This report is for educational purposes only, and not to provide investment advice.  Before making any investment decision, you should always do your own research or consult a investment professional.
While I try to be accurate, I assume no responsibility for any figure in this spreadsheet. Estimates Estimates Estimates
See my website on stocks or see my blog at the following sites.  www.spbrunner.com/stocks.html www.spbrunner.blogspot.com/
Power Financial Corp TSX: PWF OTC: POFNF www.powerfinancial.com Fiscal Yr: Dec 31
Year 12/31/05 12/31/06 12/31/07 12/31/08 12/31/09 12/31/10 12/31/11 12/31/12 12/31/13 12/31/14 12/31/15 12/31/16 12/31/17 12/31/18 12/31/19 Value Description #Y Item
Accounting Rules C GAAP IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS Accounting Rules
Split Split
$44,560 <-12 mths 6.67%
Revenue* $26,136 $29,790 $28,671 $36,500 $32,697 $32,427 $32,400 $32,412 $28,830 $41,775 $36,512 $49,122 $53,308 $57,859 $60,269 64.89% <-Total Growth 10 Revenue
Increase 9.26% 13.98% -3.76% 27.31% -10.42% -0.83% -0.08% 0.04% -11.05% 44.90% -12.60% 34.54% 8.52% 8.54% 4.17% 5.13% <-IRR #YR-> 10 Revenue 64.89%
5 year Running Average $20,387 $22,767 $24,778 $29,004 $30,759 $32,017 $32,539 $33,287 $31,753 $33,569 $34,386 $37,730 $41,909 $47,715 $51,414 8.68% <-IRR #YR-> 5 Revenue 51.61%
Revenue per Share $37.08 $42.27 $40.67 $51.77 $46.33 $45.80 $45.76 $45.71 $40.54 $58.70 $51.19 $68.87 $74.74 $81.12 $84.50 5.18% <-IRR #YR-> 10 5 yr Running Average 65.72%
Increase 9.26% 13.98% -3.77% 27.28% -10.51% -1.15% -0.08% -0.12% -11.31% 44.79% -12.78% 34.53% 8.52% 8.54% 4.17% 3.00% <-IRR #YR-> 5 5 yr Running Average 15.95%
5 year Running Average $29.15 $32.44 $35.20 $41.15 $43.63 $45.37 $46.07 $47.07 $44.83 $47.30 $48.38 $53.00 $58.81 $66.92 $72.08 5.00% <-IRR #YR-> 10 Revenue per Share 62.94%
P/S (Price/Sales) Med 0.88 0.81 0.96 0.59 0.50 0.66 0.61 0.59 0.79 0.57 0.67 0.46 8.52% <-IRR #YR-> 5 Revenue per Share 50.49%
P/S (Price/Sales) Close 0.90 0.89 1.00 0.46 0.67 0.67 0.56 0.60 0.88 0.62 0.62 0.49 0.46 0.42 0.44 5.03% <-IRR #YR-> 10 5 yr Running Average 63.36%
*Revenue in M CDN $ (premium, Investment & fee income) P/S Med 10 yr  0.60 5 yr  0.59 -23.43% Diff M/C 2.84% <-IRR #YR-> 5 5 yr Running Average 15.05%
-$29,790 $0 $0 $0 $0 $0 $0 $0 $0 $0 $49,122
-$32,400 $0 $0 $0 $0 $49,122
-$22,767 $0 $0 $0 $0 $0 $0 $0 $0 $0 $37,730
-$32,539 $0 $0 $0 $0 $37,730
-$42.27 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $68.87
-$45.76 $0.00 $0.00 $0.00 $0.00 $68.87
-$32.44 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $53.00
-$46.07 $0.00 $0.00 $0.00 $0.00 $53.00
$3.14 <-12 mths 4.67%
EPS Basic $2.28 $2.96 $2.79 $1.79 $1.92 $2.10 $2.43 $2.30 $2.67 $3.00 $3.25 $2.69 -9.12% <-Total Growth 10 EPS Basic
Pre-split 1998
Pre-split 2004
EPS* $2.27 $2.94 $2.78 $1.78 $1.91 $2.10 $2.41 $2.28 $2.63 $3.00 $3.24 $2.68 $3.26 $3.42 $4.49 -8.84% <-Total Growth 10 EPS Diluted
Increase 7.58% 29.52% -5.44% -35.97% 7.30% 9.95% 14.76% -5.39% 15.35% 14.07% 8.00% -17.28% 21.64% 4.91% 31.29% -0.92% <-IRR #YR-> 10 Earnings per Share -8.84%
Earnings Yield 6.8% 7.8% 6.9% 7.4% 6.1% 6.8% 9.4% 8.4% 7.4% 8.3% 10.2% 8.0% 9.5% 10.0% 12.0% 2.15% <-IRR #YR-> 5 Earnings per Share 11.20%
5 year Running Average $1.94 $2.29 $2.58 $2.38 $2.34 $2.30 $2.20 $2.10 $2.27 $2.48 $2.71 $2.77 $2.96 $3.12 $3.42 1.92% <-IRR #YR-> 10 5 yr Running Average 20.89%
10 year Running Average $1.43 $1.67 $1.86 $1.94 $2.02 $2.12 $2.24 $2.34 $2.32 $2.41 $2.51 $2.48 $2.53 $2.69 $2.95 4.72% <-IRR #YR-> 5 5 yr Running Average 25.96%
* Diluted ESP per share  E/P 10 Yrs 7.72% 5Yrs 8.29%
-$2.94 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.68
-$2.41 $0.00 $0.00 $0.00 $0.00 $2.68
-$2.29 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.77
