AEO Inc. Reports Strong Fourth Quarter Fiscal 2025 Results; Provides Fiscal 2026 Outlook
-
Total revenue increased 10% to a record
$1.8 billion , driven by total comparable sales increase of 8% with positive results across brands - Aerie comps +23%, American Eagle comps +2%
-
Returned
$341 million to shareholders in 2025 from$256 million in shares repurchases and$85 million in dividends -
Fiscal 2026 operating income guidance of
$390 to$410 million
“We enter 2026 from a position of strength with the goal of building on this year’s successes. The first quarter is off to a positive start and we remain focused on investing in our brands and driving additional corporate savings and efficiency across the business. I’m confident that our strategic actions will lead to long-term profitable growth and shareholder value creation,” he concluded.
Fourth Quarter 2025 Results:
-
Total net revenue of
$1.8 billion increased 10% to last year. Total comparable sales increased 8%, on top of 3% comp growth last year. - Aerie comparable sales increased 23% on a 6% increase last year. American Eagle comparable sales grew 2% following 1% growth last year.
-
Gross profit of
$651 million rose 9% from$599 million last year. The gross margin of 37.0% declined 30 basis points to last year.-
The net tariff impact was
$50 million or 280 basis points to gross margin. Increased markdowns were largely offset by leverage on positive sales combined with lower costs, favorable currency and operational efficiencies. - Buying, Occupancy and Warehousing (BOW) expenses leveraged 50 basis points due to positive sales.
-
The net tariff impact was
-
Selling, general and administrative (SG&A) expenses increased 4% to
$418 million , leveraging 120 basis points to a rate of 23.8% to revenue. Overall cost efficiencies and lower incentives were offset by planned investments in advertising. -
GAAP operating profit was
$96 million , which includes$84 million of impairment and restructuring charges related to the company’s exit from the Quiet Platform third party logistics business, store impairments and general corporate restructuring. -
Adjusted operating profit of
$180 million increased 27% from$142 million last year. The adjusted operating margin of 10.2% expanded 130 basis points from 8.9% last year. -
Other income of
$15 million reflected unrealized gains on investments previously disclosed. -
GAAP Diluted earnings per share of
$0.50 compared to$0.54 last year. -
Adjusted diluted earnings per share of
$0.84 compared to$0.54 last year. Average diluted shares outstanding were 176 million.
Fiscal Year 2025 Results:
-
Total net revenue of
$5.5 billion increased 3% versus last year. Total comparable sales increased 3%, on top of 4% comp growth last year. - Aerie comparable sales increased 9% on 5% growth last year. American Eagle comparable sales were flat following 3% growth last year.
-
Gross profit of
$2.0 billion decreased 3%. Gross margin of 36.9% decreased 230 basis points largely reflecting an inventory write-down taken in the first quarter, higher markdowns and the impact of tariffs, partially offset by business improvement and cost efficiencies in the second half of the year. -
Selling, general and administrative expense of
$1.5 billion increased 4%, up 10 basis points as a rate to revenue. Lower incentive costs and general cost savings were offset by planned investments in advertising. -
GAAP Operating income of
$226 million , which includes$102 million of impairment and restructuring charges related to the company’s exit from the Quiet Platforms third party logistics business, store impairments and general corporate restructuring. GAAP operating income was$427 million last year. -
Adjusted operating income of
$328 million compared to adjusted operating income of$445 million last year. -
GAAP diluted earnings per share was
$1.09 compared to$1.68 last year. -
Adjusted diluted earnings per share was
$1.50 compared to adjusted diluted earnings per share of$1.74 last year. Average diluted shares outstanding were 176 million.
Inventory
Total ending inventory increased 10% to
Shareholder Returns
In the fourth quarter the company repurchased one million shares for
Capital Expenditures
Capital expenditures totaled
Outlook
*All guidance is based on estimates and includes tariffs reflecting 2025 IEEPA guidelines.
