10 Year Financial Data of Southwest Gas Corporation (SWX)

50.63 (1y: +21%)

Market Cap	2.32 B	P/E(ttm)	17.70
Enterprise Value	3.54 B	P/B	1.79

SWX- NYSE (USA)
Southwest Gas Corporation

Currently 1/5

Business Predictability Rank: 1-Star
Back Testing Results:
Average gain of all 1-Star stocks: 1.1% per year.
% of Stocks that are in still loss if held for 10yrs: 45%.
Read more:
What is Predictability Rank?
Performances of real portfolio
Top Ranked Predictable Companies

$50.63

3 Severe Warning Signs 4 Medium Warning Signs 1 Good Sign

Bookmark

Annual Rates (per share)	10 yrs*	5 yrs*	12 months*
Revenue Growth (%)	0	-3.6	-2.6
EBITDA Growth (%)	2.3	4	7.3
Free Cash Flow Growth (%)	0	0	0
Book Value Growth (%)	4.6	4.3	6.2

*12-month growth rate is calculated with the per share revenue (EBITDA, FCF, earnings) of the last 12 months over the per share revenue (EBITDA, FCF, earnings) over the previous 12 months. 5-year and 10-year growth rates are calculated with least-square regression based on the 5-year and 10-year numbers.

Trendline:

Export:

Print This Table Print

See this page for the explanation of the data and charts * All numbers are in millions except for per share data

Per Share Data	Annuals											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	TTM	Mar12	Jun12	Sep12	Dec12	Mar13

Revenue per Share ($)	36.16	41.62	44.57	49.41	50.38	48.99	42.03	39.94	40.77	41.41	40.30	14.15	8.89	8.06	10.20	13.15
EBITDA per Share	7.98	8.90	7.98	9.23	9.44	9.17	8.84	9.22	9.73	10.63	10.74	4.06	1.54	1.37	3.60	4.23
Free Cashflow per Share	-0.97	-4.26	-1.48	-1.56	0.16	-0.01	4.19	3.39	-2.79	-0.20	-0.20	1.75	0.08	-0.67	-1.33	1.72
Earnings per Share ($)	1.13	1.60	1.14	2.05	1.95	1.39	1.94	2.27	2.43	2.86	2.86	1.70	-0.08	-0.09	1.30	1.73
Dividends Per Share	0.82	0.82	0.82	0.82	0.85	0.89	0.94	0.99	1.05	1.45	1.48	0.27	0.59	0.30	0.30	0.30
Book Value per Share	18.52	19.88	19.53	22.00	23.03	23.71	24.46	25.48	26.49	28.14	29.60	27.88	27.80	27.45	27.35	29.60
Month End Stock Price	22.45	25.40	26.40	38.37	29.77	25.22	28.53	36.67	42.49	42.41	47.46	42.74	43.65	44.20	42.41	47.46
Ratios	Annuals											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	Latest Q.	Mar12	Jun12	Sep12	Dec12	Mar13

Return on Equity %	6.10	8.00	5.80	9.30	8.50	5.90	7.90	8.90	9.20	10.20	23.60	24.40	-1.20	-1.20	19.20	23.60
Return on Assets %	1.50	1.90	1.40	2.40	2.30	1.60	2.20	2.60	2.60	3.00	7.20	7.20	-0.40	-0.40	5.60	7.20
Return on Capital - Joel Greenblatt %	6.10	7.20	6.00	7.50	7.50	6.90	7.20	8.10	8.00	8.20	16.00	17.20	2.00	0.80	14.00	16.00
Debt to Equity	1.94	1.79	1.76	1.54	1.39	1.24	1.15	1.03	1.02	1.01	0.91	1.08	0.95	1.00	1.01	0.91

Gross Margin %	100.00	100.00	100.00	100.00	100.00	100.00	41.40	44.60	45.00	47.00	49.90	63.10	42.10	44.20	56.20	49.90
Operating Margin %	11.00	11.50	8.80	10.30	10.20	9.70	11.00	12.70	13.30	14.10	22.60	20.50	3.80	1.70	23.60	22.60
Net Margin %	3.10	3.80	2.60	4.10	3.90	2.80	4.60	5.70	5.90	6.90	13.20	12.00	-0.90	-1.20	12.80	13.20

Days Sales Outstanding	57.40	60.40	56.70	53.90	47.20	41.10	45.90	46.60	55.60	51.50	37.40	35.50	42.20	45.90	50.60	37.40

Debt to Revenue	0.99	0.86	0.77	0.69	0.64	0.60	0.67	0.66	0.66	0.68	2.05	2.12	2.98	3.39	2.70	2.05
COGS to Revenue	--	--	--	--	--	--	0.59	0.55	0.55	0.53	0.50	0.37	0.58	0.56	0.44	0.50
Interest Exp. to Revenue %	-6.48	-5.86	-5.27	-4.69	-4.47	-4.32	-4.38	-4.24	-3.69	-3.53	-2.59	-2.58	-4.45	-4.41	-3.32	-2.59

