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.  https://spbrunner.com/stocks.html https://spbrunner.blogspot.com/ Q2 2023
Keyera Corp TSX: KEY OTC: KEYUF http://www.keyera.com Fiscal Yr: Dec 31
Year 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 12/31/20 12/31/21 12/31/22 12/31/23 12/31/24 12/31/25 Value Description #Y Item Total G
Accounting Rules C GAAP IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS
Start Date/ Split Date 4/6/15
Split 2
$6,781.9 <-12 mths -3.94%
Revenue* $1,942.47 $2,569.20 $2,942.28 $3,277.2 $3,623.7 $2,521.1 $2,509.0 $3,413.4 $4,465.2 $3,616.9 $3,012.5 $4,984.9 $7,060.2 $6,752 $6,275 $6,229 139.96% <-Total Growth 10 Revenue
Increase 25.72% 32.26% 14.52% 11.38% 10.57% -30.43% -0.48% 36.05% 30.82% -19.00% -16.71% 65.47% 41.63% -4.37% -7.06% -0.73% 9.15% <-IRR #YR-> 10 Revenue 139.96%
5 year Running Average $1,702.1 $1,942.2 $2,234.9 $2,455.2 $2,871.0 $2,986.7 $2,974.6 $3,068.9 $3,306.5 $3,305.1 $3,403.4 $3,898.6 $4,628.0 $5,085 $5,617 $6,260 15.65% <-IRR #YR-> 5 Revenue 106.84%
Revenue per Share $13.90 $17.94 $18.94 $20.69 $21.48 $14.68 $13.51 $16.69 $21.21 $16.60 $13.63 $22.55 $30.81 $29.46 $27.38 $27.18 7.55% <-IRR #YR-> 10 5 yr Running Average 107.08%
Increase 18.39% 29.11% 5.58% 9.24% 3.82% -31.65% -7.97% 23.50% 27.13% -21.76% -17.88% 65.47% 36.61% -4.37% -7.06% -0.73% 8.56% <-IRR #YR-> 5 5 yr Running Average 50.80%
5 year Running Average $13.25 $14.59 $15.96 $16.64 $18.59 $18.75 $17.86 $17.41 $17.52 $16.54 $16.33 $18.14 $20.96 $22.61 $24.77 $27.48 4.98% <-IRR #YR-> 10 Revenue per Share 62.65%
P/S (Price/Sales) Med 1.08 1.17 1.17 1.37 1.90 2.77 2.83 2.33 1.50 1.87 1.71 1.31 1.02 1.06 0.00 0.00 13.05% <-IRR #YR-> 5 Revenue per Share 84.63%
P/S (Price/Sales) Close 1.26 1.39 1.30 1.54 1.89 2.74 2.99 2.12 1.22 2.05 1.66 1.26 0.96 1.08 1.16 1.17 2.76% <-IRR #YR-> 10 5 yr Running Average 31.31%
*Revenue in M CDN $  P/S Med 20 yr  1.17 15 yr  1.37 10 yr  1.79 5 yr  1.50 -39.51% Diff M/C 3.78% <-IRR #YR-> 5 5 yr Running Average 20.39%
-$2,942.3 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $7,060.2
-$3,413.4 $0.0 $0.0 $0.0 $0.0 $7,060.2
-$2,234.9 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $4,628.0
-$3,068.9 $0.0 $0.0 $0.0 $0.0 $4,628.0
-$18.94 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $30.81
-$16.69 $0.00 $0.00 $0.00 $0.00 $30.81
-$15.96 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $20.96
-$17.41 $0.00 $0.00 $0.00 $0.00 $20.96
$701.2 <-12 mths 7.30%
$3.10 <-12 mths 5.08%
Distributable Cash (AFFO) $207.9 $202.2 $199.9 $288.1 $389.0 $482.1 $459.6 $510.4 $638.1 $593.6 $718.2 $668.6 $653.5 226.97% <-Total Growth 10 Distributable Cash (AFFO)
Increase -20.04% -2.74% -1.14% 44.12% 35.03% 23.95% -4.67% 11.06% 25.02% -6.98% 20.99% -6.90% -2.25% 16.03% <-Median-> 10 Increase
Distributable Cash per Share $1.53 $1.43 $1.31 $1.84 $2.37 $2.84 $2.56 $2.70 $3.08 $2.77 $3.26 $3.03 $2.95 $3.59 $3.44 $3.58 125.19% <-Total Growth 10 Distributable Cash
Increase -25.25% -6.56% -8.07% 40.46% 28.53% 20.08% -9.86% 5.47% 14.07% -10.06% 17.69% -7.06% -2.64% 21.69% -4.18% 4.07% 8.46% <-IRR #YR-> 10 Distributable Cash 125.19%
AFFO Yield 8.7% 5.7% 5.3% 5.8% 5.8% 7.1% 6.3% 7.6% 11.9% 8.1% 14.4% 10.6% 10.0% 11.3% 10.8% 11.2% 1.79% <-IRR #YR-> 5 Distributable Cash 9.26%
5 year Running Average $1.33 $1.45 $1.48 $1.63 $1.69 $1.96 $2.18 $2.46 $2.71 $2.79 $2.87 $2.97 $3.02 $3.12 $3.25 $3.32 7.39% <-IRR #YR-> 10 5 yr Running Average 103.92%
Payout Ratio 59.02% 66.67% 78.24% 60.87% 52.96% 49.21% 59.77% 60.83% 55.84% 66.43% 58.90% 63.37% 65.08% 54.60% 58.14% 55.87% 4.16% <-IRR #YR-> 5 5 yr Running Average 22.63%
Payout Ratio 5 year Running 64.58% 62.49% 65.27% 62.90% 61.99% 58.74% 57.95% 56.42% 55.68% 58.28% 60.21% 60.93% 61.76% 61.28% 59.74% 59.07% 59.48% <-Median-> 10 Payout 5 yr Running Average
Price/DC Median 9.80 14.79 16.95 15.38 17.29 14.32 14.94 14.40 10.31 11.19 7.16 9.76 10.62 8.69 0.00 0.00 14.36 <-Median-> 10 Price/DC Median
Price/DC High 11.81 17.54 19.55 17.37 21.07 15.98 16.71 15.63 12.33 12.87 11.10 11.61 11.95 9.47 0.00 0.00 15.80 <-Median-> 10 Price/DC High
Price/DC Low 7.80 12.03 14.35 13.40 13.51 12.67 13.17 13.18 8.30 9.50 3.21 7.91 9.29 7.91 0.00 0.00 12.92 <-Median-> 10 Price/DC Low
Price/DC Close 11.52 17.54 18.79 17.37 17.14 14.18 15.80 13.12 8.38 12.28 6.94 9.42 10.03 8.88 9.27 8.91 13.65 <-Median-> 10 Price/DC Close
Trailing P/DC Close 8.02 12.33 19.08 13.38 13.52 14.27 15.73 14.99 11.50 9.32 10.44 7.47 9.67 8.24 9.27 8.91 12.44 <-Median-> 10 Trailing P/DC Close
Median Values DPR 10 Yrs 60.30% 5 Yrs   63.37% P/CF 5 Yrs   in order 10.31 11.95 8.30 9.42 -13.87% Diff M/C -38.16% Diff M/C 10 DPR 75% to 95% best
* Distributable Cash Flow per share (Cdn GAAP)
-$1.31 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.95
-$2.70 $0.00 $0.00 $0.00 $0.00 $2.95
-$1.48 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $3.02
-$2.46 $0.00 $0.00 $0.00 $0.00 $3.02
$1.47 <-12 mths -0.68%
Pre-split 2015 $1.84 $1.91 $1.71 $1.87
EPS Basic $0.92 $0.96 $0.86 $0.94 $1.40 $1.19 $1.21 $1.53 $1.90 $2.07 $0.28 $1.47 $1.48 73.10% <-Total Growth 10 EPS Basic
Actual EPS 2003
Pre-split 2015 $1.81 $1.90 $1.71 $1.87
EPS Diluted* $0.91 $0.95 $0.86 $0.94 $1.40 $1.19 $1.21 $1.53 $1.90 $2.07 $0.28 $1.47 $1.48 $2.07 $1.91 $2.15 73.10% <-Total Growth 10 EPS Diluted
Increase -20.96% 4.97% -10.00% 9.36% 49.73% -15.00% 1.68% 26.45% 24.18% 8.95% -86.47% 425.00% 0.68% 39.86% -7.73% 12.57% 10 0 10 Years of Data, EPS P or N
