COLUMBIA SPORTS (COLM) |
Outerwear – Consensus Forecasts of Outerwear Revenue in Millions  |
Dec-05 |
Dec-06 |
Dec-07 |
Dec-08 |
Dec-09 |
Dec-10 |
10/05 |
| $440.0 |
$496.5 |
$497.6 |
$491.7 |
$482.5 |
$551.2 |
4.6% |
|
| Sportswear – Consensus Forecasts of Sportswear Revenue in Millions |
Dec-05 |
Dec-06 |
Dec-07 |
Dec-08 |
Dec-09 |
Dec-10 |
10/05 |
| $450.3 |
$509.1 |
$564.8 |
$540.9 |
$472.5 |
$515.8 |
2.8% |
|
| Footwear – Consensus Forecasts of Footwear Revenue in Millions |
Dec-05 |
Dec-06 |
Dec-07 |
Dec-08 |
Dec-09 |
Dec-10 |
10/05 |
| $211.2 |
$219.7 |
$227.2 |
$217.2 |
$214.5 |
$248.6 |
3.3% |
|
| Accessories and Equipment – Consensus Forecasts of Accessories and Equipment Revenue in Millions |
Dec-05 |
Dec-06 |
Dec-07 |
Dec-08 |
Dec-09 |
Dec-10 |
10/05 |
| $45.2 |
$49.3 |
$65.4 |
$68.0 |
$74.4 |
$89.2 |
14.6% |
|
EPS FORECASTS
|
This section is designed to find errors as the consensus forecast of EPS. The consensus forecasts for the lines in the COLUMBIA SPORTS Income Statement are shown and below each consensus forecast is a wiki section to discuss why the consensus forecast of that item may be high or low
|
|
| Consensus Forecasts of Total Revenue |
| |
Dec-05 |
Dec-06 |
Dec-07 |
Dec-08 |
Dec-09 |
Dec-10 |
Dec-11 |
Dec-12 |
12/05 |
| 1. Total Revenue |
$1,155.8 |
$1,287.7 |
$1,356.0 |
$1,317.8 |
$1,244.0 |
$1,416.7 |
$1,511.8 |
$1,663.1 |
5.3% |
|
| Discussion by Wiki Users | |
For 1Q10, the Company expects revenue to increase approximately 4 to 5% y-o-y, including an estimated 4% of foreign currency benefit.
COLM will not provide FY10 guidance until it reports its fall backlog on its 1Q10 earnings calls.
| Last edited Thu Mar 11, 2010 01:58 AM
by MadhubantiMaitra (Zacks Investment Research) |  |
| Consensus Forecasts of Fully Diluted Shares Outstanding |
| |
Dec-05 |
Dec-06 |
Dec-07 |
Dec-08 |
Dec-09 |
Dec-10 |
Dec-11 |
Dec-12 |
| Fully Diluted Shares Outstanding |
38.9 |
36.6 |
36.4 |
34.7 |
34.0 |
34.0 |
33.8 |
33.2 |
|
| Consensus Forecasts of GAAP EPS |
| |
Dec-05 |
Dec-06 |
Dec-07 |
Dec-08 |
Dec-09 |
Dec-10 |
Dec-11 |
Dec-12 |
| GAAP EPS |
$3.4 |
$3.4 |
$3.9 |
$2.7 |
$2.0 |
$2.2 |
$2.6 |
|
|
| Discussion by Wiki Users | |
The company did not provide any specific EPS guidance for FY10.
| Last edited Thu Mar 11, 2010 02:01 AM
by MadhubantiMaitra (Zacks Investment Research) | |
| Consensus Forecasts of Cost of Goods Sold |
| |
Dec-05 |
Dec-06 |
Dec-07 |
Dec-08 |
Dec-09 |
Dec-10 |
Dec-11 |
Dec-12 |
| 2. Cost of Goods Sold |
$652.0 |
$746.5 |
$776.3 |
$750.0 |
$719.9 |
$804.8 |
$849.2 |
|
| Percent of Revenue |
56% |
58% |
57% |
57% |
58% |
57% |
56% |
|
| 3. Gross Profit (1-2) |
$503.80 |
$541.20 |
$579.70 |
$567.80 |
$524.10 |
$611.90 |
$662.60 |
|
| Percent of Revenue |
44% |
42% |
43% |
43% |
42% |
43% |
44% |
|
|
| Consensus Forecasts of Selling, General and Administrative Expense |
| |
Dec-05 |
Dec-06 |
Dec-07 |
Dec-08 |
Dec-09 |
Dec-10 |
Dec-11 |
Dec-12 |
| 4. Selling, General and Administrative Expense |
$322.2 |
$352.0 |
$385.8 |
$429.9 |
$444.0 |
$517.0 |
$545.6 |
|
| Percent of Revenue |
28% |
27% |
28% |
33% |
36% |
36% |
36% |
|
|
| Consensus Forecasts of Interest Income/(Expense) |
| |
Dec-05 |
Dec-06 |
Dec-07 |
Dec-08 |
Dec-09 |
Dec-10 |
Dec-11 |
Dec-12 |
| 6. Interest Income/(Expense) |
($4.9) |
($5.6) |
($8.9) |
($7.5) |
($2.1) |
($2.7) |
($3.7) |
|
| Percent of Revenue |
0% |
0% |
-1% |
-1% |
0% |
0% |
0% |
|
|
| Consensus Forecasts of Pre - Tax Income |
| |
Dec-05 |
Dec-06 |
Dec-07 |
Dec-08 |
Dec-09 |
Dec-10 |
Dec-11 |
Dec-12 |
| 7. Pre - Tax Income |
$190.9 |
$185.3 |
$208.0 |
$151.0 |
$89.9 |
$104.9 |
$124.8 |
|
| 8. Tax provisions |
$60.1 |
$62.3 |
$64.9 |
$41.6 |
$22.8 |
$29.5 |
$34.9 |
$45.9 |
| Percent of Revenue |
31% |
34% |
31% |
28% |
25% |
28% |
28% |
|
| 9. Net Income (7-8) |
$130.80 |
$123.00 |
$143.10 |
$109.40 |
$67.10 |
$75.40 |
$89.90 |
|
|
| COLM (COLUMBIA SPORTS) |
$1,272.00 |
$69.35 |
7.1% |
9% |
22.94 |
1.3 |
16.5 |
Industry Mean |
|
|
12% |
16% |
15.00 |
1.0 |
13.1 |
| S&P 500 |
|
|
23% |
11% |
13.71
| 1.9 |
|
|
|
|
|
|
|
|
|
GIL (GILDAN ACTVWEAR) |
$1,157.00 |
$160.69 |
17.8% |
14% |
18.26 |
3.1 |
21.6 |
ZQK (QUIKSILVER INC) |
$1,967.00 |
($2.97) |
2.6% |
12% |
38.83 |
0.3 |
9.6 |
WRC (WARNACO GRP INC) |
$2,070.00 |
$106.40 |
15.5% |
15% |
12.52 |
0.9 |
10.3 |
CF is operating cash flow plus after-tax interest expense. |
|
| Discussion of Relative Valuation | | No comments yet. Be the first | | |
|
|
| | |
Created by: WikiMigrationBot.
Last Modification: Thursday 03 of June, 2010 06:38:59 CDT by WikiMigrationBot.
|