|
|
First Quarter 2026 Outlook |
Fiscal Year 2026 Outlook |
|
Comparable Sales |
+High Single Digit |
+Mid Single Digit |
|
Gross Margin |
Up YoY |
Up YoY |
|
SG&A |
+10% |
+MSD |
|
Depreciation and Amortization |
|
|
|
Operating Income |
|
|
|
Weighted Average Share Count |
176 M |
177 M |
|
Capital Expenditures |
- |
|
About
Non-GAAP Measures
This press release includes operating income and diluted earnings per share presented on an “adjusted” or “non-GAAP” basis, which are non-GAAP financial measures. Non-GAAP financial measures are not based on any standardized methodology prescribed by
SAFE HARBOR STATEMENT UNDER THE PRIVATE SECURITIES LITIGATION REFORM ACT OF 1995
This release and related statements by management contain forward-looking statements (as such term is defined in the Private Securities Litigation Reform Act of 1995), which represent management’s expectations or beliefs concerning future events, including, without limitation, expected results for the first quarter and full-year Fiscal 2026. Words such as “outlook,” "estimate," "project," "plan," "believe," "expect," "anticipate," "intend," “may,” “potential,” and similar expressions may identify forward-looking statements, although not all forward-looking statements contain these identifying words. All forward-looking statements made by the company are inherently uncertain because they are based on assumptions and expectations concerning future events and are subject to change based on many important factors, some of which may be beyond the company’s control. Except as may be required by applicable law, we undertake no obligation to publicly update or revise any forward-looking statements whether as a result of new information, future events or otherwise and even if experience or future changes make it clear that any projected results expressed or implied therein will not be realized. The following factors, in addition to the risks disclosed in Item 1A., Risk Factors, of our Annual Report on Form 10-K for the fiscal year ended
The use of the “company,” “AEO,” “we,” "us," and “our” in this release refers to
|
|
||||||||
| CONSOLIDATED BALANCE SHEETS | ||||||||
| (Unaudited; Dollars in thousands) | ||||||||
| Fiscal Years Ending | ||||||||
|
|
|
|||||||
| Assets | ||||||||
| Current assets: | ||||||||
| Cash and cash equivalents |
$ |
238,923 |
|
$ |
308,962 |
|
||
| Short-term investments |
|
— |
|
|
50,000 |
|
||
| Merchandise inventory |
|
701,966 |
|
|
636,655 |
|
||
| Accounts receivable, net |
|
258,624 |
|
|
262,365 |
|
||
| Prepaid expenses |
|
93,231 |
|
|
76,088 |
|
||
| Other current assets |
|
21,429 |
|
|
20,161 |
|
||
| Total current assets |
|
1,314,173 |
|
|
1,354,231 |
|
||
| Operating lease right-of-use assets |
|
1,483,393 |
|
|
1,295,400 |
|
||
| Property and equipment, at cost, net of accumulated depreciation |
|
785,622 |
|
|
751,264 |
|
||
|
|
|
225,269 |
|
|
225,079 |
|
||
| Non-current deferred income taxes |
|
85,532 |
|
|
68,158 |
|
||
| Intangible assets, net |
|
37,468 |
|
|
42,449 |
|
||
| Other assets |
|
111,024 |
|
|
94,194 |
|
||
| Total assets |
$ |
4,042,481 |
|
$ |
3,830,775 |
|
||
| Liabilities and Stockholders’ Equity | ||||||||
| Current liabilities: | ||||||||
| Accounts payable |
$ |
251,761 |
|
$ |
280,712 |
|
||
| Current portion of operating lease liabilities |
|
318,078 |
|
|
313,034 |
|
||
| Accrued compensation and payroll taxes |
|
82,354 |
|
|
113,388 |
|
||
| Unredeemed gift cards and gift certificates |
|
75,278 |
|
|
70,094 |
|
||
| Accrued income and other taxes |
|
41,290 |
|
|
30,677 |
|
||
| Other current liabilities and accrued expenses |
