This report is for educational purposes only, and not to provide investment advice.  Before making any investment decision, you should always do your own research or consult a investment professional. Estimates Estimates Estimates
While I try to be accurate, I assume no responsibility for any figure in this spreadsheet. Q2 2024
See my website on stocks or see my blog at the following sites.  https://spbrunner.com/stocks.html https://spbrunner.blogspot.com/ 6/30/24
Ovintiv Inc TSX: OVV NYSE: OVV https://www.ovintiv.com/ Fiscal Yr: Dec 31
Year 12/31/11 12/31/12 12/31/13 12/31/14 12/31/15 12/31/16 12/31/17 12/31/18 12/31/19 12/31/20 12/31/21 12/31/22 12/31/23 12/31/24 12/31/25 12/31/26 Value Description #Y Item Total G Currency
Accounting Rules IFRS US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP Accounting Rules
Curr Exch US$-CDN$ 1.0213 0.9968 1.0636 1.1601 1.3847 1.3427 1.2545 1.3642 1.2988 1.2732 1.2678 1.3544 1.3226 1.3761 1.3761 1.3761 Curr Exch US$-CDN$
Reporting Reporting
split/consolidation 5 split
AEC to ECA AEC to ECA
$10,455 <-12 mths -3.93%
Rev US$ pre 09
Revenue  US$ $8,467 $5,160 $5,868 $8,019 $4,422 $2,918 $4,443 $5,939 $6,726 $6,726 $8,658 $12,464 $10,883 $9,220 $8,974 $9,688 85.46% <-Total Growth 10 Revenue US$
Increase -4.54% -39.06% 13.72% 36.66% -44.86% -34.01% 52.26% 33.67% 13.25% 0.00% 28.72% 43.96% -12.68% -15.28% -2.67% 7.96% 6.37% <-IRR #YR-> 10 Revenue 85.46% US$
5 year Running Average $11,003 $9,822 $7,896 $7,277 $6,387 $5,277 $5,134 $5,148 $4,890 $5,350 $6,498 $8,103 $9,091 $9,590 $10,040 $10,246 12.88% <-IRR #YR-> 5 Revenue 83.25% US$
Revenue per Share $57.50 $35.04 $39.60 $54.09 $26.02 $14.99 $22.83 $31.18 $25.89 $25.89 $33.56 $50.73 $38.61 $32.71 $31.83 $34.37 1.42% <-IRR #YR-> 10 5 yr Running Average 15.14% US$
Increase -4.5% -39.1% 13.0% 36.6% -51.9% -42.4% 52.2% 36.6% -17.0% 0.0% 29.6% 51.2% -23.9% -15.3% -2.7% 8.0% 12.05% <-IRR #YR-> 5 5 yr Running Average 76.59% US$
5 year Running Average $73.74 $66.00 $53.27 $49.29 $42.45 $33.95 $31.51 $29.82 $24.18 $24.16 $27.87 $33.45 $34.93 $36.30 $37.49 $37.65 -0.25% <-IRR #YR-> 10 Revenue per Share -2.51% US$
10 year Running Average 2.29 2.89 2.33 1.67 1.83 2.65 2.39 1.55 1.11 0.53 0.83 0.96 1.08 1.42 0.00 0.00 4.37% <-IRR #YR-> 5 Revenue per Share 23.83% US$
P/S (Price/Sales) Close 1.61 2.82 2.28 1.28 0.93 3.91 2.92 0.93 0.91 0.55 1.00 1.00 1.14 1.23 1.26 1.17 -4.13% <-IRR #YR-> 10 5 yr Running Average -34.42% US$
Revenue Net of Royalities in $M US$ P/S Med 20 yr  1.90 15 yr  1.28 10 yr  1.33 5 yr  0.96 -7.65% Diff M/C 3.21% <-IRR #YR-> 5 5 yr Running Average 17.14% US$
-$5,868 $0 $0 $0 $0 $0 $0 $0 $0 $0 $10,883
-$5,939 $0 $0 $0 $0 $10,883
-$7,896 $0 $0 $0 $0 $0 $0 $0 $0 $0 $9,091
-$5,148 $0 $0 $0 $0 $9,091
-$39.60 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $38.61
-$31.18 $0.00 $0.00 $0.00 $0.00 $38.61
-$53.27 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $34.93
-$29.82 $0.00 $0.00 $0.00 $0.00 $34.93
$14,387 <-12 mths -0.05%
Rev* CDN Pre 09 CDN$
Revenue* CDN $8,648 $5,144 $6,241 $9,303 $6,123 $3,918 $5,574 $8,102 $8,736 $8,564 $10,977 $16,881 $14,394 $12,688 $12,349 $13,332 130.63% <-Total Growth 10 Revenue CDN$
Increase -2.21% -40.52% 21.34% 49.06% -34.18% -36.02% 42.26% 45.36% 7.82% -1.97% 28.18% 53.79% -14.73% -11.85% -2.67% 7.96% 8.72% <-IRR #YR-> 10 Revenue 130.63% CDN$
5 year Running Average $11,813 $10,655 $8,109 $7,636 $7,092 $6,146 $6,232 $6,604 $6,491 $6,979 $8,390 $10,652 $11,910 $12,701 $13,458 $13,929 12.18% <-IRR #YR-> 5 Revenue 77.66% CDN$
Revenue per Share $58.72 $34.93 $42.12 $62.76 $36.03 $20.13 $28.64 $42.53 $33.62 $32.96 $42.55 $68.71 $51.06 $45.01 $43.81 $47.29 3.92% <-IRR #YR-> 10 5 yr Running Average 46.87% CDN$
Increase -2.21% -40.52% 20.58% 48.99% -42.59% -44.12% 42.25% 48.50% -20.94% -1.97% 29.07% 61.49% -25.68% -11.85% -2.67% 7.96% 12.52% <-IRR #YR-> 5 5 yr Running Average 80.35% CDN$
5 year Running Average $79.14 $71.55 $54.70 $51.72 $46.91 $39.19 $37.94 $38.02 $32.19 $31.58 $36.06 $44.07 $45.78 $48.06 $50.23 $51.17 1.94% <-IRR #YR-> 10 Revenue per Share 21.23% CDN$
P/S (Price/Sales) Med 2.23 2.96 2.28 1.60 1.67 2.67 2.50 1.49 1.14 0.53 0.81 0.90 1.11 1.40 0.00 0.00 3.72% <-IRR #YR-> 5 Revenue per Share 20.06% CDN$
P/S (Price/Sales) Close 1.61 2.81 2.28 1.29 0.98 3.91 2.93 0.93 0.90 0.55 1.00 1.00 1.14 1.24 1.27 1.18 -1.76% <-IRR #YR-> 5 5 yr Running Average -16.31% CDN$
*Revenue CDN $M (ACE to end 2001) P/S Med 20 yr  2.00 15 yr  1.67 10 yr  1.32 5 yr  0.90 -6.13% Diff M/C 3.79% <-IRR #YR-> 5 5 yr Running Average 20.42% CDN$
-$6,241 $0 $0 $0 $0 $0 $0 $0 $0 $0 $14,394
-$8,102 $0 $0 $0 $0 $14,394
-$8,109 $0 $0 $0 $0 $0 $0 $0 $0 $0 $11,910
-$6,604 $0 $0 $0 $0 $11,910
-$42.12 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $51.06
-$42.53 $0.00 $0.00 $0.00 $0.00 $51.06
-$54.70 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $45.78
-$38.02 $0.00 $0.00 $0.00 $0.00 $45.78
$1,848.0 <-12 mths 2.10%
$6.80 <-12 mths -0.87%
Adjusted Net Income US$ $1,191 $997 $802 $1,002 -$61 $76 $422 $822 $860 $91 $1,294 $1,769 $1,810
Pre-consolidation 2020 $1.62 $1.35 $1.09 $1.35 -$0.07 $0.09 $0.43 $0.86
Basic $8.10 $6.75 $5.45 $6.75 -$0.35 $0.45 $2.15 $4.30 $3.29 $0.35 $4.97 $6.98 $6.96
Pre-consolidation 2020 $1.62 $1.35 $1.09 $1.35 -$0.07 $0.09 $0.43 $0.86
AEPS* Dilued $8.10 $6.75 $5.45 $6.75 -$0.35 $0.45 $2.15 $4.30 $3.29 $0.35 $4.86 $6.85 $6.86 $5.01 $4.85 $6.96 25.87% <-Total Growth 10 AEPS
Increase -20.20% -16.67% -19.26% 23.85% -105.19% 228.57% 377.78% 100.00% -23.49% -89.36% 1288.57% 40.95% 0.15% -26.97% -3.19% 43.51% 9 1 10 Years of Data, EPS P or N 90.00% US$
5 year Running Average $13.88 $11.75 $10.17 $7.44 $5.34 $3.81 $2.89 $2.66 $1.97 $2.11 $2.99 $3.93 $4.44 $4.79 $5.69 $6.11 2.33% <-IRR #YR-> 10 AEPS 25.87% US$
AEPS Yield 8.74% 6.83% 6.04% 9.73% -1.45% 0.77% 3.23% 14.88% 14.03% 2.44% 14.42% 13.51% 15.62% 12.47% 12.07% 17.33% 9.79% <-IRR #YR-> 5 AEPS 59.53% US$
Payout Ratio 49.38% 59.26% 61.47% 20.74% -400.00% 66.67% 13.95% 6.98% 11.40% 107.20% 9.62% 13.87% 16.76% 23.95% 24.74% 17.24% -7.95% <-IRR #YR-> 10 5 yr Running Average -56.31% US$
5 year Running Average 30.23% 39.71% 45.83% 46.05% -41.83% -38.37% -47.43% -58.33% -60.20% 41.24% 29.83% 29.81% 31.77% 34.28% 17.79% 19.31% 10.80% <-IRR #YR-> 5 5 yr Running Average 66.99% US$
Price/AEPS Median 16.25 14.98 16.96 13.41 -135.93 88.28 25.34 11.23 8.74 39.00 5.72 7.09 6.08 9.24 0.00 0.00 9.99 <-Median-> 10 Price/AEPS Median US$
Price/AEPS High 21.36 16.79 18.66 18.22 -205.14 143.11 31.95 16.52 11.58 69.71 8.20 9.05 7.48 11.09 0.00 0.00 14.05 <-Median-> 10 Price/AEPS High US$
Price/AEPS Low 11.14 13.18 15.27 8.61 -66.71 33.44 18.72 5.94 5.90 8.29 3.24 5.13 4.68 7.39 0.00 0.00 5.92 <-Median-> 10 Price/AEPS Low US$
Price/AEPS Close 11.44 14.64 16.56 10.27 -69.00 130.44 31.00 6.72 7.13 41.03 6.93 7.40 6.40 8.02 8.28 5.77 7.27 <-Median-> 10 Price/AEPS Close US$
Trailing P/AEPS Close 9.13 12.20 13.37 12.72 3.58 -167.71 148.11 13.44 5.45 4.36 96.29 10.43 6.41 5.86 8.02 8.28 8.42 <-Median-> 10 Trailing P/AEPS Close US$
Median Values DPR 10 Yrs 13.91% 5 Yrs   13.87% P/CF 5 Yrs   in order 7.09 9.05 5.13 7.13 13.16% Diff M/C DPR 75% to 95% best US$
* Adjusted Earnings per Share
-$5.45 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $6.86
-$4.30 $0.00 $0.00 $0.00 $0.00 $6.86
-$10.17 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $4.44
-$2.66 $0.00 $0.00 $0.00 $0.00 $4.44
$2,543.0 <-12 mths 6.23%
$9.36 <-12 mths 3.14%
Adjusted Net Income CDN$ $1,216 $994 $853 $1,162 -$84 $102 $529 $1,121 $1,117 $116 $1,641 $2,396 $2,394
Basic $8.27 $6.73 $5.80 $7.83 -$0.48 $0.60 $2.70 $5.87 $4.27 $0.45 $6.30 $9.45 $9.21 58.80% <-Total Growth 10 AEPS
AEPS* Dilued $8.27 $6.73 $5.80 $7.83 -$0.48 $0.60 $2.70 $5.87 $4.27 $0.45 $6.16 $9.28 $9.07 $6.89 $6.67 $9.58 56.52% <-Total Growth 10 AEPS
Increase -18.25% -18.67% -13.85% 35.09% -106.19% 224.67% 346.39% 117.49% -27.16% -89.57% 1282.68% 50.57% -2.21% -24.01% -3.19% 43.51% 9 1 10 Years of Data, EPS P or N 90.00% CDN$
5 year Running Average $14.67 $12.57 $10.47 $7.75 $5.63 $4.10 $3.29 $3.30 $2.59 $2.78 $3.89 $5.20 $5.85 $6.37 $7.62 $8.30 4.58% <-IRR #YR-> 10 AEPS 56.52% CDN$
AEPS Yield 8.76% 6.84% 6.04% 9.69% -1.38% 0.77% 3.22% 14.89% 14.06% 2.44% 14.48% 13.53% 15.60% 12.40% 12.00% 17.23% 9.11% <-IRR #YR-> 5 AEPS 54.67% CDN$
Payout Ratio 49.38% 59.26% 61.47% 20.74% -400.00% 66.67% 13.95% 6.98% 11.40% 107.20% 9.62% 13.87% 16.76% 23.95% 24.74% 17.24% -5.66% <-IRR #YR-> 10 5 yr Running Average -44.14% CDN$
5 year Running Average 30.23% 39.71% 45.83% 46.05% -41.83% -38.37% -47.43% -58.33% -60.20% 41.24% 29.83% 29.81% 31.77% 34.28% 17.79% 19.31% 12.10% <-IRR #YR-> 5 5 yr Running Average 77.01% CDN$
Price/AEPS Median 15.81 15.34 16.57 12.83 -124.21 89.08 26.58 10.82 8.96 38.93 5.60 6.67 6.23 9.12 0.00 0.00 9.89 <-Median-> 10 Price/AEPS Median CDN$
Price/AEPS High 20.40 17.67 17.88 17.02 -181.16 140.60 33.29 15.77 11.89 71.25 7.94 8.36 7.69 11.01 0.00 0.00 13.83 <-Median-> 10 Price/AEPS High CDN$
Price/AEPS Low 11.22 13.01 15.26 8.64 -67.26 37.57 19.87 5.88 6.04 6.62 3.26 4.99 4.77 7.23 0.00 0.00 5.96 <-Median-> 10 Price/AEPS Low CDN$
Price/AEPS Close 11.42 14.61 16.54 10.32 -72.53 130.42 31.09 6.72 7.11 41.04 6.91 7.39 6.41 8.06 8.33 5.81 7.25 <-Median-> 10 Price/AEPS Close CDN$
Trailing P/AEPS Close 9.33 11.88 14.25 13.95 4.49 -162.59 138.78 14.61 5.18 4.28 95.51 11.13 6.27 6.13 8.06 8.33 8.70 <-Median-> 10 Trailing P/AEPS Close CDN$
