This report should not be construed as providing investment advice. It is for educational purposes only. Before making any investment decision, you should always do your own research or consult a investment professional.
While I try to be accurate, I assume no responsibility for any figure in this spreadsheet. Estimates Estimates Estimates
See my website on stocks or see my blog at the following sites. www.spbrunner.com/stocks.html www.spbrunner.blogspot.com/ Q3 2016
CCL Industries Inc. TSX: CCL.B OTC: CCDBF www.cclind.com Fiscal Yr: Dec 31
Year 12/31/04 12/31/05 12/31/06 12/31/07 12/31/08 12/31/09 12/31/10 12/31/11 12/31/12 12/31/13 12/31/14 12/31/15 12/30/16 12/30/17 12/30/18 Value Description #Y Item
Accounting Rules C GAAP IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS Accounting Rules
Revenue* $913.90 $1,110.1 $1,212.2 $1,144.3 $1,189.2 $1,199.0 $1,192.3 $1,268.5 $1,308.6 $1,889.4 $2,585.6 $3,039.1 173.76% <-Total Growth 10 Revenue
Increase -0.75% 21.47% 9.20% -5.61% 3.93% 0.82% -0.56% 6.39% 3.16% 44.39% 36.85% 17.54% 10.60% <-IRR #YR-> 10 Revenue
*Revenue w/o N A Custom Manufacturing Division sold in 2005. 20.58% <-IRR #YR-> 5 Revenue
$3,715.1 <-12 mths 22.24%
Revenue* $1,518.5 $1,110.1 $1,212.2 $1,144.3 $1,189.2 $1,199.0 $1,192.3 $1,268.5 $1,308.6 $1,889.4 $2,585.6 $3,039.1 $4,013 $4,430 $4,553 173.76% <-Total Growth 10 Revenue
Increase 0.00% -26.89% 9.20% -5.61% 3.93% 0.82% -0.56% 6.39% 3.16% 44.39% 36.85% 17.54% 32.05% 10.39% 2.78% 10.60% <-IRR #YR-> 10 Revenue
5 year Running Average $1,582.3 $1,486.5 $1,408.8 $1,300.7 $1,234.9 $1,171.0 $1,187.4 $1,198.6 $1,231.5 $1,371.6 $1,648.9 $2,018.2 $2,567.1 $3,191.4 $3,724.1 20.58% <-IRR #YR-> 5 Revenue
Revenue per Share $46.78 $34.15 $37.19 $34.81 $36.53 $36.28 $35.82 $37.65 $38.69 $54.94 $74.53 $86.59 $114.34 $126.22 $129.73 3.11% <-IRR #YR-> 10 5 yr Running Average
Increase -0.31% -27.00% 8.90% -6.41% 4.95% -0.68% -1.27% 5.11% 2.76% 42.00% 35.65% 16.19% 32.05% 10.39% 2.78% 11.19% <-IRR #YR-> 5 5 yr Running Average
5 year Running Average $47.13 $45.05 $43.11 $39.97 $37.89 $35.79 $36.12 $36.22 $36.99 $40.68 $48.33 $58.48 $73.82 $91.33 $106.28 9.75% <-IRR #YR-> 10 Revenue per Share
P/S (Price/Sales) Med 0.40 0.73 0.83 0.94 0.81 0.66 0.79 0.85 0.96 1.19 1.37 2.00 19.31% <-IRR #YR-> 5 Revenue per Share
P/S (Price/Sales) Close 0.40 0.84 0.76 1.07 0.68 0.78 0.83 0.82 1.11 1.44 1.69 2.59 1.99 1.80 1.75 2.64% <-IRR #YR-> 10 5 yr Running Average
*Revenue in M CDN $ P/S Med 10 yr 0.89 5 yr 1.19 122.45% Diff M/C 10.11% <-IRR #YR-> 5 5 yr Running Average
-$1,110 $0 $0 $0 $0 $0 $0 $0 $0 $0 $3,039
-$1,192 $0 $0 $0 $0 $3,039
-$1,486 $0 $0 $0 $0 $0 $0 $0 $0 $0 $2,018
-$1,187 $0 $0 $0 $0 $2,018
-$34.15 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $86.59
-$35.82 $0.00 $0.00 $0.00 $0.00 $86.59
-$45.05 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $58.48
-$36.12 $0.00 $0.00 $0.00 $0.00 $58.48
$9.04 <-12 mths 7.88%
EPS Basic $1.84 $5.10 $2.41 $4.59 $1.50 $1.31 $2.17 $2.54 $2.91 $3.04 $6.31 $8.50 66.67% <-Total Growth 10 EPS Basic
EPS Diluted $1.81 $4.97 $2.33 $4.42 $1.46 $1.29 $2.13 $2.50 $2.86 $2.99 $6.19 $8.38 $10.10 $12.00 $13.00 68.61% <-Total Growth 10 EPS Diluted
Increase 12.42% 174.59% -53.12% 89.70% -66.97% -11.64% 65.12% 17.37% 14.40% 4.55% 107.02% 35.38% 20.53% 18.81% 8.33% 5.36% <-IRR #YR-> 10 Earnings per Share
Earnings Yield 9.6% 17.3% 8.2% 11.9% 5.8% 4.6% 7.2% 8.1% 6.7% 3.8% 4.9% 3.7% 4.4% 5.3% 5.7% 31.51% <-IRR #YR-> 5 Earnings per Share
5 year Running Average $1.09 $1.95 $2.27 $3.03 $3.00 $2.89 $2.33 $2.36 $2.05 $2.35 $3.33 $4.58 $6.10 $7.93 $9.93 8.95% <-IRR #YR-> 10 5 yr Running Average
