AES Corp. (AES)

Index:

S&P 500

$ 14.58
   
  • Change Today:
    $-0.24
  • 52 Week High: $17.47
  • 52 Week Low: $9.63
  • Currency: US Dollars
  • Shares Issued: 317.88m
  • Volume: 8,815,072
  • Market Cap: $4,634.70m
  • RiskGrade: 202
  • Beta: 1.11

Fundamentals - based on IFRS

  $ (Millions) $ (Millions) $ (Millions) $ (Millions) $ (Millions)
Income Statement 31-Dec-24 31-Dec-23 31-Dec-22 31-Dec-21 31-Dec-20
Continuing Operations          
Revenue 2,040.00 n/a 12,617.00 11,141.00 9,660.00
Operating Profit/(Loss) (109.25) (78.16) 559.00 (451.00) 1,258.00
Profit Before Tax (100.00) (54.25) (169.00) (1,064.00) 365.00
Profit After Tax (100.18) (53.40) (505.00) (955.00) 149.00
           
Earnings per Share - Basic (31.00¢) (17.00¢) 82.00¢ (61.00¢) 7.00¢
Earnings per Share - Adjusted (31.00¢) (17.00¢) 82.00¢ (61.00¢) 7.00¢
           
Dividend per Share n/a n/a 63.99¢ 60.95¢ 58.00¢
  $ (Millions) $ (Millions) $ (Millions) $ (Millions) $ (Millions)
Balance Sheet 31-Dec-24 31-Dec-23 31-Dec-22 31-Dec-21 31-Dec-20
Assets          
Non-Current Assets          
Property, Plant & Equipment 48.09 51.06 23,039.00 19,906.00 22,826.00
Intangible Assets 1.22 1.35 2,203.00 2,627.00 1,888.00
Other Non-Current Assets 3.57 107.90 n/a n/a 4,475.00
  52.88 58.18 25,242.00 22,533.00 29,189.00
Current Assets          
Inventories 0.21 0.56 1,055.00 604.00 461.00
Cash at Bank & in Hand 128.80 85.67 1,374.00 943.00 1,089.00
Other Current Assets 147.90 262.40 5,214.00 3,809.00 3,864.00
  276.90 348.63 7,643.00 5,356.00 5,414.00
           
Other Assets n/a n/a 5,478.00 5,074.00 n/a
Total Assets 329.79 406.81 38,363.00 32,963.00 34,603.00
Current Liabilities          
Borrowings 2.59 2.40 1,758.00 1,367.00 1,430.00
Other Current Liabilities 20.23 17.95 4,733.00 3,365.00 3,932.00
           
Current Liabilities 22.81 20.36 6,491.00 4,732.00 5,362.00
           
Net Current Assets c254.09 c328.27 c1,152.00 c624.00 c52.00
           
Borrowings 9.47 4.17 21,740.00 3,729.00 18,451.00
Other Non-Current Liabilities 19.19 23.34 4,307.00 18,678.00 5,198.00
Non-Current Liabilities 28.66 27.51 26,047.00 22,407.00 23,649.00
           
Other Liabilities n/a n/a 1,321.00 1,257.00 872.00
Total Liabilities 51.47 47.86 33,859.00 28,396.00 29,883.00
           
Net Assets 278.31 358.95 4,504.00 4,567.00 4,720.00
           
Shareholders Funds 278.31 358.95 2,437.00 4,567.00 2,634.00
           
Minority Interests/Other Equity n/a n/a 2,067.00 n/a 2,086.00
Total Equity 278.31 358.95 4,504.00 4,567.00 4,720.00
Cash Flow 31-Dec-24 31-Dec-23 31-Dec-22 31-Dec-21 31-Dec-20
Net Cash Flow From Operating Activities (66.09) (56.41) 2,715.00 1,902.00 2,755.00
Net Cash Flow from Investing Activities 108.19 32.72 (5,836.00) (3,051.00) (2,295.00)
Net Cash Flow from Financing Activities 1.01 3.28 3,724.00 806.00 (102.00)
Net Increase/Decrease In Cash 43.11 (20.42) 603.00 (343.00) 358.00
Ratios - based on IFRS 31-Dec-24 31-Dec-23 31-Dec-22 31-Dec-21 31-Dec-20
Continuing Operations          
PE Ratio - Adjusted n/a n/a 35.1 n/a 335.7
PEG - Adjusted n/a n/a n/a n/a n/a
Earnings per Share Growth - Adjusted n/a n/a n/a n/a -85%
Dividend Cover n/a n/a 1.28 (1.00) 0.12
Revenue per Share 641.75¢ n/a 3,969.09¢ 3,504.77¢ 3,038.87¢
Pre-Tax Profit per Share (31.46¢) (17.07¢) (53.16¢) (334.72¢) 114.82¢
Operating Margin (5.36%) n/a 4.43% (4.05%) 13.02%
Return on Capital Employed n/a n/a n/a n/a 1.61%
           
Dividend Yield 0.0% 0.0% 2.2% 2.5% 2.5%
Dividend per Share Growth n/a n/a 4.99% 5.09% 5.45%
Operating Cash Flow per Share (20.79¢) (17.75¢) 854.09¢ 598.34¢ 866.68¢
Cash Incr/Decr per Share 13.56¢ (6.42¢) 189.69¢ (107.90¢) 112.62¢
Net Asset Value per Share (exc. Intangibles) 87.17¢ 112.50¢ 723.86¢ 610.29¢ 890.90¢
Net Gearing -41.95% -22.04% 907.84% 90.93% 713.44%

Key

* GAAP

a. Includes discontinued activities

b. Including assets due in more than one year

c. Not disclosed under IFRS

d. Total fixed assets

e. Includes borrowings

f. Included in cash flow from operating activities under IFRS

g. Included in net cash from investing activities under IFRS

h. Pre-tax

i. Capital expenditure

j. Based on operating cash flow before tax

k. Issue of ordinary shares

Note 1: Prices and trades are provided by Digital Look Corporate Solutions and are delayed by at least 15 minutes.

Note 2: RiskGrade figures are provided by RiskMetrics.

Note 3: Forecast figures based on normalised accounts.

 

Top of Page