10 Year Financial Data of Penn West Petroleum Ltd (PWE)

9.85 (1y: -30%)

Market Cap	4.65 B	P/E(ttm)	206.10
Enterprise Value	7.13 B	P/B	0.50

PWE- NYSE (USA)
Penn West Petroleum Ltd

Currently 1/5

Business Predictability Rank: 1-Star
Back Testing Results:
Average gain of all 1-Star stocks: 1.1% per year.
% of Stocks that are in still loss if held for 10yrs: 45%.
Read more:
What is Predictability Rank?
Performances of real portfolio
Top Ranked Predictable Companies

$9.85

3 Severe Warning Signs 2 Medium Warning Signs 5 Good Signs

Bookmark

Annual Rates (per share)	10 yrs*	5 yrs*	12 months*
Revenue Growth (%)	-12	-10.4	-14.4
EBITDA Growth (%)	-17.6	-11.3	21.3
Free Cash Flow Growth (%)	0	0	0
Book Value Growth (%)	-4.3	-4.3	-5.7

*12-month growth rate is calculated with the per share revenue (EBITDA, FCF, earnings) of the last 12 months over the per share revenue (EBITDA, FCF, earnings) over the previous 12 months. 5-year and 10-year growth rates are calculated with least-square regression based on the 5-year and 10-year numbers.

Trendline:

Export:

Print This Table Print

See this page for the explanation of the data and charts * All numbers are in millions except for per share data

Per Share Data	Annuals											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	TTM	Mar12	Jun12	Sep12	Dec12	Mar13

Revenue per Share ($)	19.83	21.92	11.34	10.12	9.98	12.67	6.29	6.70	7.58	6.67	6.42	1.34	2.35	1.41	1.24	1.42
EBITDA per Share	15.82	15.02	8.59	5.85	5.69	7.66	2.46	2.73	3.29	3.63	4.36	0.82	1.50	0.47	0.90	1.49
Free Cashflow per Share	-0.83	-0.69	2.81	2.55	-0.13	2.97	1.62	-1.33	-0.92	-1.15	-0.62	-0.88	-0.10	-0.36	0.19	-0.35
Earnings per Share ($)	7.82	4.86	3.41	3.21	0.72	3.16	-0.34	0.49	1.33	0.36	0.05	0.12	0.49	-0.14	-0.11	-0.20
Dividends Per Share	--	--	1.67	3.62	3.99	3.99	2.00	1.52	1.06	1.06	1.06	0.26	0.26	0.26	0.26	0.26
Book Value per Share	29.16	34.14	12.84	24.99	18.55	21.46	18.80	17.96	19.02	18.28	17.67	18.74	18.97	18.56	18.15	17.67
Month End Stock Price	--	--	32.69	30.56	26.00	11.12	17.60	23.92	19.80	10.86	10.76	19.57	13.39	14.24	10.86	10.76
Ratios	Annuals											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	Latest Q.	Mar12	Jun12	Sep12	Dec12	Mar13

Return on Equity %	26.80	14.20	26.60	12.80	3.80	14.60	-1.80	2.80	7.00	2.00	-4.40	2.80	10.40	-2.80	-2.40	-4.40
Return on Assets %	13.90	7.00	14.50	8.20	2.10	7.90	-1.00	1.70	4.10	1.20	-2.80	1.60	6.00	-1.60	-1.60	-2.80
Return on Capital - Joel Greenblatt %	20.10	12.30	28.30	8.10	7.00	11.20	-4.70	-0.90	3.50	2.10	16.00	2.80	13.60	-2.40	-5.60	16.00
Debt to Equity	0.27	0.26	0.25	0.25	0.43	0.50	0.44	0.34	0.36	0.30	0.34	0.38	0.40	0.44	0.30	0.34

Gross Margin %	--	--	81.80	60.80	59.60	63.70	43.10	49.60	52.20	49.20	82.90	56.50	64.00	42.00	34.90	82.90
Operating Margin %	50.60	34.80	53.00	26.70	20.50	28.30	-19.70	-3.00	11.40	7.30	65.20	12.80	37.00	-11.80	-26.40	65.20
Net Margin %	39.40	22.20	30.10	31.70	7.10	24.70	-5.40	7.40	17.70	5.40	-13.90	9.10	20.70	-9.80	-8.80	-13.90

Days Sales Outstanding	46.90	47.80	40.80	46.70	41.20	28.50	51.10	46.10	49.10	50.00	56.90	68.20	30.30	59.30	66.60	56.90

