This report is for educational purposes only, and not to provide investment advice. Before making any investment decision, you should always do your own research or consult a investment professional.
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/ Q1 2017
Intertape Polymer Group Inc. TSX ITP OTC ITPOF http://www.itape.com Fiscal Yr: Dec-31
Year 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 12/31/16 12/31/17 12/31/18 12/31/19 Value Description #Y Item Currency
Accounting Rules IFRS IFRS IFRS IFRS IFRS IFRS Accounting Rules Fixed from 2007
Split Split
Reporting Currency
USD - CDN$ 1.1659 1.1653 0.9881 1.2246 1.0466 0.9946 1.0170 0.9949 1.0636 1.1601 1.3847 1.3427 1.3503 1.3503 1.3503 15.22% <-Total Growth 10 Currency
Change -3.13% -0.05% -15.21% 23.93% -14.54% -4.97% 2.25% -2.17% 6.91% 9.07% 19.36% -3.04% 0.57% 0.00% 0.00% 1.43% <-IRR #YR-> 10 USD - CDN$
5 year Running Average 1.3668 1.2813 1.1630 1.1495 1.1181 1.0838 1.0542 1.0555 1.0233 1.0460 1.1241 1.1892 1.2603 1.3176 1.3557 5.71% <-IRR #YR-> 5 USD - CDN$
-1.1653 0.0000 0.0000 0.0000 0.0000 0.0000 0.0000 0.0000 0.0000 0.0000 1.3427
-1.0170 0.0000 0.0000 0.0000 0.0000 1.3427
$825 <-12 mths 2.02%
Revenue US$* $801.84 $812.29 $767.27 $737.16 $615.46 $720.52 $786.74 $784.43 $781.50 $812.73 $781.91 $808.80 $873 $929 $988 -0.43% <-Total Growth 10 Revenue US$
Increase 15.8% 1.3% -5.5% -3.9% -16.5% 17.1% 9.2% -0.3% -0.4% 4.0% -3.8% 3.4% 7.9% 6.4% 6.4% -0.04% <-IRR #YR-> 10 Revenue US$ -0.43%
5 year Running Average $662 $706 $739 $762 $747 $731 $725 $729 $738 $777 $789 $794 $812 $841 $876 0.55% <-IRR #YR-> 5 Revenue US$ 2.80%
Revenue per Share $19.58 $19.82 $13.01 $12.50 $10.44 $12.22 $13.34 $13.16 $12.86 $13.45 $13.33 $13.69 $14.77 $15.71 $16.71 1.18% <-IRR #YR-> 10 5 yr Running Average US$ 12.46%
Increase 16.59% 1.23% -34.33% -3.93% -16.50% 17.05% 9.19% -1.40% -2.26% 4.58% -0.89% 2.75% 7.82% 6.41% 6.35% 1.82% <-IRR #YR-> 5 5 yr Running Average US$ 9.44%
5 year Running Average $17.52 $17.31 $16.35 $16.34 $15.07 $13.60 $12.30 $12.33 $12.40 $13.01 $13.23 $13.30 $13.62 $14.19 $14.84 -3.63% <-IRR #YR-> 10 Revenue per Share US$ -30.90%
P/S (Price/Sales) Med 0.45 0.33 0.29 0.16 0.14 0.18 0.16 0.46 0.93 1.03 1.01 1.11 0.52% <-IRR #YR-> 5 Revenue per Share US$ 2.63%
P/S (Price/Sales) Close 0.43 0.22 0.24 0.07 0.27 0.10 0.23 0.61 1.02 1.21 1.01 1.38 1.17 1.10 1.03 -2.60% <-IRR #YR-> 10 5 yr Running Average US$ -23.17%
*Revenue in M US $ P/S Med 10 yr 0.38 5 yr 1.01 209.33% Diff M/C 1.56% <-IRR #YR-> 5 5 yr Running Average US$ 8.07%
-$812 $0 $0 $0 $0 $0 $0 $0 $0 $0 $809
-$787 $0 $0 $0 $0 $809
-$706 $0 $0 $0 $0 $0 $0 $0 $0 $0 $794
-$725 $0 $0 $0 $0 $794
-$19.82 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $13.69
-$13.34 $0.00 $0.00 $0.00 $0.00 $13.69
-$17.31 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $13.30
-$12.30 $0.00 $0.00 $0.00 $0.00 $13.30
$1,114 <-12 mths 2.59%
Revenue CDN $ $934.87 $946.56 $758.14 $902.72 $644.14 $716.63 $800.11 $780.43 $831.20 $942.85 $1,082.74 $1,085.98 $1,179 $1,254 $1,334 14.73% <-Total Growth 10 Revenue CDN$
Increase 12.2% 1.2% -19.9% 19.1% -28.6% 11.3% 11.6% -2.5% 6.5% 13.4% 14.8% 0.3% 8.5% 6.4% 6.4% 1.38% <-IRR #YR-> 10 Revenue CDN$ 14.73%
5 year Running Average $894 $894 $855 $875 $837 $794 $764 $769 $755 $814 $887 $945 $1,024 $1,109 $1,187 6.30% <-IRR #YR-> 5 Revenue CDN$ 35.73%
Revenue per Share $22.83 $23.09 $12.86 $15.31 $10.93 $12.15 $13.57 $13.09 $13.68 $15.60 $18.46 $18.39 $19.94 $21.22 $22.56 0.56% <-IRR #YR-> 10 5 yr Running Average CDN$ 5.71%
Increase 12.94% 1.18% -44.32% 19.07% -28.64% 11.23% 11.65% -3.55% 4.49% 14.07% 18.30% -0.37% 8.43% 6.41% 6.35% 4.33% <-IRR #YR-> 5 5 yr Running Average CDN$ 23.59%
5 year Running Average $24.12 $22.09 $19.05 $18.86 $17.00 $14.87 $12.96 $13.01 $12.68 $13.62 $14.88 $15.84 $17.21 $18.72 $20.11 -2.25% <-IRR #YR-> 10 Revenue per Share CDN$ -20.38%
P/S (Price/Sales) Med 0.53 0.32 0.33 0.20 0.15 0.18 0.16 0.46 0.86 1.00 0.92 1.11 1.18 0.00 0.00 6.26% <-IRR #YR-> 5 Revenue per Share CDN$ 35.50%
P/S (Price/Sales) Close 0.45 0.27 0.24 0.07 0.27 0.10 0.24 0.61 1.03 1.19 1.01 1.37 1.17 1.10 1.03 -3.27% <-IRR #YR-> 10 5 yr Running Average CDN$ -28.29%
*Revenue in M CDN $ P/S Med 10 yr 0.40 5 yr 0.92 194.99% Diff M/C 4.09% <-IRR #YR-> 5 5 yr Running Average CDN$ 22.19%
-$947 $0 $0 $0 $0 $0 $0 $0 $0 $0 $1,086
-$800 $0 $0 $0 $0 $1,086
-$894 $0 $0 $0 $0 $0 $0 $0 $0 $0 $945
-$764 $0 $0 $0 $0 $945
-$23.09 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $18.39
-$13.57 $0.00 $0.00 $0.00 $0.00 $18.39
-$22.09 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $15.84
-$12.96 $0.00 $0.00 $0.00 $0.00 $15.84
$0.91 <-12 mths 7.06%
EPS Basic US$ $0.67 -$4.07 -$0.19 -$1.57 -$0.24 -$0.96 $0.15 $0.38 $1.12 $0.59 $0.95 $0.87 121.38% <-Total Growth 10 EPS Basic US$
EPS Diluted* US$ $0.67 -$4.07 -$0.19 -$1.57 -$0.24 -$0.96 $0.15 $0.37 $1.09 $0.58 $0.93 $0.85 $1.13 $1.21 120.88% <-Total Growth 10 EPS Diluted US$
Increase 148.15% -707.46% 95.33% -726.32% 84.71% -300.00% 115.63% 146.67% 194.59% -46.79% 60.34% -8.60% 32.94% 7.08% #NUM! <-IRR #YR-> 10 Earnings per Share US$ 120.88%
Earnings Yield 7.9% -94.4% -6.2% -174.4% -8.5% -80.0% 4.9% 4.6% 8.3% 3.6% 6.9% 4.5% 6.6% 7.0% 41.47% <-IRR #YR-> 5 Earnings per Share US$ 466.67%
5 year Running Average -$0.13 -$0.86 -$0.56 -$0.98 -$1.08 -$1.41 -$0.56 -$0.45 $0.08 $0.25 $0.62 $0.76 $0.92 $0.94 #NUM! <-IRR #YR-> 10 5 yr Running Average US$ 189.04%
