SEMPRA ENERGY (SRE) |
Natural Gas – Consensus Forecasts of Natural Gas Revenue in Millions  |
Dec-05 |
Dec-06 |
Dec-07 |
Dec-08 |
Dec-09 |
Dec-10 |
Dec-11 |
Dec-12 |
12/05 |
| $5,314.0 |
$4,958.0 |
$4,888.0 |
$5,529.0 |
$3,845.0 |
$4,145.3 |
$4,209.9 |
$4,246.7 |
-3.2% |
|
| Electric – Consensus Forecasts of Electric Revenue in Millions |
Dec-05 |
Dec-06 |
Dec-07 |
Dec-08 |
Dec-09 |
Dec-10 |
Dec-11 |
Dec-12 |
12/05 |
| $1,751.0 |
$1,961.0 |
$2,065.0 |
$2,501.0 |
$2,179.0 |
$2,216.9 |
$2,263.0 |
$2,431.0 |
4.8% |
|
| Other Revenue – Consensus Forecasts of Other Revenue Revenue in Millions |
Dec-05 |
Dec-06 |
Dec-07 |
Dec-08 |
Dec-09 |
Dec-10 |
Dec-11 |
Dec-12 |
12/05 |
| $4,671.0 |
$4,911.3 |
$4,606.0 |
$2,728.0 |
$1,033.0 |
$940.4 |
$802.5 |
$958.2 |
-20.3% |
|
EPS FORECASTS
|
This section is designed to find errors as the consensus forecast of EPS. The consensus forecasts for the lines in the SEMPRA ENERGY 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 |
$11,737.0 |
$11,762.9 |
$11,438.0 |
$10,497.5 |
$8,106.0 |
$8,522.2 |
$8,725.7 |
$8,916.8 |
-3.8% |
|
| 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 |
252.0 |
261.3 |
264.0 |
251.0 |
247.3 |
250.7 |
231.5 |
232.0 |
|
| Consensus Forecasts of Pro Forma EPS |
| |
Dec-05 |
Dec-06 |
Dec-07 |
Dec-08 |
Dec-09 |
Dec-10 |
Dec-11 |
Dec-12 |
| Pro Forma EPS |
$3.7 |
$4.1 |
$4.2 |
$4.4 |
$4.6 |
$3.6 |
$4.3 |
|
|
| Consensus Forecasts of GAAP EPS |
| |
Dec-05 |
Dec-06 |
Dec-07 |
Dec-08 |
Dec-09 |
Dec-10 |
Dec-11 |
Dec-12 |
| GAAP EPS |
$3.7 |
$5.4 |
$4.1 |
$4.4 |
$4.5 |
$3.5 |
$4.5 |
|
|
| 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 |
$977.0 |
$1,732.2 |
$1,652.4 |
$1,559.0 |
$1,436.5 |
$1,280.5 |
$1,519.7 |
$1,606.0 |
| 8. Tax provisions |
$42.0 |
$641.3 |
$530.7 |
$446.0 |
$494.0 |
$504.2 |
$574.6 |
$660.1 |
| Percent of Revenue |
4% |
37% |
32% |
29% |
34% |
39% |
38% |
41% |
| 9. Net Income (7-8) |
$935.00 |
$1,090.90 |
$1,121.70 |
$1,113.00 |
$942.50 |
$776.30 |
$945.10 |
$945.90 |
|
| SRE (SEMPRA ENERGY) |
$8,532.00 |
$932.00 |
12.1% |
7% |
12.78 |
1.3 |
5.6 |
Industry Mean |
|
|
12% |
7% |
14.23 |
1.3 |
7.5 |
| S&P 500 |
|
|
23% |
11% |
13.71
| 1.9 |
|
|
|
|
|
|
|
|
|
ATO (ATMOS ENERGY CP) |
$4,664.00 |
$193.47 |
8.4% |
5% |
12.48 |
0.5 |
5.9 |
UGI (UGI CORP) |
$5,561.00 |
$240.90 |
13.9% |
2% |
11.38 |
0.5 |
6.0 |
OKE (ONEOK INC) |
$12,246.00 |
$337.71 |
9.5% |
10% |
14.78 |
0.4 |
7.6 |
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 08:52:48 CDT by WikiMigrationBot.
|