|
96,875 |
|
|
74,751 |
|
||
| Total current liabilities |
|
865,636 |
|
|
882,656 |
|
||
| Non-current liabilities: | ||||||||
| Non-current operating lease liabilities |
|
1,415,046 |
|
|
1,133,296 |
|
||
| Other non-current liabilities |
|
70,365 |
|
|
47,963 |
|
||
| Total non-current liabilities |
|
1,485,411 |
|
|
1,181,259 |
|
||
| Commitments and contingencies |
|
— |
|
|
— |
|
||
| Stockholders’ equity: | ||||||||
| Preferred stock |
|
— |
|
|
— |
|
||
| Common stock |
|
2,496 |
|
|
2,496 |
|
||
| Contributed capital |
|
382,676 |
|
|
362,616 |
|
||
| Accumulated other comprehensive loss |
|
(15,586 |
) |
|
(56,390 |
) |
||
| Retained earnings |
|
2,552,721 |
|
|
2,456,063 |
|
||
|
|
|
(1,229,154 |
) |
|
(1,001,154 |
) |
||
| Total AEO stockholders' equity |
|
1,693,153 |
|
|
1,763,631 |
|
||
| Noncontrolling interests |
|
(1,719 |
) |
|
3,229 |
|
||
| Total stockholders’ equity |
|
1,691,434 |
|
|
1,766,860 |
|
||
| Total liabilities and stockholders’ equity |
$ |
4,042,481 |
|
$ |
3,830,775 |
|
||
| Current |
|
1.52 |
|
|
1.53 |
|
||
|
|
||||||||||||||
| CONSOLIDATED STATEMENTS OF OPERATIONS | ||||||||||||||
| (Unaudited; Dollars and shares in thousands, except per share amounts) | ||||||||||||||
| GAAP Basis | ||||||||||||||
| Fourth Quarter Ended | ||||||||||||||
|
|
|
|||||||||||||
| (In thousands) | (Percentage of revenue) | (In thousands) | (Percentage of revenue) | |||||||||||
| Total net revenue |
$ |
1,760,834 |
|
100.0 |
% |
$ |
1,604,633 |
|
100.0 |
% |
||||
| Cost of sales, including certain buying, occupancy and warehouse expenses |
|
1,109,773 |
|
63.0 |
|
1,005,458 |
|
62.7 |
||||||
| Gross profit |
|
651,061 |
|
37.0 |
|
599,175 |
|
37.3 |
||||||
| Selling, general and administrative expenses |
|
418,198 |
|
23.8 |
|
401,628 |
|
25.0 |
||||||
| Impairment, restructuring and other charges |
|
84,483 |
|
4.8 |
|
— |
|
0.0 |
||||||
| Depreciation and amortization expense |
|
52,635 |
|
3.0 |
|
55,277 |
|
3.4 |
||||||
| Operating income |
|
95,745 |
|
5.4 |
|
142,270 |
|
8.9 |
||||||
| Interest expense (income), net |
|
268 |
|
0.0 |
|
(2,355 |
) |
(0.1) |
||||||
| Other (income), net |
|
(14,781 |
) |
(0.8) |
|
(2,375 |
) |
(0.2) |
||||||
| Income before income taxes |
$ |
110,258 |
|
6.2 |
$ |
147,000 |
|
9.2 |
||||||
| Provision for income taxes |
|
26,636 |
|
1.5 |
|
43,434 |
|
2.7 |
||||||
| Net income |
$ |
83,622 |
|
4.7 |
$ |
103,566 |
|
6.5 |
||||||
| Net loss attributable to noncontrolling interests |
|
4,283 |
|
0.3 |
|
779 |
|
0.0 |
||||||
| Net income attributable to AEO |
$ |
87,905 |
|
5.0 |
% |
$ |
104,345 |
|
6.5 |
% |
||||
| Net income per common share | ||||||||||||||
| Basic net income per common share attributable to AEO |
$ |
0.52 |
|
$ |
0.55 |
|
||||||||
| Diluted net income per common share attributable to AEO |
$ |
0.50 |
|
$ |
0.54 |
|
||||||||
| Weighted average common shares outstanding - basic |
|
169,188 |
|
|
190,497 |
|
||||||||
| Weighted average common shares outstanding - diluted |
|
175,701 |
|
|
193,496 |
|
||||||||
|
|
||||||||||||||
| CONSOLIDATED STATEMENTS OF OPERATIONS | ||||||||||||||
| (Unaudited; Dollars and shares in thousands, except per share amounts) | ||||||||||||||
| GAAP Basis | ||||||||||||||
| Fiscal Year Ended | ||||||||||||||
|
|
|
|||||||||||||
| (In thousands) | (Percentage of revenue) | (In thousands) | (Percentage of revenue) | |||||||||||
| Total net revenue |
$ |
5,496,810 |
|
100.0 |
% |
$ |
5,328,652 |
|
100.0 |
% |
||||
| Cost of sales, including certain buying, occupancy and warehouse expenses |
|
3,471,489 |
|
63.1 |
|
3,239,719 |
|
60.8 |
||||||
| Gross profit |
