This report should not be construed as providing investment advice. It is for educational purposes only. Before making any investment decision, you should always do your own research or consult a investment professional.
While I try to be accurate, I assume no responsibility for any figure in this spreadsheet. Estimates Estimates Estimates
See my website on stocks or see my blog at the following sites. www.spbrunner.com/stocks.html www.spbrunner.blogspot.com/ 9/30/17
Crescent Point Energy Corp TSX: CPG NYSE: CPG www.crescentpointenergy.com Fiscal Yr: Dec 31 3Q 2017
Year 12/31/05 12/31/06 12/31/07 12/30/08 12/31/09 12/31/10 12/31/11 12/31/12 12/31/13 12/31/14 12/31/15 12/31/16 12/31/17 12/31/18 12/31/19 Value Description #Y Item Total G
Accounting Rules C GAAP C GAAP IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS Accounting Rules
$3,136.2 <-12 mths 23.06%
Revenue Net of Royalties $2,882.2 $3,459.9 $2,364.3 $2,184.6
Revenue* $251.1 $427.5 $652.2 $1,213.7 $981.9 $1,535.8 $2,191.2 $2,695.0 $3,526.4 $4,210.1 $2,800.2 $2,548.5 $3,219 $3,215 $3,607 496.15% <-Total Growth 10 Revenue
Increase 61.67% 70.26% 52.56% 86.10% -19.10% 56.41% 42.68% 22.99% 30.85% 19.39% -33.49% -8.99% 26.31% -0.12% 12.19% 19.55% <-IRR #YR-> 10 Revenue 496.15%
5 year Running Average $101.3 $186.7 $312.2 $539.9 $705.3 $962.2 $1,314.9 $1,723.5 $2,186.1 $2,831.7 $3,084.6 $3,156.1 $3,261 $3,199 $3,078 3.07% <-IRR #YR-> 5 Revenue 16.31%
Revenue per Share $6.01 $6.15 $5.73 $9.66 $4.69 $5.75 $7.58 $7.16 $8.93 $9.43 $5.55 $4.70 $5.94 $5.93 $6.66 32.68% <-IRR #YR-> 10 5 yr Running Average 1590.61%
Increase 19.69% 2.22% -6.75% 68.45% -51.44% 22.70% 31.79% -5.57% 24.67% 5.61% -41.18% -15.17% 26.31% -0.12% 12.19% 19.14% <-IRR #YR-> 5 5 yr Running Average 140.02%
5 year Running Average $3.36 $4.57 $5.29 $6.52 $6.45 $6.40 $6.68 $6.97 $6.82 $7.77 $7.73 $7.15 $6.91 $6.31 $5.76 -2.64% <-IRR #YR-> 10 Revenue per Share -23.48%
P/S (Price/Sales) Med 3.23 3.18 3.21 3.12 6.45 6.89 5.65 5.80 4.28 1.92 4.13 3.80 -9.11% <-IRR #YR-> 5 Revenue per Share -37.96%
P/S (Price/Sales) Close 3.44 2.86 4.33 2.49 8.42 7.68 5.92 5.25 4.62 2.85 2.91 3.88 1.54 1.54 1.37 4.58% <-IRR #YR-> 10 5 yr Running Average 56.45%
*Oil and gas sales in M CDN $ P/S Med 10 yr 4.20 5 yr 4.13 -63.43% Diff M/C 1.37% <-IRR #YR-> 5 5 yr Running Average 7.04%
-$427.5 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $2,548.5
-$2,191.2 $0.0 $0.0 $0.0 $0.0 $2,548.5
-$186.7 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $3,156.1
-$1,314.9 $0.0 $0.0 $0.0 $0.0 $3,156.1
-$6.15 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $4.70
-$7.58 $0.00 $0.00 $0.00 $0.00 $4.70
-$4.57 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $7.15
-$6.68 $0.00 $0.00 $0.00 $0.00 $7.15
$1,656.10 <-12 mths 5.32%
Funds flow from Operations $1,544 $1,973 $2,408 $1,938 $1,573 $1,573 <-12 mths Funds flow from Operations
Funds Flow From Operations $3.04 $2.98 $3.51 $4.73 $4.15 $3.70 $4.65 $4.65 $5.09 $5.72 $4.05 $3.05 $2.89 <-12 mths 2.20% <-Total Growth 10 FFO Adj from 15
Increase 22.09% -1.97% 17.79% 34.76% -12.26% -10.84% 25.68% 0.08% 9.37% 12.37% -29.15% -24.84% -5.25% <-12 mths 0.22% <-IRR #YR-> 10 FFO
FFO Yield 14.70% 16.93% 14.15% 19.63% 10.51% 8.37% 10.36% 12.37% 12.34% 21.25% 25.14% 16.69% 31.61% <-12 mths -8.12% <-IRR #YR-> 5 FFO
5 year Running Average $2.35 $2.80 $3.35 $3.68 $3.81 $4.15 $4.38 $4.45 $4.76 $4.83 $4.51 $4.16 <-12 mths -13.58% <-IRR #YR-> 10 5 yr Running Average
Payout Ratio DI 69.4% 80.5% 68.4% 54.5% 66.5% 74.6% 59.4% 59.3% 54.2% 48.3% 55.3% 18.7% 12.5% <-12 mths -20.61% <-IRR #YR-> 5 5 yr Running Average
5 year Running Average 68.74% 68.84% 66.54% 67.65% 63.93% 62.24% 62.04% 57.95% 54.96% 49.16% 41.80% <-12 mths 63.09% <-Median-> 10 Payout 5 yr Running Average
Price/FFO Median 6.38 6.57 5.24 6.36 7.29 10.72 9.21 8.93 7.50 3.17 5.65 5.88 4.59 <-12 mths 6.83 <-Median-> 10 Price/FFO Median
Price/FFO High 7.24 7.92 5.94 8.75 9.53 11.75 10.36 10.08 8.13 2.50 8.17 7.56 6.33 <-12 mths 8.46 <-Median-> 10 Price/FFO High
