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.  https://spbrunner.com/stocks.html https://spbrunner.blogspot.com/ Q2 2023
Ovintiv Inc TSX: OVV NYSE: OVV https://www.ovintiv.com/ Fiscal Yr: Dec 31 6/30/23
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 12/31/25 Value Description #Y Item Total G Currency
Accounting Rules C GAAP IFRS US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP Accounting Rules
Curr Exch US$-CDN$ 0.9970 1.0213 0.9968 1.0636 1.1601 1.3847 1.3427 1.2545 1.3642 1.2988 1.2732 1.2678 1.3544 1.3685 1.3685 1.3685 Curr Exch US$-CDN$
Reporting Reporting
Date 27-Jan-20
split/consolidation 5 split
AEC to ECA AEC to ECA
$11,829 <-12 mths -5.09%
Rev US$ pre 09
Revenue  US$ $8,870 $8,467 $5,160 $5,868 $8,019 $4,422 $2,918 $4,443 $5,939 $6,726 $6,726 $8,658 $12,464 $10,907 $11,314 $11,537 141.55% <-Total Growth 10 Revenue US$
Increase -20.19% -4.54% -39.06% 13.72% 36.66% -44.86% -34.01% 52.26% 33.67% 13.25% 0.00% 28.72% 43.96% -12.49% 3.73% 1.97% 9.22% <-IRR #YR-> 10 Revenue 141.55% US$
5 year Running Average $11,000 $11,003 $9,822 $7,896 $7,277 $6,387 $5,277 $5,134 $5,148 $4,890 $5,350 $6,498 $8,103 $9,096 $10,014 $10,976 22.91% <-IRR #YR-> 5 Revenue 180.53% US$
Revenue per Share $60.23 $57.50 $35.04 $39.60 $54.09 $26.02 $14.99 $22.83 $31.18 $25.89 $25.89 $33.56 $50.73 $44.39 $46.05 $46.96 -1.91% <-IRR #YR-> 10 5 yr Running Average -17.50% US$
Increase -18.6% -4.5% -39.1% 13.0% 36.6% -51.9% -42.4% 52.2% 36.6% -17.0% 0.0% 29.6% 51.2% -12.5% 3.7% 2.0% 9.56% <-IRR #YR-> 5 5 yr Running Average 57.82% US$
5 year Running Average $73.11 $73.74 $66.00 $53.27 $49.29 $42.45 $33.95 $31.51 $29.82 $24.18 $24.16 $27.87 $33.45 $36.09 $40.12 $44.34 3.77% <-IRR #YR-> 10 Revenue per Share 44.77% US$
10 year Running Average 4.16 2.29 2.89 2.33 1.67 1.83 2.65 2.39 1.55 1.11 0.53 0.83 0.96 0.94 0.00 0.00 17.31% <-IRR #YR-> 5 Revenue per Share 122.21% US$
P/S (Price/Sales) Close 2.42 1.61 2.82 2.28 1.28 0.93 3.91 2.92 0.93 0.91 0.55 1.00 1.00 1.11 1.07 1.05 -6.57% <-IRR #YR-> 10 5 yr Running Average -49.32% US$
Revenue Net of Royalities in $M US$ P/S Med 20 yr  2.18 15 yr  1.28 10 yr  1.61 5 yr  0.96 -31.37% Diff M/C 1.20% <-IRR #YR-> 5 5 yr Running Average 6.16% US$
-$5,160 $0 $0 $0 $0 $0 $0 $0 $0 $0 $12,464
-$4,443 $0 $0 $0 $0 $12,464
-$9,822 $0 $0 $0 $0 $0 $0 $0 $0 $0 $8,103
-$5,134 $0 $0 $0 $0 $8,103
-$35.04 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $50.73
-$22.83 $0.00 $0.00 $0.00 $0.00 $50.73
-$66.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $33.45
-$31.51 $0.00 $0.00 $0.00 $0.00 $33.45
$16,188 <-12 mths -100.00%
Rev* CDN Pre 09 CDN$
Revenue* CDN $8,843 $8,648 $5,144 $6,241 $9,303 $6,123 $3,918 $5,574 $8,102 $8,736 $8,564 $10,977 $16,881 $14,926 $15,483 $15,788 228.20% <-Total Growth 10 Revenue CDN$
Increase -24.23% -2.21% -40.52% 21.34% 49.06% -34.18% -36.02% 42.26% 45.36% 7.82% -1.97% 28.18% 53.79% -11.58% 3.73% 1.97% 12.62% <-IRR #YR-> 10 Revenue 228.20% CDN$
5 year Running Average $12,053 $11,813 $10,655 $8,109 $7,636 $7,092 $6,146 $6,232 $6,604 $6,491 $6,979 $8,390 $10,652 $12,017 $13,366 $14,811 24.81% <-IRR #YR-> 5 Revenue 202.87% CDN$
Revenue per Share $60.05 $58.72 $34.93 $42.12 $62.76 $36.03 $20.13 $28.64 $42.53 $33.62 $32.96 $42.55 $68.71 $60.75 $63.02 $64.26 0.00% <-IRR #YR-> 10 5 yr Running Average -0.03% CDN$
Increase -22.68% -2.21% -40.52% 20.58% 48.99% -42.59% -44.12% 42.25% 48.50% -20.94% -1.97% 29.07% 61.49% -11.58% 3.73% 1.97% 11.32% <-IRR #YR-> 5 5 yr Running Average 70.93% CDN$
5 year Running Average $80.06 $79.14 $71.55 $54.70 $51.72 $46.91 $39.19 $37.94 $38.02 $32.19 $31.58 $36.06 $44.07 $47.72 $53.60 $59.86 7.00% <-IRR #YR-> 10 Revenue per Share 96.70% CDN$
P/S (Price/Sales) Med 2.68 2.23 2.96 2.28 1.60 1.67 2.67 2.50 1.49 1.14 0.53 0.81 0.90 0.93 0.00 0.00 19.13% <-IRR #YR-> 5 Revenue per Share 139.91% CDN$
P/S (Price/Sales) Close 2.42 1.61 2.81 2.28 1.29 0.98 3.91 2.93 0.93 0.90 0.55 1.00 1.00 1.11 1.07 1.05 -4.73% <-IRR #YR-> 5 5 yr Running Average -38.40% CDN$
*Revenue CDN $M (ACE to end 2001) P/S Med 20 yr  2.18 15 yr  1.67 10 yr  1.55 5 yr  0.90 -28.44% Diff M/C 3.05% <-IRR #YR-> 5 5 yr Running Average 16.18% CDN$
-$5,144 $0 $0 $0 $0 $0 $0 $0 $0 $0 $16,881
-$5,574 $0 $0 $0 $0 $16,881
-$10,655 $0 $0 $0 $0 $0 $0 $0 $0 $0 $10,652
-$6,232 $0 $0 $0 $0 $10,652
-$34.93 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $68.71
-$28.64 $0.00 $0.00 $0.00 $0.00 $68.71
-$71.55 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $44.07
-$37.94 $0.00 $0.00 $0.00 $0.00 $44.07
$1,263.0 <-12 mths -28.60%
$5.04 <-12 mths -26.42%
Adjusted Net Income US$ $1,499 $1,191 $997 $802 $1,002 -$61 $76 $422 $822 $860 $91 $1,294 $1,769
Pre-consolidation 2020 $2.03 $1.62 $1.35 $1.09 $1.35 -$0.07 $0.09 $0.43 $0.86
Basic $10.15 $8.10 $6.75 $5.45 $6.75 -$0.35 $0.45 $2.15 $4.30 $3.29 $0.35 $4.97 $6.89
Pre-consolidation 2020 $2.03 $1.62 $1.35 $1.09 $1.35 -$0.07 $0.09 $0.43 $0.86
AEPS* Dilued $10.15 $8.10 $6.75 $5.45 $6.75 -$0.35 $0.45 $2.15 $4.30 $3.29 $0.35 $4.86 $6.85 $7.09 $8.34 $8.76 1.48% <-Total Growth 10 AEPS
Increase -50.21% -20.20% -16.67% -19.26% 23.85% -105.19% 228.57% 377.78% 100.00% -23.49% -89.36% 1288.57% 40.95% 3.50% 17.63% 5.04% 9 1 10 Years of Data, EPS P or N 90.00% US$
5 year Running Average $13.88 $11.75 $10.17 $7.44 $5.34 $3.81 $2.89 $2.66 $1.97 $2.11 $2.99 $3.93 $4.49 $5.50 $7.18 0.15% <-IRR #YR-> 10 AEPS 1.48% US$
AEPS Yield 6.97% 8.74% 6.83% 6.04% 9.73% -1.45% 0.77% 3.23% 14.88% 14.03% 2.44% 14.42% 13.51% 14.44% 16.99% 17.84% 26.08% <-IRR #YR-> 5 AEPS 218.60% US$
Payout Ratio 39.41% 49.38% 59.26% 61.47% 20.74% -400.00% 66.67% 13.95% 6.98% 11.40% 107.20% 9.62% 13.87% 16.22% 14.39% 13.70% -10.37% <-IRR #YR-> 10 5 yr Running Average -66.55% US$
5 year Running Average 30.23% 39.71% 45.83% 46.05% -41.83% -38.37% -47.43% -58.33% -60.20% 41.24% 29.83% 29.81% 31.66% 32.26% 13.56% 6.34% <-IRR #YR-> 5 5 yr Running Average 35.99% US$
Price/AEPS Median 24.71 16.25 14.98 16.96 13.41 -135.93 88.28 25.34 11.23 8.74 39.00 5.72 7.09 5.88 0.00 0.00 12.32 <-Median-> 10 Price/AEPS Median US$
Price/AEPS High 17.16 21.36 16.79 18.66 18.22 -205.14 143.11 31.95 16.52 11.58 69.71 8.20 9.05 7.23 0.00 0.00 17.37 <-Median-> 10 Price/AEPS High US$
Price/AEPS Low 32.27 11.14 13.18 15.27 8.61 -66.71 33.44 18.72 5.94 5.90 8.29 3.24 5.13 4.52 0.00 0.00 7.11 <-Median-> 10 Price/AEPS Low US$
Price/AEPS Close 14.34 11.44 14.64 16.56 10.27 -69.00 130.44 31.00 6.72 7.13 41.03 6.93 7.40 6.93 5.89 5.61 8.84 <-Median-> 10 Price/AEPS Close US$
Trailing P/AEPS Close 7.14 9.13 12.20 13.37 12.72 3.58 -167.71 148.11 13.44 5.45 4.36 96.29 10.43 7.17 6.93 5.89 11.58 <-Median-> 10 Trailing P/AEPS Close US$
Median Values DPR 10 Yrs 13.91% 5 Yrs   11.40% P/CF 5 Yrs   in order 8.74 11.58 5.90 7.13 -20.75% Diff M/C DPR 75% to 95% best US$
* Adjusted Earnings per Share
-$6.75 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $6.85
-$2.15 $0.00 $0.00 $0.00 $0.00 $6.85
-$11.75 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $3.93
-$2.89 $0.00 $0.00 $0.00 $0.00 $3.93
$1,728.4 <-12 mths -27.86%
$6.90 <-12 mths -25.66%
Adjusted Net Income CDN$ $1,495 $1,216 $994 $853 $1,162 -$84 $102 $529 $1,121 $1,117 $116 $1,641 $2,396
Basic $10.12 $8.27 $6.73 $5.80 $7.83 -$0.48 $0.60 $2.70 $5.87 $4.27 $0.45 $6.30 $9.33 38.69% <-Total Growth 10 AEPS
AEPS* Dilued $10.12 $8.27 $6.73 $5.80 $7.83 -$0.48 $0.60 $2.70 $5.87 $4.27 $0.45 $6.16 $9.28 $9.70 $11.41 $11.99 37.88% <-Total Growth 10 AEPS
Increase -52.73% -18.25% -18.67% -13.85% 35.09% -106.19% 224.67% 346.39% 117.49% -27.16% -89.57% 1282.68% 50.57% 4.58% 17.63% 5.04% 9 1 10 Years of Data, EPS P or N 90.00% CDN$
5 year Running Average $14.67 $12.57 $10.47 $7.75 $5.63 $4.10 $3.29 $3.30 $2.59 $2.78 $3.89 $5.20 $5.97 $7.40 $9.71 3.26% <-IRR #YR-> 10 AEPS 37.88% CDN$
AEPS Yield 6.96% 8.76% 6.84% 6.04% 9.69% -1.38% 0.77% 3.22% 14.89% 14.06% 2.44% 14.48% 13.53% 14.43% 16.97% 17.83% 28.03% <-IRR #YR-> 5 AEPS 243.98% CDN$
Payout Ratio 39.41% 49.38% 59.26% 61.47% 20.74% -400.00% 66.67% 13.95% 6.98% 11.40% 107.20% 9.62% 13.87% 16.22% 14.39% 13.70% -8.44% <-IRR #YR-> 10 5 yr Running Average -58.61% CDN$
5 year Running Average 20.35% 30.23% 39.71% 45.83% 46.05% -41.83% -38.37% -47.43% -58.33% -60.20% 41.24% 29.83% 29.81% 31.66% 32.26% 13.56% 9.62% <-IRR #YR-> 5 5 yr Running Average 58.26% CDN$
Price/AEPS Median 15.91 15.81 15.34 16.57 12.83 -124.21 89.08 26.58 10.82 8.96 38.93 5.60 6.67 5.83 0.00 0.00 11.83 <-Median-> 10 Price/AEPS Median CDN$
Price/AEPS High 17.86 20.40 17.67 17.88 17.02 -181.16 140.60 33.29 15.77 11.89 71.25 7.94 8.36 7.19 0.00 0.00 16.40 <-Median-> 10 Price/AEPS High CDN$
Price/AEPS Low 13.96 11.22 13.01 15.26 8.64 -67.26 37.57 19.87 5.88 6.04 6.62 3.26 4.99 4.46 0.00 0.00 6.33 <-Median-> 10 Price/AEPS Low CDN$
Price/AEPS Close 14.37 11.42 14.61 16.54 10.32 -72.53 130.42 31.09 6.72 7.11 41.04 6.91 7.39 6.93 5.89 5.61 8.86 <-Median-> 10 Price/AEPS Close CDN$
Trailing P/AEPS Close 6.79 9.33 11.88 14.25 13.95 4.49 -162.59 138.78 14.61 5.18 4.28 95.51 11.13 7.25 6.93 5.89 12.54 <-Median-> 10 Trailing P/AEPS Close CDN$
Median Values DPR 10 Yrs 13.91% 5 Yrs   11.40% P/CF 5 Yrs   in order 8.96 11.89 5.88 7.11 -22.67% Diff M/C DPR 75% to 95% best CDN$
* Adjusted Earnings per Share
-$6.73 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $9.28
-$2.70 $0.00 $0.00 $0.00 $0.00 $9.28
-$12.57 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $5.20
-$3.29 $0.00 $0.00 $0.00 $0.00 $5.20
$13.10 <-12 mths -6.96%