10 year Running Average $1.13 $1.53 $1.65 $1.98 $2.00 $1.99 $2.14 $2.32 $2.54 $2.68 $3.11 $3.46 $4.23 $4.99 $6.14 14.53% <-IRR #YR-> 5 5 yr Running Average
* ESP per share (Cdn GAAP) E/P 10 Yrs 6.25% 5Yrs 4.92%
-$4.97 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $8.38
-$2.13 $0.00 $0.00 $0.00 $0.00 $8.38
-$1.95 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $4.58
-$2.33 $0.00 $0.00 $0.00 $0.00 $4.58
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 <-Median-> 10 Special Dividends
Dividend* $0.39 $0.40 $0.43 $0.48 $0.56 $0.60 $0.64 $0.70 $0.78 $0.86 $1.10 $1.50 $2.00 $2.00 $2.00 275.00% <-Total Growth 10 Dividends
Increase 8.33% 2.56% 7.50% 11.63% 16.67% 7.14% 6.67% 9.37% 11.43% 10.26% 27.91% 36.36% 33.33% 0.00% 0.00% Count 28 Years of data
Dividends 5 Yr Running $0.35 $0.36 $0.38 $0.41 $0.45 $0.49 $0.54 $0.60 $0.66 $0.72 $0.82 $0.99 $1.25 $1.49 $1.72 172.93% <-Total Growth 10 Dividends 5 Yr Running
Yield H/L Price 2.07% 1.61% 1.39% 1.46% 1.89% 2.50% 2.27% 2.20% 2.09% 1.32% 1.07% 0.87% 0.93% 1.68% <-Median-> 10 Yield H/L Price
Yield on High Price 1.88% 1.27% 1.24% 1.30% 1.60% 2.11% 2.04% 1.93% 1.81% 0.99% 0.87% 0.66% 0.77% 1.45% <-Median-> 10 Yield on High Price
Yield on Low Price 2.30% 2.19% 1.59% 1.68% 2.32% 3.07% 2.57% 2.55% 2.46% 1.97% 1.41% 1.28% 1.15% 2.15% <-Median-> 10 Yield on Low Price
Yield on Close Price 2.07% 1.39% 1.52% 1.29% 2.24% 2.12% 2.16% 2.27% 1.81% 1.09% 0.87% 0.67% 0.88% 0.88% 0.88% 1.67% <-Median-> 10 Yield on Close Price
Payout Ratio EPS 21.55% 8.05% 18.45% 10.86% 38.36% 46.51% 30.05% 28.00% 27.27% 28.76% 17.77% 17.90% 19.80% 16.67% 15.38% 27.64% <-Median-> 10 DPR EPS
DPR EPS 5 Yr Running 31.68% 18.60% 16.90% 13.61% 15.08% 17.07% 23.30% 25.25% 32.03% 30.42% 24.48% 21.55% 20.45% 18.81% 17.31% 22.43% <-Median-> 10 DPR EPS 5 Yr Running
Payout Ratio CFPS 9.37% 11.60% 8.63% 9.73% 8.43% 13.19% 12.65% 13.76% 13.23% 8.86% 9.46% 11.08% 10.75% 9.90% 10.42% 10.40% <-Median-> 10 DPR CF
DPR CF 5 Yr Running 8.20% 8.69% 8.83% 9.57% 9.35% 10.06% 10.36% 11.34% 12.04% 11.82% 10.92% 10.77% 10.51% 10.13% 10.34% 10.56% <-Median-> 10 DPR CF 5 Yr Running
Payout Ratio CFPS WC 9.45% 9.56% 8.98% 8.81% 10.51% 13.08% 12.65% 9.75% 9.91% 9.81% 7.91% 8.62% 10.75% 9.90% 10.42% 9.78% <-Median-> 10 DPR CF WC
DPR CF WC 5 Yr Running 8.68% 8.98% 8.98% 9.09% 9.46% 10.15% 10.75% 10.80% 10.92% 10.70% 9.54% 8.96% 9.38% 9.46% 9.63% 9.84% <-Median-> 10 DPR CF WC 5 Yr Running
Median Values 5 Yr Med 5 Yr Cl 1.32% 1.09% 5 Yr Med Payout 27.27% 11.08% 9.75% 14.13% <-IRR #YR-> 10 Dividends
* Dividends per share 5 Yr Med and Cur. -33.22% -18.98% Last Div Inc ---> $0.300 $0.375 25.0% 18.57% <-IRR #YR-> 5 Dividends
-$0.40 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.50
-$0.64 $0.00 $0.00 $0.00 $0.00 $1.50
Historical Dividends Historical High Div 3.91% Low Div 0.98% Ave Div 2.45% Med Div 2.13% Close Div 2.14% Historical Dividends
High/Ave/Median Values Curr diff Exp. -77.50% Exp -10.25% Exp. -64.03% Exp. -58.70% Exp. -58.94% High/Ave/Median
Future Dividend Yield Div Yd 1.69% earning in 5 Years at IRR of 14.00% Div Inc. 92.54% Future Dividend Yield
Future Dividend Yield Div Yd 3.26% earning in 10 Years at IRR of 14.00% Div Inc. 270.72% Future Dividend Yield
Future Dividend Yield Div Yd 12.09% earning in 20 Years at IRR of 14.00% Div Inc. 1274.35% Future Dividend Yield
Cost covered if held 5 years 12.01% 17.75% 17.57% 11.74% 12.53% 13.12% 10.90% 9.66% 10.01% 12.09% 17.00% 17.54% 19.58% 19.99% 13.17% 12.31% <-Median-> 10 Paid Median Price
Cost covered if held 10 years 32.41% 27.47% 25.76% 21.77% 22.97% 29.17% 44.31% 44.85% 30.43% 32.38% 34.79% 30.77% 29.89% 32.77% 41.14% 30.60% <-Median-> 10 Paid Median Price
