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/ Q1 2017
Just Energy Group Inc. TSX: JE NYSE: JE http://justenergygroup.com Fiscal Yr: Mar 31
Year 3/31/05 3/31/06 3/31/07 3/31/08 3/31/09 3/31/10 3/31/11 3/31/12 3/31/13 3/31/14 3/31/15 3/31/16 3/31/17 3/31/18 3/31/19 Value Description #Y Item
Accounting Rules C GAAP IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS Accounting Rules
Split
$4,071.3 <-12 mths -0.84%
Revenue* $920.9 $1,212.3 $1,532.3 $1,738.7 $1,899.2 $2,299.2 $2,953.2 $2,785.3 $2,882.0 $3,611.1 $3,895.9 $4,105.9 $4,190 $4,277 $4,801 238.68% <-Total Growth 10 Revenue
Increase 25.62% 31.64% 26.40% 13.47% 9.23% 21.06% 28.44% -5.69% 3.47% 25.30% 7.89% 5.39% 2.05% 2.08% 12.25% 12.97% <-IRR #YR-> 10 Revenue
5 year Running Average $717.8 $987.5 $1,227.5 $1,460.7 $1,736.4 $2,084.5 $2,335.1 $2,563.8 $2,906.1 $3,225.5 $3,456.0 $3,737.0 $4,016.0 $4,254.0 6.81% <-IRR #YR-> 5 Revenue
Revenue per Share $8.71 $11.38 $14.35 $15.97 $17.05 $17.12 $21.56 $20.43 $20.29 $25.12 $26.58 $27.90 $28.37 $28.95 $32.50 17.02% <-IRR #YR-> 10 5 yr Running Average
Increase 22.10% 30.56% 26.13% 11.31% 6.74% 0.44% 25.92% -5.26% -0.67% 23.80% 5.82% 4.94% 1.68% 2.08% 12.25% 10.64% <-IRR #YR-> 5 5 yr Running Average
5 year Running Average $6.96 $9.40 $11.51 $13.49 $15.17 $17.21 $18.43 $19.29 $20.90 $22.80 $24.06 $25.65 $27.38 $28.86 9.38% <-IRR #YR-> 10 Revenue per Share
P/S (Price/Sales) Med 1.92 1.58 1.09 0.93 0.63 0.72 0.64 0.62 0.47 0.30 0.26 0.28 5.29% <-IRR #YR-> 5 Revenue per Share
P/S (Price/Sales) Close 1.86 1.59 0.90 0.82 0.62 0.84 0.72 0.68 0.33 0.35 0.22 0.28 0.24 0.24 0.27 13.21% <-IRR #YR-> 10 5 yr Running Average
*Sales in M CDN $  P/S 10 yr  0.65 5 yr  0.33 -62.93% Diff M/C 6.93% <-IRR #YR-> 5 5 yr Running Average
-$1,212.3 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $4,105.9
-$2,953.2 $0.0 $0.0 $0.0 $0.0 $4,105.9
-$717.8 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $3,456.0
-$2,084.5 $0.0 $0.0 $0.0 $0.0 $3,456.0
-$11.4 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $27.9
-$21.6 $0.0 $0.0 $0.0 $0.0 $27.9
-$6.96 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $24.06
-$17.21 $0.00 $0.00 $0.00 $0.00 $24.06
AFFO* $1.65 $1.59 $1.77 $0.69 $0.77 $0.64 $0.94 -40.82% <-Total Growth 6 AFFO
Median Values DPR 10 Yrs 77.98% 5 Yrs   91.94% P/CF 5 Yrs   in order 9.88 11.76 7.70 9.30 -100.00% Diff M/C -100.00% Diff M/C 10 DPR 75% to 95% best
* Adjusted Funds From Operations
-$1.65 $0.00 $0.00 $0.00 $0.00 $0.00 $0.94
-$1.65 $0.00 $0.00 $0.00 $0.00 $0.00 $0.94
-$1.29 -$1.09 $0.96
-$1.29 -$1.09 $0.96
$134.05 <-12 mths -3.00%
Funds from Opertions $103.82 $124.01 $110.57 $138.20 Base
Distributions $178.40 $123.43 $86.72 $74.73 not same as Div CF State
Payout Ratio 171.8% 99.5% 78.4% 54.1%
Distributable Cash $0.79 $0.95 $1.21 $1.41 $1.52 $1.52 $1.40 $1.24 $0.74 $0.87 $0.76 $0.94 $0.92 $1.00 -0.95% <-Total Growth 10 FFO
Increase -3.66% 20.25% 27.37% 16.53% 7.80% 0.00% -7.89% -11.43% -40.22% 16.95% -12.24% 23.68% -2.23% 8.70% -0.10% <-IRR #YR-> 10 FFO
FFO Yield 4.9% 5.2% 9.4% 10.8% 14.3% 10.6% 9.0% 9.0% 11.1% 9.8% 12.9% 12.2% 13.5% 14.7% -7.64% <-IRR #YR-> 5 FFO
5 year Running Average $0.73 $0.90 $1.04 $1.18 $1.32 $1.41 $1.42 $1.28 $1.15 $1.00 $0.91 $0.85 $0.90 0.07% <-IRR #YR-> 9 5 yr Running Average
Payout Ratio 106.3% 94.7% 82.6% 83.6% 81.1% 81.6% 88.6% 100.0% 167.3% 96.9% 76.9% 53.1% 54.3% 50.0% -8.41% <-IRR #YR-> 5 5 yr Running Average
5 year Running Average 90.16% 88.50% 97.47% 97.38% 95.86% 94.56% 97.55% 102.27% 104.19% 102.71% 96.81% 86.64% 65.16% 97.43% <-Median-> 10 Payout 5 yr Running Average
Price/FFO Median 21.20 18.98 12.94 10.55 7.08 8.15 9.83 10.19 13.00 8.75 9.13 8.44 8.29 0.30 9.48 <-Median-> 10 P/FFO Med
Price/FFO High 23.65 21.87 15.99 12.23 9.95 9.49 11.26 12.68 17.66 10.42 11.83 10.68 9.36 0.00 11.55 <-Median-> 10 P/FFO High
