Financhill
Buy
78

AEP Quote, Financials, Valuation and Earnings

Last price:
$109.22
Seasonality move :
1.56%
Day range:
$107.84 - $109.76
52-week range:
$79.16 - $109.76
Dividend yield:
3.31%
P/E ratio:
19.58x
P/S ratio:
2.94x
P/B ratio:
2.16x
Volume:
6.5M
Avg. volume:
4.6M
1-year change:
26.91%
Market cap:
$58.3B
Revenue:
$19.7B
EPS (TTM):
$5.58
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $14.9B $16.8B $19.6B $19B $19.7B
Revenue Growth (YoY) -4.13% 12.56% 16.96% -3.35% 3.89%
 
Cost of Revenues $5.4B $6.6B $8.3B $7.9B $7.3B
Gross Profit $9.5B $10.2B $11.3B $11.1B $12.5B
Gross Profit Margin 63.94% 60.77% 57.5% 58.62% 63.18%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $324.1M $288.1M $38M $281.1M $259.6M
Operating Expenses $6.6B $6.8B $7.5B $7.4B $8B
Operating Income $3B $3.4B $3.8B $3.7B $4.4B
 
Net Interest Expenses $1.2B $1.2B $1.4B $1.8B $1.9B
EBT. Incl. Unusual Items $2.1B $2.5B $2.4B $2.2B $2.8B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $40.5M $115.5M $5.4M $54.6M -$39.2M
Net Income to Company $2.2B $2.5B $2.3B $2.2B $3B
 
Minority Interest in Earnings $3.4M -- $1.6M -$4.5M -$8.7M
Net Income to Common Excl Extra Items $2.2B $2.5B $2.3B $2.2B $3B
 
Basic EPS (Cont. Ops) $4.44 $4.97 $4.51 $4.26 $5.60
Diluted EPS (Cont. Ops) $4.42 $4.96 $4.49 $4.24 $5.58
Weighted Average Basic Share $495.7M $500.5M $511.8M $518.9M $530.1M
Weighted Average Diluted Share $497.2M $501.8M $513.5M $520.2M $531.3M
 
EBITDA $6.2B $6.8B $7.1B $7.2B $8.1B
EBIT $3.3B $3.7B $3.8B $4B $4.7B
 
Revenue (Reported) $14.9B $16.8B $19.6B $19B $19.7B
Operating Income (Reported) $3B $3.4B $3.8B $3.7B $4.4B
Operating Income (Adjusted) $3.3B $3.7B $3.8B $4B $4.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $3.6B $4.1B $4.9B $4.6B $4.7B
Revenue Growth (YoY) -0.15% 12.49% 20.18% -6.23% 2.6%
 
Cost of Revenues $1.3B $1.6B $2.3B $2B $1.6B
Gross Profit $2.3B $2.4B $2.6B $2.6B $3.1B
Gross Profit Margin 63.07% 59.5% 53.69% 56.66% 64.97%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $107.8M $61.1M -$21.2M $62.8M $64.9M
Operating Expenses $1.7B $1.7B $1.9B $1.9B $2B
Operating Income $570.2M $695.3M $684M $689.7M $1.1B
 
Net Interest Expenses $288.3M $303.6M $394.4M $460.9M $462.8M
EBT. Incl. Unusual Items $389.7M $452.8M $268.4M $291.6M $697.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$17.4M -$70M -$85.3M -$48.6M $58.5M
Net Income to Company $434.7M $538.6M $383.4M $337.8M $665.9M
 
Minority Interest in Earnings $800K $300K $900K -$1.6M -$1.8M
Net Income to Common Excl Extra Items $435.5M $538.9M $384.3M $336.2M $664.1M
 
Basic EPS (Cont. Ops) $0.88 $1.07 $0.75 $0.64 $1.25
Diluted EPS (Cont. Ops) $0.87 $1.07 $0.74 $0.62 $1.24
Weighted Average Basic Share $496.4M $503.8M $513.9M $526M $532.7M
Weighted Average Diluted Share $498.2M $505.3M $515.8M $527.5M $534M
 
EBITDA $1.4B $1.7B $1.5B $1.6B $2.1B
EBIT $678M $756.4M $662.8M $752.5M $1.2B
 
Revenue (Reported) $3.6B $4.1B $4.9B $4.6B $4.7B
Operating Income (Reported) $570.2M $695.3M $684M $689.7M $1.1B
Operating Income (Adjusted) $678M $756.4M $662.8M $752.5M $1.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $14.9B $16.8B $19.6B $19B $19.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5.4B $6.6B $8.3B $7.9B $7.3B
Gross Profit $9.5B $10.2B $11.3B $11.1B $12.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $324.1M $288.1M $38M $281.1M $259.6M
Operating Expenses $6.6B $6.8B $7.5B $7.4B $8B
Operating Income $3B $3.4B $3.8B $3.7B $4.4B
 
