This report should not be construed as providing investment advice. It is for educational purposes only.  Before making any investment decision, you should always do your own research or consult a investment professional.
While I try to be accurate, I assume no responsibility for any figure in this spreadsheet. Estimates Estimates Estimates
See my website on stocks or see my blog at the following sites.  www.spbrunner.com/stocks.html www.spbrunner.blogspot.com/ Q3 2016
Keyera Corp TSX: KEY OTC: KEYUF http://www.keyera.com Fiscal Yr: Dec 31
Year 12/31/04 12/31/05 12/31/06 12/31/07 12/31/08 12/31/09 12/31/10 12/31/11 12/31/12 12/31/13 12/31/14 12/31/15 12/31/16 12/31/17 12/31/18 Value Description #Y Item
Accounting Rules C GAAP C GAAP C GAAP C GAAP C GAAP C GAAP C GAAP IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS
Start Date/ Split Date 4/6/15
Split 2
$2,436.0 <-12 mths -3.37%
Revenue* $744.90 $1,187.57 $1,368.52 $1,479.14 $2,175.27 $1,545.05 $1,942.47 $2,569.20 $2,942.28 $3,277.2 $3,623.7 $2,521.1 $2,461 $3,070 $3,259 112.29% <-Total Growth 10 Revenue
Increase 59.43% 15.24% 8.08% 47.06% -28.97% 25.72% 32.26% 14.52% 11.38% 10.57% -30.43% -2.38% 24.75% 6.16% 7.82% <-IRR #YR-> 10 Revenue
5 year Running Average $1,391.1 $1,551.1 $1,702.1 $1,942.2 $2,234.9 $2,455.2 $2,871.0 $2,986.7 $2,965 $2,991 $2,987 5.35% <-IRR #YR-> 5 Revenue
Revenue per Share $6.84 $9.88 $11.23 $12.07 $17.29 $11.74 $13.90 $17.94 $18.94 $20.69 $21.48 $14.68 $14.33 $17.88 $18.98 11.53% <-IRR #YR-> 7 5 yr Running Average
Increase 44.28% 13.71% 7.49% 43.27% -32.13% 18.39% 29.11% 5.58% 9.24% 3.82% -31.65% -2.38% 24.75% 6.16% 11.90% <-IRR #YR-> 5 5 yr Running Average
5 year Running Average $11.46 $12.44 $13.25 $14.59 $15.96 $16.64 $18.59 $18.75 $18.03 $17.81 $17.47 4.05% <-IRR #YR-> 10 Revenue per Share
P/S (Price/Sales) Med 0.92 0.96 0.90 0.73 0.56 0.82 1.08 1.17 1.17 1.37 1.90 2.77 2.67 0.00 0.00 1.11% <-IRR #YR-> 5 Revenue per Share
P/S (Price/Sales) Close 1.05 1.10 0.74 0.82 0.51 1.04 1.26 1.39 1.30 1.54 1.89 2.74 2.61 2.09 1.97 7.28% <-IRR #YR-> 7 5 yr Running Average
*Revenue in M CDN $  P/S Med 10 yr  1.12 5 yr  1.37 132.19% Diff M/C 7.20% <-IRR #YR-> 5 5 yr Running Average
-$1,187.6 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $2,521.1
-$1,942.5 $0.0 $0.0 $0.0 $0.0 $2,521.1
-$1,391.1 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $2,986.7
-$1,702.1 $0.0 $0.0 $0.0 $0.0 $2,986.7
-$9.88 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $14.68
-$13.90 $0.00 $0.00 $0.00 $0.00 $14.68
-$11.46 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $18.75
-$13.25 $0.00 $0.00 $0.00 $0.00 $18.75
$2.72 <-12 mths -4.23%
Distributable Cash $0.75 $0.84 $0.83 $1.18 $1.10 $2.04 $1.53 $1.43 $1.31 $1.84 $2.37 $2.84 $2.55 $3.22 $3.43 240.12% <-Total Growth 10 Distributable Cash TD Calls
Increase 87.50% 11.33% -1.20% 42.42% -6.38% 85.45% -25.25% -6.56% -8.07% 40.46% 28.53% 20.08% -10.21% 26.27% 6.52% 13.02% <-IRR #YR-> 10 Distributable Cash it AFFO
AFFO Yield 10.4% 7.7% 9.9% 11.9% 12.5% 16.7% 8.7% 5.7% 5.3% 5.8% 5.8% 7.1% 6.8% 8.6% 9.2% 13.24% <-IRR #YR-> 5 Distributable Cash
5 year Running Average $0.80 $0.94 $1.20 $1.33 $1.45 $1.48 $1.63 $1.69 $1.96 $2.18 $2.56 $2.88 11.88% <-IRR #YR-> 8 5 yr Running Average
Payout Ratio 72.6% 77.8% 86.5% 62.6% 75.5% 44.1% 59.0% 66.7% 78.2% 60.9% 53.0% 49.2% 60.3% 49.4% 46.4% 7.97% <-IRR #YR-> 5 5 yr Running Average
Price/DC Median 8.43 11.34 12.25 7.54 8.77 4.75 9.80 14.79 16.95 15.38 17.29 14.32 15.00 11.79 <-Median-> 10 Price/DC Median
