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.
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/
Husky Energy Inc. TSX: HSE OTC: HUSKF www.huskyenergy.ca Fiscal Yr: Dec 31 Q1 2017
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
Accounting Rules C GAAP IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS Accounting Rules
Purchase of Comments
Date of Split 13/01/16 *Div in stock and cash
split 2 *1.021:1 split
$15,211 <-12 mths 14.27%
Gross Revenue $10,245 $12,644 $15,518 $24,701 $15,074 $18,178 $22,829 $22,948 $23,629 $24,162 $16,763 $13,312 5.28% <-Total Growth 10 Revenue
Increase 21.39% 23.42% 22.73% 59.18% -38.97% 20.59% 25.59% 0.52% 2.97% 2.26% -30.62% -20.59%
$14,906 <-12 mths 15.38%
Net of Royalities Revenue* $10,245 $12,644 $15,518 $24,701 $15,074 $18,178 $21,957 $22,435 $23,317 $24,092 $16,369 $12,919 $18,148 $18,377 $19,746 2.17% <-Total Growth 10 Revenue
Increase 21.39% 23.42% 22.73% 59.18% -38.97% 20.59% 20.79% 2.18% 3.93% 3.32% -32.06% -21.08% 40.48% 1.26% 7.45% 0.22% <-IRR #YR-> 10 Revenue 2.17%
5 year Running Average $7,865 $9,074 $10,901 $14,310 $15,636 $17,223 $19,086 $20,469 $20,192 $21,996 $21,634 $19,826 $18,969 $17,981 $17,112 -10.06% <-IRR #YR-> 5 Revenue -41.16%
Revenue per Share $12.08 $14.90 $18.28 $29.08 $17.74 $20.41 $22.93 $22.84 $23.71 $24.49 $16.63 $12.85 $18.05 $18.28 $19.64 8.13% <-IRR #YR-> 10 5 yr Running Average 118.49%
Increase 21.28% 23.37% 22.67% 59.10% -39.01% 15.06% 12.36% -0.39% 3.81% 3.29% -32.10% -22.73% 40.48% 1.26% 7.45% 0.76% <-IRR #YR-> 5 5 yr Running Average 3.88%
5 year Running Average $9.33 $10.73 $12.86 $16.86 $18.42 $20.08 $21.69 $22.60 $21.53 $22.88 $22.12 $20.10 $19.15 $18.06 $17.09 -1.47% <-IRR #YR-> 10 Revenue per Share -13.77%
P/S (Price/Sales) Med 2.05 2.40 2.25 1.39 1.70 1.35 1.14 1.13 1.29 1.20 1.31 1.17 -10.94% <-IRR #YR-> 5 Revenue per Share -43.97%
P/S (Price/Sales) Close 2.42 2.62 2.39 1.06 1.70 1.30 1.07 1.29 1.42 1.12 0.86 1.27 0.89 0.88 0.82 6.48% <-IRR #YR-> 10 5 yr Running Average 87.38%
*Revenue in M CDN $ P/S Med 10 yr 1.30 5 yr 1.20 -31.12% Diff M/C -1.50% <-IRR #YR-> 5 5 yr Running Average -7.30%
-$12,644 $0 $0 $0 $0 $0 $0 $0 $0 $0 $12,919
-$21,957 $0 $0 $0 $0 $12,919
-$9,074 $0 $0 $0 $0 $0 $0 $0 $0 $0 $19,826
-$19,086 $0 $0 $0 $0 $19,826
-$14.90 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $12.85
-$22.93 $0.00 $0.00 $0.00 $0.00 $12.85
-$10.73 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $20.10
-$21.69 $0.00 $0.00 $0.00 $0.00 $20.10
-$126 <-12 mths -80.76%
Adjusted Net Earnings $2,277 $2,010 $2,040 $2,019 $165 -$655
Net Earnings/Diluted Shares $2.44 $2.06 $2.07 $2.05 $0.17 -$0.65
*Adjusted EPS $3.26 $4.42 $1.74 $1.43 $2.44 $2.06 $2.07 $2.05 $0.17 -$0.65 -114.75% <-Total Growth 9 Adjusted EPS
Increase 35.58% -60.63% -17.82% 70.63% -15.57% 0.68% -1.20% -91.82% -488.75% #NUM! <-IRR #YR-> 9 Earnings per Share -119.99%
AEPS Yield 7.5% 14.3% 5.8% 5.4% 9.9% 7.0% 6.2% 7.5% 1.2% -4.0% #NUM! <-IRR #YR-> 5 Earnings per Share -126.71%
5 year Running Average $2.66 $2.42 $1.95 $2.01 $1.76 $1.14 -15.58% <-IRR #YR-> 5 5 yr Running Average #DIV/0!
P/E Ratio 13.38 6.98 17.29 18.57 10.06 14.27 16.25 13.42 85.35 -24.99 -15.58% <-IRR #YR-> 5 5 yr Running Average -57.12%
-$3.26 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 -$0.65
-$2.44 $0.00 $0.00 $0.00 $0.00 -$0.65
-$2.66 $0.00 $0.00 $0.00 $0.00 $1.14
-$2.66 $0.00 $0.00 $0.00 $0.00 $1.14
$1.41 <-12 mths 60.23%
pre split '07
EPS Basic $2.36 $3.21 $3.79 $4.42 $1.67 $1.38 $2.40 $2.06 $1.85 $1.26 -$3.95 $0.88 -72.59% <-Total Growth 10 EPS Basic
pre split '07 $4.72 $6.43
EPS Diluted* $2.36 $3.22 $3.79 $4.42 $1.67 $1.38 $2.34 $2.06 $1.85 $1.20 -$4.01 $0.88 $0.59 $0.73 $0.95 -72.63% <-Total Growth 10 EPS Diluted
Increase 100.00% 36.23% 17.88% 16.62% -62.22% -17.37% 69.57% -11.97% -10.19% -35.14% -434.17% -121.95% -32.95% 23.73% 30.14% -12.15% <-IRR #YR-> 10 Earnings per Share -72.63%
Earnings Yield 8.1% 8.2% 8.7% 14.3% 5.6% 5.2% 9.5% 7.0% 5.5% 4.4% -28.0% 5.4% 3.7% 4.5% 5.9% -17.77% <-IRR #YR-> 5 Earnings per Share -62.39%
