This report is for educational purposes only, and not to provide investment advice.  Before making any investment decision, you should always do your own research or consult a investment professional. Estimates Estimates Estimates Estimates
While I try to be accurate, I assume no responsibility for any figure in this spreadsheet. Q1 2024
See my website on stocks or see my blog at the following sites.  https://spbrunner.com/stocks.html https://spbrunner.blogspot.com/
Obsidian Energy Ltd  TSX: OBE NYSE OBE https://www.obsidianenergy.com/ Fiscal Yr: Dec 31
Year 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 12/30/20 12/31/21 12/31/22 12/31/23 12/31/24 12/31/25 12/31/26 Value Description #Y Item Total G Currency
Accounting Rules IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS Accounting Rules
USD - CDN$ 1.0213 0.9949 1.0636 1.1601 1.3847 1.3427 1.2545 1.3642 1.2988 1.2732 1.2678 1.3544 1.3226 1.3637 1.3637 1.3637 USD - CDN$
Date 10-Jun-19 Date
split split
Consoldiation 7 Consoldiation
Comments  Restated Comments 
$644 <-12 mths -1.42%
Revenue less Royalities $2,059 $1,059 $586 $407 $408 $387.0 $323.4 $499.9 $919.3 $751.1
Revenue* $3,667 $3,235 $2,829 $2,433 $1,187 $608 $437 $444 $417.8 $309.7 $451.3 $771.0 $653.3 $826 $1,084 -76.91% <-Total Growth 10 Revenue CDN$
Increase 20.07% -11.78% -12.55% -14.00% -51.21% -48.78% -28.13% 1.60% -5.90% -25.87% 45.72% 70.84% -15.27% 26.36% 31.31% -13.63% <-IRR #YR-> 10 Revenue -76.91% CDN$
5 year Running Average $3,475 $3,756 $3,440 $3,044 $2,670 $2,058 $1,499 $1,022 $619 $443.3 $412.0 $478.8 $520.6 $602 $757 8.03% <-IRR #YR-> 5 Revenue 47.14% CDN$
Revenue per Share $54.46 $47.25 $40.49 $34.25 $16.55 $8.47 $6.07 $6.13 $5.72 $4.24 $5.59 $9.35 $8.42 $10.64 $13.97 -17.21% <-IRR #YR-> 10 5 yr Running Average -84.86% CDN$
Increase 17.09% -13.23% -14.31% -15.42% -51.68% -48.84% -28.35% 1.01% -6.59% -25.87% 31.75% 67.34% -9.97% 26.36% 31.31% -12.62% <-IRR #YR-> 5 5 yr Running Average -49.05% CDN$
5 year Running Average $61.38 $60.28 $52.39 $44.59 $38.60 $29.40 $21.16 $14.29 $8.59 $6.12 $5.55 $6.21 $6.66 $7.65 $9.59 -14.53% <-IRR #YR-> 10 Revenue per Share -79.20% CDN$
P/S (Price/Sales) Med 2.74 2.40 1.89 1.34 0.83 1.36 2.10 1.16 0.48 0.16 0.56 1.11 1.14 0.98 0.00 6.57% <-IRR #YR-> 5 Revenue per Share 37.44% CDN$
P/S (Price/Sales) Close 2.60 1.56 1.53 0.50 0.49 1.96 1.80 0.58 0.16 0.21 0.93 0.96 1.07 0.97 0.74 -18.63% <-IRR #YR-> 10 5 yr Running Average -87.28% CDN$
*Sales net of Royalities in M CDN $  P/S Med 20 yr  1.63 15 yr  1.34 10 yr  0.76 5 yr  0.93 -2.77% Diff M/C -14.15% <-IRR #YR-> 5 5 yr Running Average -53.36% CDN$
-$2,829 $0 $0 $0 $0 $0 $0 $0 $0 $0 $653
-$444 $0 $0 $0 $0 $653
-$3,440 $0 $0 $0 $0 $0 $0 $0 $0 $0 $521
-$1,022 $0 $0 $0 $0 $521
-$40.49 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $8.42
-$6.13 $0.00 $0.00 $0.00 $0.00 $8.42
-$52.39 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $6.66
-$14.29 $0.00 $0.00 $0.00 $0.00 $6.66
$367.70 <-12 mths -2.62%
$4.09 <-12 mths -2.39%
Funds flow from Operations $159.1 $117.8 $217.9 $450.7 $377.6
Funds Flow Diluted $14.21 $13.23 $2.52 $2.52 $2.66 $1.26 $2.20 $1.61 $2.81 $5.50 $4.36 $4.09 <-12 mths 73.02% <-Total Growth 10 FFO Diluted
Funds Flow Basic $23.03 $18.34 $14.21 $13.23 $2.52 $2.52 $2.66 $1.26 $2.20 $1.61 $2.90 $5.34 $4.19 $4.09 <-12 mths -70.51% <-Total Growth 10 FFO CDN$
Increase 24.15% -20.36% -22.52% -6.90% -80.95% 0.00% 5.56% -52.63% 74.60% -26.82% 80.12% 84.14% -21.54% -2.39% <-12 mths 10 0 10 Years of Data, EPS P or N 100.00%
FFO Yield 16.3% 24.8% 22.9% 77.8% 30.8% 15.2% 24.4% 35.3% 236.6% 185.1% 55.7% 59.5% 46.6% 39.7% <-12 mths -11.50% <-IRR #YR-> 10 FFO -70.51% CDN$
5 year Running Average $30.39 $26.35 $19.87 $17.47 $14.27 $10.16 $7.03 $4.44 $2.23 $2.05 $2.13 $2.66 $3.25 $3.63 <-12 mths 27.17% <-IRR #YR-> 5 FFO 232.54% CDN$
Payout Ratio 27.36% 41.22% 46.80% 29.63% 47.22% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% <-12 mths -16.56% <-IRR #YR-> 10 5 yr Running Average -83.65% CDN$
5 year Running Average 56.09% 49.53% 46.63% 41.23% 38.45% 32.97% 24.73% 15.37% 9.44% 0.00% 0.00% 0.00% 0.00% 0.00% <-12 mths -6.05% <-IRR #YR-> 5 5 yr Running Average -26.81% CDN$
Price/FFO Median 6.47 6.19 5.39 3.47 5.44 4.56 4.79 5.64 1.24 0.43 1.08 1.95 2.29 2.55 <-12 mths 2.88 <-Median-> 10 P/FFO Med CDN$
Price/FFO High 8.54 8.39 6.53 5.73 9.22 7.00 6.79 8.67 2.20 0.72 1.84 2.79 2.88 3.01 <-12 mths 4.30 <-Median-> 10 P/FFO High CDN$
Price/FFO Low 4.40 3.98 4.25 1.22 1.67 2.11 2.79 2.61 0.29 0.14 0.31 1.11 1.71 2.09 <-12 mths 1.44 <-Median-> 10 P/FFO Low CDN$
Price/FFO Close 6.14 4.03 4.37 1.29 3.25 6.58 4.11 2.83 0.42 0.54 1.80 1.68 2.15 2.52 <-12 mths 1.97 <-Median-> 10 P/FFO Close CDN$
Trailing P/E 7.62 3.21 3.39 1.20 0.62 6.58 4.33 1.34 0.74 0.40 3.24 3.10 1.68 2.46 <-12 mths 1.51 <-Median-> 10 Trailing P/FFO Close CDN$
Median Values DPR 10 Yrs 0.00% 5 Yrs   0.00% P/CF 5 Yrs   in order 1.24 2.20 0.31 1.68 102.75% Diff M/C -12.73% Diff M/C 10 DPR 75% to 95% best
Funds Flow for Distributions to 2005, then company switched to Distributable Cash, then Fund Flows from 2011.
$338.80 <-12 mths -3.94%
$4.05 <-12 mths -3.34%
Cash Flow from Operations $1,407.0 $1,193.0 $968.0 $848.0 $175.0 -$137.0 $125.0 $99.0 $77.0 $79.7 $198.7 $456.8 $352.7 $437.00 $547.20 $513.00
Funds Flow Basic  $21.08 $17.56 $13.95 $12.02 $2.44 -$1.91 $1.74 $1.37 $1.06 $1.09 $2.65 $5.57 $4.36 328.37% <-Total Growth 10 CFFO 
Funds Flow Diluted $21.08 $17.55 $13.95 $12.02 $2.44 -$1.91 $1.74 $1.37 $1.06 $1.09 $2.56 $5.41 $4.19 $5.75 $7.20 $6.75 -69.96% <-Total Growth 10 CFFO  CDN$
Increase 9.33% -16.75% -20.53% -13.79% -79.70% -178.24% -190.95% -21.18% -22.81% 2.92% 135.50% 111.28% -22.55% 37.23% 25.22% -6.25% 9 1 10 Years of Data, EPS P or N 90.00%
CFFO Yield 14.9% 23.7% 22.5% 70.7% 29.8% -11.5% 15.9% 38.3% 113.6% 125.0% 49.1% 60.2% 46.6% 55.9% 70.0% 65.6% -11.33% <-IRR #YR-> 10 CFFO  -69.96% CDN$
5 year Running Average $28.49 $24.74 $19.12 $16.78 $13.41 $8.81 $5.65 $3.13 $0.94 $0.67 $1.56 $2.30 $2.86 $3.80 $5.02 $5.86 25.08% <-IRR #YR-> 5 CFFO  206.12% CDN$
Payout Ratio 29.88% 43.07% 47.68% 32.60% 48.76% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -17.30% <-IRR #YR-> 10 5 yr Running Average -85.04% CDN$
5 year Running Average 59.08% 51.96% 47.91% 42.41% 40.40% 34.42% 25.81% 16.27% 9.75% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -1.80% <-IRR #YR-> 5 5 yr Running Average -8.66% CDN$
Price/CFFO Median 7.07 6.47 5.49 3.82 5.62 -6.01 7.34 5.19 2.58 0.64 1.22 1.93 2.29 1.81 0.00 0.00 2.44 <-Median-> 10 Price/CFFO Median CDN$
Price/CFFO High 9.33 8.77 6.65 6.30 9.52 -9.24 10.40 7.98 4.57 1.07 2.09 2.75 2.88 2.14 0.00 0.00 3.72 <-Median-> 10 Price/CFFO High CDN$
Price/CFFO Low 4.81 4.16 4.33 1.34 1.72 -2.79 4.27 2.40 0.60 0.21 0.35 1.10 1.71 1.49 0.00 0.00 1.22 <-Median-> 10 Price/CFFO Low CDN$
Price/CFFO Close 6.70 4.21 4.45 1.41 3.36 -8.69 6.29 2.61 0.88 0.80 2.03 1.66 2.15 1.79 1.43 1.52 1.85 <-Median-> 10 Price/CFFO Close CDN$
Trailing P/E 7.33 3.51 3.54 1.22 0.68 6.80 -5.72 2.06 0.68 0.82 4.79 3.51 1.66 2.46 1.79 1.43 1.44 <-Median-> 10 Trailing P/CFFO Close CDN$
Median Values DPR 10 Yrs 0.00% 5 Yrs   0.00% P/CF 5 Yrs   in order 1.93 2.75 0.60 1.66 -7.04% Diff M/C -26.60% Diff M/C 10 DPR 75% to 95% best
$1.07 <-12 mths -19.55%
EPS Basic $9.59 $2.59 -$11.69 -$24.57 -$36.89 -$9.73 -$1.19 -$0.60 -$10.80 -$10.53 $5.52 $9.88 $1.33 111.38% <-Total Growth 10 EPS Basic CDN$
EPS Diluted* $9.52 $2.59 -$11.69 -$24.57 -$36.89 -$9.73 -$1.19 -$0.60 -$10.80 -$10.53 $5.34 $9.60 $1.28 $2.12 $3.29 110.95% <-Total Growth 10 EPS Diluted CDN$
Increase 172.00% -72.79% -551.35% -110.18% -50.14% 73.62% 87.77% 49.58% -1700.00% 2.50% 150.71% 79.78% -86.67% 66% 55% 3 7 10 Years of Data, EPS P or N 30.00%
Earnings Yield 6.7% 3.5% -18.8% -144.4% -450.4% -58.6% -10.9% -16.8% -1161.3% -1210.3% 102.5% 106.9% 14.2% 20.6% 32.0% #NUM! <-IRR #YR-> 10 Earnings per Share 110.95% CDN$
5 Year Running Ave $7.64 $7.14 $0.29 -$4.13 -$12.21 -$16.06 -$16.81 -$14.60 -$11.84 -$6.57 -$3.56 -$1.40 -$1.02 $1.56 $4.33 32.82% <-IRR #YR-> 5 Earnings per Share 313.33% CDN$
10 year Running Average $13.19 $12.88 $10.08 $6.64 $0.58 -$4.21 -$4.84 -$7.15 -$7.99 -$9.39 -$9.81 -$9.11 -$7.81 -$5.14 -$1.12 #NUM! <-IRR #YR-> 10 5 yr Running Average -447.62% CDN$
* Diluted ESP per share  E/P 10 Yrs -37.73% 5Yrs 14.24% #NUM! <-IRR #YR-> 5 5 yr Running Average 93.00% CDN$
$11.69 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.28
$0.60 $0.00 $0.00 $0.00 $0.00 $1.28
-$0.29 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 -$1.02
$14.60 $0.00 $0.00 $0.00 $0.00 -$1.02
My Dividends My Dividends
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 <-Median-> 10 Special Dividends #DIV/0!