Price/FFO Low 18.75 16.09 9.88 8.87 4.21 6.81 8.39 7.69 8.34 7.09 6.44 6.20 7.22 0.00 7.39 <-Median-> 10 P/FFO Low
Price/FFO Close 20.57 19.07 10.62 9.26 6.97 9.41 11.06 11.13 9.00 10.25 7.78 8.20 7.41 6.82 9.34 <-Median-> 10 P/FFO Close
Trailing P/FFO Close 19.82 22.94 13.53 10.79 7.52 9.41 10.18 9.86 5.38 11.99 6.83 10.15 7.25 10.00 <-Median-> 10 Trailing P/FFO Close
Median Values DPR 10 Yrs 83.12% 5 Yrs   96.89% P/CF 5 Yrs   in order 9.13 11.83 7.09 9.00 -18.85% Diff M/C -21.82% Diff M/C 10 DPR 75% to 95% best Median Values
* Funds From Operations
-$0.95 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.94
-$1.40 $0.00 $0.00 $0.00 $0.00 $0.94
-$0.90 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.91
-$1.41 $0.00 $0.00 $0.00 $0.00 $0.91
$2.23 <-12 mths 406.82%
Pre-split
EPS Basic $0.36 $0.49 $0.88 $1.42 -$10.03 $1.81 $3.81 -$0.93 $4.30 $1.16 -$4.01 $0.44 -10.20% <-Total Growth 10 EPS Basic
Pre-split
EPS Diluted* $0.35 $0.48 $0.88 $1.41 -$10.03 $1.79 $3.73 -$0.93 $3.68 $1.12 -$4.01 $0.43 $2.86 $0.28 $0.37 -10.42% <-Total Growth 10 EPS Diluted
Increase 84.21% 37.14% 83.33% 60.23% -811.35% -117.85% 108.38% -125% -496% -70% -458% -111% 565% -90% 32% -1.09% <-IRR #YR-> 10 Earnings per Share -10.42%
Earnings Yield 2.2% 2.6% 6.8% 10.8% -94.6% 12.5% 24.1% -6.7% 55.2% 12.6% -67.7% 5.6% 41.9% 4.1% 4.2% -35.08% <-IRR #YR-> 5 Earnings per Share -88.47%
5 year Running Average $0.26 $0.42 $0.66 -$1.38 -$1.09 -$0.44 -$0.81 -$0.35 $1.88 $0.72 $0.06 $0.82 $0.14 -$0.01 -13.90% <-IRR #YR-> 10 5 yr Running Average -77.61%
10 year Running Average -$0.09 -$0.19 $0.16 $0.25 -$0.19 -$0.19 $0.01 -$0.11 $0.93 #NUM! <-IRR #YR-> 5 5 yr Running Average 113.06%
* Diluted ESP per share (Earnings/loss from continuing Operations) E/P 10 Yrs 8.82% 5Yrs 5.57%
-$0.48 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.43
-$3.73 $0.00 $0.00 $0.00 $0.00 $0.43
-$0.26 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.06
$0.44 $0.00 $0.00 $0.00 $0.00 $0.06
Special Dividends $0.00 $0.00 $0.00 $0.41 $0.165 $0.21 $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* $0.840 $0.900 $1.000 $1.18 $1.232 $1.240 $1.240 $1.240 $1.240 $0.840 $0.585 $0.50 $0.50 $0.50 $0.50 -44.44% <-Total Growth 10 Dividends
Increase 16.67% 7.14% 11.11% 17.87% 4.56% 0.61% 0.00% 0.00% 0.00% -32.26% -30.36% -14.53% 0.00% 0.00% 0.00% Count 15 Years of data
Dividends 5 Yr Running $0.66 $0.80 $1.01 $1.15 $1.27 $1.34 $1.38 $1.31 $1.20 $1.03 $0.88 $0.73 $0.59 $0.52 33.48% <-Total Growth 10 Dividends 5 Yr Running
Yield H/L Price 5.02% 4.99% 6.39% 7.92% 11.45% 10.01% 9.01% 9.82% 12.87% 11.07% 8.42% 6.30% 6.56% 9.41% <-Median-> 10 Yield H/L Price
Yield on High  Price 4.50% 4.33% 5.17% 6.83% 8.15% 8.60% 7.86% 7.89% 9.47% 9.30% 6.50% 4.98% 5.81% 7.88% <-Median-> 10 Yield on High  Price
Yield on Low Price 5.67% 5.89% 8.36% 9.43% 19.26% 11.98% 10.55% 13.00% 20.06% 13.66% 11.94% 8.58% 7.53% 11.96% <-Median-> 10 Yield on Low Price
Yield on Close Price 5.17% 4.97% 7.78% 9.03% 11.63% 8.67% 8.01% 8.99% 18.59% 9.45% 9.88% 6.48% 7.33% 7.33% 5.62% 9.01% <-Median-> 10 Yield on Close Price
Payout Ratio EPS 240.00% 187.50% 113.64% 112.68% -13.93% 81.01% 33.24% -133.33% 33.69% 75.00% -14.59% 116.28% 17.48% 178.57% 135.14% 54.35% <-Median-> 10 DPR EPS
DPR EPS 5 Yr Running 347.49% 235.85% 239.99% -101.12% -132.54% -279.27% -153.84% -352.26% 44.73% 143.31% 1518.94% 61.27% 367.65% -3571.43% -28.20% <-Median-> 10 DPR EPS 5 Yr Running
Payout Ratio CFPS 132.22% 137.83% 108.58% 127.16% 90.11% 123.02% 110.74% 117.09% 179.42% 73.01% 89.11% 39.33% 58.82% 51.02% 109.66% <-Median-> 10 DPR CF
DPR CF 5 Yr Running 119.23% 116.87% 120.55% 114.31% 114.11% 110.91% 112.32% 117.29% 115.60% 110.01% 91.23% 79.34% 59.59% 114.21% <-Median-> 10 DPR CF 5 Yr Running
