Financhill
Sell
46

AES Quote, Financials, Valuation and Earnings

Last price:
$12.42
Seasonality move :
5.06%
Day range:
$12.03 - $12.53
52-week range:
$9.88 - $22.21
Dividend yield:
5.58%
P/E ratio:
5.24x
P/S ratio:
0.72x
P/B ratio:
2.43x
Volume:
10.8M
Avg. volume:
16.3M
1-year change:
-30.73%
Market cap:
$8.8B
Revenue:
$12.3B
EPS (TTM):
$2.37
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% 0.4% -3.08%
 
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 27.88% 24.33% 20.2% 19.77% 18.85%
 
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 $2.2B $2B
 
Net Interest Expenses $770M $613M $728M $768M $1.1B
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 $46M -$409M -$546M $249M $1.7B
 
Basic EPS (Cont. Ops) $0.07 -$0.61 -$0.82 $0.37 $2.38
Diluted EPS (Cont. Ops) $0.07 -$0.61 -$0.82 $0.35 $2.36
Weighted Average Basic Share $665M $666M $668M $669M $706M
Weighted Average Diluted Share $668M $666M $668M $712M $713M
 
EBITDA $2.6B $903M $2B $2.6B $3.6B
EBIT $1.5B -$153M $948M $1.4B $2.4B
 
Revenue (Reported) $9.7B $11.1B $12.6B $12.7B $12.3B
Operating Income (Reported) $2.5B $2.5B $2.3B $2.2B $2B
Operating Income (Adjusted) $1.5B -$153M $948M $1.4B $2.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.6B $2.8B $3.1B $3B $3B
Revenue Growth (YoY) 5.31% 8.2% 10.47% -3.01% -0.2%
 
Cost of Revenues $1.7B $2.2B $2.5B $2.5B $2.5B
Gross Profit $906M $559M $563M $494M $420M
Gross Profit Margin 35.39% 20.18% 18.4% 16.64% 14.18%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $46M $36M $58M $64M $90M
Other Inc / (Exp) -$54M -$1.9B -$1.2B -$809M $326M
Operating Expenses $46M $36M $38M $64M $90M
Operating Income $860M $523M $525M $430M $330M
 
Net Interest Expenses $227M $156M $185M $200M $291M
EBT. Incl. Unusual Items $579M -$1.5B -$890M -$579M $365M
Earnings of Discontinued Ops. -- -- -- $7M --
Income Tax Expense $161M -$208M $79M $82M $7M
Net Income to Company $401M -$1.3B -$986M -$643M $353M
 
Minority Interest in Earnings -$83M $698M $83M $549M $207M
Net Income to Common Excl Extra Items $318M -$632M -$903M -$94M $560M
 
Basic EPS (Cont. Ops) $0.48 -$0.95 -$1.35 -$0.14 $0.79
Diluted EPS (Cont. Ops) $0.47 -$0.95 -$1.35 -$0.14 $0.79
Weighted Average Basic Share $669.8M $666M $651.2M $669M $712M
Weighted Average Diluted Share $677M $666M $651.2M $712M $713M
 
EBITDA $1.1B -$1B -$314M $85M $1.1B
EBIT $876M -$1.3B -$586M -$226M $725M
 
Revenue (Reported) $2.6B $2.8B $3.1B $3B $3B
Operating Income (Reported) $860M $523M $525M $430M $330M
Operating Income (Adjusted) $876M -$1.3B -$586M -$226M $725M
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) -- -- -- -- --
 
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 -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $165M $166M $207M $255M $288M
Other Inc / (Exp) -$1.3B -$3B -$1.8B -$1.4B -$21M
Operating Expenses $165M $166M $207M $255M $295M
Operating Income $2.5B $2.5B $2.3B $2.2B $2B
 
Net Interest Expenses $770M $613M $728M $768M $1.1B
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 $46M -$409M -$546M $249M $1.7B
 
Basic EPS (Cont. Ops) $0.08 -$0.61 -$0.82 $0.36 $2.39
Diluted EPS (Cont. Ops) $0.07 -$0.65 -$0.87 $0.33 $2.37
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $2.6B $903M $2B $2.6B $3.6B
EBIT $1.5B -$153M $948M $1.4B $2.4B
 