-$2.20 $0.00 $0.00 $0.00 $0.00 $2.77
Estimates $1.62 $1.70 $1.65 Estimates
Estimates 4.52% 4.94% -2.94% Estimates
Special Dividends $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 <-Median-> 10 Special Dividends
Pre-split 1998
Pre-split 2004
Dividend* $0.87 $1.00 $1.16 $1.33 $1.40 $1.40 $1.40 $1.40 $1.40 $1.40 $1.47 $1.55 $1.63 $1.65 $1.65 55.00% <-Total Growth 10 Dividends
Increase 19.18% 14.94% 16.00% 14.87% 5.07% 0.00% 0.00% 0.00% 0.00% 0.00% 4.82% 5.62% 5.16% 1.23% 0.00% 2.41% <-Median-> 10 Increase
Dividends 5 Yr Running $1.26 $1.19 $1.11 $1.02 $1.15 $1.26 $1.34 $1.39 $1.40 $1.40 $1.41 $1.44 $1.49 $1.54 $1.59 20.95% <-Total Growth 10 Dividends 5 Yr Running
Yield H/L Price 2.66% 2.91% 2.96% 4.34% 6.05% 4.61% 5.05% 5.17% 4.38% 4.16% 4.25% 4.87% 4.68% 4.50% <-Median-> 10 Yield H/L Price
Yield on High  Price 2.45% 2.61% 2.74% 3.32% 4.45% 4.16% 4.42% 4.66% 3.82% 3.83% 3.78% 4.47% 4.49% 3.99% <-Median-> 10 Yield on High  Price
Yield on Low Price 2.90% 3.28% 3.23% 6.29% 9.47% 5.19% 5.90% 5.81% 5.13% 4.55% 4.84% 5.34% 4.87% 5.26% <-Median-> 10 Yield on Low Price
Yield on Close Price 2.60% 2.65% 2.86% 5.58% 4.50% 4.56% 5.48% 5.14% 3.92% 3.87% 4.61% 4.62% 4.75% 4.81% 4.41% 4.58% <-Median-> 10 Yield on Close Price
Payout Ratio EPS 38.33% 34.01% 41.73% 74.86% 73.30% 66.67% 58.09% 61.40% 53.23% 46.67% 45.29% 57.84% 50.00% 48.25% 36.75% 57.96% <-Median-> 10 DPR EPS
DPR EPS 5 Yr Running 64.79% 52.16% 43.23% 42.87% 49.34% 54.67% 60.95% 66.15% 61.78% 56.36% 52.12% 52.19% 50.29% 49.34% 46.50% 53.43% <-Median-> 10 DPR EPS 5 Yr Running
Payout Ratio CFPS 13.54% 15.86% 18.36% 21.47% 21.70% 15.08% 18.01% 18.49% 17.62% 16.24% 18.38% 16.02% #DIV/0! #DIV/0! #DIV/0! 18.18% <-Median-> 10 DPR CF
DPR CF 5 Yr Running 30.21% 25.11% 20.20% 16.90% 18.18% 18.21% 18.57% 18.59% 17.94% 16.99% 17.71% 17.27% #DIV/0! #DIV/0! #DIV/0! 18.06% <-Median-> 10 DPR CF 5 Yr Running
Payout Ratio CFPS WC 11.89% 15.22% 15.33% 25.32% 16.04% 15.20% 19.46% 17.30% 17.30% 14.32% 17.82% 13.98% #DIV/0! #DIV/0! #DIV/0! 16.67% <-Median-> 10 DPR CF WC
DPR CF WC 5 Yr Running 31.84% 24.60% 19.04% 15.81% 16.26% 16.85% 17.63% 18.01% 16.94% 16.52% 17.08% 15.94% #DIV/0! #DIV/0! #DIV/0! 16.90% <-Median-> 10 DPR CF WC 5 Yr Running
Median Values 5 Yr Med 5 Yr Cl 4.38% 4.61% 5 Yr Med Payout 53.23% 17.62% 17.30% 4.48% <-IRR #YR-> 10 Dividends 55.00%
* Dividends Per Share 5 Yr Med and Cur. 9.88% 4.30% Last Div Inc ---> $0.39 $0.41 5.1% 2.06% <-IRR #YR-> 5 Dividends 10.71%
-$1.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.55
-$1.40 $0.00 $0.00 $0.00 $0.00 $1.55
Historical Dividends Historical High Div 6.05% Low Div 1.73% Ave Div 3.89% Med Div 3.38% Close Div 3.03% Historical Dividends
High/Ave/Median Values Curr diff Exp. -20.46%     178.14% Cheap 23.70% Cheap 42.36% Cheap 58.66% High/Ave/Median 
Future Dividend Yield Div Yd 6.14% earning in 5.00 Years at IRR of 5.00% Div Inc. 27.63% Future Dividend Yield
Future Dividend Yield Div Yd 7.84% earning in 10.00 Years at IRR of 5.00% Div Inc. 62.89% Future Dividend Yield
Future Dividend Yield Div Yd 9.53% earning in 14.00 Years at IRR of 5.00% Div Inc. 97.99% Future Dividend Yield
I am earning GC Div Gr 123.29% 8/10/04 # yrs -> 12 2004 $28.84 Cap Gain 18.90% I am earning GC
I am earning Div org yield 2.53% 12/31/16 Trading Div G Yrly 6.69% Div start $0.73 -2.53% 5.65% I am earning Div
I am earning GC Div Gr 239.58% 12/28/01 # yrs -> 15 2001 $18.71 Cap Gain 83.27% I am earning GC
I am earning Div org yield 2.57% 12/31/16 RRSP Div G Yrly 8.48% Div start $0.48 -2.57% 8.71% I am earning Div
Yield if held 5 yrs 6.39% 5.90% 6.18% 6.14% 4.94% 4.28% 4.07% 3.57% 4.56% 6.05% 4.84% 5.59% 6.02% 5.16% 4.90% 4.89% <-Median-> 10 Paid Median Price
