Financhill
Sell
50

AEO Quote, Financials, Valuation and Earnings

Last price:
$12.12
Seasonality move :
5.04%
Day range:
$11.76 - $12.35
52-week range:
$10.74 - $26.25
Dividend yield:
4.22%
P/E ratio:
7.05x
P/S ratio:
0.44x
P/B ratio:
1.29x
Volume:
6.1M
Avg. volume:
6M
1-year change:
-52.33%
Market cap:
$2.3B
Revenue:
$5.3B
EPS (TTM):
$1.68
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Revenue $3.8B $5B $5B $5.3B $5.3B
Revenue Growth (YoY) -12.75% 33.3% -0.42% 5.45% 1.27%
 
Cost of Revenues $2.6B $3B $3.2B $3.2B $3.2B
Gross Profit $1.1B $2B $1.7B $2B $2.1B
Gross Profit Margin 30.54% 39.75% 34.98% 38.48% 39.2%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $977.3M $1.2B $1.3B $1.4B $1.4B
Other Inc / (Exp) -$276.1M -$9.5M -$11.7M -$130.7M -$10.4M
Operating Expenses $1.1B $1.4B $1.5B $1.7B $1.6B
Operating Income $8.5M $603M $269.3M $364.4M $444.9M
 
Net Interest Expenses $24.6M $34.6M $79M -- --
EBT. Incl. Unusual Items -$292.3M $558.9M $178.5M $239.9M $442.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$83M $139.3M $53.4M $69.8M $112.9M
Net Income to Company -$209.3M $419.6M $125.1M $170M $329.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$209.3M $419.6M $125.1M $170M $329.4M
 
Basic EPS (Cont. Ops) -$1.26 $2.50 $0.69 $0.87 $1.71
Diluted EPS (Cont. Ops) -$1.26 $2.03 $0.64 $0.86 $1.68
Weighted Average Basic Share $166.5M $168.2M $181.8M $195.6M $193.1M
Weighted Average Diluted Share $166.5M $206.5M $205.2M $196.9M $196.4M
 
EBITDA -$102.1M $774.2M $481.8M $599.6M $665.4M
EBIT -$267.7M $603M $269.3M $364.4M $444.9M
 
Revenue (Reported) $3.8B $5B $5B $5.3B $5.3B
Operating Income (Reported) $8.5M $603M $269.3M $364.4M $444.9M
Operating Income (Adjusted) -$267.7M $603M $269.3M $364.4M $444.9M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Revenue $1.3B $1.5B $1.5B $1.7B $1.6B
Revenue Growth (YoY) -1.7% 16.69% -0.79% 12.22% -4.42%
 
Cost of Revenues $852.4M $1B $988.7M $1.1B $1B
Gross Profit $439.9M $488.7M $507.4M $614.6M $599.2M
Gross Profit Margin 34.04% 32.41% 33.92% 36.61% 37.34%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $292.1M $349.7M $351.4M $427.1M $401.6M
Other Inc / (Exp) -$99.8M -$15.8M -$17.2M -$118.9M $3.2M
Operating Expenses $333.6M $396.8M $411.6M $484.9M $456.9M
Operating Income $106.2M $91.9M $95.8M $129.7M $142.3M
 
Net Interest Expenses $8M $8.6M $7.1M -- --
EBT. Incl. Unusual Items -$1.5M $67.5M $71.5M $15.7M $147.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$5.1M $17.1M $16.9M $9.4M $43.4M
Net Income to Company $3.5M $50.4M $54.6M $6.3M $104.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $3.5M $50.4M $54.6M $6.3M $104.3M
 
Basic EPS (Cont. Ops) $0.02 $0.30 $0.29 $0.03 $0.55
Diluted EPS (Cont. Ops) $0.02 $0.25 $0.28 $0.03 $0.54
Weighted Average Basic Share $166.7M $168.4M $191.2M $196.2M $190.5M
Weighted Average Diluted Share $166.7M $205M $198.4M $196.2M $191M
 
EBITDA $49M $133.8M $157.8M $190.3M $199.3M
EBIT $6.5M $85.5M $95.8M $129.7M $142.3M
 
Revenue (Reported) $1.3B $1.5B $1.5B $1.7B $1.6B
Operating Income (Reported) $106.2M $91.9M $95.8M $129.7M $142.3M
Operating Income (Adjusted) $6.5M $85.5M $95.8M $129.7M $142.3M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Revenue $3.8B $5B $5B $5.3B $5.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.6B $3B $3.2B $3.2B $3.2B
Gross Profit $1.1B $2B $1.7B $2B $2.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $977.3M $1.2B $1.3B $1.4B $1.4B
Other Inc / (Exp) -$276.1M -$9.5M -$11.7M -$130.7M -$10.4M
Operating Expenses $1.1B $1.4B $1.5B $1.7B $1.6B
Operating Income $8.5M $603M $269.3M $364.4M $444.9M
 
