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
While I try to be accurate, I assume no responsibility for any figure in this spreadsheet. Q2 2025
See my website on stocks or see my blog at the following sites.  https://spbrunner.com/stocks.html https://spbrunner.blogspot.com/ 6/30/25
Ovintiv Inc TSX: OVV NYSE: OVV https://www.ovintiv.com/ Fiscal Yr: Dec 31
Year 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 12/31/25 12/31/26 12/31/27 Value Description #Y Item Total G Currency
Accounting Rules US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP Accounting Rules
Curr Exch US$-CDN$ 0.9968 1.0636 1.1601 1.3847 1.3427 1.2545 1.3642 1.2988 1.2732 1.2678 1.3544 1.3226 1.4389 1.4022 1.4022 1.4022 Curr Exch US$-CDN$
Reporting Reporting
Date 27-Jan-20
split/consolidation 5 split
AEC to ECA AEC to ECA
$9,207 <-12 mths 0.60%
Rev US$ pre 09
Revenue  US$ $5,160 $5,868 $8,019 $4,422 $2,918 $4,443 $5,939 $6,726 $6,726 $8,658 $12,464 $10,883 $9,152 $8,590 $8,076 $8,749 14.13% <-Total Growth 10 Revenue US$
Increase -39.06% 13.72% 36.66% -44.86% -34.01% 52.26% 33.67% 13.25% 0.00% 28.72% 43.96% -12.68% -15.91% -6.14% -5.98% 8.33% 1.33% <-IRR #YR-> 10 Revenue 14.13% US$
5 year Running Average $9,822 $7,896 $7,277 $6,387 $5,277 $5,134 $5,148 $4,890 $5,350 $6,498 $8,103 $9,091 $9,577 $9,949 $9,833 $9,090 6.35% <-IRR #YR-> 5 Revenue 36.07% US$
Revenue per Share $35.04 $39.60 $54.09 $26.02 $14.99 $22.83 $31.18 $25.89 $25.89 $33.56 $50.73 $38.61 $35.15 $33.42 $31.42 $34.04 2.78% <-IRR #YR-> 10 5 yr Running Average 31.60% US$
Increase -39.1% 13.0% 36.6% -51.9% -42.4% 52.2% 36.6% -17.0% 0.0% 29.6% 51.2% -23.9% -9.0% -4.9% -6.0% 8.3% 14.39% <-IRR #YR-> 5 5 yr Running Average 95.86% US$
5 year Running Average $66.00 $53.27 $49.29 $42.45 $33.95 $31.51 $29.82 $24.18 $24.16 $27.87 $33.45 $34.93 $36.79 $38.29 $37.87 $34.53 -4.22% <-IRR #YR-> 10 Revenue per Share -35.03% US$
10 year Running Average 2.89 2.33 1.67 1.83 2.65 2.39 1.55 1.11 0.53 0.83 0.96 1.08 1.32 1.15 0.00 0.00 6.30% <-IRR #YR-> 5 Revenue per Share 35.76% US$
P/S (Price/Sales) Close 2.82 2.28 1.28 0.93 3.91 2.92 0.93 0.91 0.55 1.00 1.00 1.14 1.15 1.09 1.16 1.07 -2.88% <-IRR #YR-> 10 5 yr Running Average -25.37% US$
Revenue Net of Royalities in $M US$ P/S Med 20 yr  1.45 15 yr  1.15 10 yr  1.21 5 yr  0.96 -9.87% Diff M/C 8.75% <-IRR #YR-> 5 5 yr Running Average 52.12% US$
-$8,019 $0 $0 $0 $0 $0 $0 $0 $0 $0 $9,152
-$6,726 $0 $0 $0 $0 $9,152
-$7,277 $0 $0 $0 $0 $0 $0 $0 $0 $0 $9,577
-$4,890 $0 $0 $0 $0 $9,577
-$54.09 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $35.15
-$25.89 $0.00 $0.00 $0.00 $0.00 $35.15
-$49.29 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $36.79
-$24.18 $0.00 $0.00 $0.00 $0.00 $36.79
$12,910 <-12 mths -1.96%
Rev* CDN Pre 09 CDN$
Revenue* CDN $5,144 $6,241 $9,303 $6,123 $3,918 $5,574 $8,102 $8,736 $8,564 $10,977 $16,881 $14,394 $13,169 $12,045 $11,324 $12,268 41.56% <-Total Growth 10 Revenue CDN$
Increase -40.52% 21.34% 49.06% -34.18% -36.02% 42.26% 45.36% 7.82% -1.97% 28.18% 53.79% -14.73% -8.51% -8.53% -5.98% 8.33% 3.54% <-IRR #YR-> 10 Revenue 41.56% CDN$
5 year Running Average $10,655 $8,109 $7,636 $7,092 $6,146 $6,232 $6,604 $6,491 $6,979 $8,390 $10,652 $11,910 $12,797 $13,493 $13,563 $12,640 8.55% <-IRR #YR-> 5 Revenue 50.75% CDN$
Revenue per Share $34.93 $42.12 $62.76 $36.03 $20.13 $28.64 $42.53 $33.62 $32.96 $42.55 $68.71 $51.06 $50.57 $46.87 $44.06 $47.73 5.30% <-IRR #YR-> 10 5 yr Running Average 67.59% CDN$
Increase -40.52% 20.58% 48.99% -42.59% -44.12% 42.25% 48.50% -20.94% -1.97% 29.07% 61.49% -25.68% -0.96% -7.32% -5.98% 8.33% 14.54% <-IRR #YR-> 5 5 yr Running Average 97.16% CDN$
5 year Running Average $71.55 $54.70 $51.72 $46.91 $39.19 $37.94 $38.02 $32.19 $31.58 $36.06 $44.07 $45.78 $49.17 $51.95 $52.25 $48.06 -2.14% <-IRR #YR-> 10 Revenue per Share -19.41% CDN$
P/S (Price/Sales) Med 2.96 2.28 1.60 1.67 2.67 2.50 1.49 1.14 0.53 0.81 0.90 1.11 1.24 1.18 0.00 0.00 8.50% <-IRR #YR-> 5 Revenue per Share 50.40% CDN$
P/S (Price/Sales) Close 2.81 2.28 1.29 0.98 3.91 2.93 0.93 0.90 0.55 1.00 1.00 1.14 1.15 1.09 1.16 1.07 -0.50% <-IRR #YR-> 5 5 yr Running Average -4.92% CDN$
*Revenue CDN $M (ACE to end 2001) P/S Med 20 yr  1.75 15 yr  1.60 10 yr  1.19 5 yr  0.90 -8.40% Diff M/C 8.84% <-IRR #YR-> 5 5 yr Running Average 52.74% CDN$
-$9,303 $0 $0 $0 $0 $0 $0 $0 $0 $0 $13,169
-$8,736 $0 $0 $0 $0 $13,169
-$7,636 $0 $0 $0 $0 $0 $0 $0 $0 $0 $12,797
-$6,491 $0 $0 $0 $0 $12,797
-$62.76 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $50.57
-$33.62 $0.00 $0.00 $0.00 $0.00 $50.57
-$51.72 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $49.17
-$32.19 $0.00 $0.00 $0.00 $0.00 $49.17
$3,899 <-12 mths -3.54% YTD figures
$11.87 <-12 mths -2.30%
Adjusted Cash Flow from Operations $2,934 $1,430 $838 $1,343 $2,115 $2,931 $1,895 $3,209 $4,110 $3,899 $4,042 37.76% <-Total Growth 10 Adjusted Cash Flow
Pre-consolidation 2020 $1.74 $0.95 $1.38 $2.24 $2.20
Basic $19.80 $8.70 $4.75 $6.90 $11.02 $11.22 $7.42 $12.32 $16.21 $15.00 $15.28 <-12 mths -22.82% <-Total Growth 10 Basic
Pre-consolidation 2020 $1.74 $0.95 $1.38 $2.24 $2.20
Dilued $19.80 $8.70 $4.75 $6.90 $11.02 $11.22 $7.42 $12.05 $15.91 $14.77 $12.15 $11.87 <-12 mths -38.63% <-Total Growth 10 Dilued
Increase 1.81% -33.87% 62.40% 32.03% -7.17% -17.74% -2.30% <-12 mths -2.68% <-Median-> 6 Increase
5 year Running Average $3.96 $5.70 $6.65 $8.03 $10.23 $8.52 $8.26 $9.72 $11.52 $12.27 $12.46 $13.35 <-12 mths -4.77% <-IRR #YR-> 10 Cash Flow -38.63% US$
Cash Flow Yield 28.55% 36.01% 8.09% 10.35% 38.13% 47.85% 51.67% 35.76% 31.37% 33.63% 30.00% 32.47% <-12 mths 1.61% <-IRR #YR-> 5 Cash Flow 8.29% US$
Payout Ratio 7.07% 16.10% 6.32% 4.35% 2.72% 3.34% 5.06% 3.88% 5.97% 7.79% 9.88% 10.11% <-12 mths 12.15% <-IRR #YR-> 10 5 yr Running Average 214.69% US$
5 year Running Average 1.41% 4.63% 5.90% 6.77% 7.31% 6.57% 4.36% 3.87% 4.19% 5.21% 6.51% 7.52% <-12 mths 7.91% <-IRR #YR-> 5 5 yr Running Average 46.30% US$
Price/ACFO Median 4.57 5.47 8.37 7.89 4.38 2.56 1.84 2.31 3.05 2.82 3.81 3.24 <-12 mths 3.43 <-Median-> 10 Price/ACFO Median US$
Price/ACFO High 6.21 8.26 13.57 9.96 6.45 3.40 3.29 3.31 3.89 3.47 4.57 3.85 <-12 mths 4.23 <-Median-> 10 Price/ACFO High US$
Price/ACFO Low 2.93 2.68 3.17 5.83 2.32 1.73 0.39 1.31 2.21 2.17 3.05 2.63 <-12 mths 2.26 <-Median-> 10 Price/ACFO Low US$
Price/ACFO Close 3.50 2.78 12.36 9.66 2.62 2.09 1.94 2.80 3.19 2.97 3.33 3.08 <-12 mths 2.89 <-Median-> 10 Price/ACFO Close US$
Trailing P/ACFO Close 1.22 6.75 14.04 4.19 2.13 1.28 4.54 4.21 2.76 2.74 3.01 <-12 mths 3.47 <-Median-> 10 Trailing P/ACFO Close US$
Median Values DPR 10 Yrs 5.51% 5 Yrs   5.97% P/CF 5 Yrs   in order 2.82 3.47 2.17 2.97 9.15% Diff M/C DPR 75% to 95% best US$
Non-GAAP Cash Flow
-$19.80 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $12.15
-$11.22 $0.00 $0.00 $0.00 $0.00 $12.15
-$3.96 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $12.46
-$8.52 $0.00 $0.00 $0.00 $0.00 $12.46
$1,475.0 <-12 mths -5.45%
$246.17 <-12 mths 4122.47%
Adjusted Net Income US$ $997 $802 $1,002 -$61 $76 $422 $822 $860 $91 $1,294 $1,769 $1,810 $1,560
Pre-consolidation 2020 $1.35 $1.09 $1.35 -$0.07 $0.09 $0.43 $0.86
Basic $6.75 $5.45 $6.75 -$0.35 $0.45 $2.15 $4.30 $3.29 $0.35 $4.97 $6.98 $6.96 $5.90
Pre-consolidation 2020 $1.35 $1.09 $1.35 -$0.07 $0.09 $0.43 $0.86
AEPS* Dilued $6.75 $5.45 $6.75 -$0.35 $0.45 $2.15 $4.30 $3.29 $0.35 $4.86 $6.85 $6.86 $5.83 $4.43 $5.38 $7.61 -13.63% <-Total Growth 10 AEPS
Increase -16.67% -19.26% 23.85% -105.19% 228.57% 377.78% 100.00% -23.49% -89.36% 1288.57% 40.95% 0.15% -15.01% -24.01% 21.44% 41.45% 9 1 10 Years of Data, EPS P or N 90.00% US$
5 year Running Average $11.75 $10.17 $7.44 $5.34 $3.81 $2.89 $2.66 $1.97 $2.11 $2.99 $3.93 $4.44 $4.95 $5.77 $5.87 $6.02 -1.45% <-IRR #YR-> 10 AEPS -13.63% US$
AEPS Yield 6.83% 6.04% 9.73% -1.45% 0.77% 3.23% 14.88% 14.03% 2.44% 14.42% 13.51% 15.62% 14.40% 12.12% 14.72% 20.82% 12.12% <-IRR #YR-> 5 AEPS 77.20% US$
Payout Ratio 59.26% 61.47% 20.74% -400.00% 66.67% 13.95% 6.98% 11.40% 107.20% 9.62% 13.87% 16.76% 20.58% 27.09% 22.30% 15.77% -3.99% <-IRR #YR-> 10 5 yr Running Average -33.47% US$
5 year Running Average 39.71% 45.83% 46.05% -41.83% -38.37% -47.43% -58.33% -60.20% 41.24% 29.83% 29.81% 31.77% 33.61% 17.59% 20.12% 20.50% 20.26% <-IRR #YR-> 5 5 yr Running Average 151.52% US$
Price/AEPS Median 14.98 16.96 13.41 -135.93 88.28 25.34 11.23 8.74 39.00 5.72 7.09 6.08 7.94 8.68 0.00 0.00 8.34 <-Median-> 10 Price/AEPS Median US$
Price/AEPS High 16.79 18.66 18.22 -205.14 143.11 31.95 16.52 11.58 69.71 8.20 9.05 7.48 9.53 10.33 0.00 0.00 10.56 <-Median-> 10 Price/AEPS High US$
Price/AEPS Low 13.18 15.27 8.61 -66.71 33.44 18.72 5.94 5.90 8.29 3.24 5.13 4.68 6.35 7.04 0.00 0.00 5.92 <-Median-> 10 Price/AEPS Low US$
Price/AEPS Close 14.64 16.56 10.27 -69.00 130.44 31.00 6.72 7.13 41.03 6.93 7.40 6.40 6.95 8.25 6.80 4.80 7.04 <-Median-> 10 Price/AEPS Close US$
Trailing P/AEPS Close 12.20 13.37 12.72 3.58 -167.71 148.11 13.44 5.45 4.36 96.29 10.43 6.41 5.90 6.27 8.25 6.80 6.16 <-Median-> 10 Trailing P/AEPS Close US$
Median Values Historical   in order 12.24 16.65 7.29 9.51 P/AEPS 5 Yrs   in order 7.09 9.05 5.13 6.95 16.48% Diff M/C DPR 75% to 95% best US$
* Adjusted Earnings per Share
-$6.75 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $5.83
-$3.29 $0.00 $0.00 $0.00 $0.00 $5.83
-$7.44 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $4.95
-$1.97 $0.00 $0.00 $0.00 $0.00 $4.95
$2,068.2 <-12 mths -7.86%
$345.18 <-12 mths 4014.77%
Adjusted Net Income CDN$ $994 $853 $1,162 -$84 $102 $529 $1,121 $1,117 $116 $1,641 $2,396 $2,394 $2,245
Basic $6.73 $5.80 $7.83 -$0.48 $0.60 $2.70 $5.87 $4.27 $0.45 $6.30 $9.45 $9.21 $8.49 8.41% <-Total Growth 10 AEPS
AEPS* Dilued $6.73 $5.80 $7.83 -$0.48 $0.60 $2.70 $5.87 $4.27 $0.45 $6.16 $9.28 $9.07 $8.39 $6.21 $7.54 $10.67 7.13% <-Total Growth 10 AEPS