Debt to Revenue	0.40	0.41	0.28	0.61	0.79	0.84	1.32	0.90	0.89	0.83	4.26	5.26	3.25	5.74	4.45	4.26
COGS to Revenue	--	--	0.18	0.39	0.40	0.36	0.57	0.50	0.48	0.51	0.17	0.43	0.36	0.58	0.65	0.17
Interest Exp. to Revenue %	-1.08	-1.39	-1.21	-2.35	-3.76	-4.12	-6.08	-5.69	-5.26	-6.15	-6.47	-7.28	-4.31	-7.43	-8.60	-6.47

Asset Turnover	0.35	0.32	0.48	0.26	0.29	0.32	0.19	0.23	0.23	0.22	0.05	0.04	0.07	0.04	0.04	0.05
Buyback Ratio	-6.30	-2.00	-4.20	-18.20	-18.60	-5.00	198	-251	--	-1.80	2.10	-5.10	--	--	--	2.10
Dividend Payout Ratio	--	--	0.50	1.15	5.71	1.30	--	3.14	0.81	3.01	--	2.21	0.56	--	--	--
Income Statement	Annuals (USD $) View: $ %											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	TTM	Mar12	Jun12	Sep12	Dec12	Mar13

Revenue	1,081	1,201	1,881	2,060	2,411	4,850	2,597	2,997	3,541	3,172	3,063	633	1,115	673	593	682
Cost of Goods Sold	--	--	343	808	973	1,762	1,478	1,511	1,692	1,611	1,294	275	401	390	386	117
Gross Profit	--	--	1,538	1,252	1,437	3,088	1,119	1,486	1,849	1,561	1,769	358	714	282	207	566

Selling, General, &Admin. Expense	12.26	15.77	98.33	46.37	64.51	155	165	177	280	238	479	66.67	52.94	43.14	113	271
Earnings Before DDA	862	823	1,425	1,191	1,373	2,933	1,014	1,221	1,538	1,727	2,084	387	713	224	429	719

Depreciation, Depletion and Amortization	316	405	429	642	879	1,563	1,525	1,312	1,135	1,495	1,463	306	300	303	586	274

Operating Income	547	418	996	549	494	1,370	-512	-91.18	403	232	622	81.37	413	-79.41	-157	445
Interest Income/Expense	-11.64	-16.68	-22.75	-48.33	-90.59	-200	-158	-171	-186	-195	-193	-46.08	-48.04	-50.00	-50.98	-44.12
Net Income	426	267	566	653	172	1,198	-141	222	625	171	17.65	57.84	230	-65.69	-51.96	-95.10

Earnings per Share ($)	7.82	4.86	3.41	3.21	0.72	3.16	-0.34	0.49	1.33	0.36	0.05	0.12	0.49	-0.14	-0.11	-0.20
Total Shares Outstanding	54.51	54.81	166	204	242	383	413	448	467	476	482	473	474	477	479	482
Balance Sheet	Annuals (USD $) View: $ %											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	Latest Q.	Mar12	Jun12	Sep12	Dec12	Mar13

Accounts Receivable	139	157	210	263	272	379	364	378	476	434	426	475	372	438	434	426
Other Current Assets	41.96	44.25	36.76	108	88.24	543	135	102	140	258	275	187	454	382	258	275
Total Current Assets	181	202	247	371	360	921	499	480	617	692	701	662	825	821	692	701

Property, Plant and Equipment	2,896	3,590	3,642	6,901	7,268	12,207	11,125	9,980	12,070	11,275	11,456	12,206	12,255	12,396	11,275	11,456
Intangible Assets	--	--	--	639	639	1,981	1,980	1,980	1,980	1,980	1,980	1,980	1,980	1,980	1,980	1,980
Other Long Term Assets	-0.00	-0.00	0.00	-0.00	0.00	0.00	0.00	665	612	259	242	549	393	330	259	242
Total Assets	3,076	3,792	3,889	7,911	8,268	15,109	13,604	13,106	15,278	14,207	14,379	15,397	15,454	15,527	14,207	14,379

Accounts Payable	243	301	298	375	352	618	567	769	1,142	875	978	1,141	860	866	875	978
Current Portion of Long-Term Debt	--	--	--	--	--	7.14	17.65	--	--	4.90	4.90	--	--	--	4.90	4.90
Other Current Liabilities	107	87.18	72.84	80.20	226	258	127	60.78	180	8.82	20.59	166	9.80	18.63	8.82	20.59
Total Current Liabilities	351	388	371	456	578	883	712	829	1,323	889	1,004	1,307	870	884	889	1,004

Long-Term Debt	434	493	531	1,260	1,905	4,062	3,406	2,697	3,156	2,632	2,899	3,330	3,619	3,858	2,632	2,899
Other Long-Term Liabilities	703	1,039	857	1,110	1,305	1,949	1,724	1,541	1,911	1,985	1,967	1,900	1,965	1,939	1,985	1,967
Total Liabilities	1,487	1,920	1,760	2,825	3,788	6,893	5,841	5,068	6,389	5,507	5,870	6,537	6,453	6,681	5,507	5,870