Net Interest Expenses $1.2B $1.2B $1.4B $1.8B $1.9B
EBT. Incl. Unusual Items $2.1B $2.5B $2.4B $2.2B $2.8B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $40.5M $115.5M $5.4M $54.6M -$39.2M
Net Income to Company $2.2B $2.5B $2.3B $2.2B $3B
 
Minority Interest in Earnings $3.4M -- $1.6M -$4.5M -$8.7M
Net Income to Common Excl Extra Items $2.2B $2.5B $2.3B $2.2B $3B
 
Basic EPS (Cont. Ops) $4.44 $4.98 $4.51 $4.25 $5.60
Diluted EPS (Cont. Ops) $4.42 $4.95 $4.50 $4.23 $5.58
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $6.2B $6.8B $7.1B $7.2B $8.1B
EBIT $3.3B $3.7B $3.8B $4B $4.7B
 
Revenue (Reported) $14.9B $16.8B $19.6B $19B $19.7B
Operating Income (Reported) $3B $3.4B $3.8B $3.7B $4.4B
Operating Income (Adjusted) $3.3B $3.7B $3.8B $4B $4.7B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $16.8B $19.6B $19B $19.7B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6.6B $8.3B $7.9B $7.3B --
Gross Profit $10.2B $11.3B $11.1B $12.5B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $288.1M $38M $281.1M $259.6M --
Operating Expenses $6.8B $7.5B $7.4B $8B --
Operating Income $3.4B $3.8B $3.7B $4.4B --
 
Net Interest Expenses $1.2B $1.4B $1.8B $1.9B --
EBT. Incl. Unusual Items $2.5B $2.4B $2.2B $2.8B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $115.5M $5.4M $54.6M -$39.2M --
Net Income to Company $2.5B $2.3B $2.2B $3B --
 
Minority Interest in Earnings $0 $1.6M -$4.5M -$8.7M --
Net Income to Common Excl Extra Items $2.5B $2.3B $2.2B $3B --
 
Basic EPS (Cont. Ops) $4.98 $4.51 $4.25 $5.60 --
Diluted EPS (Cont. Ops) $4.95 $4.50 $4.23 $5.58 --
Weighted Average Basic Share $2B $2B $2.1B $2.1B --
Weighted Average Diluted Share $2B $2.1B $2.1B $2.1B --
 
EBITDA $6.8B $7.1B $7.2B $8.1B --
EBIT $3.7B $3.8B $4B $4.7B --
 
Revenue (Reported) $16.8B $19.6B $19B $19.7B --
Operating Income (Reported) $3.4B $3.8B $3.7B $4.4B --
Operating Income (Adjusted) $3.7B $3.8B $4B $4.7B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $392.7M $403.4M $509.4M $330.1M $202.9M
Short Term Investments $200.8M $220.4M $187.6M $214.3M $215.4M
Accounts Receivable, Net $613.6M $720.9M $1.1B $1B $1.1B
Inventory $1.3B $989.2M $1.4B $1.9B $1.7B
Prepaid Expenses -- -- -- -- --
Other Current Assets $217.7M $777.6M $1.6B $788.2M $731.8M
Total Current Assets $4.4B $7.8B $6.8B $6.1B $5.8B
 
Property Plant And Equipment $64.8B $66.6B $74B $77.3B $83B
Long-Term Investments $4B $4.4B $3.8B $4.2B $4.9B
Goodwill $52.5M $52.5M $52.5M $52.5M $52.5M
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- $4.4B $3.8B $3.6B $3.9B
Total Assets $80.8B $87.7B $93.4B $96.7B $103.1B
 
Accounts Payable $1.7B $2.1B $2.7B $2B $2.6B
Accrued Expenses $267.6M $273.2M $336.5M $410.2M $453.3M
Current Portion Of Long-Term Debt $4.6B $3.4B $3.2B $3.4B $4.2B
Current Portion Of Capital Lease Obligations $241.3M $97.6M $113.6M $115.7M $91.9M
Other Current Liabilities $1.3B $3.3B $1.4B $1.5B $1.6B
Total Current Liabilities $9.9B $12.4B $13.3B $11.6B $13B
 