Increase -18.67% -13.85% 35.09% -106.19% 224.67% 346.39% 117.49% -27.16% -89.57% 1282.68% 50.57% -2.21% -7.54% -25.95% 21.44% 41.45% 9 1 10 Years of Data, EPS P or N 90.00% CDN$
5 year Running Average $12.57 $10.47 $7.75 $5.63 $4.10 $3.29 $3.30 $2.59 $2.78 $3.89 $5.20 $5.85 $6.67 $7.82 $8.10 $8.38 0.69% <-IRR #YR-> 10 AEPS 7.13% CDN$
AEPS Yield 6.84% 6.04% 9.69% -1.38% 0.77% 3.22% 14.89% 14.06% 2.44% 14.48% 13.53% 15.60% 14.41% 12.15% 14.75% 20.87% 14.44% <-IRR #YR-> 5 AEPS 96.32% CDN$
Payout Ratio 59.26% 61.47% 20.74% -400.00% 66.67% 13.95% 6.98% 11.40% 107.20% 9.62% 13.87% 16.76% 20.58% 27.09% 22.30% 15.77% -1.49% <-IRR #YR-> 10 5 yr Running Average -13.94% CDN$
5 year Running Average 39.71% 45.83% 46.05% -41.83% -38.37% -47.43% -58.33% -60.20% 41.24% 29.83% 29.81% 31.77% 33.61% 17.59% 20.12% 20.50% 20.81% <-IRR #YR-> 5 5 yr Running Average 157.39% CDN$
Price/AEPS Median 15.34 16.57 12.83 -124.21 89.08 26.58 10.82 8.96 38.93 5.60 6.67 6.23 7.50 8.89 0.00 0.00 8.23 <-Median-> 10 Price/AEPS Median CDN$
Price/AEPS High 17.67 17.88 17.02 -181.16 140.60 33.29 15.77 11.89 71.25 7.94 8.36 7.69 9.05 10.65 0.00 0.00 10.47 <-Median-> 10 Price/AEPS High CDN$
Price/AEPS Low 13.01 15.26 8.64 -67.26 37.57 19.87 5.88 6.04 6.62 3.26 4.99 4.77 5.94 7.13 0.00 0.00 5.91 <-Median-> 10 Price/AEPS Low CDN$
Price/AEPS Close 14.61 16.54 10.32 -72.53 130.42 31.09 6.72 7.11 41.04 6.91 7.39 6.41 6.94 8.23 6.78 4.79 7.03 <-Median-> 10 Price/AEPS Close CDN$
Trailing P/AEPS Close 11.88 14.25 13.95 4.49 -162.59 138.78 14.61 5.18 4.28 95.51 11.13 6.27 6.42 6.10 8.23 6.78 6.34 <-Median-> 10 Trailing P/AEPS Close CDN$
Median Values Historical   in order 10.91 15.45 6.74 9.54 P/AEPS 5 Yrs   in order 6.67 8.36 4.99 6.94 Diff M/C DPR 75% to 95% best CDN$
* Adjusted Earnings per Share
-$7.83 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $8.39
-$4.27 $0.00 $0.00 $0.00 $0.00 $8.39
-$7.75 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $6.67
-$2.59 $0.00 $0.00 $0.00 $0.00 $6.67
$2.27 <-12 mths -46.08%
pre split 2005
EPS* US$ pre 09
Pre-consolidation 2020 -$3.79 $0.32 $4.58 -$6.28 -$1.07 $0.85 $1.11
EPS Basic -$18.95 $1.60 $22.90 -$31.40 -$5.35 $4.25 $5.55 $0.90 -$23.47 $5.44 $14.34 $8.02 $4.25 -81.44% <-Total Growth 10 EPS Basic US$
pre split 2005
EPS* US$ pre 09
Pre-consolidation 2020 -$3.79 $0.32 $4.58 -$6.28 -$1.07 $0.85 $1.11
EPS Diluted US$ -$18.95 $1.60 $22.90 -$31.40 -$5.35 $4.25 $5.55 $0.90 -$23.47 $5.32 $14.08 $7.90 $4.21 $2.99 $5.19 $6.37 -81.62% <-Total Growth 10 EPS Diluted US$
Increase -2329.41% 108.44% 1331.25% -237.12% 82.96% 179.44% 30.59% -83.78% -2707.78% 122.67% 164.66% -43.89% -46.71% -28.95% 73.55% 22.64% 7 3 10 Years of Data, EPS P or N US$
Earnings Yield -19.2% 1.8% 33.0% -130.0% -9.1% 6.4% 19.2% 3.8% -163.4% 15.8% 27.8% 18.0% 10.4% 8.2% 14.2% 17.4% -15.58% <-IRR #YR-> 10 Earnings per Share -81.62% US$
5 year Running Average $4.97 $1.21 $3.31 -$5.00 -$6.24 -$1.60 -$0.81 -$5.21 -$3.62 -$1.49 $0.48 $0.95 $1.61 $6.90 $6.87 $5.33 36.15% <-IRR #YR-> 5 Earnings per Share 367.78% US$
10 year Running Average $8.15 $7.68 $9.00 $4.87 $2.59 $1.68 $0.20 -$0.95 -$4.31 -$3.87 -$0.56 $0.07 -$1.80 $1.64 $2.69 $2.90 -6.97% <-IRR #YR-> 10 5 yr Running Average -51.42% US$
*Fully diluted EPS E/P 10 Yrs 8.39% 5Yrs 15.79% #NUM! <-IRR #YR-> 5 5 yr Running Average 130.86% US$
-$22.90 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $4.21
-$0.90 $0.00 $0.00 $0.00 $0.00 $4.21
-$3.31 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.61
$5.21 $0.00 $0.00 $0.00 $0.00 $1.61
$3.18 <-12 mths -47.46%
pre split 2005
EPS* CDN$ pre 09
EPS Basic CND$ -$18.89 $1.70 $26.57 -$43.48 -$7.18 $5.33 $7.57 $1.17 -$29.88 $6.90 $19.42 $10.61 $6.12 -76.98% <-Total Growth 10 EPS Basic CDN$
pre stock exch 02
pre split 2005
EPS* CDN$ pre 09
Pre-consolidation 2020
EPS* CDN$ -$18.89 $1.70 $26.57 -$43.48 -$7.18 $5.33 $7.57 $1.17 -$29.88 $6.74 $19.07 $10.45 $6.06 $4.19 $7.28 $8.93 -77.20% <-Total Growth 10 EPS Diluted CDN$
Increase -2275.93% 109.01% 1461.11% -263.67% 83.48% 174.22% 42.01% -84.56% -2656.38% 122.57% 182.74% -45.21% -42.02% -30.77% 73.55% 22.64% 7 3 10 Years of Data, EPS P or N CDN$
Earnings Yield -19.2% 1.8% 32.9% -123.7% -9.1% 6.4% 19.2% 3.8% -163.4% 15.8% 27.8% 18.0% 10.4% 8.2% 14.2% 17.5% -13.74% <-IRR #YR-> 10 Earnings per Share -77.20% CDN$
5 year Running Average $6.01 $1.36 $4.07 -$6.65 -$8.26 -$3.41 -$2.24 -$7.32 -$4.60 -$1.81 $0.93 $1.51 $2.49 $9.30 $9.41 $7.38 38.97% <-IRR #YR-> 5 Earnings per Share 418.24% CDN$
10 year Running Average $9.49 $8.85 $10.34 $4.84 $2.09 $1.30 -$0.44 -$1.62 -$5.62 -$5.04 -$1.24 -$0.36 -$2.42 $2.35 $3.80 $4.16 -4.81% <-IRR #YR-> 10 5 yr Running Average -38.92% CDN$
*Fully diluted EPS E/P 10 Yrs 8.38% 5Yrs 15.85% #NUM! <-IRR #YR-> 5 5 yr Running Average 133.99% CDN$
-$26.57 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $6.06
-$1.17 $0.00 $0.00 $0.00 $0.00 $6.06
-$4.07 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.49
$7.32 $0.00 $0.00 $0.00 $0.00 $2.49
Dividend US$ $1.20 $1.22 $1.24 Estimates Dividend US$
Increase 0.08% 1.17% 1.81% Estimates Increase
Payout Ratio EPS 40.15% 23.41% 19.43% Estimates Payout Ratio EPS
Special Dividends US$ Paid in US$ $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 $0.00 <-Median-> 10 Special Dividends US$
pre split 2005 US$
Div US$ pre 09 Div US$ pre 09 US$
Pre-consolidation 2020 $0.80 $0.67 $0.28 $0.28 $0.06 $0.06 $0.06
Dividend US$ $4.00 $3.35 $1.40 $1.40 $0.30 $0.30 $0.30 $0.38 $0.38 $0.47 $0.95 $1.15 $1.20 $1.20 $1.20 $1.20 -14.29% <-Total Growth 10 Dividends US$
Increase 0.00% -16.25% -58.21% 0.00% -78.57% 0.00% 0.00% 25.07% 0.00% 24.63% 103.17% 21.05% 4.35% 0.00% 0.00% 0.00% 16 7 32 Years of data, Count P, N 50.00% US$
Average Increases 5 Year Running 19.40% -3.85% -14.89% -14.89% -30.61% -30.61% -27.36% -10.70% -10.70% 9.94% 30.57% 34.78% 30.64% 30.64% 25.71% 5.08% -10.70% <-Median-> 10 Average Incr 5 Year Running US$
Dividends 5 Yr Running $4.02 $3.87 $3.35 $2.83 $2.09 $1.35 $0.74 $0.54 $0.33 $0.36 $0.49 $0.66 $0.83 $0.99 $1.14 $1.19 -75.27% <-Total Growth 10 Dividends 5 Yr Running US$
Yield H/L Price 3.96% 3.62% 1.55% 2.94% 0.76% 0.55% 0.62% 1.31% 2.75% 1.68% 1.96% 2.76% 2.59% 3.12% 1.82% <-Median-> 10 Yield H/L Price US$
Yield on High  Price 3.53% 3.29% 1.14% 1.95% 0.47% 0.44% 0.42% 0.98% 1.54% 1.17% 1.53% 2.24% 2.16% 2.62% 1.35% <-Median-> 10 Yield on High  Price US$
Yield on Low Price 4.50% 4.03% 2.41% 6.00% 1.99% 0.75% 1.17% 1.93% 12.94% 2.97% 2.71% 3.58% 3.24% 3.85% 2.84% <-Median-> 10 Yield on Low Price US$
Yield on Close Price 4.05% 3.71% 2.02% 5.80% 0.51% 0.45% 1.04% 1.60% 2.61% 1.39% 1.87% 2.62% 2.96% 3.28% 3.28% 3.28% 1.74% <-Median-> 10 Yield on Close Price US$
Payout Ratio EPS 0.00% 209.38% 6.11% 0.00% 0.00% 7.06% 5.41% 41.69% 0.00% 8.79% 6.75% 14.56% 28.50% 40.12% 23.12% 18.85% 6.90% <-Median-> 10 DPR EPS US$
DPR EPS 5 Yr Running 81.02% 319.83% 101.21% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 103.70% 70.15% 51.53% 14.40% 16.58% 22.32% 0.00% <-Median-> 10 DPR EPS 5 Yr Running US$
Payout Ratio CFPS 18.96% 21.69% 7.78% 14.15% 9.34% 5.56% 2.48% 3.34% 5.14% 3.86% 6.04% 7.78% 8.40% 8.44% 7.85% 6.91% 5.80% <-Median-> 10 DPR CF US$
DPR CF 5 Yr Running 13.68% 14.64% 17.08% 15.40% 15.45% 13.00% 7.62% 6.40% 4.21% 3.78% 4.22% 5.42% 6.45% 6.98% 7.67% 7.83% 6.42% <-Median-> 10 DPR CF 5 Yr Running US$
Payout Ratio CFPS WC 18.19% 18.45% 7.09% 13.73% 15.61% 4.62% 2.20% 3.56% 5.39% 4.03% 5.97% 7.45% 9.21% 8.44% 7.85% 6.91% 5.68% <-Median-> 10 DPR CF WC US$
DPR CF WC 5 Yr Running 12.26% 12.82% 14.15% 14.38% 14.51% 11.95% 7.12% 6.26% 4.18% 3.70% 4.21% 5.49% 6.58% 7.08% 7.72% 7.90% 6.42% <-Median-> 10 DPR CF WC 5 Yr Running US$
Median Values 10 Yr Med 10 Yr Cl 1.82% 1.74% 5 Yr Med 5 Yr Cl 2.59% 2.61% 5 Yr Med Payout 8.79% 6.04% 5.97% 26.18% <-IRR #YR-> 5 Dividends 219.83% US$
* Dividends per share  10 Yr Med and Cur. 80.38% 89.00% 5 Yr Med and Cur. 26.59% 25.62% Last Div Inc ---> $0.2500 $0.3000 20.00% -1.53% <-IRR #YR-> 10 Dividends -14.29% US$
Dividends Growth 15 -7.71% <-IRR #YR-> 15 Dividends -70.00% US$
Dividends Growth 20 4.32% <-IRR #YR-> 20 Dividends 132.80% US$
Dividends Growth 25 6.69% <-IRR #YR-> 25 Dividends 404.87% US$
Dividends Growth 30 5.34% <-IRR #YR-> 30 Dividends US$
Dividends Growth 35 6.15% <-IRR #YR-> 32 Dividends US$
Dividends Growth 5 -$0.38 $0.00 $0.00 $0.00 $0.00 $1.20 Dividends Growth 5
Dividends Growth 10 -$1.40 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.20 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 $1.20 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 $1.20 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 $1.20 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 $1.20 Dividends Growth 30
Dividends Growth 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 $1.20
Historical Dividends Historical High Div 8.08% Low Div 0.43% 10 Yr High 12.24% 10 Yr Low 0.42% Med Div 2.14% Close Div 1.87% Historical Dividends US$
High/Ave/Median Values Curr diff Exp. -63.33%     589.06% Exp. -73.18% 681.49% Cheap 53.38% Cheap 75.20% High/Ave/Median Values US$
Future Dividend Yield Div Yield 10.50% earning in 5 Years at IRR of 26.18% Div Inc. 219.83% Future Dividend Yield US$
Future Dividend Yield Div Yield 33.57% earning in 10 Years at IRR of 26.18% Div Inc. 922.91% Future Dividend Yield US$
Future Dividend Yield Div Yield 107.38% earning in 15 Years at IRR of 26.18% Div Inc. 3171.56% Future Dividend Yield US$
Future Dividend Paid Div Paid $3.84 earning in 5 Years at IRR of 26.18% Div Inc. 219.83% Future Dividend Paid US$
Future Dividend Paid Div Paid $12.27 earning in 10 Years at IRR of 26.18% Div Inc. 922.91% Future Dividend Paid US$
Future Dividend Paid Div Paid $39.26 earning in 15 Years at IRR of 26.18% Div Inc. 3171.56% Future Dividend Paid US$
Dividend Covering Cost Total Div $10.08 over 5 Years at IRR of 26.18% Div Cov. 27.56% Dividend Covering Cost US$
Dividend Covering Cost Total Div $38.47 over 10 Years at IRR of 26.18% Div Cov. 105.22% Dividend Covering Cost US$
