This report should not be construed as providing investment advice. It is for educational purposes only. Before making any investment decision, you should always do your own research or consult a investment professional.
While I try to be accurate, I assume no responsibility for any figure in this spreadsheet. Estimates Estimates Estimates
See my website on stocks or see my blog at the following sites. www.spbrunner.com/stocks.html www.spbrunner.blogspot.com/ Q1 2017
Ensign Energy Services TSX: ESI OTC: ESVIF www.ensignenergy.com Fiscal Yr: Dec 31
Year 12/31/05 12/31/06 12/31/07 12/31/08 12/31/09 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 Value Description #Y Item Total G
Accounting Rules C GAAP C GAAP C GAAP C GAAP IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS
$852.3 <-12 mths -0.86%
Revenue* $1,520.7 $1,807.2 $1,577.6 $1,705.6 $1,137.6 $1,355.7 $1,890.4 $2,197.3 $2,098.0 $2,321.8 $1,391.0 $859.7 $1,032 $1,236 $1,442 -52.43% <-Total Growth 10 Revenue
Increase 43.53% 18.84% -12.71% 8.11% -33.30% 19.17% 39.44% 16.24% -4.52% 10.67% -40.09% -38.19% 20.04% 19.77% 16.67% -7.16% <-IRR #YR-> 10 Revenue -52.43%
5 year Running Average $985.7 $1,193.6 $1,378.8 $1,534.1 $1,549.7 $1,516.7 $1,533.4 $1,657.3 $1,735.8 $1,972.6 $1,979.7 $1,773.6 $1,540.5 $1,368.1 $1,192.1 -14.58% <-IRR #YR-> 5 Revenue -54.52%
Revenue per Share $10.04 $11.87 $10.31 $11.14 $7.42 $8.85 $12.37 $14.40 $13.73 $15.23 $9.13 $5.60 $6.68 $8.00 $9.34 4.04% <-IRR #YR-> 10 5 yr Running Average 48.58%
Increase 43.05% 18.17% -13.15% 8.05% -33.34% 19.19% 39.82% 16.40% -4.64% 10.91% -40.04% -38.71% 19.37% 19.77% 16.67% 2.95% <-IRR #YR-> 5 5 yr Running Average 15.66%
5 year Running Average $6.56 $7.90 $9.08 $10.08 $10.16 $9.92 $10.02 $10.84 $11.36 $12.92 $12.97 $11.62 $10.08 $8.93 $7.75 -7.24% <-IRR #YR-> 10 Revenue per Share -52.84%
P/S (Price/Sales) Med 1.80 1.82 1.81 1.59 1.81 1.61 1.37 1.08 1.23 0.90 1.01 1.30 -14.67% <-IRR #YR-> 5 Revenue per Share -54.76%
P/S (Price/Sales) Close 2.34 1.55 1.48 1.19 2.02 1.70 1.31 1.07 1.22 0.67 0.81 1.68 1.03 0.86 0.73 3.94% <-IRR #YR-> 10 5 yr Running Average 47.15%
*Revenue in M CDN $ P/S Med 10 yr 1.33 5 yr 1.08 -23.04% Diff M/C 3.01% <-IRR #YR-> 5 5 yr Running Average 15.98%
-$1,807 $0 $0 $0 $0 $0 $0 $0 $0 $0 $860
-$1,890 $0 $0 $0 $0 $860
-$1,194 $0 $0 $0 $0 $0 $0 $0 $0 $0 $1,774
-$1,533 $0 $0 $0 $0 $1,774
-$11.87 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $5.60
-$12.37 $0.00 $0.00 $0.00 $0.00 $5.60
-$7.90 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $11.62
-$10.02 $0.00 $0.00 $0.00 $0.00 $11.62
-$0.97 <-12 mths -1.02%
EPS Basic $1.12 $2.25 $1.64 $1.70 $0.82 $0.79 $1.39 $1.42 $0.84 $0.47 -$0.68 -$0.99 -144.00% <-Total Growth 10 Earnings Basic
EPS Diluted* $1.09 $2.18 $1.62 $1.68 $0.82 $0.79 $1.39 $1.42 $0.84 $0.46 -$0.68 -$0.98 -$0.73 -$0.40 $0.20 -144.95% <-Total Growth 10 Earnings Diluted
Increase 41.56% 100.00% -25.69% 3.70% -51.19% -3.66% 75.95% 2.16% -40.85% -45.24% -247.83% 44.12% -25.51% -45.21% -150.00% #NUM! <-IRR #YR-> 10 Earnings per Share -144.95%
Earnings Yield 4.6% 11.9% 10.6% 12.7% 5.5% 5.3% 8.6% 9.2% 5.0% 4.5% -9.2% -10.4% -10.7% -5.8% 2.9% #NUM! <-IRR #YR-> 5 Earnings per Share -170.50%
5 year Running Average $0.70 $1.01 $1.26 $1.47 $1.48 $1.42 $1.26 $1.22 $1.05 $0.98 $0.69 $0.21 -$0.22 -$0.47 -$0.52 -14.42% <-IRR #YR-> 10 5 yr Running Average -78.93%
10 year Running Average $0.54 $0.74 $0.85 $0.98 $1.04 $1.06 $1.13 $1.24 $1.26 $1.23 $1.05 $0.74 $0.50 $0.29 $0.23 -29.98% <-IRR #YR-> 5 5 yr Running Average -83.17%
* Diluted ESP per share E/P 10 Yrs 5.36% 5Yrs 4.51%
-$2.18 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 -$0.98
-$1.39 $0.00 $0.00 $0.00 $0.00 -$0.98
-$1.01 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.21
-$1.26 $0.00 $0.00 $0.00 $0.00 $0.21
Estimates Dividend $0.45 $0.46 $0.45 Estimates Dividend
Estimates Increase -6.25% 2.22% -2.17% Estimates Increase
Estimates Yield 6.57% 6.72% 6.57% Estimates Yield
Special Dividends $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 <-Median-> 10 Special Dividends
Pre-split '01
Pre-split '06
