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/ |
|
Q2 2017 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Enbridge Income Fund
Holdings Inc. |
|
|
TSX: |
ENF |
OTC: |
EBGUF |
www.enbridgeincomefund.com |
|
|
Fiscal Yr: |
Dec 31 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year |
12/31/05 |
12/31/06 |
12/31/07 |
12/31/08 |
12/31/09 |
12/31/10 |
12/31/11 |
12/31/12 |
12/31/13 |
12/31/14 |
12/31/15 |
12/31/16 |
12/31/17 |
12/31/18 |
12/31/19 |
|
Value |
Description |
#Y |
Item |
Total G |
Symbol |
|
|
|
|
|
|
Accounting Rules ENF |
|
|
|
|
|
C GAAP |
C GAAP |
US GAAP |
IFRS |
IFRS |
IFRS |
IFRS |
IFRS |
IFRS |
IFRS |
|
|
|
|
|
|
ENF |
|
|
|
|
|
|
Accounting Rules ENBIF |
|
|
|
|
|
|
|
US GAAP |
US GAAP |
US GAAP |
US GAAP |
US GAAP |
US GAAP |
US GAAP |
US GAAP |
|
|
|
|
|
|
ENBIF |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Enbridge Fund
Shares |
|
|
|
|
|
|
49.2 |
61.2 |
66.0 |
79.9 |
191.5 |
218.0 |
219.0 |
|
|
|
|
|
|
Enbridge Fund Shares |
|
ENBIF |
|
|
|
|
|
|
ENF Shares |
|
|
|
|
|
|
39.7 |
51.7 |
56.5 |
70.4 |
97.2 |
124.2 |
146.8 |
|
|
|
|
|
|
ENF Shares |
|
ENF |
|
|
|
|
|
|
Increase |
|
|
|
|
|
|
|
30.15% |
9.22% |
24.53% |
38.15% |
27.79% |
18.18% |
|
|
|
|
|
|
|
|
ENF |
|
|
|
|
|
|
Percentage Held |
|
|
|
|
|
|
80.8% |
84.5% |
85.6% |
88.1% |
50.8% |
57.0% |
67.0% |
|
|
|
|
|
|
Percentage Held |
|
ENF |
|
|
|
|
|
|
Statements say |
|
|
|
|
|
|
|
84.5% |
85.6% |
88.1% |
50.8% |
56.9% |
56.9% |
|
|
|
|
|
|
Statements say |
|
ENF |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$5,724.7 |
<-12 mths |
58.93% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue* ENBIF |
|
|
|
|
|
|
|
|
|
$1,877 |
$1,501 |
$3,602 |
$4,333 |
$4,382 |
$5,204 |
|
91.90% |
<-Total Growth |
2 |
Revenue |
|
ENBIF |
|
|
|
|
|
|
Increase |
|
|
|
|
|
|
|
|
|
|
-20.03% |
139.97% |
20.29% |
1.13% |
18.76% |
|
38.53% |
<-IRR #YR-> |
2 |
Revenue |
#DIV/0! |
ENBIF |
|
|
|
|
|
|
5 year Running Average |
|
|
|
|
|
|
|
|
|
|
|
|
|
$3,139.0 |
$3,804.4 |
|
38.53% |
<-IRR #YR-> |
2 |
Revenue |
#DIV/0! |
ENBIF |
|
|
|
|
|
|
Revenue per Share |
|
|
|
|
|
|
|
|
|
$23.49 |
$7.86 |
$16.52 |
$19.79 |
$20.01 |
$23.76 |
|
#NUM! |
<-IRR #YR-> |
7 |
5 yr Running Average |
#DIV/0! |
ENBIF |
|
|
|
|
|
|
Increase |
|
|
|
|
|
|
|
|
|
|
-66.55% |
110.25% |
19.74% |
1.13% |
18.76% |
|
#NUM! |
<-IRR #YR-> |
5 |
5 yr Running Average |
#DIV/0! |
ENBIF |
|
|
|
|
|
|
5 year Running Average |
|
|
|
|
|
|
|
|
|
|
|
|
|
$17.53 |
$17.59 |
|
-16.13% |
<-IRR #YR-> |
10 |
Revenue per Share |
#DIV/0! |
ENBIF |
|
|
|
|
|
|
P/S (Price/Sales) Med |
|
|
|
|
|
|
|
|
|
1.36 |
4.50 |
1.84 |
1.68 |
0.00 |
0.00 |
|
-16.13% |
<-IRR #YR-> |
5 |
Revenue per Share |
#DIV/0! |
ENBIF |
|
|
|
|
|
|
P/S (Price/Sales) Close |
|
|
|
|
|
|
|
|
|
1.72 |
3.57 |
2.10 |
1.61 |
1.59 |
1.34 |
|
#NUM! |
<-IRR #YR-> |
7 |
5 yr Running Average |
#DIV/0! |
ENBIF |
|
|
|
|
|
|
*Revenue in M CDN $ |
|
|
|
|
|
|
|
E/P |
10 Yrs |
1.84 |
5Yrs |
1.84 |
|
|
|
|
#NUM! |
<-IRR #YR-> |
5 |
5 yr Running Average |
#DIV/0! |
ENBIF |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$1,877 |
$0 |
$3,602 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$1,877 |
$0 |
$3,602 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
-$23.49 |
$0.00 |
$16.52 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$0.00 |
$0.00 |
$0.00 |
-$23.49 |
$0.00 |
$16.52 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$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 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$2,217.0 |
<-12 mths |
-3.48% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue* ENBIF
(Earnings) |
$249.0 |
$245.4 |
$270.8 |
$297.0 |
$314.8 |
$328.1 |
$392.6 |
$389.6 |
$403.2 |
$415.7 |
$298.0 |
$2,297 |
$4,349 |
$4,515 |
|
|
836.02% |
<-Total Growth |
10 |
Revenue |
|
ENBIF |
|
|
|
|
|
|
Increase |
3.84% |
-1.45% |
10.35% |
9.68% |
5.99% |
4.22% |
19.66% |
-0.76% |
3.49% |
3.10% |
-28.31% |
670.81% |
89.33% |
3.82% |
|
|
25.06% |
<-IRR #YR-> |
10 |
Revenue |
836.02% |
ENBIF |
|
|
|
|
|
|
5 year Running Average |
|
|
$226.2 |
$260.4 |
$275.4 |
$291.2 |
$320.7 |
$344.4 |
$365.7 |
$385.8 |
$379.8 |
$761 |
$1,552.6 |
$2,374.9 |
|
|
42.38% |
<-IRR #YR-> |
5 |
Revenue |
485.07% |
ENBIF |
|
|
|
|
|
|
Revenue per Share |
$7.19 |
$7.09 |
$7.82 |
$8.58 |
$9.09 |
$9.48 |
$7.98 |
$6.37 |
$6.11 |
$5.20 |
$1.56 |
$10.54 |
$19.86 |
$20.62 |
|
|
15.62% |
<-IRR #YR-> |
7 |
5 yr Running Average |
#DIV/0! |
ENBIF |
|
|
|
|
|
|
Increase |
3.84% |
-1.45% |
10.35% |
9.68% |
5.99% |
4.30% |
-15.85% |
-20.22% |
-4.04% |
-14.84% |
-70.01% |
575.34% |
88.47% |
3.82% |
|
|
18.86% |
<-IRR #YR-> |
5 |
5 yr Running Average |
137.23% |
ENBIF |
|
|
|
|
|
|
5 year Running Average |
|
|
$6.53 |
$7.52 |
$7.95 |
$8.41 |
$8.59 |
$8.30 |
$7.81 |
$7.03 |
$5.44 |
$5.95 |
$8.65 |
$11.55 |
|
|
4.05% |
<-IRR #YR-> |
10 |
Revenue per Share |
48.67% |
ENBIF |
|
|
|
|
|
|
P/S (Price/Sales) Med |
1.83 |
1.72 |
1.42 |
1.19 |
1.29 |
1.59 |
2.27 |
3.50 |
4.01 |
6.16 |
22.65 |
2.88 |
1.67 |
0.00 |
|
|
5.72% |
<-IRR #YR-> |
5 |
Revenue per Share |
32.04% |
ENBIF |
|
|
|
|
|
|
P/S (Price/Sales) Close |
2.01 |
1.86 |
1.31 |
1.21 |
1.46 |
1.91 |
2.52 |
3.79 |
3.87 |
7.76 |
17.97 |
3.30 |
1.61 |
1.55 |
|
|
-4.05% |
<-IRR #YR-> |
7 |
5 yr Running Average |
#DIV/0! |
ENBIF |
|
|
|
|
|
|
*Revenue in M CDN $ |
|
|
|
|
|
|
|
E/P |
10 Yrs |
2.58 |
5Yrs |
4.01 |
|
|
|
|
-7.07% |
<-IRR #YR-> |
5 |
5 yr Running Average |
-30.68% |
ENBIF |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$245.4 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$2,297.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$392.6 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$2,297.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$275.4 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$760.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$320.7 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$760.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$7.09 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$10.54 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$7.98 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$10.54 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$7.95 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$5.95 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$8.59 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$5.95 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$349.0 |
<-12 mths |
37.40% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue ENF |
|
|
|
|
|
|
$40.270 |
$59.835 |
$91.044 |
$99.7 |
$143 |
$254 |
|
|
|
|
530.74% |
<-Total Growth |
5 |
Income |
|
ENF |
|
|
|
|
|
|
Increase |
|
|
|
|
|
|
|
48.58% |
52.16% |
9.49% |
43.46% |
77.61% |
|
|
|
|
44.53% |
<-IRR #YR-> |
5 |
Income |
530.74% |
ENF |
|
|
|
|
|
|
5 year Running Average |
|
|
|
|
|
|
|
|
|
|
$87 |
$130 |
|
|
|
|
44.53% |
<-IRR #YR-> |
5 |
Income |
530.74% |
ENF |
|
|
|
|
|
|
Income per Share |
|
|
|
|
|
|
$1.01 |
$1.16 |
$1.61 |
$1.42 |
$1.47 |
$2.05 |
|
|
|
|
49.26% |
<-IRR #YR-> |
1 |
5 yr Running Average |
#DIV/0! |
ENF |
|
|
|
|
|
|
Increase |
|
|
|
|
|
|
|
14.16% |
39.32% |
-12.08% |
3.85% |
39.00% |
|
|
|
|
49.26% |
<-IRR #YR-> |
1 |
5 yr Running Average |
#DIV/0! |
ENF |
|
|
|
|
|
|
5 year Running Average |
|
|
|
|
|
|
|
|
|
|
$1.3 |
$1.5 |
|
|
|
|
15.08% |
<-IRR #YR-> |
5 |
Income per Share |
#DIV/0! |
ENF |
|
|
|
|
|
|
P/S (Price/Sales) Med |
|
|
|
|
|
|
17.90 |
19.23 |
15.20 |
22.62 |
24.02 |
14.83 |
|
|
|
|
15.08% |
<-IRR #YR-> |
5 |
Income per Share |
101.84% |
ENF |
|
|
|
|
|
|
P/S (Price/Sales) Close |
|
|
|
|
|
|
19.84 |
20.86 |
14.67 |
28.48 |
19.05 |
17.00 |
|
|
|
|
15.47% |
<-IRR #YR-> |
1 |
5 yr Running Average |
#DIV/0! |
ENF |
|
|
|
|
|
|
*Distributions and Other
Income. |
|
|
|
|
|
|
|
P/S Med |
10 yr |
18.57 |
5 yr |
19.23 |
|
-100.00% |
Diff M/C |
|
15.47% |
<-IRR #YR-> |
1 |
5 yr Running Average |
#DIV/0! |
ENF |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$40.3 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$254.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$40.3 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$254.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$86.8 |
$129.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$86.8 |
$129.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$1.01 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$2.05 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$1.01 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$2.05 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$1.33 |
$1.54 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$1.33 |
$1.54 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$2.12 |
<-12 mths |
-0.93% |
|
|
|
|
|
|
|
|
|
|
|
|
|
EPS Basic ENF |
$0.44 |
$1.02 |
$0.61 |
$0.63 |
$0.38 |
$0.36 |
$1.33 |
$1.48 |
$1.55 |
$1.60 |
$1.86 |
$2.18 |
|
|
|
|
113.73% |
<-Total Growth |
10 |
EPS Basic |
|
ENF |
|
|
|
|
|
|
EPS Diluted* |
$0.44 |
$1.02 |
$0.61 |
$0.63 |
$0.38 |
$0.36 |
$1.33 |
$1.48 |
$1.55 |
$1.60 |
$1.83 |
$2.14 |
$2.16 |
$2.29 |
$2.61 |
|
109.80% |
<-Total Growth |
10 |
EPS Diluted |
|
ENF |
|
|
|
|
|
|
Increase |
46.67% |
131.82% |
-40.20% |
3.28% |
-39.68% |
-4.22% |
265.43% |
11.28% |
4.73% |
3.23% |
14.38% |
16.94% |
0.93% |
6.02% |
13.97% |
|
7.69% |
<-IRR #YR-> |
10 |
Earnings per Share |
109.80% |
ENF |
|
|
|
|
|
|
Earnings Yield |
3.0% |
7.7% |
6.0% |
6.1% |
2.9% |
2.0% |
6.6% |
6.1% |
6.6% |
4.0% |
6.5% |
6.2% |
6.8% |
7.2% |
8.2% |
|
9.98% |
<-IRR #YR-> |
5 |
Earnings per Share |
60.90% |
ENF |
|
|
|
|
|
|
5 year Running Average |
|
|
$0.54 |
$0.60 |
$0.62 |
$0.60 |
$0.66 |
$0.84 |
$1.02 |
$1.26 |
$1.56 |
$1.72 |
$1.86 |
$2.00 |
$2.21 |
|
14.07% |
<-IRR #YR-> |
8 |
5 yr Running Average |
#DIV/0! |
ENF |
|
|
|
|
|
|
10 year Running Average |
|
|
|
|
|
|
|
$0.69 |
$0.81 |
$0.94 |
$1.08 |
$1.19 |
$1.35 |
$1.51 |
$1.74 |
|
21.01% |
<-IRR #YR-> |
5 |
5 yr Running Average |
159.51% |
ENF |
|
|
|
|
|
|
* Diluted ESP per
share |
|
|
|
|
|
|
|
E/P |
10 Yrs |
6.10% |
5Yrs |
6.15% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$1.02 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$2.14 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$1.33 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$2.14 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$0.60 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$1.72 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$0.66 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$1.72 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Special Dividends ENF |
$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 |
|
ENF |
|
|
|
|
|
|
Dividend* |
$0.91 |
$0.93 |
$0.96 |
$1.01 |
$1.15 |
$1.15 |
$1.16 |
$1.24 |
$1.34 |
$1.39 |
$1.58 |
$1.85 |
$2.04 |
$2.05 |
$2.05 |
|
100.01% |
<-Total Growth |
10 |
Dividends |
|
ENF |
|
|
|
|
|
|
Increase |
5.73% |
1.75% |
3.68% |
5.00% |
14.29% |