Dividend Covering Cost Total Div $129.27 over 15 Years at IRR of 26.18% Div Cov. 353.59% Dividend Covering Cost US$
Dividend CDN$* $1.68 $1.70 $1.73 Estimates Dividend CDN$*
Increase -2.47% 1.17% 1.81% Estimates Increase
Payout Ratio EPS 40.15% 23.41% 19.43% Estimates 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 $0.00 <-Median-> 10 Special Dividends CDN$
AEC Div CDN$
pre split 2005 CDN$
Dividend CDN$* Paid in US$ $3.99 $3.56 $1.62 $1.94 $0.40 $0.38 $0.41 $0.49 $0.48 $0.59 $1.29 $1.52 $1.73 $1.68 $1.68 $1.68 6.31% <-Total Growth 10 Dividends CDN$
Increase -2.40% -10.64% -54.42% 19.36% -79.22% -6.57% 8.74% 19.07% -1.97% 24.10% 117.04% 18.21% 13.52% -2.55% 0.00% 0.00% 15 10 32 Years of data, Count P, N 46.88% CDN$
Average Increases 5 Year Running 25.19% -6.49% -14.01% -9.13% -25.46% -26.30% -22.42% -7.72% -11.99% 8.67% 33.40% 35.29% 34.18% 34.06% 29.25% 5.84% -8.43% <-Median-> 10 Average Incr 5 Year Running CDN$
Dividends 5 Yr Running $4.26 $3.96 $3.45 $3.04 $2.30 $1.58 $0.95 $0.72 $0.43 $0.47 $0.65 $0.87 $1.12 $1.36 $1.58 $1.66 -67.50% <-Total Growth 10 Dividends 5 Yr Running CDN$
Yield H/L Price 3.86% 3.71% 1.62% 3.22% 0.75% 0.52% 0.64% 1.27% 2.75% 1.72% 2.08% 2.69% 2.75% 3.05% 1.90% <-Median-> 10 Yield H/L Price CDN$
Yield on High  Price 3.35% 3.44% 1.22% 2.21% 0.47% 0.42% 0.44% 0.96% 1.50% 1.21% 1.66% 2.18% 2.27% 2.54% 1.36% <-Median-> 10 Yield on High  Price CDN$
Yield on Low Price 4.55% 4.03% 2.40% 5.95% 1.77% 0.70% 1.19% 1.89% 16.19% 2.95% 2.78% 3.52% 3.46% 3.80% 2.86% <-Median-> 10 Yield on Low Price CDN$
Yield on Close Price 4.06% 3.72% 2.01% 5.52% 0.51% 0.45% 1.04% 1.60% 2.61% 1.39% 1.88% 2.62% 2.97% 3.29% 3.29% 3.29% 1.74% <-Median-> 10 Yield on Close Price CDN$
Payout Ratio EPS 0.00% 209.38% 6.11% 0.00% 0.00% 7.06% 5.41% 41.69% 0.00% 8.79% 6.75% 14.56% 28.50% 40.12% 23.12% 18.85% 6.90% <-Median-> 10 DPR EPS CDN$
DPR EPS 5 Yr Running 70.86% 290.63% 84.69% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 69.63% 57.82% 45.06% 14.64% 16.79% 22.48% 0.00% <-Median-> 10 DPR EPS 5 Yr Running CDN$
Payout Ratio CFPS 18.96% 21.69% 7.78% 14.15% 9.34% 5.56% 2.48% 3.34% 5.14% 3.86% 6.04% 7.78% 8.40% 8.44% 7.85% 6.91% 5.80% <-Median-> 10 DPR CF CDN$
DPR CF 5 Yr Running 13.57% 14.55% 16.85% 15.19% 15.08% 12.73% 7.65% 6.47% 4.19% 3.75% 4.22% 5.45% 6.51% 7.04% 7.69% 7.84% 6.49% <-Median-> 10 DPR CF 5 Yr Running CDN$
Payout Ratio CFPS WC 18.19% 18.45% 7.09% 13.73% 15.61% 4.62% 2.20% 3.56% 5.39% 6.69% 8.76% 7.06% 8.45% 8.98% 8.44% 7.85% 6.88% <-Median-> 10 DPR CF WC CDN$
DPR CF WC 5 Yr Running 12.23% 12.78% 14.01% 14.18% 14.25% 11.79% 7.17% 6.33% 4.15% 3.86% 4.47% 5.06% 6.37% 7.31% 7.58% 7.10% 6.35% <-Median-> 10 DPR CF WC 5 Yr Running CDN$
Median Values 10 Yr Med 10 Yr Cl 1.90% 1.74% 5 Yr Med 5 Yr Cl 2.69% 2.61% 5 Yr Med Payout 8.79% 6.04% 7.06% 28.79% <-IRR #YR-> 5 Dividends 254.33% CDN$
* Dividends per share  10 Yr Med and Cur. 73.36% 89.11% 5 Yr Med and Cur. 22.27% 25.98% Last Div Inc ---> $0.300 $0.200 -33.33% 0.61% <-IRR #YR-> 10 Dividends 6.31% CDN$
Dividends Growth 15 -5.75% <-IRR #YR-> 15 Dividends -58.89% CDN$
Dividends Growth 20 5.25% <-IRR #YR-> 20 Dividends 178.03% CDN$
Dividends Growth 25 6.59% <-IRR #YR-> 25 Dividends 393.08% CDN$
Dividends Growth 30 5.46% <-IRR #YR-> 30 Dividends CDN$
Dividends Growth 35 5.55% <-IRR #YR-> 32 Dividends CDN$
Historical Dividends Historical High Div 4.53% Low Div 0.49% 10 Yr High 15.17% 10 Yr Low 0.42% Med Div 1.62% Close Div 1.60% Historical Dividends CDN$
High/Ave/Median Values Curr diff Exp. -27.37%     571.48% Exp. -78.31% 683.40% Cheap 103.10% Cheap 105.26% High/Ave/Median  CDN$
Future Dividend Yield Div Yield 11.66% earning in 5 Years at IRR of 28.79% Div Inc. 254.33% Future Dividend Yield CDN$
Future Dividend Yield Div Yield 41.31% earning in 10 Years at IRR of 28.79% Div Inc. 1155.49% Future Dividend Yield CDN$
Future Dividend Yield Div Yield 146.37% earning in 15 Years at IRR of 28.79% Div Inc. 4348.57% Future Dividend Yield CDN$
Future Dividend Paid Div Paid $5.96 earning in 5 Years at IRR of 28.79% Div Inc. 254.33% Future Dividend Paid CDN$
Future Dividend Paid Div Paid $21.13 earning in 10 Years at IRR of 28.79% Div Inc. 1155.49% Future Dividend Paid CDN$
Future Dividend Paid Div Paid $74.85 earning in 15 Years at IRR of 28.79% Div Inc. 4348.57% Future Dividend Paid CDN$
Dividend Covering Cost Total Div $14.86 over 5 Years at IRR of 28.79% Div Cov. 29.07% Dividend Covering Cost CDN$
Dividend Covering Cost Total Div $61.57 over 10 Years at IRR of 28.79% Div Cov. 120.40% Dividend Covering Cost CDN$
Dividend Covering Cost Total Div $227.07 over 15 Years at IRR of 28.79% Div Cov. 444.01% Dividend Covering Cost CDN$
Yield if held 5 years 2.52% 1.98% 1.14% 1.20% 0.31% 0.36% 0.43% 0.49% 0.79% 1.10% 1.79% 2.40% 4.51% 9.70% 4.87% 2.72% 0.95% <-Median-> 10 Paid Median Price CDN$
Yield if held 10 years 7.11% 5.67% 2.06% 1.47% 0.29% 0.24% 0.23% 0.34% 0.30% 0.45% 1.25% 1.58% 1.72% 2.80% 3.13% 2.35% 0.40% <-Median-> 10 Paid Median Price CDN$
Yield if held 15 years 14.81% 12.57% 4.66% 4.04% 0.72% 0.67% 0.65% 0.62% 0.36% 0.43% 0.81% 0.85% 1.22% 1.04% 1.29% 1.63% 0.70% <-Median-> 10 Paid Median Price CDN$
Yield if held 20 years 34.05% 20.80% 9.22% 11.21% 1.67% 1.40% 1.44% 1.40% 0.99% 1.06% 2.29% 2.42% 2.19% 1.28% 1.21% 1.06% 1.56% <-Median-> 10 Paid Median Price CDN$
Yield if held 25 years 3.21% 2.39% 2.77% 2.76% 2.46% 4.78% 5.37% 4.95% 3.50% 3.01% 3.00% 2.99% <-Median-> 8 Paid Median Price CDN$
Yield if held 30 years 10.99% 8.88% 9.80% 9.73% 6.99% 6.25% 9.80% <-Median-> 3 Paid Median Price CDN$
Cost covered if held 5 years 13.45% 11.03% 12.15% 9.44% 8.80% 7.66% 4.95% 3.60% 3.58% 4.35% 4.54% 6.87% 14.63% 39.25% 22.88% 13.40% 5.91% <-Median-> 10 Paid Median Price CDN$
Cost covered if held 10 years 47.66% 47.12% 38.91% 24.08% 22.24% 18.44% 13.68% 14.69% 10.78% 10.60% 10.81% 9.49% 9.18% 14.89% 19.03% 16.11% 12.24% <-Median-> 10 Paid Median Price CDN$
Cost covered if held 15 years 108.19% 114.09% 96.40% 73.30% 62.68% 61.76% 54.67% 43.50% 25.71% 23.93% 20.49% 16.10% 18.64% 15.00% 16.64% 18.85% 34.61% <-Median-> 10 Paid Median Price CDN$
Cost covered if held 20 years 263.31% 199.01% 200.71% 213.65% 153.70% 137.55% 130.85% 106.77% 77.79% 66.87% 67.56% 61.61% 50.62% 30.89% 29.62% 25.73% 92.28% <-Median-> 10 Paid Median Price CDN$
Cost covered if held 25 years 330.82% 226.75% 221.22% 226.10% 163.43% 149.64% 146.26% 122.85% 91.97% 80.98% 82.35% 192.33% <-Median-> 8 Paid Median Price CDN$
Cost covered if held 30 years 358.61% 252.24% 253.03% 265.48% 196.24% 180.45% 253.03% <-Median-> 3 Paid Median Price CDN$
Yr  Item Tot. Growth Per Year
Revenue Growth US$ $6,726 $6,726 $8,658 $12,464 $10,883 $9,152 $9,207 <-12 mths 0.60% 36.07% <-Total Growth 5 Revenue Growth US$ 36.07% 6.35%
AEPS Growth $3.29 $0.35 $4.86 $6.85 $6.86 $5.83 $4.43 <-12 mths -24.01% 77.20% <-Total Growth 5 AEPS Growth 77.20% 12.12%
Net Income Growth $234 -$6,097 $1,416 $3,637 $2,085 $1,125 $595 <-12 mths -47.11% 380.77% <-Total Growth 5 Net Income Growth 380.77% 36.89%
Cash Flow Growth $2,921 $1,895 $3,129 $3,866 $4,167 $3,721 $3,928 <-12 mths 5.56% 27.39% <-Total Growth 5 Cash Flow Growth 27.39% 4.96%
Dividend Growth $0.38 $0.38 $0.47 $0.95 $1.15 $1.20 $1.20 <-12 mths 0.00% 219.83% <-Total Growth 5 Dividend Growth 219.83% 26.18%
Stock Price Growth $23.45 $14.36 $33.70 $50.71 $43.92 $40.50 $36.56 <-12 mths -9.73% 72.71% <-Total Growth 5 Stock Price Growth 72.71% 11.55%
Revenue Growth US$ $8,019 $4,422 $2,918 $4,443 $5,939 $6,726 $6,726 $8,658 $12,464 $10,883 $9,152 $8,590 <-this year -6.14% 14.13% <-Total Growth 10 Revenue Growth US$ 14.13% 1.33%
AEPS Growth $6.75 -$0.35 $0.45 $2.15 $4.30 $3.29 $0.35 $4.86 $6.85 $6.86 $5.83 $4.43 <-this year -24.01% -13.63% <-Total Growth 10 AEPS Growth -13.63% -1.45%
Net Income Growth $3,392 -$5,165 -$944 $827 $1,069 $234 -$6,097 $1,416 $3,637 $2,085 $1,125 $1,095 <-this year -2.69% -66.83% <-Total Growth 10 Net Income Growth -66.83% -10.45%
Cash Flow Growth $2,667 $1,681 $625 $1,050 $2,300 $2,921 $1,895 $3,129 $3,866 $4,167 $3,721 $3,652 <-this year -1.86% 39.52% <-Total Growth 10 Cash Flow Growth 39.52% 3.39%
Dividend Growth $1.40 $1.40 $0.30 $0.30 $0.30 $0.38 $0.38 $0.47 $0.95 $1.15 $1.20 $1.20 <-this year 0.08% -14.29% <-Total Growth 10 Dividend Growth -14.29% -1.53%
Stock Price Growth $69.35 $24.15 $58.70 $66.65 $28.90 $23.45 $14.36 $33.70 $50.71 $43.92 $40.50 $55.21 <-this year 36.32% -41.60% <-Total Growth 10 Stock Price Growth -41.60% -5.24%
Dividends on Shares $21.11 $25.20 $5.24 $4.89 $5.32 $6.34 $6.21 $7.71 $16.73 $19.77 $22.45 $21.87 $21.87 $21.87 $140.96 No of Years 11 Total Dividends 12/31/14
Paid  $1,246.70 $1,051.05 $456.95 $1,024.40 $1,090.05 $512.20 $395.20 $237.77 $553.28 $891.28 $756.08 $756.99 $664.82 $664.82 $664.82 $756.99 No of Years 11 Worth $80.85 12.37
Total $897.95 Total Returns
Graham Price AEPS $73.66 $69.41 $115.56 $26.14 $23.97 $51.30 $83.90 $69.09 $13.73 $58.79 $94.06 $99.66 $103.80 $88.96 $98.03 $116.59 -10.17% <-Total Growth 10 Graham Price AEPS CDN$
Price/GP Ratio Med 1.40 1.38 0.87 2.30 2.25 1.40 0.76 0.55 1.26 0.59 0.66 0.57 0.61 0.62 0.71 <-Median-> 10 Price/GP Ratio CDN$
Price/GP Ratio High 1.61 1.49 1.15 3.36 3.54 1.75 1.10 0.74 2.31 0.83 0.82 0.70 0.73 0.74 0.97 <-Median-> 10 Price/GP Ratio CDN$
Price/GP Ratio Low 1.19 1.27 0.59 1.25 0.95 1.04 0.41 0.37 0.21 0.34 0.49 0.43 0.48 0.50 0.46 <-Median-> 10 Price/GP Ratio CDN$
Price/GP Ratio Close 1.33 1.38 0.70 1.34 3.29 1.63 0.47 0.44 1.33 0.72 0.73 0.58 0.56 0.57 0.52 0.44 0.73 <-Median-> 10 Price/GP Ratio CDN$
Prem/Disc Close 33.44% 38.16% -30.04% 34.49% 228.72% 63.45% -53.04% -56.00% 33.20% -27.61% -27.11% -41.64% -43.90% -42.51% -47.83% -56.14% -27.36% <-Median-> 10 Graham Price CDN$
Graham Price EPS $26.46 $37.61 $212.85 $59.45 $11.89 $72.13 $95.31 $36.13 $53.42 $61.51 $134.86 $106.95 $88.21 $73.09 $96.29 $106.64 -58.56% <-Total Growth 10 Graham Price EPS CDN$