Dividend* $0.17 $0.28 $0.32 $0.33 $0.34 $0.36 $0.39 $0.42 $0.44 $0.47 $0.48 $0.48 $0.48 $0.48 $0.48 71.43% <-Total Growth 10 Dividends
Increase 17.24% 64.71% 15.18% 3.10% 3.01% 4.38% 9.09% 7.69% 4.76% 6.82% 2.13% 0.00% 0.00% 0.00% 0.00% 4.57% <-Median-> 10 Increase
Dividends 5 Yr Running $0.13 $0.16 $0.21 $0.25 $0.29 $0.33 $0.35 $0.37 $0.39 $0.42 $0.44 $0.46 $0.47 $0.48 $0.48 180.98% <-Total Growth 10 Dividends 5 Yr Running
Yield H/L Price 0.94% 1.29% 1.72% 1.87% 2.55% 2.51% 2.30% 2.71% 2.61% 3.42% 5.18% 6.62% 5.79% 2.58% <-Median-> 10 Yield H/L Price
Yield on High Price 0.70% 1.06% 1.37% 1.34% 1.91% 2.12% 1.84% 2.35% 2.43% 2.65% 3.87% 4.96% 5.01% 2.23% <-Median-> 10 Yield on High Price
Yield on Low Price 1.43% 1.66% 2.32% 3.13% 3.81% 3.08% 3.07% 3.19% 2.82% 4.84% 7.83% 9.92% 6.85% 3.16% <-Median-> 10 Yield on Low Price
Yield on Close Price 0.72% 1.52% 2.11% 2.52% 2.28% 2.38% 2.40% 2.73% 2.63% 4.61% 6.50% 5.12% 7.01% 7.01% 7.01% 2.57% <-Median-> 10 Yield on Close Price
Payout Ratio EPS 15.60% 12.84% 19.91% 19.79% 41.77% 45.25% 28.06% 29.58% 52.38% 102.17% -70.59% -48.98% -65.75% -120.00% 240.00% 28.82% <-Median-> 10 DPR EPS
DPR EPS 5 Yr Running 17.99% 16.20% 16.42% 17.03% 19.59% 23.06% 27.70% 30.20% 37.07% 42.40% 64.14% 216.04% -215.60% -102.58% -92.66% 28.95% <-Median-> 10 DPR EPS 5 Yr Running
Payout Ratio CFPS 9.18% 10.79% 15.97% 15.38% 18.33% 20.34% 16.08% 12.19% 14.85% 15.83% 17.73% 44.59% 33.57% 30.38% 26.09% 16.02% <-Median-> 10 DPR CF
DPR CF 5 Yr Running 11.43% 11.34% 12.02% 12.76% 13.79% 15.72% 17.05% 15.81% 15.65% 15.32% 15.16% 17.40% 21.08% 24.48% 27.80% 15.49% <-Median-> 10 DPR CF 5 Yr Running
Payout Ratio CFPS WC 7.63% 10.15% 16.67% 12.52% 20.39% 18.44% 12.53% 12.80% 15.43% 16.92% 24.67% 43.20% 33.57% 30.38% 26.09% 16.80% <-Median-> 10 DPR CF WC
DPR CF WC 5 Yr Running 10.05% 10.11% 11.10% 11.54% 12.86% 14.91% 15.41% 14.54% 15.16% 14.88% 15.75% 19.14% 23.23% 27.02% 30.36% 14.89% <-Median-> 10 DPR CF WC 5 Yr Running
Median 5 Yrs 5 Yr Med 5 Yr Cl 3.42% 4.61% 5 Yr Med Payout 42.40% 15.83% 16.92% 5.54% <-IRR #YR-> 10 Dividends 71.43%
* Dividends per share 5 Yr Med and Cur. 104.63% 52.07% Last Div Inc ---> $0.1175 $0.1200 2.1% 4.24% <-IRR #YR-> 5 Dividends 23.08%
-$0.28 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.48
-$0.39 $0.00 $0.00 $0.00 $0.00 $0.48
Historical Dividends Historical High Div 6.93% Low Div 0.71% Ave Div 3.82% Med Div 1.80% Close Div 1.82% Historical Dividends
High/Ave/Median Values Curr diff Cheap 1.12% 886.94% Cheap 83.44% Cheap 289.29% Cheap 285.30% High/Ave/Median
Future Dividend Yield Div Yd 9.38% earning in 5.00 Years at IRR of 6.00% Div Inc. 33.82% Future Dividend Yield
Future Dividend Yield Div Yd 12.55% earning in 10.00 Years at IRR of 6.00% Div Inc. 79.08% Future Dividend Yield
Future Dividend Yield Div Yd 16.79% earning in 15.00 Years at IRR of 6.00% Div Inc. 139.66% Future Dividend Yield
Yield if held 5 yrs 2.35% 3.71% 4.31% 3.56% 3.00% 1.98% 1.80% 2.25% 2.48% 3.49% 3.37% 2.84% 3.10% 2.85% 3.50% 2.92% <-Median-> 10 Paid Median Price
Yield if held 10 yrs 19.90% 9.88% 4.78% 8.44% 7.99% 4.95% 5.17% 5.62% 4.71% 4.11% 2.65% 2.22% 2.57% 2.71% 3.57% 4.86% <-Median-> 10 Paid Median Price
Yield if held 15 yrs 41.85% 13.76% 6.22% 11.16% 10.96% 6.64% 6.37% 6.42% 5.14% 4.20% 10.96% <-Median-> 7 Paid Median Price
Yield if held 20 yrs 56.20% 16.94% 7.11% 12.18% 11.20% 36.57% <-Median-> 2 Paid Median Price
Cost covered if held 5 years 8.76% 10.81% 13.85% 13.37% 12.67% 9.04% 8.06% 9.85% 11.00% 15.45% 15.45% 13.53% 15.16% 14.18% 17.49% 13.02% <-Median-> 10 Paid Median Price
Cost covered if held 10 years 510.59% 153.22% 63.76% 100.50% 84.20% 44.20% 43.65% 45.52% 37.34% 30.86% 21.21% 18.64% 22.41% 24.47% 33.29% 43.92% <-Median-> 10 Paid Median Price
Cost covered if held 15 years 302.00% 103.63% 49.13% 93.39% 95.02% 61.81% 64.34% 69.93% 59.80% 51.87% 93.39% <-Median-> 7 Paid Median Price
Cost covered if held 20 years 559.56% 184.46% 83.94% 154.03% 151.00% 372.01% <-Median-> 2 Paid Median Price
EPS used -------> $0.01 $1.76
GP Based on EPS 3 yrs trailing $8.20 $11.69 $15.70 $19.34 $20.26 $17.80 $16.68 $16.55 $18.62 $19.17 $16.72 $7.45 #NUM! #NUM! #NUM!