Asset Turnover	0.47	0.50	0.53	0.58	0.59	0.56	0.49	0.46	0.44	0.43	0.14	0.15	0.10	0.09	0.11	0.14
Buyback Ratio	-55.30	-103	-146	-86.40	-42.20	-58.00	-21.10	-10.70	-6.60	-1.20	-1.50	-0.90	14.90	3.30	-0.20	-1.50
Dividend Payout Ratio	0.73	0.51	0.72	0.40	0.44	0.64	0.48	0.44	0.43	0.51	0.17	0.16	--	--	0.23	0.17
Income Statement	Annuals (USD $) View: $ %											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	TTM	Mar12	Jun12	Sep12	Dec12	Mar13

Revenue	1,231	1,477	1,714	2,025	2,152	2,145	1,894	1,830	1,887	1,928	1,884	658	410	372	489	614
Cost of Goods Sold	--	--	--	--	--	--	1,109	1,014	1,037	1,021	966	243	237	208	214	307
Gross Profit	1,231	1,477	1,714	2,025	2,152	2,145	785	816	850	907	917	415	173	164	274	306

Selling, General, &Admin. Expense	--	--	--	--	--	--	--	--	--	--	97.09	120	--	--	--	97.09
Earnings Before DDA	272	316	307	378	403	402	398	423	451	495	503	189	70.92	63.03	172	197

Depreciation, Depletion and Amortization	136	146	156	169	183	194	190	190	200	223	228	54.16	55.54	56.72	57.00	58.93

Operating Income	135	170	151	209	221	208	208	232	250	272	275	135	15.38	6.31	115	138
Interest Income/Expense	-79.79	-86.51	-90.33	-94.98	-96.20	-92.65	-83.00	-77.59	-69.60	-68.02	-66.74	-16.93	-18.25	-16.41	-16.20	-15.88
Net Income	38.50	56.78	43.82	83.86	83.25	60.97	87.48	104	112	133	135	78.92	-3.68	-4.31	62.39	80.77

Earnings per Share ($)	1.13	1.60	1.14	2.05	1.95	1.39	1.94	2.27	2.43	2.86	2.86	1.70	-0.08	-0.09	1.30	1.73
Total Shares Outstanding	34.04	35.49	38.47	40.98	42.71	43.78	45.06	45.82	46.29	46.56	46.65	46.47	46.11	46.13	47.90	46.65
Balance Sheet	Annuals (USD $) View: $ %											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	Latest Q.	Mar12	Jun12	Sep12	Dec12	Mar13

Cash and cash equivalents	17.18	13.64	29.60	18.79	31.99	26.40	65.32	116	21.94	25.53	33.08	218	32.57	22.08	25.53	33.08
Accounts Receivable	193	244	266	299	279	241	238	234	287	272	252	257	190	188	272	252
Other Current Assets	70.42	174	247	184	192	170	114	96.28	152	161	85.23	111	133	140	161	85.23
Total Current Assets	281	432	543	502	502	438	418	446	462	458	370	586	356	350	458	370

Property, Plant and Equipment	2,263	2,436	2,607	2,804	2,988	3,108	3,035	3,072	3,219	3,344	3,509	3,235	3,261	3,540	3,344	3,509
Other Long Term Assets	63.84	70.25	78.53	179	179	274	454	466	595	686	526	616	617	381	686	526
Total Assets	2,608	2,938	3,228	3,485	3,670	3,820	3,906	3,984	4,276	4,488	4,405	4,437	4,233	4,271	4,488	4,405

Accounts Payable	252	353	514	469	481	447	219	227	246	209	193	210	133	148	209	193
Current Portion of Long-Term Debt	--	--	--	--	--	--	1.33	75.08	323	50.14	5.17	205	19.40	5.11	50.14	5.17
Other Current Liabilities	58.44	130	107	27.55	47.08	62.83	254	295	279	276	217	274	315	312	276	217
Total Current Liabilities	310	483	621	496	528	510	474	597	848	535	416	689	467	465	535	416

Long-Term Debt	1,221	1,263	1,325	1,386	1,366	1,285	1,269	1,125	931	1,268	1,251	1,188	1,203	1,256	1,268	1,251
Other Long-Term Liabilities	446	486	531	701	793	987	1,061	1,095	1,272	1,374	1,357	1,264	1,280	1,284	1,374	1,357
Total Liabilities	1,978	2,232	2,477	2,584	2,687	2,783	2,804	2,817	3,050	3,178	3,024	3,141	2,951	3,005	3,178	3,024

Common Stock	35.86	38.42	40.96	43.40	44.44	45.82	46.72	47.23	47.59	47.78	47.96	47.74	47.76	47.77	47.78	47.96
Retained Earnings	84.08	111	124	173	220	241	285	343	406	484	550	471	454	436	484	550
Additional Paid-In Capital	511	567	628	698	732	770	792	808	822	829	833	823	826	828	829	833
Total Equity	630	706	751	901	984	1,038	1,102	1,167	1,226	1,310	1,381	1,296	1,282	1,266	1,310	1,381
Cashflow Statement	Annuals (USD $) View: $ %											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	TTM	Mar12	Jun12	Sep12	Dec12	Mar13