pre split 04
pre split 06
pre consold 2019 $0.90 $1.08 $0.95 $0.56 $0.17 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 #DIV/0!
Dividend* $6.30 $7.56 $6.65 $3.92 $1.19 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 -100.00% <-Total Growth 10 Dividends CDN$
Increase -44% 20% -12% -41% -70% -100% #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #NUM! <-IRR #YR-> 9 Dividends -100.00% CDN$
What is actually earned in dividends from Maximum Trust to Penn West #NUM! <-IRR #YR-> 4 Dividends #DIV/0! CDN$
-$7.56 $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
Dividend* $0.00 Estimate Dividend*
Increase 0.00% Estimate Increase
Payout Ratio EPS 0.00% Estimate Payout Ratio EPS
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 $0.00 <-Median-> 10 Special Dividends CDN$
pre consold 2001 pre consold
pre split 06 $1.08 pre split 06
pre consold 2019 $0.90 $1.08 $0.95 $0.56 $0.17 $0.00 $0.00 $0.00
Dividend* $6.30 $7.56 $6.65 $3.92 $1.19 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 -100.00% <-Total Growth 10 Dividends CDN$
Increase -44.44% 20.00% -12.04% -41.05% -69.64% -100.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 2 0 10 Years of Data, EPS P or N 20.00% CDN$
Average Increases 5 Year Running -22.86% -19.01% -21.41% -19.62% -29.44% -40.55% -44.55% -42.14% -33.93% -20.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -24.72% <-Median-> 10 Average Incr 5 Year Running CDN$
Dividends 5 Yr Running $17.81 $13.61 $9.23 $7.15 $5.12 $3.86 $2.35 $1.02 $0.24 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 -100.00% <-Total Growth 10 Dividends 5 Yr Running CDN$
Yield H/L Price 4.23% 6.66% 8.69% 8.53% 8.67% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% <-Median-> 10 Yield H/L Price CDN$
Yield on High  Price 3.20% 4.91% 7.17% 5.17% 5.12% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% <-Median-> 10 Yield on High  Price CDN$
Yield on Low Price 6.21% 10.35% 11.02% 24.35% 28.33% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% <-Median-> 10 Yield on Low Price CDN$
Yield on Close Price 4.46% 10.23% 10.71% 23.05% 14.53% 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 Yield on Close Price CDN$
Payout Ratio EPS 66.18% 291.89% -56.89% -15.95% -3.23% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% #DIV/0! 0.00% <-Median-> 10 DPR EPS CDN$
DPR EPS 5 Yr Running 232.97% 190.59% 3138.10% -173.22% -41.97% -24.06% -13.99% -7.00% -2.01% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% #DIV/0! -4.51% <-Median-> 10 DPR EPS 5 Yr Running CDN$
Payout Ratio CFPS 30.15% 43.39% 48.00% 32.84% 48.78% 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 DPR CF CDN$
DPR CF 5 Yr Running 63.89% 56.25% 49.09% 43.28% 38.50% 44.16% 41.91% 32.82% 25.39% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 29.10% <-Median-> 10 DPR CF 5 Yr Running CDN$
Payout Ratio CFPS WC 29.14% 44.78% 50.56% 31.65% 59.28% 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 DPR CF WC CDN$
DPR CF WC 5 Yr Running 61.88% 54.93% 49.81% 44.01% 38.79% 44.03% 41.04% 32.08% 23.12% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 27.60% <-Median-> 10 DPR CF WC 5 Yr Running CDN$
Median Values 10 Yr Med 10 Yr Cl 0.00% 0.00% 5 Yr Med 5 Yr Cl 0.00% 0.00% 5 Yr Med Payout 0.00% 0.00% 0.00% 0.00% <-IRR #YR-> 5 Dividends #DIV/0! 0.00%
* Dividends per share  10 Yr Med and Cur. #DIV/0! #DIV/0! 5 Yr Med and Cur. #DIV/0! #DIV/0! Last Div Inc ---> $0.14 $0.01 -92.9% -21.07% <-IRR #YR-> 10 Dividends -100.00% -21.07%
Dividends Growth 15 -21.18% <-IRR #YR-> 15 Dividends -100.00% -21.18%
Dividends Growth 20 -14.95% <-IRR #YR-> 20 Dividends -100.00% -14.95%
Dividends Growth 25 -8.63% <-IRR #YR-> 25 Dividends -8.63%
Dividends Growth 30 -7.02% <-IRR #YR-> 28 Dividends -7.02%
Dividends Growth 5 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Dividends Growth 5
Dividends Growth 10 -$6.65 $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 $0.00 Dividends Growth 30
Historical Dividends Historical High Div 33.52% Low Div 0.00% 10 Yr High 27.93% 10 Yr Low 0.00% Med Div 8.69% Close Div 10.71% Historical Dividends CDN$
High/Ave/Median Values Curr diff Exp. -100.00% #DIV/0! #DIV/0! Exp. -100.00% #DIV/0! Exp. -100.00% Exp. -100.00% High/Ave/Median  CDN$
Future Dividend Yield Div Yd 0.00% earning in 5.00 Years at IRR of 0.00% Div Inc. #DIV/0! Future Dividend Yield CDN$
Future Dividend Yield Div Yd 0.00% earning in 10.00 Years at IRR of 0.00% Div Inc. #DIV/0! Future Dividend Yield CDN$
Future Dividend Yield Div Yd 0.00% earning in 15.00 Years at IRR of 0.00% Div Inc. #DIV/0! Future Dividend Yield CDN$
Future Dividend Paid Div Paid $0.00 earning in 5 Years at IRR of 0.00% Div Inc. #DIV/0! Future Dividend Paid CDN$
Future Dividend Paid Div Paid $0.00 earning in 10 Years at IRR of 0.00% Div Inc. #DIV/0! Future Dividend Paid CDN$
Future Dividend Paid Div Paid $0.00 earning in 15 Years at IRR of 0.00% Div Inc. #DIV/0! Future Dividend Paid CDN$
Dividend Covering Cost Total Div $0.00 over 5 Years at IRR of 0.00% Div Cov. #DIV/0! Dividend Covering Cost CDN$
Dividend Covering Cost Total Div $0.00 over 10 Years at IRR of 0.00% Div Cov. #DIV/0! Dividend Covering Cost CDN$
Dividend Covering Cost Total Div $0.00 over 15 Years at IRR of 0.00% Div Cov. #DIV/0! Dividend Covering Cost CDN$
Yield if held 5 years 2.28% 2.11% 3.91% 3.92% 0.81% 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 Paid Median Price CDN$
Yield if held 10 years 3.20% 5.40% 3.82% 1.99% 0.53% 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 Paid Median Price CDN$
Yield if held 15 years 4.19% 4.48% 6.19% 3.52% 0.71% 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 Paid Median Price CDN$
Yield if held 20 years 0.59% 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-> 9 Paid Median Price CDN$
Yield if held 25 years 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% <-Median-> 4 Paid Median Price CDN$
Yield if held 30 years 0.00% 0.00%
Cost covered if held 5 years 32.26% 19.00% 27.12% 35.81% 17.45% 12.96% 10.36% 6.68% 2.59% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 4.63% <-Median-> 10 Paid Median Price CDN$
Cost covered if held 10 years 105.08% 138.92% 101.54% 80.37% 60.39% 39.25% 22.28% 30.13% 37.00% 17.45% 12.96% 10.36% 6.68% 2.59% 0.00% 0.00% 26.21% <-Median-> 10 Paid Median Price CDN$
Cost covered if held 15 years 245.45% 206.42% 314.98% 287.97% 163.91% 114.89% 147.32% 104.48% 80.97% 60.39% 39.25% 22.28% 30.13% 37.00% 17.45% 12.96% 92.72% <-Median-> 10 Paid Median Price CDN$
Cost covered if held 20 years 201.67% 258.31% 213.39% 319.74% 289.04% 163.91% 114.89% 147.32% 104.48% 80.97% 60.39% 39.25% 201.67% <-Median-> 9 Paid Median Price CDN$
Cost covered if held 25 years 201.67% 258.31% 213.39% 319.74% 289.04% 163.91% 114.89% 235.85% <-Median-> 4 Paid Median Price CDN$
Cost covered if held 30 years 201.67% 258.31% #NUM! <-Median-> 0 Paid Median Price
Yr  Item Tot. Growth Per Year
Revenue Growth CDN$ $444.0 $417.8 $309.7 $451.3 $771.0 $653.3 $644 <-12 mths -1.42% 47.14% <-Total Growth 5 Revenue Growth  47.14% 8.03%
FFO Growth $1.26 $2.20 $1.61 $2.90 $5.34 $4.19 $4.09 <-12 mths -2.39% 232.54% <-Total Growth 5 FFO Growth 232.54% 27.17%
