SOUTHWESTRN ENE (SWN) |
Gas Sales – Consensus Forecasts of Gas Sales Revenue in Millions  |
Dec-07 |
Dec-08 |
Dec-09 |
Dec-10 |
Dec-11 |
Dec-12 |
12/07 |
| $676.3 |
$1,491.4 |
$316,058.8 |
$341,177.4 |
$469,458.8 |
$1,660,969.0 |
376.5% |
|
| Oil Sales – Consensus Forecasts of Oil Sales Revenue in Millions |
Dec-07 |
Dec-08 |
Dec-09 |
Dec-10 |
Dec-11 |
Dec-12 |
12/07 |
| $42.5 |
$41.2 |
$1,715.8 |
$3,172.0 |
$4,082.1 |
$11,442.8 |
206.2% |
|
| Total Oil and Gas Sales – Consensus Forecasts of Total Oil and Gas Sales Revenue in Millions |
Dec-07 |
Dec-08 |
Dec-09 |
Dec-10 |
Dec-11 |
11/07 |
| $795.9 |
$1,689.1 |
$1,539.4 |
$2,091.0 |
$2,914.7 |
38.3% |
|
| Gas Gathering, Marketing and Other – Consensus Forecasts of Gas Gathering, Marketing and Other Revenue in Millions |
Dec-08 |
Dec-09 |
Dec-10 |
Dec-11 |
Dec-12 |
12/08 |
| $800.0 |
$15,341.5 |
$16,568.0 |
$19,380.7 |
$47,455.0 |
177.5% |
|
EPS FORECASTS
|
This section is designed to find errors as the consensus forecast of EPS. The consensus forecasts for the lines in the SOUTHWESTRN ENE 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-07 |
Dec-08 |
Dec-09 |
Dec-10 |
Dec-11 |
Dec-12 |
12/07 |
| 1. Total Revenue |
$1,255.0 |
$2,283.2 |
$216,437.6 |
$262,452.8 |
$377,728.7 |
$1,599,075.9 |
317.9% |
|
| Consensus Forecasts of Fully Diluted Shares Outstanding |
| |
Dec-07 |
Dec-08 |
Dec-09 |
Dec-10 |
Dec-11 |
Dec-12 |
| Fully Diluted Shares Outstanding |
344.9 |
346.5 |
35053.9 |
31985.1 |
35113.8 |
116231.4 |
|
| Consensus Forecasts of Cost of Goods Sold |
| |
Dec-07 |
Dec-08 |
Dec-09 |
Dec-10 |
Dec-11 |
Dec-12 |
| 2. Cost of Goods Sold |
$392.0 |
$772.0 |
$161,267.3 |
$192,347.7 |
$259,267.1 |
$386,537.1 |
| Percent of Revenue |
31% |
34% |
75% |
73% |
69% |
24% |
| 3. Gross Profit (1-2) |
$863.00 |
$1,511.20 |
$55,170.30 |
$70,105.10 |
$118,461.60 |
$1,212,538.80 |
| Percent of Revenue |
69% |
66% |
25% |
27% |
31% |
76% |
|
| Consensus Forecasts of Selling, General and Administrative Expense |
| |
Dec-07 |
Dec-08 |
Dec-09 |
Dec-10 |
Dec-11 |
Dec-12 |
| 4. Selling, General and Administrative Expense |
$83.4 |
$140.7 |
$34,284.6 |
$32,542.5 |
$38,119.1 |
$223,940.8 |
| Percent of Revenue |
7% |
6% |
16% |
12% |
10% |
14% |
|
| Consensus Forecasts of Pre - Tax Income |
| |
Dec-07 |
Dec-08 |
Dec-09 |
Dec-10 |
Dec-11 |
Dec-12 |
| 7. Pre - Tax Income |
|
|
$876.2 |
$1,125.0 |
$1,788.1 |
$2,615.5 |
| 8. Tax provisions |
$136.0 |
$350.8 |
($2,740.8) |
$59,863.6 |
$95,015.2 |
$302,001.5 |
| Percent of Revenue |
|
|
-313% |
5321% |
5314% |
11547% |
| 9. Net Income (7-8) |
|
|
$0 |
($58,738.60) |
($93,227.10) |
($299,386.00) |
|
| SWN (SOUTHWESTRN ENE) |
$2,273.00 |
$568.98 |
24.4% |
26% |
20.06 |
5.6 |
12.5 |
Industry Mean |
|
|
12% |
7% |
14.23 |
1.3 |
7.5 |
| S&P 500 |
|
|
23% |
11% |
13.71
| 1.9 |
|
|
|
|
|
|
|
|
|
SUG (SOUTHN UNION CO) |
$2,254.00 |
$187.61 |
9.2% |
10% |
11.77 |
1.1 |
5.8 |
AGL (AGL RESOURCES) |
$2,325.00 |
$237.00 |
13.2% |
4% |
12.01 |
1.2 |
7.3 |
NJR (NJ RESOURCES) |
$2,382.00 |
$92.92 |
12.1% |
|
14.53 |
0.6 |
11.0 |
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 08:57:38 CDT by WikiMigrationBot.
|
