This report should not be construed as providing investment advice. It is for educational purposes only.  Before making any investment decision, you should always do your own research or consult a investment professional.
While I try to be accurate, I assume no responsibility for any figure in this spreadsheet. Estimates Estimates Estimates
See my website on stocks or see my blog at the following sites.  https://spbrunner.com/stocks.html https://spbrunner.blogspot.com/ Q1 2023
Ensign Energy Services TSX: ESI OTC: ESVIF www.ensignenergy.com Fiscal Yr: Dec 31
Year 12/31/10 12/31/11 12/31/12 12/31/13 12/31/14 12/31/15 12/31/16 12/31/17 12/31/18 12/31/19 12/31/20 12/31/21 12/31/22 12/31/23 12/31/24 1/1/26 Value Description #Y Item Total G
Accounting Rules C GAAP IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS
split
$1,728.7 <-12 mths 9.60%
Revenue* $1,355.7 $1,890.4 $2,197.3 $2,098.0 $2,321.8 $1,391.0 $859.7 $1,000.7 $1,156.4 $1,592.2 $936.8 $995.6 $1,577.3 $1,898 $1,997 $2,235 -28.22% <-Total Growth 10 Revenue
Increase 19.17% 39.44% 16.24% -4.52% 10.67% -40.09% -38.19% 16.39% 15.56% 37.70% -41.16% 6.27% 58.43% 20.33% 5.22% 11.92% -3.26% <-IRR #YR-> 10 Revenue -28.22%
5 year Running Average $1,516.7 $1,533.4 $1,657.3 $1,735.8 $1,972.6 $1,979.7 $1,773.6 $1,534.2 $1,345.9 $1,200.0 $1,109.2 $1,136.3 $1,251.7 $1,400.0 $1,480.9 $1,740.6 9.53% <-IRR #YR-> 5 Revenue 57.63%
Revenue per Share $8.85 $12.37 $14.40 $13.73 $15.23 $9.13 $5.60 $6.38 $7.37 $9.79 $5.79 $6.15 $8.60 $10.35 $10.89 $12.18 -2.77% <-IRR #YR-> 10 5 yr Running Average -24.48%
Increase 19.19% 39.82% 16.40% -4.64% 10.91% -40.04% -38.71% 14.05% 15.48% 32.78% -40.86% 6.18% 39.87% 20.33% 5.22% 11.92% -3.99% <-IRR #YR-> 5 5 yr Running Average -18.42%
5 year Running Average $9.92 $10.02 $10.84 $11.36 $12.92 $12.97 $11.62 $10.02 $8.74 $7.65 $6.99 $7.10 $7.54 $8.13 $8.35 $9.63 -5.03% <-IRR #YR-> 10 Revenue per Share -40.30%
P/S (Price/Sales) Med 1.61 1.37 1.08 1.23 0.90 1.01 1.30 1.22 0.81 0.44 0.29 0.28 0.38 0.29 0.00 0.00 6.14% <-IRR #YR-> 5 Revenue per Share 34.68%
P/S (Price/Sales) Close 1.70 1.31 1.07 1.22 0.67 0.81 1.68 1.01 0.64 0.29 0.16 0.27 0.40 0.20 0.19 0.17 -3.56% <-IRR #YR-> 10 5 yr Running Average -30.43%
*Revenue in M CDN $  P/S Med 20 yr  1.26 15 yr  1.08 10 yr  0.85 5 yr  0.38 -76.34% Diff M/C -5.52% <-IRR #YR-> 5 5 yr Running Average -24.73%
-$2,197 $0 $0 $0 $0 $0 $0 $0 $0 $0 $1,577
-$1,001 $0 $0 $0 $0 $1,577
-$1,657 $0 $0 $0 $0 $0 $0 $0 $0 $0 $1,252
-$1,534 $0 $0 $0 $0 $1,252
-$14.40 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $8.60
-$6.38 $0.00 $0.00 $0.00 $0.00 $8.60
-$10.84 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $7.54
-$10.02 $0.00 $0.00 $0.00 $0.00 $7.54
$2.33 <-12 mths 10.43%
Payout Ratio FFO 0.00% Estimates Payout Ratio EPS
Funds Flow from Operations $190.7 $372.0 $420.2 $431.5
FFO* Basic $1.94 $3.11 $3.28 $2.85 $3.22 $1.94 $1.12 $0.90 $1.44 $2.33 $1.30 $1.17 $2.12
FFO* Diluted $1.94 $3.11 $3.27 $2.84 $3.21 $1.94 $1.11 $0.90 $1.44 $2.33 $1.30 $1.17 $2.11 $2.27 $2.33 -35.47% <-Total Growth 10 FFO
Increase 15.48% 60.31% 5.14% -13.15% 13.03% -39.56% -42.78% -18.92% 60.00% 61.81% -44.21% -10.00% 80.34% 7.58% 2.64% 10 0 10 Years of Data, EPS P or N 100.00%
FFO Yield 12.91% 19.14% 21.28% 16.98% 31.47% 26.29% 11.83% 13.91% 30.57% 81.75% 142.86% 69.64% 61.88% 108.61% 111.48% -4.29% <-IRR #YR-> 10 FFO -35.47%
5 year Running Average $2.27 $2.53 $2.57 $2.87 $2.87 $2.47 $2.00 $1.72 $1.54 $1.42 $1.43 $1.67 $1.84 $1.84 18.58% <-IRR #YR-> 5 FFO 134.44%
Payout Ratio 18.43% 12.54% 12.84% 15.49% 14.64% 24.74% 43.24% 53.33% 33.33% 20.60% 9.23% 0.00% 0.00% 0.00% 0.00% -4.08% <-IRR #YR-> 10 5 yr Running Average -34.04%
5 year Running Average 16.10% 15.34% 15.94% 14.79% 16.05% 22.19% 30.29% 33.86% 35.05% 31.95% 23.30% 12.63% 5.97% 1.85% -3.54% <-IRR #YR-> 5 5 yr Running Average -16.50%
Price/FFO Median 7.34 5.44 4.74 5.93 4.28 4.78 6.54 8.64 4.13 1.83 1.27 1.49 1.56 1.34 0.00 4.20 <-Median-> 10 Price/FFO Median
Price/FFO High 8.71 6.80 5.46 6.38 5.52 6.39 8.71 10.64 5.31 2.70 2.36 2.12 2.30 1.79 0.00 5.42 <-Median-> 10 Price/FFO High
Price/FFO Low 5.97 4.08 4.02 5.49 3.03 3.16 4.36 6.63 2.94 0.97 0.18 0.86 0.82 0.89 0.00 2.99 <-Median-> 10 Price/FFO Low
Price/FFO Close 7.75 5.23 4.70 5.89 3.18 3.80 8.45 7.19 3.27 1.22 0.70 1.44 1.62 0.92 0.90 3.22 <-Median-> 10 Price/FFO Close
Trailing P/FFO Close 8.95 8.38 4.94 5.12 3.59 2.30 4.84 5.83 5.23 1.98 0.39 1.29 2.91 0.99 0.92 3.25 <-Median-> 10 Trailing P/FFO Close
Median Values DPR 10 Yrs 18.05% 5 Yrs   9.23% P/CF 5 Yrs   in order 1.56 2.36 0.86 1.44 -40.95% Diff M/C DPR 75% to 95% best
* Funds From Operations
-$3.27 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.11
-$0.90 $0.00 $0.00 $0.00 $0.00 $2.11
-$2.53 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.67
-$2.00 $0.00 $0.00 $0.00 $0.00 $1.67
$0.03 <-12 mths -40.00%
EPS Basic $0.79 $1.39 $1.42 $0.84 $0.47 -$0.68 -$0.99 -$0.24 $0.37 -$1.02 -$0.49 -$0.98 $0.05 -96.48% <-Total Growth 10 Earnings Basic
EPS Diluted* $0.79 $1.39 $1.42 $0.84 $0.46 -$0.68 -$0.98 -$0.24 $0.37 -$1.02 -$0.49 -$0.98 $0.05 $0.30 $0.55 $0.72 -96.48% <-Total Growth 10 Earnings Diluted
Increase -3.66% 75.95% 2.16% -40.85% -45.24% -247.83% -44.12% 75.51% 254.17% -375.68% 51.96% -100.00% 105.10% 500.00% 83% 31% 4 6 10 Years of Data, EPS P or N
Earnings Yield 5.3% 8.6% 9.2% 5.0% 4.5% -9.2% -10.4% -3.7% 7.9% -35.8% -53.8% -58.3% 1.5% 14.4% 26.3% 34.4% -28.44% <-IRR #YR-> 10 Earnings per Share -96.48%
5 year Running Average $1.42 $1.26 $1.22 $1.05 $0.98 $0.69 $0.21 -$0.12 -$0.21 -$0.51 -$0.47 -$0.47 -$0.41 -$0.43 -$0.11 $0.13 17.17% <-IRR #YR-> 5 Earnings per Share 120.83%
10 year Running Average $1.06 $1.13 $1.24 $1.26 $1.23 $1.05 $0.74 $0.55 $0.42 $0.24 $0.11 -$0.13 -$0.27 -$0.32 -$0.31 -$0.17 #NUM! <-Power-> 10 5 yr Running Average -133.93%