Price/FFO Low 5.53 5.22 4.53 3.97 5.05 9.69 8.06 7.78 6.88 3.83 3.12 4.20 2.85 <-12 mths 4.79 <-Median-> 10 Price/FFO Low
Price/FFO Close 6.80 5.91 7.07 5.09 9.52 11.94 9.66 8.08 8.11 4.71 3.98 5.99 3.16 <-12 mths 7.58 <-Median-> 10 Price/FFO Close
Trailing P/FFO Close 8.31 5.79 8.33 6.86 8.35 10.65 12.14 8.09 8.86 5.29 2.82 4.50 3.00 <-12 mths 8.21 <-Median-> 10 Trailing P/FFO Close
Median 5 Yrs DPR 10 Yrs 57.29% 5 Yrs 54.23% P/CF 5 Yrs in order 5.88 8.13 4.20 5.99 -46.15% Diff M/C -53.64% Diff M/C 10 DPR 75% to 95% best
Cash flow from Operations per share
-$1.10 <-12 mths 39.23%
EPS Basic $1.12 $1.12 -$0.32 $3.74 -$0.19 $0.09 $0.73 $0.58 $0.38 $1.22 -$1.82 -$1.81 -261.61% <-Total Growth 10 EPS Basic
EPS Diluted $1.12 $1.05 -$0.32 $3.71 -$0.19 $0.08 $0.72 $0.57 $0.37 $1.21 -$1.82 -$1.81 -$0.02 -$0.23 -$0.19 -272.38% <-Total Growth 10 EPS Diluted
Increase 2.75% -6.25% -130% -1259% -105.12% -142% 800.00% -20.83% -35.09% 227.03% -250.41% -0.55% -98.90% 1050.00% -17.39% #NUM! <-IRR #YR-> 10 Earnings per Share -272.38%
Earnings Yield 5.4% 6.0% -1.3% 15.4% -0.5% 0.2% 1.6% 1.5% 0.9% 4.5% -11.3% -9.9% -0.2% -2.5% -2.1% #NUM! <-IRR #YR-> 5 Earnings per Share -351.39%
5 year Running Average $0.75 $0.98 $0.69 $1.33 $1.07 $0.87 $0.80 $0.98 $0.31 $0.59 $0.21 -$0.30 -$0.41 -$0.53 -$0.81 #NUM! <-IRR #YR-> 10 5 yr Running Average -143.15%
10 year Running Average $0.81 $0.89 $0.83 $0.82 $0.83 $0.54 $0.25 $0.28 -$0.11 -$0.11 #NUM! <-IRR #YR-> 5 5 yr Running Average -137.00%
* ESP per share E/P 10 Yrs 0.54% 5Yrs 0.90%
-$1.05 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 -$1.81
-$0.72 $0.00 $0.00 $0.00 $0.00 -$1.81
-$0.98 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 -$0.30
-$0.80 $0.00 $0.00 $0.00 $0.00 -$0.30
Actual dividends Paid $74.6 $150.3 $245.1 $324.8 $453.3 $280.5 $314.2 $349.2 $422.4 $834.7 $750.3 $260.3 73.21% <-Total Growth 10 Actual dividend
DPR Net Income 108.19% 217.96% -761.99% 69.99% -1459% 1401.26% 156.22% 183.13% 291.57% 164.03% -86.22% -27.91% DPR Net Income
DPR Cash Flow 193.70% 84.70% 73.69% 55.53% 69.52% 34.36% 23.75% 22.61% 21.41% 33.99% 38.34% 17.08% DPR Cash Flow
DPR Cash Flow WC 140.63% 79.88% 69.23% 55.07% 67.55% 32.22% 24.42% 22.19% 20.80% 35.43% 39.32% 16.75% DPR Cash Flow WC
Special Dividends $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 <-Median-> 10 Special Dividends
Dividend* $2.11 $2.40 $2.40 $2.58 $2.76 $2.76 $2.76 $2.76 $2.76 $2.76 $2.24 $0.57 $0.36 $0.36 $0.36 -76.25% <-Total Growth 10 Dividends
Increase 3.43% 13.74% 0.00% 7.50% 6.98% 0.00% 0.00% 0.00% 0.00% 0.00% -18.84% -74.55% -36.84% 0.00% 0.00% Count 14 Years of data
Dividends 5 Yr Running $1.93 $2.31 $2.45 $2.58 $2.65 $2.72 $2.76 $2.76 $2.66 $2.22 $1.74 $1.26 $0.78 15.16% <-Total Growth 9 Dividends 5 Yr Running
Yield H/L Price 10.87% 12.26% 13.06% 8.57% 9.13% 6.96% 6.44% 6.64% 7.23% 15.24% 9.79% 3.19% 2.72% 7.90% <-Median-> 10 Yield H/L Price
Yield on High Price 9.59% 10.17% 11.51% 6.23% 6.98% 6.35% 5.73% 5.88% 6.67% 19.31% 6.77% 2.48% 1.97% 6.51% <-Median-> 10 Yield on High Price
Yield on Low Price 12.56% 15.43% 15.08% 13.72% 13.17% 7.70% 7.36% 7.63% 7.88% 12.59% 17.71% 4.46% 4.38% 10.23% <-Median-> 10 Yield on Low Price
Yield on Close Price 10.20% 13.64% 9.67% 10.71% 6.99% 6.25% 6.15% 7.34% 6.69% 10.26% 13.90% 3.12% 3.94% 3.94% 3.94% 7.16% <-Median-> 10 Yield on Close Price
Payout Ratio EPS 188.39% 228.57% -750% 69.54% -1453% 3450% 383.33% 484.21% 745.95% 228.10% -123.08% -31.49% -1800% -157% -189% 148.82% <-Median-> 10 DPR EPS
DPR EPS 5 Yr Running 280.76% 173.38% 228.12% 297.92% 331.50% 278.53% 890.32% 467.80% 1264.76% -749.32% -419.81% -235.58% -95.58% 289.34% <-Median-> 10 DPR EPS 5 Yr Running
Payout Ratio CFPS 228.74% 94.05% 82.09% 55.43% 88.63% 90.23% 60.28% 67.28% 55.25% 50.19% 57.80% 20.26% 11.76% 11.65% 11.11% 59.04% <-Median-> 10 DPR CF
DPR CF 5 Yr Running 95.19% 87.20% 86.47% 79.13% 72.34% 69.82% 69.52% 62.06% 57.61% 52.10% 42.93% 34.30% 24.19% 71.08% <-Median-> 10 DPR CF 5 Yr Running
Payout Ratio CFPS WC 166.07% 88.71% 77.11% 54.98% 86.12% 84.60% 61.97% 66.02% 53.69% 52.30% 59.28% 19.87% 11.76% 11.65% 11.11% 60.63% <-Median-> 10 DPR CF WC
