This report should not be construed as providing investment advice. It is for educational purposes only.  Before making any investment decision, you should always do your own research or consult a investment professional.
While I try to be accurate, I assume no responsibility for any figure in this spreadsheet. Estimates Estimates Estimates I might be able to updated to Q3
See my website on stocks or see my blog at the following sites.  https://spbrunner.com/stocks.html https://spbrunner.blogspot.com/ 9/30/23
Crescent Point Energy Corp TSX: CPG NYSE: CPG https://www.crescentpointenergy.com/ Fiscal Yr: Dec 31 3Q 2023
Year 12/31/10 12/31/11 12/31/12 12/31/13 12/31/14 12/31/15 12/31/16 12/31/17 12/31/18 12/31/19 12/31/20 12/31/21 12/31/22 12/31/23 12/31/24 1/1/26 Value Description #Y Item Total G
Accounting Rules C GAAP IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS Accounting Rules
Conversion Conversion
$4,108.5 <-12 mths -8.56%
Revenue Net of Roy. Other Income $3,242.9 $1,939.9 $2,796.3 $2,824.1 $2,656.2 $2,003.6 $2,439.9 $3,578.4 10.35% <-Total Growth 7 Revenue Net of Roy. Other Income
Revenue Net of Royalties $2,882.2 $3,459.9 $2,364.3 $2,184.6 $2,860.9 $3,320.5 $2,877.1 $1,488.0 $2,829.4 $3,993.0 38.54% <-Total Growth 9 Revenue Net of Royalties
Revenue* $1,535.8 $2,191.2 $2,695.0 $3,526.4 $4,210.1 $2,800.2 $2,548.5 $3,303.1 $3,887.5 $3,336.0 $1,692.2 $3,206.5 $4,493.1 $3,958 $3,718 $3,436 66.72% <-Total Growth 10 Revenue
Increase 56.41% 42.68% 22.99% 30.85% 19.39% -33.49% -8.99% 29.61% 17.69% -14.19% -49.27% 89.49% 40.12% -11.91% -6.06% -7.58% 5.24% <-IRR #YR-> 10 Revenue 66.72%
5 year Running Average $962.2 $1,314.9 $1,723.5 $2,186.1 $2,831.7 $3,084.6 $3,156.1 $3,277.7 $3,349.9 $3,175.1 $2,953.5 $3,085.1 $3,323.1 $3,337 $3,414 $3,762 6.35% <-IRR #YR-> 5 Revenue 36.03%
Revenue per Share $5.75 $7.58 $7.16 $8.93 $9.43 $5.55 $4.70 $6.05 $7.07 $6.30 $3.19 $5.53 $8.16 $7.18 $6.75 $6.24 6.79% <-IRR #YR-> 10 5 yr Running Average 92.81%
Increase 22.70% 31.79% -5.57% 24.67% 5.61% -41.18% -15.17% 28.65% 16.76% -10.82% -49.34% 73.32% 47.40% -11.91% -6.06% -7.58% 0.28% <-IRR #YR-> 5 5 yr Running Average 1.38%
5 year Running Average $6.40 $6.68 $6.97 $6.82 $7.77 $7.73 $7.15 $6.93 $6.56 $5.93 $5.46 $5.63 $6.05 $6.07 $6.16 $6.77 1.31% <-IRR #YR-> 10 Revenue per Share 13.90%
P/S (Price/Sales) Med 6.89 5.65 5.80 4.28 1.92 4.13 3.80 2.19 1.10 0.76 1.12 0.88 1.27 1.36 0.02 0.00 6.15% <-IRR #YR-> 5 Revenue per Share 34.77%
P/S (Price/Sales) Close 7.68 5.92 5.25 4.62 2.85 2.91 3.88 1.58 0.59 0.92 0.93 1.22 1.18 1.33 1.42 1.79 -1.40% <-IRR #YR-> 10 5 yr Running Average -13.19%
*Oil and gas sales in M CDN $  P/S Med 20 yr  3.16 15 yr  3.12 10 yr  1.59 5 yr  1.10 -16.24% Diff M/C -2.68% <-IRR #YR-> 5 5 yr Running Average -12.72%
-$2,695.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $4,493.1
-$3,303.1 $0.0 $0.0 $0.0 $0.0 $4,493.1
-$1,723.5 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $3,323.1
-$3,277.7 $0.0 $0.0 $0.0 $0.0 $3,323.1
-$7.16 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $8.16
-$6.05 $0.00 $0.00 $0.00 $0.00 $8.16
-$6.97 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $6.05
-$6.93 $0.00 $0.00 $0.00 $0.00 $6.05
$953.0 <-12 mths -1.32%
$1.73 <-12 mths 2.37%
Adjusted Profit CDN$ $0.0 $0.0 $0.0 $0.0 $546.7 $342.0 $88.5 $100.0 $234.6 $366.8 $177.4 $515.3 $965.7
Basic $0.09 $0.73 $0.58 $0.38 $1.31 $0.72 $0.17 $0.18 $0.43 $0.71 $0.34 $0.91 $1.70 193.80% <-Total Growth 10 AEPS
AEPS* Dilued $0.08 $0.72 $0.57 $0.37 $1.30 $0.71 $0.17 $0.18 $0.43 $0.71 $0.33 $0.90 $1.69 $1.35 $1.54 $1.74 196.49% <-Total Growth 10 AEPS
Increase 142.11% 800.00% -20.83% -35.09% 251.35% -45.38% -76.06% 5.88% 138.89% 65.12% -53.52% 172.73% 87.78% -20.12% 14.07% 12.99% 10 0 10 Years of Data, EPS P or N 100.00%
5 year Running Average $0.87 $0.80 $0.98 $0.31 $0.61 $0.73 $0.62 $0.55 $0.56 $0.44 $0.36 $0.51 $0.81 $1.00 $1.16 $1.44 11.48% <-IRR #YR-> 10 AEPS 196.49%
AEPS Yield 0.18% 1.60% 1.52% 0.90% 4.83% 4.40% 0.93% 1.88% 10.39% 12.26% 11.11% 13.33% 17.49% 14.08% 16.06% 15.62% 56.50% <-IRR #YR-> 5 AEPS 838.89%
Payout Ratio 3450.00% 383.33% 484.21% 745.95% 212.31% 315.49% 335.29% 200.00% 83.72% 5.63% 7.58% 0.83% 15.09% 30.74% 25.97% 22.99% -1.84% <-IRR #YR-> 10 5 yr Running Average -16.97%
5 year Running Average 749.62% 780.58% 877.42% 1012.70% 1055.16% 428.26% 418.65% 361.81% 229.36% 188.03% 126.44% 59.55% 22.57% 11.97% 16.04% 19.13% 8.26% <-IRR #YR-> 5 5 yr Running Average 48.72%
Price/AEPS Median 495.88 59.49 72.91 103.22 13.93 32.23 105.26 73.78 18.02 6.71 10.85 5.43 6.11 7.24 0.10 0.00 15.98 <-Median-> 10 Price/AEPS Median
Price/AEPS High 543.63 66.92 82.33 111.81 10.99 46.63 135.35 101.50 27.02 8.83 18.97 7.49 7.96 8.57 0.00 0.00 23.00 <-Median-> 10 Price/AEPS High
Price/AEPS Low 448.13 52.07 63.49 94.62 16.87 17.82 75.18 46.06 9.02 4.59 2.73 3.37 4.26 5.91 0.00 0.00 12.95 <-Median-> 10 Price/AEPS Low
Price/AEPS Close 552.38 62.36 66.00 111.49 20.70 22.70 107.35 53.22 9.63 8.15 9.00 7.50 5.72 7.10 6.23 6.40 15.16 <-Median-> 10 Price/AEPS Close
Trailing P/AEPS Close -232.58 561.25 52.25 72.37 72.73 12.40 25.70 56.35 23.00 13.47 4.18 20.45 10.73 5.67 7.10 7.23 21.73 <-Median-> 10 Trailing P/AEPS Close
Median Values DPR 10 Yrs 141.86% 5 Yrs   7.58% P/CF 5 Yrs   in order 6.71 8.83 4.26 8.15 5.85% Diff M/C DPR 75% to 95% best
* Adjusted Net Earnings per Share
-$0.57 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.69
-$0.18 $0.00 $0.00 $0.00 $0.00 $1.69
-$0.98 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.81
-$0.55 $0.00 $0.00 $0.00 $0.00 $0.81
$2,287 <-12 mths 2.46%
$2.74 <-12 mths -30.03%
Funds flow from Operations $1,543.9 $1,973.3 $2,408.0 $1,938.0 $1,572.5 $1,728.8 $1,741.2 $1,825.4 $874.4 $1,476.8 $2,232.4 44.59% <-Total Growth 10 AFFO
AFFO per Share Diluted $3.70 $4.65 $4.65 $5.09 $5.72 $4.05 $3.05 $3.17 $3.17 $3.35 $1.65 $2.57 $3.91 $4.18 $4.40 -15.98% <-Total Growth 10 AFFO
Increase -10.84% 25.68% 0.08% 9.37% 12.37% -29.15% -24.84% 4.13% -0.01% 5.50% -50.62% 55.45% 52.26% 6.91% 5.26% 10 0 10 Years of Data, AFFP, P or N 100.00%
5 year Running Average $3.81 $4.15 $4.38 $4.45 $4.76 $4.83 $4.51 $4.22 $3.83 $3.36 $2.88 $2.78 $2.93 $3.13 $3.34 -1.73% <-IRR #YR-> 10 AFFO
AFFO Yield 8.37% 10.36% 12.37% 12.34% 21.25% 25.14% 16.69% 33.10% 76.59% 57.78% 55.62% 38.04% 40.48% 43.59% 45.88% 4.28% <-IRR #YR-> 5 AFFO
Payout Ratio AFFO 74.59% 59.35% 59.31% 54.23% 48.26% 55.28% 18.72% 11.35% 11.35% 1.20% 1.51% 0.29% 5.63% 9.09% 9.09% -20.98% <-IRR #YR-> 10 5 yr Running Average