0.00% |
0.61% |
6.64% |
8.28% |
3.79% |
13.79% |
17.16% |
10.03% |
0.77% |
0.00% |
|
|
Count |
14 |
Years of data |
|
ENF |
|
|
|
|
|
|
Dividends 5 Yr Running |
|
|
$0.90 |
$0.93 |
$0.99 |
$1.04 |
$1.09 |
$1.14 |
$1.21 |
$1.25 |
$1.34 |
$1.48 |
$1.64 |
$1.78 |
$1.92 |
|
58.56% |
<-Total Growth |
9 |
Dividends 5 Yr Running |
|
ENF |
|
|
|
|
|
|
Yield H/L Price |
6.92% |
7.60% |
8.62% |
9.87% |
9.79% |
7.64% |
6.39% |
5.56% |
5.46% |
4.33% |
4.47% |
6.11% |
6.13% |
|
|
|
6.25% |
<-Median-> |
10 |
Yield H/L Price |
|
ENF |
|
|
|
|
|
|
Yield on High Price |
5.97% |
6.28% |
7.35% |
8.40% |
8.26% |
6.36% |
5.60% |
5.07% |
5.05% |
3.44% |
3.60% |
5.24% |
5.65% |
|
|
|
5.42% |
<-Median-> |
10 |
Yield on High
Price |
|
ENF |
|
|
|
|
|
|
Yield on Low Price |
8.24% |
9.63% |
10.43% |
11.97% |
12.00% |
9.56% |
7.44% |
6.15% |
5.95% |
5.85% |
5.89% |
7.31% |
6.70% |
|
|
|
7.38% |
<-Median-> |
10 |
Yield on Low Price |
|
ENF |
|
|
|
|
|
|
Yield on Close Price |
6.28% |
7.01% |
9.37% |
9.72% |
8.66% |
6.36% |
5.77% |
5.12% |
5.66% |
3.44% |
5.64% |
5.33% |
6.39% |
6.44% |
6.44% |
|
5.71% |
<-Median-> |
10 |
Yield on Close Price |
|
ENF |
|
|
|
|
|
|
Payout Ratio EPS |
206.82% |
90.77% |
157.38% |
160.00% |
303.16% |
316.53% |
87.14% |
83.51% |
86.35% |
86.82% |
86.38% |
86.54% |
94.33% |
89.66% |
78.67% |
|
86.98% |
<-Median-> |
10 |
DPR EPS |
|
ENF |
|
|
|
|
|
|
DPR EPS 5 Yr Running |
|
|
166.60% |
155.49% |
160.91% |
173.04% |
163.88% |
136.40% |
118.29% |
99.22% |
86.05% |
86.00% |
88.34% |
88.95% |
86.82% |
|
145.94% |
<-Median-> |
10 |
DPR EPS 5 Yr Running |
|
ENF |
|
|
|
|
|
|
Payout Ratio CFPS |
37.42% |
37.06% |
41.24% |
35.58% |
42.34% |
59.18% |
129.17% |
120.46% |
82.02% |
111.26% |
116.28% |
94.64% |
73.03% |
56.41% |
#DIV/0! |
|
88.33% |
<-Median-> |
10 |
DPR CF |
|
ENF |
|
|
|
|
|
|
DPR CF 5 Yr Running |
|
|
43.02% |
38.24% |
38.68% |
42.17% |
50.64% |
60.56% |
73.43% |
92.95% |
108.77% |
102.40% |
91.22% |
81.06% |
#DIV/0! |
|
55.60% |
<-Median-> |
10 |
DPR CF 5 Yr Running |
|
ENF |
|
|
|
|
|
|
Payout Ratio CFPS WC |
36.68% |
35.54% |
39.52% |
34.39% |
39.34% |
45.59% |
139.50% |
110.76% |
87.22% |
104.22% |
111.01% |
91.26% |
73.03% |
56.41% |
#DIV/0! |
|
89.24% |
<-Median-> |
10 |
DPR CF WC |
|
ENF |
|
|
|
|
|
|
DPR CF WC 5 Yr Running |
|
|
40.08% |
36.75% |
37.05% |
38.73% |
46.63% |
55.23% |
67.56% |
85.47% |
107.46% |
99.46% |
89.98% |
79.46% |
#DIV/0! |
|
50.93% |
<-Median-> |
10 |
DPR CF WC 5 Yr Running |
|
ENF |
|
|
|
|
|
|
Median Values |
|
|
|
5 Yr Med |
5 Yr Cl |
5.46% |
5.33% |
5 Yr Med |
Payout |
86.38% |
111.26% |
104.22% |
|
|
|
|
7.18% |
<-IRR #YR-> |
10 |
Dividends |
100.01% |
ENF |
|
|
|
|
|
|
* Dividends per
share |
|
|
|
5 Yr Med |
and Cur. |
17.92% |
20.92% |
Last Div Inc ---> |
$0.156 |
$0.171 |
10.0% |
|
|
|
|
9.83% |
<-IRR #YR-> |
5 |
Dividends |
59.78% |
ENF |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$0.93 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$1.85 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$1.16 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$1.85 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Historical Dividends ENF |
|
Historical |
High Div |
11.99% |
Low Div |
3.52% |
Ave Div |
7.76% |
Med Div |
6.96% |
Close Div |
6.23% |
|
|
|
|
|
|
|
Historical Dividends |
|
ENF |
|
|
|
|
|
|
High/Ave/Median Values |
|
Curr diff |
Exp. |
-46.29% |
|
82.97% |
Exp. |
-16.95% |
Exp. |
-7.47% |
Cheap |
3.39% |
|
|
|
|
|
|
|
High/Ave/Median |
|
ENF |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Future Div Yield ENF |
|
|
|
Div Yd |
7.84% |
earning in |
5 |
Years |
at IRR of |
4.00% |
Div Inc. |
21.67% |
|
|
|
|
|
|
|
Future Dividend Yield |
|
ENF |
|
|
|
|
|
|
Future Div Yield |
|
|
|
Div Yd |
9.53% |
earning in |
10 |
Years |
at IRR of |
4.00% |
Div Inc. |
48.02% |
|
|
|
|
|
|
|
Future Div Yield |
|
ENF |
|
|
|
|
|
|
Future Div Yield |
|
|
|
Div Yd |
11.60% |
earning in |
15 |
Years |
at IRR of |
4.00% |
Div Inc. |
80.09% |
|
|
|
|
|
|
|
Future Div Yield |
|
ENF |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
H/LYield held 5 yrs ENF |
|
|
|
8.54% |
9.37% |
8.76% |
9.52% |
11.10% |
13.11% |
11.80% |
10.49% |
10.21% |
9.16% |
8.38% |
6.41% |
|
10.21% |
<-Median-> |
9 |
Paid Median Price |
|
ENF |
|
|
|
|
|
|
H/LYield held 10 yrs |
|
|
|
|
|
|
|
|
11.34% |
11.30% |
12.02% |
15.20% |
18.30% |
20.11% |
17.44% |
|
11.68% |
<-Median-> |
4 |
Paid Median Price |
|
ENF |
|
|
|
|
|
|
H/LYield held 15 yrs |
|
|
|
|
|
|
|
|
|
|
|
|
|
17.40% |
16.71% |
|
#NUM! |
<-Median-> |
0 |
Paid Median Price |
|
ENF |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost covered if held 5
years ENF |
|
|
|
39.53% |
40.32% |
39.53% |
44.59% |
51.25% |
59.13% |
53.31% |
44.47% |
40.78% |
36.84% |
36.37% |
29.88% |
|
44.47% |
<-Median-> |
9 |
Paid Median Price |
|
ENF |
|
|
|
|
|
|
Cost covered if held 10
years |
|
|
|
|
|
|
|
|
90.69% |
91.38% |
90.50% |
105.31% |
124.87% |
146.42% |
134.67% |
|
91.04% |
<-Median-> |
4 |
Paid Median Price |
|
ENF |
|
|
|
|
|
|
Cost covered if held 15
years |
|
|
|
|
|
|
|
|
|
|
|
|
|
166.22% |
169.30% |
|
#NUM! |
<-Median-> |
0 |
Paid Median Price |
|
ENF |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Graham No. ENF |
$9.17 |
$14.04 |
$10.52 |
$10.35 |
$7.71 |
$10.76 |
$24.37 |
$27.99 |
$28.44 |
$37.03 |
$33.74 |
$40.22 |
$37.17 |
$38.27 |
$40.86 |
|
186.54% |
<-Total Growth |
10 |
Graham Price |
|
ENF |
|
|
|
|
|
|
Price/GP Ratio Med |
1.43 |
0.87 |
1.06 |
0.99 |
1.53 |
1.40 |
0.74 |
0.79 |
0.86 |
0.87 |
1.05 |
0.75 |
0.89 |
|
|
|
0.93 |
<-Median-> |
10 |
Price/GP Ratio |
|
ENF |
|
|
|
|
|
|
Price/GP Ratio Hi |
1.66 |
1.05 |
1.24 |
1.16 |
1.81 |
1.68 |
0.85 |
0.87 |
0.93 |
1.09 |
1.30 |
0.88 |
0.97 |
|
|
|
1.12 |
<-Median-> |
10 |
Price/GP Ratio |
|
ENF |
|
|
|
|
|
|
Price/GP Ratio Low |
1.21 |
0.68 |
0.87 |
0.81 |
1.25 |
1.12 |
0.64 |
0.72 |
0.79 |
0.64 |
0.80 |
0.63 |
0.82 |
|
|
|
0.79 |
<-Median-> |
10 |
Price/GP Ratio |
|
ENF |
|
|
|
|
|
|
Price/GP Ratio Cl |
1.58 |
0.94 |
0.97 |
1.00 |
1.73 |
1.68 |
0.82 |
0.86 |
0.83 |
1.09 |
0.83 |
0.86 |
0.86 |
0.83 |
0.78 |
|
0.92 |
<-Median-> |
10 |
Price/GP Ratio |
|
ENF |
|
|
|
|
|
|
Prem/Disc CL |
57.91% |
-5.97% |
-2.55% |
0.15% |
72.59% |
68.24% |
-17.52% |
-13.79% |
-16.85% |
8.98% |
-16.93% |
-13.56% |
-14.24% |
-16.71% |
-21.98% |
|
-8.05% |
<-Median-> |
10 |
Graham Price |
|
ENF |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Price Close ENF |
$14.48 |
$13.20 |
$10.25 |
$10.37 |
$13.30 |
$18.10 |
$20.10 |
$24.13 |
$23.65 |
$40.35 |
$28.03 |
$34.77 |
$31.88 |
$31.88 |
$31.88 |
|
163.41% |
<-Total Growth |
10 |
Stock Price |
|
ENF |
|
|
|
|
|
|
Increase |
3.87% |
-8.84% |
-22.35% |
1.17% |
28.25% |
36.09% |
11.05% |
20.05% |
-1.99% |
70.61% |
-30.53% |
24.05% |
-8.31% |
0.00% |
0.00% |
|
10.17% |
<-IRR #YR-> |
10 |
Stock Price |
163.41% |
ENF |
|
|
|
|
|
|
P/E |
32.91 |
12.94 |
16.80 |
16.46 |
35.00 |
49.73 |
15.11 |
16.30 |
15.26 |
25.22 |
15.32 |
16.25 |
14.76 |
13.92 |
12.21 |
|
11.58% |
<-IRR #YR-> |
5 |
Stock Price |
72.99% |
ENF |
|
|
|
|
|
|
Trailing P/E |
48.27 |
30.00 |
10.05 |
17.00 |
21.11 |
47.63 |
55.23 |
18.14 |
15.98 |
26.03 |
17.52 |
19.00 |
14.90 |
14.76 |
13.92 |
|
16.47% |
<-IRR #YR-> |
10 |
Price & Dividend |
|
ENF |
|
|
|
|
|
|
Median 10, 5 Yrs |
D. per yr |
6.30% |
5.86% |
% Tot Ret |
61.97% |
50.60% |
|
Price Inc |
20.05% |
P/E: |
16.38 |
16.25 |
|
|
|
|
17.45% |
<-IRR #YR-> |
5 |
Price & Dividend |
|
ENF |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$13.20 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$34.77 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$20.10 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$34.77 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$13.20 |
$0.96 |
$1.01 |
$1.15 |
$1.15 |
$1.16 |
$1.24 |
$1.34 |
$1.39 |
$1.58 |
$36.62 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$20.10 |
$1.24 |
$1.34 |
$1.39 |
$1.58 |
$36.62 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Price Median H/L ENF |
$13.15 |
$12.18 |
$11.14 |
$10.21 |
$11.77 |
$15.08 |
$18.14 |
$22.25 |
$24.51 |
$32.05 |
$35.34 |
$30.33 |
$33.26 |
|
|
|
148.97% |
<-Total Growth |
10 |
Stock Price |
|
ENF |
|
|
|
|
|
|
Increase |
7.00% |
-7.38% |
-8.58% |
-8.31% |
15.28% |
28.08% |
20.30% |
22.69% |
10.13% |
30.79% |
10.27% |
-14.19% |
9.66% |
|
|
|
9.55% |
<-IRR #YR-> |
10 |
Stock Price |
148.97% |
ENF |
|
|
|
|
|
|
P/E |
29.89 |
11.94 |
18.25 |
16.21 |
30.97 |
41.42 |
13.64 |
15.03 |
15.81 |
20.03 |
19.31 |
14.17 |
15.40 |
|
|
|
10.83% |
<-IRR #YR-> |
5 |
Stock Price |
67.22% |
ENF |
|
|
|
|
|
|
Trailing P/E |
43.83 |
27.68 |
10.92 |
16.74 |
18.68 |
39.67 |
49.83 |
16.73 |
16.56 |
20.68 |
22.09 |
16.57 |
15.54 |
|
|
|
16.54% |
<-IRR #YR-> |
10 |
Price & Dividend |
|
ENF |
|
|
|
|
|
|
P/E on Run. 5 yr Ave |
|
|
20.70 |
17.02 |
19.11 |
25.09 |
27.36 |
26.59 |
24.01 |
25.34 |
22.68 |
17.63 |
17.92 |
|
|
|
17.41% |
<-IRR #YR-> |
5 |
Price & Dividend |
|
ENF |
|
|
|
|
|
|
P/E on Run. 10 yr Ave |
|
|
|
|
|
|
|
32.37 |
30.24 |
34.08 |
32.74 |
25.45 |
24.70 |
|
|
|
18.78 |
P/E Ratio |
|
Historical Median |
|
ENF |
|
|
|
|
|
|
Median 10, 5 Yrs |
D. per yr |
6.99% |
6.58% |
% Tot Ret |
42.25% |
37.80% |
|
Price Inc |
10.27% |
P/E: |
17.23 |
15.81 |
|
|
|
|
|
Count |
14 |
Years of data |
|
ENF |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$12.18 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$30.33 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$18.14 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$30.33 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$12.18 |
$0.96 |
$1.01 |
$1.15 |
$1.15 |
$1.16 |
$1.24 |
$1.34 |
$1.39 |
$1.58 |
$32.18 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$18.14 |
$1.24 |
$1.34 |
$1.39 |
$1.58 |
$32.18 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
High Months ENF |
Oct-Dec |
Jan-Mar |
Jan-Mar |
May |
Oct |
Oct |
Dec |
Dec |
May |
Dec |
Feb |
Dec |
Jan |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Price High |
$15.25 |
$14.75 |
$13.07 |
$12.00 |
$13.94 |
$18.10 |
$20.70 |
$24.40 |
$26.50 |
$40.35 |
$43.85 |
$35.31 |
$36.09 |
|
|
|
139.39% |
<-Total Growth |
10 |
Stock Price |
|
ENF |
|
|
|
|
|
|
Increase |
7.55% |
-3.28% |
-11.39% |
-8.19% |
16.17% |
29.84% |
14.36% |
17.87% |
8.61% |
52.26% |
8.67% |
-19.48% |
2.21% |
|
|
|
9.12% |
<-IRR #YR-> |
10 |
Stock Price |
139.39% |
ENF |
|
|
|
|
|
|
P/E |
34.66 |
14.46 |
21.43 |
19.05 |
36.68 |
49.73 |
15.56 |
16.49 |
17.10 |
25.22 |
23.96 |
16.50 |
16.71 |
|
|
|
11.27% |
<-IRR #YR-> |
5 |
Stock Price |
70.58% |
ENF |
|
|
|
|
|
|
Trailing P/E |
50.83 |
33.52 |
12.81 |
19.67 |
22.13 |
47.63 |
56.88 |
18.35 |
17.91 |
26.03 |
27.41 |
19.30 |
16.86 |
|
|
|
22.69 |
P/E Ratio |
|
Historical Median |
|
ENF |
|
|
|
|
|
|
Median 10, 5 Yrs |
|
|
|
|
|
|
|
Price Inc |
8.67% |
P/E: |
20.24 |
17.10 |
|
|
|
|
42.50 |
P/E Ratio |
|
Historical High |
|