Common Stock	496	505	--	--	--	--	8,285	8,997	--	--	--	--	--	--	--	--
Retained Earnings	1,094	1,366	1,574	1,431	644	323	-643	-1,094	129	-204	-426	61.76	167	-25.49	-204	-426
Additional Paid-In Capital	--	--	550	3,656	3,836	7,893	121	135	8,667	8,809	8,844	8,710	8,742	8,775	8,809	8,844
Total Equity	1,589	1,872	2,130	5,087	4,480	8,216	7,763	8,038	8,889	8,700	8,510	8,860	9,001	8,846	8,700	8,510
Cashflow Statement	Annuals (USD $) View: $ %											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	TTM	Mar12	Jun12	Sep12	Dec12	Mar13

Net Income	426	267	566	653	172	1,198	-141	222	625	171	17.65	57.84	230	-65.69	-51.96	-95.10
Depreciation, Depletion and Amortization	316	405	429	642	879	1,563	1,525	1,312	1,135	1,495	1,463	306	300	303	586	274
Cash Flow from Others	-71.07	157	-80.39	-210	166	-549	-10.78	-340	-381	-496	-289	-134	-256	-3.92	-102	72.55
Cash Flow from Operations	671	828	915	1,085	1,217	2,212	1,374	1,193	1,379	1,170	1,191	229	275	233	432	251

Investment for Property, Plant & Equipement	-716	-866	-448	-567	-1,248	-1,074	-706	-1,788	-1,810	-1,718	-1,489	-647	-323	-407	-341	-419
Cash Flow from Acquisitions	--	--	--	--	--	-45.23	--	--	-298	--	8.82	-8.82	-16.67	--	25.49	--
Cash Flow from Investing	-574	-799	-510	-580	-1,103	-1,028	-390	-511	-1,601	-299	-352	-339	-432	-433	906	-392

Net Issuance of Stock	-25.54	5.14	23.24	116	31.37	58.33	275	546	--	2.94	1.96	2.94	--	--	--	1.96
Net Issuance of Debt	--	--	-50.39	130	683	1,615	-444	-628	385	-486	-453	205	255	296	-1,242	238
Cash Flow for Dividends	--	-105	-283	-766	-828	-1,287	-783	-579	-322	-387	-388	-98.04	-97.06	-96.08	-96.08	-99.02
Other Financing	-71.50	71.28	-94.90	15.20	-0.00	-1,570	-30.39	-20.59	158	-0.00	0.00	-0.00	--	0.00	0.00	0.00
Cash Flow from Financing	-97.04	-29.06	-405	-505	-114	-1,183	-983	-682	222	-871	-839	110	158	200	-1,338	141


Free Cash Flow	-45.18	-37.88	467	518	-30.98	1,138	668	-595	-430	-548	-298	-418	-48.04	-174	91.18	-168
Valuation Ratios (Daily)	Annuals											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	Latest Q.	Mar12	Jun12	Sep12	Dec12	Mar13

PE Ratio(ttm)
Price to Tangible Book
Price-to-Free-Cash-Flow ratio
PS Ratio
EV-to-Revenue
EV-to-EBITDA
EV-to-EBIT
Earnings Yield (Joel Greenblatt)
Forward Rate of Return
Shiller PE Ratio
Valuation and Quality	Annuals											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	Latest Q.	Mar12	Jun12	Sep12	Dec12	Mar13

Market Cap
Enterprise Value
Month End Stock Price
Net Cash (per share)
Net Current Asset Value (per share)
DCF (per share)
Median PS (per share)
Graham Number (per share)
Altman Z-Score
Piotroski F-Score
Beneish M-Score

Switch to Another Stock:

GuruFocus Affiliate Program: Earn up to $400 per referral. ( Learn More)
Get WordPress Plugins for easy affiliate links on Stock Tickers and Guru Names

Home About Jobs Advertise Site Map Term of Use Privacy Policy RSS Email Alerts Affiliate Program FAQ Contact Us
Disclaimers: GuruFocus.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on GuruFocus.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The gurus may buy and sell securities before and after any particular article and report and information herein is published, with respect to the securities discussed in any article and report posted herein. In no event shall GuruFocus.com be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on GuruFocus.com, or relating to the use of, or inability to use, GuruFocus.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. The gurus listed in this website are not affiliated with GuruFocus.com, LLC. Stock quotes provided by InterActive Data. Fundamental company data provided by Morningstar, updated daily.

FocusBar

Home

Premium Membership

Value Screens

Model Portfolios

Guru Stocks

Market Valuation

By Country

Articles

Submit Articles