Median Values DPR 10 Yrs 13.91% 5 Yrs   13.87% P/CF 5 Yrs   in order 6.67 8.36 4.99 7.11 20.86% Diff M/C DPR 75% to 95% best CDN$
* Adjusted Earnings per Share
-$5.80 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $9.07
-$5.87 $0.00 $0.00 $0.00 $0.00 $9.07
-$10.47 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $5.85
-$3.30 $0.00 $0.00 $0.00 $0.00 $5.85
$7.13 <-12 mths -9.75%
pre split 2005
EPS* US$ pre 09
Pre-consolidation 2020 $0.17 -$3.79 $0.32 $4.58 -$6.28 -$1.07 $0.85 $1.11
EPS Basic $0.85 -$18.95 $1.60 $22.90 -$31.40 -$5.35 $4.25 $5.55 $0.90 -$23.47 $5.44 $14.34 $8.02 401.25% <-Total Growth 10 EPS Basic US$
pre split 2005
EPS* US$ pre 09
Pre-consolidation 2020 $0.17 -$3.79 $0.32 $4.58 -$6.28 -$1.07 $0.85 $1.11 $1.11 $1.11 $1.11 $1.11 $1.11
EPS Diluted US$ $0.85 -$18.95 $1.60 $22.90 -$31.40 -$5.35 $4.25 $5.55 $0.90 -$23.47 $5.32 $14.08 $7.90 $5.52 $6.74 $7.36 393.75% <-Total Growth 10 EPS Diluted US$
Increase -91.63% -2329.41% 108.44% 1331.25% -237.12% 82.96% 179.44% 30.59% -83.78% -2707.78% 122.67% 164.66% -43.89% -30.11% 22.04% 9.26% 7 3 10 Years of Data, EPS P or N US$
Earnings Yield 0.9% -19.2% 1.8% 33.0% -130.0% -9.1% 6.4% 19.2% 3.8% -163.4% 15.8% 27.8% 18.0% 13.7% 16.8% 18.3% 17.31% <-IRR #YR-> 10 Earnings per Share 393.75% US$
5 year Running Average $11.43 $4.97 $1.21 $3.31 -$5.00 -$6.24 -$1.60 -$0.81 -$5.21 -$3.62 -$1.49 $0.48 $0.95 $1.87 $7.91 $8.32 7.32% <-IRR #YR-> 5 Earnings per Share 42.34% US$
10 year Running Average $10.42 $8.15 $7.68 $9.00 $4.87 $2.59 $1.68 $0.20 -$0.95 -$4.31 -$3.87 -$0.56 $0.07 -$1.67 $2.14 $3.42 -2.43% <-IRR #YR-> 10 5 yr Running Average -21.82% US$
*Fully diluted EPS E/P 10 Yrs 11.08% 5Yrs 15.79% #NUM! <-IRR #YR-> 5 5 yr Running Average 216.79% US$
-$1.60 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $7.90
-$5.55 $0.00 $0.00 $0.00 $0.00 $7.90
-$1.21 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.95
$0.81 $0.00 $0.00 $0.00 $0.00 $0.95
$9.81 <-12 mths -6.10%
pre split 2005
EPS* CDN$ pre 09
EPS Basic CND$ $0.87 -$18.89 $1.70 $26.57 -$43.48 -$7.18 $5.33 $7.57 $1.17 -$29.88 $6.90 $19.42 $10.61 523.31% <-Total Growth 10 EPS Basic CDN$
pre stock exch 02
pre split 2005
EPS* CDN$ pre 09
Pre-consolidation 2020
EPS* CDN$ $0.87 -$18.89 $1.70 $26.57 -$43.48 -$7.18 $5.33 $7.57 $1.17 -$29.88 $6.74 $19.07 $10.45 $7.60 $9.27 $10.13 513.98% <-Total Growth 10 EPS Diluted CDN$
Increase -91.42% -2275.93% 109.01% 1461.11% -263.67% 83.48% 174.22% 42.01% -84.56% -2656.38% 122.57% 182.74% -45.21% -27.29% 22.04% 9.26% 7 3 10 Years of Data, EPS P or N CDN$
Earnings Yield 0.9% -19.2% 1.8% 32.9% -123.7% -9.1% 6.4% 19.2% 3.8% -163.4% 15.8% 27.8% 18.0% 13.7% 16.7% 18.2% 19.90% <-IRR #YR-> 10 Earnings per Share 513.98% CDN$
5 year Running Average $12.43 $6.01 $1.36 $4.07 -$6.65 -$8.26 -$3.41 -$2.24 -$7.32 -$4.60 -$1.81 $0.93 $1.51 $2.80 $10.63 $11.30 6.65% <-IRR #YR-> 5 Earnings per Share 38.00% CDN$
10 year Running Average $11.97 $9.49 $8.85 $10.34 $4.84 $2.09 $1.30 -$0.44 -$1.62 -$5.62 -$5.04 -$1.24 -$0.36 -$2.26 $3.01 $4.75 1.02% <-IRR #YR-> 10 5 yr Running Average 10.69% CDN$
*Fully diluted EPS E/P 10 Yrs 11.10% 5Yrs 15.85% #NUM! <-IRR #YR-> 5 5 yr Running Average 167.44% CDN$
-$1.70 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $10.45
-$7.57 $0.00 $0.00 $0.00 $0.00 $10.45
-$1.36 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.51
$2.24 $0.00 $0.00 $0.00 $0.00 $1.51
Dividend US$ $1.20 $1.24 $1.29 Estimates Dividend US$
Increase 4.43% 3.08% 3.80% Estimates Increase
Payout Ratio EPS 21.75% 18.37% 17.45% Estimates Payout Ratio EPS
Special Dividends US$ Paid in US$ $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 <-Median-> 10 Special Dividends US$
pre split 2005 US$
Div US$ pre 09 Div US$ pre 09 US$
Pre-consolidation 2020 $0.80 $0.80 $0.67 $0.28 $0.28 $0.06 $0.06 $0.06
Dividend US$ $4.00 $4.00 $3.35 $1.40 $1.40 $0.30 $0.30 $0.30 $0.38 $0.38 $0.47 $0.95 $1.15 $1.20 $1.20 $1.20 -65.67% <-Total Growth 10 Dividends US$
Increase 0.00% 0.00% -16.25% -58.21% 0.00% -78.57% 0.00% 0.00% 25.07% 0.00% 24.63% 103.17% 21.05% 4.35% 0.00% 0.00% 15 7 31 Years of data, Count P, N 48.39% US$
Average Increases 5 Year Running 39.40% 19.40% -3.85% -14.89% -14.89% -30.61% -30.61% -27.36% -10.70% -10.70% 9.94% 30.57% 34.78% 30.64% 30.64% 25.71% -12.80% <-Median-> 10 Average Incr 5 Year Running US$
Dividends 5 Yr Running $3.64 $4.02 $3.87 $3.35 $2.83 $2.09 $1.35 $0.74 $0.54 $0.33 $0.36 $0.49 $0.66 $0.83 $0.99 $1.14 -82.85% <-Total Growth 10 Dividends 5 Yr Running US$
Yield H/L Price 3.04% 3.96% 3.62% 1.55% 2.94% 0.76% 0.55% 0.62% 1.31% 2.75% 1.68% 1.96% 2.76% 2.59% 1.61% <-Median-> 10 Yield H/L Price US$
Yield on High  Price 2.31% 3.53% 3.29% 1.14% 1.95% 0.47% 0.44% 0.42% 0.98% 1.54% 1.17% 1.53% 2.24% 2.16% 1.16% <-Median-> 10 Yield on High  Price US$
Yield on Low Price 4.43% 4.50% 4.03% 2.41% 6.00% 1.99% 0.75% 1.17% 1.93% 12.94% 2.97% 2.71% 3.58% 3.24% 2.56% <-Median-> 10 Yield on Low Price US$
Yield on Close Price 4.32% 4.05% 3.71% 2.02% 5.80% 0.51% 0.45% 1.04% 1.60% 2.61% 1.39% 1.87% 2.62% 2.99% 2.99% 2.99% 1.74% <-Median-> 10 Yield on Close Price US$
Payout Ratio EPS 470.59% 0.00% 209.38% 6.11% 0.00% 0.00% 7.06% 5.41% 41.69% 0.00% 8.79% 6.75% 14.56% 21.74% 17.81% 16.30% 6.43% <-Median-> 10 DPR EPS US$
DPR EPS 5 Yr Running 31.83% 81.02% 319.83% 101.21% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 103.70% 70.15% 44.30% 12.56% 13.70% 0.00% <-Median-> 10 DPR EPS 5 Yr Running US$
Payout Ratio CFPS 14.57% 18.96% 21.69% 7.78% 14.15% 9.34% 5.56% 2.48% 3.34% 5.14% 3.86% 6.04% 7.78% 8.12% 8.29% 7.50% 5.80% <-Median-> 10 DPR CF US$
DPR CF 5 Yr Running 11.73% 13.68% 14.64% 17.08% 15.40% 15.45% 13.00% 7.62% 6.40% 4.21% 3.78% 4.22% 5.42% 6.40% 6.91% 7.52% 7.01% <-Median-> 10 DPR CF 5 Yr Running US$
Payout Ratio CFPS WC 14.11% 18.19% 18.45% 7.09% 13.73% 15.61% 4.62% 2.20% 3.56% 5.39% 4.03% 5.97% 7.45% 8.12% 8.29% 7.50% 5.68% <-Median-> 10 DPR CF WC US$
DPR CF WC 5 Yr Running 10.63% 12.26% 12.82% 14.15% 14.38% 14.51% 11.95% 7.12% 6.26% 4.18% 3.70% 4.21% 5.49% 6.41% 6.88% 7.44% 6.69% <-Median-> 10 DPR CF WC 5 Yr Running US$
Median Values 10 Yr Med 10 Yr Cl 1.61% 1.74% 5 Yr Med 5 Yr Cl 1.96% 1.87% 5 Yr Med Payout 8.79% 5.14% 5.39% 30.83% <-IRR #YR-> 5 Dividends 283.33% US$
* Dividends per share  10 Yr Med and Cur. 85.08% 72.01% 5 Yr Med and Cur. 52.62% 59.46% Last Div Inc ---> $0.2500 $0.3000 20.00% -10.14% <-IRR #YR-> 10 Dividends -65.67% US$
Dividends Growth 15 -8.16% <-IRR #YR-> 15 Dividends -72.11% US$
Dividends Growth 20 4.09% <-IRR #YR-> 20 Dividends 123.10% US$
Dividends Growth 25 6.70% <-IRR #YR-> 25 Dividends 406.46% US$
Dividends Growth 30 5.51% <-IRR #YR-> 30 Dividends US$
Dividends Growth 35 6.20% <-IRR #YR-> 31 Dividends US$
Dividends Growth 5 -$0.30 $0.00 $0.00 $0.00 $0.00 $1.15 Dividends Growth 5
Dividends Growth 10 -$3.35 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.15 Dividends Growth 10
Dividends Growth 15 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.15 Dividends Growth 15
Dividends Growth 20 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.15 Dividends Growth 20
Dividends Growth 25 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.15 Dividends Growth 25
Dividends Growth 30 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.15 Dividends Growth 30
Dividends Growth 35 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.15
Historical Dividends Historical High Div 8.77% Low Div 0.43% 10 Yr High 12.24% 10 Yr Low 0.42% Med Div 1.96% Close Div 1.74% Historical Dividends US$
High/Ave/Median Values Curr diff Exp. -70.14%     508.93% Exp. -75.59% 611.26% Cheap 52.41% Cheap 72.01% High/Ave/Median Values US$
Future Dividend Yield Div Yield 11.45% earning in 5 Years at IRR of 30.83% Div Inc. 283.33% Future Dividend Yield US$
Future Dividend Yield Div Yield 43.90% earning in 10 Years at IRR of 30.83% Div Inc. 1369.44% Future Dividend Yield US$
Future Dividend Yield Div Yield 168.27% earning in 15 Years at IRR of 30.83% Div Inc. 5532.87% Future Dividend Yield US$
Future Dividend Paid Div Paid $4.60 earning in 5 Years at IRR of 30.83% Div Inc. 283.33% Future Dividend Paid US$
Future Dividend Paid Div Paid $17.63 earning in 10 Years at IRR of 30.83% Div Inc. 1369.44% Future Dividend Paid US$
Future Dividend Paid Div Paid $67.59 earning in 15 Years at IRR of 30.83% Div Inc. 5532.87% Future Dividend Paid US$
Dividend Covering Cost Total Div $11.03 over 5 Years at IRR of 30.83% Div Cov. 27.45% Dividend Covering Cost US$
Dividend Covering Cost Total Div $48.70 over 10 Years at IRR of 30.83% Div Cov. 121.23% Dividend Covering Cost US$
Dividend Covering Cost Total Div $193.11 over 15 Years at IRR of 30.83% Div Cov. 480.72% Dividend Covering Cost US$
Dividend CDN$* $1.65 $1.70 $1.77 Estimates Dividend CDN$*
Increase 8.66% 3.08% 3.80% Estimates Increase
Payout Ratio EPS 21.75% 18.37% 17.45% Estimates Payout Ratio EPS
Special Dividends $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 <-Median-> 10 Special Dividends CDN$
AEC Div CDN$
pre split 2005 CDN$
Dividend CDN$* Paid in US$ $4.09 $3.99 $3.56 $1.62 $1.94 $0.40 $0.38 $0.41 $0.49 $0.48 $0.59 $1.29 $1.52 $1.65 $1.65 $1.65 -57.31% <-Total Growth 10 Dividends CDN$
Increase 2.44% -2.40% -10.64% -54.42% 19.36% -79.22% -6.57% 8.74% 19.07% -1.97% 24.10% 117.04% 18.21% 8.57% 0.00% 0.00% 14 10 31 Years of data, Count P, N 45.16% CDN$
