "thereafter", "principal_usd": 1000000 } ], "reported_total_principal_usd": 8000000, "row_rounding_residual_usd": 0, "scope": "facility" }, { "description": "Alta Wind I-V lease financing arrangements, due 2034 and 2035", "periods": [ { "calendar_period": "2026", "principal_usd": 55000000 }, { "calendar_period": "2027", "principal_usd": 57000000 }, { "calendar_period": "2028", "principal_usd": 61000000 }, { "calendar_period": "2029", "principal_usd": 63000000 }, { "calendar_period": "2030", "principal_usd": 63000000 }, { "calendar_period": "thereafter", "principal_usd": 256000000 } ], "reported_total_principal_usd": 555000000, "row_rounding_residual_usd": 0, "scope": "facility" }, { "description": "Alta Wind Realty Investments LLC, due 2031", "periods": [ { "calendar_period": "2026", "principal_usd": 2000000 }, { "calendar_period": "2027", "principal_usd": 3000000 }, { "calendar_period": "2028", "principal_usd": 3000000 }, { "calendar_period": "2029", "principal_usd": 3000000 }, { "calendar_period": "2030", "principal_usd": 3000000 }, { "calendar_period": "thereafter", "principal_usd": 1000000 } ], "reported_total_principal_usd": 15000000, "row_rounding_residual_usd": 0, "scope": "facility" }, { "description": "Borrego, due 2038", "periods": [ { "calendar_period": "2026", "principal_usd": 3000000 }, { "calendar_period": "2027", "principal_usd": 3000000 }, { "calendar_period": "2028", "principal_usd": 3000000 }, { "calendar_period": "2029", "principal_usd": 3000000 }, { "calendar_period": "2030", "principal_usd": 3000000 }, { "calendar_period": "thereafter", "principal_usd": 27000000 } ], "reported_total_principal_usd": 42000000, "row_rounding_residual_usd": 0, "scope": "facility" }, { "description": "Buckthorn Solar, due 2031", "periods": [ { "calendar_period": "2026", "principal_usd": 5000000 }, { "calendar_period": "2027", "principal_usd": 5000000 }, { "calendar_period": "2028", "principal_usd": 5000000 }, { "calendar_period": "2029", "principal_usd": 5000000 }, { "calendar_period": "2030", "principal_usd": 5000000 }, { "calendar_period": "thereafter", "principal_usd": 75000000 } ], "reported_total_principal_usd": 100000000, "row_rounding_residual_usd": 0, "scope": "facility" }, { "description": "Capistrano Portfolio Holdco LLC, due 2033", "periods": [ { "calendar_period": "2026", "principal_usd": 12000000 }, { "calendar_period": "2027", "principal_usd": 13000000 }, { "calendar_period": "2028", "principal_usd": 14000000 }, { "calendar_period": "2029", "principal_usd": 15000000 }, { "calendar_period": "2030", "principal_usd": 15000000 }, { "calendar_period": "thereafter", "principal_usd": 37000000 } ], "reported_total_principal_usd": 106000000, "row_rounding_residual_usd": 0, "scope": "facility" }, { "description": "Carlsbad Energy Holdings LLC, due 2027", "periods": [ { "calendar_period": "2026", "principal_usd": 26000000 }, { "calendar_period": "2027", "principal_usd": 20000000 }, { "calendar_period": "2028", "principal_usd": 0 }, { "calendar_period": "2029", "principal_usd": 0 }, { "calendar_period": "2030", "principal_usd": 0 }, { "calendar_period": "thereafter", "principal_usd": 0 } ], "reported_total_principal_usd": 46000000, "row_rounding_residual_usd": 0, "scope": "facility" }, { "description": "Carlsbad Energy Holdings LLC, due 2038", "periods": [ { "calendar_period": "2026", "principal_usd": 0 }, { "calendar_period": "2027", "principal_usd": 7000000 }, { "calendar_period": "2028", "principal_usd": 25000000 }, { "calendar_period": "2029", "principal_usd": 29000000 }, { "calendar_period": "2030", "principal_usd": 31000000 }, { "calendar_period": "thereafter", "principal_usd": 315000000 } ], "reported_total_principal_usd": 407000000, "row_rounding_residual_usd": 0, "scope": "facility" }, { "description": "Carlsbad Holdco, LLC, due 2038", "periods": [ { "calendar_period": "2026", "principal_usd": 9000000 }, { "calendar_period": "2027", "principal_usd": 11000000 }, { "calendar_period": "2028", "principal_usd": 10000000 }, { "calendar_period": "2029", "principal_usd": 12000000 }, { "calendar_period": "2030", "principal_usd": 12000000 }, { "calendar_period": "thereafter", "principal_usd": 136000000 } ], "reported_total_principal_usd": 190000000, "row_rounding_residual_usd": 0, "scope": "facility" }, { "description": "Cedar Creek, due 2029", "periods": [ { "calendar_period": "2026", "principal_usd": 2000000 }, { "calendar_period": "2027", "principal_usd": 3000000 }, { "calendar_period": "2028", "principal_usd": 3000000 }, { "calendar_period": "2029", "principal_usd": 98000000 }, { "calendar_period": "2030", "principal_usd": 0 }, { "calendar_period": "thereafter", "principal_usd": 0 } ], "reported_total_principal_usd": 106000000, "row_rounding_residual_usd": 0, "scope": "facility" }, { "description": "Cedro Hill, due 2029", "periods": [ { "calendar_period": "2026", "principal_usd": 9000000 }, { "calendar_period": "2027", "principal_usd": 9000000 }, { "calendar_period": "2028", "principal_usd": 10000000 }, { "calendar_period": "2029", "principal_usd": 63000000 }, { "calendar_period": "2030", "principal_usd": 0 }, { "calendar_period": "thereafter", "principal_usd": 0 } ], "reported_total_principal_usd": 91000000, "row_rounding_residual_usd": 0, "scope": "facility" }, { "description": "CVSR, due 2037", "periods": [ { "calendar_period": "2026", "principal_usd": 32000000 }, { "calendar_period": "2027", "principal_usd": 35000000 }, { "calendar_period": "2028", "principal_usd": 37000000 }, { "calendar_period": "2029", "principal_usd": 40000000 }, { "calendar_period": "2030", "principal_usd": 42000000 }, { "calendar_period": "thereafter", "principal_usd": 357000000 } ], "reported_total_principal_usd": 543000000, "row_rounding_residual_usd": 0, "scope": "facility" }, { "description": "CVSR Holdco Notes, due 2037", "periods": [ { "calendar_period": "2026", "principal_usd": 9000000 }, { "calendar_period": "2027", "principal_usd": 9000000 }, { "calendar_period": "2028", "principal_usd": 10000000 }, { "calendar_period": "2029", "principal_usd": 9000000 }, { "calendar_period": "2030", "principal_usd": 10000000 }, { "calendar_period": "thereafter", "principal_usd": 87000000 } ], "reported_total_principal_usd": 134000000, "row_rounding_residual_usd": 0, "scope": "facility" }, { "description": "Daggett 1, due 2030", "periods": [ { "calendar_period": "2026", "principal_usd": 2000000 }, { "calendar_period": "2027", "principal_usd": 3000000 }, { "calendar_period": "2028", "principal_usd": 3000000 }, { "calendar_period": "2029", "principal_usd": 3000000 }, { "calendar_period": "2030", "principal_usd": 121000000 }, { "calendar_period": "thereafter", "principal_usd": 0 } ], "reported_total_principal_usd": 132000000, "row_rounding_residual_usd": 0, "scope": "facility" }, { "description": "Daggett 2, due 2028", "periods": [ { "calendar_period": "2026", "principal_usd": 1000000 }, { "calendar_period": "2027", "principal_usd": 1000000 }, { "calendar_period": "2028", "principal_usd": 152000000 }, { "calendar_period": "2029", "principal_usd": 0 }, { "calendar_period": "2030", "principal_usd": 0 }, { "calendar_period": "thereafter", "principal_usd": 0 } ], "reported_total_principal_usd": 154000000, "row_rounding_residual_usd": 0, "scope": "facility" }, { "description": "Daggett 3, due 2028", "periods": [ { "calendar_period": "2026", "principal_usd": 0 }, { "calendar_period": "2027", "principal_usd": 0 }, { "calendar_period": "2028", "principal_usd": 216000000 }, { "calendar_period": "2029", "principal_usd": 0 }, { "calendar_period": "2030", "principal_usd": 0 }, { "calendar_period": "thereafter", "principal_usd": 0 } ], "reported_total_principal_usd": 216000000, "row_rounding_residual_usd": 0, "scope": "facility" }, { "description": "DG-CS Master Borrower LLC, due 2040", "periods": [ { "calendar_period": "2026", "principal_usd": 30000000 }, { "calendar_period": "2027", "principal_usd": 28000000 }, { "calendar_period": "2028", "principal_usd": 20000000 }, { "calendar_period": "2029", "principal_usd": 