Financhill
Sell
39

AES Quote, Financials, Valuation and Earnings

Last price:
$13.25
Seasonality move :
-3.98%
Day range:
$12.78 - $13.45
52-week range:
$9.46 - $20.30
Dividend yield:
5.35%
P/E ratio:
7.08x
P/S ratio:
0.77x
P/B ratio:
2.67x
Volume:
12.9M
Avg. volume:
18.9M
1-year change:
-26.23%
Market cap:
$9.3B
Revenue:
$12.3B
EPS (TTM):
$1.84
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 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $2.6B $2.9B $3.2B $3.1B $2.9B
Revenue Growth (YoY) 12.7% 8.24% 13.57% -4.76% -5.15%
 
Cost of Revenues $2B $2.3B $2.6B $2.5B $2.5B
Gross Profit $664M $530M $594M $619M $441M
Gross Profit Margin 25.2% 18.58% 18.34% 20.07% 15.07%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $46M $52M $55M $75M $77M
Other Inc / (Exp) -$487M -$31M -$67M -$9M -$113M
Operating Expenses $46M $52M $55M $81M $77M
Operating Income $618M $478M $539M $538M $364M
 
Net Interest Expenses $122M $183M $207M $252M $273M
EBT. Incl. Unusual Items $9M $264M $265M $277M -$22M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $8M $60M $72M -$16M $17M
Net Income to Company -$29M $171M $189M $278M -$73M
 
Minority Interest in Earnings -$119M -$56M -$38M $154M $119M
Net Income to Common Excl Extra Items -$148M $115M $151M $432M $46M
 
Basic EPS (Cont. Ops) -$0.22 $0.17 $0.22 $0.62 $0.07
Diluted EPS (Cont. Ops) -$0.22 $0.16 $0.21 $0.60 $0.07
Weighted Average Basic Share $666M $668M $669M $690M $711M
Weighted Average Diluted Share $666M $711M $712M $712M $713M
 
EBITDA $474M $792M $868M $952M $657M
EBIT $199M $522M $595M $634M $320M
 
Revenue (Reported) $2.6B $2.9B $3.2B $3.1B $2.9B
Operating Income (Reported) $618M $478M $539M $538M $364M
Operating Income (Adjusted) $199M $522M $595M $634M $320M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $10B $11.4B $13B $12.5B $12.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $7.1B $8.8B $10.4B $10B $10B
Gross Profit $2.9B $2.6B $2.6B $2.5B $2.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $173M $172M $210M $275M $290M
Other Inc / (Exp) -$1.8B -$2.5B -$1.8B -$1.3B -$125M
Operating Expenses $173M $172M $210M $281M $291M
Operating Income $2.7B $2.4B $2.4B $2.2B $1.8B
 
Net Interest Expenses $729M $674M $752M $813M $1.1B
EBT. Incl. Unusual Items $177M -$809M -$168M $116M $595M
Earnings of Discontinued Ops. $3M $4M -- $7M -$7M
Income Tax Expense $135M -$81M $277M $173M $92M
Net Income to Company -$106M -$751M -$487M -$93M $451M
 
Minority Interest in Earnings -$140M $605M -$23M $623M $842M
Net Income to Common Excl Extra Items -$246M -$146M -$510M $530M $1.3B
 
Basic EPS (Cont. Ops) -$0.36 -$0.22 -$0.77 $0.76 $1.84
Diluted EPS (Cont. Ops) -$0.37 -$0.27 -$0.82 $0.72 $1.84
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $2.2B $1.2B $2.1B $2.7B $3.3B
EBIT $1.2B $170M $1B $1.5B $2.1B
 
Revenue (Reported) $10B $11.4B $13B $12.5B $12.1B
Operating Income (Reported) $2.7B $2.4B $2.4B $2.2B $1.8B
Operating Income (Adjusted) $1.2B $170M $1B $1.5B $2.1B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $2.6B $2.9B $3.2B $3.1B $2.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2B $2.3B $2.6B $2.5B $2.5B
Gross Profit $664M $530M $594M $619M $441M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $46M $52M $55M $75M $77M
Other Inc / (Exp) -$487M -$31M -$67M -$9M -$113M
Operating Expenses $46M $52M $55M $81M $77M
Operating Income $618M $478M $539M $538M $364M
 