Net Interest Expenses $24.6M $34.6M $79M -- --
EBT. Incl. Unusual Items -$292.3M $558.9M $178.5M $239.9M $442.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$83M $139.3M $53.4M $69.8M $112.9M
Net Income to Company -$209.3M $419.6M $125.1M $170M $329.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$209.3M $419.6M $125.1M $170M $329.4M
 
Basic EPS (Cont. Ops) -$1.25 $2.51 $0.68 $0.87 $1.71
Diluted EPS (Cont. Ops) -$1.28 $2.03 $0.62 $0.86 $1.68
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$102.1M $772.3M $428M $599.6M $665.4M
EBIT -$267.7M $601.1M $215.5M $364.4M $444.9M
 
Revenue (Reported) $3.8B $5B $5B $5.3B $5.3B
Operating Income (Reported) $8.5M $603M $269.3M $364.4M $444.9M
Operating Income (Adjusted) -$267.7M $601.1M $215.5M $364.4M $444.9M
Period Ending 2022-01-31 2023-01-31 2024-01-31 2025-01-31 2026-01-31
Revenue $5B $5B $5.3B $5.3B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3B $3.2B $3.2B $3.2B --
Gross Profit $2B $1.7B $2B $2.1B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.2B $1.3B $1.4B $1.4B --
Other Inc / (Exp) -$9.5M -$11.7M -$130.7M -$10.4M --
Operating Expenses $1.4B $1.5B $1.7B $1.6B --
Operating Income $603M $269.3M $364.4M $444.9M --
 
Net Interest Expenses $34.6M $79M $1.6M -- --
EBT. Incl. Unusual Items $558.9M $178.5M $239.9M $442.2M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $139.3M $53.4M $69.8M $112.9M --
Net Income to Company $419.6M $125.1M $170M $329.4M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $419.6M $125.1M $170M $329.4M --
 
Basic EPS (Cont. Ops) $2.51 $0.68 $0.87 $1.71 --
Diluted EPS (Cont. Ops) $2.03 $0.62 $0.86 $1.68 --
Weighted Average Basic Share $670.8M $726.2M $781.3M $772.2M --
Weighted Average Diluted Share $825.5M $794.1M $787.8M $785.9M --
 
EBITDA $772.3M $428M $599.6M $665.4M --
EBIT $601.1M $215.5M $364.4M $444.9M --
 
Revenue (Reported) $5B $5B $5.3B $5.3B --
Operating Income (Reported) $603M $269.3M $364.4M $444.9M --
Operating Income (Adjusted) $601.1M $215.5M $364.4M $444.9M --
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Cash and Equivalents $850.5M $434.8M $170.2M $354.1M $309M
Short Term Investments -- -- -- $100M $50M
Accounts Receivable, Net $94.7M $121.8M $242.4M $247.9M $262.4M
Inventory $405.4M $553.5M $585.1M $640.7M $636.7M
Prepaid Expenses -- -- -- $65.1M $76.1M
Other Current Assets $120.6M $122M $102.6M $25.6M $20.2M
Total Current Assets $1.5B $1.4B $1.1B $1.4B $1.4B
 
Property Plant And Equipment $1.8B $1.9B $1.9B $1.7B $2B
Long-Term Investments -- -- -- -- --
Goodwill $13.3M $271.4M $264.9M $225.3M $225.1M
Other Intangibles $57.1M $102.7M $94.5M $46.1M $42.4M
Other Long-Term Assets $29M $50.1M $56.2M $52.5M $94.2M
Total Assets $3.4B $3.8B $3.4B $3.6B $3.8B
 
Accounts Payable $255.9M $231.8M $234.3M $268.3M $280.7M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $328.6M $311M $337.3M $284.5M $313M
Other Current Liabilities $55.3M $70.6M $66.9M $73.6M $74.8M
Total Current Liabilities $858.5M $842.9M $768.9M $891.2M $882.7M
 
Long-Term Debt $325.3M $341M $8.9M -- --
Capital Leases -- -- -- -- --
Total Liabilities $2.3B $2.4B $1.8B $1.8B $2.1B
 
Common Stock $2.5M $2.5M $2.5M $2.5M $2.5M
Other Common Equity Adj -- -$40.8M -$32.6M -$16.4M -$56.4M
Common Equity $1.1B $1.4B $1.6B $1.7B $1.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.1B $1.4B $1.6B $1.7B $1.8B
 