pre split 2005
EPS* US$ pre 09
Pre-consolidation 2020 $2.03 $0.17 -$3.79 $0.32 $4.58 -$6.28 -$1.07 $0.85 $1.11
EPS Basic $10.15 $0.85 -$18.95 $1.60 $22.90 -$31.40 -$5.35 $4.25 $5.55 $0.90 -$23.47 $5.44 $14.34 175.67% <-Total Growth 10 EPS Basic US$
pre split 2005
EPS* US$ pre 09
Pre-consolidation 2020 $2.03 $0.17 -$3.79 $0.32 $4.58 -$6.28 -$1.07 $0.85 $1.11 $1.11 $1.11 $1.11 $1.11
EPS Diluted US$ $10.15 $0.85 -$18.95 $1.60 $22.90 -$31.40 -$5.35 $4.25 $5.55 $0.90 -$23.47 $5.32 $14.08 $7.15 $8.66 $9.52 174.30% <-Total Growth 10 EPS Diluted US$
Increase -18.15% -91.63% -2329.41% 108.44% 1331.25% -237.12% 82.96% 179.44% 30.59% -83.78% -2707.78% 122.67% 164.66% -49.22% 21.12% 9.93% 7 3 10 Years of Data, EPS P or N US$
Earnings Yield 7.0% 0.9% -19.2% 1.8% 33.0% -130.0% -9.1% 6.4% 19.2% 3.8% -163.4% 15.8% 27.8% 14.6% 17.6% 19.4% #NUM! <-IRR #YR-> 10 Earnings per Share 174.30% US$
5 year Running Average $14.74 $11.43 $4.97 $1.21 $3.31 -$5.00 -$6.24 -$1.60 -$0.81 -$5.21 -$3.62 -$1.49 $0.48 $0.80 $2.35 $8.95 27.07% <-IRR #YR-> 5 Earnings per Share 231.29% US$
10 year Running Average $10.39 $10.42 $8.15 $7.68 $9.00 $4.87 $2.59 $1.68 $0.20 -$0.95 -$4.31 -$3.87 -$0.56 -$0.01 -$1.43 $2.66 -20.91% <-IRR #YR-> 10 5 yr Running Average -90.42% US$
*Fully diluted EPS E/P 10 Yrs 5.11% 5Yrs 15.79% #NUM! <-IRR #YR-> 5 5 yr Running Average 129.75% US$
$18.95 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $14.08
-$4.25 $0.00 $0.00 $0.00 $0.00 $14.08
-$4.97 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.48
$1.60 $0.00 $0.00 $0.00 $0.00 $0.48
$17.93 <-12 mths -5.99%
pre split 2005
EPS* CDN$ pre 09
EPS Basic CND$ $10.12 $0.87 -$18.89 $1.70 $26.57 -$43.48 -$7.18 $5.33 $7.57 $1.17 -$29.88 $6.90 $19.42 202.82% <-Total Growth 10 EPS Basic CDN$
pre stock exch 02
pre split 2005
EPS* CDN$ pre 09
Pre-consolidation 2020
EPS* CDN$ $10.12 $0.87 -$18.89 $1.70 $26.57 -$43.48 -$7.18 $5.33 $7.57 $1.17 -$29.88 $6.74 $19.07 $9.78 $11.85 $13.03 200.95% <-Total Growth 10 EPS Diluted CDN$
Increase -22.29% -91.42% -2275.93% 109.01% 1461.11% -263.67% 83.48% 174.22% 42.01% -84.56% -2656.38% 122.57% 182.74% -48.69% 21.12% 9.93% 7 3 10 Years of Data, EPS P or N CDN$
Earnings Yield 7.0% 0.9% -19.2% 1.8% 32.9% -123.7% -9.1% 6.4% 19.2% 3.8% -163.4% 15.8% 27.8% 14.5% 17.6% 19.4% #NUM! <-IRR #YR-> 10 Earnings per Share 200.95% CDN$
5 year Running Average $16.32 $12.43 $6.01 $1.36 $4.07 -$6.65 -$8.26 -$3.41 -$2.24 -$7.32 -$4.60 -$1.81 $0.93 $1.38 $3.51 $12.10 29.03% <-IRR #YR-> 5 Earnings per Share 257.68% CDN$
10 year Running Average $12.75 $11.97 $9.49 $8.85 $10.34 $4.84 $2.09 $1.30 -$0.44 -$1.62 -$5.62 -$5.04 -$1.24 -$0.43 -$1.90 $3.75 -16.99% <-IRR #YR-> 10 5 yr Running Average -84.46% CDN$
*Fully diluted EPS E/P 10 Yrs 5.10% 5Yrs 15.85% #NUM! <-IRR #YR-> 5 5 yr Running Average 127.38% CDN$
$18.89 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $19.07
-$5.33 $0.00 $0.00 $0.00 $0.00 $19.07
-$6.01 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.93
$3.41 $0.00 $0.00 $0.00 $0.00 $0.93
Dividend US$ $1.15 $1.21 $1.23 Estimates Dividend US$
Increase 21.05% 5.22% 1.65% Estimates Increase
Payout Ratio EPS 16.08% 13.97% 12.92% Estimates Payout Ratio EPS
Special Dividends US$ Paid in US$ $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 <-Median-> 10 Special Dividends US$
pre split 2005 US$
Div US$ pre 09 Div US$ pre 09 US$
Pre-consolidation 2020 $0.80 $0.80 $0.80 $0.67 $0.28 $0.28 $0.06 $0.06 $0.06
Dividend US$ $4.00 $4.00 $4.00 $3.35 $1.40 $1.40 $0.30 $0.30 $0.30 $0.38 $0.38 $0.47 $0.95 $1.15 $1.20 $1.20 -76.25% <-Total Growth 10 Dividends US$
Increase 0.00% 0.00% 0.00% -16.25% -58.21% 0.00% -78.57% 0.00% 0.00% 25.07% 0.00% 24.63% 103.17% 21.05% 4.35% 0.00% 14 7 30 Years of data, Count P, N 46.67% US$
Average Increases 5 Year Running 46.07% 39.40% 19.40% -3.85% -14.89% -14.89% -30.61% -30.61% -27.36% -10.70% -10.70% 9.94% 30.57% 34.78% 30.64% 30.64% -12.80% <-Median-> 10 Average Incr 5 Year Running US$
Dividends 5 Yr Running $3.04 $3.64 $4.02 $3.87 $3.35 $2.83 $2.09 $1.35 $0.74 $0.54 $0.33 $0.36 $0.49 $0.66 $0.83 $0.99 -87.74% <-Total Growth 10 Dividends 5 Yr Running US$
Yield H/L Price 1.59% 3.04% 3.96% 3.62% 1.55% 2.94% 0.76% 0.55% 0.62% 1.31% 2.75% 1.68% 1.96% 2.76% 1.61% <-Median-> 10 Yield H/L Price US$
Yield on High  Price 2.30% 2.31% 3.53% 3.29% 1.14% 1.95% 0.47% 0.44% 0.42% 0.98% 1.54% 1.17% 1.53% 2.24% 1.16% <-Median-> 10 Yield on High  Price US$
Yield on Low Price 1.22% 4.43% 4.50% 4.03% 2.41% 6.00% 1.99% 0.75% 1.17% 1.93% 12.94% 2.97% 2.71% 3.58% 2.56% <-Median-> 10 Yield on Low Price US$
Yield on Close Price 2.75% 4.32% 4.05% 3.71% 2.02% 5.80% 0.51% 0.45% 1.04% 1.60% 2.61% 1.39% 1.87% 2.34% 2.44% 2.44% 1.74% <-Median-> 10 Yield on Close Price US$
Payout Ratio EPS 39.41% 470.59% 0.00% 209.38% 6.11% 0.00% 0.00% 7.06% 5.41% 41.69% 0.00% 8.79% 6.75% 16.08% 13.86% 12.61% 6.43% <-Median-> 10 DPR EPS US$
DPR EPS 5 Yr Running 20.64% 31.83% 81.02% 319.83% 101.21% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 103.70% 83.37% 35.29% 11.11% 0.00% <-Median-> 10 DPR EPS 5 Yr Running US$
Payout Ratio CFPS 24.91% 14.57% 18.96% 21.69% 7.78% 14.15% 9.34% 5.56% 2.48% 3.34% 5.14% 3.86% 6.04% 7.82% 7.41% 7.06% 5.80% <-Median-> 10 DPR CF US$
DPR CF 5 Yr Running 9.88% 11.73% 13.68% 14.64% 17.08% 15.40% 15.45% 13.00% 7.62% 6.40% 4.21% 3.78% 4.22% 5.43% 6.27% 6.56% 10.31% <-Median-> 10 DPR CF 5 Yr Running US$
Payout Ratio CFPS WC 13.27% 14.11% 18.19% 18.45% 7.09% 13.73% 15.61% 4.62% 2.20% 3.56% 5.39% 4.03% 5.97% 7.82% 7.41% 7.06% 5.68% <-Median-> 10 DPR CF WC US$
DPR CF WC 5 Yr Running 9.62% 10.63% 12.26% 12.82% 14.15% 14.38% 14.51% 11.95% 7.12% 6.26% 4.18% 3.70% 4.21% 5.56% 6.34% 6.59% 9.53% <-Median-> 10 DPR CF WC 5 Yr Running US$
Median Values 10 Yr Med 10 Yr Cl 1.61% 1.74% 5 Yr Med 5 Yr Cl 1.68% 1.60% 5 Yr Med Payout 6.75% 3.86% 4.03% 25.93% <-IRR #YR-> 5 Dividends 216.67% US$
* Dividends per share  10 Yr Med and Cur. 51.42% 40.73% 5 Yr Med and Cur. 45.30% 52.75% Last Div Inc ---> $0.2500 $0.3000 20.00% -13.39% <-IRR #YR-> 10 Dividends -76.25% US$
Dividends Growth 15 -5.03% <-IRR #YR-> 15 Dividends -53.93% US$
Dividends Growth 20 3.10% <-IRR #YR-> 20 Dividends 84.30% US$
Dividends Growth 25 5.56% <-IRR #YR-> 25 Dividends 287.05% US$
Dividends Growth 30 5.74% <-IRR #YR-> 30 Dividends US$
Dividends Growth 5 -$0.30 $0.00 $0.00 $0.00 $0.00 $0.95 Dividends Growth 5
Dividends Growth 10 -$4.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.95 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 $0.95 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 $0.95 Dividends Growth 20
Dividends Growth 25 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.95 Dividends Growth 25
Dividends Growth 30 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.95 Dividends Growth 30
Historical Dividends Historical High Div 9.47% Low Div 0.43% 10 Yr High 12.24% 10 Yr Low 0.42% Med Div 1.82% Close Div 1.60% Historical Dividends US$
High/Ave/Median Values Curr diff Exp. -80.22%     335.67% Exp. -80.03% 481.90% Cheap 34.29% Cheap 52.75% High/Ave/Median Values US$
Future Dividend Yield Div Yield 7.74% earning in 5 Years at IRR of 25.93% Div Inc. 216.67% Future Dividend Yield US$
Future Dividend Yield Div Yield 24.51% earning in 10 Years at IRR of 25.93% Div Inc. 902.78% Future Dividend Yield US$
Future Dividend Yield Div Yield 77.61% earning in 15 Years at IRR of 25.93% Div Inc. 3075.46% Future Dividend Yield US$
Future Dividend Paid Div Paid $3.80 earning in 5 Years at IRR of 25.93% Div Inc. 216.67% Future Dividend Paid US$
Future Dividend Paid Div Paid $12.03 earning in 10 Years at IRR of 25.93% Div Inc. 902.78% Future Dividend Paid US$
Future Dividend Paid Div Paid $38.11 earning in 15 Years at IRR of 25.93% Div Inc. 3075.46% Future Dividend Paid US$
Dividend Covering Cost Total Div $10.03 over 5 Years at IRR of 25.93% Div Cov. 20.42% Dividend Covering Cost US$
Dividend Covering Cost Total Div $37.98 over 10 Years at IRR of 25.93% Div Cov. 77.36% Dividend Covering Cost US$
Dividend Covering Cost Total Div $126.51 over 15 Years at IRR of 25.93% Div Cov. 257.65% Dividend Covering Cost US$
Dividend CDN$* $1.57 $1.66 $1.68 Estimates Dividend CDN$*
Increase 22.31% 5.22% 1.65% Estimates Increase
Payout Ratio EPS 16.08% 13.97% 12.92% Estimates Payout Ratio EPS
Special Dividends $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 <-Median-> 10 Special Dividends CDN$
AEC Div CDN$
pre split 2005 CDN$
Dividend CDN$* Paid in US$ $3.99 $4.09 $3.99 $3.56 $1.62 $1.94 $0.40 $0.38 $0.41 $0.49 $0.48 $0.59 $1.29 $1.57 $1.64 $1.64 -67.73% <-Total Growth 10 Dividends CDN$
Increase -5.06% 2.44% -2.40% -10.64% -54.42% 19.36% -79.22% -6.57% 8.74% 19.07% -1.97% 24.10% 117.04% 22.31% 4.35% 0.00% 13 10 30 Years of data, Count P, N 43.33% CDN$
Average Increases 5 Year Running 45.82% 39.59% 25.19% -6.49% -14.01% -9.13% -25.46% -26.30% -22.42% -7.72% -11.99% 8.67% 33.40% 36.11% 33.17% 33.56% -10.56% <-Median-> 10 Average Incr 5 Year Running CDN$
Dividends 5 Yr Running $3.29 $3.87 $4.26 $3.96 $3.45 $3.04 $2.30 $1.58 $0.95 $0.72 $0.43 $0.47 $0.65 $0.88 $1.11 $1.35 -84.73% <-Total Growth 10 Dividends 5 Yr Running CDN$
Yield H/L Price 2.48% 3.12% 3.86% 3.71% 1.62% 3.22% 0.75% 0.52% 0.64% 1.27% 2.75% 1.72% 2.08% 2.78% 1.67% <-Median-> 10 Yield H/L Price CDN$
Yield on High  Price 2.21% 2.42% 3.35% 3.44% 1.22% 2.21% 0.47% 0.42% 0.44% 0.96% 1.50% 1.21% 1.66% 2.26% 1.21% <-Median-> 10 Yield on High  Price CDN$
