Financhill
Sell
47

AEO Quote, Financials, Valuation and Earnings

Last price:
$16.69
Seasonality move :
9.43%
Day range:
$16.21 - $16.95
52-week range:
$16.20 - $26.44
Dividend yield:
3%
P/E ratio:
14.27x
P/S ratio:
0.61x
P/B ratio:
1.84x
Volume:
8M
Avg. volume:
6.1M
1-year change:
-18.98%
Market cap:
$3.2B
Revenue:
$5.3B
EPS (TTM):
$1.17
Period Ending 2020-01-31 2021-01-31 2022-01-31 2023-01-31 2024-01-31
Revenue $4.3B $3.8B $5B $5B $5.3B
Revenue Growth (YoY) 6.75% -12.75% 33.3% -0.42% 5.45%
 
Cost of Revenues $2.8B $2.6B $3B $3.2B $3.2B
Gross Profit $1.5B $1.1B $2B $1.7B $2B
Gross Profit Margin 35.34% 30.54% 39.75% 34.98% 38.48%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1B $977.3M $1.2B $1.3B $1.4B
Other Inc / (Exp) -$74.8M -$276.1M -$9.5M -$11.7M -$130.7M
Operating Expenses $1.2B $1.1B $1.4B $1.5B $1.7B
Operating Income $313.8M $8.5M $603M $269.3M $364.4M
 
Net Interest Expenses -- $24.6M $34.6M $79M --
EBT. Incl. Unusual Items $245.3M -$292.3M $558.9M $178.5M $239.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $54M -$83M $139.3M $53.4M $69.8M
Net Income to Company $191.3M -$209.3M $419.6M $125.1M $170M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $191.3M -$209.3M $419.6M $125.1M $170M
 
Basic EPS (Cont. Ops) $1.13 -$1.26 $2.50 $0.69 $0.87
Diluted EPS (Cont. Ops) $1.12 -$1.26 $2.03 $0.64 $0.86
Weighted Average Basic Share $169.7M $166.5M $168.2M $181.8M $195.6M
Weighted Average Diluted Share $170.9M $166.5M $206.5M $205.2M $196.9M
 
EBITDA $495.2M -$102.1M $774.2M $481.8M $599.6M
EBIT $313.8M -$267.7M $603M $269.3M $364.4M
 
Revenue (Reported) $4.3B $3.8B $5B $5B $5.3B
Operating Income (Reported) $313.8M $8.5M $603M $269.3M $364.4M
Operating Income (Adjusted) $313.8M -$267.7M $603M $269.3M $364.4M
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Revenue $1B $1.3B $1.2B $1.3B $1.3B
Revenue Growth (YoY) -3.26% 23.5% -2.63% 4.88% -0.92%
 
Cost of Revenues $616.8M $709.6M $760.8M $757.3M $762.5M
Gross Profit $414.8M $564.5M $479.8M $543.8M $526.6M
Gross Profit Margin 40.21% 44.31% 38.67% 41.8% 40.85%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $273.3M $313.9M $311.1M $362M $351.4M
Other Inc / (Exp) -$4.7M $3.1M -$782K $4M -$16.7M
Operating Expenses $312.3M $354.8M $362.2M $418.4M $403M
Operating Income $102.5M $209.7M $117.5M $125.4M $123.7M
 
Net Interest Expenses $7.9M $8.6M $3.9M -- --
EBT. Incl. Unusual Items $89.9M $204.2M $112.9M $132.2M $108.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $31.7M $52M $31.6M $35.5M $28.2M
Net Income to Company $58.1M $152.2M $81.3M $96.7M $80M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $58.1M $152.2M $81.3M $96.7M $80M
 
Basic EPS (Cont. Ops) $0.35 $0.91 $0.44 $0.50 $0.42
Diluted EPS (Cont. Ops) $0.32 $0.74 $0.42 $0.49 $0.41
Weighted Average Basic Share $166.2M $167.6M $186.3M $195.3M $191.6M
Weighted Average Diluted Share $184.4M $205M $195.8M $198.4M $195.8M
 
EBITDA $137.6M $254.9M $170M $184.6M $177.4M
EBIT $97.8M $212.8M $117.5M $125.4M $123.7M
 
Revenue (Reported) $1B $1.3B $1.2B $1.3B $1.3B
Operating Income (Reported) $102.5M $209.7M $117.5M $125.4M $123.7M
Operating Income (Adjusted) $97.8M $212.8M $117.5M $125.4M $123.7M
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Revenue $3.8B $4.8B $5B $5.1B $5.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.7B $2.9B $3.3B $3.2B $3.3B
Gross Profit $1.1B $1.9B $1.7B $1.9B $2.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $971.9M $1.2B $1.3B $1.4B $1.5B
Other Inc / (Exp) -$252.8M -$93.4M -$10.3M -$29.1M -$132.5M
Operating Expenses $1.1B $1.3B $1.5B $1.6B $1.7B
Operating Income -$21M $617.3M $265.4M $330.5M $432.3M
 