Average Increases 5 Year Running 39.59% 25.19% -6.49% -14.01% -9.13% -25.46% -26.30% -22.42% -7.72% -11.99% 8.67% 33.40% 35.29% 33.19% 33.58% 28.76% -10.56% <-Median-> 10 Average Incr 5 Year Running CDN$
Dividends 5 Yr Running $3.87 $4.26 $3.96 $3.45 $3.04 $2.30 $1.58 $0.95 $0.72 $0.43 $0.47 $0.65 $0.87 $1.11 $1.34 $1.55 -77.98% <-Total Growth 10 Dividends 5 Yr Running CDN$
Yield H/L Price 3.12% 3.86% 3.71% 1.62% 3.22% 0.75% 0.52% 0.64% 1.27% 2.75% 1.72% 2.08% 2.69% 2.63% 1.67% <-Median-> 10 Yield H/L Price CDN$
Yield on High  Price 2.42% 3.35% 3.44% 1.22% 2.21% 0.47% 0.42% 0.44% 0.96% 1.50% 1.21% 1.66% 2.18% 2.18% 1.21% <-Median-> 10 Yield on High  Price CDN$
Yield on Low Price 4.40% 4.55% 4.03% 2.40% 5.95% 1.77% 0.70% 1.19% 1.89% 16.19% 2.95% 2.78% 3.52% 3.31% 2.59% <-Median-> 10 Yield on Low Price CDN$
Yield on Close Price 4.33% 4.06% 3.72% 2.01% 5.52% 0.51% 0.45% 1.04% 1.60% 2.61% 1.39% 1.88% 2.62% 2.97% 2.97% 2.97% 1.74% <-Median-> 10 Yield on Close Price CDN$
Payout Ratio EPS 470.59% 0.00% 209.38% 6.11% 0.00% 0.00% 7.06% 5.41% 41.69% 0.00% 8.79% 6.75% 14.56% 21.74% 17.81% 16.30% 6.43% <-Median-> 10 DPR EPS CDN$
DPR EPS 5 Yr Running 31.15% 70.86% 290.63% 84.69% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 69.63% 57.82% 39.56% 12.62% 13.73% 0.00% <-Median-> 10 DPR EPS 5 Yr Running CDN$
Payout Ratio CFPS 14.57% 18.96% 21.69% 7.78% 14.15% 9.34% 5.56% 2.48% 3.34% 5.14% 3.86% 6.04% 7.78% 8.12% 8.29% 7.50% 5.80% <-Median-> 10 DPR CF CDN$
DPR CF 5 Yr Running 11.76% 13.57% 14.55% 16.85% 15.19% 15.08% 12.73% 7.65% 6.47% 4.19% 3.75% 4.22% 5.45% 6.44% 6.95% 7.53% 7.06% <-Median-> 10 DPR CF 5 Yr Running CDN$
Payout Ratio CFPS WC 14.11% 18.19% 18.45% 7.09% 13.73% 15.61% 4.62% 2.20% 3.56% 5.39% 6.69% 8.76% 7.06% 8.08% 8.12% 8.29% 6.88% <-Median-> 10 DPR CF WC CDN$
DPR CF WC 5 Yr Running 10.70% 12.23% 12.78% 14.01% 14.18% 14.25% 11.79% 7.17% 6.33% 4.15% 3.86% 4.47% 5.06% 6.28% 7.08% 7.34% 6.75% <-Median-> 10 DPR CF WC 5 Yr Running CDN$
Median Values 10 Yr Med 10 Yr Cl 1.67% 1.74% 5 Yr Med 5 Yr Cl 2.08% 1.88% 5 Yr Med Payout 8.79% 5.14% 6.69% 30.02% <-IRR #YR-> 5 Dividends 271.64% CDN$
* Dividends per share  10 Yr Med and Cur. 78.18% 70.70% 5 Yr Med and Cur. 42.89% 58.25% Last Div Inc ---> $0.300 $0.200 -33.33% -8.16% <-IRR #YR-> 10 Dividends -57.31% CDN$
Dividends Growth 15 -7.69% <-IRR #YR-> 15 Dividends -69.87% CDN$
Dividends Growth 20 4.21% <-IRR #YR-> 20 Dividends 128.31% CDN$
Dividends Growth 25 6.05% <-IRR #YR-> 25 Dividends 334.35% CDN$
Dividends Growth 30 5.49% <-IRR #YR-> 30 Dividends CDN$
Dividends Growth 35 5.30% <-IRR #YR-> 31 Dividends CDN$
Historical Dividends Historical High Div 4.54% Low Div 0.48% 10 Yr High 15.17% 10 Yr Low 0.42% Med Div 1.54% Close Div 1.52% Historical Dividends CDN$
High/Ave/Median Values Curr diff Exp. -34.58%     518.75% Exp. -80.42% 607.14% Cheap 92.86% Cheap 95.11% High/Ave/Median  CDN$
Future Dividend Yield Div Yield 11.04% earning in 5 Years at IRR of 30.02% Div Inc. 271.64% Future Dividend Yield CDN$
Future Dividend Yield Div Yield 41.02% earning in 10 Years at IRR of 30.02% Div Inc. 1281.19% Future Dividend Yield CDN$
Future Dividend Yield Div Yield 152.45% earning in 15 Years at IRR of 30.02% Div Inc. 5033.12% Future Dividend Yield CDN$
Future Dividend Paid Div Paid $6.14 earning in 5 Years at IRR of 30.02% Div Inc. 271.64% Future Dividend Paid CDN$
Future Dividend Paid Div Paid $22.81 earning in 10 Years at IRR of 30.02% Div Inc. 1281.19% Future Dividend Paid CDN$
Future Dividend Paid Div Paid $84.76 earning in 15 Years at IRR of 30.02% Div Inc. 5033.12% Future Dividend Paid CDN$
Dividend Covering Cost Total Div $14.94 over 5 Years at IRR of 30.02% Div Cov. 26.87% Dividend Covering Cost CDN$
Dividend Covering Cost Total Div $64.33 over 10 Years at IRR of 30.02% Div Cov. 115.70% Dividend Covering Cost CDN$
Dividend Covering Cost Total Div $247.87 over 15 Years at IRR of 30.02% Div Cov. 445.81% Dividend Covering Cost CDN$
Yield if held 5 years 2.94% 2.52% 1.98% 1.14% 1.20% 0.31% 0.36% 0.43% 0.49% 0.79% 1.10% 1.79% 2.40% 4.31% 9.52% 4.78% 0.95% <-Median-> 10 Paid Median Price CDN$
Yield if held 10 years 7.30% 7.11% 5.67% 2.06% 1.47% 0.29% 0.24% 0.23% 0.34% 0.30% 0.45% 1.25% 1.58% 1.64% 2.74% 3.07% 0.40% <-Median-> 10 Paid Median Price CDN$
Yield if held 15 years 16.97% 14.81% 12.57% 4.66% 4.04% 0.72% 0.67% 0.65% 0.62% 0.36% 0.43% 0.81% 0.85% 1.16% 1.03% 1.26% 0.70% <-Median-> 10 Paid Median Price CDN$
Yield if held 20 years 34.05% 20.80% 9.22% 11.21% 1.67% 1.40% 1.44% 1.40% 0.99% 1.06% 2.29% 2.42% 2.10% 1.26% 1.19% 1.56% <-Median-> 10 Paid Median Price CDN$
Yield if held 25 years 3.21% 2.39% 2.77% 2.76% 2.46% 4.78% 5.37% 4.74% 3.44% 2.95% 2.77% <-Median-> 7 Paid Median Price CDN$
Yield if held 30 years 10.99% 8.88% 9.37% 9.55% 6.86% 9.93% <-Median-> 2 Paid Median Price CDN$
Cost covered if held 5 years 13.94% 13.45% 11.03% 12.15% 9.44% 8.80% 7.66% 4.95% 3.60% 3.58% 4.35% 4.54% 6.87% 14.44% 38.63% 22.48% 5.91% <-Median-> 10 Paid Median Price CDN$
Cost covered if held 10 years 42.10% 47.66% 47.12% 38.91% 24.08% 22.24% 18.44% 13.68% 14.69% 10.78% 10.60% 10.81% 9.49% 9.10% 14.71% 18.77% 14.18% <-Median-> 10 Paid Median Price CDN$
Cost covered if held 15 years 105.86% 108.19% 114.09% 96.40% 73.30% 62.68% 61.76% 54.67% 43.50% 25.71% 23.93% 20.49% 16.10% 18.58% 14.94% 16.53% 49.08% <-Median-> 10 Paid Median Price CDN$
Cost covered if held 20 years 263.31% 199.01% 200.71% 213.65% 153.70% 137.55% 130.85% 106.77% 77.79% 66.87% 67.56% 61.61% 50.52% 30.81% 29.52% 118.81% <-Median-> 10 Paid Median Price CDN$
Cost covered if held 25 years 330.82% 226.75% 221.22% 226.10% 163.43% 149.64% 146.26% 122.63% 91.75% 80.73% 221.22% <-Median-> 7 Paid Median Price CDN$
Cost covered if held 30 years 358.61% 252.24% 252.61% 264.86% 195.67% 305.42% <-Median-> 2 Paid Median Price CDN$
Yr  Item Tot. Growth Per Year
Revenue Growth US$ $5,939 $6,726 $6,726 $8,658 $12,464 $10,883 $10,455 <-12 mths -3.93% 83.25% <-Total Growth 5 Revenue Growth US$ 83.25% 12.88%
AEPS Growth $4.30 $3.29 $0.35 $4.86 $6.85 $6.86 $5.01 <-12 mths -26.97% 59.53% <-Total Growth 5 AEPS Growth 59.53% 9.79%
Net Income Growth $1,069 $234 -$6,097 $1,416 $3,637 $2,085 $1,940 <-12 mths -6.95% 95.04% <-Total Growth 5 Net Income Growth 95.04% 14.29%
Cash Flow Growth $2,300 $2,921 $1,895 $3,129 $3,866 $4,167 $3,947 <-12 mths -5.28% 81.17% <-Total Growth 5 Cash Flow Growth 81.17% 12.62%
Dividend Growth $0.30 $0.38 $0.38 $0.47 $0.95 $1.15 $1.20 <-12 mths 4.35% 283.33% <-Total Growth 5 Dividend Growth 283.33% 30.83%
Stock Price Growth $28.90 $23.45 $14.36 $33.70 $50.71 $43.92 $40.17 <-12 mths -8.54% 51.97% <-Total Growth 5 Stock Price Growth 51.97% 8.73%
Revenue Growth US$ $5,160 $5,868 $8,019 $4,422 $2,918 $4,443 $5,939 $6,726 $6,726 $8,658 $12,464 $10,883 $9,220 <-this year -15.28% 85.46% <-Total Growth 10 Revenue Growth US$ 85.46% 6.37%
AEPS Growth $6.75 $5.45 $6.75 -$0.35 $0.45 $2.15 $4.30 $3.29 $0.35 $4.86 $6.85 $6.86 $5.01 <-this year -26.97% 25.87% <-Total Growth 10 AEPS Growth 25.87% 2.33%
Net Income Growth -$2,794 $236 $3,392 -$5,165 -$944 $827 $1,069 $234 -$6,097 $1,416 $3,637 $2,085 $1,958 <-this year -6.08% 783.47% <-Total Growth 10 Net Income Growth 783.47% 24.34%
Cash Flow Growth $3,107 $2,289 $2,667 $1,681 $625 $1,050 $2,300 $2,921 $1,895 $3,129 $3,866 $4,167 $4,166 <-this year -0.01% 82.04% <-Total Growth 10 Cash Flow Growth 82.04% 6.17%
Dividend Growth $4.00 $3.35 $1.40 $1.40 $0.30 $0.30 $0.30 $0.38 $0.38 $0.47 $0.95 $1.15 $1.20 <-this year 4.43% -65.67% <-Total Growth 10 Dividend Growth -65.67% -10.14%
Stock Price Growth $98.80 $90.25 $69.35 $24.15 $58.70 $66.65 $28.90 $23.45 $14.36 $33.70 $50.71 $43.92 $55.21 <-this year 25.71% -51.34% <-Total Growth 10 Stock Price Growth -51.34% -6.95%
Dividends on Shares $39.19 $17.87 $21.33 $4.43 $4.14 $4.50 $5.36 $5.25 $6.52 $14.15 $16.73 $18.16 $18.16 $18.16 $139.48 No of Years 11 Total Dividends 12/31/13
Paid  $1,081.30 $1,054.90 $889.35 $386.65 $866.80 $922.35 $433.40 $334.40 $201.19 $468.16 $754.16 $639.76 $611.60 $611.60 $611.60 $639.76 No of Years 11 Worth $95.90 10.43
Total $779.24 Total Returns
Graham Price AEPS $145.17 $73.66 $69.41 $115.56 $26.14 $23.97 $51.30 $83.90 $69.09 $13.73 $58.79 $94.06 $99.66 $88.43 $87.01 $104.23 43.57% <-Total Growth 10 Graham Price AEPS CDN$
Price/GP Ratio Med 0.90 1.40 1.38 0.87 2.30 2.25 1.40 0.76 0.55 1.26 0.59 0.66 0.57 0.71 0.81 <-Median-> 10 Price/GP Ratio CDN$
Price/GP Ratio High 1.16 1.61 1.49 1.15 3.36 3.54 1.75 1.10 0.74 2.31 0.83 0.82 0.70 0.86 1.13 <-Median-> 10 Price/GP Ratio CDN$
Price/GP Ratio Low 0.64 1.19 1.27 0.59 1.25 0.95 1.04 0.41 0.37 0.21 0.34 0.49 0.43 0.56 0.46 <-Median-> 10 Price/GP Ratio CDN$
Price/GP Ratio Close 0.65 1.33 1.38 0.70 1.34 3.29 1.63 0.47 0.44 1.33 0.72 0.73 0.58 0.63 0.64 0.53 0.73 <-Median-> 10 Price/GP Ratio CDN$
Prem/Disc Close -34.94% 33.44% 38.16% -30.04% 34.49% 228.72% 63.45% -53.04% -56.00% 33.20% -27.61% -27.11% -41.64% -37.13% -36.10% -46.66% -27.36% <-Median-> 10 Graham Price CDN$
Graham Price EPS $47.03 $26.46 $37.61 $212.85 $59.45 $11.89 $72.13 $95.31 $36.13 $53.42 $61.51 $134.86 $106.95 $92.83 $102.56 $107.20 184.36% <-Total Growth 10 Graham Price EPS CDN$
Price/GP Ratio Med 2.78 3.90 2.55 0.47 1.01 4.53 0.99 0.67 1.06 0.32 0.56 0.46 0.53 0.68 0.61 <-Median-> 10 Price/GP Ratio CDN$
Price/GP Ratio High 3.59 4.49 2.76 0.63 1.48 7.14 1.25 0.97 1.41 0.59 0.80 0.58 0.65 0.82 0.88 <-Median-> 10 Price/GP Ratio CDN$