* Diluted ESP per share  E/P 10 Yrs -6.46% 5Yrs -35.79% 28.10% <-IRR #YR-> 5 5 yr Running Average -245.00%
-$1.42 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.05
$0.24 $0.00 $0.00 $0.00 $0.00 $0.05
-$1.22 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 -$0.41
$0.12 $0.00 $0.00 $0.00 $0.00 -$0.41
Estimates Dividend $0.00 Estimates Dividend
Estimates Increase #DIV/0! Estimates Increase
Estimates Yield 0.00% Estimates Yield
Special Dividends $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 <-Median-> 10 Special Dividends
Pre-split '01
Pre-split '06
Dividend* $0.36 $0.39 $0.42 $0.44 $0.47 $0.48 $0.48 $0.48 $0.48 $0.48 $0.12 $0.00 $0.00 $0.00 $0.00 $0.00 -100.00% <-Total Growth 10 Dividends
Increase 4.38% 9.09% 7.69% 4.76% 6.82% 2.13% 0.00% 0.00% 0.00% 0.00% -75.00% -100.00% #DIV/0! #DIV/0! #DIV/0! #DIV/0! 20 2 27 Years of data, Count P, N
Average Increases 5 Year Running 18.07% 6.95% 5.45% 5.79% 6.55% 6.10% 4.28% 2.74% 1.79% 0.43% -15.00% -35.00% #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! <-Median-> 9 Average Incr 5 Year Running
Dividends 5 Yr Running $0.33 $0.35 $0.37 $0.39 $0.42 $0.44 $0.46 $0.47 $0.48 $0.48 $0.41 $0.31 $0.22 $0.12 $0.02 $0.00 -41.38% <-Total Growth 10 Dividends 5 Yr Running
Yield H/L Price 2.51% 2.30% 2.71% 2.61% 3.42% 5.18% 6.62% 6.17% 8.07% 11.23% 7.27% 0.00% 0.00% 0.00% 5.68% <-Median-> 10 Yield H/L Price
Yield on High  Price 2.12% 1.84% 2.35% 2.43% 2.65% 3.87% 4.96% 5.01% 6.27% 7.63% 3.91% 0.00% 0.00% 0.00% 3.89% <-Median-> 10 Yield on High  Price
Yield on Low Price 3.08% 3.07% 3.19% 2.82% 4.84% 7.83% 9.92% 8.04% 11.32% 21.24% 52.17% 0.00% 0.00% 0.00% 7.94% <-Median-> 10 Yield on Low Price
Yield on Close Price 2.38% 2.40% 2.73% 2.63% 4.61% 6.50% 5.12% 7.42% 10.19% 16.84% 13.19% 0.00% 0.00% 0.00% 0.00% 0.00% 5.81% <-Median-> 10 Yield on Close Price
Payout Ratio EPS 45.25% 28.06% 29.58% 52.38% 102.17% 0.00% 0.00% 0.00% 129.73% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% <-Median-> 10 DPR EPS
DPR EPS 5 Yr Running 23.06% 27.70% 30.20% 37.07% 42.40% 64.14% 216.04% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% <-Median-> 10 DPR EPS 5 Yr Running
Payout Ratio CFPS 20.34% 16.08% 12.19% 14.85% 15.83% 17.73% 44.59% 55.67% 49.49% 28.96% 7.86% 0.00% 0.00% 0.00% 0.00% 0.00% 16.78% <-Median-> 10 DPR CF
DPR CF 5 Yr Running 15.72% 17.05% 15.81% 15.65% 15.32% 15.16% 17.40% 22.22% 27.84% 33.00% 33.49% 25.50% 15.43% 7.46% 1.39% 0.00% 19.81% <-Median-> 10 DPR CF 5 Yr Running
Payout Ratio CFPS WC 18.44% 12.53% 12.80% 14.85% 16.45% 19.09% 149.35% 53.57% 47.53% 22.74% 9.24% 0.00% 0.00% 0.00% 0.00% 0.00% 17.77% <-Median-> 10 DPR CF WC
DPR CF WC 5 Yr Running 14.91% 15.41% 14.54% 15.03% 14.68% 14.94% 19.18% 24.60% 31.45% 35.02% 36.19% 24.02% 14.16% 6.96% 1.37% 0.00% 21.60% <-Median-> 10 DPR CF WC 5 Yr Running
Median 5 Yrs 10 Yr Med 10 Yr Cl 5.68% 5.81% 5 Yr Med 5 Yr Cl 7.27% 10.19% 5 Yr Med Payout 0.00% 7.86% 9.24% #NUM! <-IRR #YR-> 5 Dividends -100.00%
* Dividends per share  10 Yr Med and Cur. -100.00% -100.00% 5 Yr Med and Cur. -100.00% -100.00% Last Div Inc ---> $0.0600 $0.0000 -100.0% #NUM! <-IRR #YR-> 10 Dividends -100.00%
Dividends Growth 15 #NUM! <-IRR #YR-> 15 Dividends -100.00%
Dividends Growth 20 #NUM! <-IRR #YR-> 20 Dividends -100.00%
Dividends Growth 25 #NUM! <-IRR #YR-> 25 Dividends -100.00%
Dividends Growth 30 #NUM! <-IRR #YR-> 27 Dividends #DIV/0!
Dividends Growth 5 -$0.48 $0.00 $0.00 $0.00 $0.00 $0.00 Dividends Growth 5
Dividends Growth 10 -$0.42 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Dividends Growth 10
Dividends Growth 15 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Dividends Growth 15
Dividends Growth 20 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Dividends Growth 20
Dividends Growth 25 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Dividends Growth 25
Dividends Growth 30 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Dividends Growth 30
Historical Dividends Historical High Div 12.31% Low Div 0.38% 10 Yr High 49.08% 10 Yr Low 0.00% Med Div 1.87% Close Div 2.20% Historical Dividends
High/Ave/Median Values Curr diff Exp. -100.00% Exp -100.00% Exp. -100.00% #DIV/0! Exp. -100.00% Exp. -100.00% High/Ave/Median 
Future Dividend Yield Div Yield #NUM! earning in 5.00 Years at IRR of #NUM! Div Inc. #NUM! Future Dividend Yield
Future Dividend Yield Div Yield #NUM! earning in 10.00 Years at IRR of #NUM! Div Inc. #NUM! Future Dividend Yield
Future Dividend Yield Div Yield #NUM! earning in 15.00 Years at IRR of #NUM! Div Inc. #NUM! Future Dividend Yield
Future Dividend Paid Div Paid #NUM! earning in 5 Years at IRR of #NUM! Div Inc. #NUM! Future Dividend Paid
Future Dividend Paid Div Paid #NUM! earning in 10 Years at IRR of #NUM! Div Inc. #NUM! Future Dividend Paid
Future Dividend Paid Div Paid #NUM! earning in 15 Years at IRR of #NUM! Div Inc. #NUM! Future Dividend Paid
Dividend Covering Cost Total Div #NUM! over 5 Years at IRR of #NUM! Div Cov. #NUM! Dividend Covering Cost
Dividend Covering Cost Total Div #NUM! over 10 Years at IRR of #NUM! Div Cov. #NUM! Dividend Covering Cost
Dividend Covering Cost Total Div #NUM! over 15 Years at IRR of #NUM! Div Cov. #NUM! Dividend Covering Cost
Yield if held 5 years 1.98% 1.80% 2.25% 2.48% 3.49% 3.37% 2.84% 3.10% 2.85% 3.50% 1.30% 0.00% 0.00% 0.00% 0.00% 0.00% 2.84% <-Median-> 10 Paid Median Price
Yield if held 10 years 4.95% 5.17% 5.62% 4.71% 4.11% 2.65% 2.22% 2.57% 2.71% 3.57% 0.84% 0.00% 0.00% 0.00% 0.00% 0.00% 2.61% <-Median-> 10 Paid Median Price
Yield if held 15 years 41.85% 13.76% 6.22% 11.16% 10.96% 6.64% 6.37% 6.42% 5.14% 4.20% 0.66% 0.00% 0.00% 0.00% 0.00% 0.00% 5.75% <-Median-> 10 Paid Median Price
Yield if held 20 years 56.20% 16.94% 7.11% 12.18% 11.20% 1.66% 0.00% 0.00% 0.00% 0.00% 0.00% 9.15% <-Median-> 8 Paid Median Price
Yield if held 25 years 14.05% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% <-Median-> 3 Paid Median Price