Price/GP Ratio Med 3.90 2.55 0.47 1.01 4.53 0.99 0.67 1.06 0.32 0.56 0.46 0.53 0.71 0.76 0.69 <-Median-> 10 Price/GP Ratio CDN$
Price/GP Ratio High 4.49 2.76 0.63 1.48 7.14 1.25 0.97 1.41 0.59 0.80 0.58 0.65 0.86 0.91 0.92 <-Median-> 10 Price/GP Ratio CDN$
Price/GP Ratio Low 3.31 2.35 0.32 0.55 1.91 0.74 0.36 0.71 0.06 0.33 0.34 0.40 0.57 0.61 0.48 <-Median-> 10 Price/GP Ratio CDN$
Price/GP Ratio Close 3.72 2.55 0.38 0.59 6.63 1.16 0.41 0.84 0.34 0.69 0.51 0.54 0.66 0.70 0.53 0.48 0.63 <-Median-> 10 Price/GP Ratio CDN$
Prem/Disc Close 271.51% 154.98% -62.02% -40.87% 562.74% 16.25% -58.66% -15.87% -65.76% -30.81% -49.16% -45.62% -33.99% -30.03% -46.89% -52.04% -37.43% <-Median-> 10 Graham Price CDN$
AEC to 2001
pre split 2005
Price Close CDN$ $98.30 $95.90 $80.85 $35.15 $78.80 $83.85 $39.40 $30.40 $18.29 $42.56 $68.56 $58.16 $58.23 $51.14 $51.14 $51.14 -27.98% <-Total Growth 10 Stock Price CDN$
Increase 4.08% -2.44% -15.69% -56.52% 124.18% 6.41% -53.01% -22.84% -39.84% 132.70% 61.09% -15.17% 0.12% -12.18% 0.00% 0.00% -13.59 <-Median-> 10 CAPE (10 Yr P/E)
P/E -5.20 56.35 3.04 -0.81 -10.97 15.73 5.20 26.01 -0.61 6.31 3.60 5.57 9.61 12.19 7.03 5.73 13.88% <-IRR #YR-> 5 Stock Price 91.55% CDN$
Trailing P/E 113.23 -5.08 47.51 1.32 -1.81 -11.67 7.39 4.02 15.65 -1.42 10.17 3.05 5.57 8.44 12.19 7.03 -3.23% <-IRR #YR-> 10 Stock Price -27.98% CDN$
CAPE (10 Yr P/E) 10.36 10.84 7.82 7.27 37.76 64.46 -90.08 -18.73 -3.25 -8.45 -55.33 -159.56 -24.11 21.74 13.46 12.30 16.52% <-IRR #YR-> 5 Price & Dividend 109.98% CDN$
Median 10, 5 Yrs D.  per yr 1.34% 2.64% % Tot Ret 0.00% 15.97% T P/E 3.53 5.57 P/E:  5.39 5.57 -1.89% <-IRR #YR-> 10 Price & Dividend -16.57% CDN$
Price 15 D.  per yr 1.55% % Tot Ret -28.83% CAPE Diff -189.70% -6.91% <-IRR #YR-> 15 Stock Price -65.86% CDN$
Price  20 D.  per yr 2.76% % Tot Ret 388.97% -2.05% <-IRR #YR-> 20 Stock Price -33.94% CDN$
Price  25 D.  per yr 3.69% % Tot Ret 70.09% 1.58% <-IRR #YR-> 25 Stock Price 47.81% CDN$
Price  30 D.  per yr 4.70% % Tot Ret 51.22% 4.48% <-IRR #YR-> 30 Stock Price CDN$
Price  35 D.  per yr 4.47% % Tot Ret 49.79% 4.50% <-IRR #YR-> 32 Stock Price CDN$
Price & Dividend 15 -5.37% <-IRR #YR-> 15 Price & Dividend -50.34% CDN$
Price & Dividend 20 0.71% <-IRR #YR-> 20 Price & Dividend 11.28% CDN$
Price & Dividend 25 5.27% <-IRR #YR-> 25 Price & Dividend 156.53% CDN$
Price & Dividend 30 9.18% <-IRR #YR-> 30 Price & Dividend CDN$
Price & Dividend 35 8.97% <-IRR #YR-> 32 Price & Dividend CDN$
Price Med H/L CDN$ $103.23 $96.05 $100.48 $60.20 $53.83 $71.70 $63.50 $38.30 $17.35 $34.52 $61.91 $56.52 $62.89 $55.23 -37.41% <-Total Growth 10 Stock Price CDN$
Increase -21.08% -6.95% 4.61% -40.08% -10.59% 33.21% -11.44% -39.69% -54.70% 98.96% 79.33% -8.70% 11.26% -12.18% -4.58% <-IRR #YR-> 10 Stock Price -37.41% CDN$
P/E -5.46 56.44 3.78 -1.38 -7.49 13.45 8.39 32.77 -0.58 5.12 3.25 5.41 10.38 13.17 10.43% <-IRR #YR-> 5 Stock Price 64.19% CDN$
Trailing P/E 118.90 -5.08 59.04 2.27 -1.24 -9.98 11.91 5.06 14.84 -1.16 9.18 2.96 6.02 9.12 -3.41% <-IRR #YR-> 10 Price & Dividend 78.82% CDN$
P/E on Run. 5 yr Ave 17.16 70.41 24.67 -9.06 -6.52 -21.01 -28.36 -5.23 -3.77 -19.04 66.24 37.43 25.28 5.94 12.68% <-IRR #YR-> 5 Price & Dividend -28.24% CDN$
P/E on Run. 10 yr Ave 10.87 10.86 9.72 12.45 25.79 55.12 -145.17 -23.60 -3.09 -6.86 -49.96 -155.06 -26.04 23.48 8.08 P/E Ratio Historical Median CDN$
Median 10, 5 Yrs D.  per yr 1.16% 2.26% % Tot Ret 0.00% 17.79% T P/E 4.01 6.02 P/E:  5.26 5.12 Count 32 Years of data CDN$
High Months Oct Mar Jun Feb Dec Jan Aug Apr Jan Nov Jun Oct Apr Jan
AEC
pre split 2005
Price High CDN$ $118.90 $103.65 $133.30 $87.80 $84.95 $89.80 $92.50 $50.80 $31.75 $48.93 $77.55 $69.78 $75.91 $66.18 -43.05% <-Total Growth 10 Stock Price CDN$
Increase -29.56% -12.83% 28.61% -34.13% -3.25% 5.71% 3.01% -45.08% -37.50% 54.11% 58.49% -10.02% 8.78% -12.82% -5.47% <-IRR #YR-> 10 Stock Price -43.05% CDN$
P/E -6.29 60.91 5.02 -2.02 -11.83 16.84 12.22 43.46 -1.06 7.25 4.07 6.68 12.53 15.78 8.36% <-IRR #YR-> 5 Stock Price 49.43% CDN$
Trailing P/E 136.96 -5.49 78.33 3.30 -1.95 -12.50 17.35 6.71 27.16 -1.64 11.50 3.66 7.27 10.92 9.91 P/E Ratio Historical Median CDN$
Median 10, 5 Yrs T P/E 5.18 7.27 P/E:  6.97 6.68 19.40 P/E Ratio Historical High CDN$
-$133.30 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $75.91
-$50.80 $0.00 $0.00 $0.00 $0.00 $75.91
Low Months Apr Oct Dec Dec Feb Jun Dec Nov Mar Jan Jan May Sep Apr
AEC
pre split 2005
Price Low pre 09
Pre-consolidation 2020 $17.51 $17.69 $13.53 $6.52 $4.54 $10.72 $6.90 $5.16
Price Low CDN$ $87.55 $88.45 $67.65 $32.60 $22.70 $53.60 $34.50 $25.80 $2.95 $20.11 $46.26 $43.26 $49.86 $44.27 -26.30% <-Total Growth 10 Stock Price CDN$
Increase -5.7% 1.0% -23.5% -51.8% -30.4% 136.1% -35.6% -25.2% -88.6% 581.7% 130.0% -6.5% 15.3% -11.21% -3.01% <-IRR #YR-> 10 Stock Price -26.30% CDN$
P/E -4.63 51.98 2.55 -0.75 -3.16 10.05 4.56 22.07 -0.10 2.98 2.43 4.14 8.23 10.56 14.08% <-IRR #YR-> 5 Stock Price 93.26% CDN$
Trailing P/E 100.85 -4.68 39.75 1.23 -0.52 -7.46 6.47 3.41 2.52 -0.67 6.86 2.27 4.77 7.31 6.53 P/E Ratio Historical Median CDN$
Median 10, 5 Yrs T P/E 2.40 2.52 P/E:  3.56 2.98 2.89 P/E Ratio Historical Low CDN$
-$67.65 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $49.86
-$25.80 $0.00 $0.00 $0.00 $0.00 $49.86
Price Close using CDN$ & exch $98.61 $90.17 $69.69 $25.38 $58.69 $66.84 $28.88 $23.41 $14.37 $33.57 $50.62 $43.97 $40.47 $36.47 $36.47 $36.47
Price Close US$ pre 09
Pre-consolidation 2020 $19.76 $18.05 $13.87 $4.83 $11.74 $13.33 $5.78
Price Close US$ $98.80 $90.25 $69.35 $24.15 $58.70 $66.65 $28.90 $23.45 $14.36 $33.70 $50.71 $43.92 $40.50 $36.56 $36.56 $36.56 -41.60% <-Total Growth 10 Stock Price US$
Increase 6.64% -8.65% -23.16% -65.18% 143.06% 13.54% -56.64% -18.86% -38.76% 134.68% 50.47% -13.39% -7.79% -9.73% 0.00% 0.00% 0.81 <-Median-> 10 CAPE (10 Yr P/E) US$
P/E -5.21 56.41 3.03 -0.77 -10.97 15.68 5.21 26.06 -0.61 6.33 3.60 5.56 9.62 12.22 7.04 5.74 11.55% <-IRR #YR-> 5 Stock Price 72.71% US$
Trailing P/E 116.24 -4.76 43.34 1.05 -1.87 -12.46 6.80 4.23 15.96 -1.44 9.53 3.12 5.13 8.68 12.22 7.04 -5.24% <-IRR #YR-> 10 Stock Price -41.60% US$
CAPE (10 Yr P/E) 12.12 11.75 7.70 4.96 22.63 39.59 144.50 -24.68 -3.33 -8.72 -90.23 645.88 -22.49 22.32 13.58 12.59 14.22% <-IRR #YR-> 5 Price & Dividend 90.37% US$
Median 10, 5 Yrs D.  per yr 1.29% 2.67% % Tot Ret 0.00% 18.79% T P/E 3.67 5.13 P/E:  5.38 5.56 -3.94% <-IRR #YR-> 10 Price & Dividend -31.77% US$
Price 15 D.  per yr 1.58% % Tot Ret -21.75% CAPE Diff 1401.92% -8.83% <-IRR #YR-> 15 Stock Price -74.99% US$
Price  20 D.  per yr 3.09% % Tot Ret -12144.27% -3.12% <-IRR #YR-> 20 Stock Price -46.95% US$
Price  25 D.  per yr 4.57% % Tot Ret 87.32% 0.66% <-IRR #YR-> 23 Stock Price #DIV/0! US$
Price & Dividend 15 -7.25% <-IRR #YR-> 15 Price & Dividend -60.44% US$
Price & Dividend 20 -0.03% <-IRR #YR-> 20 Price & Dividend #NAME? US$
Price & Dividend 25 5.23% <-IRR #YR-> 23 Price & Dividend #DIV/0! US$
Price H/L Med. US$ $101.13 $92.45 $90.55 $47.58 $39.73 $54.48 $48.30 $28.75 $13.65 $27.80 $48.54 $41.68 $46.28 $38.47 -48.89% <-Total Growth 10 Stock Price US$
Increase -23.16% -8.58% -2.06% -47.46% -16.50% 37.13% -11.34% -40.48% -52.52% 103.66% 74.59% -14.12% 11.04% -16.89% -6.49% <-IRR #YR-> 10 Stock Price -48.89% US$
P/E -5.34 57.78 3.95 -1.52 -7.43 12.82 8.70 31.94 -0.58 5.23 3.45 5.28 10.99 12.86 9.99% <-IRR #YR-> 5 Stock Price 60.97% US$
Trailing P/E 118.97 -4.88 56.59 2.08 -1.27 -10.18 11.36 5.18 15.17 -1.18 9.12 2.96 5.86 9.14 -5.64% <-IRR #YR-> 10 Price & Dividend 4843.4393 US$
P/E on Running 5 yr Average -5.34 57.78 3.95 -1.52 -7.43 12.82 8.70 31.94 -0.58 5.23 3.45 5.28 10.99 12.86 11.72% <-IRR #YR-> 5 Price & Dividend -0.413606 US$
P/E on Running 10 yr Average -5.34 57.78 3.95 -1.52 -7.43 12.82 8.70 31.94 -0.58 5.23 3.45 5.28 10.99 12.86 8.69 P/E Ratio Historical Median US$
Median 10, 5 Yrs D.  per yr 0.85% 1.73% % Tot Ret -15.04% 14.74% T P/E 4.07 5.86 P/E:  5.25 5.23 Count 18 Years of data US$
High Month Oct Mar Jun May Dec Jan Aug Apr Jan Oct Jun Oct Apr Jan
Price High US$ $113.30 $101.70 $123.00 $71.80 $64.40 $68.70 $71.05 $38.10 $24.40 $39.84 $61.96 $51.28 $55.56 $45.75 -54.83% <-Total Growth 10 Stock Price US$
Increase -34.51% -10.24% 20.94% -41.63% -10.31% 6.68% 3.42% -46.38% -35.96% 63.28% 55.52% -17.24% 8.35% -17.66% -7.64% <-IRR #YR-> 10 Stock Price -54.83% US$
P/E -5.98 63.56 5.37 -2.29 -12.04 16.16 12.80 42.33 -1.04 7.49 4.40 6.49 13.20 15.30 7.84% <-IRR #YR-> 5 Stock Price 45.83% US$
Trailing P/E 133.29 -5.37 76.88 3.14 -2.05 -12.84 16.72 6.86 27.11 -1.70 11.65 3.64 7.03 10.87 12.38 P/E Ratio Historical Median US$
Median 10, 5 Yrs T P/E 5.25 7.03 P/E:  6.99 6.49 22.19 P/E Ratio Historical High US$
Low Month Apr Jul Dec Dec Feb Jun Dec Nov Mar Jan Jan May Sep Apr
Price Low US$ $88.95 $83.20 $58.10 $23.35 $15.05 $40.25 $25.55 $19.40 $2.90 $15.76 $35.11 $32.08 $37.00 $31.18 -36.32% <-Total Growth 10 Stock Price US$
Increase -1.39% -6.46% -30.17% -59.81% -35.55% 167.44% -36.52% -24.07% -85.05% 443.45% 122.78% -8.63% 15.34% -15.73% -4.41% <-IRR #YR-> 10 Stock Price -36.32% US$
P/E -4.69 52.00 2.54 -0.74 -2.81 9.47 4.60 21.56 -0.12 2.96 2.49 4.06 8.79 10.42 13.78% <-IRR #YR-> 5 Stock Price 90.72% US$
Trailing P/E 104.65 -4.39 36.31 1.02 -0.48 -7.52 6.01 3.50 3.22 -0.67 6.60 2.28 4.68 7.41 4.81 P/E Ratio Historical Median US$
Median 10, 5 Yrs T P/E 2.75 3.22 P/E:  3.51 2.96 -0.25 P/E Ratio Historical Low US$
Free Cash Flow Mkt Sc
Free Cash Flow Mkt Sc -$294 -$453 $140 $305 $193 $1,690 $2,279 $1,155 $1,739 $1,512 $1,542 $1,536 691.50% <-Total Growth 8 Free Cash Flow Mkt Sc
Change -54.08% 130.91% 117.86% -36.72% 775.65% 34.85% -49.32% 50.56% -13.05% 1.98% -0.39% 42.71% <-Median-> 8 Change US$
$1,671 <-12 mths -3.91% Free Cash Flow Company US$
Free Cash Flow Company -$294 -$453 $140 $305 $193 $1,690 $2,279 $1,155 $1,739 $1,512 $1,542 $1,536 691.50% <-Total Growth 8 Free Cash Flow Company Analyst go with this.