Price/GP Ratio Low 1.97 3.31 2.35 0.32 0.55 1.91 0.74 0.36 0.71 0.06 0.33 0.34 0.40 0.54 0.38 <-Median-> 10 Price/GP Ratio CDN$
Price/GP Ratio Close 2.01 3.72 2.55 0.38 0.59 6.63 1.16 0.41 0.84 0.34 0.69 0.51 0.54 0.60 0.54 0.52 0.57 <-Median-> 10 Price/GP Ratio CDN$
Prem/Disc Close 100.85% 271.51% 154.98% -62.02% -40.87% 562.74% 16.25% -58.66% -15.87% -65.76% -30.81% -49.16% -45.62% -40.11% -45.79% -48.13% -43.25% <-Median-> 10 Graham Price CDN$
AEC to 2001
pre split 2005
Price Close CDN$ $94.45 $98.30 $95.90 $80.85 $35.15 $78.80 $83.85 $39.40 $30.40 $18.29 $42.56 $68.56 $58.16 $55.60 $55.60 $55.60 -39.35% <-Total Growth 10 Stock Price CDN$
Increase -35.06% 4.08% -2.44% -15.69% -56.52% 124.18% 6.41% -53.01% -22.84% -39.84% 132.70% 61.09% -15.17% -4.40% 0.00% 0.00% -5.85 <-Median-> 10 CAPE (10 Yr P/E)
P/E 108.80 -5.20 56.35 3.04 -0.81 -10.97 15.73 5.20 26.01 -0.61 6.31 3.60 5.57 7.32 6.00 5.49 8.10% <-IRR #YR-> 5 Stock Price 47.61% CDN$
Trailing P/E 9.33 113.23 -5.08 47.51 1.32 -1.81 -11.67 7.39 4.02 15.65 -1.42 10.17 3.05 5.32 7.32 6.00 -4.88% <-IRR #YR-> 10 Stock Price -39.35% CDN$
CAPE (10 Yr P/E) 7.89 10.36 10.84 7.82 7.27 37.76 64.46 -90.08 -18.73 -3.25 -8.45 -55.33 -159.56 -24.59 18.45 11.72 9.90% <-IRR #YR-> 5 Price & Dividend 58.69% CDN$
Median 10, 5 Yrs D.  per yr 1.19% 1.80% % Tot Ret 0.00% 18.15% T P/E 3.53 4.02 P/E:  4.40 5.57 -3.69% <-IRR #YR-> 10 Price & Dividend -29.85% CDN$
Price 15 D.  per yr 1.82% % Tot Ret -43.83% CAPE Diff -225.04% -5.99% <-IRR #YR-> 15 Stock Price -60.38% CDN$
Price  20 D.  per yr 3.23% % Tot Ret 124.89% -0.64% <-IRR #YR-> 20 Stock Price -12.11% CDN$
Price  25 D.  per yr 4.16% % Tot Ret 59.46% 2.84% <-IRR #YR-> 25 Stock Price 101.32% CDN$
Price  30 D.  per yr 4.34% % Tot Ret 49.91% 4.35% <-IRR #YR-> 30 Stock Price CDN$
Price  35 D.  per yr 4.41% % Tot Ret 48.67% 4.65% <-IRR #YR-> 31 Stock Price CDN$
Price & Dividend 15 -4.16% <-IRR #YR-> 15 Price & Dividend -40.67% CDN$
Price & Dividend 20 2.58% <-IRR #YR-> 20 Price & Dividend 46.45% CDN$
Price & Dividend 25 7.00% <-IRR #YR-> 25 Price & Dividend 244.80% CDN$
Price & Dividend 30 8.69% <-IRR #YR-> 30 Price & Dividend CDN$
Price & Dividend 35 9.05% <-IRR #YR-> 31 Price & Dividend CDN$
Price Med H/L CDN$ $130.80 $103.23 $96.05 $100.48 $60.20 $53.83 $71.70 $63.50 $38.30 $17.35 $34.52 $61.91 $56.52 $62.89 -41.16% <-Total Growth 10 Stock Price CDN$
Increase -18.77% -21.08% -6.95% 4.61% -40.08% -10.59% 33.21% -11.44% -39.69% -54.70% 98.96% 79.33% -8.70% 11.26% -5.16% <-IRR #YR-> 10 Stock Price -41.16% CDN$
P/E 150.67 -5.46 56.44 3.78 -1.38 -7.49 13.45 8.39 32.77 -0.58 5.12 3.25 5.41 8.28 -2.30% <-IRR #YR-> 5 Stock Price -10.99% CDN$
Trailing P/E 12.93 118.90 -5.08 59.04 2.27 -1.24 -9.98 11.91 5.06 14.84 -1.16 9.18 2.96 6.02 -3.96% <-IRR #YR-> 10 Price & Dividend -4.12% CDN$
P/E on Run. 5 yr Ave 10.52 17.16 70.41 24.67 -9.06 -6.52 -21.01 -28.36 -5.23 -3.77 -19.04 66.24 37.43 22.49 -0.85% <-IRR #YR-> 5 Price & Dividend -31.66% CDN$
P/E on Run. 10 yr Ave 10.93 10.87 10.86 9.72 12.45 25.79 55.12 -145.17 -23.60 -3.09 -6.86 -49.96 -155.06 -27.81 7.90 P/E Ratio Historical Median CDN$
Median 10, 5 Yrs D.  per yr 1.21% 1.45% % Tot Ret 0.00% 0.00% T P/E 4.01 5.06 P/E:  4.45 5.12 Count 31 Years of data CDN$
High Months Mar Oct Mar Jun Feb Dec Jan Aug Apr Jan Nov Jun Oct Apr
AEC
pre split 2005
Price High CDN$ $168.80 $118.90 $103.65 $133.30 $87.80 $84.95 $89.80 $92.50 $50.80 $31.75 $48.93 $77.55 $69.78 $75.91 -32.68% <-Total Growth 10 Stock Price CDN$
Increase -6.61% -29.56% -12.83% 28.61% -34.13% -3.25% 5.71% 3.01% -45.08% -37.50% 54.11% 58.49% -10.02% 8.78% -3.88% <-IRR #YR-> 10 Stock Price -32.68% CDN$
P/E 194.44 -6.29 60.91 5.02 -2.02 -11.83 16.84 12.22 43.46 -1.06 7.25 4.07 6.68 9.99 -5.48% <-IRR #YR-> 5 Stock Price -24.56% CDN$
Trailing P/E 16.68 136.96 -5.49 78.33 3.30 -1.95 -12.50 17.35 6.71 27.16 -1.64 11.50 3.66 7.27 9.84 P/E Ratio Historical Median CDN$
Median 10, 5 Yrs T P/E 5.18 6.71 P/E:  5.85 6.68 20.95 P/E Ratio Historical High CDN$
-$103.65 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $69.78
-$92.50 $0.00 $0.00 $0.00 $0.00 $69.78
Low Months Dec Apr Oct Dec Dec Feb Jun Dec Nov Mar Jan Jan May Sep
AEC
pre split 2005
Price Low pre 09
Pre-consolidation 2020 $18.56 $17.51 $17.69 $13.53 $6.52 $4.54 $10.72 $6.90 $5.16
Price Low CDN$ $92.80 $87.55 $88.45 $67.65 $32.60 $22.70 $53.60 $34.50 $25.80 $2.95 $20.11 $46.26 $43.26 $49.86 -51.09% <-Total Growth 10 Stock Price CDN$
Increase -34.3% -5.7% 1.0% -23.5% -51.8% -30.4% 136.1% -35.6% -25.2% -88.6% 581.7% 130.0% -6.5% 15.26% -6.90% <-IRR #YR-> 10 Stock Price -51.09% CDN$
P/E 106.90 -4.63 51.98 2.55 -0.75 -3.16 10.05 4.56 22.07 -0.10 2.98 2.43 4.14 6.56 4.63% <-IRR #YR-> 5 Stock Price 25.39% CDN$
Trailing P/E 9.17 100.85 -4.68 39.75 1.23 -0.52 -7.46 6.47 3.41 2.52 -0.67 6.86 2.27 4.77 6.47 P/E Ratio Historical Median CDN$
Median 10, 5 Yrs T P/E 2.40 2.52 P/E:  2.76 2.98 2.81 P/E Ratio Historical Low CDN$
-$88.45 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $43.26
-$34.50 $0.00 $0.00 $0.00 $0.00 $43.26
Price Close using CDN$ & exch $92.48 $98.61 $90.17 $69.69 $25.38 $58.69 $66.84 $28.88 $23.41 $14.37 $33.57 $50.62 $43.97 $40.40 $40.40 $40.40
Price Close US$ pre 09
Pre-consolidation 2020 $18.53 $19.76 $18.05 $13.87 $4.83 $11.74 $13.33 $5.78
Price Close US$ $92.65 $98.80 $90.25 $69.35 $24.15 $58.70 $66.65 $28.90 $23.45 $14.36 $33.70 $50.71 $43.92 $40.17 $40.17 $40.17 -51.34% <-Total Growth 10 Stock Price US$
Increase -36.37% 6.64% -8.65% -23.16% -65.18% 143.06% 13.54% -56.64% -18.86% -38.76% 134.68% 50.47% -13.39% -8.54% 0.00% 0.00% 6.33 <-Median-> 10 CAPE (10 Yr P/E) US$
P/E 109.00 -5.21 56.41 3.03 -0.77 -10.97 15.68 5.21 26.06 -0.61 6.33 3.60 5.56 7.28 5.96 5.46 8.73% <-IRR #YR-> 5 Stock Price 51.97% US$
Trailing P/E 9.13 116.24 -4.76 43.34 1.05 -1.87 -12.46 6.80 4.23 15.96 -1.44 9.53 3.12 5.08 7.28 5.96 -6.95% <-IRR #YR-> 10 Stock Price -51.34% US$
CAPE (10 Yr P/E) 8.89 12.12 11.75 7.70 4.96 22.63 39.59 144.50 -24.68 -3.33 -8.72 -90.23 645.88 -24.06 18.74 11.76 10.57% <-IRR #YR-> 5 Price & Dividend 63.45% US$
Median 10, 5 Yrs D.  per yr 1.08% 1.84% % Tot Ret 0.00% 17.39% T P/E 3.67 4.23 P/E:  4.40 5.56 -5.87% <-IRR #YR-> 10 Price & Dividend -43.56% US$
Price 15 D.  per yr 2.06% % Tot Ret -46.69% CAPE Diff 14.94% -6.47% <-IRR #YR-> 15 Stock Price -63.34% US$
Price  20 D.  per yr 3.76% % Tot Ret 132.08% -0.91% <-IRR #YR-> 20 Stock Price -16.76% US$
Price  25 D.  per yr 4.46% % Tot Ret 80.71% 1.07% <-IRR #YR-> 22 Stock Price #DIV/0! US$
Price & Dividend 15 -4.41% <-IRR #YR-> 15 Price & Dividend -41.33% US$
Price & Dividend 20 2.85% <-IRR #YR-> 20 Price & Dividend #NAME? US$
Price & Dividend 25 5.53% <-IRR #YR-> 22 Price & Dividend #DIV/0! US$
Price H/L Med. US$ $131.60 $101.13 $92.45 $90.55 $47.58 $39.73 $54.48 $48.30 $28.75 $13.65 $27.80 $48.54 $41.68 $46.28 -54.92% <-Total Growth 10 Stock Price US$
Increase -47.53% -23.16% -8.58% -2.06% -47.46% -16.50% 37.13% -11.34% -40.48% -52.52% 103.66% 74.59% -14.12% 11.04% -7.66% <-IRR #YR-> 10 Stock Price -54.92% US$
P/E 154.82 -5.34 57.78 3.95 -1.52 -7.43 12.82 8.70 31.94 -0.58 5.23 3.45 5.28 8.38 -2.91% <-IRR #YR-> 5 Stock Price -13.71% US$
Trailing P/E 12.97 118.97 -4.88 56.59 2.08 -1.27 -10.18 11.36 5.18 15.17 -1.18 9.12 2.96 5.86 -6.76% <-IRR #YR-> 10 Price & Dividend 2693.4011 US$
P/E on Running 5 yr Average 154.82 -5.34 57.78 3.95 -1.52 -7.43 12.82 8.70 31.94 -0.58 5.23 3.45 5.28 8.38 -1.86% <-IRR #YR-> 5 Price & Dividend -0.47325 US$
P/E on Running 10 yr Average 154.82 -5.34 57.78 3.95 -1.52 -7.43 12.82 8.70 31.94 -0.58 5.23 3.45 5.28 8.38 8.68 P/E Ratio Historical Median US$
Median 10, 5 Yrs D.  per yr 0.90% 1.05% % Tot Ret -13.26% -56.34% T P/E 4.07 5.18 P/E:  4.59 5.23 Count 17 Years of data US$
High Month Mar Oct Mar Jun May Dec Jan Aug Apr Jan Oct Jun Oct Apr
Price High US$ $173.00 $113.30 $101.70 $123.00 $71.80 $64.40 $68.70 $71.05 $38.10 $24.40 $39.84 $61.96 $51.28 $55.56 -49.58% <-Total Growth 10 Stock Price US$
Increase -0.66% -34.51% -10.24% 20.94% -41.63% -10.31% 6.68% 3.42% -46.38% -35.96% 63.28% 55.52% -17.24% 8.35% -6.62% <-IRR #YR-> 10 Stock Price -49.58% US$
P/E 203.53 -5.98 63.56 5.37 -2.29 -12.04 16.16 12.80 42.33 -1.04 7.49 4.40 6.49 10.06 -6.31% <-IRR #YR-> 5 Stock Price -27.83% US$
Trailing P/E 17.04 133.29 -5.37 76.88 3.14 -2.05 -12.84 16.72 6.86 27.11 -1.70 11.65 3.64 7.03 12.35 P/E Ratio Historical Median US$
Median 10, 5 Yrs T P/E 5.25 6.86 P/E:  5.93 6.49 27.23 P/E Ratio Historical High US$
Low Month Dec Apr Jul Dec Dec Feb Jun Dec Nov Mar Jan Jan May Sep
Price Low US$ $90.20 $88.95 $83.20 $58.10 $23.35 $15.05 $40.25 $25.55 $19.40 $2.90 $15.76 $35.11 $32.08 $37.00 -61.44% <-Total Growth 10 Stock Price US$
Increase -72.46% -1.39% -6.46% -30.17% -59.81% -35.55% 167.44% -36.52% -24.07% -85.05% 443.45% 122.78% -8.63% 15.34% -9.09% <-IRR #YR-> 10 Stock Price -61.44% US$
P/E 106.12 -4.69 52.00 2.54 -0.74 -2.81 9.47 4.60 21.56 -0.12 2.96 2.49 4.06 6.70 4.66% <-IRR #YR-> 5 Stock Price 25.56% US$
Trailing P/E 8.89 104.65 -4.39 36.31 1.02 -0.48 -7.52 6.01 3.50 3.22 -0.67 6.60 2.28 4.68 4.60 P/E Ratio Historical Median US$
Median 10, 5 Yrs T P/E 2.75 3.22 P/E:  2.75 2.96 -0.37 P/E Ratio Historical Low US$
$1,499 <-12 mths 29.78% Free Cash Flow Company
$1,501 <-12 mths 37.71% Free Cash Flow MS
Free Cash Flow Company -$294 -$453 $140 $305 $193 $1,690 $2,279 $1,155 $1,662 $1,464 $1,499 492.86% <-Total Growth 7 Free Cash Flow Company Analyst go with this.