DPR CF WC 5 Yr Running 87.07% 82.18% 81.74% 75.98% 70.81% 68.81% 68.17% 61.84% 58.17% 52.20% 43.18% 34.80% 24.26% 69.81% <-Median-> 10 DPR CF WC 5 Yr Running
Median Values 5 Yr Med 5 Yr Cl 7.23% 7.34% 5 Yr Med Payout 228.10% 55.25% 53.69% -13.39% <-IRR #YR-> 10 Dividends -76.25%
* Dividends per share 5 Yr Med and Cur. -45.44% -46.25% Last Div Inc ---> $0.10 $0.03 -70.0% -27.06% <-IRR #YR-> 5 Dividends -79.35%
-$2.40 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.57
-$2.76 $0.00 $0.00 $0.00 $0.00 $0.57
Historical Dividends Historical High Div 16.58% Low Div 3.71% Ave Div 10.15% Med Div 8.85% Close Div 8.51% Historical Dividends
High/Ave/Median Values Curr diff Exp. -76.22% Exp 6.28% Exp. -61.13% Exp. -55.45% Exp. -53.64% High/Ave/Median
Future Dividend Yield Div Yd 4.53% earning in 5 Years at IRR of 2.80% Div Inc. 14.81% Future Dividend Yield
Future Dividend Yield Div Yd 5.20% earning in 10 Years at IRR of 2.80% Div Inc. 31.80% Future Dividend Yield
Future Dividend Yield Div Yd 5.97% earning in 15 Years at IRR of 2.80% Div Inc. 51.32% Future Dividend Yield
Yield if held 5 yrs 73.94% 34.39% 28.06% 17.55% 14.22% 14.10% 15.02% 9.17% 9.13% 5.65% 1.33% 0.87% 0.94% 1.99% 14.16% <-Median-> 10 Paid Median Price
Yield if held 10 yrs 85.03% 39.55% 30.02% 17.55% 11.54% 2.91% 1.96% 1.20% 1.19% 23.78% <-Median-> 6 Paid Median Price
Yield if held 15 yrs 17.56% 5.16% 3.92% 2.29% 17.56% <-Median-> 1 Paid Median Price
Yield if held 20 yrs #DIV/0! #NUM! <-Median-> 0 Paid Median Price
Cost covered if held 5 years 222.75% 138.00% 125.39% 77.90% 66.48% 67.74% 74.10% 45.85% 45.63% 33.48% 25.89% 20.91% 16.47% 21.48% 67.11% <-Median-> 10 Paid Median Price
Cost covered if held 10 years 631.28% 333.17% 275.48% 165.66% 134.91% 124.39% 121.38% 66.74% 58.50% 220.57% <-Median-> 6 Paid Median Price
Cost covered if held 15 years 972.95% 457.70% 343.88% 190.40% 972.95% <-Median-> 1 Paid Median Price
Cost covered if held 20 years #DIV/0! #NUM! <-Median-> 0 Paid Median Price
Graham No. $16.02 $17.55 $17.15 $35.00 $5.85 $6.10 $18.10 $17.17 $13.38 $24.89 $17.98 $21.95 $21.56 #NUM! #NUM! 25.11% <-Total Growth 10 Graham Number
Price/GP Ratio Med 1.21 1.12 1.07 0.86 5.17 6.50 2.37 2.42 2.85 0.73 1.27 0.82 0.61 1.82 <-Median-> 10 Price/GP Ratio
Price/GP Ratio High 1.37 1.34 1.22 1.18 6.76 7.13 2.66 2.73 3.09 0.57 1.84 1.05 0.85 2.25 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Low 1.05 0.89 0.93 0.54 3.58 5.87 2.07 2.11 2.62 0.88 0.70 0.58 0.38 1.50 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Close 1.29 1.00 1.45 0.69 6.75 7.24 2.48 2.19 3.08 1.08 0.90 0.83 0.42 #NUM! #NUM! 1.82 <-Median-> 10 Price/GP Ratio
Prem/Disc Close 29.10% 0.29% 44.63% -31.18% 575.26% 624.04% 148.00% 119.08% 208.19% 8.11% -10.35% -16.87% -57.65% #NUM! #NUM! 81.85% <-Median-> 10 Graham Price
Price pre 2003
Price Close $20.68 $17.60 $24.81 $24.09 $39.49 $44.19 $44.90 $37.62 $41.25 $26.91 $16.12 $18.25 $9.13 $9.13 $9.13 3.69% <-Total Growth 10 Stock Price
Increase 22.73% -14.89% 40.97% -2.90% 63.93% 11.90% 1.61% -16.21% 9.65% -34.76% -40.10% 13.21% -49.97% 0.00% 0.00% 0.36% <-IRR #YR-> 10 Stock Price 3.69%
P/E 18.46 16.76 -77.53 6.49 -207.84 552.38 62.36 66.00 111.49 22.24 -8.86 -10.08 -456.50 -39.70 -48.05 -16.48% <-IRR #YR-> 5 Stock Price -59.35%
Trailing P/E 18.97 15.71 23.63 -75.28 10.64 -232.58 561.25 52.25 72.37 72.73 13.32 -10.03 -5.04 -456.50 -39.70 14.57% <-IRR #YR-> 10 Price & Dividend
Median 15, 10, 5 Yrs D. per yr 14.21% 6.78% % Tot Ret 97.51% 0.00% Price Inc -16.21% P/E: 16.76 14.37 22.24 -9.70% <-IRR #YR-> 5 Price & Dividend
-$17.60 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $18.25
-$44.90 $0.00 $0.00 $0.00 $0.00 $18.25
-$17.60 $2.40 $2.58 $2.76 $2.76 $2.76 $2.76 $2.76 $2.76 $2.24 $18.82
-$44.90 $2.76 $2.76 $2.76 $2.24 $18.82
Price H/L Median $19.41 $19.58 $18.38 $30.10 $30.24 $39.67 $42.84 $41.56 $38.19 $18.11 $22.88 $17.90 $13.25 -8.58% <-Total Growth 10 Stock Price
Increase 23.40% 0.88% -6.10% 63.76% 0.47% 31.18% 7.98% -2.98% -8.11% -52.58% 26.34% -21.79% -25.98% -0.89% <-IRR #YR-> 10 Stock Price -8.58%