19000000 }, { "calendar_period": "2030", "principal_usd": 19000000 }, { "calendar_period": "thereafter", "principal_usd": 211000000 } ], "reported_total_principal_usd": 327000000, "row_rounding_residual_usd": 0, "scope": "facility" }, { "description": "Honeycomb Portfolio, due 2026 (a)", "periods": [ { "calendar_period": "2026", "principal_usd": 490000000 }, { "calendar_period": "2027", "principal_usd": 0 }, { "calendar_period": "2028", "principal_usd": 0 }, { "calendar_period": "2029", "principal_usd": 0 }, { "calendar_period": "2030", "principal_usd": 0 }, { "calendar_period": "thereafter", "principal_usd": 0 } ], "reported_total_principal_usd": 490000000, "row_rounding_residual_usd": 0, "scope": "facility" }, { "description": "Luna Valley, due 2030", "periods": [ { "calendar_period": "2026", "principal_usd": 4000000 }, { "calendar_period": "2027", "principal_usd": 5000000 }, { "calendar_period": "2028", "principal_usd": 5000000 }, { "calendar_period": "2029", "principal_usd": 5000000 }, { "calendar_period": "2030", "principal_usd": 176000000 }, { "calendar_period": "thereafter", "principal_usd": 0 } ], "reported_total_principal_usd": 195000000, "row_rounding_residual_usd": 0, "scope": "facility" }, { "description": "Mililani Class B Member Holdco LLC, due 2028", "periods": [ { "calendar_period": "2026", "principal_usd": 3000000 }, { "calendar_period": "2027", "principal_usd": 3000000 }, { "calendar_period": "2028", "principal_usd": 81000000 }, { "calendar_period": "2029", "principal_usd": 0 }, { "calendar_period": "2030", "principal_usd": 0 }, { "calendar_period": "thereafter", "principal_usd": 0 } ], "reported_total_principal_usd": 87000000, "row_rounding_residual_usd": 0, "scope": "facility" }, { "description": "NIMH Solar, due 2031 and 2033", "periods": [ { "calendar_period": "2026", "principal_usd": 16000000 }, { "calendar_period": "2027", "principal_usd": 17000000 }, { "calendar_period": "2028", "principal_usd": 17000000 }, { "calendar_period": "2029", "principal_usd": 17000000 }, { "calendar_period": "2030", "principal_usd": 15000000 }, { "calendar_period": "thereafter", "principal_usd": 29000000 } ], "reported_total_principal_usd": 111000000, "row_rounding_residual_usd": 0, "scope": "facility" }, { "description": "Oahu Solar Holdings LLC, due 2026", "periods": [ { "calendar_period": "2026", "principal_usd": 75000000 }, { "calendar_period": "2027", "principal_usd": 0 }, { "calendar_period": "2028", "principal_usd": 0 }, { "calendar_period": "2029", "principal_usd": 0 }, { "calendar_period": "2030", "principal_usd": 0 }, { "calendar_period": "thereafter", "principal_usd": 0 } ], "reported_total_principal_usd": 75000000, "row_rounding_residual_usd": 0, "scope": "facility" }, { "description": "Pine Forest, due 2030", "periods": [ { "calendar_period": "2026", "principal_usd": 231000000 }, { "calendar_period": "2027", "principal_usd": 0 }, { "calendar_period": "2028", "principal_usd": 0 }, { "calendar_period": "2029", "principal_usd": 2000000 }, { "calendar_period": "2030", "principal_usd": 101000000 }, { "calendar_period": "thereafter", "principal_usd": 0 } ], "reported_total_principal_usd": 334000000, "row_rounding_residual_usd": 0, "scope": "facility" }, { "description": "Rosie Class B LLC, due 2029", "periods": [ { "calendar_period": "2026", "principal_usd": 7000000 }, { "calendar_period": "2027", "principal_usd": 7000000 }, { "calendar_period": "2028", "principal_usd": 7000000 }, { "calendar_period": "2029", "principal_usd": 165000000 }, { "calendar_period": "2030", "principal_usd": 0 }, { "calendar_period": "thereafter", "principal_usd": 0 } ], "reported_total_principal_usd": 186000000, "row_rounding_residual_usd": 0, "scope": "facility" }, { "description": "Rosamond South 1, due 2030", "periods": [ { "calendar_period": "2026", "principal_usd": 0 }, { "calendar_period": "2027", "principal_usd": 3000000 }, { "calendar_period": "2028", "principal_usd": 7000000 }, { "calendar_period": "2029", "principal_usd": 8000000 }, { "calendar_period": "2030", "principal_usd": 210000000 }, { "calendar_period": "thereafter", "principal_usd": 0 } ], "reported_total_principal_usd": 228000000, "row_rounding_residual_usd": 0, "scope": "facility" }, { "description": "TSN1 Class B Member LLC, due 2029", "periods": [ { "calendar_period": "2026", "principal_usd": 8000000 }, { "calendar_period": "2027", "principal_usd": 9000000 }, { "calendar_period": "2028", "principal_usd": 10000000 }, { "calendar_period": "2029", "principal_usd": 142000000 }, { "calendar_period": "2030", "principal_usd": 0 }, { "calendar_period": "thereafter", "principal_usd": 0 } ], "reported_total_principal_usd": 169000000, "row_rounding_residual_usd": 0, "scope": "facility" }, { "description": "Tuolumne, due 2030", "periods": [ { "calendar_period": "2026", "principal_usd": 15000000 }, { "calendar_period": "2027", "principal_usd": 15000000 }, { "calendar_period": "2028", "principal_usd": 14000000 }, { "calendar_period": "2029", "principal_usd": 14000000 }, { "calendar_period": "2030", "principal_usd": 96000000 }, { "calendar_period": "thereafter", "principal_usd": 0 } ], "reported_total_principal_usd": 154000000, "row_rounding_residual_usd": 0, "scope": "facility" }, { "description": "Utah Solar Holdings, due 2036", "periods": [ { "calendar_period": "2026", "principal_usd": 16000000 }, { "calendar_period": "2027", "principal_usd": 16000000 }, { "calendar_period": "2028", "principal_usd": 12000000 }, { "calendar_period": "2029", "principal_usd": 16000000 }, { "calendar_period": "2030", "principal_usd": 13000000 }, { "calendar_period": "thereafter", "principal_usd": 140000000 } ], "reported_total_principal_usd": 213000000, "row_rounding_residual_usd": 0, "scope": "facility" }, { "description": "Viento Funding II, LLC, due 2029", "periods": [ { "calendar_period": "2026", "principal_usd": 20000000 }, { "calendar_period": "2027", "principal_usd": 24000000 }, { "calendar_period": "2028", "principal_usd": 25000000 }, { "calendar_period": "2029", "principal_usd": 74000000 }, { "calendar_period": "2030", "principal_usd": 0 }, { "calendar_period": "thereafter", "principal_usd": 0 } ], "reported_total_principal_usd": 143000000, "row_rounding_residual_usd": 0, "scope": "facility" }, { "description": "Other", "periods": [ { "calendar_period": "2026", "principal_usd": 16000000 }, { "calendar_period": "2027", "principal_usd": 16000000 }, { "calendar_period": "2028", "principal_usd": 17000000 }, { "calendar_period": "2029", "principal_usd": 12000000 }, { "calendar_period": "2030", "principal_usd": 12000000 }, { "calendar_period": "thereafter", "principal_usd": 23000000 } ], "reported_total_principal_usd": 96000000, "row_rounding_residual_usd": 0, "scope": "facility" } ], "construction_related_2026_principal_usd": 431000000, "content_sha256": "98251a232c50c090b3e747184e2384f98ead5fe3daecf19d371b65391ac2f506", "current_principal_payment_schedule_usd": null, "current_schedule_verified": false, "filed_date": "2026-02-24", "forward_refinancing_verified": false, "interest_schedule_verified": false, "issuer_cik": "0001567683", "later_balance_as_of": "2026-06-30", "later_total_principal_usd": 9137000000, "open_questions": [ "Roll forward every borrower, new borrowing, repayment and conversion before establishing a current maturity ladder.", "The issuer's Other row aggregates debt; its underlying borrowers and schedules remain unidentified.", "Calendar-year principal is not rolling twelve-month current maturities, interest service or common-cash coverage.", "Annual Honeycomb and Pine Forest balances cannot be reduced by selected quarter repayments to manufacture current borrower schedules.", "Construction conversions remain conditional; debt schedules exclude separate contractual, partner and distribution claims." ], "policy": "DECEMBER_2025_PRINCIPAL_REFERENCE_NOT_CURRENT_DEBT_SERVICE_OR_CAFD_DEDUCTION", "principal_balance_change_usd": 463000000, "principal_totals_by_scope": [ { "periods": [ { "calendar_period": "2026", "principal_usd": 