Earnings Yield 5.1% 3.8% 3.5% 2.9% 3.5% 3.0% 3.0% 4.3% 7.4% 6.1% 1.2% 5.2% 5.0% 6.5% 6.0% 6.7% 5.64% <-IRR #YR-> 10 Earnings per Share 73.10%
5 year Running Average $0.81 $0.89 $1.03 $0.96 $1.01 $1.07 $1.12 $1.25 $1.45 $1.58 $1.40 $1.45 $1.44 $1.47 $1.44 $1.82 -0.66% <-IRR #YR-> 5 Earnings per Share -3.27%
10 year Running Average $0.70 $0.75 $0.87 $0.94 $1.00 $1.14 $1.20 $1.29 $1.23 $1.28 $1.35 $1.46 $1.51 $1.61 3.38% <-IRR #YR-> 10 5 yr Running Average 39.40%
* Diluted ESP per share  E/P 10 Yrs 3.89% 5Yrs 5.15% 2.82% <-IRR #YR-> 5 5 yr Running Average 14.92%
-$0.86 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.48
-$1.53 $0.00 $0.00 $0.00 $0.00 $1.48
-$1.03 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.44
-$1.25 $0.00 $0.00 $0.00 $0.00 $1.44
Dividend* $1.96 $2.04 $2.13 Estimates Dividend*
Increase 2.08% 4.08% 4.41% Estimates Increase
Payout Ratio EPS 94.69% 106.81% 99.07% Estimates Payout Ratio EPS
Pre-split 2015 $0.00 $0.00 $0.00 $0.00
Special Dividend $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 $0.00 <-Median-> 10 Special Dividends
Pre-split 2015 $1.80 $1.90 $2.05 $2.24 $2.51
Dividend* $0.90 $0.95 $1.03 $1.12 $1.25 $1.40 $1.53 $1.64 $1.72 $1.84 $1.92 $1.92 $1.92 $1.96 $2.00 $2.00 87.32% <-Total Growth 10 Dividends
Increase 0.00% 5.56% 7.89% 9.27% 11.83% 11.58% 9.48% 7.35% 4.72% 6.98% 4.35% 0.00% 0.00% 2.08% 2.04% 0.00% 16 0 19 Years of data, Count P, N 84.21%
Average Increases 5 Year Running 6.83% 5.97% 6.96% 6.23% 6.91% 9.23% 10.01% 9.90% 8.99% 8.02% 6.58% 4.68% 3.21% 2.68% 1.69% 0.82% 7.47% <-Median-> 10 Average Incr 5 Year Running
Dividends 5 Yr Running $0.86 $0.91 $0.97 $1.02 $1.05 $1.15 $1.27 $1.39 $1.51 $1.63 $1.73 $1.81 $1.86 $1.91 $1.94 $1.96 92.96% <-Total Growth 10 Dividends 5 Yr Running
Yield H/L Price 6.02% 4.51% 4.62% 3.96% 3.06% 3.44% 4.00% 4.22% 5.41% 5.94% 8.23% 6.49% 6.13% 6.28% 4.82% <-Median-> 10 Yield H/L Price
Yield on High  Price 5.00% 3.80% 4.00% 3.50% 2.51% 3.08% 3.58% 3.89% 4.53% 5.16% 5.31% 5.46% 5.45% 5.76% 4.21% <-Median-> 10 Yield on High  Price
Yield on Low Price 7.57% 5.54% 5.45% 4.54% 3.92% 3.89% 4.54% 4.62% 6.73% 6.99% 18.32% 8.01% 7.01% 6.90% 5.67% <-Median-> 10 Yield on Low Price
Yield on Close Price 5.12% 3.80% 4.16% 3.50% 3.09% 3.47% 3.78% 4.64% 6.66% 5.41% 8.49% 6.73% 6.49% 6.15% 6.27% 6.27% 5.02% <-Median-> 10 Yield on Close Price
Payout Ratio EPS 99.45% 100.00% 119.88% 119.79% 89.46% 117.44% 126.45% 107.35% 90.53% 88.89% 685.71% 130.61% 129.73% 94.69% 104.71% 93.02% 118.61% <-Median-> 10 DPR EPS
DPR EPS 5 Yr Running 106.80% 102.48% 93.51% 106.89% 104.01% 107.79% 113.15% 110.81% 104.32% 102.91% 123.78% 124.72% 129.44% 129.72% 134.81% 107.93% 109.30% <-Median-> 10 DPR EPS 5 Yr Running
Payout Ratio CFPS 81.83% 76.34% 66.90% 46.06% 45.87% 37.02% 68.80% 65.40% 59.91% 45.16% 61.67% 72.69% 47.55% 47.12% 53.76% 54.35% 53.73% <-Median-> 10 DPR CF
DPR CF 5 Yr Running 70.66% 70.63% 69.18% 58.94% 58.06% 49.05% 49.83% 50.78% 53.45% 52.60% 58.48% 59.44% 55.68% 53.03% 55.00% 53.73% 54.56% <-Median-> 10 DPR CF 5 Yr Running
Payout Ratio CFPS WC 53.27% 53.35% 59.48% 49.54% 39.12% 41.19% 52.40% 59.19% 50.95% 53.16% 52.36% 55.41% 53.73% 47.12% 53.76% #DIV/0! 52.38% <-Median-> 10 DPR CF WC
DPR CF WC 5 Yr Running 62.09% 57.76% 57.52% 53.69% 49.24% 46.48% 46.86% 47.71% 48.15% 51.05% 53.41% 54.00% 53.13% 52.17% 52.30% #DIV/0! 50.15% <-Median-> 10 DPR CF WC 5 Yr Running
Median Values 10 Yr Med 10 Yr Cl 4.82% 5.02% 5 Yr Med 5 Yr Cl 6.13% 6.66% 5 Yr Med Payout 129.73% 59.91% 53.16% 3.17% <-IRR #YR-> 5 Dividends 16.89%
* Dividends per share  10 Yr Med and Cur. 30.14% 24.86% 5 Yr Med and Cur. 2.32% -5.89% Last Div Inc ---> $0.480 $0.500 4.2% 6.48% <-IRR #YR-> 10 Dividends 87.32%
Dividends Growth 15 6.61% <-IRR #YR-> 15 Dividends 161.22%
Dividends Growth 20 10.82% <-IRR #YR-> 19 Dividends
Dividends Growth 5 -$1.64 $0.00 $0.00 $0.00 $0.00 $1.92 Dividends Growth 5
Dividends Growth 10 -$1.03 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.92 Dividends Growth 10
Dividends Growth 15 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.92 Dividends Growth 15
Dividends Growth 20 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.92 Dividends Growth 20
Historical Dividends Historical High Div 12.49% Low Div 3.12% 10 Yr High 17.29% 10 Yr Low 2.57% Med Div 5.98% Close Div 5.69% Historical Dividends
High/Ave/Median Values Curr diff Exp. -49.79%     101.01% Exp. -63.73% 144.03% Cheap 4.88% Cheap 10.18% 4.62% Since 2010 High/Ave/Median 
35.75% Cheap
Future Dividend Yield Div Yd 7.33% earning in 5 Years at IRR of 3.17% Div Inc. 16.89% Future Dividend Yield
Future Dividend Yield Div Yd 8.57% earning in 10 Years at IRR of 3.17% Div Inc. 36.64% Future Dividend Yield
Future Dividend Yield Div Yd 10.02% earning in 15 Years at IRR of 3.17% Div Inc. 59.73% Future Dividend Yield
Future Dividend Paid Div Paid $2.34 earning in 5 Years at IRR of 3.17% Div Inc. 16.89% Future Dividend Paid Div Pd
Future Dividend Paid Div Paid $2.73 earning in 10 Years at IRR of 3.17% Div Inc. 36.64% Future Dividend Paid $2.34
Future Dividend Paid Div Paid $3.19 earning in 15 Years at IRR of 3.17% Div Inc. 59.73% Future Dividend Paid $2.73
$3.19
Dividend Covering Cost Total Div $10.65 over 5 Years at IRR of 3.17% Div Cov. 33.41% Dividend Covering Cost
Dividend Covering Cost Total Div $20.77 over 10 Years at IRR of 3.17% Div Cov. 65.14% Dividend Covering Cost
Dividend Covering Cost Total Div $32.60 over 15 Years at IRR of 3.17% Div Cov. 102.22% Dividend Covering Cost
Div Yd