Cost covered if held 15 years 38.75% 55.45% 47.99% 53.28% 55.89% 57.74% 50.17% 48.14% 41.44% 43.99% 57.50% 92.75% 101.97% 72.93% 80.07% 51.73% <-Median-> 10 Paid Median Price
Cost covered if held 20 years 56.53% 73.69% 59.76% 87.56% 77.60% 88.03% 93.58% 99.59% 91.54% 95.01% 86.18% 94.51% 87.56% <-Median-> 9 Paid Median Price
Cost covered if held 25 years 85.69% 113.18% 94.47% 146.09% 139.59% 167.06% 184.11% 103.83% <-Median-> 4 Paid Median Price
Cost covered if held 30 years 152.00% 208.05% #NUM! <-Median-> 0 Paid Median Price
Yield if held 5 yrs 2.71% 3.92% 3.94% 2.74% 3.11% 3.19% 2.57% 2.27% 2.38% 2.90% 4.58% 5.33% 6.28% 5.36% 3.06% 3.00% <-Median-> 10 Paid Median Price
Yield if held 10 yrs 4.00% 3.35% 3.23% 2.88% 3.29% 4.17% 6.27% 6.41% 4.44% 4.77% 5.84% 6.03% 6.48% 6.10% 6.76% 4.61% <-Median-> 10 Paid Median Price
Yield if held 15 yrs 3.32% 4.74% 4.27% 5.08% 5.89% 6.15% 5.36% 5.26% 4.68% 5.05% 7.64% 14.71% 18.31% 11.40% 11.09% 5.31% <-Median-> 10 Paid Median Price
Yield if held 20 yrs 4.27% 6.18% 5.10% 7.58% 6.95% 8.26% 9.05% 11.28% 12.56% 15.02% 11.99% 11.75% 7.58% <-Median-> 9 Paid Median Price
Yield if held 25 yrs 6.93% 9.49% 9.36% 17.77% 19.87% 21.19% 21.05% 9.42% <-Median-> 4 Paid Median Price
Yield if held 30 yrs 17.78% 22.06% #NUM! <-Median-> 0 Paid Median Price
Graham No. $23.73 $44.12 $32.40 $46.60 $27.52 $25.71 $33.70 $36.93 $41.09 $44.63 $69.87 $93.34 $106.28 $115.85 $120.58 111.59% <-Total Growth 10 Graham Price
Price/GP Ratio Med 0.79 0.56 0.95 0.70 1.08 0.93 0.84 0.86 0.91 1.46 1.46 1.85 2.03 0.94 <-Median-> 10 Price/GP Ratio
Price/GP Ratio High 0.87 0.71 1.07 0.79 1.27 1.11 0.93 0.98 1.05 1.95 1.81 2.45 2.43 1.09 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Low 0.71 0.41 0.83 0.61 0.88 0.76 0.74 0.74 0.77 0.98 1.11 1.26 1.63 0.80 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Close 0.79 0.65 0.88 0.80 0.91 1.10 0.88 0.83 1.05 1.78 1.80 2.40 2.14 1.96 1.89 0.98 <-Median-> 10 Price/GP Ratio
Prem/Disc Close -20.78% -34.85% -12.43% -20.19% -9.15% 9.87% -12.12% -16.60% 4.63% 77.51% 80.14% 140.37% 113.94% 96.28% 88.58% -2.26% <-Median-> 10 Graham Price
Price Close $18.80 $28.74 $28.37 $37.19 $25.00 $28.25 $29.62 $30.80 $42.99 $79.22 $125.87 $224.37 $227.38 $227.38 $227.38 680.69% <-Total Growth 10 Stock Price D. per yr 1.19% 1.76%
Increase 1.24% 52.87% -1.29% 31.09% -32.78% 13.00% 4.85% 3.98% 39.58% 84.28% 58.89% 78.26% 1.34% 0.00% 0.00% 22.81% <-IRR #YR-> 10 Stock Price 23.14%
P/E 10.39 5.78 12.18 8.41 17.12 21.90 13.91 12.32 15.03 26.49 20.33 26.77 22.51 18.95 17.49 49.93% <-IRR #YR-> 5 Stock Price 49.16%
Trailing P/E 11.68 15.88 5.71 15.96 5.66 19.35 22.96 14.46 17.20 27.70 42.10 36.25 27.13 22.51 18.95 23.84% <-IRR #YR-> 10 Price & Dividend 24.32%
Median 10, 5 Yrs D. per yr 1.02% 1.51% % Tot Ret 4.30% 2.94% Price Inc 58.89% P/E: 16.08 20.33 51.44% <-IRR #YR-> 5 Price & Dividend 50.92%
-$28.74 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $224.37
-$29.62 $0.00 $0.00 $0.00 $0.00 $224.37
-$28.74 $0.43 $0.48 $0.56 $0.60 $0.64 $0.70 $0.78 $0.86 $1.10 $225.87
-$29.62 $0.70 $0.78 $0.86 $1.10 $225.87
Price H/L Median $18.83 $24.86 $30.85 $32.77 $29.61 $24.00 $28.17 $31.87 $37.32 $65.29 $102.35 $173.02 $216.07 0.00% 595.98% <-Total Growth 10 Stock Price
Increase 4.38% 32.06% 24.09% 6.22% -9.66% -18.95% 17.38% 13.15% 17.10% 74.95% 56.75% 69.06% 24.88% 0.88% 21.41% <-IRR #YR-> 10 Stock Price
P/E 10.40 5.00 13.24 7.41 20.28 18.60 13.22 12.75 13.05 21.84 16.53 20.65 21.39 0.88% 43.77% <-IRR #YR-> 5 Stock Price
Trailing P/E 11.69 13.73 6.21 14.06 6.70 16.43 21.83 14.96 14.93 22.83 34.23 27.95 25.78 22.65% <-IRR #YR-> 10 Price & Dividend