ENF |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$14.75 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$35.31 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$20.70 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$35.31 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Low Months ENF |
Oct-Dec |
Oct-Dec |
Oct-Dec |
Oct |
Mar |
Feb |
Aug |
Jan |
Dec |
Jan |
Dec |
Jan |
Aug |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Price Low |
$11.05 |
$9.61 |
$9.20 |
$8.42 |
$9.60 |
$12.05 |
$15.57 |
$20.10 |
$22.51 |
$23.75 |
$26.83 |
$25.34 |
$30.42 |
|
|
|
163.68% |
<-Total Growth |
10 |
Stock Price |
|
ENF |
|
|
|
|
|
|
Increase |
6.25% |
-13.03% |
-4.27% |
-8.48% |
14.01% |
25.52% |
29.21% |
29.09% |
11.99% |
5.51% |
12.97% |
-5.55% |
20.05% |
|
|
|
10.18% |
<-IRR #YR-> |
10 |
Stock Price |
163.68% |
ENF |
|
|
|
|
|
|
P/E |
25.11 |
9.42 |
15.08 |
13.37 |
25.26 |
33.11 |
11.71 |
13.58 |
14.52 |
14.84 |
14.66 |
11.84 |
14.08 |
|
|
|
10.23% |
<-IRR #YR-> |
5 |
Stock Price |
62.75% |
ENF |
|
|
|
|
|
|
Trailing P/E |
36.83 |
21.84 |
9.02 |
13.80 |
15.24 |
31.71 |
42.78 |
15.11 |
15.21 |
15.32 |
16.77 |
13.85 |
14.21 |
|
|
|
14.75 |
P/E Ratio |
|
Historical Median |
|
ENF |
|
|
|
|
|
|
Median 10, 5 Yrs |
|
|
|
|
|
|
|
Price Inc |
11.99% |
P/E: |
14.59 |
14.52 |
|
|
|
|
11.84 |
P/E Ratio |
|
Historical Low |
|
ENF |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$9.61 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$25.34 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$15.57 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$25.34 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Long Term Debt ENF |
|
|
|
|
|
|
|
|
Yes 0 --> |
$0.00 |
$0.00 |
$0.00 |
|
|
|
|
|
|
|
Debt |
|
ENF |
|
|
|
|
|
|
Change |
|
|
|
|
|
|
|
|
|
|
#DIV/0! |
#DIV/0! |
|
|
|
|
#DIV/0! |
<-Median-> |
0 |
Change |
|
ENF |
|
|
|
|
|
|
Debt/Market Cap Ratio |
|
|
|
|
|
|
|
|
|
0.00 |
0.00 |
0.00 |
|
|
|
|
0.00 |
<-Median-> |
3 |
% of Market C. |
|
ENF |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Goodwill &
Intangibles ENF |
|
|
|
|
|
|
|
|
$56.30 |
$55.10 |
$0.00 |
$0.00 |
|
|
|
|
|
Intangibles |
|
Goodwill |
|
ENF |
|
|
|
|
|
|
Change |
|
|
|
|
|
|
|
|
|
-2.13% |
-100.00% |
#DIV/0! |
|
|
|
|
#DIV/0! |
<-Median-> |
2 |
Change |
|
ENF |
|
|
|
|
|
|
Intangible/Market Cap
Ratio |
|
|
|
|
|
|
|
|
0.04 |
0.02 |
0.00 |
0.00 |
|
|
|
|
0.01 |
<-Median-> |
4 |
% of Market C. |
|
ENF |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Market Cap ENF |
$501 |
$457 |
$355 |
$359 |
$461 |
$627 |
$799 |
$1,248 |
$1,336 |
$2,839 |
$2,724 |
$4,318 |
$4,679 |
$4,679 |
$4,679 |
|
1116.68% |
<-Total Growth |
10 |
Market Cap |
|
ENF |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted # of Shares in
Million ENF |
|
|
|
|
|
|
|
40.43 |
55.75 |
58.54 |
75.47 |
117.76 |
137.14 |
|
|
|
#DIV/0! |
<-Total Growth |
4 |
Diluted |
|
ENF |
|
|
|
|
|
|
Change |
|
|
|
|
|
|
|
|
37.88% |
5.01% |
28.92% |
56.03% |
16.46% |
|
|
|
33.40% |
<-Median-> |
4 |
Change |
|
ENF |
|
|
|
|
|
|
Basic # of Shares in
Million |
34.62 |
34.62 |
34.62 |
34.62 |
34.62 |
34.62 |
32.43 |
40.43 |
55.75 |
58.54 |
74.39 |
116 |
133 |
|
|
|
235.07% |
<-Total Growth |
10 |
Average |
|
ENF |
|
|
|
|
|
|
Change |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-6.33% |
24.67% |
37.88% |
5.01% |
27.08% |
55.93% |
14.66% |
|
|
|
2.51% |
<-Median-> |
10 |
Change |
|
ENF |
|
|
|
|
|
|
Difference |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
22.5% |
27.9% |
1.3% |
20.2% |
30.6% |
7.1% |
10.4% |
|
|
|
4.20% |
<-Median-> |
10 |
Difference |
|
ENF |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Calculated Diluted |
|
|
|
|
|
|
|
|
|
|
75.47 |
117.76 |
137.14 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted # of Shares in
Million ENF |
|
|
|
|
|
|
|
40.43 |
55.75 |
58.54 |
75.47 |
117.76 |
137.14 |
|
|
|
111.24% |
<-Total Growth |
4 |
Diluted |
|
ENF |
|
|
|
|
|
|
Change |
|
|
|
|
|
|
|
|
37.88% |
5.01% |
28.92% |
56.03% |
16.46% |
|
|
|
33.40% |
<-Median-> |
4 |
Change |
|
ENF |
|
|
|
|
|
|
EPS Calculation |
|
|
|
|
|
|
|
|
|
$1.60 |
$1.83 |
$2.14 |
|
|
|
|
|
|
|
EPS Calculation |
|
ENF |
|
|
|
|
|
|
Net Income/EPS Diluted |
|
|
|
|
|
|
|
|
|
58.47 |
75.47 |
117.76 |
|
|
|
|
|
|
|
Net Income/EPS Diluted |
|
ENF |
|
|
|
|
|
|
Net Income/EPS Average |
|
|
|
|
|
|
|
|
|
58.47 |
74.25 |
115.60 |
|
|
|
|
|
|
|
Net Income/EPS Average |
|
ENF |
|
|
|
|
|
|
Basic # of Shares in
Million |
|
|
|
|
|
25.13 |
27.97 |
40.43 |
55.75 |
58.54 |
74.39 |
116.00 |
|
|
|
|
314.76% |
<-Total Growth |
6 |
Basic |
|
ENF |
|
|
|
|
|
|
Change |
|
|
|
|
|
|
11.32% |
44.56% |
37.88% |
5.01% |
27.08% |
55.93% |
|
|
|
|
32.48% |
<-Median-> |
6 |
Change |
|
ENF |
(from |
|
|
|
|
|
Difference |
|
|
|
|
|
37.8% |
42.1% |
27.9% |
1.3% |
20.2% |
30.6% |
7.1% |
|
|
|
|
27.93% |
<-Median-> |
7 |
Difference |
|
ENF |
Statements) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$275.00 |
<-12 mths |
13.17% |
|
|
|
|
|
|
|
|
|
|
|
|
|
# of Share in Millions
ENF |
34.63 |
34.63 |
34.63 |
34.63 |
34.63 |
34.63 |
39.74 |
51.72 |
56.49 |
70.35 |
97.19 |
124.19 |
147 |
147 |
147 |
|
13.62% |
<-IRR #YR-> |
10 |
Shares |
258.67% |
ENF |
|
|
|
|
|
|
Change |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
14.78% |
30.15% |
9.22% |
24.53% |
38.15% |
27.78% |
18.19% |
0.00% |
0.00% |
|
25.59% |
<-IRR #YR-> |
5 |
Shares |
212.50% |
ENF |
|
|
|
|
|
|
CF fr Op $M |
$84.2 |
$86.5 |
$80.6 |
$98.1 |
$94.2 |
$67.4 |
$35.7 |
$53.1 |
$92.2 |
$87.8 |
$132.1 |
$243 |
$409.5 |
$534.3 |
|
|
180.92% |
<-Total Growth |
10 |
Cash Flow |
|
ENF |
|
|
|
|
|
|
Increase |
15.34% |
2.73% |
-6.82% |
21.71% |
-3.98% |
-28.45% |
-47.10% |
48.84% |
73.68% |
-4.71% |
50.41% |
83.92% |
68.53% |
30.47% |
|
|
S. Issued |
|
|
|
|
|
|
|
|
|
|
|
5 year Running Average |
|
|
$72.1 |
$84.5 |
$88.7 |
$85.4 |
$75.2 |
$69.7 |
$68.5 |
$67.2 |
$80.2 |
$122 |
$192.9 |
$281.4 |
|
|
68.62% |
<-Total Growth |
9 |
CF 5 Yr Running |
|
ENF |
|
|
|
|
|
|
CFPS |
$2.43 |
$2.50 |
$2.33 |
$2.83 |
$2.72 |
$1.95 |
$0.90 |
$1.03 |
$1.63 |
$1.25 |
$1.36 |
$1.96 |
$2.79 |
$3.64 |
|
|
-21.68% |
<-Total Growth |
10 |
Cash Flow per Share |
|
ENF |
|
|
|
|
|
|
Increase |
15.34% |
2.73% |
-6.82% |
21.71% |
-3.98% |
-28.45% |
-53.91% |
14.36% |
59.02% |
-23.48% |
8.88% |
43.93% |
42.59% |
30.47% |
|
|
10.88% |
<-IRR #YR-> |
10 |
Cash Flow |
180.92% |
ENF |
|
|
|
|
|
|
5 year Running Average |
|
|
$2.08 |
$2.44 |
$2.56 |
$2.47 |
$2.15 |
$1.88 |
$1.64 |
$1.35 |
$1.23 |
$1.44 |
$1.80 |
$2.20 |
|
|
46.79% |
<-IRR #YR-> |
5 |
Cash Flow |
581.49% |
|
|
|
|
|
|
|
P/CF on Med Price |
5.41 |
4.88 |
4.78 |
3.60 |
4.33 |
7.74 |
20.21 |
21.68 |
15.02 |
25.67 |
26.00 |
15.50 |
11.92 |
0.00 |
|
|
-2.41% |
<-IRR #YR-> |
10 |
Cash Flow per Share |
-21.68% |
ENF |
|
|
|
|
|
|
P/CF on Closing Price |
5.95 |
5.28 |
4.40 |
3.66 |
4.89 |
9.30 |
22.40 |
23.52 |
14.49 |
32.32 |
20.62 |
17.77 |
11.43 |
8.76 |
|
|
16.88% |
<-IRR #YR-> |
5 |
Cash Flow per Share |
118.08% |
ENF |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-25.11% |
Diff M/C |
|
-3.99% |
<-IRR #YR-> |
9 |
CFPS 5 yr Running |
#DIV/0! |
ENF |
|
|
|
|
|
|
Excl.Working Capital CF
ENF |
$1.70 |
$3.70 |
$3.50 |
$3.40 |
$7.20 |
$20.10 |
-$2.64 |
$4.65 |
-$5.49 |
$5.93 |
$6.26 |
$9.00 |
$0.00 |
$0.00 |
|
|
-7.60% |
<-IRR #YR-> |
5 |
CFPS 5 yr Running |
-32.66% |
ENF |
|
|
|
|
|
|
CF fr Op $M WC |
$85.9 |
$90.2 |
$84.1 |
$101.5 |
$101.4 |
$87.5 |
$33.0 |
$57.7 |
$86.7 |
$93.8 |
$138.4 |
$252 |
$409.5 |
$534.3 |
|
|
179.38% |
<-Total Growth |
10 |
Cash Flow less WC |
|
ENF |
|
|
|
|
|
|
Increase |
10.41% |
5.01% |
-6.76% |
20.69% |
-0.10% |
-13.71% |
-62.27% |
74.82% |
50.18% |
8.17% |
47.58% |
82.10% |
62.51% |
30.47% |
|
|
10.82% |
<-IRR #YR-> |
10 |
Cash Flow less WC |
179.38% |
ENF |
|
|
|
|
|
|
5 year Running Average |
|
|
$77.4 |
$87.9 |
$92.6 |
$92.9 |
$81.5 |
$76.2 |
$73.3 |
$71.7 |
$81.9 |
$126 |
$196.1 |
$285.6 |
|
|
50.15% |
<-IRR #YR-> |
5 |
Cash Flow less WC |
663.24% |
ENF |
|
|
|
|
|
|
CFPS Excl. WC |
$2.48 |
$2.61 |
$2.43 |
$2.93 |
$2.93 |
$2.53 |
$0.83 |
$1.12 |
$1.53 |
$1.33 |
$1.42 |
$2.03 |
$2.79 |
$3.64 |
|
|
5.53% |
<-IRR #YR-> |
9 |
CF less WC 5 Yr Run |
#DIV/0! |
ENF |
|
|
|
|
|
|
Increase |
10.41% |
5.01% |
-6.76% |
20.69% |
-0.10% |
-13.71% |
-67.12% |
34.32% |
37.51% |
-13.14% |
6.83% |
42.51% |
37.50% |
30.47% |
|
|
9.05% |
<-IRR #YR-> |
5 |
CF less WC 5 Yr Run |
54.24% |
ENF |
|
|
|
|
|
|
5 year Running Average |
|
|
$2.24 |
$2.54 |
$2.67 |
$2.68 |
$2.33 |
$2.07 |
$1.79 |
$1.47 |
$1.25 |
$1.49 |
$1.82 |
$2.24 |
|
|
-2.47% |
<-IRR #YR-> |
10 |
CFPS - Less WC |
-22.11% |
ENF |
|
|
|
|
|
|
P/CF on Med Price |
5.30 |
4.68 |
4.58 |
3.48 |
4.02 |
5.97 |
21.83 |
19.94 |
15.97 |
24.05 |
24.82 |
14.94 |
11.92 |
0.00 |
|
|
19.55% |
<-IRR #YR-> |
5 |
CFPS - Less WC |
144.24% |
ENF |
|
|
|
|
|
|
P/CF on High Price |
6.15 |
5.66 |
5.38 |
4.09 |
4.76 |
7.16 |
24.92 |
21.87 |
17.27 |
30.27 |
30.80 |
17.40 |
12.94 |
0.00 |
|
|
15.46 |
<-Median-> |
10 |
P/CF on High Price |
|
ENF |
|
|
|
|
|
|
P/CF on Low Price |
4.45 |
3.69 |
3.79 |
2.87 |
3.28 |
4.77 |
18.74 |
18.01 |
14.67 |
17.82 |
18.84 |
12.49 |
10.90 |
0.00 |
|
|
17.34 |
<-Median-> |
10 |
P/CF on Low Price |
|
ENF |
|
|
|
|
|
|
P/CF on Closing Price |
5.84 |
5.07 |
4.22 |
3.54 |
4.54 |
7.16 |
24.19 |
21.62 |
15.41 |
30.27 |
19.69 |
17.14 |
11.43 |
8.76 |
|
|
-4.43% |
<-IRR #YR-> |
9 |
CFPS 5 yr Running |
#DIV/0! |
ENF |
|
|
|
|
|
|
*Operational Cash Flow
per share |
|
CF/-WC |
P/CF Med |
10 yr |
15.26 |
5 yr |
20.62 |
P/CF Med |
10 yr |
15.46 |
5 yr |
19.94 |
|
-26.08% |
Diff M/C |
|
-8.58% |
<-IRR #YR-> |
5 |
CFPS 5 yr Running |
-36.15% |
ENF |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-34.6 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
124.2 |
|
|
|
|
|
|
|
Shares |
|
ENF |
|
|
|
|
|
|
|
|
|
|
|
|
|
-39.7 |
0.0 |
0.0 |
0.0 |
0.0 |
124.2 |
|
|
|
|
|
|
|
Shares |
|
ENF |
|
|
|
|
|
|
|
|
-$86.5 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$243.0 |
|
|
|
|
|
|
|
Cash Flow |
|
ENF |
|
|
|
|
|
|
|
|
|
|
|
|
|
-$35.7 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$243.0 |
|
|
|
|
|
|
|
Cash Flow |
|
ENF |
|
|
|
|
|
|
|
|
-$2.50 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$1.96 |
|
|
|
|
|
|
|
Cash Flow per Share |
|
ENF |
|
|
|
|
|
|
|
|
|
|
|
|
|
-$0.90 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$1.96 |
|
|
|
|
|
|
|
Cash Flow per Share |
|
ENF |
|
|
|
|
|
|
|
|
|
-$2.08 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$1.44 |
|
|
|
|
|
|
|
CFPS 5 yr Running |
|
ENF |
|
|
|
|
|
|
|
|
|
|
|
|
|
-$2.15 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$1.44 |
|
|
|
|
|
|
|
CFPS 5 yr Running |
|
ENF |
|
|
|
|
|
|
|
|
-$90.2 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$252.0 |
|
|
|
|
|
|
|
Cash Flow less WC |
|
ENF |
|
|
|
|
|
|
|
|
|
|
|
|
|
-$33.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$252.0 |
|
|
|
|
|
|
|
Cash Flow less WC |
|
ENF |
|
|
|
|
|
|
|
|
|
-$77.4 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$125.7 |