Net Interest Expenses $15.2M $34M $80.5M $5.8M --
EBT. Incl. Unusual Items -$289.1M $489.9M $174.5M $295.6M $310.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$81M $117.2M $53.5M $77.3M $78.8M
Net Income to Company -$208M $372.7M $121M $218.3M $231.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$208M $372.7M $121M $218.3M $231.4M
 
Basic EPS (Cont. Ops) -$1.24 $2.23 $0.69 $1.13 $1.19
Diluted EPS (Cont. Ops) -$1.27 $1.80 $0.59 $1.11 $1.17
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -$29.3M $687.5M $403.9M $567.1M $656.4M
EBIT -$197.4M $522.1M $205.2M $330.5M $432.3M
 
Revenue (Reported) $3.8B $4.8B $5B $5.1B $5.4B
Operating Income (Reported) -$21M $617.3M $265.4M $330.5M $432.3M
Operating Income (Adjusted) -$197.4M $522.1M $205.2M $330.5M $432.3M
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Revenue $2.5B $3.5B $3.5B $3.6B $3.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.8B $2B $2.3B $2.2B $2.2B
Gross Profit $708.3M $1.5B $1.2B $1.4B $1.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $685.2M $872.3M $917.7M $1B $1B
Other Inc / (Exp) -$176.4M $6.4M $5.5M -$11.8M -$13.6M
Operating Expenses $806M $992M $1.1B $1.2B $1.2B
Operating Income -$97.7M $511.1M $173.5M $234.8M $302.6M
 
Net Interest Expenses $16.6M $26M $72M $1.6M --
EBT. Incl. Unusual Items -$290.7M $491.4M $107M $224.2M $294.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$77.9M $122.2M $36.5M $60.4M $69.4M
Net Income to Company -$212.8M $369.2M $70.5M $163.7M $225M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$212.8M $369.2M $70.5M $163.7M $225M
 
Basic EPS (Cont. Ops) -$1.27 $2.21 $0.39 $0.84 $1.16
Diluted EPS (Cont. Ops) -$1.30 $1.78 $0.34 $0.83 $1.14
Weighted Average Basic Share $499.3M $502.4M $535M $585.2M $581.7M
Weighted Average Diluted Share $517.5M $620.5M $595.7M $591.6M $594.8M
 
EBITDA -$151M $638.5M $270.1M $409.3M $466.1M
EBIT -$274.1M $515.6M $119.7M $234.8M $302.6M
 
Revenue (Reported) $2.5B $3.5B $3.5B $3.6B $3.7B
Operating Income (Reported) -$97.7M $511.1M $173.5M $234.8M $302.6M
Operating Income (Adjusted) -$274.1M $515.6M $119.7M $234.8M $302.6M
Period Ending 2020-01-31 2021-01-31 2022-01-31 2023-01-31 2024-01-31
Cash and Equivalents $361.9M $850.5M $434.8M $170.2M $354.1M
Short Term Investments $55M -- -- -- $100M
Accounts Receivable, Net $62.3M $94.7M $121.8M $242.4M $247.9M
Inventory $446.3M $405.4M $553.5M $585.1M $640.7M
Prepaid Expenses -- -- -- -- --
Other Current Assets $65.7M $120.6M $122M $102.6M $90.7M
Total Current Assets $1B $1.5B $1.4B $1.1B $1.4B
 
Property Plant And Equipment $2.2B $1.8B $1.9B $1.9B $1.7B
Long-Term Investments -- -- -- -- --
Goodwill $13.2M $13.3M $271.4M $264.9M $225.3M
Other Intangibles $39.8M $57.1M $102.7M $94.5M $46.1M
Other Long-Term Assets $51M $29M $50.1M $56.2M $52.5M
Total Assets $3.3B $3.4B $3.8B $3.4B $3.6B
 
Accounts Payable $285.7M $255.9M $231.8M $234.3M $268.3M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $299.2M $328.6M $311M $337.3M $284.5M
Other Current Liabilities $56.8M $55.3M $70.6M $66.9M $73.6M
Total Current Liabilities $751.8M $858.5M $842.9M $768.9M $891.2M
 