Payout Ratio CFPS WC 109.96% 98.00% 84.31% 116.95% 93.45% 100.47% 88.65% 96.07% 158.43% 93.87% 57.25% 43.63% 58.82% 51.02% 93.66% <-Median-> 10 DPR CF WC
DPR CF WC 5 Yr Running 99.38% 94.47% 101.95% 100.07% 98.98% 97.01% 98.99% 102.44% 103.44% 95.47% 85.76% 78.05% 59.78% 98.98% <-Median-> 10 DPR CF WC 5 Yr Running
Median Values 5 Yr Med 5 Yr Cl 9.82% 9.45% 5 Yr Med Payout 33.69% 89.11% 93.87% -5.71% <-IRR #YR-> 10 Dividends
* Dividends per share  5 Yr Med and Cur. -25.32% -22.41% Last Div Inc ---> $0.125 $0.125 0.0% -16.61% <-IRR #YR-> 5 Dividends
-$0.90 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.50
-$1.24 $0.00 $0.00 $0.00 $0.00 $0.50
Historical Dividends Historical High Div 19.58% Low Div 4.43% Ave Div 12.01% Med Div 8.42% Close Div 8.01% Historical Dividends
High/Ave/Median Values Curr diff Exp. -62.56%     65.49% Exp. -38.93% Exp. -12.93% Exp. -8.47% High/Ave/Median 
Future Dividend Yield Div Yd 8.50% earning in 5 Years at IRR of 3.00% Div Inc. 15.93% Future Dividend Yield
Future Dividend Yield Div Yd 9.85% earning in 10 Years at IRR of 3.00% Div Inc. 34.39% Future Dividend Yield
Future Dividend Yield Div Yd 11.42% earning in 15 Years at IRR of 3.00% Div Inc. 55.80% Future Dividend Yield
Cost covered if held 5 years 92.41% 71.04% 75.28% 37.84% 37.03% 44.18% 44.15% 55.83% 41.54% 32.01% 29.02% 30.36% 34.06% 44.16% <-Median-> 10 Paid Median Price
Cost covered if held 10 years 252.19% 163.45% 154.29% 68.56% 61.46% 67.59% 63.81% 79.84% 154.29% <-Median-> 5 Paid Median Price
Cost covered if held 15 years 336.86% 204.60% 188.27% #NUM! <-Median-> 0 Paid Median Price
Yield if held 5 yrs 23.10% 16.59% 16.20% 7.40% 6.88% 7.92% 8.34% 7.80% 4.72% 3.63% 3.96% 5.19% 6.59% 7.86% <-Median-> 10 Paid Median Price
Yield if held 10 yrs 28.65% 17.45% 11.04% 3.49% 2.77% 3.19% 3.36% 4.64% 11.04% <-Median-> 5 Paid Median Price
Yield if held 15 yrs 11.55% 7.04% 6.57% #NUM! <-Median-> 0 Paid Median Price
Graham No. $3.64 $3.86 $5.10 $7.61 $7.61 $8.58 $12.39 $12.30 $12.30 $6.79 $6.79 #NUM! #NUM! #NUM! #NUM! #NUM! <-Total Growth 9 Graham Price
Price/GP Ratio Med 4.60 4.67 3.07 1.95 1.41 1.44 1.11 1.03 0.78 1.12 1.02 #NUM! #NUM! #NUM! <-Median-> 9 Price/GP Ratio
Price/GP Ratio High 5.13 5.39 3.80 2.27 1.99 1.68 1.27 1.28 1.06 1.33 1.33 #NUM! #NUM! #NUM! <-Median-> 9 Price/GP Ratio
Price/GP Ratio Low 4.07 3.96 2.35 1.64 0.84 1.21 0.95 0.78 0.50 0.91 0.72 #NUM! #NUM! #NUM! <-Median-> 9 Price/GP Ratio
Price/GP Ratio Close 4.46 4.70 2.52 1.72 1.39 1.67 1.25 1.12 0.54 1.31 0.87 #NUM! #NUM! #NUM! #NUM! #NUM! <-Median-> 9 Price/GP Ratio
Prem/Disc Close 346.21% 369.64% 152.07% 71.51% 39.20% 66.67% 24.99% 12.18% -45.78% 30.99% -12.77% #NUM! #NUM! #NUM! #NUM! #NUM! <-Median-> 9 Graham Price
Month, Year Dec-04 Dec-05 Dec-06 Dec-07 Dec-08 Dec-09 Dec-10 Dec-11 Dec-12 Dec-13 Dec-14 Dec-15 Dec-16 Dec-17 Dec-18
Price Close $18.68 $18.67 $13.29 $18.30 $5.52 $14.31 $14.97 $11.46 $9.49 $7.60 $6.08 $9.88 $6.82 $6.82 $6.82 -47.08% <-Total Growth 10 Stock Price
Increase 34.00% -0.05% -28.82% 37.70% -69.84% 159.24% 4.61% -23.45% -17.19% -19.92% -20.00% 62.50% -30.97% 0.00% 0.00% -6.17% <-IRR #YR-> 10 Stock Price
P/E 53.37 38.90 15.10 12.98 -0.55 7.99 4.01 -12.32 2.58 6.79 -1.52 22.98 2.38 24.36 18.43 -7.97% <-IRR #YR-> 5 Stock Price
Trailing P/E 98.32 53.34 27.69 20.80 3.91 -1.43 8.36 3.07 -10.20 2.07 5.43 -2.46 15.86 2.38 24.36 1.62% <-IRR #YR-> 10 Price & Dividend
Median 10, 5 Yrs D.  per yr 7.79% 6.88% % Tot Ret 480% -626.50% Price Inc -19.92% P/E:  5.40 2.58 -1.10% <-IRR #YR-> 5 Price & Dividend
-$18.67 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $9.88
-$14.97 $0.00 $0.00 $0.00 $0.00 $9.88
-$18.67 $1.00 $1.59 $1.40 $1.45 $1.24 $1.24 $1.24 $0.84 $0.59 $10.38
-$14.97 $1.24 $1.24 $0.84 $0.59 $10.38
Month, Year Mar-05 Mar-06 Mar-07 Mar-08 Mar-09 Mar-10 Mar-11 Mar-12 Mar-13 Mar-14 Mar-15 Mar-16 Mar-17 Mar-18 Mar-19