Price/DC High 9.69 13.95 14.64 8.39 10.69 6.00 11.81 17.54 19.55 17.37 21.07 15.98 16.77 14.29 <-Median-> 10 Price/DC High
Price/DC Low 7.17 8.74 9.85 6.70 6.85 3.49 7.80 12.03 14.35 13.40 13.51 12.67 13.22 9.30 <-Median-> 10 Price/DC Low
Price/DC Close 9.59 13.02 10.08 8.39 8.02 6.00 11.52 17.54 18.79 17.37 17.14 14.18 14.67 11.62 10.91 12.27 <-Median-> 10 Price/DC Close
Trailing P/DC Close 8.33 8.62 13.18 7.08 8.96 4.32 8.02 12.33 19.08 13.38 13.52 14.27 15.79 11.62 10.91 12.76 <-Median-> 10 Trailing P/DC Close
Median Values DPR 10 Yrs 61.71% 5 Yrs   60.87% P/CF 5 Yrs   in order 15.38 17.54 13.40 17.37 -4.64% Diff M/C 24.38% Diff M/C 10 DPR 75% to 95% best
* Distributable Cash Flow per share (Cdn GAAP)
-$0.84 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.84
-$1.53 $0.00 $0.00 $0.00 $0.00 $2.84
-$0.80 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.96
-$1.33 $0.00 $0.00 $0.00 $0.00 $1.96
$1.14 <-12 mths -4.20%
Pre-split 2015 $0.63 $1.03 $1.12 $0.24 $2.68 $2.36 $1.84 $1.91 $1.71 $1.87
EPS Basic $0.32 $0.52 $0.56 $0.12 $1.34 $1.18 $0.92 $0.96 $0.86 $0.94 $1.40 $1.19 131.07% <-Total Growth 10 EPS Basic
Actual EPS 2003
Pre-split 2015 $0.55 $0.96 $1.10 $0.24 $2.62 $2.29 $1.81 $1.90 $1.71 $1.87
EPS Diluted* $0.28 $0.48 $0.55 $0.12 $1.31 $1.15 $0.91 $0.95 $0.86 $0.94 $1.40 $1.19 $1.47 $1.71 $1.89 147.92% <-Total Growth 10 EPS Diluted
Increase -27.63% 74.55% 14.58% -78.18% 991.67% -12.60% -20.96% 4.97% -10.00% 9.36% 49.73% -15.00% 23.53% 16.33% 10.53% 9.50% <-IRR #YR-> 10 Earnings per Share
Earnings Yield 3.8% 4.4% 6.6% 1.2% 14.9% 9.4% 5.1% 3.8% 3.5% 2.9% 3.5% 3.0% 3.9% 4.6% 5.1% 5.63% <-IRR #YR-> 5 Earnings per Share
5 year Running Average $0.36 $0.55 $0.72 $0.81 $0.89 $1.03 $0.96 $1.01 $1.07 $1.17 $1.34 $1.53 14.49% <-IRR #YR-> 8 5 yr Running Average
10 year Running Average $0.70 $0.75 $0.87 $0.94 $1.03 $1.19 $1.25 5.75% <-IRR #YR-> 5 5 yr Running Average
* Diluted ESP per share  E/P 10 Yrs 3.64% 5Yrs 3.45%
-$0.48 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.19
-$0.91 $0.00 $0.00 $0.00 $0.00 $1.19
-$0.36 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.07
-$0.81 $0.00 $0.00 $0.00 $0.00 $1.07
Pre-split 2015 $0.00 $0.00 $0.00 $0.00 $0.00 $0.45 $0.00 $0.00 $0.00 $0.00
Special Dividend $0.00 $0.00 $0.00 $0.00 $0.00 $0.23 $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 $1.09 $1.30 $1.43 $1.47 $1.66 $1.80 $1.80 $1.90 $2.05 $2.24 $2.51
Dividend* $0.54 $0.65 $0.71 $0.74 $0.83 $0.90 $0.90 $0.95 $1.03 $1.12 $1.25 $1.40 $1.54 $1.59 $1.59 115.03% <-Total Growth 10 Dividends
Increase 100.00% 19.29% 9.86% 2.94% 12.93% 8.43% 0.00% 5.56% 7.89% 9.27% 11.83% 11.58% 10.02% 3.41% 0.00% Count 13 Years of data
Dividends 5 Yr Running $0.58 $0.69 $0.81 $0.86 $0.91 $0.97 $1.02 $1.05 $1.15 $1.27 $1.38 $1.47 97.01% <-Total Growth 8 Dividends 5 Yr Running
Yield H/L Price 8.62% 6.86% 7.07% 8.29% 8.61% 9.30% 6.02% 4.51% 4.62% 3.96% 3.06% 3.44% 4.02% 5.32% <-Median-> 10 Yield H/L Price
Yield on High  Price 7.50% 5.58% 5.91% 7.46% 7.06% 7.35% 5.00% 3.80% 4.00% 3.50% 2.51% 3.08% 3.59% 4.50% <-Median-> 10 Yield on High  Price
Yield on Low Price 10.14% 8.90% 8.78% 9.34% 11.02% 12.66% 7.57% 5.54% 5.45% 4.54% 3.92% 3.89% 4.56% 6.55% <-Median-> 10 Yield on Low Price
Yield on Close Price 7.57% 5.98% 8.58% 7.46% 9.41% 7.36% 5.12% 3.80% 4.16% 3.50% 3.09% 3.47% 4.11% 4.25% 4.25% 4.64% <-Median-> 10 Yield on Close Price
Payout Ratio EPS 198.11% 135.40% 129.82% 612.50% 63.36% 98.25% 99.45% 100.00% 119.88% 119.79% 89.46% 117.44% 104.59% 92.98% 84.13% 108.72% <-Median-> 10 DPR EPS