Change 130.91% 117.86% -36.72% 775.65% 34.85% -49.32% 76.35% <-Median-> 6 Change
Free Cash Flow WSJ -$507 -$746 $325 $295 $170 133.53% <-Total Growth 4 Free Cash Flow WSJ
Change -47.14% 143.57% -9.23% -42.37% -25.80% <-Median-> 4 Change
Free Cash Flow MS -$683 -$369 -$423 $141 -$551 -$507 -$746 $325 $295 $159 $1,610 $2,035 $1,090 $1,662 $1,464 $1,499 357.68% <-Total Growth 10 Free Cash Flow US$
Change 72.15% 45.97% -14.63% 133.33% -490.78% 7.99% -47.14% 143.57% -9.23% -46.10% 912.58% 26.40% -46.44% 52.48% -11.91% 2.39% 27.38% <-IRR #YR-> 5 Free Cash Flow MS 235.38% US$
FCF/CF from Op Ratio -0.17 -0.12 -0.18 0.05 -0.33 -0.81 -0.71 0.14 0.10 0.08 0.51 0.53 0.26 0.40 0.36 0.33 #NUM! <-IRR #YR-> 10 Free Cash Flow MS 357.68% US$
Dividends paid $588 $588 $401 $202 $152 $51 $57 $56 $102 $97 $122 $239.00 $307.00 $338.56 $348.99 $362.24 -23.44% <-Total Growth 10 Dividends paid US$
Percentage paid -27.59% -10.06% -7.64% 17.23% 34.58% 61.01% 7.58% 11.74% 28.17% 20.37% 23.84% 24.17% 11.74% <-Median-> 9 Percentage paid US$
5 Year Coverage -35.30% -76.58% 26.42% 13.92% 16.71% 16.83% 17.24% 20.59% 5 Year Coverage US$
Dividend Coverage Ratio -3.63 -9.94 -13.09 5.80 2.89 1.64 13.20 8.51 3.55 4.91 4.19 4.14 2.89 <-Median-> 9 Dividend Coverage Ratio US$
5 Year of Coverage -2.83 -1.31 3.79 7.18 5.99 5.94 5.80 4.86 5 Year of Coverage US$
Market Cap US$ $13,644 $14,549 $13,373 $10,280 $4,105 $11,423 $12,971 $5,505 $6,092 $3,731 $8,695 $12,459 $12,381 $11,324 $11,324 $11,324 -7.42% <-Total Growth 10 Market Cap US$
Market Cap pre 09
Market Cap CDN$ $13,909 $14,476 $14,210 $11,985 $5,974 $15,334 $16,319 $7,506 $7,898 $4,752 $10,980 $16,845 $16,395 $15,674 $15,674 $15,674 15.37% <-Total Growth 10 Market Cap CDN$
Pre-consolidation 2020 737.2 736.3 737.7 741.0 822.1 882.6 973.1 959.8
Diluted # of Shares in Million 147.4 147.3 147.5 148.2 164.4 176.5 194.6 192.0 261.2 259.8 266.4 258.4 263.9 270.6 78.87% <-Total Growth 10 Diluted
Change -0.61% -0.12% 0.19% 0.45% 10.94% 7.36% 10.25% -1.37% 36.07% -0.54% 2.54% -3.00% 2.13% 2.54% 2.33% <-Median-> 10 Change
Difference Diluted/Basic -0.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -2.3% -1.9% -1.5% -1.0% 0.00% <-Median-> 10 Difference Diluted/Basic
Pre-consolidation 2020 736.3 736.3 737.7 741.0 822.1 882.6 973.1 959.8
Basic # of Shares in Millions 147.3 147.3 147.5 148.2 164.4 176.5 194.6 192.0 261.2 259.8 260.4 253.6 259.9 267.9 76.16% <-Total Growth 10 Basic
Change -0.46% 0.00% 0.19% 0.45% 10.94% 7.36% 10.25% -1.37% 36.07% -0.54% 0.23% -2.61% 2.48% 3.08% 1.47% <-Median-> 10 Change
Difference Basic/Outstanding 0.0% 0.0% 0.4% 0.0% 3.4% 10.2% 0.0% -0.8% -0.5% 0.0% -0.9% -3.1% 8.5% 5.2% 0.00% <-Median-> 10 Difference Basic/Outstanding
$3,947 <-12 mths -5.28%
pre-split 2005
Pre-consolidation 2020 736.3 736.3 740.9 741.2 849.8 973.0 973.1 952.5
# of Share in Millions 147.3 147.3 148.2 148.2 170.0 194.6 194.6 190.5 259.8 259.8 258.0 245.7 281.9 281.9 281.9 281.9 6.64% <-IRR #YR-> 10 Shares 90.24%
Change 0.00% 0.00% 0.62% 0.04% 14.65% 14.50% 0.01% -2.12% 36.38% 0.00% -0.69% -4.77% 14.73% 0.00% 0.00% 0.00% 8.15% <-IRR #YR-> 5 Shares 47.98%
CF fr Op $M US$ pre 09
CF fr Op $M US$ $4,043.0 $3,107.0 $2,289.0 $2,667 $1,681 $625 $1,050 $2,300 $2,921 $1,895 $3,129 $3,866 $4,167 $4,166.5 $4,079.1 $4,513.2 82.04% <-Total Growth 10 Cash Flow US$
Increase 70.95% -23.15% -26.33% 16.51% -36.97% -62.82% 68.00% 119.05% 27.00% -35.12% 65.12% 23.55% 7.79% -0.01% -2.10% 10.64% S. Iss, SO Buy Backs DRIP US$
5 year Running Average $4,630 $4,382 $3,927 $2,894 $2,757 $2,074 $1,662 $1,665 $1,715 $1,758 $2,259 $2,822 $3,196 $3,445 $3,882 $4,158 -18.62% <-Total Growth 10 CF 5 Yr Running US$
CFPS US$ $27.45 $21.10 $15.45 $17.99 $9.89 $3.21 $5.40 $12.07 $11.24 $7.29 $12.13 $15.73 $14.78 $14.78 $14.47 $16.01 -4.31% <-Total Growth 10 Cash Flow per Share US$
Increase 70.95% -23.15% -26.79% 16.47% -45.03% -67.53% 67.98% 123.79% -6.88% -35.12% 66.27% 29.74% -6.06% -0.01% -2.10% 10.64% 6.17% <-IRR #YR-> 10 Cash Flow 82.04% US$
5 year Running Average $31.00 $29.43 $26.44 $19.61 $18.38 $13.53 $10.39 $9.71 $8.36 $7.84 $9.63 $11.69 $12.24 $12.94 $14.38 $15.16 12.62% <-IRR #YR-> 5 Cash Flow 81.17% US$
P/CF on Med Price 4.79 4.79 5.98 5.03 4.81 12.37 10.10 4.00 2.56 1.87 2.29 3.08 2.82 3.13 0.00 0.00 -0.44% <-IRR #YR-> 10 Cash Flow per Share -4.31% US$
P/CF on Closing Price 3.37 4.68 5.84 3.85 2.44 18.28 12.35 2.39 2.09 1.97 2.78 3.22 2.97 2.72 2.78 2.51 4.13% <-IRR #YR-> 5 Cash Flow per Share 22.43% US$
-5.46% Diff M/C -7.41% <-IRR #YR-> 10 CFPS 5 yr Running -53.71% US$
$4,461 <-12 mths 2.46%
Non-Cash pre 09 US$
Excl.Working Capital CF $132.0 $132.0 $401.0 $259.0 $52.0 -$251.0 $213.0 $293.0 -$185.0 -$87.0 -$139.0 $41.0 $187.0 $0.0 $0.0 $0.0 4.73% <-IRR #YR-> 5 CFPS 5 yr Running 25.99% US$
CF fr Op $M WC US$ $4,175 $3,239 $2,690 $2,926 $1,733 $374 $1,263 $2,593 $2,736 $1,808 $2,990 $3,907 $4,354 $4,166 $4,079 $4,513 -53.37% <-Total Growth 10 Cash Flow less WC US$
Increase -5.95% -22.42% -16.95% 8.77% -40.77% -78.42% 237.70% 105.30% 5.51% -33.92% 65.38% 30.67% 11.44% -4.31% -2.10% 10.64% 4.93% <-IRR #YR-> 10 Cash Flow less WC 61.86% US$
5 year Running Average $5,105 $4,883 $4,481 $3,494 $2,953 $2,192 $1,797 $1,778 $1,740 $1,755 $2,278 $2,807 $3,159 $3,445 $3,899 $4,204 10.92% <-IRR #YR-> 5 Cash Flow less WC 67.91% US$
CFPS Excl. WC US$ $28.35 $22.00 $18.15 $19.74 $10.20 $1.92 $6.49 $13.61 $10.53 $6.96 $11.59 $15.90 $15.45 $14.78 $14.47 $16.01 -3.43% <-IRR #YR-> 10 CF less WC 5 Yr Run -29.50% US$
Increase -5.95% -22.42% -17.47% 8.73% -48.34% -81.15% 237.67% 109.75% -22.63% -33.92% 66.53% 37.21% -2.87% -4.31% -2.10% 10.64% 12.18% <-IRR #YR-> 5 CF less WC 5 Yr Run 77.69% US$
5 year Running Average $34.23 $32.83 $30.19 $23.68 $19.69 $14.40 $11.30 $10.39 $8.55 $7.90 $9.84 $11.72 $12.09 $12.94 $14.44 $15.32 -1.60% <-IRR #YR-> 10 CFPS - Less WC -14.92% US$
P/CF on Med Price 4.60 5.09 4.59 4.67 20.67 8.39 3.55 2.73 1.96 2.40 3.05 2.70 3.13 0.00 0.00 2.56% <-IRR #YR-> 5 CFPS - Less WC 13.47% US$
P/CF on Closing Price 3.27 4.49 4.97 3.51 2.37 30.54 10.27 2.12 2.23 2.06 2.91 3.19 2.84 2.72 2.78 2.51 -8.75% <-IRR #YR-> 10 CFPS 5 yr Running -59.97% US$
CF/-WC P/CF Med 10 yr 2.87 5 yr  2.78 P/CF Med 10 yr 2.88 5 yr  2.84 -5.49% Diff M/C 3.07% <-IRR #YR-> 5 CFPS 5 yr Running 16.30% US$
$5,431 <-12 mths -1.45%
CF fr Op $M pre 09 CDN$
CF fr Op $M CDN$ $4,129.2 $3,097.2 $2,434.6 $3,094.0 $2,327.8 $839.2 $1,317.2 $3,137.7 $3,793.8 $2,412.7 $3,966.9 $5,236.1 $5,511.3 $5,733.5 $5,613.2 $6,210.6 126.37% <-Total Growth 10 Cash Flow CDN$
Increase 75.12% -24.99% -21.39% 27.09% -24.77% -63.95% 56.96% 138.20% 20.91% -36.40% 64.42% 31.99% 5.26% 4.03% -2.10% 10.64% S. Iss, SO Buy Backs DRIP CDN$
5 year Running Average $4,918 $4,679 $4,048 $3,023 $3,017 $2,359 $2,003 $2,143 $2,283 $2,300 $2,926 $3,709 $4,184 $4,572 $5,212 $5,661 3.35% <-Total Growth 10 CF 5 Yr Running CDN$
CFPS CDN$ $28.04 $21.03 $16.43 $20.87 $13.70 $4.31 $6.77 $16.47 $14.60 $9.29 $15.38 $21.31 $19.55 $20.34 $19.91 $22.03 18.99% <-Total Growth 10 Cash Flow per Share CDN$
Increase 75.12% -24.99% -21.88% 27.03% -34.38% -68.51% 56.95% 143.35% -11.34% -36.40% 65.57% 38.60% -8.26% 4.03% -2.10% 10.64% 8.51% <-IRR #YR-> 10 Cash Flow 126.37% CDN$
5 year Running Average $32.92 $31.41 $27.25 $20.48 $20.01 $15.27 $12.42 $12.42 $11.17 $10.29 $12.50 $15.41 $16.03 $17.17 $19.30 $20.63 11.93% <-IRR #YR-> 5 Cash Flow 75.65% CDN$
P/CF on Med Price 4.66 4.91 5.85 4.81 4.40 12.48 10.59 3.86 2.62 1.87 2.25 2.90 2.89 3.09 0.00 0.00 1.75% <-IRR #YR-> 10 Cash Flow per Share 18.99% CDN$
P/CF on Closing Price 3.37 4.67 5.84 3.87 2.57 18.27 12.39 2.39 2.08 1.97 2.77 3.22 2.97 2.73 2.79 2.52 3.49% <-IRR #YR-> 5 Cash Flow per Share 18.70% CDN$
-4.80% Diff M/C -5.17% <-IRR #YR-> 10 CFPS 5 yr Running -41.19% CDN$
$6,139 <-12 mths 16.01%
Non-Cash pre 09 CDN$
Excl.Working Capital CF $134.8 $131.6 $426.5 $300.5 $72.0 -$337.0 $267.2 $399.7 -$240.3 -$110.8 -$110.8 -$176.2 $55.5 $247.3 $0.0 $0.0 5.22% <-IRR #YR-> 5 CFPS 5 yr Running 28.99% CDN$
CF fr Op $M WC CDN$ $4,264.1 $3,228.7 $2,861.1 $3,394.5 $2,399.8 $502.2 $1,584.4 $3,537.4 $3,553.5 $2,301.9 $2,301.9 $3,790.7 $5,291.6 $5,758.6 $5,733.5 $5,613.2 -86.98% <-Total Growth 10 Cash Flow less WC CDN$
Increase -3.65% -24.28% -11.39% 18.64% -29.30% -79.07% 215.52% 123.26% 0.46% -35.22% -35.22% 64.67% 129.88% 51.91% 8.35% -2.52% 6.34% <-IRR #YR-> 10 Cash Flow less WC 84.95% CDN$
5 year Running Average $5,400 $5,186 $4,607 $3,635 $3,230 $2,477 $2,148 $2,284 $2,315 $2,296 $2,756 $3,414 $4,155 $4,600 $5,036 $5,698 8.39% <-IRR #YR-> 5 Cash Flow less WC 49.59% CDN$
CFPS Excl. WC CDN$ $28.96 $21.93 $19.31 $22.90 $14.12 $2.58 $8.14 $18.57 $13.68 $8.86 $8.86 $14.69 $21.54 $20.43 $20.34 $19.91 -1.03% <-IRR #YR-> 10 CF less WC 5 Yr Run -9.80% CDN$
Increase -3.65% -24.28% -11.94% 18.59% -38.34% -81.72% 215.49% 128.09% -26.34% -35.22% -35.22% 65.82% 143.07% 39.03% -5.56% -2.52% 12.72% <-IRR #YR-> 5 CF less WC 5 Yr Run 81.97% CDN$
5 year Running Average $36.19 $34.84 $31.03 $24.63 $21.44 $16.17 $13.41 $13.26 $11.42 $10.37 $12.14 $14.56 $17.24 $17.61 $18.94 $21.15 1.10% <-IRR #YR-> 10 CFPS - Less WC 11.54% CDN$
P/CF on Med Price 4.52 4.71 4.97 4.39 4.26 20.86 8.81 3.42 2.80 1.96 1.96 2.35 2.87 2.77 3.09 0.00 3.01% <-IRR #YR-> 5 CFPS - Less WC 15.98% CDN$
P/CF on Closing Price 3.26 4.48 4.97 3.53 2.49 30.54 10.30 2.12 2.22 2.06 2.06 2.90 3.18 2.85 2.73 2.79 -5.71% <-IRR #YR-> 10 5 yr Running -44.45% CDN$
*Operational Cash Flow per share CF/-WC P/CF Med 10 yr 2.87 5 yr  2.77 P/CF Med 10 yr 3.15 5 yr  2.35 -9.53% Diff M/C 5.39% <-IRR #YR-> 5 5 yr Running 29.99% CDN$
12.02% <-IRR #YR-> 5 CFPS - Less WC f ';09 CDN$
-148.2 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 281.9 Shares
-190.5 0.0 0.0 0.0 0.0 281.9 Shares
-$2,289 $0 $0 $0 $0 $0 $0 $0 $0 $0 $4,167 Cash Flow US$
-$2,300 $0 $0 $0 $0 $4,167 Cash Flow US$
-$15.45 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $14.78 Cash Flow per Share US$
-$12.07 $0.00 $0.00 $0.00 $0.00 $14.78 Cash Flow per Share US$