P/E 17.33 18.64 -57.44 8.11 -159.16 495.88 59.49 72.91 103.22 14.97 -12.57 -9.89 -662.25 -16.02% <-IRR #YR-> 5 Stock Price -58.22%
Trailing P/E 17.80 17.48 17.50 -94.06 8.15 -208.79 535.44 57.72 67.00 48.95 18.91 -9.83 -7.32 12.40% <-IRR #YR-> 10 Price & Dividend
P/E on Run. 5 yr Ave 25.80 20.08 26.79 22.63 28.16 45.81 53.54 42.49 123.19 30.69 108.95 -60.46 -31.99 -8.98% <-IRR #YR-> 5 Price & Dividend
P/E on Run. 10 yr Ave 49.03 48.26 49.95 46.57 21.77 42.53 71.01 46.97 14.70 P/E Ratio Historical Median
Median 15, 10, 5 Yrs D. per yr 13.30% 7.04% % Tot Ret 107.20% 0.00% Price Inc -8.11% P/E: 14.97 11.54 14.97 Count 16 Years of data
-$19.58 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $17.90
-$42.84 $0.00 $0.00 $0.00 $0.00 $17.90
-$19.58 $2.40 $2.58 $2.76 $2.76 $2.76 $2.76 $2.76 $2.76 $2.24 $18.47
-$42.84 $2.76 $2.76 $2.76 $2.24 $18.47
High Months Sep Aug Jul Jun Nov May Mar Mar Dec Jun Feb Jun Jan
Price pre 2003
Price High $22.01 $23.60 $20.85 $41.40 $39.53 $43.49 $48.18 $46.93 $41.37 $14.29 $33.11 $23.01 $18.27 -2.50% <-Total Growth 10 Stock Price
Increase 20.60% 7.22% -11.65% 98.56% -4.52% 10.02% 10.78% -2.59% -11.85% -65.46% 131.70% -30.50% -20.60% -0.25% <-IRR #YR-> 10 Stock Price -2.50%
P/E 19.65 22.48 -65.16 11.16 -208.05 543.63 66.92 82.33 111.81 11.81 -18.19 -12.71 -913.50 -13.74% <-IRR #YR-> 5 Stock Price -52.24%
Trailing P/E 20.19 21.07 19.86 -129.38 10.65 -228.89 602.25 65.18 72.58 38.62 27.36 -12.64 -10.09 14.28 P/E Ratio Historical Median
Median 10, 5 Yrs Price Inc -11.85% P/E: 16.74 11.48 11.81 76.17 P/E Ratio Historical High
-$23.60 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $23.01
-$48.18 $0.00 $0.00 $0.00 $0.00 $23.01
Low Months May Nov Jan Dec Feb Aug Oct Jun Apr Dec Aug Jan Aug
Price Low $16.80 $15.55 $15.91 $18.80 $20.95 $35.85 $37.49 $36.19 $35.01 $21.93 $12.65 $12.78 $8.22 -17.81% <-Total Growth 10 Stock Price
Increase 27.27% -7.44% 2.32% 18.16% 11.44% 71.12% 4.57% -3.47% -3.26% -37.36% -42.32% 1.03% -35.68% -1.94% <-IRR #YR-> 10 Stock Price -17.81%
P/E 15.00 14.81 -49.72 5.07 -110.26 448.13 52.07 63.49 94.62 18.12 -6.95 -7.06 -411.00 -19.37% <-IRR #YR-> 5 Stock Price -65.91%
Trailing P/E 15.41 13.88 15.15 -58.75 5.65 -188.68 468.63 50.26 61.42 59.27 10.45 -7.02 -4.54 10.79 P/E Ratio Historical Median
Median 10, 5 Yrs Price Inc -3.47% P/E: 14.81 11.60 18.12 -27.82 P/E Ratio Historical Low
-$15.55 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $12.78
Long Term Debt $2,849.6 $4,380.0 $3,730.1 $4,149.9 Debt
Change 53.71% -14.84% 11.25% 19.43% <-Median-> 2 Change
Debt/Market Cap Ratio 0.24 0.54 0.38 0.84 0.38 <-Median-> 3 Debt/Market Cap Ratio
Goodwill & Intangibles $68.35 $68.35 $68.35 $68.35 $100.29 $204.75 $207.67 $251.92 $251.92 $251.92 $251.90 $251.90 $251.90 Intangibles Goodwill
Change 17.55% 0.00% 0.00% 0.00% 46.74% 104.15% 1.43% 21.31% 0.00% 0.00% -0.01% 0.00% 0.00% 0.00% <-Median-> 10 Change
Intangible/Market Cap Ratio 0.08 0.06 0.02 0.02 0.01 0.02 0.02 0.02 0.02 0.02 0.03 0.03 0.05 0.02 <-Median-> 10 Intangible/Market Cap Ratio
Market Cap $863 $1,224 $2,822 $3,028 $8,269 $11,795 $12,974 $14,158 $16,293 $12,016 $8,140 $9,887 $4,946 $4,946 $4,946 707.90% <-Total Growth 10 Market Cap
Diluted # of Shares in Million 331.781 387.731 421.060 478.259 516.336 544.951 33.17% <-Total Growth 4 Diluted
Change 16.86% 8.60% 13.58% 7.96% 5.54% 11.09% <-Median-> 4 Change
Basic # of Shares in Millions 34.263 61.542 100.670 123.993 159.800 234.851 275.375 329.411 386.254 418.688 478.259 516.336 544.951 738.99% <-Total Growth 10 Basic
Change 30.75% 79.62% 63.58% 23.17% 28.88% 46.97% 17.26% 19.62% 17.26% 8.40% 14.23% 7.96% 5.54% 18.44% <-Median-> 10 Change
Difference 21.8% 13.0% 13.0% 1.4% 31.0% 13.7% 4.9% 14.2% 2.3% 6.6% 5.6% 4.9% -0.6% 6.11% <-Median-> 10 Difference
$1,707.6 <-12 mths 12.03%
# of Share in Millions 41.746 69.532 113.761 125.679 209.390 266.911 288.952 376.341 394.994 446.510 504.936 541.743 541.743 541.743 541.743 22.79% <-IRR #YR-> 10 Shares 679.13%
Change 35.07% 66.56% 63.61% 10.48% 66.61% 27.47% 8.26% 30.24% 4.96% 13.04% 13.08% 7.29% 0.00% 0.00% 0.00% 13.39% <-IRR #YR-> 5 Shares 87.49%