Long-Term Debt -- $325.3M $341M $8.9M --
Capital Leases -- -- -- -- --
Total Liabilities $2.1B $2.3B $2.4B $1.8B $1.8B
 
Common Stock $2.5M $2.5M $2.5M $2.5M $2.5M
Other Common Equity Adj -- -- -$40.8M -$32.6M -$16.4M
Common Equity $1.2B $1.1B $1.4B $1.6B $1.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.2B $1.1B $1.4B $1.6B $1.7B
 
Total Liabilities and Equity $3.3B $3.4B $3.8B $3.4B $3.6B
Cash and Short Terms $416.9M $850.5M $434.8M $170.2M $454.1M
Total Debt -- $325.3M $341M $8.9M --
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Cash and Equivalents $692.4M $740.7M $82.1M $240.9M $160.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $124.6M $228.5M $250.9M $239.4M $214.1M
Inventory $560M $739.8M $797.7M $769.3M $804.3M
Prepaid Expenses -- -- -- -- $118.8M
Other Current Assets $130.9M $66.6M $146.4M $103.8M $38.8M
Total Current Assets $1.5B $1.8B $1.3B $1.4B $1.3B
 
Property Plant And Equipment $1.9B $1.8B $1.9B $1.7B $2B
Long-Term Investments -- -- -- -- --
Goodwill $13.1M $16.4M $271.2M $264.8M $225.2M
Other Intangibles $37.7M $52.9M $96.5M $88.2M $43.4M
Other Long-Term Assets $33.1M $33.9M $54.9M $55.7M $59.6M
Total Assets $3.5B $3.8B $3.7B $3.5B $3.7B
 
Accounts Payable $304.6M $314.6M $188.4M $300M $283.5M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $346.3M $299.7M $332.2M $294.9M $293M
Other Current Liabilities $47.6M $56.1M $67.8M $72.9M $95.6M
Total Current Liabilities $894.3M $869.6M $685.4M $831.2M $851M
 
Long-Term Debt $321.1M $336.2M $411.9M -- --
Capital Leases -- -- -- -- --
Total Liabilities $2.4B $2.4B $2.2B $1.8B $2B
 
Common Stock $2.5M $2.5M $2.5M $2.5M $2.5M
Other Common Equity Adj -- -- -- -$32.9M -$49.9M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.1B $1.4B $1.5B $1.7B $1.7B
 
Total Liabilities and Equity $3.5B $3.8B $3.7B $3.5B $3.7B
Cash and Short Terms $692.4M $740.7M $82.1M $240.9M $160.2M
Total Debt $321.1M $336.2M $411.9M -- --
Period Ending 2020-01-31 2021-01-31 2022-01-31 2023-01-31 2024-01-31
Net Income to Stockholders $191.3M -$209.3M $419.6M $125.1M $170M
Depreciation & Amoritzation $181.4M $165.6M $171.2M $212.5M $235.2M
Stock-Based Compensation $23M $32.8M $38.2M $39M $51.1M
Change in Accounts Receivable -- -- -$117.8M $43.9M -$5.8M
Change in Inventories -$21.6M $42.2M -$147.1M -$38.4M -$46.3M
Cash From Operations $415.4M $202.5M $303.7M $406.3M $580.7M
 
Capital Expenditures $210.4M $128M $233.8M $260.4M $174.4M
Cash Acquisitions -- -- -$358.2M -- --
Cash From Investing -$174.9M -$73.9M -$594.6M -$261.4M -$287.4M
 
Dividends Paid (Ex Special Dividend) -$92.8M -$22.9M -$113.9M -$64.8M -$83.8M
Special Dividend Paid
Long-Term Debt Issued -- $406.1M -- -- $30M
Long-Term Debt Repaid -- -- -- -$136.4M -$30M
Repurchase of Common Stock -$120.5M -$25.4M -$24M -$209.8M -$30.9M
Other Financing Activities -$94K -$1.2M -$299K $984K -$2.4M
Cash From Financing -$211.2M $359.9M -$125.2M -$407.9M -$109.5M
 
Beginning Cash (CF) $333.3M $361.9M $850.5M $434.8M $170.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $29.3M $488.5M -$416.1M -$263M $183.8M
Ending Cash (CF) $361.9M $850.5M $434.8M $170.2M $354.1M
 
Levered Free Cash Flow $205.1M $74.5M $69.8M $145.9M $406.3M
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Net Income to Stockholders $58.1M $152.2M $81.3M $96.7M $80M
Depreciation & Amoritzation $39.8M $42.1M $52.4M $59.3M $53.8M
Stock-Based Compensation $9M $7.9M $7M $9.9M $6M
Change in Accounts Receivable -- -- -$29.3M $33M $13.4M
Change in Inventories -$137M -$237.4M -$111.2M -$123.8M -$151.8M
Cash From Operations $26M $11.8M $18.6M $136.5M $52.9M
 