Cost covered if held 5 years 9.04% 8.06% 9.85% 11.00% 15.45% 15.45% 13.53% 15.16% 14.18% 17.49% 22.02% 21.50% 13.89% 10.09% 2.81% 0.00% 15.30% <-Median-> 10 Paid Median Price Item
Cost covered if held 10 years 44.20% 43.65% 45.52% 37.34% 30.86% 21.21% 18.64% 22.41% 24.47% 33.29% 29.78% 22.75% 22.12% 17.74% 18.36% 22.02% 23.61% <-Median-> 10 Paid Median Price EPS
Cost covered if held 15 years 302.00% 103.63% 49.13% 93.39% 95.02% 61.81% 64.34% 69.93% 59.80% 51.87% 32.49% 25.84% 28.19% 27.85% 34.18% 29.78% 60.81% <-Median-> 10 Paid Median Price FFO
Cost covered if held 20 years 559.56% 184.46% 83.94% 154.03% 151.00% 90.03% 85.04% 84.38% 66.22% 52.92% 32.49% 120.52% <-Median-> 8 Paid Median Price CFPS
Cost covered if held 25 years 798.39% 239.52% 99.94% 169.25% 153.80% 90.03% 239.52% <-Median-> 3 Paid Median Price FCF 
I am earning GC Div Gr #DIV/0! 02-Jun-20 # yrs -> 3 2020 $0.74 Cap Gain 182.43% I am earning GC
I am earning Div org yield 0.00% 31-Dec-23 Pension Div G Yrly #NUM! Div start $0.00 0.00% 0.00% I am earning Div
Yr  Item Tot. Growth
Revenue Growth  $1,000.7 $1,156.4 $1,592.2 $936.8 $995.6 $1,577.3 $7,259.0 57.63% <-Total Growth 5 Revenue Growth  57.63%
FFO Growth $0.90 $1.44 $2.33 $1.30 $1.17 $2.11 $9.25 134.44% <-Total Growth 5 FFO Growth 134.44%
Net Income Growth -$37.6 $58.3 -$162.9 -$79.3 -$159.5 $8.1 -$372.9 121.59% <-Total Growth 5 Net Income Growth 121.59%
Cash Flow Growth $135.1 $152.1 $269.6 $247.0 $178.6 $320.0 $1,302.4 136.75% <-Total Growth 5 Cash Flow Growth 136.75%
Dividend Growth $0.48 $0.48 $0.48 $0.12 $0.00 $0.00 $1.56 0.00% <-Total Growth 5 Dividend Growth 0.00%
Stock Price Growth $6.47 $4.71 $2.85 $0.91 $1.68 $3.41 -47.30% <-Total Growth 5 Stock Price Growth -47.30%
Revenue Growth  $2,197.3 $2,098.0 $2,321.8 $1,391.0 $859.7 $1,000.7 $1,156.4 $1,592.2 $936.8 $995.6 $1,577.3 $16,126.8 -28.22% <-Total Growth 10 Revenue Growth  -28.22%
FFO Growth $3.27 $2.84 $3.21 $1.94 $1.11 $0.90 $1.44 $2.33 $1.30 $1.17 $2.11 $21.62 -35.47% <-Total Growth 10 FFO Growth -35.47%
Net Income Growth $217.5 $128.9 $71.1 -$104.0 -$150.5 -$37.6 $58.3 -$162.9 -$79.3 -$159.5 $8.1 -$210.0 -96.26% <-Total Growth 10 Net Income Growth -96.26%
Cash Flow Growth $525.6 $452.6 $452.6 $412.2 $165.3 $135.1 $152.1 $269.6 $247.0 $178.6 $320.0 $3,310.8 -39.12% <-Total Growth 10 Cash Flow Growth -39.12%
Dividend Growth $0.42 $0.44 $0.47 $0.48 $0.48 $0.48 $0.48 $0.48 $0.12 $0.00 $0.00 0.00% <-Total Growth 10 Dividend Growth 0.00%
Stock Price Growth $15.37 $16.73 $10.20 $7.38 $9.38 $6.47 $4.71 $2.85 $0.91 $1.68 $3.41 -77.81% <-Total Growth 10 Stock Price Growth -77.81%
Dividends on Shares $29.04 $31.02 $31.68 $31.68 $31.68 $31.68 $31.68 $7.92 $0.00 $0.00 $0.00 $0.00 $0.00 $226.38 No of Years 10 Total Divs 12/31/12
Paid  $1,014.42 $1,104.18 $673.20 $487.08 $619.08 $427.02 $310.86 $188.10 $60.06 $110.88 $225.06 $137.94 $137.94 $137.94 $225.06 No of Years 10 Worth $15.37
Total $451.44
Graham No. FFO $21.16 $28.09 $29.93 $28.65 $31.13 $24.45 $17.26 $14.77 $18.74 $21.71 $15.71 $13.92 $18.26 $18.96 $19.21 $0.00 -38.99% <-Total Growth 10 Graham Price
Price/GP Ratio Med 0.67 0.60 0.52 0.59 0.44 0.38 0.42 0.53 0.32 0.20 0.11 0.13 0.18 0.16 0.35 <-Median-> 10 Price/GP Ratio
Price/GP Ratio High 0.80 0.75 0.60 0.63 0.57 0.51 0.56 0.65 0.41 0.29 0.20 0.18 0.27 0.21 0.46 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Low 0.55 0.45 0.44 0.54 0.31 0.25 0.28 0.40 0.23 0.10 0.01 0.07 0.09 0.11 0.24 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Close 0.71 0.58 0.51 0.58 0.33 0.30 0.54 0.44 0.25 0.13 0.06 0.12 0.19 0.11 0.11 #DIV/0! 0.28 <-Median-> 10 Price/GP Ratio
Prem/Disc Close -74.72% -74.72% -74.72% -74.72% -74.72% -74.72% -74.72% -74.72% -74.72% -74.72% -74.72% -74.72% -81.33% -88.98% -89.12% #DIV/0! -74.72% <-Median-> 10 Graham Price
EPS used -------> $0.01 $1.76 $0.01 $0.01 $0.01 $0.01 $0.01 $0.01 $0.01 $0.01 $0.01 $0.01 EPS used
GP Based on EPS 3 yrs trailing $17.80 $16.68 $16.55 $18.62 $19.17 $16.72 $7.45 $11.98 $12.02 $1.42 $1.38 $1.29 $1.26 $1.92 $1.26 $1.26 GP Based EPS 3 yrs trailing
Graham No. $13.50 $18.78 $19.72 $15.58 $11.78 $11.91 $11.11 $10.56 $9.50 $8.65 $1.38 $1.29 $2.81 $6.89 $9.33 $10.68 -85.75% <-Total Growth 10 Graham Price
Price/GP Ratio Med 1.05 0.90 0.79 1.08 1.16 0.78 0.65 0.74 0.63 0.49 1.20 1.36 1.17 0.44 0.93 <-Median-> 10 Price/GP Ratio
Price/GP Ratio High 1.25 1.13 0.91 1.16 1.50 1.04 0.87 0.91 0.81 0.73 2.23 1.93 1.73 0.59 1.10 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Low 0.86 0.68 0.67 1.00 0.82 0.51 0.44 0.57 0.45 0.26 0.17 0.78 0.62 0.29 0.54 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Close 1.11 0.87 0.78 1.07 0.87 0.62 0.84 0.61 0.50 0.33 0.66 1.31 1.21 0.30 0.22 0.20 0.75 <-Median-> 10 Price/GP Ratio
Prem/Disc Close 11.34% -13.48% -22.08% 7.37% -13.44% -38.02% -15.59% -38.74% -50.42% -67.06% -33.94% 30.52% 21.30% -69.68% -77.61% -80.43% -24.77% <-Median-> 10 Graham Price
Pre-split '01
Pre-split '06
Price Close $15.03 $16.25 $15.37 $16.73 $10.20 $7.38 $9.38 $6.47 $4.71 $2.85 $0.91 $1.68 $3.41 $2.09 $2.09 $2.09 -77.81% <-Total Growth 10 Stock Price
Increase 0.20% 8.12% -5.42% 8.85% -39.03% -27.65% 27.10% -31.02% -27.20% -39.49% -68.07% 84.62% 102.98% -38.71% 0.00% 0.00% 15.88 <-Median-> 10 CAPE (10 Yr P/E)
P/E 19.03 11.69 10.82 19.92 22.17 -10.85 -9.57 -26.96 12.73 -2.79 -1.86 -1.71 68.20 6.97 3.80 2.90 -12.02% <-IRR #YR-> 5 Stock Price -47.30%
Trailing P/E 18.33 20.57 11.06 11.78 12.14 16.04 -13.79 -6.60 -19.63 7.70 -0.89 -3.43 -3.48 41.80 6.97 3.80 -13.98% <-IRR #YR-> 10 Stock Price -77.81%
CAPE (10 Yr P/E) 13.03 13.04 12.48 12.80 12.93 13.58 18.18 22.73 27.81 44.41 84.35 -58.22 -23.87 -15.29 -13.13 -20.74 -8.17% <-IRR #YR-> 5 Price & Dividend -23.18%
Median 10, 5 Yrs D.  per yr 3.88% 3.85% % Tot Ret -38.45% -47.09% Price Inc -27.20% P/E:  -1.79 -1.71 -10.10% <-IRR #YR-> 10 Price & Dividend -52.77%