5 year Running Average 67.65% 63.93% 62.24% 62.04% 57.95% 54.96% 49.16% 41.23% 32.83% 21.27% 9.42% 5.70% 4.69% 4.74% 6.60% -13.10% <-IRR #YR-> 5 5 yr Running Average
Price/AFFO Median 10.72 9.21 8.93 7.50 3.17 5.65 5.88 4.19 2.44 1.42 2.17 1.90 2.64 2.34 0.04 2.90 <-Median-> 10 Price/AFFO Median
Price/AFFO High 11.75 10.36 10.08 8.13 2.50 8.17 7.56 5.76 3.66 1.87 3.79 2.62 3.44 2.77 0.00 3.73 <-Median-> 10 Price/AFFO High
Price/AFFO Low 9.69 8.06 7.78 6.88 3.83 3.12 4.20 2.61 1.22 0.97 0.54 1.18 1.84 1.91 0.00 2.23 <-Median-> 10 Price/AFFO Low
Price/AFFO Close 11.94 9.66 8.08 8.11 4.71 3.98 5.99 3.02 1.31 1.73 1.80 2.63 2.47 2.29 2.18 2.82 <-Median-> 10 Price/AFFO Close
Trailing P/AFFO Close 10.65 12.14 8.09 8.86 5.29 2.82 4.50 3.15 1.31 1.83 0.89 4.09 3.76 2.45 2.29 3.45 <-Median-> 10 Trailing P/AFFO Close
Median 5 Yrs DPR 10 Yrs 11.35% 5 Yrs   1.51% P/CF 5 Yrs   in order 2.17 3.44 1.18 1.80 5.86% Diff M/C -21.00% Diff M/C 10 DPR 75% to 95% best
Adjusted Funds flow from Operations per share 
-$1.54 <-12 mths -159.23%
EPS Basic $0.09 $0.73 $0.58 $0.38 $1.22 -$1.82 -$1.81 -$0.23 -$4.77 -$1.89 -$4.76 $4.15 $2.62 351.72% <-Total Growth 10 EPS Basic
EPS Diluted $0.08 $0.72 $0.57 $0.37 $1.21 -$1.82 -$1.81 -$0.23 -$4.77 -$1.89 -$4.76 $4.11 $2.60 $0.77 $1.63 $2.01 356.14% <-Total Growth 10 EPS Diluted
Increase -142% 800.00% -20.83% -35.09% 227.03% -250.41% -0.55% -87.29% 1973.91% -60.38% 151.85% -186.34% -36.74% -70.38% 111.69% 23.31% 4 6 10 Years of Data, EPS P or N 40.00%
Earnings Yield 0.2% 1.6% 1.5% 0.9% 4.5% -11.3% -9.9% -2.4% -115.2% -32.6% -160.3% 60.9% 26.9% 8.0% 17.0% 18.0% 16.39% <-IRR #YR-> 10 Earnings per Share 356.14%
5 year Running Average $0.87 $0.80 $0.98 $0.31 $0.59 $0.21 -$0.30 -$0.46 -$1.48 -$2.10 -$2.69 -$1.51 -$0.94 $0.17 $0.87 $2.22 67.80% <-IRR #YR-> 5 Earnings per Share 1230.43%
10 year Running Average $0.81 $0.89 $0.83 $0.82 $0.83 $0.54 $0.25 $0.26 -$0.59 -$0.76 -$1.24 -$0.90 -$0.70 -$0.66 -$0.62 -$0.23 #NUM! <-IRR #YR-> 10 5 yr Running Average -403.87%
* ESP per share  E/P 10 Yrs -6.16% 5Yrs -32.64% 15.62% <-IRR #YR-> 5 5 yr Running Average -106.58%
-$0.57 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.60
$0.23 $0.00 $0.00 $0.00 $0.00 $2.60
-$0.98 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 -$0.94
$0.46 $0.00 $0.00 $0.00 $0.00 -$0.94
$262.40 <-12 mths 30.81%
Actual dividends Paid (Cash) $280.5 $314.2 $349.2 $422.4 $834.7 $750.3 $260.3 $197.7 $198.5 $22.0 $9.4 $47.8 $200.6 $262.4 <-12 mths -42.55% <-Total Growth 10 Actual dividend
DPR Net Income 1401.26% 156.22% 183.13% 291.57% 164.03% -86.22% -27.91% -159.44% -7.59% -2.13% -0.37% 2.02% 13.52% 63.69% <-12 mths DPR Net Income
DPR Cash Flow 34.36% 23.75% 22.61% 21.41% 33.99% 38.34% 17.08% 11.50% 11.36% 1.26% 1.09% 3.20% 9.15% 11.16% <-12 mths DPR Cash Flow
DPR Cash Flow WC 32.22% 24.42% 22.19% 20.80% 35.43% 39.32% 16.75% 11.63% 11.60% 1.23% 1.10% 3.31% 9.09% 11.16% <-12 mths DPR Cash Flow WC
Dividend* $0.42 $0.45 $0.47 Estimates Dividend*
Increase 90.91% 7.14% 4.44% Estimates Increase
Payout Ratio EPS 54.55% 27.61% 23.38% 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 $0.0350 $0.0350 $0.0000 $0.0000 $0.00 <-Median-> 10 Special Dividends
Dividend* $2.76 $2.76 $2.76 $2.76 $2.76 $2.24 $0.57 $0.36 $0.36 $0.04 $0.0250 $0.0075 $0.2200 $0.3800 $0.4000 $0.4000 -92.03% <-Total Growth 10 Dividends
Increase 0.00% 0.00% 0.00% 0.00% 0.00% -18.84% -74.55% -36.84% 0.00% -88.89% -37.50% -70.00% 2833.33% 72.73% 5.26% 0.00% 6 6 20 Years of data Count P, N
Average Increases 5 Year Running 5.64% 2.90% 2.90% 1.40% 0.00% -3.77% -18.68% -26.05% -26.05% -43.83% -47.56% -46.65% 527.39% 541.93% 560.76% 568.26% -22.36% <-Median-> 10 Average Incr 5 Year Running
Dividends 5 Yr Running $2.58 $2.65 $2.72 $2.76 $2.76 $2.66 $2.22 $1.74 $1.26 $0.71 $0.27 $0.16 $0.14 $0.15 $0.22 $0.30 -94.95% <-Total Growth 10 Dividends 5 Yr Running
Yield H/L Price 6.96% 6.44% 6.64% 7.23% 15.24% 9.79% 3.19% 2.71% 4.65% 0.84% 0.70% 0.15% 2.13% 3.89% 2.95% <-Median-> 10 Yield H/L Price Item
Yield on High  Price 6.35% 5.73% 5.88% 6.67% 19.31% 6.77% 2.48% 1.97% 3.10% 0.64% 0.40% 0.11% 1.63% 3.28% 2.22% <-Median-> 10 Yield on High  Price EPS
Yield on Low Price 7.70% 7.36% 7.63% 7.88% 12.59% 17.71% 4.46% 4.34% 9.28% 1.23% 2.78% 0.25% 3.06% 4.76% 4.40% <-Median-> 10 Yield on Low Price AEPS
Yield on Close Price 6.25% 6.15% 7.34% 6.69% 10.26% 13.90% 3.12% 3.76% 8.70% 0.69% 0.84% 0.11% 2.28% 3.96% 4.17% 3.59% 3.44% <-Median-> 10 Yield on Close Price AFFO
Payout Ratio EPS 3450.00% 383.33% 484.21% 745.95% 228.10% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.18% 9.81% 53.90% 24.54% 19.90% 0.00% <-Median-> 10 DPR EPS CFPS
DPR EPS 5 Yr Running 297.92% 331.50% 278.53% 890.32% 467.80% 1264.76% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 89.46% 25.34% 13.29% 0.00% <-Median-> 10 DPR EPS 5 Yr Running FCF 
Payout Ratio CFPS 90.23% 60.28% 67.28% 55.25% 50.19% 57.80% 20.26% 11.43% 11.33% 1.21% 1.54% 0.29% 6.41% 9.72% 9.30% 9.57% 11.38% <-Median-> 10 DPR CF
DPR CF 5 Yr Running 79.13% 72.34% 69.82% 69.52% 62.06% 57.61% 52.10% 42.74% 33.97% 21.89% 9.64% 5.73% 4.69% 4.72% 6.58% 7.65% 38.35% <-Median-> 10 DPR CF 5 Yr Running
Payout Ratio CFPS WC 84.60% 61.97% 66.02% 53.69% 52.30% 59.28% 19.87% 11.56% 11.58% 1.18% 1.55% 0.30% 6.36% 9.72% 9.30% 9.57% 11.57% <-Median-> 10 DPR CF WC
DPR CF WC 5 Yr Running 75.98% 70.81% 68.81% 68.17% 61.84% 58.17% 52.20% 43.06% 34.66% 21.96% 9.62% 5.78% 4.71% 4.71% 6.61% 7.68% 38.86% <-Median-> 10 DPR CF WC 5 Yr Running
Median Values 10 Yr Med 10 Yr Cl 2.95% 3.44% 5 Yr Med 5 Yr Cl 0.84% 0.84% 5 Yr Med Payout 0.00% 1.54% 1.55% -9.38% <-IRR #YR-> 5 Dividends -38.89%
* Dividends per share  10 Yr Med and Cur. 41.48% 21.23% 5 Yr Med and Cur. 396.87% 395.52% Last Div Inc ---> $0.080 $0.100 25.00% -22.35% <-IRR #YR-> 10 Dividends -92.03%
Dividends Growth 15 -14.73% <-IRR #YR-> 15 Dividends -90.83%
Dividends Growth 20 -5.77% <-IRR #YR-> 19 Dividends
Dividends Growth 5 -$0.36 $0.00 $0.00 $0.00 $0.00 $0.22 Dividends Growth 5
Dividends Growth 10 -$2.76 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.22 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 $0.22 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 $0.22 Dividends Growth 20
Historical Dividends Historical High Div 15.45% Low Div 0.42% 10 Yr High 17.20% 10 Yr Low 0.14% Med Div 7.09% Close Div 6.84% From 2009 5.54% Historical Dividends
High/Ave/Median Values Curr diff Exp. -73.00%     893.10% Exp. -75.75% 2879.29% Exp. -41.17% Exp. -39.02% -24.71% High/Ave/Median 
