Financhill
Buy
57

AES Quote, Financials, Valuation and Earnings

Last price:
$14.05
Seasonality move :
3.53%
Day range:
$13.70 - $14.04
52-week range:
$9.46 - $15.51
Dividend yield:
5.05%
P/E ratio:
8.48x
P/S ratio:
0.82x
P/B ratio:
2.57x
Volume:
10M
Avg. volume:
8.2M
1-year change:
3.72%
Market cap:
$9.9B
Revenue:
$12.3B
EPS (TTM):
$1.64
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $9.7B $11.1B $12.6B $12.7B $12.3B
Revenue Growth (YoY) -5.19% 15.33% 13.25% 0.46% -3.14%
 
Cost of Revenues $7B $8.4B $10.1B $10.2B $10B
Gross Profit $2.7B $2.7B $2.5B $2.5B $2.3B
Gross Profit Margin 27.89% 24.35% 20.19% 19.84% 18.86%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $165M $166M $207M $255M $288M
Other Inc / (Exp) -$1.3B -$3B -$1.8B -$1.4B -$28M
Operating Expenses $165M $166M $207M $255M $288M
Operating Income $2.5B $2.5B $2.3B $2.3B $2B
 
Net Interest Expenses $978M $826M $1.1B $1.3B $1.5B
EBT. Incl. Unusual Items $488M -$1.1B -$169M $104M $894M
Earnings of Discontinued Ops. $3M $4M -- $7M -$7M
Income Tax Expense $216M -$133M $265M $261M $59M
Net Income to Company $152M -$951M -$505M -$182M $802M
 
Minority Interest in Earnings $106M -$542M $41M -$431M -$877M
Net Income to Common Excl Extra Items $149M -$955M -$505M -$189M $809M
 
Basic EPS (Cont. Ops) $0.06 -$0.62 -$0.82 $0.36 $2.39
Diluted EPS (Cont. Ops) $0.06 -$0.62 -$0.82 $0.34 $2.36
Weighted Average Basic Share $665M $666M $668M $669M $706M
Weighted Average Diluted Share $668M $666M $668M $712M $713M
 
EBITDA $3.6B $3.6B $3.4B $3.4B $3.3B
EBIT $2.5B $2.5B $2.3B $2.3B $2B
 
Revenue (Reported) $9.7B $11.1B $12.6B $12.7B $12.3B
Operating Income (Reported) $2.5B $2.5B $2.3B $2.3B $2B
Operating Income (Adjusted) $2.5B $2.5B $2.3B $2.3B $2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $3B $3.6B $3.4B $3.3B $3.4B
Revenue Growth (YoY) 19.33% 19.43% -5.32% -4.22% 1.89%
 
Cost of Revenues $2.3B $2.7B $2.5B $2.6B $2.6B
Gross Profit $759M $897M $917M $721M $739M
Gross Profit Margin 24.99% 24.73% 26.7% 21.92% 22.05%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $39M $51M $64M $57M $46M
Other Inc / (Exp) $36M -$48M -$258M -$76M --
Operating Expenses $39M $51M $64M $57M $46M
Operating Income $720M $846M $853M $664M $693M
 
Net Interest Expenses $209M $267M $329M $379M $350M
EBT. Incl. Unusual Items $586M $617M $414M $334M $327M
Earnings of Discontinued Ops. -- -- -- -$7M -$37M
Income Tax Expense $126M $145M $109M $103M -$226M
Net Income to Company $485M $446M $291M $215M $502M
 
Minority Interest in Earnings $142M $25M $60M -$289M -$122M
Net Income to Common Excl Extra Items $485M $446M $291M $222M $549M
 
Basic EPS (Cont. Ops) $0.51 $0.63 $0.34 $0.72 $0.94
Diluted EPS (Cont. Ops) $0.48 $0.59 $0.32 $0.72 $0.94
Weighted Average Basic Share $667M $668M $670M $711M $712M
Weighted Average Diluted Share $710M $711M $712M $713M $714M
 
EBITDA $977M $1.1B $1.1B $976M $1.1B
EBIT $720M $846M $853M $664M $693M
 
Revenue (Reported) $3B $3.6B $3.4B $3.3B $3.4B
Operating Income (Reported) $720M $846M $853M $664M $693M
Operating Income (Adjusted) $720M $846M $853M $664M $693M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $10.9B $12.3B $12.8B $12.3B $12.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $7.9B $9.8B $10.2B $9.9B $10B
Gross Profit $3.1B $2.6B $2.6B $2.4B $2.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $176M $185M $249M $262M $262M
Other Inc / (Exp) -$1.2B -$2.4B -$1.8B -$965M --
Operating Expenses $176M $185M $249M $262M $262M
Operating Income $2.9B $2.4B $2.3B $2.1B $1.8B
 