Net Income Growth -$305.0 -$788.3 -$771.7 $414.0 $810.1 $108.0 $89 <-12 mths -17.22% 135.41% <-Total Growth 5 Net Income Growth 135.41% 18.68%
Cash Flow Growth $99.0 $77.0 $79.7 $198.7 $456.8 $352.7 $64 <-12 mths -81.94% 256.26% <-Total Growth 5 Cash Flow Growth 256.26% 28.93%
Dividend Growth $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 <-12 mths #DIV/0! 0.00% <-Total Growth 5 Dividend Growth 0.00% 0.00%
Stock Price Growth $3.57 $0.93 $0.87 $5.21 $8.98 $8.99 $10.29 <-12 mths 14.46% 151.82% <-Total Growth 5 Stock Price Growth 151.82% 20.29%
Revenue Growth  $2,829.0 $2,433.0 $1,187.0 $608.0 $437.0 $444.0 $417.8 $309.7 $451.3 $771.0 $653.3 $826 <-this year 26.36% -76.91% <-Total Growth 10 Revenue Growth  -76.91% -13.63%
FFO Growth $14.21 $13.23 $2.52 $2.52 $2.66 $1.26 $2.20 $1.61 $2.90 $5.34 $4.19 $4.09 <-this year -2.39% -70.51% <-Total Growth 10 FFO Growth -70.51% -11.50%
Net Income Growth -$809.0 -$1,733.0 -$2,646.0 -$696.0 -$84.0 -$305.0 -$788.3 -$771.7 $414.0 $810.1 $108.0 $166 <-this year 53.70% 113.35% <-Total Growth 10 Net Income Growth 113.35% 7.87%
Cash Flow Growth $968.0 $848.0 $175.0 -$137.0 $125.0 $99.0 $77.0 $79.7 $198.7 $456.8 $352.7 $448 <-this year 26.93% -63.56% <-Total Growth 10 Cash Flow Growth -63.56% -9.60%
Dividend Growth $6.65 $3.92 $1.19 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 <-this year #DIV/0! 0.00% <-Total Growth 10 Dividend Growth 0.00% 0.00%
Stock Price Growth $62.09 $17.01 $8.19 $16.59 $10.92 $3.57 $0.93 $0.87 $5.21 $8.98 $8.99 $10.29 <-this year 14.46% -85.52% <-Total Growth 10 Stock Price Growth -85.52% -17.57%
Dividends on Shares $66.64 $20.23 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $86.87 No of Years 10 Total Divs 12/31/13
Paid  $1,055.53 $289.17 $139.23 $282.03 $185.64 $60.69 $15.81 $14.79 $88.57 $152.66 $152.83 $174.93 $174.93 $174.93 $152.83 No of Years 10 Worth $62.09 16.11
Total $239.70
Dividends on Shares $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 No of Years 5 Total Divs 12/31/18
Paid  $1,003.17 $261.33 $244.47 $1,464.01 $2,523.38 $2,526.19 $2,891.49 $2,891.49 $2,891.49 $2,526.19 No of Years 5 Worth $3.57 280.11
Total $2,526.19
Based on FFO $264.14 $231.27 $185.42 $152.93 $48.16 $42.12 $42.42 $27.03 $27.21 $12.66 $24.84 $47.98 $44.69 $44.18 #VALUE! $0.00 -75.90% <-Total Growth 10 Based on FFO CDN$
Price/GP Ratio Med 0.56 0.49 0.41 0.30 0.28 0.27 0.30 0.26 0.10 0.05 0.13 0.22 0.21 0.24 0.24 <-Median-> 10 Price/GP Ratio CDN$
Price/GP Ratio High 0.74 0.67 0.50 0.50 0.48 0.42 0.43 0.40 0.18 0.09 0.22 0.31 0.27 0.28 0.36 <-Median-> 10 Price/GP Ratio CDN$
Price/GP Ratio Low 0.38 0.32 0.33 0.11 0.09 0.13 0.17 0.12 0.02 0.02 0.04 0.12 0.16 0.19 0.11 <-Median-> 10 Price/GP Ratio CDN$
Price/GP Ratio Close 0.54 0.32 0.33 0.11 0.17 0.39 0.26 0.13 0.03 0.07 0.21 0.19 0.20 0.23 0.18 <-Median-> 10 Price/GP Ratio CDN$
Prem/Disc Close -46.49% -68.04% -66.51% -88.88% -83.00% -60.61% -74.26% -86.79% -96.58% -93.13% -79.02% -81.28% -79.88% -76.71% #VALUE! #DIV/0! -82.14% <-Median-> 10 Graham Price CDN$
Based on EPS 3 yrs trailing $154.35 $101.37 $112.20 $15.73 $15.73 $15.73 $15.73 $15.73 $15.73 $15.73 $15.73 $27.70 $48.72 $50.80 $45.48 $32.62 -56.58% <-Total Growth 10 Based on EPS 3 yrs trailing CDN$
Price/GP Ratio Med 0.97 1.12 0.68 2.92 0.87 0.73 0.81 0.45 0.17 0.04 0.20 0.38 0.20 0.21 0.41 <-Median-> 10 Price/GP Ratio CDN$
Price/GP Ratio High 1.27 1.52 0.83 4.82 1.48 1.12 1.15 0.69 0.31 0.07 0.34 0.54 0.25 0.24 0.62 <-Median-> 10 Price/GP Ratio CDN$
Price/GP Ratio Low 0.66 0.72 0.54 1.02 0.27 0.34 0.47 0.21 0.04 0.01 0.06 0.21 0.15 0.17 0.21 <-Median-> 10 Price/GP Ratio CDN$
Price/GP Ratio Close 0.92 0.73 0.55 1.08 0.52 1.05 0.69 0.23 0.06 0.06 0.33 0.32 0.18 0.20 0.23 0.32 0.33 <-Median-> 10 Price/GP Ratio CDN$
Prem/Disc Close -8.43% -27.08% -44.66% 8.12% -47.94% 5.45% -30.59% -77.31% -94.09% -94.47% -66.88% -67.58% -81.55% -79.74% -77.37% -68.46% -67.23% <-Median-> 10 Graham Price CDN$
Minimum profit? $0.01 $0.01 $0.01 $0.01 $0.01 $0.01 $0.01 $0.01
Graham Price $169.83 $86.91 $4.92 $4.20 $3.03 $2.65 $2.60 $2.41 $1.83 $1.00 $33.70 $64.33 $24.70 $31.81 $39.62 $0.00 402.18% <-Total Growth 10 Graham Price CDN$
Price/GP Ratio Med 0.88 1.31 15.56 10.93 4.52 4.33 4.90 2.95 1.49 0.70 0.09 0.16 0.39 0.33 2.22 <-Median-> 10 Price/GP Ratio CDN$
Price/GP Ratio High 1.16 1.77 18.86 18.03 7.66 6.65 6.94 4.53 2.63 1.16 0.16 0.23 0.49 0.39 3.58 <-Median-> 10 Price/GP Ratio CDN$
Price/GP Ratio Low 0.60 0.84 12.27 3.83 1.38 2.01 2.85 1.37 0.34 0.23 0.03 0.09 0.29 0.27 0.85 <-Median-> 10 Price/GP Ratio CDN$
Price/GP Ratio Close 0.83 0.85 12.62 4.05 2.70 6.25 4.20 1.48 0.51 0.87 0.15 0.14 0.36 0.32 0.26 #DIV/0! 1.18 <-Median-> 10 Price/GP Ratio CDN$
Prem/Disc Close -16.78% -14.95% 1162.30% 304.56% 169.94% 525.30% 319.87% 48.24% -49.30% -12.81% -84.54% -86.04% -63.61% -67.65% -74.03% #DIV/0! 17.72% <-Median-> 10 Graham Price CDN$
Price Close CDN$ $141.33 $73.92 $62.09 $17.01 $8.19 $16.59 $10.92 $3.57 $0.93 $0.87 $5.21 $8.98 $8.99 $10.29 $10.29 $10.29 -85.52% <-Total Growth 10 Stock Price CDN$
Increase -15.31% -47.70% -16.00% -72.60% -51.85% 102.56% -34.18% -67.31% -73.95% -6.45% 498.85% 72.36% 0.11% 14.46% 0.00% 0.00% -2.80 <-Median-> 10 CAPE (10 Yr P/E)
P/E 14.85 28.54 -5.31 -0.69 -0.22 -1.71 -9.18 -5.95 -0.09 -0.08 0.98 0.94 7.02 4.85 3.13 #DIV/0! 20.29% <-IRR #YR-> 5 Stock Price 151.82% CDN$
Trailing P/E 40.38 7.76 23.97 -1.46 -0.33 -0.45 -1.12 -3.00 -1.55 -0.08 -0.49 1.68 0.94 8.04 4.85 3.13 -17.57% <-IRR #YR-> 10 Stock Price -85.52% CDN$
CAPE (10 Yr P/E) 13.89 13.81 16.10 21.94 210.99 -23.61 -14.92 -8.81 -6.28 -3.57 -2.03 -1.48 -1.04 -1.45 -6.83 #DIV/0! 20.29% <-IRR #YR-> 5 Price & Dividend 151.82% CDN$
Median 10, 5 Yrs D.  per yr 0.90% 0.00% % Tot Ret 0.00% 0.00% T P/E -0.15 0.94 P/E:  -0.20 0.00 -16.67% <-IRR #YR-> 10 Price & Dividend -77.29% CDN$
Price 15 D.  per yr 6.91% % Tot Ret -90.55% CAPE Diff CAPE Diff -273.20% -14.54% <-IRR #YR-> 15 Stock Price -90.54% CDN$
Price  20 D.  per yr 12.26% % Tot Ret -489.27% -14.76% <-IRR #YR-> 20 Stock Price -95.90% CDN$
Price  25 D.  per yr 52.29% % Tot Ret 117.75% -7.88% <-IRR #YR-> 25 Stock Price CDN$
Price  30 D.  per yr 19.59% % Tot Ret 221.51% -10.75% <-IRR #YR-> 28 Stock Price CDN$
Price & Dividend 15 -7.63% <-IRR #YR-> 15 Price & Dividend -36.59% CDN$
Price & Dividend 20 -2.50% <-IRR #YR-> 20 Price & Dividend -12.94% CDN$
Price & Dividend 25 44.41% <-IRR #YR-> 25 Price & Dividend CDN$
Price & Dividend 30 8.85% <-IRR #YR-> 28 Price & Dividend CDN$
Price  5 -$3.57 $0.00 $0.00 $0.00 $0.00 $8.99 Price  5
Price 10 -$62.09 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $8.99 Price 10
Price & Dividend 5 -$3.57 $0.00 $0.00 $0.00 $0.00 $8.99 Price & Dividend 5
Price & Dividend 10 -$62.09 $3.92 $1.19 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $8.99 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 $8.99 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 $8.99 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 $8.99 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 $8.99
