25 XP   0   0   10

Total Energy Services Inc.
Buy, Hold or Sell?

Let's analyse Total Energy Services Inc. together

PenkeI guess you are interested in Total Energy Services Inc.. Buy, hold or sell? I don't know! However, I do recommend doing research before doing anything. I will help you with that.

I'm going to help you getting a better view of Total Energy Services Inc.. At the end you don't have to ask anyone for trading advice. You can make your own decision, with more confidence, the odds in your favor, backed by data.

You can find me behind Let's Analyse Together in the top-right of each section.

Get notifications about Total Energy Services Inc.

I send you an email if I find something interesting about Total Energy Services Inc..

Quick analysis of Total Energy Services Inc. (30 sec.)










What can you expect buying and holding a share of Total Energy Services Inc.? (30 sec.)

How much money do you get?

How much money do you get?
C$0.24
When do you have the money?
1 year
How often do you get paid?
92.5%

What is your share worth?

Current worth
C$13.19
Expected worth in 1 year
C$14.93
How sure are you?
67.5%

+ What do you gain per year?

Total Gains per Share
C$2.06
Return On Investment
21.6%

For what price can you sell your share?

Current Price per Share
C$9.55
Expected price per share
C$8.4307 - C$10.40
How sure are you?
50%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1. Valuation of Total Energy Services Inc. (5 min.)




Live pricePrice per Share (EOD)

C$9.55

Intrinsic Value Per Share

C$6.62 - C$22.11

Total Value Per Share

C$19.81 - C$35.29

2. Growth of Total Energy Services Inc. (5 min.)




Is Total Energy Services Inc. growing?

Current yearPrevious yearGrowGrow %
How rich?$392.3m$366.4m$22.9m5.9%

How much money is Total Energy Services Inc. making?

Current yearPrevious yearGrowGrow %
Making money$11m$2.5m$8.4m76.7%
Net Profit Margin6.9%2.3%--

How much money comes from the company's main activities?

3. Financial Health of Total Energy Services Inc. (5 min.)




4. Comparing to competitors in the Oil & Gas Equipment & Services industry (5 min.)




  Industry Rankings (Oil & Gas Equipment & Services)  


Richest
#61 / 176

Most Revenue
#76 / 176

Most Profit
#59 / 176
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

What can you expect buying and holding a share of Total Energy Services Inc.? (5 min.)

Welcome investor! Total Energy Services Inc.'s management wants to use your money to grow the business. In return you get a share of Total Energy Services Inc..

What can you expect buying and holding a share of Total Energy Services Inc.?

First you should know what it really means to hold a share of Total Energy Services Inc.. And how you can make/lose money.

Speculation

The Price per Share of Total Energy Services Inc. is C$9.55. The market price reflects what other people think it is worth; not what it's really worth. Your job is to find out if the market price is fair, overpriced, or underpriced. I will help you with that.

If you buy blind, there is a 50% chance of making or losing money by selling the stock in the future. However, we can look at a few things to determine the odds in our favor:

  • The fundamentals: the financial health trends of Total Energy Services Inc..
  • The technials: based on market psychology, we can make a calculated estimate of what the price will do in the future. We can do this through technical analysis. We can calculate the probabilities and the expected value (millionaire math). That's called speculation.
  • The book value: what is the market price compared to it's book value.

Investing

If you really want to invest in Total Energy Services Inc., you will have to let go of the thought of selling in the future. If you have to sell the share for less than you bought it, it can still be a good investment. Focus on what it means to hold the stock forever:

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is C$13.19. Based on the TTM, the Book Value Change Per Share is C$0.44 per quarter. Based on the YOY, the Book Value Change Per Share is C$0.13 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is C$0.08 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Total Energy Services Inc..

How much money are you going to get?

 MRQTTMYOY5Y10Y
 C$% of Price per ShareC$% of Price per ShareC$% of Price per ShareC$% of Price per ShareC$% of Price per Share
Usd Eps0.111.2%0.262.7%0.060.6%0.060.6%0.060.7%
Usd Book Value Change Per Share0.353.7%0.323.4%0.101.0%0.050.5%0.101.0%
Usd Dividend Per Share0.111.1%0.060.6%0.030.3%0.040.4%0.040.4%
Usd Total Gains Per Share0.464.8%0.384.0%0.131.3%0.090.9%0.131.4%
Usd Price Per Share6.51-5.95-4.79-4.73-8.04-
Price to Earnings Ratio14.23-7.37-30.48-8.29-7.20-
Price-to-Total Gains Ratio14.28-19.80-77.48-119.63-513.12-
Price to Book Ratio0.67-0.64-0.57-0.54-1.05-
Price-to-Total Gains Ratio14.28-19.80-77.48-119.63-513.12-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share7.077505
Number of shares141
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.060.04
Usd Book Value Change Per Share0.320.05
Usd Total Gains Per Share0.380.09
Gains per Quarter (141 shares)53.8912.24
Gains per Year (141 shares)215.5648.97
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
133182206232639
266365422465288
31005476386879137
413372985491105186
51669121070114131235
619910941286137157284
723312761502160183333
826614591718182209382
929916411934205236431
1033218232150228262480

How sure are you?

Based on the past periods, how sure are you to get value out of your investment.

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share4.00.00.0100.0%8.04.00.066.7%14.06.00.070.0%27.013.00.067.5%82.020.00.080.4%
Book Value Change Per Share4.00.00.0100.0%7.05.00.058.3%10.010.00.050.0%23.017.00.057.5%70.032.00.068.6%
Dividend per Share4.00.00.0100.0%9.00.03.075.0%17.00.03.085.0%37.00.03.092.5%64.00.038.062.7%
Total Gains per Share4.00.00.0100.0%8.04.00.066.7%13.07.00.065.0%27.013.00.067.5%78.024.00.076.5%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

Fundamentals of Total Energy Services Inc.

About Total Energy Services Inc.

Total Energy Services Inc. provides various products and services to the oil and natural gas industry primarily in Canada, the United States, and Australia. It operates through four segments: Contract Drilling Services, Rentals and Transportation Services, Compression and Process Services and Well Servicing. The Contract Drilling Services segment offers contract drilling services to oil and gas exploration and development companies. The Rentals and Transportation Services segment provides drilling, completion and production rental equipment, and oilfield transportation services in western Canada and in the United States. The Compression and Process Services segment offers gas compression services; and designs and packages skid style compressors and proprietary trailer-mounted compressors under the NOMAD brand in Canada and the United States, the European Union, Australia, and Mexico. The Well Servicing segment offers well services under Savanna brand. Total Energy Services Inc. was founded in 1996 and is headquartered in Calgary, Canada.

Fundamental data was last updated by Penke on 2023-09-21 19:04:04.

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is making a profit.
Using its assets, the company is less efficient in making profit.
Using its investors money, the company is inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating less efficient.
The company is inefficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is able to pay all its short-term debts.
The company is just not able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is very able to pay all its debts by selling its assets.
The company is very able to pay all its debts with equity.

Valuation

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is cheap.
Based on the earnings, the company is cheap.
Based on how much money comes from the company's main activities, the company is expensive.
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.1. Profitability of Total Energy Services Inc..