Yield if held 5 years 9.50% 9.40% 11.57% 11.61% 12.94% 9.35% 7.26% 7.40% 6.08% 4.50% 4.72% 5.02% 4.94% 6.17% 6.45% 8.57% 6.67% <-Median-> 10 Paid Median Price 6.17%
Yield if held 10 years 19.54% 19.82% 14.75% 15.14% 18.53% 17.83% 19.01% 12.84% 9.11% 8.65% 6.92% 4.89% 4.92% 16.49% <-Median-> 10 Paid Median Price 6.92%
Yield if held 15 years 30.00% 29.11% 20.27% 19.01% 21.66% 20.32% 20.66% 13.38% 21.66% <-Median-> 5 Paid Median Price 20.32%
Yield if held 20 years 34.19% 31.65% 21.11% #NUM! <-Median-> 0 Paid Median Price 34.19%
Item
Cost covered if held 5 years 45.44% 44.94% 54.50% 53.08% 54.21% 38.43% 30.02% 31.26% 26.64% 19.88% 21.27% 23.65% 23.97% 30.10% 31.37% 42.01% 28.33% <-Median-> 10 Paid Median Price EPS
Cost covered if held 10 years 149.91% 147.17% 106.09% 107.55% 132.83% 131.29% 138.20% 96.30% 72.94% 73.23% 60.42% 43.65% 45.36% 119.42% <-Median-> 10 Paid Median Price AFFO
Cost covered if held 15 years 281.49% 275.81% 197.43% 197.06% 238.00% 230.40% 238.61% 161.86% 238.00% <-Median-> 5 Paid Median Price CFPS
Cost covered if held 20 years 448.25% 429.61% 300.89% #NUM! <-Median-> 0 Paid Median Price FCF 
Yr  Item Tot. Growth
Revenue Growth  $3,413.4 $4,465.2 $3,616.9 $3,012.5 $4,984.9 $7,060.2 $6,781.9 <-12 mths -3.94% 106.84% <-Total Growth 5 Revenue Growth  106.84%
AFFO Growth $2.70 $3.08 $2.77 $3.26 $3.03 $2.95 $3.10 <-12 mths 5.08% 9.26% <-Total Growth 5 AFFO Growth 9.26%
Net Income Growth $289.9 $394.2 $443.6 $62.0 $324.2 $328.3 $338.2 <-12 mths 3.02% 13.24% <-Total Growth 5 Net Income Growth 13.24%
Cash Flow Growth $513.7 $604.3 $887.9 $688.2 $583.8 $925.3 $816.8 <-12 mths -11.72% 80.13% <-Total Growth 5 Cash Flow Growth 80.13%
Dividend Growth $1.64 $1.72 $1.84 $1.92 $1.92 $1.92 $1.96 <-12 mths 2.08% 16.89% <-Total Growth 5 Dividend Growth 16.89%
Stock Price Growth $35.42 $25.81 $34.02 $22.62 $28.53 $29.59 $31.89 <-12 mths 7.77% -16.46% <-Total Growth 5 Stock Price Growth -16.46%
Revenue Growth  $2,942.3 $3,277.2 $3,623.7 $2,521.1 $2,509.0 $3,413.4 $4,465.2 $3,616.9 $3,012.5 $4,984.9 $7,060.2 $6,781.9 <-12 mths -3.94% 139.96% <-Total Growth 10 Revenue Growth  139.96%
AFFO Growth $1.31 $1.84 $2.37 $2.84 $2.56 $2.70 $3.08 $2.77 $3.26 $3.03 $2.95 $3.10 <-12 mths 5.08% 125.19% <-Total Growth 10 AFFO Growth 125.19%
Net Income Growth $130.6 $146.8 $230.0 $201.9 $216.9 $289.9 $394.2 $443.6 $62.0 $324.2 $328.3 $338.2 <-12 mths 3.02% 151.37% <-Total Growth 10 Net Income Growth 151.37%
Cash Flow Growth $238.0 $385.1 $460.6 $648.2 $412.9 $513.7 $604.3 $887.9 $688.2 $583.8 $925.3 $816.8 <-12 mths -11.72% 288.83% <-Total Growth 10 Cash Flow Growth 288.83%
Dividend Growth $1.03 $1.12 $1.25 $1.40 $1.53 $1.64 $1.72 $1.84 $1.92 $1.92 $1.92 $2.0 <-12 mths 2.08% 87.32% <-Total Growth 10 Dividend Growth 87.32%
Stock Price Growth $24.62 $31.97 $40.53 $40.26 $40.46 $35.42 $25.81 $34.02 $22.62 $28.53 $29.59 $31.89 <-12 mths 7.77% 20.21% <-Total Growth 10 Stock Price Growth 20.21%
Dividends on Shares $45.92 $51.35 $57.30 $62.73 $67.34 $70.52 $75.44 $78.72 $78.72 $78.72 $80.36 $82.00 $82.00 $666.76 No of Years 10 Total Divs 12/31/12
Paid  $1,009.22 $1,310.57 $1,661.73 $1,650.66 $1,658.86 $1,452.22 $1,058.21 $1,394.82 $927.42 $1,169.73 $1,213.19 $1,307.49 $1,307.49 $1,307.49 $1,213.19 No of Years 10 Worth $24.62
Total $1,879.95
Graham No. EPS $10.69 $9.99 $10.50 $11.08 $15.69 $14.77 $16.43 $20.43 $23.55 $25.55 $8.87 $19.94 $20.24 $24.21 $23.26 $24.67 92.68% <-Total Growth 10 Graham Number EPS
Price/GP Ratio Med 1.40 2.11 2.11 2.56 2.61 2.75 2.33 1.90 1.35 1.21 2.63 1.48 1.55 1.29 2.12 <-Median-> 10 Price/GP Ratio
Price/GP Ratio High 1.68 2.50 2.44 2.89 3.18 3.07 2.60 2.07 1.61 1.40 4.08 1.76 1.74 1.40 2.33 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Low 1.11 1.72 1.79 2.23 2.04 2.44 2.05 1.74 1.09 1.03 1.18 1.20 1.35 1.17 1.55 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Close 1.64 2.50 2.34 2.89 2.58 2.73 2.46 1.73 1.10 1.33 2.55 1.43 1.46 1.32 1.37 1.29 2.10 <-Median-> 10 Price/GP Ratio
Prem/Disc Close 64.35% 150.32% 134.34% 188.57% 158.32% 172.65% 146.23% 73.40% 9.61% 33.16% 154.97% 43.06% 46.20% 31.72% 37.12% 29.24% 109.81% <-Median-> 10 Graham Price
Pre-split 2015 $35.15 $50.00 $49.23 $63.93
Price Close $17.58 $25.00 $24.62 $31.97 $40.53 $40.26 $40.46 $35.42 $25.81 $34.02 $22.62 $28.53 $29.59 $31.89 $31.89 $31.89 20.21% <-Total Growth 10 Stock Price
Increase 43.65% 42.25% -1.54% 29.86% 26.79% -0.67% 0.50% -12.46% -27.13% 31.81% -33.51% 26.13% 3.72% 7.77% 0.00% 0.00% 24.42 <-Median-> 10 CAPE (10 Yr P/E)
P/E 19.42 26.32 28.79 34.19 28.95 33.83 33.44 23.15 13.58 16.43 80.79 19.41 19.99 15.41 16.70 14.83 -3.53% <-IRR #YR-> 5 Stock Price -16.46%
Trailing P/E 15.35 27.62 25.91 37.39 43.35 28.76 34.00 29.27 16.87 17.91 10.93 101.89 20.13 21.55 15.41 16.70 1.86% <-IRR #YR-> 10 Stock Price 20.21%
CAPE (10 Yr P/E) 18.76 20.79 21.94 23.42 25.08 24.22 24.45 24.38 26.03 25.25 24.45 22.54 21.21 19.42 2.10% <-IRR #YR-> 5 Price & Dividend 9.85%
Median 10, 5 Yrs D.  per yr 5.92% 5.63% % Tot Ret 76.11% 268.20% T P/E 29.01 17.91 P/E:  26.05 19.41 7.78% <-IRR #YR-> 10 Price & Dividend 86.28%
Price  15 D.  per yr 8.34% % Tot Ret 52.30% CAPE Diff -36.90% 7.61% <-IRR #YR-> 15 Stock Price 200.25%
Price  20 D.  per yr 9.56% % Tot Ret 50.70% 9.30% <-IRR #YR-> 20 Stock Price 491.80%
Price & Dividend 15 15.94% <-IRR #YR-> 15 Price & Dividend 414.28%
Price & Dividend 20 18.86% <-IRR #YR-> 20 Price & Dividend 9.71972
Price  5 -$35.42 $0.00 $0.00 $0.00 $0.00 $29.59 Price  5
Price 10 -$24.62 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $29.59 Price 10