Yield if held 10 yrs 22.63% 19.16% 12.50% 8.94% 9.92% 10.28% 8.26% 7.46% 6.46% 4.94% 4.48% 4.50% 4.16% 5.38% 7.13% 7.86% <-Median-> 10 Paid Median Price
Yield if held 15 yrs 46.10% 39.66% 35.69% 36.41% 26.82% 15.08% 9.39% 9.92% 10.78% 9.14% 8.68% 7.61% 5.83% 20.95% <-Median-> 10 Paid Median Price
Yield if held 20 yrs 55.64% 41.67% 35.69% 38.17% 29.69% 17.56% 11.07% 11.69% 38.17% <-Median-> 5 Paid Median Price
Yield if held 25 yrs 64.78% 49.11% 42.07% #NUM! <-Median-> 0 Paid Median Price
Cost covered if held 5 years 23.23% 21.96% 23.24% 23.48% 20.35% 19.22% 19.45% 17.69% 22.82% 30.26% 23.29% 26.03% 27.52% 24.08% 23.62% 23.03% <-Median-> 10 Paid Median Price
Cost covered if held 10 years 116.55% 101.46% 67.18% 49.09% 59.65% 69.46% 61.45% 60.16% 55.76% 45.07% 40.81% 40.42% 36.70% 47.91% 64.62% 57.70% <-Median-> 10 Paid Median Price
Cost covered if held 15 years 279.43% 245.94% 242.99% 280.20% 229.67% 141.87% 96.05% 109.25% 121.38% 104.03% 99.83% 91.25% 73.13% 185.77% <-Median-> 10 Paid Median Price
Cost covered if held 20 years 554.94% 454.28% 421.45% 464.01% 367.94% 222.10% 147.69% 165.56% 454.28% <-Median-> 5 Paid Median Price
Cost covered if held 25 years 850.92% 683.37% 624.06% #NUM! <-Median-> 0 Paid Median Price
Graham Price $24.37 $30.67 $31.90 $25.94 $26.44 $27.31 $29.70 $29.19 $33.34 $37.01 $41.65 $37.80 $41.69 $42.70 $48.93 23.25% <-Total Growth 10 Graham Price
Price/GP Ratio Med 1.34 1.12 1.23 1.18 0.87 1.11 0.93 0.93 0.96 0.91 0.83 0.84 0.84 0.93 <-Median-> 10 Price/GP Ratio
Price/GP Ratio High 1.46 1.25 1.33 1.55 1.19 1.23 1.07 1.03 1.10 0.99 0.93 0.92 0.87 1.08 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Low 1.23 0.99 1.13 0.82 0.56 0.99 0.80 0.83 0.82 0.83 0.73 0.77 0.80 0.82 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Close 1.37 1.23 1.27 0.92 1.18 1.13 0.86 0.93 1.07 0.98 0.76 0.89 0.82 0.80 0.77 0.96 <-Median-> 10 Price/GP Ratio
Prem/Disc Close 37.03% 22.89% 27.16% -7.86% 17.54% 12.51% -14.00% -6.67% 7.02% -2.23% -23.62% -11.22% -17.75% -19.70% -23.50% -4.45% <-Median-> 10 Graham Price
Pre-split 1998
Pre-split 2004
Price Close $33.40 $37.69 $40.56 $23.90 $31.08 $30.73 $25.54 $27.24 $35.68 $36.18 $31.81 $33.56 $34.29 $34.29 $37.43 -10.96% <-Total Growth 10 Stock Price
Increase 4.41% 12.84% 7.61% -41.07% 30.04% -1.13% -16.89% 6.66% 30.98% 1.40% -12.08% 5.50% 2.18% 0.00% 9.16% -1.15% <-IRR #YR-> 10 Stock Price -10.96%
P/E 14.71 12.82 14.59 13.43 16.27 14.63 10.60 11.95 13.57 12.06 9.82 12.52 10.52 10.03 8.34 5.61% <-IRR #YR-> 5 Stock Price 31.40%
Trailing P/E 15.83 16.60 13.80 8.60 17.46 16.09 12.16 11.30 15.65 13.76 10.60 10.36 12.79 10.52 10.94 2.71% <-IRR #YR-> 10 Price & Dividend
Median 10, 5 Yrs D.  per yr 3.86% 5.08% % Tot Ret 142.64% 47.52% Price Inc 5.50% P/E:  12.97 12.06 10.70% <-IRR #YR-> 5 Price & Dividend
-$37.69 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $33.56
-$25.54 $0.00 $0.00 $0.00 $0.00 $33.56
-$37.69 $1.16 $1.33 $1.40 $1.40 $1.40 $1.40 $1.40 $1.40 $1.47 $35.11
-$25.54 $1.40 $1.40 $1.40 $1.47 $35.11
Price Median H/L $32.74 $34.41 $39.19 $30.68 $23.13 $30.35 $27.73 $27.07 $31.97 $33.65 $34.54 $31.86 $34.86 9.16% -7.41% <-Total Growth 10 Stock Price
Increase 15.61% 5.10% 13.88% -21.72% -24.60% 31.19% -8.63% -2.38% 18.12% 5.25% 2.64% -7.76% 9.42% 4.81% -0.77% <-IRR #YR-> 10 Stock Price -7.41%
P/E 14.42 11.70 14.10 17.23 12.11 14.45 11.50 11.87 12.16 11.22 10.66 11.89 10.69 13.97% 2.82% <-IRR #YR-> 5 Stock Price 14.91%
Trailing P/E 15.52 15.16 13.33 11.03 12.99 15.89 13.20 11.23 14.02 12.79 11.51 9.83 13.01 3.39% <-IRR #YR-> 10 Price & Dividend
P/E on Running 5 yr Average 16.87 15.04 15.21 12.91 9.90 13.18 12.63 12.91 14.11 13.55 12.74 11.52 11.77 7.74% <-IRR #YR-> 5 Price & Dividend