5 year Running Average $1.37 $1.86 $2.43 $2.99 $3.09 $2.90 $2.72 $2.37 $1.86 $1.77 $0.69 $0.40 $0.10 -$0.12 -$0.17 -14.35% <-IRR #YR-> 10 5 yr Running Average -78.76%
10 year Running Average $0.78 $1.10 $1.46 $1.90 $2.06 $2.13 $2.29 $2.40 $2.43 $2.43 $1.79 $1.56 $1.24 $0.87 $0.80 -31.98% <-IRR #YR-> 5 5 yr Running Average -85.44%
* Diluted ESP per share E/P 10 Yrs 5.52% 5Yrs 5.40%
-$3.22 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.88
-$2.34 $0.00 $0.00 $0.00 $0.00 $0.88
-$1.86 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.40
-$2.72 $0.00 $0.00 $0.00 $0.00 $0.40
pre split '07 $1.00 $0.00
Estimate - Dividend $0.06 $0.25 $0.19 Estimate - Dividend
Estimate - Increase -80.00% 316.67% -24.00% Estimate - Increase
Estimate -Yield 0.37% 1.55% 1.18% Estimate -Yield
Special Dividend $0.54 $1.00 $0.50 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Special Dividend
pre split '07 $0.65 $1.50
Dividend* $0.52 $1.25 $2.08 $1.56 $1.40 $1.20 $1.20 $1.20 $1.20 $1.20 $1.20 $0.30 $0.00 $0.00 $0.00 -76.00% <-Total Growth 10 Dividends *Div in stock and cash
Increase 18.18% 140.38% 66.40% -25.00% -10.26% -14.29% 0.00% 0.00% 0.00% 0.00% 0.00% -75.00% -100.00% #DIV/0! #DIV/0! Count 16 Years of data
Dividends 5 Yr Running $0.84 $1.26 $1.53 $1.70 $1.79 $1.80 $1.49 $1.31 $1.24 $1.20 $1.20 $1.02 $0.78 $0.54 $0.30 -33.51% <-Total Growth 10 Dividends 5 Yr Running
Yield H/L Price 2.10% 3.50% 5.05% 3.87% 4.64% 4.37% 4.59% 4.65% 3.92% 4.07% 5.52% 1.99% 0.00% 4.48% <-Median-> 10 Yield H/L Price
Yield on High Price 1.58% 3.03% 4.54% 2.95% 4.00% 3.92% 3.95% 4.12% 3.56% 3.25% 4.09% 1.66% 0.00% 3.93% <-Median-> 10 Yield on High Price
Yield on Low Price 3.15% 4.13% 5.69% 5.63% 5.53% 4.94% 5.49% 5.34% 4.36% 5.45% 8.49% 2.47% 0.00% 5.47% <-Median-> 10 Yield on Low Price
Yield on Close Price 1.78% 3.21% 4.77% 5.05% 4.65% 4.52% 4.89% 4.08% 3.56% 4.36% 8.39% 1.84% 0.00% 0.00% 0.00% 4.59% <-Median-> 10 Yield on Close Price
Payout Ratio EPS 44.92% 69.98% 68.07% 35.29% 83.83% 86.96% 51.28% 58.25% 64.86% 100.00% -29.93% 34.09% 0.00% 0.00% 0.00% 61.56% <-Median-> 10 DPR EPS
DPR EPS 5 Yr Running 61.21% 67.70% 63.02% 56.67% 57.97% 62.11% 54.71% 55.27% 66.67% 67.95% 174.42% 257.58% 764.71% -442.62% -174.42% 62.57% <-Median-> 8 DPR EPS 5 Yr Running
Payout Ratio CFPS 24.63% 38.12% 47.03% 19.48% 62.03% 39.54% 22.57% 22.71% 25.40% 21.14% 31.41% 15.30% 0.00% 0.00% 0.00% 24.06% <-Median-> 10 DPR CF
DPR CF 5 Yr Running 28.58% 34.57% 35.72% 32.03% 34.52% 36.41% 30.87% 27.45% 30.07% 24.96% 24.17% 23.76% 20.04% 14.74% 9.09% 30.47% <-Median-> 10 DPR CF 5 Yr Running
Payout Ratio CFPS WC 24.02% 42.76% 40.75% 22.40% 48.25% 30.63% 22.56% 24.12% 23.22% 21.99% 36.56% 15.17% 0.00% 0.00% 0.00% 23.67% <-Median-> 10 DPR CF WC
DPR CF WC 5 Yr Running 28.50% 35.79% 35.75% 33.20% 34.63% 35.43% 29.25% 27.25% 27.83% 24.16% 24.79% 24.45% 20.35% 15.36% 9.39% 28.54% <-Median-> 8 DPR CF WC 5 Yr Running
Median 5 Yrs Yield 4.07% 4.08% Payout 58.25% 22.71% 23.22% -13.30% <-IRR #YR-> 10 Dividends -76.00%
* Dividends per share Curr diff -100.00% Last Div Inc ---> $0.50 $0.30 -40.0% -24.21% <-IRR #YR-> 5 Dividends -75.00%
-$1.25 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.30
-$1.20 $0.00 $0.00 $0.00 $0.00 $0.30
Historical Dividends Historical High Div 6.53% Low Div 1.64% Ave Div 4.09% Med Div 4.00% Close Div 4.22% Historical Dividends
High/Ave/Median Curr diff Exp. -100.00% Exp -100.00% Exp. -100.00% Exp. -100.00% Exp. -100.00% High/Ave/Median
Future Div Yield Div Yd 0.00% earning in 5.00 Years at IRR of 0.00% Div Inc. #DIV/0! Future Div Yield
Future Div Yield Div Yd 0.00% earning in 10.00 Years at IRR of 0.00% Div Inc. #DIV/0! Future Div Yield
Future Div Yield Div Yd 0.00% earning in 15.00 Years at IRR of 0.00% Div Inc. #DIV/0! Future Div Yield
Div Gr, Cap Gain Div Gr -100.00% 7/8/08 # yrs -> 8 2008 $32.32 Cap Gain -50.03% I am earning GC
I am earning org yield 6.19% 12/31/16 All Div G Yrly #NUM! Div start $2.00 -6.19% 0.00% I am earning Div
Div Gr, Cap Gain Div Gr -100.00% 7/8/08 # yrs -> 8 2008 $47.86 Cap Gain -66.26% I am earning GC
I am earning org yield 4.18% 12/31/16 Pension Div G Yrly #NUM! Div start $2.00 -4.18% 0.00% I am earning Div
