AES CORP (AES) |
Contract Generation – Consensus Forecasts of Contract Generation Revenue in Millions  |
Dec-05 |
Dec-06 |
Dec-07 |
Dec-08 |
Dec-09 |
09/05 |
| $4,137.0 |
$6,076.0 |
$7,485.0 |
$9,123.0 |
$6,954.0 |
13.9% |
|
| Regulated Utility – Consensus Forecasts of Regulated Utility Revenue in Millions |
Dec-05 |
Dec-06 |
Dec-07 |
Dec-08 |
Dec-09 |
09/05 |
| $5,737.0 |
$6,154.0 |
$6,890.0 |
$7,789.0 |
$7,160.0 |
5.7% |
|
| Others – Consensus Forecasts of Others Revenue in Millions |
Dec-05 |
Dec-06 |
Dec-07 |
Dec-08 |
Dec-09 |
09/05 |
| ($562.0) |
($758.0) |
($838.0) |
($825.0) |
$5.0 |
NaN |
|
EPS FORECASTS
|
This section is designed to find errors as the consensus forecast of EPS. The consensus forecasts for the lines in the AES CORP 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 |
$11,021.0 |
$12,075.9 |
$13,585.6 |
$16,073.4 |
$14,201.4 |
$14,958.1 |
$15,545.9 |
$16,046.5 |
5.5% |
|
| Discussion by Wiki Users | |
| Last edited Fri Nov 12, 2010 06:11 AM
by PushpanjaliBanerjee (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 |
665.0 |
669.0 |
675.5 |
682.3 |
668.1 |
758.4 |
789.8 |
789.8 |
|
| 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 |
$7,822.0 |
$8,567.6 |
$10,070.2 |
$12,772.4 |
$10,911.8 |
$10,493.1 |
$10,458.9 |
$10,680.7 |
| Percent of Revenue |
71% |
71% |
74% |
79% |
77% |
70% |
67% |
67% |
| 3. Gross Profit (1-2) |
$3,199.00 |
$3,508.30 |
$3,515.40 |
$3,301.00 |
$3,289.60 |
$4,465.00 |
$5,087.00 |
$5,365.80 |
| Percent of Revenue |
29% |
29% |
26% |
21% |
23% |
30% |
33% |
33% |
|
| Discussion by Wiki Users | | The company expects consolidated gross profit in the range of $3.7-$3.9 billion and proportional gross profit in the range of $2.2-$2.4 billion for 2010. It also expects consolidated gross profit of $3.8-$4.1 billion and proportional gross profit of $2.35-$2.65 billion for 2011.
| Last edited Fri Nov 12, 2010 06:12 AM
by PushpanjaliBanerjee (Zacks Investment Research) | |
| 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 |
$225.0 |
$295.0 |
$373.5 |
$367.0 |
$345.0 |
$338.5 |
$342.2 |
$351.6 |
| Percent of Revenue |
2% |
2% |
3% |
2% |
2% |
2% |
2% |
2% |
|
| 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) |
$1,498.0 |
$1,422.3 |
$1,363.7 |
$1,420.8 |
$1,240.0 |
$1,212.3 |
$1,204.3 |
$1,086.4 |
| Percent of Revenue |
14% |
12% |
10% |
9% |
9% |
8% |
8% |
7% |
|
| 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 |
$1,468.0 |
$1,241.8 |
$1,683.1 |
$2,693.8 |
$2,123.2 |
$1,862.6 |
$2,343.7 |
$2,753.3 |
| 8. Tax provisions |
$525.0 |
$381.6 |
$671.7 |
$750.5 |
$538.6 |
$599.0 |
$837.3 |
$996.2 |
| Percent of Revenue |
36% |
31% |
40% |
28% |
25% |
32% |
36% |
36% |
| 9. Net Income (7-8) |
$943.00 |
$860.20 |
$1,011.40 |
$1,943.30 |
$1,584.60 |
$1,263.60 |
$1,506.40 |
$1,757.10 |
|
| AES (AES CORP) |
$15,265.00 |
$627.00 |
7.6% |
8% |
10.90 |
0.5 |
3.6 |
Industry Mean |
|
|
9% |
5% |
12.38 |
1.2 |
5.7 |
| S&P 500 |
|
|
23% |
11% |
13.71
| 1.9 |
|
|
|
|
|
|
|
|
|
CEG (CONSTELLATN EGY) |
$14,882.00 |
$4,784.80 |
13.7% |
5% |
10.84 |
0.5 |
4.6 |
FPL (FPL GRP) |
$15,564.00 |
$1,808.00 |
13.0% |
7% |
11.51 |
1.3 |
5.5 |
SO (SOUTHN COMPANY) |
$16,234.00 |
$2,062.00 |
14.2% |
5% |
13.67 |
1.6 |
7.0 |
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 05:40:12 CDT by WikiMigrationBot.
|
