Sheet1
TICKER AEO
BIG5 EQTY
PRICE
EPS
$26.74
SALES/REV
Qty Bought
2008
2007
2006
2005
2004
$1,417.00
$1,155.60
$963.50
$643.70
$1.70
$1.26
$0.99
$0.28
$2,794.40
$2,309.40
$1,881.20
$1,520.00
CASH
$523.30
$398.90
$271.40
$125.10
NETINCOME
$387.40
$294.20
$213.30
$60.00
OTHER LBTS
$109.70
$88.50
$76.90
$18.50
LTM DEBT
$143.20
$121.00
$107.00
$69.80
$0.23
$0.22
$0.19
$0.08
ROIC Sold Mkt Prc Gain
GWTH RTS
1yr
5yr
10yr
EQTY
22.62%
#N/A
#N/A
EPS
34.92%
#N/A
#N/A
SALES/REV
21.00%
#N/A
#N/A
Sticker
CASH
31.19%
#N/A
#N/A
$59.59
ROIC
7.64%
#N/A
#N/A
MOS $29.80 Future Value $238.37 EPS $1.82 FUTURE EPS $7.69 ESTIMATED EPS GWTH RT NXT 5 YRS 15.50% DEFAULT P/E 31
Page 1
Sheet1
2003
2002
2001
2000
1999
1998
$577.50
$502.10
$367.70
$264.50
$151.20
$90.80
$0.41
$0.48
$0.29
$0.41
$0.25
$0.09
$1,463.10
$1,371.90
$1,093.50
$832.10
$587.60
$405.70
$43.10
$55.50
$62.80
$87.40
$34.90
$13.50
$88.70
$105.50
$93.80
$90.70
$54.10
$19.50
$5.90
$1.40
$1.30
$1.70
$0.00
$0.00
$61.10
$54.80
$47.50
$28.50
$7.20
$3.50
$0.14
$0.19
$0.23
$0.31
$0.34
$0.21
Page 2