Graham No. $11.18 $18.89 $17.21 $19.63 $13.58 $13.50 $18.78 $19.72 $15.58 $11.78 $11.91 $7.33 $7.23 $7.23 $7.23 -61.21% <-Total Growth 10 Graham Price
Price/GP Ratio Med 1.62 1.15 1.09 0.90 0.99 1.05 0.90 0.79 1.08 1.16 0.78 0.99 1.15 0.99 <-Median-> 10 Price/GP Ratio
Price/GP Ratio High 2.17 1.40 1.36 1.27 1.32 1.25 1.13 0.91 1.16 1.50 1.04 1.32 1.32 1.26 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Low 1.07 0.89 0.81 0.54 0.66 0.86 0.68 0.67 1.00 0.82 0.51 0.66 0.97 0.67 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Close 2.10 0.97 0.89 0.67 1.10 1.11 0.87 0.78 1.07 0.87 0.62 1.28 0.95 0.95 0.95 0.88 <-Median-> 10 Price/GP Ratio
Prem/Disc Close 109.81% -2.64% -11.41% -32.66% 10.49% 11.34% -13.48% -22.08% 7.37% -13.44% -38.02% 28.02% -5.30% -5.30% -5.30% -12.43% <-Median-> 10 Graham Price
Pre-split '01
Pre-split '06
Price Close $23.46 $18.39 $15.25 $13.22 $15.00 $15.03 $16.25 $15.37 $16.73 $10.20 $7.38 $9.38 $6.85 $6.85 $6.85 -48.99% <-Total Growth 10 Stock Price
Increase 86.93% -21.61% -17.07% -13.31% 13.46% 0.20% 8.12% -5.42% 8.85% -39.03% -27.65% 27.10% -26.97% 0.00% 0.00% -6.51% <-IRR #YR-> 10 Stock Price -48.99%
P/E 21.52 8.44 9.41 7.87 18.29 19.03 11.69 10.82 19.92 22.17 -10.85 -9.57 -9.38 -17.13 34.25 -10.41% <-IRR #YR-> 5 Stock Price -42.28%
Trailing P/E 30.47 16.87 7.00 8.16 8.93 18.33 20.57 11.06 11.78 12.14 16.04 -13.79 -6.99 -9.38 -17.13 -3.49% <-IRR #YR-> 10 Price & Dividend
Median 10, 5 Yrs D. per yr 3.02% 3.54% % Tot Ret -86.39% -51.57% Price Inc -5.42% P/E: 11.26 10.82 -6.87% <-IRR #YR-> 5 Price & Dividend
-$18.39 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $9.38
-$16.25 $0.00 $0.00 $0.00 $0.00 $9.38
-$18.39 $0.32 $0.33 $0.34 $0.36 $0.39 $0.42 $0.44 $0.47 $0.48 $9.86
-$16.25 $0.42 $0.44 $0.47 $0.48 $9.86
Price Med H/L $18.09 $21.65 $18.71 $17.74 $13.45 $14.24 $16.93 $15.51 $16.85 $13.73 $9.27 $7.26 $8.30 -66.49% <-Total Growth 10 Stock Price
Increase 58.33% 19.71% -13.60% -5.19% -24.16% 5.87% 18.86% -8.39% 8.67% -18.55% -32.50% -21.69% 14.33% -10.36% <-IRR #YR-> 10 Stock Price -66.49%
P/E 16.59 9.93 11.55 10.56 16.40 18.03 12.18 10.92 20.06 29.84 -13.63 -7.40 -11.36 -15.58% <-IRR #YR-> 5 Stock Price -57.13%
Trailing P/E 23.49 19.86 8.58 10.95 8.01 17.37 21.42 11.15 11.87 16.34 20.14 -10.67 -8.46 -7.16% <-IRR #YR-> 10 Price & Dividend
P/E on Running 5 yr Average 25.69 21.52 14.83 12.08 9.10 10.04 13.43 12.71 16.02 14.01 13.51 34.22 -38.05 -11.70% <-IRR #YR-> 5 Price & Dividend
P/E on Running 10 yr Average 33.40 29.32 22.10 18.12 12.93 13.42 14.94 12.50 13.37 11.17 8.81 9.86 16.56 12.41 P/E Ratio Historical Median
Median 10, 5 Yrs D. per yr 3.20% 3.88% % Tot Ret -44.66% -33.16% Price Inc -18.55% P/E: 11.86 10.92 Count 22 Years of data
-$21.65 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $7.26
-$16.93 $0.00 $0.00 $0.00 $0.00 $7.26
-$21.65 $0.32 $0.33 $0.34 $0.36 $0.39 $0.42 $0.44 $0.47 $0.48 $7.74
-$16.93 $0.42 $0.44 $0.47 $0.48 $7.74
High Months Dec Jun May Jul Jun Jan Jul Mar Jul Mar Jun Dec Jan
Pre-split '01
Pre-split '06
Price High $24.25 $26.45 $23.49 $24.85 $17.90 $16.89 $21.16 $17.86 $18.12 $17.73 $12.40 $9.67 $9.58 -63.44% <-Total Growth 10 Stock Price
Increase 89.53% 9.07% -11.19% 5.79% -27.97% -5.64% 25.28% -15.60% 1.46% -2.15% -30.06% -22.02% -0.93% -9.57% <-IRR #YR-> 10 Stock Price -63.44%