Div Gr, Cap Gain Div Gr -100.00% 12/10/10 # yrs -> 6 2010 $25.09 Cap Gain -35.63% I am earning GC
I am earning org yield 4.78% 12/31/16 Pension Div G Yrly #NUM! Div start $1.20 -4.78% 0.00% I am earning Div
Yield if held 5 yrs 7.58% 14.68% 26.02% 15.61% 9.59% 4.86% 3.36% 2.91% 2.98% 3.98% 4.37% 1.15% 0.00% 0.00% 0.00% 4.18% <-Median-> 10 Paid Median Price
Yield if held 10 yrs 3.60% 6.19% 10.73% 13.28% 18.36% 17.49% 14.10% 15.01% 12.01% 8.22% 4.86% 0.84% 0.00% 0.00% 0.00% 12.64% <-Median-> 10 Paid Median Price
Yield if held 15 yrs 4.95% 17.02% 26.72% 11.74% 9.68% 8.31% 5.94% 6.19% 10.21% 15.74% 17.49% 3.52% 0.00% 0.00% 0.00% 9.94% <-Median-> 10 Paid Median Price
Yield if held 20 yrs 11.43% 16.34% 15.41% 9.03% 8.29% 8.31% 1.49% 0.00% 0.00% 0.00% 9.03% <-Median-> 7 Paid Median Price
Yield if held 25 yrs 11.43% 4.08% 0.00% 0.00% 0.00% 7.76% <-Median-> 2 Paid Median Price
Cost covered if held 5 years 51.00% 64.38% 96.31% 78.94% 60.64% 36.38% 22.21% 15.93% 15.38% 19.90% 21.85% 19.52% 15.12% 8.82% 5.09% 22.03% <-Median-> 10 Paid Median Price
Cost covered if held 10 years 24.24% 28.47% 42.98% 84.17% 148.07% 182.00% 157.65% 178.36% 140.97% 101.75% 60.66% 36.47% 25.40% 22.07% 24.87% 121.36% <-Median-> 10 Paid Median Price
Cost covered if held 15 years 33.33% 78.28% 107.00% 74.44% 78.02% 86.50% 67.79% 76.83% 136.94% 226.75% 269.44% 217.56% 227.14% 167.98% 112.02% 96.75% <-Median-> 10 Paid Median Price
Cost covered if held 20 years 118.95% 186.39% 191.27% 121.11% 119.49% 128.05% 93.04% 96.96% 159.91% 246.43% 121.11% <-Median-> 7 Paid Median Price
Cost covered if held 25 years 176.10% 255.82% 241.36% 141.44% 129.85% 215.96% <-Median-> 2 Paid Median Price
Graham No. $21.70 $28.64 $34.21 $41.04 $25.24 $23.24 $31.00 $29.84 $28.94 $23.45 $20.76 $18.16 $14.85 $16.52 $0.00 -36.57% <-Total Growth 10 Graham Price
Change 50.70% 31.99% 19.45% 19.99% -38.50% -7.94% 33.41% -3.75% -3.02% -18.96% -11.48% -12.51% -18.22% 11.23% -100.00% -5.85% <-Median-> 10 Change
Price/GP Ratio Med 1.14 1.25 1.20 0.98 1.19 1.18 0.84 0.86 1.06 1.26 1.05 0.83 1.09 1.05 <-Median-> 10 Price/GP Ratio
Price/GP Ratio High 1.52 1.44 1.34 1.29 1.39 1.32 0.98 0.98 1.16 1.57 1.41 0.99 1.17 1.30 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Low 0.76 1.06 1.07 0.68 1.00 1.05 0.70 0.75 0.95 0.94 0.68 0.67 1.01 0.85 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Close 1.35 1.36 1.27 0.75 1.19 1.14 0.79 0.99 1.16 1.17 0.69 0.90 1.09 0.98 #DIV/0! 1.06 <-Median-> 10 Price/GP Ratio
Prem/Disc Close 34.93% 36.10% 27.48% -24.79% 19.16% 14.24% -20.82% -1.48% 16.45% 17.25% -31.07% -10.31% 8.73% -2.25% #DIV/0! 6.38% <-Median-> 10 Graham Price
pre-split '07
Price Close $29.28 $38.98 $43.61 $30.87 $30.08 $26.55 $24.55 $29.40 $33.70 $27.50 $14.31 $16.29 $16.15 $16.15 $16.15 -58.20% <-Total Growth 10 Stock Price
Increase 70.95% 33.13% 11.89% -29.21% -2.56% -11.74% -7.53% 19.76% 14.63% -18.40% -47.96% 13.84% -0.86% 0.00% 0.00% -8.35% <-IRR #YR-> 10 Stock Price -58.20%
P/E 12.40 12.12 11.51 6.98 18.01 19.24 10.49 14.27 18.22 22.92 -3.57 18.51 27.37 22.12 17.00 -7.88% <-IRR #YR-> 5 Stock Price -33.65%
Trailing P/E 24.81 16.51 13.56 8.15 6.81 15.90 17.79 12.56 16.36 14.86 11.93 -4.06 18.35 27.37 22.12 -3.59% <-IRR #YR-> 10 Price & Dividend
Median 10, 5 Yrs D. per yr $0.05 4.83% % Tot Ret -132.77% -158.86% Price Inc 13.84% P/E: 16.14 18.22 -3.04% <-IRR #YR-> 5 Price & Dividend
-$38.98 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $16.29
-$24.55 $0.00 $0.00 $0.00 $0.00 $16.29
-$38.98 $2.58 $1.56 $1.40 $1.20 $1.20 $1.20 $1.20 $1.20 $1.20 $16.59
-$24.55 $1.20 $1.20 $1.20 $1.20 $16.59
Price H/L Median $24.71 $35.76 $41.18 $40.33 $30.16 $27.46 $26.13 $25.80 $30.60 $29.48 $21.74 $15.09 $16.16 -57.80% <-Total Growth 10 Stock Price
Increase 69.32% 44.68% 15.17% -2.07% -25.22% -8.95% -4.84% -1.26% 18.63% -3.68% -26.24% -30.59% 7.09% -8.26% <-IRR #YR-> 10 Stock Price -57.80%
P/E 10.47 11.12 10.86 9.12 18.06 19.89 11.16 12.52 16.54 24.56 -5.42 17.15 27.39 -10.40% <-IRR #YR-> 5 Stock Price -42.24%
Trailing P/E 20.94 15.15 12.81 10.64 6.82 16.44 18.93 11.02 14.85 15.93 18.12 -3.76 18.36 -2.67% <-IRR #YR-> 10 Price & Dividend
