SOUTHN UNION CO (SUG) |
Distribution – Consensus Forecasts of Distribution Revenue in Millions  |
Dec-05 |
Dec-06 |
Dec-07 |
Dec-08 |
Dec-09 |
Dec-10 |
Dec-11 |
Dec-12 |
12/05 |
| $1,503.3 |
$668.9 |
$732.1 |
$821.8 |
$692.9 |
$619.4 |
$568.0 |
$583.1 |
-12.7% |
|
| Transportation and Storage – Consensus Forecasts of Transportation and Storage Revenue in Millions |
Dec-05 |
Dec-06 |
Dec-07 |
Dec-08 |
Dec-09 |
Dec-10 |
Dec-11 |
Dec-12 |
12/05 |
| $505.2 |
$577.1 |
$658.3 |
$721.8 |
$749.1 |
$786.2 |
$819.3 |
$830.0 |
7.4% |
|
| Gathering and Processing – Consensus Forecasts of Gathering and Processing Revenue in Millions |
Dec-06 |
Dec-07 |
Dec-08 |
Dec-09 |
Dec-10 |
Dec-11 |
Dec-12 |
12/06 |
| $1,090.1 |
$1,221.8 |
$1,521.0 |
$732.2 |
$953.2 |
$1,069.1 |
$1,136.0 |
0.7% |
|
| Corporate and Other – Consensus Forecasts of Corporate and Other Revenue in Millions |
Dec-05 |
Dec-06 |
Dec-07 |
Dec-08 |
Dec-09 |
Dec-10 |
Dec-11 |
Dec-12 |
12/05 |
| $10.9 |
$4.0 |
$4.3 |
$5.9 |
$4.8 |
$7.8 |
$8.4 |
$8.4 |
-3.7% |
|
EPS FORECASTS
|
This section is designed to find errors as the consensus forecast of EPS. The consensus forecasts for the lines in the SOUTHN UNION CO 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 |
$2,019.4 |
$2,340.1 |
$2,616.8 |
$3,070.1 |
$2,179.0 |
$2,325.9 |
$2,530.7 |
$2,772.0 |
4.6% |
|
| Discussion by Wiki Users | |
| Last edited Mon Apr 26, 2010 06:33 AM
by BipashaChowdhury (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 |
112.8 |
117.1 |
120.8 |
123.7 |
124.2 |
125.1 |
125.9 |
126.6 |
|
| 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) |
$135.2 |
$210.0 |
$203.1 |
$207.3 |
$196.9 |
$212.2 |
$218.9 |
$213.0 |
| Percent of Revenue |
7% |
9% |
8% |
7% |
9% |
9% |
9% |
8% |
|
| 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 |
$266.6 |
$326.5 |
$331.4 |
$399.9 |
$269.0 |
$351.5 |
$397.5 |
$423.4 |
| 8. Tax provisions |
$70.9 |
$109.0 |
$97.7 |
$104.8 |
$77.4 |
$112.9 |
$131.0 |
$140.1 |
| Percent of Revenue |
27% |
33% |
29% |
26% |
29% |
32% |
33% |
33% |
| 9. Net Income (7-8) |
$195.70 |
$217.50 |
$233.70 |
$295.10 |
$191.60 |
$238.60 |
$266.50 |
$283.30 |
|
| SUG (SOUTHN UNION CO) |
$2,254.00 |
$187.61 |
9.2% |
10% |
11.77 |
1.1 |
5.8 |
Industry Mean |
|
|
12% |
7% |
14.23 |
1.3 |
7.5 |
| S&P 500 |
|
|
23% |
11% |
13.71
| 1.9 |
|
|
|
|
|
|
|
|
|
VVC (VECTREN CORP) |
$2,034.00 |
$123.50 |
9.7% |
5% |
13.65 |
0.9 |
5.1 |
SWN (SOUTHWESTRN ENE) |
$2,273.00 |
$568.98 |
24.4% |
26% |
20.06 |
5.6 |
12.5 |
AGL (AGL RESOURCES) |
$2,325.00 |
$237.00 |
13.2% |
4% |
12.01 |
1.2 |
7.3 |
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 08:51:08 CDT by WikiMigrationBot.
|