Price Close $16.25 $18.12 $12.85 $13.06 $10.60 $14.30 $15.48 $13.80 $6.67 $8.89 $5.92 $7.72 $6.82 $6.82 $8.90 -57.40% <-Total Growth 10 Stock Price
Increase -5.91% 11.51% -29.08% 1.63% -18.84% 34.91% 8.25% -10.85% -51.67% 33.28% -33.41% 30.41% -11.66% 0.00% 30.50% -8.18% <-IRR #YR-> 10 Stock Price
P/E 46.43 37.75 14.60 9.26 -1.06 7.99 4.15 -14.84 1.81 7.94 -1.48 17.95 2.38 24.36 24.05 -12.99% <-IRR #YR-> 5 Stock Price
Trailing P/E 85.53 51.77 26.77 14.84 7.52 -1.43 8.65 3.70 -7.17 2.42 5.29 -1.93 15.86 2.38 31.79 0.53% <-IRR #YR-> 10 Price & Dividend
Median 10, 5 Yrs D.  per yr 8.71% 7.28% % Tot Ret 1630.31% -127.56% Price Inc -10.85% P/E:  6.04 1.81 -5.71% <-IRR #YR-> 5 Price & Dividend
-$18.12 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $7.72
-$15.48 $0.00 $0.00 $0.00 $0.00 $7.72
-$18.12 $1.00 $1.59 $1.40 $1.45 $1.24 $1.24 $1.24 $0.84 $0.59 $8.22
-$15.48 $1.24 $1.24 $0.84 $0.59 $8.22
Price H/L Median $16.75 $18.03 $15.66 $14.88 $10.77 $12.39 $13.76 $12.63 $9.64 $7.59 $6.95 $7.94 $7.63 30.50% -55.96% <-Total Growth 10 Stock Price
Increase 120.15% 7.67% -13.17% -4.98% -27.63% 15.05% 11.10% -8.21% -23.71% -21.22% -8.43% 14.24% -3.97% 7.33% -7.87% <-IRR #YR-> 10 Stock Price
P/E 47.84 37.56 17.79 10.55 -1.07 6.92 3.69 -13.58 2.62 6.78 -1.73 18.47 2.67 37.83% -10.41% <-IRR #YR-> 5 Stock Price
Trailing P/E 88.13 51.52 32.61 16.90 7.63 -1.23 7.69 3.39 -10.36 2.06 6.21 -1.98 17.73 0.77% <-IRR #YR-> 10 Price & Dividend
P/E on Run. 5 yr Ave 69.62 36.92 22.47 -7.79 -11.32 -30.99 -15.67 -27.37 4.04 9.68 136.90 9.34 -2.59% <-IRR #YR-> 5 Price & Dividend
P/E on Run. 10 yr Ave -148.76 -66.13 62.16 30.60 -36.97 -41.14 1525.00 10.55 P/E Ratio Historical Median
Median 10, 5 Yrs D.  per yr 8.65% 7.83% % Tot Ret 1118.68% -302% Price Inc -8.43% P/E:  5.23 2.62 Count 15 Years of data
-$18.03 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $7.94
-$13.76 $0.00 $0.00 $0.00 $0.00 $7.94
-$18.03 $1.00 $1.59 $1.40 $1.45 $1.24 $1.24 $1.24 $0.84 $0.59 $8.44
-$13.76 $1.24 $1.24 $0.84 $0.59 $8.44
High Months Dec 04 Sep 05 Aug 06 Nov 07 Jun 08 Dec 09 Feb 11 Apr 11 May 12 Mar 14 Apr 14 Dec 15 Jun 16
Price High $18.68 $20.78 $19.35 $17.25 $15.13 $14.42 $15.77 $15.72 $13.09 $9.03 $9.00 $10.05 $8.61 -51.63% <-Total Growth 10 Stock Price
Increase 155.60% 11.21% -6.87% -10.85% -12.29% -4.69% 9.36% -0.32% -16.73% -31.02% -0.33% 11.67% -14.33% -7.01% <-IRR #YR-> 10 Stock Price
P/E 53.38 43.29 21.99 12.23 -1.51 8.06 4.23 -16.90 3.56 8.06 -2.24 23.37 3.01 -8.62% <-IRR #YR-> 5 Stock Price
Trailing P/E 98.33 59.36 40.31 19.60 10.73 -1.44 8.81 4.21 -14.08 2.45 8.04 -2.51 20.02 12.23 P/E Ratio Historical Median
Median 10, 5 Yrs Price Inc -0.33% P/E:  6.14 3.56 42.32 P/E Ratio Historical High
-$20.78 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $10.05
-$15.77 $0.00 $0.00 $0.00 $0.00 $10.05
Low Months May 04 Apr 05 Mar 07 Mar 08 Nov 08 Jun 09 May 10 Oct 11 Mar 13 Jul 13 Oct 14 Apr 15 Aug 16
Price Low $14.81 $15.28 $11.96 $12.50 $6.40 $10.35 $11.75 $9.54 $6.18 $6.15 $4.90 $5.83 $6.64 -61.86% <-Total Growth 10 Stock Price
Increase 87.36% 3.21% -21.75% 4.52% -48.80% 61.72% 13.53% -18.81% -35.22% -0.49% -20.33% 18.98% 13.89% -9.19% <-IRR #YR-> 10 Stock Price
P/E 42.31 31.84 13.59 8.87 -0.64 5.78 3.15 -10.26 1.68 5.49 -1.22 13.56 2.32 -13.08% <-IRR #YR-> 5 Stock Price
Trailing P/E 77.94 43.67 24.92 14.20 4.54 -1.03 6.56 2.56 -6.65 1.67 4.38 -1.45 15.44 8.87 P/E Ratio Historical Median
Median 10, 5 Yrs Price Inc -18.81% P/E:  4.32 1.68 -0.17 P/E Ratio Historical Low
-$15.28 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $5.83
Long Term Debt $676.50 $660.54 $637.15 Debt
Ratio to Market Cap 0.78 0.58 0.63 0.68 <-Median-> 2 % of Market C.
Goodwill & Intangibles $447.30 $404.90 $348.51 $345.87 $346.88 Intangibles Goodwill
Ratio to Market Cap 0.47 0.32 0.40 0.30 0.34 0.36 <-Median-> 4 % of Market C.
