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/
Russel Metals Inc. TSX: RUS OTC: RUSMF www.russelmetals.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
Revenue* $2,614.1 $2,692 $2,559 $3,366 $1,972 $2,175 $2,693 $3,000 $3,188 $3,869 $3,112 $2,579 $3,034 $3,323 -4.22% <-Total Growth 10 Revenue
Increase 8.08% 2.98% -4.94% 31.53% -41.42% 10.33% 23.81% 11.39% 6.26% 21.38% -19.58% -17.13% 17.66% 9.53% -0.43% <-IRR #YR-> 10 Revenue -4.22%
5 year Running Average $1,869 $2,127 $2,358 $2,730 $2,641 $2,553 $2,553 $2,641 $2,606 $2,985 $3,172 $3,149 $3,156 $3,183 -0.87% <-IRR #YR-> 5 Revenue -4.26%
Revenue per Share $51.60 $43.17 $40.58 $56.39 $33.03 $36.27 $44.83 $49.83 $52.30 $62.74 $50.43 $41.77 $49.15 $53.83 4.00% <-IRR #YR-> 10 5 yr Running Average 48.07%
Increase 6.44% -16.35% -5.99% 38.96% -41.43% 9.81% 23.61% 11.15% 4.96% 19.95% -19.62% -17.17% 17.66% 9.53% 4.29% <-IRR #YR-> 5 5 yr Running Average 23.36%
5 year Running Average $41.77 $43.03 $43.77 $48.04 $44.95 $41.89 $42.22 $44.07 $43.25 $49.20 $52.03 $51.41 $51.28 $51.58 -0.33% <-IRR #YR-> 10 Revenue per Share -3.24%
P/S (Price/Sales) Med 0.35 0.59 0.71 0.41 0.42 0.56 0.53 0.52 0.52 0.50 0.52 0.51 0.55 0.00 -1.41% <-IRR #YR-> 5 Revenue per Share -6.84%
P/S (Price/Sales) Close 0.42 0.62 0.63 0.34 0.54 0.63 0.50 0.55 0.60 0.41 0.32 0.61 0.53 0.48 1.80% <-IRR #YR-> 10 5 yr Running Average 19.48%
*Revenue in M CDN $ P/S 10 yr 0.55 5 yr 0.55 -2.86% Diff M/C 4.02% <-IRR #YR-> 5 5 yr Running Average 21.78%
-$2,692 $0 $0 $0 $0 $0 $0 $0 $0 $0 $2,579
-$2,693 $0 $0 $0 $0 $2,579
-$2,127 $0 $0 $0 $0 $0 $0 $0 $0 $0 $3,149
-$2,553 $0 $0 $0 $0 $3,149
-$43.17 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $41.77
-$44.83 $0.00 $0.00 $0.00 $0.00 $41.77
-$43.03 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $51.41
-$42.22 $0.00 $0.00 $0.00 $0.00 $51.41
EPS Basic $2.47 $2.65 $1.77 $3.67 -$1.54 $1.17 $1.97 $1.64 $1.37 $1.95 -$1.42 $1.02 -61.51% <-Total Growth 10 EPS Basic
EPS Diluted* $2.44 $2.63 $1.76 $3.65 -$1.54 $1.16 $1.92 $1.64 $1.37 $1.95 -$1.42 $1.01 $1.51 $1.76 -61.60% <-Total Growth 10 EPS Diluted
Increase -31.65% 7.79% -33.08% 107.39% -142.19% 175.32% 65.52% -14.58% -16.46% 42.34% -172.82% 171.13% 49.50% 16.56% -9.13% <-IRR #YR-> 10 Earnings per Share -61.60%
Earnings Yield 11.2% 9.9% 6.9% 19.2% -8.7% 5.1% 8.6% 5.9% 4.4% 7.5% -8.8% 3.9% 5.8% 6.8% -12.06% <-IRR #YR-> 5 Earnings per Share -47.40%