P/E on Running 10 yr Average 22.98 20.65 21.07 15.78 11.46 14.30 12.37 11.59 13.77 13.96 13.78 12.84 13.78 12.00 P/E Ratio Historical Median
Median 10, 5 Yrs D.  per yr 4.15% 4.92% % Tot Ret 122.65% 64% Price Inc 2.64% P/E:  12.00 11.87 Count 25 Years of data
-$34.41 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $31.86
-$27.73 $0.00 $0.00 $0.00 $0.00 $31.86
-$34.41 $1.16 $1.33 $1.40 $1.40 $1.40 $1.40 $1.40 $1.40 $1.47 $33.41
-$27.73 $1.40 $1.40 $1.40 $1.47 $33.41
Pre-split 1998
Pre-split 2004
High Month Aug Nov May Jan Dec Mar Mar Mar Dec Dec Mar Dec Mar
Price High $35.50 $38.36 $42.41 $40.16 $31.48 $33.69 $31.71 $30.02 $36.65 $36.56 $38.78 $34.70 $36.28 -9.54% <-Total Growth 10 Stock Price
Increase 10.97% 8.06% 10.56% -5.31% -21.61% 7.02% -5.88% -5.33% 22.09% -0.25% 6.07% -10.52% 4.55% -1.00% <-IRR #YR-> 10 Stock Price -9.54%
P/E 15.64 13.05 15.26 22.56 16.48 16.04 13.16 13.17 13.94 12.19 11.97 12.95 11.13 1.82% <-IRR #YR-> 5 Stock Price 9.43%
Trailing P/E 16.82 16.90 14.43 14.45 17.69 17.64 15.10 12.46 16.07 13.90 12.93 10.71 13.54 14.78 P/E Ratio Historical Median
Median 10, 5 Yrs Price Inc -0.25% P/E:  13.55 12.95 16.12 P/E Ratio Historical High
-$38.36 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $34.70
-$31.71 $0.00 $0.00 $0.00 $0.00 $34.70
Pre-split 1998
Pre-split 2004
Low Month Jan Jun Jan Dec Mar Jun Nov Jul Jan Oct Sep Jun Feb
Price Low $29.98 $30.46 $35.96 $21.19 $14.78 $27.00 $23.74 $24.11 $27.29 $30.74 $30.30 $29.02 $33.44 -4.73% <-Total Growth 10 Stock Price
Increase 21.62% 1.60% 18.06% -41.07% -30.25% 82.68% -12.07% 1.56% 13.19% 12.64% -1.43% -4.22% 15.23% -0.48% <-IRR #YR-> 10 Stock Price -4.73%
P/E 13.21 10.36 12.94 11.90 7.74 12.86 9.85 10.57 10.38 10.25 9.35 10.83 10.26 4.10% <-IRR #YR-> 5 Stock Price 22.24%
Trailing P/E 14.21 13.42 12.23 7.62 8.30 14.14 11.30 10.00 11.97 11.69 10.10 8.96 12.48 10.25 P/E Ratio Historical Median
Median 10, 5 Yrs Price Inc 1.56% P/E:  10.48 10.38 8.09 P/E Ratio Historical Low
-$30.46 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $29.02
-$23.74 $0.00 $0.00 $0.00 $0.00 $29.02
Long Term Debt $158,492 $155,940 Debt
Change -1.61% Change
Debt/Market Cap Ratio 6.99 6.51 6.75 <-Median-> 2 Debt/Market Cap Ratio
Goodwill & Intangibles $13,809 $13,606 $14,386 $14,646 $15,193 $15,240 Intangibles Goodwill
Change -1.47% 5.73% 1.81% 3.73% 0.31% Change
Intangible/Market Cap Ratio 0.76 0.70 0.57 0.57 0.67 0.64 0.65 <-Median-> 6 Intangible/Market Cap Ratio
Market Cap $M $23,541 $26,564 $28,590 $16,850 $21,934 $21,757 $18,083 $19,316 $25,375 $25,750 $22,688 $23,937 $24,458 $24,458 $26,698 -9.89% <-Total Growth 10 Market Cap
Diluted # of Shares in Million 708.8 707.9 707.3 708.0 708.8 708.7 711.2 712.0 713.7 713.6 0.68% <-Total Growth 9 Diluted
Change -0.13% -0.08% 0.10% 0.11% -0.01% 0.35% 0.11% 0.24% -0.01% 0.10% <-Median-> 9 Change
Basic # of Shares in Millions 704.8 704.8 704.9 705.0 705.6 707.0 708.1 708.3 710.8 711.3 713.0 713.2 1.19% <-Total Growth 10 Basic
Change 0.00% 0.00% 0.01% 0.01% 0.09% 0.20% 0.16% 0.03% 0.35% 0.07% 0.24% 0.03% 0.08% <-Median-> 10 Change
Difference 0.0% 0.0% 0.0% 0.0% 0.0% 0.1% 0.0% 0.1% 0.1% 0.1% 0.0% 0.0% 0.03% <-Median-> 10 Difference
$6,613 <-12 mths -4.93%
Difference
Net Income/EPS
Pre-split 1998
Pre-split 2004
# of Share in Millions 704.81 704.81 704.89 705.01 705.73 708.01 708.01 709.10 711.17 711.72 713.24 713.27 713.27 713.27 713.27 0.12% <-IRR #YR-> 10 Shares
Change 0.00% 0.00% 0.01% 0.02% 0.10% 0.32% 0.00% 0.15% 0.29% 0.08% 0.21% 0.00% 0.00% 0.00% 0.00% 0.15% <-IRR #YR-> 5 Shares
CF fr Op $M $4,528 $4,443 $4,453 $4,375 $4,553 $6,572 $5,505 $5,369 $5,651 $6,136 $5,696 $6,900 55.30% <-Total Growth 10 Cash Flow
Increase 31.78% -1.88% 0.23% -1.75% 4.07% 44.34% -16.24% -2.47% 5.25% 8.58% -7.17% 21.14% SO, ESPP