Price 15 D.  per yr 4.39% % Tot Ret -85.99% CAPE Diff -196.29% -9.50% <-IRR #YR-> 15 Stock Price -77.64%
Price  20 D.  per yr 5.49% % Tot Ret 487.68% -4.37% <-IRR #YR-> 20 Stock Price -59.06%
Price  25 D.  per yr 5.36% % Tot Ret 163.60% -2.08% <-IRR #YR-> 25 Stock Price -40.90%
Price  30 D.  per yr 14.70% % Tot Ret 61.45% 9.22% <-IRR #YR-> 30 Stock Price
Price  35 D.  per yr 15.24% % Tot Ret 59.84% 10.23% <-IRR #YR-> 31 Stock Price
Price & Dividend 15 -5.11% <-IRR #YR-> 15 Price & Dividend -40.95%
Price & Dividend 20 1.13% <-IRR #YR-> 20 Price & Dividend 17.89%
Price & Dividend 25 3.27% <-IRR #YR-> 25 Price & Dividend 76.71%
Price & Dividend 30 23.93% <-IRR #YR-> 30 Price & Dividend
Price & Dividend 35 25.46% <-IRR #YR-> 31 Price & Dividend
Price  5 -$6.47 $0.00 $0.00 $0.00 $0.00 $3.41 Price  5
Price 10 -$15.37 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $3.41 Price 10
Price & Dividend 5 -$6.47 $0.48 $0.48 $0.12 $0.00 $3.41 Price & Dividend 5
Price & Dividend 10 -$15.37 $0.44 $0.47 $0.48 $0.48 $0.48 $0.48 $0.48 $0.12 $0.00 $3.41 Price & Dividend 10
Price 15 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $3.41 Price 15
Price  20 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $3.41 Price  20
Price  25 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $3.41 Price  25
Price  30 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $3.41 Price  30
Price  35 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $3.41 Price  35
Price & Dividend 15 $0.36 $0.39 $0.42 $0.44 $0.47 $0.48 $0.48 $0.48 $0.48 $0.48 $0.12 $0.00 $3.41 Price & Dividend 15
Price & Dividend 20 $0.36 $0.39 $0.42 $0.44 $0.47 $0.48 $0.48 $0.48 $0.48 $0.48 $0.12 $0.00 $3.41 Price & Dividend 20
Price & Dividend 25 $0.36 $0.39 $0.42 $0.44 $0.47 $0.48 $0.48 $0.48 $0.48 $0.48 $0.12 $0.00 $3.41 Price & Dividend 25
Price & Dividend 30 $0.36 $0.39 $0.42 $0.44 $0.47 $0.48 $0.48 $0.48 $0.48 $0.48 $0.12 $0.00 $3.41 Price & Dividend 30
Price & Dividend 35 $0.36 $0.39 $0.42 $0.44 $0.47 $0.48 $0.48 $0.48 $0.48 $0.48 $0.12 $0.00 $3.41 Price & Dividend 35
Price Med H/L $14.24 $16.93 $15.51 $16.85 $13.73 $9.27 $7.26 $7.78 $5.95 $4.28 $1.65 $1.75 $3.29 $3.04 -78.78% <-Total Growth 10 Stock Price
Increase 5.87% 18.86% -8.39% 8.67% -18.55% -32.50% -21.69% 7.17% -23.54% -28.09% -61.40% 5.76% 88.54% -7.60% -14.36% <-IRR #YR-> 10 Stock Price -78.78%
P/E 18.03 12.18 10.92 20.06 29.84 -13.63 -7.40 -32.40 16.07 -4.19 -3.37 -1.78 65.80 10.13 -15.80% <-IRR #YR-> 5 Stock Price -57.68%
Trailing P/E 17.37 21.42 11.15 11.87 16.34 20.14 -10.67 -7.93 -24.77 11.55 -1.62 -3.56 -3.36 60.80 -10.45% <-IRR #YR-> 10 Price & Dividend
P/E on Running 5 yr Average 10.04 13.43 12.71 16.02 14.01 13.51 34.22 -64.79 -27.78 -8.38 -3.50 -3.70 -7.95 -7.10 -12.52% <-IRR #YR-> 5 Price & Dividend
P/E on Running 10 yr Average 13.42 14.94 12.50 13.37 11.17 8.81 9.86 14.14 14.19 18.19 15.42 -13.42 -12.32 -9.47 12.27 P/E Ratio Historical Median
Median 10, 5 Yrs D.  per yr 3.91% 3.29% % Tot Ret -37.44% -26.27% T P/E -2.49 -3.36 P/E:  -2.57 -1.78 Count 27 Years of data
-$15.51 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $3.29
-$7.78 $0.00 $0.00 $0.00 $0.00 $3.29
-$15.51 $0.44 $0.47 $0.48 $0.48 $0.48 $0.48 $0.48 $0.12 $0.00 $3.29
-$7.78 $0.48 $0.48 $0.12 $0.00 $3.29
High Months Jan Jul Mar Jul Mar Jun Dec Jan Jan Apr Jan Jun May Jan
Pre-split '01
Pre-split '06
Price High $16.89 $21.16 $17.86 $18.12 $17.73 $12.40 $9.67 $9.58 $7.65 $6.29 $3.07 $2.48 $4.85 $4.06 -72.84% <-Total Growth 10 Stock Price
Increase -5.64% 25.28% -15.60% 1.46% -2.15% -30.06% -22.02% -0.93% -20.15% -17.78% -51.19% -19.22% 95.56% -16.29% -12.22% <-IRR #YR-> 10 Stock Price -72.84%
P/E 21.38 15.22 12.58 21.57 38.54 -18.24 -9.87 -39.92 20.68 -6.17 -6.27 -2.53 97.00 13.53 -12.73% <-IRR #YR-> 5 Stock Price -49.37%
Trailing P/E 20.60 26.78 12.85 12.76 21.11 26.96 -14.22 -9.78 -31.88 17.00 -3.01 -5.06 -4.95 81.20 16.43 P/E Ratio Historical Median
Median 10, 5 Yrs T P/E -3.98 -4.95 P/E:  -4.35 -2.53 21.91 P/E Ratio Historical High
-$17.86 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $4.85
-$9.58 $0.00 $0.00 $0.00 $0.00 $4.85
Low Months Sep Oct May May Dec Dec Feb Dec Dec Nov Mar May Jan May
Price Low $11.59 $12.69 $13.15 $15.58 $9.72 $6.13 $4.84 $5.97 $4.24 $2.26 $0.23 $1.01 $1.73 $2.02 -86.84% <-Total Growth 10 Stock Price
Increase 28.78% 9.49% 3.62% 18.48% -37.61% -36.93% -21.04% 23.35% -28.98% -46.70% -89.82% 339.13% 71.29% 16.76% -18.36% <-IRR #YR-> 10 Stock Price -86.84%
P/E 14.67 9.13 9.26 18.55 21.13 -9.01 -4.94 -24.88 11.46 -2.22 -0.47 -1.03 34.60 6.73 -21.94% <-IRR #YR-> 5 Stock Price -71.02%
Trailing P/E 14.13 16.06 9.46 10.97 11.57 13.33 -7.12 -6.09 -17.67 6.11 -0.23 -2.06 -1.77 40.40 8.53 P/E Ratio Historical Median
Median 10, 5 Yrs T P/E -1.00 -1.77 P/E:  -0.75 -0.47 -0.58 P/E Ratio Historical Low
-$13.15 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.73
$177 <-12 mths 21.78%
Free Cash Flow WSJ $72.09 $128.50 $88.78 -$104.29 $27.46 -61.91% <-Total Growth 4 Free Cash Flow WSJ
Change 78.25% -30.91% -217.47% 126.33% 23.67% <-Median-> 4 Change
Free Cash Flow MS $10.69 -$16.35 $220.63 $110.41 -$79.43 $243.96 $121.94 $11.38 $72.09 $133.57 $196.73 -$4.54 $145.57 $178.0 $251.0 $271.0 -34.02% <-Total Growth 10 Free Cash Flow MS
Change -50.02% -90.67% 533.48% 85.28% 47.29% -102.31% 3306.39% 22.28% 41.01% 7.97% 66.49% <-IRR #YR-> 5 Free Cash Flow MS 1179.17%
FCF/CF from Op Ratio 0.55 0.30 0.04 0.27 0.59 1.01 -0.02 0.62 0.64 0.82 0.79 -4.07% <-IRR #YR-> 10 Free Cash Flow MS -34.02%
Dividends paid $54.75 $57.75 $65.12 $68.41 $72.42 $73.47 $66.44 $52.58 $75.40 $53.08 $19.57 $0.00 $0.00 $0.00 $0.00 $0.00 -100.00% <-Total Growth 10 Dividends paid
Percentage paid 512.17% -353.22% 29.51% 61.96% -91.18% 30.12% 54.49% 462.01% 104.59% 39.74% 9.95% 0.00% 0.00% 0.00% 0.00% 0.00% $0.35 <-Median-> 10 Percentage paid