Adjusted Historical Dividends Historical High Div 15.44% Low Div 0.26% Ave Div 7.85% Med Div 5.54% Close Div 6.20% From 2009 Adjusted Historical Dividends
High/Ave/Median Values Curr diff Exp. -72.99%     1504.24% Exp. -46.87% Exp. -24.71% Exp. -32.69% High/Ave/Median 
Future Dividend Yield Div Yd 2.55% earning in 5 Years at IRR of -9.38% Div Inc. -38.89% Future Dividend Yield
Future Dividend Yield Div Yd 1.56% earning in 10 Years at IRR of -9.38% Div Inc. -62.65% Future Dividend Yield
Future Dividend Yield Div Yd 0.95% earning in 15 Years at IRR of -9.38% Div Inc. -77.18% Future Dividend Yield
Future Dividend Paid Div Paid $0.24 earning in 5 Years at IRR of -9.38% Div Inc. -38.89% Future Dividend Paid
Future Dividend Paid Div Paid $0.15 earning in 10 Years at IRR of -9.38% Div Inc. -62.65% Future Dividend Paid
Future Dividend Paid Div Paid $0.09 earning in 15 Years at IRR of -9.38% Div Inc. -77.18% Future Dividend Paid
Dividend Covering Cost Total Div $1.66 over 5 Years at IRR of -9.38% Div Cov. 17.29% Dividend Covering Cost
Dividend Covering Cost Total Div $2.43 over 10 Years at IRR of -9.38% Div Cov. 25.31% Dividend Covering Cost
Dividend Covering Cost Total Div $2.90 over 15 Years at IRR of -9.38% Div Cov. 30.21% Dividend Covering Cost
Yield if held 5 yrs 14.22% 14.10% 15.02% 9.17% 9.13% 5.65% 1.33% 0.87% 0.94% 0.22% 0.11% 0.04% 1.66% 4.90% 8.39% 11.17% 1.14% <-Median-> 10 Paid Median Price
Yield if held 10 yrs 85.03% 39.55% 30.02% 17.55% 11.54% 2.91% 1.96% 1.20% 0.13% 0.06% 0.02% 0.53% 1.00% 2.21% 1.75% 1.58% <-Median-> 10 Paid Median Price
Yield if held 15 yrs 17.56% 5.16% 3.92% 0.25% 0.13% 0.04% 1.20% 1.26% 1.32% 1.01% 1.20% <-Median-> 7 Paid Median Price
Yield if held 20 yrs 0.23% 3.15% 4.13% 2.54% 2.06% 1.69% <-Median-> 2 Paid Median Price
Cost covered if held 5 years 66.48% 67.74% 74.10% 45.85% 45.63% 33.48% 25.89% 20.91% 16.47% 19.71% 5.92% 4.43% 5.18% 9.58% 23.14% 41.27% 20.31% <-Median-> 10 Paid Median Price
Cost covered if held 10 years 631.28% 333.17% 275.48% 165.66% 134.91% 124.39% 121.38% 66.74% 57.44% 36.89% 27.74% 22.56% 18.41% 25.80% 12.38% 94.06% <-Median-> 10 Paid Median Price
Cost covered if held 15 years 972.95% 457.70% 343.88% 188.36% 141.90% 128.44% 125.12% 69.21% 61.09% 40.62% 188.36% <-Median-> 7 Paid Median Price
Cost covered if held 20 years 997.37% 467.55% 351.96% 195.37% 149.51% 732.46% <-Median-> 2 Paid Median Price
Yr  Item Tot. Growth
Revenue Growth  $3,303.1 $3,887.5 $3,336.0 $1,692.2 $3,206.5 $4,493.1 $4,108.5 <-12 mths -8.56% 36.03% <-Total Growth 5 Revenue Growth  36.03%
AEPS Growth $0.18 $0.43 $0.71 $0.33 $0.90 $1.69 $1.73 <-12 mths 2.37% 838.89% <-Total Growth 5 AEPS Growth 838.89%
AFFO Growth $3.17 $3.17 $3.35 $1.65 $2.57 $3.91 $2.74 <-12 mths -30.03% 23.30% <-Total Growth 5 AFFO Growth 23.30%
Net Income Growth -$124.0 -$2,616.9 -$1,033.3 -$2,519.9 $2,365.1 $1,483.4 -$879.0 <-12 mths -159.26% 1296.29% <-Total Growth 5 Net Income Growth 1296.29%
Cash Flow Growth $1,718.7 $1,748.0 $1,742.9 $860.5 $1,495.8 $2,192.2 $2,173.9 <-12 mths -0.83% 27.55% <-Total Growth 5 Cash Flow Growth 27.55%
Dividend Growth $0.36 $0.36 $0.04 $0.03 $0.01 $0.22 $0.38 <-12 mths 72.73% -38.89% <-Total Growth 5 Dividend Growth -38.89%
Stock Price Growth $9.58 $4.14 $5.79 $2.97 $6.75 $9.66 $9.59 <-12 mths -0.72% 0.84% <-Total Growth 5 Stock Price Growth 0.84%
Revenue Growth  $2,695.0 $3,526.4 $4,210.1 $2,800.2 $2,548.5 $3,303.1 $3,887.5 $3,336.0 $1,692.2 $3,206.5 $4,493.1 $4,108.5 <-12 mths -8.56% 66.72% <-Total Growth 10 Revenue Growth  66.72%
AEPS Growth $0.57 $0.37 $1.30 $0.71 $0.17 $0.18 $0.43 $0.71 $0.33 $0.90 $1.69 $1.73 <-12 mths 2.37% 196.49% <-Total Growth 10 AEPS Growth 196.49%
AFFO Growth $4.65 $5.09 $5.72 $4.05 $3.05 $3.17 $3.17 $3.35 $1.65 $2.57 $3.91 $2.74 <-12 mths -30.03% -15.98% <-Total Growth 10 AFFO Growth -15.98%
Net Income Growth $190.7 $144.9 $508.9 -$870.2 -$932.7 -$124.0 -$2,616.9 -$1,033.3 -$2,519.9 $2,365.1 $1,483.4 -$879.0 <-12 mths -159.26% 678.06% <-Total Growth 10 Net Income Growth 678.06%
Cash Flow Growth $1,543.9 $1,973.3 $2,455.6 $1,956.9 $1,524.3 $1,718.7 $1,748.0 $1,742.9 $860.5 $1,495.8 $2,192.2 $2,173.9 <-12 mths -0.83% 41.99% <-Total Growth 10 Cash Flow Growth 41.99%
Dividend Growth $2.76 $2.76 $2.76 $2.24 $0.57 $0.36 $0.36 $0.04 $0.03 $0.01 $0.22 $0.4 <-12 mths 72.73% -92.03% <-Total Growth 10 Dividend Growth -92.03%
Stock Price Growth $37.62 $41.25 $26.91 $16.12 $18.25 $9.58 $4.14 $5.79 $2.97 $6.75 $9.66 $9.59 <-12 mths -0.72% -74.32% <-Total Growth 10 Stock Price Growth -74.32%
Dividends on Shares $74.52 $74.52 $60.48 $15.39 $9.72 $9.72 $1.08 $0.68 $0.20 $6.89 $11.21 $10.80 $10.80 $253.19 No of Years 10 Total Dividends 12/31/12
Paid  $1,015.74 $1,113.75 $726.57 $435.24 $492.75 $258.66 $111.78 $156.33 $80.19 $182.25 $260.82 $258.93 $258.93 $300.78 $260.82 No of Years 10 Share Value $37.62
Total $514.01 Total Return
Graham No. AEPS $6.10 $18.10 $17.17 $13.38 $25.80 $17.90 $8.23 $8.25 $10.78 $12.70 $6.29 $13.74 $21.17 $17.74 $18.95 $20.14 23.29% <-Total Growth 10 Graham Number AEPS
Price/GP Ratio Med 6.50 2.37 2.42 2.85 0.70 1.28 2.17 1.61 0.72 0.38 0.57 0.36 0.49 0.55 0.71 <-Median-> 10 Price/GP Ratio
Price/GP Ratio High 7.13 2.66 2.73 3.09 0.55 1.85 2.80 2.22 1.08 0.49 1.00 0.49 0.64 0.65 1.04 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Low 5.87 2.07 2.11 2.62 0.85 0.71 1.55 1.01 0.36 0.26 0.14 0.22 0.34 0.45 0.53 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Close 7.24 2.48 2.19 3.08 1.04 0.90 2.22 1.16 0.38 0.46 0.47 0.49 0.46 0.54 0.51 0.55 0.70 <-Median-> 10 Price/GP Ratio
Prem/Disc Close 624.04% 148.00% 119.08% 208.19% 4.30% -9.93% 121.77% 16.18% -61.61% -54.40% -52.77% -50.89% -54.37% -45.95% -49.40% -44.70% -30.41% <-Median-> 10 Graham Price
Graham No. AFFO $41.51 $46.01 $49.07 $49.64 $54.11 $42.76 $34.83 $34.61 $29.28 $27.56 $14.07 $23.22 $32.20 $31.22 $32.03 $0.00 -34.37% <-Total Growth 10 Graham Number AFFO
Price/GP Ratio Med 0.96 0.93 0.85 0.77 0.33 0.54 0.51 0.38 0.26 0.17 0.25 0.21 0.32 0.31 0.33 <-Median-> 10 Price/GP Ratio
Price/GP Ratio High 1.05 1.05 0.96 0.83 0.26 0.77 0.66 0.53 0.40 0.23 0.44 0.29 0.42 0.37 0.43 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Low 0.86 0.81 0.74 0.71 0.41 0.30 0.37 0.24 0.13 0.12 0.06 0.13 0.22 0.26 0.23 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Close 1.06 0.98 0.77 0.83 0.50 0.38 0.52 0.28 0.14 0.21 0.21 0.29 0.30 0.31 0.30 <-Median-> 10 Price/GP Ratio