5 year Running Average $2,914 $3,339 $3,879 $4,247 $4,470 $4,879 $5,092 $5,275 $5,530 $5,847 $5,671 $5,950 78.23% <-Total Growth 10 CF 5 Yr Running
CFPS $6.42 $6.30 $6.32 $6.21 $6.45 $9.28 $7.78 $7.57 $7.95 $8.62 $7.99 $9.67 53.46% <-Total Growth 10 Cash Flow per Share
Increase 31.78% -1.88% 0.21% -1.77% 3.96% 43.88% -16.24% -2.62% 4.95% 8.50% -7.37% 21.13% 4.50% <-IRR #YR-> 10 Cash Flow 55.30%
5 year Running Average $4.16 $4.75 $5.51 $6.03 $6.34 $6.91 $7.21 $7.46 $7.81 $8.24 $7.98 $8.36 4.62% <-IRR #YR-> 5 Cash Flow 25.34%
P/CF on Med Price 5.10 5.46 6.20 4.94 3.59 3.27 3.57 3.57 4.02 3.90 4.33 3.29 4.38% <-IRR #YR-> 10 Cash Flow per Share 53.46%
P/CF on Closing Price 5.20 5.98 6.42 3.85 4.82 3.31 3.28 3.60 4.49 4.20 3.98 3.47 4.47% <-IRR #YR-> 5 Cash Flow per Share 24.42%
-100.00% Diff M/C 5.81% <-IRR #YR-> 10 CFPS 5 yr Running 75.86%
Excl.Working Capital CF $628.0 $188.0 $882.0 -$665.0 $1,606.0 -$52.0 -$411.0 $369.0 $105.0 $820.0 $176.0 $1,009.0 3.01% <-IRR #YR-> 5 CFPS 5 yr Running 16.00%
CF fr Op $M WC $5,156 $4,631 $5,335 $3,710 $6,159 $6,520 $5,094 $5,738 $5,756 $6,956 $5,872 $7,909 70.78% <-Total Growth 10 Cash Flow less WC
Increase 33.30% -10.18% 15.20% -30.46% 66.01% 5.86% -21.87% 12.64% 0.31% 20.85% -15.58% 34.69% 5.50% <-IRR #YR-> 10 Cash Flow less WC 70.78%
5 year Running Average $2,769 $3,410 $4,119 $4,540 $4,998 $5,271 $5,364 $5,444 $5,853 $6,013 $5,883 $6,446 9.20% <-IRR #YR-> 5 Cash Flow less WC 55.26%
CFPS Excl. WC $7.32 $6.57 $7.57 $5.26 $8.73 $9.21 $7.19 $8.09 $8.09 $9.77 $8.23 $11.09 6.58% <-IRR #YR-> 10 CF less WC 5 Yr Run 89.06%
Increase 33.30% -10.18% 15.19% -30.47% 65.84% 5.52% -21.87% 12.47% 0.02% 20.75% -15.76% 34.68% 3.75% <-IRR #YR-> 5 CF less WC 5 Yr Run 20.18%
5 year Running Average $3.95 $4.85 $5.85 $6.44 $7.09 $7.47 $7.59 $7.70 $8.26 $8.47 $8.28 $9.06 5.37% <-IRR #YR-> 10 CFPS - Less WC 68.76%
P/CF on Med Price 4.48 5.24 5.18 5.83 2.65 3.30 3.85 3.34 3.95 3.44 4.20 2.87 9.04% <-IRR #YR-> 5 CFPS - Less WC 54.12%
P/CF on Closing Price 4.57 5.74 5.36 4.54 3.56 3.34 3.55 3.37 4.41 3.70 3.86 3.03 6.44% <-IRR #YR-> 10 CFPS 5 yr Running 86.66%
Operational Cash Flow per share  CF/-WC P/CF Med 10 yr 3.74 5 yr  3.90 P/CF Med 10 yr 3.65 5 yr  3.44 -100.00% Diff M/C 3.59% <-IRR #YR-> 5 CFPS 5 yr Running 19.28%
Got WC from G&M
OPM 17.3% 14.9% 15.5% 12.0% 13.9% 20.3% 17.0% 16.6% 19.6% 14.7% 15.6% 14.0% -5.82% <-Total Growth 10 OPM
Increase 20.62% -13.91% 4.14% -22.83% 16.17% 45.55% -16.17% -2.51% 18.33% -25.06% 6.21% -9.96% Should increase  or be stable.
Diff from Ave 11.3% -4.2% -0.2% -23.0% -10.5% 30.2% 9.2% 6.4% 25.9% -5.6% 0.2% -9.8% 0.00 <-Median-> 10 OPM
*Operational Profit Margin (CF/Revenue) Ratio OPM 10 Yrs 15.57% 5 Yrs 15.60% should be zero,  it is a check  on calculations
Current Assets $7,035 $7,335 $8,639 $7,385 $7,456 $6,255 $11,401 $9,851 $11,491 $11,728 $13,057 $13,988 Liquidity ratio of 1.5 and up, best
Current Liabilities $3,923 $3,747 $5,019 $5,168 $3,639 $3,813 $9,135 $4,262 $4,207 $5,631 $5,252 $5,882 2.07 <-Median-> 10 Ratio
Liquidity 1.79 1.96 1.72 1.43 2.05 1.64 1.25 2.31 2.73 2.08 2.49 2.38 2.38 <-Median-> 5 Ratio
Liq. with CF aft div 2.79 2.96 2.45 2.09 3.03 3.10 1.74 3.34 3.84 3.00 3.37 3.36 3.36 <-Median-> 5 Ratio
Liq. CF re  Inv+Div  1.70 1.53 1.14 1.23 1.70 1.20 1.30 1.93 1.68 1.52 1.95 1.74 1.74 <-Median-> 5 Ratio
Assets $110,896 $130,421 $130,308 $141,518 $140,231 $143,255 $252,678 $268,593 $341,711 $373,843 $417,630 $418,586 Debt Ratio of 1.5 and up, best
Liabilities $95,214 $111,786 $109,927 $119,685 $118,303 $121,015 $229,863 $244,221 $314,608 $344,941 $385,228 $386,370 1.10 <-Median-> 10 Ratio
Debt Ratio 1.16 1.17 1.19 1.18 1.19 1.18 1.10 1.10 1.09 1.08 1.08 1.08 1.08 <-Median-> 5 Ratio
Exludes non Controlling Interest.