5 Year Coverage 75.77% 129.48% 70.36% 56.01% 81.64% 91.99% 55.06% 49.85% 49.02% 27.24% 11.19% 2.55% 0.00% 5 Year Coverage
Dividend Coverage Ratio 0.20 -0.28 3.39 1.61 -1.10 3.32 1.84 0.22 0.96 2.52 10.05 0.00 0.00 0.00 0.00 0.00 1.29 <-Median-> 10 Dividend Coverage Ratio
5 Year of Coverage 1.32 0.77 1.42 1.79 1.22 1.09 1.82 2.01 2.04 3.67 8.94 39.17 #DIV/0! 5 Year of Coverage
Market Cap $2,303 $2,483 $2,345 $2,556 $1,555 $1,124 $1,441 $1,014 $739 $464 $147 $272 $626 $383 $383 $383 -73.32% <-Total Growth 10 Market Cap
Diluted # of Shares in Million 153.620 153.158 152.477 153.184 156.728 157.042 159.686 161.927 163.195 176.430 176.430 176.430 176.430 15.19% <-Total Growth 9 Diluted
Change -0.30% -0.45% 0.46% 2.31% 0.20% 1.68% 1.40% 0.78% 8.11% 0.78% <-Median-> 9 Change
Difference Diluted/Basic -0.6% -0.3% 0.0% -0.3% -0.1% -0.1% -0.1% -0.2% -0.4% -0.5% -0.22% <-Median-> 10 Difference Diluted/Basic
Average # of Sh in Million 153.170 152.870 152.660 152.693 152.711 152.477 152.760 156.546 156.863 159.599 161.667 162.541 175.578 15.01% <-Total Growth 10 Basic
Increase 0.01% -0.20% -0.14% 0.02% 0.01% -0.15% 0.19% 2.48% 0.20% 1.74% 1.30% 0.54% 8.02% 0.37% <-Median-> 10 Change
Difference Basic/Outstanding 0.0% 0.0% -0.1% 0.1% -0.2% -0.1% 0.5% 0.1% 0.0% 1.9% 0.1% -0.4% 4.5% 0.08% <-Median-> 10 Difference
$370 <-12 mths 15.63%
# of Share in Millions 153.21 152.80 152.58 152.77 152.43 152.30 153.59 156.75 156.86 162.67 161.83 161.97 183.46 183.46 183.46 183.46 1.86% <-IRR #YR-> 10 Shares 20.24%
Change -0.01% -0.27% -0.14% 0.12% -0.22% -0.09% 0.85% 2.06% 0.07% 3.70% -0.51% 0.08% 13.27% 0.00% 0.00% 0.00% 3.20% <-IRR #YR-> 5 Shares 17.04%
Cash Flow from Operations $M $269.2 $370.5 $525.6 $452.6 $452.6 $412.2 $165.3 $135.1 $152.1 $269.6 $247.0 $178.6 $320.0 $368.8 $407.3 $440.3 -39.12% <-Total Growth 10 Cash Flow
Increase -5.94% 37.60% 41.86% -13.87% 0.00% -8.92% -59.89% -18.26% 12.57% 77.19% -8.38% -27.67% 79.11% 15.25% 10.45% 8.11% SO  Buy Backs
5 year Running Average $318.2 $313.2 $356.5 $380.8 $414.1 $442.7 $401.7 $323.6 $263.5 $226.9 $193.8 $196.5 $233.5 $276.8 $304.3 $343.0 -34.52% <-Total Growth 10 CF 5 Yr Running
CFPS $1.76 $2.42 $3.44 $2.96 $2.97 $2.71 $1.08 $0.86 $0.97 $1.66 $1.53 $1.10 $1.74 $2.01 $2.22 $2.40 -49.37% <-Total Growth 10 Cash Flow per Share
Increase -5.93% 37.97% 42.06% -13.98% 0.22% -8.85% -60.23% -19.91% 12.49% 70.87% -7.91% -27.73% 58.13% 15.25% 10.45% 8.11% -4.84% <-IRR #YR-> 10 Cash Flow -39.12%
5 year Running Average $2.08 $2.05 $2.33 $2.49 $2.71 $2.90 $2.63 $2.12 $1.72 $1.45 $1.22 $1.22 $1.40 $1.61 $1.72 $1.90 18.81% <-IRR #YR-> 5 Cash Flow 136.75%
P/CF on Med Price 8.10 6.98 4.50 5.69 4.62 3.42 6.74 9.02 6.13 2.58 1.08 1.58 1.89 1.51 0.00 0.00 -6.58% <-IRR #YR-> 10 Cash Flow per Share -49.37%
P/CF on Closing Price 8.55 6.70 4.46 5.65 3.43 2.73 8.71 7.50 4.86 1.72 0.60 1.52 1.96 1.04 0.94 0.87 15.13% <-IRR #YR-> 5 Cash Flow per Share 102.29%
-74.15% Diff M/C -4.97% <-IRR #YR-> 10 CFPS 5 yr Running -39.94%
$414 <-12 mths 11.17%
Excl.Working Capital CF $27.77 $105.10 -$25.04 $0.00 -$17.03 -$29.25 -$115.97 $5.32 $6.29 $73.81 -$36.71 $12.05 $51.99 $0.00 $0.00 $0.00 -7.92% <-IRR #YR-> 5 CFPS 5 yr Running -33.82%
CF fr Op $M WC $297.0 $475.6 $500.5 $452.6 $435.6 $383.0 $49.4 $140.5 $158.4 $343.4 $210.3 $190.7 $372.0 $368.8 $407.3 $440.3 -25.69% <-Total Growth 10 Cash Flow less WC
Increase 15.39% 60.12% 5.24% -9.57% -3.76% -12.08% -87.11% 184.54% 12.79% 116.75% -38.77% -9.31% 95.05% -0.86% 10.45% 8.11% -2.93% <-IRR #YR-> 10 Cash Flow less WC -25.69%
5 year Running Average $335.5 $346.6 $387.5 $396.6 $432.3 $449.5 $364.2 $292.2 $233.4 $214.9 $180.4 $208.6 $254.9 $297.0 $309.8 $355.8 21.50% <-IRR #YR-> 5 Cash Flow less WC 164.81%
CFPS Excl. WC $1.94 $3.11 $3.28 $2.96 $2.86 $2.51 $0.32 $0.90 $1.01 $2.11 $1.30 $1.18 $2.03 $2.01 $2.22 $2.40 -4.10% <-IRR #YR-> 10 CF less WC 5 Yr Run -34.20%
Increase 15.40% 60.55% 5.39% -9.68% -3.55% -12.00% -87.22% 178.80% 12.71% 109.01% -38.45% -9.38% 72.21% -0.86% 10.45% 8.11% -2.69% <-IRR #YR-> 5 CF less WC 5 Yr Run -12.75%
5 year Running Average $2.19 $2.26 $2.53 $2.59 $2.83 $2.95 $2.39 $1.91 $1.52 $1.37 $1.13 $1.30 $1.52 $1.73 $1.75 $1.97 -4.70% <-IRR #YR-> 10 CFPS - Less WC -38.19%
P/CF on Med Price 7.35 5.44 4.73 5.69 4.80 3.68 22.57 8.68 5.89 2.03 1.27 1.48 1.62 1.51 0.00 0.00 17.74% <-IRR #YR-> 5 CFPS - Less WC 126.26%
P/CF on Closing Price 7.75 5.22 4.69 5.65 3.57 2.93 29.19 7.22 4.66 1.35 0.70 1.43 1.68 1.04 0.94 0.87 -4.95% <-IRR #YR-> 10 CFPS 5 yr Running -39.81%
*Operational Cash Flow per share CF/-WC P/CF Med 10 yr 4.02 5 yr  1.89 P/CF Med 10 yr 4.24 5 yr  1.62 -75.50% Diff M/C -4.41% <-IRR #YR-> 5 CFPS 5 yr Running -20.18%
-$3.44 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.74 Cash Flow per Share
-$0.86 $0.00 $0.00 $0.00 $0.00 $1.74 Cash Flow per Share
-$2.33 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.40 CFPS 5 yr Running
-$2.12 $0.00 $0.00 $0.00 $0.00 $1.40 CFPS 5 yr Running
-$500.5 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $372.0 Cash Flow less WC
-$140.5 $0.0 $0.0 $0.0 $0.0 $372.0 Cash Flow less WC
-$387.5 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $254.9 CF less WC 5 Yr Run
-$292.2 $0.0 $0.0 $0.0 $0.0 $254.9 CF less WC 5 Yr Run
-$3.28 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.03 CFPS - Less WC
-$0.90 $0.00 $0.00 $0.00 $0.00 $2.03 CFPS - Less WC
-$2.53 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.52 CFPS 5 yr Running
-$1.91 $0.00 $0.00 $0.00 $0.00 $1.52 CFPS 5 yr Running
OPM 19.86% 19.60% 23.92% 21.57% 19.50% 29.64% 19.23% 13.51% 13.16% 16.93% 26.36% 17.94% 20.29% 19.43% -15.19% <-Total Growth 10 OPM
Increase -21.07% -1.32% 22.04% -9.80% -9.64% 52.02% -35.11% -29.77% -2.59% 28.69% 55.72% -31.94% 13.05% -4.22% Should increase  or be stable.