Yield on Low Price 2.82% 4.40% 4.55% 4.03% 2.40% 5.95% 1.77% 0.70% 1.19% 1.89% 16.19% 2.95% 2.78% 3.64% 2.59% <-Median-> 10 Yield on Low Price CDN$
Yield on Close Price 2.74% 4.33% 4.06% 3.72% 2.01% 5.52% 0.51% 0.45% 1.04% 1.60% 2.61% 1.39% 1.88% 2.34% 2.44% 2.44% 1.74% <-Median-> 10 Yield on Close Price CDN$
Payout Ratio EPS 39.41% 470.59% 0.00% 209.38% 6.11% 0.00% 0.00% 7.06% 5.41% 41.69% 0.00% 8.79% 6.75% 16.08% 13.86% 12.61% 6.43% <-Median-> 10 DPR EPS CDN$
DPR EPS 5 Yr Running 20.19% 31.15% 70.86% 290.63% 84.69% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 69.63% 64.16% 31.72% 11.14% 0.00% <-Median-> 10 DPR EPS 5 Yr Running CDN$
Payout Ratio CFPS 24.91% 14.57% 18.96% 21.69% 7.78% 14.15% 9.34% 5.56% 2.48% 3.34% 5.14% 3.86% 6.04% 7.82% 7.41% 7.06% 5.80% <-Median-> 10 DPR CF CDN$
DPR CF 5 Yr Running 9.84% 11.76% 13.57% 14.55% 16.85% 15.19% 15.08% 12.73% 7.65% 6.47% 4.19% 3.75% 4.22% 5.48% 6.31% 6.59% 10.19% <-Median-> 10 DPR CF 5 Yr Running CDN$
Payout Ratio CFPS WC 13.27% 14.11% 18.19% 18.45% 7.09% 13.73% 15.61% 4.62% 2.20% 3.56% 5.39% 6.69% 8.76% 7.31% 8.16% 7.41% 6.89% <-Median-> 10 DPR CF WC CDN$
DPR CF WC 5 Yr Running 9.70% 10.70% 12.23% 12.78% 14.01% 14.18% 14.25% 11.79% 7.17% 6.33% 4.15% 3.86% 4.47% 5.13% 6.35% 7.00% 9.48% <-Median-> 10 DPR CF WC 5 Yr Running CDN$
Median Values 10 Yr Med 10 Yr Cl 1.67% 1.74% 5 Yr Med 5 Yr Cl 1.72% 1.60% 5 Yr Med Payout 6.75% 3.86% 5.39% 27.87% <-IRR #YR-> 5 Dividends 241.88% CDN$
* Dividends per share  10 Yr Med and Cur. 46.50% 40.35% 5 Yr Med and Cur. 42.19% 52.34% Last Div Inc ---> $0.300 $0.200 -33.33% -10.69% <-IRR #YR-> 10 Dividends -67.73% CDN$
Dividends Growth 15 -3.02% <-IRR #YR-> 15 Dividends -36.84% CDN$
Dividends Growth 20 2.31% <-IRR #YR-> 20 Dividends 58.02% CDN$
Dividends Growth 25 5.34% <-IRR #YR-> 25 Dividends 267.43% CDN$
Dividends Growth 30 4.90% <-IRR #YR-> 30 Dividends CDN$
Historical Dividends Historical High Div 4.54% Low Div 0.48% 10 Yr High 15.17% 10 Yr Low 0.42% Med Div 1.45% Close Div 1.44% Historical Dividends CDN$
High/Ave/Median Values Curr diff Exp. -46.21%     408.74% Exp. -83.90% 481.41% Cheap 68.41% Cheap 69.41% High/Ave/Median  CDN$
Future Dividend Yield Div Yield 8.35% earning in 5 Years at IRR of 27.87% Div Inc. 241.88% Future Dividend Yield CDN$
Future Dividend Yield Div Yield 28.54% earning in 10 Years at IRR of 27.87% Div Inc. 1068.85% Future Dividend Yield CDN$
Future Dividend Yield Div Yield 97.58% earning in 15 Years at IRR of 27.87% Div Inc. 3896.10% Future Dividend Yield CDN$
Future Dividend Paid Div Paid $5.61 earning in 5 Years at IRR of 27.87% Div Inc. 241.88% Future Dividend Paid CDN$
Future Dividend Paid Div Paid $19.19 earning in 10 Years at IRR of 27.87% Div Inc. 1068.85% Future Dividend Paid CDN$
Future Dividend Paid Div Paid $65.62 earning in 15 Years at IRR of 27.87% Div Inc. 3896.10% Future Dividend Paid CDN$
Dividend Covering Cost Total Div $14.25 over 5 Years at IRR of 27.87% Div Cov. 21.19% Dividend Covering Cost CDN$
Dividend Covering Cost Total Div $57.36 over 10 Years at IRR of 27.87% Div Cov. 85.30% Dividend Covering Cost CDN$
Dividend Covering Cost Total Div $204.75 over 15 Years at IRR of 27.87% Div Cov. 304.45% Dividend Covering Cost CDN$
Yield if held 5 years 3.03% 2.94% 2.52% 1.98% 1.14% 1.20% 0.31% 0.36% 0.43% 0.49% 0.79% 1.10% 1.79% 2.48% 4.29% 9.47% 0.95% <-Median-> 10 Paid Median Price CDN$
Yield if held 10 years 8.31% 7.30% 7.11% 5.67% 2.06% 1.47% 0.29% 0.24% 0.23% 0.34% 0.30% 0.45% 1.25% 1.64% 1.63% 2.73% 0.40% <-Median-> 10 Paid Median Price CDN$
Yield if held 15 years 23.06% 16.97% 14.81% 12.57% 4.66% 4.04% 0.72% 0.67% 0.65% 0.62% 0.36% 0.43% 0.81% 0.88% 1.16% 1.02% 0.70% <-Median-> 10 Paid Median Price CDN$
Yield if held 20 years 34.05% 20.80% 9.22% 11.21% 1.67% 1.40% 1.44% 1.40% 0.99% 1.06% 2.29% 2.50% 2.09% 1.25% 1.56% <-Median-> 10 Paid Median Price CDN$
Yield if held 25 years 3.21% 2.39% 2.77% 2.76% 2.46% 4.78% 5.55% 4.71% 3.42% 2.76% <-Median-> 6 Paid Median Price CDN$
Yield if held 30 years 10.99% 9.19% 9.32% 9.50% 10.99% <-Median-> 1 Paid Median Price CDN$
Cost covered if held 5 years 12.52% 13.94% 13.45% 11.03% 12.15% 9.44% 8.80% 7.66% 4.95% 3.60% 3.58% 4.35% 4.54% 6.96% 14.55% 38.83% 6.30% <-Median-> 10 Paid Median Price CDN$
Cost covered if held 10 years 41.65% 42.10% 47.66% 47.12% 38.91% 24.08% 22.24% 18.44% 13.68% 14.69% 10.78% 10.60% 10.81% 9.55% 9.14% 14.77% 16.57% <-Median-> 10 Paid Median Price CDN$
Cost covered if held 15 years 125.77% 105.86% 108.19% 114.09% 96.40% 73.30% 62.68% 61.76% 54.67% 43.50% 25.71% 23.93% 20.49% 16.13% 18.62% 14.96% 58.21% <-Median-> 10 Paid Median Price CDN$
Cost covered if held 20 years 263.31% 199.01% 200.71% 213.65% 153.70% 137.55% 130.85% 106.77% 77.79% 66.87% 67.56% 61.70% 50.57% 30.84% 134.20% <-Median-> 10 Paid Median Price CDN$
Cost covered if held 25 years 330.82% 226.75% 221.22% 226.10% 163.43% 149.64% 146.44% 122.75% 91.82% 223.66% <-Median-> 6 Paid Median Price CDN$
Cost covered if held 30 years 358.61% 252.55% 252.85% 265.06% 358.61% <-Median-> 1 Paid Median Price CDN$
Yr  Item Tot. Growth Per Year
Revenue Growth US$ $4,443 $5,939 $6,726 $6,726 $8,658 $12,464 $11,829 <-12 mths -5.09% 180.53% <-Total Growth 5 Revenue Growth US$ 180.53% 22.91%
AEPS Growth $2.15 $4.30 $3.29 $0.35 $4.86 $6.85 $7.09 <-12 mths 3.50% 218.60% <-Total Growth 5 AEPS Growth 218.60% 26.08%
Net Income Growth $827 $1,069 $234 -$6,097 $1,416 $3,637 $3,344 <-12 mths -8.06% 339.78% <-Total Growth 5 Net Income Growth 339.78% 34.48%
Cash Flow Growth $1,050 $2,300 $2,921 $1,895 $3,129 $3,866 $3,736 <-12 mths -3.36% 268.19% <-Total Growth 5 Cash Flow Growth 268.19% 29.78%
Dividend Growth $0.30 $0.30 $0.38 $0.38 $0.47 $0.95 $1.15 <-12 mths 21.05% 216.67% <-Total Growth 5 Dividend Growth 216.67% 25.93%
Stock Price Growth $66.65 $28.90 $23.45 $14.36 $33.70 $50.71 $49.10 <-12 mths -3.17% -23.92% <-Total Growth 5 Stock Price Growth -23.92% -5.32%
Revenue Growth US$ $5,160 $5,868 $8,019 $4,422 $2,918 $4,443 $5,939 $6,726 $6,726 $8,658 $12,464 $11,829 <-12 mths -5.09% 141.55% <-Total Growth 10 Revenue Growth US$ 141.55% 9.22%
AEPS Growth $6.75 $5.45 $6.75 -$0.35 $0.45 $2.15 $4.30 $3.29 $0.35 $4.86 $6.85 $7.09 <-12 mths 3.50% 1.48% <-Total Growth 10 AEPS Growth 1.48% 0.15%
Net Income Growth -$2,794 $236 $3,392 -$5,165 -$944 $827 $1,069 $234 -$6,097 $1,416 $3,637 $3,344 <-12 mths -8.06% 230.17% <-Total Growth 10 Net Income Growth 230.17% 12.69%
Cash Flow Growth $3,107 $2,289 $2,667 $1,681 $625 $1,050 $2,300 $2,921 $1,895 $3,129 $3,866 $3,736 <-12 mths -3.36% 24.43% <-Total Growth 10 Cash Flow Growth 24.43% 2.21%
Dividend Growth $4.00 $3.35 $1.40 $1.40 $0.30 $0.30 $0.30 $0.38 $0.38 $0.47 $0.95 $1.2 <-12 mths 21.05% -76.25% <-Total Growth 10 Dividend Growth -76.25% -13.39%
Stock Price Growth $98.80 $90.25 $69.35 $24.15 $58.70 $66.65 $28.90 $23.45 $14.36 $33.70 $50.71 $49.10 <-12 mths -3.17% -48.67% <-Total Growth 10 Stock Price Growth -48.67% -6.45%
Dividends on Shares $39.19 $17.87 $21.33 $4.43 $4.14 $4.50 $5.36 $5.25 $6.52 $14.15 $17.31 $18.06 $18.06 $122.75 No of Years 10 Total Dividends 12/31/12
Paid  $1,081.30 $1,054.90 $889.35 $386.65 $866.80 $922.35 $433.40 $334.40 $201.19 $468.16 $754.16 $739.75 $739.75 $739.75 $754.16 No of Years 10 Worth $98.30 10.17
Total $876.91 Total Returns
Graham Price AEPS $163.43 $145.17 $73.66 $69.41 $115.56 $26.14 $23.97 $51.30 $83.90 $69.09 $13.73 $58.79 $94.06 $106.43 $115.43 $118.30 27.69% <-Total Growth 10 Graham Price AEPS CDN$
Price/GP Ratio Med 0.99 0.90 1.40 1.38 0.87 2.30 2.25 1.40 0.76 0.55 1.26 0.59 0.66 0.53 1.07 <-Median-> 10 Price/GP Ratio CDN$
Price/GP Ratio High 1.11 1.16 1.61 1.49 1.15 3.36 3.54 1.75 1.10 0.74 2.31 0.83 0.82 0.66 1.32 <-Median-> 10 Price/GP Ratio CDN$
Price/GP Ratio Low 0.86 0.64 1.19 1.27 0.59 1.25 0.95 1.04 0.41 0.37 0.21 0.34 0.49 0.41 0.54 <-Median-> 10 Price/GP Ratio CDN$
Price/GP Ratio Close 0.89 0.65 1.33 1.38 0.70 1.34 3.29 1.63 0.47 0.44 1.33 0.72 0.73 0.63 0.58 0.57 1.03 <-Median-> 10 Price/GP Ratio CDN$
Prem/Disc Close -11.00% -34.94% 33.44% 38.16% -30.04% 34.49% 228.72% 63.45% -53.04% -56.00% 33.20% -27.61% -27.11% -36.81% -41.74% -43.16% 3.05% <-Median-> 10 Graham Price CDN$
Graham Price EPS $163.43 $47.03 $26.46 $37.61 $212.85 $59.45 $11.89 $72.13 $95.31 $36.13 $53.42 $61.51 $134.86 $106.88 $117.63 $123.33 409.67% <-Total Growth 10 Graham Price EPS CDN$
Price/GP Ratio Med 0.99 2.78 3.90 2.55 0.47 1.01 4.53 0.99 0.67 1.06 0.32 0.56 0.46 0.53 0.83 <-Median-> 10 Price/GP Ratio CDN$
Price/GP Ratio High 1.11 3.59 4.49 2.76 0.63 1.48 7.14 1.25 0.97 1.41 0.59 0.80 0.58 0.65 1.11 <-Median-> 10 Price/GP Ratio CDN$
Price/GP Ratio Low 0.86 1.97 3.31 2.35 0.32 0.55 1.91 0.74 0.36 0.71 0.06 0.33 0.34 0.40 0.46 <-Median-> 10 Price/GP Ratio CDN$
Price/GP Ratio Close 0.89 2.01 3.72 2.55 0.38 0.59 6.63 1.16 0.41 0.84 0.34 0.69 0.51 0.63 0.57 0.55 0.64 <-Median-> 10 Price/GP Ratio CDN$
Prem/Disc Close -11.00% 100.85% 271.51% 154.98% -62.02% -40.87% 562.74% 16.25% -58.66% -15.87% -65.76% -30.81% -49.16% -37.08% -42.83% -45.47% -35.84% <-Median-> 10 Graham Price CDN$
AEC to 2001
pre split 2005
Price Close CDN$ $145.45 $94.45 $98.30 $95.90 $80.85 $35.15 $78.80 $83.85 $39.40 $30.40 $18.29 $42.56 $68.56 $67.25 $67.25 $67.25 -30.25% <-Total Growth 10 Stock Price CDN$
Increase -14.72% -35.06% 4.08% -2.44% -15.69% -56.52% 124.18% 6.41% -53.01% -22.84% -39.84% 132.70% 61.09% -1.91% 0.00% 0.00% 2.01 <-Median-> 10 CAPE (10 Yr P/E)