10 year Running Average -$0.50 -$0.56 -$0.77 -$0.71 -$0.51 -$0.45 -$0.42 -$0.39 $0.10 $0.23 $0.51 #NUM! <-IRR #YR-> 5 5 yr Running Average US$ 235.94%
* Diluted ESP per share US$ E/P 10 Yrs 4.04% 5Yrs 4.61%
$4.07 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.85
-$0.15 $0.00 $0.00 $0.00 $0.00 $0.85
$0.86 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.76
$0.56 $0.00 $0.00 $0.00 $0.00 $0.76
$1.53 <-12 mths 33.69%
EPS Basic CDN$ $0.78 -$4.74 -$0.19 -$1.92 -$0.25 -$0.95 $0.15 $0.38 $1.19 $0.68 $1.32 $1.17 124.63% <-Total Growth 10 EPS Basic CDN$
EPS Diluted $0.78 -$4.74 -$0.19 -$1.92 -$0.25 -$0.95 $0.15 $0.37 $1.16 $0.67 $1.29 $1.14 $1.53 $1.63 124.06% <-Total Growth 10 EPS Diluted CDN$
Increase 140.38% -707.15% 96.04% -924.09% 86.94% -280.13% 115.98% 141.31% 214.94% -41.96% 91.39% -11.38% 33.69% 7.08% #NUM! <-IRR #YR-> 10 Earnings per Share CDN$ 124.06%
Earnings Yield 7.5% -76.6% -6.1% -176.4% -8.4% -81.6% 4.6% 4.6% 8.3% 3.6% 6.9% 4.5% 6.5% 7.0% 49.55% <-IRR #YR-> 5 Earnings per Share CDN$ 648.14%
5 year Running Average -$0.31 -$1.12 -$0.64 -$1.15 -$1.26 -$1.61 -$0.63 -$0.52 $0.09 $0.28 $0.73 $0.93 $1.16 $1.25 #NUM! <-IRR #YR-> 10 5 yr Running Average CDN$ 182.48%
10 year Running Average $0.39 -$0.19 -$0.26 -$0.62 -$0.69 -$0.96 -$0.88 -$0.58 -$0.53 -$0.49 -$0.44 $0.15 $0.32 $0.67 #NUM! <-IRR #YR-> 5 5 yr Running Average CDN$ 246.32%
* Diluted ESP per share E/P 10 Yrs 4.07% 5Yrs 4.60%
$4.74 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.14
-$0.15 $0.00 $0.00 $0.00 $0.00 $1.14
$1.12 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.93
$0.63 $0.00 $0.00 $0.00 $0.00 $0.93
Special Dividends US$ $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0.00% <-Median-> 10 Special Dividends US$ US$
Dividends* US$ $0.32 $0.40 $0.50 $0.54 $0.56 $0.56 $0.56 #DIV/0! <-Total Growth 3 Dividends US$
Increase 25.00% 25.00% 8.00% 3.70% 0.00% 0.00% 25.00% <-Median-> 3 Increase US$
Dividends 5 Yr Running $0.46 $0.51 $0.54 #DIV/0! <-Total Growth -1 Dividends 5 Yr Running US$
Yield H/L Price 2.67% 2.88% 3.71% 3.56% 3.19% 3.22% <-Median-> 4 Yield H/L Price US$
Yield on High Price 2.13% 2.30% 3.00% 2.83% 2.97% 2.56% <-Median-> 4 Yield on High Price US$
Yield on Low Price 3.59% 3.82% 4.85% 4.83% 3.45% 4.32% <-Median-> 4 Yield on Low Price US$
Yield on Close Price 2.44% 2.47% 3.70% 2.86% 3.25% 3.25% 3.25% 2.67% <-Median-> 4 Yield on Close Price US$
Payout Ratio EPS 29.36% 68.97% 53.76% 63.53% 49.56% 46.28% #DIV/0! 58.65% <-Median-> 4 DPR EPS US$
DPR EPS 5 Yr Running 50.66% 54.47% #DIV/0! #NUM! <-Median-> 0 DPR EPS 5 Yr Running US$
Payout Ratio CFPS 23.67% 27.82% 28.68% 29.49% 31.64% #DIV/0! #DIV/0! 28.25% <-Median-> 4 DPR CF US$
DPR CF 5 Yr Running 28.52% #DIV/0! #DIV/0! #NUM! <-Median-> 0 DPR CF 5 Yr Running US$
Payout Ratio CFPS WC 20.55% 24.21% 28.99% 25.80% 31.64% #DIV/0! #DIV/0! 25.01% <-Median-> 4 DPR CF WC US$
DPR CF WC 5 Yr Running 26.37% #DIV/0! #DIV/0! #NUM! <-Median-> 0 DPR CF WC 5 Yr Running US$
Mediuan 5 Yrs 5 Yr Med 5 Yr Cl 3.22% 2.67% 5 Yr Med Payout 58.65% 28.25% 25.01% 19.06% <-IRR #YR-> 3 Dividends US$ #DIV/0!
* Dividends per share US$ 5 Yr Med and Cur. 0.94% 21.90% Last Div Inc ---> $0.130 $0.140 7.7% 19.06% <-IRR #YR-> 3 Dividends US$ 68.75%
-$0.32 $0.00 $0.00 $0.54
-$0.32 $0.00 $0.00 $0.54
Historical Dividends Historical High Div 4.85% Low Div 2.13% Ave Div 3.49% Med Div 3.22% Close Div 2.67% Historical Dividends US$
High/Ave/Median Values Curr diff Exp. -32.99% 52.59% Exp. -6.87% Cheap 0.94% Cheap 21.90% High/Ave/Median US$
Future Dividend Yield Div Yd 3.77% earning in 5 Years at IRR of 3.00% Div Inc. 15.93% Future Dividend Yield
Future Dividend Yield Div Yd 4.37% earning in 10 Years at IRR of 3.00% Div Inc. 34.39% Future Dividend Yield US$
Future Dividend Yield Div Yd 5.06% earning in 15 Years at IRR of 3.00% Div Inc. 55.80% Future Dividend Yield US$
Special Dividends CDN$ $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0.00% <-Median-> 10 Special Dividends CDN$ CDN$
Actual per Share $0.34 $0.46 $0.69 $0.73 $0.76 $0.76 $0.76 #DIV/0! <-Total Growth 3 Dividends CDN$
Increase 36.3% 49.2% 4.7% 4.3% 0.0% 0.0% 36.34% <-Median-> 3 Increase CDN$
Dividends 5 Yr Running $0.60 $0.68 $0.74 #DIV/0! <-Total Growth -1 Dividends 5 Yr Running CDN$
Yield H/L Price 2.89% 2.98% 4.09% 3.55% 3.22% 3.26% <-Median-> 4 Yield H/L Price CDN$
Yield on High Price 2.19% 2.35% 3.44% 2.87% 2.98% 2.61% <-Median-> 4 Yield on High Price CDN$
Yield on Low Price 4.23% 4.06% 5.03% 4.64% 3.50% 4.43% <-Median-> 4 Yield on Low Price CDN$
Yield on Close Price 2.43% 2.49% 3.70% 2.88% 3.24% 3.24% 3.24% 2.69% <-Median-> 4 Yield on Close Price CDN$
Payout Ratio EPS 29.36% 68.97% 53.76% 63.53% 49.56% 46.28% #DIV/0! 58.65% <-Median-> 4 DPR EPS CDN$
DPR EPS 5 Yr Running 51.46% 54.20% #DIV/0! #NUM! <-Median-> 0 DPR EPS 5 Yr Running CDN$
Payout Ratio CFPS 23.67% 27.82% 28.68% 29.49% 31.64% #DIV/0! #DIV/0! 28.25% <-Median-> 4 DPR CF CDN$
DPR CF 5 Yr Running 28.72% #DIV/0! #DIV/0! #NUM! <-Median-> 0 DPR CF 5 Yr Running CDN$
Payout Ratio CFPS WC 20.55% 24.21% 28.99% 25.80% 31.64% #DIV/0! #DIV/0! 25.01% <-Median-> 4 DPR CF WC CDN$
DPR CF WC 5 Yr Running 26.68% #DIV/0! #DIV/0! #NUM! <-Median-> 0 DPR CF WC 5 Yr Running CDN$
Mediuan 5 Yrs 5 Yr Med 5 Yr Cl 3.26% 2.69% 5 Yr Med Payout 58.65% 28.25% 25.01% 25.00% <-IRR #YR-> 2 Dividends CDN$ #DIV/0!
