AES CORPAES

時価総額

$96.3億

PER

発電・再生可能エネルギー事業の最大手。データセンター向け長期PPAや蓄電池ソリューションを展開。2024年に1.1GWの再エネ開発案件を買収（12月27日の150MW太陽光事業を含む）。米国、ラテン米州、欧州で展開。

	2010年 12月31日	2011年 12月31日	2012年 12月31日	2013年 12月31日	2014年 12月31日	2015年 12月31日	2016年 12月31日	2017年 12月31日	2018年 12月31日	2019年 12月31日	2020年 12月31日	2021年 12月31日	2022年 12月31日	2023年 12月31日	2024年 12月31日
Electricity, Generation	-	-	-	-	-	-	-	-	7,797	7,161	6,999	8,273	9,079	9,245	8,756
Electric Distribution	-	-	-	-	-	-	-	-	2,939	3,028	2,661	2,868	3,538	3,423	3,522
Revenues	-	-	-	-	-	-	-	-	10,736	10,189	9,660	11,141	12,617	12,668	12,278
Electricity, Generation	-	-	-	-	-	-	-	-	5,690	5,356	4,732	5,982	6,907	7,173	6,985
Electric Distribution	-	-	-	-	-	-	-	-	2,473	2,484	2,235	2,448	3,162	2,991	2,979
Cost of Goods and Services Sold	-	-	-	-	-	-	-	-	8,163	7,840	6,967	8,430	10,069	10,164	9,964
Operating margin	3,964	4,134	3,714	3,247	3,088	2,866	2,433	2,464	2,573	2,349	2,693	2,711	2,548	2,504	2,314
General and administrative expenses	392	391	301	220	187	196	194	215	192	196	165	166	207	255	288
Interest expense	1,526	1,603	1,572	1,482	1,471	1,436	1,431	1,170	1,056	1,050	1,038	911	1,117	1,319	1,485
Interest income	411	400	349	275	365	524	464	244	310	318	268	298	389	551	381
Gain (Loss) on Extinguishment of Debt	-34	-62	-7	-229	-261	-186	-13	-68	-188	-169	-186	-78	-15	-63	-17
Other expense	239	156	93	76	68	65	103	57	58	80	53	60	68	99	175
Other income	-	-	-	-	-	-	-	-	-	-	75	410	102	89	156
Gain (Loss) on Disposition of Business	-	-	-	-	358	29	29	-52	984	28	-95	-1,683	-9	134	351
Goodwill impairment expense	21	17	1,817	372	164	317	-	-	-	-	-	-	777	12	-
Asset impairment expense	-	-	-	95	91	285	1,096	537	208	185	864	1,575	763	1,067	374
Foreign currency transaction gains (losses)	-33	-38	-167	-22	11	105	-15	42	-72	-67	55	-10	-77	-359	31
Other non-operating expense	7	82	50	129	128	-	2	-	147	92	202	-	175	-	-
INCOME (LOSS) FROM CONTINUING OPERATIONS BEFORE TAXES AND EQUITY IN EARNINGS OF AFFILIATES	1,044	2,179	314	1,048	1,576	1,122	137	771	2,018	1,001	488	-1,064	-169	104	894
Income tax expense	307	636	708	343	419	465	-188	990	708	352	216	-133	265	261	59
Net equity in losses of affiliates	183	-2	34	25	19	105	36	71	39	-172	-123	-24	-71	-32	-26
INCOME (LOSS) FROM CONTINUING OPERATIONS	920	1,541	-360	730	1,176	762	361	-148	1,349	477	149	-955	-505	-189	809
Discontinued Operation, Gain (Loss) on Disposal of Discontinued Operation, Net of Tax	64	86	16	-152	-56	-	-1,119	-611	225	1	3	4	-	7	-7
NET INCOME (LOSS)	1,059	1,530	-357	551	1,147	762	-777	-777	1,565	478	152	-951	-505	-182	802
Net Income (Loss) Attributable to Parent	1,059	1,530	-357	551	1,147	762	-777	-777	1,565	478	152	-409	-505	249	1,679
Income (loss) from continuing operations, net of tax	-86	458	-915	284	789	306	8	-507	985	302	43	-413	-546	242	1,686
Income (loss) from continuing operations, net of tax	-86	458	-915	284	789	306	8	-507	985	302	43	-413	-546	242	1,686
Income (loss) from discontinued operations, net of tax	95	-400	3	-170	-20	-	-1,138	-654	218	1	3	4	-	7	-7
Net Income (Loss) Attributable to Parent	1,059	1,530	-357	551	1,147	762	-777	-777	1,565	478	152	-409	-505	249	1,679
Income (Loss) from Continuing Operations, Per Basic Share	-0.11	0.59	-1.21	0.38	1.1	0.45	-	-0.77	1.49	0.46	0.06	-0.62	-0.82	0.36	2.39
Income (loss) from discontinued operations attributable to The AES Corporation common stockholders, net of tax	0.12	-0.52	-	-0.23	-0.03	-	-1.72	-0.99	0.33	-	0.01	0.01	-	0.01	-0.01
NET INCOME (LOSS) ATTRIBUTABLE TO THE AES CORPORATION COMMON STOCKHOLDERS	0.01	0.07	-1.21	0.15	1.07	0.45	-1.72	-1.76	1.82	0.46	0.07	-0.61	-0.82	0.37	2.38
Income (Loss) from Continuing Operations, Per Diluted Share	-0.11	0.59	-1.21	0.38	1.09	0.44	-	-0.77	1.48	0.45	0.06	-0.62	-0.82	0.34	2.37
Income (loss) from discontinued operations attributable to The AES Corporation common stockholders, net of tax	0.12	-0.52	-	-0.23	-0.03	-	-1.71	-0.99	0.33	-	0.01	0.01	-	0.01	-0.01
NET INCOME (LOSS) ATTRIBUTABLE TO THE AES CORPORATION COMMON STOCKHOLDERS	0.01	0.07	-1.21	0.15	1.06	0.44	-1.71	-1.76	1.81	0.45	0.07	-0.61	-0.82	0.35	2.36
Net Income (Loss) Attributable to Noncontrolling Interest	1,050	1,472	555	437	378	456	353	398	-	-	-	-	-	-	-877