The AES Corporation
The AES Corporation
AES
Valuace
53
Růst
48
Zdraví
48
Cena
$ 14.09
Dnes
-0.25 (-1.73%)

Výsledovka

Výsledovka
Rozvaha
Peněžní toky
V miliardách (USD)
Revenue TTM 202520242023202120202019201820172016201520142013201220112010
Total Revenues12.2312.2312.2812.6712.6211.149.6610.1910.7410.5313.5914.9617.1515.8918.1417.13
Cost of Revenues10.0210.029.9610.1610.078.436.977.848.168.0711.1512.1014.0612.6414.4313.06
Gross Profit2.212.212.322.502.552.712.692.352.572.462.432.873.093.253.714.07
Revenue 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Total Revenues3.103.352.862.932.963.292.943.092.973.43
Cost of Revenues2.522.622.402.492.542.572.392.472.472.52
Gross Profit0.580.740.450.440.420.720.550.620.490.92
Operating Income TTM 202520242023202120202019201820172016201520142013201220112010
R&D Expenses0.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00
Selling General & Admin Expenses0.000.000.000.270.210.170.170.200.190.220.190.200.190.220.300.39
Depreciation & Amortization1.461.461.261.131.051.061.071.051.001.171.181.141.251.291.391.26
Total Operating Expenses0.380.240.290.270.210.170.170.200.190.220.190.200.190.220.300.39
Operating Income1.841.972.032.252.573.192.622.442.372.252.192.672.903.033.413.74
Operating Income TTM 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
R&D Expenses0.000.000.000.000.000.000.000.000.000.00
Selling General & Admin Expenses0.000.000.000.000.000.000.000.000.060.07
Depreciation & Amortization0.400.370.350.340.340.310.320.310.290.29
Total Operating Expenses0.070.180.050.080.090.060.070.080.060.07
Operating Income0.510.550.410.360.330.660.490.550.430.85
Net Income TTM 202520242023202120202019201820172016201520142013201220112010
Interest Income0.290.290.380.550.390.300.270.320.310.240.460.520.370.280.350.40
Interest Expense1.391.421.521.321.120.911.041.051.061.171.431.441.471.481.571.55
Other Expense-1.36-1.95-1.16-2.15-2.74-4.26-2.13-1.440.38-0.55-1.14-0.64-0.22-0.77-1.88-0.36
IBT0.470.020.870.10-0.17-1.060.491.002.020.770.141.121.581.050.312.17
Income Tax Expense0.27-0.180.060.260.27-0.130.220.350.710.99-0.190.470.420.340.710.63
Net Income0.900.951.690.25-0.43-0.930.270.651.20-1.16-1.130.310.770.11-0.910.06
Net Income TTM 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Interest Income0.070.080.070.070.070.120.090.110.150.14
Interest Expense0.370.350.350.330.360.380.360.360.350.33
Other Expense-0.780.23-0.39-0.42-0.07-0.34-0.37-0.28-1.00-0.45
IBT-0.270.780.02-0.060.260.320.120.26-0.570.40
Income Tax Expense-0.140.230.170.020.010.10-0.04-0.020.080.11
Net Income0.320.63-0.110.050.560.510.280.43-0.090.23
Per Share Data TTM 202520242023202120202019201820172016201520142013201220112010
EPS$0.00$0.00$0.00$0.37$-0.66$-1.40$0.41$0.98$1.82$-1.76$-1.72$0.45$1.07$0.15$-1.21$0.07
EPS Diluted$0.00$0.00$0.00$0.35$-0.65$-1.40$0.41$0.97$1.81$-1.76$-1.72$0.44$1.06$0.15$-1.21$0.07
Shares Outstanding0.710.710.710.670.660.670.670.660.660.660.660.680.720.740.760.78
Diluted Shares Outstanding0.710.710.710.710.670.670.670.670.660.660.660.700.730.750.760.78
Per Share Data TTM 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
EPS$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$-0.15$0.34
EPS Diluted$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$-0.14$0.32
Shares Outstanding0.710.710.710.710.710.710.710.690.620.72