Price & Dividend 5 -$35.42 $1.72 $1.84 $1.92 $1.92 $31.51 Price & Dividend 5
Price & Dividend 10 -$24.62 $1.12 $1.25 $1.40 $1.53 $1.64 $1.72 $1.84 $1.92 $1.92 $31.51 Price & Dividend 10
Price  15 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $29.59 Price  15
Price  20 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $29.59 Price  20
Price & Dividend 15 $0.90 $0.95 $1.03 $1.12 $1.25 $1.40 $1.53 $1.64 $1.72 $1.84 $1.92 $1.92 $31.51 Price & Dividend 15
Price & Dividend 20 $0.90 $0.95 $1.03 $1.12 $1.25 $1.40 $1.53 $1.64 $1.72 $1.84 $1.92 $1.92 $31.51 Price & Dividend 20
Price H/L Median $14.95 $21.07 $22.21 $28.31 $40.89 $40.68 $38.24 $38.89 $31.77 $30.99 $23.33 $29.58 $31.33 $31.21 41.06% <-Total Growth 10 Stock Price
Increase 54.44% 40.94% 5.40% 27.47% 44.45% -0.51% -6.00% 1.70% -18.32% -2.46% -24.71% 26.77% 5.92% -0.38% 3.50% <-IRR #YR-> 10 Stock Price 41.06%
P/E 16.52 22.18 25.97 30.28 29.21 34.18 31.60 25.42 16.72 14.97 83.32 20.12 21.17 15.07 -4.23% <-IRR #YR-> 5 Stock Price -19.45%
Trailing P/E 13.06 23.28 23.38 33.11 43.73 29.06 32.13 32.14 20.76 16.31 11.27 105.63 21.31 21.08 9.62% <-IRR #YR-> 10 Price & Dividend 4.51%
P/E on Run. 5 yr Ave 13.90 17.94 18.94 20.69 21.48 14.68 13.51 16.69 21.21 16.60 13.63 22.55 30.81 29.46 0.98% <-IRR #YR-> 5 Price & Dividend 114.29%
P/E on Run. 10 yr Ave 18.33 21.67 14.84 12.77 18.32 26.11 15.12 14.06 23.38 32.62 28.83 21.67 P/E Ratio Historical Median
Median 10, 5 Yrs D.  per yr 6.12% 5.21% % Tot Ret 63.63% 534.14% T P/E 30.60 20.76 P/E:  27.31 20.12 Count 19 Years of data
-$22.21 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $31.33
-$38.89 $0.00 $0.00 $0.00 $0.00 $31.33
-$22.21 $1.12 $1.25 $1.40 $1.53 $1.64 $1.72 $1.84 $1.92 $1.92 $33.25
-$38.89 $1.72 $1.84 $1.92 $1.92 $33.25
High Months Dec Dec Jan Dec Sep Apr Sep Jun Aug Jul Feb Jun Jun Sep
Pre-split 2015 $36.01 $50.00 $51.23 $63.93 $99.33
Price High $18.01 $25.00 $25.62 $31.97 $49.82 $45.39 $42.77 $42.19 $37.98 $35.65 $36.18 $35.17 $35.25 $34.00 37.61% <-Total Growth 10 Stock Price
Increase 46.98% 38.85% 2.46% 24.79% 55.86% -8.89% -5.77% -1.36% -9.98% -6.13% 1.49% -2.79% 0.23% -3.55% 3.24% <-IRR #YR-> 10 Stock Price 37.61%
P/E 19.90 26.32 29.96 34.19 35.59 38.14 35.35 27.58 19.99 17.22 129.21 23.93 23.82 16.43 -3.53% <-IRR #YR-> 5 Stock Price -16.45%
Trailing P/E 15.72 27.62 26.96 37.39 53.28 32.42 35.94 34.87 24.82 18.76 17.48 125.61 23.98 22.97 25.29 P/E Ratio Historical Median
Median 10, 5 Yrs T P/E 33.64 23.98 P/E:  30.88 23.82 35.54 P/E Ratio Historical High
-$25.62 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $35.25
-$42.19 $0.00 $0.00 $0.00 $0.00 $35.25
Low Months Feb Jan Apr Jan Jan Oct Feb Sep Dec Jan Mar Jan Jan Mar
Price Low $11.90 $17.14 $18.80 $24.65 $31.96 $35.97 $33.71 $35.59 $25.55 $26.32 $10.48 $23.98 $27.40 $28.41 45.74% <-Total Growth 10 Stock Price
Increase 67.30% 44.09% 9.68% 31.12% 29.66% 12.55% -6.28% 5.58% -28.21% 3.01% -60.18% 128.82% 14.26% 3.69% 3.84% <-IRR #YR-> 10 Stock Price 45.74%
P/E 13.14 18.04 21.99 26.36 22.83 30.23 27.86 23.26 13.45 12.71 37.43 16.31 18.51 13.72 -5.10% <-IRR #YR-> 5 Stock Price -23.01%
Trailing P/E 10.39 18.94 19.79 28.83 34.18 25.69 28.33 29.41 16.70 13.85 5.06 85.64 18.64 19.20 18.28 P/E Ratio Historical Median
Median 10, 5 Yrs T P/E 27.01 16.70 P/E:  23.05 16.31 13.20 P/E Ratio Historical Low
-$18.80 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $27.40
$206 <-12 mths 610.34%
Free Cash Flow $33.00 $44.00 $72.00 $45.58 -$326.20 -$58.10 -$154.12 -$185.30 -$382.99 -$203.27 $96 $67 $29 $665 $678 $750 -59.72% <-Total Growth 10 10
Change 33.33% 63.64% -36.69% -815.66% 82.19% -165.27% -20.23% -106.69% 46.93% 147.23% -30.21% -56.72% 2193.10% 1.95% 10.62% #NUM! <-IRR #YR-> 5 Free Cash Flow MS 115.65%
FCF/CF from Op Ratio 0.21 0.25 0.30 0.12 -0.71 -0.09 -0.37 -0.36 -0.63 -0.23 0.14 0.11 0.03 0.70 0.80 0.89 -8.69% <-IRR #YR-> 10 Free Cash Flow MS -59.72%
Dividends paid $122.25 $134.49 $155.29 $175.31 $205.00 $237.00 $274.00 $309.00 $356.33 $393.57 $422.99 $422.99 $422.99 $449.14 $458.31 $458.31 172.39% <-Total Growth 10 Dividends paid
Percentage paid 370.44% 305.65% 215.68% 384.61% -62.84% -407.92% -177.78% -166.76% -93.04% -193.62% 440.61% 631.33% 1458.58% 67.54% 67.60% 61.11% -$0.78 <-Median-> 10 Percentage paid
5 Year Coverage -601.98% -407.27% -248.69% -177.00% -124.81% -159.58% -211.64% -313.02% -512.07% 323.02% 141.79% 101.04% 5 Year Coverage
Dividend Coverage Ratio 0.27 0.33 0.46 0.26 -1.59 -0.25 -0.56 -0.60 -1.07 -0.52 0.23 0.16 0.07 1.48 1.48 1.64 -0.38 <-Median-> 10 Dividend Coverage Ratio
5 Year of Coverage -0.17 -0.25 -0.40 -0.56 -0.80 -0.63 -0.47 -0.32 -0.20 0.31 0.71 0.99 5 Year of Coverage
Market Cap $2,457 $3,580 $3,823 $5,062 $6,836 $6,913 $7,513 $7,245 $5,432 $7,413 $5,000 $6,306 $6,781 $7,308 $7,308 $7,308 77.35% <-Total Growth 10 Market Cap See Rev
Long Term Incentive Plan Exp $18.23 $26.42 $10.23 $28.30 $38.51 $32.15 $16.84 $13.91 $14.26 $26.13 -$1.12 $27.03 $33.28 non-operating expense Statement
Increase 43.65% 44.98% -61.27% 176.53% 36.10% -16.53% -47.61% -17.42% 2.55% 83.24% -104.29% -2509.00% 23.14% Affects  EPS & CF
Percent of Market Cap 0.74% 0.74% 0.27% 0.56% 0.56% 0.47% 0.22% 0.19% 0.26% 0.35% -0.02% 0.43% 0.49% 0.39% <-Median-> 10 Percent of Market Cap
Percent of Income 14.57% 19.54% 7.84% 19.27% 16.75% 15.92% 7.77% 4.80% 3.62% 5.89% -1.81% 8.34% 10.14% 8.05% <-Median-> 10 Percent of Income
