Model Components

• Diluted Earnings per Share
• Comparable Sales
• Net Sales (segment, geography + online)
• Guidance (full year EPS, operating margin)

Operating Components

• Marketing expense
• Inventory dollars per store
• Cash inflow
• Cash distribution (buyback, dividend)
• CapEx