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit Total Energy Services Inc. earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Total Energy Services Inc. to the Oil & Gas Equipment & Services industry mean.
  • A Net Profit Margin of 3.0% means that $0.03 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Total Energy Services Inc.:

  • The MRQ is 3.0%. The company is making a profit. +1
  • The TTM is 6.9%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ3.0%TTM6.9%-3.9%
TTM6.9%YOY2.3%+4.6%
TTM6.9%5Y-0.1%+6.9%
5Y-0.1%10Y1.4%-1.4%
Compared to industry (Oil & Gas Equipment & Services)
PeriodCompanyIndustry (mean)+/- 
MRQ3.0%4.4%-1.4%
TTM6.9%3.3%+3.6%
YOY2.3%1.4%+0.9%
5Y-0.1%-4.9%+4.8%
10Y1.4%-3.3%+4.7%
1.1.2. Return on Assets

Shows how efficient Total Energy Services Inc. is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Total Energy Services Inc. to the Oil & Gas Equipment & Services industry mean.
  • 0.7% Return on Assets means that Total Energy Services Inc. generated $0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Total Energy Services Inc.:

  • The MRQ is 0.7%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 1.7%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ0.7%TTM1.7%-1.0%
TTM1.7%YOY0.4%+1.2%
TTM1.7%5Y0.3%+1.3%
5Y0.3%10Y0.5%-0.2%
Compared to industry (Oil & Gas Equipment & Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7%1.1%-0.4%
TTM1.7%0.8%+0.9%
YOY0.4%0.3%+0.1%
5Y0.3%-0.8%+1.1%
10Y0.5%-0.3%+0.8%
1.1.3. Return on Equity

Shows how efficient Total Energy Services Inc. is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Total Energy Services Inc. to the Oil & Gas Equipment & Services industry mean.
  • 1.2% Return on Equity means Total Energy Services Inc. generated $0.01 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Total Energy Services Inc.:

  • The MRQ is 1.2%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 2.8%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ1.2%TTM2.8%-1.7%
TTM2.8%YOY0.7%+2.1%
TTM2.8%5Y0.6%+2.2%
5Y0.6%10Y0.8%-0.2%
Compared to industry (Oil & Gas Equipment & Services)
PeriodCompanyIndustry (mean)+/- 
MRQ1.2%2.5%-1.3%
TTM2.8%2.1%+0.7%
YOY0.7%0.6%+0.1%
5Y0.6%-1.4%+2.0%
10Y0.8%-0.7%+1.5%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.2. Operating Efficiency of Total Energy Services Inc..

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Total Energy Services Inc. is operating .

  • Measures how much profit Total Energy Services Inc. makes for each $1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare Total Energy Services Inc. to the Oil & Gas Equipment & Services industry mean.
  • An Operating Margin of 0.0% means the company generated $0.00  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Total Energy Services Inc.:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM7.5%-7.5%
TTM7.5%YOY3.5%+4.0%
TTM7.5%5Y0.5%+7.1%
5Y0.5%10Y2.9%-2.5%
Compared to industry (Oil & Gas Equipment & Services)
PeriodCompanyIndustry (mean)+/- 
MRQ-7.5%-7.5%
TTM7.5%4.5%+3.0%
YOY3.5%3.1%+0.4%
5Y0.5%-0.5%+1.0%
10Y2.9%-+2.9%
1.2.2. Operating Ratio

Measures how efficient Total Energy Services Inc. is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Oil & Gas Equipment & Services industry mean).
  • An Operation Ratio of 1.76 means that the operating costs are $1.76 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Total Energy Services Inc.:

  • The MRQ is 1.764. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.116. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.764TTM1.116+0.648
TTM1.116YOY0.966+0.150
TTM1.1165Y1.040+0.076
5Y1.04010Y0.996+0.044
Compared to industry (Oil & Gas Equipment & Services)
PeriodCompanyIndustry (mean)+/- 
MRQ1.7641.281+0.483
TTM1.1161.152-0.036
YOY0.9661.076-0.110
5Y1.0401.106-0.066
10Y0.9961.085-0.089
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.3. Liquidity of Total Energy Services Inc..

1.3. Liquidity
1.3.1. Current Ratio

Measures if Total Energy Services Inc. is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Oil & Gas Equipment & Services industry mean).
  • A Current Ratio of 1.54 means the company has $1.54 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Total Energy Services Inc.:

  • The MRQ is 1.539. The company is able to pay all its short-term debts. +1
  • The TTM is 1.592. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ1.539TTM1.592-0.052
TTM1.592YOY2.193-0.601
TTM1.5925Y2.084-0.493
5Y2.08410Y2.222-0.138
Compared to industry (Oil & Gas Equipment & Services)
PeriodCompanyIndustry (mean)+/- 
MRQ1.5391.636-0.097
TTM1.5921.611-0.019
YOY2.1931.700+0.493
5Y2.0841.798+0.286
10Y2.2221.803+0.419
1.3.2. Quick Ratio

Measures if Total Energy Services Inc. is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Total Energy Services Inc. to the Oil & Gas Equipment & Services industry mean.
  • A Quick Ratio of 0.89 means the company can pay off $0.89 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Total Energy Services Inc.:

  • The MRQ is 0.890. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.985. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.890TTM0.985-0.095
TTM0.985YOY1.243-0.258
TTM0.9855Y1.150-0.165
5Y1.15010Y1.241-0.091
Compared to industry (Oil & Gas Equipment & Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8900.874+0.016
TTM0.9850.905+0.080
YOY1.2431.077+0.166
5Y1.1501.098+0.052
10Y1.2411.160+0.081
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.4. Solvency of Total Energy Services Inc..

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Total Energy Services Inc. assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Total Energy Services Inc. to Oil & Gas Equipment & Services industry mean.
  • A Debt to Asset Ratio of 0.40 means that Total Energy Services Inc. assets are financed with 40.4% credit (debt) and the remaining percentage (100% - 40.4%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Total Energy Services Inc.:

  • The MRQ is 0.404. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.412. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.404TTM0.412-0.008
TTM0.412YOY0.408+0.004
TTM0.4125Y0.429-0.017
5Y0.42910Y0.391+0.038
Compared to industry (Oil & Gas Equipment & Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4040.513-0.109
TTM0.4120.514-0.102
YOY0.4080.518-0.110
5Y0.4290.511-0.082
10Y0.3910.487-0.096
1.4.2. Debt to Equity Ratio

Measures if Total Energy Services Inc. is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Total Energy Services Inc. to the Oil & Gas Equipment & Services industry mean.
  • A Debt to Equity ratio of 67.8% means that company has $0.68 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Total Energy Services Inc.:

  • The MRQ is 0.678. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.701. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.678TTM0.701-0.024
TTM0.701YOY0.692+0.010
TTM0.7015Y0.757-0.055
5Y0.75710Y0.664+0.092
Compared to industry (Oil & Gas Equipment & Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6780.984-0.306
TTM0.7011.020-0.319
YOY0.6920.988-0.296
5Y0.7571.044-0.287
10Y0.6641.013-0.349
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

2. Market Valuation of Total Energy Services Inc.

2.1. Earnings Per Share
2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every $1 in earnings Total Energy Services Inc. generates.