Diluted # of Shares in Million 142.278 144.050 153.768 157.456 164.366 169.936 179.688 189.002 207.397 214.186 220.442 221.023 221.290 221.023 43.91% <-Total Growth 10 Diluted
Change 4.23% 1.25% 6.75% 2.40% 4.39% 3.39% 5.74% 5.18% 9.73% 3.27% 2.92% 0.26% 0.12% -0.12% 3.33% <-Median-> 10 Change
Difference Diluted/Basic -4.3% -1.6% -0.9% -0.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.00% <-Median-> 10 Difference Diluted/Basic
Basic # of Shares in Millions 136.216 141.688 152.372 156.632 164.366 169.936 179.688 189.002 207.397 214.186 220.442 221.023 221.290 221.023 45.23% <-Total Growth 10 Average
Change 6.96% 4.02% 7.54% 2.80% 4.94% 3.39% 5.74% 5.18% 9.73% 3.27% 2.92% 0.26% 0.12% -0.12% 3.33% <-Median-> 10 Change
Difference Basic/Outstanding 2.6% 1.1% 1.9% 1.1% 2.6% 1.0% 3.3% 8.2% 1.5% 1.7% 0.3% 0.0% 3.6% 3.7% 1.61% <-Median-> 10 Difference Basic/Outstanding
$816.84 <-12 mths -11.72%
# of Share in Millions 139.782 143.201 155.325 158.373 168.677 171.702 185.683 204.547 210.479 217.916 221.023 221.023 229.153 229.153 229.153 229.153 3.97% <-IRR #YR-> 10 Shares 47.53%
Change 6.20% 2.45% 8.47% 1.96% 6.51% 1.79% 8.14% 10.16% 2.90% 3.53% 1.43% 0.00% 3.68% 0.00% 0.00% 0.00% 2.30% <-IRR #YR-> 5 Shares 12.03%
CF fr Op $M $153.7 $178.2 $238.0 $385.1 $460.6 $648.2 $412.9 $513.7 $604.3 $887.9 $688.2 $583.8 $925.3 $953.3 $852.5 $843.3 288.83% <-Total Growth 10 Cash Flow
Increase -50.91% 15.92% 33.53% 61.82% 19.61% 40.72% -36.29% 24.40% 17.64% 46.93% -22.50% -15.16% 58.49% 3.02% -10.58% -1.08% Deb. Conv DRIP, S. Issue
5 year Running Average $157.7 $171.3 $194.9 $253.6 $283.1 $382.0 $428.9 $484.1 $527.9 $613.4 $621.4 $655.6 $737.9 $807.7 $800.6 $831.6 278.65% <-Total Growth 10 CF 5 Yr Running
CFPS $1.10 $1.24 $1.53 $2.43 $2.73 $3.77 $2.22 $2.51 $2.87 $4.07 $3.11 $2.64 $4.04 $4.16 $3.72 $3.68 66.07% <-Total Growth 10 Cash Flow per Share
Increase -53.78% 13.16% 23.11% 58.70% 12.30% 38.24% -41.09% 12.93% 14.33% 41.91% -23.59% -15.16% 52.87% 3.02% -10.58% -1.08% 14.54% <-IRR #YR-> 10 Cash Flow 288.83%
5 year Running Average $1.22 $1.29 $1.40 $1.74 $1.81 $2.34 $2.54 $2.73 $2.82 $3.09 $2.96 $3.04 $3.35 $3.61 $3.53 $3.65 12.49% <-IRR #YR-> 5 Cash Flow 80.13%
P/CF on Median H/L 13.59 16.93 14.49 11.64 14.97 10.78 17.20 15.49 11.06 7.60 7.49 11.20 7.76 7.50 0.00 0.00 10.18% <-IRR #YR-> 10 Cash Flow per Share 163.56%
P/CF on Close Price 15.98 20.09 16.07 13.15 14.84 10.67 18.19 14.10 8.99 8.35 7.26 10.80 7.33 7.67 8.57 8.67 9.96% <-IRR #YR-> 5 Cash Flow per Share 60.79%
-31.12% Diff M/C 9.14% <-IRR #YR-> 10 CFPS 5 yr Running 139.76%
$984.16 <-12 mths 20.19%
Excl.Working Capital CF $82.4 $76.8 $29.7 -$27.0 $79.5 -$65.7 $129.2 $53.9 $106.2 -$133.7 $122.3 $182.0 -$106.5 $0.0 $0.0 4.13% <-IRR #YR-> 5 CFPS 5 yr Running 22.43%
CF fr Op $M WC $236.1 $255.0 $267.7 $358.1 $540.1 $582.5 $542.2 $567.6 $710.6 $754.3 $810.4 $765.9 $818.8 $953.3 $852.5 205.90% <-Total Growth 10 Cash Flow less WC
Increase -13.80% 7.98% 4.98% 33.77% 50.83% 7.85% -6.92% 4.70% 25.18% 6.15% 7.45% -5.50% 6.92% 16.42% -10.58% 11.83% <-IRR #YR-> 10 Cash Flow less WC 205.90%
5 year Running Average $180.1 $210.3 $234.8 $278.2 $331.4 $400.7 $458.1 $518.1 $588.6 $631.4 $677.0 $721.8 $772.0 $820.5 $840.2 7.60% <-IRR #YR-> 5 Cash Flow less WC 44.25%
CFPS Excl. WC $1.69 $1.78 $1.72 $2.26 $3.20 $3.39 $2.92 $2.78 $3.38 $3.46 $3.67 $3.47 $3.57 $4.16 $3.72 12.64% <-IRR #YR-> 10 CF less WC 5 Yr Run 228.79%
Increase -18.83% 5.40% -3.22% 31.19% 41.62% 5.95% -13.93% -4.95% 21.65% 2.53% 5.94% -5.50% 3.12% 16.42% -10.58% 8.30% <-IRR #YR-> 5 CF less WC 5 Yr Run 49.01%
5 year Running Average $1.39 $1.57 $1.68 $1.91 $2.13 $2.47 $2.70 $2.91 $3.13 $3.18 $3.24 $3.35 $3.51 $3.67 $3.72 7.56% <-IRR #YR-> 10 CFPS - Less WC 107.34%
P/CF on Median H/L 8.85 11.83 12.89 12.52 12.77 11.99 13.10 14.01 9.41 8.95 6.36 8.54 8.77 7.50 0.00 5.19% <-IRR #YR-> 5 CFPS - Less WC 28.76%
P/CF on High Price 10.66 14.04 14.86 14.14 15.56 13.38 14.65 15.20 11.25 10.30 9.87 10.15 9.86 8.17 0.00 10.15 <-Median-> 5 P/CF High Price
P/CF on Low Price 7.04 9.63 10.91 10.90 9.98 10.60 11.55 12.82 7.57 7.60 2.86 6.92 7.67 6.83 0.00 7.57 <-Median-> 5 P/CF Low Price
P/CF on Close Price 10.40 14.04 14.28 14.14 12.66 11.87 13.86 12.76 7.65 9.83 6.17 8.23 8.28 7.67 8.57 7.65% <-IRR #YR-> 10 CFPS 5 yr Running 108.90%
*Operational Cash Flow per share CF/-WC P/CF Med 10 yr 11.13 5 yr  7.76 P/CF Med 10 yr 10.70 5 yr  8.77 -28.36% Diff M/C 3.81% <-IRR #YR-> 5 CFPS 5 yr Running 20.56%
-$1.53 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $4.04 Cash Flow per Share
-$2.51 $0.00 $0.00 $0.00 $0.00 $4.04 Cash Flow per Share
-$1.40 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $3.35 CFPS 5 yr Running
-$2.73 $0.00 $0.00 $0.00 $0.00 $3.35 CFPS 5 yr Running
-$267.7 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $818.8 Cash Flow less WC
-$567.6 $0.0 $0.0 $0.0 $0.0 $818.8 Cash Flow less WC
-$234.8 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $772.0 CF less WC 5 Yr Run
-$518.1 $0.0 $0.0 $0.0 $0.0 $772.0 CF less WC 5 Yr Run
-$1.72 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $3.57 CFPS - Less WC
-$2.78 $0.00 $0.00 $0.00 $0.00 $3.57 CFPS - Less WC
-$1.68 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $3.51 CFPS 5 yr Running
-$2.91 $0.00 $0.00 $0.00 $0.00 $3.51 CFPS 5 yr Running
OPM 7.91% 6.94% 8.09% 11.75% 12.71% 25.71% 16.46% 15.05% 13.53% 24.55% 22.84% 11.71% 13.11% 14.12% 62.04% <-Total Growth 10 OPM
Increase -60.96% -12.35% 16.60% 45.28% 8.17% 102.27% -35.98% -8.56% -10.07% 81.39% -6.95% -48.73% 11.90% 7.72% Should increase  or be stable.