Market Cap $1,717 $1,931 $1,372 $1,422 $1,181 $1,920 $2,120 $1,882 $947 $1,278 $868 $1,136 $1,007 $1,007 $1,315 -41.15% <-Total Growth 10 Market Cap
Diluted 129.43 138.1093 138.23 171.30 128.35 188.489 190.094 46.87% <-Total Growth 6 Diluted
Change 6.71% 0.09% 23.92% -25.07% 46.86% 0.85% 3.78% <-Median-> 6 Change
EPS=NI/Shares 3.81 3.79 0.95 -3.07 0.44
Shares=NI/EPS 135.28 140.04 143.04 145.33 146.87
Average # of Sh in M 104.72 106.00 106.72 107.53 104.84 127.97 135.28 138.23 140.042 143.040 145.327 146.867 38.55% <-Total Growth 10 Average
Change 17.95% 1.22% 0.68% 0.76% -2.50% 22.06% 5.71% 2.18% 1.31% 2.14% 1.60% 1.06% 1.46% <-Median-> 10 Change
Difference 0.9% 0.5% 0.1% 1.2% 6.3% 4.9% 1.2% -1.4% 1.4% 0.5% 0.8% 0.2% 1.04% <-Median-> 10 Difference
$151.88 <-12 mths -18.83%
# of Share in Millions 105.684 106.561 106.789 108.858 111.402 134.277 136.964 136.349 142.029 143.751 146.559 147.184 147.715 147.715 147.715 3.28% <-IRR #YR-> 10 Shares
Increase 2.88% 0.83% 0.21% 1.94% 2.34% 20.53% 2.00% -0.45% 4.17% 1.21% 1.95% 0.43% 0.36% 0.00% 0.00% 1.45% <-IRR #YR-> 5 Shares
CF fr Op $M $67.1 $69.6 $98.4 $136.0 $172.8 $158.3 $153.4 $144.4 $98.2 $165.4 $96.2 $187.1 $125.6 $144.8 168.90% <-Total Growth 10 Cash Flow
Increase -10.40% 3.63% 41.35% 38.28% 27.03% -8.39% -3.10% -5.85% -32.02% 68.51% -41.83% 94.47% -32.89% 15.29% DRIP Buy Backs SO, S Issued
5 year Running Average $56.5 $71.6 $89.2 $108.8 $127.0 $143.8 $153.0 $145.4 $143.9 $131.5 $138.3 $134.5 $143.8 144.70% <-Total Growth 10 CF 5 Yr Running
CFPS $0.64 $0.65 $0.92 $1.25 $1.55 $1.18 $1.12 $1.06 $0.69 $1.15 $0.66 $1.27 $0.85 $0.98 94.68% <-Total Growth 10 Cash Flow per Share
Increase -12.91% 2.78% 41.05% 35.65% 24.13% -24.00% -5.00% -5.42% -34.74% 66.49% -42.94% 93.65% -33.14% 15.29% 10.40% <-IRR #YR-> 10 Cash Flow
5 year Running Average $0.55 $0.68 $0.84 $1.00 $1.11 $1.20 $1.23 $1.12 $1.04 $0.94 $0.97 $0.92 $0.98 4.06% <-IRR #YR-> 5 Cash Flow
P/CF on Med Price 26.36 27.61 17.00 11.91 6.94 10.51 12.29 11.93 13.94 6.60 10.59 6.25 8.97 0.31 6.89% <-IRR #YR-> 10 Cash Flow per Share
P/CF on Closing Price 25.58 27.75 13.95 10.45 6.84 12.13 13.82 13.03 9.65 7.73 9.02 6.07 8.02 6.96 2.57% <-IRR #YR-> 5 Cash Flow per Share
-28.66% Diff M/C 5.72% <-IRR #YR-> 10 CFPS 5 yr Running
Excl.Working Capital CF $13.6 $28.3 $28.3 $11.9 -$6.2 $35.5 $38.2 $31.6 $13.0 -$36.8 $53.6 -$18.4 $0.0 $0.0 -4.31% <-IRR #YR-> 5 CFPS 5 yr Running
CF fr Op $M WC $80.7 $97.9 $126.7 $147.9 $166.6 $193.8 $191.6 $176.0 $111.2 $128.6 $149.8 $168.7 $125.6 $144.8 72.35% <-Total Growth 10 Cash Flow less WC
Increase 8.33% 21.22% 29.44% 16.75% 12.64% 16.33% -1.15% -8.13% -36.84% 15.72% 16.43% 12.62% -25.56% 15.29% 5.59% <-IRR #YR-> 10 Cash Flow less WC
5 year Running Average $68.0 $88.7 $105.5 $123.9 $146.6 $165.3 $175.2 $167.8 $160.2 $151.4 $146.8 $136.8 $143.5 -2.52% <-IRR #YR-> 5 Cash Flow less WC
CFPS Excl. WC $0.76 $0.92 $1.19 $1.36 $1.50 $1.44 $1.40 $1.29 $0.78 $0.89 $1.02 $1.15 $0.85 $0.98 5.76% <-IRR #YR-> 9 CF less WC 5 Yr Run
Increase 5.30% 20.22% 29.16% 14.53% 10.07% -3.48% -3.09% -7.72% -39.36% 14.33% 14.20% 12.14% -25.83% 15.29% -2.34% <-IRR #YR-> 5 CF less WC 5 Yr Run
5 year Running Average $0.66 $0.85 $0.99 $1.14 $1.28 $1.38 $1.40 $1.28 $1.16 $1.08 $1.03 $0.94 $0.98 2.24% <-IRR #YR-> 10 CFPS - Less WC
P/CF on Med Price 21.92 19.63 13.20 10.95 7.20 8.58 9.84 9.79 12.31 8.48 6.80 6.93 8.97 0.31 -3.91% <-IRR #YR-> 5 CFPS - Less WC
P/CF on Closing Price 21.27 19.73 10.83 9.61 7.09 9.91 11.07 10.69 8.52 9.93 5.79 6.74 8.02 6.96 2.17% <-IRR #YR-> 9 CFPS 5 yr Running
*Operational Cash Flow per share CF/-WC P/CF Med 10 yr 11.25 5 yr  10.59 P/CF Med 10 yr 9.18 5 yr  8.48 -12.63% Diff M/C -5.68% <-IRR #YR-> 5 CFPS 5 yr Running
-$0.65 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.27 Cash Flow per Share
-$1.12 $0.00 $0.00 $0.00 $0.00 $1.27 Cash Flow per Share
-$0.55 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.97 CFPS 5 yr Running
-$1.20 $0.00 $0.00 $0.00 $0.00 $0.97 CFPS 5 yr Running
-$97.9 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $168.7 Cash Flow less WC
-$191.6 $0.0 $0.0 $0.0 $0.0 $168.7 Cash Flow less WC
-$88.7 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $146.8 CF less WC 5 Yr Run
-$165.3 $0.0 $0.0 $0.0 $0.0 $146.8 CF less WC 5 Yr Run
OPM 7.29% 5.74% 6.42% 7.82% 9.10% 6.88% 5.19% 5.18% 3.41% 4.58% 2.47% 4.56% -20.60% <-Total Growth 10 OPM
Increase -28.67% -21.28% 11.83% 21.87% 16.29% -24.33% -24.56% -0.17% -34.30% 34.49% -46.08% 84.53% Should increase  or be stable.
