Financhill
Sell
50

AES Quote, Financials, Valuation and Earnings

Last price:
$13.03
Seasonality move :
0.67%
Day range:
$12.88 - $13.05
52-week range:
$12.24 - $22.21
Dividend yield:
5.3%
P/E ratio:
9.04x
P/S ratio:
0.76x
P/B ratio:
2.81x
Volume:
4M
Avg. volume:
14.4M
1-year change:
-31.83%
Market cap:
$9.3B
Revenue:
$12.7B
EPS (TTM):
$1.44
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $10.2B $9.7B $11.1B $12.6B $12.7B
Revenue Growth (YoY) -5.1% -5.19% 15.33% 13.25% 0.4%
 
Cost of Revenues $7.8B $7B $8.4B $10.1B $10.2B
Gross Profit $2.3B $2.7B $2.7B $2.5B $2.5B
Gross Profit Margin 23.05% 27.88% 24.33% 20.2% 19.77%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $196M $165M $166M $207M $255M
Other Inc / (Exp) -$420M -$1.3B -$3B -$1.8B -$1.4B
Operating Expenses $196M $165M $166M $207M $255M
Operating Income $2.2B $2.5B $2.5B $2.3B $2.2B
 
Net Interest Expenses $732M $770M $613M $728M $768M
EBT. Incl. Unusual Items $1B $488M -$1.1B -$169M $104M
Earnings of Discontinued Ops. $1M $3M $4M -- $7M
Income Tax Expense $352M $216M -$133M $265M $261M
Net Income to Company $478M $152M -$951M -$505M -$182M
 
Minority Interest in Earnings -$175M -$106M $542M -$41M $431M
Net Income to Common Excl Extra Items $303M $46M -$409M -$546M $249M
 
Basic EPS (Cont. Ops) $0.46 $0.07 -$0.61 -$0.82 $0.37
Diluted EPS (Cont. Ops) $0.45 $0.07 -$0.61 -$0.82 $0.35
Weighted Average Basic Share $664M $665M $666M $668M $669M
Weighted Average Diluted Share $667M $668M $666M $668M $712M
 
EBITDA $3.1B $2.6B $903M $2B $2.6B
EBIT $2.1B $1.5B -$153M $948M $1.4B
 
Revenue (Reported) $10.2B $9.7B $11.1B $12.6B $12.7B
Operating Income (Reported) $2.2B $2.5B $2.5B $2.3B $2.2B
Operating Income (Adjusted) $2.1B $1.5B -$153M $948M $1.4B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2.5B $3B $3.6B $3.4B $3.3B
Revenue Growth (YoY) -3.05% 19.29% 19.47% -5.32% -4.22%
 
Cost of Revenues $1.8B $2.3B $2.7B $2.5B $2.6B
Gross Profit $756M $760M $892M $918M $722M
Gross Profit Margin 29.71% 25.03% 24.59% 26.73% 21.95%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $41M $39M $51M $64M $57M
Other Inc / (Exp) -$1B $36M -$48M -$258M -$76M
Operating Expenses $41M $39M $51M $64M $57M
Operating Income $715M $721M $841M $854M $665M
 
Net Interest Expenses $226M $171M $176M $182M $260M
EBT. Incl. Unusual Items -$516M $586M $617M $414M $329M
Earnings of Discontinued Ops. -- -- -- -- -$7M
Income Tax Expense -$147M $126M $145M $109M $103M
Net Income to Company -$481M $485M $446M $291M $210M
 
Minority Interest in Earnings $148M -$142M -$25M -$60M $292M
Net Income to Common Excl Extra Items -$333M $343M $421M $231M $502M
 
Basic EPS (Cont. Ops) -$0.50 $0.52 $0.63 $0.34 $0.71
Diluted EPS (Cont. Ops) -$0.50 $0.48 $0.59 $0.32 $0.71
Weighted Average Basic Share $666M $667M $668.3M $670M $711M
Weighted Average Diluted Share $666M $711M $711M $712M $713M
 
EBITDA $38M $1.1B $1.2B $1B $1B
EBIT -$226M $828M $893M $740M $708M
 
Revenue (Reported) $2.5B $3B $3.6B $3.4B $3.3B
Operating Income (Reported) $715M $721M $841M $854M $665M
Operating Income (Adjusted) -$226M $828M $893M $740M $708M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $9.5B $10.9B $12.3B $12.8B $12.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $7.2B $7.9B $9.8B $10.2B $9.9B
Gross Profit $2.3B $3.1B $2.5B $2.6B $2.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $179M $176M $185M $249M $262M
Other Inc / (Exp) -$1.4B -$1.2B -$2.4B -$1.8B -$1.2B
Operating Expenses $179M $176M $205M $229M $269M
Operating Income $2.2B $2.9B $2.3B $2.3B $2.1B
 