Revenue (Reported) $9.7B $11.1B $12.6B $12.7B $12.3B
Operating Income (Reported) $2.5B $2.5B $2.3B $2.2B $2B
Operating Income (Adjusted) $1.5B -$153M $948M $1.4B $2.4B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $11.1B $12.6B $12.7B $12.3B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $8.4B $10.1B $10.2B $10B --
Gross Profit $2.7B $2.5B $2.5B $2.3B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $166M $207M $255M $288M --
Other Inc / (Exp) -$3B -$1.8B -$1.4B -$21M --
Operating Expenses $166M $207M $255M $295M --
Operating Income $2.5B $2.3B $2.2B $2B --
 
Net Interest Expenses $613M $728M $768M $1.1B --
EBT. Incl. Unusual Items -$1.1B -$169M $104M $894M --
Earnings of Discontinued Ops. $4M -- $7M -$7M --
Income Tax Expense -$133M $265M $261M $59M --
Net Income to Company -$951M -$505M -$182M $802M --
 
Minority Interest in Earnings $542M -$41M $431M $877M --
Net Income to Common Excl Extra Items -$409M -$546M $249M $1.7B --
 
Basic EPS (Cont. Ops) -$0.61 -$0.82 $0.36 $2.39 --
Diluted EPS (Cont. Ops) -$0.65 -$0.87 $0.33 $2.37 --
Weighted Average Basic Share $2.7B $2.7B $2.7B $2.8B --
Weighted Average Diluted Share $2.7B $2.7B $2.8B $2.9B --
 
EBITDA $903M $2B $2.6B $3.6B --
EBIT -$153M $948M $1.4B $2.4B --
 
Revenue (Reported) $11.1B $12.6B $12.7B $12.3B --
Operating Income (Reported) $2.5B $2.3B $2.2B $2B --
Operating Income (Adjusted) -$153M $948M $1.4B $2.4B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.1B $943M $1.4B $1.4B $1.5B
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 $22.8B $19.9B $23B $30B $33.2B
Long-Term Investments $835M $1.1B $952M $941M $1.1B
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 $2.4B $3.2B $2.6B
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 $18.5B $17.3B $21.7B $22.7B $25.4B
Capital Leases -- -- -- -- --
Total Liabilities $29.9B $28.4B $33.9B $38.8B $39.7B
 
Common Stock $8M $846M $846M $846M $9M
Other Common Equity Adj -$2.4B -$2.2B -$1.6B -$1.5B -$766M
Common Equity $2.6B $2B $1.6B $1.7B $3.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2.1B $1.8B $2.1B $3.5B $4.1B
Total Equity $4.7B $4.6B $4.5B $6B $7.7B
 
Total Liabilities and Equity $34.6B $33B $38.4B $44.8B $47.4B
Cash and Short Terms $1.4B $1.2B $2.1B $1.8B $1.6B
Total Debt $19.9B $18.7B $23.5B $26.9B $29B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.1B $943M $1.4B $1.4B $1.5B
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 $22.8B $19.9B $23B $30B $33.2B
Long-Term Investments $835M $1.1B $952M $941M $1.1B
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 $2.4B $3.2B $2.6B
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 $18.5B $17.3B $21.7B $22.7B $25.4B
Capital Leases -- -- -- -- --
Total Liabilities $29.9B $28.4B $33.9B $38.8B $39.7B
 
Common Stock $8M $846M $846M $846M $9M
Other Common Equity Adj -$2.4B -$2.2B -$1.6B -$1.5B -$766M
Common Equity -- -- -- -- --
Total Preferred Equity -$1M $2M -- -- --
Minority Interest, Total $2.1B $1.8B $2.1B $3.5B $4.1B
Total Equity $4.7B $4.6B $4.5B $6B $7.7B
 
Total Liabilities and Equity $34.6B $33B $38.4B $44.8B $47.4B
Cash and Short Terms $1.4B $1.2B $2.1B $1.8B $1.6B
Total Debt $19.9B $18.7B $23.5B $26.9B $29B
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 -$299M -$990M -$474M -$466M $74M
Cash From Investing -$2.3B -$3.1B -$5.8B -$8.2B -$7.7B
 
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 -$78M $797M $3.8B $5.4B $5B
 