Prem/Disc Close 6.47% -2.41% -23.33% -16.90% -50.27% -62.30% -47.60% -72.32% -85.86% -78.99% -78.89% -70.92% -70.00% -69.29% -70.06% #DIV/0! -70.46% <-Median-> 10 Graham Price
Graham No. EPS $6.10 $18.10 $17.17 $13.38 $24.89 $17.98 $21.95 $21.38 $26.52 $24.30 $17.65 $12.71 $26.26 $13.40 $19.50 $21.65 52.92% <-Total Growth 10 Graham Number EPS
Price/GP Ratio Med 6.50 2.37 2.42 2.85 0.73 1.27 0.82 0.62 0.29 0.20 0.20 0.38 0.39 0.73 0.51 <-Median-> 10 Price/GP Ratio
Price/GP Ratio High 7.13 2.66 2.73 3.09 0.57 1.84 1.05 0.85 0.44 0.26 0.35 0.53 0.51 0.86 0.55 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Low 5.87 2.07 2.11 2.62 0.88 0.70 0.58 0.39 0.15 0.13 0.05 0.24 0.27 0.60 0.33 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Close 7.24 2.48 2.19 3.08 1.08 0.90 0.83 0.45 0.16 0.24 0.17 0.53 0.37 0.72 0.49 0.51 0.49 <-Median-> 10 Price/GP Ratio
Prem/Disc Close 624.04% 148.00% 119.08% 208.19% 8.11% -10.35% -16.87% -55.19% -84.39% -76.17% -83.17% -46.90% -63.21% -28.44% -50.82% -48.55% -51.05% <-Median-> 10 Graham Price
Price pre 2003
Price Close $44.19 $44.90 $37.62 $41.25 $26.91 $16.12 $18.25 $9.58 $4.14 $5.79 $2.97 $6.75 $9.66 $9.59 $9.59 $11.14 -74.32% <-Total Growth 10 Stock Price
Increase 11.90% 1.61% -16.21% 9.65% -34.76% -40.10% 13.21% -47.51% -56.78% 39.86% -48.70% 127.27% 43.11% -0.72% 0.00% 16.16% 10.63 <-Median-> 10 CAPE (10 Yr P/E)
P/E 552.38 62.36 66.00 111.49 22.24 -8.86 -10.08 -41.65 -0.87 -3.06 -0.62 1.64 3.72 12.45 5.88 5.54 0.17% <-IRR #YR-> 5 Stock Price 0.84%
Trailing P/E -232.58 561.25 52.25 72.37 72.73 13.32 -10.03 -5.29 -18.00 -1.21 -1.57 -1.42 2.35 3.69 12.45 6.83 -12.71% <-IRR #YR-> 10 Stock Price -74.32%
CAPE (10 Yr P/E) 26.60 28.91 34.07 37.99 38.65 58.92 126.04 115.86 -48.12 -32.86 -16.72 -18.78 -20.23 -16.66 -14.98 -37.38 1.61% <-IRR #YR-> 5 Price & Dividend 8.01%
Median 15, 10, 5 Yrs D.  per yr 3.51% 1.44% % Tot Ret 0.00% 89.63% T P/E -1.32 -1.42 P/E:  -0.75 -0.62 -9.20% <-IRR #YR-> 10 Price & Dividend -49.40%
Price  15 D.  per yr 9.88% % Tot Ret 261.05% CAPE Diff 17.15% -6.09% <-IRR #YR-> 15 Stock Price -61.06%
Price  20 D.  per yr 18.82% % Tot Ret 102.81% -0.52% <-IRR #YR-> 20 Stock Price -9.81%
Price  25 D.  per yr 32.70% % Tot Ret 87.07% 4.85% <-IRR #YR-> 21 Stock Price #DIV/0!
Price & Dividend 15 3.78% <-IRR #YR-> 15 Price & Dividend 31.63%
Price & Dividend 20 18.30% <-IRR #YR-> 20 Price & Dividend 2.94801178
Price & Dividend 25 37.55% <-IRR #YR-> 21 Price & Dividend #DIV/0!
Price  5 -$9.58 $0.00 $0.00 $0.00 $0.00 $9.66 Price  5
Price 10 -$37.62 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $9.66 Price 10
Price & Dividend 5 -$9.58 $0.36 $0.04 $0.03 $0.01 $9.92 Price & Dividend 5
Price & Dividend 10 -$37.62 $2.76 $2.76 $2.24 $0.57 $0.36 $0.36 $0.04 $0.03 $0.01 $9.92 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 $9.66 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 $9.66 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 $9.66 Price  25
Price & Dividend 15 $2.76 $2.76 $2.76 $2.76 $2.76 $2.24 $0.57 $0.36 $0.36 $0.04 $0.03 $0.01 $9.92 Price & Dividend 15
Price & Dividend 20 $2.76 $2.76 $2.76 $2.76 $2.76 $2.24 $0.57 $0.36 $0.36 $0.04 $0.03 $0.01 $9.92 Price & Dividend 20
Price & Dividend 25 $2.76 $2.76 $2.76 $2.76 $2.76 $2.24 $0.57 $0.36 $0.36 $0.04 $0.03 $0.01 $9.92 Price & Dividend 25
Price H/L Median $39.67 $42.84 $41.56 $38.19 $18.11 $22.88 $17.90 $13.28 $7.75 $4.77 $3.58 $4.89 $10.33 $9.78 16.16% -75.14% <-Total Growth 10 Stock Price
Increase 31.18% 7.98% -2.98% -8.11% -52.58% 26.34% -21.79% -25.79% -41.64% -38.52% -24.87% 36.45% 111.46% -5.37% 4.17% -13.00% <-IRR #YR-> 10 Stock Price -75.14%
P/E 495.88 59.49 72.91 103.22 14.97 -12.57 -9.89 -57.74 -1.62 -2.52 -0.75 1.19 3.97 12.69 20.33% -4.90% <-IRR #YR-> 5 Stock Price -22.21%
Trailing P/E -208.79 535.44 57.72 67.00 48.95 18.91 -9.83 -7.34 -33.70 -1.00 -1.89 -1.03 2.51 3.76 -9.78% <-IRR #YR-> 10 Price & Dividend -17.04%
P/E on Run. 5 yr Ave 45.81 53.54 42.49 123.19 30.69 108.95 -60.46 -29.12 -5.22 -2.26 -1.33 -3.24 -10.97 58.89 -3.77% <-IRR #YR-> 5 Price & Dividend -52.58%
P/E on Run. 10 yr Ave 49.03 48.26 49.95 46.57 21.77 42.53 71.01 50.88 -13.20 -6.29 -2.88 -5.42 -14.78 -14.83 5.09 P/E Ratio Historical Median
Median 15, 10, 5 Yrs D.  per yr 3.22% 1.13% % Tot Ret 0.00% 0.00% T P/E -1.01 -1.03 P/E:  -1.19 -0.75 Count 21 Years of data
-$41.56 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $10.33
-$13.28 $0.00 $0.00 $0.00 $0.00 $10.33
-$41.56 $2.76 $2.76 $2.24 $0.57 $0.36 $0.36 $0.08 $0.06 $0.01 $10.59
-$13.28 $0.36 $0.04 $0.03 $0.01 $10.59
High Months May Mar Mar Dec Jun Feb Jun Jan Apr Sep Jan Dec Jun Sep
Price pre 2003
Price High $43.49 $48.18 $46.93 $41.37 $14.29 $33.11 $23.01 $18.27 $11.62 $6.27 $6.26 $6.74 $13.46 $11.57 -71.32% <-Total Growth 10 Stock Price
Increase 10.02% 10.78% -2.59% -11.85% -65.46% 131.70% -30.50% -20.60% -36.40% -46.04% -0.16% 7.67% 99.70% -14.04% -11.74% <-IRR #YR-> 10 Stock Price -71.32%
P/E 543.63 66.92 82.33 111.81 11.81 -18.19 -12.71 -79.43 -2.44 -3.32 -1.32 1.64 5.18 15.03 -5.93% <-IRR #YR-> 5 Stock Price -26.33%
Trailing P/E -228.89 602.25 65.18 72.58 38.62 27.36 -12.64 -10.09 -50.52 -1.31 -3.31 -1.42 3.27 4.45 7.35 P/E Ratio Historical Median
Median 10, 5 Yrs T P/E -1.37 -1.42 P/E:  -1.88 -1.32 43.60 P/E Ratio Historical High
-$46.93 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $13.46
-$18.27 $0.00 $0.00 $0.00 $0.00 $13.46
Low Months Aug Oct Jun Apr Dec Aug Jan Dec Dec Feb Mar Mar Jan Mar
Price Low $35.85 $37.49 $36.19 $35.01 $21.93 $12.65 $12.78 $8.29 $3.88 $3.26 $0.90 $3.03 $7.20 $7.98 -80.11% <-Total Growth 10 Stock Price
Increase 71.12% 4.57% -3.47% -3.26% -37.36% -42.32% 1.03% -35.13% -53.20% -15.98% -72.39% 236.67% 137.62% 10.83% -14.91% <-IRR #YR-> 10 Stock Price -80.11%
P/E 448.13 52.07 63.49 94.62 18.12 -6.95 -7.06 -36.04 -0.81 -1.72 -0.19 0.74 2.77 10.36 -2.78% <-IRR #YR-> 5 Stock Price -13.15%
Trailing P/E -188.68 468.63 50.26 61.42 59.27 10.45 -7.02 -4.58 -16.87 -0.68 -0.48 -0.64 1.75 3.07 2.83 P/E Ratio Historical Median
Median 10, 5 Yrs T P/E -0.56 -0.64 P/E:  -0.50 -0.19 -18.65 P/E Ratio Historical Low
-$36.19 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $7.20
$684 <-12 mths -41.29%
Free Cash Flow MS & WSJ -$796 $70 $35 $226 $287 $352 $351 -$136 -$70 $437 $162 $820 $1,165 $1,108 $974 $870 3228.57% <-Total Growth 10 Free Cash Flow
Change 108.79% -50.00% 545.71% 26.99% 22.65% -0.28% -138.75% 48.53% 724.29% -62.93% 406.17% 42.07% -4.89% -12.09% -10.68% #NUM! <-IRR #YR-> 5 Free Cash Flow MS 956.62%