Net Interest Expenses $122M $183M $207M $252M $273M
EBT. Incl. Unusual Items $9M $264M $265M $277M -$22M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $8M $60M $72M -$16M $17M
Net Income to Company -$29M $171M $189M $278M -$73M
 
Minority Interest in Earnings -$119M -$56M -$38M $154M $119M
Net Income to Common Excl Extra Items -$148M $115M $151M $432M $46M
 
Basic EPS (Cont. Ops) -$0.22 $0.17 $0.22 $0.62 $0.07
Diluted EPS (Cont. Ops) -$0.22 $0.16 $0.21 $0.60 $0.07
Weighted Average Basic Share $666M $668M $669M $690M $711M
Weighted Average Diluted Share $666M $711M $712M $712M $713M
 
EBITDA $474M $792M $868M $952M $657M
EBIT $199M $522M $595M $634M $320M
 
Revenue (Reported) $2.6B $2.9B $3.2B $3.1B $2.9B
Operating Income (Reported) $618M $478M $539M $538M $364M
Operating Income (Adjusted) $199M $522M $595M $634M $320M
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 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $1.9B $1.1B $1.4B $2B $1.8B
Short Term Investments $187M $440M $822M $394M $64M
Accounts Receivable, Net $1.3B $1.5B $1.9B $1.6B $1.7B
Inventory $446M $688M $864M $639M $624M
Prepaid Expenses $105M $91M $167M $198M $168M
Other Current Assets $728M $1.1B $1.5B $1.4B $1.3B
Total Current Assets $6.2B $6.1B $7.6B $7.2B $7.9B
 
Property Plant And Equipment $22.5B $20.5B $24.2B $31.9B $34B
Long-Term Investments $785M $1.1B $768M $1B $1.1B
Goodwill $1.1B $1.2B $362M $348M $345M
Other Intangibles $797M $1.6B $1.9B $2.3B $1.9B
Other Long-Term Assets $3.5B $3.8B $3.1B $3.9B $3B
Total Assets $35.2B $34.6B $39.4B $47B $48.6B
 
Accounts Payable $832M $1.3B $1.5B $2.9B $2.3B
Accrued Expenses $1.4B $1.3B $2.4B $1.6B $1.6B
Current Portion Of Long-Term Debt $1.5B $2.3B $2.2B $4.2B $4.2B
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $699M $578M $346M $186M $1B
Total Current Liabilities $5B $5.8B $6.8B $9.2B $9.3B
 
Long-Term Debt $18.4B $18B $22.6B $25.4B $26.4B
Capital Leases -- -- -- -- --
Total Liabilities $29.5B $29.9B $34.9B $40.8B $40.9B
 
Common Stock $1.1B $846M $846M $9M $9M
Other Common Equity Adj -$2.2B -$1.9B -$1.7B -$1.4B -$848M
Common Equity -- -- -- -- --
Total Preferred Equity $1B $60M -- -- --
Minority Interest, Total $2.3B $1.7B $2.1B $3.4B $4.3B
Total Equity $5.7B $4.7B $4.5B $6.3B $7.7B
 
Total Liabilities and Equity $35.2B $34.6B $39.4B $47B $48.6B
Cash and Short Terms $2.1B $1.5B $2.3B $2.4B $1.8B
Total Debt $19.9B $20.3B $24.8B $29.6B $30.6B
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 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$29M $171M $189M $278M -$73M
Depreciation & Amoritzation $275M $270M $273M $318M $337M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$79M -$77M -$62M -$232M -$99M
Change in Inventories $14M -$44M $191M $72M -$28M
Cash From Operations $253M $457M $625M $287M $545M
 
Capital Expenditures $432M $766M $1.6B $2.1B $1.3B
Cash Acquisitions -$64M -$92M $78M -$67M --
Cash From Investing -$387M -$1.2B -$1.6B -$2.4B -$1.3B
 