P/E 22.25 12.13 14.50 14.79 21.83 21.38 15.22 12.58 21.57 38.54 -18.24 -9.87 -13.12 -14.50% <-IRR #YR-> 5 Stock Price -54.30%
Trailing P/E 31.49 24.27 10.78 15.34 10.65 20.60 26.78 12.85 12.76 21.11 26.96 -14.22 -9.78 16.67 P/E Ratio Historical Median
Median 10, 5 Yrs Price Inc -15.60% P/E: 15.01 12.58 22.00 P/E Ratio Historical High
-$26.45 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $9.67
-$21.16 $0.00 $0.00 $0.00 $0.00 $9.67
Low Months Jan Nov Dec Dec Feb Sep Oct May May Dec Dec Feb May
Price Low $11.92 $16.85 $13.92 $10.62 $9.00 $11.59 $12.69 $13.15 $15.58 $9.72 $6.13 $4.84 $7.01 -71.28% <-Total Growth 10 Stock Price
Increase 18.61% 41.36% -17.39% -23.71% -15.25% 28.78% 9.49% 3.62% 18.48% -37.61% -36.93% -21.04% 44.83% -11.73% <-IRR #YR-> 10 Stock Price -71.28%
P/E 10.94 7.73 8.59 6.32 10.98 14.67 9.13 9.26 18.55 21.13 -9.01 -4.94 -9.60 -17.53% <-IRR #YR-> 5 Stock Price -61.86%
Trailing P/E 15.48 15.46 6.39 6.56 5.36 14.13 16.06 9.46 10.97 11.57 13.33 -7.12 -7.15 8.86 P/E Ratio Historical Median
Median 10, 5 Yrs Price Inc -21.04% P/E: 9.20 9.26 5.50 P/E Ratio Historical Low
-$16.85 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $4.84
Long Term Debt $296.59 $317.41 $786.33 $794.11 $717.46 $743.75 Debt
Change 7.02% 147.73% 0.99% -9.65% 3.66% 4.00% <-Median-> 4 Change
% of Market Cap 0.13 0.12 0.51 0.71 0.50 0.70 0.50 <-Median-> 5 Debt/Market Cap Ratio
Goodwill & Intangibles Yes ---> $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Intangibles Goodwill
Change #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! <-Median-> 0 Change
% of Market Cap 0.00 0.00 0.00 0.00 0.00 0.00 0.00 <-Median-> 5 Intangible/Market Cap Ratio
Market Cap $3,552 $2,800 $2,334 $2,024 $2,298 $2,303 $2,483 $2,345 $2,556 $1,555 $1,124 $1,441 $1,058 $1,058 $1,058 -48.55% <-Total Growth 10 Market Cap
Diluted # of Shares in Million 153.620 153.158 152.477 153.184 155.028 -0.28% <-Total Growth 3 Diluted
Change -0.30% -0.45% 0.46% 1.20% -0.30% <-Median-> 3 Change
Average # of Sh in Million 151.200 151.770 152.520 153.100 153.150 153.170 152.870 152.660 152.693 152.711 152.477 152.760 154.402 0.65% <-Total Growth 10 Basic
Increase 0.27% 0.38% 0.49% 0.38% 0.03% 0.01% -0.20% -0.14% 0.02% 0.01% -0.15% 0.19% 1.08% 0.02% <-Median-> 10 Change
Difference 0.1% 0.3% 0.3% 0.0% 0.1% 0.0% 0.0% -0.1% 0.1% -0.2% -0.1% 0.5% 0.0% 0.02% <-Median-> 10 Difference
$120 <-12 mths -27.54%
# of Share in Millions 151.41 152.27 153.04 153.14 153.23 153.21 152.80 152.58 152.77 152.43 152.30 153.59 154.46 154.46 154.46 0.09% <-IRR #YR-> 10 Shares 0.87%
Change 0.34% 0.57% 0.51% 0.06% 0.06% -0.01% -0.27% -0.14% 0.12% -0.22% -0.09% 0.85% 0.56% 0.00% 0.00% 0.10% <-IRR #YR-> 5 Shares 0.52%
Cash Flow from Operations $M $280.2 $395.2 $309.1 $331.0 $286.2 $269.2 $370.5 $525.6 $452.6 $452.6 $412.2 $165.3 $220.9 $244.0 $284.2 -58.16% <-Total Growth 10 Cash Flow
Increase 59.07% 41.00% -21.77% 7.08% -13.53% -5.94% 37.60% 41.86% -13.87% 0.00% -8.92% -59.89% 33.59% 10.49% 16.46% SO Buy Backs
5 year Running Average $166.5 $217.5 $261.5 $298.4 $320.4 $318.2 $313.2 $356.5 $380.8 $414.1 $442.7 $401.7 $340.7 $299.0 $265.3 84.68% <-Total Growth 10 CF 5 Yr Running
CFPS $1.85 $2.60 $2.02 $2.16 $1.87 $1.76 $2.42 $3.44 $2.96 $2.97 $2.71 $1.08 $1.43 $1.58 $1.84 -58.52% <-Total Growth 10 Cash Flow per Share