5 Yr Med and Cur. -0.59% 20.75% Last Div Inc ---> $0.13 $0.14 7.7% 25.00% <-IRR #YR-> 2 Dividends CDN$ #DIV/0!
-$0.46 $0.00 $0.73
-$0.46 $0.00 $0.73
Historical Dividends Historical High Div 5.03% Low Div 2.19% Ave Div 3.61% Med Div 3.26% Close Div 2.69% Historical Dividends CDN$
High/Ave/Median Values Curr diff Exp. -35.51% 48.13% Exp. -10.14% Exp. -0.49% Cheap 20.75% High/Ave/Median CDN$
Future Dividend Yield Div Yd 3.76% earning in 5 Years at IRR of 3.00% Div Inc. 15.93% Future Dividend Yield CDN$
Future Dividend Yield Div Yd 4.36% earning in 10 Years at IRR of 3.00% Div Inc. 34.39% Future Dividend Yield CDN$
Future Dividend Yield Div Yd 5.05% earning in 15 Years at IRR of 3.00% Div Inc. 55.80% Future Dividend Yield CDN$
Yield if held 5 yrs 11.10% 27.54% 31.40% 33.34% 12.43% 6.41% 4.85% 29.47% <-Median-> 4 Paid Median Price CDN$
Yield if held 10 yrs 3.76% 5.68% 9.71% 17.94% 24.67% 44.88% 5.68% <-Median-> 3 Paid Median Price CDN$
Yield if held 15 yrs 7.20% 6.12% #NUM! <-Median-> 0 Paid Median Price CDN$
Yield if held 20 yrs 2.34% 1.85% #NUM! <-Median-> 0 Paid Median Price CDN$
Yield if held 25 yrs 7.29% #NUM! <-Median-> 0 Paid Median Price CDN$
Cost covered if held 5 years 11.10% 47.74% 67.88% 102.15% 48.94% 28.79% 23.64% 57.81% <-Median-> 4 Paid Median Price CDN$
Cost covered if held 10 years 6.51% 12.27% 29.76% 70.65% 121.83% 266.49% 12.27% <-Median-> 3 Paid Median Price CDN$
Cost covered if held 15 years 35.55% 36.36% #NUM! <-Median-> 0 Paid Median Price CDN$
Cost covered if held 20 years 11.53% 10.98% #NUM! <-Median-> 0 Paid Median Price CDN$
Cost covered if held 25 years 43.28% #NUM! <-Median-> 0 Paid Median Price CDN$
Graham No. $14.74 $5.17 $4.55 $4.08 $3.81 $3.29 $2.85 $4.61 $10.26 $8.13 $12.17 $11.91 $13.45 $13.92 $0.00 130.43% <-Total Growth 10 Graham Price CDN$
Price/GP Ratio Med 0.83 1.44 0.93 0.75 0.44 0.67 0.76 1.32 1.15 1.92 1.39 1.72 1.75 1.04 <-Median-> 10 Price/GP Ratio CDN$
Price/GP Ratio Hi 1.13 1.94 1.29 0.96 0.78 1.06 1.16 1.95 1.51 2.43 1.65 2.12 1.89 1.40 <-Median-> 10 Price/GP Ratio CDN$
Price/GP Ratio Low 0.53 0.95 0.56 0.55 0.10 0.28 0.36 0.69 0.78 1.40 1.13 1.31 1.61 0.63 <-Median-> 10 Price/GP Ratio CDN$
Price/GP Ratio Cl 0.70 1.20 0.67 0.27 0.78 0.36 1.16 1.74 1.37 2.29 1.54 2.11 1.73 1.67 #DIV/0! 1.26 <-Median-> 10 Price/GP Ratio CDN$
Prem /Disc. Close -29.66% 19.77% -32.54% -73.27% -21.72% -64.43% 16.15% 73.50% 36.80% 128.88% 53.51% 111.43% 73.25% 67.42% #DIV/0! 26.47% <-Median-> 10 Graham Price CDN$
Close CDN$ re Exchange Rate $9.91 $5.02 $3.02 $1.10 $2.97 $1.19 $3.11 $7.98 $13.95 $18.81 $18.69 $25.31 $23.27 $23.27 $23.27 403.94% <-Total Growth 10 Close CDN$ re Exchange Rate CDN$
Differnce -45.98% -116.76% -4.64% 1.21% -0.77% 2.35% -19.80% -2.09% -7.56% 19.52% 0.40% 12.99% -4.43% -4.43% -4.43% Differnce
Price Close CDN$ $10.37 $6.19 $3.07 $1.09 $2.98 $1.17 $3.31 $8.00 $14.03 $18.61 $18.69 $25.18 $23.31 $23.31 $23.31 306.79% <-Total Growth 10 Stock Price CDN$
Increase -4.86% -40.31% -50.40% -64.50% 173.39% -60.74% 182.91% 141.69% 75.38% 32.64% 0.43% 34.72% -7.43% 0.00% 0.00% 15.06% <-IRR #YR-> 10 Stock Price CDN$ 306.79%
P/E 13.28 -1.31 -16.35 -0.57 -11.86 -1.23 21.70 21.73 12.10 27.66 14.51 22.06 15.28 14.27 #DIV/0! 50.05% <-IRR #YR-> 5 Stock Price CDN$ 660.73%
Trailing P/E 31.91 7.92 -0.65 -5.81 -1.55 -4.66 -3.47 52.44 38.11 16.05 27.78 19.55 20.42 15.28 14.27 16.24% <-IRR #YR-> 10 Price & Dividend CDN$
Median 5 yrs D. per yr 1.17% 4.67% % Tot Ret 7.23% 8.53% Price Inc 34.72% P/E: 13.31 21.73 54.72% <-IRR #YR-> 5 Price & Dividend CDN$
Price H/L Med. CDN$ $12.20 $7.47 $4.22 $3.07 $1.69 $2.21 $2.18 $6.09 $11.79 $15.59 $16.95 $20.43 $23.52 173.61% <-Total Growth 10 Stock Price CDN$
Increase -1.26% -38.79% -43.54% -27.28% -45.02% 30.86% -1.36% 179.77% 93.76% 32.23% 8.69% 20.54% 15.13% 10.59% <-IRR #YR-> 10 Stock Price CDN$ 173.61%
P/E 15.61 -1.57 -22.45 -1.59 -6.71 -2.31 14.26 16.53 10.17 23.17 13.16 17.90 15.41 56.51% <-IRR #YR-> 5 Stock Price CDN$ 839.08%
Trailing P/E 37.53 9.56 -0.89 -16.33 -0.88 -8.78 -2.28 39.89 32.03 13.45 25.18 15.86 20.60 11.90% <-IRR #YR-> 10 Price & Dividend CDN$
P/E on Running 5 yr Average -1.33 -1.37 -3.44 -11.67 124.37 55.76 23.27 22.06 20.32 62.94% <-IRR #YR-> 5 Price & Dividend CDN$
P/E on Running 10 yr Average -31.65 -38.35 139.36 73.97 15.26 P/E Ratio Historical Median CDN$
Median 10, 5 Yrs D. per yr 1.31% 6.43% % Tot Ret 11.03% 10.22% Price Inc 32.23% P/E: 11.66 16.53 Count 23 Years of data
High Month Jan May Jan Jan Dec Feb Dec Aug Sep Dec Feb Dec Jan
Price High CDN$ $16.61 $10.03 $5.86 $3.90 $2.98 $3.48 $3.31 $9.00 $15.53 $19.76 $20.13 $25.23 $25.40 151.55% <-Total Growth 10 Stock Price CDN$
Increase 5.80% -39.61% -41.58% -33.45% -23.59% 16.78% -4.89% 171.90% 72.56% 27.24% 1.87% 25.34% 0.67% 9.66% <-IRR #YR-> 10 Stock Price CDN$ 151.55%
P/E 21.26 -2.11 -31.21 -2.03 -11.86 -3.64 21.70 24.45 13.40 29.37 15.63 22.11 16.65 50.11% <-IRR #YR-> 5 Stock Price CDN$ 662.24%
Trailing P/E 51.11 12.84 -1.24 -20.77 -1.55 -13.85 -3.47 59.00 42.19 17.04 29.92 19.59 22.26 21.70 P/E Ratio Historical Median CDN$
Median 10, 5 Yrs Price Inc 27.24% P/E: 14.51 22.11 29.39 P/E Ratio Historical High CDN$
Low Month Oct Dec Nov Apr Mar Nov Jan Jan Jan Jan Aug Feb Mar
Price Low CDN$ $7.78 $4.90 $2.57 $2.23 $0.39 $0.93 $1.04 $3.17 $8.05 $11.42 $13.76 $15.62 $21.63 218.78% <-Total Growth 10 Stock Price CDN$
Increase -13.56% -37.02% -47.55% -13.23% -82.51% 138.46% 11.83% 204.81% 153.94% 41.86% 20.49% 13.52% 38.48% 12.29% <-IRR #YR-> 10 Stock Price CDN$ 218.78%
P/E 9.96 -1.03 -13.69 -1.16 -1.55 -0.97 6.82 8.61 6.94 16.97 10.68 13.69 14.18 71.92% <-IRR #YR-> 5 Stock Price CDN$ 1401.92%
Trailing P/E 23.94 6.27 -0.54 -11.88 -0.20 -3.70 -1.09 20.78 21.87 9.85 20.45 12.13 18.95 8.61 P/E Ratio Historical Median CDN$
Median 10, 5 Yrs Price Inc 41.86% P/E: 6.88 10.68 -1.24 P/E Ratio Historical Low CDN$
-$4.90 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $15.62
-$1.04 $0.00 $0.00 $0.00 $0.00 $15.62
