Financhill
Buy
81

AEE Quote, Financials, Valuation and Earnings

Last price:
$100.62
Seasonality move :
1.33%
Day range:
$99.59 - $100.87
52-week range:
$69.39 - $104.10
Dividend yield:
2.71%
P/E ratio:
22.71x
P/S ratio:
3.52x
P/B ratio:
2.24x
Volume:
3M
Avg. volume:
2.1M
1-year change:
37.45%
Market cap:
$27.1B
Revenue:
$7.6B
EPS (TTM):
$4.42
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $5.8B $6.4B $8B $7.5B $7.6B
Revenue Growth (YoY) -1.96% 10.36% 24.45% -5.74% 1.64%
 
Cost of Revenues $2.9B $3.4B $4.6B $4B $4B
Gross Profit $2.9B $3B $3.3B $3.5B $3.7B
Gross Profit Margin 49.33% 46.78% 42.01% 46.23% 47.92%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -$136M -$184M -$295M --
Other Inc / (Exp) $151M $175M $191M $315M $376M
Operating Expenses $1.6B $1.7B $1.8B $1.9B $2.1B
Operating Income $1.3B $1.3B $1.5B $1.6B $1.5B
 
Net Interest Expenses $419M $356M $451M $533M $622M
EBT. Incl. Unusual Items $1B $1.2B $1.3B $1.3B $1.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $155M $157M $176M $183M $83M
Net Income to Company $877M $995M $1.1B $1.2B $1.2B
 
Minority Interest in Earnings -$6M -$5M -$5M -$5M -$5M
Net Income to Common Excl Extra Items $871M $990M $1.1B $1.2B $1.2B
 
Basic EPS (Cont. Ops) $3.53 $3.86 $4.16 $4.39 $4.43
Diluted EPS (Cont. Ops) $3.50 $3.84 $4.14 $4.38 $4.42
Weighted Average Basic Share $247M $256.3M $258.4M $262.8M $266.8M
Weighted Average Diluted Share $248.7M $257.6M $259.5M $263.4M $267.4M
 
EBITDA $2.6B $2.8B $3.2B $3.4B $3.5B
EBIT $1.5B $1.5B $1.7B $1.9B $1.9B
 
Revenue (Reported) $5.8B $6.4B $8B $7.5B $7.6B
Operating Income (Reported) $1.3B $1.3B $1.5B $1.6B $1.5B
Operating Income (Adjusted) $1.5B $1.5B $1.7B $1.9B $1.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.3B $1.5B $2B $1.6B $1.9B
Revenue Growth (YoY) 0.91% 16.34% 32.43% -20.92% 19.96%
 
Cost of Revenues $730M $938M $1.3B $867M $1.1B
Gross Profit $598M $607M $724M $751M $794M
Gross Profit Margin 45.03% 39.29% 35.39% 46.42% 40.91%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -$34M -$46M -$84M --
Other Inc / (Exp) $55M $43M $35M $78M $112M
Operating Expenses $387M $410M $448M $487M $596M
Operating Income $211M $197M $276M $264M $198M
 
Net Interest Expenses $129M $85M $119M $144M $159M
EBT. Incl. Unusual Items $137M $155M $192M $198M $151M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $21M $29M $28M $39M -$57M
Net Income to Company $116M $126M $164M $159M $208M
 
Minority Interest in Earnings -$1M -$1M -$1M -$1M -$1M
Net Income to Common Excl Extra Items $115M $125M $163M $158M $207M
 
Basic EPS (Cont. Ops) $0.47 $0.48 $0.63 $0.60 $0.77
Diluted EPS (Cont. Ops) $0.46 $0.48 $0.63 $0.60 $0.77
Weighted Average Basic Share $247.6M $257.5M $259M $263.7M $267.4M
Weighted Average Diluted Share $249.6M $258.8M $260.1M $264M $268.9M
 
EBITDA $528M $585M $698M $732M $787M
EBIT $245M $248M $322M $351M $322M
 
Revenue (Reported) $1.3B $1.5B $2B $1.6B $1.9B
Operating Income (Reported) $211M $197M $276M $264M $198M
Operating Income (Adjusted) $245M $248M $322M $351M $322M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $5.8B $6.4B $8B $7.5B $7.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.9B $3.4B $4.6B $4B $4B
Gross Profit $2.9B $3B $3.3B $3.5B $3.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -$136M -$184M -$295M --
Other Inc / (Exp) $151M $175M $195M $316M $376M
Operating Expenses $1.6B $1.7B $1.8B $1.9B $2.1B
Operating Income $1.3B $1.3B $1.5B $1.6B $1.5B
 
