EASTMAN KODAK (EK) |
Consumer Digital Imaging Group – Consensus Forecasts of Consumer Digital Imaging Group Revenue in Millions  |
Dec-05 |
Dec-06 |
Dec-07 |
Dec-08 |
08/05 |
| $5,646.0 |
$3,013.0 |
$3,247.0 |
$3,087.0 |
-18.2% |
|
| Film,Photofinishing and Entertainment Group – Consensus Forecasts of Film,Photofinishing and Entertainment Group Revenue in Millions |
Dec-05 |
Dec-06 |
Dec-07 |
Dec-08 |
08/05 |
| $2,841.0 |
$4,254.0 |
$3,632.0 |
$2,987.0 |
1.7% |
|
| Graphic Communications Group – Consensus Forecasts of Graphic Communications Group Revenue in Millions |
Dec-05 |
Dec-06 |
Dec-07 |
Dec-08 |
08/05 |
| $2,990.0 |
$3,517.0 |
$3,413.0 |
$3,334.0 |
3.7% |
|
| Other Imaging – Consensus Forecasts of Other Imaging Revenue in Millions |
Dec-05 |
Dec-06 |
Dec-07 |
Dec-08 |
08/05 |
| $83.0 |
$32.3 |
$9.0 |
$7.0 |
-56.1% |
|
EPS FORECASTS
|
This section is designed to find errors as the consensus forecast of EPS. The consensus forecasts for the lines in the EASTMAN KODAK 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 |
10/05 |
| 1. Total Revenue |
$11,560.0 |
$10,624.5 |
$10,332.3 |
$9,415.7 |
$7,607.0 |
$7,639.0 |
-8.0% |
|
| Discussion by Wiki Users | |
The company projects sales to reach $7.5 billion-$7.7 billion for FY10 versus $7.6 billion in FY09. The company’s target business model assumes, on average, a compound annual growth rate for digital revenue of 7% to 9% from 2010 through 2012, and a total company compound annual revenue growth rate of approximately 3% during that period.
| Last edited Thu Mar 11, 2010 02:30 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 |
| Fully Diluted Shares Outstanding |
305.0 |
287.3 |
290.6 |
286.9 |
703.8 |
356.0 |
|
| Consensus Forecasts of Pro Forma EPS |
| |
Dec-05 |
Dec-06 |
Dec-07 |
Dec-08 |
Dec-09 |
Dec-10 |
| Pro Forma EPS |
($0.2) |
($0.8) |
$0.9 |
($0.4) |
($0.5) |
($0.1) |
|
| Discussion by Wiki Users | | Kodak reiterated its segment earnings forecast in the range of $0 to $200M. The Company forecasts FY09 earnings to be at the low end of $200.0 -$400.0M range.
| Last edited Fri Jan 08, 2010 06:05 AM
by MadhubantiMaitra (Zacks Investment Research) | |
| Consensus Forecasts of GAAP EPS |
| |
Dec-05 |
Dec-06 |
Dec-07 |
Dec-08 |
Dec-09 |
Dec-10 |
| GAAP EPS |
($0.2) |
($2.3) |
($0.7) |
($1.6) |
($1.1) |
|
|
| Discussion by Wiki Users | | Kodak expects its segment earnings from operations of $350 million to $450 million for FY10, representing growth of 148% to 219% over FY09’s $141 million. This equates to GAAP earnings from continuing operations before interest expense, other income (charges), net and income taxes of $275 million to $375 million.
Eastman Kodak expects improved earnings in FY10, driven by its digital printer businesses and leaner costs from years of restructuring. Kodak expects its FY10 GAAP earnings from continuing operations to range between a loss of $50 million and a profit of $50 million.
The company’s target goal for 2012 segment earnings from operations is 8% of revenue for the digital businesses and 7% of revenue for the total company. This total company goal equates to earnings from continuing operations before interest expense, other income (charges), net, and income taxes of 7% of revenue.
| Last edited Thu Mar 11, 2010 02:36 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 |
| 2. Cost of Goods Sold |
$8,603.0 |
$7,964.0 |
$7,724.7 |
$7,251.7 |
$5,819.0 |
$5,774.0 |
| Percent of Revenue |
74% |
75% |
75% |
77% |
76% |
76% |
| 3. Gross Profit (1-2) |
$2,957.00 |
$2,660.50 |
$2,607.60 |
$2,164.00 |
$1,788.00 |
$1,865.00 |
| Percent of Revenue |
26% |
25% |
25% |
23% |
24% |
24% |
|
| Consensus Forecasts of Selling, General and Administrative Expense |
| |
Dec-05 |
Dec-06 |
Dec-07 |
Dec-08 |
Dec-09 |
Dec-10 |
| 4. Selling, General and Administrative Expense |
$2,251.0 |
$1,966.0 |
$1,773.7 |
$1,578.7 |
$1,298.5 |
$1,173.0 |
| Percent of Revenue |
19% |
19% |
17% |
17% |
17% |
15% |
|
| Consensus Forecasts of Research and Development |
| |
Dec-05 |
Dec-06 |
Dec-07 |
Dec-08 |
Dec-09 |
Dec-10 |
| 5. Research and Development |
$687.0 |
$578.0 |
$543.7 |
$507.3 |
$368.0 |
$353.0 |
| Percent of Revenue |
6% |
5% |
5% |
5% |
5% |
5% |
|
| Consensus Forecasts of Interest Income/(Expense) |
| |
Dec-05 |
Dec-06 |
Dec-07 |
Dec-08 |
Dec-09 |
Dec-10 |
| 6. Interest Income/(Expense) |
$139.0 |
$182.0 |
$113.0 |
$108.0 |
$119.0 |
$92.0 |
| Percent of Revenue |
1% |
2% |
1% |
1% |
2% |
1% |
|
| Consensus Forecasts of Pre - Tax Income |
| |
Dec-05 |
Dec-06 |
Dec-07 |
Dec-08 |
Dec-09 |
Dec-10 |
| 7. Pre - Tax Income(3-4-5-6) |
($120.00) |
($65.50) |
$177.20 |
($30.00) |
$2.50 |
$247.00 |
| 8. Tax provisions |
($12.1) |
$171.0 |
$54.6 |
$113.0 |
$111.5 |
$53.0 |
| Percent of Revenue |
10% |
-261% |
31% |
-377% |
4460% |
21% |
| 9. Net Income (7-8) |
$0 |
$0 |
$122.60 |
$0 |
($109.00) |
$194.00 |
|
| EK (EASTMAN KODAK) |
$8,062.00 |
$260.00 |
-216.1% |
|
8.39 |
0.2 |
4.3 |
Industry Mean |
|
|
1% |
10% |
21.42 |
1.2 |
8.9 |
| S&P 500 |
|
|
23% |
11% |
13.71
| 1.9 |
|
|
|
|
|
|
|
|
|
BC (BRUNSWICK CORP) |
$2,886.00 |
($415.00) |
-141.1% |
|
|
0.5 |
|
WMG (WARNER MUSIC GP) |
$3,210.00 |
($97.00) |
|
|
|
0.2 |
4.4 |
HOG (HARLEY-DAVIDSON) |
$4,077.00 |
($139.14) |
5.5% |
10% |
27.03 |
1.7 |
12.7 |
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 07:00:59 CDT by WikiMigrationBot.
|