Total Liabilities and Equity $3.4B $3.8B $3.4B $3.6B $3.8B
Cash and Short Terms $850.5M $434.8M $170.2M $454.1M $359M
Total Debt $325.3M $341M $8.9M -- --
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Cash and Equivalents $850.5M $434.8M $170.2M $354.1M $309M
Short Term Investments -- -- -- $100M $50M
Accounts Receivable, Net $94.7M $121.8M $242.4M $247.9M $262.4M
Inventory $405.4M $553.5M $585.1M $640.7M $636.7M
Prepaid Expenses -- -- -- $65.1M $76.1M
Other Current Assets $120.6M $122M $102.6M $25.6M $20.2M
Total Current Assets $1.5B $1.4B $1.1B $1.4B $1.4B
 
Property Plant And Equipment $1.8B $1.9B $1.9B $1.7B $2B
Long-Term Investments -- -- -- -- --
Goodwill $13.3M $271.4M $264.9M $225.3M $225.1M
Other Intangibles $57.1M $102.7M $94.5M $46.1M $42.4M
Other Long-Term Assets $29M $50.1M $56.2M $52.5M $94.2M
Total Assets $3.4B $3.8B $3.4B $3.6B $3.8B
 
Accounts Payable $255.9M $231.8M $234.3M $268.3M $280.7M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $328.6M $311M $337.3M $284.5M $313M
Other Current Liabilities $55.3M $70.6M $66.9M $73.6M $74.8M
Total Current Liabilities $858.5M $842.9M $768.9M $891.2M $882.7M
 
Long-Term Debt $325.3M $341M $8.9M -- --
Capital Leases -- -- -- -- --
Total Liabilities $2.3B $2.4B $1.8B $1.8B $2.1B
 
Common Stock $2.5M $2.5M $2.5M $2.5M $2.5M
Other Common Equity Adj -- -$40.8M -$32.6M -$16.4M -$56.4M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.1B $1.4B $1.6B $1.7B $1.8B
 
Total Liabilities and Equity $3.4B $3.8B $3.4B $3.6B $3.8B
Cash and Short Terms $850.5M $434.8M $170.2M $454.1M $359M
Total Debt $325.3M $341M $8.9M -- --
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Net Income to Stockholders -$209.3M $419.6M $125.1M $170M $329.4M
Depreciation & Amoritzation $165.6M $171.2M $212.5M $235.2M $220.5M
Stock-Based Compensation $32.8M $38.2M $39M $51.1M $39.6M
Change in Accounts Receivable -- -$117.8M $43.9M -$5.8M -$15.6M
Change in Inventories $42.2M -$147.1M -$38.4M -$46.3M -$21.4M
Cash From Operations $202.5M $303.7M $406.3M $580.7M $476.8M
 
Capital Expenditures $128M $233.8M $260.4M $174.4M $222.5M
Cash Acquisitions -- -$358.2M -- -- -$35M
Cash From Investing -$73.9M -$594.6M -$261.4M -$287.4M -$217.5M
 
Dividends Paid (Ex Special Dividend) -$22.9M -$113.9M -$64.8M -$83.8M -$96.5M
Special Dividend Paid
Long-Term Debt Issued $406.1M -- -- $30M --
Long-Term Debt Repaid -- -- -$136.4M -$30M --
Repurchase of Common Stock -$25.4M -$24M -$209.8M -$30.9M -$204.7M
Other Financing Activities -$1.2M -$299K $984K -$2.4M -$4.6M
Cash From Financing $359.9M -$125.2M -$407.9M -$109.5M -$301.9M
 
Beginning Cash (CF) $361.9M $850.5M $434.8M $170.2M $354.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $488.5M -$416.1M -$263M $183.8M -$42.6M
Ending Cash (CF) $850.5M $434.8M $170.2M $354.1M $309M
 
Levered Free Cash Flow $74.5M $69.8M $145.9M $406.3M $254.3M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Net Income to Stockholders $3.5M $50.4M $54.6M $6.3M $104.3M
Depreciation & Amoritzation $42.5M $48.2M $62M $60.7M $57M
Stock-Based Compensation $8.1M $8.7M $9M $15.8M $6.2M
Change in Accounts Receivable -- -- $7.2M -$9.7M -$43.7M
Change in Inventories $157.1M $186.7M $206.5M $140.2M $164.2M
Cash From Operations $212.9M $170M $493M $296.4M $383.8M
 
Capital Expenditures $35.4M $89.4M $61M $39.5M $64.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$35.8M -$445.8M -$61.3M -$143.2M -$151.5M
 
