Financhill
Buy
58

AEE Quote, Financials, Valuation and Earnings

Last price:
$89.25
Seasonality move :
-1.67%
Day range:
$87.04 - $88.47
52-week range:
$67.03 - $95.69
Dividend yield:
3.05%
P/E ratio:
20.70x
P/S ratio:
3.21x
P/B ratio:
1.98x
Volume:
1.3M
Avg. volume:
1.3M
1-year change:
18.78%
Market cap:
$23.5B
Revenue:
$7.5B
EPS (TTM):
$4.25
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $5.9B $5.8B $6.4B $8B $7.5B
Revenue Growth (YoY) -6.06% -1.96% 10.36% 24.45% -5.74%
 
Cost of Revenues $3.2B $2.9B $3.4B $4.6B $4B
Gross Profit $2.7B $2.9B $3B $3.3B $3.5B
Gross Profit Margin 46.41% 49.33% 46.78% 42.01% 46.23%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -$136M -$184M -$295M
Other Inc / (Exp) $130M $151M $39M $7M $20M
Operating Expenses $1.5B $1.6B $1.5B $1.6B $1.6B
Operating Income $1.3B $1.3B $1.5B $1.7B $1.9B
 
Net Interest Expenses $381M $419M $356M $451M $533M
EBT. Incl. Unusual Items $1B $1B $1.2B $1.3B $1.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $182M $155M $157M $176M $183M
Net Income to Company $834M $877M $995M $1.1B $1.2B
 
Minority Interest in Earnings -$6M -$6M -$5M -$5M -$5M
Net Income to Common Excl Extra Items $828M $871M $990M $1.1B $1.2B
 
Basic EPS (Cont. Ops) $3.37 $3.53 $3.86 $4.16 $4.39
Diluted EPS (Cont. Ops) $3.35 $3.50 $3.84 $4.14 $4.38
Weighted Average Basic Share $245.6M $247M $256.3M $258.4M $262.8M
Weighted Average Diluted Share $247.1M $248.7M $257.6M $259.5M $263.4M
 
EBITDA $2.5B $2.6B $2.8B $3.2B $3.4B
EBIT $1.4B $1.5B $1.5B $1.7B $1.9B
 
Revenue (Reported) $5.9B $5.8B $6.4B $8B $7.5B
Operating Income (Reported) $1.3B $1.3B $1.5B $1.7B $1.9B
Operating Income (Adjusted) $1.4B $1.5B $1.5B $1.7B $1.9B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.6B $1.8B $2.3B $2.1B $2.2B
Revenue Growth (YoY) -1.87% 11.24% 27.33% -10.67% 5.49%
 
Cost of Revenues $733M $845M $1.2B $930M $1B
Gross Profit $895M $966M $1.1B $1.1B $1.1B
Gross Profit Margin 54.98% 53.34% 47.4% 54.85% 51.73%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -$32M -$34M -$45M -$84M -$76M
Other Inc / (Exp) $9M $15M $5M $11M $17M
Operating Expenses $369M $398M $449M $432M $462M
Operating Income $526M $568M $644M $698M $662M
 
Net Interest Expenses $103M $87M $118M $146M $165M
EBT. Incl. Unusual Items $432M $496M $531M $563M $514M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $63M $70M $78M $69M $57M
Net Income to Company $369M $426M $453M $494M $457M
 
Minority Interest in Earnings -$2M -$1M -$1M -$1M -$1M
Net Income to Common Excl Extra Items $367M $425M $452M $493M $456M
 
Basic EPS (Cont. Ops) $1.48 $1.66 $1.75 $1.88 $1.71
Diluted EPS (Cont. Ops) $1.47 $1.65 $1.74 $1.87 $1.70
Weighted Average Basic Share $247.1M $257.3M $258.4M $262.8M $266.8M
Weighted Average Diluted Share $249.2M $258.6M $259.5M $263.4M $267.3M
 