P/E on Running 5 yr Average 18.05 19.18 16.92 13.47 9.76 9.48 9.60 10.87 16.45 16.69 31.60 38.11 158.43 -5.63% <-IRR #YR-> 5 Price & Dividend
P/E on Running 10 yr Average 31.68 32.65 28.19 21.23 14.63 12.88 11.40 10.73 12.61 12.14 12.14 9.69 13.05 11.94 P/E Ratio Historical Median
Median 10, 5 Yrs D. per yr 5.60% 4.76% % Tot Ret -209.86% -84.58% Price Inc -3.68% P/E: 14.53 16.54 Count 27 Years of data
-$35.76 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $15.09
-$26.13 $0.00 $0.00 $0.00 $0.00 $15.09
-$35.76 $2.58 $1.56 $1.40 $1.20 $1.20 $1.20 $1.20 $1.20 $1.20 $16.29
-$26.13 $1.20 $1.20 $1.20 $1.20 $15.39
High Months Sep Aug Jun May Jun Apr Mar Dec Dec Jun Feb Apr Jan
pre-split '07
Price High $32.93 $41.27 $45.80 $52.93 $35.00 $30.61 $30.40 $29.13 $33.70 $36.93 $29.35 $18.05 $17.31 -56.26% <-Total Growth 10 Stock Price
Increase 84.71% 25.35% 10.96% 15.58% -33.87% -12.54% -0.69% -4.18% 15.69% 9.58% -20.53% -38.50% -4.10% -7.94% <-IRR #YR-> 10 Stock Price -56.26%
P/E 13.95 12.84 12.08 11.98 20.96 22.18 12.99 14.14 18.22 30.78 -7.32 20.51 29.34 -9.90% <-IRR #YR-> 5 Stock Price -40.63%
Trailing P/E 27.90 17.49 14.24 13.97 7.92 18.33 22.03 12.45 16.36 19.96 24.46 -4.50 19.67 14.16 P/E Ratio Historical Median
Median 10, 5 Yrs Price Inc -4.18% P/E: 16.18 18.22 108.31 P/E Ratio Historical High
-$41.27 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $18.05
-$30.40 $0.00 $0.00 $0.00 $0.00 $18.05
Low Months Jan May Mar Dec Mar Aug Oct Jun Jul Dec Dec Feb Mar
pre-split '07
Price Low $16.50 $30.24 $36.56 $27.72 $25.31 $24.30 $21.85 $22.46 $27.50 $22.02 $14.13 $12.13 $15.01 -59.89% <-Total Growth 10 Stock Price
Increase 45.18% 83.27% 20.90% -24.18% -8.69% -3.99% -10.08% 2.79% 22.44% -19.93% -35.83% -14.15% 23.74% -8.73% <-IRR #YR-> 10 Stock Price -59.89%
P/E 6.99 9.41 9.65 6.27 15.16 17.61 9.34 10.90 14.86 18.35 -3.52 13.78 25.44 -11.10% <-IRR #YR-> 5 Stock Price -44.49%
Trailing P/E 13.98 12.81 11.37 7.31 5.73 14.55 15.83 9.60 13.35 11.90 11.78 -3.02 17.06 9.65 P/E Ratio Historical Median
Median 10, 5 Yrs Price Inc -14.15% P/E: 12.34 13.78 7.17 P/E Ratio Historical Low
-$30.24 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $12.13
-$21.85 $0.00 $0.00 $0.00 $0.00 $12.13
Long Term Debt $4,082 $6,756 $6,159 $6,990 Debt
Change 65.51% -8.84% 13.49% 28.34% <-Median-> 2 Change
Debt/Market Cap Ratio 0.15 0.48 0.38 0.43 0.38 <-Median-> 3 Debt/Market Cap Ratio
Goodwill & Intangibles $674.00 $663 $698 $746 $700 $679 $674 Intangibles Goodwill
Change -1.63% 5.28% 6.88% -6.17% -3.00% -0.74% -1.63% <-Median-> 5 Change
Intangible/Market Cap Ratio 0.03 0.02 0.02 0.03 0.05 0.04 0.04 0.03 <-Median-> 6 Intangible/Market Cap Ratio
Market Cap $24,833 $33,072 $37,023 $26,220 $25,564 $23,648 $23,508 $28,878 $33,140 $27,053 $14,086 $16,379 $16,238 $16,238 $16,238 -50.47% <-Total Growth 10 Market Cap
Diluted # of Shares in Million 849.2 849.7 852.7 932.0 975.9 983.6 985.3 984.1 1,004.9 #DIV/0! <-Total Growth 8 Diluted
Change 0.06% 0.35% 9.30% 4.71% 0.79% 0.17% -0.12% 2.11% 0.57% <-Median-> 8 Change
Basic # of Shares in Millions 847.90 848.40 848.8 849.2 849.7 852.7 923.8 975.8 986.0 983.6 984.1 1,004.9 18.45% <-Total Growth 10 Basic
Change 0.14% 0.06% 0.05% 0.05% 0.06% 0.35% 8.34% 5.63% 1.05% -0.24% 0.05% 2.11% 0.21% <-Median-> 10 Change
Difference 0.0% 0.0% 0.0% 0.0% 0.0% 4.5% 3.7% 0.7% -0.3% 0.0% 0.0% 0.1% 0.02% <-Median-> 10 Difference
$1,247 <-12 mths -37.31%
Renaissance
Husky
pre-split '07 424.13 424.27
# of Share in Millions 848.25 848.54 848.96 849.35 849.86 890.71 957.54 982.23 983.38 983.74 984.33 1,005.45 1,005.45 1,005.45 1,005.45 1.71% <-IRR #YR-> 10 Shares 18.49%
Change 0.09% 0.03% 0.05% 0.05% 0.06% 4.81% 7.50% 2.58% 0.12% 0.04% 0.06% 2.15% 0.00% 0.00% 0.00% 0.98% <-IRR #YR-> 5 Shares 5.00%
Cash Flow from Operations $M $3,650 $5,009 $4,657 $6,802 $1,918 $2,703 $5,092 $5,189 $4,645 $5,585 $3,760 $1,971 $3,298 $3,600 $3,881 -60.65% <-Total Growth 10 Cash Flow
Increase 55.19% 37.23% -7.03% 46.06% -71.80% 40.93% 88.38% 1.90% -10.48% 20.24% -32.68% -47.58% 67.32% 9.15% 7.82% S Div SO, Stock Div S. Issue
5 year Running Average $2,472 $3,088 $3,641 $4,494 $4,407 $4,218 $4,234 $4,341 $3,909 $4,643 $4,854 $4,230 $3,852 $3,643 $3,302 36.97% <-Total Growth 10 CF 5 Yr Running
CFPS $4.30 $5.90 $5.49 $8.01 $2.26 $3.03 $5.32 $5.28 $4.72 $5.68 $3.82 $1.96 $3.28 $3.58 $3.86 -66.79% <-Total Growth 10 Cash Flow per Share
Increase 55.04% 37.19% -7.07% 45.99% -71.82% 34.47% 75.24% -0.66% -10.59% 20.19% -32.72% -48.68% 67.32% 9.15% 7.82% -8.91% <-IRR #YR-> 10 Cash Flow -60.65%
5 year Running Average $2.93 $3.65 $4.29 $5.30 $5.19 $4.94 $4.82 $4.78 $4.12 $4.81 $4.96 $4.29 $3.89 $3.66 $3.30 -17.29% <-IRR #YR-> 5 Cash Flow -61.29%
P/CF on Med Price 5.74 6.06 7.51 5.04 13.36 9.05 4.91 4.88 6.48 5.19 5.69 7.70 4.93 0.00 0.00 -10.44% <-IRR #YR-> 10 Cash Flow per Share -66.79%
P/CF on Closing Price 6.80 6.60 7.95 3.85 13.33 8.75 4.62 5.57 7.13 4.84 3.75 8.31 4.92 4.51 4.18 -18.09% <-IRR #YR-> 5 Cash Flow per Share -63.14%
-19.08% Diff M/C 1.63% <-IRR #YR-> 10 CFPS 5 yr Running 17.60%
Excl.Working Capital CF $94.0 -$544.0 $718.0 -$888.0 $548.0 $786.0 $1.0 -$302.0 $437.0 -$217.0 -$529.0 $18.0 $0.0 $0.0 $0.0 -2.29% <-IRR #YR-> 5 CFPS 5 yr Running -10.95%
CF fr Op $M WC $3,744 $4,465 $5,375 $5,914 $2,466 $3,489 $5,093 $4,887 $5,082 $5,368 $3,231 $1,989 $3,298 $3,600 $3,881 -55.45% <-Total Growth 10 Cash Flow less WC
Increase 71.51% 19.26% 20.38% 10.03% -58.30% 41.48% 45.97% -4.04% 3.99% 5.63% -39.81% -38.44% 65.81% 9.15% 7.82% -7.77% <-IRR #YR-> 10 Cash Flow less WC -55.45%
5 year Running Average $2,479 $2,983 $3,638 $4,336 $4,393 $4,342 $4,467 $4,370 $4,203 $4,784 $4,732 $4,111 $3,794 $3,497 $3,200 -17.14% <-IRR #YR-> 5 Cash Flow less WC -60.95%
CFPS Excl. WC $4.41 $5.26 $6.33 $6.96 $2.90 $3.92 $5.32 $4.98 $5.17 $5.46 $3.28 $1.98 $3.28 $3.58 $3.86 3.26% <-IRR #YR-> 10 CF less WC 5 Yr Run 37.85%
Increase 71.35% 19.22% 20.32% 9.98% -58.33% 35.00% 35.79% -6.46% 3.87% 5.59% -39.85% -39.73% 65.81% 9.15% 7.82% -1.65% <-IRR #YR-> 5 CF less WC 5 Yr Run -7.97%
5 year Running Average $2.94 $3.53 $4.29 $5.11 $5.17 $5.07 $5.09 $4.82 $4.46 $4.97 $4.84 $4.17 $3.83 $3.52 $3.20 -9.32% <-IRR #YR-> 10 CFPS - Less WC -62.41%
P/CF on Med Price 5.60 6.79 6.50 5.79 10.39 7.01 4.91 5.18 5.92 5.40 6.62 7.63 4.93 0.00 0.00 -17.95% <-IRR #YR-> 5 CFPS - Less WC -62.81%
P/CF on Closing Price 6.63 7.41 6.89 4.43 10.37 6.78 4.62 5.91 6.52 5.04 4.36 8.23 4.92 4.51 4.18 1.70% <-IRR #YR-> 10 CFPS 5 yr Running 18.31%
*Operational Cash Flow per share CF/-WC P/CF Med 10 yr 6.08 5 yr 5.69 P/CF Med 10 yr 6.21 5 yr 5.92 -20.74% Diff M/C -3.89% <-IRR #YR-> 5 CFPS 5 yr Running -17.97%
Uses Cge in non-cash WC and Income Tax and Interest
-848.5 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 1,005.5 Shares
-957.5 0.0 0.0 0.0 0.0 1,005.5 Shares
-$5,009 $0 $0 $0 $0 $0 $0 $0 $0 $0 $1,971 Cash Flow
-$5,092 $0 $0 $0 $0 $1,971 Cash Flow
-$5.90 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.96 Cash Flow per Share
-$5.32 $0.00 $0.00 $0.00 $0.00 $1.96 Cash Flow per Share
-$3.65 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $4.29 CFPS 5 yr Running
-$4.82 $0.00 $0.00 $0.00 $0.00 $4.29 CFPS 5 yr Running
-$4,465 $0 $0 $0 $0 $0 $0 $0 $0 $0 $1,989 Cash Flow less WC
-$5,093 $0 $0 $0 $0 $1,989 Cash Flow less WC
-$2,983 $0 $0 $0 $0 $0 $0 $0 $0 $0 $4,111 CF less WC 5 Yr Run
-$4,467 $0 $0 $0 $0 $4,111 CF less WC 5 Yr Run
-$5.26 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.98 CFPS - Less WC
-$5.32 $0.00 $0.00 $0.00 $0.00 $1.98 CFPS - Less WC
-$3.53 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $4.17 CFPS 5 yr Running
-$5.09 $0.00 $0.00 $0.00 $0.00 $4.17 CFPS 5 yr Running
Deferred revenue $102 $209
Income taxes paid -$661 -$227 $3
Interest received $7 $3 $5
Change in non-cash working capital $871 $651 -$235
Sum $217 $529 -$18 Sum
Google Finance $217 $529 -$18 Google Finance
Difference $0 $0 $0 Difference
OPM 35.63% 39.62% 30.01% 27.54% 12.72% 14.87% 23.19% 23.13% 19.92% 23.18% 22.97% 15.26% -61.49% <-Total Growth 10 OPM
Increase 27.85% 11.20% -24.25% -8.24% -53.79% 16.86% 55.96% -0.27% -13.87% 16.37% -0.91% -33.58% Should increase or be stable.