P/E 14.37 108.80 -5.20 56.35 3.04 -0.81 -10.97 15.73 5.20 26.01 -0.61 6.31 3.60 6.87 5.67 5.16 -3.95% <-IRR #YR-> 5 Stock Price -18.23% CDN$
Trailing P/E 11.17 9.33 113.23 -5.08 47.51 1.32 -1.81 -11.67 7.39 4.02 15.65 -1.42 10.17 3.53 6.87 5.67 -3.54% <-IRR #YR-> 10 Stock Price -30.25% CDN$
CAPE (10 Yr P/E) 11.41 7.89 10.36 10.84 7.82 7.27 37.76 64.46 -90.08 -18.73 -3.25 -8.45 -55.33 -156.08 -35.35 17.94 -3.09% <-IRR #YR-> 5 Price & Dividend -14.35% CDN$
Median 10, 5 Yrs D.  per yr 1.29% 0.86% % Tot Ret 0.00% 0.00% T P/E 2.67 7.39 P/E:  4.40 5.20 -2.25% <-IRR #YR-> 10 Price & Dividend -18.90% CDN$
Price 15 D.  per yr 1.70% % Tot Ret -39.33% CAPE Diff 242.21% -6.02% <-IRR #YR-> 15 Stock Price -60.59% CDN$
Price  20 D.  per yr 3.03% % Tot Ret 87.12% 0.45% <-IRR #YR-> 20 Stock Price 9.34% CDN$
Price  25 D.  per yr 4.02% % Tot Ret 48.67% 4.24% <-IRR #YR-> 25 Stock Price 182.21% CDN$
Price  30 D.  per yr 4.06% % Tot Ret 42.99% 5.38% <-IRR #YR-> 30 Stock Price CDN$
Price & Dividend 15 -4.32% <-IRR #YR-> 15 Price & Dividend -41.93% CDN$
Price & Dividend 20 3.47% <-IRR #YR-> 20 Price & Dividend 69.76% CDN$
Price & Dividend 25 8.26% <-IRR #YR-> 25 Price & Dividend 348.03% CDN$
Price & Dividend 30 9.44% <-IRR #YR-> 30 Price & Dividend CDN$
Price Med H/L CDN$ $161.03 $130.80 $103.23 $96.05 $100.48 $60.20 $53.83 $71.70 $63.50 $38.30 $17.35 $34.52 $61.91 $56.52 -40.03% <-Total Growth 10 Stock Price CDN$
Increase 13.39% -18.77% -21.08% -6.95% 4.61% -40.08% -10.59% 33.21% -11.44% -39.69% -54.70% 98.96% 79.33% -8.70% -4.98% <-IRR #YR-> 10 Stock Price -40.03% CDN$
P/E 15.91 150.67 -5.46 56.44 3.78 -1.38 -7.49 13.45 8.39 32.77 -0.58 5.12 3.25 5.78 -2.90% <-IRR #YR-> 5 Stock Price -13.66% CDN$
Trailing P/E 12.37 12.93 118.90 -5.08 59.04 2.27 -1.24 -9.98 11.91 5.06 14.84 -1.16 9.18 2.96 -3.69% <-IRR #YR-> 10 Price & Dividend -9.12% CDN$
P/E on Run. 5 yr Ave 9.87 10.52 17.16 70.41 24.67 -9.06 -6.52 -21.01 -28.36 -5.23 -3.77 -19.04 66.24 41.04 -1.92% <-IRR #YR-> 5 Price & Dividend -29.22% CDN$
P/E on Run. 10 yr Ave 12.63 10.93 10.87 10.86 9.72 12.45 25.79 55.12 -145.17 -23.60 -3.09 -6.86 -49.96 -131.17 8.08 P/E Ratio Historical Median CDN$
Median 10, 5 Yrs D.  per yr 1.29% 0.97% % Tot Ret 0.00% 0.00% T P/E 3.66 9.18 P/E:  4.45 5.12 Count 30 Years of data CDN$
High Months Jan Mar Oct Mar Jun Feb Dec Jan Aug Apr Jan Nov Jun Oct
AEC
pre split 2005
Price High CDN$ $180.75 $168.80 $118.90 $103.65 $133.30 $87.80 $84.95 $89.80 $92.50 $50.80 $31.75 $48.93 $77.55 $69.78 -34.78% <-Total Growth 10 Stock Price CDN$
Increase 7.20% -6.61% -29.56% -12.83% 28.61% -34.13% -3.25% 5.71% 3.01% -45.08% -37.50% 54.11% 58.49% -10.02% -4.18% <-IRR #YR-> 10 Stock Price -34.78% CDN$
P/E 17.86 194.44 -6.29 60.91 5.02 -2.02 -11.83 16.84 12.22 43.46 -1.06 7.25 4.07 7.13 -2.89% <-IRR #YR-> 5 Stock Price -13.64% CDN$
Trailing P/E 13.88 16.68 136.96 -5.49 78.33 3.30 -1.95 -12.50 17.35 6.71 27.16 -1.64 11.50 3.66 9.91 P/E Ratio Historical Median CDN$
Median 10, 5 Yrs T P/E 5.01 11.50 P/E:  6.14 7.25 22.49 P/E Ratio Historical High CDN$
-$118.90 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $77.55
-$89.80 $0.00 $0.00 $0.00 $0.00 $77.55
Low Months Oct Dec Apr Oct Dec Dec Feb Jun Dec Nov Mar Jan Jan May
AEC
pre split 2005
Price Low pre 09
Pre-consolidation 2020 $28.26 $18.56 $17.51 $17.69 $13.53 $6.52 $4.54 $10.72 $6.90 $5.16
Price Low CDN$ $141.30 $92.80 $87.55 $88.45 $67.65 $32.60 $22.70 $53.60 $34.50 $25.80 $2.95 $20.11 $46.26 $43.26 -47.16% <-Total Growth 10 Stock Price CDN$
Increase 22.4% -34.3% -5.7% 1.0% -23.5% -51.8% -30.4% 136.1% -35.6% -25.2% -88.6% 581.7% 130.0% -6.49% -6.18% <-IRR #YR-> 10 Stock Price -47.16% CDN$
P/E 13.96 106.90 -4.63 51.98 2.55 -0.75 -3.16 10.05 4.56 22.07 -0.10 2.98 2.43 4.42 -2.90% <-IRR #YR-> 5 Stock Price -13.69% CDN$
Trailing P/E 10.85 9.17 100.85 -4.68 39.75 1.23 -0.52 -7.46 6.47 3.41 2.52 -0.67 6.86 2.27 6.53 P/E Ratio Historical Median CDN$
Median 10, 5 Yrs T P/E 1.88 3.41 P/E:  2.76 2.98 2.72 P/E Ratio Historical Low CDN$
-$87.55 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $46.26
-$53.60 $0.00 $0.00 $0.00 $0.00 $46.26
Price Close using CDN$ & exch $145.89 $92.48 $98.61 $90.17 $69.69 $25.38 $58.69 $66.84 $28.88 $23.41 $14.37 $33.57 $50.62 $49.14 $49.14 $49.14
Price Close US$ pre 09
Pre-consolidation 2020 $29.12 $18.53 $19.76 $18.05 $13.87 $4.83 $11.74 $13.33 $5.78
Price Close US$ $145.60 $92.65 $98.80 $90.25 $69.35 $24.15 $58.70 $66.65 $28.90 $23.45 $14.36 $33.70 $50.71 $49.10 $49.10 $49.10 -48.67% <-Total Growth 10 Stock Price US$
Increase -10.10% -36.37% 6.64% -8.65% -23.16% -65.18% 143.06% 13.54% -56.64% -18.86% -38.76% 134.68% 50.47% -3.17% 0.00% 0.00% 6.33 <-Median-> 10 CAPE (10 Yr P/E) US$
P/E 14.34 109.00 -5.21 56.41 3.03 -0.77 -10.97 15.68 5.21 26.06 -0.61 6.33 3.60 6.87 5.67 5.16 -5.32% <-IRR #YR-> 5 Stock Price -23.92% US$
Trailing P/E 11.74 9.13 116.24 -4.76 43.34 1.05 -1.87 -12.46 6.80 4.23 15.96 -1.44 9.53 3.49 6.87 5.67 -6.45% <-IRR #YR-> 10 Stock Price -48.67% US$
CAPE (10 Yr P/E) 14.02 8.89 12.12 11.75 7.70 4.96 22.63 39.59 144.50 -24.68 -3.33 -8.72 -90.23 -7,014.29 -34.31 18.45 -4.47% <-IRR #YR-> 5 Price & Dividend -20.21% US$
Median 10, 5 Yrs D.  per yr 1.16% 0.85% % Tot Ret 0.00% 0.00% T P/E 2.64 6.80 P/E:  4.40 5.21 -5.29% <-IRR #YR-> 10 Price & Dividend -39.34% US$
Price 15 D.  per yr 1.66% % Tot Ret -26.39% CAPE Diff 8.48% -7.93% <-IRR #YR-> 15 Stock Price -71.05% US$
Price  20 D.  per yr 4.01% % Tot Ret 80.14% 0.99% <-IRR #YR-> 20 Stock Price 21.88% US$
Price  25 D.  per yr 4.25% % Tot Ret 70.12% 1.81% <-IRR #YR-> 21 Stock Price #DIV/0! US$
Price & Dividend 15 -6.28% <-IRR #YR-> 15 Price & Dividend -54.30% US$
Price & Dividend 20 5.01% <-IRR #YR-> 20 Price & Dividend #NAME? US$
Price & Dividend 25 6.06% <-IRR #YR-> 21 Price & Dividend #DIV/0! US$
Price H/L Med. US$ $250.83 $131.60 $101.13 $92.45 $90.55 $47.58 $39.73 $54.48 $48.30 $28.75 $13.65 $27.80 $48.54 $41.68 -52.00% <-Total Growth 10 Stock Price US$
Increase 100.66% -47.53% -23.16% -8.58% -2.06% -47.46% -16.50% 37.13% -11.34% -40.48% -52.52% 103.66% 74.59% -14.12% -7.08% <-IRR #YR-> 10 Stock Price -52.00% US$
P/E 24.71 154.82 -5.34 57.78 3.95 -1.52 -7.43 12.82 8.70 31.94 -0.58 5.23 3.45 5.83 -2.28% <-IRR #YR-> 5 Stock Price -10.90% US$
Trailing P/E 20.23 12.97 118.97 -4.88 56.59 2.08 -1.27 -10.18 11.36 5.18 15.17 -1.18 9.12 2.96 -5.90% <-IRR #YR-> 10 Price & Dividend 2095.6042 US$
P/E on Running 5 yr Average 24.71 154.82 -5.34 57.78 3.95 -1.52 -7.43 12.82 8.70 31.94 -0.58 5.23 3.45 5.83 -1.29% <-IRR #YR-> 5 Price & Dividend -0.428895 US$
P/E on Running 10 yr Average 24.71 154.82 -5.34 57.78 3.95 -1.52 -7.43 12.82 8.70 31.94 -0.58 5.23 3.45 5.83 8.69 P/E Ratio Historical Median US$
Median 10, 5 Yrs D.  per yr 1.17% 0.99% % Tot Ret -19.89% -76.34% T P/E 3.63 9.12 P/E:  4.59 5.23 Count 16 Years of data US$
High Month Jan Mar Oct Mar Jun May Dec Jan Aug Apr Jan Oct Jun Oct
Price High US$ $174.15 $173.00 $113.30 $101.70 $123.00 $71.80 $64.40 $68.70 $71.05 $38.10 $24.40 $39.84 $61.96 $51.28 -45.31% <-Total Growth 10 Stock Price US$
Increase 13.12% -0.66% -34.51% -10.24% 20.94% -41.63% -10.31% 6.68% 3.42% -46.38% -35.96% 63.28% 55.52% -17.24% -5.86% <-IRR #YR-> 10 Stock Price -45.31% US$
P/E 17.16 203.53 -5.98 63.56 5.37 -2.29 -12.04 16.16 12.80 42.33 -1.04 7.49 4.40 7.17 -2.04% <-IRR #YR-> 5 Stock Price -9.81% US$
Trailing P/E 14.04 17.04 133.29 -5.37 76.88 3.14 -2.05 -12.84 16.72 6.86 27.11 -1.70 11.65 3.64 12.38 P/E Ratio Historical Median US$
Median 10, 5 Yrs T P/E 5.00 11.65 P/E:  6.43 7.49 32.26 P/E Ratio Historical High US$
Low Month Aug Dec Apr Jul Dec Dec Feb Jun Dec Nov Mar Jan Jan May
Price Low US$ $327.50 $90.20 $88.95 $83.20 $58.10 $23.35 $15.05 $40.25 $25.55 $19.40 $2.90 $15.76 $35.11 $32.08 -60.53% <-Total Growth 10 Stock Price US$
Increase 240.97% -72.46% -1.39% -6.46% -30.17% -59.81% -35.55% 167.44% -36.52% -24.07% -85.05% 443.45% 122.78% -8.63% -8.88% <-IRR #YR-> 10 Stock Price -60.53% US$
P/E 32.27 106.12 -4.69 52.00 2.54 -0.74 -2.81 9.47 4.60 21.56 -0.12 2.96 2.49 4.49 -2.70% <-IRR #YR-> 5 Stock Price -12.77% US$
Trailing P/E 26.41 8.89 104.65 -4.39 36.31 1.02 -0.48 -7.52 6.01 3.50 3.22 -0.67 6.60 2.28 4.81 P/E Ratio Historical Median US$
Median 10, 5 Yrs T P/E 2.12 3.50 P/E:  2.75 2.96 -0.50 P/E Ratio Historical Low US$
$1,617 <-12 mths -20.54%
Free Cash Flow -$2,452 -$683 -$369 -$423 $141 -$551 -$507 -$746 $325 $295 $159 $1,610 $2,035 $3,121 $2,076 651.49% <-Total Growth 10 Free Cash Flow US$
Change -181.49% 72.15% 45.97% -14.63% 133.33% -490.78% 7.99% -47.14% 143.57% -9.23% -46.10% 912.58% 26.40% 53.37% -33.48% #NUM! <-IRR #YR-> 5 Free Cash Flow MS 372.79% US$
FCF/CF from Op Ratio -1.04 -0.17 -0.12 -0.18 0.05 -0.33 -0.81 -0.71 0.14 0.10 0.08 0.51 0.53 0.86 0.52 #NUM! <-IRR #YR-> 10 Free Cash Flow MS 651.49% US$
Dividends paid $590 $588 $588 $401 $202 $152 $51 $57 $56 $102 $97 $122 $239.00 $282.56 $297.30 -59.35% <-Total Growth 10 Dividends paid US$
Percentage paid -27.59% -10.06% -7.64% 17.23% 34.58% 61.01% 7.58% 11.74% 9.05% 14.32% $0.10 <-Median-> 8 Percentage paid US$
5 Year Coverage -35.30% -76.58% 26.42% 13.92% 11.67% 11.53% 5 Year Coverage US$
Dividend Coverage Ratio -3.63 -9.94 -13.09 5.80 2.89 1.64 13.20 8.51 11.05 6.98 2.27 <-Median-> 8 Dividend Coverage Ratio US$
5 Year of Coverage -2.83 -1.31 3.79 7.18 8.57 8.67 5 Year of Coverage US$
Market Cap US$ $21,441 $13,644 $14,549 $13,373 $10,280 $4,105 $11,423 $12,971 $5,505 $6,092 $3,731 $8,695 $12,459 $12,064 $12,064 $12,064 -14.36% <-Total Growth 10 Market Cap US$