Net Interest Expenses $419M $356M $455M $534M $622M
EBT. Incl. Unusual Items $1B $1.2B $1.3B $1.3B $1.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $155M $157M $176M $183M $83M
Net Income to Company $877M $995M $1.1B $1.2B $1.2B
 
Minority Interest in Earnings -$6M -$5M -$5M -$5M -$5M
Net Income to Common Excl Extra Items $871M $990M $1.1B $1.2B $1.2B
 
Basic EPS (Cont. Ops) $3.53 $3.87 $4.16 $4.39 $4.43
Diluted EPS (Cont. Ops) $3.50 $3.84 $4.14 $4.37 $4.42
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $2.6B $2.8B $3.2B $3.4B $3.6B
EBIT $1.5B $1.5B $1.7B $1.9B $1.9B
 
Revenue (Reported) $5.8B $6.4B $8B $7.5B $7.6B
Operating Income (Reported) $1.3B $1.3B $1.5B $1.6B $1.5B
Operating Income (Adjusted) $1.5B $1.5B $1.7B $1.9B $1.9B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $6.4B $8B $7.5B $7.6B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.4B $4.6B $4B $4B --
Gross Profit $3B $3.3B $3.5B $3.7B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -$136M -$184M -$295M -$228M --
Other Inc / (Exp) $175M $195M $316M $376M --
Operating Expenses $1.7B $1.8B $1.9B $2.1B --
Operating Income $1.3B $1.5B $1.6B $1.5B --
 
Net Interest Expenses $356M $455M $534M $622M --
EBT. Incl. Unusual Items $1.2B $1.3B $1.3B $1.3B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $157M $176M $183M $83M --
Net Income to Company $995M $1.1B $1.2B $1.2B --
 
Minority Interest in Earnings -$5M -$5M -$5M -$5M --
Net Income to Common Excl Extra Items $990M $1.1B $1.2B $1.2B --
 
Basic EPS (Cont. Ops) $3.87 $4.16 $4.39 $4.43 --
Diluted EPS (Cont. Ops) $3.84 $4.14 $4.37 $4.42 --
Weighted Average Basic Share $1B $1B $1.1B $1.1B --
Weighted Average Diluted Share $1B $1B $1.1B $1.1B --
 
EBITDA $2.8B $3.2B $3.4B $3.6B --
EBIT $1.5B $1.7B $1.9B $1.9B --
 
Revenue (Reported) $6.4B $8B $7.5B $7.6B --
Operating Income (Reported) $1.3B $1.5B $1.6B $1.5B --
Operating Income (Adjusted) $1.5B $1.7B $1.9B $1.9B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $139M $8M $10M $25M $7M
Short Term Investments -- $8M $240M -- --
Accounts Receivable, Net $415M $434M $600M $494M $525M
Inventory $521M $592M $667M $733M $762M
Prepaid Expenses -- -- -- -- --
Other Current Assets $244M $474M $509M $504M $528M
Total Current Assets $1.7B $2B $2.7B $2.2B $2.3B
 
Property Plant And Equipment $26.8B $29.3B $31.3B $33.8B $36.3B
Long-Term Investments $982M $1.2B $958M $1.2B $1.3B
Goodwill $411M $411M $411M $411M $411M
Other Intangibles -- -- -- -- --
Other Long-Term Assets $1.1B $891M $768M $921M $1.1B
Total Assets $32B $35.7B $37.9B $40.8B $44.6B
 
Accounts Payable $958M $1.1B $1.2B $1.1B $1.1B
Accrued Expenses $114M -- -- $147M $196M
Current Portion Of Long-Term Debt $8M $505M $340M $849M $317M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $610M $681M $682M $501M $475M
Total Current Liabilities $2.2B $2.8B $3.4B $3.3B $3.4B
 
Long-Term Debt $11.1B $12.6B $13.7B $15.1B $17.3B
Capital Leases -- -- -- -- --
Total Liabilities $23B $25.9B $27.3B $29.4B $32.4B
 