Long-Term Debt $29B $31.3B $34.3B $37.7B $39.3B
Capital Leases -- -- -- -- --
Total Liabilities $60B $65B $69.3B $71.4B $76.1B
 
Common Stock $3.4B $3.4B $3.4B $3.4B $3.5B
Other Common Equity Adj -$85.1M $184.8M $83.7M -$55.5M -$3.1M
Common Equity $20.6B $22.4B $23.9B $25.2B $26.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $223.6M $247M $229M $39.2M $42.3M
Total Equity $20.8B $22.7B $24.1B $25.3B $27B
 
Total Liabilities and Equity $80.8B $87.7B $93.4B $96.7B $103.1B
Cash and Short Terms $593.5M $623.8M $697M $544.4M $418.3M
Total Debt $33.6B $36.1B $40.9B $43B $45.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $392.7M $403.4M $509.4M $330.1M $202.9M
Short Term Investments $200.8M $220.4M $187.6M $214.3M $215.4M
Accounts Receivable, Net $613.6M $720.9M $1.1B $1B $1.1B
Inventory $1.3B $989.2M $1.4B $1.9B $1.7B
Prepaid Expenses -- -- -- -- --
Other Current Assets $217.7M $777.6M $1.6B $788.2M $731.8M
Total Current Assets $4.4B $7.8B $6.8B $6.1B $5.8B
 
Property Plant And Equipment $64.8B $66.6B $74B $77.3B $83B
Long-Term Investments $4B $4.4B $3.8B $4.2B $4.9B
Goodwill $52.5M $52.5M $52.5M $52.5M $52.5M
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- $4.4B $3.8B $3.6B $3.9B
Total Assets $80.8B $87.7B $93.4B $96.7B $103.1B
 
Accounts Payable $1.7B $2.1B $2.7B $2B $2.6B
Accrued Expenses $267.6M $273.2M $336.5M $410.2M $453.3M
Current Portion Of Long-Term Debt $4.6B $3.4B $3.2B $3.4B $4.2B
Current Portion Of Capital Lease Obligations $241.3M $97.6M $113.6M $115.7M $91.9M
Other Current Liabilities $1.3B $3.3B $1.4B $1.5B $1.6B
Total Current Liabilities $9.9B $12.4B $13.3B $11.6B $13B
 
Long-Term Debt $29B $31.3B $34.3B $37.7B $39.3B
Capital Leases -- -- -- -- --
Total Liabilities $60B $65B $69.3B $71.4B $76.1B
 
Common Stock $3.4B $3.4B $3.4B $3.4B $3.5B
Other Common Equity Adj -$85.1M $184.8M $83.7M -$55.5M -$3.1M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $223.6M $247M $229M $39.2M $42.3M
Total Equity $20.8B $22.7B $24.1B $25.3B $27B
 
Total Liabilities and Equity $80.8B $87.7B $93.4B $96.7B $103.1B
Cash and Short Terms $593.5M $623.8M $697M $544.4M $418.3M
Total Debt $33.6B $36.1B $40.9B $43B $45.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $2.2B $2.5B $2.3B $2.2B $3B
Depreciation & Amoritzation $2.9B $3B $3.3B $3.2B $3.4B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$129.3M -$119.7M -$681.7M $236.5M -$156M
Change in Inventories -$142.9M $300.2M -$313.9M -$504M $171.6M
Cash From Operations $3.8B $3.8B $5.3B $5B $6.8B
 
Capital Expenditures $6.3B $5.8B $6.8B $7.5B $7.8B
Cash Acquisitions -- -$767.2M -$1.2B -$155.2M -$285.5M
Cash From Investing -$6.2B -$6.4B -$7.8B -$6.3B -$7.6B
 
Dividends Paid (Ex Special Dividend) -$1.4B -$1.5B -$1.6B -$1.8B -$1.9B
Special Dividend Paid
Long-Term Debt Issued $7B $7.9B $7.1B $6.5B $5.8B
Long-Term Debt Repaid -$3.2B -$4.3B -$3.6B -$4.6B -$3.8B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$189M -$41.6M -$105.4M -$78.6M -$49.8M
Cash From Financing $2.4B $2.6B $2.6B $1.1B $659.2M
 
Beginning Cash (CF) $432.6M $438.3M $451.4M $556.5M $379M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $5.7M $13.1M $105.1M -$177.5M -$133M
Ending Cash (CF) $438.3M $451.4M $556.5M $379M $246M
 