FCF/CF from Op Ratio -0.97 0.05 0.02 0.11 0.12 0.18 0.23 -0.08 -0.04 0.25 0.19 0.55 0.53 0.47 0.41 0.38 41.98% <-IRR #YR-> 10 Free Cash Flow MS 3228.57%
Dividends paid $280.55 $314.21 $349.15 $422.41 $834.75 $750.30 $260.30 $197.70 $198.50 $22.00 $9.40 $47.80 $200.60 $209.34 $220.36 $220.36 -42.55% <-Total Growth 10 Dividends paid MS, WSJ Ag
Percentage paid -35.24% 448.87% 997.58% 186.91% 290.85% 213.15% 74.16% -145.37% -283.57% 5.03% 5.80% 5.83% 17.22% 18.89% 22.62% 25.33% $0.12 <-Median-> 10 Percentage paid Mk S does not
5 Year Coverage -1237% 275.34% 209.19% 228.28% 285.91% 152.98% 92.46% 39.19% 19.03% 13.25% 16.26% 18.20% 5 Year Coverage
Dividend Coverage Ratio -2.84 0.22 0.10 0.54 0.34 0.47 1.35 -0.69 -0.35 19.86 17.23 17.15 5.81 5.29 4.42 3.95 0.94 <-Median-> 10 Dividend Coverage Ratio
5 Year of Coverage -0.08 0.36 0.48 0.44 0.35 0.65 1.08 2.55 5.26 7.55 6.15 5.50 5 Year of Coverage
Market Cap $11,795 $12,974 $14,158 $16,293 $12,016 $8,140 $9,887 $5,229 $2,278 $3,065 $1,574 $3,912 $5,322 $5,283 $5,283 $6,137 -62.41% <-Total Growth 10 Market Cap
Diluted # of Shares in Million 331.781 387.731 421.060 478.259 516.336 545.163 549.110 545.674 529.340 575.099 571.068 570.653 72.12% <-Total Growth 10 Diluted
Change 16.86% 8.60% 13.58% 7.96% 5.58% 0.72% -0.63% -2.99% 8.64% -0.70% -0.07% 6.77% <-Median-> 10 Change
Difference Diluted/Basic -0.7% -0.4% -0.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -1.0% -0.8% -1.0% 0.00% <-Median-> 10 Difference Diluted/Basic
Basic # of Shares in Millions 234.851 275.375 329.411 386.254 418.688 478.259 516.336 545.163 549.110 545.674 529.340 569.203 566.711 564.859 72.04% <-Total Growth 10 Basic
Change 46.97% 17.26% 19.62% 17.26% 8.40% 14.23% 7.96% 5.58% 0.72% -0.63% -2.99% 7.53% -0.44% -0.33% 6.56% <-Median-> 10 Change
Difference Basic/Outstanding 13.7% 4.9% 14.2% 2.3% 6.6% 5.6% 4.9% 0.1% 0.2% -3.0% 0.1% 1.8% -2.8% -2.5% 1.00% <-Median-> 10 Difference Basic/Outstanding
$2,173.9 <-12 mths -0.83%
# of Share in Millions 266.911 288.952 376.341 394.994 446.510 504.936 541.743 545.794 550.152 529.400 530.036 579.484 550.889 550.889 550.889 550.889 3.88% <-IRR #YR-> 10 Shares 46.38%
Change 27.47% 8.26% 30.24% 4.96% 13.04% 13.08% 7.29% 0.75% 0.80% -3.77% 0.12% 9.33% -4.93% 0.00% 0.00% 0.00% 0.19% <-IRR #YR-> 5 Shares 0.93%
Cash Flow from Operations $M $816.5 $1,323.0 $1,543.9 $1,973.3 $2,455.6 $1,956.9 $1,524.3 $1,718.7 $1,748.0 $1,742.9 $860.5 $1,495.8 $2,192.2 $2,352.3 $2,368.8 $2,302.7 41.99% <-Total Growth 10 Cash Flow
Increase 25.22% 62.04% 16.70% 27.81% 24.44% -20.31% -22.11% 12.75% 1.70% -0.29% -50.63% 73.83% 46.56% 7.30% 0.70% -2.79% DRIP, SO S. Issue
5 year Running Average $512.7 $741.8 $984.1 $1,261.7 $1,622.5 $1,850.5 $1,890.8 $1,925.8 $1,880.7 $1,738.2 $1,518.9 $1,513.2 $1,607.9 $1,728.7 $1,853.9 $2,142.4 27.43% <-Total Growth 10 CF 5 Yr Running
CFPS $3.06 $4.58 $4.10 $5.00 $5.50 $3.88 $2.81 $3.15 $3.18 $3.29 $1.62 $2.58 $3.98 $4.27 $4.30 $4.18 -3.00% <-Total Growth 10 Cash Flow per Share
Increase -1.77% 49.68% -10.40% 21.78% 10.08% -29.53% -27.40% 11.92% 0.90% 3.62% -50.69% 59.00% 54.16% 7.30% 0.70% -2.79% 3.57% <-IRR #YR-> 10 Cash Flow 41.99%
5 year Running Average $3.26 $3.67 $3.90 $3.97 $4.45 $4.61 $4.26 $4.07 $3.70 $3.26 $2.81 $2.76 $2.93 $3.15 $3.35 $3.86 4.99% <-IRR #YR-> 5 Cash Flow 27.55%
P/CF on Med Price 12.97 9.36 10.13 7.64 3.29 5.90 6.36 4.22 2.44 1.45 2.21 1.89 2.60 2.29 0.04 0.00 -0.30% <-IRR #YR-> 10 Cash Flow per Share -3.00%
P/CF on Closing Price 14.45 9.81 9.17 8.26 4.89 4.16 6.49 3.04 1.30 1.76 1.83 2.62 2.43 2.25 2.23 2.67 4.79% <-IRR #YR-> 5 Cash Flow per Share 26.37%
-23.72% Diff M/C -2.82% <-IRR #YR-> 10 CFPS 5 yr Running -24.88%
$2,239.0 <-12 mths 1.44%
Excl.Working Capital CF $54.3 -$36.1 $29.4 $57.3 -$99.4 -$48.9 $29.9 -$18.7 -$37.2 $47.5 -$6.2 -$51.6 $15.0 $0.0 $0.0 $0.0 -6.34% <-IRR #YR-> 5 CFPS 5 yr Running -27.93%
Cash Flow from Operations $M WC $870.8 $1,286.9 $1,573.3 $2,030.7 $2,356.2 $1,908.0 $1,554.2 $1,700.0 $1,710.8 $1,790.4 $854.3 $1,444.2 $2,207.2 $2,352.3 $2,368.8 $2,302.7 40.29% <-Total Growth 10 Cash Flow less WC
Increase 29.77% 47.78% 22.26% 29.07% 16.03% -19.02% -18.54% 9.38% 0.64% 4.65% -52.28% 69.05% 52.83% 6.57% 0.70% -2.79% 3.44% <-IRR #YR-> 10 Cash Flow less WC 40.29%
5 year Running Average $534.8 $754.5 $998.4 $1,286.6 $1,623.6 $1,831.0 $1,884.5 $1,909.8 $1,845.8 $1,732.7 $1,521.9 $1,499.9 $1,601.4 $1,729.7 $1,845.4 $2,135.0 5.36% <-IRR #YR-> 5 Cash Flow less WC 29.84%
CFPS Excl. WC $3.26 $4.45 $4.18 $5.14 $5.28 $3.78 $2.87 $3.11 $3.11 $3.38 $1.61 $2.49 $4.01 $4.27 $4.30 $4.18 4.84% <-IRR #YR-> 10 CF less WC 5 Yr Run 60.40%
Increase 1.80% 36.51% -6.13% 22.98% 2.64% -28.39% -24.08% 8.57% -0.16% 8.76% -52.34% 54.63% 60.77% 6.57% 0.70% -2.79% -3.46% <-IRR #YR-> 5 CF less WC 5 Yr Run -16.15%
5 year Running Average $3.40 $3.75 $3.96 $4.05 $4.46 $4.57 $4.25 $4.04 $3.63 $3.25 $2.82 $2.74 $2.92 $3.15 $3.34 $3.85 -0.42% <-IRR #YR-> 10 CFPS - Less WC -4.16%
P/CF on Med Price 12.16 9.62 9.94 7.43 3.43 6.05 6.24 4.26 2.49 1.41 2.22 1.96 2.58 2.29 0.04 0.00 5.17% <-IRR #YR-> 5 CFPS - Less WC 28.63%
P/CF on Closing Price 13.54 10.08 9.00 8.02 5.10 4.27 6.36 3.08 1.33 1.71 1.84 2.71 2.41 2.25 2.23 2.67 -3.00% <-IRR #YR-> 10 CFPS 5 yr Running -26.23%
*Operational Cash Flow per share CF/-WC P/CF Med 10 yr 2.94 5 yr  2.21 P/CF Med 10 yr 3.01 5 yr  2.22 -25.26% Diff M/C -6.27% <-IRR #YR-> 5 CFPS 5 yr Running -27.64%
-$4.10 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $3.98 Cash Flow per Share
-$3.15 $0.00 $0.00 $0.00 $0.00 $3.98 Cash Flow per Share
-$3.90 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.93 CFPS 5 yr Running
-$4.07 $0.00 $0.00 $0.00 $0.00 $2.93 CFPS 5 yr Running
-$1,573.3 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $2,207.2 Cash Flow less WC
-$1,700.0 $0.0 $0.0 $0.0 $0.0 $2,207.2 Cash Flow less WC
-$998.4 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $1,601.4 CF less WC 5 Yr Run
-$1,909.8 $0.0 $0.0 $0.0 $0.0 $1,601.4 CF less WC 5 Yr Run
-$4.18 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $4.01 CFPS - Less WC
-$3.11 $0.00 $0.00 $0.00 $0.00 $4.01 CFPS - Less WC
-$3.96 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.92 CFPS 5 yr Running
-$4.04 $0.00 $0.00 $0.00 $0.00 $2.92 CFPS 5 yr Running
OPM 53.16% 60.38% 57.29% 55.96% 58.33% 69.88% 59.81% 52.03% 44.96% 52.25% 50.85% 46.65% 48.79% 59.43% -14.84% <-Total Growth 10 OPM
Increase -19.94% 13.57% -5.11% -2.32% 4.23% 19.82% -14.41% -13.01% -13.58% 16.19% -2.67% -8.26% 4.59% 21.81% Should increase  or be stable.