Change 130.91% 117.86% -36.72% 775.65% 34.85% -49.32% 50.56% -13.05% 1.98% -0.39% 50.56% <-Median-> 7 Change
Free Cash Flow WSJ -$507 -$746 $325 $295 $170 100.00% <-Total Growth 4 Free Cash Flow WSJ no info for 2024
Change -47.14% 143.57% -9.23% -42.37% -25.80% <-Median-> 4 Change
$2,240 <-12 mths 34.13% Free Cash Flow MS
Free Cash Flow MS -$369 -$423 $141 -$551 -$507 -$746 $325 $295 $159 $1,610 $2,035 $1,090 $1,670 $1,512 $1,542 $1,536 1084.40% <-Total Growth 10 Free Cash Flow US$
Change 45.97% -14.63% 133.33% -490.78% 7.99% -47.14% 143.57% -9.23% -46.10% 912.58% 26.40% -46.44% 53.21% -9.46% 1.98% -0.39% 41.44% <-IRR #YR-> 5 Free Cash Flow MS 466.10% US$
FCF/CF from Op Ratio -0.12 -0.18 0.05 -0.33 -0.81 -0.71 0.14 0.10 0.08 0.51 0.53 0.26 0.45 0.41 0.39 0.34 28.04% <-IRR #YR-> 10 Free Cash Flow MS 1084.40% US$
Dividends paid $588 $401 $202 $152 $51 $57 $56 $102 $97 $122 $239.00 $307.00 $316.00 $308.66 $312.26 $317.91 56.44% <-Total Growth 10 Dividends paid US$
Percentage paid -27.59% -10.06% -7.64% 17.23% 34.58% 61.01% 7.58% 11.74% 28.17% 18.92% 20.41% 20.25% 20.70% 14.49% <-Median-> 10 Percentage paid US$
5 Year Coverage -35.30% -76.58% 26.42% 13.92% 16.71% 16.47% 16.33% 18.89% 21.25% 5 Year Coverage US$
Dividend Coverage Ratio -3.63 -9.94 -13.09 5.80 2.89 1.64 13.20 8.51 3.55 5.28 4.90 4.94 4.83 3.22 <-Median-> 10 Dividend Coverage Ratio US$
5 Year of Coverage -2.83 -1.31 3.79 7.18 5.99 6.07 6.12 5.29 4.71 5 Year of Coverage US$
Market Cap US$ $14,549 $13,373 $10,280 $4,105 $11,423 $12,971 $5,505 $6,092 $3,731 $8,695 $12,459 $12,381 $10,546 $9,396 $9,396 $9,396 2.59% <-Total Growth 10 Market Cap US$
Market Cap pre 09
Market Cap CDN$ $14,476 $14,210 $11,985 $5,974 $15,334 $16,319 $7,506 $7,898 $4,752 $10,980 $16,845 $16,395 $15,163 $13,143 $13,143 $13,143 26.52% <-Total Growth 10 Market Cap CDN$
Pre-consolidation 2020 736.3 737.7 741.0 822.1 882.6 973.1 959.8
Diluted # of Shares in Million 147.3 147.5 148.2 164.4 176.5 194.6 192.0 261.2 259.8 266.4 258.4 263.9 267.4 270.6 80.43% <-Total Growth 10 Diluted
Change -0.12% 0.19% 0.45% 10.94% 7.36% 10.25% -1.37% 36.07% -0.54% 2.54% -3.00% 2.13% 1.33% 1.20% 2.33% <-Median-> 10 Change
Difference Diluted/Basic 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -2.3% -1.9% -1.5% -1.0% -1.0% 0.00% <-Median-> 10 Difference Diluted/Basic
Pre-consolidation 2020 736.3 737.7 741.0 822.1 882.6 973.1 959.8
Basic # of Shares in Millions 147.3 147.5 148.2 164.4 176.5 194.6 192.0 261.2 259.8 260.4 253.6 259.9 264.6 267.9 78.54% <-Total Growth 10 Basic
Change 0.00% 0.19% 0.45% 10.94% 7.36% 10.25% -1.37% 36.07% -0.54% 0.23% -2.61% 2.48% 1.81% 1.25% 2.15% <-Median-> 10 Change
Difference Basic/Outstanding 0.0% 0.4% 0.0% 3.4% 10.2% 0.0% -0.8% -0.5% 0.0% -0.9% -3.1% 8.5% -1.6% -4.1% -0.27% <-Median-> 10 Difference Basic/Outstanding
$3,928 <-12 mths 5.56%
pre-split 2005
Pre-consolidation 2020 736.3 740.9 741.2 849.8 973.0 973.1 952.5
# of Share in Millions 147.3 148.2 148.2 170.0 194.6 194.6 190.5 259.8 259.8 258.0 245.7 281.9 260.4 257.0 257.0 257.0 5.80% <-IRR #YR-> 10 Shares 75.66% Share Capital
Change 0.00% 0.62% 0.04% 14.65% 14.50% 0.01% -2.12% 36.38% 0.00% -0.69% -4.77% 14.73% -7.63% -1.31% 0.00% 0.00% 0.05% <-IRR #YR-> 5 Shares 0.23%
CF fr Op $M US$ pre 09
CF fr Op $M US$ $3,107.0 $2,289.0 $2,667 $1,681 $625 $1,050 $2,300 $2,921 $1,895 $3,129 $3,866 $4,167 $3,721 $3,652.0 $3,929.5 $4,464.1 39.52% <-Total Growth 10 Cash Flow US$
Increase -23.15% -26.33% 16.51% -36.97% -62.82% 68.00% 119.05% 27.00% -35.12% 65.12% 23.55% 7.79% -10.70% -1.86% 7.60% 13.60% S. Iss, SO Buy Backs DRIP US$
5 year Running Average $4,382 $3,927 $2,894 $2,757 $2,074 $1,662 $1,665 $1,715 $1,758 $2,259 $2,822 $3,196 $3,356 $3,707 $3,867 $3,987 15.94% <-Total Growth 10 CF 5 Yr Running US$
CFPS US$ $21.10 $15.45 $17.99 $9.89 $3.21 $5.40 $12.07 $11.24 $7.29 $12.13 $15.73 $14.78 $14.29 $14.21 $15.29 $17.37 -20.57% <-Total Growth 10 Cash Flow per Share US$
Increase -23.15% -26.79% 16.47% -45.03% -67.53% 67.98% 123.79% -6.88% -35.12% 66.27% 29.74% -6.06% -3.33% -0.56% 7.60% 13.60% 3.39% <-IRR #YR-> 10 Cash Flow 39.52% US$
5 year Running Average $29.43 $26.44 $19.61 $18.38 $13.53 $10.39 $9.71 $8.36 $7.84 $9.63 $11.69 $12.24 $12.85 $14.23 $14.86 $15.19 4.96% <-IRR #YR-> 5 Cash Flow 27.39% US$
P/CF on Med Price 4.79 5.98 5.03 4.81 12.37 10.10 4.00 2.56 1.87 2.29 3.08 2.82 3.24 2.71 0.00 0.00 -2.28% <-IRR #YR-> 10 Cash Flow per Share -20.57% US$
P/CF on Closing Price 4.68 5.84 3.85 2.44 18.28 12.35 2.39 2.09 1.97 2.78 3.22 2.97 2.83 2.57 2.39 2.10 4.91% <-IRR #YR-> 5 Cash Flow per Share 27.09% US$
-8.33% Diff M/C -4.14% <-IRR #YR-> 10 CFPS 5 yr Running -34.50% US$
$3,646 <-12 mths 7.52%
Non-Cash pre 09 US$
Excl.Working Capital CF $132.0 $401.0 $259.0 $52.0 -$251.0 $213.0 $293.0 -$185.0 -$87.0 -$139.0 $41.0 $187.0 -$330.0 $0.0 $0.0 $0.0 8.96% <-IRR #YR-> 5 CFPS 5 yr Running 53.60% US$
CF fr Op $M WC US$ $3,239 $2,690 $2,926 $1,733 $374 $1,263 $2,593 $2,736 $1,808 $2,990 $3,907 $4,354 $3,391 $3,652 $3,930 $4,464 -227.41% <-Total Growth 10 Cash Flow less WC US$
Increase -22.42% -16.95% 8.77% -40.77% -78.42% 237.70% 105.30% 5.51% -33.92% 65.38% 30.67% 11.44% -22.12% 7.70% 7.60% 13.60% 1.49% <-IRR #YR-> 10 Cash Flow less WC 15.89% US$
5 year Running Average $4,883 $4,481 $3,494 $2,953 $2,192 $1,797 $1,778 $1,740 $1,755 $2,278 $2,807 $3,159 $3,290 $3,659 $3,847 $3,958 4.39% <-IRR #YR-> 5 Cash Flow less WC 23.94% US$
CFPS Excl. WC US$ $22.00 $18.15 $19.74 $10.20 $1.92 $6.49 $13.61 $10.53 $6.96 $11.59 $15.90 $15.45 $13.02 $14.21 $15.29 $17.37 -0.60% <-IRR #YR-> 10 CF less WC 5 Yr Run -5.83% US$
Increase -22.42% -17.47% 8.73% -48.34% -81.15% 237.67% 109.75% -22.63% -33.92% 66.53% 37.21% -2.87% -15.69% 9.12% 7.60% 13.60% 13.59% <-IRR #YR-> 5 CF less WC 5 Yr Run 89.10% US$
5 year Running Average $32.83 $30.19 $23.68 $19.69 $14.40 $11.30 $10.39 $8.55 $7.90 $9.84 $11.72 $12.09 $12.58 $14.03 $14.77 $15.07 -4.07% <-IRR #YR-> 10 CFPS - Less WC -34.03% US$
P/CF on Med Price 4.60 5.09 4.59 4.67 20.67 8.39 3.55 2.73 1.96 2.40 3.05 2.70 3.55 2.71 0.00 0.00 4.34% <-IRR #YR-> 5 CFPS - Less WC 23.65% US$
P/CF on Closing Price 4.49 4.97 3.51 2.37 30.54 10.27 2.12 2.23 2.06 2.91 3.19 2.84 3.11 2.57 2.39 2.10 -6.13% <-IRR #YR-> 10 CFPS 5 yr Running -46.85% US$
CF/-WC P/CF Med 10 yr 2.81 5 yr  2.83 P/CF Med 10 yr 2.88 5 yr  2.91 -10.53% Diff M/C 8.04% <-IRR #YR-> 5 CFPS 5 yr Running 47.17% US$
$5,508 <-12 mths 2.87%
CF fr Op $M pre 09 CDN$
CF fr Op $M CDN$ $3,097.2 $2,434.6 $3,094.0 $2,327.8 $839.2 $1,317.2 $3,137.7 $3,793.8 $2,412.7 $3,966.9 $5,236.1 $5,511.3 $5,354.1 $5,120.8 $5,510.0 $6,259.5 73.05% <-Total Growth 10 Cash Flow CDN$
Increase -24.99% -21.39% 27.09% -24.77% -63.95% 56.96% 138.20% 20.91% -36.40% 64.42% 31.99% 5.26% -2.85% -4.36% 7.60% 13.60% S. Iss, SO Buy Backs DRIP CDN$
5 year Running Average $4,679 $4,048 $3,023 $3,017 $2,359 $2,003 $2,143 $2,283 $2,300 $2,926 $3,709 $4,184 $4,496 $5,038 $5,346 $5,551 48.76% <-Total Growth 10 CF 5 Yr Running CDN$
CFPS CDN$ $21.03 $16.43 $20.87 $13.70 $4.31 $6.77 $16.47 $14.60 $9.29 $15.38 $21.31 $19.55 $20.56 $19.93 $21.44 $24.36 -1.49% <-Total Growth 10 Cash Flow per Share CDN$
Increase -24.99% -21.88% 27.03% -34.38% -68.51% 56.95% 143.35% -11.34% -36.40% 65.57% 38.60% -8.26% 5.17% -3.09% 7.60% 13.60% 5.64% <-IRR #YR-> 10 Cash Flow 73.05% CDN$
5 year Running Average $31.41 $27.25 $20.48 $20.01 $15.27 $12.42 $12.42 $11.17 $10.29 $12.50 $15.41 $16.03 $17.22 $19.34 $20.56 $21.17 7.13% <-IRR #YR-> 5 Cash Flow 41.13% CDN$
P/CF on Med Price 4.91 5.85 4.81 4.40 12.48 10.59 3.86 2.62 1.87 2.25 2.90 2.89 3.06 2.77 0.00 0.00 -0.15% <-IRR #YR-> 10 Cash Flow per Share -1.49% CDN$
P/CF on Closing Price 4.67 5.84 3.87 2.57 18.27 12.39 2.39 2.08 1.97 2.77 3.22 2.97 2.83 2.57 2.39 2.10 7.08% <-IRR #YR-> 5 Cash Flow per Share 40.80% CDN$
-8.34% Diff M/C -1.72% <-IRR #YR-> 10 CFPS 5 yr Running -15.92% CDN$
$5,112 <-12 mths -11.22%
Non-Cash pre 09 CDN$
Excl.Working Capital CF $131.6 $426.5 $300.5 $72.0 -$337.0 $267.2 $399.7 -$240.3 -$110.8 -$110.8 -$176.2 $55.5 $247.3 -$474.8 $0.0 $0.0 9.04% <-IRR #YR-> 5 CFPS 5 yr Running 54.14% CDN$
CF fr Op $M WC CDN$ $3,228.7 $2,861.1 $3,394.5 $2,399.8 $502.2 $1,584.4 $3,537.4 $3,553.5 $2,301.9 $2,301.9 $3,790.7 $5,291.6 $5,758.6 $4,879.3 $5,120.8 $5,510.0 -17.69% <-Total Growth 10 Cash Flow less WC CDN$
Increase -24.28% -11.39% 18.64% -29.30% -79.07% 215.52% 123.26% 0.46% -35.22% -35.22% 64.67% 129.88% 51.91% -7.79% -11.08% 12.93% 5.43% <-IRR #YR-> 10 Cash Flow less WC 69.65% CDN$
5 year Running Average $5,186 $4,607 $3,635 $3,230 $2,477 $2,148 $2,284 $2,315 $2,296 $2,756 $3,414 $4,155 $4,600 $4,865 $5,429 $6,070 10.14% <-IRR #YR-> 5 Cash Flow less WC 62.05% CDN$
CFPS Excl. WC CDN$ $21.93 $19.31 $22.90 $14.12 $2.58 $8.14 $18.57 $13.68 $8.86 $8.86 $14.69 $21.54 $20.43 $18.74 $19.93 $21.44 2.38% <-IRR #YR-> 10 CF less WC 5 Yr Run 26.55% CDN$
Increase -24.28% -11.94% 18.59% -38.34% -81.72% 215.49% 128.09% -26.34% -35.22% -35.22% 65.82% 143.07% 39.03% -13.00% -2.46% 14.42% 14.71% <-IRR #YR-> 5 CF less WC 5 Yr Run 98.65% CDN$
5 year Running Average $34.84 $31.03 $24.63 $21.44 $16.17 $13.41 $13.26 $11.42 $10.37 $12.14 $14.56 $17.24 $17.61 $18.62 $20.84 $23.35 -1.14% <-IRR #YR-> 10 CFPS - Less WC -10.79% CDN$
P/CF on Med Price 4.71 4.97 4.39 4.26 20.86 8.81 3.42 2.80 1.96 1.96 2.35 2.87 2.77 3.36 2.77 0.00 8.35% <-IRR #YR-> 5 CFPS - Less WC 49.35% CDN$
P/CF on Closing Price 4.48 4.97 3.53 2.49 30.54 10.30 2.12 2.22 2.06 2.06 2.90 3.18 2.85 3.11 2.57 2.39 -3.30% <-IRR #YR-> 10 5 yr Running -28.49% CDN$
*Operational Cash Flow per share CF/-WC P/CF Med 10 yr 2.80 5 yr  2.83 P/CF Med 10 yr 2.84 5 yr  2.35 9.53% Diff M/C 9.05% <-IRR #YR-> 5 5 yr Running 54.25% CDN$
23.22% <-IRR #YR-> 5 CFPS - Less WC f ';09 CDN$
-148.2 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 260.4 Shares
-259.8 0.0 0.0 0.0 0.0 260.4 Shares
-$2,667 $0 $0 $0 $0 $0 $0 $0 $0 $0 $3,721 Cash Flow US$
-$2,921 $0 $0 $0 $0 $3,721 Cash Flow US$
-$17.99 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $14.29 Cash Flow per Share US$
-$11.24 $0.00 $0.00 $0.00 $0.00 $14.29 Cash Flow per Share US$
-$19.61 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $12.85 CFPS 5 yr Running US$