-$26.44 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $12.24 CFPS 5 yr Running US$
-$9.71 $0.00 $0.00 $0.00 $0.00 $12.24 CFPS 5 yr Running US$
-$2,690 $0 $0 $0 $0 $0 $0 $0 $0 $0 $4,354 Cash Flow less WC US$
-$2,593 $0 $0 $0 $0 $4,354 Cash Flow less WC US$
-$4,481 $0 $0 $0 $0 $0 $0 $0 $0 $0 $3,159 CF less WC 5 Yr Run US$
-$1,778 $0 $0 $0 $0 $3,159 CF less WC 5 Yr Run US$
-$18.15 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $15.45 CFPS - Less WC US$
-$13.61 $0.00 $0.00 $0.00 $0.00 $15.45 CFPS - Less WC US$
-$30.19 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $12.09 CFPS 5 yr Running US$
-$10.39 $0.00 $0.00 $0.00 $0.00 $12.09 CFPS 5 yr Running US$
-$2,435 $0 $0 $0 $0 $0 $0 $0 $0 $0 $5,511 Cash Flow CDN$
-$3,138 $0 $0 $0 $0 $5,511 Cash Flow CDN$
-$16.43 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $19.55 Cash Flow per Share CDN$
OPM 47.75% 60.21% 39.01% 33.26% 38.01% 21.42% 23.63% 38.73% 43.43% 28.17% 36.14% 31.02% 38.29% 45.19% -1.84% <-Total Growth 10 OPM CDN$
Increase 79.09% 26.10% -35.22% -14.74% 14.30% -43.66% 10.34% 63.87% 12.14% -35.12% 28.27% -14.17% 23.44% 18.02% Should increase  or be stable. CDN$
Diff from Median 37.6% 73.5% 12.4% -4.2% 9.6% -38.3% -31.9% 11.6% 25.2% -18.8% 4.2% -10.6% 10.3% 30.2% 0.00 <-Median-> 10 OPM CDN$
*Operational Profit Margin (CF/Revenue) Ratio OPM 10 Yrs 34.70% 5 Yrs 36.14% should be  zero, it is a   check on calculations
$4,916 <-12 mths 8.91%
Adjusted EBITDA $1,039 $1,496 $2,479 $3,380 $2,250 $3,219 $4,243 $4,514 $4,476 $4,424 $4,703 #DIV/0! <-Total Growth 7 Adjusted EBITDA
Change 43.98% 65.71% 36.35% -33.43% 43.07% 31.81% 6.39% -0.84% -1.16% 6.31% 36.35% <-Median-> 7 Change
Margin 23.50% 51.27% 55.80% 56.91% 33.45% 47.86% 49.01% 36.22% 41.13% 47.98% 52.41% 48.43% <-Median-> 8 Margin
Debt US$ $7,658 $7,175 $6,124 $7,340 $5,363 $4,198 $4,197 $3,698 $6,974 $6,367 $4,786 $3,177 $5,453 $4,853 -10.96% <-Total Growth 10 Debt US$
Change -6.31% -14.65% 19.86% -26.93% -21.72% -0.02% -11.89% 88.59% -8.70% -24.83% -33.62% 71.64% -11.00% -10.30% <-Median-> 10 Change US$
Debt/Market Cap Ratio 0.56 0.49 0.46 0.71 1.31 0.37 0.32 0.67 1.14 1.71 0.55 0.25 0.44 0.43 61.11% <-Median-> 10 Debt/Market Cap Ratio US$
Assets/Current Liabilities Ratio 12.03 7.16 5.98 10.23 11.74 9.38 9.21 7.61 8.84 5.97 5.11 5.42 7.11 6.19 8.22 <-Median-> 10 Assets/Current Liab Ratio US$
Debt to Cash Flow (Years) 1.89 2.31 2.68 2.75 3.19 6.72 4.00 1.61 2.39 3.36 1.53 0.82 1.31 1.16 2.57 <-Median-> 10 Debt to Cash Flow (Years) US$
Debt CDN$ $7,821 $7,152 $6,513 $8,515 $7,426 $5,637 $5,265 $5,045 $9,058 $8,106 $6,068 $4,303 $7,212 $6,678 Debt CDN$
Change -8.55% -8.93% 30.73% -12.79% -24.10% -6.59% -4.18% 79.55% -10.50% -25.15% -29.08% 67.61% -7.40% -8.55% <-Median-> 10 Change CDN$
Debt/Market Cap Ratio 0.56 0.49 0.46 0.71 1.24 0.37 0.32 0.67 1.15 1.71 0.55 0.26 0.44 0.43 0.61 <-Median-> 10 Debt/Market Cap Ratio CDN$
Assets/Current Liabilities Ratio 12.03 7.16 5.98 10.23 11.74 9.38 9.21 7.61 8.84 5.97 5.11 5.42 7.11 6.19 8.22 <-Median-> 10 Assets/Current Liab Ratio CDN$
Debt to Cash Flow (Years) 1.89 2.31 2.68 2.75 3.19 6.72 4.00 1.61 2.39 3.36 1.53 0.82 1.31 1.16 2.57 <-Median-> 10 Debt to Cash Flow (Years) CDN$
Intangibles US$ $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 #DIV/0! <-Total Growth 10 Intangibles
Goodwill $1,616 $1,725 $1,644 $2,917 $2,790 $2,779 $2,609 $2,553 $2,611 $2,625 $2,628 $2,548 $2,599 $2,577 58.09% <-Total Growth 10 Goodwill
Total $1,616 $1,725 $1,644 $2,917 $2,790 $2,779 $2,609 $2,553 $2,611 $2,625 $2,628 $2,548 $2,599 $2,577 58.09% <-Total Growth 10 Total US$
Change 6.75% -4.70% 77.43% -4.35% -0.39% -6.12% -2.15% 2.27% 0.54% 0.11% -3.04% 2.00% -0.85% -0.14% <-Median-> 10 Change US$
Intangible/Market Cap Ratio 0.12 0.12 0.12 0.28 0.68 0.24 0.20 0.46 0.43 0.70 0.30 0.20 0.21 0.23 29.30% <-Median-> 10 Intangible/Market Cap Ratio US$
Intangibles CDN$ $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 #DIV/0! <-Total Growth 10 Intangibles
Goodwill $1,650 $1,720 $1,749 $3,384 $3,863 $3,731 $3,273 $3,483 $3,391 $3,342 $3,332 $3,451 $3,437 $3,546 96.59% <-Total Growth 10 Goodwill
Total $1,650 $1,720 $1,749 $3,384 $3,863 $3,731 $3,273 $3,483 $3,391 $3,342 $3,332 $3,451 $3,437 $3,546 96.59% <-Total Growth 10 Total CDN$
Change 4.18% 1.69% 93.53% 14.17% -3.42% -12.28% 6.41% -2.63% -1.45% -0.31% 3.58% -0.39% 3.16% -0.35% <-Median-> 10 Change CDN$
Intangible/Market Cap Ratio 0.12 0.12 0.12 0.28 0.65 0.24 0.20 0.46 0.43 0.70 0.30 0.20 0.21 0.23 0.29 <-Median-> 10 Intangible/Market Cap Ratio CDN$
Current Assets US$ $4,927 $5,477 $4,290 $2,861 $1,607 $1,923 $2,271 $2,676 $1,836 $1,247 $1,587 $1,695 $1,676 $1,400 -155.97% <-Total Growth 10 Current Assets US$
Current Liabilities US$ $2,820 $2,612 $2,952 $2,406 $1,333 $1,562 $1,658 $2,016 $2,432 $2,423 $2,748 $2,780 $2,812 $3,200 -4.98% <-Total Growth 10 Current Liabilities US$
Liquidity 1.75 2.10 1.45 1.19 1.21 1.23 1.37 1.33 0.75 0.51 0.58 0.61 0.60 0.44 0.97 <-Median-> 10 Ratio US$
Liq. with CF aft div 2.97 3.06 2.06 2.21 2.29 1.59 1.97 2.44 1.92 1.26 1.67 1.92 1.96 1.63 1.92 <-Median-> 5 Liq. with CF aft div US$
Liq. CF re  Inv+Div  1.28 3.06 1.25 0.75 1.53 1.56 1.93 1.38 1.17 0.71 1.40 1.17 0.66 1.63 1.17 <-Median-> 5 Liq. CF re  Inv+Div  US$
Assets US$ $33,918 $18,700 $17,648 $24,621 $15,644 $14,653 $15,267 $15,344 $21,487 $14,469 $14,055 $15,056 $19,987 $19,809 13.25% <-Total Growth 10 Assets US$
Liabilities US$ $17,594 $13,405 $12,501 $14,936 $9,477 $8,527 $8,539 $7,897 $11,557 $10,632 $8,981 $7,367 $9,617 $9,481 -29.99% <-Total Growth 10 Liabilities US$
Debt Ratio 1.93 1.40 1.41 1.65 1.65 1.72 1.79 1.94 1.86 1.36 1.56 2.04 2.08 2.09 1.75 <-Median-> 10 Ratio US$
Book Value US$ $16,324 $5,295 $5,147 $9,685 $6,167 $6,126 $6,728 $7,447 $9,930 $3,837 $5,074 $7,689 $10,370 $10,328 US$
Estimates BVPS $40.02 $43.28 $47.88 Estimates Estimates BVPS US$
Estimate Book Value $11,281.6 $12,200.6 $13,497.4 Estimates Estimate Book Value US$
P/B Ratio (Close) 1.00 0.93 0.84 Estimates P/B Ratio (Close) US$
Difference from 10 year median -21.98% Diff M/C Estimates Difference from 10 yr med. US$
Book Value US$ $16,324 $5,295 $5,147 $9,685 $6,167 $6,126 $6,728 $7,447 $9,930 $3,837 $5,074 $7,689 $10,370 $10,328 $10,328 $10,328 101.48% <-Total Growth 10 Book Value US$
Book Value per Share $110.85 $35.96 $34.73 $65.33 $36.29 $31.48 $34.57 $39.09 $38.22 $14.77 $19.67 $31.29 $36.79 $36.64 $36.64 $36.64 5.91% <-Total Growth 10 Book Value per Share US$
Change -5.79% -67.56% -3.40% 88.09% -44.46% -13.24% 9.82% 13.08% -2.23% -61.36% 33.16% 59.12% 17.55% -0.41% 0.00% 0.00% -18.70% P/B Ratio Current/Historical Median US$
P/B Ratio (Median) 2.81 2.66 1.39 1.31 1.26 1.58 1.24 0.75 0.92 1.41 1.55 1.13 1.26 0.00 0.00 1.35 P/B Ratio Historical Median US$
P/B Ratio (Close) 0.84 2.75 2.60 1.06 0.67 1.86 1.93 0.74 0.61 0.97 1.71 1.62 1.19 1.10 1.10 1.10 0.58% <-IRR #YR-> 10 Book Value per Share US$
Change -32.46% 228.75% -5.44% -59.15% -37.30% 180.17% 3.39% -61.65% -17.01% 58.48% 76.24% -5.44% -26.32% -8.17% 0.00% 0.00% -1.21% <-IRR #YR-> 5 Book Value per Share US$
Leverage (A/BK) 2.08 3.53 3.43 2.54 2.54 2.39 2.27 2.06 2.16 3.77 2.77 1.96 1.93 1.92 0.00 0.00 2.16 <-Median-> 5 A/BV US$
Debt/Equity Ratio 1.08 2.53 2.43 1.54 1.54 1.39 1.27 1.06 1.16 2.77 1.77 0.96 0.93 0.92 0.00 0.00 1.16 <-Median-> 5 Debt/Eq Ratio US$
Shareholders' Equity (Assets less Liabilities) P/BV 10 yr Med 1.29 5 yr Med 1.13 -14.78% Diff M/C 2.18 Historical Leverage (A/BK) US$
Curremt Assets CDN$ $5,032 $5,460 $4,563 $3,319 $2,225 $2,582 $2,849 $3,651 $2,385 $1,588 $2,012 $2,296 $2,217 $1,927 -105.84% <-Total Growth 10 Current Assets CDN$
Current Liabilities CDN$ $2,880 $2,604 $3,140 $2,791 $1,846 $2,097 $2,080 $2,750 $3,159 $3,085 $3,484 $3,765 $3,719 $4,404 18.45% <-Total Growth 10 Current Liabilities CDN$
Liquidity 1.75 2.10 1.45 1.19 1.21 1.23 1.37 1.33 0.75 0.51 0.58 0.61 0.60 0.44 0.97 <-Median-> 10 Ratio CDN$
Liq. with CF aft div 2.97 3.06 2.06 2.21 2.29 1.59 1.97 2.44 1.92 1.26 1.67 1.92 1.96 1.63 1.92 <-Median-> 5 Ratio CDN$
Liq. CF re  Inv+Div  1.28 3.06 1.25 0.75 1.53 1.56 1.93 1.38 1.17 0.71 1.40 1.17 0.66 1.63 1.17 <-Median-> 5 Ratio CDN$
Assets CDN$ $34,641 $18,641 $18,770 $28,563 $21,663 $19,675 $19,152 $20,932 $27,907 $18,422 $17,819 $20,392 $26,435 $27,259 40.83% <-Total Growth 10 Assets CDN$
Increase 2.1% -46.2% 0.7% 52.2% -24.2% -9.2% -2.7% 9.3% 33.3% -34.0% -3.3% 14.4% 29.6% 3.1% 3.3% <-Median-> 10 Increase CDN$
Liabilities CDN$ $17,969 $13,363 $13,296 $17,327 $13,123 $11,449 $10,712 $10,773 $15,010 $13,537 $11,386 $9,978 $12,719 $13,047 -4.53% <-Total Growth 10 Liabilities CDN$
Debt Ratio 1.93 1.40 1.41 1.65 1.65 1.72 1.79 1.94 1.86 1.36 1.56 2.04 2.08 2.09 1.75 <-Median-> 10 Ratio CDN$
BV US$ to CDN$ ck $16,672 $5,278 $5,474 $11,236 $8,540 $8,225 $8,440 $10,159 $12,897 $4,885 $6,433 $10,414 $13,715 $14,212 CDN$
Estimates BVPS $55.07 $59.56 $65.89 Estimates Estimates BVPS CDN$
Estimate Book Value $15,524.7 $16,789.3 $18,573.7 Estimates Estimate Book Value CDN$
P/B Ratio (Close) 1.01 0.93 0.84 Estimates P/B Ratio (Close) CDN$
Difference from 10 year median -18.30% Diff M/C Estimates Difference from 10 yr med. CDN$
BV Check $16,672 $5,278 $5,474 $11,236 $8,540 $8,225 $8,440 $10,159 $12,897 $4,885 $6,433 $10,414 $13,715 $14,212
Book Value CDN$ $16,672 $5,278 $5,474 $11,236 $8,540 $8,225 $8,440 $10,159 $12,897 $4,885 $6,433 $10,414 $13,715 $14,212 $14,212 $14,212 150.54% <-Total Growth 10 Book Value CDN$
Book Value per Share $113.22 $35.84 $36.94 $75.79 $50.25 $42.27 $43.37 $53.33 $49.64 $18.80 $24.93 $42.38 $48.65 $50.42 $50.42 $50.42 31.70% <-Total Growth 10 Book Value per Share CDN$
Change -3.49% -68.34% 3.07% 105.16% -33.71% -15.88% 2.60% 22.97% -6.91% -62.12% 32.60% 69.99% 14.79% 3.62% 0.00% 0.00% -22.47% P/B Ratio Current/Historical Median CDN$
P/B Ratio (Median) 1.16 2.88 2.60 1.33 1.20 1.27 1.65 1.19 0.77 0.92 1.38 1.46 1.16 1.25 0.00 0.00 1.42 P/B Ratio Historical Median CDN$
P/B Ratio (Close) 0.83 2.74 2.60 1.07 0.70 1.86 1.93 0.74 0.61 0.97 1.71 1.62 1.20 1.10 1.10 1.10 2.79% <-IRR #YR-> 10 Book Value CDN$