Net Interest Expenses $933M $990M $1.3B $1.4B $1.4B
EBT. Incl. Unusual Items $1B -$808M -$207M $147M $605M
Earnings of Discontinued Ops. $4M -- -- -- -$37M
Income Tax Expense $236M -$22M $258M $134M -$35M
Net Income to Company $780M -$849M -$525M $3M $632M
 
Minority Interest in Earnings $239M -$574M $35M -$1.1B -$607M
Net Income to Common Excl Extra Items $776M -$849M -$525M $9M $565M
 
Basic EPS (Cont. Ops) $0.81 -$0.41 -$0.84 $1.59 $1.65
Diluted EPS (Cont. Ops) $0.77 -$0.46 -$0.87 $1.57 $1.64
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $3.9B $3.4B $3.4B $3.4B $3.2B
EBIT $2.9B $2.4B $2.3B $2.1B $1.8B
 
Revenue (Reported) $10.9B $12.3B $12.8B $12.3B $12.1B
Operating Income (Reported) $2.9B $2.4B $2.3B $2.1B $1.8B
Operating Income (Adjusted) $2.9B $2.4B $2.3B $2.1B $1.8B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $8.4B $9.6B $9.7B $9.3B $9.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6.2B $7.6B $7.7B $7.4B $7.5B
Gross Profit $2.2B $2B $2B $1.9B $1.6B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $130M $149M $191M $198M $172M
Other Inc / (Exp) -$1.1B -$552M -$568M -$156M -$196M
Operating Expenses $130M $149M $191M $198M $172M
Operating Income $2B $1.8B $1.8B $1.7B $1.5B
 
Net Interest Expenses $607M $771M $959M $1.1B $1B
EBT. Incl. Unusual Items $465M $721M $683M $726M $344M
Earnings of Discontinued Ops. $4M -- -- -$7M -$37M
Income Tax Expense $75M $186M $179M $52M -$42M
Net Income to Company $379M $481M $461M $646M $279M
 
Minority Interest in Earnings $156M $124M $118M -$566M -$296M
Net Income to Common Excl Extra Items $375M $481M $461M $659M $316M
 
Basic EPS (Cont. Ops) $0.33 $0.53 $0.51 $1.74 $0.86
Diluted EPS (Cont. Ops) $0.30 $0.49 $0.48 $1.72 $0.86
Weighted Average Basic Share $2B $2B $2B $2.1B $2.1B
Weighted Average Diluted Share $2B $2.1B $2.1B $2.1B $2.1B
 
EBITDA $2.8B $2.6B $2.7B $2.6B $2.5B
EBIT $2B $1.8B $1.8B $1.7B $1.5B
 
Revenue (Reported) $8.4B $9.6B $9.7B $9.3B $9.1B
Operating Income (Reported) $2B $1.8B $1.8B $1.7B $1.5B
Operating Income (Adjusted) $2B $1.8B $1.8B $1.7B $1.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.7B $1.5B $2.6B $2.2B $2B
Short Term Investments $335M $232M $730M $395M $79M
Accounts Receivable, Net $1.3B $1.4B $1.8B $1.4B $1.6B
Inventory $461M $604M $1.1B $712M $593M
Prepaid Expenses $102M $142M $98M $177M $157M
Other Current Assets $726M $897M $1.5B $1.4B $1.5B
Total Current Assets $5.4B $5.4B $7.6B $6.6B $6.8B
 
Property Plant And Equipment $23.1B $20.2B $23.4B $30.3B $33.5B
Long-Term Investments $1.1B $1.3B $1.6B $1.3B $1.5B
Goodwill $1.1B $1.2B $362M $348M $345M
Other Intangibles $827M $1.5B $1.8B $2.2B $1.9B
Other Long-Term Assets $3.4B $3.6B $4.2B $4.3B $3.6B
Total Assets $34.6B $33B $38.4B $44.8B $47.4B
 