P/E on Run. 5 yr Ave 17.24 12.77 13.58 10.82 9.87 8.29 12.11 13.50 18.22 27.74 30.70 37.74 35.40 45.47% <-IRR #YR-> 5 Price & Dividend
P/E on Run. 10 yr Ave 16.64 16.25 18.70 16.58 14.80 12.04 13.19 13.76 14.70 24.40 32.87 50.08 51.06 13.95 P/E Ratio Historical Median
Median 10, 5 Yrs D. per yr 1.24% 1.70% % Tot Ret 5.47% 3.73% Price Inc 56.75% P/E: 14.89 16.53 Count 29 Years of data
-$24.86 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $173.02
-$28.17 $0.00 $0.00 $0.00 $0.00 $173.02
-$24.86 $0.43 $0.48 $0.56 $0.60 $0.64 $0.70 $0.78 $0.86 $1.10 $174.52
-$28.17 $0.70 $0.78 $0.86 $1.10 $174.52
High Months Jul Oct Aug Oct Aug Dec Apr Jul Dec Dec Dec Dec Sep
Price High $20.70 $31.47 $34.65 $37.04 $35.08 $28.47 $31.43 $36.25 $42.99 $86.97 $126.81 $228.44 $258.53 625.90% <-Total Growth 10 Stock Price
Increase 2.02% 52.03% 10.10% 6.90% -5.29% -18.84% 10.40% 15.34% 18.59% 102.30% 45.81% 80.14% 13.17% 21.92% <-IRR #YR-> 10 Stock Price
P/E 11.44 6.33 14.87 8.38 24.03 22.07 14.76 14.50 15.03 29.09 20.49 27.26 25.60 48.69% <-IRR #YR-> 5 Stock Price
Trailing P/E 12.86 17.39 6.97 15.90 7.94 19.50 24.36 17.02 17.20 30.41 42.41 36.90 30.85 15.03 P/E Ratio Historical Median
Median 10, 5 Yrs Price Inc 45.81% P/E: 17.76 20.49 25.97 P/E Ratio Historical High
-$31.47 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $228.44
-$31.43 $0.00 $0.00 $0.00 $0.00 $228.44
Low Months Aug Jan Sep Jan Dec Aug Feb Sep Jan Jan Jan Jan Feb
Price Low $16.95 $18.25 $27.05 $28.50 $24.13 $19.52 $24.90 $27.49 $31.65 $43.61 $77.88 $117.60 $173.60 544.38% <-Total Growth 10 Stock Price
Increase 7.41% 7.67% 48.22% 5.36% -15.33% -19.10% 27.56% 10.40% 15.13% 37.79% 78.58% 51.00% 47.62% 20.48% <-IRR #YR-> 10 Stock Price
P/E 9.36 3.67 11.61 6.45 16.53 15.13 11.69 11.00 11.07 14.59 12.58 14.03 17.19 36.41% <-IRR #YR-> 5 Stock Price
Trailing P/E 10.53 10.08 5.44 12.23 5.46 13.37 19.30 12.91 12.66 15.25 26.05 19.00 20.72 11.34 P/E Ratio Historical Median
Median 10, 5 Yrs Price Inc 37.79% P/E: 12.14 12.58 9.38 P/E Ratio Historical Low
-$18.25 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $117.60
Long Term Debt $659.07 $1,005.52 $1,645.88 Debt
Ratio to Market Cap 0.15 0.13 0.21 0.14 <-Median-> 2 % of Market C.
Goodwill & Intangibles $355.79 $382.97 $701.80 $790.30 $1,161.72 $1,684.01 Intangibles Goodwill
Ratio to Market Cap 0.34 0.26 0.26 0.18 0.15 0.21 0.26 <-Median-> 5 % of Market C.
Market Cap $610 $934 $925 $1,223 $814 $934 $986 $1,038 $1,454 $2,724 $4,367 $7,875 $7,980 $7,980 $7,980 742.79% <-Total Growth 10 Market Cap
Diluted 32.853 33.414 33.658 34.097 34.718 35.016 35.210 7.17% <-Total Growth 6 Diluted
Change 1.71% 0.73% 1.30% 1.82% 0.86% 0.55% 1.08% <-Median-> 6 Change
Average # of Sh in M 32.29 32.17 32.24 32.28 32.09 32.340 32.832 33.111 33.484 34.150 34.365 34.716 7.91% <-Total Growth 10 Average
Change -0.19% -0.37% 0.22% 0.12% -0.59% 0.78% 1.52% 0.85% 1.13% 1.99% 0.63% 1.02% 0.81% <-Median-> 10 Change
Difference 0.5% 1.1% 1.1% 1.8% 1.5% 2.2% 1.4% 1.8% 1.0% 0.7% 1.0% 1.1% 1.25% <-Median-> 10 Difference
$491.39 <-12 mths 3.39%
Class B. 30.91 31.32 31.45 32.02 32.33 32.73 32.73 32.73 32.73
Class A 2.38 2.38 2.37 2.37 2.37 2.37 2.37 2.37 2.37
# of Share in Millions 32.46 32.51 32.60 32.88 32.56 33.05 33.29 33.69 33.82 34.39 34.69 35.10 35.10 35.10 35.10 0.77% <-IRR #YR-> 10 Shares
Change 0.31% 0.16% 0.27% 0.85% -0.97% 1.51% 0.72% 1.21% 0.39% 1.68% 0.88% 1.16% 0.00% 0.00% 0.00% 1.06% <-IRR #YR-> 5 Shares
CF fr Op $M $135.1 $112.1 $162.5 $162.2 $216.3 $150.3 $168.4 $171.4 $199.3 $333.7 $403.5 $475.3 $652.8 $709.0 $673.9 324.10% <-Total Growth 10 Cash Flow