Increase 58.53% 40.21% -22.16% 7.01% -13.58% -5.93% 37.97% 42.06% -13.98% 0.22% -8.85% -60.23% 32.85% 10.49% 16.46% -8.34% <-IRR #YR-> 10 Cash Flow -58.16%
5 year Running Average $1.11 $1.44 $1.72 $1.96 $2.10 $2.08 $2.05 $2.33 $2.49 $2.71 $2.90 $2.63 $2.23 $1.95 $1.73 -14.90% <-IRR #YR-> 5 Cash Flow -55.37%
P/CF on Med Price 9.77 8.34 9.26 8.20 7.20 8.10 6.98 4.50 5.69 4.62 3.42 6.74 5.80 0.00 0.00 -8.42% <-IRR #YR-> 10 Cash Flow per Share -58.52%
P/CF on Closing Price 12.68 7.09 7.55 6.12 8.03 8.55 6.70 4.46 5.65 3.43 2.73 8.71 4.79 4.34 3.72 -14.99% <-IRR #YR-> 5 Cash Flow per Share -55.60%
-30.17% Diff M/C 6.24% <-IRR #YR-> 10 CFPS 5 yr Running 83.10%
Excl.Working Capital CF $56.94 $25.02 -$13.10 $75.75 -$28.84 $27.77 $105.10 -$25.04 -$17.03 -$29.25 -$115.97 $5.32 $0.00 $0.00 $0.00 5.16% <-IRR #YR-> 5 CFPS 5 yr Running 28.62%
CF fr Op $M WC $337.2 $420.2 $296.0 $406.8 $257.4 $297.0 $475.6 $500.5 $435.6 $423.4 $296.3 $170.7 $220.9 $244.0 $284.2 -59.39% <-Total Growth 10 Cash Flow less WC
Increase 78.67% 24.61% -29.54% 37.40% -36.72% 15.39% 60.12% 5.24% -12.97% -2.81% -30.02% -42.40% 29.43% 10.49% 16.46% -8.62% <-IRR #YR-> 10 Cash Flow less WC -59.39%
5 year Running Average $189.5 $243.9 $283.1 $329.8 $343.5 $335.5 $346.6 $387.5 $393.2 $426.4 $426.3 $365.3 $309.4 $271.0 $243.2 -18.53% <-IRR #YR-> 5 Cash Flow less WC -64.12%
CFPS Excl. WC $2.23 $2.76 $1.93 $2.66 $1.68 $1.94 $3.11 $3.28 $2.85 $2.78 $1.95 $1.11 $1.43 $1.58 $1.84 4.12% <-IRR #YR-> 10 CF less WC 5 Yr Run 49.77%
Increase 78.06% 23.91% -29.90% 37.32% -36.76% 15.40% 60.55% 5.39% -13.08% -2.59% -29.96% -42.89% 28.71% 10.49% 16.46% 1.06% <-IRR #YR-> 5 CF less WC 5 Yr Run 5.40%
5 year Running Average $1.26 $1.61 $1.86 $2.17 $2.25 $2.19 $2.26 $2.53 $2.57 $2.79 $2.79 $2.39 $2.02 $1.77 $1.58 -8.70% <-IRR #YR-> 10 CFPS - Less WC -59.74%
P/CF on Med Price 8.12 7.85 9.67 6.68 8.01 7.35 5.44 4.73 5.91 4.94 4.76 6.53 -18.62% <-IRR #YR-> 5 CFPS - Less WC -64.30%
P/CF on Closing Price 10.53 6.66 7.88 4.98 8.93 7.75 5.22 4.69 5.87 3.67 3.79 8.44 4.79 4.34 3.72 4.03% <-IRR #YR-> 10 CFPS 5 yr Running 48.44%
*Operational Cash Flow per share CF/-WC P/CF Med 10 yr 6.86 5 yr 4.62 P/CF Med 10 yr 6.22 5 yr 4.94 -22.98% Diff M/C 1.11% <-IRR #YR-> 5 CFPS 5 yr Running 5.69%
-$2.60 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.08 Cash Flow per Share
-$2.42 $0.00 $0.00 $0.00 $0.00 $1.08 Cash Flow per Share
-$1.44 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.63 CFPS 5 yr Running
-$2.05 $0.00 $0.00 $0.00 $0.00 $2.63 CFPS 5 yr Running
-$420.2 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $170.7 Cash Flow less WC
-$475.6 $0.0 $0.0 $0.0 $0.0 $170.7 Cash Flow less WC
-$243.9 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $365.3 CF less WC 5 Yr Run
-$346.6 $0.0 $0.0 $0.0 $0.0 $365.3 CF less WC 5 Yr Run
-$2.76 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.11 CFPS - Less WC
-$3.11 $0.00 $0.00 $0.00 $0.00 $1.11 CFPS - Less WC
-$1.61 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.39 CFPS 5 yr Running
-$2.26 $0.00 $0.00 $0.00 $0.00 $2.39 CFPS 5 yr Running
OPM 18.43% 21.87% 19.60% 19.41% 25.16% 19.86% 19.60% 23.92% 21.57% 19.50% 29.64% 19.23% -12.04% <-Total Growth 10 OPM
Increase 10.83% 18.65% -10.38% -0.96% 29.65% -21.07% -1.32% 22.04% -9.80% -9.64% 52.02% -35.11% Should increase or be stable.