Diff from Ave 40.5% 10.6% 23.7% 50.8% 75.3% 32.7% 0.1% -0.1% -34.4% -11.7% -52.4% -12.2% 0.00 <-Median-> 10 OPM
*Operational Profit Margin (CF/Revenue) Ratio OPM 10 Yrs 5.19% 5 Yrs 4.56% should be  zero, it is a   check on calculations
Current Assets $176.4 $213.1 $247.3 $489.8 $388.5 $158.1 $603.8 $563.8 $689.0 $931.5 $868.3 $825.1 $820.8 Liquidity ratio of 1.5 and up, best
Current Liabilities $141.3 $181.9 $197.6 $263.9 $747.4 $1,037.1 $907.0 $999.6 $751.3 $710.5 $955.3 $943.9 $938.9 0.89 <-Median-> 10 Ratio
Liquidity Ratio 1.25 1.17 1.25 1.86 0.52 0.15 0.67 0.56 0.92 1.31 0.91 0.87 0.87 0.91 <-Median-> 5 Ratio
Liq. with CF aft div 1.10 1.03 1.21 1.72 0.54 0.12 0.65 0.54 0.81 1.37 0.92 0.99 0.93 0.92 <-Median-> 5 Ratio
Liq. CF re  Inv+Div  0.98 0.97 1.19 1.48 0.54 0.11 0.48 0.41 0.67 1.19 0.92 0.99 0.93 0.92 <-Median-> 5 Ratio
Assets $341.0 $350.2 $357.2 $709.1 $535.8 $1,353.1 $1,588.6 $1,543.0 $1,528.9 $1,642.7 $1,297.2 $1,247.4 $1,229.1 Debt Ratio of 1.5 and up, best
Liabilities $163.0 $203.3 $217.1 $510.2 $1,228.0 $1,856.3 $1,774.2 $2,044.5 $1,668.0 $1,734.3 $1,936.0 $1,898.5 $1,420.8 0.83 <-Median-> 10 Ratio
Debt Ratio 2.09 1.72 1.65 1.39 0.44 0.73 0.90 0.75 0.92 0.95 0.67 0.66 0.87 0.75 <-Median-> 5 Ratio
Book Value -$185.5 -$501.4 -$139.1 -$91.6 -$638.8 -$651.1 -$191.7 -$191.7 -$191.7 #DIV/0! <-Total Growth 5 Book Value
NCI $0.0 -$0.6 -$0.7 $6.4 $6.4 $6.4 $6.4 $6.4 $6.4
Book Value $178.0 $146.9 $140.2 $199.0 -$692.3 -$503.2 -$185.5 -$500.8 -$138.4 -$98.1 -$645.2 -$657.5 -$198.2 -$198.2 -$198.2 -547.66% <-Total Growth 10 Book Value
Book Value per share $1.68 $1.38 $1.31 $1.83 -$6.21 -$3.75 -$1.35 -$3.67 -$0.97 -$0.68 -$4.40 -$4.47 -$1.34 -$1.34 -$1.34 -424.10% <-Total Growth 10 Book Value per Share
Change -18.79% -18.16% -4.78% 39.26% -440% -39.70% -63.86% 171.17% -73.48% -29.97% 545.35% 1.47% -69.97% 0.00% 0.00% 100.05% P/B Ratio Current/10 Year Median
P/B Ratio (Median) 9.94 13.08 11.93 8.14 -1.73 -3.31 -10.16 -3.44 -9.89 -11.13 -1.58 -1.78 -5.68 -0.23 0.00 -1.58 P/B Ratio Historical Median
P/B Ratio (Close) 9.65 13.15 9.79 7.15 -1.71 -3.82 -11.43 -3.76 -6.85 -13.03 -1.34 -1.73 -5.08 -5.08 -6.63 #NUM! <-IRR #YR-> 8 Book Value per Share -547.66%
Change 15.86% 36.24% -25.52% -27.02% -124% 123.72% 199.50% -67.12% 82.23% 90.32% -89.68% 28.52% 194.17% 0.00% 30.50% 26.96% <-IRR #YR-> 5 Book Value per Share -254.44%
Leverage (A/BK) 1.92 2.38 2.55 3.56 -0.77 -2.69 -8.56 -3.08 -11.05 -16.75 -2.01 -1.90 -6.20 -2.35 <-Median-> 10 A/BV
Debt/Equity Ratio 0.92 1.38 1.55 2.56 -1.77 -3.69 -9.56 -4.08 -12.06 -17.68 -3.00 -2.89 -7.17 -3.34 <-Median-> 10 Debt/Eq Ratio
Sharerholders Equity (Assets less liabilities) P/BV 10 yr Med -2.54 5 yr Med -3.44 100.05% Diff M/C -0.77 Historical A/BV
-$1.31 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 -$4.47
$1.35 $0.00 $0.00 $0.00 $0.00 -$4.47
$407.78 <-12 mths 613.92%
Comprehensive Income $88.9 $417.2 -$180.3 $506.5 $161.8 -$459.3 $75.0 -15.62% <-Total Growth 6 Comprehensive Income
NCI $0.0 -$0.1 -$0.7 $1.0 $3.1 $17.9
Shareholders $88.9 $417.2 -$180.1 $507.2 $160.7 -$462.4 $57.1 -35.75% <-Total Growth 6 Comprehensive Income
ROE -17.7% -224.9% 36.0% -366.6% -163.9% 71.7% -8.7% -8.7% <-Median-> 5 Comprehensive Income
5Yr Median -121.3% -17.7% -121.3% -163.9% -163.9% -8.7% -7.11% <-IRR #YR-> 6 Comprehensive Income -35.75%
% Difference from NI -61.6% -19.0% 42.4% -4.4% 18.3% 3.5% -11.6% -21.24% <-IRR #YR-> 5 Comprehensive Income -82.02%
Median Values Diff 5, 10 yr -4.4% 3.5%
-$88.9 $0.0 $0.0 $0.0 $0.0 $0.0 $57.1
-$417.2 $180.1 $0.0 $0.0 $0.0 $57.1
Cash Flow/Debt 0.41 0.34 0.45 0.27 0.14 0.09 0.09 0.07 0.06 0.10 0.05 0.10 0.09 <-Median-> 10 CF/Debt
Debt/Cash Flow 2.43 2.92 2.21 3.75 7.11 11.73 11.57 14.16 16.99 10.49 20.12 10.15 11.03 <-Median-> 10 CF/Debt
Current Liability Coverage Ratio 0.57 0.54 0.64 0.56 0.22 0.19 0.21 0.18 0.15 0.18 0.16 0.18   CFO / Current Liabilities
5 year Median 1.17 0.64 0.57 0.56 0.54 0.22 0.21 0.19 0.18 0.18 0.18 0.18 <-Median-> 5 Current Liability Cov Ratio
Asset Efficiency Ratio 23.67% 27.94% 35.46% 20.86% 31.09% 14.32% 12.06% 11.41% 7.27% 7.83% 11.55% 13.52% CFO / Total Assets