  • Above 15 is considered overpriced but always compare Total Energy Services Inc. to the Oil & Gas Equipment & Services industry mean.
  • A PE ratio of 14.23 means the investor is paying $14.23 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Total Energy Services Inc.:

  • The EOD is 15.458. Based on the earnings, the company is fair priced.
  • The MRQ is 14.228. Based on the earnings, the company is underpriced. +1
  • The TTM is 7.369. Based on the earnings, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD15.458MRQ14.228+1.230
MRQ14.228TTM7.369+6.860
TTM7.369YOY30.479-23.110
TTM7.3695Y8.290-0.921
5Y8.29010Y7.199+1.091
Compared to industry (Oil & Gas Equipment & Services)
PeriodCompanyIndustry (mean)+/- 
EOD15.4587.215+8.243
MRQ14.2286.026+8.202
TTM7.3695.988+1.381
YOY30.4795.105+25.374
5Y8.2903.806+4.484
10Y7.1997.011+0.188
2.2. Price To Free Cash Flow Ratio

Let's take a look of the Price To Free Cash Flow Ratio trends of Total Energy Services Inc.:

  • The EOD is 3.069. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 2.825. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is -25.951. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD3.069MRQ2.825+0.244
MRQ2.825TTM-25.951+28.775
TTM-25.951YOY4.794-30.745
TTM-25.9515Y-4.067-21.883
5Y-4.06710Y6.516-10.583
Compared to industry (Oil & Gas Equipment & Services)
PeriodCompanyIndustry (mean)+/- 
EOD3.0692.863+0.206
MRQ2.8252.318+0.507
TTM-25.9511.340-27.291
YOY4.794-1.005+5.799
5Y-4.067-0.038-4.029
10Y6.5160.783+5.733
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.
2. Book Value per Share
2.3. Price to Book Ratio

Measures if the stock price of Total Energy Services Inc. is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Oil & Gas Equipment & Services industry mean).
  • A PB ratio of 0.67 means the investor is paying $0.67 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Total Energy Services Inc.:

  • The EOD is 0.724. Based on the equity, the company is cheap. +2
  • The MRQ is 0.667. Based on the equity, the company is cheap. +2
  • The TTM is 0.642. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD0.724MRQ0.667+0.058
MRQ0.667TTM0.642+0.024
TTM0.642YOY0.571+0.071
TTM0.6425Y0.537+0.105
5Y0.53710Y1.052-0.515
Compared to industry (Oil & Gas Equipment & Services)
PeriodCompanyIndustry (mean)+/- 
EOD0.7241.469-0.745
MRQ0.6671.196-0.529
TTM0.6421.236-0.594
YOY0.5711.315-0.744
5Y0.5371.164-0.627
10Y1.0521.458-0.406
2. Total Gains per Share
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Total Energy Services Inc. compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share--0.4730.436+8%0.130+265%0.063+655%0.130+263%
Book Value Per Share--13.18612.495+6%11.291+17%11.803+12%10.929+21%
Current Ratio--1.5391.592-3%2.193-30%2.084-26%2.222-31%
Debt To Asset Ratio--0.4040.412-2%0.408-1%0.429-6%0.391+3%
Debt To Equity Ratio--0.6780.701-3%0.692-2%0.757-10%0.664+2%
Dividend Per Share--0.1430.079+80%0.043+232%0.055+162%0.051+178%
Eps--0.1540.352-56%0.079+95%0.077+101%0.084+83%
Free Cash Flow Per Share--0.7780.433+80%0.403+93%0.343+127%0.219+255%
Free Cash Flow To Equity Per Share---0.203-0.261+29%0.007-3111%-0.075-63%-0.077-62%
Gross Profit Margin--1.0000.261+283%0.364+174%0.725+38%0.863+16%
Intrinsic Value_10Y_max--22.107--------
Intrinsic Value_10Y_min--6.623--------
Intrinsic Value_1Y_max--1.669--------
Intrinsic Value_1Y_min--0.846--------
Intrinsic Value_3Y_max--5.431--------
Intrinsic Value_3Y_min--2.400--------
Intrinsic Value_5Y_max--9.694--------
Intrinsic Value_5Y_min--3.784--------
Market Cap382630300.000+8%352918500.000337610560.000+5%282416495.000+25%283007588.500+25%457978372.500-23%
Net Profit Margin--0.0300.069-57%0.023+28%-0.001+102%0.014+119%
Operating Margin---0.075-100%0.035-100%0.005-100%0.029-100%
Operating Ratio--1.7641.116+58%0.966+83%1.040+70%0.996+77%
Pb Ratio0.724+8%0.6670.642+4%0.571+17%0.537+24%1.052-37%
Pe Ratio15.458+8%14.2287.369+93%30.479-53%8.290+72%7.199+98%
Price Per Share9.550+8%8.7908.035+9%6.468+36%6.389+38%10.854-19%
Price To Free Cash Flow Ratio3.069+8%2.825-25.951+1019%4.794-41%-4.067+244%6.516-57%
Price To Total Gains Ratio15.517+8%14.28219.804-28%77.479-82%119.634-88%513.124-97%
Quick Ratio--0.8900.985-10%1.243-28%1.150-23%1.241-28%
Return On Assets--0.0070.017-58%0.004+69%0.003+106%0.005+42%
Return On Equity--0.0120.028-59%0.007+67%0.006+92%0.008+45%
Total Gains Per Share--0.6150.516+19%0.173+257%0.117+425%0.181+239%
Usd Book Value--392356867.500389367270.100+1%366434115.875+7%388271072.035+1%349699688.798+12%
Usd Book Value Change Per Share--0.3500.323+8%0.096+265%0.046+655%0.096+263%
Usd Book Value Per Share--9.7729.260+6%8.368+17%8.747+12%8.100+21%
Usd Dividend Per Share--0.1060.059+80%0.032+232%0.040+162%0.038+178%
Usd Eps--0.1140.261-56%0.059+95%0.057+101%0.062+83%
Usd Free Cash Flow--23149740.70013400199.650+73%13014827.650+78%11186904.500+107%7203195.560+221%
Usd Free Cash Flow Per Share--0.5770.321+80%0.298+93%0.254+127%0.163+255%
Usd Free Cash Flow To Equity Per Share---0.151-0.194+29%0.005-3111%-0.056-63%-0.057-62%
Usd Market Cap283567315.330+8%261547900.350250203186.016+5%209298864.445+25%209736923.837+25%339407771.860-23%
Usd Price Per Share7.078+8%6.5145.955+9%4.793+36%4.735+38%8.044-19%
Usd Profit--4595561.10011054247.600-58%2575137.225+78%2424063.990+90%2600223.460+77%
Usd Revenue--154775029.500158729909.650-2%110084105.650+41%118756717.235+30%98079378.773+58%
Usd Total Gains Per Share--0.4560.382+19%0.128+257%0.087+425%0.134+239%
 EOD+4 -4MRQTTM+20 -16YOY+27 -95Y+25 -1110Y+23 -13

3.2. Fundamental Score

Let's check the fundamental score of Total Energy Services Inc. based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1515.458
Price to Book Ratio (EOD)Between0-10.724
Net Profit Margin (MRQ)Greater than00.030
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.890
Current Ratio (MRQ)Greater than11.539
Debt to Asset Ratio (MRQ)Less than10.404
Debt to Equity Ratio (MRQ)Less than10.678
Return on Equity (MRQ)Greater than0.150.012
Return on Assets (MRQ)Greater than0.050.007
Total5/10 (50.0%)

3.3. Technical Score

Let's check the technical score of Total Energy Services Inc. based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5048.867
Ma 20Greater thanMa 509.756
Ma 50Greater thanMa 1009.606
Ma 100Greater thanMa 2009.165
OpenGreater thanClose9.320
Total3/5 (60.0%)



Reversals in quarterly reports

I have detected a reversal (positive to negative, negative to positive) in the following values of the quarterly reports.

 2022-06-302022-09-302022-12-312023-03-312023-06-30
Other Stockholders Equity  3,434793,513773,590-4323,158-25,490-22,332
Total Other Income Expense Net -1,169320-849-1,013-1,862659-1,2031,715512



Latest Balance Sheet

Balance Sheet of 2023-06-30. Currency in CAD. All numbers in thousands.