Diff from Median 54.57% 71.87% 30.20% 19.47% -44.80% -35.49% 0.61% 0.34% -13.57% 0.57% -0.34% -33.81% 0.00 <-Median-> 10 OPM
*Operational Profit Margin (CF/Revenue) Ratio OPM 10 Yrs 23.05% 5 Yrs 22.97% should be zero, it is a check on calculations
Current Assets $1,535 $2,179 $3,048 $3,322 $2,911 $3,750 $5,444 $5,497 $4,917 $4,495 $2,914 $4,318 $5,180 Liquidity ratio of 1.5 and up, best
Current Liabilities $2,584 $2,674 $3,099 $2,896 $2,186 $2,494 $3,390 $3,390 $4,163 $5,809 $3,836 $3,193 $3,016 1.26 <-Median-> 10 Ratio
Liquidity Ratio 0.59 0.81 0.98 1.15 1.33 1.50 1.61 1.62 1.18 0.77 0.76 1.35 1.72 1.18 <-Median-> 5 Ratio
Liq. with CF aft div 1.66 1.97 1.78 3.04 1.66 2.16 2.77 2.80 2.01 1.53 1.43 1.88 2.81 1.88 <-Median-> 5 Ratio
Liq. CF re Inv+Div 0.79 0.91 0.65 1.37 0.70 0.84 1.20 1.15 0.94 0.79 0.63 1.88 2.81 0.94 <-Median-> 5 Ratio
Curr Long Term Debt $798 $1,195 $997 $997 $997
Liquidity Less CLTD 1.46 0.97 1.03 1.97 2.57
Liq. with CF aft div 2.49 1.93 1.93 2.73 4.20
Assets $15,716 $17,933 $21,697 $26,522 $26,295 $29,133 $32,426 $35,140 $36,904 $38,848 $33,056 $32,260 $32,834 Debt Ratio of 1.5 and up, best
Liabilities $8,196 $8,313 $10,047 $12,134 $11,882 $13,640 $14,653 $15,979 $16,826 $18,273 $16,470 $14,633 $15,249 2.19 <-Median-> 10 Ratio
Debt Ratio 1.92 2.16 2.16 2.19 2.21 2.14 2.21 2.20 2.19 2.13 2.01 2.20 2.15 2.19 <-Median-> 5 Ratio
Total Book Value $7,520 $9,620 $11,650 $14,388 $14,413 $15,493 $17,773 $19,161 $20,078 $20,575 $16,586 $17,627 $17,585 $17,585 $17,585 83.23% <-Total Growth 10 Total Book Value
Preferred Shares $291 $291 $291 $534 $874 $874 $874 $874 $874 Preferred Shares
Book Value $7,520 $9,620 $11,650 $14,388 $14,413 $15,493 $17,482 $18,870 $19,787 $20,041 $15,712 $16,753 $16,711 $16,711 $16,711 74.15% <-Total Growth 10 Book Value
Book Value per Share $8.87 $11.34 $13.72 $16.94 $16.96 $17.39 $18.26 $19.21 $20.12 $20.37 $15.96 $16.66 $16.62 $16.62 $16.62 46.97% <-Total Growth 10 Book Value per Share
Change 13.56% 27.88% 21.04% 23.44% 0.11% 2.56% 4.96% 5.23% 4.74% 1.25% -21.65% 4.39% -0.25% 0.00% 0.00% -34.51% P/B Ratio Current/10 Year Median
P/B Ratio (Median) 2.79 3.15 3.00 2.38 1.78 1.58 1.43 1.34 1.52 1.45 1.36 0.91 0.97 1.58 P/B Ratio Historical Median
P/B Ratio (Close) 3.30 3.44 3.18 1.82 1.77 1.53 1.34 1.53 1.67 1.35 0.90 0.98 0.97 0.97 0.97 3.93% <-IRR #YR-> 10 Book Value per Share 46.97%
Change 50.54% 4.11% -7.56% -42.66% -2.67% -13.94% -11.91% 13.81% 9.44% -19.40% -33.59% 9.05% -0.61% 0.00% 0.00% -1.81% <-IRR #YR-> 5 Book Value per Share -8.74%
Leverage (A/BK) 2.09 1.86 1.86 1.84 1.82 1.88 1.82 1.83 1.84 1.89 1.99 1.83 1.87 1.84 <-Median-> 10 A/BV
Debt/Equity Ratio 1.09 0.86 0.86 0.84 0.82 0.88 0.82 0.83 0.84 0.89 0.99 0.83 0.87 0.84 <-Median-> 10 Debt/Eq Ratio
Shareholders' Equity P/BV 10 yr Med 1.48 5 yr Med 1.36 -34.51% Diff M/C 1.86 Historical 19 A/BV
-$11.34 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $16.66
-$18.26 $0.00 $0.00 $0.00 $0.00 $16.66
$1,565 <-12 mths 103.25%
Comprehensive Income $2,726 $3,155 $4,190 $1,053 $1,111 $2,274 $1,960 $2,066 $1,435 -$3,126 $770 -71.75% <-Total Growth 10 Comprehensive Income
Increase 15.74% 32.81% -74.87% 5.51% 104.68% -13.81% 5.41% -30.54% -317.84% 124.63% -13.81% <-Median-> 5 Comprehensive Income
5 Yr Running Average $2,447 $2,357 $2,118 $1,693 $1,769 $922 $621 -11.88% <-IRR #YR-> 10 Comprehensive Income -71.75%
ROE 28.3% 27.1% 29.1% 7.3% 7.2% 12.8% 10.2% 10.3% 7.0% -18.8% 4.4% -19.47% <-IRR #YR-> 5 Comprehensive Income -66.14%
5Yr Median 27.1% 12.8% 10.2% 10.2% 10.2% 10.2% 7.0% -20.43% <-IRR #YR-> 6 5 Yr Running Average #DIV/0!
% Difference from NI 0.0% -1.8% 11.6% 0.0% -5.3% 2.2% -3.1% 13.0% 14.1% -18.8% -16.5% -23.41% <-IRR #YR-> 5 5 Yr Running Average -73.65%
Median Values Diff 5, 10 yr -0.9% -3.1% 7.0% <-Median-> 5 Return on Equity
-$2,726 $0 $0 $0 $0 $0 $0 $0 $0 $0 $770
-$2,274 $0 $0 $0 $0 $770
-$2,447 $0 $0 $0 $0 $0 $621
-$2,357 $0 $0 $0 $0 $621
Current Liability Coverage Ratio 1.45 1.67 1.73 2.04 1.13 1.40 1.50 1.44 1.22 0.92 0.84 0.62 CFO / Current Liabilities
5 year Median 1.52 1.52 1.52 1.67 1.67 1.67 1.50 1.44 1.40 1.40 1.22 0.92 1.31 <-Median-> 10 Current Liability Cov Ratio
Asset Efficiency Ratio 23.82% 24.90% 24.77% 22.30% 9.38% 11.98% 15.71% 13.91% 13.77% 13.82% 9.77% 6.17% CFO / Total Assets
5 year Median 20.30% 20.30% 23.82% 23.82% 23.82% 22.30% 15.71% 13.91% 13.77% 13.82% 13.82% 13.77% 13.8% <-Median-> 10 Return on Assets
Return on Assets ROA 12.7% 15.2% 14.8% 14.2% 4.0% 4.0% 6.9% 5.8% 5.0% 3.2% -11.6% 2.9% Net Income/Assets Return on Assets
5Yr Median 7.6% 11.2% 12.7% 14.2% 14.2% 14.2% 6.9% 5.8% 5.0% 5.0% 5.0% 3.2% 4.5% <-Median-> 10 Asset Efficiency Ratio
Return on Equity ROE 26.6% 28.3% 27.6% 26.1% 7.3% 7.6% 12.5% 10.6% 9.1% 6.1% -23.2% 5.2% Net Inc/ Shareholders' equity Return on Equity
5Yr Median 15.7% 25.3% 26.6% 26.6% 26.6% 26.1% 12.5% 10.6% 9.1% 9.1% 9.1% 6.1% 8.3% <-Median-> 10 Return on Equity