Price & Dividend 15 $6.30 $7.56 $6.65 $3.92 $1.19 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $8.99 Price & Dividend 15
Price & Dividend 20 $6.30 $7.56 $6.65 $3.92 $1.19 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $8.99 Price & Dividend 20
Price & Dividend 25 $6.30 $7.56 $6.65 $3.92 $1.19 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $8.99 Price & Dividend 25
Price & Dividend 30 $6.30 $7.56 $6.65 $3.92 $1.19 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $8.99
Price H/L Median $149.03 $113.47 $76.55 $45.96 $13.72 $11.48 $12.74 $7.11 $2.73 $0.70 $3.12 $10.42 $9.61 $10.44 -87.45% <-Total Growth 10 Stock Price CDN$
Increase 1.53% -23.86% -32.54% -39.96% -70.14% -16.33% 10.98% -44.23% -61.58% -74.54% 348.92% 233.81% -7.78% 8.64% -18.74% <-IRR #YR-> 10 Stock Price -87.45% CDN$
P/E 15.65 43.81 -6.55 -1.87 -0.37 -1.18 -10.71 -11.84 -0.25 -0.07 0.58 1.08 7.50 4.92 6.22% <-IRR #YR-> 5 Stock Price 35.19% CDN$
Trailing P/E 42.58 11.92 29.55 -3.93 -0.56 -0.31 -1.31 -5.97 -4.55 -0.06 -0.30 1.95 1.00 8.15 -18.01% <-IRR #YR-> 10 Price & Dividend CDN$
P/E on Run. 5 yr Ave 19.50 15.89 260.36 -11.13 -1.12 -0.71 -0.76 -0.49 -0.23 -0.11 -0.88 -7.45 -9.40 6.68 6.22% <-IRR #YR-> 5 Price & Dividend CDN$
P/E on Run. 10 yr Ave 11.30 8.81 7.60 6.92 23.61 -2.73 -2.63 -0.99 -0.34 -0.07 -0.32 -1.14 -1.23 -2.03 7.24 P/E Ratio Historical Median 7.55 CDN$
Median 10, 5 Yrs D.  per yr 0.73% 0.00% % Tot Ret -4.05% 0.00% T P/E -0.43 -0.06 P/E:  -0.31 0.58 Count 29 Years of data CDN$
-$76.55 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $9.61
-$7.11 $0.00 $0.00 $0.00 $0.00 $9.61
-$76.55 $3.92 $1.19 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $9.61
-$7.11 $0.00 $0.00 $0.00 $0.00 $9.61
High Months Feb Feb Jul Jun Feb Oct Jan Jun Jan Jan Nov Jun Nov Apr
pre consold 2001
pre split 06
pre consold 2019 $28.09 $21.99 $13.25 $10.83 $3.32 $2.52 $2.58
Price High $196.63 $153.93 $92.75 $75.81 $23.24 $17.64 $18.06 $10.92 $4.83 $1.16 $5.35 $14.90 $12.05 $12.32 -87.01% <-Total Growth 10 Stock Price CDN$
Increase 15.45% -21.72% -39.75% -18.26% -69.34% -24.10% 2.38% -39.53% -55.77% -75.98% 361.21% 178.50% -19.13% 2.24% -18.46% <-IRR #YR-> 10 Stock Price -87.01% CDN$
P/E 20.65 59.43 -7.93 -3.09 -0.63 -1.81 -15.18 -18.20 -0.45 -0.11 1.00 1.55 9.41 5.81 1.99% <-IRR #YR-> 5 Stock Price 10.35% CDN$
Trailing P/E 56.18 16.17 35.81 -6.49 -0.95 -0.48 -1.86 -9.18 -8.05 -0.11 -0.51 2.79 1.26 9.63 8.63 P/E Ratio Historical Median 11.00
Median 10, 5 Yrs T P/E -0.73 -0.11 P/E:  -0.54 1.00 28.37 P/E Ratio Historical High
-$92.75 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $12.05
-$10.92 $0.00 $0.00 $0.00 $0.00 $12.05
Low Months Oct Nov Nov Dec Oct Jan Aug Dec Nov Apr Jan Jan Jun Jan
Price Low $101.43 $73.01 $60.34 $16.10 $4.20 $5.32 $7.42 $3.29 $0.63 $0.23 $0.89 $5.93 $7.16 $8.55 -88.13% <-Total Growth 10 Stock Price CDN$
Increase -17.72% -28.02% -17.35% -73.32% -73.91% 26.67% 39.47% -55.66% -80.85% -63.49% 286.96% 566.29% 20.74% 19.41% -19.20% <-IRR #YR-> 10 Stock Price -88.13% CDN$
P/E 10.65 28.19 -5.16 -0.66 -0.11 -0.55 -6.24 -5.48 -0.06 -0.02 0.17 0.62 5.59 4.03 16.83% <-IRR #YR-> 5 Stock Price 117.63% CDN$
Trailing P/E 28.98 7.67 23.30 -1.38 -0.17 -0.14 -0.76 -2.76 -1.05 -0.02 -0.08 1.11 0.75 6.68 4.09 P/E Ratio Historical Median 5.22
Median 10, 5 Yrs T P/E -0.16 -0.02 P/E:  -0.09 0.17 -1.21 P/E Ratio Historical Low
-$60.34 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $7.16
Price Close CDN$ (Max to OBE) $141.33 $73.92 $62.09 $17.01 $8.19 $16.59 $10.92 $3.57 $0.93 $0.87 $5.21 $8.98 $8.99 $10.29 $10.29 $10.29 -85.52% <-Total Growth 10 Stock Price CDN$
Increase -15.31% -47.70% -16.00% -72.60% -51.85% 102.56% -34.18% -67.31% -73.95% -6.45% 498.85% 72.36% 0.11% 14.46% 0.00% 0.00% -2.80 <-Median-> 10 CAPE (10 Yr P/E)
P/E 14.85 28.54 -5.31 -0.69 -0.22 -1.71 -9.18 -5.95 -0.09 -0.08 0.98 0.94 7.02 4.85 3.13 #DIV/0! 20.29% <-IRR #YR-> 5 Stock Price 151.82% CDN$
Trailing P/E 40.38 7.76 23.97 -1.46 -0.33 -0.45 -1.12 -3.00 -1.55 -0.08 -0.49 1.68 0.94 8.04 4.85 3.13 -17.57% <-IRR #YR-> 10 Stock Price -85.52% CDN$
CAPE (10 Yr P/E) 13.55 13.39 16.10 21.94 210.99 -23.61 -14.92 -8.81 -6.28 -3.57 -2.03 -1.48 -1.04 -1.45 -6.83 #DIV/0! 20.29% <-IRR #YR-> 5 Price & Dividend 151.82% CDN$
Median 10, 5 Yrs D.  per yr 0.90% 0.00% % Tot Ret 0.00% 0.00% T P/E -0.47 -0.08 P/E:  -0.15 0.94 -16.67% <-IRR #YR-> 10 Price & Dividend -77.29% CDN$
Price 15 D.  per yr 6.91% % Tot Ret -90.55% CAPE Diff -273.20% -14.54% <-IRR #YR-> 15 Stock Price -90.54% CDN$
Price  20 D.  per yr 18.98% % Tot Ret 348.42% -13.54% <-IRR #YR-> 20 Stock Price -94.55% CDN$
Price  25 D.  per yr 39.08% % Tot Ret 118.57% -6.12% <-IRR #YR-> 25 Stock Price CDN$
Price  30 D.  per yr 19.33% % Tot Ret 212.46% -10.23% <-IRR #YR-> 26 Stock Price
Price & Dividend 15 -7.63% <-IRR #YR-> 15 Price & Dividend -36.59% CDN$
Price & Dividend 20 5.45% <-IRR #YR-> 20 Price & Dividend 27.35% CDN$
Price & Dividend 25 32.96% <-IRR #YR-> 25 Price & Dividend CDN$
Price & Dividend 30 9.10% <-IRR #YR-> 26 Price & Dividend
Price  5 -$3.57 $0.00 $0.00 $0.00 $0.00 $8.99 Price  5
Price 10 -$62.09 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $8.99 Price 10
Price & Dividend 5 -$3.57 $0.00 $0.00 $0.00 $0.00 $8.99 Price & Dividend 5
Price & Dividend 10 -$62.09 $3.92 $1.19 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $8.99 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 $8.99 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 $8.99 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 $8.99 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 $8.99 Price  30
Price & Dividend 15 $6.30 $7.56 $6.65 $3.92 $1.19 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $8.99 Price & Dividend 15
Price & Dividend 20 $6.30 $7.56 $6.65 $3.92 $1.19 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $8.99 Price & Dividend 20
Price & Dividend 25 $6.30 $7.56 $6.65 $3.92 $1.19 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $8.99 Price & Dividend 25
Price & Dividend 30 $6.30 $7.56 $6.65 $3.92 $1.19 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $8.99 Price & Dividend 30
Price Close US$ using Exchange Rate $138.38 $74.30 $58.38 $14.66 $5.91 $12.36 $8.70 $2.62 $0.72 $0.68 $4.11 $6.63 $6.80 $7.55 $7.55 $7.55
pre split 06
pre consold 2019 $19.80 $10.59 $8.36 $2.08 $0.86 $1.77 $1.24
Price Close US$ $138.60 $74.13 $58.52 $14.56 $6.02 $12.39 $8.68 $2.82 $0.72 $0.67 $4.12 $6.71 $6.78 $7.56 $7.56 $7.56 -88.41% <-Total Growth 10 Stock prices US$
Increase -17.22% -46.52% -21.06% -75.12% -58.65% 105.81% -29.94% -67.51% -74.47% -6.94% 515.00% 62.84% 1.04% 11.50% 0.00% 0.00% -0.46 <-Median-> 10 CAPE (10 Yr P/E) US$
P/E 14.87 28.48 -5.32 -0.69 -0.23 -1.71 -9.15 -6.41 -0.09 -0.08 0.98 0.95 7.01 4.86 3.13 #DIV/0! 19.18% <-IRR #YR-> 5 Stock Price 140.43% US$
Trailing P/E 39.48 7.95 22.48 -1.32 -0.28 -0.47 -1.20 -2.97 -1.64 -0.08 -0.50 1.59 0.96 7.81 4.86 3.13 -19.39% <-IRR #YR-> 10 Stock Price -88.41% US$
CAPE (10 Yr P/E) 8.38 4.59 4.63 1.75 8.26 -2.35 -1.43 -0.31 -0.07 -0.06 -0.33 -0.59 -0.69 -1.17 -5.37 #DIV/0! 19.18% <-IRR #YR-> 5 Price & Dividend US$