Price Close US$ $8.50 $4.31 $3.06 $0.90 $2.84 $1.20 $3.06 $8.02 $13.12 $16.21 $13.50 $18.85 $17.23 $17.23 $17.23 337.35% <-Total Growth 10 Stock Price US$
Increase -3.30% -49.29% -29.00% -70.59% 215.56% -57.75% 155.00% 162.09% 63.59% 23.55% -16.72% 39.63% -8.59% 0.00% 0.00% 15.90% <-IRR #YR-> 10 Stock Price US$ 337.35%
P/E 12.69 -1.06 -16.11 -0.57 -11.83 -1.25 20.40 21.68 12.04 27.95 14.52 22.18 15.25 14.24 #DIV/0! 43.85% <-IRR #YR-> 5 Stock Price US$ 516.01%
Trailing P/E 31.48 6.43 -0.75 -4.74 -1.81 -5.00 -3.19 53.47 35.46 14.87 23.28 20.27 20.27 15.25 14.24 17.18% <-IRR #YR-> 10 Price & Dividend US$
Median 10, 5 Yrs D. per yr 1.28% 4.60% % Tot Ret 7.46% 9.49% Price Inc 39.63% P/E: 13.28 21.68 48.45% <-IRR #YR-> 5 Price & Dividend US$
-$4.31 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $18.85
-$3.06 $0.00 $0.00 $0.00 $0.00 $18.85
-$4.31 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.32 $0.40 $0.50 $19.39
-$3.06 $0.00 $0.32 $0.40 $0.50 $19.39
Price H/L Med. US$ $8.82 $6.61 $3.78 $2.06 $1.41 $2.15 $2.16 $6.11 $11.98 $13.91 $13.48 $15.15 $17.55 0.00% 129.20% <-Total Growth 10 Stock Price US$
Increase -11.98% -25.01% -42.81% -45.50% -31.55% 52.48% 0.23% 183.29% 96.23% 16.11% -3.13% 12.43% 15.81% 3.25% 8.65% <-IRR #YR-> 10 Stock Price US$ 129.20%
P/E 13.16 -1.62 -19.89 -1.31 -5.88 -2.24 14.37 16.50 10.99 23.98 14.49 17.82 15.53 3.25% 47.70% <-IRR #YR-> 5 Stock Price US$ 603.02%
Trailing P/E 32.65 9.87 -0.93 -10.84 -0.90 -8.96 -2.24 40.70 32.38 12.76 23.23 16.29 20.64 9.11% <-IRR #YR-> 10 Price & Dividend US$
P/E on Running 5 yr Average -2.11 -1.31 -1.53 -3.83 -13.57 146.10 56.54 21.59 19.83 19.15 49.63% <-IRR #YR-> 5 Price & Dividend US$
P/E on Running 10 yr Average -26.74 -33.36 -34.46 150.00 75.30 13.76 P/E Ratio Historical Median
Median 10, 5 Yrs D. per yr 0.46% 1.93% % Tot Ret 5.03% 3.88% Price Inc 16.11% P/E: 12.68 16.50
High Month Jul Jan Feb Jan Sep Mar Dec Aug Sep Dec May Dec Feb
Price High US$ $11.01 $8.98 $5.12 $3.44 $2.52 $3.34 $3.27 $9.11 $15.04 $17.36 $16.65 $19.11 $18.88 112.81% <-Total Growth 10 Stock Price US$
Increase -16.97% -18.44% -42.98% -32.81% -26.74% 32.54% -2.10% 178.59% 65.09% 15.43% -4.09% 14.77% -1.20% 7.84% <-IRR #YR-> 10 Stock Price US$ 112.81%
P/E 16.43 -2.21 -26.95 -2.19 -10.50 -3.48 21.80 24.62 13.80 29.93 17.90 22.48 16.71 42.35% <-IRR #YR-> 5 Stock Price US$ 484.40%
Trailing P/E 40.78 13.40 -1.26 -18.11 -1.61 -13.92 -3.41 60.73 40.65 15.93 28.71 20.55 22.21 17.17 P/E Ratio Historical Median US$
Median 10, 5 Yrs T P/E 28.71 P/E: 15.85 22.48 26.35 P/E Ratio Historical High US$
-$8.98 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $19.11
-$3.27 $0.00 $0.00 $0.00 $0.00 $19.11
Low Month Oct Dec Aug Dec Mar Nov Jan Jan Jan Jan Sep Feb Mar
Price Low US$ $6.62 $4.24 $2.44 $0.68 $0.30 $0.96 $1.04 $3.10 $8.92 $10.46 $10.30 $11.19 $16.21 163.92% <-Total Growth 10 Stock Price US$
Increase -2.22% -35.95% -42.45% -72.13% -55.88% 220.00% 8.33% 198.08% 187.74% 17.26% -1.53% 8.64% 44.86% 10.19% <-IRR #YR-> 10 Stock Price US$ 163.92%
P/E 9.88 -1.04 -12.84 -0.43 -1.25 -1.00 6.93 8.38 8.18 18.03 11.08 13.16 14.35 60.83% <-IRR #YR-> 5 Stock Price US$ 975.96%
Trailing P/E 24.52 6.33 -0.60 -3.58 -0.19 -4.00 -1.08 20.67 24.11 9.60 17.76 12.03 19.07 6.57 P/E Ratio Historical Median US$
Median 10, 5 Yrs P/E: 7.56 11.08 -1.43 P/E Ratio Historical Low US$
-$4.24 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $11.19
-$1.04 $0.00 $0.00 $0.00 $0.00 $11.19
Long Term Debt US$ $328.11 $310.73 $240.29 $250.80 $215.28 $218.18 $191.14 $141.61 $121.11 $117.59 $147.13 $172.22 $197.59 Debt US$
Change -0.90% -5.30% -22.67% 4.38% -14.16% 1.35% -12.39% -25.91% -14.48% -2.91% 25.12% 17.05% 14.73% -7.65% <-Median-> 10 Change US$
Long Term Debt CDN$ $382.55 $362.10 $237.43 $307.13 $225.31 $217.00 $194.39 $140.89 $128.81 $136.42 $203.74 $231.24 $266.80 Debt CDN$
Change -4.00% -5.35% -34.43% 29.36% -26.64% -3.69% -10.42% -27.52% -8.57% 5.90% 49.35% 13.50% 15.38% -6.13% <-Median-> 10 Change CDN$
Ratio to Market Cap 0.90 1.43 1.31 4.78 1.28 3.15 1.00 0.30 0.15 0.12 0.19 0.16 0.19 0.65 <-Median-> 10 Debt/Market Cap Ratio CDN$
Goodwill and Intangibles US$ $184.76 $63.75 $93.43 $3.96 $3.55 $2.34 $3.14 $1.98 $1.60 $1.58 $20.04 $64.89 $65.88 Intangibles Goodwill US$
Change 2.67% -65.50% 46.56% -95.77% -10.26% -33.97% 33.83% -36.88% -19.34% -1.00% 1167.81% 223.74% 1.52% -5.63% <-Median-> 10 Change US$
Goodwill and Intangibles CDN$ $215.41 $74.28 $92.31 $4.84 $3.72 $2.33 $3.19 $1.97 $1.70 $1.83 $27.76 $87.13 $88.95 Intangibles Goodwill CDN$
Change -0.55% -65.51% 24.27% -94.75% -23.31% -37.25% 36.85% -38.25% -13.77% 7.98% 1413.30% 213.91% 2.09% -2.90% <-Median-> 10 Change CDN$
Ratio to Market Cap 0.51 0.29 0.51 0.08 0.02 0.03 0.02 0.00 0.00 0.00 0.03 0.06 0.06 0.02 <-Median-> 10 Intangible/Market Cap Ratio CDN$
Market Cap US$ $348 $177 $180 $53 $167 $71 $180 $478 $797 $980 $792 $1,113 $1,019 $1,019 $1,019 530.21% <-Total Growth 10 Market Cap US$
Market Cap CDN$ $425 $254 $181 $64 $176 $69 $195 $477 $853 $1,125 $1,096 $1,487 $1,378 $1,378 $1,378 486.16% <-Total Growth 10 Market Cap CDN$
Diluted # of Share in Millions 41.3 41.0 45.3 59.0 59.0 59.0 59.1 60.6 61.6 62.1 61.1 60.4 60.2 47.31% <-Total Growth 10 Diluted
Change -0.33% -0.79% 10.51% 30.18% -0.01% 0.00% 0.25% 2.59% 1.66% 0.69% -1.53% -1.21% -0.28% 0.47% <-Median-> 10 Change
Basic # of Shares in Millions 41.2 41.0 45.3 59.0 59.0 59.0 59.0 59.1 60.4 60.7 59.7 58.7 59.1 43.31% <-Total Growth 10 Basic
Change -0.03% -0.47% 10.51% 30.18% 0.00% 0.00% 0.01% 0.19% 2.21% 0.56% -1.69% -1.61% 0.69% 0.10% <-Median-> 10 Change
Difference -0.53% 0.01% 30.18% 0.00% 0.00% 0.01% 0.00% 0.94% 0.66% -0.47% -1.71% 0.57% -0.01% 0.01% <-Median-> 10 Difference
$99 <-12 mths -8.56%
# of Shares 41.0 41.0 59.0 59.0 59.0 59.0 59.0 59.6 60.8 60.4 58.7 59.1 59.1 59.1 59.1 3.72% <-IRR #YR-> 10 Shares 44.10%
Increase -0.68% 0.07% 43.84% 0.00% -0.01% 0.02% 0.00% 1.13% 1.93% -0.56% -2.93% 0.67% 0.11% 0.00% 0.00% 0.03% <-IRR #YR-> 5 Shares 0.17%