Increase 4.30% -17.03% 44.97% -0.16% 33.39% -30.54% 12.06% 1.77% 16.31% 67.44% 20.91% 17.78% 37.36% 8.60% -4.95% Conv A-B SO, S. Issued Buy Backs
5 year Running Average $141.6 $137.5 $142.2 $140.3 $157.6 $160.7 $171.9 $173.7 $181.1 $204.6 $255.3 $316.6 $412.9 $514.9 $582.9 130.37% <-Total Growth 10 CF 5 Yr Running
CFPS $4.16 $3.45 $4.98 $4.93 $6.65 $4.55 $5.06 $5.09 $5.89 $9.70 $11.63 $13.54 $18.60 $20.20 $19.20 292.86% <-Total Growth 10 Cash Flow per Share
Increase 3.98% -17.16% 44.58% -1.01% 34.70% -31.57% 11.26% 0.55% 15.86% 64.67% 19.85% 16.42% 37.36% 8.60% -4.95% 15.54% <-IRR #YR-> 10 Cash Flow
5 year Running Average $4.22 $4.17 $4.35 $4.31 $4.83 $4.91 $5.23 $5.25 $5.45 $6.06 $7.48 $9.17 $11.87 $14.74 $16.63 23.06% <-IRR #YR-> 5 Cash Flow
P/CF on Med Price 4.52 7.21 6.19 6.64 4.45 5.28 5.57 6.27 6.33 6.73 8.80 12.78 11.62 14.66% <-IRR #YR-> 10 Cash Flow per Share
P/CF on Closing Price 4.52 8.34 5.69 7.54 3.76 6.21 5.85 6.05 7.29 8.16 10.82 16.57 12.22 21.76% <-IRR #YR-> 5 Cash Flow per Share
94.08% Diff M/C 8.21% <-IRR #YR-> 10 CFPS 5 yr Running
Excl.Working Capital CF -$1.1 $24.0 -$6.3 $16.9 -$42.8 $1.3 $0.1 $70.4 $67.0 -$32.3 $78.7 $135.6 $0.0 $0.0 $0.0 11.87% <-IRR #YR-> 5 CFPS 5 yr Running
CF fr Op $M WC $134.0 $136.0 $156.1 $179.1 $173.5 $151.6 $168.5 $241.8 $266.3 $301.5 $482.3 $610.8 $652.8 $709.0 $673.9 349.01% <-Total Growth 10 Cash Flow less WC
Increase 0.96% 1.54% 14.78% 14.72% -3.12% -12.66% 11.14% 43.55% 10.14% 13.20% 59.97% 26.65% 6.87% 8.60% -4.95% 16.21% <-IRR #YR-> 10 Cash Flow less WC
5 year Running Average $133.8 $132.8 $139.6 $147.6 $155.8 $159.3 $165.8 $182.9 $200.3 $225.9 $292.1 $380.5 $462.7 $551.3 $625.7 29.38% <-IRR #YR-> 5 Cash Flow less WC
CFPS Excl. WC $4.13 $4.18 $4.79 $5.45 $5.33 $4.59 $5.06 $7.18 $7.87 $8.77 $13.90 $17.40 $18.60 $20.20 $19.20 11.11% <-IRR #YR-> 10 CF less WC 5 Yr Run
Increase 0.65% 1.38% 14.47% 13.75% -2.16% -13.96% 10.34% 41.83% 9.71% 11.33% 58.57% 25.19% 6.87% 8.60% -4.95% 18.08% <-IRR #YR-> 5 CF less WC 5 Yr Run
5 year Running Average $3.99 $4.03 $4.27 $4.53 $4.78 $4.87 $5.04 $5.52 $6.01 $6.69 $8.56 $11.02 $13.31 $15.77 $17.86 15.32% <-IRR #YR-> 10 CFPS - Less WC
P/CF on Med Price 4.56 5.94 6.44 6.01 5.55 5.23 5.57 4.44 4.74 7.45 7.36 9.94 11.62 28.02% <-IRR #YR-> 5 CFPS - Less WC
P/CF on Closing Price 4.56 6.87 5.92 6.83 4.69 6.16 5.85 4.29 5.46 9.04 9.05 12.89 12.22 11.26 11.84 10.58% <-IRR #YR-> 10 CFPS 5 yr Running
*Operational Cash Flow per share CF/-WC P/CF Med 10 yr 6.30 5 yr 6.73 P/CF Med 10 yr 5.79 5 yr 7.36 111.14% Diff M/C 16.93% <-IRR #YR-> 5 CFPS 5 yr Running
-$3.45 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $13.54 Cash Flow per Share
-$5.06 $0.00 $0.00 $0.00 $0.00 $13.54 Cash Flow per Share
-$4.17 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $9.17 CFPS 5 yr Running
-$5.23 $0.00 $0.00 $0.00 $0.00 $9.17 CFPS 5 yr Running
-$136.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $610.8 Cash Flow less WC
-$168.5 $0.0 $0.0 $0.0 $0.0 $610.8 Cash Flow less WC
-$132.8 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $380.5 CF less WC 5 Yr Run
-$165.8 $0.0 $0.0 $0.0 $0.0 $380.5 CF less WC 5 Yr Run
-$4.18 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $17.40 CFPS - Less WC
-$5.06 $0.00 $0.00 $0.00 $0.00 $17.40 CFPS - Less WC
-$4.03 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $11.02 CFPS 5 yr Running
-$5.04 $0.00 $0.00 $0.00 $0.0 $11.0 CFPS 5 yr Running
OPM 8.90% 10.09% 13.40% 14.17% 18.19% 12.53% 14.12% 13.51% 15.23% 17.66% 15.61% 15.64% 54.92% <-Total Growth 10 OPM
Increase 4.30% 13.48% 32.76% 5.77% 28.35% -31.10% 12.68% -4.34% 12.74% 15.96% -11.64% 0.20% Should increase or be stable.