EBITDA $835M $914M $1B $1.1B $1.1B
EBIT $542M $590M $657M $715M $687M
 
Revenue (Reported) $1.6B $1.8B $2.3B $2.1B $2.2B
Operating Income (Reported) $526M $568M $644M $698M $662M
Operating Income (Adjusted) $542M $590M $657M $715M $687M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $5.8B $6.2B $7.5B $7.9B $7.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3B $3.2B $4.2B $4.5B $3.7B
Gross Profit $2.8B $3B $3.2B $3.4B $3.6B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -$172M -$257M -$312M
Other Inc / (Exp) $134M $170M $31M $16M $30M
Operating Expenses $1.5B $1.6B $1.6B $1.6B $1.7B
Operating Income $1.3B $1.4B $1.6B $1.8B $1.9B
 
Net Interest Expenses $406M $400M $421M $509M $607M
EBT. Incl. Unusual Items $1B $1.1B $1.2B $1.3B $1.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $158M $149M $177M $172M $179M
Net Income to Company $856M $985M $1B $1.2B $1.1B
 
Minority Interest in Earnings -$6M -$5M -$5M -$5M -$5M
Net Income to Common Excl Extra Items $850M $980M $1B $1.2B $1.1B
 
Basic EPS (Cont. Ops) $3.44 $3.86 $4.01 $4.42 $4.26
Diluted EPS (Cont. Ops) $3.42 $3.82 $3.99 $4.40 $4.25
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $2.6B $2.8B $3.1B $3.4B $3.5B
EBIT $1.4B $1.5B $1.7B $1.9B $2B
 
Revenue (Reported) $5.8B $6.2B $7.5B $7.9B $7.3B
Operating Income (Reported) $1.3B $1.4B $1.6B $1.8B $1.9B
Operating Income (Adjusted) $1.4B $1.5B $1.7B $1.9B $2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $4.5B $4.8B $5.9B $5.9B $5.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.2B $2.5B $3.3B $3.2B $2.8B
Gross Profit $2.3B $2.4B $2.6B $2.7B $2.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -$85M -$102M -$138M -$211M -$228M
Other Inc / (Exp) $11M $30M $22M $27M $36M
Operating Expenses $1.1B $1.1B $1.2B $1.2B $1.3B
Operating Income $1.2B $1.2B $1.4B $1.5B $1.5B
 
Net Interest Expenses $290M $271M $336M $390M $463M
EBT. Incl. Unusual Items $895M $997M $1.1B $1.1B $1.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $134M $128M $148M $144M $140M
Net Income to Company $761M $869M $915M $998M $979M
 
Minority Interest in Earnings -$5M -$4M -$4M -$4M -$4M
Net Income to Common Excl Extra Items $756M $865M $911M $994M $975M
 
Basic EPS (Cont. Ops) $3.06 $3.39 $3.53 $3.79 $3.66
Diluted EPS (Cont. Ops) $3.04 $3.36 $3.51 $3.77 $3.65
Weighted Average Basic Share $740.4M $767.8M $774.5M $787.6M $799.9M
Weighted Average Diluted Share $745.2M $771.7M $777.9M $789.7M $800.9M
 
EBITDA $2.1B $2.2B $2.5B $2.7B $2.8B
EBIT $1.2B $1.3B $1.4B $1.6B $1.6B
 
Revenue (Reported) $4.5B $4.8B $5.9B $5.9B $5.7B
Operating Income (Reported) $1.2B $1.2B $1.4B $1.5B $1.5B
Operating Income (Adjusted) $1.2B $1.3B $1.4B $1.6B $1.6B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $16M $139M $8M $10M $25M
Short Term Investments -- -- $8M $240M --
Accounts Receivable, Net $393M $415M $434M $600M $494M
Inventory $494M $521M $592M $667M $733M
Prepaid Expenses -- -- -- -- --
Other Current Assets $187M $244M $474M $509M $490M
Total Current Assets $1.4B $1.7B $2B $2.7B $2.2B
 
Property Plant And Equipment $24.4B $26.8B $29.3B $31.3B $33.8B
Long-Term Investments $847M $982M $1.2B $958M $1.2B
Goodwill $411M $411M $411M $411M $411M
Other Intangibles -- -- -- -- --
Other Long-Term Assets $876M $1.1B $891M $768M $921M
Total Assets $28.9B $32B $35.7B $37.9B $40.8B
 
Accounts Payable $874M $958M $1.1B $1.2B $1.1B
Accrued Expenses $94M $114M -- -- --
Current Portion Of Long-Term Debt $442M $8M $505M $340M $849M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $655M $610M $681M $682M $648M
Total Current Liabilities $2.5B $2.2B $2.8B $3.4B $3.3B
 