CF fr Op $M US$ $32.37 $53.61 $37.76 $20.79 $34.91 $12.03 $48.75 $84.47 $82.16 $86.91 $102.27 $108.14 $104.65 101.71% <-Total Growth 10 Cash Flow US$
Increase 897.41% 65.63% -29.57% -44.94% 67.93% -65.55% 305.39% 73.27% -2.74% 5.78% 17.67% 5.74% -3.22% SO S. Iss Buy Back
5 year Running Average $30 $32 $32 $28 $36 $32 $31 $40 $52 $63 $81 $93 $97 194.48% <-Total Growth 10 CF 5 Yr Running US$
CFPS US$ $0.79 $1.31 $0.64 $0.35 $0.59 $0.20 $0.83 $1.42 $1.35 $1.44 $1.74 $1.83 $1.77 39.98% <-Total Growth 10 Cash Flow per Share US$
Increase 902.85% 65.51% -51.04% -44.94% 67.95% -65.56% 305.39% 71.34% -4.58% 6.38% 21.22% 5.03% -3.33% 7.27% <-IRR #YR-> 10 Cash Flow US$ 101.71%
5 year Running Average $0.85 $0.77 $0.69 $0.60 $0.74 $0.62 $0.52 $0.68 $0.88 $1.05 $1.36 $1.56 $1.63 17.27% <-IRR #YR-> 5 Cash Flow US$ 121.81%
P/CF on Med Price 11.15 5.05 5.90 5.84 2.38 10.54 2.61 4.31 8.86 9.67 7.73 8.27 9.91 3.42% <-IRR #YR-> 10 Cash Flow per Share US$ 39.98%
P/CF on Closing Price 10.76 3.30 4.78 2.55 4.80 5.88 3.70 5.66 9.71 11.27 7.74 10.30 9.73 17.23% <-IRR #YR-> 5 Cash Flow per Share US$ 121.43%
42.81% Diff M/C 7.27% <-IRR #YR-> 10 CFPS 5 yr Running US$ 101.65%
Excl.Working Capital CF $25.32 -$44.24 $5.45 $4.34 -$7.93 $13.34 $5.30 -$6.05 $12.48 $12.94 -$1.09 $15.49 24.36% <-IRR #YR-> 5 CFPS 5 yr Running US$ 197.43%
CF fr Op $M WC US$ $57.69 $9.37 $43.21 $25.13 $26.98 $25.37 $54.06 $78.42 $94.64 $99.85 $101.17 $123.62 $105 1219.88% <-Total Growth 10 Cash Flow less WC US$
Increase 108.09% -83.76% 361.30% -41.83% 7.37% -5.99% 113.09% 45.07% 20.68% 5.50% 1.33% 22.19% -15.34% 29.44% <-IRR #YR-> 10 Cash Flow less WC US$ 1219.88%
5 year Running Average $34 $33 $35 $33 $32 $26 $35 $42 $56 $70 $86 $100 $105 17.99% <-IRR #YR-> 5 Cash Flow less WC US$ 128.69%
CFPS Excl. WC US$ $1.41 $0.23 $0.73 $0.43 $0.46 $0.43 $0.92 $1.32 $1.56 $1.65 $1.72 $2.09 $1.77 11.80% <-IRR #YR-> 10 CF less WC 5 Yr Run US$ 204.97%
Increase 109.51% -83.78% 220.70% -41.83% 7.38% -6.00% 113.09% 43.46% 18.39% 6.10% 4.38% 21.37% -15.44% 23.29% <-IRR #YR-> 5 CF less WC 5 Yr Run US$ 184.82%
5 year Running Average $0.85 $0.80 $0.76 $0.69 $0.65 $0.46 $0.59 $0.71 $0.94 $1.17 $1.43 $1.67 $1.76 24.79% <-IRR #YR-> 10 CFPS - Less WC US$ 815.98%
P/CF on Med Price 6.26 28.93 5.16 4.83 3.08 5.00 2.35 4.64 7.69 8.42 7.81 7.24 9.91 17.95% <-IRR #YR-> 5 CFPS - Less WC US$ 128.30%
P/CF on Closing Price 6.03 18.86 4.18 2.11 6.20 2.79 3.34 6.10 8.43 9.81 7.83 9.01 9.73 7.69% <-IRR #YR-> 10 CFPS 5 yr Running US$ 109.82%
CF/-WC P/CF Med 10 yr 6.82 5 yr 8.27 P/CF Med 10 yr 5.08 5 yr 7.69 91.71% Diff M/C 22.99% <-IRR #YR-> 5 CFPS 5 yr Running US$ 181.46%
$80 <-12 mths -45.01%
CF fr Op $M CDN$ $37.74 $62.47 $37.31 $25.46 $36.54 $11.96 $49.58 $84.04 $87.39 $100.82 $141.61 $145.19 $141.31 132.42% <-Total Growth 10 Cash Flow CDN$
Increase 872.44% 65.54% -40.28% -31.76% 43.52% -67.26% 314.52% 69.51% 3.98% 15.38% 40.46% 2.53% -2.67% SO Buy Back, DRIP S Iss
5 year Running Average $43 $41 $37 $32 $40 $35 $32 $42 $54 $67 $93 $112 $123 175.15% <-Total Growth 10 CF 5 Yr Running CDN$
CFPS CDN$ $0.92 $1.52 $0.63 $0.43 $0.62 $0.20 $0.84 $1.41 $1.44 $1.67 $2.41 $2.46 $2.39 61.29% <-Total Growth 10 Cash Flow per Share CDN$
Increase 877.71% 65.42% -58.48% -31.76% 43.54% -67.27% 314.52% 67.62% 2.01% 16.03% 44.69% 1.84% -2.78% 8.80% <-IRR #YR-> 10 Cash Flow CDN$ 132.42%
5 year Running Average $1.24 $1.01 $0.80 $0.68 $0.83 $0.68 $0.55 $0.70 $0.90 $1.11 $1.55 $1.88 $2.07 23.97% <-IRR #YR-> 5 Cash Flow CDN$ 192.84%
P/CF on Med Price 13.24 4.90 6.66 7.10 2.72 10.87 2.59 4.32 8.20 9.34 7.02 8.31 9.84 4.90% <-IRR #YR-> 10 Cash Flow per Share CDN$ 61.29%
P/CF on Closing Price 11.26 4.06 4.85 2.52 4.81 5.77 3.94 5.68 9.76 11.16 7.74 10.24 9.75 64.70% <-IRR #YR-> 5 Cash Flow per Share CDN$ 192.35%
38.16% Diff M/C 6.44% <-IRR #YR-> 10 CFPS 5 yr Running CDN$ 86.70%
Excl.Working Capital CF $29.52 -$51.56 $5.38 $5.32 -$8.30 $13.27 $5.39 -$6.02 $13.27 $15.01 -$1.51 $20.79 $0.00 28.04% <-IRR #YR-> 5 CFPS 5 yr Running CDN$ 244.11%
CF fr Op $M WC CDN$ $67.26 $10.91 $42.69 $30.78 $28.24 $25.23 $54.97 $78.02 $100.66 $115.83 $140.10 $165.98 $141 1420.81% <-Total Growth 10 Cash Flow less WC CDN$
Increase 101.58% -83.77% 291.15% -27.91% -8.24% -10.66% 117.89% 41.92% 29.01% 15.08% 20.95% 18.48% -14.86% 31.28% <-IRR #YR-> 10 Cash Flow less WC CDN$ 1420.81%
5 year Running Average $44 $42 $41 $37 $36 $28 $36 $43 $57 $75 $98 $120 $133 24.73% <-IRR #YR-> 5 Cash Flow less WC CDN$ 201.93%
CFPS Excl. WC CDN$ $1.64 $0.27 $0.72 $0.52 $0.48 $0.43 $0.93 $1.31 $1.66 $1.92 $2.39 $2.81 $2.39 11.15% <-IRR #YR-> 10 CF less WC 5 Yr Run CDN$ 187.84%
Increase 102.95% -83.78% 171.93% -27.91% -8.23% -10.67% 117.89% 40.34% 26.57% 15.72% 24.60% 17.69% -14.96% 26.98% <-IRR #YR-> 5 CF less WC 5 Yr Run CDN$ 230.15%
5 year Running Average $1.13 $1.03 $0.89 $0.79 $0.73 $0.48 $0.62 $0.73 $0.96 $1.25 $1.64 $2.02 $2.23 26.57% <-IRR #YR-> 10 CFPS - Less WC CDN$ 955.42%
P/CF on Med Price 7.43 28.03 5.82 5.87 3.52 5.15 2.33 4.65 7.12 8.13 7.10 7.27 9.84 45.71% <-IRR #YR-> 5 CFPS - Less WC CDN$ 201.42%
P/CF on Closing Price 6.31 23.25 4.24 2.09 6.22 2.73 3.55 6.11 8.47 9.71 7.83 8.96 9.75 6.99% <-IRR #YR-> 10 5 yr Running CDN$ 96.54%
*Operational Cash Flow per share CF/-WC P/CF Med 10 yr 7.06 5 yr 8.20 P/CF Med 10 yr 5.85 5 yr 7.12 66.82% Diff M/C 26.71% <-IRR #YR-> 5 5 yr Running CDN$ 226.68%
-$0.20 $0.00 $0.00 $0.00 $0.00 $2.46 Cash Flow per Share CDN$
-$1.01 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.88 CFPS 5 yr Running CDN$
-$0.55 $0.00 $0.00 $0.00 $0.00 $1.88 CFPS 5 yr Running CDN$
-$11 $0 $0 $0 $0 $0 $0 $0 $0 $0 $166 Cash Flow less WC CDN$
-$55 $0 $0 $0 $0 $166 Cash Flow less WC CDN$
-$42 $0 $0 $0 $0 $0 $0 $0 $0 $0 $120 CF less WC 5 Yr Run CDN$
-$36 $0 $0 $0 $0 $120 CF less WC 5 Yr Run CDN$
OPM 4.04% 6.60% 4.92% 2.82% 5.67% 1.67% 6.20% 10.77% 10.51% 10.69% 13.08% 13.37% 102.58% <-Total Growth 10 OPM
Increase -788.62% 63.50% -25.44% -42.69% 101.14% -70.57% 271.27% 73.78% -2.37% 1.72% 22.31% 2.22% Should increase or be stable.