|
|
|
|
|
|
|
CF less WC 5 Yr Run |
|
ENF |
|
|
|
|
|
|
|
|
|
|
|
|
|
-$81.5 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$125.7 |
|
|
|
|
|
|
|
CF less WC 5 Yr Run |
|
ENF |
|
|
|
|
|
|
|
|
-$2.61 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$2.03 |
|
|
|
|
|
|
|
CFPS - Less WC |
|
ENF |
|
|
|
|
|
|
|
|
|
|
|
|
|
-$0.83 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$2.03 |
|
|
|
|
|
|
|
CFPS - Less WC |
|
ENF |
|
|
|
|
|
|
|
|
|
-$2.24 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$1.49 |
|
|
|
|
|
|
|
CFPS 5 yr Running |
|
ENF |
|
|
|
|
|
|
|
|
|
|
|
|
|
-$2.33 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$1.49 |
|
|
|
|
|
|
|
CFPS 5 yr Running |
|
ENF |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Changes in Operating Assets & Liab. |
|
|
|
|
|
|
|
|
|
|
|
-$9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts receivable and other |
|
|
|
|
|
|
|
|
$2.457 |
$0.066 |
-$0.709 |
|
|
|
|
|
|
|
|
|
|
ENF |
|
|
|
|
|
|
Income taxes receivable |
|
|
|
|
|
|
|
|
|
|
-$1.352 |
|
|
|
|
|
|
|
|
|
|
ENF |
|
|
|
|
|
|
Distributions receivable |
|
|
|
|
|
|
|
|
-$0.699 |
-$3.435 |
-$4.226 |
|
|
|
|
|
|
|
|
|
|
ENF |
|
|
|
|
|
|
Accounts payable and accrued liabilities |
|
|
|
|
|
|
|
|
-$0.591 |
$0.220 |
-$0.112 |
|
|
|
|
|
|
|
|
|
|
ENF |
|
|
|
|
|
|
Due to affiliates |
|
|
|
|
|
|
|
|
|
|
$1.676 |
|
|
|
|
|
|
|
|
|
|
ENF |
|
|
|
|
|
|
Income taxes payable |
|
|
|
|
|
|
|
|
$4.323 |
-$2.783 |
-$1.540 |
|
|
|
|
|
|
|
|
|
|
ENF |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$5.490 |
-$5.932 |
-$6.263 |
-$9.000 |
|
|
|
|
|
|
|
|
|
ENF |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$53.07 |
$5.49 |
-$5.93 |
-$6.26 |
-$6.26 |
|
|
|
|
|
|
|
|
|
ENF |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$0.000 |
-$0.002 |
-$0.003 |
-$2.740 |
|
|
|
|
|
|
|
|
|
ENF |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OPM ENF |
|
|
|
|
|
|
88.54% |
88.70% |
101.24% |
88.12% |
92.39% |
95.67% |
|
|
|
|
7.86% |
<-Total Growth |
5 |
OPM |
|
ENF |
|
|
|
|
|
|
Increase |
|
|
|
|
|
|
|
0.17% |
14.14% |
-12.96% |
4.85% |
3.55% |
|
|
|
|
|
Should increase |
|
or be stable. |
|
ENF |
|
|
|
|
|
|
Diff from Ave |
|
|
|
|
|
|
-2.2% |
-2.0% |
11.8% |
-2.7% |
2.0% |
5.7% |
|
|
|
|
0.00 |
<-Median-> |
6 |
OPM |
|
ENF |
|
|
|
|
|
|
*Operational
Profit Margin (CF/Revenue) Ratio |
|
|
|
|
|
|
OPM |
10 Yrs |
90.54% |
5 Yrs |
92.39% |
|
|
|
|
should be |
zero, it is a |
|
check on
calculations |
|
ENF |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current Assets ENF |
$44.40 |
$44.90 |
$47.50 |
$56.10 |
$56.10 |
$76.40 |
$10.06 |
$16.51 |
$32.38 |
$42.06 |
$65.47 |
$103 |
|
|
|
|
Liq ratio of 1.5 and up, best |
|
Assets |
|
ENF |
|
|
|
|
|
|
Current Liabilities |
$60.00 |
$60.90 |
$71.10 |
$183.50 |
$114.50 |
$112.50 |
$7.08 |
$6.42 |
$10.88 |
$10.87 |
$15.50 |
$21 |
|
|
|
|
2.00 |
<-Median-> |
10 |
Liabilities |
|
ENF |
|
|
|
|
|
|
Liquidity |
0.74 |
0.74 |
0.67 |
0.31 |
0.49 |
0.68 |
1.42 |
2.57 |
2.98 |
3.87 |
4.23 |
4.90 |
|
|
|
|
3.87 |
<-Median-> |
5 |
Ratio |
|
ENF |
|
|
|
|
|
|
Liq. with CF aft div |
1.62 |
1.63 |
1.33 |
0.65 |
0.96 |
0.92 |
-0.05 |
0.88 |
4.50 |
2.96 |
2.84 |
5.52 |
|
|
|
|
2.96 |
<-Median-> |
5 |
Ratio |
|
ENF |
|
|
|
|
|
|
Liq. CF re Inv+Div |
1.29 |
1.63 |
0.67 |
0.48 |
0.71 |
0.47 |
0.00 |
0.02 |
0.33 |
0.07 |
0.05 |
0.14 |
|
|
|
|
0.07 |
<-Median-> |
5 |
Ratio |
|
ENF |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets ENF |
$1,842.9 |
$1,859.4 |
$1,858.8 |
$1,858.2 |
$1,915.3 |
$1,975.5 |
$806.1 |
$1,254.2 |
$1,346.9 |
$2,849.8 |
$2,740.1 |
$4,338 |
|
|
|
|
Liq ratio of 1.5 and up, best |
|
Assets |
|
ENF |
|
|
|
|
|
|
Liabilities |
$1,548.8 |
$1,562.1 |
$1,579.7 |
$1,596.3 |
$1,674.8 |
$1,486.1 |
$17.4 |
$37.3 |
$36.5 |
$170.8 |
$52.3 |
$165.0 |
|
|
|
|
21.49 |
<-Median-> |
10 |
Liabilities |
|
ENF |
|
|
|
|
|
|
Debt Ratio |
1.19 |
1.19 |
1.18 |
1.16 |
1.14 |
1.33 |
46.45 |
33.65 |
36.87 |
16.68 |
52.34 |
26.29 |
|
|
|
|
33.65 |
<-Median-> |
5 |
Ratio |
|
ENF |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Book Value ENF |
$294.10 |
$297.30 |
$279.10 |
$261.90 |
$240.50 |
$489.40 |
$788.72 |
$1,216.97 |
$1,310.40 |
$2,678.94 |
$2,687.71 |
$4,173 |
$4,173.0 |
$4,173.0 |
$4,173.0 |
|
1303.63% |
<-Total Growth |
10 |
Book Value |
|
ENF |
|
|
|
|
|
|
Book Value per share |
$8.49 |
$8.59 |
$8.06 |
$7.56 |
$6.95 |
$14.13 |
$19.85 |
$23.53 |
$23.20 |
$38.08 |
$27.66 |
$33.60 |
$28.43 |
$28.43 |
$28.43 |
|
291.34% |
<-Total Growth |
10 |
Book Value per Share |
|
ENF |
|
|
|
|
|
|
Change |
-5.25% |
1.09% |
-6.12% |
-6.16% |
-8.17% |
103.49% |
40.41% |
18.55% |
-1.41% |
64.16% |
-27.38% |
21.50% |
-15.39% |
0.00% |
0.00% |
|
5.64% |
P/B Ratio |
|
Current/10 Year Median |
|
ENF |
|
|
|
|
|
|
P/B Ratio (Median) |
1.55 |
1.42 |
1.38 |
1.35 |
1.69 |
1.07 |
0.91 |
0.95 |
1.06 |
0.84 |
1.28 |
0.90 |
1.17 |
0.00 |
0.00 |
|
1.26 |
P/B Ratio |
|
Historical Median |
|
ENF |
|
|
|
|
|
|
P/B Ratio (Close) |
1.70 |
1.54 |
1.27 |
1.37 |
1.91 |
1.28 |
1.01 |
1.03 |
1.02 |
1.06 |
1.01 |
1.03 |
1.12 |
1.12 |
1.12 |
|
14.62% |
<-IRR #YR-> |
10 |
Book Value |
|
ENF |
|
|
|
|
|
|
Change |
9.63% |
-9.82% |
-17.28% |
7.82% |
39.67% |
-33.12% |
-20.91% |
1.26% |
-0.59% |
3.93% |
-4.35% |
2.09% |
8.37% |
0.00% |
0.00% |
|
11.11% |
<-IRR #YR-> |
5 |
Book Value |
|
ENF |
|
|
|
|
|
|
Leverage (A/BK) |
6.27 |
6.25 |
6.66 |
7.10 |
7.96 |
4.04 |
1.02 |
1.03 |
1.03 |
1.06 |
1.02 |
1.04 |
|
|
|
|
1.05 |
<-Median-> |
10 |
A/BV |
|
ENF |
|
|
|
|
|
|
Debt/Equity Ratio |
5.27 |
5.25 |
5.66 |
6.10 |
6.96 |
3.04 |
0.02 |
0.03 |
0.03 |
0.06 |
0.02 |
0.04 |
|
|
|
|
0.05 |
<-Median-> |
10 |
Debt/Eq Ratio |
|
ENF |
|
|
|
|
|
|
Sharerholders Equity
(Assets less liabilities) |
|
|
|
|
|
|
|
P/BV |
10 yr Med |
1.06 |
5 yr Med |
0.95 |
|
5.64% |
Diff M/C |
|
5.00 |
Historical |
|
A/BV |
|
ENF |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$8.59 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$33.60 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$19.85 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$33.60 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Uniholder Equity ENF |
$294.1 |
$297.3 |
$279.1 |
$261.9 |
$240.5 |
$489.4 |
$788.7 |
$1,217.0 |
$1,310.4 |
$2,678.9 |
$2,687.7 |
$4,173.0 |
|
|
|
|
1303.63% |
<-Total Growth |
10 |
Book Value |
|
ENF |
|
|
|
|
|
|
Pref Units/Fund deficit |
|
|
|
|
$0.0 |
$583.7 |
-$85.9 |
$911.8 |
$964.2 |
$2,288.2 |
$2,673.1 |
$0.0 |
|
|
|
|
|
|
|
|
|
ENF |
Seem not to |
|
|
|
|
Book Value |
$294.1 |
$297.3 |
$279.1 |
$261.9 |
$240.5 |
-$94.3 |
$874.6 |
$305.1 |
$346.2 |
$390.7 |
$14.6 |
$4,173.0 |
|
|
|
|
1303.63% |
<-Total Growth |
10 |
Book Value |
|
ENF |
exist 2016 |
|
|
|
|
|
Book Value per share |
$8.49 |
$8.59 |
$8.06 |
$7.56 |
$6.95 |
-$2.72 |
$22.01 |
$5.90 |
$6.13 |
$5.55 |
$0.15 |
$33.60 |
|
|
|
|
291.34% |
<-Total Growth |
10 |
Book Value per Share |
|
ENF |
|
|
|
|
|
|
Change |
-5.25% |
1.09% |
-6.12% |
-6.16% |
-8.17% |
-139.21% |
-908.09% |
-73.19% |
3.88% |
-9.37% |
-97.29% |
22248.85% |
|
|
|
|
-100.00% |
P/B Ratio |
|
Current/10 Year Median |
|
ENF |
|
|
|
|
|
|
P/B Ratio (Median) |
1.55 |
1.42 |
1.38 |
1.35 |
1.69 |
-5.54 |
0.82 |
3.77 |
4.00 |
5.77 |
235.05 |
0.90 |
|
|
|
|
1.40 |
P/B Ratio |
|
Historical Median |
|
ENF |
|
|
|
|
|
|
P/B Ratio (Close) |
1.70 |
1.54 |
1.27 |
1.37 |
1.91 |
-6.65 |
0.91 |
4.09 |
3.86 |
7.26 |
186.43 |
1.03 |
|
|
|
|
14.62% |
<-IRR #YR-> |
10 |
Book Value |
|
ENF |
|
|
|
|
|
|
Change |
9.63% |
-9.82% |
-17.28% |
7.82% |
39.67% |
-447.08% |
-113.74% |
347.84% |
-5.65% |
88.26% |
2466.15% |
-99.44% |
|
|
|
|
8.83% |
<-IRR #YR-> |
5 |
Book Value |
|
ENF |
|
|
|
|
|
|
Leverage (A/BK) |
6.27 |
6.25 |
6.66 |
7.10 |
7.96 |
4.04 |
1.02 |
1.03 |
1.03 |
1.06 |
1.02 |
1.04 |
|
|
|
|
1.05 |
<-Median-> |
10 |
A/BV |
|
ENF |
|
|
|
|
|
|
Debt/Equity Ratio |
5.27 |
5.25 |
5.66 |
6.10 |
6.96 |
3.04 |
0.02 |
0.03 |
0.03 |
0.06 |
0.02 |
0.04 |
|
|
|
|
0.05 |
<-Median-> |
10 |
Debt/Eq Ratio |
|
ENF |
|
|
|
|
|
|
Sharerholders Equity (Assets less liabilities) |
|
|
|
|
|
|
|
P/BV |
10 yr Med |
1.54 |
5 yr Med |
4.00 |
|
-100.00% |
Diff M/C |
|
5.00 |
Historical |
|
A/BV |
|
ENF |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$8.59 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$33.60 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$22.01 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$33.60 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$101.00 |
<-12 mths |
-117.60% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive Income ENF |
|
|
$21.00 |
$18.50 |
$18.50 |
-$3.60 |
$96.13 |
$203.62 |
$49.49 |
$1,031.98 |
-$746.39 |
$574 |
|
|
|
|
2633.33% |
<-Total Growth |
9 |
Comprehensive Income |
|
ENF |
|
|
|
|
|
|
Increase |
|
|
|
-11.90% |
0.00% |
-119.46% |
2770.14% |
111.83% |
-75.69% |
1985.11% |
-172.33% |
176.90% |
|
|
|
|
111.83% |
<-Median-> |
5 |
Comprehensive Income |
|
ENF |
|
|
|
|
|
|
5 Yr Running Average |
|
|
|
|
|
|
$30.11 |
$66.63 |
$72.83 |
$275.52 |
$126.97 |
$222.54 |
|
|
|
|
44.42% |
<-IRR #YR-> |
9 |
Comprehensive Income |
#DIV/0! |
ENF |
|
|
|
|
|
|
ROE |
|
|
7.5% |
7.1% |
7.7% |
-0.7% |
12.2% |
16.7% |
3.8% |
38.5% |
-27.8% |
13.8% |
|
|
|
|
42.96% |
<-IRR #YR-> |
5 |
Comprehensive Income |
497.14% |
ENF |
|
|
|
|
|
|
5Yr Median |
|
|
|
|
|
|
7.5% |
7.7% |
7.7% |
12.2% |
12.2% |
13.8% |
|
|
|
|
49.20% |
<-IRR #YR-> |
5 |
5 Yr Running Average |
#DIV/0! |
ENF |
|
|
|
|
|
|
% Difference from NI |
|
|
-0.5% |
-15.5% |
42.3% |
-128.6% |
157.5% |
240.3% |
-42.8% |
1003.1% |
-640.4% |
127.8% |
|
|
|
|
49.20% |
<-IRR #YR-> |
5 |
5 Yr Running Average |
639.22% |
ENF |
|
|
|
|
|
|
Median Values |
|
|
|
|
|
|
|
|
Diff |
5, 10 yr |
20.9% |
127.8% |
|
|
|
|
13.8% |
<-Median-> |
5 |
Return on Equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$21.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$574.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$18.5 |
-$18.5 |
$3.6 |
-$96.1 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$574.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$30.1 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$222.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$30.1 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$222.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current Liability
Coverage Ratio ENF |
1.43 |
1.48 |
1.18 |
0.55 |
0.89 |
0.78 |
4.66 |
8.98 |
7.97 |
8.63 |
8.93 |
12.00 |
|
|
|
|
|
|
|
CFO / Current Liabilities |
|
ENF |
|
|
|
|
|
|
5 year Median |
|
|
1.18 |
1.18 |
1.18 |
0.89 |
0.89 |
0.89 |
4.66 |
7.97 |
8.63 |
8.93 |
|
|
|
|
8.93 |
<-Median-> |
5 |
Current Liability Cov Ratio |
|
ENF |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Asset Efficiency Ratio |
4.66% |
4.85% |
4.52% |
5.46% |
5.29% |
4.43% |
4.10% |
4.60% |
6.44% |
3.29% |
5.05% |
5.81% |
|
|
|
|
|
|
|
CFO / Total Assets |
|
ENF |
|
|
|
|
|
|
5 year Median |
|
|
4.52% |
4.66% |
4.85% |