Median 10, 5 Yrs D.  per yr 0.79% 0.00% % Tot Ret 0.00% 0.00% T P/E -0.48 -0.08 P/E:  -0.16 0.95 -18.60% <-IRR #YR-> 10 Price & Dividend US$
Price 15 CAPE Diff -1154.53% -15.02% <-IRR #YR-> 15 Stock Price US$
Price  20 -14.85% <-IRR #YR-> 20 Stock Price US$
Price  25 -10.34% <-IRR #YR-> 24 Stock Price US$
Price & Dividend 15 -6.30% <-IRR #YR-> 15 Price & Dividend US$
Price & Dividend 20 2.16% <-IRR #YR-> 20 Price & Dividend US$
Price & Dividend 25 15.33% <-IRR #YR-> 24 Price & Dividend US$
Price H/L Median US$ $148.75 $113.86 $81.31 $42.42 $10.92 $8.58 $10.08 $5.89 $2.05 $0.55 $2.52 $8.07 $7.11 $7.25 -91.26% <-Total Growth 10 Stock prices US$
Increase 4.78% -23.46% -28.59% -47.83% -74.26% -21.47% 17.55% -41.62% -65.17% -73.41% 361.62% 220.68% -11.93% 1.97% -21.63% <-IRR #YR-> 10 Stock Price -91.26% US$
P/E 15.96 43.74 -7.40 -2.00 -0.41 -1.18 -10.63 -13.38 -0.25 -0.07 0.60 1.14 7.34 4.66 3.84% <-IRR #YR-> 5 Stock Price 20.73% US$
Trailing P/E 42.37 12.21 31.23 -3.86 -0.52 -0.32 -1.39 -6.20 -4.66 -0.07 -0.30 1.92 1.00 7.49 -21.06% <-IRR #YR-> 10 Price & Dividend US$
Median 10, 5 Yrs D.  per yr 0.57% 0.00% % Tot Ret -2.62% 0.00% T P/E -0.42 -0.07 P/E:  -0.33 0.60 3.84% <-IRR #YR-> 5 Price & Dividend US$
High Months Jun Feb Oct Jan Jan Jan Jan Nov Jun Nov Apr
pre split 06
pre consold 2019 $28.90 $22.10 $12.80 $10.14 $2.67 $1.91 $2.04
Price High US$ $202.30 $154.70 $89.60 $70.98 $18.69 $13.37 $14.28 $9.31 $3.64 $0.93 $4.22 $11.85 $8.78 $9.06 -90.20% <-Total Growth 10 Stock prices US$
Increase 19.72% -23.53% -42.08% -20.78% -73.67% -28.46% 6.81% -34.80% -60.90% -74.45% 353.76% 180.81% -25.91% 3.19% -20.73% <-IRR #YR-> 10 Stock Price -90.20% US$
P/E 0.02 -0.09 0.04 0.01 0.03 0.04 -0.07 0.79 0.07 0.09 0.84 0.26 -0.27 0.02 -1.17% <-IRR #YR-> 5 Stock Price -5.69% US$
Trailing P/E 57.63 16.60 34.42 -6.46 -0.88 -0.50 -1.97 -9.81 -8.28 -0.11 -0.51 2.81 1.24 9.36 0.02 P/E Ratio Historical Median US$
Median 10, 5 Yrs T P/E -0.70 -0.11 P/E:  0.06 0.09 0.10 P/E Ratio Historical High US$
Low Months Dec Oct Jan Aug Dec Dec Mar Mar Jan Jun Jan
pre split 06
pre consold 2019 $13.60 $10.43 $10.43 $1.98 $0.45 $0.54 $0.84 $0.84 $0.84 $0.89 $0.89 $0.89 $5.43 $6.33
Price Low US$ $95.20 $73.01 $73.01 $13.86 $3.15 $3.78 $5.88 $2.46 $0.46 $0.16 $0.81 $4.29 $5.43 $5.43 -92.56% <-Total Growth 10 Stock prices US$
Increase -17.17% -23.31% 0.00% -81.02% -77.27% 20.00% 55.56% -58.16% -81.30% -65.22% 407.31% 427.97% 26.71% 0.00% -22.88% <-IRR #YR-> 10 Stock Price -92.56% US$
P/E 10.21 28.05 -6.64 -0.65 -0.12 -0.52 -6.20 -5.59 -0.06 -0.02 0.19 0.60 5.61 3.49 17.16% <-IRR #YR-> 5 Stock Price 120.73% US$
Trailing P/E 27.12 7.83 28.05 -1.26 -0.15 -0.14 -0.81 -2.59 -1.05 -0.02 -0.10 1.02 0.77 5.61 4.89 P/E Ratio Historical Median US$
Median 10, 5 Yrs T P/E -0.15 -0.02 P/E:  -0.09 0.19 -0.65 P/E Ratio Historical Low US$
$39 <-12 mths -35.00%
Free Cash Flow -$439.0 -$571.0 $264.0 $116.0 -$295.0 -$219.0 -$16.0 -$69.0 -$26.0 $22.2 $58 $137 $60 $117.0 $123.0 -340.00% <-Total Growth 10 Free Cash Flow
Change -1563.33% -30.07% 146.23% -56.06% -354.31% 25.76% 92.69% -331.25% 62.32% 185.38% 161.26% 136.21% -56.20% 95.00% 5.13% #NUM! <-IRR #YR-> 5 Free Cash Flow MS 186.96%
FCF/CF from Op Ratio -0.31 -0.48 0.27 0.14 -1.69 1.60 -0.13 -0.70 -0.34 0.28 0.29 0.30 0.17 0.26 0.22 -13.77% <-IRR #YR-> 10 Free Cash Flow MS -77.27%
Dividends paid $424.24 $517.60 $464.62 $278.50 $75.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0.00% <-Total Growth 10 Dividends paid
Percentage paid -25.42% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% $0.00 <-Median-> 9 Percentage paid
5 Year Coverage -12.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 5 Year Coverage
Dividend Coverage Ratio -3.93 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 <-Median-> 9 Dividend Coverage Ratio
5 Year of Covereage -8.33 0.00 0.00 0.00 0.00 5 Year of Caogerage
Market Cap $M $9,517 $5,061 $4,338 $1,208 $588 $1,192 $787 $259 $68 $64 $421 $740 $698 $798 $798 $798 -83.92% <-Total Growth 10 Market Cap CDN$
Diluted # of Share in Million 67.97 69.40 70.52 71.71 71.76 71.99 72.33 72.9 73.3 77.6 84.4 84.1 76.0 76.0 76.0 21.18% <-Total Growth 10 Diluted
Change 2.10% 1.62% 1.68% 0.06% 0.32% 0.48% 0.77% 0.57% 5.87% 8.76% -0.36% -9.63% 0.00% 0.00% 0.01 <-Median-> 10 Change
Difference Diluted/Basic 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -3.2% -2.8% -3.8% -3.3% -100.0% -100.0% Difference Diluted/Basic
Cash Flow per Share - Diluted $17.55 $13.95 $12.02 $2.44 -$1.91 $1.74 $1.37 $1.06 $1.09 $2.56 $5.41 $4.19
Basic # of Shares in Millions 66.74 67.94 69.40 70.52 71.71 71.76 71.99 72.33 72.9 73.3 75.1 82.0 80.9 73.5 16.57% <-Total Growth 10 Average
Change 5.75% 1.80% 2.15% 1.62% 1.68% 0.06% 0.32% 0.48% 0.77% 0.57% 2.46% 9.19% -1.34% -9.15% 0.01 <-Median-> 10 Change
Difference Basic/Outstanding 0.9% 0.8% 0.7% 0.7% 0.0% 0.1% 0.1% 0.2% 0.2% -0.4% 7.5% 0.5% -4.1% 5.6% 0.00 <-Median-> 10 Difference Basic/Outstanding
Cash Flow per Share - Basic $21.08 $17.56 $13.95 $12.02 $2.44 -$1.91 $1.74 $1.37 $1.06 $1.09 $2.65 $5.57 $4.36
$64 <-12 mths -17.92%
# of Share in Millions 67.34 68.47 69.87 71.05 71.74 71.82 72.05 72.47 73.01 73.01 80.75 82.44 77.59 77.59 77.59 77.59 1.05% <-IRR #YR-> 10 Shares 11.05% CDN$
Increase 2.54% 1.67% 2.05% 1.69% 0.97% 0.12% 0.31% 0.59% 0.74% 0.00% 10.60% 2.09% -5.89% 0.00% 0.00% 0.00% 1.37% <-IRR #YR-> 5 Shares 7.06% CDN$
CF fr Op $M 1,407.0 1,193.0 968.0 848.0 175.0 -137.0 125.0 99.0 77.0 79.7 198.7 456.8 352.7 447.7 553.2 523.7 -63.56% <-Total Growth 10 Cash Flow CDN$
Increase 15.61% -15.21% -18.86% -12.40% -79.36% -178.29% -191.24% -20.80% -22.22% 3.51% 149.31% 129.89% -22.79% 26.93% 23.57% -5.33% S. Issues, S.O. DRIP, Buy Backs CDN$
5 year Running Average $1,504.6 $1,494.8 $1,237.2 $1,126.6 $918.2 $609.4 $395.8 $222.0 $67.8 $48.7 $115.9 $182.2 $233.0 $307.1 $401.8 $466.8 -81.17% <-Total Growth 10 CF 5 Yr Running CDN$
CFPS $20.89 $17.42 $13.85 $11.94 $2.44 -$1.91 $1.73 $1.37 $1.05 $1.09 $2.46 $5.54 $4.55 $5.77 $7.13 $6.75 -67.19% <-Total Growth 10 Cash Flow per Share CDN$
Increase 12.74% -16.60% -20.49% -13.85% -79.56% -178.19% -190.96% -21.26% -22.80% 3.51% 125.41% 125.19% -17.96% 26.93% 23.57% -5.33% -9.60% <-IRR #YR-> 10 Cash Flow -63.56% CDN$
5 year Running Average $27.87 $24.19 $18.79 $16.53 $13.31 $8.75 $5.61 $3.11 $0.94 $0.67 $1.54 $2.30 $2.94 $3.88 $5.09 $5.95 28.93% <-IRR #YR-> 5 Cash Flow 256.26% CDN$
P/CF on Med Price 6.89 6.72 5.82 3.71 6.83 -20.61 7.65 16.61 1.70 0.59 1.24 2.03 2.20 1.81 0.00 0.00 -10.55% <-IRR #YR-> 10 Cash Flow per Share -67.19% CDN$
P/CF on Closing Price 6.76 4.24 4.48 1.43 3.36 -8.70 6.29 2.61 0.88 0.80 2.12 1.62 1.98 1.78 1.44 1.52 27.18% <-IRR #YR-> 5 Cash Flow per Share 232.78% CDN$
-15.73% Diff M/C -16.94% <-IRR #YR-> 10 CFPS 5 yr Running -84.36% CDN$
$332.00 <-12 mths -2.09%
Excl.Working Capital CF $49.0 -$37.0 -$49.0 $32.0 -$31.0 $97.0 -$5.0 -$68.0 $40.0 $6.6 $5.1 -$34.8 -$13.6 $0.0 $0.0 $0.0 -1.15% <-IRR #YR-> 5 CFPS 5 yr Running -5.62% CDN$
CF fr Op $M WC $1,456.0 $1,156.0 $919.0 $880.0 $144.0 -$40.0 $120.0 $31.0 $117.0 $86.3 $203.8 $422.0 $339.1 $447.7 $553.2 $523.7 -63.10% <-Total Growth 10 Cash Flow less WC CDN$