Common Stock $3M $3M $3M $3M $3M
Other Common Equity Adj -$1M $13M -$1M -$6M -$6M
Common Equity $8.9B $9.7B $10.5B $11.3B $12.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $142M $129M $129M $129M $129M
Total Equity $9.1B $9.8B $10.6B $11.5B $12.2B
 
Total Liabilities and Equity $32B $35.7B $37.9B $40.8B $44.6B
Cash and Short Terms $139M $16M $250M $25M $7M
Total Debt $11.6B $13.6B $15.1B $16.5B $18.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $139M $8M $10M $25M $7M
Short Term Investments -- $8M $240M -- --
Accounts Receivable, Net $415M $434M $600M $494M $525M
Inventory $521M $592M $667M $733M $762M
Prepaid Expenses -- -- -- -- --
Other Current Assets $244M $474M $509M $504M $528M
Total Current Assets $1.7B $2B $2.7B $2.2B $2.3B
 
Property Plant And Equipment $26.8B $29.3B $31.3B $33.8B $36.3B
Long-Term Investments $982M $1.2B $958M $1.2B $1.3B
Goodwill $411M $411M $411M $411M $411M
Other Intangibles -- -- -- -- --
Other Long-Term Assets $1.1B $891M $768M $921M $1.1B
Total Assets $32B $35.7B $37.9B $40.8B $44.6B
 
Accounts Payable $958M $1.1B $1.2B $1.1B $1.1B
Accrued Expenses $114M -- -- $147M $196M
Current Portion Of Long-Term Debt $8M $505M $340M $849M $317M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $610M $681M $682M $501M $475M
Total Current Liabilities $2.2B $2.8B $3.4B $3.3B $3.4B
 
Long-Term Debt $11.1B $12.6B $13.7B $15.1B $17.3B
Capital Leases -- -- -- -- --
Total Liabilities $23B $25.9B $27.3B $29.4B $32.4B
 
Common Stock $3M $3M $3M $3M $3M
Other Common Equity Adj -$1M $13M -$1M -$6M -$6M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $142M $129M $129M $129M $129M
Total Equity $9.1B $9.8B $10.6B $11.5B $12.2B
 
Total Liabilities and Equity $32B $35.7B $37.9B $40.8B $44.6B
Cash and Short Terms $139M $16M $250M $25M $7M
Total Debt $11.6B $13.6B $15.1B $16.5B $18.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $877M $995M $1.1B $1.2B $1.2B
Depreciation & Amoritzation $1.2B $1.3B $1.4B $1.5B $1.6B
Stock-Based Compensation $21M $22M $24M $26M $28M
Change in Accounts Receivable -$47M -$74M -$317M $144M -$91M
Change in Inventories -$25M -$71M -$77M -$67M -$31M
Cash From Operations $1.7B $1.7B $2.3B $2.6B $2.8B
 
Capital Expenditures $3.3B $3.5B $3.4B $3.8B $4.4B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$3.3B -$3.5B -$3.4B -$3.8B -$4.5B
 
Dividends Paid (Ex Special Dividend) -$494M -$565M -$610M -$662M -$714M
Special Dividend Paid
Long-Term Debt Issued $2.2B $2B $1.5B $2.3B $2.5B
Long-Term Debt Repaid -$442M -$8M -$505M -$100M -$893M
Repurchase of Common Stock -- -$13M -- -- --
Other Financing Activities -$46M -$53M -$39M -$56M -$59M
Cash From Financing $1.7B $1.7B $1.2B $1.3B $1.7B
 
Beginning Cash (CF) $176M $301M $155M $216M $272M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $125M -$146M $61M $56M $56M
Ending Cash (CF) $301M $155M $216M $272M $328M
 
Levered Free Cash Flow -$1.6B -$1.9B -$1.1B -$1.2B -$1.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $116M $126M $164M $159M $208M
Depreciation & Amoritzation $283M $337M $376M $381M $404M
Stock-Based Compensation $5M $5M $6M $5M $6M
Change in Accounts Receivable $66M $138M -$21M $90M $92M
Change in Inventories $36M $2M $26M $26M $29M
Cash From Operations $398M $469M $664M $533M $817M
 