4.85% |
4.52% |
4.60% |
4.60% |
4.43% |
4.60% |
5.05% |
|
|
|
|
5.1% |
<-Median-> |
5 |
Return on Assets |
|
ENF |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Return on Assets ROA |
0.8% |
1.9% |
1.1% |
1.2% |
0.7% |
0.6% |
4.6% |
4.8% |
6.4% |
3.3% |
5.0% |
5.8% |
|
|
|
|
Net |
Income/Assets |
|
Return on Assets |
|
ENF |
|
|
|
|
|
|
5Yr Median |
0.5% |
0.7% |
0.8% |
1.1% |
1.1% |
1.1% |
1.1% |
1.2% |
4.6% |
4.6% |
4.8% |
5.0% |
|
|
|
|
5.0% |
<-Median-> |
5 |
Asset Efficiency Ratio |
|
ENF |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Return on Equity ROE |
5.2% |
11.9% |
7.6% |
8.4% |
5.4% |
2.6% |
4.7% |
4.9% |
6.6% |
3.5% |
5.1% |
6.0% |
|
|
|
|
Net Inc/ |
Shareholders' equity |
|
Return on Equity |
|
ENF |
|
|
|
|
|
|
5Yr Median |
|
|
5.2% |
7.6% |
7.6% |
7.6% |
5.4% |
4.9% |
4.9% |
4.7% |
4.9% |
5.1% |
|
|
|
|
5.1% |
<-Median-> |
5 |
Return on Equity |
|
ENF |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$277.00 |
<-12 mths |
9.92% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Average shares G&M |
|
|
|
|
|
|
39.74 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average shares ENF |
|
|
|
|
|
|
27.97 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income ENF |
$15.20 |
$35.30 |
$21.10 |
$21.90 |
$13.00 |
$12.60 |
$37.33 |
$59.84 |
$86.57 |
$93.56 |
$138.11 |
$252 |
$488 |
$406 |
|
|
613.88% |
<-Total Growth |
10 |
Net Income |
|
ENF |
|
|
|
|
|
|
Increase |
46.15% |
132.24% |
-40.23% |
3.79% |
-40.64% |
-3.08% |
196.24% |
60.30% |
44.68% |
8.07% |
47.62% |
82.46% |
93.65% |
-16.80% |
|
|
EPS/CF Ratio should not be higher than 1.00 |
|
ENF |
|
|
|
|
|
|
5 Yr Running Average |
|
|
$18.5 |
$20.8 |
$21.3 |
$20.8 |
$21.2 |
$28.9 |
$41.9 |
$58.0 |
$83.1 |
$126.0 |
$211.6 |
$275.5 |
|
|
21.72% |
<-IRR #YR-> |
10 |
Net Income |
613.88% |
ENF |
|
|
|
|
|
|
Operating Cash Flow |
$84.20 |
$86.50 |
$80.60 |
$98.10 |
$94.20 |
$67.40 |
$35.66 |
$53.07 |
$92.17 |
$87.84 |
$132.12 |
$243.00 |
|
|
|
|
46.51% |
<-IRR #YR-> |
5 |
Net Income |
575.13% |
ENF |
|
|
|
|
|
|
Investment Cash Flow |
-$15.10 |
$79.50 |
-$71.20 |
-$63.60 |
-$41.10 |
-$107.40 |
-$274.05 |
-$284.18 |
-$136.65 |
-$427.03 |
-$891.90 |
-$797 |
|
|
|
|
23.73% |
<-IRR #YR-> |
9 |
5 Yr Running Average |
#DIV/0! |
ENF |
|
|
|
|
|
|
Total Accruals |
-$53.90 |
-$130.70 |
$11.70 |
-$12.60 |
-$40.10 |
$52.60 |
$275.72 |
$290.95 |
$131.05 |
$432.75 |
$897.89 |
$806.0 |
|
|
|
|
42.85% |
<-IRR #YR-> |
5 |
5 Yr Running Average |
494.82% |
ENF |
|
|
|
|
|
|
Total Assets |
$1,842.9 |
$1,859.4 |
$1,858.8 |
$1,858.2 |
$1,915.3 |
$1,975.5 |
$806.1 |
$1,254.2 |
$1,346.9 |
$2,849.8 |
$2,740.1 |
$4,338.0 |
|
|
|
|
|
Balance Sheet |
|
Assets |
|
ENF |
|
|
|
|
|
|
Accruals Ratio |
-2.92% |
-7.03% |
0.63% |
-0.68% |
-2.09% |
2.66% |
34.21% |
23.20% |
9.73% |
15.19% |
32.77% |
18.58% |
|
|
|
|
18.58% |
<-Median-> |
5 |
Ratio |
|
ENF |
|
|
|
|
|
|
EPS/CF Ratio |
0.18 |
0.39 |
0.25 |
0.21 |
0.13 |
0.14 |
1.60 |
1.33 |
1.01 |
1.20 |
1.29 |
1.05 |
|
|
|
|
1.03 |
<-Median-> |
10 |
EPS/CF Ratio |
|
ENF |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$35.3 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$252.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$37.3 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$252.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$18.5 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$126.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$21.2 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$126.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Chge in Close ENF |
3.87% |
-8.84% |
-22.35% |
1.17% |
28.25% |
36.09% |
11.05% |
20.05% |
-1.99% |
70.61% |
-30.53% |
24.05% |
-8.31% |
0.00% |
0.00% |
|
|
Count |
14 |
Change in Close |
|
ENF |
|
|
|
|
|
|
up/down/neutral |
|
|
up |
|
|
|
|
down |
down |
down |
down |
down |
down |
|
|
|
|
Count |
8 |
|
|
ENF |
|
|
|
|
|
|
Any Predictions? |
|
|
|
|
|
|
|
|
yes |
|
Yes |
|
|
|
|
|
% right |
Count |
3 |
37.50% |
|
ENF |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial Cash Flow ENF |
-$72.80 |
-$0.70 |
-$12.10 |
-$31.90 |
-$52.80 |
$43.80 |
$243.31 |
$226.29 |
-$44.66 |
$339.13 |
$759.71 |
$554 |
|
|
|
|
|
C F Statement |
|
Financial CF |
|
ENF |
|
|
|
|
|
|
Total Accruals |
$18.90 |
-$130.00 |
$23.80 |
$19.30 |
$12.70 |
$8.80 |
$32.41 |
$64.66 |
$175.70 |
$93.62 |
$138.19 |
$252 |
|
|
|
|
|
|
|
Accruals |
|
ENF |
|
|
|
|
|
|
Accruals Ratio |
1.03% |
-6.99% |
1.28% |
1.04% |
0.66% |
0.45% |
4.02% |
5.16% |
13.04% |
3.29% |
5.04% |
5.81% |
|
|
|
|
$0.05 |
<-Median-> |
5 |
Ratio |
|
ENF |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash ENF |
|
|
$14.70 |
$17.30 |
$17.60 |
$21.40 |
$4.92 |
$90.00 |
$270.00 |
$0.21 |
$0.13 |
$0 |
|
|
|
|
|
|
|
Cash |
|
ENF |
|
|
|
|
|
|
Cash per Share |
|
|
$0.42 |
$0.50 |
$0.51 |
$0.62 |
$0.12 |
$1.74 |
$4.78 |
$0.00 |
$0.00 |
$0.00 |
|
|
|
|
$0.00 |
<-Median-> |
5 |
Cash per Share |
|
ENF |
|
|
|
|
|
|
Percentage of Stock
Price |
|
|
4.14% |
4.82% |
3.82% |
3.41% |
0.62% |
7.21% |
20.21% |
0.01% |
0.00% |
0.00% |
|
|
|
|
0.01% |
<-Median-> |
5 |
% of Stock Price |
|
ENF |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$2,038.0 |
<-12 mths |
-0.63% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Distributable Cash ENBIF |
$74.30 |
$74.30 |
$73.50 |
$91.2 |
$90.1 |
$100.2 |
$134.3 |
$195.6 |
$263.2 |
$275.0 |
$509.0 |
$2,051 |
$923 |
|
|
|
645.82% |
<-Total Growth |
10 |
Distributable Cash |
|
ENBIF |
|
|
|
|
|
|
5 Year running average |
$34.64 |
$49.50 |
$64.20 |
$76.34 |
$80.68 |
$85.86 |
$97.86 |
$122.28 |
$156.67 |
$193.65 |
$275.41 |
$658.75 |
$804.23 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Distributions |
|
|
|
$74.90 |
$83.70 |
$83.70 |
|
|
|
|
|
$2,086 |
|
|
|
|
39.35% |
<-IRR #YR-> |
10 |
Distributable Cash |
|
ENBIF |
|
|
|
|
|
|
ECT Preferred
Distributions |
|
|
|
|
|
|
$58.8 |
$80.8 |
$116.1 |
$125.6 |
$110.0 |
|
|
|
|
|
72.50% |
<-IRR #YR-> |
5 |
ECT Preferred Distributions |
|
ENBIF |
These were classified as a Liability from 2015 |
|
|
Trust Units Cash
Distributions |
|
|
|
|
|
|
$53.5 |
$73.6 |
$105.8 |
$114.4 |
$213.0 |
|
$146 |
|
|
|
|
|
|
Trust Units Cash Distributions |
|
ENBIF |
|
|
|
|
|
|
Distribution to Enbridge |
|
|
|
|
|
|
|
|
|
|
|
|
$659 |
|
|
|
|
|
|
Distribution to Enbridge |
|
ENBIF |
|
|
|
|
|
|
Distributions TPDR,
Class D |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Distributions TPDR, Class D |
|
ENBIF |
|
|
|
|
|
|
Sum of Distributions |
|
|
|
$74.9 |
$83.7 |
$83.7 |
$112.3 |
$154.4 |
$221.9 |
$240.0 |
$323.0 |
$2,086.0 |
$805.0 |
|
|
|
|
|
|
Sum of Distributions |
|
ENBIF |
|
|
|
|
|
|
5 Year running average |
|
|
|
|
|
|
|
$101.80 |
$131.20 |
$162.46 |
$210.32 |
$605.06 |
$735.18 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Payout Ratio |
|
|
|
82.13% |
92.90% |
83.53% |
83.62% |
78.94% |
84.32% |
87.27% |
63.46% |
101.71% |
87.22% |
|
|
|
83.62% |
<-Median-> |
9 |
Payout Ratio |
|
ENBIF |
|
|
|
|
|
|
*Cash available for
distribution |
|
|
|
|
|
|
|
83.25% |
83.74% |
83.89% |
76.37% |
91.85% |
91.41% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
*ETC Enbridge Commercial
Trust |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$74.3 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$2,051.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$134.3 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$2,051.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EPS Basic ENBIF |
$0.44 |
$1.02 |
$0.61 |
$0.63 |
$0.38 |
$0.36 |
$0.78 |
$1.43 |
$1.21 |
$1.88 |
$0.63 |
$10.54 |
$10.41 |
|
|
|
933.52% |
<-Total Growth |
10 |
EPS Basic |
|
ENBIF |
|
|
|
|
|
|
EPS* |
$0.44 |
$1.02 |
$0.61 |
$0.63 |
$0.38 |
$0.36 |
$0.78 |
$1.43 |
$1.21 |
$1.88 |
$0.63 |
$10.54 |
$10.41 |
|
|
|
933.01% |
<-Total Growth |
10 |
EPS Diluted |
|
ENBIF |
|
|
|
|
|
|
Increase |
46.67% |
131.82% |
-40.20% |
3.28% |
-39.68% |
-4.17% |
113.21% |
84.78% |
-15.72% |
55.27% |
-66.53% |
1577.09% |
-1.24% |
|
|
|
26.30% |
<-IRR #YR-> |
10 |
Earnings per Share |
933.01% |
ENBIF |
|
|
|
|
|
|
Earnings Yield |
3.04% |
7.73% |
5.95% |
6.08% |
2.86% |
2.01% |
3.86% |
5.95% |
5.11% |
4.65% |
2.24% |
30.30% |
32.64% |
|
|
|
68.47% |
<-IRR #YR-> |
5 |
Earnings per Share |
1257.08% |
ENBIF |
|
|
|
|
|
|
5 year Running Average |
|
|
$0.54 |
$0.60 |
$0.62 |
$0.60 |
$0.55 |
$0.72 |
$0.83 |
$1.13 |
$1.19 |
$3.14 |
$4.93 |
|
|
|
22.97% |
<-IRR #YR-> |
8 |
5 yr Running Average |
#DIV/0! |
ENBIF |
|
|
|
|
|
|
10 year Running Average |
|
|
|
|
|
|
|
$0.63 |
$0.72 |
$0.87 |
$0.89 |
$1.84 |
$2.82 |
|
|
|
41.55% |
<-IRR #YR-> |
5 |
5 yr Running Average |
468.21% |
ENBIF |
|
|
|
|
|
|
* ESP per share |
|
|
|
|
|
|
|
E/P |
10 Yrs |
4.88% |
5Yrs |
5.11% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$1.02 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$10.54 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$0.78 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$10.54 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$0.60 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$3.14 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$0.55 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$3.14 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Graham No. ENBIF |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
#NUM! |
$27.35 |
$27.61 |
$0.00 |
$0.00 |
|
#DIV/0! |
<-Total Growth |
9 |
Graham Price |
|
ENBIF |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ECT preferred unit
distributions |
$34.6 |
$35.2 |
$36.5 |
$39.2 |
$43.8 |
$43.8 |
$58.8 |
|
|
|
|
|
|
|
|
|
Until 2011 |
Bef Earnings |
|
|
|
ENBIF |
|
|
|
|
|
|
Trust Units Cash
Distributions |
|
|
|
|
|
|
|
$80.8 |
$116.1 |
$125.6 |
$110.0 |
|
|
|
|
|
|
|
|
|
|
ENBIF |
|
|
|
|
|
|
Distributions Unit
Holders |
$31.5 |
$32.1 |
$33.1 |
$35.7 |
$39.6 |
$39.9 |
$53.5 |
$73.6 |
$105.8 |
$114.4 |
$213.0 |
$2,086 |
|
|
|
|
6398.44% |
<-Total Growth |
10 |
Dividends |
|
ENBIF |
|
|
|
|
|
|
Payout Ratio ENBIF's
Earnings |
207.2% |
90.9% |
156.9% |
163.0% |
304.6% |
316.7% |
140.1% |
175.9% |
278.1% |
160.0% |
269.2% |
90.8% |
|
|
|
|
169.43% |
<-Median-> |
10 |
DPR EPS |
|
ENBIF |
|
|
|
|
|
|
Payout Ratio CF |
37.4% |
37.1% |
41.1% |
36.4% |
42.0% |
59.2% |
28.4% |
57.9% |
85.3% |
74.4% |
63.5% |
109.4% |
|
|
|
|
58.55% |
<-Median-> |
10 |
DPR CF |
|
ENBIF |
|
|
|
|
|
|
Payout Ratio CF NC |
36.7% |
35.6% |
39.4% |
35.2% |
39.1% |
38.3% |
28.9% |
53.2% |
81.0% |
68.6% |
82.2% |
102.0% |
|
|
|
|
46.29% |
<-Median-> |
10 |
DPR CF NC |
|
ENBIF |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Payout |
175.85% |
74.40% |
81.01% |
|
|
|
|
51.80% |
<-IRR #YR-> |
10 |
Dividends Paid |
6398.44% |
ENBIF |
|
|
|
|
|
|
*Payout against Net
Income. |
|
|
|
|
|
|
|
Last Div Inc ---> |
$213.0 |
$2,086.0 |
879.3% |
|
|
|
|
108.06% |
<-IRR #YR-> |
5 |
Dividends Paid |
3799.07% |
