STARWOOD HOTELS (HOT) |
Owned, Leased and JV Hotel Revenue – Consensus Forecasts of Owned, Leased and JV Hotel Revenue Revenue in Millions  |
Dec-05 |
Dec-06 |
Dec-07 |
Dec-08 |
Dec-09 |
Dec-10 |
Dec-11 |
Dec-12 |
12/05 |
| $3,517.0 |
$2,692.0 |
$2,429.0 |
$2,259.0 |
$1,579.3 |
$1,491.0 |
$1,600.8 |
$1,491.0 |
-11.5% |
|
| Vacation ownership and residential sales and services – Consensus Forecasts of Vacation ownership and residential sales and services Revenue in Millions |
Dec-05 |
Dec-06 |
Dec-07 |
Dec-08 |
Dec-09 |
Dec-10 |
Dec-11 |
Dec-12 |
12/05 |
| $889.0 |
$1,003.6 |
$1,025.0 |
$749.0 |
$495.8 |
$488.4 |
$500.0 |
$548.0 |
-6.7% |
|
| Management Fees, Franchise Fees and Other Income – Consensus Forecasts of Management Fees, Franchise Fees and Other Income Revenue in Millions |
Dec-05 |
Dec-06 |
Dec-07 |
Dec-08 |
Dec-09 |
Dec-10 |
Dec-11 |
Dec-12 |
12/05 |
| $501.0 |
$697.0 |
$838.5 |
$859.7 |
$731.0 |
$729.5 |
$799.0 |
$935.0 |
9.3% |
|
| Other Revenues from Managed and Franchised Properties – Consensus Forecasts of Other Revenues from Managed and Franchised Properties Revenue in Millions |
Dec-05 |
Dec-06 |
Dec-07 |
Dec-08 |
Dec-09 |
Dec-10 |
Dec-11 |
Dec-12 |
12/05 |
| $1,070.0 |
$1,585.0 |
$1,860.4 |
$2,039.5 |
$1,914.7 |
$1,920.7 |
$1,994.0 |
$2,323.0 |
11.7% |
|
EPS FORECASTS
|
This section is designed to find errors as the consensus forecast of EPS. The consensus forecasts for the lines in the STARWOOD HOTELS 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 |
$5,977.0 |
$5,979.0 |
$6,040.9 |
$5,908.2 |
$4,706.2 |
$4,621.8 |
$4,894.8 |
$5,297.0 |
-1.7% |
|
| Discussion by Wiki Users | |
| Last edited Thu Dec 30, 2010 12:57 AM
by SudiptaMukherjee (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 |
225.0 |
222.6 |
210.9 |
185.0 |
183.8 |
186.5 |
187.6 |
179.0 |
|
| Discussion by Wiki Users | Glad I've finally found soemtnhig I agree with!
| Last edited Sun Jan 29, 2012 09:37 PM
by anonymous | |
| Consensus Forecasts of GAAP EPS |
| |
Dec-05 |
Dec-06 |
Dec-07 |
Dec-08 |
Dec-09 |
Dec-10 |
Dec-11 |
Dec-12 |
| GAAP EPS |
$1.9 |
$4.8 |
$2.6 |
$1.8 |
$1.1 |
$0.7 |
$0.9 |
|
|
| Discussion by Wiki Users | |
| Last edited Thu Dec 30, 2010 12:59 AM
by SudiptaMukherjee (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 |
$370.0 |
$470.0 |
$512.4 |
$479.7 |
$393.9 |
$396.2 |
$427.8 |
$467.0 |
| Percent of Revenue |
6% |
8% |
8% |
8% |
8% |
9% |
9% |
9% |
|
| Discussion by Wiki Users | | For FY09, SG&A expenses are expected to decline approximately $80.0 million. The effective tax rate is expected to be approximately 20% y/y in FY09.
| Last edited Wed Dec 30, 2009 06:07 AM
by MadhubantiMaitra (Zacks Investment Research) | |
| 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) |
$239.0 |
$215.0 |
$147.0 |
$207.4 |
$211.8 |
$219.3 |
$210.7 |
$197.0 |
| Percent of Revenue |
4% |
4% |
2% |
4% |
5% |
5% |
4% |
4% |
|
| Discussion by Wiki Users | You put the lime in the coconut and drink the aritlce up.
| Last edited Sat Jan 28, 2012 05:06 PM
by anonymous | |
| 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 |
$686.0 |
$731.9 |
$827.1 |
$562.1 |
$161.3 |
$141.0 |
$221.7 |
|
| 8. Tax provisions |
$159.0 |
$146.2 |
$241.4 |
$148.3 |
$30.0 |
$31.0 |
$53.0 |
|
| Percent of Revenue |
23% |
20% |
29% |
26% |
19% |
22% |
24% |
|
| 9. Net Income (7-8) |
$527.00 |
$585.70 |
$585.70 |
$413.80 |
$131.30 |
$110.00 |
$168.70 |
|
|
| HOT (STARWOOD HOTELS) |
$4,893.00 |
$97.00 |
10.0% |
18% |
49.77 |
1.8 |
19.9 |
Industry Mean |
|
|
3% |
12% |
35.47 |
1.4 |
7.8 |
| S&P 500 |
|
|
23% |
11% |
13.71
| 1.9 |
|
|
|
|
|
|
|
|
|
IHG (INTERCONTL HTLS) |
$1,558.00 |
$241.00 |
459.6% |
-4% |
19.13 |
2.9 |
11.3 |
WYN (WYNDHAM WORLDWD) |
$3,735.00 |
$298.00 |
12.3% |
|
14.00 |
1.1 |
8.0 |
MAR (MARRIOTT INTL-A) |
$11,043.00 |
($240.00) |
38.1% |
13% |
32.18 |
1.1 |
22.3 |
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 07:23:44 CDT by WikiMigrationBot.
|
lwyiospptjxq