Accounts Payable $1.2B $1.2B $1.7B $2.2B $1.7B
Accrued Expenses $1.4B $1.4B $1.7B $1.6B $1.5B
Current Portion Of Long-Term Debt $1.4B $1.4B $1.8B $4.1B $3.6B
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $667M $559M $354M $499M $662M
Total Current Liabilities $5.4B $4.7B $6.5B $9.7B $8.6B
 
Long-Term Debt $18.7B $17.6B $22.1B $22.9B $25.8B
Capital Leases -- -- -- -- --
Total Liabilities $29B $27.1B $32.5B $37.4B $38.8B
 
Common Stock $8M $8M $8M $8M $9M
Other Common Equity Adj -$2.4B -$2.2B -$1.6B -$1.5B -$766M
Common Equity $2.6B $2B $1.6B $1.6B $3.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2.1B $1.8B $2.1B $3.5B $4.1B
Total Equity $5.6B $5.8B $5.8B $7.4B $8.6B
 
Total Liabilities and Equity $34.6B $33B $38.4B $44.8B $47.4B
Cash and Short Terms $1.7B $1.5B $2.6B $2.2B $2B
Total Debt $20.2B $19B $23.9B $27B $29.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $1.8B $2.5B $2.7B $2.5B $2.4B
Short Term Investments $170M $671M $538M $62M --
Accounts Receivable, Net $1.4B $1.8B $1.7B $1.9B $1.8B
Inventory $577M $998M $798M $646M $607M
Prepaid Expenses $133M $149M $161M $134M $162M
Other Current Assets $889M $1.3B $1.5B $1.5B --
Total Current Assets $5.7B $7.6B $7.3B $10.5B $6.8B
 
Property Plant And Equipment $22.8B $21.6B $27.5B $32.4B $36.5B
Long-Term Investments $1B $1.8B $2.3B $1.5B $2B
Goodwill $1.1B $1.2B $362M $348M --
Other Intangibles $928M $1.6B $2.3B $1.9B --
Other Long-Term Assets $3.4B $4.2B $3.3B $3.3B --
Total Assets $35B $37.8B $43.2B $50.1B $50.8B
 
Accounts Payable $1B $1.7B $1.6B $2B $2B
Accrued Expenses $1.3B $1.4B $2.8B $1.5B --
Current Portion Of Long-Term Debt $1.5B $2B $3.8B $4.9B --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $555M $541M $328M $3B --
Total Current Liabilities $4.7B $5.9B $8.8B $12.4B $9.4B
 
Long-Term Debt $18.5B $20.2B $23.6B $24.5B $26.5B
Capital Leases -- -- -- -- --
Total Liabilities $28.3B $31.1B $36.5B $41.5B $40.3B
 
Common Stock $8M $8M $8M $9M $9M
Other Common Equity Adj -$2.4B -$1.7B -$1.4B -$1.6B --
Common Equity -- -- -- -- --
Total Preferred Equity -$1M -- -- -- --
Minority Interest, Total $2.3B $2.1B $2.5B $4.3B $4.5B
Total Equity $6.7B $6.7B $6.7B $8.5B $10.5B
 
Total Liabilities and Equity $35B $37.8B $43.2B $50.1B $50.8B
Cash and Short Terms $1.8B $2.5B $2.7B $2.5B $2.4B
Total Debt $20B $22.2B $27.4B $29.5B $30.8B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $152M -$951M -$505M -$182M $802M
Depreciation & Amoritzation $1.1B $1.1B $1.1B $1.1B $1.3B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $48M -$170M -$532M $161M -$361M
Change in Inventories -$20M -$93M -$417M $306M $86M
Cash From Operations $2.8B $1.9B $2.7B $3B $2.8B
 
Capital Expenditures $1.9B $2.1B $4.6B $7.7B $7.4B
Cash Acquisitions $395M $775M $845M $669M $246M
Cash From Investing -$2B -$3B -$5.7B -$6.3B -$6.2B
 
Dividends Paid (Ex Special Dividend) $381M $401M $422M $444M $483M
Special Dividend Paid
Long-Term Debt Issued $10.6B $4.5B $11.4B $13B $15.5B
Long-Term Debt Repaid -$10.1B -$4.5B -$7.9B -$9.3B -$10.7B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$323M $36M $568M $1.7B $657M
Cash From Financing -$372M $741M $3.6B $3.5B $3.5B
 
Beginning Cash (CF) $1.4B $1.2B $1.9B $1.8B $2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $358M -$398M $581M -$19M -$48M
Ending Cash (CF) $1.7B $803M $2.4B $1.5B $1.9B
 