ENBIF |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$32.10 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$2,086.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$53.50 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$2,086.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Long Term Debt ENBIF |
|
|
|
|
|
|
|
|
|
$2,615 |
$2,555 |
$6,043 |
|
|
|
|
|
|
|
Debt |
|
ENBIF |
|
|
|
|
|
|
Change |
|
|
|
|
|
|
|
|
|
|
-2.29% |
136.52% |
|
|
|
|
67.11% |
<-Median-> |
2 |
Change |
|
ENBIF |
|
|
|
|
|
|
Debt/Market Cap Ratio |
|
|
|
|
|
|
|
|
|
0.81 |
0.48 |
0.80 |
|
|
|
|
0.80 |
<-Median-> |
3 |
% of Market C. |
|
ENBIF |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Goodwill &
Intangibles ENBIF |
|
|
|
|
|
|
|
$57.70 |
$56.30 |
$55.10 |
$139.00 |
$132.00 |
|
|
|
|
|
Intangibles |
|
Goodwill |
|
ENBIF |
|
|
|
|
|
|
Change |
|
|
|
|
|
|
|
|
-2.43% |
-2.13% |
152.27% |
-5.04% |
|
|
|
|
-2.28% |
<-Median-> |
4 |
Change |
|
ENBIF |
|
|
|
|
|
|
Ratio to Market Cap |
|
|
|
|
|
|
|
0.04 |
0.04 |
0.02 |
0.03 |
0.02 |
|
|
|
|
0.03 |
<-Median-> |
5 |
% of Market C. |
|
ENBIF |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Market Cap |
$501.4 |
$457.1 |
$354.9 |
$359.1 |
$460.5 |
$626.3 |
$988.9 |
$1,476.8 |
$1,560.9 |
$3,224.0 |
$5,353.7 |
$7,579.9 |
$6,981.7 |
$6,981.7 |
$6,981.7 |
|
1558.43% |
<-Total Growth |
10 |
Market Cap |
|
ENBIF |
Since ENF has the same number of |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares in the Fund as it has shares |
|
|
|
Class C - Held by
Enbridge |
|
|
|
|
|
|
|
|
|
443 |
443 |
443 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Class D - Held by
Enbridge |
|
|
|
|
|
|
|
|
|
1 |
10 |
11 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Class E - Held by
Enbridge |
|
|
|
|
|
|
|
|
|
1 |
1 |
1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Class A -Held by ECT,
Enbridge Inc Partners |
|
|
|
|
|
|
|
|
|
357 |
382 |
382 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Special Interest Rights SIR - Enbridge |
|
|
|
|
|
|
|
|
|
|
|
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$1,892 |
<-12 mths |
-0.73% |
|
|
|
|
|
|
|
|
|
|
|
|
|
# of Share in Millions
ENBIF |
34.63 |
34.63 |
34.63 |
34.63 |
34.63 |
34.600 |
49.200 |
61.200 |
66.0 |
79.9 |
191 |
218 |
219 |
219.0 |
219.0 |
|
20.20% |
<-IRR #YR-> |
10 |
Shares |
529.60% |
ENBIF |
It is logical that the value of ENBIF shares
are the same as for ENF |
Increase |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-0.07% |
42.20% |
24.39% |
7.84% |
21.06% |
139.05% |
14.14% |
0.46% |
0.00% |
0.00% |
|
34.68% |
<-IRR #YR-> |
5 |
Shares |
343.09% |
ENBIF |
FindTrust |
|
|
|
|
|
CF fr Op $M |
$84.2 |
$86.5 |
$80.6 |
$98.1 |
$94.2 |
$67.4 |
$188.4 |
$266.7 |
$260.1 |
$322.6 |
$509 |
$1,906 |
|
|
|
|
2103.47% |
<-Total Growth |
10 |
Cash Flow |
|
ENBIF |
|
|
|
|
|
|
Increase |
15.34% |
2.73% |
-6.82% |
21.71% |
-3.98% |
-28.45% |
179.53% |
41.56% |
-2.47% |
24.03% |
57.78% |
274.46% |
|
|
|
|
|
S Issued |
|
|
|
ENBIF |
|
|
|
|
|
|
5 year Running Average |
|
|
$72.1 |
$84.5 |
$88.7 |
$85.4 |
$105.7 |
$143.0 |
$175.4 |
$221.0 |
$309 |
$653 |
|
|
|
|
635.89% |
<-Total Growth |
9 |
CF 5 Yr Running |
|
ENBIF |
|
|
|
|
|
|
CFPS |
$2.43 |
$2.50 |
$2.33 |
$2.83 |
$2.72 |
$1.95 |
$3.83 |
$4.36 |
$3.94 |
$4.04 |
$2.66 |
$8.74 |
|
|
|
|
249.98% |
<-Total Growth |
10 |
Cash Flow per Share |
|
ENBIF |
|
|
|
|
|
|
Increase |
15.34% |
2.73% |
-6.82% |
21.71% |
-3.98% |
-28.40% |
96.58% |
13.80% |
-9.57% |
2.45% |
-34.00% |
228.08% |
|
|
|
|
36.24% |
<-IRR #YR-> |
10 |
Cash Flow |
2103.47% |
ENBIF |
|
|
|
|
|
|
5 year Running Average |
|
|
$2.08 |
$2.44 |
$2.56 |
$2.47 |
$2.73 |
$3.14 |
$3.36 |
$3.62 |
$3.77 |
$4.75 |
|
|
|
|
58.86% |
<-IRR #YR-> |
5 |
Cash Flow |
911.68% |
ENBIF |
|
|
|
|
|
|
P/CF on Med Price |
5.41 |
4.88 |
4.78 |
3.60 |
4.33 |
7.74 |
4.74 |
5.11 |
6.22 |
7.94 |
13.26 |
3.47 |
|
|
|
|
13.35% |
<-IRR #YR-> |
10 |
Cash Flow per Share |
249.98% |
ENBIF |
|
|
|
|
|
|
P/CF on Closing Price |
5.95 |
5.28 |
4.40 |
3.66 |
4.89 |
9.29 |
5.25 |
5.54 |
6.00 |
9.99 |
10.52 |
3.98 |
|
|
|
|
17.95% |
<-IRR #YR-> |
5 |
Cash Flow per Share |
128.32% |
ENBIF |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
9.21% |
<-IRR #YR-> |
7 |
CFPS 5 yr Running |
#DIV/0! |
ENBIF |
|
|
|
|
|
|
Excl.Working Capital CF
ENBIF |
$1.70 |
$3.70 |
$3.50 |
$3.40 |
$7.20 |
$36.7 |
-$3.2 |
$23.4 |
$13.8 |
$27.5 |
-$116 |
$140 |
|
|
|
|
11.69% |
<-IRR #YR-> |
5 |
CFPS 5 yr Running |
73.84% |
ENBIF |
|
|
|
|
|
|
CF fr Op $M WC |
$85.9 |
$90.2 |
$84.1 |
$101.5 |
$101.4 |
$104.1 |
$185.2 |
$290.1 |
$273.9 |
$350.1 |
$393 |
$2,046 |
|
|
|
|
2168.29% |
<-Total Growth |
10 |
Cash Flow less WC |
|
ENBIF |
|
|
|
|
|
|
Increase |
10.41% |
5.01% |
-6.76% |
20.69% |
-0.10% |
2.66% |
77.91% |
56.64% |
-5.58% |
27.82% |
12.25% |
420.61% |
|
|
|
|
36.64% |
<-IRR #YR-> |
10 |
Cash Flow less WC |
2168.29% |
ENBIF |
|
|
|
|
|
|
5 year Running Average |
|
|
$77.4 |
$87.9 |
$92.6 |
$96.3 |
$115.3 |
$156.5 |
$190.9 |
$240.7 |
$298 |
$671 |
|
|
|
|
61.68% |
<-IRR #YR-> |
5 |
Cash Flow less WC |
1004.75% |
ENBIF |
|
|
|
|
|
|
CFPS Excl. WC |
$2.48 |
$2.61 |
$2.43 |
$2.93 |
$2.93 |
$3.01 |
$3.76 |
$4.74 |
$4.15 |
$4.38 |
$2.06 |
$9.39 |
|
|
|
|
32.69% |
<-IRR #YR-> |
7 |
CF less WC 5 Yr Run |
#DIV/0! |
ENBIF |
|
|
|
|
|
|
Increase |
10.41% |
5.01% |
-6.76% |
20.69% |
-0.10% |
2.74% |
25.11% |
25.93% |
-12.45% |
5.58% |
-53.04% |
356.13% |
|
|
|
|
42.22% |
<-IRR #YR-> |
5 |
CF less WC 5 Yr Run |
481.83% |
ENBIF |
|
|
|
|
|
|
5 year Running Average |
|
|
$2.24 |
$2.54 |
$2.67 |
$2.78 |
$3.01 |
$3.47 |
$3.72 |
$4.01 |
$3.82 |
$4.94 |
|
|
|
|
13.67% |
<-IRR #YR-> |
10 |
CF - Less WC |
260.27% |
ENBIF |
|
|
|
|
|
|
P/CF on Med Price |
5.30 |
4.68 |
4.58 |
3.48 |
4.02 |
5.01 |
4.82 |
4.69 |
5.90 |
7.31 |
17.18 |
3.23 |
|
|
|
|
20.05% |
<-IRR #YR-> |
5 |
CF - Less WC |
149.33% |
ENBIF |
|
|
|
|
|
|
P/CF on Closing Price |
5.84 |
5.07 |
4.22 |
3.54 |
4.54 |
6.02 |
5.34 |
5.09 |
5.70 |
9.21 |
13.62 |
3.70 |
|
|
|
|
9.17% |
<-IRR #YR-> |
7 |
5 yr Running |
#DIV/0! |
ENBIF |
|
|
|
|
|
|
*Operational Cash Flow
per share |
|
CF/-WC |
P/CF Med |
10 yr |
4.94 |
5 yr |
6.22 |
P/CF Med |
10 yr |
4.76 |
5 yr |
5.90 |
|
-100.00% |
Diff M/C |
|
10.41% |
<-IRR #YR-> |
5 |
5 yr Running |
64.09% |
ENBIF |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-34.6 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
218.0 |
|
|
|
|
|
|
|
Shares |
|
ENBIF |
|
|
|
|
|
|
|
|
|
|
|
|
|
-49.2 |
0.0 |
0.0 |
0.0 |
0.0 |
218.0 |
|
|
|
|
|
|
|
Shares |
|
ENBIF |
|
|
|
|
|
|
|
|
-$86.5 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$1,906.0 |
|
|
|
|
|
|
|
Cash Flow |
|
ENBIF |
|
|
|
|
|
|
|
|
|
|
|
|
|
-$188.4 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$1,906.0 |
|
|
|
|
|
|
|
Cash Flow |
|
ENBIF |
|
|
|
|
|
|
|
|
-$2.50 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$8.74 |
|
|
|
|
|
|
|
Cash Flow per Share |
|
ENBIF |
|
|
|
|
|
|
|
|
|
|
|
|
|
-$3.83 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$8.74 |
|
|
|
|
|
|
|
Cash Flow per Share |
|
ENBIF |
|
|
|
|
|
|
|
|
|
|
|
-$2.56 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$4.75 |
|
|
|
|
|
|
|
CFPS 5 yr Running |
|
ENBIF |
|
|
|
|
|
|
|
|
|
|
|
|
|
-$2.73 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$4.75 |
|
|
|
|
|
|
|
CFPS 5 yr Running |
|
ENBIF |
|
|
|
|
|
|
|
|
-$90.2 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$2,046.0 |
|
|
|
|
|
|
|
Cash Flow less WC |
|
ENBIF |
|
|
|
|
|
|
|
|
|
|
|
|
|
-$185.2 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$2,046.0 |
|
|
|
|
|
|
|
Cash Flow less WC |
|
ENBIF |
|
|
|
|
|
|
|
|
|
|
|
-$92.6 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$670.6 |
|
|
|
|
|
|
|
CF less WC 5 Yr Run |
|
ENBIF |
|
|
|
|
|
|
|
|
|
|
|
|
|
-$115.3 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$670.6 |
|
|
|
|
|
|
|
CF less WC 5 Yr Run |
|
ENBIF |
|
|
|
|
|
|
|
|
-$2.61 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$9.39 |
|
|
|
|
|
|
|
CFPS - Less WC |
|
ENBIF |
|
|
|
|
|
|
|
|
|
|
|
|
|
-$3.76 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$9.39 |
|
|
|
|
|
|
|
CFPS - Less WC |
|
ENBIF |
|
|
|
|
|
|
|
|
|
|
|
-$2.67 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$4.94 |
|
|
|
|
|
|
|
CFPS 5 yr Running |
|
ENBIF |
|
|
|
|
|
|
|
|
|
|
|
|
|
-$3.01 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$4.94 |
|
|
|
|
|
|
|
CFPS 5 yr Running |
|
ENBIF |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OPM ENBIF |
33.82% |
35.25% |
29.76% |
33.03% |
29.92% |
20.54% |
47.99% |
68.45% |
64.51% |
77.60% |
170.81% |
82.98% |
|
|
|
|
135.41% |
<-Total Growth |
10 |
OPM |
|
ENBIF |
|
|
|
|
|
|
Increase |
11.08% |
4.24% |
-15.56% |
10.98% |
-9.41% |
-31.35% |
133.60% |
42.65% |
-5.76% |
20.30% |
120.10% |
-51.42% |
|
|
|
|
|
Should increase |
|
or be stable. |
|
ENBIF |
|
|
|
|
|
|
Diff from Median |
-39.9% |
-37.3% |
-47.1% |
-41.3% |
-46.8% |
-63.5% |
-14.7% |
21.7% |
14.7% |
38.0% |
203.7% |
47.5% |
|
|
|
|
0.00 |
<-Median-> |
10 |
OPM |
|
ENBIF |
|
|
|
|
|
|
*Operational
Profit Margin (CF/Revenue) Ratio |
|
|
|
|
|
|
OPM |
10 Yrs |
56.25% |
5 Yrs |
77.60% |
|
|
|
|
should be |
zero, it is a |
|
check on
calculations |
|
ENBIF |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current Assets ENBIF |
$44.40 |
$44.90 |
$47.50 |
$56.10 |
$56.10 |
$76.4 |
$160.3 |
$253.1 |
$89.3 |
$115.8 |
$545.0 |
$725.0 |
$1,296 |
|
|
|
Liquidity ratio of 1.5 and up, best |
|
|
ENBIF |
|
|
|
|
|
|
Current Liabilities |
$60.00 |
$60.90 |
$71.10 |
$183.50 |
$114.50 |
$112.5 |
$177.7 |
$277.2 |
$419.6 |
$168.5 |
$423.0 |
$458.0 |
$351 |
|
|
|
0.68 |
<-Median-> |
10 |
Ratio |
|
ENBIF |
|
|
|
|
|
|
Liquidity Ratio |
0.74 |
0.74 |
0.67 |
0.31 |
0.49 |
0.68 |
0.90 |
0.91 |
0.21 |
0.69 |
1.29 |
1.58 |
3.69 |
|
|
|
0.91 |
<-Median-> |
5 |
Ratio |
|
ENBIF |
|
|
|
|
|
|
Liq. with CF aft div |
2.14 |
2.16 |
1.80 |
0.84 |
1.31 |
1.28 |
1.20 |
1.20 |
0.54 |
1.07 |
1.41 |
5.74 |
2.61 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Curr Long Term Debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liquidity Less CLTD |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets ENBIF |
$1,842.9 |
$1,859.4 |
$1,858.8 |
$1,858.2 |
$1,915.3 |
$1,975.5 |
$3,471.4 |
$3,132.7 |
$2,756.8 |
$4,081 |
$2,635 |
$3,246 |
$3,681 |
|
|
|
Debt Ratio of 1.5 and up, best |
|
|
|
|
|
|
|
|
|
Liabilities |
$1,548.8 |
$1,562.1 |
$1,579.7 |
$1,596.3 |
$1,674.8 |
$1,486.1 |
$2,577.5 |
$2,589.3 |
$2,197.1 |
$3,180 |
$2,648 |
$2,558 |
$2,968 |
|
|
|
1.23 |
<-Median-> |
10 |
Ratio |
|
ENBIF |
|
|
|
|
|
|
Debt Ratio |
1.19 |
1.19 |
1.18 |
1.16 |
1.14 |
1.33 |
1.35 |
1.21 |
1.25 |
1.28 |
1.00 |
1.27 |
1.24 |
|
|
|
1.25 |
<-Median-> |
5 |
Ratio |
|
ENBIF |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Book Value ENBIF |
$294.10 |
$297.30 |
$279.10 |
$261.90 |
$240.50 |
$489.40 |
$893.90 |
$543.4 |
$559.7 |
$902 |
-$13 |
$688 |
$713 |
$713 |
|
|
146.51% |
<-Total Growth |
10 |
Book Value |
|
ENBIF |
|
|
|
|
|
|
NCI |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0 |
