GRAINGER W W (GWW) |
United States – Consensus Forecasts of United States Revenue in Millions  |
Dec-08 |
Dec-09 |
Dec-10 |
Dec-11 |
Dec-12 |
12/08 |
| $6,058.0 |
$5,445.3 |
$5,926.9 |
$6,371.6 |
$6,955.0 |
3.5% |
|
| Canada – Consensus Forecasts of Canada Revenue in Millions |
Dec-08 |
Dec-09 |
Dec-10 |
Dec-11 |
Dec-12 |
12/08 |
| $728.0 |
$651.1 |
$771.6 |
$833.0 |
$819.0 |
3.0% |
|
| Other Businesses – Consensus Forecasts of Other Businesses Revenue in Millions |
Dec-08 |
Dec-09 |
Dec-10 |
Dec-11 |
Dec-12 |
12/08 |
| $111.8 |
$165.1 |
$321.5 |
$339.0 |
$365.0 |
34.4% |
|
| Intersegment Sales – Consensus Forecasts of Intersegment Sales Revenue in Millions |
Dec-05 |
Dec-06 |
Dec-07 |
Dec-08 |
Dec-09 |
Dec-10 |
Dec-11 |
Dec-12 |
12/05 |
| ($4.7) |
($3.9) |
($5.8) |
($8.0) |
($40.0) |
($49.0) |
($53.0) |
($57.0) |
42.8% |
|
EPS FORECASTS
|
This section is designed to find errors as the consensus forecast of EPS. The consensus forecasts for the lines in the GRAINGER W W 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 |
$5,527.1 |
$5,883.9 |
$6,418.0 |
$6,850.2 |
$6,222.0 |
$6,986.7 |
$7,488.3 |
$8,022.3 |
5.5% |
|
| Discussion by Wiki Users | | The Company projects FY11 sales in the range of 5%-9%.
| Last edited Wed Feb 23, 2011 04:21 AM
by SreelaBose (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 |
91.6 |
90.5 |
85.1 |
78.8 |
74.9 |
73.6 |
72.9 |
69.6 |
|
| Consensus Forecasts of GAAP EPS |
| |
Dec-05 |
Dec-06 |
Dec-07 |
Dec-08 |
Dec-09 |
Dec-10 |
Dec-11 |
Dec-12 |
| GAAP EPS |
$3.8 |
$4.2 |
$4.9 |
$6.0 |
$5.5 |
$6.0 |
|
|
|
| Discussion by Wiki Users | |
Guidance
The Company reiterated its earnings estimated range of $7.15-$7.90 per share. The Company believes that EPS should grow twice the rate of sales growth in FY11.
| Last edited Wed Feb 23, 2011 04:29 AM
by SreelaBose (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 |
$3,364.9 |
$3,529.7 |
$3,814.3 |
$4,041.9 |
$3,623.4 |
$4,058.8 |
$4,336.5 |
$4,588.5 |
| Percent of Revenue |
61% |
60% |
59% |
59% |
58% |
58% |
58% |
57% |
| 3. Gross Profit (1-2) |
$2,162.20 |
$2,354.20 |
$2,603.70 |
$2,808.30 |
$2,598.60 |
$2,927.90 |
$3,151.80 |
$3,433.80 |
| Percent of Revenue |
39% |
40% |
41% |
41% |
42% |
42% |
42% |
43% |
|
| 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 |
$532.7 |
$603.0 |
$681.8 |
$776.9 |
$664.1 |
$758.2 |
$856.3 |
$959.7 |
| 8. Tax provisions |
$186.4 |
$229.3 |
$261.8 |
$299.3 |
$265.1 |
$300.3 |
$335.8 |
$375.1 |
| Percent of Revenue |
35% |
38% |
38% |
39% |
40% |
40% |
39% |
39% |
| 9. Net Income (7-8) |
$346.30 |
$373.70 |
$420.00 |
$477.60 |
$399.00 |
$457.90 |
$520.50 |
$584.60 |
|
| GWW (GRAINGER W W) |
$6,429.00 |
$426.67 |
18.3% |
13% |
16.73 |
1.1 |
13.5 |
Industry Mean |
|
|
10% |
11% |
16.73 |
97.4 |
13.1 |
| S&P 500 |
|
|
23% |
11% |
13.71
| 1.9 |
|
|
|
|
|
|
|
|
|
BARA (BANYAN RAIL SVC) |
$0.00 |
($0.71) |
|
|
|
387.3 |
|
SCSC (SCANSOURCE INC) |
$1,974.00 |
$47.27 |
10.2% |
9% |
14.73 |
0.3 |
12.8 |
HSC (HARSCO CORP) |
$3,036.00 |
$108.22 |
8.9% |
|
17.76 |
0.7 |
4.6 |
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 07:18:12 CDT by WikiMigrationBot.
|