Levered Free Cash Flow $855M -$214M -$1.8B -$4.7B -$4.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $485M $446M $291M $215M $502M
Depreciation & Amoritzation $257M $266M $286M $312M $365M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $2M -$147M -$44M -$337M -$42M
Change in Inventories -$77M -$134M -$23M $27M $39M
Cash From Operations $775M $784M $1.1B $985M $1.3B
 
Capital Expenditures $535M $1.1B $1.9B $1.9B $1.8B
Cash Acquisitions $12M $8M $32M $6M $135M
Cash From Investing -$502M -$1B -$1.7B -$5.1B -$1.7B
 
Dividends Paid (Ex Special Dividend) $101M $105M $111M $123M $126M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $531M $1.7B $410M $1.7B --
Long-Term Debt Repaid -$502M -$816M -$55M -$999M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$88M $124M $363M $287M --
Cash From Financing -$242M $739M $995M $842M $720M
 
Beginning Cash (CF) $1.7B $1.9B $2.1B $2.5B $2.4B
Foreign Exchange Rate Adjustment -$21M -$26M -$71M -$4M -$17M
Additions / Reductions $10M $455M $339M $544M $335M
Ending Cash (CF) $1.7B $2.3B $2.4B $3B $2.8B
 
Levered Free Cash Flow $240M -$268M -$777M -$913M -$537M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $780M -$849M -$525M $3M $632M
Depreciation & Amoritzation $1.1B $1.1B $1.1B $1.2B $1.4B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$30M -$461M -$107M -$431M $199M
Change in Inventories -$75M -$384M $197M $111M $38M
Cash From Operations $2B $2.2B $3.4B $2.4B $3.9B
 
Capital Expenditures $2.1B $3.3B $7.1B $8.3B $6.2B
Cash Acquisitions $171M $1.3B $513M $425M $414M
Cash From Investing -$1.5B -$5.3B -$7B -$6.1B -$4.3B
 
Dividends Paid (Ex Special Dividend) $396M $416M $439M $472M $498M
Special Dividend Paid
Long-Term Debt Issued $4.8B $10.2B $10.6B $17.7B --
Long-Term Debt Repaid -$5.8B -$6.7B -$7.3B -$12.7B --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $9M -$31M $1.2B $1.8B --
Cash From Financing -$907M $3.3B $4B $4.4B $83M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$350M $98M $206M $428M -$332M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$12M -$1.1B -$3.8B -$5.9B -$2.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $379M $481M $461M $646M $279M
Depreciation & Amoritzation $795M $800M $836M $945M $1.1B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$118M -$409M $16M -$576M -$16M
Change in Inventories -$70M -$361M $253M $58M $10M
Cash From Operations $1.4B $1.6B $2.3B $1.7B $2.8B
 
Capital Expenditures $1.5B $2.7B $5.3B $5.8B $4.7B
Cash Acquisitions $110M $655M $323M $79M $247M
Cash From Investing -$1.6B -$3.9B -$5.3B -$5.1B -$3.1B
 
Dividends Paid (Ex Special Dividend) $301M $316M $333M $361M $376M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2.2B $8B $7.1B $11.8B $5.9B
Long-Term Debt Repaid -$2.4B -$4.6B -$4B -$7.4B -$5.5B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$199M -$266M $338M $498M $890M
Cash From Financing $362M $2.9B $3.3B $4.2B $770M
 
Beginning Cash (CF) $5.5B $4.7B $5.9B $6.9B $7B
Foreign Exchange Rate Adjustment -$25M -$44M -$108M -$47M -$22M
Additions / Reductions $147M $643M $268M $715M $431M
Ending Cash (CF) $5.6B $5.3B $6B $7.6B $7.5B
 
Levered Free Cash Flow -$155M -$1.1B -$3B -$4.2B -$1.8B

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
52
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 62x

Buy
61
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 38x

Buy
63
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 40x

Alerts

Buy
54
SMX alert for Dec 5

SMX (Security Matters) Plc [SMX] is up 95.04% over the past day.

Sell
15
HOV alert for Dec 5

Hovnanian Enterprises, Inc. [HOV] is down 0.04% over the past day.

Buy
67
NUTX alert for Dec 5

Nutex Health, Inc. [NUTX] is up 2.16% over the past day.

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

Show me the best stock