Market Cap pre 09
Market Cap CDN$ $21,419 $13,909 $14,476 $14,210 $11,985 $5,974 $15,334 $16,319 $7,506 $7,898 $4,752 $10,980 $16,845 $16,523 $16,523 $16,523 16.37% <-Total Growth 10 Market Cap CDN$
Pre-consolidation 2020 741.7 737.2 736.3 737.7 741.0 822.1 882.6 973.1 959.8
Diluted # of Shares in Million 148.3 147.4 147.3 147.5 148.2 164.4 176.5 194.6 192.0 261.2 259.8 266.4 258.4 261.1 75.47% <-Total Growth 10 Diluted
Change -0.61% -0.12% 0.19% 0.45% 10.94% 7.36% 10.25% -1.37% 36.07% -0.54% 2.54% -3.00% 1.04% 1.49% <-Median-> 10 Change
Difference Diluted/Basic -0.3% -0.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -2.3% -1.8% 0.0% 0.00% <-Median-> 10 Difference Diluted/Basic
Pre-consolidation 2020 739.7 736.3 736.3 737.7 741.0 822.1 882.6 973.1 959.8 959.8 959.8 959.8 959.8
Basic # of Shares in Millions 147.9 147.3 147.3 147.5 148.2 164.4 176.5 194.6 192.0 261.2 259.8 260.4 253.7 261.1 72.28% <-Total Growth 10 Basic
Change -0.46% 0.00% 0.19% 0.45% 10.94% 7.36% 10.25% -1.37% 36.07% -0.54% 0.23% -2.57% 2.92% 0.34% <-Median-> 10 Change
Difference Basic/Outstanding -0.5% 0.0% 0.0% 0.4% 0.0% 3.4% 10.2% 0.0% -0.8% -0.5% 0.0% -0.9% -3.2% -5.9% 0.00% <-Median-> 10 Difference Basic/Outstanding
$3,736 <-12 mths -3.36%
pre-split 2005
Pre-consolidation 2020 736.3 736.3 736.3 740.9 741.2 849.8 973.0 973.1 952.5
# of Share in Millions 147.3 147.3 147.3 148.2 148.2 170.0 194.6 194.6 190.5 259.8 259.8 258.0 245.7 245.7 245.7 245.7 5.25% <-IRR #YR-> 10 Shares 66.85%
Change -2.00% 0.00% 0.00% 0.62% 0.04% 14.65% 14.50% 0.01% -2.12% 36.38% 0.00% -0.69% -4.77% 0.00% 0.00% 0.00% 4.77% <-IRR #YR-> 5 Shares 26.25%
CF fr Op $M US$ pre 09
CF fr Op $M US$ $2,365.0 $4,043.0 $3,107.0 $2,289.0 $2,667 $1,681 $625 $1,050 $2,300 $2,921 $1,895 $3,129 $3,866 $3,611.8 $3,980.3 $4,176.9 24.43% <-Total Growth 10 Cash Flow US$
Increase -69.80% 70.95% -23.15% -26.33% 16.51% -36.97% -62.82% 68.00% 119.05% 27.00% -35.12% 65.12% 23.55% -6.58% 10.20% 4.94% S. Iss, SO Buy Backs DRIP US$
5 year Running Average $4,643 $4,630 $4,382 $3,927 $2,894 $2,757 $2,074 $1,662 $1,665 $1,715 $1,758 $2,259 $2,822 $3,085 $3,296 $3,753 -35.60% <-Total Growth 10 CF 5 Yr Running US$
CFPS US$ $16.06 $27.45 $21.10 $15.45 $17.99 $9.89 $3.21 $5.40 $12.07 $11.24 $7.29 $12.13 $15.73 $14.70 $16.20 $17.00 -25.42% <-Total Growth 10 Cash Flow per Share US$
Increase -69.18% 70.95% -23.15% -26.79% 16.47% -45.03% -67.53% 67.98% 123.79% -6.88% -35.12% 66.27% 29.74% -6.58% 10.20% 4.94% 2.21% <-IRR #YR-> 10 Cash Flow 24.43% US$
5 year Running Average $30.79 $31.00 $29.43 $26.44 $19.61 $18.38 $13.53 $10.39 $9.71 $8.36 $7.84 $9.63 $11.69 $12.22 $13.21 $15.15 29.78% <-IRR #YR-> 5 Cash Flow 268.19% US$
P/CF on Med Price 4.79 4.79 5.98 5.03 4.81 12.37 10.10 4.00 2.56 1.87 2.29 3.08 2.84 0.00 0.00 -2.89% <-IRR #YR-> 10 Cash Flow per Share -25.42% US$
P/CF on Closing Price 9.07 3.37 4.68 5.84 3.85 2.44 18.28 12.35 2.39 2.09 1.97 2.78 3.22 3.34 3.03 2.89 23.87% <-IRR #YR-> 5 Cash Flow per Share 191.65% US$
11.31% Diff M/C -8.82% <-IRR #YR-> 10 CFPS 5 yr Running -60.26% US$
$3,198 <-12 mths -18.15%
Non-Cash pre 09 US$
Excl.Working Capital CF $2,074.0 $132.0 $132.0 $401.0 $259.0 $52.0 -$251.0 $213.0 $293.0 -$185.0 -$87.0 -$139.0 $41.0 $0.0 $0.0 $0.0 2.40% <-IRR #YR-> 5 CFPS 5 yr Running 12.59% US$
CF fr Op $M WC US$ $4,439 $4,175 $3,239 $2,690 $2,926 $1,733 $374 $1,263 $2,593 $2,736 $1,808 $2,990 $3,907 $3,612 $3,980 $4,177 -68.94% <-Total Growth 10 Cash Flow less WC US$
Increase -43.52% -5.95% -22.42% -16.95% 8.77% -40.77% -78.42% 237.70% 105.30% 5.51% -33.92% 65.38% 30.67% -7.56% 10.20% 4.94% 1.89% <-IRR #YR-> 10 Cash Flow less WC 20.62% US$
5 year Running Average $4,748 $5,105 $4,883 $4,481 $3,494 $2,953 $2,192 $1,797 $1,778 $1,740 $1,755 $2,278 $2,807 $3,011 $3,259 $3,733 25.34% <-IRR #YR-> 5 Cash Flow less WC 209.34% US$
CFPS Excl. WC US$ $30.14 $28.35 $22.00 $18.15 $19.74 $10.20 $1.92 $6.49 $13.61 $10.53 $6.96 $11.59 $15.90 $14.70 $16.20 $17.00 -5.39% <-IRR #YR-> 10 CF less WC 5 Yr Run -42.52% US$
Increase -42.37% -5.95% -22.42% -17.47% 8.73% -48.34% -81.15% 237.67% 109.75% -22.63% -33.92% 66.53% 37.21% -7.56% 10.20% 4.94% 9.33% <-IRR #YR-> 5 CF less WC 5 Yr Run 56.18% US$
5 year Running Average $31.62 $34.23 $32.83 $30.19 $23.68 $19.69 $14.40 $11.30 $10.39 $8.55 $7.90 $9.84 $11.72 $11.94 $13.07 $15.08 -3.19% <-IRR #YR-> 10 CFPS - Less WC -27.70% US$
P/CF on Med Price 4.60 5.09 4.59 4.67 20.67 8.39 3.55 2.73 1.96 2.40 3.05 2.84 0.00 0.00 19.63% <-IRR #YR-> 5 CFPS - Less WC 145.03% US$
P/CF on Closing Price 4.83 3.27 4.49 4.97 3.51 2.37 30.54 10.27 2.12 2.23 2.06 2.91 3.19 3.34 3.03 2.89 -9.79% <-IRR #YR-> 10 CFPS 5 yr Running -64.30% US$
CF/-WC P/CF Med 10 yr 3.00 5 yr  2.39 P/CF Med 10 yr 3.05 5 yr  2.23 9.57% Diff M/C 0.73% <-IRR #YR-> 5 CFPS 5 yr Running 3.70% US$
$5,113 <-12 mths -2.36%
CF fr Op $M pre 09 CDN$
CF fr Op $M CDN$ $2,357.9 $4,129.2 $3,097.2 $2,434.6 $3,094.0 $2,327.8 $839.2 $1,317.2 $3,137.7 $3,793.8 $2,412.7 $3,966.9 $5,236.1 $4,942.7 $5,447.1 $5,716.1 69.06% <-Total Growth 10 Cash Flow CDN$
Increase -71.33% 75.12% -24.99% -21.39% 27.09% -24.77% -63.95% 56.96% 138.20% 20.91% -36.40% 64.42% 31.99% -5.60% 10.20% 4.94% S. Iss, SO Buy Backs DRIP CDN$
5 year Running Average $5,050 $4,918 $4,679 $4,048 $3,023 $3,017 $2,359 $2,003 $2,143 $2,283 $2,300 $2,926 $3,709 $4,070 $4,401 $5,062 -20.72% <-Total Growth 10 CF 5 Yr Running CDN$
CFPS CDN$ $16.01 $28.04 $21.03 $16.43 $20.87 $13.70 $4.31 $6.77 $16.47 $14.60 $9.29 $15.38 $21.31 $20.12 $22.17 $23.26 1.33% <-Total Growth 10 Cash Flow per Share CDN$
Increase -70.74% 75.12% -24.99% -21.88% 27.03% -34.38% -68.51% 56.95% 143.35% -11.34% -36.40% 65.57% 38.60% -5.60% 10.20% 4.94% 5.39% <-IRR #YR-> 10 Cash Flow 69.06% CDN$
5 year Running Average $33.47 $32.92 $31.41 $27.25 $20.48 $20.01 $15.27 $12.42 $12.42 $11.17 $10.29 $12.50 $15.41 $16.14 $17.65 $20.45 31.79% <-IRR #YR-> 5 Cash Flow 297.51% CDN$
P/CF on Med Price 10.06 4.66 4.91 5.85 4.81 4.40 12.48 10.59 3.86 2.62 1.87 2.25 2.90 2.81 0.00 0.00 0.13% <-IRR #YR-> 10 Cash Flow per Share 1.33% CDN$
P/CF on Closing Price 9.08 3.37 4.67 5.84 3.87 2.57 18.27 12.39 2.39 2.08 1.97 2.77 3.22 3.34 3.03 2.89 25.78% <-IRR #YR-> 5 Cash Flow per Share 214.87% CDN$
11.71% Diff M/C -6.87% <-IRR #YR-> 10 CFPS 5 yr Running -50.94% CDN$
$4,376 <-12 mths 15.45%
Non-Cash pre 09 CDN$
Excl.Working Capital CF $2,067.8 $134.8 $131.6 $426.5 $300.5 $72.0 -$337.0 $267.2 $399.7 -$240.3 -$110.8 -$110.8 -$176.2 $55.5 $0.0 $0.0 4.42% <-IRR #YR-> 5 CFPS 5 yr Running 24.11% CDN$
CF fr Op $M WC CDN$ $4,425.7 $4,264.1 $3,228.7 $2,861.1 $3,394.5 $2,399.8 $502.2 $1,584.4 $3,537.4 $3,553.5 $2,301.9 $2,301.9 $3,790.7 $5,291.6 $4,942.7 $5,447.1 -233.93% <-Total Growth 10 Cash Flow less WC CDN$
Increase -46.38% -3.65% -24.28% -11.39% 18.64% -29.30% -79.07% 215.52% 123.26% 0.46% -35.22% -35.22% 64.67% 129.88% 30.39% 2.94% 1.62% <-IRR #YR-> 10 Cash Flow less WC 17.41% CDN$
5 year Running Average $5,103 $5,400 $5,186 $4,607 $3,635 $3,230 $2,477 $2,148 $2,284 $2,315 $2,296 $2,756 $3,414 $4,155 $4,437 $4,815 19.06% <-IRR #YR-> 5 Cash Flow less WC 139.25% CDN$
CFPS Excl. WC CDN$ $30.05 $28.96 $21.93 $19.31 $22.90 $14.12 $2.58 $8.14 $18.57 $13.68 $8.86 $8.86 $14.69 $21.54 $20.12 $22.17 -4.09% <-IRR #YR-> 10 CF less WC 5 Yr Run -34.17% CDN$
Increase -45.29% -3.65% -24.28% -11.94% 18.59% -38.34% -81.72% 215.49% 128.09% -26.34% -35.22% -35.22% 65.82% 143.07% 36.92% 2.94% 9.71% <-IRR #YR-> 5 CF less WC 5 Yr Run 58.91% CDN$
5 year Running Average $33.97 $36.19 $34.84 $31.03 $24.63 $21.44 $16.17 $13.41 $13.26 $11.42 $10.37 $12.14 $14.56 $17.24 $17.55 $19.25 -3.92% <-IRR #YR-> 10 CFPS - Less WC -32.99% CDN$
P/CF on Med Price 5.36 4.52 4.71 4.97 4.39 4.26 20.86 8.81 3.42 2.80 1.96 1.96 2.35 2.87 2.81 0.00 12.53% <-IRR #YR-> 5 CFPS - Less WC 80.47% CDN$
P/CF on Closing Price 4.84 3.26 4.48 4.97 3.53 2.49 30.54 10.30 2.12 2.22 2.06 2.06 2.90 3.18 3.34 3.03 -8.36% <-IRR #YR-> 10 5 yr Running -58.21% CDN$
*Operational Cash Flow per share CF/-WC P/CF Med 10 yr 2.99 5 yr  2.39 P/CF Med 10 yr 3.84 5 yr  2.35 -17.14% Diff M/C 1.66% <-IRR #YR-> 5 5 yr Running 8.58% CDN$
-5.69% <-IRR #YR-> 5 CFPS - Less WC f ';09 CDN$
-147.3 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 245.7 Shares
-194.6 0.0 0.0 0.0 0.0 245.7 Shares
-$3,107 $0 $0 $0 $0 $0 $0 $0 $0 $0 $3,866 Cash Flow US$
-$1,050 $0 $0 $0 $0 $3,866 Cash Flow US$
-$21.10 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $15.73 Cash Flow per Share US$
-$5.40 $0.00 $0.00 $0.00 $0.00 $15.73 Cash Flow per Share US$
-$29.43 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $11.69 CFPS 5 yr Running US$
-$10.39 $0.00 $0.00 $0.00 $0.00 $11.69 CFPS 5 yr Running US$
-$3,239 $0 $0 $0 $0 $0 $0 $0 $0 $0 $3,907 Cash Flow less WC US$
-$1,263 $0 $0 $0 $0 $3,907 Cash Flow less WC US$
-$4,883 $0 $0 $0 $0 $0 $0 $0 $0 $0 $2,807 CF less WC 5 Yr Run US$
-$1,797 $0 $0 $0 $0 $2,807 CF less WC 5 Yr Run US$
-$22.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $15.90 CFPS - Less WC US$
-$6.49 $0.00 $0.00 $0.00 $0.00 $15.90 CFPS - Less WC US$
-$32.83 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $11.72 CFPS 5 yr Running US$
-$11.30 $0.00 $0.00 $0.00 $0.00 $11.72 CFPS 5 yr Running US$
-$3,097 $0 $0 $0 $0 $0 $0 $0 $0 $0 $5,236 Cash Flow CDN$
-$1,317 $0 $0 $0 $0 $5,236 Cash Flow CDN$
-$21.03 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $21.31 Cash Flow per Share CDN$