Diff from Ave 2.6% 1.2% 23.5% 11.4% 0.7% 53.1% -0.7% -30.3% -32.1% -12.6% 36.1% -7.3% 4.8% 0.3% 0.00 <-Median-> 10 OPM
*Operational Profit Margin (CF/Revenue) Ratio OPM 10 Yrs 19.36% 5 Yrs 17.94% should be  zero, it is a   check on calculations
Long Term Debt + Credit Facility $1,453.88 $1,439.58 $1,405.49 Long Term Debt + CF
Change -0.98% -2.37% Change
% of Market Cap 5.34 2.30 3.67 % of Market Cap
Long Term Debt $296.59 $317.41 $786.33 $794.11 $583.27 $242.68 $1,350.04 $1,581.53 $1,384.61 $1,453.88 $556.89 $558.54 Debt Type
Change 7.02% 147.73% 0.99% -26.55% -58.39% 456.31% 17.15% -12.45% 5.00% -61.70% 0.30% 3.00% <-Median-> 10 Change Lg Term
% of Market Cap 0.13 0.12 0.51 0.71 0.40 0.24 1.83 3.41 9.40 5.34 0.89 1.46 0.80 <-Median-> 10 Debt/Market Cap Ratio Intang/GW
Assets/Current Liabilities Ratio 5.92 5.08 9.11 19.11 10.29 4.21 5.80 14.38 18.74 16.04 2.71 2.77 9.70 <-Median-> 10 Assets/Current LiabRatio Liquidity
Debt to Cash Flow (Years) 0.56 0.70 1.74 1.93 3.53 1.80 8.87 5.87 5.61 8.14 1.74 1.51 2.73 <-Median-> 10 Debt to Cash Flow (Years) Liq. + CF
Liq, CF,DB
Intangibles $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 #DIV/0! <-Total Growth 10 Intangibles Debt Ratio
Goodwill $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 #DIV/0! <-Total Growth 10 Goodwill Leverage
Total Yes ---> $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 #DIV/0! <-Total Growth 10 Total D/E Ratio
Change #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! <-Median-> 0 Change
% of Market Cap 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 <-Median-> 10 Intangible/Market Cap Ratio
Current Assets $488.51 $561.73 $532.71 $595.07 $598.52 $332.56 $301.24 $360.50 $515.39 $368.28 $261.56 $289.86 $470.61 $458.07 -13.20% <-Total Growth 10 Current Assets
Current Liabilities $392.58 $571.97 $518.85 $666.21 $408.82 $188.32 $312.40 $702.70 $671.61 $241.29 $162.95 $185.64 $1,175.41 $1,136.19 126.54% <-Total Growth 10 Current Liabilities
Liquidity 1.24 0.98 1.03 0.89 1.46 1.77 0.96 0.51 0.77 1.53 1.61 1.56 0.40 0.40 1.21 <-Median-> 10 Ratio
Liq. with CF aft div 1.69 1.48 1.82 1.43 2.19 2.85 1.21 0.64 0.89 2.00 2.79 2.52 0.67 0.73 2.00 <-Median-> 5 Ratio
Liq. CF re  Inv+Div  1.09 0.61 1.18 0.92 1.02 1.64 1.08 0.51 0.57 1.46 2.29 1.30 0.61 0.73 1.30 <-Median-> 5 Ratio
Curr Long Term Debt $487.257 $376.612 $0.000 $0.000 $0.000 $882.686 $846.954
Liquidity Less CLTD 1.67 1.75 1.53 1.61 1.56 1.61 1.58 1.61 <-Median-> 5 Ratio
Liq. with CF aft div 1.71 1.80 2.00 2.79 2.52 2.70 2.86 2.52 <-Median-> 5 Ratio
Assets $2,244.2 $3,048.1 $3,071.0 $3,387.7 $3,723.4 $3,598.1 $3,214.4 $2,958.5 $3,894.1 $3,470.6 $3,054.5 $2,977.1 $3,183.9 $3,144.4 3.68% <-Total Growth 10 Assets
Liabilities $673.4 $1,324.7 $1,213.0 $1,425.1 $1,678.2 $1,511.5 $1,381.9 $1,269.1 $2,193.4 $2,007.6 $1,689.5 $1,784.4 $1,895.1 $1,852.6 56.23% <-Total Growth 10 Liabilities
Debt Ratio 3.33 2.30 2.53 2.38 2.22 2.38 2.33 2.33 1.78 1.73 1.81 1.67 1.68 1.70 2.01 <-Median-> 10 Ratio
Debt Ratio of 1.5 and up, best
Estimates BVPS $7.26 $7.83 Estimates Estimates BVPS
Estimate Book Value $1,331.9 $1,436.5 Estimates Estimate Book Value
P/B Ratio (Close) 0.29 0.27 Estimates P/B Ratio (Close)
Difference from 10 year median -50.21% Diff M/C Estimates Difference from 10 yr med.
Book Value $1,571 $1,723 $1,858 $1,963 $2,045 $2,087 $1,832 $1,689 $1,701 $1,463 $1,365 $1,193 $1,289 $1,292 $1,292 $1,292 -30.64% <-Total Growth 10 Book Value
Book Value per Share $10.25 $11.28 $12.18 $12.85 $13.42 $13.70 $11.93 $10.78 $10.84 $8.99 $8.43 $7.36 $7.02 $7.04 $7.04 $7.04 -42.31% <-Total Growth 10 Book Value per Share
Change 2.63% 10.01% 7.96% 5.50% 4.45% 2.11% -12.92% -9.67% 0.60% -17.04% -6.22% -12.70% -4.60% 0.24% 0.00% 0.00% -48.67% Current/10 Yr Med Book Value per Share
P/B Ratio (Median) 1.39 1.50 1.27 1.31 1.02 0.68 0.61 0.72 0.55 0.48 0.20 0.24 0.47 0.43 0.00 0.00 1.57 P/BV Ratio Historical Median
P/B Ratio (Close) 1.47 1.44 1.26 1.30 0.76 0.54 0.79 0.60 0.43 0.32 0.11 0.23 0.49 0.30 0.30 0.30 -5.35% <-IRR #YR-> 10 Book Value per Share -42.31%
Change -2.37% -1.72% -12.39% 3.17% -41.63% -29.14% 45.95% -23.64% -27.64% -27.06% -65.95% 111.47% 112.76% -38.85% 0.00% 0.00% -8.20% <-IRR #YR-> 5 Book Value per Share -34.82%
Leverage (A/BK) 1.43 1.77 1.65 1.73 1.82 1.72 1.75 1.75 2.29 2.37 2.24 2.50 2.47 2.43 2.03 <-Median-> 10 A/BV
Debt/Equity Ratio 0.43 0.77 0.65 0.73 0.82 0.72 0.75 0.75 1.29 1.37 1.24 1.50 1.47 1.43 1.03 <-Median-> 10 Debt/Eq Ratio
Sharerholders Equity (Assets less liabilities) P/BV 10 yr Med 0.58 5 yr Med 0.47 -48.67% Diff M/C 1.78 Historical 28 A/BV
-$12.18 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $7.02
-$10.78 $0.00 $0.00 $0.00 $0.00 $7.02
$67.77 <-12 mths 10.68%
Comprehensive Income $94.43 $235.84 $200.48 $169.94 $159.94 $114.30 -$190.21 -$92.31 $136.60 -$71.35 -$88.03 -$171.43 $61.23 -69.46% <-Total Growth 10 Comprehensive Income
NCI $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 -$1.39 -$0.03 $0.00 $0.00 $0.00 NCI
Comprehensive Income $94.43 $235.84 $200.48 $169.94 $159.94 $114.30 -$190.21 -$92.31 $138.00 -$71.32 -$88.03 -$171.43 $61.23 -69.46% <-Total Growth 10 Comprehensive Income
Increase 208.03% 149.76% -14.99% -15.24% -5.89% -28.53% -266.41% 51.47% 249.50% -151.69% -23.43% -94.73% 135.72% -23.43% <-Median-> 5 Comprehensive Income
5 Yr Running Average $202.75 $177.85 $183.47 $146.27 $172.12 $176.10 $90.89 $32.33 $25.94 -$20.31 -$60.77 -$57.02 -$26.31 -11.18% <-IRR #YR-> 10 Comprehensive Income -69.46%
ROE 6.0% 13.7% 10.8% 8.7% 7.8% 5.5% -10.4% -5.5% 8.1% -4.9% -6.4% -14.4% 4.8% #NUM! <-IRR #YR-> 5 Comprehensive Income 166.33%
5Yr Median 13.9% 13.7% 10.8% 8.7% 8.7% 8.7% 7.8% 5.5% 5.5% -4.9% -5.5% -5.5% -4.9% #NUM! <-IRR #YR-> 10 5 Yr Running Average -114.34%
% Difference from NI -22.2% 11.0% -7.8% 31.9% 124.9% -209.9% 26.4% 145.2% 136.7% -56.2% 11.0% 7.5% 653.3% #NUM! <-IRR #YR-> 5 5 Yr Running Average -181.38%
Median Values Diff 5, 10 yr 29.1% 11.0% -4.9% <-Median-> 5 Return on Equity
-$200 $0 $0 $0 $0 $0 $0 $0 $0 $0 $61
$92 $0 $0 $0 $0 $61
-$183.5 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 -$26.3
-$32.3 $0.0 $0.0 $0.0 $0.0 -$26.3
Current Liability Coverage Ratio 0.76 0.83 0.96 0.68 1.07 2.03 0.16 0.20 0.24 1.42 1.29 1.03 0.32 0.32   CFO / Current Liabilities
5 year Median 0.88 0.83 0.83 0.76 0.83 0.96 0.96 0.68 0.24 0.24 0.24 1.03 1.03 1.03 0.85 <-Median-> 10 Current Liability Cov Ratio