Diff from Ave -6.6% 10.8% -0.7% -1.6% 27.5% 0.7% -0.7% 21.2% 9.4% -1.2% 50.2% -2.5% 0.00 <-Median-> 10 OPM
*Operational Profit Margin (CF/Revenue) Ratio OPM 10 Yrs 19.73% 5 Yrs 21.57% should be zero, it is a check on calculations
Current Assets $492.10 $467.88 $395.78 $518.26 $445.34 $488.51 $561.73 $532.71 $595.07 $598.52 $332.56 $301.24 $336.44 -35.62% <-Total Growth 10 Current Assets
Current Liabilities $503.98 $404.72 $335.51 $411.23 $337.45 $392.58 $571.97 $518.85 $666.21 $408.82 $188.32 $312.40 $188.57 1.21 <-Median-> 10 Ratio
Liquidity 0.98 1.16 1.18 1.26 1.32 1.24 0.98 1.03 0.89 1.46 1.77 0.96 1.78 1.03 <-Median-> 5 Ratio
Liq. with CF aft div 1.48 2.03 1.95 1.94 2.01 1.79 1.53 1.92 1.47 2.40 3.57 1.26 2.56 1.92 <-Median-> 5 Ratio
Liq. CF re Inv+Div 0.92 1.19 0.99 1.23 1.32 1.09 0.61 1.18 0.92 1.02 1.64 1.08 2.56 1.08 <-Median-> 5 Ratio
Assets $1,522.34 $1,762.15 $1,786.6 $2,228.8 $2,128.1 $2,244.2 $3,048.1 $3,071.0 $3,387.7 $3,723.4 $3,598.1 $3,214.4 $3,204.0 82.41% <-Total Growth 10 Assets
Liabilities $750.44 $654.54 $542.4 $667.7 $597.3 $673.4 $1,324.7 $1,213.0 $1,425.1 $1,678.2 $1,511.5 $1,381.9 $1,408.1 2.46 <-Median-> 10 Ratio
Debt Ratio 2.03 2.69 3.29 3.34 3.56 3.33 2.30 2.53 2.38 2.22 2.38 2.33 2.28 2.38 <-Median-> 5 Ratio
Debt Ratio of 1.5 and up, best
Book Value $771.90 $1,108 $1,244 $1,561 $1,531 $1,571 $1,723 $1,858 $1,963 $2,045 $2,087 $1,832 $1,796 $1,796 $1,796 65.45% <-Total Growth 10 Book Value
Book Value per Share $5.10 $7.27 $8.13 $10.19 $9.99 $10.25 $11.28 $12.18 $12.85 $13.42 $13.70 $11.93 $11.63 $11.63 $11.63 64.02% <-Total Growth 10 Book Value per Share
Change 18.40% 42.68% 11.77% 25.40% -2.00% 2.63% 10.01% 7.96% 5.50% 4.45% 2.11% -12.92% -2.55% 0.00% 0.00% -55.67% Current/10 Yr Med Book Value per Share
P/B Ratio (Median) 3.55 2.98 2.30 1.74 1.35 1.39 1.50 1.27 1.31 1.02 0.68 0.61 0.71 2.21 P/BV Ratio Historical Median
P/B Ratio (Close) 4.60 2.53 1.88 1.30 1.50 1.47 1.44 1.26 1.30 0.76 0.54 0.79 0.59 0.59 0.59 5.07% <-IRR #YR-> 10 Book Value per Share 64.02%
Change 57.88% -45.06% -25.80% -30.87% 15.78% -2.37% -1.72% -12.39% 3.17% -41.63% -29.14% 45.95% -25.06% 0.00% 0.00% 1.13% <-IRR #YR-> 5 Book Value per Share 5.78%
Leverage (A/BK) 1.97 1.59 1.44 1.43 1.39 1.43 1.77 1.65 1.73 1.82 1.72 1.75 1.78 1.69 <-Median-> 10 A/BV
Debt/Equity Ratio 0.97 0.59 0.44 0.43 0.39 0.43 0.77 0.65 0.73 0.82 0.72 0.75 0.78 0.69 <-Median-> 10 Debt/Eq Ratio
Sharerholders Equity (Assets less liabilities) P/BV 10 yr Med 1.33 5 yr Med 1.02 -55.67% Diff M/C 1.75 Historical 22 A/BV
-$7.27 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $11.93
-$11.28 $0.00 $0.00 $0.00 $0.00 $11.93
-$104.09 <-12 mths 45.28%
Comprehensive Income $360.34 $172.34 $355.96 $30.66 $94.43 $235.84 $200.48 $169.94 $159.94 $114.30 -$190.21 -152.78% <-Total Growth 10 Comprehensive Income
Increase -52.17% 106.55% -91.39% 208.03% 149.76% -14.99% -15.24% -5.89% -28.53% -266.41% -15.24% <-Median-> 5 Comprehensive Income
5 Yr Running Average $202.75 $177.85 $183.47 $146.27 $172.12 $176.10 $90.89 #NUM! <-IRR #YR-> 10 Comprehensive Income -152.78%
ROE 32.5% 13.9% 22.8% 2.0% 6.0% 13.7% 10.8% 8.7% 7.8% 5.5% -10.4% #NUM! <-IRR #YR-> 5 Comprehensive Income -180.65%
5Yr Median 13.9% 13.7% 10.8% 8.7% 8.7% 8.7% 7.8% -12.52% <-IRR #YR-> 6 5 Yr Running Average #DIV/0!
% Difference from NI 5.6% -31.0% 36.9% -75.6% -22.2% 11.0% -7.8% 31.9% 124.9% -209.9% 26.4% -12.56% <-IRR #YR-> 5 5 Yr Running Average -48.89%
Median Values Diff 5, 10 yr 1.6% 26.4% 7.8% <-Median-> 5 Return on Equity
-$360 $0 $0 $0 $0 $0 $0 $0 $0 $0 -$190
-$236 $0 $0 $0 $0 -$190
-$202.7 $0.0 $0.0 $0.0 $0.0 $0.0 $90.9
-$177.8 $0.0 $0.0 $0.0 $0.0 $90.9
Current Liability Coverage Ratio 0.67 1.04 0.88 0.99 0.76 0.76 0.83 0.96 0.65 1.04 1.57 0.55 1.17 CFO / Current Liabilities
5 year Median 0.60 0.60 0.67 0.88 0.88 0.88 0.83 0.83 0.76 0.83 0.96 0.96 1.04 0.86 <-Median-> 10 Current Liability Cov Ratio
Asset Efficiency Ratio 22.15% 23.84% 16.57% 18.25% 12.10% 13.23% 15.60% 16.30% 12.86% 11.37% 8.23% 5.31% 6.89% CFO / Total Assets
5 year Median 16.76% 16.76% 16.76% 18.25% 18.25% 16.57% 15.60% 15.60% 13.23% 13.23% 12.86% 11.37% 8.23% 13.0% <-Median-> 10 Return on Assets
Return on Assets ROA 11.1% 19.4% 14.0% 11.7% 5.9% 5.4% 7.0% 7.1% 3.8% 1.9% -2.9% -4.7% -3.3% Net Income/Assets Return on Assets
5Yr Median 10.4% 10.4% 11.1% 11.7% 11.7% 11.7% 7.0% 7.0% 5.9% 5.4% 3.8% 1.9% -2.9% 5.7% <-Median-> 10 Asset Efficiency Ratio