5 year Running Average $1.45 $1.94 $2.16 $2.81 $1.79 $1.53 $1.39 $1.37 $0.91 $1.61 $1.09 $0.91 $0.88 $0.96 -7.30% <-IRR #YR-> 10 5 yr Running Average -53.14%
10 year Running Average $0.72 $1.22 $1.35 $1.66 $1.43 $1.49 $1.67 $1.76 $1.86 $1.70 $1.31 $1.15 $1.13 $0.94 -8.12% <-IRR #YR-> 5 5 yr Running Average -34.53%
* Diluted ESP per share E/P 10 Yrs 5.51% 5Yrs 4.36%
-$2.63 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.01
-$1.92 $0.00 $0.00 $0.00 $0.00 $1.01
-$1.94 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.91
-$1.39 $0.00 $0.00 $0.00 $0.00 $0.91
Estimates $1.52 $1.52 $1.52 Estimates
Estimates 0.00% 0.00% 0.00% Estimates
no div '92-'00
Special Dividend $0.00 $0.00 $0.00 $0.05 $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 Sp Dividends
Dividend* $1.00 $1.60 $1.75 $1.80 $1.00 $1.00 $1.15 $1.35 $1.40 $1.46 $1.52 $1.52 $1.52 $1.52 $1.52 -5.00% <-Total Growth 10 Dividends
Increase 42.86% 60.00% 9.37% 2.86% -44.44% 0.00% 15.00% 17.39% 3.70% 4.29% 4.11% 0.00% 0.00% 0.00% 0.00% Count 27 Years of data
Dividends 5 Yr Running $0.48 $0.76 $1.07 $1.38 $1.44 $1.44 $1.35 $1.27 $1.18 $1.27 $1.38 $1.45 $1.48 $1.51 $1.52 89.79% <-Total Growth 10 Dividends 5 Yr Running
Yield H/L Price 5.53% 6.28% 6.12% 7.70% 7.19% 4.94% 4.87% 5.24% 5.11% 4.65% 5.81% 7.19% 5.60% 5.52% <-Median-> 10 Dividends
Yield on High Price 4.40% 5.45% 5.08% 5.78% 5.48% 4.27% 4.17% 4.67% 4.46% 3.90% 4.05% 5.52% 5.24% 4.57% <-Median-> 10 Dividends
Yield on Low Price 7.46% 7.40% 7.69% 11.55% 10.44% 5.87% 5.86% 5.97% 5.99% 5.77% 10.23% 10.34% 6.00% 6.84% <-Median-> 10 Dividends
Yield on Close Price 4.58% 5.99% 6.88% 9.47% 5.64% 4.37% 5.13% 4.90% 4.46% 5.64% 9.46% 5.94% 5.84% 5.84% 5.84% 5.64% <-Median-> 10 Dividends
Payout Ratio EPS 40.98% 60.84% 99.43% 49.32% -64.94% 86.21% 59.90% 82.32% 102.19% 74.87% -107.04% 150.50% 100.66% 86.36% #DIV/0! 78.59% <-Median-> 10 DPR EPS
DPR EPS 5 Yr Running 33.38% 39.34% 49.77% 49.11% 80.54% 93.99% 97.12% 92.97% 129.67% 79.10% 126.01% 159.34% 167.87% 156.76% #DIV/0! 93.48% <-Median-> 10 DPR EPS 5 Yr Running
Payout Ratio CFPS 37.27% -6652% 52.38% 189.84% 20.51% 74.32% 122.92% 106.94% 60.22% 320.44% 25.61% 54.56% 77.16% 66.67% #DIV/0! 67.27% <-Median-> 10 DPR CF
DPR CF 5 Yr Running 18.04% -3176.55% 32.15% 145.55% 29.53% 107.02% 144.30% 100.61% 50.75% 279.18% 23.18% 52.04% 75.33% 66.14% #DIV/0! 76.32% <-Median-> 10 DPR CF 5 Yr Running