Diff from Median 2.0% 15.8% 9.9% 7.3% 11.9% 34.0% 14.7% -0.2% -13.8% 0.2% -2.5% -10.5% -6.4% 14.0% 0.00 <-Median-> 10 OPM
*Operational Profit Margin (CF/Revenue) Ratio OPM 10 Yrs 52.14% 5 Yrs 48.79% should be  zero, it is a   check on calculations
Long Term Debt $1,760.32 $2,077.08 $2,849.6 $4,380.0 $3,730.1 $4,047.2 $4,176.9 $2,704.1 $3,003.3 $2,576.7 $1,536.7 $2,559.3 -12.70% <-Total Growth 10 Debt Type
Change 17.99% 37.19% 53.71% -14.84% 8.50% 3.20% -35.26% 11.06% -14.20% -40.36% 66.55% 5.85% <-Median-> 10 Change Lg Term R
Debt/Market Cap Ratio 0.12 0.13 0.24 0.54 0.38 0.77 1.83 0.88 1.91 0.66 0.29 0.48 0.60 <-Median-> 10 Debt/Market Cap Ratio Intang/GW
Assets/Current Liabilities Ratio 17.37 12.76 15.09 21.07 19.19 18.54 18.49 13.02 9.93 8.89 7.66 8.27 14.05 <-Median-> 10 Assets/Current Liab Ratio Liquidity
Debt to Cash Flow (Years) 1.14 1.05 1.16 2.24 2.45 2.35 2.39 1.55 3.49 1.72 0.70 1.09 1.98 <-Median-> 10 Debt to Cash Flow (Years) Liq. + CF
Liq.  CF. DB
Intangibles $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 #DIV/0! <-Total Growth 10 Intangibles Debt Ratio
Goodwill    $204.75 $207.67 $251.92 $251.92 $251.92 $251.90 $251.90 $251.90 $244.00 $230.90 $230.90 $211.50 $203.90 $203.60 -19.06% <-Total Growth 10 Goodwill Leverage
Total $204.75 $207.67 $251.92 $251.92 $251.92 $251.90 $251.90 $251.90 $244.00 $230.90 $230.90 $211.50 $203.90 $203.60 -19.06% <-Total Growth 10 Total D/E Ratio
Change 104.15% 1.43% 21.31% 0.00% 0.00% -0.01% 0.00% 0.00% -3.14% -5.37% 0.00% -8.40% -3.59% -0.15% 0.00% <-Median-> 10 Change
Intangible/Market Cap Ratio 0.02 0.02 0.02 0.02 0.02 0.03 0.03 0.05 0.11 0.08 0.15 0.05 0.04 0.04 0.04 <-Median-> 10 Intangible/Market Cap Ratio
Current Assets $212.67 $308.52 $329.71 $377.12 $949.76 $847.3 $403.5 $509.3 $586.6 $631.5 $278.7 $410.9 $989.2 $1,618.8 200.02% <-Total Growth 10 Current Assets
Current Liabilities $449.93 $681.28 $698.42 $998.01 $1,091.10 $836.1 $842.5 $863.5 $688.6 $775.3 $669.2 $1,032.2 $1,239.0 $1,254.3 77.40% <-Total Growth 10 Current Liabilities
Liquidity 0.47 0.45 0.47 0.38 0.87 1.01 0.48 0.59 0.85 0.81 0.42 0.40 0.80 1.29 0.69 <-Median-> 10 Ratio
Liq. with CF aft div 0.65 1.22 1.20 1.26 1.99 2.00 1.92 2.35 3.10 3.04 1.68 1.84 2.45 2.98 2.45 <-Median-> 5 Ratio
Liq. CF re  Inv+Div  0.15 0.39 0.21 0.46 0.52 0.64 0.73 0.72 0.97 2.10 1.20 0.85 1.45 2.98 1.20 <-Median-> 5 Ratio
Bank Debt (not yet due) Cur Por D 93.50 72.00 0.00 0.00 99.80 201.00 221.60 278.10 538.70 380.90
Liquidity 0.95 1.11 0.48 0.59 1.00 1.10 0.62 0.54 1.41 1.85 1.00 <-Median-> 5 Ratio
Liq. with CF aft div 2.18 2.19 1.92 2.35 3.63 4.10 2.52 2.52 4.34 4.28 3.63 <-Median-> 5 Ratio
Assets $7,866 $8,734 $12,132 $12,737 $16,467 $17,616.0 $16,163.6 $16,005.3 $12,730.4 $10,091.8 $6,645.9 $9,171.2 $9,486.4 $10,371.0 -27.88% <-Total Growth 10 Assets
Liabilities $2,343 $2,888 $3,479 $4,237 $6,306 $7,491.0 $6,572.4 $6,842.4 $6,117.6 $4,749.1 $3,823.1 $3,765.9 $2,993.0 $4,660.6 -16.22% <-Total Growth 10 Liabilities
Debt Ratio 3.36 3.02 3.49 3.01 2.61 2.35 2.46 2.34 2.08 2.12 1.74 2.44 3.17 2.23 2.39 <-Median-> 10 Ratio
Book Value $5,523 $5,847 $8,653 $8,500 $10,161 $10,125.0 $9,591.2 $9,162.9 $6,612.8 $5,342.7 $2,822.8 $5,405.3 $6,493.4 $5,710.4 $5,710 $5,710 -24.96% <-Total Growth 10 Book Value
NCI $0.00 $0.00 $0.00 $0.00 $0.00 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.00 $0.00
Net Book Valeu $5,523 $5,847 $8,653 $8,500 $10,161 $10,125.0 $9,591.2 $9,162.9 $6,612.8 $5,342.7 $2,822.8 $5,405.3 $6,493.4 $5,710.4 $5,710 $5,710 -24.96% <-Total Growth 10 Book Value
BV per share $20.69 $20.23 $22.99 $21.52 $22.76 $20.05 $17.70 $16.79 $12.02 $10.09 $5.33 $9.33 $11.79 $10.37 $10.37 $10.37 -48.74% <-Total Growth 10 Book Value per Share
Change 8.91% -2.22% 13.64% -6.41% 5.75% -11.88% -11.71% -5.17% -28.40% -16.04% -47.23% 75.15% 26.37% -12.06% 0.00% 0.00% -40.18% P/B Ratio Current/Historical Median
P/B Ratio (Median) 1.92 2.12 1.81 1.77 0.80 1.14 1.01 0.79 0.64 0.47 0.67 0.52 0.88 0.94 0.02 0.00 1.55 P/B Ratio Historical Median
P/B Ratio (Close) 2.14 2.22 1.64 1.92 1.18 0.80 1.03 0.57 0.34 0.57 0.56 0.72 0.82 0.93 0.93 1.07 -6.46% <-IRR #YR-> 10 Book Value -48.74%
Change 2.74% 3.92% -26.27% 17.16% -38.31% -32.02% 28.23% -44.64% -39.64% 66.57% -2.80% 29.76% 13.25% 12.89% 0.00% 16.16% -6.83% <-IRR #YR-> 5 Book Value -29.79%
Leverage (A/BK) 1.42 1.49 1.40 1.50 1.62 1.74 1.69 1.75 1.93 1.89 2.35 1.70 1.46 1.82 1.72 <-Median-> 10 A/BV
Debt/Equity Ratio 0.42 0.49 0.40 0.50 0.62 0.74 0.69 0.75 0.93 0.89 1.35 0.70 0.46 0.82 0.72 <-Median-> 10 Debt/Eq Ratio
Sharerholders Equity (Assets less liabilities) P/BV 10 yr Med 0.79 5 yr Med 0.64 16.60% Diff M/C 1.73 Historical Leverage (A/BK)
-$22.99 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $11.79
-$16.79 $0.00 $0.00 $0.00 $0.00 $11.79
-$896.8 <-12 mths -156.97%
Comprehensive Income $17.51 $211.64 $181.51 $238.80 $658.63 -$540.80 -$992.0 -$284.3 -$2,377.4 -$1,129.5 -$2,497.7 $2,376.0 $1,574.1 767.23% <-Total Growth 10 Comprehensive Income
Increase 155.94% 1108.80% -14.24% 31.56% 175.81% -182.11% -83.43% 71.34% -736.23% 52.49% -121.13% 195.13% -33.75% -33.75% <-Median-> 5 Comprehensive Income
5 Yr Running Average $97 $126 $169 $124 $262 $150 -$91 -$184 -$707 -$1,065 -$1,456 -$783 -$411 24.11% <-IRR #YR-> 10 Comprehensive Income 767.23%
ROE 0.3% 3.6% 2.1% 2.8% 6.5% -5.3% -10.3% -3.1% -36.0% -21.1% -88.5% 44.0% 24.2% #NUM! <-IRR #YR-> 5 Comprehensive Income 653.68%
5Yr Median -0.2% 0.3% 2.1% 2.1% 2.8% 2.8% 2.1% -3.1% -5.3% -10.3% -21.1% -21.1% -21.1% #NUM! <-IRR #YR-> 10 5 Yr Running Average -352.67%
% Difference from NI -12.6% 5.2% -4.8% 64.8% 29.4% -37.9% 6.4% 129.3% -9.2% 9.3% -0.9% 0.5% 6.1% 17.44% <-IRR #YR-> 5 5 Yr Running Average -123.39%
Median Values Diff 5, 10 yr 6.2% 0.5% -21.1% <-Median-> 5 Return on Equity
-$181.5 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $1,574.1