5 year Median 23.67% 24.71% 24.71% 27.94% 27.94% 20.86% 14.32% 12.06% 11.41% 11.41% 11.41% 11.4% <-Median-> 5 Return on Assets 
Return on Assets 10.9% 14.7% 26.3% 21.5% -206.7% 17.1% 32.4% -8.2% 34.7% 8.3% -34.4% 5.2% Net  Income/Assets ROA
5Yr Median 5.8% 10.9% 14.7% 14.7% 17.1% 21.5% 17.1% 17.1% 17.1% 8.3% 5.2% 5.2% <-Median-> 5 ROA
ROE 20.9% 35.1% 67.0% 76.8% 160.0% -46.0% -277.8% 25.3% -383.3% -138.6% 69.2% -9.8% Net Inc/ Shareholders' equity ROE
5Yr Median 8.2% 20.9% 35.1% 67.0% 67.0% 67.0% 25.3% -46.0% -138.6% -138.6% -9.8% -9.8% <-Median-> 5 ROE
$414.93 <-12 mths 542.26%
Net Income $235.1 $517.3 -$126.6 $529.7 $136.9 -$443.7 $82.5
NCI $3.6 $2.0 -$0.1 -$0.7 $1.0 $3.1 $17.9
Shareholders $37.21 $51.56 $93.91 $152.76 -$1,107.5 $231.5 $515.3 -$126.5 $530.3 $135.9 -$446.8 $64.6 $556 $556 25.29% <-Total Growth 10 Net Income
Increase 113.92% 38.59% 82.13% 62.66% -824.97% -120.90% 122.62% -124.55% -519.14% -74.37% -428.74% -114.46% 760.63% 0.00% EPS/CF Ratio should not be higher than 1.00
5 Yr Running Average $25.6 $43.6 $70.6 -$154.4 -$115.5 -$22.8 -$66.9 $8.6 $257.3 $121.7 $31.5 $168.0 $173.1 2.28% <-IRR #YR-> 10 Net Income 25.29%
Operating Cash Flow $67.14 $69.58 $98.35 $136.01 $172.8 $158.3 $153.4 $144.4 $98.2 $165.4 $96.2 $187.1 -33.99% <-IRR #YR-> 5 Net Income -87.46%
Investment Cash Flow -$15.97 -$10.07 -$3.73 -$41.24 -$8.2 -$37.5 -$318.8 -$318.8 -$162.8 -$113.2 $133.6 -$6.4 2.09% <-IRR #YR-> 10 5 Yr Running Ave. 22.94%
Total Accruals -$13.96 -$7.95 -$0.72 $58.00 -$1,272.1 $110.7 $680.8 $47.9 $595.0 $83.8 -$676.6 -$116.1 #NUM! <-IRR #YR-> 5 5 Yr Running Ave. 238.22%
Total Assets $341.00 $350.23 $357.23 $709.12 $535.8 $1,353.1 $1,588.6 $1,543.0 $1,528.9 $1,642.7 $1,297.2 $1,247.4 Balance Sheet Assets
Accruals Ratio -4.09% -2.27% -0.20% 8.18% -237% 8.18% 42.86% 3.11% 38.92% 5.10% -52.16% -9.31% 3.11% <-Median-> 5 Ratio
EPS/CF Ratio 0.46 0.52 0.74 1.04 -6.71 1.24 2.67 -0.72 4.70 1.25 -3.92 0.38 0.89 <-Median-> 10 EPS/CF Ratio
-$51.6 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $64.6
-$515.3 $0.0 $0.0 $0.0 $0.0 $64.6
-$25.6 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $31.5
$22.8 $0.0 $0.0 $0.0 $0.0 $31.5
Chge in Close -5.91% 11.51% -29.08% 1.63% -18.84% 34.91% 8.25% -10.85% -51.67% 33.28% -33.41% 30.41% -11.66% 0.00% 30.50% Count 16 Change in Close
up/down/neutral up down up down down down down up up count 11
Any Predictions? Yes Yes yes % right count 3 27.27%
Financial Cash Flow -$74.77 -$63.45 -$89.59 -$84.95 -$135.5 -$115.9 $203.9 $203.9 $52.8 -$66.4 -$176.4 -$128.2 C F Statement  Financial CF
Total Accruals $60.81 $55.50 $88.87 $142.94 -$1,136.6 $226.6 $477.0 -$155.9 $542.2 $150.1 -$500.1 $12.1 Accruals
Accruals Ratio 17.83% 15.85% 24.88% 20.16% -212% 16.75% 30.02% -10.11% 35.46% 9.14% -38.55% 0.97% 0.97% <-Median-> 5 Ratio
Cash $97.63 $53.22 $38.50 $20.40 $78.81 $127.60 $87.37 Cash
Cash per Share $0.71 $0.39 $0.27 $0.14 $0.54 $0.87 $0.59 $0.39 <-Median-> 5 Cash per Share
Percentage of Stock Price 4.60% 2.83% 4.06% 1.60% 9.08% 11.23% 8.67% 4.06% <-Median-> 5 % of Stock Price
September 15, 2016.  Last estimates were for 2016 and 2017 of $4177M and $4376M for Revenue, $0.90 and $0.91 for FFO, $1.11 for EPS for 2016, $0.81 for CFPS for 2016 and $40M for Net Income for 2016.
September 20, 2015.  Last estimates were for 2015 and 2016 of $3559M and $3474M for Revenue, $0.77 and $0.70 for FFO, $0.13 for EPS for 2015, $0.81 for CFPS for 2015.
September 13, 2014.  Last estiamtes were for 2014 and 2015 of $3165M and $3434M for revenue, $0.10 for EPS for 2014 and $0.93 for CFPS for 2014.
July 28, 2013.  Last estimates were for 2012 and 2013 of $2901M and $3058M for Revenue, $1.72 for Distributable Cash, $0.74 and $.030 for EPS and $1.40 and $1.59 for CFPS.
Jan 22, 2012.  Last I got Estimates for 2010 and 2011 they were $1.64 and $1.72 for DC, $.79 and $.081 for earnings, $1.65 and $1.64 for cash flow.
Effective January 1, 2011 company became Just Energy (TSX-JE) converting from Just Energy Income Fund (TSX-JE.UN).  Also the exchangeable shares of Just Energy, i.e. Just Energy Exchange Corp (JEEC) were converted.