Total Equity $9,398 $11,422 $12,865 $13,419 $22,085 $22,240 $22,815 $24,372 $27,103 $28,902 $32,402 $32,216 182.05% <-Total Growth 10 Book Value
Non-Cont. Int $0 $0 $0 $0 $8,878 $9,056 $9,294 $10,343 $10,990 $11,883 $12,852 $12,735
Equity $9,398 $11,422 $12,865 $13,419 $13,207 $13,184 $13,521 $14,029 $16,113 $17,019 $19,550 $19,481 70.56% <-Total Growth 10 Equity
Preferred Shares $1,200 $1,400 $1,400 $1,575 $1,725 $2,005 $2,005 $2,255 $2,755 $2,580 $2,580 $2,580 84.29% <-Total Growth 10 Preferred Shares
Book Value $8,198 $10,022 $11,465 $11,844 $11,482 $11,179 $11,516 $11,774 $13,358 $14,439 $16,970 $16,901 $16,901 $16,901 $16,901 68.64% <-Total Growth 10 Book Value
Book Value per Share $11.63 $14.22 $16.26 $16.80 $16.27 $15.79 $16.27 $16.60 $18.78 $20.29 $23.79 $23.70 $23.70 $23.70 $23.70 66.64% <-Total Growth 10 Book Value per Share
Change 6.00% 22.25% 14.39% 3.29% -3.15% -2.95% 3.01% 2.08% 13.12% 8.01% 17.28% -0.41% 0.00% 0.00% 0.00% -26.32% P/B Ratio Current/Historical Median
P/B Ratio (Median) 2.81 2.42 2.41 1.83 1.42 1.92 1.70 1.63 1.70 1.66 1.45 1.34 1.96 P/B Ratio Historical Median
P/B Ratio (Close) 2.87 2.65 2.49 1.42 1.91 1.95 1.57 1.64 1.90 1.78 1.34 1.42 1.45 1.45 1.58 5.24% <-IRR #YR-> 10 Book Value per Share 66.64%
Change -1.50% -7.69% -5.92% -42.95% 34.28% 1.88% -19.32% 4.48% 15.79% -6.12% -25.03% 5.94% 2.18% 0.00% 9.16% 7.82% <-IRR #YR-> 5 Book Value per Share 45.68%
Leverage (A/BK) 11.80 11.42 10.13 10.55 6.35 6.44 11.08 11.02 12.61 12.93 12.89 12.99 0.00 0.00 0.00 11.05 <-Median-> 10 A/BV
Debt/Equity Ratio 10.13 9.79 8.54 8.92 5.36 5.44 10.08 10.02 11.61 11.93 11.89 11.99 10.05 <-Median-> 10 Debt/Eq Ratio
Sharerholders Equity (Assets less liabilities) P/BV 10 yr Med 1.68 5 yr Med 1.63 -13.88% Diff M/C 11.88 Historical 22 A/BV
-$14.22 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $23.70
-$16.27 $0.00 $0.00 $0.00 $0.00 $23.70
$2,200 <-12 mths 0.50%
Comprehensive Income $2,670 $1,645 $1,527 $934 $917 $3,038 $2,737 $4,323 $3,668 $5,733 $2,247 -15.84% <-Total Growth 10 Comprehensive Income
NCI $81 $430 $141 $232 $146 $1,269 $1,165 $1,298 $1,347 $1,953 $855 955.56% <-Total Growth 10 NCI
Preferred Shares $104 $117 $131 $132 $130 $124 Preferred Shares
Shareholders $2,589 $1,215 $1,386 $702 $771 $1,665 $1,455 $2,894 $2,189 $3,650 $1,268 -51.02% <-Total Growth 10 Comprehensive Income
Increase -53.07% 14.07% -49.35% 9.83% 115.95% -12.61% 98.90% -24.36% 66.74% -65.26% -12.61% <-Median-> 5 Comprehensive Income
5 Yr Running Average $1,333 $1,148 $1,196 $1,497 $1,795 $2,371 $2,291 -6.89% <-IRR #YR-> 10 Comprehensive Income -51.02%
ROE 22.7% 9.4% 10.3% 3.2% 3.5% 7.3% 6.0% 10.7% 7.6% 11.3% 3.9% -5.30% <-IRR #YR-> 5 Comprehensive Income -23.84%
5Yr Median 9.4% 7.3% 6.0% 6.0% 7.3% 7.6% 7.6% 9.45% <-IRR #YR-> 6 5 Yr Running Average #DIV/0!
% Difference from NI 5.4% -47.0% -8.5% -74.6% -75.5% -51.2% -56.8% -24.8% -48.8% -17.6% -65.3% 14.83% <-IRR #YR-> 5 5 Yr Running Average 99.62%
Median Value Diff 5, 10 yr -50.0% -48.8% 7.6% <-Median-> 5 Return on Equity
-$2,589 $0 $0 $0 $0 $0 $0 $0 $0 $0 $1,268
-$1,665 $0 $0 $0 $0 $1,268
-$1,333 $0 $0 $0 $0 $0 $2,291
-$1,148 $0 $0 $0 $0 $2,291
Current Liability Coverage Ratio 1.31 1.24 1.06 0.72 1.69 1.71 0.56 1.35 1.37 1.24 1.12 1.34   CFO / Current Liabilities
5 year Median 0.60 0.85 1.06 1.06 1.24 1.24 1.06 1.35 1.37 1.35 1.24 1.34 1.29 <-Median-> 10 Current Liability Cov Ratio
Asset Efficiency Ratio 4.65% 3.55% 4.09% 2.62% 4.39% 4.55% 2.02% 2.14% 1.68% 1.86% 1.41% 1.89% CFO / Total Assets
5 year Median 2.62% 3.55% 3.71% 3.71% 4.09% 4.09% 4.09% 2.62% 2.14% 2.02% 1.86% 1.86% 2.1% <-Median-> 10 Return on Assets 
Return on Assets ROA 1.5% 1.7% 1.6% 0.9% 1.0% 1.1% 0.7% 0.6% 0.6% 0.6% 0.6% 0.5% Net  Income/Assets Return on Assets
5Yr Median 1.5% 1.5% 1.6% 1.5% 1.5% 1.1% 1.0% 0.9% 0.7% 0.6% 0.6% 0.6% 0.6% <-Median-> 10 Asset Efficiency Ratio
Return on Equity ROE 20.3% 21.5% 17.8% 11.3% 12.5% 14.2% 15.0% 13.8% 14.2% 14.8% 13.7% 11.4% Net Inc/ Shareholders' equity Return on Equity
5Yr Median 20.3% 20.3% 20.3% 20.1% 17.8% 14.2% 14.2% 13.8% 14.2% 14.2% 14.2% 13.8% 14.0% <-Median-> 10 Return on Equity
Net Income Total $2,551 $3,107 $3,083 $1,779 $2,217 $2,444 $2,967 $2,940 $3,011 $3,516 $3,786 $3,386 8.98% <-Total Growth 10 Net Income
Increase 3.20% 21.80% -0.77% -42.30% 24.62% 10.24% 21.40% -0.91% 2.41% 16.77% 7.68% -10.57% 2.4% <-Median-> 5
Net Income $3,107 $3,083 $1,779 $2,217 $2,444 $2,967 $2,940 $3,011 $3,516 $3,786 $3,386 9.83% <-Total Growth 10 Net Income
NCI $952 $1,039 $442 $778 $860 $1,141 $1,197 $984 $1,248 $1,337 $1,343 29.26% <-Total Growth 10 NCI