$1,451 <-12 mths 51.46%
Net Income $1,173 $2,217 $2,005 $1,816 $1,245 -$3,814 $958 -56.79% <-Total Growth 6 Net Income
Preferred Shares Div $0 $7 $17 $13 $13 $36 $36 Preferred Shares Div
Income $2,003 $2,726 $3,214 $3,754 $1,053 $1,173 $2,224 $2,022 $1,829 $1,258 -$3,850 $922 $658 $698 $1,067 -66.18% <-Total Growth 10 Net Income
Increase 99.11% 36.10% 17.90% 16.80% -71.95% 11.40% 89.60% -9.08% -9.55% -31.22% -406.04% 123.95% -28.63% 6.08% 52.87% EPS/CF Ratio should not be higher than 1.00
5 Yr Running Average $1,160 $1,575 $2,057 $2,541 $2,550 $2,384 $2,284 $2,045 $1,660 $1,701 $697 $436 $163 -$63 -$101 -10.27% <-IRR #YR-> 10 Net Income -66.18%
Operating Cash Flow $3,650 $5,009 $4,657 $6,802 $1,918 $2,703 $5,092 $5,189 $4,645 $5,585 $3,760 $1,971 -16.15% <-IRR #YR-> 5 Net Income -58.54%
Investment Cash Flow -$2,814 -$3,109 -$5,324 -$3,538 -$3,033 -$3,928 -$4,420 -$4,860 -$4,722 -$5,423 -$4,817 $632 -12.05% <-IRR #YR-> 10 5 Yr Running Average -72.30%
Total Accruals $1,167 $826 $3,881 $490 $2,168 $2,398 $1,552 $1,693 $1,906 $1,096 -$2,793 -$1,681 -28.19% <-IRR #YR-> 5 5 Yr Running Average -80.90%
Total Assets $15,716 $17,933 $21,697 $26,522 $26,295 $29,133 $32,426 $35,140 $36,904 $38,848 $33,056 $32,260 Balance Sheet Assets
Accruals Ratio 7.43% 4.61% 17.89% 1.85% 8.24% 8.23% 4.79% 4.82% 5.16% 2.82% -8.45% -5.21% 2.82% <-Median-> 5 Ratio
EPS/CF Ratio 0.53 0.61 0.60 0.63 0.58 0.35 0.44 0.41 0.36 0.22 -1.22 0.44 0.43 <-Median-> 10 EPS/CF Ratio
-$2,726 $0 $0 $0 $0 $0 $0 $0 $0 $0 $922
-$2,224 $0 $0 $0 $0 $922
-$1,575 $0 $0 $0 $0 $0 $0 $0 $0 $0 $436
-$2,284 $0 $0 $0 $0 $436
Chge in Close 70.95% 33.13% 11.89% -29.21% -2.56% -11.74% -7.53% 19.76% 14.63% -18.40% -47.96% 13.84% -0.86% 0.00% 0.00% Count 20 Years of data
Any Predictions? Down Down Down Down Down Down Up Up Count 11 55.00%
Results Yes Yes Yes % right Count 5 45.45%
Financial Cash Flow -$668 -$1,626 $433 -$2,559 $594 $1,085 $910 -$162 -$846 -$6 -$210 -$1,362 C F Statement Financial Cash Flow
Total Accruals $1,835 $2,452 $3,448 $3,049 $1,574 $1,313 $642 $1,855 $2,752 $1,102 -$2,583 -$319 Accruals
Accruals Ratio 11.68% 13.67% 15.89% 11.50% 5.99% 4.51% 1.98% 5.28% 7.46% 2.84% -7.81% -0.99% 2.84% <-Median-> 5 Ratio
Cash $1,841 $2,025 $1,097 $1,267 $70 $1,319 $2,245 Cash
Cash per Share $1.92 $2.06 $1.12 $1.29 $0.07 $1.31 $2.23 $1.29 <-Median-> 5 Cash per Share
Percentage of Stock Price 7.83% 7.01% 3.31% 4.68% 0.50% 8.05% 13.83% 4.68% <-Median-> 5 % of Stock Price
Notes:
May 27, 2017. Last estimates were for 2019, 2017 and 2018 of $15053M, $17832M and $18841M for Revenue, -$0.78, $0.30 and $1.57 for EPS, $2.22, $3.48 and $4.48 for CFPS and -$509, $512 and $1814 for Net Income.
May 15, 2016. Last estimates were for 2015, 2016 and 2017 of$19260M, $22659M and $24279M for Revenue, $0.50, $1.13 and $1.61 for EPS, $6.27, and $6.16 for CFPS for 2015 and 2016, $475M, $1264M and $1584M for Net Income
January 2015. Dividend issued in stock and cash. I am not showing this as a stock split as some sites are.
May 30, 2015. Last estimates were for 2014, 2015 and 2016 of $25144M, $25157M and $$21345M for Revenue, $2.80, $2.68 and $2.22 for EPS, $6.16, 6.27 and $6.16 for EPS, $2839M $2843M and $2383M for Net Income.
May 19, 2014. Last Estimates were for 2013 and 2014 of $23766M and $24861M for Revenue, $1.95 and $2.31 for EPS and $4.44 and $4.97 for CFPS.
February 10, 2013. Last Estimates were for 2012 and 2012 of $24289M and $26238M for Revenue $1.81 and 2.08 EPS, (adjusted EPS for 2012 at $2.37) and CFPS of $4.39 and $4.74.
Feb 12, 2012. Last estimates were for 2011 and 2012 are Revenue $20M and $21.4M, EPS $2.13 and $1.80 and CF $5.18 and $5.10.
Jun 26, 2011. Last time I looked, I got estimates for 2010 and 2011 for earnings of $2.31 and $2.71 and cash flow of $4.69 and $5.31.
Mar 26, 2010. When I last looked at this, I got 2009 and 2010 earnings of $1.40 and $2.55, and Cash Flow of $3.42 and $5.36. In 2009, earnings higher, cash flows lower. 2009 earnings higher, cash flow lower.
Mar 2009 AP 2008. EPS was off. Estimate was $5.00 in July 2008 and came in as $4.42. Estimates for 2010 is low at $2.75. Estimated CF was $8.46 and it came in at $8.01.
July 2008. Has not done well as the Capped Energy Index, but better than the TSX Composite Index.
AR 2004. I think there is a hold rating on this as it is fully priced with and P/E of 15.5
They know how to grow revenue and earnings. At the right price, probably a great stock.
This company is also listed on the Berlin, Frankfurt and Munich stock exchanges (as HSE). It might soon be listed on the Hong Kong Exchange also. July 2011.
*Adjusted net earnings from operations is a non-GAAP method to evalute the company's performance. And, just to confuse you, a lot of earnings estimates seem to be for the Adjusted EPS, not EPS.
Also, sites are mixing the two EPS methods without quailifing what they are using.