Diluted Shares Outstanding0.710.710.710.710.710.710.710.710.670.71
Current Assets TTM 20242023202120202019201820172016201520142013201220112010
Cash And Equivalents2.071.521.431.370.941.091.031.170.951.311.261.541.641.971.70
Short Term Investments0.060.080.400.730.230.340.400.310.420.800.480.710.670.701.36
Total Cash & ST Investments2.131.601.822.101.181.421.431.481.372.101.752.252.312.673.06
Accounts Receivable1.511.651.421.801.421.301.481.601.462.172.472.712.362.712.54
Inventory0.660.590.711.060.600.460.490.580.560.630.680.700.680.770.79
Other Current Assets5.252.992.701.530.900.730.800.810.631.151.471.430.981.111.56
Total Current Assets9.566.836.657.645.365.415.235.026.406.416.877.837.748.479.23
Current Assets 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Cash And Equivalents1.761.351.751.521.921.771.991.431.771.32
Short Term Investments0.070.000.060.080.060.060.390.400.540.71
Total Cash & ST Investments1.821.351.821.601.981.832.391.822.302.04
Accounts Receivable1.791.871.721.651.871.511.621.421.731.71
Inventory0.610.650.620.590.650.660.640.710.800.77
Other Current Assets2.602.463.722.996.035.552.522.702.492.69
Total Current Assets6.826.327.886.8310.539.567.176.657.327.21
Long-Term Assets TTM 20242023202120202019201820172016201520142013201220112010
Net Property, Plant & Equipment30.7333.1729.9623.0419.9122.8322.5721.4020.3022.8522.8225.1525.1125.9125.12
Goodwill0.350.350.350.361.181.061.061.061.061.161.161.461.622.003.73
Intangible Assets1.881.952.241.841.450.830.470.440.370.360.210.280.300.430.57
Long-Term Investments1.541.120.940.951.080.840.971.111.200.620.610.541.011.201.42
Other Long-Term Assets3.253.634.264.213.593.353.193.403.673.944.643.053.972.834.55
Total Long-Term Assets38.1840.5838.1530.7227.6129.1928.4227.5126.7129.7129.9831.1432.6733.3736.11
Total Assets47.7447.4144.8038.3632.9634.6033.6532.5233.1136.1236.8538.9740.4141.8345.33
Long-Term Assets 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Net Property, Plant & Equipment36.5134.7334.0033.1732.3530.7331.9129.9627.5426.08
Goodwill0.350.350.350.350.350.350.350.350.360.36
Intangible Assets2.022.051.941.951.931.882.262.242.292.28
Long-Term Investments1.031.091.131.121.161.161.030.940.890.86
Other Long-Term Assets3.663.612.953.633.343.633.944.264.344.34
Total Long-Term Assets43.9642.2240.7440.5839.5538.1839.8838.1535.8434.30
Total Assets50.7848.5448.6247.4150.0847.7447.0544.8043.1641.51
Current Liabilities TTM 20242023202120202019201820172016201520142013201220112010
Accounts Payable1.872.572.201.731.151.161.311.331.371.661.722.282.262.642.01
Short-Term Debt3.073.594.131.761.371.431.871.662.161.302.532.132.182.852.43
Other Current Liabilities4.662.163.123.002.132.340.440.011.032.310.012.590.842.830.28
Current Liabilities9.828.579.736.494.735.365.104.406.035.276.957.007.658.328.45
Current Liabilities 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Accounts Payable2.002.282.262.572.662.422.941.921.641.58
Short-Term Debt4.393.724.173.594.953.074.235.143.762.95
Other Current Liabilities3.051.392.632.164.514.112.042.563.422.87
Current Liabilities9.437.689.348.5712.389.829.219.738.827.63
Long-Term Liabilities TTM 20242023202120202019201820172016201520142013201220112010
Long-Term Debt25.4925.4322.4821.7417.3318.4518.3117.6417.8019.1618.2818.7318.8718.5219.59