DPR EPS 5 Yr Running 161.56% 127.01% 112.45% 106.80% 102.48% 93.51% 106.89% 104.01% 107.79% 108.25% 102.87% 96.18% 106.89% <-Median-> 9 DPR EPS 5 Yr Running
Payout Ratio CFPS 123.98% 111.55% 78.63% 75.16% 114.34% 47.28% 81.83% 76.34% 66.90% 46.06% 45.87% 37.02% 53.02% 47.32% 45.04% 71.03% <-Median-> 10 DPR CF
DPR CF 5 Yr Running 95.59% 72.73% 70.66% 70.63% 69.18% 58.94% 58.06% 49.05% 47.37% 45.39% 45.21% 69.91% <-Median-> 8 DPR CF 5 Yr Running
Payout Ratio CFPS WC 98.65% 75.15% 83.76% 61.99% 73.92% 54.05% 53.27% 53.35% 59.48% 49.54% 39.12% 41.19% 53.02% 47.32% 45.04% 53.70% <-Median-> 10 DPR CF WC
DPR CF WC 5 Yr Running 75.88% 66.38% 62.09% 57.76% 57.52% 53.69% 49.24% 46.48% 46.98% 45.63% 44.97% 57.64% <-Median-> 8 DPR CF WC 5 Yr Running
Median Values 5 Yr Med 5 Yr Cl 3.96% 3.50% 5 Yr Med Payout 117.44% 46.06% 49.54% 7.96% <-IRR #YR-> 10 Dividends
* Dividends per share  5 Yr Med and Cur. 7.42% 21.30% Last Div Inc ---> $0.125 $0.133 6.0% 9.20% <-IRR #YR-> 5 Dividends
-$0.65 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.40
-$0.90 $0.00 $0.00 $0.00 $0.00 $1.40
Historical Dividends Historical High Div 12.00% Low Div 2.74% Ave Div 7.37% Med Div 6.02% Close Div 5.12% Historical Dividends
High/Ave/Median Values Curr diff Exp. -64.58%     55.12% Exp. -42.33% Exp. -29.40% Exp. -17.00% High/Ave/Median 
Future Dividend Yield Div Yd 6.24% earning in 5 Years at IRR of 8.00% Div Inc. 46.93% Future Dividend Yield
Future Dividend Yield Div Yd 9.18% earning in 10 Years at IRR of 8.00% Div Inc. 115.89% Future Dividend Yield
Future Dividend Yield Div Yd 13.48% earning in 15 Years at IRR of 8.00% Div Inc. 217.22% Future Dividend Yield
H/LYield held 5 yrs 14.48% 14.24% 9.50% 9.40% 11.57% 11.61% 12.94% 9.35% 7.30% 7.16% 5.62% 11.59% <-Median-> 8 Paid Median Price
H/LYield held 10 yrs 19.54% 19.82% 14.75% 15.22% 17.94% 16.49% 19.54% <-Median-> 3 Paid Median Price
H/LYield held 15 yrs 27.74% #NUM! <-Median-> 0 Paid Median Price
Cost covered if held 5 years 60.60% 64.14% 45.44% 44.94% 54.50% 53.08% 54.21% 38.43% 30.05% 31.06% 26.03% 53.65% <-Median-> 8 Paid Median Price
Cost covered if held 10 years 149.91% 147.17% 106.09% 107.62% 132.33% 129.47% 147.17% <-Median-> 3 Paid Median Price
Cost covered if held 15 years 278.43% #NUM! <-Median-> 0 Paid Median Price
Graham No. $5.90 $7.51 $7.92 $3.48 $12.21 $11.69 $10.69 $9.99 $10.50 $11.08 $15.69 $14.77 $18.81 $20.28 $21.32 96.62% <-Total Growth 10 Graham Number
Price/GP Ratio Med 1.07 1.26 1.28 2.54 0.79 0.83 1.40 2.11 2.11 2.56 2.61 2.75 2.03 2.11 <-Median-> 10 Price/GP Ratio
Price/GP Ratio High 1.23 1.55 1.52 2.83 0.96 1.05 1.68 2.50 2.44 2.89 3.18 3.07 2.27 2.47 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Low 0.91 0.97 1.03 2.26 0.62 0.61 1.11 1.72 1.79 2.23 2.04 2.44 1.79 1.75 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Close 1.22 1.45 1.05 2.83 0.72 1.05 1.64 2.50 2.34 2.89 2.58 2.73 1.99 1.84 1.75 2.42 <-Median-> 10 Price/GP Ratio
Prem/Disc Close 21.91% 44.80% 5.01% 182.96% -27.77% 4.64% 64.35% 150.32% 134.34% 188.57% 158.32% 172.65% 98.93% 84.44% 75.44% 142.33% <-Median-> 10 Graham Price
Pre-split 2015 $14.39 $21.75 $16.64 $19.71 $17.64 $24.47 $35.15 $50.00 $49.23 $63.93
Price Close $7.20 $10.88 $8.32 $9.86 $8.82 $12.24 $17.58 $25.00 $24.62 $31.97 $40.53 $40.26 $37.41 $37.41 $37.41 270.21% <-Total Growth 10 Stock Price
Increase 15.12% 51.15% -23.49% 18.45% -10.50% 38.72% 43.65% 42.25% -1.54% 29.86% 26.79% -0.67% -7.08% 0.00% 0.00% 13.98% <-IRR #YR-> 10 Stock Price