Diff from Ave -39.5% -31.3% -8.9% -3.6% 23.7% -14.8% -3.9% -8.1% 3.6% 20.1% 6.1% 6.4% 0.00 <-Median-> 10 OPM
*Operational Profit Margin (CF/Revenue) Ratio OPM 10 Yrs 14.70% 5 Yrs 15.61% should be zero, it is a check on calculations
Current Assets $420.40 $405.21 $424.90 $391.02 $407.95 $399.15 $432.57 $426.56 $476.91 $770.19 $821.88 $1,229.86 $1,242.63 Liquidity ratio of 1.5 and up, best
Current Liabilities $350.11 $290.74 $333.00 $244.97 $276.71 $266.74 $309.72 $256.24 $322.16 $544.55 $600.20 $912.85 $935.36 1.44 <-Median-> 10 Ratio
Liquidity 1.20 1.39 1.28 1.60 1.47 1.50 1.40 1.66 1.48 1.41 1.37 1.35 1.33 1.41 <-Median-> 5 Ratio
Liq. with CF aft div 1.55 1.73 1.72 2.19 2.19 1.99 1.87 2.24 2.02 1.97 1.98 1.81 1.95 1.98 <-Median-> 5 Ratio
Liq. CF re Inv+Div 1.14 1.64 1.13 1.20 1.20 1.45 1.48 1.59 1.53 0.91 1.39 1.16 1.95 1.39 <-Median-> 5 Ratio
Curr Long Term Debt $47.070 $59.058 $167.103 $38.507
Liquidity Less CLTD 1.55 1.52 1.65 1.39 1.55 <-Median-> 3 Ratio
Liq. with CF aft div 2.16 2.19 2.22 2.04 2.19 <-Median-> 3 Ratio
Assets $1,274.0 $1,398.7 $1,542.6 $1,488.2 $1,766.7 $1,645.5 $1,622.4 $1,613.5 $1,654.1 $2,401.6 $2,618.4 $3,582.3 $4,666.2 Debt Ratio of 1.5 and up, best
Liabilities $825.1 $832.9 $889.99 $770.3 $1,016.2 $892.7 $833.4 $796.6 $766.9 $1,383.5 $1,402.2 $1,960.4 $2,921.7 1.86 <-Median-> 10 Ratio
Debt Ratio 1.54 1.68 1.73 1.93 1.74 1.84 1.95 2.03 2.16 1.74 1.87 1.83 1.60 1.87 <-Median-> 5 Ratio
Book Value $448.9 $565.8 $652.6 $717.9 $750.5 $752.8 $789.0 $816.9 $887.2 $1,018.1 $1,216.2 $1,621.9 $1,744.5 $1,744.5 $1,744.5 186.64% <-Total Growth 10 Book Value
BV per share $13.83 $17.40 $20.02 $21.84 $23.05 $22.78 $23.70 $24.25 $26.23 $29.61 $35.06 $46.21 $49.70 $49.70 $49.70 165.52% <-Total Growth 10 Book Value per Share
Change 6.84% 25.84% 15.03% 9.07% 5.58% -1.20% 4.06% 2.30% 8.19% 12.86% 18.41% 31.82% 7.56% 0.00% 0.00% 212.96% P/B Ratio Current/10 Year Median
P/B Ratio (Median) 1.36 1.43 1.54 1.50 1.28 1.05 1.19 1.31 1.42 2.21 2.92 3.74 4.35 1.29 P/B Ratio Historical Median
P/B Ratio (Close) 1.36 1.65 1.42 1.70 1.08 1.24 1.25 1.27 1.64 2.68 3.59 4.86 4.57 4.57 4.57 10.26% <-IRR #YR-> 10 Book Value
Change -5.24% 21.48% -14.19% 20.19% -36.33% 14.37% 0.75% 1.65% 29.01% 63.28% 34.18% 35.23% -5.78% 0.00% 0.00% 14.29% <-IRR #YR-> 5 Book Value
Leverage (A/BK) 2.84 2.47 2.36 2.07 2.35 2.19 2.06 1.98 1.86 2.36 2.15 2.21 2.67 2.17 <-Median-> 10 A/BV
Debt/Equity Ratio 1.84 1.47 1.36 1.07 1.35 1.19 1.06 0.98 0.86 1.36 1.15 1.21 1.67 1.17 <-Median-> 10 Debt/Eq Ratio
Sharerholders Equity (Assets less liabilities) P/BV 10 yr Med 1.46 5 yr Med 2.21 212.96% Diff M/C 2.34 Historical Leverage (A/BK)
-$17.40 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $46.21
-$23.70 $0.00 $0.00 $0.00 $0.00 $46.21
$291.06 <-12 mths -28.06%
Comprehensive Income $96.82 $78.26 $65.94 $11.78 $47.40 $58.92 $88.14 $150.14 $210.59 $404.60 317.88% <-Total Growth 9 Comprehensive Income
Increase -19.17% -15.74% -82.13% 302.31% 24.30% 49.60% 70.34% 40.26% 92.12% 49.60% <-Median-> 5 Comprehensive Income
5 Yr Running Average $60.04 $52.46 $54.44 $71.28 $111.04 $182.48 17.22% <-IRR #YR-> 9 Comprehensive Income
ROE 14.8% 10.9% 8.8% 1.6% 6.0% 7.2% 9.9% 14.7% 17.3% 24.9% 53.55% <-IRR #YR-> 5 Comprehensive Income
5Yr Median 8.8% 7.2% 7.2% 7.2% 9.9% 14.7%
% Difference from NI 25.1% -47.1% 37.4% -72.1% -33.4% -30.0% -9.6% 44.9% -2.8% 37.1%
Median Values Diff 5, 10 yr -6.2% -2.8% 14.7% <-Median-> 5 Return on Equity
-$96.8 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $404.6
-$47.4 $0.0 $0.0 $0.0 $0.0 $404.6
Current Liability Coverage Ratio 0.38 0.47 0.47 0.73 0.63 0.57 0.54 0.94 0.83 0.55 0.80 0.67 CFO / Current Liabilities
5 year Median 0.48 0.47 0.47 0.47 0.47 0.57 0.57 0.63 0.63 0.57 0.80 0.80 0.80 <-Median-> 5 Current Liability Cov Ratio
Asset Efficiency Ratio 10.52% 9.73% 10.12% 12.04% 9.82% 9.21% 10.38% 14.99% 16.10% 12.55% 18.42% 17.05% CFO / Total Assets
5 year Median 10.36% 10.36% 10.36% 10.52% 10.12% 9.82% 10.12% 10.38% 10.38% 12.55% 14.99% 16.10% 16.1% <-Median-> 5 Return on Assets
Return on Assets ROA 4.7% 11.7% 5.0% 9.9% 2.7% 2.6% 4.4% 5.2% 5.9% 4.3% 8.3% 8.2% Net Income/Assets Return on Assets
5Yr Median 1.9% 4.4% 4.7% 5.0% 5.0% 5.0% 4.4% 4.4% 4.4% 4.4% 5.2% 5.9% 5.9% <-Median-> 5 Asset Efficiency Ratio
Return on Equity ROE 13.2% 29.0% 11.9% 20.6% 6.4% 5.6% 9.0% 10.3% 11.0% 10.2% 17.8% 18.2% Net Inc/ Shareholders' equity Return on Equity