Capital Expenditures $1.4B $891M $921M $1.1B $1.3B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.3B -$882M -$912M -$1.1B -$1.4B
 
Dividends Paid (Ex Special Dividend) -$127M -$142M -$153M -$166M -$179M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $920M $574M $349M $1.3B $925M
Long-Term Debt Repaid -$357M -$8M -$55M -- -$44M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$10M -$4M -$8M -$10M -$13M
Cash From Financing $1.1B $423M $284M $635M $537M
 
Beginning Cash (CF) $168M $145M $180M $246M $324M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $133M $10M $36M $26M $4M
Ending Cash (CF) $301M $155M $216M $272M $328M
 
Levered Free Cash Flow -$956M -$422M -$257M -$604M -$507M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $877M $995M $1.1B $1.2B $1.2B
Depreciation & Amoritzation $1.2B $1.3B $1.4B $1.5B $1.6B
Stock-Based Compensation $21M $22M $24M $26M $28M
Change in Accounts Receivable -$47M -$74M -$317M $144M -$91M
Change in Inventories -$25M -$71M -$77M -$67M -$31M
Cash From Operations $1.7B $1.7B $2.3B $2.6B $2.8B
 
Capital Expenditures $3.3B $3.5B $3.4B $3.8B $4.4B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$3.3B -$3.5B -$3.4B -$3.8B -$4.5B
 
Dividends Paid (Ex Special Dividend) -$494M -$565M -$610M -$662M -$714M
Special Dividend Paid
Long-Term Debt Issued $2.2B $2B $1.5B $2.3B $2.5B
Long-Term Debt Repaid -$442M -- -- -- --
Repurchase of Common Stock -- -$13M -- -- --
Other Financing Activities -$46M -$53M -$39M -$56M -$59M
Cash From Financing $1.7B $1.7B $1.2B $1.3B $1.7B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $125M -$146M $61M $56M $56M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$1.6B -$1.9B -$1.1B -$1.2B -$1.6B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $995M $1.1B $1.2B $1.2B --
Depreciation & Amoritzation $1.3B $1.4B $1.5B $1.6B --
Stock-Based Compensation $22M $24M $26M $28M --
Change in Accounts Receivable -$74M -$317M $144M -$91M --
Change in Inventories -$71M -$77M -$67M -$31M --
Cash From Operations $1.7B $2.3B $2.6B $2.8B --
 
Capital Expenditures $3.5B $3.4B $3.8B $4.4B --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$3.5B -$3.4B -$3.8B -$4.5B --
 
Dividends Paid (Ex Special Dividend) -$565M -$610M -$662M -$714M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2B $1.5B $2.3B $2.5B --
Long-Term Debt Repaid -$8M -$505M -$100M -$893M --
Repurchase of Common Stock -$13M -- -- -- --
Other Financing Activities -$53M -$39M -$56M -$59M --
Cash From Financing $1.7B $1.2B $1.3B $1.7B --
 
Beginning Cash (CF) $885M $650M $945M $1.3B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$146M $61M $56M $56M --
Ending Cash (CF) $739M $711M $1B $1.3B --
 
Levered Free Cash Flow -$1.9B -$1.1B -$1.2B -$1.6B --

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

GET BETTER TRADE IDEAS

Popular

Is it Too Late to Buy United Airlines Stock?
Is it Too Late to Buy United Airlines Stock?

United Airlines (NASDAQ:UAL) has thoroughly outpaced the broader stock market…

3 Smartest Dividend Stocks to Buy Now
3 Smartest Dividend Stocks to Buy Now

When the market entered a correction in February and March,…

How High Could IBIT Go?
How High Could IBIT Go?

Recently, a surprising number of billionaire hedge fund managers have…

Stock Ideas

Buy
56
Is AAPL Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 37x

Sell
46
Is MSFT Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 32x

Sell
41
Is NVDA Stock a Buy?

Market Cap: $2.6T
P/E Ratio: 37x

Alerts

Buy
80
CORT alert for Apr 1

Corcept Therapeutics [CORT] is down 19.56% over the past day.

Sell
16
PCVX alert for Apr 1

Vaxcyte [PCVX] is down 14.62% over the past day.

Buy
74
COOP alert for Apr 1

Mr. Cooper Group [COOP] is up 4.63% over the past day.

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

Show me the best stock