P/E 26.16 22.66 15.13 82.13 6.73 10.69 19.42 26.32 28.79 34.19 28.95 33.83 25.45 21.88 19.79 18.03% <-IRR #YR-> 5 Stock Price
Trailing P/E 18.93 39.55 17.33 17.92 73.50 9.34 15.35 27.62 25.91 37.39 43.35 28.76 31.44 25.45 21.88 19.23% <-IRR #YR-> 10 Price & Dividend
Median 10, 5 Yrs D.  per yr 5.24% 4.70% % Tot Ret 27.27% 20.66% Price Inc 26.79% P/E:  27.55 28.95 22.73% <-IRR #YR-> 5 Price & Dividend
-$10.88 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $40.26
-$17.58 $0.00 $0.00 $0.00 $0.00 $40.26
-$10.88 $0.71 $0.74 $0.83 $1.13 $0.90 $0.95 $1.03 $1.12 $1.25 $41.66
-$17.58 $0.95 $1.03 $1.12 $1.25 $41.66
Price H/L Median $6.32 $9.47 $10.10 $8.86 $9.65 $9.68 $14.95 $21.07 $22.21 $28.31 $40.89 $40.68 $38.24 329.45% <-Total Growth 10 Stock Price
Increase 10.25% 49.88% 6.65% -12.27% 8.83% 0.36% 54.44% 40.94% 5.40% 27.47% 44.45% -0.51% -6.00% 15.69% <-IRR #YR-> 10 Stock Price
P/E 22.98 19.73 18.37 73.85 7.36 8.45 16.52 22.18 25.97 30.28 29.21 34.18 26.01 22.17% <-IRR #YR-> 5 Stock Price
Trailing P/E 16.63 34.45 21.05 16.11 80.38 7.39 13.06 23.28 23.38 33.11 43.73 29.06 32.13 21.41% <-IRR #YR-> 10 Price & Dividend
P/E on Run. 5 yr Ave 17.29 11.74 13.90 17.94 18.94 20.69 21.48 14.68 14.33 27.37% <-IRR #YR-> 5 Price & Dividend
P/E on Run. 10 yr Ave 18.33 21.67 14.84 14.65 22.18 P/E Ratio Historical Median
Median 10, 5 Yrs D.  per yr 5.72% 5.20% % Tot Ret 26.72% 19.00% Price Inc 27.47% P/E:  24.08 29.21 Count 13 Years of data
-$9.47 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $40.68
-$14.95 $0.00 $0.00 $0.00 $0.00 $40.68
-$9.47 $0.71 $0.74 $0.83 $1.13 $0.90 $0.95 $1.03 $1.12 $1.25 $42.08
-$14.95 $0.95 $1.03 $1.12 $1.25 $42.08
High Months Dec Dec Feb Dec Aug Dec Dec Dec Jan Dec Sep Apr Sep
Pre-split 2015 $14.53 $23.29 $24.15 $19.71 $23.51 $24.50 $36.01 $50.00 $51.23 $63.93 $99.33 $99.33
Price High $7.27 $11.65 $12.08 $9.86 $11.76 $12.25 $18.01 $25.00 $25.62 $31.97 $49.82 $45.39 $42.77 289.78% <-Total Growth 10 Stock Price
Increase 16.24% 60.29% 3.69% -18.39% 19.28% 4.21% 46.98% 38.85% 2.46% 24.79% 55.86% -8.89% -5.77% 14.57% <-IRR #YR-> 10 Stock Price
P/E 26.42 24.26 21.95 82.13 8.97 10.70 19.90 26.32 29.96 34.19 35.59 38.14 29.10 20.31% <-IRR #YR-> 5 Stock Price
Trailing P/E 19.12 42.35 25.16 17.92 97.96 9.35 15.72 27.62 26.96 37.39 53.28 32.42 35.94 26.32 P/E Ratio Historical Median
Median 10, 5 Yrs Price Inc 24.79% P/E:  28.14 34.19 36.10 P/E Ratio Historical High
-$11.65 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $45.39
-$18.01 $0.00 $0.00 $0.00 $0.00 $45.39
Low Months May Apr Nov Jan Oct Feb Feb Jan Apr Jan Jan Oct Feb
Price Low $5.38 $7.30 $8.13 $7.87 $7.54 $7.11 $11.90 $17.14 $18.80 $24.65 $31.96 $35.97 $33.71 392.74% <-Total Growth 10 Stock Price
Increase 3.07% 35.81% 11.37% -3.20% -4.26% -5.64% 67.30% 44.09% 9.68% 31.12% 29.66% 12.55% -6.28% 17.29% <-IRR #YR-> 10 Stock Price
P/E 19.55 15.21 14.78 65.58 5.75 6.21 13.14 18.04 21.99 26.36 22.83 30.23 22.93 24.77% <-IRR #YR-> 5 Stock Price
Trailing P/E 14.14 26.55 16.94 14.31 62.79 5.43 10.39 18.94 19.79 28.83 34.18 25.69 28.33 18.04 P/E Ratio Historical Median
Median 10, 5 Yrs Price Inc 29.66% P/E:  20.02 22.83 11.76 P/E Ratio Historical Low
-$7.30 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $35.97
Long Term Debt $1,200 $1,261 $1,186 Debt
Ratio to Market Cap 0.18 0.18 0.18 0.18 <-Median-> 2 % of Market C.
Goodwill & Intangibles $54 $57 $55 $55 $54 $54 Intangibles Goodwill
Ratio to Market Cap 0.01 0.01 0.01 0.01 0.01 0.01 0.01 <-Median-> 5 % of Market C.