5Yr Median 5.0% 12.7% 12.7% 13.2% 13.2% 11.9% 9.0% 9.0% 9.0% 10.2% 10.3% 11.0% 11.0% <-Median-> 5 Return on Equity
$319.85 <-12 mths 3704.32%
By o/s Shares $1.83 $5.04 $2.37 $4.50 $1.47 $1.28 $2.14 $2.50 $2.88 $3.01 $6.24 $8.41
Net Income $59.25 $163.84 $77.42 $147.92 $47.99 $42.17 $71.14 $84.13 $97.49 $103.59 $216.57 $295.08 $345 $425 $418 80.11% <-Total Growth 10 Net Income
Increase 11.72% 176.52% -52.75% 91.06% -67.56% -12.11% 68.68% 18.26% 15.89% 6.26% 109.06% 36.25% 16.92% 23.19% -1.65% EPS/CF Ratio should not be higher than 1.00
5 Yr Running Average $37.1 $64.6 $75.1 $100.3 $99.3 $95.9 $77.3 $78.7 $68.6 $79.7 $114.6 $159.4 $211.5 $277.0 $339.9 6.06% <-IRR #YR-> 10 Net Income
Operating Cash Flow $135.07 $112.06 $162.46 $162.19 $216.35 $150.28 $168.40 $171.38 $199.32 $333.74 $403.53 $475.26 32.91% <-IRR #YR-> 5 Net Income
Investment Cash Flow -$124.07 -$16.85 -$172.26 -$201.81 -$230.42 -$99.73 -$82.60 -$104.43 -$103.65 -$642.31 -$255.22 -$511.32 9.46% <-IRR #YR-> 10 5 Yr Running Average
Total Accruals $48.25 $68.62 $87.22 $187.53 $62.06 -$8.38 -$14.66 $17.18 $1.81 $412.16 $68.26 $331.14 15.56% <-IRR #YR-> 5 5 Yr Running Average
Total Assets $1,274.0 $1,398.7 $1,542.6 $1,488.2 $1,766.7 $1,645.5 $1,622.4 $1,613.5 $1,654.1 $2,401.6 $2,618.4 $3,582.3 Balance Sheet Assets
Accruals Ratio 3.79% 4.91% 5.65% 12.60% 3.51% -0.51% -0.90% 1.06% 0.11% 17.16% 2.61% 9.24% 2.61% <-Median-> 5 Ratio
EPS/CF Ratio 0.44 1.19 0.49 0.81 0.27 0.28 0.42 0.35 0.36 0.34 0.45 0.48 0.39 <-Median-> 10 EPS/CF Ratio
-$163.8 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $295.1
-$71.1 $0.0 $0.0 $0.0 $0.0 $295.1
-$64.6 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $159.4
-$77.3 $0.0 $0.0 $0.0 $0.0 $159.4
Chge in Close 1.24% 52.87% -1.29% 31.09% -32.78% 13.00% 4.85% 3.98% 39.58% 84.28% 58.89% 78.26% 1.34% 0.00% 0.00% Count 20 Years of data
up/down down down down down down Count 8
Meet Prediction? Yes % right Count 3 37.50%
Financial Cash Flow -$17.58 -$38.84 $9.27 $23.62 $39.98 -$20.84 -$53.31 -$99.13 -$46.25 $314.55 -$138.21 $190.79 C F Statement Financial Cash Flow
Total Accruals $65.84 $107.46 $77.95 $163.91 $22.08 $12.46 $38.65 $116.32 $48.07 $97.61 $206.46 $140.36 Accruals
Accruals Ratio 5.17% 7.68% 5.05% 11.01% 1.25% 0.76% 2.38% 7.21% 2.91% 4.06% 7.89% 3.92% 4.06% <-Median-> 5 Ratio
Cash $150.59 $173.20 $140.70 $188.97 $209.10 $221.87 $405.69 $458.30 Cash
Cash per Share $4.56 $5.20 $4.18 $5.59 $6.08 $6.40 $11.56 $13.06 $6.08 <-Median-> 5 Cash per Share
Percentage of Stock Price 16.13% 17.57% 13.56% 13.00% 7.68% 5.08% 5.15% 5.74% 7.68% <-Median-> 5 % of Stock Price
http://business.financialpost.com/2013/03/25/the-canadian-stock-that-flew-under-the-radar-to-the-top-return-on-the-tsx/
postive view of CCL
November 6, 2016. Last estimates were for 2015, 2016 and 2017 of $2976M, $3222M and $3343M for Revenue, $7.43, $9.02 and $10.10 for EPS, $14.90, $15.60 and $16.40 for CFPS, and $284M, $315M and $353M for Net Income.
November 15, 2015. Last estimates were for 2014, 2015 and 2016 and $2591M, $2707M and $2816M of Revenue, $6.51, $7.37 and $8.07 for EPS, $12.20, $11.60 and $12.40 for CFPS, $228M, $258M and $282M for Net Income.
November 8, 2014. Last estimates were for 2013, 2014 and 2015 of M1859M, $2302M and $2354M for Revenue, $3.37, $5.42 and $6.36 for EPS, $8.79, $9.76 and $10.10 for CFPS.
November 22, 2013. Last estimates were for 2012 and 2013 of $1321.3M and $1369.3M for Revenue and $2.85 and $3.06 for EPS.
On July 1, 2013, CCL completed the acquisition of businesses from Avery Dennison. The acquisition of Avery Dennison's businesses will transform CCL industries.
Nov 20, 2012. Last estimates I got were for 2011 and 2012 at $1247M and $1304M for Revenue, $2.54 and $2.79 for EPS and $5.53 and $5.81 for EPS.
Sep 5, 2010. When last I updated this spreadsheet, I got 2009 and 2010 estimates of $2.30 and $2.59 ofr earnings and $2.97 and 3.53 for CF
One problem is that EPS for December 2008 Q was a loss of $.80. Another is massive insider selling and no buying. If they do not believe in stock, why should I?
2005. In May 2005, the Company sold its North American Custom Manufacturing Division, for $272.8 million in cash. This caused a decrease in Sales in 2005. Sales and other items were restated
to account for this discontinued business.