Preferred Shares $104 $117 $131 $132 $130 $124
Net Income Shareholders $1,661 $2,155 $2,044 $1,337 $1,439 $1,584 $1,722 $1,626 $1,896 $2,136 $2,319 $1,919 $2,612 $2,537 $3,206 -10.95% <-Total Growth 10 Net Income
Increase 6.61% 29.74% -5.15% -34.59% 7.63% 10.08% 8.71% -5.57% 16.61% 12.66% 8.57% -17.25% 36.11% -2.87% 26.37% EPS/CF Ratio should not be higher than 1.00
5 Yr Running Average $1,422 $1,677 $1,888 $1,751 $1,727 $1,712 $1,625 $1,542 $1,653 $1,793 $1,940 $1,979 $2,176 $2,305 $2,519 -1.15% <-IRR #YR-> 10 Net Income -10.95%
Operating Cash Flow $4,528 $4,443 $4,453 $4,375 $4,553 $6,572 $5,505 -$4,872 -$4,872 -$4,872 -$4,872 -$4,872 2.19% <-IRR #YR-> 5 Net Income 11.44%
Investment Cash Flow -$2,529 -$3,503 -$5,790 -$3,609 -$2,850 -$6,026 -$3,106 -$3,106 -$5,428 -$5,433 -$3,844 -$5,479 1.67% <-IRR #YR-> 10 5 Yr Running Average 18.02%
Total Accruals -$338 $1,215 $3,381 $571 -$264 $1,038 -$677 $9,604 $12,196 $12,441 $11,035 $12,270 4.02% <-IRR #YR-> 5 5 Yr Running Average 21.78%
Total Assets $110,896 $130,421 $130,308 $141,518 $140,231 $143,255 $252,678 $268,593 $341,711 $373,843 $417,630 $418,586 Balance Sheet Assets
Accruals Ratio -0.30% 0.93% 2.59% 0.40% -0.19% 0.72% -0.27% 3.58% 3.57% 3.33% 2.64% 2.93% 3.33% <-Median-> 5 Ratio
EPS/CF Ratio 0.31 0.45 0.37 0.34 0.22 0.23 0.33 0.28 0.32 0.31 0.39 0.24 0.32 <-Median-> 10 EPS/CF Ratio
-$2,155 $0 $0 $0 $0 $0 $0 $0 $0 $0 $1,919
-$1,722 $0 $0 $0 $0 $1,919
-$1,677 $0 $0 $0 $0 $0 $0 $0 $0 $0 $1,979
-$1,625 $0 $0 $0 $0 $1,979
Change in Close 4.41% 12.84% 7.61% -41.07% 30.04% -1.13% -16.89% 6.66% 30.98% 1.40% -12.08% 5.50% 2.18% 0.00% 9.16% Count 23 Years of data
up/down Count 0 0.00%
Meet Prediction? % right Count 0 #DIV/0!
Financial Cash Flow -$694.00 -$724 $2,209 -$1,885 -$1,245 -$1,530 -$2,460 -$561 $618 -$1,136 -$1,952 -$1,015 C F Statement  Financial Cash Flow
Total Accruals $356.0 $1,939 $1,172 $2,456 $981 $2,568 $1,783 $10,165 $11,578 $13,577 $12,987 $13,285 Accruals
Accruals Ratio 0.32% 1.49% 0.90% 1.74% 0.70% 1.79% 0.71% 3.78% 3.39% 3.63% 3.11% 3.17% 3.39% <-Median-> 5 Ratio
Net Cash $4,642 $5,114 $5,625 $4,689 $4,855 $3,656 $3,385 $3,313 $4,344 $3,989 $4,188 $4,396 Cash
Cash per Share $6.59 $7.26 $7.98 $6.65 $6.88 $5.16 $4.78 $4.67 $6.11 $5.60 $5.87 $6.16 $5.87 <-Median-> 5 Cash per Share
Percentage of Stock Price 19.72% 19.25% 19.67% 27.83% 22.13% 16.80% 18.72% 17.15% 17.12% 15.49% 18.46% 18.36% 17.15% <-Median-> 5 % of Stock Price
Notes:
April 22, 2017.  Last estimates were for 2016, 2017 and 2018 of $44914M, $48877M and $52311M for Revenue, $3.24, $3.64 and $3.88 for EPS and $2321M, $2553M and $2780M for Net Income.
May 1, 2016.  Last estimates were for 2015, 2016 and 2017 of $53515M, $58238M and $64154M for Revenue, $3.23, $3.48 and $3.83 for EPS and $2306M $2480M and $2758M for Net Income.
May 9, 2015.  Last estimates were for 2014, 2015 and 2016 of $33411Mm, $40445M and $45143M for Revenue, $2.94, $3.24 and $3.01 for EPS and $2205M, $2295M and $2143M for Net Income.
May 9, 2014.  Last estimates were for 2013 and 2014 of $34579M and $37167M for Revenue, $2.61 and $2.92 for EPS.
April 25, 2013. Last estimates were for 2012 and 2013 of $35936M and $39697M for Revenue, $2.56 and $2.83 (and $3.36) for EPS.
May 5, 2012.  Last estimates were for 2011 and 2012 $35,665M and $39,236M for revenue, $2.58 and $2.91 earnings.
May 07, 2011.  The last estimates I got for 2010 and 2011 was $2.53 and $2.95
May 21, 2010.  Last estimates I got for 2010 and 2011 were $2.59 and $2.98 for earnings.
Apr 18, 2010.  When I last looked at this stock, I got estimates for 2009 and 2010 of $2.10 and $2.85 for earnings. 
Aug 26, 2009.  When I last reviewed this stock in May, I got earnings for 2009 and 2010 of $2.60 and $3.00.
May 8, 2009 AR 2008.  All the insider selling seems to be by one director, Robert Gratton.
AP 2007.  Doing better than most financials, but not as well as the overall market.  Made 13% IRR over long term.  I think a keeper, but buy no more as over 5% of portfolio.
AP 2006. Investment Reporter lists this stock as very conservative.
Both Revenue and earnings are increasing.  This is a good stock.  Most years the lows seem to hit 7 and 8 p/e, a good time to buy.
2005 AP.  Stock is doing well.  Have made more on one in RRSP account than in Trading acct. Still a good stock to hold.
2004 AP. This is a core stock.  I am still pleased with it. Since 2001 my IRR is 19.84%  AP 2004
2003. I am still pleased with this stock.  It is a long term keeper.  2003
Sector:
Insurance, Financial Services
What should this stock accomplish?