Market Cap $783 $1,308 $1,014 $1,208 $1,109 $1,610 $2,457 $3,580 $3,823 $5,062 $6,836 $6,913 $6,423 $6,423 $6,423 428.61% <-Total Growth 10 Market Cap
Long Term Incentive Plan Exp $1.95 $1.70 $12.69 $18.23 $26.42 $10.23 $28.30 $38.51 $32.15 non-operating expense
Increase -12.85% 644.98% 43.65% 44.98% -61.27% 176.53% 36.10% -16.53% Affects  EPS & CF
Percent of Market Cap 0.16% 0.15% 0.79% 0.74% 0.74% 0.27% 0.56% 0.56% 0.47% 0.56% <-Median-> 9 Percent of Market Cap
Percent of Income 13.50% 1.03% 8.44% 14.57% 19.54% 7.84% 19.27% 16.75% 15.92% 14.57% <-Median-> 9 Percent of Income
Diluted 80.982 126.150 125.588 122.196 127.098 136.510 142.278 144.050 153.768 157.456 164.366 169.936 34.71% <-Total Growth 10 Diluted
Change 203.14% 55.78% -0.45% -2.70% 4.01% 7.41% 4.23% 1.25% 6.75% 2.40% 4.39% 3.39% 3.70% <-Median-> 10 Change
Average # of Sh in M 72.398 117.894 121.208 122.196 123.388 127.348 136.216 141.688 152.372 156.632 164.366 169.936 44.14% <-Total Growth 10 Average
Change 171.01% 62.84% 2.81% 0.82% 0.98% 3.21% 6.96% 4.02% 7.54% 2.80% 4.94% 3.39% 3.30% <-Median-> 10 Change
Difference 50.3% 2.0% 0.5% 0.3% 1.9% 3.4% 2.6% 1.1% 1.9% 1.1% 2.6% 1.0% 1.52% <-Median-> 10 Difference
$499.15 <-12 mths -22.99%
# of Share in Millions 108.829 120.250 121.862 122.529 125.777 131.627 139.782 143.201 155.325 158.373 168.677 171.702 171.702 171.702 171.702 3.63% <-IRR #YR-> 10 Shares
Change 220.09% 10.49% 1.34% 0.55% 2.65% 4.65% 6.20% 2.45% 8.47% 1.96% 6.51% 1.79% 0.00% 0.00% 0.00% 4.20% <-IRR #YR-> 5 Shares
CF fr Op $M $47.8 $70.1 $110.7 $119.8 $91.3 $313.2 $153.7 $178.2 $238.0 $385.1 $460.6 $648.2 $497.9 $576.9 $606.1 825.20% <-Total Growth 10 Cash Flow
Increase 46.49% 57.95% 8.29% -23.80% 243.02% -50.91% 15.92% 33.53% 61.82% 19.61% 40.72% -23.18% 15.86% 5.06% Deb. Conv DRIP, S. Issue
5 year Running Average $69.7 $87.9 $141.0 $157.7 $171.3 $194.9 $253.6 $283.1 $382.0 $446.0 $513.7 $557.9 170.92% <-Total Growth 8 CF 5 Yr Running
CFPS $0.44 $0.58 $0.91 $0.98 $0.73 $2.38 $1.10 $1.24 $1.53 $2.43 $2.73 $3.77 $2.90 $3.36 $3.53 315.72% <-Total Growth 10 Cash Flow per Share
Increase 32.57% 55.87% 7.70% -25.77% 227.77% -53.78% 13.16% 23.11% 58.70% 12.30% 38.24% -23.18% 15.86% 5.06% 24.92% <-IRR #YR-> 10 Cash Flow
5 year Running Average $0.73 $1.11 $1.22 $1.29 $1.40 $1.74 $1.81 $2.34 $2.67 $3.04 $3.26 33.35% <-IRR #YR-> 5 Cash Flow
P/CF on Median H/L 14.38 16.26 11.13 9.06 13.29 4.07 13.59 16.93 14.49 11.64 14.97 10.78 13.19 20.55% <-IRR #YR-> 10 Cash Flow per Share
P/CF on Close Price 13.03 12.58 9.76 8.31 7.86 5.88 10.40 14.04 14.28 14.14 12.66 11.87 12.90 27.97% <-IRR #YR-> 5 Cash Flow per Share
3.50% Diff M/C 13.18% <-IRR #YR-> 6 CFPS 5 yr Running
Excl.Working Capital CF $12.3 $33.9 -$6.8 $25.5 $49.9 -$39.2 $82.4 $76.8 $29.7 -$27.0 $79.5 -$65.7 $0.0 $0.0 $0.0 13.97% <-IRR #YR-> 5 CFPS 5 yr Running
CF fr Op $M WC $60.1 $104.0 $103.9 $145.3 $141.2 $273.9 $236.1 $255.0 $267.7 $358.1 $540.1 $582.5 $497.9 $576.9 $606.1 460.15% <-Total Growth 10 Cash Flow less WC
Increase 73.01% -0.10% 39.84% -2.79% 93.98% -13.80% 7.98% 4.98% 33.77% 50.83% 7.85% -14.52% 15.86% 5.06% 18.80% <-IRR #YR-> 10 Cash Flow less WC
5 year Running Average $82.6 $110.9 $153.7 $180.1 $210.3 $234.8 $278.2 $331.4 $400.7 $449.3 $511.1 $560.7 19.79% <-IRR #YR-> 5 Cash Flow less WC
CFPS Excl. WC $0.55 $0.86 $0.85 $1.19 $1.12 $2.08 $1.69 $1.78 $1.72 $2.26 $3.20 $3.39 $2.90 $3.36 $3.53 20.14% <-IRR #YR-> 7 CF less WC 5 Yr Run
Increase 56.58% -1.42% 39.08% -5.30% 85.36% -18.83% 5.40% -3.22% 31.19% 41.62% 5.95% -14.52% 15.86% 5.06% 17.34% <-IRR #YR-> 5 CF less WC 5 Yr Run
5 year Running Average $0.69 $0.92 $1.22 $1.39 $1.57 $1.68 $1.91 $2.13 $2.47 $2.70 $3.02 $3.28 14.65% <-IRR #YR-> 10 CFPS - Less WC
P/CF on Median H/L 11.44 10.95 11.85 7.47 8.59 4.65 8.85 11.83 12.89 12.52 12.77 11.99 13.19 14.96% <-IRR #YR-> 5 CFPS - Less WC
P/CF on High Price 13.15 13.47 14.16 8.31 10.47 5.89 10.66 14.04 14.86 14.14 15.56 13.38 14.75 14.14 <-Median-> 5 P/CF High Price