CF fr Op $M $38.5 $177.4 $332.6 $585.0 $652.0 $816.5 $1,323.0 $1,543.9 $1,973.3 $2,455.6 $1,956.9 $1,524.3 $1,657.7 $1,674.0 $1,755.2 759.12% <-Total Growth 10 Cash Flow
Increase -42.58% 360.74% 87.46% 75.87% 11.47% 25.22% 62.04% 16.70% 27.81% 24.44% -20.31% -22.11% 8.75% 0.98% 4.85% DRIP, SO S. Issue
5 year Running Average $29.9 $65.3 $129.7 $240.1 $357.1 $512.7 $741.8 $984.1 $1,261.7 $1,622.5 $1,850.5 $1,890.8 $1,913.6 $1,853.7 $1,713.6 1357.75% <-Total Growth 10 CF 5 Yr Running
CFPS $0.92 $2.55 $2.92 $4.65 $3.11 $3.06 $4.58 $4.10 $5.00 $5.50 $3.88 $2.81 $3.06 $3.09 $3.24 10.27% <-Total Growth 10 Cash Flow per Share
Increase -57.49% 176.62% 14.58% 59.19% -33.10% -1.77% 49.68% -10.40% 21.78% 10.08% -29.53% -27.40% 8.75% 0.98% 4.85% 24.00% <-IRR #YR-> 10 Cash Flow 759.12%
5 year Running Average $1.13 $1.62 $2.02 $2.64 $2.83 $3.26 $3.67 $3.90 $3.97 $4.45 $4.61 $4.26 $4.05 $3.67 $3.22 2.87% <-IRR #YR-> 5 Cash Flow 15.22%
P/CF on Med Price 21.04 7.67 6.29 6.47 9.71 12.97 9.36 10.13 7.64 3.29 5.90 6.36 4.33 0.98% <-IRR #YR-> 10 Cash Flow per Share 10.27%
P/CF on Closing Price 22.42 6.90 8.49 5.18 12.68 14.45 9.81 9.17 8.26 4.89 4.16 6.49 2.98 2.95 2.82 -9.28% <-IRR #YR-> 5 Cash Flow per Share -38.55%
-57.71% Diff M/C 10.13% <-IRR #YR-> 10 CFPS 5 yr Running 162.41%
Excl.Working Capital CF $14.5 $10.7 $21.5 $4.9 $19.0 $54.3 -$36.1 $29.4 $57.3 -$99.4 -$48.9 $29.9 $0.0 $0.0 $0.0 3.04% <-IRR #YR-> 5 CFPS 5 yr Running 16.14%
CF fr Op $M WC $53.0 $188.1 $354.1 $589.8 $671.1 $870.8 $1,286.9 $1,573.3 $2,030.7 $2,356.2 $1,908.0 $1,554.2 $1,657.7 $1,674.0 $1,755.2 726.19% <-Total Growth 10 Cash Flow less WC
Increase -23.69% 254.66% 88.21% 66.59% 13.77% 29.77% 47.78% 22.26% 29.07% 16.03% -19.02% -18.54% 6.66% 0.98% 4.85% 23.51% <-IRR #YR-> 10 Cash Flow less WC 726.19%
5 year Running Average $34.2 $71.8 $140.3 $250.9 $371.2 $534.8 $754.5 $998.4 $1,286.6 $1,623.6 $1,831.0 $1,884.5 $1,901.4 $1,830.0 $1,709.8 3.85% <-IRR #YR-> 5 Cash Flow less WC 20.77%
CFPS Excl. WC $1.27 $2.71 $3.11 $4.69 $3.20 $3.26 $4.45 $4.18 $5.14 $5.28 $3.78 $2.87 $3.06 $3.09 $3.24 38.64% <-IRR #YR-> 10 CF less WC 5 Yr Run 2523.29%
Increase -43.50% 112.93% 15.04% 50.79% -31.71% 1.80% 36.51% -6.13% 22.98% 2.64% -28.39% -24.08% 6.66% 0.98% 4.85% 20.09% <-IRR #YR-> 5 CF less WC 5 Yr Run 149.76%
5 year Running Average $1.25 $1.80 $2.21 $2.81 $3.00 $3.40 $3.75 $3.96 $4.05 $4.46 $4.57 $4.25 $4.03 $3.61 $3.21 0.59% <-IRR #YR-> 10 CFPS - Less WC 6.04%
P/CF on Med Price 15.27 7.24 5.91 6.41 9.44 12.16 9.62 9.94 7.43 3.43 6.05 6.24 4.33 -8.42% <-IRR #YR-> 5 CFPS - Less WC -35.58%
P/CF on Closing Price 16.28 6.51 7.97 5.13 12.32 13.54 10.08 9.00 8.02 5.10 4.27 6.36 2.98 2.95 2.82 8.99% <-IRR #YR-> 10 CFPS 5 yr Running 136.44%
*Operational Cash Flow per share CF/-WC P/CF Med 10 yr 7.06 5 yr 6.36 P/CF Med 10 yr 6.92 5 yr 6.24 -56.89% Diff M/C 2.56% <-IRR #YR-> 5 CFPS 5 yr Running 13.46%
-$2.55 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.81 Cash Flow per Share
-$4.58 $0.00 $0.00 $0.00 $0.00 $2.81 Cash Flow per Share
-$1.62 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $4.26 CFPS 5 yr Running
-$3.67 $0.00 $0.00 $0.00 $0.00 $4.26 CFPS 5 yr Running
-$188.1 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $1,554.2 Cash Flow less WC
-$1,286.9 $0.0 $0.0 $0.0 $0.0 $1,554.2 Cash Flow less WC
-$71.8 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $1,884.5 CF less WC 5 Yr Run
-$754.5 $0.0 $0.0 $0.0 $0.0 $1,884.5 CF less WC 5 Yr Run
-$2.71 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.87 CFPS - Less WC
-$4.45 $0.00 $0.00 $0.00 $0.00 $2.87 CFPS - Less WC
-$1.80 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $4.25 CFPS 5 yr Running
-$3.75 $0.00 $0.00 $0.00 $0.00 $4.25 CFPS 5 yr Running
OPM 15.34% 41.50% 51.00% 48.20% 66.41% 53.16% 60.38% 57.29% 55.96% 58.33% 69.88% 59.81% 44.11% <-Total Growth 10 OPM
Increase -64.48% 170.60% 22.88% -5.49% 37.78% -19.94% 13.57% -5.11% -2.32% 4.23% 19.82% -14.41% Should increase or be stable.