OPM 26.66% 47.75% 60.21% 39.01% 33.26% 38.01% 21.42% 23.63% 38.73% 43.43% 28.17% 36.14% 31.02% 33.11% -48.49% <-Total Growth 10 OPM CDN$
Increase -62.16% 79.09% 26.10% -35.22% -14.74% 14.30% -43.66% 10.34% 63.87% 12.14% -35.12% 28.27% -14.17% 6.76% Should increase  or be stable. CDN$
Diff from Median -23.2% 37.6% 73.5% 12.4% -4.2% 9.6% -38.3% -31.9% 11.6% 25.2% -18.8% 4.2% -10.6% -4.6% 0.00 <-Median-> 10 OPM CDN$
*Operational Profit Margin (CF/Revenue) Ratio OPM 10 Yrs 34.70% 5 Yrs 36.14% should be  zero, it is a   check on calculations
$3,717 <-12 mths -12.40%
Adjusted EBITDA $1,039 $1,496 $2,479 $3,380 $2,250 $3,219 $4,243 #DIV/0! <-Total Growth 6 Adjusted EBITDA
Change 43.98% 65.71% 36.35% -33.43% 43.07% 31.81% 39.71% <-Median-> 6 Change
Margin 23.50% 51.27% 55.80% 56.91% 33.45% 47.86% 49.01% 49.01% <-Median-> 7 Margin
Debt US$ $7,658 $7,175 $6,124 $7,340 $5,363 $4,198 $4,197 $3,698 $6,974 $6,367 $4,786 $3,177 $5,454 -55.72% <-Total Growth 10 Debt US$
Change -6.31% -14.65% 19.86% -26.93% -21.72% -0.02% -11.89% 88.59% -8.70% -24.83% -33.62% 71.67% -13.27% <-Median-> 10 Change US$
Debt/Market Cap Ratio 0.56 0.49 0.46 0.71 1.31 0.37 0.32 0.67 1.14 1.71 0.55 0.25 0.45 61.11% <-Median-> 10 Debt/Market Cap Ratio US$
Assets/Current Liabilities Ratio 12.03 7.16 5.98 10.23 11.74 9.38 9.21 7.61 8.84 5.97 5.11 5.42 5.90 8.22 <-Median-> 10 Assets/Current Liab Ratio US$
Debt to Cash Flow (Years) 1.89 2.31 2.68 2.75 3.19 6.72 4.00 1.61 2.39 3.36 1.53 0.82 1.51 2.71 <-Median-> 10 Debt to Cash Flow (Years) US$
Debt CDN$ $7,821 $7,152 $6,513 $8,515 $7,426 $5,637 $5,265 $5,045 $9,058 $8,106 $6,068 $4,303 $7,464 Debt CDN$
Change -8.55% -8.93% 30.73% -12.79% -24.10% -6.59% -4.18% 79.55% -10.50% -25.15% -29.08% 73.46% -9.72% <-Median-> 10 Change CDN$
Debt/Market Cap Ratio 0.56 0.49 0.46 0.71 1.24 0.37 0.32 0.67 1.15 1.71 0.55 0.26 0.45 0.61 <-Median-> 10 Debt/Market Cap Ratio CDN$
Assets/Current Liabilities Ratio 12.03 7.16 5.98 10.23 11.74 9.38 9.21 7.61 8.84 5.97 5.11 5.42 5.90 8.22 <-Median-> 10 Assets/Current Liab Ratio CDN$
Debt to Cash Flow (Years) 1.89 2.31 2.68 2.75 3.19 6.72 4.00 1.61 2.39 3.36 1.53 0.82 1.51 2.71 <-Median-> 10 Debt to Cash Flow (Years) CDN$
Intangibles US$ $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 #DIV/0! <-Total Growth 10 Intangibles
Goodwill $1,616 $1,725 $1,644 $2,917 $2,790 $2,779 $2,609 $2,553 $2,611 $2,625 $2,628 $2,548 $2,598 47.71% <-Total Growth 10 Goodwill
Total $1,616 $1,725 $1,644 $2,917 $2,790 $2,779 $2,609 $2,553 $2,611 $2,625 $2,628 $2,548 $2,598 47.71% <-Total Growth 10 Total US$
Change 6.75% -4.70% 77.43% -4.35% -0.39% -6.12% -2.15% 2.27% 0.54% 0.11% -3.04% 1.96% -1.27% <-Median-> 10 Change US$
Intangible/Market Cap Ratio 0.12 0.12 0.12 0.28 0.68 0.24 0.20 0.46 0.43 0.70 0.30 0.20 0.22 29.30% <-Median-> 10 Intangible/Market Cap Ratio US$
Intangibles CDN$ $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 #DIV/0! <-Total Growth 10 Intangibles
Goodwill $1,650 $1,720 $1,749 $3,384 $3,863 $3,731 $3,273 $3,483 $3,391 $3,342 $3,332 $3,451 $3,555 100.69% <-Total Growth 10 Goodwill
Total $1,650 $1,720 $1,749 $3,384 $3,863 $3,731 $3,273 $3,483 $3,391 $3,342 $3,332 $3,451 $3,555 100.69% <-Total Growth 10 Total CDN$
Change 4.18% 1.69% 93.53% 14.17% -3.42% -12.28% 6.41% -2.63% -1.45% -0.31% 3.58% 3.02% 0.69% <-Median-> 10 Change CDN$
Intangible/Market Cap Ratio 0.12 0.12 0.12 0.28 0.65 0.24 0.20 0.46 0.43 0.70 0.30 0.20 0.22 0.29 <-Median-> 10 Intangible/Market Cap Ratio CDN$
Current Assets US$ $2,854 $4,927 $5,477 $4,290 $2,861 $1,607 $1,923 $2,271 $2,676 $1,836 $1,247 $1,587 $1,695 $1,479 -223.13% <-Total Growth 10 Current Assets US$
Current Liabilities US$ $2,776 $2,820 $2,612 $2,952 $2,406 $1,333 $1,562 $1,658 $2,016 $2,432 $2,423 $2,748 $2,780 $3,310 6.43% <-Total Growth 10 Current Liabilities US$
Liquidity 1.03 1.75 2.10 1.45 1.19 1.21 1.23 1.37 1.33 0.75 0.51 0.58 0.61 0.45 1.20 <-Median-> 10 Ratio US$
Liq. with CF aft div 1.67 2.97 3.06 2.06 2.21 2.29 1.59 1.97 2.44 1.92 1.26 1.67 1.92 1.45 1.92 <-Median-> 5 Liq. with CF aft div US$
Liq. CF re  Inv+Div  0.62 1.28 3.06 1.25 0.75 1.53 1.56 1.93 1.38 1.17 0.71 1.40 1.17 1.45 1.17 <-Median-> 5 Liq. CF re  Inv+Div  US$
Assets US$ $34,020 $33,918 $18,700 $17,648 $24,621 $15,644 $14,653 $15,267 $15,344 $21,487 $14,469 $14,055 $15,056 $19,519 -24.20% <-Total Growth 10 Assets US$
Liabilities US$ $16,693 $17,594 $13,405 $12,501 $14,936 $9,477 $8,527 $8,539 $7,897 $11,557 $10,632 $8,981 $7,367 $10,203 -81.96% <-Total Growth 10 Liabilities US$
Debt Ratio 2.04 1.93 1.40 1.41 1.65 1.65 1.72 1.79 1.94 1.86 1.36 1.56 2.04 1.91 1.68 <-Median-> 10 Ratio US$
Book Value US$ $17,327 $16,324 $5,295 $5,147 $9,685 $6,167 $6,126 $6,728 $7,447 $9,930 $3,837 $5,074 $7,689 $9,316 US$
Estimates BVPS $37.70 $42.60 $49.30 Estimates Estimates BVPS
Estimate Book Value $9,262.9 $10,466.8 $12,113.0 Estimates Estimate Book Value
P/B Ratio (Close) 1.30 1.15 1.00 Estimates P/B Ratio (Close)
Difference from 10 year median -3.42% Diff M/C Estimates Difference from 10 yr med.
Book Value US$ $17,327 $16,324 $5,295 $5,147 $9,685 $6,167 $6,126 $6,728 $7,447 $9,930 $3,837 $5,074 $7,689 $9,316 $9,316 $9,316 45.21% <-Total Growth 10 Book Value US$
Book Value per Share $117.66 $110.85 $35.96 $34.73 $65.33 $36.29 $31.48 $34.57 $39.09 $38.22 $14.77 $19.67 $31.29 $37.92 $37.92 $37.92 -12.97% <-Total Growth 10 Book Value per Share US$
Change 6.42% -5.79% -67.56% -3.40% 88.09% -44.46% -13.24% 9.82% 13.08% -2.23% -61.36% 33.16% 59.12% 21.16% 0.00% 0.00% -6.57% P/B Ratio Current/Historical Median US$
P/B Ratio (Median) 2.81 2.66 1.39 1.31 1.26 1.58 1.24 0.75 0.92 1.41 1.55 1.10 0.00 0.00 1.39 P/B Ratio Historical Median US$
P/B Ratio (Close) 1.24 0.84 2.75 2.60 1.06 0.67 1.86 1.93 0.74 0.61 0.97 1.71 1.62 1.29 1.29 1.29 -1.38% <-IRR #YR-> 10 Book Value per Share US$
Change -15.52% -32.46% 228.75% -5.44% -59.15% -37.30% 180.17% 3.39% -61.65% -17.01% 58.48% 76.24% -5.44% -20.09% 0.00% 0.00% -1.97% <-IRR #YR-> 5 Book Value per Share US$
Leverage (A/BK) 1.96 2.08 3.53 3.43 2.54 2.54 2.39 2.27 2.06 2.16 3.77 2.77 1.96 2.10 0.00 0.00 2.16 <-Median-> 5 A/BV US$
Debt/Equity Ratio 0.96 1.08 2.53 2.43 1.54 1.54 1.39 1.27 1.06 1.16 2.77 1.77 0.96 1.10 0.00 0.00 1.16 <-Median-> 5 Debt/Eq Ratio US$
Shareholders' Equity (Assets less Liabilities) P/BV 10 yr Med 1.35 5 yr Med 1.24 -3.97% Diff M/C 2.23 Historical Leverage (A/BK) US$
Curremt Assets CDN$ $2,845 $5,032 $5,460 $4,563 $3,319 $2,225 $2,582 $2,849 $3,651 $2,385 $1,588 $2,012 $2,296 $2,024 -137.82% <-Total Growth 10 Current Assets CDN$
Current Liabilities CDN$ $2,768 $2,880 $2,604 $3,140 $2,791 $1,846 $2,097 $2,080 $2,750 $3,159 $3,085 $3,484 $3,765 $4,530 44.61% <-Total Growth 10 Current Liabilities CDN$
Liquidity 1.03 1.75 2.10 1.45 1.19 1.21 1.23 1.37 1.33 0.75 0.51 0.58 0.61 0.45 1.20 <-Median-> 10 Ratio CDN$
Liq. with CF aft div 1.67 2.97 3.06 2.06 2.21 2.29 1.59 1.97 2.44 1.92 1.26 1.67 1.92 1.45 1.92 <-Median-> 5 Ratio CDN$
Liq. CF re  Inv+Div  0.62 1.28 3.06 1.25 0.75 1.53 1.56 1.93 1.38 1.17 0.71 1.40 1.17 1.45 1.17 <-Median-> 5 Ratio CDN$
Assets CDN$ $33,918 $34,641 $18,641 $18,770 $28,563 $21,663 $19,675 $19,152 $20,932 $27,907 $18,422 $17,819 $20,392 $26,712 9.39% <-Total Growth 10 Assets CDN$
Increase -4.5% 2.1% -46.2% 0.7% 52.2% -24.2% -9.2% -2.7% 9.3% 33.3% -34.0% -3.3% 14.4% 31.0% -1.0% <-Median-> 10 Increase CDN$
Liabilities CDN$ $16,643 $17,969 $13,363 $13,296 $17,327 $13,123 $11,449 $10,712 $10,773 $15,010 $13,537 $11,386 $9,978 $13,963 -33.92% <-Total Growth 10 Liabilities CDN$
Debt Ratio 2.04 1.93 1.40 1.41 1.65 1.65 1.72 1.79 1.94 1.86 1.36 1.56 2.04 1.91 1.68 <-Median-> 10 Ratio CDN$
BV US$ to CDN$ ck $17,275 $16,672 $5,278 $5,474 $11,236 $8,540 $8,225 $8,440 $10,159 $12,897 $4,885 $6,433 $10,414 $12,749 CDN$
Estimates BVPS $51.59 $58.30 $67.47 Estimates Estimates BVPS CDN$
Estimate Book Value $12,676.3 $14,323.8 $16,576.7 Estimates Estimate Book Value CDN$
P/B Ratio (Close) 1.30 1.15 1.00 Estimates P/B Ratio (Close) CDN$
Difference from 10 year median 0.30% Diff M/C Estimates Difference from 10 yr med. CDN$
BV Check $17,275 $16,672 $5,278 $5,474 $11,236 $8,540 $8,225 $8,440 $10,159 $12,897 $4,885 $6,433 $10,414 $12,749
Book Value CDN$ $17,275 $16,672 $5,278 $5,474 $11,236 $8,540 $8,225 $8,440 $10,159 $12,897 $4,885 $6,433 $10,414 $12,749 $12,749 $12,749 97.30% <-Total Growth 10 Book Value CDN$
Book Value per Share $117.31 $113.22 $35.84 $36.94 $75.79 $50.25 $42.27 $43.37 $53.33 $49.64 $18.80 $24.93 $42.38 $51.89 $51.89 $51.89 18.25% <-Total Growth 10 Book Value per Share CDN$
Change 1.03% -3.49% -68.34% 3.07% 105.16% -33.71% -15.88% 2.60% 22.97% -6.91% -62.12% 32.60% 69.99% 22.42% 0.00% 0.00% -11.26% P/B Ratio Current/Historical Median CDN$
P/B Ratio (Median) 1.37 1.16 2.88 2.60 1.33 1.20 1.27 1.65 1.19 0.77 0.92 1.38 1.46 1.09 0.00 0.00 1.46 P/B Ratio Historical Median CDN$
P/B Ratio (Close) 1.24 0.83 2.74 2.60 1.07 0.70 1.86 1.93 0.74 0.61 0.97 1.71 1.62 1.30 1.30 1.30 1.69% <-IRR #YR-> 10 Book Value CDN$
Change -15.59% -32.72% 228.74% -5.35% -58.91% -34.42% 166.49% 3.71% -61.79% -17.11% 58.83% 75.49% -5.24% -19.88% 0.00% 0.00% -0.46% <-IRR #YR-> 5 Book Value CDN$
Leverage (A/BK) 1.96 2.08 3.53 3.43 2.54 2.54 2.39 2.27 2.06 2.16 3.77 2.77 1.96 2.10 0.00 0.00 2.46 <-Median-> 10 A/BV CDN$
Debt/Equity Ratio 0.96 1.08 2.53 2.43 1.54 1.54 1.39 1.27 1.06 1.16 2.77 1.77 0.96 1.10 0.00 0.00 1.46 <-Median-> 10 Debt/Eq Ratio CDN$