Payout Ratio CFPS WC 33.87% 55.90% 78.61% 41.63% -134.5% 60.77% 46.80% 61.06% 71.58% 52.05% 267.20% 80.34% 77.16% 66.67% #DIV/0! 60.92% <-Median-> 10 DPR CF WC
DPR CF WC 5 Yr Running 22.85% 30.69% 40.64% 41.60% 61.96% 69.81% 68.12% 64.18% 78.40% 57.43% 68.82% 76.86% 80.73% 79.24% #DIV/0! 66.15% <-Median-> 9 DPR CF WC 5 Yr Running
Median Values 5 Yr Med 5 Yr Cl 5.24% 5.64% 5 Yr Med Payout 82.32% 60.22% 71.58% -0.51% <-IRR #YR-> 10 Dividends -5.00%
* Dividends per share 5 Yr Med and Cur. 11.45% 3.63% Last Div Inc ---> $0.35 $0.38 8.6% 5.74% <-IRR #YR-> 5 Dividends 32.17%
-$1.60 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.52
-$1.15 $0.00 $0.00 $0.00 $0.00 $1.52
Historical Dividends Historical High Div 10.36% Low Div 0.00% Ave Div 5.18% Med Div 4.87% Close Div 4.46% Historical Dividends
High/Ave/Median Values Curr diff Exp. -43.61% #DIV/0! #DIV/0! Cheap 12.77% Cheap 19.95% Cheap 30.98% High/Ave/Median
Future Div Yield Div Yd 15.15% earning in 10.00 Years at IRR of 10.00% Div Inc. 159.37% Future Div Yield
Future Div Yield Div Yd 24.40% earning in 15.00 Years at IRR of 10.00% Div Inc. 317.72% Future Div Yield
Future Div Yield, 1st purchase Div Gr -15.56% 4/26/07 # yrs -> 9 2007 $32.49 Cap Gain -19.91% Future Div Yield
Future Div Yield org yield 5.54% 12/31/16 RRSP Div G Yrly -1.73% Div start $1.80 -5.54% 4.68% Future Div Yield
Future Div Yield, 2nd purchase Div Gr 52.00% 6/12/09 # yrs -> 7 2009 $16.47 Cap Gain 57.98% Future Div Yield
Future Div Yield org yield 6.07% 12/31/16 RRPS Div G Yrly 5.70% Div start $1.00 -6.07% 9.23% Future Div Yield
Future Div Yield, 3rd purchase Div Gr 26.67% 10/31/11 # yrs -> 5 2011 $23.20 Cap Gain 12.16% Future Div Yield
Future Div Yield org yield 5.17% 12/31/16 RRPS Div G Yrly 4.68% Div start $1.20 -5.17% 6.55% Future Div Yield
Future Div Yield, blended Div Gr 7.04% 4/26/07 # yrs -> 9 2007 $25.84 Cap Gain 0.70% Future Div Yield
Future Div Yield org yield 5.50% 12/31/16 RRPS Div G Yrly 0.70% Div start $1.42 -5.50% 5.88% Future Div Yield
Yield if held 5 yrs 27.03% 48.48% 39.06% 26.57% 7.31% 5.53% 4.51% 4.72% 5.99% 10.50% 7.51% 6.44% 5.90% 5.55% 4.84% 6.87% <-Median-> 10 Paid Median Price
Yield if held 10 yrs 19.42% 43.84% 38.25% 41.14% 28.74% 27.03% 34.85% 30.13% 20.66% 10.68% 8.41% 5.96% 5.31% 6.50% 10.93% 27.88% <-Median-> 10 Paid Median Price
Yield if held 15 yrs 10.00% 19.39% 29.31% 29.08% 13.22% 19.42% 31.51% 29.51% 32.00% 41.95% 41.08% 46.06% 33.93% 22.44% 11.12% 30.51% <-Median-> 10 Paid Median Price