Diff from Median -44.6% -51.5% -43.4% -17.8% -11.1% 79.9% 15.2% 5.3% -5.3% 71.8% 59.8% -18.1% -8.3% -1.2% 0.00 <-Median-> 10 OPM
*Operational Profit Margin (CF/Revenue) Ratio OPM 10 Yrs 14.29% 5 Yrs 13.53% should be  zero, it is a   check on calculations
$1,044 <-12 mths 1.15%
Adjusted EBITDA $241.1 $255.1 $297.0 $379.3 $530.1 $704.6 $605.1 $617.0 $807.4 $944.1 $873.6 $955.8 $1,032.5 $1,114 $1,109 $1,172 247.64% <-Total Growth 10 Adjusted EBITDA
Change 5.80% 16.43% 27.72% 39.74% 32.94% -14.12% 1.96% 30.85% 16.94% -7.47% 9.42% 8.02% 7.90% -0.45% 5.68% 13.18% <-Median-> 10 Change
Margin 12.41% 9.93% 10.09% 11.57% 14.63% 27.95% 24.12% 18.08% 18.08% 26.10% 29.00% 19.17% 14.62% 16.50% 17.67% 18.82% 18.63% <-Median-> 10 Margin
Long Term Debt $1,152.1 $1,156.5 $1,437.4 $1,795.5 $2,117.3 $2,548.5 $3,220.7 $3,456.4 $3,622.7 $3,872.7 Debt Type
Change 0.38% 24.29% 24.91% 17.92% 20.37% 26.38% 7.32% 4.81% 6.90% 19.14% <-Median-> 8 Change Lg Term R
Debt/Market Cap Ratio 0.17 0.17 0.19 0.25 0.39 0.34 0.64 0.55 0.53 0.53 0.34 <-Median-> 9 Debt/Market Cap Ratio Intang/GW
Assets/Current Liabilities Ratio 3.95 6.17 5.95 6.35 7.12 7.62 9.30 9.77 9.20 9.20 15.15 8.91 8.57 9.84 9.05 <-Median-> 10 Assets/Current Liab Ratio Liquidity
Debt to Cash Flow (Years) 4.07 3.03 3.35 3.71 4.01 4.15 5.18 5.27 4.91 4.79 4.07 <-Median-> 9 Debt to Cash Flow (Years) Liq. + CF
Debt Ratio
Intangibles $3.26 $1.79 $1.06 $0.58 $0.00 $0.00 $92.41 $80.15 $71.32 $63.29 $59.69 $54.48 1731.01% <-Total Growth 10 Intangibles Leverage
Goodwill $53.62 $53.62 $53.62 $53.62 $53.62 $53.62 $53.62 $53.62 $55.76 $55.76 $40.81 $32.02 $32.02 -40.30% <-Total Growth 10 Goodwill D/E Ratio
Total $53.62 $56.88 $55.41 $54.68 $54.21 $53.62 $53.62 $146.04 $135.91 $127.08 $104.11 $91.71 $86.49 61.22% <-Total Growth 10 Total
Change 6.08% -2.59% -1.31% -0.87% -1.08% 0.00% 172.34% -6.93% -6.50% -18.08% -11.91% -5.69% -1.95% <-Median-> 10 Change
Intangible/Market Cap Ratio 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.03 0.02 0.03 0.02 0.01 0.01 0.01 <-Median-> 10 Intangible/Market Cap Ratio
Current Assets $425.52 $548.62 $611.10 $787.12 $621.71 $490.16 $579.05 $938.00 $738.70 $656.28 $646.85 $1,099.13 $1,108.13 $1,015.27 81.33% <-Total Growth 10 Current Assets
Current Liabilities $499.44 $362.11 $450.26 $480.31 $540.98 $563.79 $532.73 $601.49 $737.45 $816.96 $499.03 $912.96 $1,000.00 $898.98 122.09% <-Total Growth 10 Current Liabilities
Liquidity Ratio 0.85 1.52 1.36 1.64 1.15 0.87 1.09 1.56 1.00 0.80 1.30 1.20 1.11 1.13 1.13 <-Median-> 10 Ratio
Liq. with CF aft div 0.91 1.63 1.53 2.07 1.61 1.59 1.33 1.85 1.33 1.40 1.82 1.38 1.59 1.69 1.40 <-Median-> 5 Ratio
Liq. CF re  Inv+Div  0.62 1.12 0.77 1.24 0.58 0.68 0.55 0.89 0.49 0.59 0.73 0.96 0.86 1.69 0.73 <-Median-> 5 Ratio
Curr. Port. Lg T. Db $2.70 $0.00 $11.08 $0.00 $47.40 $104.20 $60.00 $0.00 $126.09 $135.54 $0.00 $60.00 $30.00 $240.93
Liquidity 0.86 1.52 1.39 1.64 1.26 1.07 1.22 1.56 1.21 0.96 1.30 1.29 1.14 1.54 1.21 <-Median-> 5 Ratio
Liq. with CF aft div 0.91 1.63 1.57 2.07 1.76 1.95 1.50 1.85 1.60 1.68 1.82 1.48 1.64 2.31 1.64 <-Median-> 5 Ratio
Assets $1,972.00 $2,233.56 $2,678.3 $3,051.1 $3,850.8 $4,296.6 $4,957.0 $5,874.1 $6,782.7 $7,514.2 $7,562.6 $8,130.3 $8,568.2 $8,842.7 219.91% <-Total Growth 10 Assets
Liabilities $1,186.96 $1,565.34 $1,787.5 $2,127.4 $2,532.6 $2,898.3 $3,115.5 $3,394.8 $4,053.0 $4,460.3 $4,801.4 $5,472.7 $5,749.5 $5,958.8 221.65% <-Total Growth 10 Liabilities
Debt Ratio 1.66 1.43 1.50 1.43 1.52 1.48 1.59 1.73 1.67 1.68 1.58 1.49 1.49 1.48 1.55 <-Median-> 10 Ratio
Estimates BVPS $13.30 $12.30 $12.10 Estimates Estimates BVPS
Estimate Book Value $3,047.7 $2,818.6 $2,772.8 Estimates Estimate Book Value
P/B Ratio (Close) 2.40 2.59 2.64 Estimates P/B Ratio (Close)
Difference from 10 year median -16.67% Diff M/C Estimates Difference from 10 yr med.
Total Book Value $785.04 $668.22 $890.8 $923.7 $1,318.2 $1,398.3 $1,841.5 $2,479.3 $2,729.7 $3,053.9 $2,761.2 $2,657.6 $2,818.7 $2,883.9 216.42% <-Total Growth 10 Book Value
Non-Cont Int. $0.00 $0.00 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 Non-Cont Int.
Book Value $785.04 $668.22 $890.8 $923.7 $1,318.2 $1,398.3 $1,841.5 $2,479.3 $2,729.7 $3,053.9 $2,761.2 $2,657.6 $2,818.7 $2,883.9 $2,883.9 $2,883.9 216.42% <-Total Growth 10 Book Value
Book Value per Share $5.62 $4.67 $5.74 $5.83 $7.81 $8.14 $9.92 $12.12 $12.97 $14.01 $12.49 $12.02 $12.30 $12.59 $12.59 $12.59 114.48% <-Total Growth 10 Book Value per Share
Change 5.84% -16.91% 22.91% 1.70% 33.99% 4.21% 21.78% 22.22% 7.00% 8.06% -10.85% -3.75% 2.30% 2.31% 0.00% 0.00% 3.24% P/B Ratio Current/Historical Median
P/B Ratio (Median) 2.66 4.52 3.87 4.85 5.23 5.00 3.86 3.21 2.45 2.21 1.87 2.46 2.55 2.48 0.00 0.00 2.45 P/B Ratio Historical Median
P/B Ratio (Close) 3.13 5.36 4.29 5.48 5.19 4.94 4.08 2.92 1.99 2.43 1.81 2.37 2.41 2.53 2.53 2.53 7.93% <-IRR #YR-> 10 Book Value per Share 114.48%
Change 35.72% 71.20% -19.89% 27.69% -5.37% -4.68% -17.48% -28.37% -31.90% 21.98% -25.41% 31.04% 1.39% 5.34% 0.00% 0.00% 0.29% <-IRR #YR-> 5 Book Value per Share 1.48%
Leverage (A/BK) 2.51 3.34 3.01 3.30 2.92 3.07 2.69 2.37 2.48 2.46 2.74 3.06 3.04 3.07 #DIV/0! #DIV/0! 2.83 <-Median-> 10 A/BV
Debt/Equity Ratio 1.51 2.34 2.01 2.30 1.92 2.07 1.69 1.37 1.48 1.46 1.74 2.06 2.04 2.07 #DIV/0! #DIV/0! 1.83 <-Median-> 10 Debt/Eq Ratio
Sharerholders Equity (Assets less liabilities) P/B Ratios 10 yr Med 2.88 5 yr Med 2.45 -13.83% Diff M/C 2.59 Historical Leverage (A/BK)
-$5.74 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $12.30
-$12.12 $0.00 $0.00 $0.00 $0.00 $12.30
$351.93 <-12 mths -3.35%
Comprehensive Income $125.05 $135.22 $130.60 $146.84 $229.99 $201.92 $216.85 $289.92 $407.00 $422.80 $53.94 $320.79 $364.11 178.80% <-Total Growth 10 Comprehensive Income
Increase -16.82% 8.13% -3.41% 12.43% 56.63% -12.20% 7.39% 33.70% 40.38% 3.88% -87.24% 494.74% 13.51% 13.51% <-Median-> 5 Comprehensive Income
5 Yr Running Average $105 $118 $141 $138 $154 $169 $185 $217 $269 $308 $278 $299 $314 10.80% <-IRR #YR-> 10 Comprehensive Income 178.80%
ROE 15.93% 20.24% 14.66% 15.90% 17.45% 14.44% 11.78% 11.69% 14.91% 13.84% 1.95% 12.07% 12.92% 4.66% <-IRR #YR-> 5 Comprehensive Income 25.59%
5Yr Median 15.93% 20.24% 20.24% 15.93% 15.93% 15.90% 14.66% 14.44% 14.44% 13.84% 11.78% 12.07% 12.92% 8.30% <-IRR #YR-> 10 5 Yr Running Average 121.97%
% Difference from NI 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 3.24% -4.69% -13.05% -1.05% 10.91% 7.64% <-IRR #YR-> 5 5 Yr Running Average 44.51%
Median Values Diff 5, 10 yr 0.00% -1.05% 12.9% <-Median-> 5 Return on Equity
-$130.6 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $364.1
-$289.9 $0.0 $0.0 $0.0 $0.0 $364.1