Capital Leases0.000.990.690.000.000.000.000.000.000.000.000.000.000.000.00
Def. Tax Liability1.591.491.251.140.981.101.211.281.010.801.091.281.121.241.33
Total Liabilities39.8139.7037.3533.8628.4029.8828.4226.9228.2730.4230.6831.6432.7634.3235.53
Long-Term Liabilities 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Long-Term Debt26.4626.5526.4125.4324.5125.4925.3723.4023.6323.60
Capital Leases0.000.000.850.990.000.000.000.690.000.00
Def. Tax Liability1.891.641.481.491.701.591.511.251.261.10
Total Liabilities40.2540.8640.8939.7042.4440.7140.7738.8137.9136.75
Total Common Equity TTM 20242023202120202019201820172016201520142013201220112010
Common Stock0.010.010.010.010.010.010.010.010.010.010.010.010.010.010.01
Retained Earnings-0.770.29-1.39-1.64-1.09-0.68-0.69-1.01-2.28-1.150.140.51-0.15-0.260.68
Comprehensive Income-1.41-0.77-1.51-1.64-2.22-2.40-2.23-2.07-1.88-2.76-3.88-3.29-2.88-2.92-2.76
Total Common Equity3.993.642.492.442.802.633.003.212.472.793.154.274.334.576.02
Total Common Equity 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Common Stock0.010.010.010.010.010.010.010.010.010.01
Retained Earnings0.56-0.080.210.29-0.27-0.77-0.95-1.39-1.29-1.52
Comprehensive Income-0.82-0.84-0.85-0.77-1.60-1.41-1.41-1.51-1.41-1.57
Total Common Equity3.873.373.473.643.293.092.902.492.782.49
Other TTM 20242023202120202019201820172016201520142013201220112010
Total Debt28.5529.0226.8823.5018.7019.8820.1719.3019.9720.4620.8120.8621.0521.3722.02
Book Value7.937.707.454.504.574.725.235.604.855.706.177.337.657.519.81
Other 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Total Debt6.674.314.264.064.353.943.383.502.482.27
Book Value3.873.373.473.643.293.092.902.492.782.49
Cash Flow From Operating Activities TTM 202520242023202120202019201820172016201520142013201220112010
Net Income0.740.941.69-0.18-0.51-0.950.150.481.57-0.78-0.780.761.150.55-0.361.53
Depreciation & Amortization1.181.461.261.131.051.061.071.051.001.171.181.141.251.291.391.26
Stock-Based Compensation0.490.000.000.000.003.701.270.67-0.401.352.560.690.230.951.820.06
Change Working Capital-0.430.20-0.090.31-0.29-1.360.29-0.04-0.19-0.070.55-0.44-1.02-0.08-0.070.05
Change In Accounts Receivable-0.160.13-0.360.16-0.53-0.170.050.07-0.21-0.180.24-0.38-0.520.15-0.24-0.24
Change In Accounts Payable-0.050.22-0.04-0.130.47-0.25-0.19-0.010.060.16-0.620.03-0.09-0.730.330.32
Change In Inventories0.090.010.090.31-0.42-0.09-0.020.03-0.04-0.030.04-0.03-0.050.020.02-0.14
Other Non-cash Items1.051.62-0.221.832.45-0.130.210.320.050.150.170.030.140.16-0.050.18
Cash from Operations2.360.000.003.032.721.902.762.472.342.492.882.131.792.722.902.88
Cash Flow From Operating Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Net Income0.330.67-0.110.050.560.510.280.43-0.090.23
Depreciation & Amortization0.400.370.350.340.340.310.320.310.290.29
Stock-Based Compensation0.000.000.000.000.000.000.000.000.000.00
Change Working Capital0.41-0.370.150.010.480.010.03-0.610.19-0.03
Change In Accounts Receivable0.15-0.040.13-0.100.22-0.34-0.01-0.230.15-0.04
Change In Accounts Payable0.070.26-0.120.00-0.070.19-0.08-0.090.060.12
Change In Inventories0.000.040.00-0.030.030.03-0.040.070.05-0.02
Other Non-cash Items0.660.380.440.150.03-0.08-0.27-0.070.340.63
Cash from Operations0.000.000.000.000.000.000.000.000.731.12