Yield if held 20 yrs 10.00% 13.94% 22.61% 22.62% 19.30% 29.51% 41.64% 33.22% 34.74% 43.68% 22.61% <-Median-> 7 Paid Median Price
Yield if held 25 yrs 15.20% 18.42% 25.46% 24.56% 20.09% 16.81% <-Median-> 2 Paid Median Price
Cost covered if held 5 years 65.41% 115.76% 119.87% 101.85% 52.65% 39.83% 26.48% 22.20% 25.24% 45.72% 33.99% 30.70% 28.81% 27.54% 24.22% 36.91% <-Median-> 10 Paid Median Price
Cost covered if held 10 years 50.87% 115.62% 130.49% 178.74% 253.45% 260.00% 320.30% 261.61% 188.93% 99.16% 77.90% 54.91% 48.13% 57.50% 100.36% 183.84% <-Median-> 10 Paid Median Price
Cost covered if held 15 years 29.20% 52.36% 100.00% 126.33% 116.59% 190.68% 300.55% 269.29% 313.60% 436.21% 445.95% 540.00% 427.23% 300.22% 154.73% 284.92% <-Median-> 10 Paid Median Price
Cost covered if held 20 years 101.20% 134.18% 206.37% 221.65% 200.66% 324.27% 499.18% 431.48% 485.94% 654.60% 206.37% <-Median-> 7 Paid Median Price
Cost covered if held 25 years 170.00% 222.06% 330.65% 343.46% 301.12% 196.03% <-Median-> 2 Paid Median Price
Graham Price $24.16 $29.13 $23.56 $36.72 $18.62 $18.30 $23.85 $22.13 $20.76 $25.81 $24.86 $17.43 $21.31 $23.01 $0.00 -40.17% <-Total Growth 10 Graham Price
Price/GP Ratio Med 0.75 0.88 1.21 0.64 0.75 1.11 0.99 1.16 1.32 1.22 1.05 1.21 1.27 1.13 <-Median-> 10 Price/GP Ratio
Price/GP Ratio High 0.94 1.01 1.46 0.85 0.98 1.28 1.16 1.30 1.51 1.45 1.51 1.58 1.36 1.38 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Low 0.55 0.74 0.97 0.42 0.51 0.93 0.82 1.02 1.13 0.98 0.60 0.84 1.19 0.89 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Close 0.90 0.92 1.08 0.52 0.95 1.25 0.94 1.25 1.51 1.00 0.65 1.47 1.22 1.13 #DIV/0! 1.04 <-Median-> 10 Price/GP Ratio
Prem/Disc Close -9.57% -8.36% 8.03% -48.26% -4.79% 25.10% -5.98% 24.56% 51.19% 0.35% -35.35% 46.76% 22.09% 13.09% #DIV/0! 4.19% <-Median-> 10 Graham Price
Price Close $21.85 $26.70 $25.45 $19.00 $17.73 $22.90 $22.42 $27.57 $31.39 $25.90 $16.07 $25.58 $26.02 $26.02 $26.02 -4.19% <-Total Growth 10 Stock Price
Increase 40.97% 22.20% -4.68% -25.34% -6.68% 29.16% -2.10% 22.97% 13.86% -17.49% -37.95% 59.18% 1.72% 0.00% 0.00% -0.43% <-IRR #YR-> 10 Stock Price
P/E 8.95 10.15 14.46 5.21 -11.51 19.74 11.68 16.81 22.91 13.28 -11.32 25.33 17.23 14.78 #DIV/0! 2.67% <-IRR #YR-> 5 Stock Price
