Key Financials 2006-8  (Please Register for 2008 data)

All Financial Data in US Dollars.
Husky Energy Inc. Data Growth
  2006 2007 2008 2007 2008
 Corporate Financials
  Key Financials
     Summary Income Statement (mln)
       Net Sales Revenues 11,195.1 14,627.0 23,284.4   +30.7% +59.2%  
       EBITDA 4,594.2 5,714.9 6,715.4   +24.4% +17.5%  
       EBITDA (normalised) 4,594.2 5,714.9 6,715.4   +24.4% +17.5%  
       EBIT 3,180.7 4,012.6 4,988.5   +26.2% +24.3%  
       EBIT (normalised) 3,180.7 4,012.6 4,988.5   +26.2% +24.3%  
       EBITDAX 4,594.2 5,714.9 6,715.4   +24.4% +17.5%  
       Pre-tax Profit 3,099.3 3,890.0 4,849.9   +25.5% +24.7%  
       Net Income 2,409.8 3,029.5 3,535.9   +25.7% +16.7%  
       Net Income (Normalised) 2,409.8 3,029.5 3,535.9   +25.7% +16.7%  
 
     Balance Sheet Items (mln)
       Cash & short term securities 379.0 211.8 746.7   -44.1% +252.5%  
       Gross Debt- Including Operating Leases -1,381.2 -2,902.2 -1,636.5   +110.1% -43.6%  
       Net (Debt) Cash - Including Operating Leases -1,002.2 -2,690.4 -889.8   +168.4% -66.9%  
       Shareholders' Funds 8,247.7 11,841.0 11,746.5   +43.6% -0.8%  
       Capital employed 9,628.9 14,743.2 13,382.9   +53.1% -9.2%  
 
     Cash Flow Items (mln)
       Operating Cash Flow 4,428.0 4,389.6 6,389.3   -0.9% +45.6%  
       Net Cash Flow before Financing 1,679.6 -628.7 3,076.8   n/a n/a  
       Free Cash Flow 1,175.7 2,351.7 1,777.8   +100.0% -24.4%  
 
     Per Share Data
       EPS Reported 2.84 3.57 4.16   +25.65% +16.66%  
       EPS (Normalised) 2.84 3.57 4.16   +25.65% +16.66%  
       Dividend per Share 0.66 1.25 1.63   +89.08% +30.08%  
       Sales per Share 13.20 17.23 27.42   +30.59% +59.11%  
       EBIT per Share 3.75 4.73 5.87   +26.10% +24.26%  
       EBITDA per Share 5.42 6.73 7.91   +24.33% +17.45%  
       Operating Cash Flow per Share 5.22 5.17 7.52   -0.91% +45.49%  
       Op. Cash Flow per Share bef. working cap.changes 4.65 5.97 6.54   +28.30% +9.54%  
       Book Value per Share 9.72 13.95 13.83   +43.50% -0.85%  
 
     Key Ratios (%)
       Operating Margin 84.8% 87.0% 91.7%   +2.6% +5.4%  
       Net Margin 21.5% 20.7% 15.2%   -3.8% -26.7%  
       Effective Tax Rate 22.2% 22.1% 27.1%   -0.6% +22.5%  
       ROACE (pre-tax & pre non-recurring) % 35.9% 32.9% 35.4%   -8.4% +7.4%  
       Return on Equity 32.8% 30.2% 29.9%   -8.0% -0.9%  
       Net Debt to Equity (Inc Operating Lease) 12.2% 22.7% 7.6%   +87.0% -66.7%  
 
     Valuation Measures
       Price Earnings Ratio (x) - Historic 11.8 12.7 6.1   +8.0% -52.2%  
       Price Earnings Ratio (x) - Latest 2.1 1.6 1.4   -20.4% -14.0%  
       EV/EBITDA (x) - Historic 6.5 7.3 3.4   +11.9% -52.5%  
       EV/EBITDA (x) - Latest 2.8 2.3 1.9   -19.6% -14.7%  
       Price to Op. Cash Flow (x) - Historic 12.8 8.8 3.4   -31.5% -61.7%  
       Price to Op. Cash Flow (x) - Latest 1.3 1.3 0.9   +0.9% -31.1%  
       Dividend Yield (%) - Historic 1.0% 2.8% 6.4%   +178.6% +133.3%  
       Dividend Yield (%) - Latest 11.3% 21.3% 27.7%   +89.1% +29.7%  
       Price to Book (x) - Historic 3.4 3.3 1.8   -5.4% -43.9%  
       Price to Book (x) - Latest 0.6 0.4 0.4   -30.3% +0.9%  
       Market Capitalisation - Historic (mln) 28,386.9 38,548.6 21,443.1   +35.8% -44.4%  
       Market Capitalisation - Latest (mln) 5,904.0 5,904.0 5,904.0   +0.0% +0.0%  
       Enterprise Value - Gross - Historic (mln) 29,768.1 41,450.8 23,079.6   +39.2% -44.3%  
       Enterprise Value - Gross - Latest (mln) 12,967.9 12,967.9 12,967.9   +0.0% +0.0%  
       Enterprise Value - Net - Historic (mln) 29,389.1 41,239.0 22,332.9   +40.3% -45.8%  
       Enterprise Value - Net - Latest (mln) 10,511.6 10,511.6 10,511.6   +0.0% +0.0%