-$8.36 $0.00 $0.00 $0.00 $0.00 $12.85 CFPS 5 yr Running US$
-$2,926 $0 $0 $0 $0 $0 $0 $0 $0 $0 $3,391 Cash Flow less WC US$
-$2,736 $0 $0 $0 $0 $3,391 Cash Flow less WC US$
-$3,494 $0 $0 $0 $0 $0 $0 $0 $0 $0 $3,290 CF less WC 5 Yr Run US$
-$1,740 $0 $0 $0 $0 $3,290 CF less WC 5 Yr Run US$
-$19.74 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $13.02 CFPS - Less WC US$
-$10.53 $0.00 $0.00 $0.00 $0.00 $13.02 CFPS - Less WC US$
-$23.68 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $12.58 CFPS 5 yr Running US$
-$8.55 $0.00 $0.00 $0.00 $0.00 $12.58 CFPS 5 yr Running US$
-$3,094 $0 $0 $0 $0 $0 $0 $0 $0 $0 $5,354 Cash Flow CDN$
-$3,794 $0 $0 $0 $0 $5,354 Cash Flow CDN$
-$20.87 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $20.56 Cash Flow per Share CDN$
OPM 60.21% 39.01% 33.26% 38.01% 21.42% 23.63% 38.73% 43.43% 28.17% 36.14% 31.02% 38.29% 40.66% 42.51% 22.25% <-Total Growth 10 OPM CDN$
Increase 26.10% -35.22% -14.74% 14.30% -43.66% 10.34% 63.87% 12.14% -35.12% 28.27% -14.17% 23.44% 6.19% 4.57% Should increase  or be stable. CDN$
Diff from Median 73.5% 12.4% -4.2% 9.6% -38.3% -31.9% 11.6% 25.2% -18.8% 4.2% -10.6% 10.3% 17.2% 22.5% 0.07 <-Median-> 10 OPM CDN$
*Operational Profit Margin (CF/Revenue) Ratio OPM 10 Yrs 34.70% 5 Yrs 36.14% should be  zero, it is a   check on calculations
$4,490 <-12 mths 0.36%
Adjusted EBITDA $1,039 $1,496 $2,479 $3,380 $2,250 $3,219 $4,243 $4,514 $4,474 $4,216 $4,279 $4,421 305.77% <-Total Growth 9 Adjusted EBITDA US$
Change 43.98% 65.71% 36.35% -33.43% 43.07% 31.81% 6.39% -0.89% -5.77% 1.49% 3.32% 34.08% <-Median-> 8 Change US$
Margin 23.50% 51.27% 55.80% 56.91% 33.45% 47.86% 49.01% 36.22% 41.11% 46.07% 49.81% 54.74% 47.86% <-Median-> 9 Margin US$
EBIT $794 $2,039 $3,112 $2,864 $1,579 $1,500 $2,081 $2,317 <-Total Growth 4 EBIT US$
Change 156.80% 52.62% -7.97% -44.87% -5.00% 38.73% 11.34% 22.33% <-Median-> 4 Change US$
Margin 11.80% 30.32% 35.94% 22.98% 14.51% 16.39% 24.23% 28.69% 22.98% <-Median-> 5 Margin US$
Debt US$ $7,175 $6,124 $7,340 $5,363 $4,198 $4,197 $3,698 $6,974 $6,367 $4,786 $3,177 $5,453 $4,853 $4,393 -33.88% <-Total Growth 10 Debt US$
Change -6.31% -14.65% 19.86% -26.93% -21.72% -0.02% -11.89% 88.59% -8.70% -24.83% -33.62% 71.64% -11.00% -9.48% -11.45% <-Median-> 10 Change US$
Debt/Market Cap Ratio 0.49 0.46 0.71 1.31 0.37 0.32 0.67 1.14 1.71 0.55 0.25 0.44 0.46 0.47 50.53% <-Median-> 10 Debt/Market Cap Ratio US$
Assets/Current Liabilities Ratio 7.16 5.98 10.23 11.74 9.38 9.21 7.61 8.84 5.97 5.11 5.42 7.11 7.18 6.87 7.40 <-Median-> 10 Assets/Current Liab Ratio US$
Debt to Cash Flow (Years) 2.31 2.68 2.75 3.19 6.72 4.00 1.61 2.39 3.36 1.53 0.82 1.31 1.30 1.20 2.00 <-Median-> 10 Debt to Cash Flow (Years) US$
Debt CDN$ $7,152 $6,513 $8,515 $7,426 $5,637 $5,265 $5,045 $9,058 $8,106 $6,068 $4,303 $7,212 $6,983 $6,160 Debt CDN$
Change -8.55% -8.93% 30.73% -12.79% -24.10% -6.59% -4.18% 79.55% -10.50% -25.15% -29.08% 67.61% -3.18% -11.79% -8.55% <-Median-> 10 Change CDN$
Debt/Market Cap Ratio 0.49 0.46 0.71 1.24 0.37 0.32 0.67 1.15 1.71 0.55 0.26 0.44 0.46 0.47 0.51 <-Median-> 10 Debt/Market Cap Ratio CDN$
Assets/Current Liabilities Ratio 7.16 5.98 10.23 11.74 9.38 9.21 7.61 8.84 5.97 5.11 5.42 7.11 7.18 6.87 7.40 <-Median-> 10 Assets/Current Liab Ratio CDN$
Debt to Cash Flow (Years) 2.31 2.68 2.75 3.19 6.72 4.00 1.61 2.39 3.36 1.53 0.82 1.31 1.30 1.20 2.00 <-Median-> 10 Debt to Cash Flow (Years) CDN$
Intangibles US$ $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 #DIV/0! <-Total Growth 10 Intangibles
Goodwill $1,725 $1,644 $2,917 $2,790 $2,779 $2,609 $2,553 $2,611 $2,625 $2,628 $2,548 $2,599 $2,546 $2,579 -12.72% <-Total Growth 10 Goodwill
Total $1,725 $1,644 $2,917 $2,790 $2,779 $2,609 $2,553 $2,611 $2,625 $2,628 $2,548 $2,599 $2,546 $2,579 -12.72% <-Total Growth 10 Total US$
Change 6.75% -4.70% 77.43% -4.35% -0.39% -6.12% -2.15% 2.27% 0.54% 0.11% -3.04% 2.00% -2.04% 1.30% -1.22% <-Median-> 10 Change US$
Intangible/Market Cap Ratio 0.12 0.12 0.28 0.68 0.24 0.20 0.46 0.43 0.70 0.30 0.20 0.21 0.24 0.27 27.28% <-Median-> 10 Intangible/Market Cap Ratio US$
Intangibles CDN$ $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 #DIV/0! <-Total Growth 10 Intangibles
Goodwill $1,720 $1,749 $3,384 $3,863 $3,731 $3,273 $3,483 $3,391 $3,342 $3,332 $3,451 $3,437 $3,663 $3,616 8.26% <-Total Growth 10 Goodwill
Total $1,720 $1,749 $3,384 $3,863 $3,731 $3,273 $3,483 $3,391 $3,342 $3,332 $3,451 $3,437 $3,663 $3,616 8.26% <-Total Growth 10 Total CDN$
Change 4.18% 1.69% 93.53% 14.17% -3.42% -12.28% 6.41% -2.63% -1.45% -0.31% 3.58% -0.39% 6.57% -1.29% -0.35% <-Median-> 10 Change CDN$
Intangible/Market Cap Ratio 0.12 0.12 0.28 0.65 0.24 0.20 0.46 0.43 0.70 0.30 0.20 0.21 0.24 0.28 0.27 <-Median-> 10 Intangible/Market Cap Ratio CDN$
Current Assets US$ $5,477 $4,290 $2,861 $1,607 $1,923 $2,271 $2,676 $1,836 $1,247 $1,587 $1,695 $1,676 $1,369 $1,244 -108.98% <-Total Growth 10 Current Assets US$
Current Liabilities US$ $2,612 $2,952 $2,406 $1,333 $1,562 $1,658 $2,016 $2,432 $2,423 $2,748 $2,780 $2,812 $2,681 $2,874 11.43% <-Total Growth 10 Current Liabilities US$
Liquidity 2.10 1.45 1.19 1.21 1.23 1.37 1.33 0.75 0.51 0.58 0.61 0.60 0.51 0.43 0.68 <-Median-> 10 Ratio US$
Liq. with CF aft div 3.06 2.06 2.21 2.29 1.59 1.97 2.44 1.92 1.26 1.67 1.92 1.96 1.78 1.60 1.78 <-Median-> 5 Liq. with CF aft div US$
Liq. CF re  Inv+Div  3.06 1.25 0.75 1.53 1.56 1.93 1.38 1.17 0.71 1.40 1.17 0.66 0.93 1.60 0.93 <-Median-> 5 Liq. CF re  Inv+Div  US$
Assets US$ $18,700 $17,648 $24,621 $15,644 $14,653 $15,267 $15,344 $21,487 $14,469 $14,055 $15,056 $19,987 $19,254 $19,734 -27.87% <-Total Growth 10 Assets US$
Liabilities US$ $13,405 $12,501 $14,936 $9,477 $8,527 $8,539 $7,897 $11,557 $10,632 $8,981 $7,367 $9,617 $8,923 $9,357 -67.39% <-Total Growth 10 Liabilities US$
Debt Ratio 1.40 1.41 1.65 1.65 1.72 1.79 1.94 1.86 1.36 1.56 2.04 2.08 2.16 2.11 1.82 <-Median-> 10 Ratio US$
Book Value US$ $5,295 $5,147 $9,685 $6,167 $6,126 $6,728 $7,447 $9,930 $3,837 $5,074 $7,689 $10,370 $10,331 $10,377 US$
Estimates BVPS $44.68 $48.91 $47.88 Estimates Estimates BVPS US$
Estimate Book Value $11,482.8 $12,569.9 $12,305.2 Estimates Estimate Book Value US$
P/B Ratio (Close) 0.82 0.75 0.76 Estimates P/B Ratio (Close) US$
Difference from 10 year median -34.47% Diff M/C Estimates Difference from 10 yr med. US$
Book Value US$ $5,295 $5,147 $9,685 $6,167 $6,126 $6,728 $7,447 $9,930 $3,837 $5,074 $7,689 $10,370 $10,331 $10,377 $10,377 $10,377 6.67% <-Total Growth 10 Book Value US$
Book Value per Share $35.96 $34.73 $65.33 $36.29 $31.48 $34.57 $39.09 $38.22 $14.77 $19.67 $31.29 $36.79 $39.67 $40.38 $40.38 $40.38 -39.28% <-Total Growth 10 Book Value per Share US$
Change -67.56% -3.40% 88.09% -44.46% -13.24% 9.82% 13.08% -2.23% -61.36% 33.16% 59.12% 17.55% 7.85% 1.77% 0.00% 0.00% -30.94% P/B Ratio Current/Historical Median US$
P/B Ratio (Median) 2.81 2.66 1.39 1.31 1.26 1.58 1.24 0.75 0.92 1.41 1.55 1.13 1.17 0.95 0.00 0.00 1.31 P/B Ratio Historical Median US$
P/B Ratio (Close) 2.75 2.60 1.06 0.67 1.86 1.93 0.74 0.61 0.97 1.71 1.62 1.19 1.02 0.91 0.91 0.91 -4.87% <-IRR #YR-> 10 Book Value per Share US$
Change 228.75% -5.44% -59.15% -37.30% 180.17% 3.39% -61.65% -17.01% 58.48% 76.24% -5.44% -26.32% -14.50% -11.30% 0.00% 0.00% 0.75% <-IRR #YR-> 5 Book Value per Share US$
Leverage (A/BK) 3.53 3.43 2.54 2.54 2.39 2.27 2.06 2.16 3.77 2.77 1.96 1.93 1.86 1.90 0.00 0.00 1.96 <-Median-> 5 A/BV US$
Debt/Equity Ratio 2.53 2.43 1.54 1.54 1.39 1.27 1.06 1.16 2.77 1.77 0.96 0.93 0.86 0.90 0.00 0.00 0.96 <-Median-> 5 Debt/Eq Ratio US$
Shareholders' Equity (Assets less Liabilities) P/BV 10 yr Med 1.25 5 yr Med 1.17 -27.49% Diff M/C 2.17 Historical Leverage (A/BK) US$
Curremt Assets CDN$ $5,460 $4,563 $3,319 $2,225 $2,582 $2,849 $3,651 $2,385 $1,588 $2,012 $2,296 $2,217 $1,970 $1,744 -68.49% <-Total Growth 10 Current Assets CDN$
Current Liabilities CDN$ $2,604 $3,140 $2,791 $1,846 $2,097 $2,080 $2,750 $3,159 $3,085 $3,484 $3,765 $3,719 $3,858 $4,030 38.21% <-Total Growth 10 Current Liabilities CDN$
Liquidity 2.10 1.45 1.19 1.21 1.23 1.37 1.33 0.75 0.51 0.58 0.61 0.60 0.51 0.43 0.68 <-Median-> 10 Ratio CDN$
Liq. with CF aft div 3.06 2.06 2.21 2.29 1.59 1.97 2.44 1.92 1.26 1.67 1.92 1.96 1.78 1.60 1.78 <-Median-> 5 Ratio CDN$
Liq. CF re  Inv+Div  3.06 1.25 0.75 1.53 1.56 1.93 1.38 1.17 0.71 1.40 1.17 0.66 0.93 1.60 0.93 <-Median-> 5 Ratio CDN$
Assets CDN$ $18,641 $18,770 $28,563 $21,663 $19,675 $19,152 $20,932 $27,907 $18,422 $17,819 $20,392 $26,435 $27,705 $27,671 -3.10% <-Total Growth 10 Assets CDN$
Increase -46.2% 0.7% 52.2% -24.2% -9.2% -2.7% 9.3% 33.3% -34.0% -3.3% 14.4% 29.6% 4.8% -0.1% 1.1% <-Median-> 10 Increase CDN$
Liabilities CDN$ $13,363 $13,296 $17,327 $13,123 $11,449 $10,712 $10,773 $15,010 $13,537 $11,386 $9,978 $12,719 $12,839 $13,120 -34.95% <-Total Growth 10 Liabilities CDN$
Debt Ratio 1.40 1.41 1.65 1.65 1.72 1.79 1.94 1.86 1.36 1.56 2.04 2.08 2.16 2.11 1.82 <-Median-> 10 Ratio CDN$
BV US$ to CDN$ ck $5,278 $5,474 $11,236 $8,540 $8,225 $8,440 $10,159 $12,897 $4,885 $6,433 $10,414 $13,715 $14,865 $14,551 CDN$
Estimates BVPS $62.65 $68.58 $67.14 Estimates Estimates BVPS CDN$
Estimate Book Value $16,101.1 $17,625.5 $17,254.3 Estimates Estimate Book Value CDN$
P/B Ratio (Close) 0.82 0.75 0.76 Estimates P/B Ratio (Close) CDN$
Difference from 10 year median -31.66% Diff M/C Estimates Difference from 10 yr med. CDN$
BV Check $5,278 $5,474 $11,236 $8,540 $8,225 $8,440 $10,159 $12,897 $4,885 $6,433 $10,414 $13,715 $14,865 $14,551
Book Value CDN$ $5,278 $5,474 $11,236 $8,540 $8,225 $8,440 $10,159 $12,897 $4,885 $6,433 $10,414 $13,715 $14,865 $14,551 $14,551 $14,551 32.31% <-Total Growth 10 Book Value CDN$
Book Value per Share $35.84 $36.94 $75.79 $50.25 $42.27 $43.37 $53.33 $49.64 $18.80 $24.93 $42.38 $48.65 $57.09 $56.62 $56.62 $56.62 -24.68% <-Total Growth 10 Book Value per Share CDN$
Change -68.34% 3.07% 105.16% -33.71% -15.88% 2.60% 22.97% -6.91% -62.12% 32.60% 69.99% 14.79% 17.33% -0.82% 0.00% 0.00% -34.76% P/B Ratio Current/Historical Median CDN$
P/B Ratio (Median) 2.88 2.60 1.33 1.20 1.27 1.65 1.19 0.77 0.92 1.38 1.46 1.16 1.10 0.98 0.00 0.00 1.38 P/B Ratio Historical Median CDN$