Beginning Cash (CF) $1.6B $1.8B $1.5B $2.1B $2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $279M -$297M $659M $173M $112M
Ending Cash (CF) $1.8B $1.5B $2.1B $2B $2B
 
Levered Free Cash Flow $855M -$214M -$1.8B -$4.7B -$4.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $401M -$1.3B -$986M -$643M $353M
Depreciation & Amoritzation $265M $261M $272M $311M $338M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $88M -$52M -$123M $145M $215M
Change in Inventories -$5M -$23M -$56M $53M $28M
Cash From Operations $668M $523M $1.1B $725M $1.1B
 
Capital Expenditures $525M $582M $1.8B $2.4B $1.7B
Cash Acquisitions $40M -$667M -$159M -$106M $213M
Cash From Investing -$439M -$1.3B -$2B -$2.5B -$1.6B
 
Dividends Paid (Ex Special Dividend) -$95M -$100M -$106M -$111M -$122M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2.6B $2.2B $3.4B $5.9B $3.7B
Long-Term Debt Repaid -$3.5B -$2.1B -$3.3B -$5.3B -$3.3B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $232M $235M $834M $1.3B $159M
Cash From Financing -$735M $276M $895M $1.7B -$224M
 
Beginning Cash (CF) $2.4B $2B $2B $2.3B $2.6B
Foreign Exchange Rate Adjustment $9M -$21M -$12M -$162M -$16M
Additions / Reductions -$563M -$469M $65M -$183M -$504M
Ending Cash (CF) $1.8B $1.5B $2.1B $2B $2B
 
Levered Free Cash Flow $143M -$59M -$774M -$1.7B -$639M
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 -$299M -$990M -$474M -$466M $74M
Cash From Investing -$2.3B -$3.1B -$5.8B -$8.2B -$7.7B
 
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 -$78M $797M $3.8B $5.4B $5B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $279M -$297M $659M $173M $112M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $855M -$214M -$1.8B -$4.7B -$4.6B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$951M -$505M -$182M $802M --
Depreciation & Amoritzation $1.1B $1.1B $1.1B $1.3B --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$170M -$532M $161M -$361M --
Change in Inventories -$93M -$417M $306M $86M --
Cash From Operations $1.9B $2.7B $3B $2.8B --
 
Capital Expenditures $2.1B $4.6B $7.7B $7.4B --
Cash Acquisitions -$990M -$474M -$466M $74M --
Cash From Investing -$3.1B -$5.8B -$8.2B -$7.7B --
 
Dividends Paid (Ex Special Dividend) -$401M -$422M -$444M -$483M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $4.5B $11.4B $13B $15.5B --
Long-Term Debt Repaid -$4.5B -$7.9B -$9.3B -$10.7B --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $36M $568M $1.7B $657M --
Cash From Financing $797M $3.8B $5.4B $5B --
 
Beginning Cash (CF) $8.4B $6.7B $8.5B $9.3B --
Foreign Exchange Rate Adjustment -$46M -$56M -$270M -$63M --
Additions / Reductions -$297M $659M $173M $112M --
Ending Cash (CF) $8.1B $7.3B $8.4B $9.3B --
 
Levered Free Cash Flow -$214M -$1.8B -$4.7B -$4.6B --

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

How High Could IBIT Go?
How High Could IBIT Go?

Recently, a surprising number of billionaire hedge fund managers have…

Is Raymond James Stock a Buy, Sell or Hold?
Is Raymond James Stock a Buy, Sell or Hold?

Raymond James Financial (NYSE:RJF) is one of America’s large financial…

Is JHX Stock a Buy Sell or Hold?
Is JHX Stock a Buy Sell or Hold?

James Hardie Industries (NYSE:JHX) is a manufacturer of outside building…

Stock Ideas

Buy
56
Is AAPL Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Sell
46
Is MSFT Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 32x

Sell
41
Is NVDA Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 37x

Alerts

Buy
80
CORT alert for Apr 1

Corcept Therapeutics [CORT] is up 109.21% over the past day.

Sell
40
RGC alert for Mar 31

Regencell Bioscience Holdings [RGC] is up 26.1% over the past day.

Buy
74
COOP alert for Apr 1

Mr. Cooper Group [COOP] is up 14.4% over the past day.

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

Show me the best stock