-$141.3 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $313.7
-$217.1 $0.0 $0.0 $0.0 $0.0 $313.7
Current Liability Coverage Ratio 0.47 0.70 0.59 0.75 1.00 1.03 1.02 0.94 0.96 0.92 1.62 0.84 0.82 1.06   CFO / Current Liabilities
5 year Median 0.47 0.55 0.59 0.65 0.70 0.75 1.00 1.00 1.00 0.96 0.96 0.94 0.92 0.92 0.92 <-Median-> 5 Current Liability Cov Ratio
Asset Efficiency Ratio 11.98% 11.42% 9.99% 11.74% 14.03% 13.56% 10.94% 9.66% 10.48% 10.04% 10.72% 9.42% 9.56% 10.78% CFO / Total Assets
5 year Median 10.91% 11.42% 11.42% 11.74% 11.74% 11.74% 11.74% 11.74% 10.94% 10.48% 10.48% 10.04% 10.04% 10.04% 10.0% <-Median-> 5 Return on Assets 
Return on Assets ROA 6.34% 6.05% 4.88% 4.81% 5.97% 4.70% 4.37% 4.94% 5.81% 5.90% 0.82% 3.99% 3.83% 5.44% Net  Income/Assets Return on Assets
5Yr Median 6.34% 6.34% 6.34% 6.05% 5.97% 4.88% 4.81% 4.81% 4.94% 4.94% 4.94% 4.94% 3.99% 3.99% 4.0% <-Median-> 5 Asset Efficiency Ratio
Return on Equity ROE 15.93% 20.24% 14.66% 15.90% 17.45% 14.44% 11.78% 11.69% 14.44% 14.53% 2.25% 12.20% 11.65% 16.68% Net Inc/ Shareholders' equity Return on Equity
5Yr Median 15.93% 20.24% 20.24% 15.93% 15.93% 15.90% 14.66% 14.44% 14.44% 14.44% 11.78% 12.20% 12.20% 12.20% 12.2% <-Median-> 5 Return on Equity
$338.22 <-12 mths 3.02%
Net Income $125.05 $135.22 $130.60 $146.84 $229.99 $201.92 $216.85 $289.92 $394.22 $443.61 $62.03 $324.21 $328.29 $481 $436 $494 151.37% <-Total Growth 10 Net Income
Increase -16.82% 8.13% -3.41% 12.43% 56.63% -12.20% 7.39% 33.70% 35.98% 12.53% -86.02% 422.66% 1.26% 46.52% -9.36% 13.30% EPS/CF Ratio should not be higher than 1.00
5 Yr Running Average $104.7 $118.1 $141.3 $137.6 $153.5 $168.9 $185.2 $217.1 $266.6 $309.3 $281.3 $302.8 $310.5 $327.8 $326.3 $412.7 9.66% <-IRR #YR-> 10 Net Income 151.37%
Operating Cash Flow $153.73 $178.22 $237.98 $385.09 $460.59 $648.16 $412.93 $513.70 $604.33 $887.94 $688.17 $583.84 $925.33 2.52% <-IRR #YR-> 5 Net Income 13.24%
Investment Cash Flow -$236.20 -$167.74 -$440.20 -$321.19 -$966.84 -$757.42 -$760.97 -$646.94 -$1,258.97 -$1,125.33 -$748.31 -$397.12 -$843.92 8.19% <-IRR #YR-> 10 5 Yr Running Average 119.67%
Total Accruals $207.51 $124.74 $332.82 $82.93 $736.23 $311.18 $564.90 $423.16 $1,048.86 $681.00 $122.16 $137.49 $246.89 7.42% <-IRR #YR-> 5 5 Yr Running Average 43.01%
Total Assets $1,972.00 $2,233.56 $2,678.34 $3,051.07 $3,850.83 $4,296.57 $4,956.96 $5,874.13 $6,782.70 $7,514.19 $7,562.59 $8,130.31 $8,568.19 Balance Sheet Assets
Accruals Ratio 10.52% 5.58% 12.43% 2.72% 19.12% 7.24% 11.40% 7.20% 15.46% 9.06% 1.62% 1.69% 2.88% 2.88% <-Median-> 5 Ratio
EPS/CF Ratio 0.54 0.53 0.50 0.41 0.44 0.35 0.41 0.55 0.56 0.60 0.08 0.42 0.41 0.42 <-Median-> 10 EPS/CF Ratio
-$130.6 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $328.3
-$289.9 $0.0 $0.0 $0.0 $0.0 $328.3
-$141.3 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $310.5
-$217.1 $0.0 $0.0 $0.0 $0.0 $310.5
Change in Close 43.65% 42.25% -1.54% 29.86% 26.79% -0.67% 0.50% -12.46% -27.13% 31.81% -33.51% 26.13% 3.72% 7.77% 0.00% 0.00% Count 20 Years of data
up/down down down down down  down down down down down Count 13 65.00%
Meet Prediction? Yes Yes Yes Yes Yes % right Count 5 38.46%
Financial Cash Flow $98.22 -$3.45 $181.32 $121.42 $326.55 $109.69 $350.52 $445.85 $314.91 $259.01 $53.80 -$173.85 -$100.65 C F Statement  Financial Cash Flow
Total Accruals $109.29 $128.19 $151.50 -$38.49 $409.68 $201.49 $214.38 -$22.69 $733.95 $421.99 $68.36 $311.35 $347.54 Accruals
Accruals Ratio 5.54% 5.74% 5.66% -1.26% 10.64% 4.69% 4.32% -0.39% 10.82% 5.62% 0.90% 3.83% 4.06% 4.06% <-Median-> 5 Ratio
Cash $14.98 $21.81 $0.52 $186.65 $11.31 $13.45 $16.48 $326.38 -$10.86 $9.31 $2.90 $15.94 -$1.80 $4.38 Cash
Cash per Share $0.11 $0.15 $0.00 $1.18 $0.07 $0.08 $0.09 $1.60 -$0.05 $0.04 $0.01 $0.07 -$0.01 $0.02 $0.01 <-Median-> 5 Cash per Share
Percentage of Stock Price 0.61% 0.61% 0.01% 3.69% 0.17% 0.19% 0.22% 4.50% -0.20% 0.13% 0.06% 0.25% -0.03% 0.06% 0.06% <-Median-> 5 % of Stock Price
Notes
October 22, 2023.  Last estimates were for 2022, 2023 and 2024 of $6635M, $5363M and $5874M for Revenue. $2.91, $3.08 and $3.35 for FFO, $2.26, $2.06 and $2.02 for EPS, 
$1.92, $2.00 and $2.03 for Dividends, -$25M, $628M and $614M for FCF, $3.73, $3.46 and $3.43 for CPFS, $13.30, $13.30 and $14.30 for BVPS, and $500M, $450M and $461M for Net Income.
October 23, 2022.  Last estimates were for 2021, 2022 and 2023 of $4468M, $4451M and $4931M for Revenue, $3.05, $2.91 and $3.17 for DC, $1.72, $1.76 and $1.85 for EPS, 
$1.92, $1.95 and $1.99 for Dividends, $405M, $429M and $460M for FCF, $3.86, $3.98 and $4.35 for CFPS, and $380M, $390M and $410M for Net Income.
October 24, 2021.  Last estimates were for 2020, 2021 and 2022 of 3343M, $3653M and $4106M for Revenue, $3.35, $2.91 and 2.74 for AFFO, $1.06, $1.57 and 1.68 for EPS, 
$1.92, $1394 and $1.99 for Dividends, $240M, $352M and $388M for FCF, $3.79, $3.13 and $3.50 for CFPS, $246M, $338M and $375M for Net Income.
November 1, 2020.  Last estimates were for 2019, 
$2.54, $1.80 and $1.81 for EPS, $3.45, $3.66 and $3.42 for CFPS and $513M, $596M and $439M for Net Income.
November 3, 2019.  Last estimates were for 2018, 2019 and 2020 of $4421M, $4637M and $4629M for Revenue, $2.99 and $3.00 for DC for 2018 and 2019, 
$1.81, $1.93 and $1.86 for EPS, $3.04, $3.39 and $3.39 for CFPS, and $372M, $413M and $410M for Net Income.
November 5, 2018.  Last estimates were for 2017, 2018 and 2019 of $3180M, $3334M and $3408M for Revenue, $2.58, $2.30 and $2.87 for Dis Cash, 
$1.46, $1.79 and $1.91 for EPS, $2.81, $3.32 and $3.53 for CFPS and $292M, $338M and $393M for Net Income.
November 12, 2017.  Last estimates were for 2016, 2017 and 2018 of $2461M, $3070M and $3259M for Revenue, $2.55, $3.22 and $3.43 for DC, $1.47, $1.71and $1.89 for EPS, 
$2.90, $3.36 and $3.53 for CFPS and $265M, $321M and $364M for Net Income.
November 13, 2016.  Last estimates were for 2015, 2016 and 2017 of $2988M, $3957M and $4196M for Revenue, $2.80, $2.86 and $3.08 for DC, $1.50, $1.87 and $1.78 for EPS, 
$3.36, $3.65 and $3.54 for CFPS and $243M, $338M and $324M for Net Income.
Movember 21, 2015.  Last estimates were for 2014, 2015 and 2016 of $3790M,$3986M and $3975M for Revenue, $3.12, $3.62 and $396 for EPS, $5.74, $6.17 and $6.87 for CFPS and $235M $307M and $337M for net income.
November 23, 2014.  Last estimates were for 2013, 2014 and 2015 of $3216M, $3476M and $3387M for Revenue, $3.50 for DC for 2014, $2.04, $2.32 and $2.56 for EPS, $4.30, $4.54 and $5.21 for CFPS.
November 9, 2013.  Last Estimates were for 2012 and 2013 of $2918M asnd $3224M for Revenue, DI of $2.78 and 3.50 and EPS of $1.79 and $2.01.