Net Income	38.50	56.78	43.82	83.86	83.25	60.97	87.12	103	112	133	134	78.84	-3.89	-4.41	62.11	80.67
Depreciation, Depletion and Amortization	136	146	156	169	183	194	190	190	200	223	228	54.16	55.54	56.72	57.00	58.93
Cash Flow from Others	32.84	-51.30	37.55	28.53	82.05	45.06	129	77.08	-60.19	30.26	-9.12	33.38	43.43	16.56	-63.10	-6.01
Cash Flow from Operations	208	151	238	281	348	300	406	371	252	386	354	166	95.08	68.86	56.01	134

Investment for Property, Plant & Equipement	-241	-303	-294	-345	-341	-300	-217	-215	-381	-396	-364	-84.97	-91.42	-99.59	-120	-53.24
Cash Flow from Investing	-259	-297	-292	-312	-332	-253	-265	-203	-359	-374	-348	-76.47	-96.86	-104	-96.36	-50.73

Net Issuance of Stock	21.29	58.69	64.14	72.45	35.10	35.39	18.40	11.10	7.40	1.58	2.02	0.73	0.58	0.15	0.12	1.18
Net Issuance of Debt	115	112	37.81	-16.00	-1.50	-48.82	-78.42	-71.77	53.13	64.48	-138	139	-171	38.42	57.29	-62.84
Cash Flow for Dividends	-27.69	-28.84	-31.23	-33.50	-36.27	-38.71	-41.95	-44.85	-47.93	-53.04	-54.48	-12.22	-13.60	-13.61	-13.61	-13.66
Other Financing	-60.00	0.00	--	-3.00	--	--	0.00	-11.69	--	-21.75	0.00	-21.75	0.00	-0.00	0.00	-0.00
Cash Flow from Financing	48.90	142	70.72	19.96	-2.67	-52.13	-102	-117	12.60	-8.74	-190	106	-184	24.96	43.80	-75.32

Net Change in Cash	-2.21	-3.54	15.96	-10.82	13.21	-5.59	38.92	50.78	-94.16	3.59	-185	196	-185	-10.49	3.45	7.55

Free Cash Flow	-32.90	-151	-56.75	-63.97	6.94	-0.47	189	156	-129	-9.39	-10.43	81.41	3.66	-30.73	-63.73	80.36
Valuation Ratios (Daily)	Annuals											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	Latest Q.	Mar12	Jun12	Sep12	Dec12	Mar13

PE Ratio(ttm)
Price to Tangible Book
Price-to-Free-Cash-Flow ratio
PS Ratio
EV-to-Revenue
EV-to-EBITDA
EV-to-EBIT
Earnings Yield (Joel Greenblatt)
Forward Rate of Return
Shiller PE Ratio
Valuation and Quality	Annuals											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	Latest Q.	Mar12	Jun12	Sep12	Dec12	Mar13

Market Cap
Enterprise Value
Month End Stock Price
Net Cash (per share)
Net Current Asset Value (per share)
DCF (per share)
Median PS (per share)
Peter Lynch Fair Value (per share)
Graham Number (per share)
Altman Z-Score
Piotroski F-Score
Beneish M-Score

Switch to Another Stock:

SWX Quarterly/Annuals Reports

SWX: 10-Q - SOUTHWEST GAS CORP (0000092416) (Filer): (10-Q) - 2012-11-07
SWX: 10-Q - SOUTHWEST GAS CORP (0000092416) (Filer): (10-Q) - 2012-08-08
SWX: 10-Q - SOUTHWEST GAS CORP (0000092416) (Filer): (10-Q) - 2012-05-09
SWX: 10-K - SOUTHWEST GAS CORP (0000092416) (Filer): (10-K) - 2012-02-28
SWX: 10-Q - SOUTHWEST GAS CORP (0000092416) (Filer): (10-Q) - 2011-11-08

GuruFocus Affiliate Program: Earn up to $400 per referral. ( Learn More)
Get WordPress Plugins for easy affiliate links on Stock Tickers and Guru Names

Home About Jobs Advertise Site Map Term of Use Privacy Policy RSS Email Alerts Affiliate Program FAQ Contact Us
Disclaimers: GuruFocus.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on GuruFocus.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The gurus may buy and sell securities before and after any particular article and report and information herein is published, with respect to the securities discussed in any article and report posted herein. In no event shall GuruFocus.com be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on GuruFocus.com, or relating to the use of, or inability to use, GuruFocus.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. The gurus listed in this website are not affiliated with GuruFocus.com, LLC. Stock quotes provided by InterActive Data. Fundamental company data provided by Morningstar, updated daily.

FocusBar

Home

Premium Membership

Value Screens

Model Portfolios

Guru Stocks

Market Valuation

By Country

Articles

Submit Articles

SWX Quarterly/Annuals Reports