Summary
Total Assets888,117
Total Liabilities358,692
Total Stockholder Equity529,425
 As reported
Total Liabilities 358,692
Total Stockholder Equity+ 529,425
Total Assets = 888,117

Assets

Total Assets888,117
Total Current Assets310,010
Long-term Assets310,010
Total Current Assets
Cash And Cash Equivalents 29,866
Net Receivables 149,396
Inventory 111,658
Other Current Assets 220
Total Current Assets  (as reported)310,010
Total Current Assets  (calculated)291,140
+/- 18,870
Long-term Assets
Property Plant Equipment 566,984
Goodwill 4,053
Long-term Assets  (as reported)578,107
Long-term Assets  (calculated)571,037
+/- 7,070

Liabilities & Shareholders' Equity

Total Current Liabilities201,433
Long-term Liabilities156,730
Total Stockholder Equity529,425
Total Current Liabilities
Short Long Term Debt 2,019
Accounts payable 135,355
Total Current Liabilities  (as reported)201,433
Total Current Liabilities  (calculated)137,374
+/- 64,059
Long-term Liabilities
Long term Debt Total 111,244
Capital Lease Obligations Min Short Term Debt14,425
Long-term Liabilities  (as reported)156,730
Long-term Liabilities  (calculated)125,669
+/- 31,061
Total Stockholder Equity
Common Stock252,611
Retained Earnings 295,654
Capital Surplus 3,492
Other Stockholders Equity -22,332
Total Stockholder Equity (as reported)529,425
Total Stockholder Equity (calculated)529,425
+/-0
Other
Capital Stock252,611
Cash And Equivalents29,866
Cash and Short Term Investments 29,866
Common Stock Shares Outstanding 40,150
Liabilities and Stockholders Equity 888,117
Net Debt 74,129
Net Invested Capital 633,420
Net Working Capital 108,577



Balance Sheet

Currency in CAD. All numbers in thousands.

