| Schedule of Long-Term Debt |
The Company’s borrowings, including short-term and long-term portions, consisted of the following: | | | | | | | | | | | | | | | | | | | | | | | | | (In millions, except rates) | September 30, 2024 | | December 31, 2023 | | September 30, 2024 interest rate % (a) | | Letters of Credit Outstanding at September 30, 2024 | | | | | | | | | | | | | | | | | | 2028 Senior Notes | $ | 850 | | | $ | 850 | | | 4.750 | | | | | 2031 Senior Notes | 925 | | | 925 | | | 3.750 | | | | | 2032 Senior Notes | 350 | | | 350 | | | 3.750 | | | | Clearway Energy LLC and Clearway Energy Operating LLC Revolving Credit Facility, due 2028 (b) | — | | | — | | | S+1.500 | | $ | 108 | | | | | | | | | | | Non-recourse facility-level debt: | | | | | | | | | Agua Caliente Solar LLC, due 2037 | 591 | | | 612 | | | 2.395-3.633 | | 14 | | | Alta Wind Asset Management LLC, due 2031 | 10 | | | 11 | | | S+2.775 | | — | | | Alta Wind I-V lease financing arrangements, due 2034 and 2035 | 629 | | | 660 | | | 5.696-7.015 | | 67 | | | Alta Wind Realty Investments LLC, due 2031 | 18 | | | 20 | | | 7.000 | | | — | | | Borrego, due 2024 and 2038 | 46 | | | 48 | | | Various | | 4 | | | Broken Bow, due 2031 | 38 | | | 41 | | | S+2.350 | | 6 | | | Buckthorn Solar, due 2025 | 113 | | | 116 | | | S+2.100 | | 21 | | | | | | | | | | | | | | | | | | | Carlsbad Energy Holdings LLC, due 2027 | 76 | | | 93 | | | S+1.900 | | 68 | | | Carlsbad Energy Holdings LLC, due 2038 | 407 | | | 407 | | | 4.120 | | | — | | | Carlsbad Holdco, LLC, due 2038 | 195 | | | 195 | | | 4.210 | | | 6 | | | Cedar Creek, due 2029 | 109 | | | — | | | S+1.625 | | 19 | | | Cedro Hill, due 2024 and 2029 | 186 | | | 165 | | | S+1.250-1.375 | | — | | | Crofton Bluffs, due 2031 | 25 | | | 27 | | | S+2.350 | | 3 | | | CVSR, due 2037 | 573 | | | 601 | | | 2.339-3.775 | | 12 | | | CVSR Holdco Notes, due 2037 | 143 | | | 152 | | | 4.680 | | | — | | | Daggett 2, due 2028 | 155 | | | 156 | | | S+1.762 | | 32 | | | Daggett 3, due 2028 | 217 | | | 217 | | | S+1.762 | | 44 | | | DG-CS Master Borrower LLC, due 2040 | 356 | | | 385 | | | 3.510 | | | 30 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Mililani Class B Member Holdco LLC, due 2028 | 90 | | | 92 | | | S+1.600 | | 18 | | | Natural Gas Holdco LC Facility, due 2027 | — | | | — | | | S+1.750 | | 107 | | | NIMH Solar, due 2031 and 2033 | 130 | | | 148 | | | S+2.000-2.125 | | 17 | | | Oahu Solar Holdings LLC, due 2026 | 79 | | | 81 | | | S+1.525 | | 10 | | | | | | | | | | | Rosie Class B LLC, due 2029 | 192 | | | 347 | | | S+1.750 | | 31 | | Texas Solar Nova 1, due 2028 (c) | — | | | 102 | | | | | — | | TSN1 Class B Member LLC, due 2029 (c) | 179 | | | — | | | S+1.750 | | 54 | | | Utah Solar Holdings, due 2036 | 238 | | | 242 | | | 3.590 | | | 161 | | | | | | | | | | | Viento Funding II, LLC, due 2029 | 164 | | | 175 | | | S+1.475 | | 29 | | | Victory Pass and Arica, due 2024 | — | | | 757 | | | | | — | | | Other | 115 | | | 124 | | | Various | | 76 | | | Subtotal non-recourse facility-level debt | 5,074 | | | 5,974 | | | | | | | Total debt | 7,199 | | | 8,099 | | | | | | | Less current maturities | (412) | | | (558) | | | | | | | Less net debt issuance costs | (57) | | | (65) | | | | | | Add premiums (d) | 2 | | | 3 | | | | | | | Total long-term debt | $ | 6,732 | | | $ | 7,479 | | | | | |
(a) As of September 30, 2024, S+ equals SOFR plus x%. (b) Applicable rate is determined by the borrower leverage ratio, as defined in the credit agreement, and only applies to outstanding borrowings. (c) On March 15, 2024, Texas Solar Nova 1’s financing agreement was amended to merge the facility-level debt of Texas Solar Nova 1 and Texas Solar Nova 2 as a combined term loan under TSN1 Class B Member LLC. (d) Premiums relate to the 2028 Senior Notes.
|