P/B Ratio (Close) 2.74 2.60 1.07 0.70 1.86 1.93 0.74 0.61 0.97 1.71 1.62 1.20 1.02 0.90 0.90 0.90 -2.79% <-IRR #YR-> 10 Book Value CDN$
Change 228.74% -5.35% -58.91% -34.42% 166.49% 3.71% -61.79% -17.11% 58.83% 75.49% -5.24% -26.10% -14.67% -11.45% 0.00% 0.00% 2.83% <-IRR #YR-> 5 Book Value CDN$
Leverage (A/BK) 3.53 3.43 2.54 2.54 2.39 2.27 2.06 2.16 3.77 2.77 1.96 1.93 1.86 1.90 0.00 0.00 2.22 <-Median-> 10 A/BV CDN$
Debt/Equity Ratio 2.53 2.43 1.54 1.54 1.39 1.27 1.06 1.16 2.77 1.77 0.96 0.93 0.86 0.90 0.00 0.00 1.22 <-Median-> 10 Debt/Eq Ratio CDN$
Sharerholders Equity (Assets less liabilities) P/BV 10 yr Med 1.19 5 yr Med 1.16 -24.38% Diff M/C 2.27 Historical Leverage (A/BK) CDN$
$632 <-12 mths -25.82%
Comprehensive Income US$ $3,431 -$4,464 -$1,124 $659 $1,025 $282 -$6,067 $1,432 $3,536 $2,144 $852 Comprehensive Income US$ US$
Non Controlling Interest NCI $34.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 NCI US$
Comprehensive Income US$ -$2,700 $250 $3,397 -$4,464 -$1,124 $659 $1,025 $282 -$6,067 $1,432 $3,536 $2,144 $852 -74.92% <-Total Growth 10 Comprehensive Income US$
Increase -3798.63% 109.26% 1258.80% -231.41% 74.82% 158.63% 55.54% -72.49% -2251.42% 123.60% 146.93% -39.37% -60.26% -39.4% <-Median-> 5 Comprehensive Income US$
5 Yr Running Average $992 $660 $563 -$689 -$928 -$256 -$101 -$724 -$1,045 -$534 $42 $265 $379 23.97% <-IRR #YR-> 10 Comprehensive Income -74.92% US$
ROE -51.0% 4.9% 35.1% -72.4% -18.3% 9.8% 13.8% 2.8% -158.1% 28.2% 46.0% 20.7% 8.2% 15.90% <-IRR #YR-> 5 Comprehensive Income 202.13% US$
5Yr Median 10.4% 4.9% 4.9% 0.4% -18.3% 4.9% 9.8% 2.8% 2.8% 9.8% 13.8% 20.7% 20.7% -8.70% <-IRR #YR-> 10 5 Yr Running Average 140.87% US$
% Difference from NI -3.4% 5.9% 0.1% -13.6% 19.1% -20.3% -4.1% 20.5% -0.5% 1.1% -2.8% 2.8% -24.3% #NUM! <-IRR #YR-> 5 5 Yr Running Average 152.37% US$
Median Values Diff 5, 10 yr -1.6% -0.5% 20.7% <-Median-> 5 Return on Equity US$
Current Liability Coverage Ratio US$ 1.24 0.91 1.22 1.30 0.24 0.76 1.29 1.13 0.75 1.09 1.41 1.55 1.26 1.27   CFO / Current Liabilities US$
5 year Median 1.60 1.48 1.24 1.24 1.22 0.91 1.22 1.13 0.76 1.09 1.13 1.13 1.26 1.27 1.26 <-Median-> 5 Current Liability Cov Ratio US$
Asset Efficiency Ratio US$ 17.32% 15.24% 11.88% 11.08% 2.55% 8.27% 16.90% 12.73% 12.50% 21.27% 25.95% 21.78% 17.61% 18.51% CFO / Total Assets US$
5 year Median 17.32% 15.24% 13.05% 12.31% 11.88% 11.08% 11.08% 11.08% 12.50% 12.73% 16.90% 21.27% 21.27% 21.27% 21.3% <-Median-> 5 Return on Assets  US$
Return on Assets ROA US$ -14.94% 1.34% 13.78% -33.02% -6.44% 5.42% 6.97% 1.09% -42.14% 10.07% 24.16% 10.43% 5.84% 3.96% Net  Income/Assets Return on Assets US$
5Yr Median 4.41% 1.34% 1.34% 0.38% -6.44% 1.34% 5.42% 1.09% 1.09% 5.42% 6.97% 10.07% 10.07% 10.07% 10.1% <-Median-> 5 Asset Efficiency Ratio US$
Return on Equity ROE US$ -52.77% 4.59% 35.02% -83.75% -15.41% 12.29% 14.35% 2.36% -158.90% 27.91% 47.30% 20.11% 10.89% 7.52% Net Inc/ Shareholders' equity Return on Equity US$
5Yr Median 8.65% 4.59% 4.59% 0.78% -15.41% 4.59% 12.29% 2.36% 2.36% 12.29% 14.35% 20.11% 20.11% 20.11% 20.1% <-Median-> 5 Return on Equity US$
$595 <-12 mths -47.11%
Net Income US$ -$2,794 $236 $3,426 -$5,165 -$944 $827 $1,069 $234 -$6,097 $1,416 $3,637 $2,085 $1,125 Net Income US$ US$
NCI $0 $0 $34 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 NCI US$
Net Income US$ -$2,794 $236 $3,392 -$5,165 -$944 $827 $1,069 $234 -$6,097 $1,416 $3,637 $2,085 $1,125 $781 $1,332 $1,538 -66.83% <-Total Growth 10 Net Income US$
Increase -2282.81% 108.45% 1337.29% -252.27% 81.72% 187.61% 29.26% -78.11% -2705.56% 123.22% 156.85% -42.67% -46.04% -30.60% 70.62% 15.47% EPS/CF Ratio should not be higher than 1.00 US$
5 Yr Running Average $752 $186 $492 -$841 -$1,055 -$331 -$164 -$796 -$982 -$510 $52 $255 $433 $589 $2,075 $2,100 -10.45% <-IRR #YR-> 10 Net Income -66.83% US$
Operating Cash Flow US$  $3,107 $2,289 $2,667 $1,681 $625 $1,050 $2,300 $2,921 $1,895 $3,129 $3,866 $4,167 $3,721 36.89% <-IRR #YR-> 5 Net Income 380.77% US$
Investing Cash Flow US$ $361 -$1,895 -$4,729 -$665 -$29 -$29 -$1,555 -$1,555 -$1,864 -$525 -$1,786 -$5,519 -$2,457 -1.27% <-IRR #YR-> 10 5 Yr Running Average -11.99% US$
Total Accruals -$6,262 -$158 $5,454 -$6,181 -$1,540 -$194 $324 -$1,132 -$6,128 -$1,188 $1,557 $3,437 -$139 #NUM! <-IRR #YR-> 5 5 Yr Running Average 154.44% US$
Total Assets $18,700 $17,648 $24,621 $15,644 $14,653 $15,267 $15,344 $21,487 $14,469 $14,055 $15,056 $19,987 $19,254 Balance Sheet Assets US$
Accruals Ratio -33.49% -0.90% 22.15% -39.51% -10.51% -1.27% 2.11% -5.27% -42.35% -8.45% 10.34% 17.20% -0.72% -0.72% <-Median-> 5 Ratio US$
EPS/CF Ratio -0.86 0.09 1.16 -3.08 -2.78 0.65 0.41 0.09 -3.37 0.46 0.89 0.51 0.32 0.37 <-Median-> 10 EPS/CF Ratio US$
Financial Cash Flow US$ -$1,111 -$909 -$39 -$1,054 -$38 -$139 -$396 -$1,238 -$206 -$2,419 $2,268 $1,359 -$1,231 C F Statement  Financial Cash Flow US$
Total Accruals -$5,151 $751 $5,493 -$5,127 -$1,502 -$55 $720 $106 -$5,922 $1,231 -$711 $2,078 $1,092 Accruals US$
Accruals Ratio -27.55% 4.26% 22.31% -32.77% -10.25% -0.36% 4.69% 0.49% -40.93% 8.76% -4.72% 10.40% 5.67% Ratio US$
0 <-12 mths -100.00%
Comprehensive Income CDN$ -$2,691 $266 $3,941 -$6,181 -$1,509 $827 $1,398 $366 -$7,725 $1,815 $4,789 $2,836 $1,226 -68.89% <-Total Growth 10 Comprehensive Income CDN$
Increase -3709.91% 109.88% 1382.08% -256.86% 75.59% 154.78% 69.14% -73.81% -2209.01% 123.50% 163.79% -40.79% -56.77% -40.8% <-Median-> 5 Comprehensive Income CDN$
5 Yr Running Average $1,118 $703 $676 -$918 -$1,235 -$531 -$305 -$1,020 -$1,328 -$664 $129 $416 $588 -11.02% <-IRR #YR-> 10 Comprehensive Income -68.89% CDN$
ROE -51.0% 4.9% 35.1% -72.4% -18.3% 9.8% 13.8% 2.8% -158.1% 28.2% 46.0% 20.7% 8.2% 27.33% <-IRR #YR-> 5 Comprehensive Income 234.72% CDN$
5Yr Median 10.4% 4.9% 4.9% 0.4% -18.3% 4.9% 9.8% 2.8% 2.8% 9.8% 13.8% 20.7% 20.7% -1.38% <-IRR #YR-> 10 5 Yr Running Average 147.64% CDN$
% Difference from NI -3.4% 5.9% 0.1% -13.6% 19.1% -20.3% -4.1% 20.5% -0.5% 1.1% -2.8% 2.8% -24.3% #NUM! <-IRR #YR-> 5 5 Yr Running Average 157.69% CDN$
Median Values Diff 5, 10 yr -1.6% -0.5% 20.7% <-Median-> 5 Return on Equity CDN$
Current Liability Coverage Ratio CDN$ 1.24 0.91 1.22 1.30 0.24 0.76 1.29 1.13 0.75 0.66 1.01 1.42 1.49 1.21   CFO / Current Liabilities CDN$
5 year Median 1.60 1.48 1.24 1.24 1.22 0.91 1.22 1.13 0.76 0.76 1.01 1.01 1.01 1.21 1.01 <-Median-> 5 Current Liability Cov Ratio CDN$
Asset Efficiency Ratio CDN$ 17.32% 15.24% 11.88% 11.08% 2.55% 8.27% 16.90% 12.73% 12.50% 12.92% 18.59% 20.02% 20.79% 17.63% CFO / Total Assets CDN$
5 year Median 17.32% 15.24% 13.05% 12.31% 11.88% 11.08% 11.08% 11.08% 12.50% 12.73% 12.92% 12.92% 18.59% 18.59% 18.6% <-Median-> 5 Return on Assets  CDN$
Return on Assets ROA CDN$ -14.94% 1.34% 13.78% -33.02% -6.44% 5.42% 6.97% 1.09% -42.14% 10.07% 24.16% 10.43% 5.84% 3.96% Net  Income/Assets Return on Assets CDN$
5Yr Median 4.41% 1.34% 1.34% 0.38% -6.44% 1.34% 5.42% 1.09% 1.09% 5.42% 6.97% 10.07% 10.07% 10.07% 10.1% <-Median-> 5 Asset Efficiency Ratio CDN$
Return on Equity ROE CDN$ -52.77% 4.59% 35.02% -83.75% -15.41% 12.29% 14.35% 2.36% -158.90% 27.91% 47.30% 20.11% 10.89% 7.52% Net Inc/ Shareholders' equity Return on Equity CDN$
5Yr Median 8.65% 4.59% 4.59% 0.78% -15.41% 4.59% 12.29% 2.36% 2.36% 12.29% 14.35% 20.11% 20.11% 20.11% 20.1% <-Median-> 5 Return on Equity CDN$
834 <-12 mths -48.46%
Net Income CDN$ -$2,785 $251 $3,935 -$7,152 -$1,268 $1,037 $1,458 $304 -$7,763 $1,795 $4,926 $2,758 $1,619 $1,095 $1,868 $2,157 -58.86% <-Total Growth 10 Net Income CDN$
Increase -2230.45% 109.01% 1467.69% -281.76% 82.28% 181.85% 40.57% -79.16% -2654.20% 123.13% 174.40% -44.02% -41.30% -32.37% 70.62% 15.47% EPS/CF Ratio should not be higher than 1.00 CDN$
5 Yr Running Average $909 $209 $605 -$1,124 -$1,404 -$639 -$398 -$1,124 -$1,246 -$634 $144 $404 $667 $2,438 $2,453 $1,899 -8.50% <-IRR #YR-> 10 Net Income -58.86% CDN$
Operating Cash Flow CDN$ $3,097 $2,435 $3,094 $2,328 $839 $1,317 $3,138 $3,794 $2,413 $3,967 $5,236 $5,511 $5,354 39.73% <-IRR #YR-> 5 Net Income 432.63% CDN$
Investing Cash Flow CDN$ 360 -2,016 -5,486 -921 -39 -36 -2,121 -2,020 -2,373 -666 -2,419 -7,299 -3,535 0.98% <-IRR #YR-> 10 5 Yr Running Ave. 10.20% CDN$
Total Accruals -$6,242 -$168 $6,327 -$8,559 -$2,068 -$243 $442 -$1,470 -$7,802 -$1,506 $2,109 $4,546 -$200 #NUM! <-IRR #YR-> 5 5 Yr Running Ave. 159.34% CDN$
Total Assets $18,641 $18,770 $28,563 $21,663 $19,675 $19,152 $20,932 $27,907 $18,422 $17,819 $20,392 $26,435 $27,705 Balance Sheet Assets CDN$
Accruals Ratio -33.49% -0.90% 22.15% -39.51% -10.51% -1.27% 2.11% -5.27% -42.35% -8.45% 10.34% 17.20% -0.72% -0.72% <-Median-> 5 Ratio CDN$
EPS/CF Ratio -0.86 0.09 1.16 -3.08 -2.78 0.65 0.41 0.09 -3.37 0.76 1.30 0.49 0.30 0.35 <-Median-> 10 EPS/CF Ratio CDN$
Chge In Close CDN$ 4.08% -2.44% -15.69% -56.52% 124.18% 6.41% -53.01% -22.84% -39.84% 132.70% 61.09% -15.17% 0.12% -12.18% 0.00% 0.00% Count 30 Years of data
Accruals Ratio Is? up down up up up up up down down Count 20 66.67%
Predictive? Yes yes yes Yes Yes Yes Yes Count 11 55.00% 82.50%
Financial Cash Flow CDN$ -$1,107 -$967 -$45 -$1,460 -$51 -$174 -$540 -$1,608 -$262 -$3,067 $3,072 $1,797 -$1,771 C F Statement  Financial CF CDN$
Total Accruals -$5,135 $799 $6,372 -$7,100 -$2,017 -$69 $982 $138 -$7,540 $1,561 -$963 $2,748 $1,571 Accruals CDN$
Accruals Ratio -27.55% 4.26% 22.31% -32.77% -10.25% -0.36% 4.69% 0.49% -40.93% 8.76% -4.72% 10.40% 5.67% 5.67% <-Median-> 5 Ratio CDN$
Accruals Ratio Is? up down down up up down count 8 26.67%
Predictive? yes yes Yes Yes % right count 4 50.00%
Cash US$ $3,179 $2,566 $338 $271 $834 $719 $1,058 $190 $10 $195 $5 $3 $42 $20 Cash US$
Cash CDN$ $3,169 $2,729 $392 $375 $1,120 $902 $1,443 $247 $13 $247 $7 $4 $60 $28 Cash CDN$
Cash Per Share $21.52 $18.42 $2.65 $2.21 $5.75 $4.63 $7.58 $0.95 $0.05 $0.96 $0.03 $0.01 $0.23 $0.11 $0.05 <-Median-> 5 Cash per Share CDN$
Percentage of Stock Price 21.89% 19.21% 3.27% 6.28% 7.30% 5.53% 19.23% 3.12% 0.27% 2.25% 0.04% 0.02% 0.40% 0.21% 0.27% <-Median-> 5 % of Stock Price CDN$
Note: should review fin rep and spreadsheet as 2001 (02?) does not match up.