Net Interest Expenses $729M $684M $699M $753M $1B
EBT. Incl. Unusual Items $14M $1B -$808M -$207M -$50M
Earnings of Discontinued Ops. $3M $4M -- -- --
Income Tax Expense $105M $236M -$22M $258M $134M
Net Income to Company -$369M $780M -$849M -$525M -$194M
 
Minority Interest in Earnings $19M -$239M $574M -$35M $1.2B
Net Income to Common Excl Extra Items -$350M $541M -$275M -$560M $1B
 
Basic EPS (Cont. Ops) -$0.52 $0.82 -$0.42 -$0.85 $1.46
Diluted EPS (Cont. Ops) -$0.52 $0.77 -$0.47 -$0.88 $1.44
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $2.1B $3.1B $1.3B $2.2B $2.6B
EBIT $1B $2B $247M $1.1B $1.4B
 
Revenue (Reported) $9.5B $10.9B $12.3B $12.8B $12.3B
Operating Income (Reported) $2.2B $2.9B $2.3B $2.3B $2.1B
Operating Income (Adjusted) $1B $2B $247M $1.1B $1.4B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $7.1B $8.4B $9.6B $9.7B $9.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5.3B $6.2B $7.6B $7.7B $7.4B
Gross Profit $1.8B $2.2B $2B $2B $1.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $119M $130M $149M $191M $198M
Other Inc / (Exp) -$1.2B -$1.1B -$552M -$568M -$347M
Operating Expenses $119M $130M $169M $191M $205M
Operating Income $1.7B $2B $1.8B $1.8B $1.7B
 
Net Interest Expenses $543M $457M $543M $568M $813M
EBT. Incl. Unusual Items -$91M $465M $721M $683M $529M
Earnings of Discontinued Ops. $3M $4M -- -- -$7M
Income Tax Expense $55M $75M $186M $179M $52M
Net Income to Company -$249M $379M $481M $461M $449M
 
Minority Interest in Earnings -$23M -$156M -$124M -$118M $670M
Net Income to Common Excl Extra Items -$272M $223M $357M $343M $1.1B
 
Basic EPS (Cont. Ops) -$0.40 $0.34 $0.53 $0.50 $1.60
Diluted EPS (Cont. Ops) -$0.40 $0.30 $0.48 $0.47 $1.58
Weighted Average Basic Share $2B $2B $2B $2B $2.1B
Weighted Average Diluted Share $2B $2B $2.1B $2.1B $2.1B
 
EBITDA $1.5B $1.9B $2.3B $2.5B $2.6B
EBIT $650M $1.1B $1.5B $1.6B $1.7B
 
Revenue (Reported) $7.1B $8.4B $9.6B $9.7B $9.3B
Operating Income (Reported) $1.7B $2B $1.8B $1.8B $1.7B
Operating Income (Adjusted) $650M $1.1B $1.5B $1.6B $1.7B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $1B $1.1B $943M $1.4B $1.4B
Short Term Investments $400M $335M $232M $730M $395M
Accounts Receivable, Net $1.5B $1.3B $1.4B $1.8B $1.4B
Inventory $487M $461M $604M $1.1B $712M
Prepaid Expenses $80M $102M $142M $98M $177M
Other Current Assets $802M $726M $897M $1.5B $1.4B
Total Current Assets $5.2B $5.4B $5.4B $7.6B $6.6B
 
Property Plant And Equipment $22.6B $22.8B $19.9B $23B $30B
Long-Term Investments $966M $835M $1.1B $952M $941M
Goodwill $1.1B $1.1B $1.2B $362M $348M
Other Intangibles $469M $827M $1.5B $1.8B $2.2B
Other Long-Term Assets $1.8B $3.4B $3.6B $4.2B $4.3B
Total Assets $33.6B $34.6B $33B $38.4B $44.8B
 
Accounts Payable $1.3B $1.2B $1.2B $2.4B $3.2B
Accrued Expenses $1.2B $1.4B $1.4B $1.7B $1.6B
Current Portion Of Long-Term Debt $1.9B $1.4B $1.4B $1.8B $4.1B
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $442M $667M $559M $354M $499M
Total Current Liabilities $5.1B $5.4B $4.7B $6.5B $9.7B
 
Long-Term Debt $18.3B $18.5B $17.3B $21.7B $22.7B
Capital Leases -- -- -- -- --
Total Liabilities $28.4B $29.9B $28.4B $33.9B $38.8B
 
