Financhill
Sell
31

AES Quote, Financials, Valuation and Earnings

Last price:
$10.78
Seasonality move :
5.17%
Day range:
$10.52 - $11.45
52-week range:
$9.88 - $22.21
Dividend yield:
6.43%
P/E ratio:
4.55x
P/S ratio:
0.63x
P/B ratio:
2.11x
Volume:
19.5M
Avg. volume:
16.2M
1-year change:
-40.57%
Market cap:
$7.7B
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

Is Fidelity High Dividend ETF a Good Investment Now?
Is Fidelity High Dividend ETF a Good Investment Now?

Fidelity’s High Dividend ETF (FDVV) is a fund that offers…

Is Kinder Morgan Dividend Yield Worth It?
Is Kinder Morgan Dividend Yield Worth It?

Kinder Morgan (NYSE:KMI) is a major energy infrastructure company in…

What Is the Best ETF to Buy This Year?
What Is the Best ETF to Buy This Year?

The stock market has gotten off to an extremely rough…

Stock Ideas

Sell
37
Is AAPL Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 31x

Sell
37
Is MSFT Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 30x

Sell
31
Is NVDA Stock a Buy?

Market Cap: $2.3T
P/E Ratio: 32x

Alerts

Sell
45
RGC alert for Apr 5

Regencell Bioscience Holdings [RGC] is up 32.59% over the past day.

Sell
25
GDXU alert for Apr 5

MicroSectors Gold Miners 3X Leveraged ETN [GDXU] is down 27.33% over the past day.

Buy
76
SOXS alert for Apr 5

Direxion Daily Semiconductor Bear 3X Shares [SOXS] is up 23.96% over the past day.

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

Show me the best stock