Long-Term Debt $8.9B $11.1B $12.6B $13.7B $15.1B
Capital Leases -- -- -- -- --
Total Liabilities $20.7B $23B $25.9B $27.3B $29.4B
 
Common Stock $2M $3M $3M $3M $3M
Other Common Equity Adj -$17M -$1M $13M -$1M -$6M
Common Equity $8.1B $8.9B $9.7B $10.5B $11.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $142M $142M $129M $129M $129M
Total Equity $8.2B $9.1B $9.8B $10.6B $11.5B
 
Total Liabilities and Equity $28.9B $32B $35.7B $37.9B $40.8B
Cash and Short Terms $16M $139M $16M $250M $25M
Total Debt $9.8B $11.6B $13.6B $15.1B $16.5B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $6M $7M $7M $8M $17M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $525M $515M $665M $597M $651M
Inventory $557M $595M $695M $760M $792M
Prepaid Expenses -- -- -- -- --
Other Current Assets $210M $644M $578M $281M $379M
Total Current Assets $1.6B $2.2B $2.5B $2.1B $2.3B
 
Property Plant And Equipment $25.5B $28.6B $30.6B $32.9B $35.7B
Long-Term Investments $904M $1.1B $910M $1B $1.3B
Goodwill $411M $411M $411M $411M $411M
Other Intangibles -- -- -- -- --
Other Long-Term Assets $993M $1.2B $1.8B $882M $1.1B
Total Assets $30.5B $34.7B $37.7B $39.6B $43.3B
 
Accounts Payable $640M $811M $820M $955M $717M
Accrued Expenses -- $103M -- -- --
Current Portion Of Long-Term Debt $357M $57M $155M $849M $300M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $528M $602M $763M $664M $600M
Total Current Liabilities $2.1B $2.4B $3.2B $4B $3.6B
 
Long-Term Debt $10.2B $12.4B $13.6B $13.8B $16.4B
Capital Leases -- -- -- -- --
Total Liabilities $21.9B $24.9B $27.3B $28.4B $31.3B
 
Common Stock $2M $3M $3M $3M $3M
Other Common Equity Adj -$15M -- $14M -$4M -$10M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $142M $129M $129M $129M $129M
Total Equity $8.6B $9.8B $10.3B $11.2B $12B
 
Total Liabilities and Equity $30.5B $34.7B $37.7B $39.6B $43.3B
Cash and Short Terms $6M $7M $7M $8M $17M
Total Debt $10.8B $13.1B $15B $16B $18.3B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $834M $877M $995M $1.1B $1.2B
Depreciation & Amoritzation $1.1B $1.2B $1.3B $1.4B $1.5B
Stock-Based Compensation $20M $21M $22M $24M $26M
Change in Accounts Receivable $79M -$47M -$74M -$317M $144M
Change in Inventories -$10M -$25M -$71M -$77M -$67M
Cash From Operations $2.2B $1.7B $1.7B $2.3B $2.6B
 
Capital Expenditures $2.4B $3.3B $3.5B $3.4B $3.8B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2.4B -$3.3B -$3.5B -$3.4B -$3.8B
 
Dividends Paid (Ex Special Dividend) -$472M -$494M -$565M -$610M -$662M
Special Dividend Paid
Long-Term Debt Issued $1.5B $2.2B $2B $1.5B $2.3B
Long-Term Debt Repaid -$580M -$442M -$8M -$505M -$100M
Repurchase of Common Stock -- -- -$13M -- --
Other Financing Activities -$52M -$46M -$53M -$39M -$56M
Cash From Financing $334M $1.7B $1.7B $1.2B $1.3B
 
Beginning Cash (CF) $107M $176M $301M $155M $216M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $69M $125M -$146M $61M $56M
Ending Cash (CF) $176M $301M $155M $216M $272M
 
Levered Free Cash Flow -$272M -$1.6B -$1.9B -$1.1B -$1.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $369M $426M $453M $494M $457M
Depreciation & Amoritzation $293M $324M $369M $380M $403M
Stock-Based Compensation $5M $6M $6M $7M $8M
Change in Accounts Receivable $48M -$120M -$109M -$119M -$98M
Change in Inventories -$42M -$68M -$95M -$49M -$53M
Cash From Operations $635M $756M $727M $920M $897M
 