1139000000 }, { "calendar_period": "2027", "principal_usd": 364000000 }, { "calendar_period": "2028", "principal_usd": 2022000000 }, { "calendar_period": "2029", "principal_usd": 863000000 }, { "calendar_period": "2030", "principal_usd": 995000000 }, { "calendar_period": "thereafter", "principal_usd": 3291000000 }, { "calendar_period": "total", "principal_usd": 8674000000 } ], "scope": "all" }, { "periods": [ { "calendar_period": "2026", "principal_usd": 0 }, { "calendar_period": "2027", "principal_usd": 0 }, { "calendar_period": "2028", "principal_usd": 1211000000 }, { "calendar_period": "2029", "principal_usd": 0 }, { "calendar_period": "2030", "principal_usd": 0 }, { "calendar_period": "thereafter", "principal_usd": 1275000000 }, { "calendar_period": "total", "principal_usd": 2486000000 } ], "scope": "corporate" }, { "periods": [ { "calendar_period": "2026", "principal_usd": 1139000000 }, { "calendar_period": "2027", "principal_usd": 364000000 }, { "calendar_period": "2028", "principal_usd": 811000000 }, { "calendar_period": "2029", "principal_usd": 863000000 }, { "calendar_period": "2030", "principal_usd": 995000000 }, { "calendar_period": "thereafter", "principal_usd": 2016000000 }, { "calendar_period": "total", "principal_usd": 6188000000 } ], "scope": "facility" } ], "recurring_common_cash_verified": false, "source_url": "https://www.sec.gov/Archives/edgar/data/1567683/000162828026010952/cwen-20251231.htm", "state": "HISTORICAL_BORROWER_MATURITIES_RECONCILED_CURRENT_SCHEDULE_UNVERIFIED" }, "financing_review": { "as_of": "2026-06-30", "cardinal_acquisition_loan_maturity": "2027-03-29", "complete_maturity_ladder_verified": false, "construction_conversion_policy": "CONDITIONAL_COMPLETION_AND_TAX_EQUITY_FUNDING_NOT_ASSURED_REFINANCING", "current_maturities_usd": 570000000, "debt_principal_usd": 9137000000, "forward_refinancing_verified": false, "identified_repayment_observations_usd": 482000000, "inc_and_llc_cash_excluding_subsidiaries_usd": 4000000, "liquidity_policy": "REPORTED_GROUP_LIQUIDITY_NOT_PARENT_CASH_OR_COMMON_DISTRIBUTABLE_CASH", "policy": "DATED_REPAYMENT_ARITHMETIC_NOT_EXHAUSTIVE_DEBT_SERVICE_ALLOCATION", "recurring_debt_service_allocation_verified": false, "repayment_observations": [ { "amount_usd": 17000000, "date": "2026-04-27", "funding_scope": "NOT_IDENTIFIED", "observation_id": "cardinal" }, { "amount_usd": 234000000, "date": "2026-05-01", "funding_scope": "TAX_EQUITY_AND_PREVIOUS_ESCROW", "observation_id": "honeycomb" }, { "amount_usd": 231000000, "date": "2026-01-15", "funding_scope": "TRANSFERABLE_ITC_PROCEEDS", "observation_id": "pine_forest" } ], "repayment_residual_usd": 165000000, "reported_total_liquidity_usd": 985000000, "residual_matches_cafd_principal_arithmetically": true, "restricted_cash_usd": 292000000, "revolver_availability_usd": 442000000, "state": "HISTORICAL_FINANCING_AND_LIQUIDITY_RECONCILED_REFINANCING_UNVERIFIED", "subsidiary_cash_upstreamability_verified": false, "subsidiary_cash_usd": 247000000 }, "market_input_review": { "current_capitalization_verified": false, "dated_share_observations": [], "labelled_values": { "current_share_class": { "display": null, "effective_date": null, "label": null, "value": null }, "market_cap_usd": { "display": null, "effective_date": null, "label": null, "value": null }, "total_shares_outstanding": { "display": null, "effective_date": null, "label": null, "value": null } }, "policy": "DATED_QUOTE_AND_LABELLED_SHARE_OBSERVATIONS_NOT_CURRENT_CAPITALIZATION_OR_VALUATION_OVERRIDE", "provider_methodology_verified": false, "publisher_close_minus_screening_price_usd": null, "publisher_collected_at": null, "publisher_content_sha256": "236e13d96a1d49434588ed08a03d15f9344e5fbe0bbf8868bda180df7e0bc084", "publisher_source_url": "https://stockanalysis.com/stocks/cwen/statistics/", "regular_close": { "price_usd": null, "quote_datetime": null, "quote_local_date": null, "session": null, "source_timezone": null }, "same_page_arithmetic_policy": null, "same_page_cap_minus_price_times_total_usd": null, "same_page_capitalization_arithmetic_reconciled": null, "share_effective_dates_verified": false, "state": "SOURCE_REVIEW_INCOMPLETE", "valuation_inputs_overridden": false }, "pipeline": { "analytical_findings_state": "SOURCE_REVIEW_COMPLETE_WITH_UNDERWRITING_GAPS", "formal_review_state": "FORMAL_REVIEW_DRAFT", "readiness_state": "THESIS_REVIEW_READY" }, "share_scope": { "current_capitalization_verified": false, "dated_counts": [ { "all_class_shares": 205267917, "as_of": "2026-06-30", "class_c_shares": 121168025 }, { "all_class_shares": 205274852, "as_of": "2026-07-31", "class_c_shares": 121174960 } ], "historical_scope_verified": true, "shares_effective_date": null, "state": "HISTORICAL_COMMON_SHARE_SCOPE_VERIFIED_CURRENT_CAPITALIZATION_UNRESOLVED" }, "sources": [ { "accession": "0001628280-26-053421", "content_sha256": "e3b4f83090e2ffae800aba13b1fabc4d5711cf2958966f963d507608a7ba31f8", "filed_date": "2026-08-05", "issuer_cik": "0001567683", "report_date": "2026-06-30", "url": "https://www.sec.gov/Archives/edgar/data/1567683/000162828026053421/cwen-20260630.htm" }, { "accession": "0001628280-26-053357", "content_sha256": "80dd259d8a534c474ddd9964e9f6adcd3ae949fe3fda521ae907e1a6f04b4e8b", "filed_date": "2026-08-05", "issuer_cik": "0001567683", "report_date": "2026-06-30", "url": "https://www.sec.gov/Archives/edgar/data/1567683/000162828026053357/exhibit991-clearwayenergyi.htm" } ], "symbol": "CWEN", "valuation": { "market_cap_usd": 4838732719.0, "per_share_output_policy": "WITHHELD_PENDING_DATES_CLASS_AND_CAPITALIZATION_ALIGNMENT", "price_usd": 29.52, "quote_effective_date": null, "research_cashflow_input_basis": "ISSUER_DERIVED_OCF_MINUS_PPE_AND_SCOPED_AFFILIATE_SPENDING", "research_cashflow_input_usd": 532000000.0, "scenario_probabilities": null, "scenarios": [ { "central_constant_share_price_usd": null, "constant_share_price_range_usd": null, "name": "base", "required_conditions": "Recent economics normalize toward a bounded continuation case without heroic multiple expansion." }, { "central_constant_share_price_usd": null, "constant_share_price_range_usd": null, "name": "bear", "required_conditions": "Demand weakens and/or current growth normalizes sharply; margin pressure persists." }, { "central_constant_share_price_usd": null, "constant_share_price_range_usd": null, "name": "breakthrough", "required_conditions": "A structural step-change such as durable share gains, new platforms, major capacity leverage, or exceptional execution must be evidenced; this is not extrapolated by default." }, { "central_constant_share_price_usd": null, "constant_share_price_range_usd": null, "name": "bull", "required_conditions": "Growth remains structurally above normal while margins improve and the market rewards execution." } ], "share_count_used": 205270000.0, "state": "RESEARCH_ONLY_SCENARIO_RANGE" } }, { "approval": { "automatic_portfolio_action": false, "buy_signal": false, "capital_eligible": false, "decision_weight": 0.0, "review_completed": false, "selected_thesis_breaker": null }, "asset_class": "stock", "candidate_id": "stock:HTZ", "cash_claim_review": { "additional_cafd_deduction_usd": null, "contract_lifetime_payments_total_usd": null, "contract_remaining_schedule_verified": null, "contractual_obligation_policy": null, "contractual_obligations": [], "debt_repayment_exclusion_usd": null, "distribution_conditions": { "class_c_dividends_conditional": null, "company_dividends_use_llc_distributions": null, "llc_distribution_less_prudent_reserves": null, "partner_cash_allocated_by_llc_agreements": null, "partner_return_topups_possible": null }, "forward_refinancing_verified": null, "inception_carrying_total_usd": null, "issuer_reported_principal_exclusion_reconciled": null, "net_nci_exclusion_signed_usd": null, "period_end": null, "policy": null, "recurring_common_cash_verified": null, "remaining_contract_payments_usd": null, "state": null, "subsidiary_cash_upstreamability_verified": null, "tax_credit_exclusion_usd": null, "tax_credits_in_cafd_ytd_usd": null }, "common_cash": { "cafd_after_distributions_and_growth_sensitivity_usd": null, "common_distributions_usd": null, "distribution_scope": null, "ordinary_distributions_total_usd": null, "period_end": null, "policy": null, "recurring_common_cash_verified": null, "refinancing_sustainability_verified": null, "sensitivity_policy": null, "sponsor_unit_distributions_usd": null, "state": null }, "debt_maturity_review": { "accession": null, "additional_cafd_deduction_usd": null, "as_of": null, "borrowers": [], "construction_related_2026_principal_usd": null, "content_sha256": null, "current_principal_payment_schedule_usd": null, "current_schedule_verified": null, "filed_date": null, "forward_refinancing_verified": null, "interest_schedule_verified": null, "issuer_cik": null, "later_balance_as_of": null, "later_total_principal_usd": null, "open_questions": [], "policy": null, "principal_balance_change_usd": null, "principal_totals_by_scope": [], "recurring_common_cash_verified": null, "source_url": null, "state": null }, "financing_review": { "as_of": null, "cardinal_acquisition_loan_maturity": null, "complete_maturity_ladder_verified": null, "construction_conversion_policy": null, "current_maturities_usd": null, "debt_principal_usd": null, "forward_refinancing_verified": null, "identified_repayment_observations_usd": null, "inc_and_llc_cash_excluding_subsidiaries_usd": null, "liquidity_policy": null, "policy": null, "recurring_debt_service_allocation_verified": null, "repayment_observations": [], "repayment_residual_usd": null, "reported_total_liquidity_usd": null, "residual_matches_cafd_principal_arithmetically": null, "restricted_cash_usd": null, "revolver_availability_usd": null, "state": null, "subsidiary_cash_upstreamability_verified": null, "subsidiary_cash_usd": null }, "market_input_review": { "current_capitalization_verified": null, "dated_share_observations": [], "labelled_values": { "current_share_class": { "display": null, "effective_date": null, "label": null, "value": null }, "market_cap_usd": { "display": null, "effective_date": null, "label": null, "value": null }, "total_shares_outstanding": { "display": null, "effective_date": null, "label": null, "value": null } }, "policy": null, "provider_methodology_verified": null, "publisher_close_minus_screening_price_usd": null, "publisher_collected_at": null, "publisher_content_sha256": null, "publisher_source_url": null, "regular_close": { "price_usd": null, "quote_datetime": null, "quote_local_date": null, "session": null, "source_timezone": null }, "same_page_arithmetic_policy": null, "same_page_cap_minus_price_times_total_usd": null, "same_page_capitalization_arithmetic_reconciled": null, "share_effective_dates_verified": null, "state": null, "valuation_inputs_overridden": null }, "pipeline": { "analytical_findings_state": null, "formal_review_state": "EVIDENCE_FOLLOWUP_REQUIRED", "readiness_state": "RESEARCH_INCOMPLETE" }, "share_scope": { "current_capitalization_verified": null, "dated_counts": [], "historical_scope_verified": null, "shares_effective_date": null, "state": null }, "sources": [], "symbol": "HTZ", "valuation": { "market_cap_usd": null, "per_share_output_policy": null, "price_usd": null, "quote_effective_date": null, "research_cashflow_input_basis": null, "research_cashflow_input_usd": null, "scenario_probabilities": null, "scenarios": [], "share_count_used": null, "state": "INSUFFICIENT_VALUATION_INPUTS" } } ], "engine_health": { "all_milestone_gates_pass": true, "current_milestone_gate": "batch_5_v0.5_beta20_cwen_dated_borrower_maturities", "milestone_gates": [ { "gate_id": "batch_1_v0.2_alpha", "passed": 6, "status": "PASS", "total": 6 }, { "gate_id": "batch_2_v0.2_beta", "passed": 7, "status": "PASS", "total": 7 }, { "gate_id": "batch_3_v0.3_event_intelligence", "passed": 15, "status": "PASS", "total": 15 }, { "gate_id": "batch_4_v0.4_valuation_portfolio", "passed": 15, "status": "PASS", "total": 15 }, { "gate_id": "batch_5_v0.5_autonomous_discovery_learning", "passed": 19, "status": "PASS", "total": 19 }, { "gate_id": "batch_5_v0.5_beta10_op_custody_reconciliation", "passed": 12, "status": "PASS", "total": 12 }, { "gate_id": "batch_5_v0.5_beta11_financial_basis_reconciliation", "passed": 10, "status": "PASS", "total": 10 }, { "gate_id": "batch_5_v0.5_beta12_source_backed_thesis_review", "passed": 12, "status": "PASS", "total": 12 }, { "gate_id": "batch_5_v0.5_beta13_cash_obligations_and_fcf_definition", "passed": 12, "status": "PASS", "total": 12 }, { "gate_id": "batch_5_v0.5_beta14_paired_stock_thesis_findings", "passed": 12, "status": "PASS", "total": 12 }, { "gate_id": "batch_5_v0.5_beta15_cwen_share_capitalization", "passed": 12, "status": "PASS", "total": 12 }, { "gate_id": "batch_5_v0.5_beta16_common_cash_and_portal_contract", "passed": 12, "status": "PASS", "total": 12 }, { "gate_id": "batch_5_v0.5_beta17_cwen_financing_liquidity", "passed": 12, "status": "PASS", "total": 12 }, { "gate_id": "batch_5_v0.5_beta18_cwen_cafd_exclusions_contractual_claims", "passed": 12, "status": "PASS", "total": 12 }, { "gate_id": "batch_5_v0.5_beta19_cwen_dated_market_inputs", "passed": 12, "status": "PASS", "total": 12 }, { "gate_id": "batch_5_v0.5_beta1_variant_perception_edge", "passed": 14, "status": "PASS", "total": 14 }, { "gate_id": "batch_5_v0.5_beta20_cwen_dated_borrower_maturities", "passed": 7, "status": "PASS", "total": 7 }, { "gate_id": "batch_5_v0.5_beta2_exploration_confidence", "passed": 7, "status": "PASS", "total": 7 }, { "gate_id": "batch_5_v0.5_beta31_entity_clause_hardening", "passed": 7, "status": "PASS", "total": 7 }, { "gate_id": "batch_5_v0.5_beta32_counterparty_role_semantics", "passed": 6, "status": "PASS", "total": 6 }, { "gate_id": "batch_5_v0.5_beta33_scoped_ticker_ci_enforcement", "passed": 7, "status": "PASS", "total": 7 }, { "gate_id": "batch_5_v0.5_beta3_independent_context_causal_validation", "passed": 8, "status": "PASS", "total": 8 }, { "gate_id": "batch_5_v0.5_beta4_external_crosscheck_consensus", "passed": 9, "status": "PASS", "total": 9 }, { "gate_id": "batch_5_v0.5_beta5_autonomous_valuation", "passed": 11, "status": "PASS", "total": 11 }, { "gate_id": "batch_5_v0.5_beta61_institutional_theme_mapping_hardening", "passed": 5, "status": "PASS", "total": 5 }, { "gate_id": "batch_5_v0.5_beta6_institutional_research_intelligence", "passed": 12, "status": "PASS", "total": 12 }, { "gate_id": "batch_5_v0.5_beta7_economic_capture_evidence", "passed": 11, "status": "PASS", "total": 11 }, { "gate_id": "batch_5_v0.5_beta8_formal_thesis_readiness", "passed": 12, "status": "PASS", "total": 12 }, { "gate_id": "batch_5_v0.5_beta9_targeted_capture_resolution", "passed": 12, "status": "PASS", "total": 12 }, { "gate_id": "batch_5_v0.5_beta_dossiers_short_forecasts", "passed": 15, "status": "PASS", "total": 15 }, { "gate_id": "batch_5_v0.5_relationship_calibration_foundation", "passed": 21, "status": "PASS", "total": 21 } ], "source_success_rate": 1.0 }, "engine_model_version": "0.5-beta.20", "execution_enabled": false, "export_scope": "READ_ONLY_RESEARCH_NO_EXECUTION", "freshness": { "stale_after_seconds": 172800, "timestamp_meaning": "ENGINE_SNAPSHOT_GENERATION_NOT_QUOTE_OR_FILING_DATE" }, "generated_at": "2026-10-07T17:35:57.128569+00:00", "model": "thesis_engine_portal_snapshot_v1", "schema_url": "/portal/v1/schema.json", "schema_version": "1.4.0", "tracked_assets": [ { "active_event_count": 22, "analysis_event_count": 12, "asset_class": "crypto", "asset_id": "cardano", "calibration_status": "UNCALIBRATED", "confidence_index": 0.0761965673784106, "confidence_policy": "MODEL_OUTPUT_NOT_CALIBRATED_SUCCESS_PROBABILITY", "evidence_count": 9, "symbol": "ADA" }, { "active_event_count": 1, "analysis_event_count": 1, "asset_class": "stock", "asset_id": "tmdx", "calibration_status": "UNCALIBRATED", "confidence_index": 0.38936515103994307, "confidence_policy": "MODEL_OUTPUT_NOT_CALIBRATED_SUCCESS_PROBABILITY", "evidence_count": 10, "symbol": "TMDX" } ] }