Dividends Paid (Ex Special Dividend) -$22.9M -$30.4M -- -$24.7M -$23.8M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$330M -- -$343M -- --
Long-Term Debt Repaid $330M -- -$342K -- --
Repurchase of Common Stock -$56K -$55K -$8K -$20.3M -$60.1M
Other Financing Activities -$310K $30K -$686K -$1.6M $21K
Cash From Financing -$20M -$30.4M -$343.7M -$40.5M -$83.9M
 
Beginning Cash (CF) $692.4M $740.7M $82.1M $240.9M $160.2M
Foreign Exchange Rate Adjustment $1M $333K $135K $444K $372K
Additions / Reductions $157.1M -$306.2M $87.9M $112.7M $148.4M
Ending Cash (CF) $850.5M $434.8M $170.2M $354.1M $309M
 
Levered Free Cash Flow $177.5M $80.5M $432M $256.8M $318.9M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Net Income to Stockholders -$209.3M $419.6M $125.1M $170M $329.4M
Depreciation & Amoritzation $165.6M $171.2M $212.5M $235.2M $220.5M
Stock-Based Compensation $32.8M $38.2M $39M $51.1M $39.6M
Change in Accounts Receivable -- -- -- -$5.8M -$15.6M
Change in Inventories $42.2M -$147.1M -$38.4M -$46.3M -$21.4M
Cash From Operations $202.5M $303.7M $406.3M $580.7M $476.8M
 
Capital Expenditures $128M $233.8M $260.4M $174.4M $222.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$73.9M -$594.6M -$261.4M -$287.4M -$217.5M
 
Dividends Paid (Ex Special Dividend) -$22.9M -$113.9M -$64.8M -$83.8M -$96.5M
Special Dividend Paid
Long-Term Debt Issued $406.1M -- -- $30M --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$25.4M -$24M -$209.8M -$30.9M -$204.7M
Other Financing Activities -$1.2M -$299K $984K -$2.4M -$4.6M
Cash From Financing $359.9M -$125.2M -$407.9M -$109.5M -$301.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $488.5M -$416.1M -$263M $183.8M -$42.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $74.5M $69.8M $145.9M $406.3M $254.3M
Period Ending 2022-01-31 2023-01-31 2024-01-31 2025-01-31 2026-01-31
Net Income to Stockholders $419.6M $125.1M $170M $329.4M --
Depreciation & Amoritzation $171.2M $212.5M $235.2M $220.5M --
Stock-Based Compensation $38.2M $39M $51.1M $39.6M --
Change in Accounts Receivable -- $43.9M -$5.8M -$15.6M --
Change in Inventories -$147.1M -$38.4M -$46.3M -$21.4M --
Cash From Operations $303.7M $406.3M $580.7M $476.8M --
 
Capital Expenditures $233.8M $260.4M $174.4M $222.5M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$594.6M -$261.4M -$287.4M -$217.5M --
 
Dividends Paid (Ex Special Dividend) -$113.9M -$64.8M -$83.8M -$96.5M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $30M -- --
Long-Term Debt Repaid -- -$136.4M -$30M -- --
Repurchase of Common Stock -$24M -$209.8M -$30.9M -$204.7M --
Other Financing Activities -$299K $984K -$2.4M -$4.6M --
Cash From Financing -$125.2M -$407.9M -$109.5M -$301.9M --
 
Beginning Cash (CF) $3.1B $843.9M $704.3M $1B --
Foreign Exchange Rate Adjustment $420K -$1.6M $81K -$2.5M --
Additions / Reductions -$416.1M -$263M $183.8M -$42.6M --
Ending Cash (CF) $2.7B $579.3M $888.2M $961.5M --
 
Levered Free Cash Flow $69.8M $145.9M $406.3M $254.3M --

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

GET BETTER TRADE IDEAS

Popular

Why Is Sportradar Stock Going Up?
Why Is Sportradar Stock Going Up?

Sportradar (NASDAQ:SRAD) should be on your radar for a stock…

Is Roblox Stock a Buy, Sell or Hold?
Is Roblox Stock a Buy, Sell or Hold?

Gaming company Roblox (NYSE:RBLX) operates a massive platform that allows…

Is Shopify a Millionaire Maker?
Is Shopify a Millionaire Maker?

Shopify (NYSE:SHOP) is an eCommerce platform, business services provider and…

Stock Ideas

Buy
52
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 40x

Buy
51
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Alerts

Buy
52
RGC alert for Mar 21

Regencell Bioscience Holdings [RGC] is up 27.82% over the past day.

Buy
95
EXOD alert for Mar 21

Exodus Movement [EXOD] is up 1.11% over the past day.

Sell
15
FG alert for Mar 21

F&G Annuities & Life [FG] is down 4.61% over the past day.

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

Show me the best stock