 Trend2023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-311999-09-301999-06-301999-03-311998-12-311998-09-301998-06-301998-03-31
> Total Assets 
34,100
31,900
39,100
39,900
41,800
37,700
37,800
44,900
47,700
54,400
55,914
62,382
71,553
69,151
74,042
73,644
79,672
76,711
76,276
84,399
96,964
91,564
96,053
109,489
123,739
113,259
115,454
135,491
154,987
146,496
185,002
205,674
213,032
207,720
217,544
213,648
219,258
200,166
216,924
228,617
237,268
221,367
235,820
247,515
246,104
226,795
228,936
234,774
317,151
301,102
323,541
346,597
366,786
370,323
404,154
434,617
461,518
451,245
458,776
476,591
482,050
473,500
494,362
518,782
550,334
559,252
574,119
595,906
587,383
547,552
538,179
532,379
522,225
509,349
507,711
522,599
635,240
1,053,302
1,056,538
1,066,781
1,065,499
1,050,740
1,063,813
1,078,124
1,101,027
1,026,564
991,176
997,161
999,229
898,940
873,891
849,579
831,963
811,615
822,898
813,522
847,022
860,983
897,084
878,615
910,408
888,117
888,117910,408878,615897,084860,983847,022813,522822,898811,615831,963849,579873,891898,940999,229997,161991,1761,026,5641,101,0271,078,1241,063,8131,050,7401,065,4991,066,7811,056,5381,053,302635,240522,599507,711509,349522,225532,379538,179547,552587,383595,906574,119559,252550,334518,782494,362473,500482,050476,591458,776451,245461,518434,617404,154370,323366,786346,597323,541301,102317,151234,774228,936226,795246,104247,515235,820221,367237,268228,617216,924200,166219,258213,648217,544207,720213,032205,674185,002146,496154,987135,491115,454113,259123,739109,48996,05391,56496,96484,39976,27676,71179,67273,64474,04269,15171,55362,38255,91454,40047,70044,90037,80037,70041,80039,90039,10031,90034,100
   > Total Current Assets 
6,200
4,900
7,600
8,500
10,800
9,200
9,400
12,600
15,800
17,800
16,536
19,399
27,191
22,405
24,639
20,846
27,947
23,323
20,773
21,555
32,674
26,045
27,440
34,731
40,828
29,103
28,163
43,232
52,783
43,280
59,244
71,627
76,642
66,271
71,490
61,214
65,626
47,579
66,691
67,515
77,311
60,565
65,351
72,429
70,112
47,075
50,429
55,669
88,179
71,081
85,355
108,096
132,385
131,269
155,448
169,274
177,797
155,236
152,822
149,350
143,375
129,692
138,384
132,382
154,395
165,610
169,924
166,589
152,807
133,684
133,574
128,634
121,342
108,112
113,273
127,549
127,256
210,104
234,525
261,365
267,503
253,838
284,735
296,931
315,442
260,093
236,086
255,424
263,722
206,235
202,918
200,684
199,740
201,303
225,720
225,732
269,235
285,216
314,518
299,977
320,834
310,010
310,010320,834299,977314,518285,216269,235225,732225,720201,303199,740200,684202,918206,235263,722255,424236,086260,093315,442296,931284,735253,838267,503261,365234,525210,104127,256127,549113,273108,112121,342128,634133,574133,684152,807166,589169,924165,610154,395132,382138,384129,692143,375149,350152,822155,236177,797169,274155,448131,269132,385108,09685,35571,08188,17955,66950,42947,07570,11272,42965,35160,56577,31167,51566,69147,57965,62661,21471,49066,27176,64271,62759,24443,28052,78343,23228,16329,10340,82834,73127,44026,04532,67421,55520,77323,32327,94720,84624,63922,40527,19119,39916,53617,80015,80012,6009,4009,20010,8008,5007,6004,9006,200
       Cash And Cash Equivalents 
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
0
0
0
0
0
9,142
0
0
3,880
0
0
0
0
0
0
0
0
31,764
0
0
0
0
0
2,545
2,101
0
228
6,407
20,595
24,730
35,658
40,820
61,880
55,394
50,052
7,709
34,236
22,191
3,210
4,398
46,059
19,750
7,745
8,115
14,019
9,394
8,875
12,346
9,669
8,273
15,916
0
16,112
3,072
21,154
19,403
20,069
24,414
30,640
49,750
33,867
0
19,873
29,946
21,097
24,853
22,996
20,705
29,231
25,569
33,365
44,161
42,345
34,303
34,061
28,228
29,866
29,86628,22834,06134,30342,34544,16133,36525,56929,23120,70522,99624,85321,09729,94619,873033,86749,75030,64024,41420,06919,40321,1543,07216,112015,9168,2739,66912,3468,8759,39414,0198,1157,74519,75046,0594,3983,21022,19134,2367,70950,05255,39461,88040,82035,65824,73020,5956,40722802,1012,5450000031,764000000003,880009,142000000000000000000000000000000
       Net Receivables 
5,700
4,500
4,800
4,600
5,500
3,800
5,300
6,800
9,500
8,400
9,285
10,825
19,026
13,665
11,677
7,828
14,580
7,374
7,005
9,397
17,547
11,997
12,595
17,491
23,790
12,838
12,541
26,727
34,981
24,358
26,688
44,965
53,642
36,143
41,484
34,257
39,715
14,575
25,870
34,026
43,604
26,253
0
37,274
34,985
14,611
18,569
24,952
56,002
34,479
52,297
69,354
88,027
71,688
87,611
94,674
99,511
55,076
59,821
63,511
98,443
57,834
75,633
80,532
105,827
69,327
97,800
98,920
80,738
56,332
51,004
50,824
42,431
39,183
43,828
47,545
66,231
123,688
155,069
152,166
153,607
132,174
146,792
163,245
154,060
130,358
139,402
118,337
110,833
71,869
66,164
74,660
78,897
73,989
90,240
92,751
118,897
133,390
167,005
155,077
171,736
149,396
149,396171,736155,077167,005133,390118,89792,75190,24073,98978,89774,66066,16471,869110,833118,337139,402130,358154,060163,245146,792132,174153,607152,166155,069123,68866,23147,54543,82839,18342,43150,82451,00456,33280,73898,92097,80069,327105,82780,53275,63357,83498,44363,51159,82155,07699,51194,67487,61171,68888,02769,35452,29734,47956,00224,95218,56914,61134,98537,274026,25343,60434,02625,87014,57539,71534,25741,48436,14353,64244,96526,68824,35834,98126,72712,54112,83823,79017,49112,59511,99717,5479,3977,0057,37414,5807,82811,67713,66519,02610,8259,2858,4009,5006,8005,3003,8005,5004,6004,8004,5005,700
       Inventory 
400
300
2,700
3,700
4,800
4,800
3,500
5,300
1,700
8,000
3,985
7,834
7,751
8,274
12,293
12,517
12,443
14,827
12,350
11,318
12,684
11,204
13,300
15,234
15,235
14,704
14,872
15,515
16,768
18,363
22,360
25,771
22,333
25,678
28,815
25,924
24,854
30,923
37,851
31,909
31,986
32,918
31,832
33,836
33,711
30,483
29,114
28,408
27,504
32,874
30,366
36,385
36,629
37,203
39,998
37,147
35,346
36,253
34,854
33,240
32,972
33,124
34,677
38,858
39,597
41,304
44,920
54,348
60,862
59,893
60,598
59,066
57,492
50,769
51,156
54,964
50,993
54,755
55,668
68,266
77,840
82,268
93,594
84,743
95,719
84,392
83,058
105,672
113,071
106,344
102,108
95,586
93,747
92,786
99,225
89,921
96,447
93,513
93,390
91,614
102,417
111,658
111,658102,41791,61493,39093,51396,44789,92199,22592,78693,74795,586102,108106,344113,071105,67283,05884,39295,71984,74393,59482,26877,84068,26655,66854,75550,99354,96451,15650,76957,49259,06660,59859,89360,86254,34844,92041,30439,59738,85834,67733,12432,97233,24034,85436,25335,34637,14739,99837,20336,62936,38530,36632,87427,50428,40829,11430,48333,71133,83631,83232,91831,98631,90937,85130,92324,85425,92428,81525,67822,33325,77122,36018,36316,76815,51514,87214,70415,23515,23413,30011,20412,68411,31812,35014,82712,44312,51712,2938,2747,7517,8343,9858,0001,7005,3003,5004,8004,8003,7002,700300400
       Other Current Assets 
100
100
100
200
500
600
600
500
4,600
1,400
3,266
740
414
466
669
501
924
1,122
1,418
840
2,443
2,844
1,545
2,006
1,803
1,561
750
990
1,034
559
1,054
891
667
570
1,191
1,033
1,057
2,081
2,970
1,580
1,721
1,394
1,755
1,319
1,416
1,981
2,746
2,309
2,128
1,627
2,692
2,129
1,322
1,783
3,109
1,795
2,120
2,027
2,753
2,547
4,251
4,498
5,883
9,782
4,573
8,920
7,454
5,576
3,092
3,440
12,578
9,869
9,073
8,491
10,016
9,124
10,032
15,549
20,716
19,779
16,653
19,327
19,935
18,303
15,913
11,476
13,626
11,542
9,872
6,925
9,793
7,442
6,391
5,297
9,219
487
489
511
507
378
243
220