Diff from Median -73.5% -28.2% -11.8% -16.6% 14.9% -8.0% 4.4% -0.9% -3.2% 0.9% 20.9% 3.5% 0.00 <-Median-> 10 OPM
*Operational Profit Margin (CF/Revenue) Ratio OPM 10 Yrs 57.81% 5 Yrs 58.33% should be zero, it is a check on calculations
Current Assets $78.34 $58.75 $106.85 $178.73 $153.52 $212.67 $308.52 $329.71 $377.12 $949.76 $847.3 $403.5 $557.5 Liquidity ratio of 1.5 and up, best
Current Liabilities $300.38 $323.67 $826.70 $138.64 $253.49 $449.93 $681.28 $698.42 $998.01 $1,091.10 $836.1 $842.5 $772.3 0.48 <-Median-> 10 Ratio
Liquidity 0.26 0.18 0.13 1.29 0.61 0.47 0.45 0.47 0.38 0.87 1.01 0.48 0.72 0.48 <-Median-> 5 Ratio
Liq. with CF aft div 0.10 0.21 0.20 3.17 0.90 0.65 1.22 1.20 1.26 1.99 2.00 1.92 2.62 1.92 <-Median-> 5 Ratio
Liq. CF re Inv+Div 0.04 0.09 0.12 0.53 0.19 0.15 0.39 0.21 0.46 0.52 0.64 0.73 2.62 0.52 <-Median-> 5 Ratio
Bank Debt (not yet due) $255.71 $254.44 $595.98 93.50 72.00 0.00 0.00
Liquidity 1.75 0.85 0.46 0.95 1.11 0.48 0.72
Liq. with CF aft div 0.64 1.00 0.72 2.18 2.19 1.92 2.62
Assets $808.3 $1,373 $2,613 $3,308 $5,439 $7,866 $8,734 $12,132 $12,737 $16,467 $17,616.0 $16,163.6 $15,945.1 Debt Ratio of 1.5 and up, best
Liabilities $375.6 $467 $1,196 $1,463 $1,461 $2,343 $2,888 $3,479 $4,237 $6,306 $7,491.0 $6,572.4 $6,696.7 2.81 <-Median-> 10 Ratio
Debt Ratio 2.15 2.94 2.18 2.26 3.72 3.36 3.02 3.49 3.01 2.61 2.35 2.46 2.38 2.61 <-Median-> 5 Ratio
Book Value $432.7 $906 $1,417 $1,845 $3,978 $5,523 $5,847 $8,653 $8,500 $10,161 $10,125.0 $9,591.2 $9,248.4 $9,248 $9,248 958.19% <-Total Growth 10 Book Value
NCI $7.57 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.0 $0.0 $0.0 $0.00 $0.00
Net Book Valeu $425.10 $906.38 $1,417 $1,845 $3,978 $5,523 $5,847 $8,653 $8,500 $10,161 $10,125.0 $9,591.2 $9,248.4 $9,248 $9,248 958.19% <-Total Growth 10 Book Value
BV per share $10.18 $13.04 $12.46 $14.68 $19.00 $20.69 $20.23 $22.99 $21.52 $22.76 $20.05 $17.70 $17.07 $17.07 $17.07 35.82% <-Total Growth 10 Book Value per Share
Change 44.01% 28.01% -4.45% 17.85% 29.44% 8.91% -2.22% 13.64% -6.41% 5.75% -11.88% -11.71% -3.57% 0.00% 0.00% -70.14% P/B Ratio Current/Historical Median
P/B Ratio (Median) 1.91 1.50 1.48 2.05 1.59 1.92 2.12 1.81 1.77 0.80 1.14 1.01 0.78 1.79 P/B Ratio Historical Median
P/B Ratio (Close) 2.03 1.35 1.99 1.64 2.08 2.14 2.22 1.64 1.92 1.18 0.80 1.03 0.53 0.53 0.53 3.11% <-IRR #YR-> 10 Book Value 35.82%
Change -14.77% -33.52% 47.52% -17.61% 26.64% 2.74% 3.92% -26.27% 17.16% -38.31% -32.02% 28.23% -48.12% 0.00% 0.00% -2.64% <-IRR #YR-> 5 Book Value -12.50%
Leverage (A/BK) 1.87 1.52 1.84 1.79 1.37 1.42 1.49 1.40 1.50 1.62 1.74 1.69 1.72 1.56 <-Median-> 10 A/BV
Debt/Equity Ratio 0.87 0.52 0.84 0.79 0.37 0.42 0.49 0.40 0.50 0.62 0.74 0.69 0.72 0.56 <-Median-> 10 Debt/Eq Ratio
Sharerholders Equity (Assets less liabilities) P/BV 10 yr Med 1.68 5 yr Med 1.14 -68.23% Diff M/C 1.70 Historical Leverage (A/BK)
-$13.04 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $17.70
-$20.23 $0.00 $0.00 $0.00 $0.00 $17.70
-$694.17 <-12 mths 30.02%
Comprehensive Income -$32.17 $464.10 -$31.30 $17.51 $211.64 $181.51 $238.80 $658.63 -$540.80 -$992.0 -313.75% <-Total Growth 9 Comprehensive Income
Increase 1542.79% -106.74% 155.94% 1108.80% -14.24% 31.56% 175.81% -182.11% -83.43% -14.24% <-Median-> 5 Comprehensive Income
5 Yr Running Average $126 $169 $124 $262 $150 -$91 46.37% <-IRR #YR-> 9 Comprehensive Income -313.75%
ROE -2.3% 25.2% -0.8% 0.3% 3.6% 2.1% 2.8% 6.5% -5.3% -10.3% #NUM! <-IRR #YR-> 5 Comprehensive Income -568.73%
5Yr Median 0.3% 2.1% 2.1% 2.8% 2.8% 2.1% #NUM! <-IRR #YR-> 5 5 Yr Running Average #DIV/0!
% Difference from NI 0.0% 0.0% 0.7% -12.6% 5.2% -4.8% 64.8% 29.4% -37.9% 6.4% #NUM! <-IRR #YR-> 5 5 Yr Running Average -172.07%
Median Values Diff 5, 10 yr 0.4% 6.4% 2.1% <-Median-> 5 Return on Equity
$32.2 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 -$992.0
-$211.6 $0.0 $0.0 $0.0 $0.0 -$992.0
-$126.0 $0.0 $0.0 $0.0 $0.0 -$90.8
-$126.0 $0.0 $0.0 $0.0 $0.0 -$90.8
Current Liability Coverage Ratio 0.18 0.58 0.43 4.25 2.65 1.94 1.89 2.25 2.03 2.16 2.28 1.84 2.15 CFO / Current Liabilities
5 year Median 0.40 0.56 0.56 0.56 0.58 1.94 1.94 2.25 2.03 2.03 2.16 2.16 2.15 2.16 <-Median-> 5 Current Liability Cov Ratio
Asset Efficiency Ratio 6.56% 13.70% 13.55% 17.83% 12.34% 11.07% 14.73% 12.97% 15.94% 14.31% 10.83% 9.62% 10.40% CFO / Total Assets
5 year Median 15.93% 15.93% 13.70% 13.70% 13.55% 13.55% 13.55% 12.97% 12.97% 14.31% 14.31% 12.97% 10.83% 13.0% <-Median-> 5 Return on Assets
Return on Assets ROA 8.5% 5.0% -1.2% 14.0% -0.6% 0.3% 2.3% 1.6% 1.1% 3.1% -4.9% -5.8% -1.0% Net Income/Assets Return on Assets
5Yr Median 4.4% 5.0% 5.0% 7.7% 5.0% 0.3% 0.3% 1.6% 1.1% 1.6% 1.6% 1.1% -1.0% 1.1% <-Median-> 5 Asset Efficiency Ratio
Return on Equity ROE 15.9% 7.6% -2.3% 25.2% -0.8% 0.4% 3.4% 2.2% 1.7% 5.0% -8.6% -9.7% -1.7% Net Inc/ Shareholders' equity Return on Equity
5Yr Median 8.2% 8.2% 7.7% 14.0% 7.6% 0.4% 0.4% 2.2% 1.7% 2.2% 2.2% 1.7% -1.7% 1.7% <-Median-> 5 Return on Equity
-$578.20 <-12 mths 38.01%
Net Income $68.9 $68.9 -$32.17 $464.10 -$31.1 $20.0 $201.1 $190.7 $144.9 $508.9 -$870.2 -$932.7 -$159.0 -$204.0 -$118.0 -1452.78% <-Total Growth 10 Net Income
Increase 124.88% 0.00% -146.65% -1543% -106.70% -164.43% 904.62% -5.21% -24.01% 251.26% -271.00% 7.18% -82.95% 28.30% -42.16% EPS/CF Ratio should not be higher than 1.00
5 Yr Running Average -$14.2 $36.2 $29.1 $120.1 $107.8 $98.0 $124.4 $169.0 $105.1 $213.1 $35.1 -$191.7 -$262 -$331 -$457 #NUM! <-IRR #YR-> 10 Net Income -2799.56%
Operating Cash Flow $38.5 $177.4 $332.6 $585.0 $652.0 $816.5 $1,323.0 $1,543.9 $1,973.3 $2,455.6 $1,956.9 $1,524.3 #NUM! <-IRR #YR-> 5 Net Income -563.72%
Investment Cash Flow -$465.3 -$465.3 -$605.1 -$686.7 -$944.5 -$1,546.0 -$1,458.3 -$3,290.8 -$1,737.8 -$3,117.3 -$1,793.5 -$1,360.4 #NUM! <-IRR #YR-> 10 5 Yr Running Ave. -759.17%
Total Accruals $495.7 $356.8 $240.4 $565.8 $261.4 $749.6 $336.5 $1,937.5 -$90.6 $1,170.7 -$1,033.6 -$1,096.6 #NUM! <-IRR #YR-> 5 5 Yr Running Ave. -254.09%
Total Assets $808 $1,373 $2,613 $3,308 $5,439 $7,866 $8,734 $12,132 $12,737 $16,467 $17,616 $16,164 Balance Sheet Assets
Accruals Ratio 61.33% 25.98% 9.20% 17.11% 4.81% 9.53% 3.85% 15.97% -0.71% 7.11% -5.87% -6.78% -0.71% <-Median-> 5 Ratio
EPS/CF Ratio 0.88 0.39 -0.10 0.79 -0.06 0.02 0.16 0.14 0.07 0.23 -0.48 -0.63 0.05 <-Median-> 10 EPS/CF Ratio
-$68.9 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 -$932.7
-$201.1 $0.0 $0.0 $0.0 $0.0 -$932.7
-$36.2 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 -$191.7
-$124.4 $0.0 $0.0 $0.0 $0.0 -$191.7
Change in Close 22.73% -14.89% 40.97% -2.90% 63.93% 11.90% 1.61% -16.21% 9.65% -34.76% -40.10% 13.21% -49.97% 0.00% 0.00% Count 16 Years of data
up/down down down down down down down down down up up Count 12 75.00%
Meet Prediction? % right Count 0 0.00%
Financial Cash Flow $287.7 $287.7 $272.3 $101.7 $292.5 $729.6 $135.3 $1,747.7 -$220.2 $648.3 -$147.1 -$175.6 C F Statement Financial Cash Flow
Total Accruals $208.0 $69.1 -$32.0 $464.1 -$31.1 $20.0 $201.1 $189.8 $129.6 $522.4 -$886.5 -$921.0 Accruals
Accruals Ratio 25.73% 5.03% -1.22% 14.03% -0.57% 0.25% 2.30% 1.56% 1.02% 3.17% -5.03% -5.70% 1.02% <-Median-> 5 Ratio
Cash $0.21 $0.21 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $15.94 $3.95 $24.70 $13.40 $13.40 Yes, 0 Cash
Cash per Share $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.04 $0.01 $0.05 $0.02 $0.02 $0.02 <-Median-> 5 Cash per Share
Percentage of Stock Price 0.02% 0.02% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.10% 0.03% 0.30% 0.14% 0.27% 0.10% <-Median-> 5 % of Stock Price
Notes:
November 25, 2017. Last estimates were for 2016, 2017 and 2018 of R2549M, $3354M and $3701M for Revenue, -$0.84, -$0.12 and $0.33 for EPS, $3.00, $3.22 and $3.68 for CFPS and $-$478M, -$58.5M and $49M for Net Income.
November 27, 2016. Last estimates were fpr 2015, 2016 and 2017 of $3042M, $3329M and $3783M for Revenue, -$0.73, -$0.01 amd $0.12 fr EPS, $4.04, $3.78 and $4.19 for CFPS, -$480M, -$57.8M and $35.5M for Net Income.
November 29, 2015. Last estimates were for 2014, 2015 and 2016 at $4272M, $4543M and $4679M for Revenue, $1.22, $1.16 and $0.89 for EPS, $5.89, $5.83 and $6.07 for CFPS and $497M, $448M and $413M for Net Income.
November 30, 2014. The last estimates were for 2013, 2014 and 2015 of $3265M, $3503M and $3515M for Revenue, $1.07, $1.60 and $0.86 for EPS, $5.25, $5.45 and $5.60 for CFPS, $274, $391 and $342 for Net Income.