Asset Efficiency Ratio 13.23% 15.60% 16.30% 13.36% 11.70% 10.64% 1.54% 4.75% 4.07% 9.89% 6.88% 6.41% 11.68% 11.73% CFO / Total Assets
5 year Median 16.57% 15.60% 15.60% 13.36% 13.36% 13.36% 11.70% 10.64% 4.75% 4.75% 4.75% 6.41% 6.88% 9.89% 8.4% <-Median-> 10 Return on Assets 
Return on Assets ROA 5.4% 7.0% 7.1% 3.8% 1.9% -2.9% -4.7% -1.3% 1.5% -4.7% -2.6% -5.4% 0.3% 1.7% Net  Income/Assets Return on Assets
5Yr Median 11.7% 7.0% 7.0% 5.9% 5.4% 3.8% 1.9% -1.3% -1.3% -2.9% -2.6% -2.6% -2.6% -2.6% -1.9% <-Median-> 10 Asset Efficiency Ratio
Return on Equity ROE 7.7% 12.3% 11.7% 6.6% 3.5% -5.0% -8.2% -2.2% 3.4% -11.1% -5.8% -13.4% 0.6% 4.2% Net Inc/ Shareholders' equity Return on Equity
5Yr Median 16.7% 12.3% 11.7% 8.2% 7.7% 6.6% 3.5% -2.2% -2.2% -5.0% -5.8% -5.8% -5.8% -5.8% -3.6% <-Median-> 10 Return on Equity
$6.01 <-12 mths -26.08%
Net Income $121.43 $212.39 $217.52 $128.87 $71.12 -$104.05 -$150.52 -$37.64 $58.66 -$163.45 -$79.54 -$159.46 $8.49 -96.10% <-Total Growth 10 Net Income
NCI $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.36 -$0.55 -$0.21 $0.02 $0.36 NCI
Shareholders $121.43 $212.39 $217.52 $128.87 $71.12 -$104.05 -$150.52 -$37.64 $58.30 -$162.91 -$79.33 -$159.48 $8.13 $54.50 $102.00 $133.00 -96.26% <-Total Growth 10 Shareholders
Increase -3.20% 74.92% 2.41% -40.76% -44.81% -246.30% -44.66% 74.99% 254.88% -379.42% 51.30% -101.03% 105.10% 570.52% 87% 30% EPS/CF Ratio should not be higher than 1.00
5 Yr Running Average $219.6 $193.8 $187.3 $161.1 $150.3 $105.2 $32.6 -$18.4 -$32.6 -$79.4 -$74.4 -$76.2 -$67.1 -$67.8 -$14.8 $27.6 -28.01% <-IRR #YR-> 10 Net Income -96.26%
Operating Cash Flow $269.25 $370.49 $525.56 $452.64 $452.64 $412.24 $165.34 $135.15 $152.13 $269.57 $246.97 $178.64 $319.96 #NUM! <-IRR #YR-> 5 Net Income 121.59%
Investment Cash Flow -$252.75 -$852.68 -$321.73 -$400.79 -$550.92 -$220.07 -$52.75 -$120.38 -$375.97 -$142.08 -$50.24 -$174.59 -$121.46 #NUM! <-IRR #YR-> 10 5 Yr Running Ave. -135.79%
Total Accruals $104.93 $694.58 $13.70 $77.02 $169.40 -$296.22 -$263.11 -$52.41 $282.14 -$290.39 -$276.06 -$163.53 -$190.38 29.45% <-IRR #YR-> 5 5 Yr Running Ave. -263.52%
Total Assets $2,244.2 $3,048.1 $3,071.0 $3,387.7 $3,723.4 $3,598.1 $3,214.4 $2,958.5 $3,894.1 $3,470.6 $3,054.5 $2,977.1 $3,183.9 Balance Sheet Assets
Accruals Ratio 4.68% 22.79% 0.45% 2.27% 4.55% -8.23% -8.19% -1.77% 7.25% -8.37% -9.04% -5.49% -5.98% -5.98% <-Median-> 5 Ratio
EPS/CF Ratio 0.41 0.45 0.43 0.28 0.16 -0.27 -3.05 -0.27 0.37 -0.48 -0.38 -0.83 0.02 -0.27 <-Median-> 10 EPS/CF Ratio
-$218 $0 $0 $0 $0 $0 $0 $0 $0 $0 $8
$38 $0 $0 $0 $0 $8
-$187 $0 $0 $0 $0 $0 $0 $0 $0 $0 -$67
$18 $0 $0 $0 $0 -$67
Change in Close 0.20% 8.12% -5.42% 8.85% -39.03% -27.65% 27.10% -31.02% -27.20% -39.49% -68.07% 84.62% 102.98% -38.71% 0.00% 0.00% Count 29 Years of data
up/down down up up down up up up up Count 19 65.52%
Meet Prediction? Yes Yes Yes Yes Yes % right Count 10 52.63%
Financial Cash Flow -$62.13 $397.02 -$176.99 $5.09 $1.56 -$201.45 -$119.36 -$11.97 $280.66 -$182.89 -$180.71 -$35.03 -$162.05 C F Statement  Financial Cash Flow
Total Accruals $167.06 $297.56 $190.68 $71.93 $167.84 -$94.77 -$143.75 -$40.44 $1.48 -$107.50 -$95.35 -$128.50 -$28.33 Accruals
Accruals Ratio 7.44% 9.76% 6.21% 2.12% 4.51% -2.63% -4.47% -1.37% 0.04% -3.10% -3.12% -4.32% -0.89% -3.10% <-Median-> 5 Ratio
Cash $89.52 $2.61 $33.21 $78.86 $54.00 $40.39 $29.84 $32.37 $84.78 $28.41 $44.20 $13.31 $49.88 $44.85 Cash
Cash per Share $0.58 $0.02 $0.22 $0.52 $0.35 $0.27 $0.19 $0.21 $0.54 $0.17 $0.27 $0.08 $0.27 $0.24 $0.27 <-Median-> 5 Cash per Share
Percentage of Stock Price 3.89% 0.11% 1.42% 3.09% 3.47% 3.59% 2.07% 3.19% 11.48% 6.13% 30.01% 4.89% 7.97% 11.70% 7.97% <-Median-> 5 % of Stock Price
Notes:
June 3, 2023,  Last estimates were for 2022, 2023 and 2024 of $1428M, $1644M and $2002M for Revenue, -$0.17, $0.00, $0.38 for EPS, $107M, $199M and $228M for FCF, 
$1.20, $1.59 and $1.97 for CFPS, $6.31 and $6.09 2022/3 for BVPS, -$25.4M, $0.02M and $70.5M for Net Income.
September 18, 2022.  This company made the list of 7 FT International list of  Debt Monsters that have Bond Markets freting.
June 1, 2022.  Last estimates were for 2021, 2022 and 2023 of $943M, $1163M and $1316M for Revenue, -$0.93, -$0.66 and -$0.07 for EPS, 
$56M, $97.3M and $151M for FCF, $0.67, $1.03 and $1.46 for CFPS and$151M, -$93.8M and$12.2M for Net Income
May 30, 2021.  Last estimates were for 2020, 2021 and 2022 of $1022M, $956M and $1296M for Revenue, -$1.40. -$1.24, and -$0.45 for EPS, 
$72.7M, $55.6M and $133M for FCF, $0.65, $0.53, $1.13 for CFPS, $-$224M, -$201M and -$73M for Net Income.
May 28, 2020.  Last estimates were for 2019 and 2020 of $1757M and $1949M for Revenue, -$0.68 and -$0.41 for EPS, $0.48 and $0.48 for Dividends, 
$1.80 and $2.08 for CFPS and $-90.9M and -$26.1M for Net Income.
May 30, 2019.  Last estimates were for 2018, 2019 and 2020 of $1080M, $1222M and $1302M for Revemue, -$0.80, -$0.52 and -$0.50 for EPS, 
$1.20, $1.38 and $1.68 for CFPS and -$316M, -$90M and -$79M for Net Income.
May 26, 2018.  Last estimates were for 2017, 2018 and 2019 of $1032M, $1236M and $1442M for Revenue, -$0.73, -$0.40 and $0.20 for EPS, 
$1.43, $1.58 and $1.84 for CFPS and -$105M, -$51.6 and $31 for Net Income
May 20, 2017.  Last estimates were for 2016, 2017 and 2018 of $894M, $1051M and $1413M for Revenue, -$0.88, -$0.77 and -$0.20 for EPS, 
$1.39 and $1.49 for CFPS for 2016 and 2017 and -$133M, -$115M and -$31M for Net Income.
May 27, 2016.  Last estimates were for 2015, 2016 and 2017 of $1603M, $1856M and $2175M for Revenue, $0.19, $0.41 and $0.81 for EPS, 
$2.04 and $2.21 for CFPS for 2015 and 2016 and $21.7M, $56.9M and 126M for net income.
June 14, 2015.  Last estimates were for 2014 and 2015 of $2334.7 and $2520.2M for revenue, $0.92 and $0.88 and $0.95 for 2014, 2015 and 2016 for EPS, $3.14, 
$2.95 and $3.25 for CFPS for 2014, 2015 and 2016 and $142M, $134M and $146M for 2014, 2015 and 2016 for Net Income.
I sold this stock today to buy Mullen Group Ltd. (TSX-MTL).  I realize I will take a loss, but I will also be buying Mullen at a good price.
May 5, 2014.  Last estimates were for 2013, 2014 and 2014 of $2067M, $2262M and $2531M Revenue, $1.12, $1.39 and $1.70 EPS, $2.77, 3.15 and 3.31 for CFPS
May 24, 2013.  Last estimates were for 2012 and 2013 of $2266M and $2385M for Revenue, $1.66 and $1.72 (anmd $2.06) for EPS and $3.36 for CFPS for 2012.