2202433785075114894879,2195,2976,3917,4429,7936,9259,87211,54213,62611,47615,91318,30319,93519,32716,65319,77920,71615,54910,0329,12410,0168,4919,0739,86912,5783,4403,0925,5767,4548,9204,5739,7825,8834,4984,2512,5472,7532,0272,1201,7953,1091,7831,3222,1292,6921,6272,1282,3092,7461,9811,4161,3191,7551,3941,7211,5802,9702,0811,0571,0331,1915706678911,0545591,0349907501,5611,8032,0061,5452,8442,4438401,4181,1229245016694664147403,2661,4004,600500600600500200100100100
   > Long-term Assets 
27,900
27,000
31,500
31,400
31,000
28,500
28,400
32,300
31,900
36,600
39,378
42,983
44,362
46,746
49,403
52,798
51,725
53,388
55,503
62,844
64,290
65,519
68,613
74,758
82,911
84,156
87,291
92,259
102,204
103,216
125,758
134,047
136,390
141,449
146,054
152,434
153,632
152,587
150,233
161,102
159,957
160,802
170,469
175,086
175,992
179,720
178,507
179,105
228,972
230,021
238,186
238,501
234,401
239,054
248,706
265,343
283,721
296,009
305,954
327,241
338,675
343,808
355,978
386,400
395,939
393,642
404,195
429,317
434,576
413,868
404,605
403,745
400,883
401,237
394,438
395,050
507,984
843,198
822,013
805,416
797,996
796,902
779,078
781,193
785,585
766,471
755,090
741,737
735,507
692,705
670,973
648,895
632,223
610,312
597,178
587,790
577,787
575,767
582,566
578,638
589,574
578,107
578,107589,574578,638582,566575,767577,787587,790597,178610,312632,223648,895670,973692,705735,507741,737755,090766,471785,585781,193779,078796,902797,996805,416822,013843,198507,984395,050394,438401,237400,883403,745404,605413,868434,576429,317404,195393,642395,939386,400355,978343,808338,675327,241305,954296,009283,721265,343248,706239,054234,401238,501238,186230,021228,972179,105178,507179,720175,992175,086170,469160,802159,957161,102150,233152,587153,632152,434146,054141,449136,390134,047125,758103,216102,20492,25987,29184,15682,91174,75868,61365,51964,29062,84455,50353,38851,72552,79849,40346,74644,36242,98339,37836,60031,90032,30028,40028,50031,00031,40031,50027,00027,900
       Property Plant Equipment 
24,100
23,200
25,800
25,600
25,400
23,000
23,000
27,000
26,700
31,500
34,393
38,110
39,600
42,095
44,841
48,347
47,274
48,937
51,052
58,393
60,237
61,466
64,560
70,705
78,858
80,103
83,238
88,206
98,151
99,163
121,705
129,994
132,337
137,396
142,001
148,381
149,579
148,534
146,180
157,049
155,904
156,749
166,416
171,033
171,939
175,667
174,454
175,052
224,919
225,968
234,133
234,448
230,348
235,001
244,653
261,290
279,668
291,956
301,901
323,188
334,622
339,755
351,925
382,347
384,038
381,213
392,508
419,991
421,174
399,830
393,693
392,622
389,760
390,114
383,315
383,497
377,773
827,268
807,070
793,464
786,375
783,228
765,728
768,613
773,897
754,586
743,568
730,614
724,384
681,582
659,850
637,715
620,102
598,397
585,085
576,274
566,664
564,644
571,443
567,515
578,451
566,984
566,984578,451567,515571,443564,644566,664576,274585,085598,397620,102637,715659,850681,582724,384730,614743,568754,586773,897768,613765,728783,228786,375793,464807,070827,268377,773383,497383,315390,114389,760392,622393,693399,830421,174419,991392,508381,213384,038382,347351,925339,755334,622323,188301,901291,956279,668261,290244,653235,001230,348234,448234,133225,968224,919175,052174,454175,667171,939171,033166,416156,749155,904157,049146,180148,534149,579148,381142,001137,396132,337129,994121,70599,16398,15188,20683,23880,10378,85870,70564,56061,46660,23758,39351,05248,93747,27448,34744,84142,09539,60038,11034,39331,50026,70027,00023,00023,00025,40025,60025,80023,20024,100
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
4,562
4,451
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
4,053
4,053
4,053
4,053
4,053
4,053
4,053
4,053
4,053
4,053
4,053
4,053
4,053
4,053
4,053
4,053
4,053
4,053
4,053
4,053
4,053
4,053
4,053
4,053
4,053
4,053
4,053
4,053
4,053
4,053
4,053
4,053
4,053
4,053
4,053
4,053
4,053
4,053
4,053
4,053
4,053
4,053
4,053
4,053
4,053
4,053
4,053
4,053
4,053
4,053
4,053
4,053
4,053
4,053
4,053
4,053
4,053
4,053
4,053
4,053
4,053
4,053
4,053
4,053
4,053
4,053
4,053
4,053
4,053
4,053
4,053
4,0534,0534,0534,0534,0534,0534,0534,0534,0534,0534,0534,0534,0534,0534,0534,0534,0534,0534,0534,0534,0534,0534,0534,0534,0534,0534,0534,0534,0534,0534,0534,0534,0534,0534,0534,0534,0534,0534,0534,0534,0534,0534,0534,0534,0534,0534,0534,0534,0534,0534,0534,0534,0534,0534,0534,0534,0534,0534,0534,0534,0534,0534,0534,0534,0534,0534,0534,0534,0534,0534,0530000000000000004,4514,56200000000000000
       Long Term Investments 
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
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
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
0
118,613
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
0000000000000000000000000118,6130000000000000000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
3,800
3,800
5,800
5,800
5,700
5,500
5,400
5,300
5,200
5,100
4,985
4,873
4,762
4,651
0
0
4,451
4,451
4,451
4,451
4,053
4,053
4,053
4,053
4,053
4,053
4,053
4,053
4,053
4,053
4,053
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
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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000000000000000000000000000000000000000000000000000000004,0534,0534,0534,0534,0534,0534,0534,0534,0534,0534,0534,4514,4514,4514,451004,6514,7624,8734,9855,1005,2005,3005,4005,5005,7005,8005,8003,8003,800
       Other Assets 
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
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
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
7,500
7,545
11,877
10,890
7,899
7,568
9,621
9,297
8,527
565
762
399
7,070
7,070
7,070
7,070
7,127
8,068
7,862
8,040
7,463
7,070
7,070
7,070
0
0
0
0007,0707,0707,0707,4638,0407,8628,0687,1277,0707,0707,0707,0703997625658,5279,2979,6217,5687,89910,89011,8777,5457,500000000000000000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
15,400
13,700
20,100
21,100
22,500
19,100
19,300
25,600
27,900
34,900
30,010
33,882
39,456
36,776
40,626
39,890
39,915
37,657
37,436
44,670
52,614
46,011
41,087
50,797
57,878
46,192
46,701
60,684
71,101
62,954
73,089
87,618
83,349
75,632
80,133
76,962
77,314
65,988
86,709
93,821
95,779
82,265
93,649
100,139
92,810
74,594
75,306
79,145
136,284
120,065
133,615
139,159
134,069
132,963
149,363
159,296
165,773
158,997
161,352
170,522
159,038
153,646
164,461
178,170
189,400
192,359
201,206
213,843
197,938
159,933
150,480
149,044
142,529
135,345
137,854
158,297
169,091
505,897
511,891
520,207
514,767
499,128
514,575
517,548
542,973
476,713
452,386
454,019
446,234
374,961
356,824
338,592
330,013
319,356
325,542
320,085
354,329
366,684
381,544
356,592
375,832
358,692
358,692375,832356,592381,544366,684354,329320,085325,542319,356330,013338,592356,824374,961446,234454,019452,386476,713542,973517,548514,575499,128514,767520,207511,891505,897169,091158,297137,854135,345142,529149,044150,480159,933197,938213,843201,206192,359189,400178,170164,461153,646159,038170,522161,352158,997165,773159,296149,363132,963134,069139,159133,615120,065136,28479,14575,30674,59492,810100,13993,64982,26595,77993,82186,70965,98877,31476,96280,13375,63283,34987,61873,08962,95471,10160,68446,70146,19257,87850,79741,08746,01152,61444,67037,43637,65739,91539,89040,62636,77639,45633,88230,01034,90027,90025,60019,30019,10022,50021,10020,10013,70015,400
   > Total Current Liabilities 
5,800