Change -32.72% 228.74% -5.35% -58.91% -34.42% 166.49% 3.71% -61.79% -17.11% 58.83% 75.49% -5.24% -26.10% -7.74% 0.00% 0.00% -1.82% <-IRR #YR-> 5 Book Value CDN$
Leverage (A/BK) 2.08 3.53 3.43 2.54 2.54 2.39 2.27 2.06 2.16 3.77 2.77 1.96 1.93 1.92 0.00 0.00 2.33 <-Median-> 10 A/BV CDN$
Debt/Equity Ratio 1.08 2.53 2.43 1.54 1.54 1.39 1.27 1.06 1.16 2.77 1.77 0.96 0.93 0.92 0.00 0.00 1.33 <-Median-> 10 Debt/Eq Ratio CDN$
Sharerholders Equity (Assets less liabilities) P/BV 10 yr Med 1.24 5 yr Med 1.16 -10.76% Diff M/C 2.27 Historical Leverage (A/BK) CDN$
$1,837 <-12 mths -14.32%
Comprehensive Income US$ $3,431 -$4,464 -$1,124 $659 $1,025 $282 -$6,067 $1,432 $3,536 $2,144 Comprehensive Income US$ US$
Non Controlling Interest NCI $34.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 NCI US$
Comprehensive Income US$ $73 -$2,700 $250 $3,397 -$4,464 -$1,124 $659 $1,025 $282 -$6,067 $1,432 $3,536 $2,144 757.60% <-Total Growth 10 Comprehensive Income US$
Increase -95.93% -3798.63% 109.26% 1258.80% -231.41% 74.82% 158.63% 55.54% -72.49% -2251.42% 123.60% 146.93% -39.37% -39.4% <-Median-> 5 Comprehensive Income US$
5 Yr Running Average $2,115 $992 $660 $563 -$689 -$928 -$256 -$101 -$724 -$1,045 -$534 $42 $265 23.97% <-IRR #YR-> 10 Comprehensive Income 757.60% US$
ROE 0.4% -51.0% 4.9% 35.1% -72.4% -18.3% 9.8% 13.8% 2.8% -158.1% 28.2% 46.0% 20.7% 15.90% <-IRR #YR-> 5 Comprehensive Income 109.17% US$
5Yr Median 16.2% 10.4% 4.9% 4.9% 0.4% -18.3% 4.9% 9.8% 2.8% 2.8% 9.8% 13.8% 20.7% -8.70% <-IRR #YR-> 10 5 Yr Running Average 138.53% US$
% Difference from NI -43.0% -3.4% 5.9% 0.1% -13.6% 19.1% -20.3% -4.1% 20.5% -0.5% 1.1% -2.8% 2.8% #NUM! <-IRR #YR-> 5 5 Yr Running Average 361.74% US$
Median Values Diff 5, 10 yr -0.2% 1.1% 20.7% <-Median-> 5 Return on Equity US$
Current Liability Coverage Ratio US$ 1.48 1.24 0.91 1.22 1.30 0.24 0.76 1.29 1.13 0.75 1.09 1.41 1.55 1.30   CFO / Current Liabilities US$
5 year Median 1.60 1.60 1.48 1.24 1.24 1.22 0.91 1.22 1.13 0.76 1.09 1.13 1.13 1.30 1.13 <-Median-> 5 Current Liability Cov Ratio US$
Asset Efficiency Ratio US$ 12.31% 17.32% 15.24% 11.88% 11.08% 2.55% 8.27% 16.90% 12.73% 12.50% 21.27% 25.95% 21.78% 21.03% CFO / Total Assets US$
5 year Median 17.96% 17.32% 15.24% 13.05% 12.31% 11.88% 11.08% 11.08% 11.08% 12.50% 12.73% 16.90% 21.27% 21.27% 21.3% <-Median-> 5 Return on Assets  US$
Return on Assets ROA US$ 0.38% -14.94% 1.34% 13.78% -33.02% -6.44% 5.42% 6.97% 1.09% -42.14% 10.07% 24.16% 10.43% 7.18% Net  Income/Assets Return on Assets US$
5Yr Median 5.50% 4.41% 1.34% 1.34% 0.38% -6.44% 1.34% 5.42% 1.09% 1.09% 5.42% 6.97% 10.07% 10.07% 10.1% <-Median-> 5 Asset Efficiency Ratio US$
Return on Equity ROE US$ 0.78% -52.77% 4.59% 35.02% -83.75% -15.41% 12.29% 14.35% 2.36% -158.90% 27.91% 47.30% 20.11% 13.78% Net Inc/ Shareholders' equity Return on Equity US$
5Yr Median 11.21% 8.65% 4.59% 4.59% 0.78% -15.41% 4.59% 12.29% 2.36% 2.36% 12.29% 14.35% 20.11% 20.11% 20.1% <-Median-> 5 Return on Equity US$
$1,940 <-12 mths -6.95%
Net Income US$ $128 -$2,794 $236 $3,426 -$5,165 -$944 $827 $1,069 $234 -$6,097 $1,416 $3,637 $3,637 Net Income US$ US$
NCI $0 $0 $0 $34 $0 $0 $0 $0 $0 $0 $0 $0 $0 NCI US$
Net Income US$ $128 -$2,794 $236 $3,392 -$5,165 -$944 $827 $1,069 $234 -$6,097 $1,416 $3,637 $2,085 $1,423 $1,401 $1,921 783.47% <-Total Growth 10 Net Income US$
Increase -91.46% -2282.81% 108.45% 1337.29% -252.27% 81.72% 187.61% 29.26% -78.11% -2705.56% 123.22% 156.85% -42.67% -31.75% -1.55% 37.12% EPS/CF Ratio should not be higher than 1.00 US$
5 Yr Running Average $1,719 $752 $186 $492 -$841 -$1,055 -$331 -$164 -$796 -$982 -$510 $52 $255 $540 $773 $2,377 24.34% <-IRR #YR-> 10 Net Income 783.47% US$
Operating Cash Flow US$  $4,043 $3,107 $2,289 $2,667 $1,681 $625 $1,050 $2,300 $2,921 $1,895 $3,129 $3,866 $4,167 14.29% <-IRR #YR-> 5 Net Income 95.04% US$
Investing Cash Flow US$ -$3,725 $361 -$1,895 -$4,729 -$665 -$29 -$29 -$1,555 -$1,555 -$1,864 -$525 -$1,786 -$5,519 3.19% <-IRR #YR-> 10 5 Yr Running Average 36.95% US$
Total Accruals -$190 -$6,262 -$158 $5,454 -$6,181 -$1,540 -$194 $324 -$1,132 -$6,128 -$1,188 $1,557 $3,437 #NUM! <-IRR #YR-> 5 5 Yr Running Average 255.30% US$
Total Assets $33,918 $18,700 $17,648 $24,621 $15,644 $14,653 $15,267 $15,344 $21,487 $14,469 $14,055 $15,056 $19,987 Balance Sheet Assets US$
Accruals Ratio -0.56% -33.49% -0.90% 22.15% -39.51% -10.51% -1.27% 2.11% -5.27% -42.35% -8.45% 10.34% 17.20% -5.27% <-Median-> 5 Ratio US$
EPS/CF Ratio 0.03 -0.86 0.09 1.16 -3.08 -2.78 0.65 0.41 0.09 -3.37 0.46 0.89 0.51 0.43 <-Median-> 10 EPS/CF Ratio US$
Financial Cash Flow US$ -$214 -$1,111 -$909 -$39 -$1,054 -$38 -$139 -$396 -$1,238 -$206 -$2,419 $2,268 $1,359 C F Statement  Financial Cash Flow US$
Total Accruals $24 -$5,151 $751 $5,493 -$5,127 -$1,502 -$55 $720 $106 -$5,922 $1,231 -$711 $2,078 Accruals US$
Accruals Ratio 0.07% -27.55% 4.26% 22.31% -32.77% -10.25% -0.36% 4.69% 0.49% -40.93% 8.76% -4.72% 10.40% Ratio US$
$2,528 <-12 mths -10.85%
Comprehensive Income CDN$ $75 -$2,691 $266 $3,941 -$6,181 -$1,509 $827 $1,398 $366 -$7,725 $1,815 $4,789 $2,836 966.44% <-Total Growth 10 Comprehensive Income CDN$
Increase -95.83% -3709.91% 109.88% 1382.08% -256.86% 75.59% 154.78% 69.14% -73.81% -2209.01% 123.50% 163.79% -40.79% -40.8% <-Median-> 5 Comprehensive Income CDN$
5 Yr Running Average $2,232 $1,118 $703 $676 -$918 -$1,235 -$531 -$305 -$1,020 -$1,328 -$664 $129 $416 26.70% <-IRR #YR-> 10 Comprehensive Income 966.44% CDN$
ROE 0.4% -51.0% 4.9% 35.1% -72.4% -18.3% 9.8% 13.8% 2.8% -158.1% 28.2% 46.0% 20.7% 15.19% <-IRR #YR-> 5 Comprehensive Income 102.79% CDN$
5Yr Median 13.3% 10.4% 4.9% 4.9% 0.4% -18.3% 4.9% 9.8% 2.8% 2.8% 9.8% 13.8% 20.7% -5.10% <-IRR #YR-> 10 5 Yr Running Average 145.34% CDN$
% Difference from NI -43.0% -3.4% 5.9% 0.1% -13.6% 19.1% -20.3% -4.1% 20.5% -0.5% 1.1% -2.8% 2.8% #NUM! <-IRR #YR-> 5 5 Yr Running Average 236.55% CDN$
Median Values Diff 5, 10 yr -0.2% 1.1% 20.7% <-Median-> 5 Return on Equity CDN$
Current Liability Coverage Ratio CDN$ 1.48 1.24 0.91 1.22 1.30 0.24 0.76 1.29 1.13 0.75 0.66 1.01 1.42 1.31   CFO / Current Liabilities CDN$
5 year Median 1.60 1.60 1.48 1.24 1.24 1.22 0.91 1.22 1.13 0.76 0.76 1.01 1.01 1.01 1.01 <-Median-> 5 Current Liability Cov Ratio CDN$
Asset Efficiency Ratio CDN$ 12.31% 17.32% 15.24% 11.88% 11.08% 2.55% 8.27% 16.90% 12.73% 12.50% 12.92% 18.59% 20.02% 21.13% CFO / Total Assets CDN$
5 year Median 17.96% 17.32% 15.24% 13.05% 12.31% 11.88% 11.08% 11.08% 11.08% 12.50% 12.73% 12.92% 12.92% 18.59% 12.9% <-Median-> 5 Return on Assets  CDN$
Return on Assets ROA CDN$ 0.38% -14.94% 1.34% 13.78% -33.02% -6.44% 5.42% 6.97% 1.09% -42.14% 10.07% 24.16% 10.43% 7.18% Net  Income/Assets Return on Assets CDN$
5Yr Median 5.50% 4.41% 1.34% 1.34% 0.38% -6.44% 1.34% 5.42% 1.09% 1.09% 5.42% 6.97% 10.07% 10.07% 10.1% <-Median-> 5 Asset Efficiency Ratio CDN$
Return on Equity ROE CDN$ 0.78% -52.77% 4.59% 35.02% -83.75% -15.41% 12.29% 14.35% 2.36% -158.90% 27.91% 47.30% 20.11% 13.78% Net Inc/ Shareholders' equity Return on Equity CDN$
5Yr Median 11.21% 8.65% 4.59% 4.59% 0.78% -15.41% 4.59% 12.29% 2.36% 2.36% 12.29% 14.35% 20.11% 20.11% 20.1% <-Median-> 5 Return on Equity CDN$
2,670 <-12 mths -3.19%
Net Income CDN$ $131 -$2,785 $251 $3,935 -$7,152 -$1,268 $1,037 $1,458 $304 -$7,763 $1,795 $4,926 $2,758 $1,958 $1,928 $2,643 998.61% <-Total Growth 10 Net Income CDN$
Increase -91.25% -2230.45% 109.01% 1467.69% -281.76% 82.28% 181.85% 40.57% -79.16% -2654.20% 123.13% 174.40% -44.02% -28.99% -1.55% 37.12% EPS/CF Ratio should not be higher than 1.00 CDN$
5 Yr Running Average $1,869 $909 $209 $605 -$1,124 -$1,404 -$639 -$398 -$1,124 -$1,246 -$634 $144 $404 $735 $2,673 $2,843 27.08% <-IRR #YR-> 10 Net Income 998.61% CDN$
Operating Cash Flow CDN$ $4,129 $3,097 $2,435 $3,094 $2,328 $839 $1,317 $3,138 $3,794 $2,413 $3,967 $5,236 $5,511 13.59% <-IRR #YR-> 5 Net Income 89.09% CDN$
Investing Cash Flow CDN$ -3,804 360 -2,016 -5,486 -921 -39 -36 -2,121 -2,020 -2,373 -666 -2,419 -7,299 6.80% <-IRR #YR-> 10 5 Yr Running Ave. 93.04% CDN$
Total Accruals -$194 -$6,242 -$168 $6,327 -$8,559 -$2,068 -$243 $442 -$1,470 -$7,802 -$1,506 $2,109 $4,546 #NUM! <-IRR #YR-> 5 5 Yr Running Ave. 201.57% CDN$
Total Assets $34,641 $18,641 $18,770 $28,563 $21,663 $19,675 $19,152 $20,932 $27,907 $18,422 $17,819 $20,392 $26,435 Balance Sheet Assets CDN$
Accruals Ratio -0.56% -33.49% -0.90% 22.15% -39.51% -10.51% -1.27% 2.11% -5.27% -42.35% -8.45% 10.34% 17.20% -5.27% <-Median-> 5 Ratio CDN$
EPS/CF Ratio 0.03 -0.86 0.09 1.16 -3.08 -2.78 0.65 0.41 0.09 -3.37 0.76 1.30 0.49 0.45 <-Median-> 10 EPS/CF Ratio CDN$
Chge In Close CDN$ -35.06% 4.08% -2.44% -15.69% -56.52% 124.18% 6.41% -53.01% -22.84% -39.84% 132.70% 61.09% -15.17% -4.40% 0.00% 0.00% Count 29 Years of data
Accruals Ratio Is? down up down up up up up up down down Count 20 68.97%
Predictive? Yes Yes yes yes Yes Yes Yes Yes Count 11 55.00% 79.75%
Financial Cash Flow CDN$ -$219 -$1,107 -$967 -$45 -$1,460 -$51 -$174 -$540 -$1,608 -$262 -$3,067 $3,072 $1,797 C F Statement  Financial CF CDN$
Total Accruals $25 -$5,135 $799 $6,372 -$7,100 -$2,017 -$69 $982 $138 -$7,540 $1,561 -$963 $2,748 Accruals CDN$
Accruals Ratio 0.07% -27.55% 4.26% 22.31% -32.77% -10.25% -0.36% 4.69% 0.49% -40.93% 8.76% -4.72% 10.40% 0.49% <-Median-> 5 Ratio CDN$
Accruals Ratio Is? up down down up up down count 9 31.03%
Predictive? yes yes Yes Yes % right count 5 55.56%
Cash US$ $732 $3,179 $2,566 $338 $271 $834 $719 $1,058 $190 $10 $195 $5 $3 $8 Cash US$
Cash CDN$ $748 $3,169 $2,729 $392 $375 $1,120 $902 $1,443 $247 $13 $247 $7 $4 $11 Cash CDN$
Cash Per Share $5.08 $21.52 $18.42 $2.65 $2.21 $5.75 $4.63 $7.58 $0.95 $0.05 $0.96 $0.03 $0.01 $0.04 $0.05 <-Median-> 5 Cash per Share CDN$
Percentage of Stock Price 5.38% 21.89% 19.21% 3.27% 6.28% 7.30% 5.53% 19.23% 3.12% 0.27% 2.25% 0.04% 0.02% 0.07% 0.27% <-Median-> 5 % of Stock Price CDN$
Note: should review fin rep and spreadsheet as 2001 (02?) does not match up.