|
2,025,321 |
|
36.9 |
|
2,088,933 |
|
39.2 |
||||||
| Selling, general and administrative expenses |
|
1,485,535 |
|
27.0 |
|
1,431,814 |
|
26.9 |
||||||
| Impairment, restructuring, and other charges |
|
101,603 |
|
1.9 |
|
17,561 |
|
0.3 |
||||||
| Depreciation and amortization expense |
|
211,961 |
|
3.9 |
|
212,255 |
|
4.0 |
||||||
| Operating income |
|
226,222 |
|
4.1 |
|
427,303 |
|
8.0 |
||||||
| Interest expense (income), net |
|
4,112 |
|
0.1 |
|
(7,769 |
) |
(0.1) |
||||||
| Other (income), net |
|
(27,278 |
) |
(0.5) |
|
(4,685 |
) |
(0.1) |
||||||
| Income before income taxes |
$ |
249,388 |
|
4.5 |
$ |
439,757 |
|
8.2 |
||||||
| Provision for income taxes |
|
63,866 |
|
1.1 |
|
112,854 |
|
2.1 |
||||||
| Net income |
$ |
185,522 |
|
3.4 |
$ |
326,903 |
|
6.1 |
||||||
| Net loss attributable to noncontrolling interests |
|
6,461 |
|
0.1 |
|
2,477 |
|
0.1 |
||||||
| Net income attributable to AEO |
$ |
191,983 |
|
3.5 |
% |
$ |
329,380 |
|
6.2 |
% |
||||
| Net income per common share | ||||||||||||||
| Basic net income per common share attributable to AEO |
$ |
1.12 |
|
$ |
1.71 |
|
||||||||
| Diluted net income per common share attributable to AEO |
$ |
1.09 |
|
$ |
1.68 |
|
||||||||
| Weighted average common shares outstanding - basic |
|
172,165 |
|
|
193,056 |
|
||||||||
| Weighted average common shares outstanding - diluted |
|
176,141 |
|
|
196,412 |
|
||||||||
|
|
||||||||||||||||||
| GAAP to Non-GAAP Reconciliation | ||||||||||||||||||
| (Dollars in thousands, except per share amounts) | ||||||||||||||||||
| (Unaudited) | ||||||||||||||||||
| 13 Weeks Ended | ||||||||||||||||||
|
|
||||||||||||||||||
| Operating Income | Income Tax Expense | Effective Tax Rate | Net Income Attributable to AEO | Earnings per Diluted Share | ||||||||||||||
| GAAP Basis |
$ |
95,745 |
|
$ |
26,636 |
24.2 |
% |
$ |
87,905 |
|
$ |
0.50 |
|
|||||
| % of Revenue |
|
5.4 |
% |
|
5.0 |
% |
||||||||||||
| Add: Impairment and restructuring charges (1) |
$ |
84,483 |
|
$ |
63,992 |
|
|
0.36 |
|
|||||||||
| Tax effect of the above (2) |
$ |
20,491 |
||||||||||||||||
| Net loss attributable to non-controlling interests |
$ |
(3,707 |
) |
|
(0.02 |
) |
||||||||||||
| Non-GAAP Basis |
$ |
180,228 |
|
$ |
47,127 |
24.2 |
% |
$ |
148,190 |
|
$ |
0.84 |
|
|||||
| % of Revenue |
|
10.2 |
% |
|
8.4 |
% |
||||||||||||
| (1) The adjustments relate to the Company's exit from the Quiet Platforms third party logistics business, store impairments, and corporate restructuring. | ||||||||||||||||||
| (2) The tax effect of excluded items is the difference between the tax provision calculated on a GAAP basis and on a non-GAAP basis. | ||||||||||||||||||
|
|
||||||||||||||||||
| GAAP to Non-GAAP Reconciliation | ||||||||||||||||||
| (Dollars in thousands, except per share amounts) | ||||||||||||||||||
| (Unaudited) | ||||||||||||||||||
| Fiscal Year Ended | ||||||||||||||||||
|
|
||||||||||||||||||
| Operating Income | Income Tax Expense | Effective Tax Rate | Net Income Attributable to AEO | Earnings per Diluted Share | ||||||||||||||
| GAAP Basis |
$ |
226,222 |
|
$ |
63,866 |
25.6 |
% |
$ |
191,983 |
|
$ |
1.09 |
|
|||||
| % of Revenue |
|
4.1 |
% |
|
3.5 |
% |
||||||||||||
| Add: Impairment and restructuring charges (1) |
$ |
101,603 |
|
$ |
76,794 |
|
$ |
0.43 |
|
|||||||||
| Tax effect of the above (2) |
$ |
24,809 |
||||||||||||||||
| Net loss attributable to non-controlling interests |
$ |
(3,707 |
) |
$ |
(0.02 |
) |
||||||||||||
| Non-GAAP Basis |
$ |
327,825 |
|
$ |
88,675 |
25.3 |
% |
$ |
265,070 |
|
$ |
1.50 |
|
|||||
| % of Revenue |
|
6.0 |
% |
|
4.8 |
% |