4,700
7,700
9,100
9,700
7,500
8,700
13,000
13,000
14,600
11,234
16,404
21,331
21,298
16,599
16,831
19,060
17,831
19,107
21,969
27,557
21,579
17,603
24,726
32,279
21,863
22,898
30,162
42,923
35,746
39,526
55,189
48,072
42,689
49,338
45,307
46,354
35,560
45,499
54,077
54,854
44,839
57,442
65,175
54,571
36,039
40,221
26,176
54,873
51,301
41,779
37,687
41,660
37,783
47,073
48,488
47,564
43,760
47,778
58,642
43,726
38,682
47,944
58,870
61,824
64,952
72,300
84,257
133,602
47,523
40,967
38,320
33,640
28,726
33,179
55,779
50,098
188,795
197,472
206,473
212,597
150,725
167,149
171,964
197,528
185,810
150,308
152,190
139,712
75,267
63,945
61,744
64,393
74,102
87,337
88,428
142,746
163,173
185,164
187,823
209,522
201,433
201,433209,522187,823185,164163,173142,74688,42887,33774,10264,39361,74463,94575,267139,712152,190150,308185,810197,528171,964167,149150,725212,597206,473197,472188,79550,09855,77933,17928,72633,64038,32040,96747,523133,60284,25772,30064,95261,82458,87047,94438,68243,72658,64247,77843,76047,56448,48847,07337,78341,66037,68741,77951,30154,87326,17640,22136,03954,57165,17557,44244,83954,85454,07745,49935,56046,35445,30749,33842,68948,07255,18939,52635,74642,92330,16222,89821,86332,27924,72617,60321,57927,55721,96919,10717,83119,06016,83116,59921,29821,33116,40411,23414,60013,00013,0008,7007,5009,7009,1007,7004,7005,800
       Short-term Debt 
3,100
2,700
5,500
5,700
5,800
5,200
6,600
7,900
8,100
8,900
4,643
6,208
5,115
11,873
3,567
10,211
11,349
8,734
11,455
13,733
14,333
11,563
5,950
13,083
14,911
7,130
11,109
14,935
13,482
14,734
9,773
20,701
10,949
5,354
12,341
11,628
20,236
15,831
23,972
36,787
33,961
28,838
31,610
32,830
33,284
23,139
26,974
9,325
17,240
17,593
12,382
3,203
0
0
0
2,613
2,496
2,571
2,544
2,520
2,321
2,300
2,200
2,377
2,383
2,321
2,271
2,376
69,574
4,106
3,979
3,902
3,852
3,857
3,380
3,346
3,245
73,502
73,486
74,110
73,788
6,232
5,119
6,175
10,626
51,262
50,856
49,855
49,688
11,445
10,008
8,969
7,890
6,748
6,541
6,641
6,476
7,645
7,960
7,164
7,213
0
07,2137,1647,9607,6456,4766,6416,5416,7487,8908,96910,00811,44549,68849,85550,85651,26210,6266,1755,1196,23273,78874,11073,48673,5023,2453,3463,3803,8573,8523,9023,9794,10669,5742,3762,2712,3212,3832,3772,2002,3002,3212,5202,5442,5712,4962,6130003,20312,38217,59317,2409,32526,97423,13933,28432,83031,61028,83833,96136,78723,97215,83120,23611,62812,3415,35410,94920,7019,77314,73413,48214,93511,1097,13014,91113,0835,95011,56314,33313,73311,4558,73411,34910,2113,56711,8735,1156,2084,6438,9008,1007,9006,6005,2005,8005,7005,5002,7003,100
       Short Long Term Debt 
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
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
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
49,903
61,298
329,768
72,043
72,058
72,073
4,414
3,064
2,912
2,755
42,622
42,105
41,585
41,060
2,523
2,537
2,552
2,566
2,576
2,596
2,611
2,625
2,641
2,656
1,991
2,003
2,019
2,0192,0031,9912,6562,6412,6252,6112,5962,5762,5662,5522,5372,52341,06041,58542,10542,6222,7552,9123,0644,41472,07372,05872,043329,76861,29849,903000000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
2,700
1,900
2,100
3,400
3,900
2,300
2,100
5,100
4,600
5,700
5,737
10,196
8,953
8,293
7,902
6,268
5,343
7,198
6,323
7,832
13,224
10,016
11,653
11,643
16,408
14,274
11,364
15,074
25,348
21,012
29,570
29,948
30,578
32,711
31,302
24,836
21,813
16,897
18,703
16,405
17,540
14,463
23,580
29,137
19,380
12,900
12,375
15,976
36,702
32,777
28,465
28,285
32,738
25,265
32,044
0
37,367
29,912
30,723
15,226
34,764
27,756
38,495
23,500
51,961
47,181
50,658
21,043
46,758
28,353
24,123
9,252
19,281
17,207
23,395
18,256
38,148
93,515
101,973
51,934
113,017
113,814
118,079
70,247
139,957
110,731
91,150
50,423
83,188
53,700
44,943
16,518
47,705
56,297
63,208
33,647
82,944
96,923
119,547
53,211
130,945
135,355
135,355130,94553,211119,54796,92382,94433,64763,20856,29747,70516,51844,94353,70083,18850,42391,150110,731139,95770,247118,079113,814113,01751,934101,97393,51538,14818,25623,39517,20719,2819,25224,12328,35346,75821,04350,65847,18151,96123,50038,49527,75634,76415,22630,72329,91237,367032,04425,26532,73828,28528,46532,77736,70215,97612,37512,90019,38029,13723,58014,46317,54016,40518,70316,89721,81324,83631,30232,71130,57829,94829,57021,01225,34815,07411,36414,27416,40811,64311,65310,01613,2247,8326,3237,1985,3436,2687,9028,2938,95310,1965,7375,7004,6005,1002,1002,3003,9003,4002,1001,9002,700
       Other Current Liabilities 
0
100
100
0
0
0
0
0
300
0
854
0
7,263
1,132
5,130
352
2,368
1,899
1,329
404
0
0
0
0
960
459
425
153
4,093
0
183
4,540
6,545
4,624
5,695
8,843
4,305
2,832
2,824
885
3,353
1,538
2,252
872
872
0
872
875
931
931
932
1,257
4,339
4,348
4,029
42,811
1,566
1,550
1,535
18,827
1,538
1,530
1,555
24,283
1,877
1,879
1,870
40,654
1,860
1,860
1,860
14,610
1,859
1,859
1,856
20,355
2,331
2,774
2,774
58,804
2,774
2,772
2,760
58,226
2,747
2,731
2,722
48,029
6,836
10,122
8,994
29,892
8,798
11,057
17,588
31,866
82,944
2,532
2,517
63,553
3,242
0
03,24263,5532,5172,53282,94431,86617,58811,0578,79829,8928,99410,1226,83648,0292,7222,7312,74758,2262,7602,7722,77458,8042,7742,7742,33120,3551,8561,8591,85914,6101,8601,8601,86040,6541,8701,8791,87724,2831,5551,5301,53818,8271,5351,5501,56642,8114,0294,3484,3391,25793293193187587208728722,2521,5383,3538852,8242,8324,3058,8435,6954,6246,5454,54018304,09315342545996000004041,3291,8992,3683525,1301,1327,26308540300000001001000
   > Long-term Liabilities 
9,600
9,000
12,400
12,000
12,800
11,600
10,600
12,600
14,900
20,300
18,776
17,478
18,125
15,478
24,027
23,059
20,855
19,826
18,329
22,701
25,057
24,432
23,484
26,071
25,599
24,329
23,803
30,522
28,178
27,208
33,563
32,429
35,277
32,943
30,795
31,655
30,960
30,428
41,210
39,744
40,925
37,426
36,207
34,964
38,239
38,555
35,085
52,969
81,411
68,764
91,836
101,472
92,409
95,180
102,290
110,808
118,209
115,237
113,574
111,880
115,312
114,964
116,517
119,300
127,576
127,407
128,906
129,586
64,336
112,410
109,513
110,724
108,889
106,619
104,675
102,518
118,993
317,102
314,419
313,734
302,170
348,403
347,426
345,584
345,445
290,903
302,078
301,829
306,522
299,694
292,879
276,848
265,620
245,254
238,205
231,657
211,583
203,511
196,380
168,769
166,310
156,730
156,730166,310168,769196,380203,511211,583231,657238,205245,254265,620276,848292,879299,694306,522301,829302,078290,903345,445345,584347,426348,403302,170313,734314,419317,102118,993102,518104,675106,619108,889110,724109,513112,41064,336129,586128,906127,407127,576119,300116,517114,964115,312111,880113,574115,237118,209110,808102,29095,18092,409101,47291,83668,76481,41152,96935,08538,55538,23934,96436,20737,42640,92539,74441,21030,42830,96031,65530,79532,94335,27732,42933,56327,20828,17830,52223,80324,32925,59926,07123,48424,43225,05722,70118,32919,82620,85523,05924,02715,47818,12517,47818,77620,30014,90012,60010,60011,60012,80012,00012,4009,0009,600
       Long term Debt Total 
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
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
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
0
0
0
0
0
0
0
0
0
286,829
239,287
251,724
248,448
252,035
255,538
250,643
238,937
229,627
210,132
201,967
196,007
174,970
165,767
155,429
127,628
122,714
111,244