Diff from Median -51.7% -21.0% -41.1% -66.2% -32.1% -80.0% -25.8% 28.9% 25.8% 28.0% 56.5% 60.0% 0.00 <-Median-> 10 OPM CDN$
*Operational Profit Margin (CF/Revenue) Ratio OPM 10 Yrs 8.35% 5 Yrs 10.77% should be zero, it is a check on calculations
Current Assets US$ $296.65 $221.47 $237.52 $212.02 $192.23 $221.75 $203.72 $198.97 $202.02 $213.71 $220.65 $242.24 $235.53 Liq ratio of 1.5 and up, best US$
Current Liabilities $122.04 $101.21 $91.94 $78.87 $69.95 $87.98 $79.07 $87.22 $86.99 $85.49 $90.14 $111.67 $84.71 2.51 <-Median-> 10 Ratio US$
Liquidity 2.43 2.19 2.58 2.69 2.75 2.52 2.58 2.28 2.32 2.50 2.45 2.17 2.78 2.32 <-Median-> 5 Ratio US$
Liq. with CF aft div 2.70 2.72 2.99 2.95 3.25 2.66 3.19 3.25 3.04 3.23 3.26 2.85 3.63 3.23 <-Median-> 5 Ratio US$
Liq. CF re Inv+Div 1.85 2.10 2.49 2.31 2.74 2.26 2.99 2.62 2.01 2.26 1.97 1.86 3.63 2.01 <-Median-> 5 Ratio US$
Current Assets CDN$ $345.86 $258.08 $234.69 $259.63 $201.19 $220.55 $207.19 $197.95 $214.87 $247.93 $305.54 $325.25 $318.03 Liq ratio of 1.5 and up, best CDN$
Current Liabilities $142.29 $117.94 $90.85 $96.59 $73.21 $87.51 $80.42 $86.77 $92.52 $99.17 $124.82 $149.94 $114.38 2.51 <-Median-> 10 Ratio CDN$
Liquidity 2.43 2.19 2.58 2.69 2.75 2.52 2.58 2.28 2.32 2.50 2.45 2.17 2.78 2.32 <-Median-> 5 Ratio CDN$
Liq. with CF aft div 2.70 2.72 2.99 2.95 3.25 2.66 3.19 3.25 3.04 3.23 3.26 2.85 3.63 3.23 <-Median-> 5 Ratio CDN$
Liq. CF re Inv+Div 1.85 2.10 2.49 2.31 2.74 2.26 2.99 2.62 2.01 2.26 1.97 1.86 3.63 2.01 <-Median-> 5 Ratio CDN$
Curr Long Term Debt $0 $0 $0 $0
Assets US$ $889.32 $692.39 $702.80 $575.17 $535.85 $506.11 $446.72 $426.15 $465.20 $466.68 $487.26 $580.60 $585.67 Debt ratio of 1.5 and up, best US$
Liabilities $454.90 $418.67 $342.79 $341.85 $298.05 $319.27 $309.55 $272.32 $234.77 $239.18 $270.53 $337.65 $348.09 1.76 <-Median-> 10 Ratio US$
Debt Ratio 1.95 1.65 2.05 1.68 1.80 1.59 1.44 1.56 1.98 1.95 1.80 1.72 1.68 1.80 <-Median-> 5 Ratio US$
Check $434 $274 $360 $233 $238 $187 $137 $154 $230 $228 $217 $243 $238
Assets CDN$ $1,036.85 $806.84 $694.44 $704.35 $560.82 $503.37 $454.32 $423.98 $494.79 $541.39 $674.73 $779.57 $790.83 Debt ratio of 1.5 and up, best CDN$
Liabilities $530.37 $487.87 $338.71 $418.63 $311.94 $317.55 $314.81 $270.93 $249.70 $277.47 $374.62 $453.37 $470.03 1.76 <-Median-> 10 Ratio CDN$
Debt Ratio 1.95 1.65 2.05 1.68 1.80 1.59 1.44 1.56 1.98 1.95 1.80 1.72 1.68 1.80 <-Median-> 5 Ratio CDN$
Check $506 $319 $356 $286 $249 $186 $140 $153 $245 $264 $300 $326 $321
Total Book Value US$ $434.42 $273.72 $360.01 $233.32 $237.80 $186.83 $137.18 $153.83 $230.43 $227.50 $216.73 $242.94 $237.58
NCI $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $6.69
Net Book Value $434.42 $273.72 $360.01 $233.32 $237.80 $186.83 $137.18 $153.83 $230.43 $227.50 $216.73 $242.94 $230.89 $230.89 $230.89 -11.24% <-Total Growth 10 Book Value US$
Book Value per Share $10.61 $6.68 $6.11 $3.96 $4.03 $3.17 $2.33 $2.58 $3.79 $3.76 $3.69 $4.11 $3.91 $3.91 $3.91 -38.40% <-Total Growth 10 Book Value per Share US$
Change 8.18% -37.04% -8.56% -35.19% 1.93% -21.45% -26.58% 10.89% 46.95% -0.71% -1.86% 11.35% -5.07% 0.00% 0.00% 168.01% P/B Ratio Current/10 Year Median US$
P/B Ratio (Median) 0.83 0.99 0.62 0.52 0.35 0.68 0.93 2.37 3.16 3.70 3.65 3.68 4.49 1.03 P/B Ratio Historical Median US$
P/B Ratio (Close) 0.80 0.65 0.50 0.23 0.70 0.38 1.32 3.11 3.46 4.31 3.65 4.58 4.41 -4.73% <-IRR #YR-> 10 Book Value per Share US$ -38.40%
Change -10.61% -19.47% -22.35% -54.62% 209.57% -46.21% 247.31% 136.35% 11.32% 24.44% -15.14% 25.40% -3.72% 12.07% <-IRR #YR-> 5 Book Value per Share US$ 76.80%
Leverage (A/BK) 2.05 2.53 1.95 2.47 2.25 2.71 3.26 2.77 2.02 2.05 2.25 2.39 2.54 2.32 <-Median-> 10 A/BV US$
Debt/Equity Ratio 1.05 1.53 0.95 1.47 1.25 1.71 2.26 1.77 1.02 1.05 1.25 1.39 1.51 1.32 <-Median-> 10 Debt/Eq Ratio US$
Shareholders' Equity (Assets less Liabilities) P/BV 10 yr Med 1.65 5 yr Med 3.65 168.01% Diff M/C 2.39 Historical 18 A/BV US$
Book Value Check $263.92 $300.11 $326.20 $311.77
Total Book Value $506.48 $318.96 $355.73 $285.72 $248.88 $185.83 $139.51 $153.05 $245.08 $263.92 $300.11 $326.20 $320.80
NCI $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $9.03
Net Book Value $506.48 $318.96 $355.73 $285.72 $248.88 $185.83 $139.51 $153.05 $245.08 $263.92 $300.11 $326.20 $311.77 $311.77 $311.77
Book Value per Share $12.37 $7.78 $6.03 $4.85 $4.22 $3.15 $2.37 $2.57 $4.03 $4.37 $5.12 $5.52 $5.27 $5.27 $5.27 -29.03% <-Total Growth 10 Book Value per Share CDN$
Change 4.79% -37.07% -22.47% -19.68% -12.88% -25.35% -24.92% 8.48% 57.10% 8.29% 17.14% 7.97% -4.53% 0.00% 0.00% 168.74% P/B Ratio Current/10 Year Median CDN$
P/B Ratio (Median) 0.99 0.96 0.70 0.63 0.40 0.70 0.92 2.37 2.92 3.57 3.31 3.70 4.46 0.00 0.00 1.58 P/B Ratio Historical Median CDN$
P/B Ratio (Close) 0.84 0.80 0.51 0.22 0.71 0.37 1.40 3.12 3.48 4.26 3.65 4.56 4.42 4.42 4.42 -3.37% <-IRR #YR-> 10 Book Value per Share CDN$
Change -9.21% -5.15% -36.03% -55.80% 213.83% -47.41% 276.83% 122.79% 11.63% 22.49% -14.26% 24.78% -3.04% 0.00% 0.00% 18.48% <-IRR #YR-> 5 Book Value per Share CDN$
Leverage (A/BK) 2.05 2.53 1.95 2.47 2.25 2.71 3.26 2.77 2.02 2.05 2.25 2.39 2.54 2.32 <-Median-> 10 A/BV CDN$
Debt/Equity Ratio 1.05 1.53 0.95 1.47 1.25 1.71 2.26 1.77 1.02 1.05 1.25 1.39 1.51 1.32 <-Median-> 10 Debt/Eq Ratio CDN$
Median Values P/BV 10 yr Med 1.64 5 yr Med 3.31 168.74% Diff M/C 2.38 Historical 23 A/BV CDN$
$55 <-12 mths 5.07%
Comprehensive Income US$ $52.26 Comprehensive Income US$
NCI -$0.09 NCI US$
Shareholders $30.44 -$164.38 $21.79 -$127.71 $3.47 -$51.94 -$7.73 $18.09 $79.55 $23.45 $45.69 $52.35 131.85% <-Total Growth 10 Comprehensive Income US$
Increase -640.09% 113.26% -686.09% 102.71% -1598.07% 85.13% 334.12% 339.85% -70.52% 94.85% 14.58% 94.8% <-Median-> 5 Comprehensive Income US$
5 Yr Running Average -$47.28 -$63.75 -$32.42 -$33.16 $8.29 $12.28 $31.81 $43.83 #NUM! <-IRR #YR-> 10 Comprehensive Income US$ 131.85%
ROE US$ 7.0% -60.1% 6.1% -54.7% 1.5% -27.8% -5.6% 11.8% 34.5% 10.3% 21.1% 21.5% #NUM! <-IRR #YR-> 5 Comprehensive Income US$ 777.71%
5Yr Median 1.5% -27.8% -5.6% -5.6% 1.5% 10.3% 11.8% 21.1% #NUM! <-IRR #YR-> 7 5 Yr Running Average US$ #DIV/0!