Return on Equity ROE 22.0% 30.8% 20.1% 16.7% 8.2% 7.7% 12.3% 11.7% 6.6% 3.5% -5.0% -8.2% -5.8% Net Inc/ Shareholders' equity Return on Equity
5Yr Median 18.3% 18.3% 20.1% 20.1% 20.1% 16.7% 12.3% 11.7% 8.2% 7.7% 6.6% 3.5% -5.0% 8.0% <-Median-> 10 Return on Equity
1.119 <-12 mths 100.74%
Net Income $169.67 $341.28 $249.77 $259.96 $125.44 $121.43 $212.39 $217.52 $128.87 $71.12 -$104.05 -$150.52 -$105.0 -$51.6 $31.0 -144.10% <-Total Growth 10 Net Income
Increase 42.76% 101.15% -26.82% 4.08% -51.75% -3.20% 74.92% 2.41% -40.76% -44.81% -246.30% 44.66% -30.24% -50.86% -160.08% EPS/CF Ratio should not be higher than 1.00
5 Yr Running Average $108.0 $156.1 $195.7 $227.9 $229.2 $219.6 $193.8 $187.3 $161.1 $150.3 $105.2 $32.6 -$31.9 -$68.0 -$76.0 #NUM! <-IRR #YR-> 10 Net Income -144.10%
Operating Cash Flow $280.25 $395.16 $309.15 $331.03 $286.24 $269.25 $370.49 $525.56 $452.64 $452.64 $412.24 $165.34 #NUM! <-IRR #YR-> 5 Net Income -170.87%
Investment Cash Flow -$311.76 -$285.43 -$326.15 -$239.04 -$175.46 -$252.75 -$852.68 -$321.73 -$400.79 -$550.92 -$220.07 -$52.75 -14.50% <-IRR #YR-> 10 5 Yr Running Ave. -79.13%
Total Accruals $201.18 $231.56 $266.77 $167.97 $14.66 $104.93 $694.58 $13.70 $77.02 $169.40 -$296.22 -$263.11 -29.99% <-IRR #YR-> 5 5 Yr Running Ave. -83.18%
Total Assets $1,522.3 $1,762.1 $1,786.6 $2,228.8 $2,128.1 $2,244.2 $3,048.1 $3,071.0 $3,387.7 $3,723.4 $3,598.1 $3,214.4 Balance Sheet Assets
Accruals Ratio 13.22% 13.14% 14.93% 7.54% 0.69% 4.68% 22.79% 0.45% 2.27% 4.55% -8.23% -8.19% 0.45% <-Median-> 5 Ratio
EPS/CF Ratio 0.49 0.79 0.84 0.63 0.49 0.41 0.45 0.43 0.29 0.17 -0.35 -0.88 0.42 <-Median-> 10 EPS/CF Ratio
-$341 $0 $0 $0 $0 $0 $0 $0 $0 $0 -$151
-$212 $0 $0 $0 $0 -$151
-$156 $0 $0 $0 $0 $0 $0 $0 $0 $0 $33
-$194 $0 $0 $0 $0 $33
Change in Close 86.93% -21.61% -17.07% -13.31% 13.46% 0.20% 8.12% -5.42% 8.85% -39.03% -27.65% 27.10% -26.97% 0.00% 0.00% Count 23 Years of data
up/down down down down down down up up Count 14 60.87%
Meet Prediction? Yes Yes Yes Yes Yes % right Count 7 50.00%
Financial Cash Flow $47.80 -$127.15 $4.38 $1.98 -$71.53 -$62.13 $397.02 -$176.99 $5.09 $1.56 -$201.45 -$119.36 C F Statement Financial Cash Flow
Total Accruals $153.38 $358.71 $262.40 $165.99 $86.19 $167.06 $297.56 $190.68 $71.93 $167.84 -$94.77 -$143.75 Accruals
Accruals Ratio 10.08% 20.36% 14.69% 7.45% 4.05% 7.44% 9.76% 6.21% 2.12% 4.51% -2.63% -4.47% 2.12% <-Median-> 5 Ratio
Cash $14.57 $1.94 $95.91 $135.15 $89.52 $2.61 $33.21 $78.86 $54.00 $40.39 $29.84 $34.69 Cash
Cash per Share $0.10 $0.01 $0.63 $0.88 $0.58 $0.02 $0.22 $0.52 $0.35 $0.27 $0.19 $0.22 $0.27 <-Median-> 5 Cash per Share
Percentage of Stock Price 0.52% 0.08% 4.74% 5.88% 3.89% 0.11% 1.42% 3.09% 3.47% 3.59% 2.07% 3.28% 3.09% <-Median-> 5 % of Stock Price
Notes:
May 20, 2017. Last estimates were for 2016, 2017 and 2018 of $894M, $1051M and $1413M for Revenue, -$0.88, -$0.77 and -$0.20 for EPS,
$1.39 and $1.49 for CFPS for 2016 and 2017 and -$133M, -$115M and -$31M for Net Income.
May 27, 2016. Last estimates were for 2015, 2016 and 2017 of $1603M, $1856M and $2175M for Revenue, $0.19, $0.41 and $0.81 for EPS,
$2.04 and $2.21 for CFPS for 2015 and 2016 and $21.7M, $56.9M and 126M for net income.
June 14, 2015. Last estimates were for 2014 and 2015 of $2334.7 and $2520.2M for revenue, $0.92 and $0.88 and $0.95 for 2014, 2015 and 2016 for EPS, $3.14,
$2.95 and $3.25 for CFPS for 2014, 2015 and 2016 and $142M, $134M and $146M for 2014, 2015 and 2016 for Net Income.
I sold this stock today to buy Mullen Group Ltd. (TSX-MTL). I realize I will take a loss, but I will also be buying Mullen at a good price.
May 5, 2014. Last estimates were for 2013, 2014 and 2014 of $2067M, $2262M and $2531M Revenue, $1.12, $1.39 and $1.70 EPS, $2.77, 3.15 and 3.31 for CFPS
May 24, 2013. Last estimates were for 2012 and 2013 of $2266M and $2385M for Revenue, $1.66 and $1.72 (anmd $2.06) for EPS and $3.36 for CFPS for 2012.
May 27, 2012. Last estimates were for 2011 and 2012 of $1815M and $2233M for Revenue, $1.39 and $1.79 for EPS and $2.89 and $3.36 for CF
October 10, 2011. Last estimates that I got for 2010 and 2011 were $.74 and $1.10 for EPS and $1.78 and $2.30 for CF
Oct 11, 2010. Last time I looked at this stock I got 2009 and 2010 estimates of $1.10 and $1.10 for earnings $1.59 and $2.00 for CF.