111,244122,714127,628155,429165,767174,970196,007201,967210,132229,627238,937250,643255,538252,035248,448251,724239,287286,829000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
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
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
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
55,961
60,940
60,836
56,438
55,889
55,083
52,489
51,881
59,265
58,616
51,616
50,354
53,381
54,487
44,156
42,236
37,911
35,993
35,122
36,238
35,650
36,613
37,744
40,951
0
0
0
00040,95137,74436,61335,65036,23835,12235,99337,91142,23644,15654,48753,38150,35451,61658,61659,26551,88152,48955,08355,88956,43860,83660,94055,961000000000000000000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
18,700
18,200
19,000
18,800
19,300
18,600
18,500
19,300
19,800
19,500
25,904
28,500
32,097
32,375
33,416
33,754
39,757
39,054
38,840
39,729
44,350
45,553
54,966
58,692
65,861
67,067
68,753
74,807
83,886
83,542
111,913
118,056
129,683
132,088
137,411
136,686
141,944
134,178
130,215
134,796
141,489
139,102
142,171
147,376
153,294
152,201
153,630
155,629
180,867
181,037
189,926
207,438
232,717
237,360
254,791
275,321
295,745
292,248
297,424
306,069
323,012
319,854
329,901
340,612
360,934
366,893
372,913
382,063
389,445
387,619
387,699
383,335
379,696
374,004
369,857
364,302
466,149
545,848
543,660
545,378
549,372
550,894
549,116
560,338
557,817
550,745
539,689
543,378
553,179
523,373
516,445
510,358
501,349
491,686
496,782
492,876
492,137
493,751
515,008
521,471
534,026
529,425
529,425534,026521,471515,008493,751492,137492,876496,782491,686501,349510,358516,445523,373553,179543,378539,689550,745557,817560,338549,116550,894549,372545,378543,660545,848466,149364,302369,857374,004379,696383,335387,699387,619389,445382,063372,913366,893360,934340,612329,901319,854323,012306,069297,424292,248295,745275,321254,791237,360232,717207,438189,926181,037180,867155,629153,630152,201153,294147,376142,171139,102141,489134,796130,215134,178141,944136,686137,411132,088129,683118,056111,91383,54283,88674,80768,75367,06765,86158,69254,96645,55344,35039,72938,84039,05439,75733,75433,41632,37532,09728,50025,90419,50019,80019,30018,50018,60019,30018,80019,00018,20018,700
   Common Stock
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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
60,027
60,012
0
0
0
0
0
0
0
0
0
0
0
0
0
0
76,890
77,834
78,021
82,051
83,243
84,485
88,015
89,100
88,899
88,884
88,884
88,875
88,875
88,841
88,710
88,712
88,654
193,198
291,317
291,317
291,317
291,317
290,905
289,862
288,902
288,352
286,649
285,703
284,510
284,077
284,077
284,077
284,077
283,564
280,829
277,121
270,905
267,566
265,769
264,110
261,109
254,975
252,611
252,611254,975261,109264,110265,769267,566270,905277,121280,829283,564284,077284,077284,077284,077284,510285,703286,649288,352288,902289,862290,905291,317291,317291,317291,317193,19888,65488,71288,71088,84188,87588,87588,88488,88488,89989,10088,01584,48583,24382,05178,02177,83476,8900000000000000060,01260,0270000000000000000000000000000000000000000000
   Retained Earnings 
1,100
700
800
600
1,000
400
200
300
2,000
1,800
0
4,287
0
8,913
0
10,594
13,035
0
0
13,488
18,162
18,732
20,945
24,635
31,572
32,599
34,071
40,125
49,173
50,348
58,804
56,130
67,757
70,183
75,528
74,847
80,169
72,526
68,731
73,812
80,613
78,759
81,554
87,349
93,282
91,175
92,431
93,678
105,792
105,670
114,117
129,401
149,377
153,337
170,844
190,331
210,744
206,999
211,558
219,418
234,624
230,600
236,955
246,091
264,870
267,437
272,665
281,683
288,952
291,404
291,084
286,205
283,094
277,032
273,209
267,965
264,781
254,752
256,285
259,705
260,425
261,603
266,683
270,372
272,093
272,317
263,413
268,062
272,864
243,104
241,506
240,051
236,656
235,359
240,856
242,918
245,201
251,041
265,382
273,804
293,543
295,654
295,654293,543273,804265,382251,041245,201242,918240,856235,359236,656240,051241,506243,104272,864268,062263,413272,317272,093270,372266,683261,603260,425259,705256,285254,752264,781267,965273,209277,032283,094286,205291,084291,404288,952281,683272,665267,437264,870246,091236,955230,600234,624219,418211,558206,999210,744190,331170,844153,337149,377129,401114,117105,670105,79293,67892,43191,17593,28287,34981,55478,75980,61373,81268,73172,52680,16974,84775,52870,18367,75756,13058,80450,34849,17340,12534,07132,59931,57224,63520,94518,73218,16213,4880013,03510,59408,91304,28701,8002,0003002004001,0006008007001,100
   Accumulated Other Comprehensive Income 
-1,800
-1,800
-1,800
-2,600
-2,600
-2,600
-2,600
-5,000
-5,000
-5,000
0
-7,165
0
-7,165
-7,165
-10,376
-10,376
-10,376
-10,376
-15,032
-15,032
-15,032
-15,032
60
96
268
440
440
440
-3,162
-8,862
-30,625
-30,625
-30,625
-30,625
-38,574
-38,574
-38,574
-38,574
-49,347
-49,347
-49,347
-49,347
-61,784
0
0
0
-74,094
0
0
0
-92,528
0
0
0
-106,944
0
0
0
-126,542
0
0
0
-147,619
0
0
0
-173,732
0
0
0
-196,306
0
0
0
-218,318
258
-3,468
-7,898
-10,194
-7,031
-6,900
-13,214
-5,320
-9,380
-15,112
-16,756
-16,722
-11,571
-11,881
-14,212
-18,736
-24,038
-29,858
-26,737
-26,704
-26,607
-26,493
-17,997
-17,032
-17,650
0
0-17,650-17,032-17,997-26,493-26,607-26,704-26,737-29,858-24,038-18,736-14,212-11,881-11,571-16,722-16,756-15,112-9,380-5,320-13,214-6,900-7,031-10,194-7,898-3,468258-218,318000-196,306000-173,732000-147,619000-126,542000-106,944000-92,528000-74,094000-61,784-49,347-49,347-49,347-49,347-38,574-38,574-38,574-38,574-30,625-30,625-30,625-30,625-8,862-3,1624404404402689660-15,032-15,032-15,032-15,032-10,376-10,376-10,376-10,376-7,165-7,1650-7,1650-5,000-5,000-5,000-2,600-2,600-2,600-2,600-1,800-1,800-1,800
   Capital Surplus 
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
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
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
0
0
0
0
0
0
0
0
0
6,752
6,891
7,329
7,528
7,809
8,073
5,074
4,966
5,167
5,356
5,542
5,757
5,977
3,434
3,513
3,590
3,158
3,492
3,4923,1583,5903,5133,4345,9775,7575,5425,3565,1674,9665,0748,0737,8097,5287,3296,8916,752000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
19,400
19,300
20,000
20,800
20,900
20,800
20,900
24,000
22,800
22,700
25,904
31,378
32,097
30,627
40,581
33,536
37,098
49,430
49,216
26,241
26,188
26,821
34,021
33,997
34,193
34,200
34,242
34,242
34,273
36,356
61,971
61,926
61,926
61,905
61,883
61,839
61,775
61,652
61,484
60,984
60,876
60,343
60,617
0
0
61,026
61,199
61,951
75,075
75,367
75,809
78,037
83,340
84,023
83,947
84,990
85,001
85,249
85,866
9,761
10,554
11,233
10,895
11,278
11,579
11,441
11,148
11,481
11,609
7,331
7,740
8,255
7,761
8,262
7,936
7,683
7,912
3,247
3,956
4,550
4,661
5,286
5,785
6,384
6,752
6,891
7,329
7,528
7,809
8,073
5,074
4,966
5,167
5,356
5,542
5,757
5,977
3,434
3,513
3,590
3,158
-22,332
-22,3323,1583,5903,5133,4345,9775,7575,5425,3565,1674,9665,0748,0737,8097,5287,3296,8916,7526,3845,7855,2864,6614,5503,9563,2477,9127,6837,9368,2627,7618,2557,7407,33111,60911,48111,14811,44111,57911,27810,89511,23310,5549,76185,86685,24985,00184,99083,94784,02383,34078,03775,80975,36775,07561,95161,19961,0260060,61760,34360,87660,98461,48461,65261,77561,83961,88361,90561,92661,92661,97136,35634,27334,24234,24234,20034,19333,99734,02126,82126,18826,24149,21649,43037,09833,53640,58130,62732,09731,37825,90422,70022,80024,00020,90020,80020,90020,80020,00019,30019,400



Balance Sheet

Currency in CAD. All numbers in thousands.