Trailing P/E 6.12 10.94 9.68 10.80 4.86 -14.87 19.33 14.36 19.14 18.91 8.24 -18.01 25.76 17.23 14.78 4.92% <-IRR #YR-> 10 Price & Dividend
Median 10, 5 Yrs D. per yr 5.35% 6.13% % Tot Ret 108.69% 70% Price Inc 13.86% P/E: 13.87 16.81 8.80% <-IRR #YR-> 5 Price & Dividend
-$26.70 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $25.58
-$22.42 $0.00 $0.00 $0.00 $0.00 $25.58
-$26.70 $1.75 $1.85 $1.00 $1.00 $1.15 $1.35 $1.40 $1.46 $1.52 $27.10
-$22.42 $1.35 $1.40 $1.46 $1.52 $27.10
Price H/L Median $18.08 $25.50 $28.61 $23.38 $13.91 $20.24 $23.62 $25.76 $27.38 $31.38 $26.18 $21.13 $27.16 -17.12% <-Total Growth 10 Stock Price
Increase 32.18% 41.05% 12.22% -18.30% -40.49% 45.51% 16.67% 9.06% 6.31% 14.61% -16.59% -19.27% 28.51% -1.86% <-IRR #YR-> 10 Stock Price
P/E 7.41 9.69 16.26 6.40 -9.03 17.45 12.30 15.70 19.99 16.09 -18.43 20.92 17.98 -2.20% <-IRR #YR-> 5 Stock Price
Trailing P/E 5.06 10.45 10.88 13.28 3.81 -13.14 20.36 13.41 16.70 22.91 13.42 -14.88 26.89 4.08% <-IRR #YR-> 10 Price & Dividend
P/E on Running 5 yr Average 12.47 13.13 13.26 8.32 7.78 13.21 16.99 18.85 30.09 19.51 23.97 23.22 30.72 4.19% <-IRR #YR-> 5 Price & Dividend
P/E on Running 10 yr Average 25.17 20.85 21.13 14.12 9.74 13.57 14.17 14.62 14.72 18.48 19.95 18.37 24.14 9.69 P/E Ratio Historical Median
Median 10, 5 Yrs D. per yr 5.94% 6.39% % Tot Ret 145.60% 152.50% Price Inc 6.31% P/E: 15.90 16.09 Count 27 Years of data
-$25.50 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $21.13
-$23.62 $0.00 $0.00 $0.00 $0.00 $21.13
-$25.50 $1.75 $1.85 $1.00 $1.00 $1.15 $1.35 $1.40 $1.46 $1.52 $22.65
-$23.62 $1.35 $1.40 $1.46 $1.52 $22.65
High Months Dec Nov May Jun Oct Dec Apr Nov Dec Aug Aug Dec Feb
Price High $22.75 $29.38 $34.47 $31.16 $18.24 $23.43 $27.60 $28.88 $31.39 $37.45 $37.49 $27.56 $28.99 -6.19% <-Total Growth 10 Stock Price
Increase 44.44% 29.14% 17.32% -9.60% -41.46% 28.45% 17.80% 4.64% 8.69% 19.31% 0.11% -26.49% 5.19% -0.64% <-IRR #YR-> 10 Stock Price
P/E 9.32 11.17 19.59 8.54 -11.84 20.20 14.38 17.61 22.91 19.21 -26.40 27.29 19.20 -0.03% <-IRR #YR-> 5 Stock Price
Trailing P/E 6.37 12.04 13.11 17.70 5.00 -15.21 23.79 15.04 19.14 27.34 19.23 -19.41 28.70 11.17 P/E Ratio Historical Median
Median 10, 5 Yrs Price Inc 4.64% P/E: 18.41 19.21 22.86 P/E Ratio Historical High
-$29.38 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $27.56
-$27.60 $0.00 $0.00 $0.00 $0.00 $27.56
Low Months May Jan Nov Dec Mar Jan Oct Jan Jun Dec Dec Jan Jan