Notes
October 17, 2025.  Last estimates were for 2024, 2025, 2026 of $9220M, $8974M, $9688M US$ Revenue, $5.01, $4.85, $9.96 US$ AEPS, $5.52, $6.74, $7.36 US$ EPS, $1.20, $1.24, $1.29 US$ Dividends, 
$1662M, $1464M, $1499 US$ FCF, $14.78, $14.47, $16.01 US$ CFPS, $4476M, $4424M, $4703M US$ EBITDA, $40.02, $43.28, $47.88 US$ BVPS, $1423M, $1401M, $1921M US$ Net Income.
October 13, 2023.  Last estimates were for 2023, 2024, 2025 in US$ of $10907M, $11314M, $11537M Revenue, $7.09 $8.34, $8.76 AEPS, $7.15, $8.66, $9.52 EPS, 
$1.15, $1.21, $1.23 Dividends, $3121M, $2076M 2023/4 FCF, $14.70, $16.20, $17.00 CFPS, $37.70, $42.60, $49.30 BVPS, $1931M, $2250M, $2363M for Net Income.
October 19, 2023.  Last estimates were for 2022, 2023 and 2024 of $11573M, $13164M and $12144M US$ for Revenue, $9.63, $14.50 and 11.20 US$ for EPS, $0.95, $1.07 and $1.31 US$ for Dividends, 
$2475M, $3121M and $2076M US$ for FCF, $16.50, $23.30 and $20.50 US$ for CFPS, $24.40, $32.70 and $41.60 US$ for BVPS, $2291M, $3998M and $2791M US$ for Net Income.
October 22 2022.  Last estimates were for 2021, 2022 and 2023 of $7344M, $7942M and $7693M US$ for Revenue, $3.46, $6.93 and $5.99 US$ for EPS, 
$0.49, $0.58 and $0.61 US$ for Dividends, $1796M, $2174M and $2213M US$ for FCF, $12.60, $14.50 and $15.20 US$ for CFPS, $157M, $165M US$ for 2021/2 for Net Income.
October 16, 2021.  Last estimates were for 2020, 2021 and 2022 of $6140M, $5487M and $6073M US$ for Revenue, -$15.30, $0.42 and $0.60 US$ for EPS, 
$0.36, $0.36 and $0.39 US$ for Dividends, -$85M, $322M and $546M US$ for FCF, $6.61, $7.18 and $8.10 US$ for CFPS, -$3992M, $157M and $165M US$ for Net Income.
October 25, 2020.  Last estimates were for 2019, 2020 and 2021 of $7075M, $7479M, and $7274M US$ for Revenue, $0.31, 
(after consolidation) $2.90 and $2.45 for EPS, $2.25, $2.32 and $2.32 IS$ for CFPS, $405M, $779M and $713M for Net Income US$.
January 27, 2020.  The company has changed it name from Encana Corp (TSX-ECA, OTC-ECA) to Ovintiv Inc (TSX-OVV, OTC-OVV)  
and has done a 1:5 consolidation. It also moved its headquarters from Calgary to Denver.
November 2, 2019.  Last estimates were for $5039M, $6414M and $7105M US$, $0.40, $1.08 and $1.49 for EPS US$, 
$2.15, $3.07 and $3.57 for CFPS US$, $376M, $1151M and $1496M for Net Income US$
November 2, 2018.  Last estimates were for 2017, 2018 and 2019 oof $4146M, $4562M and $5201M for revenue US$, $0.71, $0.64 and $0.97 US$ for EPS, 
$1.29, $1.91 and $2.41 for CFPS US$,  $527M $634M and $899M for Net Income US$.
November 7, 2017. Last estimates were for 2016, 2017 and 2018 of $3254M, $3575M and $4757M for Revenue US$, -$0.98, $0.30 and $0.96 EPS US$, 
$0.86, $1.34 and $2.07 for CFPS US$, -$766M, $270M and $842M for Net Income U$.
November 12 2016.  Last estimates were for 2015, 2016 and 2017 of $4671M, $4793M and $5780M for Revenue US$, -$4.31, $0.14 and $0.91 for EPS US$, 
$1.80, $1.61 and $2.22 CPFS US$, -$3744M, -$8.97M and $632M for Net Income US$.
November 15, 2015.  Last estimates were for 2014, 2015 and 2016 of $6955M, $7610M and 8059M US$ for Revenue, $2.12, $2.10 and 2.15 EPS US$, 
CFPS of $4.32, $4.70 and 5.76 US$, $1044M, $1586M and $1846M US$ for Net Income US$.
November 14, 2014.  Last estimates were for 2013, 2014 and 2015 of $5946M, $6246M and $3721M US$, $1.04, $1.00 and $1.44 EPS US$, $3.33, $3.55 and $4.35 for CFPS US$
Nov 24, 2013.  Last estimates were for 2012 and 2013 of $5520M and $6232M US$ for Revenue and $1.21 and $0.75 US$ EPS and $4.85 and $3.77 CFPS US$
Nov 21, 2012.  Last estimates were for 2011 and 2012 at $7273M and $7959M for revenue, $0.51 and $0.82 for EPS and $5.36 and $5.83 for CF in US$.
October 9, 2011.  Last I looked I got estimates for 2010 and 2011 of $1.22US$ and $1.44US$ for earnings and $6.00 US$ and $6.05 US$ for CF
Different sites (TD, G&M ) say that EnCana made only $.90 in EPS in 2010, but the annual statements clearly show $2.03.
October 2010.  NOTE:  for changes in 2009, I did not adjust ROE lines to the end of the spreadsheet.  ROE is simply net income over book value so it is a relative value.  I was not looking for increase in net income
 over a period of time.  I put the original ECA spreadsheet into Old_Research_portfolio file. (Note I had originally set split for this co. at 1.88 not 1.94, fixed Nov 2010.)
I was reading the split and the company looked at it as a 50/50 split, but the market not quite so simple.  However, I am dealing with the split as 50/50.
Oct 10, 2010.  When I last looked at this company, I got 2009 and 2010 estimates of $3.80 and $3.00 for earnings and $10 and $9 for CF in US$.
Year 2009. This company split into two companies in the later part of 2009. A a special resolution was approved on the Arrangement to divide the Corporation 
into two highly focused and independent, publicly traded companies - Encana Corporation and Cenovus Energy Inc.
On 2009, on November 30, stock worth $56.57.  On Dec 2nd, shares worth $56.43.  On Dec 3rd, worth 28.81.  Stock did not fall until Dec 3rd.
May 13, 2008, since I last looked at this stock, the CDN US currency gap as narrowed.  This shows up in the dividend being lower in CDN$.
Apr 11 2009 AR 2008
AP 2007.  It has of course done very well as it is in Oil.  I have done well and will do so while oil is high.
AP 2006.  TD still rates this a buy.  I have done well with this stock, but lets face it, I only have 100 shares so it is not going to affect much.
AP 2005. TD Newcrest is still rating this a buy.  I have very little into resources.  Good to hold for now.
I think I can make money on this stock.  They can make a profit.
Called Alberta Energy Co. - to 2001
Cenovus 2.26
Split, value of shares Cenovus 2.06
bacically halfed all values and kept shares same value. This should make spreadsheet correct for past values.
Sector
Energy
Would I buy this company and Why.
What should this stock accomplish?
Dividends
Dividends are paid in Cycle 3, which is March, June, September and December.  Payment for shareholders of record dated December 13, 2013 is payable on December 31, 2013.  
Date on most sites show 3 business days before December 13, 2013 date.
Why am I following this stock. 
I have owned this stock before as Alberta Energy Co.  This company split into two companies in the later part of 2009 - Encana Corporation and
 Cenovus Energy Inc.  On January 27, 2020, this company has changed its name from Encana Corp (TSX-ECA, OTC-ECA) to Ovintiv Inc (TSX-OVV, OTC-OVV).
Why I bought & sold this stock.
I do not own this stock of but I used to. I had held this stock previously as Alberta Energy Company from April 2000 until August 2002 and made some 18% total returns per year.    
I had EnCana Corp from February 2006 to November 2009 and made a 9.54% per year total return. I sold this stock in 2009 because I only had 100 shares and the stock was going to split into two companies.  
I would have ended up with small investment in two companies.
As you can see I do not look on oil companies as a long term buy.  Also, please note that my spreadsheet following this company starts with Alberta Energy Company and follows this company into the formation of EnCana in 2002.  
It was in 2002 EnCana was formed with the merger of AEC and PanCanadian Energy Corporation.  Company split into EnCana Corp and Cenovus Energy Inc. in 2009, Oil with Cenovus and gas with EnCana.
How they make their money
Ovintiv Inc is a North American oil and natural gas exploration and production company that is focused on developing its 
multi-basin portfolio of high-quality assets located in the United States and 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.   Do not know where I got values for 2024, but for 2025 the INK report give last date for updates in 2021.
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 INK Does not seem to be Change
Date 2017 Nov 2 2018 Nov 2 2019 Oct 25 2020 Oct 16 2021 Oct 22 2022 Oct 19 2023 Oct 13 2024 Oct 17 2025 Updating this info. 2023
McCracken, Brendan 0.011 0.00% 0.025 0.01% 0.025 0.01% 0.025 0.01% 0.183 0.07% 0.025 0.01% Last update Dec 2021 -86.40% Nasdaq.com
CEO - Shares - Amount $0.193 $1.061 $1.709 $1.449 $10.671 $1.274 Last trade Aug 2024 https://www.nasdaq.com/market-activity/stocks/ovv/insider-activity
Options - percentage 0.127 0.05% 0.377 0.15% 0.377 0.15% 0.201 0.07% 0.377 0.14% 0.377 0.15% 0.00%
Options - amount $2.315 $16.028 $25.819 $11.700 $21.929 $19.259
Code, Corey Douglas 0.026 0.01% 0.018 0.01% 0.034 0.01% 0.034 0.01% 0.034 0.01% 0.045 0.02% 0.034 0.01% Last update Dec 2021 -24.91%
CFO - Shares - Amount $0.784 $0.337 $1.447 $2.331 $1.977 $2.637 $1.739
Options - percentage 0.115 0.04% 0.132 0.05% 0.168 0.06% 0.168 0.07% 0.168 0.06% 0.168 0.06% 0.168 0.07% 0.00%
Options - amount $3.508 $2.410 $7.132 $11.522 $9.774 $9.786 $8.594
Givens, Gregory Dean 0.037 0.01% 0.037 0.02% 0.037 0.01% 0.185 0.07% 0.037 0.01% Last update Aug 2021 -80.08%
Officer - Shares - Amount $1.572 $2.532 $2.148 $10.794 $1.888 last trade 3/24 buy
Options - percentage 0.209 0.08% 0.209 0.09% 0.209 0.07% 0.209 0.08% 0.209 0.08% 0.00%
Options - amount $8.900 $14.337 $12.162 $12.177 $10.694
Moore, Rachel Maureen 0.015 0.01% 0.062 0.02% 0.015 0.01% Last update Dec 2021 -75.43%
Officer - Shares - Amount $0.880 $3.588 $0.774 last trade 3/24 buy
Options - percentage 0.131 0.05% 0.131 0.05% 0.131 0.05% 0.00%
Options - amount $7.630 $7.639 $6.709
Mayson, Howard J. 0.016 0.01% 0.021 0.01% 0.021 0.01% 0.021 0.01% 0.045 0.02% 0.021 0.01% Last update Dec 2021 -53.69%
Director - Shares - Amount $0.295 $0.888 $1.431 $1.214 $2.624 $1.067 last trade 3/24 buy
Options - percentage 0.024 0.01% 0.037 0.01% 0.037 0.01% 0.037 0.01% 0.037 0.01% 0.037 0.01% 0.00%
Options - amount $0.436 $1.564 $2.520 $2.137 $2.140 $1.879
Nance, Steven Wayne 0.003 0.00% 0.037 0.01% 0.003 0.00% Last update Dec 2021 -91.03%
Director - Shares - Amount $0.191 $2.133 $0.168 Last trade Aug 2024 Buy
Options - percentage 0.027 0.01% 0.027 0.01% 0.027 0.01% 0.00%
Options - amount $1.573 $1.574 $1.383
Chhina, Sippy 0.000 0.00%
Director - Shares - Amount $0.000
Options - percentage 0.000 0.00%
Options - amount $0.000
Dea, Peter Allen 0.007 0.00% 0.001 0.00% 0.005 0.00% 0.005 0.00% 0.005 0.00% 0.075 0.03% 0.005 0.00% Chairman since June 2020 -93.41%
Chairman - Shares - Amount $0.209 $0.025 $0.210 $0.338 $0.287 $4.357 $0.252 last trade 5/24 Buy
Options - percentage 0.031 0.01% 0.069 0.03% 0.086 0.03% 0.086 0.03% 0.086 0.03% 0.086 0.03% 0.086 0.03% 0.00%
Options - amount $0.930 $1.262 $3.640 $5.863 $4.974 $4.980 $4.373
Institutions/Holdings 20 63.34% 20 63.94% 20 95.22% 20 86.88% 20 60.10%
Total Shares Held 165.366 64.10% 162.606 66.18% 260.788 92.51% 229.031 81.25% 154.491 60.11%
Increase/Decrease -10.815 -6.14% 5.043 3.20% 30.392 13.19% -5.039 -2.15% 5.068 3.39%
Starting No. of Shares 176.181 Top 20 MS 157.563 Top 20 MS 230.397 Top 20 MS 234.070 Top 20 MS 149.423 Top 20 MS
Increase in O/S Shares 0.000 0.00% 0.000 0.00% 0.000 0.00% 1.300 0.50% 2.400 0.98% 4.100 1.45% 1.400 0.54%
due to SO $0.000 $0.000 $0.000 $55.328 $164.544 $238.456 $81.522
Book Value $17.000 $44.000 $71.000 $38.000 $37.000 $101.000 $22.000
Insider Buying -$6.589 -$2.378 -$0.319 -$0.025 $0.000 $0.002 $0.000 US$
Insider Selling $0.158 $0.092 $0.606 $2.609 $0.341 $0.558 $0.000 zeros in 2025
Net Insider Selling -$6.431 -$2.286 $0.287 $2.584 $0.341 $0.560 $0.000
% of Market Cap -0.11% -0.06% 0.00% 0.02% 0.00% 0.01% 0.00%
Directors 10 12 11 12 13 12 11 11
Women 20% 2 20% 2 17% 2 18% 3 25% 3 23% 3 25% 3 27% 3 27%
Minorities 0% 0 0% 0 0% 0 0% 0 0% 0 0% 0 0% 1 9% 1 9%
Copyright © 2008 Website of SPBrunner. All rights reserved.
My stock