Sector
Materials
The basic materials sector is a category of stocks that accounts for companies involved with the discovery, development and processing of raw materials.
Basic Materials, Industry: Containers & Packaging
What should this stock accomplish?
You would buy this company for diversification. I would expect moderate dividend yield and moderate dividend growth.
Would I buy this company and Why.
I would consider this company when the dividend yield gets above 1%. At the moment, it is not really a dividend company as the dividend is too low.
Dividends
Dividends are paid in cycle 3, which is March, June, September and December. Dividends are declared for shareholders of record in one month and paid in that month.
For example, dividends for December 2013 were declared in November for payment to shareholders of record of December 3 and payable on December 20, 2013.
Why am I following this stock.
In 2009 I read a favorable report on this stock of which I had also heard before. This is also a dividend paying stock and in 2009 it was on Dividend Achievers list,
How they make their money.
A global specialty packaging pioneer, CCL is the largest label company in the world and provides innovative solutions to the Home & Personal Care, Premium Food & Beverage,
Healthcare & Specialty, Automotive & Durables and Consumer markets worldwide. The Company is divided into three reporting segments: CCL Label, CCL Container and its consumer arm, Avery.
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.
(i) Class A
Class A shares carry full voting rights and are convertible at any time into Class B shares. Dividends are currently set at $0.05 per share per annum less than Class B shares.
(ii) Class B
Class B shares rank equally in all material respects with Class A shares, except as follows:
(1) Holders of Class B shares are entitled to receive material and attend, but not to vote at, regular shareholder meetings.
(2) Holders of Class B shares are entitled to voting privileges when consideration for the Class A shares, under a takeover bid
when voting control has been acquired, exceeds 115% of the market price of the Class B shares.
(3) Holders of Class B shares are entitled to receive, or have set aside for payment, dividends declared by the Board of Directors
from time to time
The shares of 1281228 are owned as to one half each by Donald G. Lang and Stuart W. Lang.
Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M
On Nov 23 2013 Nov 20 2012 Nov 23 2013 Nov 08 2014 Nov 15 2015 Nov 6 2016
Martin, Geoffrey 0.404 1.19% 0.474 1.38% 0.202 0.58% 0.289 0.82% 0.331 0.94%
CEO - Shares - Amount $17.358 $37.532 $25.411 $64.949 $75.295
Options - percentage 0.354 1.05% 0.290 0.84% 0.340 0.98% 0.234 0.67% 0.163 0.46%
Options - amount $15.204 $22.974 $42.807 $52.592 $36.949
Washchuk, Sean 0.003 0.01% 0.003 0.01% 0.003 0.01% 0.007 0.02% 0.007 0.02%
CFO - Shares - Amount $0.121 $0.222 $0.353 $1.665 $1.687
Options - percentage 0.058 0.17% 0.079 0.23% 0.085 0.25% 0.039 0.11% 0.059 0.17%
Options - amount $2.472 $6.258 $10.730 $8.694 $13.415
Snelgrove, Susan 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00%
Officer - Shares - Amount $0.000 $0.000 $0.000 $0.000
Options - percentage 0.014 0.04% 0.011 0.03% 0.006 0.02% 0.006 0.02%
Options - amount $1.089 $1.322 $1.380 $1.450
Horn, Alan Douglas 0.002 0.08% A
Director - Shares - Amount $0.45 A
Shares - percentage 0.128 0.38% 0.099 0.28% 0.066 0.19% 0.059 0.17% B
Shares - amount $5.503 $12.398 $14.696 $13.302 B
Options - percentage 0.016 0.05% 0.019 0.05% 0.019 0.05% 0.019 0.06%
Options - amount $0.699 $2.353 $4.289 $4.419
Block, Paul J. 0.005 0.01% 0.005 0.01% 0.005 0.01% 0.005 0.01%
Director - Shares - Amount $0.400 $0.636 $1.133 $1.148
Options - percentage 0.014 0.04% 0.015 0.04% 0.015 0.04% 0.015 0.04%
Options - amount $1.114 $1.855 $3.393 $3.504
Lang, Donald G. 0.000 0.01% 0.000 0.01% A
Chairman - Shares - Amt $0.019 $0.03 A
Shares - percentage 0.116 0.34% 0.116 0.33% 0.116 0.33% 0.116 0.33% B
Shares - amount $4.983 $14.572 $25.975 $26.324 B
Options - percentage 0.460 1.36% 0.275 0.79% 0.133 0.38% 0.157 0.45%
Options - amount $19.775 $34.614 $29.729 $35.640
1281228 Ontario Inc. 2.242 6.63% 2.242 94.67% 2.242 94.67% A Shares of 1281228 are Lasr Upd
Shares - Amt $96.378 $282.185 $282.185 A owned as to one half each Mar '15
Class B 0.748 2.21% 5.626 16.22% 4.880 13.90% B by Donald G. Lang and No chge
Shares - Amt $32.161 $708.157 $1,094.926 B Stuart W. Lang. 2016
Increase in O/S Shares 0.131 0.38% 0.619 1.80% 0.304 0.88% 0.404 17.06%
due to SO $0.113 $49.037 $38.264 $50.851
Book Value $3.673 $20.080 $10.678 $22.286
Insider Buying -$0.209 -$0.362
Insider Selling $73.078 $40.431
Net Insider Selling $49.585 $72.869 $40.069
% of Market Cap 1.14% 0.93% 0.51%
Directors 10 9 10 9
Women 0 0% 0 0% 2 20% 2 22%
Minorities 0 0% 0 0% 0 0% 0 0%
Institutions/Holdings 45 40.24% 59 38.57% 0 0.00% 125 35.90% 180 33.72%
Total Shares Held 12.64 12.344 35.90% 0.000 0.00% 11.719 33.39% 11.069 31.54%
Increase/Decrease 2.71 27.3% 0.022 0.18% 0.000 #DIV/0! -0.200 -1.68% -0.084 -0.75%
Starting No. of Shares 9.93 12.322 0.000 11.919 11.152
Copyright 2008 Website of SPBrunner. All rights reserved.