Capital Expenditures $31.2M $58.2M $71.5M $43M $60.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$31.3M -$8.4M -$71.7M -$45.8M -$60.7M
 
Dividends Paid (Ex Special Dividend) -- -$30.4M -- -$19.8M -$24M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $35.3M -- --
Long-Term Debt Repaid -$200M -- -- -$3M --
Repurchase of Common Stock -$142K -$6.5M -$193K -$270K -$355K
Other Financing Activities -$207K $39K $2.4M -$20K -$20K
Cash From Financing -$200.3M -$36.8M $37.9M -$22.6M -$23.5M
 
Beginning Cash (CF) $898.8M $774M $98.2M $175.3M $191.8M
Foreign Exchange Rate Adjustment -$779K -- -$945K -$2.4M -$315K
Additions / Reductions -$205.7M -$33.3M -$15.1M $68.1M -$31.3M
Ending Cash (CF) $692.4M $740.7M $82.1M $240.9M $160.2M
 
Levered Free Cash Flow -$5.2M -$46.4M -$52.9M $93.5M -$7.8M
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Net Income to Stockholders -$208M $372.7M $121M $218.3M $231.4M
Depreciation & Amoritzation $168.1M $165.4M $198.7M $236.6M $224.2M
Stock-Based Compensation $27.8M $37.5M $38.7M $44.3M $49.2M
Change in Accounts Receivable -- -- -- $11.1M $18.3M
Change in Inventories $86.7M -$176.8M -$58.1M $20M -$45.3M
Cash From Operations $226.8M $346.6M $83.3M $777.3M $389.4M
 
Capital Expenditures $153.1M $179.8M $288.8M $195.9M $197.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$103.9M -$184.6M -$645.9M -$205.6M -$209.2M
 
Dividends Paid (Ex Special Dividend) -$23M -$106.4M -$95.1M -$59.1M -$97.3M
Special Dividend Paid
Long-Term Debt Issued $736.1M -- $343M -$313M --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$25.5M -$24M -$209.8M -$10.7M -$164.8M
Other Financing Activities -$900K -$639K $1.7M -$1.4M -$6.2M
Cash From Financing $356.8M -$114.8M -$94.5M -$412.7M -$258.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $479.7M $47.2M -$657.1M $159M -$78.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $73.7M $166.8M -$205.5M $581.4M $192.2M
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Net Income to Stockholders -$212.8M $369.2M $70.5M $163.7M $225M
Depreciation & Amoritzation $123.1M $122.9M $150.5M $174.6M $163.5M
Stock-Based Compensation $24.7M $29.4M $30M $35.3M $33.4M
Change in Accounts Receivable -- -- $36.7M $3.9M $28M
Change in Inventories -$114.9M -$333.9M -$244.9M -$186.5M -$185.5M
Cash From Operations -$10.4M $133.7M -$86.7M $284.3M $93M
 
Capital Expenditures $92.6M $144.4M $199.4M $134.9M $157.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$38.1M -$148.8M -$200.1M -$144.3M -$66.1M
 
Dividends Paid (Ex Special Dividend) -- -$83.6M -$64.8M -$59.1M -$72.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $736.1M -- $343M $30M --
Long-Term Debt Repaid -$330M -- -$136.1M -$30M --
Repurchase of Common Stock -$25.4M -$24M -$209.8M -$10.7M -$144.6M
Other Financing Activities -$889K -$329K $1.7M -$762K -$4.6M
Cash From Financing $379.9M -$94.8M -$64.1M -$69M -$218M
 
Beginning Cash (CF) $2.1B $2.3B $761.8M $463.4M $846.4M
Foreign Exchange Rate Adjustment -$940K $87K -$1.7M -$363K -$2.9M
Additions / Reductions $331.4M -$109.9M -$350.9M $71.1M -$191M
Ending Cash (CF) $2.4B $2.2B $409.1M $534.1M $652.6M
 
Levered Free Cash Flow -$103M -$10.7M -$286.1M $149.4M -$64.6M

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

GET BETTER TRADE IDEAS

Popular

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 21

Quantum [QMCO] is up 26.28% over the past day.

Sell
46
NUKK alert for Dec 21

Nukkleus [NUKK] is down 22.94% over the past day.

Sell
1
IIPR alert for Dec 21

Innovative Industrial Properties [IIPR] is down 22.7% over the past day.

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

Show me the best stock