May 15, 2009 reviewed spreadsheet estimates for blog.
May 7, 2009 started spreadsheet. They have paid dividends since Sep 1995.
They have been increasing their dividends since 1996
Sector:
Services, Industrial
What should this stock accomplish?
This is a peripheral play on the oil and gas sector.
Would I buy this company and Why.
Dividends
Dividends are paid in Cycle 1, that is in January, April, July and October. Dividends are declared for Shareholders of one month and payble in the following month.
For example, the dividends declared on November 11, payable to shareholders of record of December 20, 2013 is payable on January 6, 2014.
Why I bought this stock.
I bought this stock in June 2012. Stock is a good one and was rather cheap in June of 2012. I had been following this stock for some time.
I sold this stock in December 2014 to buy Mullen instead. Details of why is in a December 2014 post. I know I would be selling Ensign at a loss, but I also could buy Mullen cheaply.
http://spbrunner3.blogspot.ca/2014/12/ensign-and-mullen.html
How they make their money.
Ensign Energy Services Inc. is an industry leader in the delivery of oilfield services in Canada, the United States and internationally. They are one of the world's leading land-based
drilling and well servicing contractors serving crude oil, natural gas and geothermal operators.
This stock is on the dividend list I follow of Dividend Aristocrats (see indices).
http://www.tmxmoney.com/en/individual.html
For most ratios, lower is better when looking for a good stock price. However, there are exceptions such as for yield and asset/liability ratios and here you want a higher ratios to indicate a good stock price.
Also, for the Operational Profit Margin, a higher percentage is better. With the OPM, you should only compare companies in similar industries.
Shares; '%, Value $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M
Date May 27 2012 May 31 2013 May 11 2014 Jun 14 2015 May 27 2016 May 21 2017
Geddes, Robert Harold 0.412 0.27% 0.420 0.28% 0.534 0.35% 0.670 0.44% 0.656 0.42%
CEO - Shares - Amount $6.901 $4.284 $3.942 $6.284 $4.492
Options - percentage 1.100 0.72% 1.100 0.72% 0.900 0.59% 0.850 0.55% 0.800 0.52%
Options - amount $18.403 $11.220 $6.642 $7.973 $5.480
Reuters Options Value 1.670 $11.914
Gray, Michael 0.003 0.00%
CFO - Shares - Amount $0.022
Options - percentage 0.070 0.05%
Options - amount $0.480
Lemke, Timothy 0.000 0.00% ceased to be insider
CFO - Shares - Amount $0.000 on April 30, 2010. Latest
Options - percentage 0.000 0.00% filing date: May 26, 2016
Options - amount $0.000 no shares or options
Dagenais, Glenn Orval James 0.962 0.63% 0.969 0.64% 1.036 0.68% ceased to be
CFO - Shares - Amount $16.098 $9.888 $7.645 insider: July 2, 2015
Options - percentage 0.650 0.43% 0.625 0.41% 0.550 0.36%
Options - amount $10.875 $10.456 $4.059
Reuters Options Value 1.280 $11.510
Kautz, Edward 0.131 0.09% 0.213 0.14% 0.232 0.15% 0.222 0.14%
Officer - Shares - Amount $1.332 $1.574 $2.174 $1.520
Options - percentage 0.505 0.33% 0.550 0.36% 0.500 0.33% 0.438 0.28%
Options - amount $5.151 $4.059 $4.690 $2.997
Reuters Options Value 0.620 $3.200
Porter, Selby Warren; 0.740 0.48% 0.766 0.50% 0.884 0.58%
Director - Shares - Amount $12.384 $5.652 $8.294
Options - percentage 0.112 0.07% 0.112 0.07% 0.000 0.00%
Options - amount $1.867 $0.824 $0.000
Howe, James Brian 0.437 0.29% 0.443 0.29% 0.451 0.30% 0.453 0.29% 0.456 0.30%
Director - Shares - Amount $7.319 $4.517 $3.326 $4.249 $3.124
Options - percentage 0.045 0.03% 0.045 0.03% 0.045 0.03% 0.045 0.03% 0.046 0.03%
Options - amount $0.753 $0.459 $0.332 $0.422 $0.315
Edwards, Norman Murray 25.463 16.67% 25.464 16.71% 25.561 16.78% 25.564 16.64% 26.708 17.29%
Chairman - Shares - Amt $425.999 $259.737 $188.644 $239.793 $182.951
Options - percentage 1.100 0.72% 1.100 0.72% 0.900 0.59% 0.850 0.55% 0.800 0.52%
Options - amount $18.403 $11.220 $6.642 $7.973 $5.480
Increase in O/S Shares 0.189 0.12% -0.052 -0.03% -0.130 -0.09% 0.212 0.14% ESOP & Chges in
due to SO 2013 $3.169 -$0.527 -$0.958 $1.987 unvested shares
Book Value $3.485 $1.382 $0.044 $3.552
Insider Buying -$0.105 -$1.053 $0.000
Insider Selling $0.441 $0.497 $0.308
Net Insider Selling $1.969 $0.336 -$0.555 $0.308
% of Market Cap 0.13% 0.03% -0.05% 0.03%
Directors 9 9 10 10 9
Women 1 11% 1 11% 1 10% 1 10% 1 11%
Minorities 0 0% 0 0% 0 0% 0 0% 0 0%
Institutions/Holdings 78 32.59% 77 33.93% 82 33.93% 70 43.43% 77 41.29% 88 36.01%
Total Shares Held 49.926 32.72% 52.018 34.05% 51.537 33.81% 66.473 43.65% 63.200 41.15% 55.792 36.12%
Increase/Decrease 2.614 5.53% 1.444 2.86% -0.386 -0.74% 9.073 15.81% 0.174 0.28% 0.299 0.54%
Starting No. of Shares 47.312 50.574 51.922 57.400 63.026 55.492
Copyright 2008 Website of SPBrunner. All rights reserved.
My Stock