Price Low $13.40 $21.61 $22.75 $15.59 $9.58 $17.05 $19.63 $22.63 $23.37 $25.31 $14.86 $14.70 $25.32 -31.98% <-Total Growth 10 Stock Price
Increase 15.52% 61.27% 5.28% -31.47% -38.55% 77.97% 15.13% 15.28% 3.27% 8.30% -41.29% -1.08% 72.24% -3.78% <-IRR #YR-> 10 Stock Price
P/E 5.49 8.22 12.93 4.27 -6.22 14.70 10.22 13.80 17.06 12.98 -10.46 14.55 16.77 -5.62% <-IRR #YR-> 5 Stock Price
Trailing P/E 3.75 8.86 8.65 8.86 2.62 -11.07 16.92 11.79 14.25 18.47 7.62 -10.35 25.07 8.22 P/E Ratio Historical Median
Median 10, 5 Yrs Price Inc 3.27% P/E: 12.95 13.80 -1.41 P/E Ratio Historical Low
-$21.61 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $14.70
Long Term Debt $174.9 $217.5 $340.8 $318.5 $296.5 $453.6 $457.2 $460.5 $295.2 $295.8 Debt
Change 24.36% 56.69% -6.54% -6.91% 52.98% 0.79% 0.72% -35.90% 0.20% Change
Debt/Market Cap Ratio 0.11 0.19 0.32 0.23 0.22 0.27 0.24 0.29 0.30 0.19 0.24 <-Median-> 10 Debt/Market Cap Ratio
Goodwill & Intangibles $53.4 $71.8 $28.4 $24.9 $24.9 $24.9 $24.9 $24.9 $24.9 $85.7 Intangibles Goodwill
Change 34.46% -60.45% -12.32% 0.00% 0.00% 0.00% 0.00% 0.00% 244.18% Change
Intangible/Market Cap Ratio 0.03 0.06 0.03 0.02 0.02 0.02 0.01 0.02 0.03 0.05 0.02 <-Median-> 10 Intangible/Market Cap Ratio
Market Cap $1,107 $1,665 $1,605 $1,134 $1,058 $1,374 $1,347 $1,660 $1,913 $1,597 $992 $1,579 $1,606 $1,606 $1,606 -5.16% <-Total Growth 10 Market Cap
Diluted # of Shares in Million 51.05 60.45 63.25 62.53 59.70 59.84 66.97 67.04 60.89 68.25 61.70 62.04 2.63% <-Total Growth 10 Diluted
Change 2.96% 18.41% 4.63% -1.14% -4.53% 0.24% 11.91% 0.10% -9.17% 12.09% -9.61% 0.56% 0.17% <-Median-> 10 Change
Basic # of Shares in Millions 50.46 59.89 62.84 62.33 59.70 59.72 60.04 60.13 60.78 61.32 61.70 61.70 3.04% <-Total Growth 10 Basic
Change 3.68% 18.68% 4.92% -0.80% -4.22% 0.03% 0.55% 0.14% 1.08% 0.89% 0.61% 0.01% 0.34% <-Median-> 10 Change
Difference 0.4% 4.1% 0.4% -4.2% 0.0% 0.4% 0.0% 0.1% 0.3% 0.6% 0.0% 0.0% 0.09% <-Median-> 10 Difference
# of Share in Millions 50.66 62.37 63.07 59.70 59.70 59.98 60.07 60.20 60.95 61.67 61.70 61.74 61.74 61.74 61.74 -0.10% <-IRR #YR-> 10 Shares
Change 1.54% 23.12% 1.12% -5.34% 0.01% 0.47% 0.16% 0.22% 1.23% 1.19% 0.05% 0.05% 0.00% 0.00% 0.00% 0.55% <-IRR #YR-> 5 Shares
CF fr Op $M $135.9 -$1.5 $210.7 $56.6 $291.1 $80.7 $56.2 $76.0 $141.7 $28.1 $366.2 $172.0 $121.6 $140.8 11566.67% <-Total Growth 10 Cash Flow