Increase 28.62% -20.60% -20.50% -4.24% -83.64% -127.78% -400.00% -74.17% 277.42% -26.24% 136.15% 107.07% -19.64% 32.02% 23.57% -5.33% -9.49% <-IRR #YR-> 10 Cash Flow less WC -63.10% CDN$
5 year Running Average $1,549.6 $1,524.8 $1,218.2 $1,108.6 $911.0 $611.8 $404.6 $227.0 $74.4 $62.9 $111.6 $172.0 $233.6 $299.8 $393.2 $457.1 61.36% <-IRR #YR-> 5 Cash Flow less WC 993.87% CDN$
CFPS Excl. WC $21.62 $16.88 $13.15 $12.39 $2.01 -$0.56 $1.67 $0.43 $1.60 $1.18 $2.52 $5.12 $4.37 $5.77 $7.13 $6.75 -15.22% <-IRR #YR-> 10 CF less WC 5 Yr Run -80.82% CDN$
Increase 25.43% -21.91% -22.10% -5.83% -83.79% -127.74% -399.06% -74.32% 274.64% -26.24% 113.51% 102.82% -14.62% 32.02% 23.57% -5.33% 0.58% <-IRR #YR-> 5 CF less WC 5 Yr Run 2.93% CDN$
5 year Running Average $28.78 $24.77 $18.52 $16.26 $13.21 $8.77 $5.73 $3.19 $1.03 $0.86 $1.48 $2.17 $2.96 $3.79 $4.98 $5.83 -10.43% <-IRR #YR-> 10 CFPS - Less WC -66.77% CDN$
P/CF on Med Price 6.89 6.72 5.82 3.71 6.83 -20.61 7.65 16.61 1.70 0.59 1.24 2.03 2.20 1.81 0.00 0.00 59.17% <-IRR #YR-> 5 CFPS - Less WC 921.76% CDN$
P/CF on Closing Price 6.54 4.38 4.72 1.37 4.08 -29.79 6.56 8.35 0.58 0.74 2.06 1.75 2.06 1.78 1.44 1.52 -16.76% <-IRR #YR-> 10 CFPS 5 yr Running -84.02% CDN$
*Operational Cash Flow per share CF/-WC P/CF Med 10 yr 2.12 5 yr  1.70 P/CF Med 10 yr 2.12 5 yr  1.70 -15.73% Diff M/C -1.46% <-IRR #YR-> 5 CFPS 5 yr Running -7.11% CDN$
Chge in non-cash WC
-$13.85 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $4.55 Cash Flow per Share
-$1.37 $0.00 $0.00 $0.00 $0.00 $4.55 Cash Flow per Share
-$18.79 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.94 CFPS 5 yr Running
-$3.11 $0.00 $0.00 $0.00 $0.00 $2.94 CFPS 5 yr Running
-$919.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $339.1 Cash Flow less WC
-$31.0 $0.0 $0.0 $0.0 $0.0 $339.1 Cash Flow less WC
-$1,218.2 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $233.6 CF less WC 5 Yr Run
-$227.0 $0.0 $0.0 $0.0 $0.0 $233.6 CF less WC 5 Yr Run
-$13.15 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $4.37 CFPS - Less WC
-$0.43 $0.00 $0.00 $0.00 $0.00 $4.37 CFPS - Less WC
OPM 38.37% 36.88% 34.22% 34.85% 14.74% -22.53% 28.60% 22.30% 18.43% 25.73% 44.03% 59.25% 53.99% 54.23% 57.78% <-Total Growth 10 OPM CDN$
Increase -3.71% -3.89% -7.22% 1.86% -57.70% -252.84% -226.94% -22.05% -17.34% 39.64% 71.09% 34.57% -8.88% 0.45% Should increase  or be stable. CDN$
Diff from Ave 41.2% 35.7% 25.9% 28.3% -45.7% -182.9% 5.3% -17.9% -32.2% -5.3% 62.1% 118.1% 98.7% 99.6% 0.00 <-Median-> 10 OPM CDN$
*Operational Profit Margin (CF/Revenue) Ratio OPM 10 Yrs 27.17% 5 Yrs 44.03% should be  zero, it is a   check on calculations CDN$
$389 <-12 mths -3.74%
EBITDA $168.4 $260.8 $497.1 $403.9 $449 $565 EBITDA Fr Mkt Sc
Change 54.87% 90.61% -18.75% 11.17% 25.84% 54.87% <-Median-> 3 Change
Margin 54.38% 57.79% 64.47% 61.82% 54.39% 52.12% 59.81% <-Median-> 4 Margin
Comments curr Portion curr Portion
Long Term Debt $2,149.0 $1,940.0 $469.0 $328.0 $402.0 $27.0 $451.8 $391.0 $225.3 $218.0 $277.6 -89.86% <-Total Growth 9 Debt CDN$
Change -9.73% -75.82% -30.06% 22.56% -93.28% 1573.33% -13.46% -42.38% -3.24% 27.34% -0.13 <-Median-> 9 Change CDN$
Ratio to Market Cap 1.78 3.30 0.39 0.42 1.55 0.40 7.11 0.93 0.30 0.31 0.35 0.67 <-Median-> 10 % of Market C. CDN$
Assets/Current Liabilities Ratio 10.45 9.46 9.71 10.52 13.95 3.16 1.76 2.69 9.89 9.78 9.82 9.75 <-Median-> 10 Assets/Current Liab. Ratio
Debt to Cash Flow (Years) 2.53 11.09 -3.42 2.62 4.06 0.35 5.67 1.97 0.49 0.62 0.62 2.25 <-Median-> 10 Debt to Cash Flow (Years)
Intangibles $0 $0 $0 $3 $11 -$3 $3 $4 $0 $6 $2 $0 $0 $0 #DIV/0! <-Total Growth 10 Intangibles CDN$
Goodwill $2,020 $2,020 $1,912 $734 $11 -$3 $3 $4 $0 $6 $2 $0 $0 $0 #DIV/0! <-Total Growth 10 Goodwill CDN$
Total $2,020 $2,020 $1,912 $737 $22 -$7 $5 $8 $1 $11 $4 $1 $0 $0 <---Yes, 0 #DIV/0! <-Total Growth 10 Total CDN$
Change 0.00% -5.35% -61.48% -96.99% -130.88% 176.65% 54.75% -91.36% 1516.65% -65.29% -74.94% -100.00% 0.00% -70.11% <-Median-> 10 Change CDN$
Ratio to Market Cap 0.21 0.40 0.44 0.61 0.04 -0.01 0.01 0.03 0.01 0.18 0.01 0.00 0.00 0.00 0.01 <-Median-> 10 % of Market C. CDN$
Current Assets $629 $706 $463 $410 $305 $341 $189 $76 $169 $58.9 $87.1 $100.3 $94.6 $106.1 Liquidity ratio of 1.5 and up, best CDN$
Current Liabilities $1,349 $907 $754 $943 $626 $344 $286 $190 $603 $547.6 $530.5 $222.9 $230.0 $235.9 0.42 <-Median-> 10 Ratio CDN$
Liquidity Ratio 0.47 0.78 0.61 0.43 0.49 0.99 0.66 0.40 0.28 0.11 0.16 0.45 0.41 0.45 0.28 <-Median-> 5 Ratio CDN$
Liq. with CF aft div 1.19 1.52 1.28 1.04 0.63 0.59 1.10 0.92 0.41 0.25 0.54 2.50 1.94 2.35 0.54 <-Median-> 5 Ratio
Liq. CF re  Inv+Div  0.54 1.14 0.95 0.93 0.63 0.59 0.98 0.50 0.35 0.23 0.42 1.08 0.85 2.35 0.42 <-Median-> 5 Ratio
Curr Long Term Debt $64.0 $283.0 $222.0 $222.0 $31.0 $17.0 $434.0 $451.8 $391.0 $0.0 $2.0 $0.0
Liquidity Less CLTD 0.67 0.62 0.75 2.80 0.74 0.44 1.00 0.61 0.62 0.45 0.41 0.45
Liq. with CF aft div 1.40 1.48 0.98 1.67 1.23 1.01 1.46 1.45 2.05 2.50 1.96 2.35
Assets $15,584 $14,491 $12,329 $9,852 $5,924 $3,339 $3,008 $2,650 $1,904 $964.1 $1,429.2 $2,204.3 $2,250.4 $2,315.4 Debt Ratio of 1.5 and up, best CDN$
Liabilities $6,517 $5,617 $4,816 $4,270 $2,989 $1,092 $842 $782 $812 $641.0 $665.7 $624.6 $606.6 $669.7 2.70 <-Median-> 10 Ratio CDN$
Debt Ratio 2.39 2.58 2.56 2.31 1.98 3.06 3.57 3.39 2.34 1.50 2.15 3.53 3.71 3.46 2.34 <-Median-> 5 Ratio CDN$
Book Value $9,067 $8,874 $7,513 $5,582 $2,935 $2,247 $2,166 $1,868 $1,092 $323.1 $763.5 $1,579.7 $1,643.8 $1,645.7 $1,645.7 $1,645.7 -78.12% <-Total Growth 10 Book Value CDN$
Book Value per share $134.65 $129.61 $107.53 $78.57 $40.91 $31.29 $30.06 $25.77 $14.96 $4.43 $9.45 $19.16 $21.19 $21.21 $21.21 $21.21 -80.30% <-Total Growth 10 Book Value per Share CDN$
Change 7.84% -3.74% -17.04% -26.93% -47.93% -23.53% -3.91% -14.26% -41.97% -70.41% 113.65% 102.66% 10.57% 0.12% 0.00% 0.00% -56.17% P/B Ratio Current/Historical Median CDN$
P/B Ratio (Median) 1.11 0.88 0.71 0.58 0.34 0.37 0.42 0.28 0.18 0.16 0.33 0.54 0.45 0.49 1.11 P/B Ratio Historical Median
P/B Ratio (Close) 1.05 0.57 0.58 0.22 0.20 0.53 0.36 0.14 0.06 0.20 0.55 0.47 0.42 0.49 0.49 0.49 -14.99% <-IRR #YR-> 10 Book Value per Share -80.30% CDN$
Change -21.47% -45.67% 1.24% -62.51% -7.54% 164.90% -31.50% -61.87% -55.11% 216.17% 180.30% -14.95% -9.46% 14.33% 0.00% 0.00% -3.85% <-IRR #YR-> 5 Book Value per Share -17.80% CDN$
Leverage (A/BK) 1.72 1.63 1.64 1.76 2.02 1.49 1.39 1.42 1.74 2.98 1.87 1.40 1.37 1.41 1.61 <-Median-> 10 A/BV CDN$
Debt/Equity Ratio 0.72 0.63 0.64 0.76 1.02 0.49 0.39 0.42 0.74 1.98 0.87 0.40 0.37 0.41 0.61 <-Median-> 10 Debt/Eq Ratio CDN$
Sharerholders Equity (Assets less liabilities) P/BV 10 yr Med 0.35 5 yr Med 0.33 38.16% Diff M/C 1.63 Historical 29 A/BV
-$107.53 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $21.19
-$25.77 $0.00 $0.00 $0.00 $0.00 $21.19
$89.4 <-12 mths -17.22%
Comprehensive Income $638.00 $174.00 -$809.00 -$1,733 -$2,646 -$696 -$84 -$305 -$788.3 -$771.7 $414.0 $810.1 $108.0 113.35% <-Total Growth 10 Comprehensive Income CDN$