May 27, 2012.  Last estimates were for 2011 and 2012 of $1815M and $2233M for Revenue, $1.39 and $1.79 for EPS and $2.89 and $3.36 for CF
October 10, 2011.  Last estimates that I got for 2010 and 2011 were $.74 and $1.10 for EPS and $1.78 and $2.30 for CF
Oct 11, 2010.  Last time I looked at this stock I got 2009 and 2010 estimates of $1.10 and $1.10 for earnings $1.59 and $2.00 for CF.
May 15, 2009 reviewed spreadsheet estimates for blog.
May 7, 2009 started spreadsheet.  They have paid dividends since Sep 1995.
They have been increasing their dividends since 1996
Sector:
Services, Industrial
What should this stock accomplish?
This is a peripheral play on the oil and gas sector.
Would I buy this company and Why.
Why I bought this stock.
I bought this stock in June 2012.  Stock is a good one and was rather cheap in June of 2012.  I had been following this stock for some time.
I sold this stock in December 2014 to buy Mullen instead.  Details of why is in a December 2014 post.  I know I would be selling Ensign at a loss, but I also could buy Mullen cheaply.
http://spbrunner3.blogspot.ca/2014/12/ensign-and-mullen.html 
In June 2020, Ensign was selling at $0.74.  It was quite a low, so I bought some.  I again bought more in May 2021 at $13.60.  If you consider my adventure 
in this stock from 2012, I have still made a profit of 6.87% per year.  If you just consider what I bought f rom 2020, my total return is 180.26% per year.
Dividends
Dividends are paid in Cycle 1, that is in January, April, July and October.  Dividends are declared for Shareholders of one month and payble in the following month.
For example, the dividends declared on November 11, payable to shareholders of record of December 20, 2013 is payable on January 6, 2014.
How they make their money.
Ensign Energy Services Inc provides oilfield services to the crude oil and natural gas industries in Canada, the United States, and internationally. 
Geographically the company operates in nine countries; Canada, the United States, Argentina, Australia, Bahrain, Kuwait, Oman, United Arab Emirates, and Venezuela.  
This stock is on the dividend list I follow of Dividend Aristocrats (see indices).
http://www.tmxmoney.com/en/individual.html
For most ratios, lower is better when looking for a good stock price.  However, there are exceptions such as for yield and asset/liability ratios and here you want a higher ratios to indicate a good stock price.  
Also, for the Operational Profit Margin, a higher percentage is better.  With the OPM, you should only compare companies in similar industries.
Shares; '%, Value $M %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Change
Date 2015 May 27 2016 May 21 2017 May 25 2018 May 30 2019 May 28 2020 May 30 2021 Jun 01 2022 Jun 03 2022
Geddes, Robert Harold 0.35% 0.670 0.44% 0.656 0.42% 0.684 0.44% 0.728 0.45% 1.044 0.65% 1.237 0.76% 1.383 0.75% 1.405 0.77% 1.57%
CEO - Shares - Amount $3.942 $6.284 $4.243 $3.220 $2.075 $0.950 $2.078 $4.716 $2.936
Options - percentage 0.59% 0.850 0.55% 0.800 0.51% 1.171 0.75% 0.449 0.28% 1.474 0.91% 1.482 0.92% 2.249 1.23% 2.606 1.42% 15.88%
Options - amount $6.642 $7.973 $5.176 $5.515 $1.280 $1.341 $2.490 $7.669 $5.447
Reuters Options Value
Gray, Michael 0.003 0.00% 0.009 0.01% 0.002 0.00% 0.138 0.09% 0.179 0.11% 0.216 0.12% 0.259 0.14% 19.64%
CFO - Shares - Amount $0.021 $0.040 $0.007 $0.126 $0.301 $0.738 $0.541
Options - percentage 0.070 0.04% 0.181 0.12% 0.258 0.16% 0.000 0.00% 0.558 0.34% 0.573 0.31% 0.569 0.31% -0.76%
Options - amount $0.453 $0.850 $0.734 $0.000 $0.937 $1.955 $1.189
Lemke, Timothy 0.000 0.00% ceased to be insider
CFO - Shares - Amount $0.000 on April 30, 2010. Latest
Options - percentage 0.000 0.00% filing date: May 26, 2016
Options - amount $0.000 no shares or options
Dagenais, Glenn Orval James 0.68% ceased to be
CFO - Shares - Amount $7.645 insider: July 2, 2015
Options - percentage 0.36%
Options - amount $4.059
Reuters Options Value
Connors, Thomas Joseph 0.091 0.06%
Officer - Shares - Amount $0.258
Options - percentage 0.449 0.28%
Options - amount $1.280
Reuters Options Value
Conways, Brent John 0.092 0.06% 0.125 0.08% 0.125 0.08% 0.167 0.09% 0.174 0.09% 3.74%
Officer - Shares - Amount $0.262 $0.114 $0.210 $0.571 $0.363
Options - percentage 0.112 0.07% 0.262 0.16% 0.537 0.33% 0.629 0.34% 0.679 0.37% 7.96%
Options - amount $0.318 $0.238 $0.902 $2.144 $1.418
Reuters Options Value
Kautz, Edward 0.14% 0.232 0.15% 0.222 0.14% 0.238 0.15%
Officer - Shares - Amount $1.574 $2.174 $1.436 $1.123
Options - percentage 0.36% 0.500 0.33% 0.438 0.28% 0.650 0.41%
Options - amount $4.059 $4.690 $2.831 $3.061
Reuters Options Value
Porter, Selby Warren; 0.50% 0.884 0.58%
Director - Shares - Amount $5.652 $8.294
Options - percentage 0.07% 0.000 0.00%
Options - amount $0.824 $0.000
Howe, James Brian 0.30% 0.453 0.29% 0.456 0.29% 0.456 0.29% 0.446 0.27% 0.513 0.32% 0.513 0.32% 0.799 0.44% 0.799 0.44% 0.00%
Director - Shares - Amount $3.326 $4.249 $2.951 $2.150 $1.272 $0.467 $0.863 $2.725 $1.670
Options - percentage 0.03% 0.045 0.03% 0.046 0.03% 0.051 0.03% 0.057 0.03% 0.092 0.06% 0.100 0.06% 0.109 0.06% 0.121 0.07% 10.55%
Options - amount $0.332 $0.422 $0.298 $0.241 $0.161 $0.084 $0.168 $0.372 $0.252
Edwards, Norman Murray 16.78% 25.564 16.64% 26.708 17.04% 27.171 17.32% 27.757 17.06% 31.582 19.52% 31.632 19.53% 43.061 23.47% 43.061 23.47% 0.00%
Chairman - Shares - Amt $188.644 $239.793 $172.802 $127.973 $79.108 $28.740 $53.142 $146.837 $89.997
Options - percentage 0.59% 0.850 0.55% 0.800 0.51% 1.099 0.70% 1.142 0.70% 1.261 0.78% 1.696 1.05% 1.769 0.96% 1.726 0.94% -2.44%
Options - amount $6.642 $7.973 $5.176 $5.177 $3.255 $1.148 $2.849 $6.032 $3.607
Fairfax Financial Holdings Ltd 15.487 9.52% Dated Apr 18, 2018
10% Holder - Shares - Amt $44.137
Increase in O/S Shares -0.03% -0.130 -0.09% 0.212 0.14% 0.225 0.14% 0.108 0.07% 0.003 0.00% -0.832 -0.51% 0.136 0.08% 0.347 0.19% ESOP & Chges in
due to SO 2013 -$0.527 -$0.958 $1.987 $1.453 $0.508 $0.009 -$0.757 $0.228 $1.183 unvested shares
Book Value $1.382 $0.044 $3.552 $2.168 $0.286 $0.019 $0.254 $0.220 $0.131
Insider Buying -$0.105 -$1.053 $0.000 -$0.276 -$0.213 -$1.346 -$0.142 -$0.084 -$0.092
Insider Selling $0.441 $0.497 $0.308 $0.402 $0.000 $0.016 $0.020 $0.664 $0.266
Net Insider Selling $0.336 -$0.555 $0.308 $0.127 -$0.213 -$1.329 -$0.122 $0.580 $0.175
% of Market Cap 0.02% -0.05% 0.04% 0.02% -0.05% -0.90% -0.04% 0.09% 0.05%
Directors  10 9 9 9 9 9 10 9
Women 10% 1 10% 1 11% 1 11% 1 11% 1 11% 1 11% 2 20% 2 22%
Minorities 0% 0 0% 0 0% 0 0% 0 0% 0 0% 0 0% 0 0% 0 0%
Institutions/Holdings 43.43% 77 41.29% 88 36.01% 72 51.40% 69 42.50% 20 42.50% 20 22.71% 20 4.25% 20 5.46%
Total Shares Held 43.65% 63.200 41.15% 55.792 35.59% 80.738 51.47% 66.761 41.04% 57.121 35.30% 36.885 22.77% 7.809 4.26% 10.038 5.47%
Increase/Decrease 15.81% 0.174 0.28% 0.299 0.54% 1.688 2.13% -1.489 -2.18% 0.920 1.64% -8.401 -18.55% 0.509 6.97% 0.744 8.00%
Starting No. of Shares 63.026 55.492 79.051 68.250 56.201 Top 20 MS 45.286 Top 20 MS 7.300 Top 20 MS 9.295 Top 20 MS
Copyright © 2008 Website of SPBrunner. All rights reserved.
My Stock