% Difference from NI 9.5% -1.4% -359.6% 37.6% -124.1% -8.0% -186.3% -19.6% 18.1% -34.5% -19.4% 2.4% #NUM! <-IRR #YR-> 5 5 Yr Running Average US$ 235.17%
Median Values Diff 5, 10 yr -19.5% -19.4% 21.1% <-Median-> 5 Return on Equity US$
Current Liability Coverage Ratio US$ 0.47 0.09 0.47 0.32 0.39 0.29 0.68 0.90 1.09 1.17 1.12 1.11 CFO / Current Liabilities US$
5 year Median 0.27 0.27 0.30 0.32 0.39 0.32 0.39 0.39 0.68 0.90 1.09 1.11 1.11 <-Median-> 5 Current Liability Cov Ratio US$
Asset Efficiency Ratio US$ 6.49% 1.35% 6.15% 4.37% 5.04% 5.01% 12.10% 18.40% 20.34% 21.40% 20.76% 21.29% CFO / Total Assets US$
5 year Median 4.31% 4.31% 5.16% 4.37% 5.04% 5.01% 5.04% 5.04% 12.10% 18.40% 20.34% 20.76% 20.8% <-Median-> 5 Return on Assets US$
Return on Assets ROA US$ 3.1% -24.1% -1.2% -16.1% -2.7% -11.2% 2.0% 5.3% 14.5% 7.7% 11.6% 8.8% Net Income/Assets Return on Assets US$
5Yr Median 1.4% 1.4% 1.4% -1.2% -2.7% -11.2% -2.7% -2.7% 2.0% 5.3% 7.7% 8.8% 8.8% <-Median-> 5 Asset Efficiency Ratio US$
Return on Equity ROE US$ 6.4% -60.9% -2.3% -39.8% -6.1% -30.2% 6.5% 14.6% 29.2% 15.7% 26.1% 21.0% Net Inc/ Shareholders' equity Return on Equity US$
5Yr Median 2.8% 2.8% 2.8% -2.3% -6.1% -30.2% -6.1% -6.1% 6.5% 14.6% 15.7% 21.0% 21.0% <-Median-> 5 Return on Equity US$
$55 <-12 mths 7.69%
Net Income IS$ $51.14 Net Income IS$ US$
NCI $0.02 NCI US$
Shareholders $27.79 -$166.69 -$8.39 -$92.80 -$14.39 -$56.45 $8.95 $22.51 $67.36 $35.82 $56.67 $51.12 $68 $71 130.67% <-Total Growth 10 Shareholders US$
Increase 144.68% -699.81% 94.96% -1005.67% 84.49% -292.28% 115.86% 151.36% 199.27% -46.83% 58.23% -9.80% 32.24% 5.33% EPS/CF Ratio should not be higher than 1.00 US$
5 Yr Running Average -$1.87 -$32.76 -$23.55 -$45.75 -$50.90 -$67.74 -$32.61 -$26.43 $5.60 $15.64 $38.26 $46.69 $55.71 $56.48 #NUM! <-IRR #YR-> 10 Net Income US$ 130.67%
Operating Cash Flow $32.37 $53.61 $37.76 $20.79 $34.91 $12.03 $48.75 $84.47 $82.16 $86.91 $102.27 -$91.85 $104.65 $0.00 41.68% <-IRR #YR-> 5 Net Income US$ 470.92%
Investment Cash Flow -$55.81 -$29.56 -$18.70 -$21.85 -$12.89 -$15.46 -$5.32 -$21.08 -$44.89 -$36.81 -$59.23 -$59.23 $0.00 $0.00 #NUM! <-IRR #YR-> 10 5 Yr Running Ave. US$ 242.52%
Total Accrual $51.23 -$190.75 -$27.45 -$91.74 -$36.41 -$53.02 -$34.48 -$40.89 $30.09 -$14.28 $13.63 $202.20 -$37.05 $71.20 #NUM! <-IRR #YR-> 5 5 Yr Running Ave. US$ 243.17%
Total Assets $889.32 $692.39 $702.80 $575.17 $535.85 $506.11 $446.72 $426.15 $465.20 $466.68 $487.26 $580.60 $585.67 $0.00 Balance Sheet Assets US$
Accruals Ratio 5.76% -27.55% -3.91% -15.95% -6.79% -10.48% -7.72% -9.59% 6.47% -3.06% 2.80% 34.83% 2.80% <-Median-> 5 Ratio US$
Chge in Close US$ -3.30% -49.29% -29.00% -70.59% 215.56% -57.75% 155.00% 162.09% 63.59% 23.55% -16.72% 39.63% -8.59% 0.00% 0.00% US$
Financial Cash Flow US$ $11.72 -$16.99 -$22.08 $2.39 -$34.31 $4.01 -$42.94 -$62.02 -$40.46 -$43.72 -$31.24 -$11.54 C F Statement Financial CF US$
Total Accruals $39.5 -$173.8 -$5.4 -$94.1 -$2 -$57 $8 $21 $71 $29 $45 $214 Accruals US$
Accruals Ratio 4.44% -25.09% -0.76% -16.37% -0.39% -11.27% 1.90% 4.96% 15.17% 6.31% 9.21% 36.81% 9.21% <-Median-> 5 Ratio US$
Cash US$ $10.13 $17.30 $15.53 $15.39 $3.67 $3.97 $4.35 $5.89 $2.50 $8.34 $17.62 $20.96 $4.11 Cash US$
Cash per Share $0.25 $0.42 $0.26 $0.26 $0.06 $0.07 $0.07 $0.10 $0.04 $0.14 $0.30 $0.35 $0.07 $0.14 <-Median-> 5 Cash per Share US$
Percentage of Stock Price 2.91% 9.79% 8.61% 29.00% 2.19% 5.61% 2.41% 1.23% 0.31% 0.85% 2.22% 1.88% 0.40% 1.23% <-Median-> 5 % of Stock Price
$74 <-12 mths 5.66%
Comprehensive Income CDN$ $70.17
NCI -$0.12
Comprehensive Income CDN$ $35.49 -$191.55 $21.53 -$156.39 $3.63 -$51.66 -$7.86 $17.99 $84.61 $27.20 $63.27 $70.29 136.70% <-Total Growth 10 Comprehensive Income CDN$
Increase -639.81% 111.24% -826.37% 102.32% -1523.64% 84.79% 329.04% 370.22% -67.85% 132.58% 11.10% 132.6% <-Median-> 5 Comprehensive Income CDN$
5 Yr Running Average -$57.46 -$74.89 -$38.15 -$38.86 $9.34 $14.06 $37.04 $52.67 #NUM! <-IRR #YR-> 10 Comprehensive Income CDN$ 136.70%
ROE CDN$ 7.0% -60.1% 6.1% -54.7% 1.5% -27.8% -5.6% 11.8% 34.5% 10.3% 21.1% 21.5% #NUM! <-IRR #YR-> 5 Comprehensive Income CDN$ 994.75%
5Yr Median 1.5% -27.8% -5.6% -5.6% 1.5% 10.3% 11.8% 21.1% #NUM! <-IRR #YR-> 7 5 Yr Running Average CDN$ #DIV/0!