Increase 182.30% -72.73% -564.94% -114.22% -52.68% 73.70% 87.93% -263.10% -158.46% 2.11% 153.65% 95.68% -86.67% 2.11% <-Median-> 5 Comprehensive Income CDN$
5 Yr Running Average $465 $450 $17 -$301 -$875 -$1,142 -$1,194 -$1,093 -$904 -$529 -$307 -$128 -$46 #NUM! <-IRR #YR-> 10 Comprehensive Income 113.35% CDN$
ROE 7.0% 2.0% -10.8% -31.0% -90.2% -31.0% -3.9% -16.3% -72.2% -238.8% 54.2% 51.3% 6.6% #NUM! <-IRR #YR-> 5 Comprehensive Income 135.41% CDN$
5Yr Median 5.5% 2.8% 2.0% 2.0% -10.8% -31.0% -31.0% -31.0% -31.0% -31.0% -16.3% -16.3% 6.6% #NUM! <-IRR #YR-> 10 5 Yr Running Average -368.12% CDN$
% Difference from NI 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -47.03% <-IRR #YR-> 5 5 Yr Running Average 95.83% CDN$
Median Values Diff 5, 10 yr 0.0% 0.0% 6.6% <-Median-> 5 Return on Equity
$809.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $108.0
$305.0 $0.0 $0.0 $0.0 $0.0 $108.0
-$17.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 -$45.6
$1,092.8 $0.0 $0.0 $0.0 $0.0 -$45.6
Current Liability Coverage Ratio 1.08 1.27 1.22 0.93 0.23 -0.12 0.42 0.16 0.19 0.16 0.38 1.89 1.47 1.90   CFO / Current Liabilities
5 year Median 1.97 1.34 1.27 1.22 1.08 0.93 0.42 0.23 0.19 0.16 0.19 0.19 0.38 1.47 0.31 <-Median-> 10 Current Liability Cov Ratio
Asset Efficiency Ratio 9.34% 7.98% 7.45% 8.93% 2.43% -1.20% 3.99% 1.17% 6.14% 8.95% 14.26% 19.14% 15.07% 19.34% CFO / Total Assets
5 year Median 10.29% 9.34% 8.47% 8.47% 7.98% 7.45% 3.99% 2.43% 2.43% 3.99% 6.14% 8.95% 14.26% 15.07% 7.5% <-Median-> 10 Return on Assets 
Return on Assets ROA 4.09% 1.20% -6.56% -17.59% -44.67% -20.84% -2.79% -11.51% -41.40% -80.04% 28.97% 36.75% 4.80% 7.17% Net  Income/Assets Return on Assets CDN$
5Yr Median 2.98% 1.69% 1.20% 1.20% -6.56% -17.59% -17.59% -17.59% -20.84% -20.84% -11.51% -11.51% 4.80% 7.17% -14.5% <-Median-> 10 Asset Efficiency Ratio CDN$
Return on Equity ROE 7.04% 1.96% -10.77% -31.05% -90.15% -30.97% -3.88% -16.33% -72.19% -238.84% 54.22% 51.28% 6.57% 10.09% Net Inc/ Shareholders' equity Return on Equity CDN$
5Yr Median 5.49% 2.76% 1.96% 1.96% -10.77% -30.97% -30.97% -30.97% -30.97% -30.97% -16.33% -16.33% 6.57% 10.09% -23.7% <-Median-> 10 Return on Equity CDN$
$89.4 <-12 mths -17.22%
Net Income $638 $174 -$809 -$1,733 -$2,646 -$696 -$84 -$305 -$788.3 -$771.7 $414.0 $810.1 $108.0 $166.0 $251.0 113.35% <-Total Growth 10 Net Income CDN$
Increase 182.30% -72.73% -564.94% -114.22% -52.68% 73.70% 87.93% -263.10% -158.46% 2.11% 153.65% 95.68% -86.67% 53.70% 51.20% EPS/CF Ratio should not be higher than 1.00 CDN$
5 Yr Running Average $465 $450 $17 -$301 -$875 -$1,142 -$1,194 -$1,093 -$904 -$529 -$307 -$128 -$46 $145 $350 #NUM! <-IRR #YR-> 10 Net Income 113.35% CDN$
Operating Cash Flow $1,407.0 $1,193.0 $968.0 $848.0 $175.0 -$137.0 $125.0 $99.0 $77.0 $79.7 $198.7 $456.8 $352.7 #NUM! <-IRR #YR-> 5 Net Income 135.41% CDN$
Investment Cash Flow -$1,633.0 -$305.0 -$264.0 -$113.0 $196.0 $1,310.0 -$34.0 -$161.0 -$101.0 -$66.2 -$156.6 -$290.8 -$293.6 #NUM! <-IRR #YR-> 10 5 Yr Running Ave. -368.12% CDN$
Total Accruals $864 -$714 -$1,513 -$2,468 -$3,017 -$1,869 -$175 -$243 -$764 -$785 $372 $644 $49 -47.03% <-IRR #YR-> 5 5 Yr Running Ave. 95.83% CDN$
Total Assets $15,584 $14,491 $12,329 $9,852 $5,924 $3,339 $3,008 $2,650 $1,904 $964 $1,429 $2,204 $2,250 Balance Sheet Assets CDN$
Accruals Ratio 5.54% -4.93% -12.27% -25.05% -50.93% -55.97% -5.82% -9.17% -40.14% -81.44% 26.02% 29.22% 2.17% 2.17% <-Median-> 5 Ratio CDN$
EPS/CF Ratio 0.44 0.15 -0.89 -1.98 -18.38 17.47 -0.71 -1.40 -6.74 -8.91 2.12 1.88 0.29 -1.06 <-Median-> 10 EPS/CF Ratio
$809 $0 $0 $0 $0 $0 $0 $0 $0 $0 $108
$305 $0 $0 $0 $0 $108
-$17 $0 $0 $0 $0 $0 $0 $0 $0 $0 -$46
$1,093 $0 $0 $0 $0 -$46
Change in Close -15.31% -47.70% -16.00% -72.60% -51.85% 102.56% -34.18% -67.31% -73.95% -6.45% 498.85% 72.36% 0.11% 14.46% 0.00% 0.00% Count 29 Years of data CDN$
up/down down up up up up up up up up Down Down Count 23 79.31% CDN$
Meet Prediction? Yes Yes Yes % right Count 10 43.48% CDN$
Financial Cash Flow $266 -$888 -$704 -$668 -$436 -$1,164 -$100 $60 $27 -$8.1 -$42.9 -$172.5 $59.4 C F Statement  Financial Cash Flow CDN$
Total Accruals $598.0 $174.0 -$809.0 -$1,800.0 -$2,581.0 -$705.0 -$75.0 -$303.0 -$791.3 -$777.1 $414.8 $816.6 -$10.5 Accruals CDN$
Accruals Ratio 3.84% 1.20% -6.56% -18.27% -43.57% -21.11% -2.49% -11.43% -41.56% -80.60% 29.02% 37.05% -0.47% Ratio CDN$
Cash $0.00 $0.00 $0.00 $67.00 $2.00 $11.00 $2.00 $0.00 $3.0 $8.1 $7.3 $0.8 $0.5 $0.3 Cash CDN$
Cash per Share $0.00 $0.00 $0.00 $0.94 $0.03 $0.15 $0.03 $0.00 $0.04 $0.11 $0.09 $0.01 $0.01 $0.00 $0.04 <-Median-> 5 Cash per Share CDN$
Percentage of Stock Price 0.00% 0.00% 0.00% 5.54% 0.34% 0.92% 0.25% 0.00% 4.42% 12.75% 1.74% 0.11% 0.07% 0.04% 1.74% <-Median-> 5 % of Stock Price CDN$
Yes Yes Yes
Taxes
Foreign
Cap Gain
Other Income
Ret of Cap.
  Total
Foreign
Cap Gain
Other Income
Ret of Cap.
Total
For Tax Cr
Notes:
July 3, 2024.  Last estimates were for 2023 and 2024 of $775M, $857M Revenue, $1.94, $2.80, $3.37 2023/5 EPS, $90.3M, $186M, $231M 2023/5 FCF, $
4.52, $5.30 CFPS, $220M, $267M Net Income.
July 7, 2023.  Last estimates were for 2022 and 2023 of $637N and $575M for Revenue, $3.93 and $3.46 for EPS, $197M, $294M and $290M for 2022/4 for FCF, 
$6.44, $7.24 and $6.94 2022/4 for CFPS, and $199M, $163M for Net Income.
July 9, 2022.  Last estimates were for 2021, 2022 and 2023 of $370M and $389M for Revenue for 2021-22, $0.76 $0.76 and $1.52 for EPS, $25M, $64.5M and $80M for FCF, $2.52, $2.80 and 3.35 for CFPS.
January 31, 2022.  Stock is back on NYSE as OBE.
July 10, 2021.  Last estimates were for 2020 and 2021 of $236M, $282.5M for Revenue, -$12.80 and -2.08 for EPS, -$48M, -$18m and -$46M for FCF for 2020 to 2022, $0.50, $0.57 and $0.61 for CFPS for 2020 to 22.
July 12, 2020.  Last estimates were for 2019 and 2020 of $375 and $637 for Revenue, -$0.13 and -$0.12 for EPS.
April 1, 2020.  Stock is delisted from NYSE and is now OTC and OBELF.
July 20, 2019.  Last estimates were  for  2018, 2019 and 2020 of $425M, $463M and $497M for Revenue, $-$0.27, -$0.13 and -$0.12 for EPS, $0.30, $0.48 and $0.49 for CFPS and $-80.5M and -$65.2M for Net Income for 2018 and 2019.
July 20, 2018.  Last estimates were for 2017, 2018 and 2019 of $436M, $505M and $488M for Revenue, -$0.24, -$0.10 and $0.03 for EPS, $0.35, $0.38 and $0.43 for CFPS, -$13.4M, -$10.3M and $22M for Net Income.
July 22, 2017.  Lasty estimates were for 2016, 2017 and 2018 of $674M, $765M and $509M for Revenue, $0.067 and $0.63 for 2016 and 2017 for FFO, -$0.55, -$0.24 and -$0.10 for EPS, 
$0.27, $0.28 and $0.36 for CFPS and $-$285M, -$96M and -$11M for Net Income.
June 26, 2017.  This company changed its name from Penn West Petroleum Ltd. (TSX-PWT, NYSE-PWE) to Obsidian Energy Ltd TSX-OBE, NYSE-OBE).  Web site used to be www.pennwest.com.  
July 17, 2016.  Last estimates were for 2015, 2016 and 2017 of $1419M, $1595M and $1896M for Revenue, $-0.85, $-0.27 and $-0.10 for EPS, $0.77, $1.02 and $1.20 for CFPS and $-423M, $-105M and $-53M for net income.
