Financhill
Sell
42

AEO Quote, Financials, Valuation and Earnings

Last price:
$11.02
Seasonality move :
1.3%
Day range:
$10.79 - $11.18
52-week range:
$9.45 - $25.15
Dividend yield:
4.53%
P/E ratio:
6.57x
P/S ratio:
0.41x
P/B ratio:
1.08x
Volume:
5.7M
Avg. volume:
8.8M
1-year change:
-51.02%
Market cap:
$1.9B
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 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --
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 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --

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

GET BETTER TRADE IDEAS

Popular

How High Will Eli Lilly Stock Go By 2030?
How High Will Eli Lilly Stock Go By 2030?

The weight loss drugs market is heating up quickly and…

Is TSMC the Best Semiconductor Stock to Buy Now?
Is TSMC the Best Semiconductor Stock to Buy Now?

The new administration has launched a slew of tariffs, paused…

Rocket Lab Vs Intuitive Machines Stock
Rocket Lab Vs Intuitive Machines Stock

The commercialization of outer space is now in full swing,…

Stock Ideas

Buy
53
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Sell
47
Is MSFT Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 31x

Sell
42
Is NVDA Stock a Buy?

Market Cap: $2.4T
P/E Ratio: 34x

Alerts

Buy
72
EFX alert for Apr 23

Equifax [EFX] is up 13.86% over the past day.

Buy
51
CALX alert for Apr 23

Calix [CALX] is up 13.26% over the past day.

Sell
38
NOC alert for Apr 23

Northrop Grumman [NOC] is down 12.3% over the past day.

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

Show me the best stock