||||||||||||
| (1) The adjustments relate to the Company's exit from the Quiet Platforms third party logistics business, store impairments, and corporate restructuring. | ||||||||||||||||||
| (2) The tax effect of excluded items is the difference between the tax provision calculated on a GAAP basis and on a non-GAAP basis. | ||||||||||||||||||
|
|
|||||||||||||||||
| GAAP to Non-GAAP Reconciliation | |||||||||||||||||
| (Dollars in thousands, except per share amounts) | |||||||||||||||||
| (Unaudited) | |||||||||||||||||
| Fiscal Year Ended | |||||||||||||||||
|
|
|||||||||||||||||
| Operating Income | Income Tax Expense | Effective Tax Rate | Net Income Attributable to AEO | Earnings per Diluted Share | |||||||||||||
| GAAP Basis |
$ |
427,303 |
|
$ |
112,854 |
25.7 |
% |
$ |
329,380 |
|
$ |
1.68 |
|||||
| % of Revenue |
|
8.0 |
% |
|
6.2 |
% |
|||||||||||
| Add: Impairment, restructuring and other charges (1) |
$ |
17,561 |
|
$ |
12,983 |
|
$ |
0.06 |
|||||||||
| Tax effect of the above |
$ |
4,577 |
|||||||||||||||
| Non-GAAP Basis |
$ |
444,864 |
|
$ |
117,431 |
25.7 |
% |
$ |
342,363 |
|
$ |
1.74 |
|||||
| % of Revenue |
|
8.3 |
% |
|
6.4 |
% |
|||||||||||
|
(1) The adjustments relate to restructuring costs related to employee severance, as well as impairment and restructuring costs related to the sale of the Company's |
|||||||||||||||||
|
|
||||||||||||||||
| NET REVENUE BY SEGMENT | ||||||||||||||||
| (Unaudited; Dollars in thousands) | ||||||||||||||||
| Fourth Quarter Ended | Fiscal Year Ended | |||||||||||||||
|
2026 |
2025 |
2026 |
2025 |
|||||||||||||
| Net Revenue: | ||||||||||||||||
| American Eagle |
$ |
1,019,033 |
|
$ |
1,000,935 |
|
$ |
3,367,033 |
|
$ |
3,385,231 |
|
||||
| Aerie |
|
683,841 |
|
|
539,673 |
|
|
1,934,702 |
|
|
1,738,414 |
|
||||
| Other |
|
65,910 |
|
|
74,906 |
|
|
226,027 |
|
|
243,907 |
|
||||
| Intersegment Elimination |
|
(7,950 |
) |
|
(10,881 |
) |
|
(30,952 |
) |
|
(38,900 |
) |
||||
| Total Net Revenue |
$ |
1,760,834 |
|
$ |
1,604,633 |
|
$ |
5,496,810 |
|
$ |
5,328,652 |
|
||||
|
|
|||||
| STORE INFORMATION | |||||
| (Unaudited) | |||||
| Fourth Quarter Ended | Fiscal Year Ended | ||||
|
|
|
||||
| Consolidated stores at beginning of period |
1,190 |
|
1,172 |
|
|
| Consolidated stores opened during the period | |||||
| AE Brand (1) |
6 |
|
12 |
|
|
| Aerie (incl. OFFL/NE) (2) |
8 |
|
22 |
|
|
|
|
— |
|
4 |
|
|
| Unsubscribed |
— |
|
2 |
|
|
| Consolidated stores closed during the period | |||||
| AE Brand (1) |
(33 |
) |
(36 |
) |
|
| Aerie (incl. OFFL/NE) (2) |
(3 |
) |
(8 |
) |
|
| Total consolidated stores at end of period |
1,168 |
|
1,168 |
|
|
| Stores by Brand | |||||
| AE Brand (1) |
805 |
|
|||
| Aerie (incl. OFFL/NE) (2) |
332 |
|
|||
|
|
23 |
|
|||
| Unsubscribed |
8 |
|
|||
| Total consolidated stores at end of period |
1,168 |
|
|||
| Total gross square footage at end of period (in '000) |
7,198 |
|
7,198 |
|
|
| International license locations at end of period (3) |
357 |
|
357 |
|
|
| (1) AE Brand includes AE stand alone locations, AE/Aerie side-by side locations, AE/OFFL/NE side-by-side locations, and AE/Aerie/OFFL/NE side-by-side locations. | |||||
| (2) Aerie (incl. OFFL/NE) includes Aerie stand alone locations, OFFL/NE stand alone locations, and Aerie/OFFL/NE side-by-side locations. | |||||
| (3) International license locations (retail stores and concessions) are not included in the consolidated store data or the total gross square footage calculation. | |||||
View source version on businesswire.com: https://www.businesswire.com/news/home/20260304490858/en/
412-432-3300
LineMedia@ae.com
Source: