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.														Estimates	Estimates	Estimates
While I try to be accurate, I assume no responsibility for any figure in this spreadsheet.														Q1 2024	<-Estimates				https://www.annualreports.com/Company/enbridge-inc
See my website on stocks or see my blog at the following sites.							https://spbrunner.com/stocks.html				https://spbrunner.blogspot.com/			3/31/24	<-Estimates
Enbridge Inc						TSX	ENB	NYSE	ENB	https://www.enbridge.com/		Fiscal Yr:	Dec 31
Year	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	12/31/26		Value	Description	#Y	Item	Total G
Accounting Rules	C 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	US GAAP	US GAAP					Accounting Rules
EDG yr end (gas)
Split Date	May 11																				Split Date
Split	2																				Split
														$45,008	<-12 mths	3.11%					Estimates
Revenue*	$19,402	$25,306	$32,918	$37,641	$33,794	$34,560	$44,378	$46,378	$50,069	$39,087	$47,071	$53,309	$43,649	$45,397	$48,324	$49,862		32.60%	<-Total Growth	10	Revenue
Increase	28.26%	30.43%	30.08%	14.35%	-10.22%	2.27%	28.41%	4.51%	7.96%	-21.93%	20.43%	13.25%	-18.12%	4.00%	6.45%	3.18%		2.86%	<-IRR #YR->	10	Revenue	32.60%
5 year Running Average	$15,009	$17,686	$21,044	$26,079	$29,812	$32,844	$36,658	$39,350	$41,836	$42,894	$45,397	$47,183	$46,637	$45,703	$47,550	$48,108		-1.21%	<-IRR #YR->	5	Revenue	-5.88%
Revenue per Share	$24.84	$31.44	$39.61	$44.18	$38.93	$36.65	$26.18	$22.94	$24.73	$19.29	$23.23	$26.33	$20.54	$21.36	$22.74	$23.46		8.28%	<-IRR #YR->	10	5 yr Running Average	121.62%
Increase	26.45%	26.54%	26.01%	11.53%	-11.88%	-5.87%	-28.56%	-12.39%	7.80%	-21.97%	20.43%	13.31%	-21.97%	4.00%	6.45%	3.18%		3.46%	<-IRR #YR->	5	5 yr Running Average	18.52%
5 year Running Average	$20.03	$22.97	$26.41	$31.94	$35.80	$38.16	$37.11	$33.78	$29.89	$25.96	$23.27	$23.30	$22.82	$22.15	$22.84	$22.89		-6.36%	<-IRR #YR->	10	Revenue per Share	-48.15%
P/S (Price/Sales) Med	1.32	1.26	1.14	1.20	1.37	1.37	1.95	2.09	1.91	2.36	2.06	2.07	2.41	2.22	0.00	0.00		-2.18%	<-IRR #YR->	5	Revenue per Share	-10.45%
P/S (Price/Sales) Close	1.53	1.37	1.17	1.35	1.18	1.54	1.88	1.85	2.09	2.11	2.13	2.01	2.32	2.27	2.13	2.07		-1.45%	<-IRR #YR->	10	5 yr Running Average	-13.56%
*Revenue in M CDN $									P/S	10 yr	1.94	5 yr	2.11		16.91%	Diff M/C		-7.54%	<-IRR #YR->	5	5 yr Running Average	-32.43%
			-$32,918	$0	$0	$0	$0	$0	$0	$0	$0	$0	$43,649
								-$46,378	$0	$0	$0	$0	$43,649
			-$21,044	$0	$0	$0	$0	$0	$0	$0	$0	$0	$46,637
								-$39,350	$0	$0	$0	$0	$46,637
			-$39.61	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$20.54
								-$22.94	$0.00	$0.00	$0.00	$0.00	$20.54
			-$26.41	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$22.82
								-$33.78	$0.00	$0.00	$0.00	$0.00	$22.82
ACFFO ->Distributed CF (DCF)			$2,527	$2,506	$3,154	$3,713	$5,614	$7,618	$9,224	$9,440	$10,041	$10,986	$11,267					345.86%	<-Total Growth	10	ACFFO ->Distr.CF (DCF)
DCF per Diluted Share			2.01%	$2.61	$3.68	$4.04	$3.66	$4.41	$4.57	$4.67	$4.93	$5.42	$5.48					27163.68%	<-Total Growth	10	DCF per Diluted Share
DCF*	$2.59	$2.30	$2.01	$2.61	$3.68	$4.08	$3.68	$4.42	$4.57	$4.67	$4.96	$5.42	$5.48	$5.46	$5.75			172.64%	<-Total Growth	10	DCF
Increase		-11.20%	-12.61%	29.85%	41.00%	10.75%	-9.68%	20.03%	3.42%	2.19%	6.21%	9.27%	1.11%	-0.36%	5.31%			10	0	10	Years of Data, AFFP, P or N	100.00%
AFFO Yield	6.80%	5.35%	4.33%	4.37%	8.00%	7.21%	7.49%	10.42%	8.85%	11.47%	10.04%	10.24%	11.49%	11.25%	11.84%			8.59%	<-IRR #YR->	9	DCF	172.64%
5 year Running Average					$2.64	$2.94	$3.21	$3.69	$4.09	$4.28	$4.46	$4.81	$5.02	$5.20	$5.41			4.40%	<-IRR #YR->	5	DCF	24.02%
Payout Ratio AFFO	37.84%	49.13%	62.69%	53.64%	50.54%	52.02%	65.55%	60.74%	64.60%	69.38%	67.34%	63.47%	64.78%	67.0%	63.7%			8.37%	<-IRR #YR->	8	5 yr Running	#DIV/0!
5 year Running Average					50.27%	52.94%	56.38%	56.74%	58.89%	62.61%	65.60%	65.13%	65.82%	66.3%	65.2%			6.33%	<-IRR #YR->	5	5 yr Running	35.93%
Price/AFFO Median	12.62	17.20	22.52	20.29	14.53	12.31	13.87	10.83	10.34	9.77	9.64	10.04	9.05	8.68	0.00			10.19	<-Median->	10	P/AFFO Med
Price/AFFO High	14.71	18.70	24.20	23.00	17.89	14.50	15.78	13.15	11.40	12.23	10.86	10.99	10.23	9.10	0.00			11.81	<-Median->	10	P/AFFO High
Price/AFFO Low	10.53	15.70	20.83	17.57	11.17	10.12	11.95	8.51	9.28	7.30	8.42	9.09	7.87	8.27	0.00			8.80	<-Median->	10	P/AFFO Low
Price/AFFO Close	14.71	18.70	23.09	22.89	12.50	13.86	13.35	9.60	11.30	8.72	9.96	9.76	8.70	8.89	8.44			9.86	<-Median->	10	P/AFFO Close
Trailing P/FFO Close		16.61	20.18	29.72	17.62	15.35	12.06	11.52	11.68	8.91	10.58	10.67	8.80	8.86	8.89			11.60	<-Median->	10	Trailing P/AFFO Close
Median Values		DPR	10 Yrs	64.03%	5 Yrs	64.78%	P/CF	5 Yrs	in order	9.77	10.99	8.42	9.76		-8.96%	Diff M/C		-12.72%	Diff M/C	10	DPR 75% to 95% best
*Distributed Cash Flow
*ACFFO Available Cash Flow from Operations				-$2.61	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$5.48
								-$4.42	$0.00	$0.00	$0.00	$0.00	$5.48
					-$2.64	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$5.02
								-$3.69	$0.00	$0.00	$0.00	$0.00	$5.02
														131.14%	128.87%
														$2.74	<-12 mths	-1.79%
Diff EPS/AEPS	-13.85%	-107.69%	-223.64%	-36.50%	5600.00%	-18.13%	-18.79%	-81.51%	-0.76%	-63.51%	4.53%	-119.53%	1.76%					-18.46%	<-Median->	10	Diff EPS/Adj
Adjusted Earnings	$1,081	$1,241	$1,434	$1,574	$1,866	$2,982	$2,078	$1,724	$5,341	$4,894	$5,551	$5,692	$5,743					300.49%	<-Total Growth	10	Adjusted Earnings
Return on Equity ROE	12.23%	11.82%	9.86%	8.27%	8.87%	12.03%	3.34%	2.48%	8.09%	7.97%	9.13%	9.50%	9.35%					-5.19%	<-Total Growth	10	Adjusted Profit CDN$
5Yr Median					9.86%	9.86%	8.87%	8.27%	8.09%	7.97%	7.97%	8.09%	9.13%					8.27%	<-Median->	9	Return on Equity ROE
Pre-split'11																					Pre-split'11
Adjusted EPS*	$1.48	$1.62	$1.78	$1.87	$2.20	$2.28	$1.96	$2.65	$2.65	$2.42	$2.74	$2.81	$2.79	$2.80	$2.93	$3.27		56.74%	<-Total Growth	10	Adjusted EPS
Increase	11.28%	9.46%	9.88%	5.06%	17.65%	3.64%	-14.04%	35.20%	0.00%	-8.68%	13.22%	2.55%	-0.71%	0.36%	4.64%	11.60%		10	0	10	Years of Data, AFFP, P or N	100.00%
Adjusted EPS Yield	3.89%	3.77%	3.84%	3.13%	4.78%	4.04%	3.99%	6.25%	5.13%	5.94%	5.55%	5.31%	5.85%	5.77%	6.04%	6.74%		4.60%	<-IRR #YR->	10	Adjusted EPS	56.74%
5 year Running Average	$1.16	$1.31	$1.48	$1.62	$1.79	$1.95	$2.02	$2.19	$2.35	$2.39	$2.48	$2.65	$2.68	$2.71	$2.81	$2.92		1.03%	<-IRR #YR->	5	Adjusted EPS	5.28%
Payout Ratio	66.22%	69.75%	70.79%	74.87%	84.55%	92.98%	123.11%	101.28%	111.40%	133.88%	121.90%	122.42%	127.24%	130.71%	124.91%	111.93%		6.15%	<-IRR #YR->	10	5 yr Running Average	81.58%
5 year Running Average	66.07%	66.62%	67.16%	69.55%	74.08%	79.69%	89.72%	95.59%	102.46%	112.12%	117.79%	117.98%	123.21%	127.06%	125.44%	123.08%		4.12%	<-IRR #YR->	5	5 yr Running Average	22.35%
P/E Ratio Median	22.08	24.42	25.43	28.31	24.30	22.00	26.05	18.05	17.83	18.85	17.45	19.36	17.77	16.93	0.00	0.00		19.10	<-Median->	10	Price/AEPS Median
P/E Ratio High	25.74	26.56	27.33	32.11	29.93	25.92	29.64	21.92	19.65	23.61	19.66	21.19	20.09	17.74	0.00	0.00		22.76	<-Median->	10	Price/AEPS High
P/E Ratio Low	18.43	22.28	23.52	24.52	18.68	18.08	22.45	14.18	16.00	14.09	15.24	17.53	15.46	16.12	0.00	0.00		16.77	<-Median->	10	Price/AEPS Low
P/E Ratio Close	25.74	26.56	26.07	31.95	20.91	24.78	25.08	16.00	19.48	16.82	18.03	18.83	17.10	17.34	16.57	14.85		19.16	<-Median->	10	Price/AEPS Close
Trailing P/E Close	28.64	29.07	28.65	33.56	24.60	25.68	21.56	21.64	19.48	15.36	20.42	19.31	16.98	17.40	17.34	16.57		20.99	<-Median->	10	Trailing P/AEPSClose
* Adjusted Earnings or ESP (see notes below)		DPR	10 Yrs	116.65%	5 Yrs	122.42%	P/CF	5 Yrs	in order	17.83	20.09	15.46	18.03					-13.69%	Diff Med/Curr
			-$1.78	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$2.79
								-$2.65	$0.00	$0.00	$0.00	$0.00	$2.79
			-$1.48	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$2.68
								-$2.19	$0.00	$0.00	$0.00	$0.00	$2.68
														$2.79	<-12 mths	-1.64%
	1.52%	1.27%	0.00%	1.44%	0.00%	0.00%	0.60%	0.00%	0.38%	0.00%	0.00%	0.00%	0.00%					0.00	<-Median->	10	Difference Basic and Diluted
EPS Basic	$1.32	$0.79	$0.55	$1.39	-$0.04	$1.93	$1.66	$1.46	$2.64	$1.48	$2.87	$1.28	$2.84					416.36%	<-Total Growth	10	EPS Basic
Pre-split '99
Pre-split'05
Pre-split'11
EPS Diluted*	$1.30	$0.78	$0.55	$1.37	-$0.04	$1.93	$1.65	$1.46	$2.63	$1.48	$2.87	$1.28	$2.84	$2.84	$2.99	$3.64		416.36%	<-Total Growth	10	EPS Diluted
Increase	1.17%	-40.00%	-29.49%	149.09%	-102.92%	4925.00%	-14.51%	-11.52%	80.14%	-43.73%	93.92%	-55.40%	121.88%	-0.07%	5.21%	21.90%		9	1	10	Years of Data, EPS P or N	90.00%
Earnings Yield	3.4%	1.8%	1.2%	2.3%	-0.1%	3.4%	3.4%	3.4%	5.1%	3.6%	5.8%	2.4%	6.0%	5.8%	6.2%	7.5%		17.84%	<-IRR #YR->	10	Earnings per Share	416.36%
5 year Running Average	$1.50	$1.46	$1.21	$1.06	$0.79	$0.92	$1.09	$1.27	$1.53	$1.83	$2.02	$1.94	$2.22	$2.26	$2.56	$2.72		14.23%	<-IRR #YR->	5	Earnings per Share	94.52%
10 year Running Average	$1.21	$1.20	$1.15	$1.19	$1.11	$1.21	$1.28	$1.24	$1.29	$1.31	$1.47	$1.52	$1.75	$1.89	$2.20	$2.37		6.27%	<-IRR #YR->	10	5 yr Running Average	83.77%
* Diluted ESP per share									E/P	10 Yrs	3.43%	5Yrs	5.09%					11.75%	<-IRR #YR->	5	5 yr Running Average	74.25%
			-$0.55	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$2.84
								-$1.46	$0.00	$0.00	$0.00	$0.00	$2.84
			-$1.21	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$2.22
								-$1.27	$0.00	$0.00	$0.00	$0.00	$2.22
Dividend coverage by Net Income	53.48%	97.87%	167.94%	82.32%	-3108.11%	81.25%	121.79%	138.37%	112.23%	219.91%	116.33%	269.14%	124.61%	127.33%				119.06%	<-Median->	10	Dividend coverage by Net Inc
Dividend*														$3.67	$3.78	$3.86			Estimates		Dividend*
Increase														3.44%	2.83%	2.15%			Estimates		Increase
Payout Ratio EPS														129.39%	126.46%	105.96%			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
Pre-split '99
Pre-split'05
Pre-split'11
Dividend*	$0.98	$1.13	$1.26	$1.40	$1.86	$2.12	$2.41	$2.68	$2.95	$3.24	$3.34	$3.44	$3.55	$3.66	$3.66	$3.66		181.75%	<-Total Growth	10	Dividends
Increase	15.29%	15.31%	11.50%	11.11%	32.86%	13.98%	13.82%	11.23%	9.99%	9.76%	3.09%	2.99%	3.20%	3.10%	0.00%	0.00%		28	0	33	Years of data, Count P, N	84.85%
Average Increases 5 Year Running	11.31%	12.98%	13.82%	13.62%	17.21%	16.95%	16.65%	16.60%	16.37%	11.75%	9.58%	7.41%	5.80%	4.43%	2.48%	1.86%		15.00%	<-Median->	10	Average Incr 5 Year Running
Dividends 5 Yr Running	$0.77	$0.87	$0.99	$1.12	$1.33	$1.55	$1.81	$2.10	$2.41	$2.68	$2.93	$3.13	$3.30	$3.45	$3.53	$3.59		233.10%	<-Total Growth	10	Dividends 5 Yr Running
Yield H/L Price	3.00%	2.86%	2.78%	2.64%	3.48%	4.23%	4.73%	5.61%	6.25%	7.10%	6.98%	6.32%	7.16%	7.72%				5.93%	<-Median->	10	Yield H/L Price	Item
Yield on High  Price	2.57%	2.63%	2.59%	2.33%	2.82%	3.59%	4.15%	4.62%	5.67%	5.67%	6.20%	5.78%	6.33%	7.37%				5.14%	<-Median->	10	Yield on High  Price	EPS
Yield on Low Price	3.59%	3.13%	3.01%	3.05%	4.53%	5.14%	5.48%	7.14%	6.96%	9.50%	8.00%	6.98%	8.23%	8.11%				6.97%	<-Median->	10	Yield on Low Price	AEPS
Yield on Close Price	2.57%	2.63%	2.71%	2.34%	4.04%	3.75%	4.91%	6.33%	5.72%	7.96%	6.76%	6.50%	7.44%	7.54%	7.54%	7.54%		6.02%	<-Median->	10	Yield on Close Price	CFPS
Payout Ratio EPS	75.38%	144.87%	229.09%	102.19%	-4650.00%	109.84%	146.24%	183.84%	112.24%	218.92%	116.38%	268.75%	125.00%	128.96%	122.57%	100.55%		120.69%	<-Median->	10	DPR EPS	FCF 1
DPR EPS 5 Yr Running	51.23%	59.64%	82.12%	106.34%	167.42%	169.28%	165.81%	164.47%	157.65%	146.55%	144.99%	161.07%	148.85%	152.37%	137.74%	132.29%		159.36%	<-Median->	10	DPR EPS 5 Yr Running	FCF 2
Payout Ratio CFPS	28.32%	31.65%	31.34%	46.83%	35.32%	38.36%	62.12%	51.68%	63.81%	67.11%	73.11%	62.03%	53.12%	64.55%	62.03%	59.51%		57.58%	<-Median->	10	DPR CF
DPR CF 5 Yr Running	31.00%	31.07%	30.76%	34.17%	34.34%	36.36%	41.75%	45.83%	49.10%	55.74%	63.33%	63.23%	62.94%	63.13%	62.22%	60.00%		47.47%	<-Median->	10	DPR CF 5 Yr Running
Payout Ratio CFPS WC	32.24%	25.87%	28.98%	27.59%	30.70%	35.87%	70.74%	67.43%	76.41%	79.13%	73.22%	73.99%	76.26%	64.55%	62.03%	59.51%		71.98%	<-Median->	10	DPR CF WC
DPR CF WC 5 Yr Running	32.08%	30.19%	29.44%	28.71%	28.97%	30.16%	36.50%	42.88%	51.80%	63.07%	73.47%	74.03%	75.71%	72.91%	69.39%	66.50%		47.34%	<-Median->	10	DPR CF WC 5 Yr Running
Median Values	10 Yr Med	10 Yr Cl	5.93%	6.02%	5 Yr Med	5 Yr Cl	6.98%	6.76%	5 Yr Med	Payout	125.00%	63.81%	76.26%					5.75%	<-IRR #YR->	5	Dividends	32.27%
* Dividends per share	10 Yr Med	and Cur.	27.14%	25.16%	5 Yr Med	and Cur.	7.94%	11.52%	Last Div Inc --->		$0.8875	$0.9150	3.10%					10.91%	<-IRR #YR->	10	Dividends	181.75%
Dividends Growth 15																		11.87%	<-IRR #YR->	15	Dividends	437.88%
Dividends Growth 20																		11.33%	<-IRR #YR->	20	Dividends	755.42%
Dividends Growth 25																		10.69%	<-IRR #YR->	25	Dividends	1167.86%
Dividends Growth 30																		9.25%	<-IRR #YR->	30	Dividends	1299.01%
Dividends Growth 35																		8.37%	<-IRR #YR->	33	Dividends
Dividends Growth 5								-$2.68	$0.00	$0.00	$0.00	$0.00	$3.55								Dividends Growth 5
Dividends Growth 10			-$1.26	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$3.55								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	$3.55								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	$3.55								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	$3.55								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	$3.55								Dividends Growth 30
Dividends Growth 35	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$3.55								Dividends Growth 35
Historical Dividends	Historical	High Div	8.46%	Low Div	2.61%	10 Yr High	9.38%	10 Yr Low	2.38%	Med Div	3.67%	Close Div	3.66%								Historical Dividends
High/Ave/Median Values	Curr diff	Exp.	-10.89%		188.84%	Exp.	-19.63%		216.75%	Cheap	105.41%	Cheap	106.20%								High/Ave/Median
Future Dividend Yield					Div Yd	9.97%	earning in	5	Years	at IRR of	5.75%	Div Inc.	32.27%								Future Dividend Yield
Future Dividend Yield					Div Yd	13.19%	earning in	10	Years	at IRR of	5.75%	Div Inc.	74.94%								Future Dividend Yield
Future Dividend Yield					Div Yd	17.44%	earning in	15	Years	at IRR of	5.75%	Div Inc.	131.39%								Future Dividend Yield
Future Dividend Paid					Div Paid	$4.84	earning in	5	Years	at IRR of	5.75%	Div Inc.	32.27%								Future Dividend Paid
Future Dividend Paid					Div Paid	$6.40	earning in	10	Years	at IRR of	5.75%	Div Inc.	74.94%								Future Dividend Paid
Future Dividend Paid					Div Paid	$8.47	earning in	15	Years	at IRR of	5.75%	Div Inc.	131.39%								Future Dividend Paid
Dividend Covering Cost					Total Div	$20.53	over	5	Years	at IRR of	5.75%	Div Cov.	42.29%								Dividend Covering Cost
Dividend Covering Cost					Total Div	$42.84	over	10	Years	at IRR of	5.75%	Div Cov.	88.24%								Dividend Covering Cost
Dividend Covering Cost					Total Div	$72.36	over	15	Years	at IRR of	5.75%	Div Cov.	149.03%								Dividend Covering Cost
I am earning GC					Div Gr	454.55%	11/14/08	# yrs ->	15	2008	$20.19	Cap Gain	140.47%								I am earning GC
I am earning Div					org yield	3.27%	12/31/24	Trading	Div G Yrly	11.20%	Div start	$0.66	-3.27%	18.13%							I am earning Div	Item
																						Revenue Growth
I am earning GC					Div Gr	632.00%	7/12/05	# yrs ->	18	2005	$17.96	Cap Gain	170.32%								I am earning GC	AEPS Growth
I am earning Div					org yield	2.78%	12/31/24	Trading	Div G Yrly	10.76%	Div start	$0.50	-2.78%	20.38%							I am earning Div	Net Income Growth
																						Cash Flow Growth
Yield if held 5 years	5.36%	5.98%	6.27%	6.62%	7.14%	6.49%	6.10%	5.93%	5.58%	6.06%	6.66%	6.74%	7.42%	7.75%	8.02%	7.65%		6.55%	<-Median->	10	Paid Median Price	Dividend Growth
Yield if held 10 years	9.71%	9.92%	10.59%	10.47%	10.91%	11.59%	12.78%	13.35%	13.95%	12.44%	10.22%	8.70%	7.84%	6.91%	6.84%	7.30%		11.25%	<-Median->	10	Paid Median Price	Stock Price Growth
Yield if held 15 years	21.51%	17.36%	15.69%	17.46%	21.20%	21.00%	21.18%	22.57%	22.08%	19.01%	18.25%	18.22%	17.65%	17.30%	14.05%	11.20%		20.00%	<-Median->	10	Paid Median Price
Yield if held 20 years	19.94%	37.05%	36.52%	36.66%	49.72%	46.54%	37.07%	33.42%	36.81%	36.92%	33.08%	30.19%	29.85%	27.38%	21.47%	20.00%		36.74%	<-Median->	10	Paid Median Price	Revenue Growth
Yield if held 25 years					31.39%	43.13%	79.11%	77.80%	77.30%	86.60%	73.33%	52.85%	44.20%	45.64%	41.71%	36.25%		73.33%	<-Median->	9	Paid Median Price	AEPS Growth
Yield if held 30 years										54.68%	67.96%	112.79%	102.90%	95.84%	97.83%	80.35%		85.43%	<-Median->	4	Paid Median Price	Net Income Growth
																						Cash Flow Growth
Cost covered if held 5 years	21.01%	23.09%	24.66%	26.56%	25.45%	23.77%	22.88%	23.15%	22.72%	25.08%	29.16%	30.67%	34.54%	36.47%	38.70%	37.57%		25.26%	<-Median->	10	Paid Median Price	Dividend Growth
Cost covered if held 10 years	61.32%	60.92%	65.47%	65.29%	59.08%	63.48%	71.02%	76.76%	83.42%	76.92%	68.53%	62.46%	59.65%	55.26%	58.09%	64.98%		66.91%	<-Median->	10	Paid Median Price	Stock Price Growth
Cost covered if held 15 years	169.10%	131.62%	118.88%	132.80%	138.93%	138.28%	140.38%	153.57%	155.27%	137.75%	143.43%	153.93%	158.92%	164.85%	144.67%	123.51%		141.90%	<-Median->	10	Paid Median Price
Cost covered if held 20 years	182.22%	322.50%	314.38%	314.14%	363.68%	339.68%	270.69%	249.33%	282.81%	291.74%	283.18%	277.79%	292.50%	284.15%	241.30%	241.64%		287.46%	<-Median->	10	Paid Median Price
Cost covered if held 25 years					250.74%	340.31%	619.32%	618.07%	629.14%	722.09%	660.85%	511.21%	455.05%	497.68%	492.88%	461.16%		618.07%	<-Median->	9	Paid Median Price
Cost covered if held 30 years										477.05%	637.95%	1132.63%	1096.96%	1080.33%	1193.86%	1055.36%		867.46%	<-Median->	4	Paid Median Price
																				Yr	Item	Tot. Growth
Revenue Growth								$46,378	$50,069	$39,087	$47,071	$53,309	$43,649	$45,008	<-12 mths	3.11%		-5.88%	<-Total Growth	5	Revenue Growth	-5.88%
AEPS Growth								$2.65	$2.65	$2.42	$2.74	$2.81	$2.79	$2.74	<-12 mths	-1.79%		5.28%	<-Total Growth	5	AEPS Growth	5.28%
Net Income Growth								$2,515	$5,322	$2,983	$5,816	$2,589	$5,839	$5,810	<-12 mths	-0.50%		132.17%	<-Total Growth	5	Net Income Growth	132.17%
Cash Flow Growth								$10,502	$9,368	$9,781	$9,256	$11,230	$14,201					35.22%	<-Total Growth	5	Cash Flow Growth	35.22%
Dividend Growth								$2.68	$2.95	$3.24	$3.34	$3.44	$3.55	$3.66	<-12 mths	3.10%		32.27%	<-Total Growth	5	Dividend Growth	32.27%
Stock Price Growth								$42.41	$51.63	$40.71	$49.41	$52.92	$47.70	$48.55	<-12 mths	1.78%		12.47%	<-Total Growth	5	Stock Price Growth	12.47%
Revenue Growth			$32,918	$37,641	$33,794	$34,560	$44,378	$46,378	$50,069	$39,087	$47,071	$53,309	$43,649	$45,397	<-this year	4.00%		32.60%	<-Total Growth	10	Revenue Growth	32.60%
AEPS Growth			$1.78	$1.87	$2.20	$2.28	$1.96	$2.65	$2.65	$2.42	$2.74	$2.81	$2.79	$2.80	<-this year	0.36%		56.74%	<-Total Growth	10	AEPS Growth	56.74%
Net Income Growth			$446	$1,154	-$37	$1,776	$2,529	$2,515	$5,322	$2,983	$5,816	$2,589	$5,839	$6,108	<-this year	4.61%		1209.19%	<-Total Growth	10	Net Income Growth	1209.19%
Cash Flow Growth			$3,341	$2,547	$4,571	$5,211	$6,584	$10,502	$9,368	$9,781	$9,256	$11,230	$14,201	$12,049	<-this year	-15.16%		325.05%	<-Total Growth	10	Cash Flow Growth	325.05%
Dividend Growth			$1.26	$1.40	$1.86	$2.12	$2.41	$2.68	$2.95	$3.24	$3.34	$3.44	$3.55	$3.67	<-this year	3.44%		181.75%	<-Total Growth	10	Dividend Growth	181.75%
Stock Price Growth			$46.41	$59.74	$46.00	$56.50	$49.16	$42.41	$51.63	$40.71	$49.41	$52.92	$47.70	$52.13	<-this year	9.29%		2.78%	<-Total Growth	10	Stock Price Growth	2.78%
Dividends on Shares				$30.80	$40.92	$46.64	$53.09	$59.05	$64.94	$71.28	$73.48	$75.68	$78.10	$80.52	$80.52	$80.52		$593.98	No of Years	10	Total Dividends	12/31/13
Paid			$1,021.02	$1,314.28	$1,012.00	$1,243.00	$1,081.52	$933.02	$1,135.86	$895.62	$1,087.02	$1,164.24	$1,049.40	$1,068.10	$1,068.10	$1,068.10		$1,049.40	No of Years	10	Worth	$46.41
Total																		$1,643.38			Total
Graham No. AEPS	$18.22	$17.54	$21.29	$24.87	$28.78	$31.52	$37.64	$42.66	$41.43	$37.96	$40.19	$40.35	$40.17	$39.90	$40.82	$43.12		88.67%	<-Total Growth	10	Graham Price AEPS
Increase	7.14%	-3.74%	21.41%	16.77%	15.74%	9.52%	19.42%	13.34%	-2.89%	-8.37%	5.87%	0.39%	-0.43%	-0.68%	2.30%	5.64%		7.70%	<-Median->	10	Increase
Price/GP Ratio Med	1.79	2.26	2.13	2.13	1.86	1.59	1.36	1.12	1.14	1.20	1.19	1.35	1.23	1.19	0.00	0.00		1.29	<-Median->	10	Price/GP Ratio
Price/GP Ratio High	2.09	2.45	2.28	2.41	2.29	1.87	1.54	1.36	1.26	1.50	1.34	1.48	1.40	1.25	0.00	0.00		1.49	<-Median->	10	Price/GP Ratio
Price/GP Ratio Low	1.50	2.06	1.97	1.84	1.43	1.31	1.17	0.88	1.02	0.90	1.04	1.22	1.07	1.13	0.00	0.00		1.12	<-Median->	10	Price/GP Ratio
Price/GP Ratio Close	2.09	2.45	2.18	2.40	1.60	1.79	1.31	0.99	1.25	1.07	1.23	1.31	1.19	1.22	1.19	1.13		1.28	<-Median->	10	Price/GP Ratio
Prem/Disc Close	109.07%	145.30%	117.95%	140.25%	59.84%	79.25%	30.60%	-0.59%	24.62%	7.24%	22.94%	31.16%	18.73%	21.67%	18.94%	12.59%		27.61%	<-Median->	10	Graham Price
Graham No. EPS	$17.08	$12.17	$11.84	$21.28	$22.71	$29.00	$34.54	$31.67	$41.27	$29.69	$41.13	$27.23	$40.53	$40.17	$41.21	$45.50		242.44%	<-Total Growth	10	Graham Price EPS
Increase	2.16%	-28.73%	-2.74%	79.81%	6.71%	27.69%	19.09%	-8.31%	30.34%	-28.07%	38.55%	-33.79%	48.85%	-0.89%	2.57%	10.41%		23.39%	<-Median->	10	Increase
Price/GP Ratio Med	1.91	3.25	3.82	2.49	2.35	1.73	1.48	1.51	1.14	1.54	1.16	2.00	1.22	1.18				1.52	<-Median->	10	Price/GP Ratio
Price/GP Ratio High	2.23	3.54	4.11	2.82	2.90	2.04	1.68	1.83	1.26	1.92	1.31	2.19	1.38	1.24				1.88	<-Median->	10	Price/GP Ratio
Price/GP Ratio Low	1.60	2.97	3.54	2.15	1.81	1.42	1.27	1.19	1.03	1.15	1.02	1.81	1.06	1.12				1.23	<-Median->	10	Price/GP Ratio
Price/GP Ratio Close	2.23	3.54	3.92	2.81	2.03	1.95	1.42	1.34	1.25	1.37	1.20	1.94	1.18	1.21	1.18	1.07		1.40	<-Median->	10	Price/GP Ratio
Prem/Disc Close	123.07%	253.51%	292.09%	180.69%	102.55%	94.83%	42.35%	33.93%	25.09%	37.13%	20.13%	94.33%	17.68%	20.85%	17.82%	6.71%		39.74%	<-Median->	10	Graham Price
Pre-split'05
Pre-split'11
Price Close	$38.09	$43.02	$46.41	$59.74	$46.00	$56.50	$49.16	$42.41	$51.63	$40.71	$49.41	$52.92	$47.70	$48.55	$48.55	$48.55		2.78%	<-Total Growth	10	Stock Price
Increase	35.38%	12.94%	7.88%	28.72%	-23.00%	22.83%	-12.99%	-13.73%	21.74%	-21.15%	21.37%	7.10%	-9.86%	1.78%	0.00%	0.00%		32.40	<-Median->	10	CAPE (10 Yr P/E)
P/E	29.30	55.15	84.38	43.61	-1150.00	29.27	29.79	29.05	19.63	27.51	17.22	41.34	16.80	17.11	16.26	13.34		2.38%	<-IRR #YR->	5	Stock Price	12.47%
Trailing P/E	29.64	33.09	59.50	108.62	33.58	-1412.50	25.47	25.70	35.36	15.48	33.39	18.44	37.27	17.10	17.11	16.26		0.27%	<-IRR #YR->	10	Stock Price	2.78%
CAPE (10 Yr P/E)	17.22	20.08	23.73	26.67	31.25	31.58	32.20	34.95	35.70	36.13	33.04	32.60	28.40	25.61	22.20	20.26		9.78%	<-IRR #YR->	5	Price & Dividend	51.43%
Median 10, 5 Yrs		D.  per yr	5.52%	7.40%	% Tot Ret	95.26%	75.68%	T P/E	$29.54	$33.39	P/E:	$28.28	$19.63					5.79%	<-IRR #YR->	10	Price & Dividend	60.95%
Price 15		D.  per yr	6.13%		% Tot Ret	50.35%						CAPE Diff	-47.20%					6.04%	<-IRR #YR->	15	Stock Price	141.15%
Price  20		D.  per yr	5.45%		% Tot Ret	45.45%												6.54%	<-IRR #YR->	20	Stock Price	254.78%
Price  25		D.  per yr	5.10%		% Tot Ret	41.86%												7.08%	<-IRR #YR->	25	Stock Price	453.04%
Price  30		D.  per yr	5.89%		% Tot Ret	40.75%												8.56%	<-IRR #YR->	30	Stock Price	886.05%
Price  35		D.  per yr	4.33%		% Tot Ret	40.03%												6.48%	<-IRR #YR->	33	Stock Price
Price & Dividend 15																		12.17%	<-IRR #YR->	15	Price & Dividend	306.06%
Price & Dividend 20																		11.98%	<-IRR #YR->	20	Price & Dividend	516.59%
Price & Dividend 25																		12.18%	<-IRR #YR->	25	Price & Dividend	880.02%
Price & Dividend 30																		14.45%	<-IRR #YR->	30	Price & Dividend	1658.04%
Price & Dividend 35																		10.81%	<-IRR #YR->	33	Price & Dividend
Price  5								-$42.41	$0.00	$0.00	$0.00	$0.00	$47.70								Price  5
Price 10			-$46.41	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$47.70								Price 10
Price & Dividend 5								-$42.41	$2.95	$3.24	$3.34	$3.44	$51.25								Price & Dividend 5
Price & Dividend 10			-$46.41	$1.40	$1.86	$2.12	$2.41	$2.68	$2.95	$3.24	$3.34	$3.44	$51.25								Price & Dividend 10
Price  15	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$47.70								Price  15
Price  20	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$47.70								Price  20
Price  25	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$47.70								Price  25
Price  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	$47.70								Price  30
Price  35	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$47.70								Price  35
Price & Dividend 15	$0.98	$1.13	$1.26	$1.40	$1.86	$2.12	$2.41	$2.68	$2.95	$3.24	$3.34	$3.44	$51.25								Price & Dividend 15
Price & Dividend 20	$0.98	$1.13	$1.26	$1.40	$1.86	$2.12	$2.41	$2.68	$2.95	$3.24	$3.34	$3.44	$51.25								Price & Dividend 20
Price & Dividend 25	$0.98	$1.13	$1.26	$1.40	$1.86	$2.12	$2.41	$2.68	$2.95	$3.24	$3.34	$3.44	$51.25								Price & Dividend 25
Price & Dividend 30	$0.98	$1.13	$1.26	$1.40	$1.86	$2.12	$2.41	$2.68	$2.95	$3.24	$3.34	$3.44	$51.25								Price & Dividend 30
Price & Dividend 35	$0.98	$1.13	$1.26	$1.40	$1.86	$2.12	$2.41	$2.68	$2.95	$3.24	$3.34	$3.44	$51.25								Price & Dividend 35
Price H/L Median	$32.69	$39.56	$45.26	$52.95	$53.47	$50.17	$51.05	$47.84	$47.25	$45.61	$47.83	$54.41	$49.59	$47.41				9.56%	<-Total Growth	10	Stock Price
Increase	25.46%	21.03%	14.41%	16.98%	0.99%	-6.18%	1.76%	-6.29%	-1.24%	-3.46%	4.86%	13.76%	-8.86%	-4.39%				0.92%	<-IRR #YR->	10	Stock Price	9.56%
P/E	25.14	50.72	82.29	38.65	-1336.75	25.99	30.94	32.77	17.96	30.82	16.66	42.50	17.46	16.71				0.72%	<-IRR #YR->	5	Stock Price	3.65%
Trailing P/E	25.44	30.43	58.03	96.26	39.03	-1254.13	26.45	28.99	32.36	17.34	32.31	18.96	38.74	16.69				6.41%	<-IRR #YR->	10	Price & Dividend	71.99%
P/E on Running 5 yr Average	21.78	27.06	37.47	50.09	67.51	54.65	46.75	37.55	30.96	24.92	23.70	27.99	22.34	20.96				7.49%	<-IRR #YR->	5	Price & Dividend	43.79%
P/E on Running 10 yr Average	27.10	33.10	39.35	44.44	48.35	41.48	39.98	38.55	36.58	34.79	32.58	35.84	28.38	25.03				18.66	P/E Ratio		Historical Median
Median 10, 5 Yrs		D.  per yr	5.49%	6.77%	% Tot Ret	85.69%	90.40%	T P/E	30.65	32.31	P/E:	28.40	17.96						Count	34	Years of data
			-$45.26	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$49.59
								-$47.84	$0.00	$0.00	$0.00	$0.00	$49.59
			-$45.26	$1.40	$1.86	$2.12	$2.41	$2.68	$2.95	$3.24	$3.34	$3.44	$53.14
								-$47.84	$2.95	$3.24	$3.34	$3.44	$53.14
High Month	Dec	Dec	May	Dec	Apr	Sep	Jan	Jan	Dec	Feb	Nov	Jun	Jan	Jan
Pre-split'05
Pre-split'11
Price High	$38.09	$43.02	$48.65	$60.04	$65.85	$59.10	$58.09	$58.09	$52.08	$57.13	$53.88	$59.55	$56.05	$49.68				15.21%	<-Total Growth	10	Stock Price
Increase	31.75%	12.94%	13.09%	23.41%	9.68%	-10.25%	-1.71%	0.00%	-10.35%	9.70%	-5.69%	10.52%	-5.88%	-11.36%				1.43%	<-IRR #YR->	10	Stock Price	15.21%
P/E	29.30	55.15	88.45	43.82	-1646.25	30.62	35.21	39.79	19.80	38.60	18.77	46.52	19.74	17.51				-0.71%	<-IRR #YR->	5	Stock Price	-3.51%
Trailing P/E	29.64	33.09	62.37	109.16	48.07	-1477.50	30.10	35.21	35.67	21.72	36.41	20.75	43.79	17.49				23.04	P/E Ratio		Historical Median
Median 10, 5 Yrs								T P/E	35.44	35.67	P/E:	32.91	19.80					37.92	P/E Ratio		Historical High
			-$48.65	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$56.05
								-$58.09	$0.00	$0.00	$0.00	$0.00	$56.05
Low Month	Jan	Jan	Oct	Feb	Dec	Jan	Nov	Apr	Jan	Mar	Jan	Oct	Oct	Feb
Pre-split'05
Pre-split'11
Price Low	$27.28	$36.10	$41.87	$45.85	$41.09	$41.23	$44.01	$37.59	$42.41	$34.09	$41.77	$49.26	$43.12	$45.14				2.99%	<-Total Growth	10	Stock Price
Increase	17.61%	32.33%	15.98%	9.51%	-10.38%	0.34%	6.74%	-14.59%	12.82%	-19.62%	22.53%	17.93%	-12.46%	4.68%				0.29%	<-IRR #YR->	10	Stock Price	2.99%
P/E	20.98	46.28	76.13	33.47	-1027.25	21.36	26.67	25.75	16.13	23.03	14.55	38.48	15.18	15.91				2.78%	<-IRR #YR->	5	Stock Price	14.71%
Trailing P/E	21.23	27.77	53.68	83.36	29.99	-1030.75	22.80	22.78	29.05	12.96	28.22	17.16	33.69	15.89				18.01	P/E Ratio		Historical Median
Median 10, 5 Yrs								T P/E	25.51	28.22	P/E:	22.20	16.13					11.34	P/E Ratio		Historical Low
			-$41.87	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$43.12
								-$37.59	$0.00	$0.00	$0.00	$0.00	$43.12
Free Cash Flow MS	-$310	$2,483	-$5,106	-$8,185	-$2,803	-$44	-$2,280	$3,156	$3,706	$4,161	$1,163	$6,409	$9,325	$6,738	$6,884	$8,467		282.63%	<-Total Growth	10	Free Cash Flow MS
Change						98.43%	-5081.82%	238.42%	17.43%	12.28%	-72.05%	451.07%	45.50%	-27.74%	2.17%	23.00%		24.19%	<-IRR #YR->	5	Free Cash Flow MS	195.47%
FCF/CF from Op Ratio					-0.61	-0.01	-0.35	0.30	0.40	0.43	0.13	0.57	0.66	0.56	0.55	0.65		#NUM!	<-IRR #YR->	10	Free Cash Flow MS	282.63%
Dividends paid	$530	$597	$749	$950	$1,150	$1,443	$3,080	$3,480	$5,973	$6,560	$6,766	$6,968	$7,276	$7,778	$7,778	$7,778		871.43%	<-Total Growth	10	Dividends paid
Percentage paid	-170.97%	24.04%	-14.67%	-11.61%	-41.03%	-3279.55%	-135.09%	110.27%	161.17%	157.65%	581.77%	108.72%	78.03%	115.43%	112.98%	91.86%		$0.93	<-Median->	10	Percentage paid
5 Year Coverage					-28.56%	-35.80%	-40.03%	-99.48%	871.82%	236.07%	261.04%	159.97%	135.45%	127.17%	119.81%	99.35%					5 Year Coverage
Dividend Coverage Ratio	-0.58	4.16	-6.82	-8.62	-2.44	-0.03	-0.74	0.91	0.62	0.63	0.17	0.92	1.28	0.87	0.89	1.09		0.40	<-Median->	10	Dividend Coverage Ratio
5 Year of Coverage					-3.50	-2.79	-2.50	-1.01	0.11	0.42	0.38	0.63	0.74	0.79	0.83	1.01					5 Year of Coverage
								-$3,156	$0	$0	$0	$0	$9,325
			$5,106	$0	$0	$0	$0	$0	$0	$0	$0	$0	$9,325
Free Cash Flow WSJ					-$2,702	$83	-$1,718	$3,696	$3,906	$4,376	$1,971	$7,346	$9,325	$6,738	$6,884	$8,467		445.11%	<-Total Growth	8	Free Cash Flow WSJ
Change						103.07%	-2169.88%	315.13%	5.68%	12.03%	-54.96%	272.70%	26.94%	-27.74%	2.17%	23.00%		20.33%	<-IRR #YR->	5	Free Cash Flow WSJ	152.30%
FCF/CF from Op Ratio					-0.59	0.02	-0.26	0.35	0.42	0.45	0.21	0.65	1.04	0.69	0.65	0.74		276.58%	<-Total Growth	8	Free Cash Flow WSJ	#DIV/0!
Dividends paid					$1,150	$1,443	$3,080	$3,480	$5,973	$6,560	$6,766	$6,968	$7,276	$7,778	$7,778	$7,778		404.23%	<-Total Growth	8	Dividends paid
Percentage paid					-42.56%	1738.55%	-179.28%	94.16%	152.92%	149.91%	343.28%	94.85%	78.03%	115.43%	112.98%	91.86%		$0.95	<-Median->	9	Percentage paid
5 Year Coverage									463.28%	198.55%	211.42%	139.69%	124.58%	118.79%	113.33%	96.95%					5 Year Coverage
Dividend Coverage Ratio					-2.35	0.06	-0.56	1.06	0.65	0.67	0.29	1.05	1.28	0.87	0.89	1.09		0.65	<-Median->	9	Dividend Coverage Ratio
5 Year of Coverage									0.22	0.50	0.47	0.72	0.80	0.84	0.88	1.03					5 Year of Coverage
								-$3,696	$0	$0	$0	$0	$9,325
					$2,702	$0	$0	$0	$0	$0	$0	$0	$9,325
Market Cap	$29,748	$34,631	$38,567	$50,898	$39,928	$53,280	$83,326	$85,753	$104,551	$82,478	$100,105	$107,163	$101,363	$103,169	$103,169	$103,169		162.82%	<-Total Growth	10	Market Cap
Market Cap/Assets	0.87	0.73	0.67	0.70	0.47	0.62	0.51	0.51	0.64	0.51	0.59	0.60	0.56
Pre-split'11
Diluted # of Shares in Million	761	785	817	840	858	918	1,532	1,727	2,020	2,020	2,025	2,029	2,058	2,058				151.90%	<-Total Growth	10	Diluted
Change	1.74%	3.15%	4.08%	2.82%	2.14%	6.99%	66.88%	12.73%	16.97%	0.00%	0.25%	0.20%	1.43%	0.00%				2.48%	<-Median->	10	Change
Difference Diluted/Basic	-2.6%	-1.7%	-1.3%	-1.3%	-1.3%	-0.8%	-0.5%	-0.2%	-0.1%	0.0%	-0.1%	-0.2%	-0.1%	-0.1%				-0.19%	<-Median->	10	Difference Diluted/Basic
Pre-split '99
Pre-split'05
Pre-split'11
Basic # of Shares in Millions	741	772	806	829	847	911	1,525	1,724	2,017	2,021	2,023	2,025	2,056	2,056				155.09%	<-Total Growth	10	Basic
Change	-1.33%	4.18%	4.40%	2.85%	2.17%	7.56%	67.40%	13.05%	17.00%	0.20%	0.10%	0.10%	1.53%	0.00%				2.51%	<-Median->	10	Change
Difference Basic/Outstanding	5.4%	4.3%	3.1%	2.8%	2.5%	3.5%	11.1%	17.3%	0.4%	0.2%	0.1%	0.0%	3.4%	3.4%				2.63%	<-Median->	10	Difference Basic/Outstanding
Pre-split'05
Pre-split'11
# of Share in Millions	781	805	831	852	868	943	1,695	2,022	2,025	2,026	2,026	2,025	2,125	2,125	2,125	2,125		9.84%	<-IRR #YR->	10	Shares	155.72%
Change	1.43%	3.07%	3.23%	2.53%	1.88%	8.64%	79.75%	19.29%	0.15%	0.05%	0.00%	-0.05%	4.94%	0.00%	0.00%	0.00%		1.00%	<-IRR #YR->	5	Shares	5.09%
CF fr Op $Millon	$2,703	$2,874	$3,341	$2,547	$4,571	$5,211	$6,584	$10,502	$9,368	$9,781	$9,256	$11,230	$14,201	$12,049	$12,538	$13,069		325.05%	<-Total Growth	10	Cash Flow
Increase	46.03%	6.33%	16.25%	-23.77%	79.47%	14.00%	26.35%	59.51%	-10.80%	4.41%	-5.37%	21.33%	26.46%	-15.16%	4.06%	4.24%		Shr Issue	SO, DRIP
5 year Running Average	$1,867	$2,167	$2,557	$2,663	$3,207	$3,709	$4,451	$5,883	$7,247	$8,289	$9,098	$10,027	$10,767	$11,303	$11,855	$12,617		321.05%	<-Total Growth	10	CF 5 Yr Running
CFPS	$3.46	$3.57	$4.02	$2.99	$5.27	$5.53	$3.88	$5.19	$4.63	$4.83	$4.57	$5.55	$6.68	$5.67	$5.90	$6.15		66.22%	<-Total Growth	10	Cash Flow per Share
Increase	43.97%	3.16%	12.61%	-25.64%	76.16%	4.93%	-29.71%	33.71%	-10.93%	4.36%	-5.37%	21.39%	20.51%	-15.16%	4.06%	4.24%		15.57%	<-IRR #YR->	10	Cash Flow	325.05%
5 year Running Average	$2.48	$2.81	$3.22	$3.29	$3.86	$4.27	$4.34	$4.57	$4.90	$4.81	$4.62	$4.95	$5.25	$5.46	$5.67	$5.99		6.22%	<-IRR #YR->	5	Cash Flow	35.22%
P/CF on Med Price	9.44	11.08	11.26	17.71	10.15	9.08	13.14	9.21	10.21	9.45	10.47	9.81	7.42	8.36	0.00	0.00		5.21%	<-IRR #YR->	10	Cash Flow per Share	66.22%
P/CF on Closing Price	11.01	12.05	11.54	19.98	8.74	10.22	12.66	8.17	11.16	8.43	10.82	9.54	7.14	8.56	8.23	7.89		5.17%	<-IRR #YR->	5	Cash Flow per Share	28.67%
															-14.22%	Diff M/C		5.00%	<-IRR #YR->	10	CFPS 5 yr Running	62.81%
Excl.Working Capital CF	-$329	$642	$272	$1,777	$688	$362	-$802	-$2,454	-$1,545	-$1,485	-$14	-$1,815	-$4,309	$0	$0			2.81%	<-IRR #YR->	5	CFPS 5 yr Running	14.83%
CF fr Op $M WC	$2,374	$3,516	$3,613	$4,324	$5,259	$5,573	$5,782	$8,048	$7,823	$8,296	$9,242	$9,415	$9,892	$12,049	$12,538	$13,069		173.79%	<-Total Growth	10	Cash Flow less WC
Increase	12.30%	48.10%	2.76%	19.68%	21.62%	5.97%	3.75%	39.19%	-2.80%	6.05%	11.40%	1.87%	5.07%	21.80%	4.06%	4.24%		10.60%	<-IRR #YR->	10	Cash Flow less WC	173.79%
5 year Running Average	$1,804	$2,235	$2,678	$3,188	$3,817	$4,457	$4,910	$5,797	$6,497	$7,104	$7,838	$8,565	$8,934	$9,779	$10,627	$11,392		4.21%	<-IRR #YR->	5	Cash Flow less WC	22.91%
CFPS Excl. WC	$3.04	$4.37	$4.35	$5.08	$6.06	$5.91	$3.41	$3.98	$3.86	$4.09	$4.56	$4.65	$4.66	$5.67	$5.90	$6.15		12.80%	<-IRR #YR->	10	CF less WC 5 Yr Run	233.57%
Increase	10.72%	43.69%	-0.46%	16.73%	19.38%	-2.46%	-42.28%	16.68%	-2.94%	5.99%	11.40%	1.92%	0.12%	21.80%	4.06%	4.24%		9.03%	<-IRR #YR->	5	CF less WC 5 Yr Run	54.10%
5 year Running Average	$2.40	$2.89	$3.37	$3.92	$4.58	$5.15	$4.96	$4.89	$4.64	$4.25	$3.98	$4.23	$4.36	$4.73	$5.09	$5.40		0.69%	<-IRR #YR->	10	CFPS - Less WC	7.07%
P/CF on Med Price	10.75	9.06	10.41	10.43	8.83	8.49	14.97	12.02	12.23	11.14	10.48	11.70	10.65	8.36	0.00	0.00		3.18%	<-IRR #YR->	5	CFPS - Less WC	16.95%
P/CF on Closing Price	12.53	9.85	10.67	11.77	7.59	9.56	14.41	10.66	13.36	9.94	10.83	11.38	10.25	8.56	8.23	7.89		2.62%	<-IRR #YR->	10	CFPS 5 yr Running	29.54%
*Operational Cash Flow per share			CF/-WC	P/CF Med	10 yr	9.98	5 yr	9.81	P/CF Med	10 yr	10.90	5 yr	11.14		-21.41%	Diff M/C		-2.23%	<-IRR #YR->	5	CFPS 5 yr Running	-10.69%
			-831.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	2125.0								Shares
								-2022.0	0.0	0.0	0.0	0.0	2125.0								Shares
			-$3,341	$0	$0	$0	$0	$0	$0	$0	$0	$0	$14,201								Cash Flow
								-$10,502	$0	$0	$0	$0	$14,201								Cash Flow
			-$4.02	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$6.68								Cash Flow per Share
								-$5.19	$0.00	$0.00	$0.00	$0.00	$6.68								Cash Flow per Share
			-$3.22	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$5.25								CFPS 5 yr Running
								-$4.57	$0.00	$0.00	$0.00	$0.00	$5.25								CFPS 5 yr Running
			-$3,613	$0	$0	$0	$0	$0	$0	$0	$0	$0	$9,892								Cash Flow less WC
								-$8,048	$0	$0	$0	$0	$9,892								Cash Flow less WC
			-$2,678	$0	$0	$0	$0	$0	$0	$0	$0	$0	$8,934								CF less WC 5 Yr Run
								-$5,797	$0	$0	$0	$0	$8,934								CF less WC 5 Yr Run
			-$4.35	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$4.66								CFPS - Less WC
								-$3.98	$0.00	$0.00	$0.00	$0.00	$4.66								CFPS - Less WC
			-$3.37	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$4.36								CFPS 5 yr Running
								-$4.89	$0.00	$0.00	$0.00	$0.00	$4.36								CFPS 5 yr Running
Changes in operating assets and liabilities (Note 29)				-$1,721	-$686	-$358
Accts Rec & other							-$783	$857	-$659	$1,546	-$1,228	-$967	$1,125
Other Assetrs													$1,278
Accts Rec from Affiliates							$24	$54	$6	$8	-$38	$17	$18
Inventory							-$289	$164	-$24	-$254	-$118	-$599	$763
Deferred Amts & other asets							-$138	$226	$133	-$586	-$195	$1	$23
Accts Pay & other							$277	-$151	$175	-$770	-$63	$1,100	-$1,542
Other current Liab.													$339
Accts payable to Affiliates							-$62	-$122	-$24	$1	$52	$16	-$66
Interest Payable								$25	-$41	$31	$43	$58	$199
Other Long-Term Liab							$509	-$138	$175	$117	-$69	$362	$174
Deferred Income tax
Chge in unrealized gain/loss
Earnings from equ investments
Distributions from equ investments							$1,264	$1,539	$1,804	$1,392	$1,630	$1,827	$1,998
Impairement of long-lived assets
Impairement of good will
gain/oss on dispositions
other
Changes in regulatory assets and liabilities				$22	$41
Changes in environmental liabilities, net of recoveries				-$78	-$43	-$4
Sum				-$1,777	-$688	-$362	$802	$2,454	$1,545	$1,485	$14	$1,815	$4,309
Google - TD				-$1,777	-$688	-$362	$802	$2,429	$1,545	$1,485	$14	$1,815	$4,309
Difference				$0	$0	$0	$0	$25	$0	$0	$0	$0	$0
TD				-$1,801	-$719	$439	$802	$2,454
Difference				$24	$31	-$801	$0	$0
Morningstar				-$1,777	-$688	-$362	-$412	$915
Difference				$0	$0	$0	$1,214	$1,539
OPM	13.93%	11.36%	10.15%	6.77%	13.53%	15.08%	14.84%	22.64%	18.71%	25.02%	19.66%	21.07%	32.53%	26.54%				220.55%	<-Total Growth	10	OPM
Increase	13.85%	-18.48%	-10.63%	-33.33%	99.90%	11.47%	-1.60%	52.63%	-17.37%	33.74%	-21.42%	7.13%	54.44%	-18.42%					Should increase		or be stable.
Diff from Ave	-27.4%	-40.8%	-47.1%	-64.7%	-29.5%	-21.4%	-22.7%	18.0%	-2.5%	30.4%	2.5%	9.8%	69.6%	38.3%				0.00	<-Median->	10	OPM
*Operational Profit Margin (CF/Revenue) Ratio									OPM	10 Yrs	19.19%	5 Yrs	21.07%					should be	zero, it is a		check on calculations
														$16,478	<-12 mths	0.15%
EBITDA		$3,318	$2,934	$4,879	$3,659	$6,902	$10,317	$12,317	$12,849	$13,271	$13,273	$15,531	$16,454	$17,455	$18,862	$19,915		460.80%	<-Total Growth	10	EBITDA
Change			-11.57%	66.29%	-25.01%	88.63%	49.48%	19.39%	4.32%	3.28%	0.02%	17.01%	5.94%	6.08%	8.06%	5.58%		11.48%	<-Median->	10	Change
Margin		13.11%	8.91%	12.96%	10.83%	19.97%	23.25%	26.56%	25.66%	33.95%	28.20%	29.13%	37.70%	38.45%	39.03%	39.94%		26.11%	<-Median->	10	Margin
Long Term Debt	$19,251	$20,203	$22,357	$33,423	$39,391	$36,494	$60,865	$60,327	$59,661	$62,819	$67,961	$72,939	$74,715	$74,715				234.19%	<-Total Growth	10	Debt	Type
Change		4.95%	10.66%	49.50%	17.86%	-7.35%	66.78%	-0.88%	-1.10%	5.29%	8.19%	7.32%	2.43%	0.00%				6.31%	<-Median->	10	Change	Lg Term R
Debt/Market Cap Ratio	0.65	0.58	0.58	0.66	0.99	0.68	0.73	0.70	0.57	0.76	0.68	0.68	0.74	0.72				0.69	<-Median->	10	Debt/Market Cap Ratio	Intang/GW
Assets/Current Liabilities Ratio	7.07	6.67	5.37	7.67	7.83	6.62	11.08	11.41	10.20	11.47	9.26	8.85	10.34	10.34				9.73	<-Median->	10	Assets/Current Liab.  Ratio	Liquidity
Debt to Cash Flow (Years)	7.12	7.03	6.69	13.12	8.62	7.00	9.24	5.74	6.37	6.42	7.34	6.50	5.26	6.20				6.75	<-Median->	10	Debt to Cash Flow (Years)	Liq. + CF
																						Debt Ratio
Intangibles	$711	$817	$445	$1,166	$1,348	$1,573	$3,267	$2,372	$2,173	$2,080	$4,008	$4,018	$3,537	$3,537				694.83%	<-Total Growth	10	Intangibles	Leverage
Goodwill	$440	$419	$1,004	$483	$80	$78	$34,457	$34,459	$33,153	$32,688	$32,775	$32,440	$32	$32				-96.83%	<-Total Growth	10	Goodwill	D/E Ratio
Total	$1,151	$1,236	$1,449	$1,649	$1,428	$1,651	$37,724	$36,831	$35,326	$34,768	$36,783	$36,458	$3,569	$3,569					Intangibles		Total
Change			17.23%	13.80%	-13.40%	15.62%	2184.92%	-2.37%	-4.09%	-1.58%	5.80%	-0.88%	-90.21%	0.00%				-1.23%	<-Median->	10	Change
Intangible/Market Cap Ratio	0.04	0.04	0.04	0.03	0.04	0.03	0.45	0.43	0.34	0.42	0.37	0.34	0.04	0.03				0.34	<-Median->	10	Intangible/Market Cap Ratio
Current Assets	$4,295	$6,600	$6,950	$8,201	$7,597	$8,410	$9,215	$9,215	$8,826	$7,350	$8,959	$12,147	$14,399	$14,399				Liq ratio of 1.5 and up, best
Current Liabilities	$4,860	$7,069	$10,728	$9,501	$10,814	$12,966	$14,624	$14,624	$16,010	$13,979	$18,229	$20,301	$17,435	$17,435				0.63	<-Median->	10	Ratio
Liquidity Ratio	0.88	0.93	0.65	0.86	0.70	0.65	0.63	0.63	0.55	0.53	0.49	0.60	0.83	0.83				0.55	<-Median->	5	Ratio
Liq. with CF aft div	1.28	1.21	0.86	1.01	0.98	0.90	0.80	0.98	0.76	0.76	0.63	0.81	1.21	1.07				0.76	<-Median->	5	Ratio
Liq. CF re  Inv+Div	0.70	0.65	0.46	0.45	0.56	0.64	0.46	0.81	0.59	0.55	0.40	0.64	0.90	1.07				0.59	<-Median->	5	Ratio
Curr Long Term Debt	$374	$652	$2,811	$1,004	$1,004	$4,100	$2,871	$3,259	$4,404	$2,957	$6,164	$6,045	$6,084	$6,084
Liquidity Less CLTD	0.96	1.03	0.88	0.97	0.77	0.95	0.78	0.81	0.76	0.67	0.74	0.85	1.27	1.27				0.76	<-Median->	5	Ratio
Liq. with CF aft div	1.39	1.33	1.17	1.12	1.08	1.31	1.00	1.26	1.05	0.96	0.95	1.15	1.86	1.64				1.05	<-Median->	5	Ratio
Assets	$34,343	$47,172	$57,568	$72,857	$84,664	$85,832	$162,093	$166,905	$163,269	$160,276	$168,864	$179,608	$180,317	$180,317				Debt Ratio of 1.5 and up, best
Liabilities	$24,656	$32,414	$39,005	$51,807	$62,325	$60,477	$92,294	$93,470	$93,862	$95,913	$105,496	$116,210	$115,834	$115,834				1.58	<-Median->	10	Ratio
Debt Ratio	1.39	1.46	1.48	1.41	1.36	1.42	1.76	1.79	1.74	1.67	1.60	1.55	1.56	1.56				1.60	<-Median->	5	Ratio
Estimates BVPS														$26.30	$25.80	$23.80			Estimates		Estimates BVPS
Estimate Book Value														$55,888	$54,825	$50,575			Estimates		Estimate Book Value
P/B Ratio (Close)														1.85	1.88	2.04			Estimates		P/B Ratio (Close)
Difference from 10 year median															11.62%	Diff M/C			Estimates		Difference from 10 yr med.
Check on Total Enbridge Inc Equity		$6,793	$13,496	$16,786	$18,898	$21,386	$58,135	$69,470	$66,043	$61,367	$60,826	$59,887	$61,454	$61,454
Total Book Value	$9,687	$14,758	$18,563	$21,050	$22,339	$25,355	$69,799	$73,435	$69,407	$64,363	$63,368	$63,398	$64,483	$64,483				247.37%	<-Total Growth	10	Total Book Value
Commitments etc			$1,053	$2,249	$2,141	$3,392	$4,067	$0	$0	$0	$0	$0	$0	$0
NCI	$846	$4,258	$4,014	$2,015	$1,300	$577	$7,597	$3,965	$3,364	$2,996	$2,542	$3,511	$3,029	$3,029				-24.54%	<-Total Growth	10	Non-Control. Int
Book Value	$8,841	$10,500	$14,549	$19,035	$21,039	$24,778	$62,202	$69,470	$66,043	$61,367	$60,826	$59,887	$61,454	$61,454				322.39%	<-Total Growth	10	Book Value
Book Value per Share	$11.32	$13.04	$17.51	$22.34	$24.24	$26.28	$36.70	$34.36	$32.61	$30.29	$30.02	$29.57	$28.92	$28.92				65.18%	<-Total Growth	10	Book Value per Share
P/B Ratio (Median)	2.89	3.03	2.59	2.37	2.21	1.91	1.39	1.39	1.45	1.51	1.59	1.84	1.71	1.64				1.65	10 Year Med.		P/B Ratio (Median)
Preferred Shares	$1,056	$3,707	$5,141	$6,515	$6,515	$6,515	$7,747	$7,747	$7,747	$7,747	$7,747	$7,747	$6,818	$7,747				32.62%	<-Total Growth	10	Preferred Shares
Net Book Value	$7,785	$6,793	$9,408	$12,520	$14,524	$18,263	$54,455	$61,723	$58,296	$53,620	$53,079	$52,140	$54,636	$53,707	$53,707	$53,707		480.74%	<-Total Growth	10	Book Value
Book Value per Share	$9.97	$8.44	$11.32	$14.69	$16.73	$19.37	$32.13	$30.53	$28.79	$26.47	$26.20	$25.75	$25.71	$25.27	$25.27	$25.27		127.10%	<-Total Growth	10	Book Value per Share
Change	3.16%	-15.34%	34.16%	29.80%	13.87%	15.74%	65.89%	-4.98%	-5.69%	-8.07%	-1.01%	-1.72%	-0.14%	-1.70%	0.00%	0.00%		-19.75%	P/B Ratio		Current/10 Year Median
P/B Ratio (Median)	3.28	4.69	4.00	3.60	3.20	2.59	1.59	1.57	1.64	1.72	1.83	2.11	1.93	1.88	0.00	0.00		2.39	P/B Ratio		Historical Median
P/B Ratio (Close)	3.82	5.10	4.10	4.07	2.75	2.92	1.53	1.39	1.79	1.54	1.89	2.06	1.86	1.92	1.92	1.92		8.55%	<-IRR #YR->	10	Book Value per Share	127.10%
Change	31.23%	33.41%	-19.59%	-0.83%	-32.38%	6.12%	-47.55%	-9.21%	29.09%	-14.23%	22.61%	8.98%	-9.73%	3.54%	0.00%	0.00%		-3.37%	<-IRR #YR->	5	Book Value per Share	-15.77%
Leverage (A/BK)	3.55	3.20	3.10	3.46	3.79	3.39	2.32	2.27	2.35	2.49	2.66	2.83	2.80	2.80				2.73	<-Median->	10	A/BV
Debt/Equity Ratio	2.55	2.20	2.10	2.46	2.79	2.39	1.32	1.27	1.35	1.49	1.66	1.83	1.80	1.80				1.73	<-Median->	10	Debt/Eq Ratio
Sharerholders Equity (Assets less liabilities)									P/BV	10 yr Med	1.88	5 yr Med	1.83		2.34%	Diff M/C
			-$11.32	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$25.71
								-$30.53	$0.00	$0.00	$0.00	$0.00	$25.71
EPS based on Comprehensive	$1.02	$0.44	$1.97	$1.57	$2.37	$1.31	$0.33	$3.65	$1.15	$0.92	$3.02	$3.55	$2.25					14.04%	<-Total Growth	10	EPS based on Comprehensive
Comprehensive Income	$835	$612	$2,068	$1,811	$2,026	$1,724	$988	$7,471	$2,720	$2,256	$6,589	$7,640	$4,843					134.19%	<-Total Growth	10	Comprehensive Inc
NCI	$43	$164	$276	$242	-$292	$229	$160	$801	$7	$22	$95	$21	-$131					-147.46%	<-Total Growth	10	NCI
Preferred Shareholders	$13	$105	$183	$251	$288	$293	$330	$367	$383	$380	$373	$414	$352					92.35%	<-Total Growth	10	Preferred Shareholders
Shareholders	$779	$343	$1,609	$1,318	$2,030	$1,202	$498	$6,303	$2,330	$1,854	$6,121	$7,205	$4,622					187.26%	<-Total Growth	10	Comprehensive Income
Increase	24.84%	-55.97%	369.10%	-18.09%	54.02%	-40.79%	-58.57%	1165.66%	-63.03%	-20.43%	230.15%	17.71%	-35.85%					-20.43%	<-Median->	5	Comprehensive Income
5 Yr Running Average	$908	$874	$867	$935	$1,216	$1,300	$1,331	$2,270	$2,473	$2,437	$3,421	$4,763	$4,426					11.13%	<-IRR #YR->	10	Comprehensive Income	187.26%
ROE	10.0%	5.0%	17.1%	10.5%	14.0%	6.6%	0.9%	10.2%	4.0%	3.5%	11.5%	13.8%	8.5%					-6.02%	<-IRR #YR->	5	Comprehensive Income	-26.67%
5Yr Median	10.0%	10.0%	10.0%	10.0%	10.5%	10.5%	10.5%	10.2%	6.6%	4.0%	4.0%	10.2%	8.5%					17.71%	<-IRR #YR->	10	5 Yr Running Average	410.66%
% Difference from NI	-21.4%	-43.8%	260.8%	14.2%	-5586.5%	-32.3%	-80.3%	150.6%	-56.2%	-37.8%	5.2%	178.3%	-20.8%					14.29%	<-IRR #YR->	5	5 Yr Running Average	94.98%
Median Values										Diff	5, 10 yr	-26.6%	-20.8%					8.5%	<-Median->	5	Return on Equity
			-$1,609	$0	$0	$0	$0	$0	$0	$0	$0	$0	$4,622
								-$6,303	$0	$0	$0	$0	$4,622
			-$867	$0	$0	$0	$0	$0	$0	$0	$0	$0	$4,426
								-$2,270	$0	$0	$0	$0	$4,426
Current Liability Coverage Ratio	0.49	0.50	0.34	0.46	0.49	0.43	0.40	0.55	0.49	0.59	0.51	0.46	0.57	0.69							CFO / Current Liabilities
5 year Median	0.47	0.49	0.49	0.49	0.49	0.46	0.43	0.46	0.49	0.49	0.51	0.51	0.51	0.57				48.7%	<-Median->	10	Current Liability Cov Ratio
Asset Efficiency Ratio	6.91%	7.45%	6.28%	5.93%	6.21%	6.49%	3.57%	4.82%	4.79%	5.18%	5.47%	5.24%	5.49%	6.68%							CFO / Total Assets
5 year Median	6.82%	6.91%	6.91%	6.91%	6.28%	6.28%	6.21%	5.93%	4.82%	4.82%	4.82%	5.18%	5.24%	5.47%				5.4%	<-Median->	10	Return on Assets
Return on Assets ROA	2.89%	1.29%	0.77%	1.58%	-0.04%	2.07%	1.56%	1.51%	3.26%	1.86%	3.44%	1.44%	3.24%	3.39%				Net	Income/Assets		Return on Assets
5Yr Median	3.52%	3.20%	2.89%	1.58%	1.29%	1.29%	1.56%	1.56%	1.56%	1.86%	1.86%	1.86%	3.24%	3.24%				1.7%	<-Median->	10	Asset Efficiency Ratio
Return on Equity ROE	12.73%	8.98%	4.74%	9.22%	-0.25%	9.72%	4.64%	4.07%	9.13%	5.56%	10.96%	4.97%	10.69%	11.37%				Net Inc/	Shareholders' equity		Return on Equity
5Yr Median	13.60%	12.94%	12.73%	9.22%	8.98%	8.98%	4.74%	4.64%	4.64%	5.56%	5.56%	5.56%	9.13%	10.69%				7.3%	<-Median->	10	Return on Equity
														$5,810	<-12 mths	-0.50%
Net Income	$1,060.0	$943.0	$494.0	$1,608	-$159	$2,309	$3,266	$3,333	$5,827	$3,416	$6,314	$2,938	$6,058					1126.32%	<-Total Growth	10	Net Income
NCI	$56.0	$228.0	-$135.0	$203	-$410	$240	$407	$451	$122	$53	$125	-$65	-$133					1.48%	<-Total Growth	10	NCI
Preferred Shareholders	$13.0	$105.0	$183.0	$251	$288	$293	$330	$367	$383	$380	$373	$414	$352					92.35%	<-Total Growth	10	Preferred Shareholders
Shareholders	$991.0	$610.0	$446.0	$1,154	-$37	$1,776	$2,529	$2,515	$5,322	$2,983	$5,816	$2,589	$5,839	$6,108	$6,411	$7,602		1209.19%	<-Total Growth	10	Net Income
Increase	2.91%	-38.45%	-26.89%	158.74%	-103.21%	4900.00%	42.40%	-0.55%	111.61%	-43.95%	94.97%	-55.48%	125.53%	4.61%	4.96%	18.58%		EPS/CF Ratio should not be higher than 1.00
5 Yr Running Average	$1,106.0	$1,088.0	$913.0	$832.8	$632.8	$789.8	$1,173.6	$1,587.4	$2,421.0	$3,025.0	$3,833.0	$3,845.0	$4,509.8	$4,667.0	$5,352.6	$5,709.8		29.33%	<-IRR #YR->	10	Net Income	1209.19%
Operating Cash Flow	$2,703.0	$2,874.0	$3,341.0	$2,547	$4,571	$5,211	$6,584	$10,502	$9,368	$9,781	$9,256	$11,230	$14,201					18.35%	<-IRR #YR->	5	Net Income	132.17%
Investment Cash Flow	-$4,017	-$6,204	-$9,431	-$11,891	-$7,933	-$5,192	-$11,002	-$3,017	-$4,658	-$5,177	-$10,657	-$5,270	-$6,043					17.32%	<-IRR #YR->	10	5 Yr Running Average	393.95%
Total Accruals	$2,305.0	$3,940.0	$6,536.0	$10,498	$3,325	$1,757	$6,947	-$4,970	$612	-$1,621	$7,217	-$3,371	-$2,319					23.22%	<-IRR #YR->	5	5 Yr Running Average	184.10%
Total Assets	$34,343	$47,172	$57,568	$72,857	$84,664	$85,832	$162,093	$166,905	$163,269	$160,276	$168,864	$179,608	$180,317						Balance Sheet		Assets
Accruals Ratio	6.71%	8.35%	11.35%	14.41%	3.93%	2.05%	4.29%	-2.98%	0.37%	-1.01%	4.27%	-1.88%	-1.29%					-1.01%	<-Median->	5	Ratio
EPS/CF Ratio	0.43	0.18	0.13	0.27	-0.01	0.33	0.48	0.37	0.68	0.36	0.63	0.28	0.61					0.36	<-Median->	10	EPS/CF Ratio
			-$446	$0	$0	$0	$0	$0	$0	$0	$0	$0	$5,839
								-$2,515	$0	$0	$0	$0	$5,839
			-$913	$0	$0	$0	$0	$0	$0	$0	$0	$0	$4,510
								-$1,587	$0	$0	$0	$0	$4,510
Change in Close	35.38%	12.94%	7.88%	28.72%	-23.00%	22.83%	-12.99%	-13.73%	21.74%	-21.15%	21.37%	7.10%	-9.86%	1.78%	0.00%	0.00%			Count	34	Years of data
up/down	Down	Down	Down	Down	Down														Count	15	44.12%
Meet Prediction?					Yes													% right	Count	4	26.67%
Financial Cash Flow	$1,380.0	$1,776.0	$5,070.0	$9,770	$2,973	$1,102	$3,476	-$7,503	$4,745	-$4,770	$1,236	-$5,428	-$2,864						C F Statement		Financial CF
Total Accruals	$925	$2,164	$1,466	$728	$352	$655	$3,471	$2,533	-$4,133	$3,149	$5,981	$2,057	$545								Accruals
Accruals Ratio	2.69%	4.59%	2.55%	1.00%	0.42%	0.76%	2.14%	1.52%	-2.53%	1.96%	3.54%	1.15%	0.30%					1.15%	<-Median->	5	Ratio
Change in Close	35.38%	12.94%	7.88%	28.72%	-23.00%	22.83%	-12.99%	-13.73%	21.74%	-21.15%	21.37%	7.10%	-9.86%	1.78%	0.00%	0.00%			Count	20	Years of data
up/down																			Count	1	5.00%
Meet Prediction?																		% right	Count	0	0.00%
Cash	$420	$1,776	$776	$1,261	$1,015	$2,117	$480	$637	$676	$490	$320	$907	$5,985	$5,985							Cash
Cash per Share	$0.54	$2.21	$0.93	$1.48	$1.17	$2.24	$0.28	$0.32	$0.33	$0.24	$0.16	$0.45	$2.82	$2.82				$0.33	<-Median->	5	Cash per Share
Percentage of Stock Price	1.41%	5.13%	2.01%	2.48%	2.54%	3.97%	0.58%	0.74%	0.65%	0.59%	0.32%	0.85%	5.90%	5.80%				0.65%	<-Median->	5	% of Stock Price
Notes:
March 16, 2024.  Last estimates were for 2023, 2024 and 2025 of $52567M, $51208M and $49859M for Revenue, $5.49, $5.55 for DCF, R301, $3.02 and $3.18 for AEPS,
$3.03, $2.98 and $3.26 for EPS, $3.57, $3.68 and $3.78 for Dividends, $8730M, $9136M and $8460M for FCF, $5.78, $5.82 and $6.08 for CFPS, $28.20, $26.20 and $25.30 for BVPS, $6016M, $6074M and $6787M for Net Income.
March 15, 2023.  Last estimates were for 2022, 2023 and 2024 of $49852M, $44057M and $55582M for Revenue, $5.26 and $5.40 for AFFO 2022/3, $2.89 and $2.98 for AEPS for 2022/3,
$2.99, $3.14 and $3.40 for EPS, $3.45 and $3.57 and $3.66 for Dividends, $8592M, $9255M and $10181 for FCF, $5.88, $5.96 and $6.02 for CFPS, and $6004M, $6438M and $7162M for Net Income.
March 19, 2022.  Last estimates were for 2021, 2022 and 2023 of $44311M, $45554M and $58450M for Revenue, $481 and 5.22 for AFFO for 2021-22, $2.65 and $2.87 for Adj EPS 2021-22,
$2.64, $295 and $3.13 for EPS, $3.34, $3.48 and $3.60 for Dividends, $3170M, $8818M and $9287M for FCF, $5.32, $5.83 and $5.47 for CFPS and $5406M, $6090M and $6175M for Net Income.
March 13, 2021.  Last estimates were for 50124M, $51963M and $54114M for Revenue, $4.72 and $4.96  2020 and 2021 for AFFO, $2.81 and $3.15 2020 and 2021 for Adj EPS,
$2.59, $2.83 and $2.99 for EPS, $3.24, $3.43 and $3.60 for Dividends, $5745M, $9641M and $11452M for FCF, $5.20, $5.63 and $6.02 for CFPS and $5302M, $5738M and $5972M for Net Income.
March 13, 2020,  Last estimates were for 2019, 2020 and 2021 of $48716M, $50758M and $58697M for Revenue, $4.37 and $4.86 for ACFFO for 2019 and 2020,
$2.53m $2.81 and $3.15 for Adjusted EPS, $2.42, $2.66 and $2.76 for EPS, $4.57, $4.87 and $5.43 for CFPS, $4802M, $5333M and $6300M for Net Income.
March 17, 2019.  Last estimates were for 2018, 2019 and 2020 of $47300M, $48161M and $55006M for Revenue, $4.35 and $4.50 for 2018 and 2019 for ACFFO,
$$2.49 and $2.49 for Adj EPS for 2018 and 2019, $2.37, $2.57 and $2.85 for EPS, $4.97m $5.19 and $5.70 for CFPS and $4070M, $4434M and $5121M for Net Income.
March 11, 2018.  Last estimates were for 2017, 2018 and 2019 of $45674M, $47658M and $56891M for Revenue, $4.09 and $4.57 for AFFo for 2017 and 2018,
$2.50 and 2.74 for 2017 and 2018 for Adjusted EPS, $2.37 and $2.63 and $2.92 for EPS, $4.99, $5.44 and $6.03 for CFPS and $3208M, $4051M and $4807M for Net Income.
March 11, 2017.  Last estimates were for 2016, 2017 and 2018 of $38676M, $40696M and $43955M for Revenue, $3.93, $4.34 for AFFO for 2016 and 2017,
$2.44 for Adjusted EPS for 2016, $2.34, $2.51 and $2.90 for EPS, $5.05, $5.32 and $5.03 for CFPS and $1758M, $2382M and $2682M for Net Income.
March 15, 2016.  Last estimates were for 2015 and 2016 of 32681M and $32681M for Revenue, $2.75 and $3.23 for AFFO, $2.16 and 2.44 for Adj EPS,
$2.24, $2.66 and $3.10 for EPS for 2015, 2016 and 2017, $5.34 for 2015 for CFPS and $1889M for 2015 for Net Income
March 22, 2015.  Last estimates were for 2014 and 2015 of $31234M and  $32681M  for Revenue, $2.47 and 3.07 for AFFO, $1.89 and $2.24 for EPS, $4.72 and $5.34 for CFPS, $1534M and $1889M for Net Income.
February 22, 2014.  Last estimates were for 2013, 2014 and 2014 of $25909M, 28014M and $29689M for Revenue, $2.33 and $2.79 for AFFO, $1.74 and $2.07 Adjusted EPS,
$1.81 and $2.14 and $2.44 EPS and $4.26, 4.83 and $4.70 CFPS.
April 9, 2013.  Last estimates were for 2012, 2013 and 2014 of $19840M and $20711M for revenue, $1.62 and $1.89 Adj. EPS, $1.65, 1.85 and $2.04 for EPS andf $3.42 and $3.78 for CFPS.
Non-adjusted EPS also included $105 million asset impairment to Stingray and Garden Banks assets.
Feb 25, 2012.  Last estimates I got were for 2011 and 2012 of $1.46 and $1.57 for Adj EPS, $1.43 and $1.56 for EPS and $2.73 and 3.06 for CF.
Apr 10, 2011. Last estimates I got for 2010 and 2011 were $4.25 and $4.25 for earnings $2.61 and $2.85 for Adj EPS and $4.80 and $5.57 for cash flow.
Mar 2010.  In June 2, 2009 I picked up 2009 and 2010 earnings of $2.21 and $2.46 and cash flow of $4.48 and $4.75.  I made 14.5% per year return to end of 2009.
AP 2008.  April 2009.  In Nov 2008 I picked up an earnings estimate of 2.06 for Dec 2008 and $2.21 for 2009.  Earnings for 2008 came in at $3.67 and $3.64 diluted.
This higher than expected earnings for 2008 do not seem to have any effect on what is expected in 2009.
AP 2007. I have done ok on this stock.  Div increase nicely. It is on TD's Action Buy List
AP 2006.  TD has hold on this and competitors except TransCdn Pipelines, which they have an action buy on. IRR since purchase is 6%.  Lost 18% this year. Stock seems volitile.
Dividend is increasing nicely, but revenue is increasing much faster than EPS, which last 5 years is IRR of 4.5. 5 and 10 year stock price increase is good.  Hold for now. Mike says yield is low for current price.
AP 2005.  TD NewCrest has a hold rating on this stock.  I have only just bought it and have not earned anything on it yet.
Dividends have been paid on this stock since 1952.
In 1998, IPL Energy became Enbridge Inc.
In 1992, Interprovincial Pipe Line Inc. was acquired by Interprovincial Pipe Line System Inc., which changed its name to IPL Energy Inc. in 1994,
after the acquisition of Consumers' Gas (now Enbridge Gas Distribution Inc.) and diversification into the gas distribution business.
In 1991, name was changed to Interprovincial Pipe Line Inc.
In 1988, names was changed to Interhome Energy Inc.
In 1953, IPL Energy Inc was listed on the Toronto and Montreal stock exchanges
On April 30, 1949, the Company was stared as Interprovincial Pipe Line Company (IPL).
Shares are diluted by company's interest in own shares at 20M, 25M and 22M from 2012- 2010.
In 2015, Enbridge said it has been paying dividends for over 62 years.  They have increased their dividends since 1996.
Comments April 19, 2013
Calgary pipeline operator Enbridge is the only one out of 57 Canadian companies rated by Morningstar that has both a wide moat and a positive
“moat trend.” A key part of its competitive edge is its scale: it has pipeline presences in the oil sands, the Bakken fields in the Midwest U.S., and
in Cushing, Okla., as well as growth opportunities in natural gas and electricity.
Analyst David McColl says Enbridge is just one of a handful of pipeline companies “with the expertise, scale, access to capital, and geographic  compared to recent prices around $45
reach to successfully grow its pipeline transportation business.” He raised his fair-value estimate for Enbridge shares this week to $54 (U.S.),
Sector:
Infrastructure, Utility
What should this stock accomplish?
You should expect moderte to good dividend yield and moderate dividend growth.  Utilities should be a stable part of your portfolio.
Would I buy this company and Why.
I like this stock.  It is a dividend growth company.
Why am I following this stock.
I am following this stock as I own it.
Why I bought this stock.
I first bought this stock in 2005 and then bought more in 2008 and 2009.  This stock was on the Dividend Achievers, the Dividend Aristocrats list and also on Mike Higgs’ list of Canadian Dividend Growth stocks.  Enbridge is considered to be a low risk stock.
Dividends
Dividends are paid quarterly in Cycle 3, which is March, June, September and December.  Dividends are declared for shareholders of record of one month and  paid near the first of the following month.
For example, the Dividend payable on December 1, 2013 was declared for shareholders of record of November 15, 2013.
Misson Statement or closes thing I can find.
What I am looking for is a statement that the company wants to do well by their customers, employees, and community and and thereby earn shareholders a reasonable return.
For customers Over the past 65 years, Enbridge has become a leader in the safe and reliable delivery of energy in North America
For employees Enbridge believes in sharing the success of our company with the people who make it happen – our employees
For community Our perspective is holistic, and over the past decade we've invested across a diverse spectrum of initiatives aimed at strengthening our communities
For investors There’s an urgent need for more energy infrastructure in North America, and Enbridge is playing a critical role in providing it.
Our shareholders expect us to generate strong financial performance and returns on the capital they’ve invested in our business.
How they make their money
Enbridge owns extensive midstream assets that transport hydrocarbons across the U.S. and Canada. Its pipeline network consists of the Canadian Mainline system, regional oil sands
pipelines, and natural gas pipelines. The company also owns and operates a regulated natural gas utility and Canada's largest natural gas distribution company. The firm has a small
renewables portfolio primarily focused on onshore and offshore wind projects
Adjusted earnings/(loss) represent earnings or loss applicable to common shareholders adjusted for non-recurring or non-operating factors on both a consolidated and segmented basis. Management believes that
the presentation of adjusted earnings/(loss) provides useful information to investors and shareholders as it provides increased transparency and predictive value. Management uses adjusted earnings/(loss) to set
targets, assess performance of the Company and set the Company’s dividend payout target. This measure cannot be compared to what other companies use.
A lot of earnings quotes use "Adjusted Earnings" which is usually lower than EPS.  Values before 2005, from 2005 annual report.
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			Change
Date	2016	Mar 11	2017	Mar 12	2018	Mar 17	2019	Mar 13	2020	Mar 13	2021	Mar 19	2022	Mar 15	2023			Mar 16	2024
Ebel, Gregory Lorne		0.461	0.03%	0.628	0.03%	0.652	0.03%	0.652	0.03%	0.652	0.03%	0.652	0.03%	0.652	0.03%			0.669	0.03%		Chair, then CEO 2023	2.66%
Director - Shares - Amount			$22.685		$26.646		$33.655		$26.537		$32.208		$34.496		$31.093				$32.490
Options - percentage		0.729	0.04%	0.411	0.02%	0.419	0.02%	0.428	0.02%	0.437	0.02%	0.650	0.03%	0.968	0.05%			1.867	0.09%			92.97%
Options - amount			$35.849		$17.419		$21.650		$17.406		$21.594		$34.374		$46.158				$90.658
Monaco, Albert	0.04%	0.395	0.02%	0.483	0.02%	0.813	0.04%	0.878	0.04%	0.926	0.05%	0.957	0.05%								Ceased insider Jan 2023
CEO - Shares - Amount	$21.175		$19.416		$20.472		$41.980		$35.749		$45.769		$50.661
Options - percentage	0.43%	4.945	0.29%	4.547	0.22%	5.045	0.25%	5.920	0.29%	5.775	0.29%	6.131	0.30%
Options - amount	$230.076		$243.104		$192.855		$260.471		$240.985		$285.339		$324.429
Murray, Patrick																		0.026	0.00%			#DIV/0!
CFO - Shares - Amount																			$1.250
Options - percentage																		0.672	0.03%			#DIV/0!
Options - amount																			$32.609
Yu, Vernon Dai-Chung										0.165	0.01%	0.175	0.01%	0.181	0.01%						Ceased insdier Jun 30,2024	-100.00%
CFO - Shares - Amount											$8.144		$9.259		$8.637
Options - percentage										1.470	0.07%	1.451	0.07%	1.887	0.09%							-100.00%
Options - amount											$72.638		$76.791		$89.989
Gruending, Colin Kenneth								0.048	0.00%	0.059	0.00%			0.087	0.00%			0.096	0.00%		Was CFO, Officer 2022	10.13%
Officer - Shares - Amount									$1.946		$2.939				$4.170				$4.674
Options - percentage								1.310	0.06%	1.443	0.07%			1.453	0.07%			1.658	0.08%			14.08%
Options - amount									$53.324		$71.287				$69.317				$80.483
Whelen, John Kendall	0.01%	0.080	0.00%	0.123	0.01%	0.203	0.01%	0.204	0.01%												Chief Dev Officer 2020
CFO - Shares - Amount	$3.427		$3.952		$5.207		$10.503		$8.296												Ceased insider Nov 2020
Options - percentage	0.17%	1.492	0.09%	1.548	0.08%	2.267	0.11%	1.897	0.09%
Options - amount	$91.982		$73.355		$65.667		$117.054		$77.242
Hansen, Cynthia Lynn				0.059	0.00%	0.114	0.01%	0.114	0.01%	0.184	0.01%	0.215	0.01%	0.220	0.01%			0.229	0.01%			4.11%
Officer - Shares - Amount					$2.493		$5.898		$4.639		$9.095		$11.373		$10.498				$11.125
Options - percentage				1.046	0.05%	1.074	0.05%	1.059	0.05%	1.772	0.09%	1.131	0.06%	1.583	0.07%			1.445	0.07%			-8.69%
Options - amount					$44.362		$55.438		$43.114		$87.536		$59.840		$75.507				$70.176
Banister, Gaurdie, Edward														0.016	0.00%			0.024	0.00%			47.39%
Director - Shares - Amount															$0.785				$1.177
Options - percentage														0.008	0.00%			0.012	0.00%			45.49%
Options - amount															$0.380				$0.563
Ashar, Mayank Mulraj												0.064	0.00%	0.064	0.00%			0.064	0.00%			0.00%
Director - Shares - Amount													$3.387		$3.053				$3.107
Options - percentage												0.003	0.00%	0.010	0.00%			0.019	0.00%			93.31%
Options - amount													$0.164		$0.480				$0.945
Carter, Pamela L.								0.043	0.00%	0.045	0.00%	0.046	0.00%	0.048	0.00%			0.054	0.00%		Was dir, chair in 2023	11.56%
Chairman - Shares - Amt									$1.733		$2.206		$2.458		$2.294				$2.605
Options - percentage								0.008	0.00%	0.012	0.00%	0.015	0.00%	0.019	0.00%			0.026	0.00%			38.21%
Options - amount									$0.323		$0.569		$0.799		$0.886				$1.246
Increase in O/S Shares	0.46%	3.000	0.32%	3.000	0.18%	2.000	0.10%	3.000	0.15%	1.000	0.05%	4.072	0.20%	2.000	0.10%			1.401	0.07%
due to SO 2013	$184.000		$169.500		$147.480		$84.820		$154.890		$40.710		$201.198		$105.840				$66.828
Book Value	$76.000		$65.000		$90.000		$32.000		$69.000		$22.000		$31.000		$53.000				$77.000
Insider Buying	-$0.909		-$0.136		-$1.791		-$0.728		-$1.247		-$0.908		-$0.309		-$0.546				-$0.237
Insider Selling	$36.153		$8.811		$31.156		$4.020		$8.723		$2.120		$9.865		$4.387				$1.063
Net Insider Selling	$35.244		$8.676		$29.365		$3.292		$7.476		$1.212		$9.556		$3.840				$0.826
% of Market Cap	0.07%		0.01%		0.03%		0.00%		0.01%		0.00%		0.01%		0.00%				0.00%
Directors		13		13		13		12		11		11		11				12
Women	25%	3	23%	4	31%	5	38%	5	42%	4	36%	4	36%	4	36%			4	33%
Minorities	0%	1	8%	1	8%	1	8%	1	8%	1	9%	2	18%	3	27%			4	33%
Institutions/Holdings	0.00%			904	65.26%	1,075	57.04%	20	57.04%			20	29.79%	20	38.96%			20	36.75%
Total Shares Held	0.00%			1,106.324	54.71%	1,153.809	57.06%	1,153.809	57.06%			603.580	29.81%	788.952	37.13%			781.233	36.76%
Increase/Decrease	#DIV/0!			62.612	6.00%	-5.398	-0.47%	-5.398	-0.47%			-36.500	-5.70%	12.836	1.65%			2.449	0.31%
Starting No. of Shares	Nasdaq			1,043.711	Nasdaq	1,159.207	Nasdaq	1,159.207	TOP 2 MS			640.079	TOP 2 MS	776.116	TOP 2 MS			778.784	TOP 2 MS
Copyright © 2008 Website of SPBrunner. All rights reserved.
My stock