Common Stock $8M $8M $846M $846M $846M
Other Common Equity Adj -$2.2B -$2.4B -$2.2B -$1.6B -$1.5B
Common Equity $3B $2.6B $2B $1.6B $1.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2.2B $2.1B $1.8B $2.1B $3.5B
Total Equity $5.2B $4.7B $4.6B $4.5B $6B
 
Total Liabilities and Equity $33.6B $34.6B $33B $38.4B $44.8B
Cash and Short Terms $1.4B $1.4B $1.2B $2.1B $1.8B
Total Debt $20.2B $19.9B $18.7B $23.5B $26.9B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $1.5B $1.4B $1.6B $1.8B $1.9B
Short Term Investments $384M $170M $671M $538M $62M
Accounts Receivable, Net $1.4B $1.4B $1.8B $1.7B $1.9B
Inventory $474M $577M $998M $798M $646M
Prepaid Expenses $100M $133M $149M $161M $134M
Other Current Assets $747M $889M $1.3B $1.5B $1.5B
Total Current Assets $5.9B $5.7B $7.6B $7.3B $10.5B
 
Property Plant And Equipment $22.3B $22.8B $21.6B $27.5B $32.4B
Long-Term Investments $787M $781M $1.1B $894M $1.2B
Goodwill $1.1B $1.1B $1.2B $362M $348M
Other Intangibles $614M $928M $1.6B $2.3B $1.9B
Other Long-Term Assets $2B $3.4B $4.2B $3.3B $3.3B
Total Assets $34.3B $35B $37.8B $43.2B $50.1B
 
Accounts Payable $1.1B $1B $1.7B $1.6B $2.7B
Accrued Expenses $1.5B $1.3B $1.4B $2.8B $1.5B
Current Portion Of Long-Term Debt $1.8B $1.5B $2B $3.8B $4.9B
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $519M $555M $541M $328M $3B
Total Current Liabilities $5.8B $4.7B $5.9B $8.8B $12.4B
 
Long-Term Debt $19.5B $18.5B $20.2B $23.6B $24.5B
Capital Leases -- -- -- -- --
Total Liabilities $30.2B $29.3B $32.3B $37.9B $42.4B
 
Common Stock $8M $1.1B $846M $846M $9M
Other Common Equity Adj -$2.6B -$2.4B -$1.7B -$1.4B -$1.6B
Common Equity -- -- -- -- --
Total Preferred Equity $113M -$1M -- -- --
Minority Interest, Total $2.1B $2.3B $2.1B $2.5B $4.3B
Total Equity $4.1B $5.8B $5.5B $5.3B $7.6B
 
Total Liabilities and Equity $34.3B $35B $37.8B $43.2B $50.1B
Cash and Short Terms $1.9B $1.6B $2.2B $2.3B $2B
Total Debt $21.3B $20B $22.2B $27.4B $29.5B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $478M $152M -$951M -$505M -$182M
Depreciation & Amoritzation $1B $1.1B $1.1B $1.1B $1.1B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $73M $48M -$170M -$532M $161M
Change in Inventories $28M -$20M -$93M -$417M $306M
Cash From Operations $2.5B $2.8B $1.9B $2.7B $3B
 
Capital Expenditures $2.4B $1.9B $2.1B $4.6B $7.7B
Cash Acquisitions -$338M -$299M -$990M -$474M -$466M
Cash From Investing -$2.7B -$2.3B -$3.1B -$5.8B -$8.2B
 
Dividends Paid (Ex Special Dividend) -$362M -$381M -$401M -$422M -$444M
Special Dividend Paid
Long-Term Debt Issued $7.9B $10.6B $4.5B $12.5B $14.9B
Long-Term Debt Repaid -$7B -$10.1B -$4.5B -$8.3B -$10.8B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$562M -$323M -$20M -$42M $1.3B
Cash From Financing -$86M -$78M $797M $3.8B $5.4B
 
Beginning Cash (CF) $2B $1.6B $1.8B $1.5B $2.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$413M $279M -$297M $659M $173M
Ending Cash (CF) $1.6B $1.8B $1.5B $2.1B $2B
 
Levered Free Cash Flow $61M $855M -$214M -$1.8B -$4.7B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$481M $485M $446M $291M $210M
Depreciation & Amoritzation $264M $257M $266M $286M $306M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$10M $2M -$147M -$44M -$337M
Change in Inventories $31M -$77M -$134M -$23M $27M
Cash From Operations $1.3B $775M $784M $1.1B $985M
 