P/CF on Low Price 9.73 8.44 9.54 6.64 6.71 3.42 7.04 9.63 10.91 10.90 9.98 10.60 11.62 10.60 <-Median-> 5 P/CF Low Price
P/CF on Close Price 13.03 12.58 9.76 8.31 7.86 5.88 10.40 14.04 14.28 14.14 12.66 11.87 12.90 11.13 10.60 15.24% <-IRR #YR-> 7 CFPS 5 yr Running
*Operational Cash Flow per share CF/-WC P/CF Med 10 yr 12.46 5 yr  14.49 P/CF Med 10 yr 11.84 5 yr  12.52 8.94% Diff M/C 12.26% <-IRR #YR-> 5 CFPS 5 yr Running
-$0.58 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $3.77 Cash Flow per Share
-$1.10 $0.00 $0.00 $0.00 $0.00 $3.77 Cash Flow per Share
-$1.11 $0.00 $0.00 $0.00 $0.00 $0.00 $2.34 CFPS 5 yr Running
-$1.22 $0.00 $0.00 $0.00 $0.00 $2.34 CFPS 5 yr Running
-$104.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $582.5 Cash Flow less WC
-$236.1 $0.0 $0.0 $0.0 $0.0 $582.5 Cash Flow less WC
-$110.9 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $400.7 CF less WC 5 Yr Run
-$180.1 $0.0 $0.0 $0.0 $0.0 $400.7 CF less WC 5 Yr Run
-$0.86 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $3.39 CFPS - Less WC
-$1.69 $0.00 $0.00 $0.00 $0.00 $3.39 CFPS - Less WC
-$0.92 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.47 CFPS 5 yr Running
-$1.39 $0.00 $0.00 $0.00 $0.00 $2.47 CFPS 5 yr Running
OPM 6.42% 5.90% 8.09% 8.10% 4.20% 20.27% 7.91% 6.94% 8.09% 11.75% 12.71% 25.71% 335.82% <-Total Growth 10 OPM
Increase -8.12% 37.07% 0.19% -48.19% 382.94% -60.96% -12.35% 16.60% 45.28% 8.17% 102.27% Should increase  or be stable.
Diff from Median -20.7% -27.1% -0.1% 0.1% -48.1% 150.4% -2.2% -14.3% -0.1% 45.2% 57.0% 217.6% 0.00 <-Median-> 10 OPM
*Operational Profit Margin (CF/Revenue) Ratio OPM 10 Yrs 8.09% 5 Yrs 11.75% should be  zero, it is a   check on calculations
Current Assets $195.91 $254.14 $222.58 $338.44 $408.87 $326.57 $425.52 $548.62 $611.10 $787.12 $621.71 $490.16 $472.88 Liquidity ratio of 1.5 and up, best
Current Liabilities $161.11 $244.47 $263.65 $262.78 $557.91 $423.53 $499.44 $362.11 $450.26 $480.31 $540.98 $563.79 $465.14 1.01 <-Median-> 10 Ratio
Liquidity 1.22 1.04 0.84 1.29 0.73 0.77 0.85 1.52 1.36 1.64 1.15 0.87 1.02 1.36 <-Median-> 5 Ratio
Liq. with CF aft div 1.14 1.01 0.93 1.40 0.71 1.16 0.91 1.63 1.53 2.07 1.61 1.59 1.52 1.61 <-Median-> 5 Ratio
Liq. CF re  Inv+Div  0.24 0.83 0.73 1.26 0.45 0.93 0.62 1.12 0.77 1.24 0.58 0.68 1.52 0.77 <-Median-> 5 Ratio
Curr. Port. Lg T. Db $0.00 $20.00 $90.00 $52.50 $2.70 $0.00 $11.08 $0.00 $47.40 $104.20 $0.00
Liquidity 0.84 1.39 0.87 0.88 0.86 1.52 1.39 1.64 1.26 1.07 1.02 1.39 <-Median-> 5 Ratio
Liq. with CF aft div 0.93 1.52 0.85 1.33 0.91 1.63 1.57 2.07 1.76 1.95 1.52 1.76 <-Median-> 5 Ratio
Assets $1,146.76 $1,220.63 $1,223.01 $1,331.00 $1,693.28 $1,657.90 $1,972.00 $2,233.56 $2,678.3 $3,051.1 $3,850.8 $4,296.6 $4,703.0 Debt Ratio of 1.5 and up, best
Liabilities $532.11 $590.43 $602.15 $780.52 $1,057.02 $959.46 $1,186.96 $1,565.34 $1,787.5 $2,127.4 $2,532.6 $2,898.3 $2,867.2 1.56 <-Median-> 10 Ratio
Debt Ratio 2.16 2.07 2.03 1.71 1.60 1.73 1.66 1.43 1.50 1.43 1.52 1.48 1.64 1.48 <-Median-> 5 Ratio
Total Book Value $614.65 $630.20 $620.86 $550.48 $636.26 $698.44 $785.04 $668.22 $890.8 $923.7 $1,318.2 $1,398.3 $1,835.9 $1,835.9 $1,835.9 121.88% <-Total Growth 10 Book Value
Non-Cont Int. $2 $2.20 $2.74 $0.00 $0.00 $0.00 $0.00 $0.00 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0
Book Value $612.65 $628.01 $618.12 $550.48 $636.26 $698.44 $785.04 $668.22 $890.8 $923.7 $1,318.2 $1,398.3 $1,835.9 $1,835.9 $1,835.9 122.65% <-Total Growth 10 Book Value
Book Value per Share $5.63 $5.22 $5.07 $4.49 $5.06 $5.31 $5.62 $4.67 $5.74 $5.83 $7.81 $8.14 $10.69 $10.69 $10.69 55.93% <-Total Growth 10 Book Value per Share
Change 24.29% -7.23% -2.88% -11.43% 12.60% 4.89% 5.84% -16.91% 22.91% 1.70% 33.99% 4.21% 31.30% 0.00% 0.00% 7.09% P/B Ratio Current/10 Year Median
P/B Ratio (Median) 1.12 1.81 1.99 1.97 1.91 1.82 2.66 4.52 3.87 4.85 5.23 5.00 3.58 1.99 P/B Ratio Historical Median