$284.3 $0.0 $0.0 $0.0 $0.0 $1,574.1
-$168.7 $0.0 $0.0 -$150.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 -$410.9
$183.9 $0.0 $0.0 $0.0 $0.0 -$410.9
Current Liability Coverage Ratio 1.94 1.89 2.25 2.03 2.16 2.28 1.84 1.97 2.48 2.31 1.28 1.40 1.78 1.88   CFO / Current Liabilities
5 year Median 1.94 1.94 2.25 2.03 2.03 2.16 2.16 2.03 2.16 2.28 1.97 1.97 1.78 1.78 1.78 <-Median-> 5 Current Liability Cov Ratio
Asset Efficiency Ratio 11.07% 14.73% 12.97% 15.94% 14.31% 10.83% 9.62% 10.62% 13.44% 17.74% 12.85% 15.75% 23.27% 22.68% CFO / Total Assets
5 year Median 13.55% 13.55% 12.97% 12.97% 14.31% 14.31% 12.97% 10.83% 10.83% 10.83% 12.85% 13.44% 15.75% 17.74% 15.7% <-Median-> 5 Return on Assets 
Return on Assets ROA 0.25% 2.30% 1.57% 1.14% 3.09% -4.94% -5.77% -0.77% -20.56% -10.24% -37.92% 25.79% 15.64% 3.97% Net  Income/Assets Return on Assets
5Yr Median 0.25% 0.25% 1.57% 1.14% 1.57% 1.57% 1.14% -0.77% -4.94% -5.77% -10.24% -10.24% -10.24% 3.97% -10.2% <-Median-> 5 Asset Efficiency Ratio
Return on Equity ROE 0.36% 3.44% 2.20% 1.70% 5.01% -8.59% -9.72% -1.35% -39.57% -19.34% -89.27% 43.76% 22.84% 7.21% Net Inc/ Shareholders' equity Return on Equity
5Yr Median 0.36% 0.36% 2.20% 1.70% 2.20% 2.20% 1.70% -1.35% -8.59% -9.72% -19.34% -19.34% -19.34% 7.21% -19.3% <-Median-> 5 Return on Equity
-$879.00 <-12 mths -159.26%
Net Income $20.0 $201.1 $190.7 $144.9 $508.9 -$870.2 -$932.7 -$124.0 -$2,616.9 -$1,033.3 -$2,519.9 $2,365.1 $1,483.4 $412.0 $1,015.0 $702.0 678.06% <-Total Growth 10 Net Income
Increase -164.43% 904.62% -5.21% -24.01% 251.26% -271.00% 7.18% -86.71% 2010.40% -60.51% 143.87% -193.86% -37.28% -72.23% 146.36% -30.84% EPS/CF Ratio should not be higher than 1.00
5 Yr Running Average $98.0 $124.4 $169.0 $105.1 $213.1 $35.1 -$191.7 -$254.6 -$807.0 -$1,115.4 -$1,445.4 -$785.8 -$464.3 $141 $551 $1,196 22.77% <-IRR #YR-> 10 Net Income 923.91%
Operating Cash Flow $816.5 $1,323.0 $1,543.9 $1,973.3 $2,455.6 $1,956.9 $1,524.3 $1,718.7 $1,748.0 $1,742.9 $860.5 $1,495.8 $2,192.2 #NUM! <-IRR #YR-> 5 Net Income 1296.29%
Investment Cash Flow -$1,546.0 -$1,458.3 -$3,290.8 -$1,737.8 -$3,117.3 -$1,793.5 -$1,360.4 -$1,960.2 -$1,509.4 -$345.0 -$269.0 -$1,193.4 -$860.6 #NUM! <-IRR #YR-> 10 5 Yr Running Ave. -541.70%
Total Accruals $749.6 $336.5 $1,937.5 -$90.6 $1,170.7 -$1,033.6 -$1,096.6 $117.5 -$2,855.5 -$2,431.2 -$3,111.4 $2,062.7 $151.8 12.77% <-IRR #YR-> 5 5 Yr Running Ave. -82.35%
Total Assets $7,866 $8,734 $12,132 $12,737 $16,467 $17,616 $16,164 $16,005 $12,730 $10,092 $6,646 $9,171 $9,486 Balance Sheet Assets
Accruals Ratio 9.53% 3.85% 15.97% -0.71% 7.11% -5.87% -6.78% 0.73% -22.43% -24.09% -46.82% 22.49% 1.60% -22.43% <-Median-> 5 Ratio
EPS/CF Ratio 0.02 0.16 0.14 0.07 0.23 -0.48 -0.63 -0.07 -1.53 -0.56 -2.95 1.65 0.65 -0.28 <-Median-> 10 EPS/CF Ratio
-$190.7 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $1,483.4
$124.0 $0.0 $0.0 $0.0 $0.0 $1,483.4
-$169.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 -$464.3
$254.6 $0.0 $0.0 $0.0 $0.0 -$464.3
Change in Close 11.90% 1.61% -16.21% 9.65% -34.76% -40.10% 13.21% -47.51% -56.78% 39.86% -48.70% 127.27% 43.11% -0.72% 0.00% 16.16% Count 22 Years of data
up/down down down down up up up up up Down Count 16 72.73%
Meet Prediction? Yes Yes Yes Yes % right Count 6 37.50%
Financial Cash Flow $729.6 $135.3 $1,747.7 -$220.2 $648.3 -$147.1 -$175.6 $291.2 -$287.9 -$1,355.7 -$639.5 -$297.2 -$1,056.0 C F Statement  Financial Cash Flow
Total Accruals $20.0 $201.1 $189.8 $129.6 $522.4 -$886.5 -$921.0 -$173.7 -$2,567.6 -$1,075.5 -$2,471.9 $2,359.9 $1,207.8 Accruals
Accruals Ratio 0.25% 2.30% 1.56% 1.02% 3.17% -5.03% -5.70% -1.09% -20.17% -10.66% -37.19% 25.73% 12.73% -10.66% <-Median-> 5 Ratio
Cash $0.00 $0.00 $0.00 $15.94 $3.95 $24.70 $13.40 $62.40 $15.30 $56.90 $8.80 $13.50 $289.90 $46.60 Yes, 0 Cash
Cash per Share $0.00 $0.00 $0.00 $0.04 $0.01 $0.05 $0.02 $0.11 $0.03 $0.11 $0.02 $0.02 $0.53 $0.08 $0.03 <-Median-> 5 Cash per Share
Percentage of Stock Price 0.00% 0.00% 0.00% 0.10% 0.03% 0.30% 0.14% 1.19% 0.67% 1.86% 0.56% 0.35% 5.45% 0.88% 0.67% <-Median-> 5 % of Stock Price
Notes:
October 30, 2023.  Last estimates were for 2022, 2023 and 2024 of $4354M, $3928M and $4800M, $3.91M, $4.29M and $390M for AFFO, $3.88, $2.22 and $2.55 for EPS, 
$0.28, $0.36, $0.32, $1246M, $1353M and $701M for FCF, $4.02, $4.80 and $4.81 for CFPS, and $2225M, $1194M and $1300M for Net Income.
November 3, 2022.  Last estimates are for 2021, 2022 and 2023 of $3,128M, $3127M for Revenue 2021/22, $4.13, $1.28 and $1.13 for EPS, 
$0.05, $0.12 and $0.14 for Dividends, $790M, $952M and $853M for FCF, $2.57, $3.22 and $3.16 for CFPS, and $2373M and $677M for Net Income for 2021/22.
November 7, 2021.  Last estimates were for 2020 and 2021, 2022 of $1739M, $1532M for 2020-21, -$5.49, -$0.11 and 0.01 for EPS, 
$0.02, $0.01 and $0.01 for dividends, $525M, $100M an $217M for FCF, $1.59, $1.22 and $1.40 for CFPS and -$2442M, and -$89.5M for Net Income for 2020 and 2021.
November 15, 2020.  Last estimates were for 2019, 2020 and 2021 of $3312M, $2878M nd $2825M for Revenue, 
-$0.13, $0.19 and -$0.56 for EPS, $3.27, $2.78 and $2.70 for CFPS and -$594.6M and $267M for Net Income for 2019 and 2020.
November 17, 2019.  Last estimates were for 2018, 2019 and 2020 of $3829M, $4046M, $4350M for Revenue, 
-$0.29, $0.88 and $1.05 for EPS, $3.33, $3.75 and $4.18 for CFPS and -$112M, $555M for Net Income for 2018 and 2019.
November 23, 2018.  Last estimates were for 2017, 2018 and 2019 of $3219M, $3215M and $3607M for Revenue, 
-$0.02, -$0.23, -$0.19 for EPS. $3.06, $3.09 amd $3.24 for CFPS, -$159M, -$204M and -$118M.
November 25, 2017.  Last estimates were for 2016, 2017 and 2018 of R2549M, $3354M and $3701M for Revenue, 
-$0.84, -$0.12 and $0.33 for EPS, $3.00, $3.22 and $3.68 for CFPS and $-$478M, -$58.5M and $49M for Net Income.