Sector:
Energy, Resources
What should this stock accomplish?
Provide a dividend to off set times when energy prices are low. Expects lots of volatility in price and dividends.
Would I buy this company and Why.
I may try out this company again as it is a decent energy company.
Dividends
Dividends are paid in Cycle 1, that is in January, April, July and October. Dividends are paid early in the month. Dividends are declared for shareholders of records of one month and paid in the following month.
For example, a dividend was declared on February 12, 2014 for shareholders of record of March 13, 2014 and will be paid on April 1, 2014.
Why am I following this stock.
I had been tracking this stock prior to buying it.
I sold this stock to buy Canadian Utilities Ltd (TSX-CU, OTC-CDUAF). I gave up hoping for an oil and gas recovery. I never had much in oil and gas in any event. I had Husky from 2008 and had a total loss of 4.53% per year.
Why I bought this stock.
When I sold some of my SNC-Lavalin in 2008, I was looking for something to buy. With this purchase, I only used a third of the money I got from my SNC sale, but got enough dividends on this to replace the dividends I will lose from my SNC sale.
The stock was selling at a reasonable price. This company is into oil and natural gas and at that time they have been making money.
How they make their money
This company is one of Canada's largest energy and energy-related companies. The Company's operations include the exploration, development and production of crude oil and natural gas.
Husky has operations in Western Canada, Eastern Canada, US, China, Indonesia and Greenland. This company is mostly foreign owned. Industry: Oil and Gas (Integrated Oils). It is listed under TSX Energy Index.
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.
Copyright 2008 Website of SPBrunner. All rights reserved.
Shares; '%, Value $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M
Date Feb 10 2013 May 19 2014 May 30 2015 May 15 2016 May 27, 2017
Peabody, Robert John 0.107 0.01%
CEO - Shares - Amount $1.735
Options - percentage 1.253 0.12%
Options - amount $20.230
Ghosh, Asim 0.044 0.00% 0.063 0.01% 0.065 0.01% 0.068 0.01%
CEO - Shares - Amount $1.290 $1.721 $0.933 $1.114
Options - percentage 0.787 0.08% 1.400 0.14% 1.674 0.17% 1.672 0.17%
Options - amount $23.138 $38.501 $23.959 $27.233
McKenzie, Jonathan 0.000 0.00% 0.000 0.00% 0.000 0.00%
CFO - Shares - Amount $0.000 $0.000 $0.000
Options - percentage 0.165 0.02% 0.330 0.03% 0.613 0.06%
Options - amount $2.357 $5.368 $9.892
Cowan, Alister 0.001 0.00% 0.012 0.00%
CFO - Shares - Amount $0.029 $0.330
Options - percentage 1.051 0.11% 0.876 0.09%
Options - amount $30.899 $24.082
Girgulis, James Demetrius 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00%
Officer - Shares - Amount $0.000 $0.000 $0.000 $0.000
Options - percentage 0.493 0.05% 0.413 0.04% 0.414 0.04% 0.434 0.04%
Options - amount $13.568 $5.910 $6.739 $7.010
Symonds, Robert W. 0.013 0.00% 0.019 0.00% 0.020 0.00%
Officer - Shares - Amount $0.382 $0.303 $0.321
Options - percentage 0.168 0.02% 0.481 0.05% 0.587 0.06%
Options - amount $4.925 $7.830 $9.487
Allison, Bradley Harvey 0.001 0.00% 0.003 0.00% 0.004 0.00% 0.004 0.00% 0.004 0.00%
Subsidiary Executives $0.035 $0.084 $0.050 $0.064 $0.060
Options - percentage 0.285 0.03% 0.465 0.05% 0.413 0.04% 0.414 0.04% 0.434 0.04%
Options - amount $8.389 $12.774 $5.910 $6.739 $7.010
Bradley, Stephen Edward 0.010 0.00% 0.010 0.00% 0.010 0.00% 0.012 0.00% 0.012 0.00%
Director - Shares - Amount $0.294 $0.275 $0.143 $0.195 $0.194
Options - percentage 0.035 0.00% 0.035 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00%
Options - amount $1.029 $0.963 $0.000 $0.000 $0.000
Li, Victor T.K. 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% Not in INK report
Co-Chairman $0.000 $0.000 $0.000 $0.000
Options - percentage 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00%
Options - amount $0.000 $0.000 $0.000 $0.000
Fok, Canning Kin-Ning 0.250 0.03% 0.250 0.03% 0.255 0.03% 0.255 0.03%
Co-Chairman $6.875 $3.578 $4.160 $4.124
Options - percentage 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00%
Options - amount $0.000 $0.000 $0.000 $0.000
Li, Ka-Shing 349.869 35.58% 349.869 35.57% 395.499 40.18% 294.703 29.31% 294.703 29.31% dated Jan 2016
10% Holder $10,286 $9,621.398 $5,659.590 $4,800.716 $4,759.457
Hutchison Whampoa Luxembourg Holdings S. r.l. 334.142 33.98% 334.142 33.97% 288.512 29.31% 403.986 40.18% 403.986 40.18% dated Jan 2016
10% Holder $9,824 $9,188.903 $4,128.607 $6,580.933 $6,524.375
Total 69.53% 69.49% 69.49%
Ace Dimension Limited Notes: $103.000 Notes: $103.000 Notes: $25.000 Notes: $25.536 dated June 2014
Ace Dimension Limited, a company incorporated under the laws of the British Virgin Islands, and a wholly owned subsidiary of Hutchison Whampoa Limited
Increase in O/S Shares 0.859 0.09% 0.044 0.00% 0.000 0.00% 0.000 0.00% Yes 0 2015.
due to SO $28.955 $1.198 $0.000 $0.000
Book Value $27.000 $1.000 $0.000 $0.000
Insider Buying -$0.600 -$0.623 -$0.823
Insider Selling $0.000 $0.000 $0.000
Net Insider Selling -$0.996 -$0.600 -$0.623 -$0.823
% of Market Cap 0.00% 0.00% 0.00% -0.01%
Directors 15 15 15 14
Women 2 13% 2 13% 2 13% 2 14%
Minorities 6 40% 7 47% 5 33% 7 50%
Institutions/Holdings 248 14.08% 200 12.87% 13 25.21% 15 28.78%
Total Shares Held 138.449 14.08% 126.584 12.87% 2.604 0.26% 3.003 0.30%
Increase/Decrease -1.233 -0.88% 5.009 4.12% -0.070 -2.60% -0.272 -8.30%
Starting No. of Shares 139.682 121.576 2.673 3.275 Reuters
Institutions/Holdings 252
Total Shares Held 813.000 80.86%
Increase/Decrease 10.000 1.25%
Starting No. of Shares 803.000 Morningstar
Copyright 2008 Website of SPBrunner. All rights reserved.
|My stock