Capital Expenditures $413M $535M $1.1B $1.9B $1.8B
Cash Acquisitions -$121M -$127M -$40M -$56M -$27M
Cash From Investing -$495M -$583M -$1.2B -$1.9B -$1.9B
 
Dividends Paid (Ex Special Dividend) -$96M -$101M -$105M -$111M -$123M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $3.1B $531M $1.9B $1.7B $2.9B
Long-Term Debt Repaid -$3.2B -$502M -$916M -$1.2B -$2.4B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$392M -$88M $98M $155M $488M
Cash From Financing -$501M -$161M $939M $1.2B $1.4B
 
Beginning Cash (CF) $2.1B $2B $1.7B $2B $2.1B
Foreign Exchange Rate Adjustment $4M -$21M -$26M -$71M -$4M
Additions / Reductions $270M -$31M $409M $396M $415M
Ending Cash (CF) $2.4B $2B $2B $2.3B $2.6B
 
Levered Free Cash Flow $854M $240M -$268M -$777M -$847M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$369M $780M -$849M -$525M -$194M
Depreciation & Amoritzation $1.1B $1.1B $1.1B $1.1B $1.2B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $6M -$30M -$461M -$107M -$431M
Change in Inventories $16M -$75M -$384M $197M $111M
Cash From Operations $2.8B $2B $2.2B $3.4B $2.4B
 
Capital Expenditures $2.2B $2.1B $3.3B $7.1B $8.1B
Cash Acquisitions -$589M -$283M -$982M -$519M -$245M
Cash From Investing -$2.9B -$2.2B -$5.1B -$7.7B -$8.6B
 
Dividends Paid (Ex Special Dividend) -$376M -$396M -$416M -$439M -$472M
Special Dividend Paid
Long-Term Debt Issued $10.8B $4.9B $10.6B $12.6B $19.5B
Long-Term Debt Repaid -$9.1B -$5.9B -$6.9B -$8.6B -$14.5B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$675M $33M -$152M $419M $1.9B
Cash From Financing $704M -$214M $3.1B $4.6B $6.9B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $563M -$391M $125M $421M $433M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $626M -$12M -$1.1B -$3.8B -$5.7B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$249M $379M $481M $461M $449M
Depreciation & Amoritzation $803M $795M $800M $836M $926M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$40M -$118M -$409M $16M -$576M
Change in Inventories -$15M -$70M -$361M $253M $58M
Cash From Operations $2.1B $1.4B $1.6B $2.3B $1.7B
 
Capital Expenditures $1.4B $1.5B $2.7B $5.3B $5.7B
Cash Acquisitions -$339M -$323M -$315M -$360M -$139M
Cash From Investing -$1.9B -$1.7B -$3.8B -$5.7B -$6.1B
 
Dividends Paid (Ex Special Dividend) -$286M -$301M -$316M -$333M -$361M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $7.9B $2.2B $8.3B $8.4B $13B
Long-Term Debt Repaid -$6.6B -$2.4B -$4.8B -$5.1B -$8.8B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$555M -$199M -$331M $130M $699M
Cash From Financing $657M $521M $2.9B $3.7B $5.2B
 
Beginning Cash (CF) $5.9B $6.5B $4.7B $6.2B $6.7B
Foreign Exchange Rate Adjustment -$33M -$25M -$44M -$108M -$47M
Additions / Reductions $842M $172M $594M $356M $616M
Ending Cash (CF) $6.7B $6.6B $5.2B $6.4B $7.3B
 
Levered Free Cash Flow $712M -$155M -$1.1B -$3B -$4B

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

GET BETTER TRADE IDEAS

Popular

Is The Santa Claus Rally The Gift That Keeps Giving?
Is The Santa Claus Rally The Gift That Keeps Giving?

Remember the horror of 2008 when the Great Recession hit…

Is Alphabet an Undervalued Growth Stock to Buy?
Is Alphabet an Undervalued Growth Stock to Buy?

Alphabet (NASDAQ:GOOGL) is easily one of the most successful companies…

Is Tesla Going to Buy Uber?
Is Tesla Going to Buy Uber?

Tesla has always been in the habit of making large,…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
57
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 118x

Buy
58
Is MSFT Stock a Buy?

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

Alerts

Buy
87
PSIX alert for Dec 25

Power Solutions International [PSIX] is up 27.42% over the past day.

Buy
65
TSLL alert for Dec 25

Direxion Daily TSLA Bull 2X Shares [TSLL] is up 19.46% over the past day.

Buy
75
SMLR alert for Dec 25

Semler Scientific [SMLR] is up 15.37% over the past day.

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

Show me the best stock