% Difference from NI 9.5% -1.4% -359.6% 37.6% -124.1% -8.0% -186.3% -19.6% 18.1% -34.5% -19.4% 2.4% #NUM! <-IRR #YR-> 5 5 Yr Running Average CDN$ 238.08%
Median Values Diff 5, 10 yr -19.5% -19.4% 21.1% <-Median-> 5 Return on Equity CDN$
Current Liability Coverage Ratio CDN$ 0.47 0.09 0.47 0.32 0.39 0.29 0.68 0.90 1.09 1.17 1.12 1.11 CFO / Current Liabilities CDN$
5 year Median 0.27 0.27 0.30 0.32 0.39 0.32 0.39 0.39 0.68 0.90 1.09 1.11 1.11 <-Median-> 5 Current Liability Cov Ratio CDN$
Asset Efficiency Ratio CDN$ 6.49% 1.35% 6.15% 4.37% 5.04% 5.01% 12.10% 18.40% 20.34% 21.40% 20.76% 21.29% CFO / Total Assets CDN$
5 year Median 4.31% 4.31% 5.16% 4.37% 5.04% 5.01% 5.04% 5.04% 12.10% 18.40% 20.34% 20.76% 20.8% <-Median-> 5 Return on Assets CDN$
Return on Assets ROA CDN$ 3.1% -24.1% -1.2% -16.1% -2.7% -11.2% 2.0% 5.3% 14.5% 7.7% 11.6% 8.8% Net Income/Assets Return on Assets CDN$
5Yr Median 1.4% 1.4% 1.4% -1.2% -2.7% -11.2% -2.7% -2.7% 2.0% 5.3% 7.7% 8.8% 8.8% <-Median-> 5 Asset Efficiency Ratio CDN$
Return on Equity ROE CDN$ 6.4% -60.9% -2.3% -39.8% -6.1% -30.2% 6.5% 14.6% 29.2% 15.7% 26.1% 21.0% Net Inc/ Shareholders' equity Return on Equity CDN$
5Yr Median 2.8% 2.8% 2.8% -2.3% -6.1% -30.2% -6.1% -6.1% 6.5% 14.6% 15.7% 21.0% 21.0% <-Median-> 5 Return on Equity CDN$
$74 <-12 mths 8.30%
Net Income CDN$ $68.66 Net Income CDN$ CDN$
NCI $0.02 NCI CDN$
Shareholders $32.40 -$194.25 -$8.29 -$113.64 -$15.06 -$56.14 $9.11 $22.39 $71.64 $41.55 $78.48 $68.64 $91 135.34% <-Total Growth 10 Net Income CDN$
Increase 137.02% -699.50% -95.73% 1270.31% -86.75% 272.79% -116.22% 145.90% 219.94% -42.00% 88.87% -12.54% 32.99% EPS/CF Ratio should not be higher than 1.00 CDN$
5 Yr Running Average -$7.19 -$42.14 -$26.60 -$54.02 -$59.77 -$77.48 -$36.81 -$30.67 $6.39 $17.71 $44.63 $56.54 $70 #NUM! <-IRR #YR-> 10 Net Income CDN$ 135.34%
Operating Cash Flow $37.74 $62.47 $37.31 $25.46 $36.54 $11.96 $49.58 $84.04 $87.39 $100.82 $141.61 -$123.33 49.78% <-IRR #YR-> 5 Net Income CDN$ 653.76%
Investment Cash Flow -$65.07 -$34.44 -$18.48 -$26.76 -$13.49 -$15.37 -$5.41 -$20.97 -$47.75 -$42.71 -$82.02 -$79.53 #NUM! <-IRR #YR-> 10 5 Yr Running Ave. CDN$ 234.17%
Total Accrual $59.73 -$222.28 -$27.12 -$112.34 -$38.10 -$52.73 -$35.06 -$40.68 $32.00 -$16.57 $18.88 $271.49 #NUM! <-IRR #YR-> 5 5 Yr Running Ave. CDN$ 253.62%
Total Assets $1,036.85 $806.84 $694.44 $704.35 $560.82 $503.37 $454.32 $423.98 $494.79 $541.39 $674.73 $779.57 Balance Sheet Assets CDN$
Accruals Ratio 5.76% -27.55% -3.91% -15.95% -6.79% -10.48% -7.72% -9.59% 6.47% -3.06% 2.80% 34.83% 2.80% <-Median-> 5 Ratio CDN$
EPS/CF Ratio 0.48 -17.81 -0.26 -3.68 -0.52 -2.23 0.16 0.28 0.70 0.35 0.54 0.41 0.22 <-Median-> 10 EPS/CF Ratio CDN$
Chge in Close -4.86% -40.31% -50.40% -64.50% 173.39% -60.74% 182.91% 141.69% 75.38% 32.64% 0.43% 34.72% -7.43% 0.00% 0.00% Count 24 Years of data CDN$
down down up up up up up up down Count 16 66.67% CDN$
yes yes yes yes yes yes % right Count 8 50.00% CDN$
Financial Cash Flow CDN$ $13.66 -$19.80 -$21.82 $2.93 -$35.91 $3.99 -$43.67 -$61.70 -$43.04 -$50.72 -$43.26 -$15.49 C F Statement Financial CF CDN$
Total Accruals $46.1 -$202.5 -$5.3 -$115.3 -$2.2 -$56.7 $8.6 $21.0 $75.0 $34.2 $62.1 $287.0 Accruals CDN$
Accruals Ratio 4.44% -25.09% -0.76% -16.37% -0.39% -11.27% 1.90% 4.96% 15.17% 6.31% 9.21% 36.81% 9.21% <-Median-> 5 Ratio CDN$
Cash CDN$ $11.82 $20.16 $15.34 $18.85 $3.84 $3.95 $4.42 $5.86 $2.66 $9.68 $24.39 $28.14 $5.54 Cash CDN$
Cash per Share $0.29 $0.49 $0.26 $0.32 $0.07 $0.07 $0.07 $0.10 $0.04 $0.16 $0.42 $0.48 $0.09 $0.16 <-Median-> 5 Cash per Share CDN$
Percentage of Stock Price 2.78% 7.95% 8.48% 29.33% 2.19% 5.72% 2.26% 1.23% 0.31% 0.86% 2.22% 1.89% 0.40% 1.23% <-Median-> 5 % of Stock Price CDN$
Notes:
June 4, 2017. Last estimates were for 2016, 2017 and 2018 of $804M, $832M and $862M for Revenue US$, $1.05 and $1.18 for EPS for 2016 and 2017 US$,
$1.77 CFPS US$ for 2016 and $66M and $73M Net Income US$ for 2016 and 2017.
June 6, 2016. Started Spreadsheet.
Sector:
Manufacturing, Industrial
What should this stock accomplish?
Would I buy this company and Why.
May 29, 12016. I would consider this company. It is presently doing well, but the economic climate is still uncertain.
What should this stock accomplish?
Dividends
Dividends are paid in Cycle 3, that is March, June, September and December. Dividends are declared in one month and paid in the following month to Shareholders of Record.
For example, dividend declared on November 11, 2015 was paid on December 31, 2015 to shareholders of record of December 15, 2015.
Misson Statement or closes thing I can find.
What I am looking for is a statement that the company wants to do well by their customers, employees, and community and and thereby earn shareholders a reasonable return.
For customers
For employees
For community
For investors
Why am I following this stock.
I got this stock from Peter Keyser who I met in an Investment Club.
How they make their money.
Intertape Polymer Group Inc. operates in the specialty packaging industry in North America. The Company develops, manufactures and sells a range of paper and film-based pressure sensitive and water activated tapes,
polyethylene and specialized polyolefin packaging films, woven coated fabrics and complementary packaging systems for industrial and retail use.
Shares; '%, Value $M Shares %, Val $M Shares %, Val $M Shares %, Val $M
Date 2015 Jun 06 2016 Jun 4 2017
Yull, Gregory 0.597 1.01% 0.702 1.19%
CEO - Shares - Amount $15.044 $16.369
Options - percentage 1.091 1.85% 0.737 1.25%
Options - amount $27.475 $17.183
Crystal, Jeffrey 0.004 0.01% 0.005 0.01% Not shown on INK as CFO
CFO - Shares - Amount $0.106 $0.119
Options - percentage 0.097 0.16% 0.119 0.20%
Options - amount $2.453 $2.784
Nalette, Douglas 0.109 0.18% 0.121 0.20%
Officer - Shares - Amount $2.741 $2.824
Options - percentage 0.212 0.36% 0.134 0.23%
Options - amount $5.338 $3.117
Foster, Robert J. 0.065 0.11% 0.056 0.09%
Director - Shares - Amount $1.637 $1.308
Options - percentage 0.034 0.06% 0.042 0.07%
Options - amount $0.860 $0.982
Bunze, George J. 0.053 0.09% 0.053 0.09%
Chairman - Shares - Amt $1.344 $1.244
Options - percentage 0.041 0.07% 0.052 0.09%
Options - amount $1.029 $1.202
Increase in O/S Shares 0.257 0.42% 0.719 1.23% 0.393 0.67%
Due to SO $4.777 $13.436 $9.891
Book Value $1.864 $4.458 $3.878
Insider Buying -$0.285 -$0.010
Insider Selling $4.904 $13.108
Net Insider Selling $4.619 $13.098
Net Selling % of Market Cap 0.31% 0.95%
Directors 9 9
Women 1 11% 1 11%
Minorities 0 0% 0 0%
Institutions/Holdings 99 $531.420 112 $628.830
Total Shares Held 27.000 45.72% 27.000 45.67%
Value of Shares owned $679.860 $679.860
Increase/Decrease 3 Mths 3.000 12.50% -2.000 -6.90%
Starting No. of Shares 24.000 Morningstar 29.000 Morningstar
Copyright 2008 Website of SPBrunner. All rights reserved.