$0 |
$0 |
$0.0 |
$0.0 |
|
|
|
|
|
|
|
ENBIF |
|
|
|
|
|
|
Preferred Units |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$583.7 |
$808.0 |
$1,622.3 |
$1,686.2 |
$3,499 |
|
$0 |
$0.0 |
$0.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trust Units |
|
|
|
|
|
|
|
|
|
$3,187 |
$5,266 |
$7,445 |
$6,922 |
$6,922 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Book Value |
$294.1 |
$297.3 |
$279.1 |
$261.9 |
$240.5 |
-$94.3 |
$85.9 |
-$1,078.9 |
-$1,126.5 |
-$2,597 |
-$5,279 |
-$6,757 |
-$6,209 |
$713 |
|
|
-2521.00% |
<-Total Growth |
10 |
Book Value |
|
ENBIF |
|
|
|
|
|
|
Book Value per share |
$8.49 |
$8.59 |
$8.06 |
$7.56 |
$6.95 |
-$2.73 |
$1.75 |
-$17.63 |
-$17.07 |
-$32.51 |
-$27.64 |
-$31.00 |
-$28.35 |
$3.26 |
|
|
-484.53% |
<-Total Growth |
10 |
Book Value per Share |
|
ENBIF |
|
|
|
|
|
|
Change |
-5.25% |
1.09% |
-6.12% |
-6.16% |
-8.17% |
-139.24% |
-164.06% |
-1109.72% |
-3.18% |
90.45% |
-14.97% |
12.14% |
-8.53% |
-111.48% |
|
|
20011.12% |
P/B Ratio |
|
Current/10 Year Median |
|
ENBIF |
|
|
|
|
|
|
P/B Ratio (Median) |
0.04 |
0.04 |
0.04 |
0.04 |
0.05 |
-0.16 |
0.21 |
-0.02 |
-0.02 |
-0.01 |
-0.01 |
0.00 |
-0.01 |
|
|
|
0.04 |
P/B Ratio |
|
Historical Median |
|
ENBIF |
|
|
|
|
|
|
P/B Ratio (Close) |
1.70 |
1.54 |
1.27 |
1.37 |
1.91 |
-6.64 |
11.51 |
-1.37 |
-1.39 |
-1.24 |
-1.01 |
-1.12 |
-1.12 |
|
|
|
#NUM! |
<-IRR #YR-> |
10 |
Book Value per Share |
-460.99% |
ENBIF |
|
|
|
|
|
|
Change |
9.63% |
-9.82% |
-17.28% |
7.82% |
39.67% |
-446.83% |
273.35% |
-111.89% |
-1.23% |
10.41% |
18.30% |
-10.61% |
-0.24% |
|
|
|
#NUM! |
<-IRR #YR-> |
5 |
Book Value per Share |
-1875.29% |
ENBIF |
|
|
|
|
|
|
Leverage (A/BK) |
6.27 |
6.25 |
6.66 |
7.10 |
7.96 |
4.04 |
3.88 |
5.76 |
4.93 |
4.53 |
-202.69 |
4.72 |
|
|
|
|
4.82 |
<-Median-> |
10 |
A/BV |
|
ENBIF |
|
|
|
|
|
|
Debt/Equity Ratio |
5.27 |
5.25 |
5.66 |
6.10 |
6.96 |
3.04 |
2.88 |
4.76 |
3.93 |
3.53 |
-203.69 |
3.72 |
|
|
|
|
3.82 |
<-Median-> |
10 |
Debt/Eq Ratio |
|
ENBIF |
|
|
|
|
|
|
Sharerholders Equity
(Assets less liabilities) |
|
|
|
|
|
|
|
P/BV |
10 yr Med |
-0.01 |
5 yr Med |
-0.01 |
|
20011.12% |
Diff M/C |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$8.59 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
-$31.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$1.75 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
-$31.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trust Units Book Value |
|
|
|
|
|
|
|
|
|
|
$5,266 |
$7,445 |
$6,922 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net of deficit |
|
|
|
|
|
|
|
|
|
|
-$13 |
$688 |
$713 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Book Value per share |
|
|
|
|
|
|
|
|
|
|
-$0.07 |
$3.16 |
$3.26 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$2,375 |
<-12 mths |
8.70% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive Income
ENBIF |
|
|
$21.00 |
$18.50 |
$18.50 |
-$3.60 |
$27.70 |
$95.70 |
$86.70 |
$132.50 |
$44.00 |
$2,185 |
|
|
|
|
10304.76% |
<-Total Growth |
9 |
Comprehensive Income |
|
ENBIF |
|
|
|
|
|
|
Increase |
|
|
|
-11.90% |
0.00% |
-119.46% |
869.44% |
245.49% |
-9.40% |
52.83% |
-66.79% |
4865.91% |
|
|
|
|
52.83% |
<-Median-> |
5 |
Comprehensive Income |
|
ENBIF |
|
|
|
|
|
|
5 Yr Running Average |
|
|
|
|
|
|
$16.42 |
$31.36 |
$45.00 |
$67.80 |
$77.32 |
$508.78 |
|
|
|
|
67.55% |
<-IRR #YR-> |
9 |
Comprehensive Income |
#DIV/0! |
ENBIF |
|
|
|
|
|
|
ROE |
|
|
7.5% |
7.1% |
7.7% |
-0.7% |
3.1% |
17.6% |
15.5% |
14.7% |
-338.5% |
317.6% |
|
|
|
|
139.55% |
<-IRR #YR-> |
5 |
Comprehensive Income |
7788.09% |
ENBIF |
|
|
|
|
|
|
5Yr Median |
|
|
|
|
|
|
7.1% |
7.1% |
7.7% |
14.7% |
14.7% |
15.5% |
|
|
|
|
98.72% |
<-IRR #YR-> |
5 |
5 Yr Running Average |
#DIV/0! |
ENBIF |
<-Total Growth |
|
|
|
|
|
% Difference from NI |
|
|
-0.5% |
-15.5% |
42.3% |
-128.6% |
-27.5% |
9.0% |
8.6% |
-11.7% |
-63.3% |
-4.9% |
|
|
|
|
98.72% |
<-IRR #YR-> |
5 |
5 Yr Running Average |
2998.54% |
ENBIF |
7788.09% |
|
|
|
|
|
Median Values |
|
|
|
|
|
|
|
|
Diff |
5, 10 yr |
-8.3% |
-4.9% |
|
|
|
|
15.5% |
<-Median-> |
5 |
Return on Equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$21.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$2,185.0 |
|
|
|
|
|
|
|
|
|
|
82.26% |
|
|
|
|
|
|
|
|
|
|
|
|
-$27.7 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$2,185.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$16.4 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$508.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$16.4 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$508.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Return on Assets ENBIF |
0.8% |
1.9% |
1.1% |
1.2% |
0.7% |
0.6% |
1.1% |
2.8% |
2.9% |
3.7% |
4.6% |
70.8% |
|
|
|
|
Net |
Income/Assets |
|
ROA |
|
ENBIF |
|
|
|
|
|
|
5Yr Median |
0.5% |
0.7% |
0.8% |
1.1% |
1.1% |
1.1% |
1.1% |
1.1% |
1.1% |
2.8% |
2.9% |
3.7% |
|
|
|
|
3.7% |
<-Median-> |
5 |
ROA |
|
ENBIF |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Return on Equity ENBIF |
5.2% |
11.9% |
7.6% |
8.4% |
5.4% |
2.6% |
4.3% |
16.2% |
14.3% |
16.6% |
-923.1% |
333.9% |
|
|
|
|
Net Inc/ |
Shareholders' equity |
|
ROE |
|
ENBIF |
|
|
|
|
|
|
5Yr Median |
3.4% |
4.3% |
5.2% |
7.6% |
7.6% |
7.6% |
5.4% |
5.4% |
5.4% |
14.3% |
14.3% |
16.2% |
|
|
|
|
16.2% |
<-Median-> |
5 |
ROE |
|
ENBIF |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$2,279 |
<-12 mths |
-0.78% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income ENBIF |
$15.20 |
$35.30 |
$21.10 |
$21.90 |
$13.00 |
$12.6 |
$38.2 |
$87.8 |
$79.8 |
$150.0 |
$120.0 |
$2,297 |
$2,279 |
<-12 mths |
|
|
6407.08% |
<-Total Growth |
10 |
Net Income |
|
ENBIF |
|
|
|
|
|
|
Increase |
46.15% |
132.24% |
-40.23% |
3.79% |
-40.64% |
-3.08% |
203.17% |
129.84% |
-9.11% |
87.97% |
-20.00% |
1814.17% |
|
|
|
|
EPS/CF Ratio should not be higher than 1.00 |
|
ENBIF |
|
|
|
|
|
|
5 Yr Running Average |
|
|
$18.5 |
$20.8 |
$21.3 |
$20.8 |
$21.4 |
$34.7 |
$46.3 |
$73.7 |
$95.2 |
$546.9 |
|
|
|
|
51.82% |
<-IRR #YR-> |
10 |
Net Income |
6407.08% |
ENBIF |
|
|
|
|
|
|
Operating Cash Flow |
$84.2 |
$86.5 |
$80.6 |
$98.1 |
$94.2 |
$67.4 |
$188.4 |
$266.7 |
$260.1 |
$322.6 |
$509.0 |
$1,906 |
|
|
|
|
126.89% |
<-IRR #YR-> |
5 |
Net Income |
5913.09% |
ENBIF |
|
|
|
|
|
|
Investment Cash Flow |
-$15.10 |
$79.50 |
-$71.20 |
-$63.60 |
-$41.10 |
-$107.4 |
-$1,326.9 |
-$1,334.0 |
-$92.6 |
-$1,806.1 |
-$3,995.0 |
-$1,316 |
|
|
|
|
50.50% |
<-IRR #YR-> |
8 |
5 Yr Running Average |
#DIV/0! |
ENBIF |
|
|
|
|
|
|
Total Accruals |
-$53.9 |
-$130.7 |
$11.7 |
-$12.6 |
-$40.1 |
$52.6 |
$1,176.7 |
$1,155.1 |
-$87.7 |
$1,633.5 |
$3,606.0 |
$1,707 |
|
|
|
|
91.28% |
<-IRR #YR-> |
5 |
5 Yr Running Average |
2460.49% |
ENBIF |
|
|
|
|
|
|
Total Assets |
$1,842.9 |
$1,859.4 |
$1,858.8 |
$1,858.2 |
$1,915.3 |
$1,975.5 |
$3,471.4 |
$3,132.7 |
$2,756.8 |
$4,081.4 |
$2,635.0 |
$3,246 |
|
|
|
|
|
Balance Sheet |
|
Assets |
|
ENBIF |
|
|
|
|
|
|
Accruals Ratio |
-2.92% |
-7.03% |
0.63% |
-0.68% |
-2.09% |
2.66% |
33.90% |
36.87% |
-3.18% |
40.02% |
136.85% |
52.59% |
|
|
|
|
40.02% |
<-Median-> |
5 |
Ratio |
|
ENBIF |
|
|
|
|
|
|
EPS/CF Ratio |
0.18 |
0.39 |
0.25 |
0.21 |
0.13 |
0.12 |
0.21 |
0.30 |
0.29 |
0.43 |
0.31 |
1.12 |
|
|
|
|
0.27 |
<-Median-> |
10 |
EPS/CF Ratio |
|
ENBIF |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$35.3 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$2,297.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$38.2 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$2,297.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$20.8 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$546.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$21.4 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$546.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial Cash Flow
ENBIF |
-$72.80 |
-$0.70 |
-$12.10 |
-$31.90 |
-$52.80 |
$43.8 |
$1,191.1 |
$1,183.3 |
-$328.1 |
$1,484.0 |
$3,457.0 |
-$426 |
|
|
|
|
|
C F Statement |
|
Financial CF |
|
ENBIF |
|
|
|
|
|
|
Total Accruals |
$18.9 |
-$130.0 |
$23.8 |
$19.3 |
$12.7 |
$8.8 |
-$14.4 |
-$28.2 |
$240.4 |
$149.5 |
$149.0 |
$2,133.0 |
|
|
|
|
|
|
|
Accruals |
|
ENBIF |
|
|
|
|
|
|
Accruals Ratio |
1.03% |
-6.99% |
1.28% |
1.04% |
0.66% |
0.45% |
-0.41% |
-0.90% |
8.72% |
3.66% |
5.65% |
65.71% |
|
|
|
|
5.65% |
<-Median-> |
5 |
Ratio |
|
ENBIF |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash ENBIF |
|
|
$14.70 |
$17.30 |
$17.60 |
$21.4 |
$91.4 |
$189.6 |
$29.0 |
$29.5 |
$0.0 |
$293 |
|
|
|
|
|
|
|
Cash |
|
ENBIF |
|
|
|
|
|
|
Cash per Share |
|
|
$0.42 |
$0.50 |
$0.51 |
$0.62 |
$1.86 |
$3.10 |
$0.44 |
$0.37 |
$0.00 |
$1.34 |
|
|
|
|
$0.44 |
<-Median-> |
5 |
Cash per Share |
|
ENBIF |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ENF |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Notes: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
October 7,
2017. Last estimates were for 2116,
2017 and 2018 of $4246M, $4349M and $4515M Revenue ENBIF, $2.03, 1.79 and
$2.25 for EPS ENF, |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$2.79, $2.79
and $3.64 for CFPS for ENF, $582M, $488M and $406M for Net Income ENF |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ENBIF changes
statements back to 2014 in 2016 statement because they acquired certain
entities and wanted to show what other years would be like also with these
entities. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
I generally
do not change past statements. They
only changed back to 2014 and you will see the higher amounts at sometime
just in a different year if you look at 5 to 10 and more years of data. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
October 8,
2016. Last estimates were for 2015,
2016 and 2017 of $140M, $188M and $234M for Revenue, $1.66, $1.89 and $1.95
for EPS, |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$1.86 and
$1.50 for CFPS for 2015 and 2016 and $84.2M and 82.9M for Net Income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
October 9,
2015. Last estimates were for 2014,
2015 and 2016 of $456M, $468M and $480M for Revenue, $1.43, $1.34 and $1.50
for EPS, |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$1.86,$1.86
and $1.50 for CFPS, $91.9M, $84.2M and $82.9M for Net Income. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 21,
2014. Last estimates were for 2013,
2014 and 2014 of $432.4M $440.7M and $418.0M for Revenue, $1.40, $1.30 and
$1.36 for EPS, $2.02,, $$2.06 and $1.35 for CFPS. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30,
2012. Last estimates were for 2010 and
2011 of $0.66 and 0.53 for EPS. As far
as I can see, company is now EIFH not EIF |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Book value
does not make much sense. Their
reorganizations seems to affect it greatly. But if you owned ENF.UN in 20110,
you now own ENF in 2011. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dec 28, 2010.
