IntrinsicIntrinsic
OverviewFinancialsChartBusiness SummaryFilingsOwnershipValuation

Financial Statements — AES

Balance Sheet

(in billions USD)
MetricQ1 2026Q3 2025Q2 2025Q1 2025Q3 2024Q2 2024Q2 2022Q1 2022Q3 2021Q2 2021Q1 2021
Cash & Equivalents1.601.761.351.751.921.771.991.061.411.211.89
Short-term Investments0.05----0.060.060.060.390.440.170.280.19
Accounts Receivable1.651.791.871.721.871.511.621.521.401.371.34
Inventory0.650.610.650.620.650.660.640.690.580.450.45
Total Current Assets6.116.826.327.8810.539.567.176.145.695.536.24
Property, Plant & Equipment39.2936.5134.7333.9932.3530.7331.9120.4522.7922.5822.50
Goodwill0.340.350.350.350.350.350.351.181.111.111.15
Intangible Assets2.022.022.051.941.931.882.261.590.930.900.80
Total Non-current Assets*39.7036.9235.1334.4032.7431.1232.2928.5129.3429.2028.97
Total Assets52.8250.7848.5448.6250.0847.7447.0534.6535.0334.7335.20
Accounts Payable1.962.001.661.661.971.872.061.291.010.950.83
Total Current Liabilities8.379.437.689.3412.389.829.215.754.664.345.02
Total Non-current Liabilities32.1930.8231.0030.6529.1629.9930.0523.0523.6723.8423.48
Total Liabilities*48.4046.9245.1745.1546.7944.6544.1531.6031.5531.4631.83
Retained Earnings1.000.56(0.08)0.21(0.27)(0.77)(0.95)(0.97)(0.46)(0.80)(0.83)
Total Stockholder Equity4.423.873.373.473.293.092.903.043.483.273.38

* Derived from reported values

Income Statement

(in billions USD) (except per-share rows)
MetricQ1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q2 2022Q1 2022Q4 2021Q3 2021Q2 2021Q1 2021
Total Revenue3.183.103.352.862.932.963.292.943.432.852.773.042.702.64
Cost of Revenue2.542.522.622.402.492.542.572.392.522.322.212.281.971.97
Gross Profit0.640.580.740.450.440.420.720.550.920.530.560.760.730.66
Selling, General & Admin0.060.070.050.050.080.090.060.070.060.050.040.040.050.05
Interest Expense0.350.370.350.350.340.360.380.390.330.260.240.240.240.19
Pretax Income0.24(0.27)0.330.04(0.02)0.370.33(0.08)(0.04)(0.07)(0.50)(0.12)0.14(0.16)
Tax Provision(0.04)(0.14)(0.23)0.170.020.010.10(0.04)0.110.06(0.21)0.13(0.06)0.01
Net Income0.490.320.64(0.09)0.050.560.500.190.230.12(0.63)0.340.03(0.15)
Basic EPS0.680.450.89(0.15)0.070.790.710.270.340.17(0.95)0.520.04(0.22)
Diluted EPS0.680.450.89(0.15)0.070.790.710.270.320.16(0.91)0.480.04(0.22)

Cash Flow Statement

(in billions USD)
MetricQ1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q2 2022Q1 2022Q4 2021Q3 2021Q2 2021Q1 2021
Operating Cash Flow1.201.491.300.980.551.090.990.680.630.460.520.780.350.25
Capital Expenditures1.771.541.811.331.251.731.833.831.550.770.580.540.570.43
Free Cash Flow*(0.56)(0.05)(0.51)(0.36)(0.71)(0.64)(0.85)(3.15)(0.93)(0.31)(0.06)0.24(0.22)(0.18)
Investing Cash Flow(1.80)(1.59)(1.74)(1.60)(1.28)(1.61)(1.86)(4.22)(1.62)(1.15)(1.32)(0.58)(0.76)(0.39)
Financing Cash Flow0.76(0.28)0.790.141.32(0.22)1.433.761.020.820.28(0.16)(0.31)0.99

* Derived from reported values

Dividends Per Share

(USD)
MetricQ1 2026Q3 2025Q2 2025Q1 2025Q3 2024Q2 2024Q2 2022Q1 2022Q3 2021Q2 2021Q1 2021Q4 2020Q3 2020Q2 2020Q1 2020Q4 2019Q3 2019Q2 2019Q1 2019Q4 2018
Dividends Per Share0.180.180.180.180.170.170.160.160.150.150.150.150.140.140.140.140.140.140.140.27