December 1, 2013. The last estimates were for 2012 and 2013 of $2615M and $2933M for Revenue and $.99 and $.65 for EPS and $4.88 and $5.11 for CFPS.
Jul 2009. Company switched to a Corporation.
2004 they bought out Tappit Resources Ltd.
Sep 5, 2003. Converted to an Oil and Gas income Trust on September 5, 2003 as CPG.UN
2002. In 2002 company was Crescent Point Energy Ltd. as a Junior oil and gas company engaged in exploration for and development of oil and gas in western Canada. Symbols of CPG.A and CPG.B
2001. Financial period only from June 20 to December 31, 2001.
2001. Crescent Point begins trading on the TSX.
Sector:
Energy, Resources
What should this stock accomplish?
Would I buy this company and Why.
Why am I following this stock.
I got this idea to look into this stock from another blogger, My Own Advisor and his November 2012 blog entry on great Canadian dividend paying stocks.
I also noticed that several people at the Toronto Money Show of 2013 mentioned this stock.
Dividends
Dividends are paid monthly.
The cash dividend to be paid on December 16, 2013 is for shareholders of record on November 30, 2013.
How they make their money.
Crescent Point Energy Corp. is a Canada-based oil and gas exploration, development and production company. The Company is a conventional oil
and gas producer with assets focused in properties consisting of assets light and medium oil and natural gas reserves in Western Canada and the United States.
It is involved in acquiring, developing and holding interests in petroleum and natural gas properties and assets through a general partnership and wholly owned subsidiaries.
For most ratios, lower is better when looking for a good stock price. However, there are exceptions such as for yield (dividends and erarnings) and asset/liability ratios and here you want a higher ratios to indicate a good stock price.
Also, for the Operational Profit Margin, a higher percentage is better. With the OPM, you should only compare companies in similar industries.
Shares; '%, Value $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M
Date Dec 13 2012 Dec 01 2013 Nov 30 2014 Nov 30 2015 Nov 27 2016 Nov 25 2017
Saxberg, Scott 1.033 0.27% 0.996 0.25% 1.110 0.25% 0.691 0.14% 0.660 0.12% 0.855 0.16%
CEO - Shares - Amount $38.88 $41.093 $29.872 $11.146 $12.039 $7.804
Options - percentage 0.311 0.08% 0.232 0.06% 0.328 0.07% 0.115 0.02% 0.454 0.08% 1.486 0.27%
Options - amount $11.72 $9.589 $8.828 $1.858 $8.289 $13.568
Lamont, Kenneth 0.174 0.03% 0.221 0.04%
CFO - Shares - Amount $3.176 $2.020
Options - percentage 0.120 0.02% 0.373 0.07%
Options - amount $2.192 $3.402
Tisdale, Gregory 0.249 0.07% 0.214 0.05% 0.198 0.04% 0.178 0.04% ceased insider Dec 2015
CFO - Shares - Amount $9.36 $8.818 $5.316 $2.868
Options - percentage 0.188 0.05% 0.124 0.03% 0.147 0.03% 0.140 0.03%
Options - amount $7.08 $5.110 $3.962 $2.260
Borggard, Bradley Harlan 0.022 0.01% 0.029 0.01% 0.021 0.00% 0.039 0.01% 0.049 0.01% 0.064 0.01%
Officer - Shares - Amount $0.83 $1.187 $0.572 $0.635 $0.887 $0.582
Options - percentage 0.052 0.01% 0.040 0.01% 0.064 0.01% 0.065 0.01% 0.077 0.01% 0.283 0.05%
Options - amount $1.94 $1.655 $1.722 $1.055 $1.408 $2.582
Christie, Derek Wayne 0.188 0.05% 0.233 0.05% 0.268 0.05% 0.286 0.05% 0.326 0.06%
Officer - Shares - Amount $7.07 $6.266 $4.313 $5.215 $2.977
Options - percentage 0.101 0.03% 0.975 0.22% 0.089 0.02% 0.090 0.02% 0.321 0.06%
Options - amount $3.79 $26.237 $1.428 $1.640 $2.928
Amirault, Rene 0.008 0.00% 0.012 0.00% 0.012 0.00% 0.019 0.00%
Director - Shares - Amt $0.215 $0.198 $0.224 $0.177
Options - percentage 0.006 0.00% 0.018 0.00% 0.030 0.01% 0.043 0.01%
Options - amount $0.150 $0.293 $0.545 $0.392
Bannister, Peter 0.548 0.15% 0.552 0.14% 0.564 0.13% 0.564 0.11% 0.566 0.10% 0.571 0.11%
Chairman - Shares - Amt $20.61 $22.768 $15.166 $9.088 $10.321 $5.212
Options - percentage 0.019 0.00% 0.021 0.01% 0.026 0.01% 0.040 0.01% 0.052 0.01% 0.062 0.01%
Options - amount $0.70 $0.868 $0.699 $0.643 $0.950 $0.565
Balutis, David 0.517 0.14%
Subsidiary Executive Shares - Amount $19.46
Options - percentage 0.153 0.04%
Options - amount $5.77
Increase in O/S Shares 2.150 0.54% 2.045 0.52% 1.887 0.42% 2.460 0.49% 2.216 0.41%
due to SO $88.689 $84.363 $50.784 $39.653 $40.442
Book Value $84.380 $82.395 $77.896 $92.500 $58.300
Insider Buying -$2.348 -$0.262 -$0.356
Insider Selling $4.160 $5.582 $1.258
Net Insider Selling $9.979 $1.812 $5.320 $0.903
% of Market Cap 0.08% 0.02% 0.05% 0.02%
Directors 8 8 10 10
Women 1 13% 1 13% 2 20% 2 20%
Minorities 0 0% 0 0% 0 0% 0 0%
Institutions/Holdings 245 44.51% 357 54.93% 359 43.53% 383 48.82% 340 46.98%
Total Shares Held 165.397 43.95% 244.066 64.85% 219.668 43.50% 264.322 48.79% 256.252 47.30%
Increase/Decrease 11.241 7.29% 2.100 0.87% -17.387 -7.33% 9.136 3.58% 3.349 1.32%
Starting No. of Shares 154.156 241.966 237.055 Reuters 255.186 Reuters 252.902 Reuters
TD waterhouse good report on this stock.
https://www.tdwaterhouse.ca/video/index.jsp?language=english&playlist=1&portal=1&id=501
Copyright 2008 Website of SPBrunner. All rights reserved.