2009.  Net income loss includes the impact of unrealized gains (losses) which represents the mark to market of future commodity supply acquired to cover future customer demand. The supply has been sold 
to customers at fixed prices greatly diminishing the realization of year-end mark to market gains and losses. The hit the company took was because of changes in fair value of derivative instruments.
The company feels that an adjusted net income (of $169.926 and $1.52 a share) is a more appropriate measure of the performance of the Fund since the underlying supply is held to its maturity, and therefore,
mark to market gains and losses do not impact the long-term financial performance of the Fund.  
They had units splits on 31 Jul 2002 and 20 Jan 2004.  Both were 2 to 1 splits.  Both showed in 2003 statements.
May 29 2009 - June Energy Incone Fund (TSX-JE.UN)
2001. Energy Savings Income Fund has symbol of TSX-SIF.UN. Company started the business in 1997.
Note: Number of shares includes preferred shares and exchangeable shares.
Would I buy this company and Why.
I would never buy a stock with a negative book value or Shareholders value.
Dividends
For September 2014, dividends are switching to quarterly payments with dividends paid in June, September, December and March
Dividends were paid monthly.  Dividends are declared for one month and paid in the same month.
For example, the January payment was declared on January 2, 2014 for shareholders of record of January 15, 2014 and paid on January 31, 2014.
Why am I following this stock. 
I started to follow this is July 2010.  It was one of the high yield income trusts that people were talking about, so I decided to check it out.
How they make their money.
Just Energy’s business involves the sale of natural gas and/or electricity to residential and commercial customers under long-term fixed-price and price-protected contracts. Just Energy derives its margin 
or gross profit from the difference between the fixed price at which it is able to sell the commodities to its customers and the fixed price at which it purchases the associated volumes from its suppliers.  The company
also offers “green” products through its Just Green program. Through its subsidiary Terra Grain Fuels, the Fund produces and sells wheat-based ethanol.
This company makes its money as an electricity and gas reseller.  You have probably met one of the representatives of these sorts of companies.  They come to your door and ask if you want protection from future 
electrical rate increases.  They do not really make clear what it is they are selling.
As far as I can see, people from this company go door to door to sell their products.  There has been lots of complaints about their tactics and prices.  
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.
Shares; '%, Value $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M
Date Jan 22 2013 Jul 29 2013 Sep 14 2014 Sep 20 2015 Sep 15 2016
Lewis, James 0.178 0.12% 0.276 0.19% 0.358 0.24%
Co-CEO - Shares - Amount $1.054 $2.133 $2.441
Options - percentage 0.482 0.33% 0.563 0.38% 0.586 0.40%
Options - amount $2.855 $4.349 $3.995
Merril, Deborah 0.128 0.09% 0.221 0.15% 0.298 0.20%
Co-CEO - Shares - Amount $0.759 $1.709 $2.035
Options - percentage 0.465 0.32% 0.551 0.37% 0.580 0.39%
Options - amount $2.752 $4.257 $3.953
Hartwick, Kenneth 0.039 0.03%
CEO - Shares - Amount $0.349
Options - percentage 1.079 0.75%
Options - amount $9.595
Mccullough, Patrick 0.000 0.00% 0.017 0.01% 0.037 0.03%
CFO - Shares - Amount $0.000 $0.129 $0.255
Options - percentage 0.150 0.10% 0.195 0.13% 0.266 0.18%
Options - amount $0.888 $1.504 $1.817
Summers, Elizabeth 0.009 0.01%
CFO - Shares - Amount $0.084
Options - percentage 0.228 0.16%
Options - amount $2.026
Davids, Jonah 0.007 0.00% 0.010 0.01% 0.025 0.02%
Officer - Shares - Amount $0.043 $0.074 $0.168
Options - percentage 0.047 0.03% 0.042 0.03% 0.044 0.03%
Options - amount $0.281 $0.321 $0.303
Bird, Stephanie 0.023 0.02%
Officer - Shares - Amount $0.200
Options - percentage 0.012 0.01%
Options - amount $0.110
Gahn, Robert Scott 0.268 0.19%
Officer - Shares - Amount $2.384
Options - percentage 0.384 0.27%
Options - amount $3.410
Brussa, John Albert 0.082 0.06% 0.082 0.06% 0.082 0.06% 0.082 0.06%
Director - Shares - Amount $0.729 $0.485 $0.633 $0.559
Options - percentage 0.017 0.01% 0.020 0.01% 0.025 0.02% 0.030 0.02%
Options - amount $0.149 $0.117 $0.195 $0.208
MacDonald, Rebecca 5.846 4.07% 5.947 4.06% 5.974 4.06% 6.041 4.09%
Chairman - Shares - Amt $51.972 $35.207 $46.120 $41.198
Options - percentage 0.629 0.44% 0.932 0.64% 1.071 0.73% 1.081 0.73%
Options - amount $5.588 $5.516 $8.266 $7.371
Joyce, Ron 17.208 11.74% 18.355 12.47% 19.000 12.86%
10% Holder - Shares - Amt $101.872 $141.698 $129.580
Options - percentage 0.000 0.00% 0.000 0.00% 0.000 0.00%
Options - amount $0.000 $0.000 $0.000
Pattison, James A. 17.000 11.60% 24.313 16.52% 24.313 16.46%
10% Holder - Shares - Amt $100.640 $187.695 $165.814
Options - percentage 0.000 0.00% 0.000 0.00% 0.000 0.00%
Options - amount $0.000 $0.000 $0.000
Increase in O/S Shares 0.236 0.17% 0.550 0.38% 2.204 1.50% 0.625 0.43%
due to SO $1.571 $4.893 $13.047 $3.698
Book Value $3.320 $7.240 $26.272 $6.011
Insider Buying -$0.223 -$0.079
Insider Selling $0.358 $0.000
Net Insider Selling $0.105 $0.134 -$0.079
% of Market Cap 0.01% 0.01% -0.01%
Directors 9 9 11 10
Women 1 11% 1 11% 2 18% 2 20%
Minorities 0 0% 0 0% 0 0% 0 0%
Institutions/Holdings 116 31.29% 120 28.13% 135 33.00%
Total Shares Held 31.396 44.669 31.07% 40.506 27.64% 48.578 32.89%
Increase/Decrease 3 Mths 0.760 2.48% 0.426 0.96% -0.110 -0.27% 3.363 7.44%
Starting No. of Shares 30.636 44.243 40.616 45.215
Copyright © 2008 Website of SPBrunner. All rights reserved.