Notes
October 13, 2023.  Last estimates were for 2023, 2024, 2025 in US$ of $10907M, $11314M, $11537M Revenue, $7.09 $8.34, $8.76 AEPS, $7.15, $8.66, $9.52 EPS, 
$1.15, $1.21, $1.23 Dividends, $3121M, $2076M 2023/4 FCF, $14.70, $16.20, $17.00 CFPS, $37.70, $42.60, $49.30 BVPS, $1931M, $2250M, $2363M for Net Income.
October 19, 2023.  Last estimates were for 2022, 2023 and 2024 of $11573M, $13164M and $12144M US$ for Revenue, $9.63, $14.50 and 11.20 US$ for EPS, $0.95, $1.07 and $1.31 US$ for Dividends, 
$2475M, $3121M and $2076M US$ for FCF, $16.50, $23.30 and $20.50 US$ for CFPS, $24.40, $32.70 and $41.60 US$ for BVPS, $2291M, $3998M and $2791M US$ for Net Income.
October 22 2022.  Last estimates were for 2021, 2022 and 2023 of $7344M, $7942M and $7693M US$ for Revenue, $3.46, $6.93 and $5.99 US$ for EPS, 
$0.49, $0.58 and $0.61 US$ for Dividends, $1796M, $2174M and $2213M US$ for FCF, $12.60, $14.50 and $15.20 US$ for CFPS, $157M, $165M US$ for 2021/2 for Net Income.
October 16, 2021.  Last estimates were for 2020, 2021 and 2022 of $6140M, $5487M and $6073M US$ for Revenue, -$15.30, $0.42 and $0.60 US$ for EPS, 
$0.36, $0.36 and $0.39 US$ for Dividends, -$85M, $322M and $546M US$ for FCF, $6.61, $7.18 and $8.10 US$ for CFPS, -$3992M, $157M and $165M US$ for Net Income.
October 25, 2020.  Last estimates were for 2019, 2020 and 2021 of $7075M, $7479M, and $7274M US$ for Revenue, $0.31, 
(after consolidation) $2.90 and $2.45 for EPS, $2.25, $2.32 and $2.32 IS$ for CFPS, $405M, $779M and $713M for Net Income US$.
January 27, 2020.  The company has changed it name from Encana Corp (TSX-ECA, OTC-ECA) to Ovintiv Inc (TSX-OVV, OTC-OVV)  
and has done a 1:5 consolidation. It also moved its headquarters from Calgary to Denver.
November 2, 2019.  Last estimates were for $5039M, $6414M and $7105M US$, $0.40, $1.08 and $1.49 for EPS US$, 
$2.15, $3.07 and $3.57 for CFPS US$, $376M, $1151M and $1496M for Net Income US$
November 2, 2018.  Last estimates were for 2017, 2018 and 2019 oof $4146M, $4562M and $5201M for revenue US$, $0.71, $0.64 and $0.97 US$ for EPS, 
$1.29, $1.91 and $2.41 for CFPS US$,  $527M $634M and $899M for Net Income US$.
November 7, 2017. Last estimates were for 2016, 2017 and 2018 of $3254M, $3575M and $4757M for Revenue US$, -$0.98, $0.30 and $0.96 EPS US$, 
$0.86, $1.34 and $2.07 for CFPS US$, -$766M, $270M and $842M for Net Income U$.
November 12 2016.  Last estimates were for 2015, 2016 and 2017 of $4671M, $4793M and $5780M for Revenue US$, -$4.31, $0.14 and $0.91 for EPS US$, 
$1.80, $1.61 and $2.22 CPFS US$, -$3744M, -$8.97M and $632M for Net Income US$.
November 15, 2015.  Last estimates were for 2014, 2015 and 2016 of $6955M, $7610M and 8059M US$ for Revenue, $2.12, $2.10 and 2.15 EPS US$, 
CFPS of $4.32, $4.70 and 5.76 US$, $1044M, $1586M and $1846M US$ for Net Income US$.
November 14, 2014.  Last estimates were for 2013, 2014 and 2015 of $5946M, $6246M and $3721M US$, $1.04, $1.00 and $1.44 EPS US$, $3.33, $3.55 and $4.35 for CFPS US$
Nov 24, 2013.  Last estimates were for 2012 and 2013 of $5520M and $6232M US$ for Revenue and $1.21 and $0.75 US$ EPS and $4.85 and $3.77 CFPS US$
Nov 21, 2012.  Last estimates were for 2011 and 2012 at $7273M and $7959M for revenue, $0.51 and $0.82 for EPS and $5.36 and $5.83 for CF in US$.
October 9, 2011.  Last I looked I got estimates for 2010 and 2011 of $1.22US$ and $1.44US$ for earnings and $6.00 US$ and $6.05 US$ for CF
Different sites (TD, G&M ) say that EnCana made only $.90 in EPS in 2010, but the annual statements clearly show $2.03.
October 2010.  NOTE:  for changes in 2009, I did not adjust ROE lines to the end of the spreadsheet.  ROE is simply net income over book value so it is a relative value.  I was not looking for increase in net income
 over a period of time.  I put the original ECA spreadsheet into Old_Research_portfolio file. (Note I had originally set split for this co. at 1.88 not 1.94, fixed Nov 2010.)
I was reading the split and the company looked at it as a 50/50 split, but the market not quite so simple.  However, I am dealing with the split as 50/50.
Oct 10, 2010.  When I last looked at this company, I got 2009 and 2010 estimates of $3.80 and $3.00 for earnings and $10 and $9 for CF in US$.
Year 2009. This company split into two companies in the later part of 2009. A a special resolution was approved on the Arrangement to divide the Corporation 
into two highly focused and independent, publicly traded companies - Encana Corporation and Cenovus Energy Inc.
On 2009, on November 30, stock worth $56.57.  On Dec 2nd, shares worth $56.43.  On Dec 3rd, worth 28.81.  Stock did not fall until Dec 3rd.
May 13, 2008, since I last looked at this stock, the CDN US currency gap as narrowed.  This shows up in the dividend being lower in CDN$.
Apr 11 2009 AR 2008
AP 2007.  It has of course done very well as it is in Oil.  I have done well and will do so while oil is high.
AP 2006.  TD still rates this a buy.  I have done well with this stock, but lets face it, I only have 100 shares so it is not going to affect much.
AP 2005. TD Newcrest is still rating this a buy.  I have very little into resources.  Good to hold for now.
I think I can make money on this stock.  They can make a profit.
Called Alberta Energy Co. - to 2001
1.79 Cenovus 2.26
Split, value of shares 1.94 Cenovus 2.06
bacically halfed all values and kept shares same value. This should make spreadsheet correct for past values.
Sector
Energy
Would I buy this company and Why.
What should this stock accomplish?
Dividends
Dividends are paid in Cycle 3, which is March, June, September and December.  Payment for shareholders of record dated December 13, 2013 is payable on December 31, 2013.  
Date on most sites show 3 business days before December 13, 2013 date.
Why am I following this stock. 
I have owned this stock before as Alberta Energy Co.  This company split into two companies in the later part of 2009 - Encana Corporation and
 Cenovus Energy Inc.  On January 27, 2020, this company has changed its name from Encana Corp (TSX-ECA, OTC-ECA) to Ovintiv Inc (TSX-OVV, OTC-OVV).
Why I bought & sold this stock.
I do not own this stock of but I used to. I had held this stock previously as Alberta Energy Company from April 2000 until August 2002 and made some 18% total returns per year.    
I had EnCana Corp from February 2006 to November 2009 and made a 9.54% per year total return. I sold this stock in 2009 because I only had 100 shares and the stock was going to split into two companies.  
I would have ended up with small investment in two companies.
As you can see I do not look on oil companies as a long term buy.  Also, please note that my spreadsheet following this company starts with Alberta Energy Company and follows this company into the formation of EnCana in 2002.  
It was in 2002 EnCana was formed with the merger of AEC and PanCanadian Energy Corporation.  Company split into EnCana Corp and Cenovus Energy Inc. in 2009, Oil with Cenovus and gas with EnCana.
How they make their money
Ovintiv is a North American oil and natural gas exploration and production company. It focuses on the exploration and development of oil, NGLs, and 
natural gas reserves. The company has three segments: USA Operations, Canadian Operations, and Market Optimization.
For most ratios, lower is better when looking for a good stock price.  However, there are exceptions such as for yield and asset/liability ratios and here you want a higher ratios to indicate a good stock price.  
Also, for the Operational Profit Margin, a higher percentage is better.  With the OPM, you should only compare companies in similar industries.
Shares; '%, Value $M %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M INK Does not seem to be Change
Date 2016 Nov 7 2017 Nov 2 2018 Nov 2 2019 Oct 25 2020 Oct 16 2021 Oct 22 2022 Oct 19 2023 Oct 13 2024 Updating this info. 2023
McCracken, Brendan 0.011 0.00% 0.025 0.01% 0.025 0.01% 0.025 0.01% 0.183 0.07% Last update Dec 2021 635.35% Nasdaq.com
CEO - Shares - Amount $0.193 $1.061 $1.709 $1.449 $10.189 Last trade Aug 2024 https://www.nasdaq.com/market-activity/stocks/ovv/insider-activity
Options - percentage 0.127 0.05% 0.377 0.15% 0.377 0.15% 0.201 0.07% 0.377 0.13% 87.21%
Options - amount $2.315 $16.028 $25.819 $11.700 $20.938
Code, Corey Douglas 0.026 0.01% 0.018 0.01% 0.034 0.01% 0.034 0.01% 0.034 0.01% 0.045 0.02% Last update Dec 2021 33.18%
CFO - Shares - Amount $0.784 $0.337 $1.447 $2.331 $1.977 $2.518
Options - percentage 0.115 0.04% 0.132 0.05% 0.168 0.06% 0.168 0.07% 0.168 0.06% 0.168 0.06% 0.00%
Options - amount $3.508 $2.410 $7.132 $11.522 $9.774 $9.344
Givens, Gregory Dean 0.037 0.01% 0.037 0.02% 0.037 0.01% 0.185 0.07% Last update Aug 2021 401.99%
Officer - Shares - Amount $1.572 $2.532 $2.148 $10.306 last trade 3/24 buy
Options - percentage 0.209 0.08% 0.209 0.09% 0.209 0.07% 0.209 0.07% 0.00%
Options - amount $8.900 $14.337 $12.162 $11.627
Moore, Rachel Maureen 0.015 0.01% 0.062 0.02% Last update Dec 2021 307.01%
Officer - Shares - Amount $0.880 $3.426 last trade 3/24 buy
Options - percentage 0.131 0.05% 0.131 0.05% 0.00%
Options - amount $7.630 $7.294
Mayson, Howard J. 0.016 0.01% 0.021 0.01% 0.021 0.01% 0.021 0.01% 0.045 0.02% Last update Dec 2021 115.93%
Director - Shares - Amount $0.295 $0.888 $1.431 $1.214 $2.506 last trade 3/24 buy
Options - percentage 0.024 0.01% 0.037 0.01% 0.037 0.01% 0.037 0.01% 0.037 0.01% 0.00%
Options - amount $0.436 $1.564 $2.520 $2.137 $2.043
Nance, Steven Wayne 0.003 0.00% 0.037 0.01% Last update Dec 2021 1014.79%
Director - Shares - Amount $0.191 $2.037 Last trade Aug 2024 Buy
Options - percentage 0.027 0.01% 0.027 0.01% 0.00%
Options - amount $1.573 $1.503
Dea, Peter Allen 0.007 0.00% 0.001 0.00% 0.005 0.00% 0.005 0.00% 0.005 0.00% 0.075 0.03% Chairman since June 2020 1418.26%
Chairman - Shares - Amount $0.209 $0.025 $0.210 $0.338 $0.287 $4.160 last trade 5/24 Buy
Options - percentage 0.031 0.01% 0.069 0.03% 0.086 0.03% 0.086 0.03% 0.086 0.03% 0.086 0.03% 0.00%
Options - amount $0.930 $1.262 $3.640 $5.863 $4.974 $4.755
Institutions/Holdings 20 63.34% 20 63.94% 20 95.22% 20 86.88%
Total Shares Held 165.366 64.10% 162.606 66.18% 260.788 92.51% 229.031 81.25%
Increase/Decrease -10.815 -6.14% 5.043 3.20% 30.392 13.19% -5.039 -2.15%
Starting No. of Shares 176.181 Top 20 MS 157.563 Top 20 MS 230.397 Top 20 MS 234.070 Top 20 MS
Increase in O/S Shares 0.000 0.00% 0.000 0.00% 0.000 0.00% 1.300 0.50% 2.400 0.98% 4.100 1.45%
due to SO $0.000 $0.000 $0.000 $55.328 $164.544 $238.456
Book Value $17.000 $44.000 $71.000 $38.000 $37.000 $101.000
Insider Buying -$6.589 -$2.378 -$0.319 -$0.025 $0.000 $0.002 US$
Insider Selling $0.158 $0.092 $0.606 $2.609 $0.341 $0.558
Net Insider Selling -$6.431 -$2.286 $0.287 $2.584 $0.341 $0.560
% of Market Cap -0.11% -0.06% 0.00% 0.02% 0.00% 0.00%
Directors 10 10 12 11 12 13 12 11
Women 27% 2 20% 2 20% 2 17% 2 18% 3 25% 3 23% 3 25% 3 27%
Minorities 0% 0 0% 0 0% 0 0% 0 0% 0 0% 0 0% 0 0% 1 9%
Copyright © 2008 Website of SPBrunner. All rights reserved.
My stock