Would I buy this company and Why.
I think at least one life insurance company should be in a diversified portfolio.
Dividends
Dividends are paid in cycle 2, in February, May, August and November.  Dividends are generally paid at the begining of the month (and sometimes at the end of the privous month i.e. at the end of Cycle 1).
Dividends are declared in one month for shareholders of record of that month and then paid in the following month.  For example, Dividends payable on May 1, 2014 wer declared on March 19, 2014 for shareholders of record of March 31, 2014.
Why I bought this stock.
When I sold some bonds in 2001, I had money to spend.  This was a stock on my hit list and was selling at a reasonable price.
This stock was on Mike Higgs' dividend growth stocks and that is why I started a spreadsheet to investigate this stock in the first place.
How they make their money
This company is a holding and management company. Its operations provide a range of individual and corporate financial and fiduciary services in North America and Europe. 
It holds interest in the following companies: Great-West Lifeco, Great-West Life, London Life, Canada Life, Great-West Life & Annuity, Putnam Investments, IGM Financial, Investors Group 
Mackenzie Financial, and Pargesa Group.
Controlling shareholder of Power Corp of Canada is Paul Desmarais.  They have 30.1%, but have 64.6% voting control.
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 %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M
On May 10 2014 May 5 2012 Apr 14 2013 May 10 2014 May 9 2015 May 1 2016 April 22 2017
Orr, Robert Jeffrey 0.404 0.06% 0.400 0.06% 0.400 0.06% 0.400 0.06% 0.400 0.06%
CEO - Shares - Amount $14.415 $14.486 $12.737 $13.437 $13.723
Options - percentage 4.869 0.68% 5.724 0.80% 4.347 0.61% 5.400 0.76% 5.965 0.84%
Options - amount $173.731 $207.099 $138.265 $181.217 $204.543
Tretiak, Gregory Dennis 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00%
CFO - Shares - Amount $0.000 $0.000 $0.000 $0.000 $0.000
Options - percentage 0.048 0.01% 0.090 0.01% 0.164 0.02% 0.223 0.03% 0.276 0.04%
Options - amount $1.708 $3.247 $5.202 $7.469 $9.476
de Seze, Amaury-Daniel 0.009 0.00% 0.009 0.00% 0.010 0.00% 0.010 0.00% 0.010 0.00%
Officer - Shares - Amount $0.321 $0.338 $0.308 $0.336 $0.358
Options - percentage 0.000 0.00% 0.000 0.00% 0.156 0.02% 0.221 0.03% 0.241 0.03%
Options - amount $0.000 $0.000 $4.971 $7.432 $8.266
Plessis-Bélair, Michel 0.006 0.00% 0.006 0.00% 0.006 0.00% 0.006 0.00% 0.006 0.00%
Officer - Shares - Amount $0.214 $0.217 $0.191 $0.201 $0.206
Options - percentage 0.023 0.00% 0.024 0.00% 0.025 0.00% 0.026 0.00% 0.271 0.04%
Options - amount $0.811 $0.858 $0.786 $0.866 $9.291
Bibeau, Marc A. 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00%
Director - Shares - Amount $0.000 $0.000 $0.000 $0.000 $0.000
Options - percentage 0.020 0.00% 0.024 0.00% 0.029 0.00% 0.034 0.00% 0.040 0.01%
Options - amount $0.699 $0.881 $0.920 $1.146 $1.366
Gratton, Robert 4.211 0.59% 1.043 0.15%
Director - Shares - Amount $150.248 $37.735
Options - percentage 0.941 0.13% 0.024 0.00%
Options - amount $33.569 $0.881
Desmarais, Andre 0.000 0.00% 0.043 0.01% 0.043 0.01% 0.043 0.01%
Co-Chairman $0.000 $1.374 $1.450 $1.481
Options - percentage 0.000 0.00% 0.770 0.11% 1.152 0.16% 1.497 0.21%
Options - amount $0.000 $24.489 $38.676 $51.316
Desmarais, Paul Jr 467.839 65.78% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00%
Co-Chairman $16,693 $0.000 $0.000 $0.000 $0.000
Options - percentage 0.020 0.00% 0.000 0.00% 0.749 0.11% 1.130 0.16% 1.472 0.21%
Options - amount $0.712 $0.000 $23.836 $37.922 $50.468
Desmarais Family  467.839 65.73% 467.839 65.59% 467.839 65.59% sold to put in family
Residuary Trust $16,926 $14,882 $15,700.687 trust?
In March 2013 % 5.365 0.76%
Amount $146.151
In April 2013 2.749 0.39%
$74.880
Sold Mar, Apr 2013 $71.271
In May 2012 % 9.546 1.35% Old
Amount $260.030 Old
Sold since 2012 $109.783
Sold    $233.000
Net $123.217
In 2012 Circular % 9.546 1.35%
Amount $260.030
Options % 3.914 0.55%
Amount $106.624
Total Shares, options $366.654
Amount Sold  -$232.882
Net $133.773
In 2011 Circular 9.734 1.37%
Shares $248.606
Options % 0.662 0.09%
Amount $16.914
Increase in O/S Shares 2.070 0.29% 0.550 0.08% 1.515 0.21% 0.031 0.00%
due to SO 2013 $73.843 $19.899 $48.192 $1.040
Book Value $57.000 $22.000 $61.000 $1.000
Insider Buying $0.000 $0.000 $0.000 Yes 0
Insider Selling $74.254 $0.000 $0.000 Yes 0
Net Insider Selling $85.966 $74.254 $0.000 $0.000
% of Market Cap 0.33% 0.33% 0.00% 0.00%
Directors  16 12 12 11 12
Women 5 31% 2 17% 2 17% 2 18% 2 17%
Minorities 1 6% 0 0% 0 0% 0 0% 0 0%
Institutions/Holdings 156 11.48% 178 11.66% 195 13.68% 201 13.76%
Total Shares Held 70.903 10.00% 81.661 11.48% 83.136 11.68% 97.538 13.67% 98.132 13.76%
Increase/Decrease 0.549 0.77% -0.108 -0.13% 1.472 1.80% 1.319 1.37% -2.861 -2.83%
Starting No. of Shares 71.452 81.769 81.665 96.219 100.993
Copyright © 2008 Website of SPBrunner. All rights reserved.
My stock Trading Account