Dividends Paid (Ex Special Dividend) -$100M -$105M -$111M -$116M -$125M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.1B $2.9B $3.5B $3.9B $3.3B
Long-Term Debt Repaid -$1.1B -$1.5B -$2.3B -$2B -$2B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $90M -$508M -$55M $83M -$109M
Cash From Financing $993M $818M $1B $2.6B $1.3B
 
Beginning Cash (CF) $1.8B $1.5B $2.1B $2B $2B
Foreign Exchange Rate Adjustment -$22M $20M -$18M -$15M -$1M
Additions / Reductions $801M $58M $8M $580M $528M
Ending Cash (CF) $2.6B $1.6B $2.1B $2.6B $2.6B
 
Levered Free Cash Flow -$179M -$309M -$926M -$1.9B -$709M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$106M -$751M -$487M -$93M $451M
Depreciation & Amoritzation $1.1B $1.1B $1.1B $1.2B $1.3B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $9M -$168M -$517M -$9M -$228M
Change in Inventories -$29M -$151M -$182M $187M -$14M
Cash From Operations $2.6B $2.1B $2.9B $2.7B $3B
 
Capital Expenditures $1.8B $2.5B $5.3B $8.3B $6.5B
Cash Acquisitions -$238M -$1B -$304M -$611M $141M
Cash From Investing -$1.9B -$3.8B -$6.3B -$9B -$6.6B
 
Dividends Paid (Ex Special Dividend) -$386M -$406M -$428M -$449M -$492M
Special Dividend Paid
Long-Term Debt Issued $10B $6.3B $12B $13.4B $14.9B
Long-Term Debt Repaid -$10.7B -$4.9B -$8.6B -$8.9B -$10.7B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$207M -$562M $1B $1.8B $465M
Cash From Financing -$115M $622M $4B $7B $3.7B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $410M -$1B $609M $745M $60M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $879M -$344M -$2.5B -$5.6B -$3.5B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$29M $171M $189M $278M -$73M
Depreciation & Amoritzation $275M $270M $273M $318M $337M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$79M -$77M -$62M -$232M -$99M
Change in Inventories $14M -$44M $191M $72M -$28M
Cash From Operations $253M $457M $625M $287M $545M
 
Capital Expenditures $432M $766M $1.6B $2.1B $1.3B
Cash Acquisitions -$64M -$92M $78M -$67M --
Cash From Investing -$387M -$1.2B -$1.6B -$2.4B -$1.3B
 
Dividends Paid (Ex Special Dividend) -$100M -$105M -$111M -$116M -$125M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.1B $2.9B $3.5B $3.9B $3.3B
Long-Term Debt Repaid -$1.1B -$1.5B -$2.3B -$2B -$2B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $90M -$508M -$55M $83M -$109M
Cash From Financing $993M $818M $1B $2.6B $1.3B
 
Beginning Cash (CF) $1.8B $1.5B $2.1B $2B $2B
Foreign Exchange Rate Adjustment -$22M $20M -$18M -$15M -$1M
Additions / Reductions $801M $58M $8M $580M $528M
Ending Cash (CF) $2.6B $1.6B $2.1B $2.6B $2.6B
 
Levered Free Cash Flow -$179M -$309M -$926M -$1.9B -$709M

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

GET BETTER TRADE IDEAS

Popular

Will GoodRX Stock Bounce Back?
Will GoodRX Stock Bounce Back?

GoodRX (NASDAQ:GDRX) tracks prescription drug prices and its model was…

Will FCX Benefit From Tariffs?
Will FCX Benefit From Tariffs?

Freeport-McMoRan (NYSE:FCX) is among the world’s largest producers of copper…

Can Levi Stock Double?
Can Levi Stock Double?

Levi Strauss (NYSE:LEVI) is among the oldest clothing brands in…

Stock Ideas

Buy
70
Is NVDA Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 58x

Buy
62
Is MSFT Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 43x

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 35x

Alerts

Buy
82
SBET alert for Jul 17

SharpLink Gaming [SBET] is down 1.15% over the past day.

Buy
89
EXOD alert for Jul 17

Exodus Movement [EXOD] is down 4.98% over the past day.

Buy
60
U alert for Jul 17

Unity Software [U] is up 8.75% over the past day.

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

Show me the best stock