October 5, 2012.  Most of the new shares issued in the first half of 2012 is an equity offering (for an acquisition), there were some re DRIP and debentures conversion.
Sep 30, 2012.  Estimates for 2011 and 2012 were $2,222M and $2,287M for revenue, $3.13, $3.08 for DI, $2.50 and $2.16 for EPS, $3.30 and $3.42 for CF.
When analysts are quoting earnings, they are sometimes giving EPS and sometimes Distributable Cash or things like AFFO).
Company says that it expects to retain the current dividend payout,as they feel it is sustainable.  However dividends are not guaranteed and can fluctuate.
TD site says there was a 1.01:1 split in 2009, but I cannot find this.
The stock started out as KeySpan Facilities Income Fund (TSX-KEY.UN).  Names change in 2004 to Keyera Facilities Income Fund (TSX-JKEY.UN) and in 2010 to Keyera Corp (TSX-KEY)
KeyeraCorp. owns, directly indirectly, 100% of Keyera Partnership.
The company would founded in 1998.  It began trading on the TSX May 30, 2003 as an Income Trust.
Formerly KeySpan Facilities Income Fund
Keyera Energy Partnership was formerly KeySpan Energy Canada Partnership.
Sector
Infrastructure, Utilitiy
What should this stock accomplish?
Would I buy this company and Why.
Why am I following this stock. 
I started to review some of the stock recommended by Jennifer Dowty from a column she wrote and I reviewed in February 2010 on Dividends and Special Dividends.  The title of the article in Investor’s 
Digest was Dividend Stocks: Buy, Hold and Collect. Jennifer is now works for the Globe and Mail.
Jennifer worked as a Portfolio Manager for Manulife Asset Management Limited after working for Investor's digest.
Dividends
Dividends are paid quarterly from 2022 in Cycle 3 of Mar, Jun, Sep, and December.  
Generally, dividends are declared in one month for shareholders of record of the next month and paid in the that month.
For example, Dividend declared on 09 August 2023, was for Shareholders of record for September 15, 2023 and paid September 29, 2023
Dividends are paid monthly.  The dividends are declared for the record date of prior month.  
For example, in May 2013, dividends were declared on May 18, 2013 for shareholders of record of May 23, 2013 for payment June 15, 2013.
How they make their money.
Keyera is a midstream energy business that operates primarily out of Alberta. Its primary lines of business consist of the gathering and processing of 
natural gas in western Canada, the storage, transportation, and liquids blending for natural gas liquids and crude oil, and the marketing of NGLs, iso-octane, and crude oil.
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 %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Change
Date 2015 Nov 13 2016 Nov 12 2017 Nov 5 2018 Nov 3 2019 Nov 1 2020 Oct 24 2021 Oct 23 2022 Oct 22 2023
Setoguchi, Curtis Dean 0.220 0.10% 0.233 0.11% 0.233 0.10% 0.233 0.10% 0.00%
CEO - Shares - Amount $4.969 $6.646 $6.893 $7.428
Options - percentage 0.211 0.10% 0.277 0.13% 0.348 0.15% 0.356 0.16% 2.34%
Options - amount $4.776 $7.900 $10.288 $11.347
Smith, David G. 0.30% 0.562 0.30% 0.607 0.30% 0.591 0.28% 0.604 0.28% 0.647 0.29% was officer until 2014
CEO - Shares - Amount $20.484 $22.718 $21.512 $15.245 $20.557 $14.624 Listed Officer 16-18 INK
Options - percentage 0.15% 0.275 0.15% 0.286 0.14% 0.302 0.14% 0.336 0.15% 0.423 0.19% Last updated Aug 2019
Options - amount $10.682 $11.112 $10.113 $7.803 $11.419 $9.566 Ceased Insider Dec 2020
Marikar, Eileen 0.008 0.00% 0.012 0.01% 0.014 0.01% 0.017 0.01% 0.032 0.01% 94.69%
CFO - Shares - Amount $0.282 $0.277 $0.407 $0.493 $1.035
Options - percentage 0.026 0.01% 0.058 0.03% 0.000 0.00% 0.100 0.04% 0.090 0.04% -9.68%
Options - amount $0.894 $1.320 0 $0.000 $2.950 $2.871
Beztilny, Jarrod 0.061 0.03% 0.079 0.03% 29.33%
Officer - Shares - Amount $1.817 $2.532
Options - percentage 0.065 0.03% 0.061 0.03% -5.38%
Options - amount $1.913 $1.951
Brennan, Nancy Louise 0.000 0.00% 0.002 0.00% 0.003 0.00% 0.011 0.00% -100.00%
Officer - Shares - Amount $0.000 $0.045 $0.098 $0.319
Options - percentage 0.026 0.01% 0.068 0.03% 0.074 0.03% 0.082 0.04% -100.00%
Options - amount $0.876 $1.535 $2.101 $2.441
Urquhart, Kenneth James 0.015 0.01% 0.035 0.02% 126.11%
Officer - Shares - Amount $0.456 $1.111
Options - percentage 0.092 0.04% 0.079 0.03% -13.41%
Options - amount $2.710 $2.529
Crothers, Michael John 0.002 0.00% 0.002 0.00% 0.00%
Director - Shares - Amount $0.059 $0.064
Options - percentage 0.002 0.00% 0.006 0.00% 194.06%
Options - amount $0.064 $0.202
Haughey, Douglas J. 0.01% 0.011 0.01% 0.011 0.01% 0.011 0.01% 0.011 0.01% 0.011 0.01% 0.011 0.01% 0.011 0.00% 0.011 0.00% Was lead director, now 0.00%
Director - Shares - Amount $0.429 $0.451 $0.395 $0.288 $0.379 $0.252 $0.318 $0.330 $0.355 Director 2019
Options - percentage 0.00% 0.000 0.00% 0.003 0.00% 0.006 0.00% 0.011 0.00% 0.015 0.01% 0.022 0.01% 0.032 0.01% 0.043 0.02% 34.51%
Options - amount $0.000 $0.000 $0.118 $0.164 $0.364 $0.335 $0.622 $0.944 $1.369
Bertram, James Vance 0.46% 0.854 0.46% 0.911 0.45% 0.919 0.44% 0.819 0.38% 0.719 0.33% 0.644 0.29% 0.644 0.28% 0.600 0.26% was CEO to 2014 -6.89%
Chairman - Shares - Amt $32.121 $34.557 $32.282 $23.730 $27.876 $16.273 $18.385 $19.068 $19.134 listed CEO 16-18
Options - percentage 0.18% 0.274 0.15% 0.224 0.11% 0.188 0.09% 0.188 0.09% 0.188 0.09% 0.188 0.09% 0.188 0.08% 0.188 0.08% Last updated Sep 2021 0.00%
Options - amount $12.785 $11.094 $7.941 $4.852 $6.395 $4.252 $5.363 $5.562 $5.995
Salary (salary, share rewards and bonus)
Stock sales
In September 23  2013
 LTIP Awards $13.907 $14.262
0.19% 0.26%
Increase in O/S Shares 0.00% 0.000 0.00% 0.000 0.00% 0.339 0.17% 0.460 0.22% 0.643 0.30% 0.981 0.44% 0.000 0.00% 0.000 0.00% Yes 0
due to SO $0.00 $0.000 $0.000 $12.013 $11.866 $21.881 $22.183 $0.000 $0.000
Book Value $0.000 $0.000 $0.000 $13.907 $14.262 $26.134 -$1.122 $0.000 $0.000
Insider Buying -$0.151 -$0.376 -$0.066 $0.000 -$0.079 -$0.881 -$0.001 -$0.045 $0.000
Insider Selling $0.222 $1.258 $0.686 $0.138 $3.456 $2.406 $3.268 $0.000 $1.463
Net Insider Selling $0.071 $0.882 $0.620 $0.138 $3.377 $1.525 $3.267 -$0.045 $1.463
% of Market Cap 0.001% 0.012% 0.01% 0.00% 0.05% 0.03% 0.05% 0.00% 0.02%
Directors 9 11 10 10 10 10 11 11
Women 2 22% 4 36% 3 30% 3 30% 3 30% 3 30% 4 36% 4 36%
Minorities 0 0% 0 0% 0 0% 0 0% 0 0% 1 10% 1 9% 1 9%
Institutions/Holdings 32.32% 202 43.76% 206 52.05% 207 52.05% 20 20 34.89% 20 32.89% 20 30.14%
Total Shares Held 41.90% 80.742 43.48% 98.508 48.16% 114.022 54.17% 60.207 28.60% 77.113 34.89% 72.698 31.72% 69.058 30.14%
Increase/Decrease -1.29% 1.205 1.52% 10.200 11.55% 2.298 2.06% -2.353 -3.76% -9.189 -10.65% -1.351 -1.82% -1.340 -1.90%
Starting No. of Shares 79.537 88.308 111.724 62.560 Top 20 86.302 Top 20 74.049 Top 20 70.397 Top 20
Copyright © 2008 Website of SPBrunner. All rights reserved.