Sheet1

TICKER BIG5 2008 2007 2006 2005 2004

AEO EQTY $1,417.00 $1,155.60 $963.50 $643.70
PRICE EPS $1.70 $1.26 $0.99 $0.28
$26.74 SALES/REV $2,794.40 $2,309.40 $1,881.20 $1,520.00
Qty CASH $523.30 $398.90 $271.40 $125.10
NETINCOME $387.40 $294.20 $213.30 $60.00
Bought OTHER LBTS $109.70 $88.50 $76.90 $18.50
LTM DEBT $143.20 $121.00 $107.00 $69.80
ROIC $0.23 $0.22 $0.19 $0.08
Sold
Mkt Prc GWTH RTS 1yr 5yr 10yr
EQTY 22.62% #N/A #N/A
Gain 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