When I last looked at this stock, I got earnings estimates for 2009 and 2010
of $.37 and $.40. This company has
restructed into a Corporation. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends were
briefly changed to quarterly in 2011 and then back to monthly. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Symbol
changed from ENF.UN to ENF. After
restructuring was done on 17 December 2010, the dividends will be paid at the
same rate, but quarterly, rather than monthly. First one due on 15 April, 2011. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sector: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Infrastructure, Utility |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
What should this stock
accomplish? |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Would I buy this company
and Why. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
What I hate
about reviewing this stock is that I have to fight my way through their
accounting. You cannot just look at
the accounting for this stock, but you must also look at the Enbridge Income
Fund to get the whole picture. |
|
|
|
|
|
|
|
|
|
|
|
|
|
When
accounting gets complicated, I do not want to invest. It is too easy to make a mistake in my
analysis. It is too easy to miss some
problem that would affect the viability of this stock. I would not personally invest in this
stock. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Why am I following this
stock. ENF |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
I have
followed this stock for some time but I have not owned it. I do own Enbridge Inc. (TSX-ENB, NYSE-ENB). |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
You would not
want to invest in both this stock and Enbridge Inc. as Enbridge Inc. is
invested in the fund this stock is invested in. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends ENF |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends are
paid month. The dividends are declared
for one month and paid in the following month. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For example,
the dividend declared on February 10, 2014 is for shareholders of record of
February 28, 2014 and is payable on March 17, 2014. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
How they make their
money. ENF |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Enbridge
Income Fund Holdings Inc. is a publicly traded corporation. The Company,
through its investment in Enbridge Income Fund, holds high quality, low risk
energy |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
infrastructure
assets. The Fund's assets include a 50% interest in the Canadian segment of
the Alliance Pipeline, a 100% interest in the various pipelines comprising
the |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Saskatchewan
System, and interests in more than 400 megawatts of renewable and alternative
power generation capacity. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Enbridge Income Fund ENF |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Enbridge
Income Fund Holdings Inc., through its investment in Enbridge Income Fund,
holds energy infrastructure assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As at February
11, 2013, 51,723,000 common shares and 1 special voting share of the Company
were issued and outstanding. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Enbridge, the holder of
the special voting share, is entitled to receive
notice of and to attend all annual and special meetings of shareholders and
is entitled to elect one director to the Board. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The Company’s
initial equity capitalization was established under the provisions of the
Plan pursuant to which all |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
20,125,000
trust units of the Fund held by public unitholders, together with 5,000,000
trust units of the Fund held |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
by Enbridge,
were exchanged for 25,125,000 common shares of the Company. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
During the
first three months of 2012, the Company owned 80.7% of the Fund’s issued and
outstanding trust units (which represents a |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
30.8% overall
economic interest in the Fund, with the balance held by Enbridge Inc.) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ENBIF |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sep 1,
2015. Enbridge Income Partners LP
(EIPLP) acquired 100% interests in entities holding certain Canadian liquids
pipelines, storage and renewable energy assets from Enbridge Inc. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Enbridge)
and certain of its subsidiaries for aggregate consideration of $30.4 billion
plus incentive distribution and performance rights, less working capital
adjustments (the 2015 Transaction). |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The 2015
Transaction resulted in changes to the Fund’s method of accounting for its
investments in Enbridge Commercial Trust (ECT) and EIPLP from consolidation
accounting to equity method accounting |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
due to
certain ownership and governance changes. These changes were applied
prospectively fromSeptember 1, 2015, the closing date of the 2015
Transaction. The results of operations prior to |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 1,
2015 were accounted for on a consolidated basis. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
` |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Both Enbridge
Inc (TSX ENB) and Enbridge Income
Funds Holdings Inc. (TSX-ENF) are invested in this fund. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
I have
followed this stock for some time but I have not owned it. I do own Enbridge Inc. (TSX-ENB, NYSE-ENB). |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
How they make their
money. ENBIF |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The Enbridge Income Fund
assets are a 50% interest in the Alliance Canada
Pipeline and a 100% interest in Enbridge Pipelines (Saskatchewan) Inc. They also have Green Power assets, which
include a 50% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
interest in
NRGreen Power Limited Partnership.
NRGreen operates electrical generation facilities using waste heat,
and holds interest in three wind power projects in Western Canada. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Enbridge Income Fund
ENBIF |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The
unitholders of the Fund are Enbridge Income Fund Holdings Inc. (ENF), a
public company listed on the Toronto Stock Exchange (TSX), and Enbridge Inc.
(Enbridge), a North American transporter, |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
distributor
and generator of energy. Enbridge’s total economic interest in the Fund was
67.7% as at December 31, 2012 and February 11, 2013 based on its indirect
interest in the Fund through ENF, its |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
direct
interest in the Fund via common units and its interest in preferred units of
a subsidiary of the Fund, Enbridge Commercial Trust (ECT). |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Enbridge Inc.
holds 67.3% economic interest in Enbridge Income Fund (the Fund)
directly through its investment in Fund Units and indirectly through its
holdings of |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ECT preferred
units and Enbridge Income Fund Holdings Inc. (ENF) common shares. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Copyright ©
2008 Website of SPBrunner. All rights reserved. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Enbridge
Income Fund (the Fund) is an unincorporated open-ended trust established by a
trust indenture |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
under the laws
of the Province of Alberta. The Fund commenced operations on June 30, 2003. Enbridge |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Management
Services Inc. (EMSI), a wholly-owned subsidiary of Enbridge Inc. (Enbridge),
administers |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
the Fund. EMSI
also serves as the manager of Enbridge Commercial Trust (ECT), a subsidiary
of the |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fund, and
Enbridge Income Fund Holdings Inc. (ENF), a unitholder of the Fund. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
In December
2010, pursuant to the court approved plan of arrangement (the Plan), all
publicly held trust |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
units of the
Fund, as well as 5,000,000 trust units held by Enbridge, were exchanged on a
one-for-one |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
basis for
shares of a taxable Canadian corporation, ENF. The trust units ceased trading
on the Toronto |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock Exchange
and the ENF shares were listed. Subsequent to implementation of the Plan, the
Fund |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ceased to be a
specified investment flow-through (SIFT) entity and therefore is not subject
to SIFT tax |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
legislation. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
In 2010, ENF
holds 88.1% of the Fund’s issued and outstanding trust units (Fund Units);
representing a 42.0% economic interest in the Fund. Enbridge Inc. holds the
remainder of the Fund Units, |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
100% of the
Preferred Units issued by Enbridge Commercial Trust (ECT) and 19.9% of ENF,
resulting in a 66.4% economic interest in the Fund. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares; '%, Value $M |
|
|
|
|
Shares |
%, Val $M |
Shares |
%, Val $M |
Shares |
%, Val $M |
Shares |
%, Val $M |
Shares |
%, Val $M |
|
|
Shares |
%, Val $M |
|
|
|
|
|
|
|
|
|
|
Date |
|
|
|
|
Jul-11 |
2012 |
Sep 6 |
2013 |
Sep 22 |
2014 |
Oct 9 |
2015 |
Oct 8 |
2016 |
|
|
Oct 7 |
2017 |
|
|
|
|
|
|
|
|
|
|
Whelen, John Kendall |
|
|
|
|
|
|
0.012 |
0.02% |
0.012 |
0.02% |
|
|
0.115 |
0.09% |
|
|
0.115 |
0.08% |
|
last reported 2012 |
|
|
|
|
|
|
|
|
CEO - Shares - Amount |
|
|
|
|
|
|
|
$0.272 |
|
$0.464 |
|
|
|
$4.00 |
|
|
|
$3.67 |
|
President acts like a CEO |
|
|
|
|
|
|
|
|
Options - percentage |
|
|
|
|
|
|
0.000 |
0.00% |
0.000 |
0.00% |
|
|
0.000 |
0.00% |
|
|
0.000 |
0.00% |
|
|
|
|
|
|
|
|
|
|
Options - amount |
|
|
|
|
|
|
|
$0.000 |
|
$0.000 |
|
|
|
$0.00 |
|
|
|
$0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Murray, Patrick |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
VP of Finance |
|
|
|
|
|
|
|
|
CFO - Shares - Amount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Options - percentage |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Options - amount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gruending, Colin Kenneth |
|
|
|
|
|
|
0.009 |
0.02% |
0.009 |
0.01% |
|
|
|
|
|
|
0.009 |
0.01% |
|
was CFO |
|
|
|
|
|
|
|
|
Officer- Shares - Amount |
|
|
|
|
|
|
|
$0.203 |
|
$0.346 |
|
|
|
|
|
|
|
$0.27 |
|
last report Dec 2012 |
|
|
|
|
|
|
|
|
Options - percentage |
|
|
|
|
|
|
0.000 |
0.00% |
0.000 |
0.00% |
|
|
|
|
|
|
0.000 |
0.00% |
|
|
|
|
|
|
|
|
|
|
Options - amount |
|
|
|
|
|
|
|
$0.000 |
|
$0.000 |
|
|
|
|
|
|
|
$0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Opheim, Wanda |
|
|
|
|
|
|
|
|
|
|
0.028 |
0.03% |
0.029 |
0.02% |
|
|
0.000 |
0.00% |
|
Last reported 2017 |
|
|
|
|
|
|
|
|
CFO - Shares - Amount |
|
|
|
|
|
|
|
|
|
|
|
$0.778 |
|
$1.01 |
|
|
|
$0.00 |
|
Ceased to be insider |
|
|
|
|
|
|
|
|
Options - percentage |
|
|
|
|
|
|
|
|
|
|
0.000 |
0.00% |
0.000 |
0.00% |
|
|
0.000 |
0.00% |
|
|
|
|
|
|
|
|
|
|
Options - amount |
|
|
|
|
|
|
|
|
|
|
|
$0.000 |
|
$0.00 |
|
|
|
$0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Schuldhaus, Perry Frank |
|
|
|
|
|
|
|
|
|
|
0.006 |
0.01% |
0.006 |
0.00% |
|
|
0.006 |
0.00% |
|
last report Mar 2016 |
|
|
|
|
|
|
|
|
President - Shares -
Amount |
|
|
|
|
|
|
|
|
|
|
|
$0.168 |
|
$0.21 |
|
|
|
$0.20 |
|
President acts like a CEO |
|
|
|
|
|
|
|
|
Options - percentage |
|
|
|
|
|
|
|
|
|
|
0.000 |
0.00% |
0.000 |
0.00% |
|
|
0.000 |
0.00% |
|
|
|
|
|
|
|
|
|
|
Options - amount |
|
|
|
|
|
|
|
|
|
|
|
$0.000 |
|
$0.00 |
|
|
|
$0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Johnston, Christopher James |
|
|
|
|
|
|
|
|
0.001 |
0.00% |
|
|
|
|
|
|
|
|
|
Only one officer |
|
|
|
|
|
|
|
|
Officer - Shares - Amount |
|
|
|
|
|
|
|
|
|
$0.041 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Options - percentage |
|
|
|
|
|
|
|
|
0.000 |
0.00% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Options - amount |
|
|
|
|
|
|
|
|
|
$0.000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Auchinleck, Richard H. (Dick) |
|
|
|
|
|
|
0.020 |
0.04% |
0.020 |
0.03% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Director - Shares - Amount |
|
|
|
|
|
|
|
$0.468 |
|
$0.799 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Options - percentage |
|
|
|
|
|
|
0.000 |
0.00% |
0.000 |
0.00% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Options - amount |
|
|
|
|
|
|
|
$0.000 |
|
$0.000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Bird, John Richard |
|
|
|
|
|
|
0.200 |
0.35% |
|
|
0.351 |
0.36% |
0.378 |
0.30% |
|
|
0.428 |
0.29% |
|
last report Apr 2017 |
|
|
|
|
|
|
|
|
Director - Shares -
Amount |
|
|
|
|
|
|
|
$4.730 |
|
|
|
$9.825 |
|
$13.14 |
|
|
|
$13.64 |
|
|
|
|
|
|
|
|
|
|
Options - percentage |
|
|
|
|
|
|
0.000 |
0.00% |
|
|
0.000 |
0.00% |
0.000 |
0.00% |
|
|
0.000 |
0.00% |
|
|
|
|
|
|
|
|
|
|
Options - amount |
|
|
|
|
|
|
|
$0.000 |
|
|
|
$0.000 |
|
$0.00 |
|
|
|
$0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Roberts, Ernest F. Harry |
|
|
|
|
|
|
|
|
0.028 |
0.04% |
0.030 |
0.03% |
0.038 |
0.03% |
|
|
0.042 |
0.03% |
|
Last report Apr 2017 |
|
|
|
|
|
|
|
|
Chairman - Shares - Amt |
|
|
|
|
|
|
|
|
|
$1.110 |
|
$0.841 |
|
$1.32 |
|
|
|
$1.34 |
|
|
|
|
|
|
|
|
|
|
Options - percentage |
|
|
|
|
|
|
|
|
0.000 |
0.00% |
0.000 |
0.00% |
0.000 |
0.00% |
|
|
0.000 |
0.00% |
|
|
|
|
|
|
|
|
|
|
Options - amount |
|
|
|
|
|
|
|
|
|
$0.000 |
|
$0.000 |
|
$0.00 |
|
|
|
$0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Enbridge Inc. |
|
|
|
|
|
|
11.242 |
19.90% |
|
|
14.002 |
14.41% |
24.630 |
19.83% |
|
|
29.286 |
19.95% |
|
Last report Aug 2017 |
|
|
|
|
|
|
|
|
10% Holder |
|
|
|
|
|
|
|
$265.873 |
|
|
|
$392.476 |
|
$856.39 |
|
|
|
$933.63 |
|
|
|
|
|
|
|
|
|
|
1 special voting share |
|
|
|
|
|
|
0.000 |
0.00% |
|
|
|
|
|
|
|
|
0.000 |
0.00% |
|
|
|
|
|
|
|
|
|
|
10% Holder |
|
|
|
|
|
|
|
$0.000 |
|
|
|
|
|
|
|
|
|
$0.000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase in O/S Shares |
|
|
|
|
|
|
|
|
0.000 |
0.00% |
0.000 |
0.00% |
0.000 |
0.00% |
|
|
0.000 |
0.00% |
|
Yes 0 |
|
|
|
|
|
|
|
|
due to SO |
|
|
|
|
|
|
|
|
|
$0.000 |
|
$0.000 |
|
$0.000 |
|
|
|
$0.00 |
|
|
|
|
|
|
|
|
|
|
Book Value |
|
|
|
|
|
|
|
|
|
$0.000 |
|
$0.000 |
|
$0.000 |
|
|
|
$0.000 |
|
|
|
|
|
|
|
|
|
|
Insider Buying |
|
|
|
|
|
|
|
|
|
|
|
-$6.038 |
|
-$1.176 |
|
|
|
-$2.625 |
|
|
|
|
|
|
|
|
|
|
Insider Selling |
|
|
|
|
|
|
|
|
|
|
|
$0.000 |
|
$0.000 |
|
|
|
$2.274 |
|
|
|
|
|
|
|
|
|
|
Net Insider Selling |
|
|
|
|
|
|
|
|
|
$0.000 |
|
-$6.038 |
|
-$1.176 |
|
|
|
-$0.351 |
|
|
|
|
|
|
|
|
|
|
% of Market Cap |
|
|
|
|
|
|
|
|
|
0.00% |
|
-0.22% |
|
-0.03% |
|
|
|
-0.01% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Directors |
|
|
|
|
|
|
6 |
|
7 |
|
6 |
|
8 |
|
|
|
7 |
|
|
|
|
|
|
|
|
|
|
|
Women |
|
|
|
|
|
|
1 |
17% |
1 |
14% |
1 |
17% |
2 |
25% |
|
|
1 |
14% |
|
|
|
|
|
|
|
|
|
|
Minorities |
|
|
|
|
|
|
0 |
0% |
0 |
0% |
0 |
0% |
0 |
0% |
|
|
0 |
0% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Institutions/Holdings |
|
|
|
|
17 |
16.97% |
40 |
16.23% |
40 |
21.09% |
56 |
21.26% |
75 |
23.98% |
|
|
90 |
19.52% |
|
|
|
|
|
|
|
|
|
|
Total Shares Held |
|
|
|
|
6.743 |
13.04% |
9.170 |
16.23% |
11.916 |
16.94% |
14.959 |
21.26% |
29.605 |
23.84% |
|
|
28.725 |
19.57% |
|
|
|
|
|
|
|
|
|
|
Increase/Decrease 3 Mths |
|
|
|
|
0.227 |
3.48% |
-0.622 |
-6.35% |
0.070 |
0.59% |
0.060 |
0.40% |
0.158 |
0.54% |
|
|
-0.647 |
-2.20% |
|
|
|
|
|
|
|
|
|
|
Starting No. of Shares |
|
|
|
|
6.516 |
|
9.792 |
|
11.847 |
|
14.898 |
|
29.448 |
|
|
|
29.372 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Copyright ©
2008 Website of SPBrunner. All rights reserved. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|