Levered Free Cash Flow -$2.5B -$1.9B -$1.5B -$2.5B -$966.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $578.8M $718.1M $400.4M $1B --
Depreciation & Amoritzation $751.8M $792.4M $775.5M $787.1M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$12.9M -$24.3M $348.4M $34.9M --
Change in Inventories $39.5M $27.6M -$115.9M $104.3M --
Cash From Operations -$117.2M $1.6B $717.8M $1.4B --
 
Capital Expenditures $1.5B $1.7B $2.1B $1.8B --
Cash Acquisitions -$102.9M -- -- $114M --
Cash From Investing -$1.6B -$2.9B -$2.2B -$1.7B --
 
Dividends Paid (Ex Special Dividend) -$372M -$398.8M -$431.8M -$466.9M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2.6B $1.5B $2.9B $2.1B --
Long-Term Debt Repaid -$757.7M -$280.7M -$1.1B -$1.5B --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$30.4M -$65.8M -$55.8M -$31.9M --
Cash From Financing $1.6B $1.5B $1.4B $129.9M --
 
Beginning Cash (CF) $438.3M $451.4M $556.5M $379M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$114.3M $274.1M -$163M -$97.2M --
Ending Cash (CF) $324M $725.5M $393.5M $281.8M --
 
Levered Free Cash Flow -$1.7B -$95.5M -$1.4B -$353.2M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $2.2B $2.5B $2.3B $2.2B $3B
Depreciation & Amoritzation $2.9B $3B $3.3B $3.2B $3.4B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$129.3M -$119.7M -$681.7M $236.5M -$156M
Change in Inventories -$142.9M $300.2M -$313.9M -$504M $171.6M
Cash From Operations $3.8B $3.8B $5.3B $5B $6.8B
 
Capital Expenditures $6.3B $5.8B $6.8B $7.5B $7.8B
Cash Acquisitions -- -$767.2M -$1.2B -$155.2M -$285.5M
Cash From Investing -$6.2B -$6.4B -$7.8B -$6.3B -$7.6B
 
Dividends Paid (Ex Special Dividend) -$1.4B -$1.5B -$1.6B -$1.8B -$1.9B
Special Dividend Paid
Long-Term Debt Issued $7B $7.9B $7.1B $6.5B $5.8B
Long-Term Debt Repaid -$3.2B -$4.3B -$3.6B -$4.6B -$3.8B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$189M -$41.6M -$105.4M -$78.6M -$49.8M
Cash From Financing $2.4B $2.6B $2.6B $1.1B $659.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $5.7M $13.1M $105.1M -$177.5M -$133M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$2.5B -$1.9B -$1.5B -$2.5B -$966.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $578.8M $718.1M $400.4M $1B --
Depreciation & Amoritzation $751.8M $792.4M $775.5M $787.1M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$12.9M -$24.3M $348.4M $34.9M --
Change in Inventories $39.5M $27.6M -$115.9M $104.3M --
Cash From Operations -$117.2M $1.6B $717.8M $1.4B --
 
Capital Expenditures $1.5B $1.7B $2.1B $1.8B --
Cash Acquisitions -$102.9M -- -- $114M --
Cash From Investing -$1.6B -$2.9B -$2.2B -$1.7B --
 
Dividends Paid (Ex Special Dividend) -$372M -$398.8M -$431.8M -$466.9M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2.6B $1.5B $2.9B $2.1B --
Long-Term Debt Repaid -$757.7M -$280.7M -$1.1B -$1.5B --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$30.4M -$65.8M -$55.8M -$31.9M --
Cash From Financing $1.6B $1.5B $1.4B $129.9M --
 
Beginning Cash (CF) $438.3M $451.4M $556.5M $379M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$114.3M $274.1M -$163M -$97.2M --
Ending Cash (CF) $324M $725.5M $393.5M $281.8M --
 
Levered Free Cash Flow -$1.7B -$95.5M -$1.4B -$353.2M --

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

GET BETTER TRADE IDEAS

Popular

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…

Is Raymond James Stock a Buy, Sell or Hold?
Is Raymond James Stock a Buy, Sell or Hold?

Raymond James Financial (NYSE:RJF) is one of America’s large financial…

Stock Ideas

Buy
56
Is AAPL Stock a Buy?

Market Cap: $3.3T
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 15.72% over the past day.

Sell
16
PCVX alert for Apr 1

Vaxcyte [PCVX] is down 2.73% over the past day.

Sell
47
RGC alert for Apr 1

Regencell Bioscience Holdings [RGC] is down 4.77% over the past day.

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

Show me the best stock