Sharerholders Equity (Assets less liabilities) P/BV 10 yr Med 1.30 5 yr Med 1.19 -0.27% Diff M/C 2.27 Historical Leverage (A/BK) CDN$
$3,329 <-12 mths -5.85%
Comprehensive Income US$ $3,431 -$4,464 -$1,124 $659 $1,025 $282 -$6,067 $1,432 $3,536 Comprehensive Income US$ US$
Non Controlling Interest NCI $34.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 NCI US$
Comprehensive Income US$ $1,795 $73 -$2,700 $250 $3,397 -$4,464 -$1,124 $659 $1,025 $282 -$6,067 $1,432 $3,536 230.96% <-Total Growth 10 Comprehensive Income US$
Increase -53.74% -95.93% -3798.63% 109.26% 1258.80% -231.41% 74.82% 158.63% 55.54% -72.49% -2251.42% 123.60% 146.93% 55.5% <-Median-> 5 Comprehensive Income US$
5 Yr Running Average $2,694 $2,115 $992 $660 $563 -$689 -$928 -$256 -$101 -$724 -$1,045 -$534 $42 #NUM! <-IRR #YR-> 10 Comprehensive Income 230.96% US$
ROE 10.4% 0.4% -51.0% 4.9% 35.1% -72.4% -18.3% 9.8% 13.8% 2.8% -158.1% 28.2% 46.0% 39.93% <-IRR #YR-> 5 Comprehensive Income 436.57% US$
5Yr Median 23.4% 16.2% 10.4% 4.9% 4.9% 0.4% -18.3% 4.9% 9.8% 2.8% 2.8% 9.8% 13.8% -27.18% <-IRR #YR-> 10 5 Yr Running Average -92.61% US$
% Difference from NI 19.7% -43.0% -3.4% 5.9% 0.1% -13.6% 19.1% -20.3% -4.1% 20.5% -0.5% 1.1% -2.8% #NUM! <-IRR #YR-> 5 5 Yr Running Average 116.22% US$
Median Values Diff 5, 10 yr -0.2% -0.5% 13.8% <-Median-> 5 Return on Equity US$
Current Liability Coverage Ratio US$ 1.60 1.48 1.24 0.91 1.22 1.30 0.24 0.76 1.29 1.13 0.75 1.09 1.41 1.09   CFO / Current Liabilities US$
5 year Median 1.60 1.60 1.60 1.48 1.24 1.24 1.22 0.91 1.22 1.13 0.76 1.09 1.13 1.09 1.13 <-Median-> 5 Current Liability Cov Ratio US$
Asset Efficiency Ratio US$ 13.05% 12.31% 17.32% 15.24% 11.88% 11.08% 2.55% 8.27% 16.90% 12.73% 12.50% 21.27% 25.95% 18.50% CFO / Total Assets US$
5 year Median 17.96% 17.96% 17.32% 15.24% 13.05% 12.31% 11.88% 11.08% 11.08% 11.08% 12.50% 12.73% 16.90% 18.50% 16.9% <-Median-> 5 Return on Assets  US$
Return on Assets ROA US$ 4.41% 0.38% -14.94% 1.34% 13.78% -33.02% -6.44% 5.42% 6.97% 1.09% -42.14% 10.07% 24.16% 9.89% Net  Income/Assets Return on Assets US$
5Yr Median 8.43% 5.50% 4.41% 1.34% 1.34% 0.38% -6.44% 1.34% 5.42% 1.09% 1.09% 5.42% 6.97% 9.89% 7.0% <-Median-> 5 Asset Efficiency Ratio US$
Return on Equity ROE US$ 8.65% 0.78% -52.77% 4.59% 35.02% -83.75% -15.41% 12.29% 14.35% 2.36% -158.90% 27.91% 47.30% 20.73% Net Inc/ Shareholders' equity Return on Equity US$
5Yr Median 19.12% 11.21% 8.65% 4.59% 4.59% 0.78% -15.41% 4.59% 12.29% 2.36% 2.36% 12.29% 14.35% 20.73% 14.4% <-Median-> 5 Return on Equity US$
$3,344 <-12 mths -8.06%
Net Income US$ $1,499 $128 -$2,794 $236 $3,426 -$5,165 -$944 $827 $1,069 $234 -$6,097 $1,416 $3,637 Net Income US$ US$
NCI $0 $0 $0 $0 $34 $0 $0 $0 $0 $0 $0 $0 $0 NCI US$
Net Income US$ $1,499 $128 -$2,794 $236 $3,392 -$5,165 -$944 $827 $1,069 $234 -$6,097 $1,416 $3,637 $1,931 $2,250 $2,363 230.17% <-Total Growth 10 Net Income US$
Increase -19.50% -91.46% -2282.81% 108.45% 1337.29% -252.27% 81.72% 187.61% 29.26% -78.11% -2705.56% 123.22% 156.85% -46.91% 16.52% 5.02% EPS/CF Ratio should not be higher than 1.00 US$
5 Yr Running Average $2,276 $1,719 $752 $186 $492 -$841 -$1,055 -$331 -$164 -$796 -$982 -$510 $52 $438 $674 $1,100 #NUM! <-IRR #YR-> 10 Net Income 230.17% US$
Operating Cash Flow US$  $2,365 $4,043 $3,107 $2,289 $2,667 $1,681 $625 $1,050 $2,300 $2,921 $1,895 $3,129 $3,866 34.48% <-IRR #YR-> 5 Net Income 339.78% US$
Investing Cash Flow US$ -$4,729 -$3,725 $361 -$1,895 -$4,729 -$665 -$29 -$29 -$1,555 -$1,555 -$1,864 -$525 -$1,786 -23.47% <-IRR #YR-> 10 5 Yr Running Average -93.11% US$
Total Accruals $3,863 -$190 -$6,262 -$158 $5,454 -$6,181 -$1,540 -$194 $324 -$1,132 -$6,128 -$1,188 $1,557 #NUM! <-IRR #YR-> 5 5 Yr Running Average 115.66% US$
Total Assets $34,020 $33,918 $18,700 $17,648 $24,621 $15,644 $14,653 $15,267 $15,344 $21,487 $14,469 $14,055 $15,056 Balance Sheet Assets US$
Accruals Ratio 11.36% -0.56% -33.49% -0.90% 22.15% -39.51% -10.51% -1.27% 2.11% -5.27% -42.35% -8.45% 10.34% -5.27% <-Median-> 5 Ratio US$
EPS/CF Ratio 0.34 0.03 -0.86 0.09 1.16 -3.08 -2.78 0.65 0.41 0.09 -3.37 0.46 0.89 0.25 <-Median-> 10 EPS/CF Ratio US$
Financial Cash Flow US$ -$1,284 -$214 -$1,111 -$909 -$39 -$1,054 -$38 -$139 -$396 -$1,238 -$206 -$2,419 $2,268 C F Statement  Financial Cash Flow US$
Total Accruals $5,147 $24 -$5,151 $751 $5,493 -$5,127 -$1,502 -$55 $720 $106 -$5,922 $1,231 -$711 Accruals US$
Accruals Ratio 15.13% 0.07% -27.55% 4.26% 22.31% -32.77% -10.25% -0.36% 4.69% 0.49% -40.93% 8.76% -4.72% Ratio US$
$4,556 <-12 mths -4.87%
Comprehensive Income CDN$ $1,790 $75 -$2,691 $266 $3,941 -$6,181 -$1,509 $827 $1,398 $366 -$7,725 $1,815 $4,789 277.94% <-Total Growth 10 Comprehensive Income CDN$
Increase -56.08% -95.83% -3709.91% 109.88% 1382.08% -256.86% 75.59% 154.78% 69.14% -73.81% -2209.01% 123.50% 163.79% 69.1% <-Median-> 5 Comprehensive Income CDN$
5 Yr Running Average $2,909 $2,232 $1,118 $703 $676 -$918 -$1,235 -$531 -$305 -$1,020 -$1,328 -$664 $129 #NUM! <-IRR #YR-> 10 Comprehensive Income 277.94% CDN$
ROE 10.4% 0.4% -51.0% 4.9% 35.1% -72.4% -18.3% 9.8% 13.8% 2.8% -158.1% 28.2% 46.0% 42.10% <-IRR #YR-> 5 Comprehensive Income 479.30% CDN$
5Yr Median 13.3% 10.4% 4.9% 4.9% 0.4% -18.3% 4.9% 9.8% 2.8% 2.8% 9.8% 13.8% -19.43% <-IRR #YR-> 10 5 Yr Running Average -80.92% CDN$
% Difference from NI 19.7% -43.0% -3.4% 5.9% 0.1% -13.6% 19.1% -20.3% -4.1% 20.5% -0.5% 1.1% -2.8% #NUM! <-IRR #YR-> 5 5 Yr Running Average 124.26% CDN$
Median Values Diff 5, 10 yr -0.2% -0.5% 13.8% <-Median-> 5 Return on Equity CDN$
Current Liability Coverage Ratio CDN$ 1.60 1.48 1.24 0.91 1.22 1.30 0.24 0.76 1.29 1.13 0.75 0.66 1.01 1.17   CFO / Current Liabilities CDN$
5 year Median 1.60 1.60 1.60 1.48 1.24 1.24 1.22 0.91 1.22 1.13 0.76 0.76 1.01 1.01 1.01 <-Median-> 5 Current Liability Cov Ratio CDN$
Asset Efficiency Ratio CDN$ 13.05% 12.31% 17.32% 15.24% 11.88% 11.08% 2.55% 8.27% 16.90% 12.73% 12.50% 12.92% 18.59% 19.81% CFO / Total Assets CDN$
5 year Median 17.96% 17.96% 17.32% 15.24% 13.05% 12.31% 11.88% 11.08% 11.08% 11.08% 12.50% 12.73% 12.92% 12.92% 12.9% <-Median-> 5 Return on Assets  CDN$
Return on Assets ROA CDN$ 4.41% 0.38% -14.94% 1.34% 13.78% -33.02% -6.44% 5.42% 6.97% 1.09% -42.14% 10.07% 24.16% 9.89% Net  Income/Assets Return on Assets CDN$
5Yr Median 8.43% 5.50% 4.41% 1.34% 1.34% 0.38% -6.44% 1.34% 5.42% 1.09% 1.09% 5.42% 6.97% 9.89% 7.0% <-Median-> 5 Asset Efficiency Ratio CDN$
Return on Equity ROE CDN$ 8.65% 0.78% -52.77% 4.59% 35.02% -83.75% -15.41% 12.29% 14.35% 2.36% -158.90% 27.91% 47.30% 20.73% Net Inc/ Shareholders' equity Return on Equity CDN$
5Yr Median 19.12% 11.21% 8.65% 4.59% 4.59% 0.78% -15.41% 4.59% 12.29% 2.36% 2.36% 12.29% 14.35% 20.73% 14.4% <-Median-> 5 Return on Equity CDN$
4,576 <-12 mths -7.10%
Net Income CDN$ $1,495 $131 -$2,785 $251 $3,935 -$7,152 -$1,268 $1,037 $1,458 $304 -$7,763 $1,795 $4,926 $2,643 $3,079 $3,234 276.87% <-Total Growth 10 Net Income CDN$
Increase -23.57% -91.25% -2230.45% 109.01% 1467.69% -281.76% 82.28% 181.85% 40.57% -79.16% -2654.20% 123.13% 174.40% -46.35% 16.52% 5.02% EPS/CF Ratio should not be higher than 1.00 CDN$
5 Yr Running Average $2,522 $1,869 $909 $209 $605 -$1,124 -$1,404 -$639 -$398 -$1,124 -$1,246 -$634 $144 $381 $936 $3,135 #NUM! <-IRR #YR-> 10 Net Income 276.87% CDN$
Operating Cash Flow CDN$ $2,358 $4,129 $3,097 $2,435 $3,094 $2,328 $839 $1,317 $3,138 $3,794 $2,413 $3,967 $5,236 36.55% <-IRR #YR-> 5 Net Income 374.80% CDN$
Investing Cash Flow CDN$ -4,715 -3,804 360 -2,016 -5,486 -921 -39 -36 -2,121 -2,020 -2,373 -666 -2,419 -16.82% <-IRR #YR-> 10 5 Yr Running Ave. -84.15% CDN$
Total Accruals $3,851 -$194 -$6,242 -$168 $6,327 -$8,559 -$2,068 -$243 $442 -$1,470 -$7,802 -$1,506 $2,109 #NUM! <-IRR #YR-> 5 5 Yr Running Ave. 122.55% CDN$
Total Assets $33,918 $34,641 $18,641 $18,770 $28,563 $21,663 $19,675 $19,152 $20,932 $27,907 $18,422 $17,819 $20,392 Balance Sheet Assets CDN$
Accruals Ratio 11.36% -0.56% -33.49% -0.90% 22.15% -39.51% -10.51% -1.27% 2.11% -5.27% -42.35% -8.45% 10.34% -5.27% <-Median-> 5 Ratio CDN$
EPS/CF Ratio 0.34 0.03 -0.86 0.09 1.16 -3.08 -2.78 0.65 0.41 0.09 -3.37 0.76 1.30 0.25 <-Median-> 10 EPS/CF Ratio CDN$
Chge In Close CDN$ -14.72% -35.06% 4.08% -2.44% -15.69% -56.52% 124.18% 6.41% -53.01% -22.84% -39.84% 132.70% 61.09% -1.91% 0.00% 0.00% Count 28 Years of data
Accruals Ratio Is? down up down up up up up up down Count 19 67.86%
Predictive? Yes Yes yes yes Yes Yes Yes Count 10 52.63% 77.56%
Financial Cash Flow CDN$ -$1,280 -$219 -$1,107 -$967 -$45 -$1,460 -$51 -$174 -$540 -$1,608 -$262 -$3,067 $3,072 C F Statement  Financial CF CDN$
Total Accruals $5,132 $25 -$5,135 $799 $6,372 -$7,100 -$2,017 -$69 $982 $138 -$7,540 $1,561 -$963 Accruals CDN$
Accruals Ratio 15.13% 0.07% -27.55% 4.26% 22.31% -32.77% -10.25% -0.36% 4.69% 0.49% -40.93% 8.76% -4.72% 0.49% <-Median-> 5 Ratio CDN$
Accruals Ratio Is? up up down down up up count 9 32.14%
Predictive? yes yes Yes Yes % right count 5 55.56%
Cash US$ $629 $732 $3,179 $2,566 $338 $271 $834 $719 $1,058 $190 $10 $195 $5 $52 Cash US$
Cash CDN$ $627 $748 $3,169 $2,729 $392 $375 $1,120 $902 $1,443 $247 $13 $247 $7 $71 Cash CDN$
Cash Per Share $4.26 $5.08 $21.52 $18.42 $2.65 $2.21 $5.75 $4.63 $7.58 $0.95 $0.05 $0.96 $0.03 $0.29 $0.95 <-Median-> 5 Cash per Share CDN$
Percentage of Stock Price 2.93% 5.38% 21.89% 19.21% 3.27% 6.28% 7.30% 5.53% 19.23% 3.12% 0.27% 2.25% 0.04% 0.43% 2.25% <-Median-> 5 % of Stock Price CDN$
Note: should review fin rep and spreadsheet as 2001 (02?) does not match up.