November 27, 2016.  Last estimates were fpr 2015, 2016 and 2017 of $3042M, $3329M and $3783M for Revenue, 
-$0.73, -$0.01 amd $0.12 fr EPS, $4.04, $3.78 and $4.19 for CFPS, -$480M, -$57.8M and $35.5M for Net Income.
November 29, 2015.  Last estimates were for 2014, 2015 and 2016 at $4272M, $4543M and $4679M for Revenue, 
$1.22, $1.16 and $0.89 for EPS, $5.89, $5.83 and $6.07 for CFPS and $497M, $448M and $413M for Net Income.
November 30, 2014.  The last estimates were for 2013, 2014 and 2015 of $3265M, $3503M and $3515M for Revenue,  
$1.07, $1.60 and $0.86 for EPS, $5.25, $5.45 and $5.60 for CFPS, $274, $391 and $342 for Net Income.
December 1, 2013.  The last estimates were for 2012 and 2013 of $2615M and $2933M for Revenue and $.99 and $.65 for EPS and $4.88 and $5.11 for CFPS.
Jul 2009.  Company switched to a Corporation.
2004 they bought out Tappit Resources Ltd.
Sep 5, 2003.  Converted to an Oil and Gas income Trust on September 5, 2003 as CPG.UN
2002.  In 2002 company was Crescent Point Energy Ltd. as a Junior oil and gas company engaged in exploration for and development of oil and gas in western Canada.  Symbols of CPG.A and CPG.B
2001.  Financial period only from June 20 to December 31, 2001.
2001.  Crescent Point begins trading on the TSX.  
Sector:
Energy, Resources
What should this stock accomplish?
Would I buy this company and Why.
Why am I following this stock. 
I got this idea to look into this stock from another blogger, My Own Advisor and his November 2012 blog entry on great Canadian dividend paying stocks.  
I also noticed that several people at the Toronto Money Show of 2013 mentioned this stock.
Dividends
Dividends are now paid quarterly in Cycle 1 of January, April, July, and October
Dividends are paid monthly.
The cash dividend to be paid on December 16, 2013 is for shareholders of record on November 30, 2013.
How they make their money.
Crescent Point Energy Corp is an independent exploration and production company. It is engaged in acquiring, developing, and holding interests in petroleum and 
natural gas properties and assets related thereto through a general partnership and wholly-owned subsidiaries.
For most ratios, lower is better when looking for a good stock price.  However, there are exceptions such as for yield (dividends and erarnings) and asset/liability ratios and here you want a higher ratios to indicate a good stock price.  
Also, for the Operational Profit Margin, a higher percentage is better.  With the OPM, you should only compare companies in similar industries.
Shares; '%, Value $M %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Change
Date 2015 Nov 27 2016 Nov 25 2017 Nov 23 2018 Nov 17 2019 Nov 15 2020 Nov 07 2021 Nov 03 2022 Nov 03 2022
Bryksa, Craig 0.068 0.01% 0.105 0.02% 0.243 0.05% 0.366 0.06% 0.714 0.13% 0.975 0.18% 36.57%
CEO - Shares - Amount $0.282 $0.606 $0.721 $2.469 $6.893 $9.346
Options - percentage 0.474 0.09% 1.091 0.21% 2.276 0.34% 2.662 0.46% 1.993 0.36% 1.551 0.28% -22.20%
Options - amount $1.961 $6.317 $6.760 $17.966 $19.256 $14.872
Saxberg, Scott 0.14% 0.660 0.12% 0.855 0.16%
CEO - Shares - Amount $11.146 $12.039 $8.188
Options - percentage 0.02% 0.454 0.08% 1.486 0.27%
Options - amount $1.858 $8.289 $14.237
Lamont, Kenneth 0.174 0.03% 0.221 0.04% 0.212 0.04% 0.236 0.04% 0.251 0.05% 0.293 0.05% 0.409 0.07% 0.476 0.09% 16.37%
CFO - Shares - Amount $3.176 $2.120 $0.879 $1.368 $0.747 $1.980 $3.954 $4.567
Options - percentage 0.120 0.02% 0.373 0.07% 0.516 0.09% 0.730 0.14% 1.182 0.22% 1.372 0.24% 1.123 0.20% 1.014 0.18% -9.67%
Options - amount $2.192 $3.570 $2.135 $4.226 $3.511 $9.262 $10.844 $9.725
Gritzfeldt, Ryan Chad Raymond 0.438 0.08% 0.506 0.09% 15.35%
Officer - Shares - Amount $4.234 $4.848
Options - percentage 0.995 0.18% 0.889 0.16% -10.69%
Options - amount $9.613 $8.522
Eade, Mark Gordon 0.082 1.08% 0.176 0.03% 0.216 0.04% 23.18%
Officer - Shares - Amount $0.555 $1.698 $2.076
Options - percentage 1.027 0.18% 0.740 0.13% 0.600 0.11% -18.94%
Options - amount $6.932 $7.148 $5.752
Borggard, Bradley Harlan 0.01% 0.049 0.01% 0.064 0.01% 0.092 0.02% 0.108 0.02% 0.122 0.02% 0.171 0.03% Ceased insider Dec 2021
Officer - Shares - Amount $0.635 $0.887 $0.611 $0.382 $0.627 $0.362 $1.154
Options - percentage 0.01% 0.077 0.01% 0.283 0.05% 0.426 0.08% 0.627 0.12% 1.037 0.20% 0.780 0.13%
Options - amount $1.055 $1.408 $2.709 $1.763 $3.630 $3.080 $5.264
Christie, Derek Wayne 0.05% 0.286 0.05% 0.326 0.06% 0.345 0.06%
Officer - Shares - Amount $4.313 $5.215 $3.124 $1.427
Options - percentage 0.02% 0.090 0.02% 0.321 0.06% 0.465 0.08%
Options - amount $1.428 $1.640 $3.073 $1.927
Dielwart, John Patrick 0.000 0.00% 0.175 0.03% 0.175 0.03% 0.00%
Director - Shares - Amt $0.000 $1.691 $1.678
Options - percentage 0.221 0.04% 0.247 0.04% 0.275 0.05% 11.26%
Options - amount $1.495 $2.385 $2.634
Cillis, Laura Ann 0.028 0.01% 0.037 0.01% 0.064 0.01% Ceased insider Apr 2022
Director - Shares - Amt $0.160 $0.110 $0.430
Options - percentage 0.053 0.01% 0.146 0.03% 0.122 0.02%
Options - amount $0.305 $0.435 $0.821
Jackson, Michael Sidney 0.077 0.01% 0.080 0.01% 3.69%
Director - Shares - Amt $0.749 $0.771
Options - percentage 0.220 0.04% 0.234 0.04% 6.50%
Options - amount $2.126 $2.247
Munrose, Barbara Elaine 0.007 0.00% 0.008 0.00% 0.029 0.00% 0.054 0.01% 0.083 0.02% 54.24%
Chairman - Shares - Amt $0.040 $0.024 $0.192 $0.521 $0.798
Options - percentage 0.086 0.02% 0.299 0.06% 0.326 0.06% 0.310 0.06% 0.287 0.05% -7.45%
Options - amount $0.499 $0.888 $2.198 $2.992 $2.749
Heinemann, Robert Frederick 0.015 0.00%
Chairman - Shares - Amt $0.062
Options - percentage 0.045 0.01%
Options - amount $0.186
Bannister, Peter 0.11% 0.566 0.10% 0.571 0.10%
Chairman - Shares - Amt $9.088 $10.321 $5.469
Options - percentage 0.01% 0.052 0.01% 0.062 0.01%
Options - amount $0.643 $0.950 $0.593
Balutis, David
Subsidiary Executive Shares - Amount
Options - percentage
Options - amount
Increase in O/S Shares 0.42% 2.460 0.49% 2.216 0.41% 4.052 0.74% 4.357 0.79% 3.321 0.63% 2.802 0.53% 2.265 0.39% 2.752 0.50%
due to SO $50.784 $39.653 $40.442 $38.816 $18.039 $19.231 $8.321 $15.289 $26.585
Book Value $77.896 $92.500 $58.300 $89.600 $57.300 $24.700 $15.200 $8.800 $2.265
Insider Buying -$2.348 -$0.262 -$0.356 -$0.876 -$0.192 -$0.261 -$0.114 -$1.077 -$1.077
Insider Selling $4.160 $5.582 $1.258 $0.375 $0.000 $0.000 $0.075 $0.504 $0.580
Net Insider Selling $1.812 $5.320 $0.903 -$0.501 -$0.192 -$0.261 -$0.039 -$0.573 -$0.497
% of Market Cap 0.02% 0.05% 0.02% -0.02% -0.01% -0.02% 0.00% -0.01% -0.01%
Directors 10 10 10 9 10 10 10 9
Women 13% 2 20% 2 20% 2 20% 3 33% 3 30% 3 30% 3 30% 3 33%
Minorities 0% 0 0% 0 0% 0 0% 0 0% 0 0% 0 0% 0 0% 0 0%
Institutions/Holdings 43.53% 383 48.82% 340 46.98% 321 46.22% 20 20 40.84% 20 54.67% 20 51.02% 20 39.31%
Total Shares Held 43.50% 264.322 48.79% 256.252 46.95% 254.141 46.19% 184.857 33.60% 216.489 40.84% 318.305 54.93% 283.932 51.54% 210.729 38.25%
Increase/Decrease -7.33% 9.136 3.58% 3.349 1.32% 7.731 3.14% 4.995 2.78% 3.770 1.77% -20.502 -6.05% 46.361 19.51% -4.495 -2.09%
Starting No. of Shares Reuters 255.186 Reuters 252.902 Reuters 246.410 Reuters 179.862 Top 20 MS 212.719 Top 20 MS 338.807 Top 20 MS 237.570 Top 20 MS 215.224 Top 20 MS
TD waterhouse good report on this stock.
https://www.tdwaterhouse.ca/video/index.jsp?language=english&playlist=1&portal=1&id=501
Copyright © 2008 Website of SPBrunner. All rights reserved.