Cash Flow From Investing Activities TTM 202520242023202120202019201820172016201520142013201220112010
Capital Expenditure-7.67-5.93-7.39-7.72-4.55-2.12-1.90-2.41-2.12-2.18-2.35-2.31-2.02-1.99-2.24-2.43
Acquisitions-0.252.381.65-0.54-0.47-0.99-0.30-0.341.81-0.610.580.121.080.160.53-2.64
Investments-0.98-0.20-0.92-0.94-1.49-0.52-0.65-0.77-1.41-3.31-5.15-4.80-4.62-4.44-5.91-6.02
Sales of Investment1.180.090.801.321.050.620.630.671.303.544.904.854.504.366.446.08
Other Investing Activities1.810.000.00-0.30-0.37-0.04-0.070.13-0.08-0.20-0.09-0.230.410.140.150.10
Cash from Investing-5.910.000.00-8.19-5.84-3.05-2.30-2.72-0.51-2.75-2.11-2.37-0.66-1.77-1.02-4.91
Cash Flow From Investing Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Capital Expenditure-1.28-1.83-1.53-1.29-1.57-1.90-1.78-2.15-2.43-1.90
Acquisitions0.890.180.990.320.710.580.250.11-0.23-0.02
Investments-0.15-0.02-0.02-0.02-0.13-0.14-0.49-0.17-0.20-0.18
Sales of Investment0.020.020.020.030.070.200.390.140.320.30
Other Investing Activities0.000.000.000.000.000.000.000.000.150.00
Cash from Investing0.000.000.000.000.000.000.000.00-2.52-1.92
Cash Flow From Financing Activities TTM 202520242023202120202019201820172016201520142013201220112010
Debt Repaid-35.400.000.004.11-8.29-4.46-9.98-7.02-5.58-5.46-4.91-5.16-6.43-4.62-1.88-2.90
Debt Issued66.5129.022.1430.9913.093.289.697.894.914.964.565.116.244.301.2324.92
Issuance of Common Stock0.000.000.000.420.001.010.000.000.000.004.945.786.545.030.010.00
Repurchase of Common Stock0.000.000.000.000.00-1.010.000.000.000.00-0.08-0.48-0.31-0.32-0.30-0.28
Dividends Paid-0.460.000.00-0.44-0.42-0.40-0.38-0.36-0.34-0.32-0.29-0.28-0.14-0.12-0.03-5.70
Other Financing Activities34.590.000.001.3212.475.6610.287.294.285.82-0.410.17-0.92-1.100.4710.29
Cash from Financing6.210.000.005.413.760.80-0.08-0.09-1.640.04-0.750.03-1.26-1.14-1.741.41
Cash Flow From Financing Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Debt Repaid0.000.000.000.000.000.000.000.000.171.17
Debt Issued30.850.58-0.311.56-0.430.90-1.052.73-0.352.02
Issuance of Common Stock0.000.000.000.000.000.000.000.000.420.00
Repurchase of Common Stock0.000.000.000.000.000.000.000.000.000.00
Dividends Paid0.000.000.000.000.000.000.000.00-0.11-0.11
Other Financing Activities0.000.000.000.000.000.000.000.001.190.16
Cash from Financing0.000.000.000.000.000.000.000.001.671.21
Cash position TTM 202520242023202120202019201820172016201520142013201220112010
Net Change in Cash2.630.110.17-0.100.60-0.340.26-0.430.22-0.300.05-0.28-0.10-0.260.28-0.82
Closing Cash Balance2.072.071.961.992.091.481.831.572.000.951.311.261.541.641.971.70
Cash position 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Net Change in Cash-0.370.33-0.380.53-0.520.41-0.280.56-0.350.33
Closing Cash Balance2.072.452.112.491.962.482.072.361.992.34
Free Cash Flow TTM 202520242023202120202019201820172016201520142013201220112010
Free Cash Flow-5.31-1.62-4.64-4.69-1.84-0.210.860.060.220.310.54-0.17-0.230.730.670.45
Real Free Cash Flow-5.79-1.62-4.64-4.69-1.84-3.91-0.42-0.610.62-1.03-2.02-0.86-0.46-0.22-1.160.39
Free Cash Flow 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Free Cash Flow-0.05-0.51-0.36-0.71-0.64-0.85-1.29-1.86-1.70-0.78
Real Free Cash Flow-0.05-0.51-0.36-0.71-0.64-0.85-1.29-1.86-1.70-0.78
Akciový screener
Kalendář zisků
Super investoři
Porovnání akcií
preloader