Capital Expenditures $661M $865M $899M $762M $1.2B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$666M -$886M -$906M -$767M -$1.2B
 
Dividends Paid (Ex Special Dividend) -$123M -$141M -$152M -$166M -$179M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $594M -- $140M
Long-Term Debt Repaid -- -- -$450M -- -$499M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$3M -$12M -$6M -$11M -$17M
Cash From Financing $36M $8M $198M -$153M $300M
 
Beginning Cash (CF) $163M $267M $161M $246M $301M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $5M -$122M $19M -- $23M
Ending Cash (CF) $168M $145M $180M $246M $324M
 
Levered Free Cash Flow -$26M -$109M -$172M $158M -$260M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $856M $985M $1B $1.2B $1.1B
Depreciation & Amoritzation $1.2B $1.2B $1.4B $1.5B $1.6B
Stock-Based Compensation $21M $22M $23M $27M $27M
Change in Accounts Receivable -$44M -$146M -$158M $33M -$93M
Change in Inventories -$67M -$37M -$101M -$67M -$34M
Cash From Operations $1.8B $1.6B $2.1B $2.7B $2.5B
 
Capital Expenditures $2.6B $4B $3.4B $3.6B $4.2B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2.6B -$4B -$3.3B -$3.6B -$4.2B
 
Dividends Paid (Ex Special Dividend) -$489M -$550M -$599M -$649M -$701M
Special Dividend Paid
Long-Term Debt Issued $1.9B $2.3B $1.7B $1.3B $2.9B
Long-Term Debt Repaid -$336M -- -- -- --
Repurchase of Common Stock -- -$13M -- -- --
Other Financing Activities -$44M -$59M -$35M -$54M -$56M
Cash From Financing $800M $2.4B $1.3B $939M $1.8B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $13M -$23M $35M $66M $78M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$769M -$2.4B -$1.3B -$860M -$1.7B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $761M $869M $915M $998M $979M
Depreciation & Amoritzation $870M $940M $1.1B $1.1B $1.2B
Stock-Based Compensation $16M $17M $18M $21M $22M
Change in Accounts Receivable -$113M -$212M -$296M $54M -$183M
Change in Inventories -$61M -$73M -$103M -$93M -$60M
Cash From Operations $1.3B $1.2B $1.6B $2B $1.9B
 
Capital Expenditures $1.9B $2.6B $2.5B $2.6B $3.1B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2B -$2.6B -$2.5B -$2.7B -$3.1B
 
Dividends Paid (Ex Special Dividend) -$367M -$423M -$457M -$496M -$535M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.3B $1.4B $1.1B $997M $1.6B
Long-Term Debt Repaid -$85M -- -$450M -$100M -$849M
Repurchase of Common Stock -- -$13M -- -- --
Other Financing Activities -$36M -$49M -$31M -$46M -$46M
Cash From Financing $644M $1.3B $884M $655M $1.2B
 
Beginning Cash (CF) $542M $740M $470M $699M $928M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$8M -$156M $25M $30M $52M
Ending Cash (CF) $534M $584M $495M $729M $980M
 
Levered Free Cash Flow -$616M -$1.4B -$860M -$603M -$1.1B

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

GET BETTER TRADE IDEAS

Popular

Disney vs Estée Lauder Stock, Which Is Best?
Disney vs Estée Lauder Stock, Which Is Best?

Inflation has eaten away at a lot of the money…

Is SCHD a Good ETF to Buy?
Is SCHD a Good ETF to Buy?

With around $65.7 billion in net assets, Schwab’s US Dividend…

Is NAIL a Good ETF to Buy?
Is NAIL a Good ETF to Buy?

If you’re thinking about buying the NAIL ETF, this article…

Stock Ideas

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Sell
43
Is MSFT Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 36x

Alerts

Buy
57
NARI alert for Jan 8

Inari Medical [NARI] is down 0.23% over the past day.

Buy
69
UNF alert for Jan 8

UniFirst [UNF] is up 4.97% over the past day.

Sell
31
APOG alert for Jan 8

Apogee Enterprises [APOG] is down 8.78% over the past day.

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

Show me the best stock