July 26, 2015.  Last estimates were for 2014, 2015 and 2016.  Revenue was $2376M, $2282M and $2474M; EPS was -$0.01, $0.23 and $0.07; CFPS was 2.09, $1.94 and $2.10 and Net Income for 2014 and 2015 was $76M and $134M.
In 2015 I did update 2013 data because they put out new restated financial statements for 2013.
July 06, 2014.  There were no estimates for 2012 to 2014.
December 30, 2012.  The last time I got estimates they were for 2011 and 2012 of $6881M and $3945M for revenue $3.22 and 380 for Adj FFO, $1.22 and $.90 for EPS and $3.22 and $3.80 for CF
Oct 2, 2011.  Last I looked I got estimates for 2010 and 2011 of $3.72 and $3.17 FFO, $.07 and $.47 Earnings and $3.30 abd $3.85 for CF
Distributable cash has turned into Cash Flow, so I do not need separate item for Distributable cash and can use CF.
2011. Company changed to Corporation of Penn West Petroleum from Penn West Energy Trust  and symbols of PWT.UN to PWT
May 19, 2010.  When I last looked at this stock I got estimates for earnings of $.16 and $.46 and Cash Flow of $3.57 and $3.80.  2010 estiamtes are down and 2011 up, a bit.
Apr 18, 2010.  When I last looked at this stock, I got estimates for 2009 and 2010 of $3.14 and $4.00 for distri income, $-.037 and $.36 for earnings and $3.58 and $3.61 for Cash Flow.
They will convert to a corporation by mid-2011.  Makes no reference to what distributions will be after conversion.  Distributions will probably fluctuation to the price of oil and gas.
Sep 2009.  When I last looked at this stock in May 2009, people thought that this stock would make modest earnings for 2009 at $.08.  However, now most analyst feel this stock will lose money in 2009.  
However, earnings for 2010 has gone up a bit. What is also interesting is that this stock has gone down in CDN$, but remained the same in US$.
May 9, 2009 AR 2008.  No record of receiving notice of annual meeting for 2008.
The new tax rules on Unit Trust companies applies to this company.  The distributions, will in probablity be reduced after2011.  Company has not yet decided to convert to a corporation or not.
AP 2007.  It is an oil play and as such as not done badly. Everyone seems to have a Hold recommendation (April 2008) on this stock.  Do not know why, but EPS 
has dropped 77% from $3.27 to  $.73.  Tax wise, all dividends are fully taxable, which is a negative.  But I have little in this stock. $5,000 and have done ok, especially last 5 yrs.
AP 2005.  Stock is oil so volatile.  However I do not have much Oil stocks, and this is not a bad one to hold.  Should even out # of shares held.
I reason I have this stock is to keep track of the Oil and Gas industry in Alberta.
2006. This spreadsheets follows the stock from Petrofund into Penn West.  The exception is where it says it is following the stock from Maximum through to Penn West.  
This has gone through several changed changes.  Used to be NCE Petrofund.  Petrofund Energy merged with Penn West in July 2006 and I got .6 of a share for each share I had.
Sector:
Energy, Resources
What should this stock accomplish?
Would I buy this company and Why.
I tend to like dividend paying companies and this company currently pays no dividends, although it might again in the future.
Why am I following this stock. 
I bought this stock as Maximum Energy Trust (MXT.UN) in 1998. In November 2001, there was a stock exchange and the stock became Ultimate Energy Fund.
In June 2004 fund changed from Ultimate Energy Income Trust to Petrofund Energy. 
Petrofund Energy merged with Penn West in July 2006. 
The company changed its name from Penn West Petroleum Ltd. (TSX-PWT, NYSE-PWE) to Obsidian Energy Ltd (TSX-OBE, NYSE-OBE) in 2017.
Dividends
Dividends are paid quarterly in cycle 1 that is January, April, July and October.  Dividends are declared in one month and paid in the following month.
For exaple, the dividend paid on January 15, 2014 was declared for shareholders of record of December 31, 2013.
Why I bought this stock.
I bought this stock as Maximum Energy Trust (MXT.UN) in 1998.  I sold this stock of Penn West in 2010 as it was changing to a corporation, but they are also getting back 
into exploration, rather than just selling oil from their wells.  They also just reduced their dividends from $.15 per share per month to $.09 per share per month.
How they make their money
Obsidian Energy Ltd. is a conventional oil and natural gas producer and development company. Obsidian Energy Ltd, formerly known as Penn West Petroleum Ltd, is based in Calgary, Canada
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.
Up to 2018  Adj for Con.
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 2016 Jul 22 2017 Jul 20 2018 Jul 20 2019 Jul 12 2020 Jul 10 2021 Jul 9 2022 Jul 7 2023 Jul 7 2024
Loukas, Stephen E. 3.575 4.90% 4.029 5.52% 4.378 5.42% 4.543 5.51% 4.708 6.07% 4.755 6.13% Interim CEO 2020 0.99%
CEO - Shares - Amount $3.325 $3.506 $22.810 $40.797 $42.329 $48.930 was an officer 2019
Options - percentage 0.009 0.01% 0.094 0.13% 0.889 1.10% 0.701 0.85% 0.801 1.03% 1.182 1.52% 47.61%
Options - amount $0.008 $0.082 $4.633 $6.292 $7.201 $12.166
Faust, Michael J.  0.018 0.02%
CEO - Shares - Amount $0.017
Options - percentage 0.104 0.14%
Options - amount $0.096
French, David L. 0.001 0.00% 0.050 0.07%
CEO - Shares - Amount $0.007 $0.18 bought in 2017
Options - percentage 0.031 0.04% 0.193 0.27%
Options - amount $0.343 $0.69
Scott, Peter D. 0.000 0.00% 0.080 0.10% 0.097 0.12% 0.101 0.13% 0.172 0.22% Cannot find 2020 69.82%
CFO - Shares - Amount $0.000 $0.416 $0.873 $0.908 $1.765
Options - percentage 0.000 0.00% 0.393 0.49% 0.422 0.51% 0.405 0.52% 0.311 0.40% -23.39%
Options - amount $0.000 $2.047 $3.790 $3.645 $3.196
Sykes, Gareth Robin 0.076 0.10% 0.088 0.11% 16.59%
Officer - Shares - Amount $0.681 $0.909
Options - percentage 0.551 0.71% 0.482 0.62% -12.52%
Options - amount $4.953 $4.959
Hawkins, Mark Kristian Rodger 0.032 0.04% 0.047 0.06% 0.052 0.07% 0.062 0.08% 19.56%
Officer - Shares - Amount $0.169 $0.425 $0.467 $0.639
Options - percentage 0.562 0.70% 0.597 0.72% 0.563 0.73% 0.458 0.59% -18.66%
Options - amount $2.929 $5.365 $5.063 $4.714
Smith, Aaron 0.001 0.00% 0.014 0.02% 0.057 0.07% Yes, 2019 and 2020 correct
Officer - Shares - Amount $0.001 $0.012 $0.296 Ceases insider Jan 2022
Options - percentage 0.079 0.11% 0.066 0.09% 0.748 0.93%
Options - amount $0.074 $0.057 $3.899
Brydson, John 0.365 0.50% 0.408 0.56% 0.408 0.56% 0.384 0.47% 0.409 0.50% 0.409 0.53% 0.492 0.63% 20.31%
Director - Shares - Amount $1.30 $0.379 $0.355 $1.998 $3.669 $3.673 $5.058
Options - percentage 0.034 0.05% 0.049 0.07% 0.139 0.19% 0.422 0.52% 0.483 0.59% 0.498 0.64% 0.516 0.66% 3.53%
Options - amount $0.12 $0.046 $0.121 $2.199 $4.339 $4.478 $5.306
Crossley, Raymond 0.003 0.00% 0.000 0.00% 0.003 0.00% 0.003 0.00% 0.005 0.01% 0.005 0.01% 0.005 0.01% 0.00%
Director - Shares - Amount $0.01 $0.000 $0.002 $0.014 $0.042 $0.042 $0.049
Options - percentage 0.010 0.01% 0.021 0.03% 0.117 0.16% 0.246 0.30% 0.267 0.32% 0.273 0.35% 0.280 0.36% 2.76%
Options - amount $0.04 $0.019 $0.102 $1.282 $2.400 $2.452 $2.884
Ritchie, Gordon Malcom 0.022 0.03% 0.022 0.03% 0.032 0.04% 0.042 0.05% 0.088 0.11% 0.106 0.14% 19.68%
Chairman - Shares - Amt $0.021 $0.019 $0.167 $0.378 $0.795 $1.089
Options - percentage 0.010 0.01% 0.117 0.16% 0.298 0.37% 0.333 0.40% 0.343 0.44% 0.353 0.46% 3.11%
Options - amount $0.010 $0.102 $1.552 $2.993 $3.081 $3.636
Thornton, Jay W. 0.041 0.06%
Chairman - Shares - Amt $0.15
Options - percentage 0.022 0.03%
Options - amount $0.08
Increase in O/S Shares 0.00% 0.086 0.12% 0.225 0.31% 0.425 0.59% 0.538 0.74% 0.505 0.69% 1.357 1.68% 1.669 2.02% 0.230 0.30% Average 1.09%
due to SO 2013 $0.000 $1.424 $2.460 $1.517 $0.500 $0.469 $7.068 $14.985 $2.067
Book Value $1.000 $3.000 $4.000 $4.000 $2.000 $0.300 $2.600 $8.100 $0.600
Insider Buying -$0.740 -$2.567 -$1.994 -$0.967 $0.000 -$0.460 -$0.219 -$1.805 -$1.018
Insider Selling $0.286 $0.286 $0.000 $0.195 $0.000 $1.275 $1.278 $0.429 $0.525
Net Insider Selling -$0.453 -$2.280 -$1.994 -$0.771 $0.000 $0.815 $1.059 -$1.376 -$0.493
% of Market Cap -0.04% -0.29% -0.77% -1.14% 0.00% 0.19% 0.14% -0.20% -0.06%
Directors 8 10 8 8 6 7 7 7
Women 22% 1 13% 1 10% 1 13% 1 13% 0 0% 1 14% 1 14% 1 14%
Minorities 0% 0 0% 0 0% 0 0% 0 0% 0 0% 0 0% 0 0% 0 0%
Institutions/Holdings 21.47% 24 21.16% 24 21.16% 131 15.85% 20 6.89% 20 1.52% 20 12.70% 20 3.18% 20 16.69%
Total Shares Held 21.45% 15.248 21.16% 0.000 0.00% 11.568 15.84% 5.030 6.89% 1.125 1.39% 10.423 12.64% 2.625 3.38% 12.780 16.47%
Increase/Decrease -2.85% -0.035 -0.23% -0.035 -100.00% -0.019 -0.16% 0.552 12.32% -0.374 -24.96% 8.214 371.73% 0.301 12.93% 2.375 22.83%
Starting No. of Shares 15.283 0.035 11.587 4.478 Top 20 MS 1.499 Top 20 MS 2.210 Top 20 MS 2.324 Top 20 MS 10.404 Top 20 MS
Copyright © 2008 Website of SPBrunner. All rights reserved.
My stock