P/B Ratio (Close) 1.28 2.08 1.64 2.19 1.74 2.31 3.13 5.36 4.29 5.48 5.19 4.94 3.50 3.50 3.50 4.54% <-IRR #YR-> 10 Book Value per Share
Change -7.38% 62.92% -21.23% 33.73% -20.52% 32.25% 35.72% 71.20% -19.89% 27.69% -5.37% -4.68% -29.23% 0.00% 0.00% 7.71% <-IRR #YR-> 5 Book Value per Share
Leverage (A/BK) 1.87 1.94 1.97 2.42 2.66 2.37 2.51 3.34 3.01 3.30 2.92 3.07 2.56 2.79 <-Median-> 10 A/BV
Debt/Equity Ratio 0.87 0.94 0.97 1.42 1.66 1.37 1.51 2.34 2.01 2.30 1.92 2.07 1.56 1.79 <-Median-> 10 Debt/Eq Ratio
Sharerholders Equity (Assets less liabilities) P/BV 10 yr Med 3.27 5 yr Med 4.85 7.09% Diff M/C 2.51 Historical Leverage (A/BK)
-$5.22 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $8.14
-$5.62 $0.00 $0.00 $0.00 $0.00 $8.14
$202.45 <-12 mths 0.26%
Comprehensive Income $68.08 $14.48 $165.49 $150.32 $125.05 $135.22 $130.60 $146.84 $229.99 $201.92 196.60% <-Total Growth 9 Comprehensive Income
Increase -78.73% 1042.93% -9.16% -16.82% 8.13% -3.41% 12.43% 56.63% -12.20% 8.13% <-Median-> 5 Comprehensive Income
5 Yr Running Average $105 $118 $141 $138 $154 $169 12.84% <-IRR #YR-> 9 Comprehensive Income
ROE 11.0% 2.6% 26.0% 21.5% 15.9% 20.2% 14.7% 15.9% 17.4% 14.4% 10.06% <-IRR #YR-> 5 Comprehensive Income
5Yr Median 15.9% 20.2% 20.2% 15.9% 15.9% 15.9%
% Difference from NI 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%
Median Values Diff 5, 10 yr 0.0% 0.0% 15.9% <-Median-> 5 Return on Equity
-$68.1 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $201.9
-$125.0 $0.0 $0.0 $0.0 $0.0 $201.9
Current Liability Coverage Ratio 0.37 0.43 0.39 0.55 0.25 0.65 0.47 0.70 0.59 0.75 1.00 1.03   CFO / Current Liabilities
5 year Median 0.39 0.43 0.47 0.55 0.59 0.65 0.70 0.75 0.75 <-Median-> 5 Current Liability Cov Ratio
Asset Efficiency Ratio 5.24% 8.52% 8.49% 10.91% 8.34% 16.52% 11.98% 11.42% 9.99% 11.74% 14.03% 13.56% CFO / Total Assets
5 year Median 8.49% 8.52% 10.91% 11.42% 11.42% 11.74% 11.74% 11.74% 11.7% <-Median-> 5 Return on Assets 
Return on Assets ROA 2.0% 5.0% 5.6% 1.1% 9.8% 9.1% 6.3% 6.1% 4.9% 4.8% 6.0% 4.7% Net  Income/Assets Return on Assets
5Yr Median 5.0% 5.0% 5.6% 6.3% 6.3% 6.3% 6.1% 6.0% 4.9% 4.9% <-Median-> 5 Asset Efficiency Ratio
Return on Equity ROE 3.7% 9.6% 11.0% 2.6% 26.0% 21.5% 15.9% 20.2% 14.7% 15.9% 17.4% 14.4% Net Inc/ Shareholders' equity Return on Equity
5Yr Median 5.6% 9.6% 11.0% 15.9% 20.2% 20.2% 15.9% 15.9% 15.9% 15.9% <-Median-> 5 Return on Equity
$201.92 <-12 mths 0.00%
Net Income $22.74 $60.68 $68.08 $14.48 $165.49 $150.32 $125.05 $135.22 $130.60 $146.84 $229.99 $201.92 $265 $321 $364 232.76% <-Total Growth 10 Net Income
Increase 165.25% 166.87% 12.19% -78.73% 1042.93% -9.16% -16.82% 8.13% -3.41% 12.43% 56.63% -12.20% 31.24% 21.13% 13.40% EPS/CF Ratio should not be higher than 1.00
5 Yr Running Average $34.9 $66.3 $91.8 $104.7 $118.1 $141.3 $137.6 $153.5 $168.9 $194.9 $232.9 $276.4 12.78% <-IRR #YR-> 10 Net Income
Operating Cash Flow $47.82 $70.06 $110.66 $119.83 $91.30 $313.18 $153.73 $178.22 $237.98 $385.09 $460.59 $648.16 10.06% <-IRR #YR-> 5 Net Income
Investment Cash Flow -$623.36 -$51.96 -$75.63 -$28.44 -$315.42 -$106.46 -$236.20 -$167.74 -$440.20 -$321.19 -$966.84 -$757.42 21.78% <-IRR #YR-> 8 5 Yr Running Average
Total Accruals $598.27 $42.59 $33.06 -$76.91 $389.60 -$56.40 $207.51 $124.74 $332.82 $82.93 $736.23 $311.18 10.04% <-IRR #YR-> 5 5 Yr Running Average
Total Assets $1,146.76 $1,220.63 $1,223.01 $1,331.00 $1,693.28 $1,657.90 $1,972.00 $2,233.56 $2,678.34 $3,051.07 $3,850.83 $4,296.57 Balance Sheet Assets
Accruals Ratio 52.17% 3.49% 2.70% -5.78% 23.01% -3.40% 10.52% 5.58% 12.43% 2.72% 19.12% 7.24% 7.24% <-Median-> 5 Ratio
EPS/CF Ratio 0.50 0.56 0.65 0.10 1.17 0.55 0.54 0.53 0.50 0.41 0.44 0.35 0.51 <-Median-> 10 EPS/CF Ratio
-$60.7 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $201.9
-$125.0 $0.0 $0.0 $0.0 $0.0 $201.9
-$34.9 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $168.9
-$104.7 $0.0 $0.0 $0.0 $0.0 $168.9