Notes
October 19, 2023.  Last estimates were for 2022, 2023 and 2024 of $11573M, $13164M and $12144M US$ for Revenue, $9.63, $14.50 and 11.20 US$ for EPS, $0.95, $1.07 and $1.31 US$ for Dividends, 
$2475M, $3121M and $2076M US$ for FCF, $16.50, $23.30 and $20.50 US$ for CFPS, $24.40, $32.70 and $41.60 US$ for BVPS, $2291M, $3998M and $2791M US$ for Net Income.
October 22 2022.  Last estimates were for 2021, 2022 and 2023 of $7344M, $7942M and $7693M US$ for Revenue, $3.46, $6.93 and $5.99 US$ for EPS, 
$0.49, $0.58 and $0.61 US$ for Dividends, $1796M, $2174M and $2213M US$ for FCF, $12.60, $14.50 and $15.20 US$ for CFPS, $157M, $165M US$ for 2021/2 for Net Income.
October 16, 2021.  Last estimates were for 2020, 2021 and 2022 of $6140M, $5487M and $6073M US$ for Revenue, -$15.30, $0.42 and $0.60 US$ for EPS, 
$0.36, $0.36 and $0.39 US$ for Dividends, -$85M, $322M and $546M US$ for FCF, $6.61, $7.18 and $8.10 US$ for CFPS, -$3992M, $157M and $165M US$ for Net Income.
October 25, 2020.  Last estimates were for 2019, 2020 and 2021 of $7075M, $7479M, and $7274M US$ for Revenue, $0.31, 
(after consolidation) $2.90 and $2.45 for EPS, $2.25, $2.32 and $2.32 IS$ for CFPS, $405M, $779M and $713M for Net Income US$.
January 27, 2020.  The company has changed it name from Encana Corp (TSX-ECA, OTC-ECA) to Ovintiv Inc (TSX-OVV, OTC-OVV)  
and has done a 1:5 consolidation. It also moved its headquarters from Calgary to Denver.
November 2, 2019.  Last estimates were for $5039M, $6414M and $7105M US$, $0.40, $1.08 and $1.49 for EPS US$, 
$2.15, $3.07 and $3.57 for CFPS US$, $376M, $1151M and $1496M for Net Income US$
November 2, 2018.  Last estimates were for 2017, 2018 and 2019 oof $4146M, $4562M and $5201M for revenue US$, $0.71, $0.64 and $0.97 US$ for EPS, 
$1.29, $1.91 and $2.41 for CFPS US$,  $527M $634M and $899M for Net Income US$.
November 7, 2017. Last estimates were for 2016, 2017 and 2018 of $3254M, $3575M and $4757M for Revenue US$, -$0.98, $0.30 and $0.96 EPS US$, 
$0.86, $1.34 and $2.07 for CFPS US$, -$766M, $270M and $842M for Net Income U$.
November 12 2016.  Last estimates were for 2015, 2016 and 2017 of $4671M, $4793M and $5780M for Revenue US$, -$4.31, $0.14 and $0.91 for EPS US$, 
$1.80, $1.61 and $2.22 CPFS US$, -$3744M, -$8.97M and $632M for Net Income US$.
November 15, 2015.  Last estimates were for 2014, 2015 and 2016 of $6955M, $7610M and 8059M US$ for Revenue, $2.12, $2.10 and 2.15 EPS US$, 
CFPS of $4.32, $4.70 and 5.76 US$, $1044M, $1586M and $1846M US$ for Net Income US$.
November 14, 2014.  Last estimates were for 2013, 2014 and 2015 of $5946M, $6246M and $3721M US$, $1.04, $1.00 and $1.44 EPS US$, $3.33, $3.55 and $4.35 for CFPS US$
Nov 24, 2013.  Last estimates were for 2012 and 2013 of $5520M and $6232M US$ for Revenue and $1.21 and $0.75 US$ EPS and $4.85 and $3.77 CFPS US$
Nov 21, 2012.  Last estimates were for 2011 and 2012 at $7273M and $7959M for revenue, $0.51 and $0.82 for EPS and $5.36 and $5.83 for CF in US$.
October 9, 2011.  Last I looked I got estimates for 2010 and 2011 of $1.22US$ and $1.44US$ for earnings and $6.00 US$ and $6.05 US$ for CF
Different sites (TD, G&M ) say that EnCana made only $.90 in EPS in 2010, but the annual statements clearly show $2.03.
October 2010.  NOTE:  for changes in 2009, I did not adjust ROE lines to the end of the spreadsheet.  ROE is simply net income over book value so it is a relative value.  I was not looking for increase in net income
 over a period of time.  I put the original ECA spreadsheet into Old_Research_portfolio file. (Note I had originally set split for this co. at 1.88 not 1.94, fixed Nov 2010.)
I was reading the split and the company looked at it as a 50/50 split, but the market not quite so simple.  However, I am dealing with the split as 50/50.
Oct 10, 2010.  When I last looked at this company, I got 2009 and 2010 estimates of $3.80 and $3.00 for earnings and $10 and $9 for CF in US$.
Year 2009. This company split into two companies in the later part of 2009. A a special resolution was approved on the Arrangement to divide the Corporation 
into two highly focused and independent, publicly traded companies - Encana Corporation and Cenovus Energy Inc.
On 2009, on November 30, stock worth $56.57.  On Dec 2nd, shares worth $56.43.  On Dec 3rd, worth 28.81.  Stock did not fall until Dec 3rd.
May 13, 2008, since I last looked at this stock, the CDN US currency gap as narrowed.  This shows up in the dividend being lower in CDN$.
Apr 11 2009 AR 2008
AP 2007.  It has of course done very well as it is in Oil.  I have done well and will do so while oil is high.
AP 2006.  TD still rates this a buy.  I have done well with this stock, but lets face it, I only have 100 shares so it is not going to affect much.
AP 2005. TD Newcrest is still rating this a buy.  I have very little into resources.  Good to hold for now.
I think I can make money on this stock.  They can make a profit.
Called Alberta Energy Co. - to 2001
Encana 1.79 Cenovus 2.26
Split, value of shares Encana 1.94 Cenovus 2.06
bacically halfed all values and kept shares same value. This should make spreadsheet correct for past values.
Sector
Energy
Would I buy this company and Why.
What should this stock accomplish?
Dividends
Dividends are paid in Cycle 3, which is March, June, September and December.  Payment for shareholders of record dated December 13, 2013 is payable on December 31, 2013.  
Date on most sites show 3 business days before December 13, 2013 date.
Why am I following this stock. 
I have owned this stock before as Alberta Energy Co.  This company split into two companies in the later part of 2009 - Encana Corporation and
 Cenovus Energy Inc.  On January 27, 2020, this company has changed its name from Encana Corp (TSX-ECA, OTC-ECA) to Ovintiv Inc (TSX-OVV, OTC-OVV).
Why I bought & sold this stock.
I do not own this stock of but I used to. I had held this stock previously as Alberta Energy Company from April 2000 until August 2002 and made some 18% total returns per year.    
I had EnCana Corp from February 2006 to November 2009 and made a 9.54% per year total return. I sold this stock in 2009 because I only had 100 shares and the stock was going to split into two companies.  
I would have ended up with small investment in two companies.
As you can see I do not look on oil companies as a long term buy.  Also, please note that my spreadsheet following this company starts with Alberta Energy Company and follows this company into the formation of EnCana in 2002.  
It was in 2002 EnCana was formed with the merger of AEC and PanCanadian Energy Corporation.  Company split into EnCana Corp and Cenovus Energy Inc. in 2009, Oil with Cenovus and gas with EnCana.
How they make their money
Ovintiv is an independent oil and gas producer with key assets in the Permian, Eagle Ford, Montney, and Duvernay areas.
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 %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M INK Does not seem to be Change
Date 2015 Nov 12 2016 Nov 7 2017 Nov 2 2018 Nov 2 2019 Oct 25 2020 Oct 16 2021 Oct 22 2022 Oct 19 2023 Updating this info. 2023
McCracken, Brendan 0.011 0.00% 0.025 0.01% 0.025 0.01% 0.025 0.01% Last update Dec 2021 0.00%
CEO - Shares - Amount $0.193 $1.061 $1.709 $1.676
Options - percentage 0.127 0.05% 0.377 0.15% 0.377 0.15% 0.201 0.08% -46.58%
Options - amount $2.315 $16.028 $25.819 $13.528
Code, Corey Douglas 0.026 0.01% 0.018 0.01% 0.034 0.01% 0.034 0.01% 0.034 0.01% Last update Dec 2021 0.00%
CFO - Shares - Amount $0.784 $0.337 $1.447 $2.331 $2.286
Options - percentage 0.115 0.04% 0.132 0.05% 0.168 0.06% 0.168 0.07% 0.168 0.07% 0.00%
Options - amount $3.508 $2.410 $7.132 $11.522 $11.302
Givens, Greg 0.037 0.01% 0.037 0.02% 0.037 0.02% Last update Aug 2021 0.00%
Officer - Shares - Amount $1.572 $2.532 $2.483
Options - percentage 0.209 0.08% 0.209 0.09% 0.209 0.09% 0.00%
Options - amount $8.900 $14.337 $14.063
Alexander, Joanne Linette 0.005 0.00% 0.020 0.01%
Officer - Shares - Amount $0.086 $0.855
Options - percentage 0.106 0.04% 0.126 0.05%
Options - amount $1.946 $5.345
Mayson, Howard J. 0.016 0.01% 0.021 0.01% 0.021 0.01% 0.000 0.00% Last update Dec 2021 -100.00%
Director - Shares - Amount $0.295 $0.888 $1.431 $0.000
Options - percentage 0.024 0.01% 0.037 0.01% 0.037 0.01% 0.000 0.00% -100.00%
Options - amount $0.436 $1.564 $2.520 $0.000
Gentle, Meg A. 0.000 0.00% Updated
Director - Shares - Amount $0.000
Options - percentage 0.000 0.00%
Options - amount $0.000
Dea, Peter Allen 0.007 0.00% 0.001 0.00% 0.005 0.00% 0.005 0.00% 0.054 0.02% Chairman since June 2020 995.19%
Chairman - Shares - Amount $0.209 $0.025 $0.210 $0.338 $3.630 Last update Oct 2023
Options - percentage 0.031 0.01% 0.069 0.03% 0.086 0.03% 0.086 0.03% 0.000 0.00% -100.00%
Options - amount $0.930 $1.262 $3.640 $5.863 $0.000
Institutions/Holdings 20 63.34% 20 63.94% 20 95.22%
Total Shares Held 165.366 64.10% 162.606 66.18% 260.788 106.14%
Increase/Decrease -10.815 -6.14% 5.043 3.20% 30.392 13.19%
Starting No. of Shares 176.181 Top 20 MS 157.563 Top 20 MS 230.397 Top 20 MS
Increase in O/S Shares 0.000 0.00% 0.000 0.00% 0.000 0.00% 1.300 0.50% 2.400 0.98%
due to SO $0.000 $0.000 $0.000 $55.328 $164.544
Book Value $17.000 $44.000 $71.000 $38.000 $37.000
Insider Buying -$6.589 -$2.378 -$0.319 -$0.025 $0.000 US$
Insider Selling $0.158 $0.092 $0.606 $2.609 $0.341
Net Insider Selling -$6.431 -$2.286 $0.287 $2.584 $0.341
% of Market Cap -0.11% -0.06% 0.00% 0.02% 0.00%
Directors 11 10 10 12 11 12 13 12
Women 27% 3 27% 2 20% 2 20% 2 17% 2 18% 3 25% 3 23% 3 25%
Minorities 0% 0 0% 0 0% 0 0% 0 0% 0 0% 0 0% 0 0% 0 0%
Copyright © 2008 Website of SPBrunner. All rights reserved.
My stock