Change in Close 15.12% 51.15% -23.49% 18.45% -10.50% 38.72% 43.65% 42.25% -1.54% 29.86% 26.79% -0.67% -7.08% 0.00% 0.00% Count 13 Years of data
up/down down down up down down down down down  down Count 9 69.23%
Meet Prediction? Yes Yes % right Count 2 22.22%
Financial Cash Flow $587.38 -$24.30 -$40.75 -$75.63 -$208.57 -$207.61 $98.22 -$3.45 $181.32 $121.42 $326.55 $109.69 C F Statement  Financial Cash Flow
Total Accruals $10.90 $66.89 $73.81 -$1.27 $598.17 $151.21 $109.29 $128.19 $151.50 -$38.49 $409.68 $201.49 Accruals
Accruals Ratio 0.95% 5.48% 6.03% -0.10% 35.33% 9.12% 5.54% 5.74% 5.66% -1.26% 10.64% 4.69% 5.66% <-Median-> 5 Ratio
Cash $15.66 $0.11 -$0.89 -$0.78 $14.98 $21.81 $0.52 $186.65 $11.31 $13.45 $27.47 Cash
Cash per Share $0.13 $0.00 -$0.01 -$0.01 $0.11 $0.15 $0.00 $1.18 $0.07 $0.08 $0.16 $0.08 <-Median-> 5 Cash per Share
Percentage of Stock Price 1.54% 0.01% -0.08% -0.05% 0.61% 0.61% 0.01% 3.69% 0.17% 0.19% 0.43% 0.19% <-Median-> 5 % of Stock Price
Notes
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.
Sector
Infrastructure, Utilitiy
What should this stock accomplish?
Would I buy this company and Why.
Dividends
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.
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 a Portfolio Manager for Manulife Asset Management Limited.
How they make their money.
Keyera provides essential services and products to oil and gas producers in western Canada, and
markets related natural gas liquids (NGLs) throughout North America.
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 Sep 30 2012 Nov 13 2013 Nov 23 2014 Nov 21 2015 Nov 13 2016
Smith, David G. 0.434 0.27% 0.450 0.27% 0.509 0.30% 0.562 0.33% was officer until 2014
CEO - Shares - Amount $13.874 $18.222 $20.484 $21.006 Listed as Office 2016 INK
Options - percentage 0.242 0.15% 0.252 0.15% 0.265 0.15% 0.275 0.16%
Options - amount $7.744 $10.224 $10.682 $10.275
Kroeker, Steven Barney 0.050 0.03% 0.062 0.04% 0.079 0.05% 0.079 0.05%
CFO - Shares - Amount $1.597 $2.494 $3.184 $2.958
Options - percentage 0.112 0.07% 0.119 0.07% 0.122 0.07% 0.129 0.08%
Options - amount $3.567 $4.839 $4.896 $4.820
Setoguchi, Curtis Dean 0.146 0.09%
CFO $3.602
Balzun, Graham Charles 0.034 0.02% 0.037 0.02% 0.037 0.02% 0.036 0.02%
Officer - Shares - Amount $1.098 $1.481 $1.478 $1.357
Options - percentage 0.099 0.06% 0.097 0.06% 0.092 0.05% 0.090 0.05%
Options - amount $3.149 $3.93 $3.693 $3.349
Haughey, Douglas J. 0.009 0.01% 0.011 0.01% 0.011 0.01%
Lead Director - Shares - Amount $0.357 $0.429 $0.417
Options - percentage 0.000 0.00% 0.000 0.00% 0.000 0.00%
Options - amount $0.00 $0.000 $0.000
Bertram, James Vance 0.657 0.42% 0.703 0.44% 0.749 0.44% 0.798 0.46% 0.854 0.50% was CEO to 2014
Chairman - Shares - Amt $16.169 $22.477 $30.337 $32.121 $31.952 listed 2016 as CEO on INK
Options - percentage 0.307 0.19% 0.317 0.19% 0.318 0.18% 0.274 0.16%
Options - amount $9.824 $12.861 $12.785 $10.258
Salary (salary, share rewards and bonus) $1.496
Catell, Robert B. 0.063 0.04% 0.062 0.04%
Chairman - Shares - Amt $2.025 $2.530
Options - percentage 0.000 0.00% 0.000 0.00%
Options - amount $0.000 $0.000
Stock sales 0.002 $58.03
In September 23  2013 $139,272
0.004 $58.12
$203,420
Increase in O/S Shares 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% Yes 0
due to SO $0.000 $0.000 $0.00 $0.000
Book Value $0.000 $0.000 $0.000
Insider Buying -$0.151 -$0.376
Insider Selling $0.222 $1.258
Net Insider Selling $0.040 $0.071 $0.882
% of Market Cap 0.001% 0.001% 0.014%
Directors 9 9 9
Women 1 11% 1 11% 2 22%
Minorities 0 0% 0 0% 0 0%
Institutions/Holdings 125 52.17% 109 25.31% 178 32.32% 178 32.32% 202 43.76%
Total Shares Held 80.453 51.80% 39.786 25.12% 57.794 34.26% 70.680 41.90% 80.742 47.02%
Increase/Decrease 10.027 14.24% -4.605 -10.37% 0.749 1.31% -0.925 -1.29% 1.205 1.52%
Starting No. of Shares 70.426 44.390 57.045 71.605 79.537
Copyright © 2008 Website of SPBrunner. All rights reserved.