Increase 1601.94% -101.10% 14147% -73.14% 414.31% -72.28% -30.36% 35.23% 86.45% -80.17% 1203.20% -53.03% -29.29% 15.74% SO, S. Issue Bond Conv. Buy Back
5 year Running Average $83.1 $64.2 $101.0 $81.9 $138.6 $127.5 $139.1 $112.1 $129.1 $76.5 $133.6 $156.8 $165.9 $165.7 144.25% <-Total Growth 10 CF 5 Yr Running
CFPS $2.68 -$0.02 $3.34 $0.95 $4.88 $1.35 $0.94 $1.26 $2.32 $0.46 $5.93 $2.79 $1.97 $2.28 11683.93% <-Total Growth 10 Cash Flow per Share
Increase 1576.13% -100.90% 13991% -71.62% 414.28% -72.41% -30.47% 34.93% 84.18% -80.40% 1202.60% -53.06% -29.29% 15.74% #NUM! <-IRR #YR-> 10 Cash Flow 11566.67%
5 year Running Average $1.90 $1.41 $1.94 $1.42 $2.36 $2.10 $2.29 $1.87 $2.15 $1.26 $2.18 $2.55 $2.69 $2.69 25.07% <-IRR #YR-> 5 Cash Flow 206.05%
P/CF on Med Price 6.74 -1060.03 8.56 24.65 2.85 15.04 25.24 20.40 11.78 68.87 4.41 7.58 13.78 0.00 #NUM! <-IRR #YR-> 10 Cash Flow per Share 11683.93%
P/CF on Closing Price 8.14 -1110.13 7.62 20.04 3.64 17.02 23.96 21.84 13.50 56.85 2.71 9.18 13.21 11.41 24.39% <-IRR #YR-> 5 Cash Flow per Share 197.80%
-1.50% Diff M/C 6.11% <-IRR #YR-> 10 CFPS 5 yr Running 81.03%
Excl.Working Capital CF $13.7 $180.0 -$70.3 $201.5 -$335.5 $18.0 $91.4 $57.1 -$22.5 $144.9 -$331.1 -$55.2 $0.0 $0.0 2.20% <-IRR #YR-> 5 CFPS 5 yr Running 11.51%
CF fr Op $M WC $149.6 $178.5 $140.4 $258.1 -$44.4 $98.7 $147.6 $133.1 $119.2 $173.0 $35.1 $116.8 $121.6 $140.8 -34.57% <-Total Growth 10 Cash Flow less WC
Increase -28.97% 19.34% -21.34% 83.83% -117.20% 322.30% 49.54% -9.82% -10.44% 45.13% -79.71% 232.76% 4.13% 15.74% -4.15% <-IRR #YR-> 10 Cash Flow less WC -34.57%
5 year Running Average $98.98 $127.04 $143.99 $187.43 $136.44 $126.26 $120.08 $118.62 $90.84 $134.32 $121.60 $115.44 $113.14 $117.46 -4.57% <-IRR #YR-> 5 Cash Flow less WC -20.87%
CFPS Excl. WC $2.95 $2.86 $2.23 $4.32 -$0.74 $1.65 $2.46 $2.21 $1.96 $2.81 $0.57 $1.89 $1.97 $2.28 -0.95% <-IRR #YR-> 10 CF less WC 5 Yr Run -9.13%
Increase -30.05% -3.07% -22.22% 94.21% -117.20% 321.26% 49.31% -10.02% -11.53% 43.42% -79.72% 232.59% 4.13% 15.74% -0.79% <-IRR #YR-> 5 CF less WC 5 Yr Run -3.86%
5 year Running Average $2.12 $2.49 $2.64 $3.32 $2.32 $2.06 $1.98 $1.98 $1.51 $2.21 $2.00 $1.89 $1.84 $1.90 -4.05% <-IRR #YR-> 10 CFPS - Less WC -33.90%
P/CF on Med Price 6.12 8.91 12.85 5.41 -18.70 12.30 9.61 11.65 14.00 11.19 46.01 11.17 13.78 0.00 -5.09% <-IRR #YR-> 5 CFPS - Less WC -23.00%
P/CF on Closing Price 7.40 9.33 11.43 4.39 -23.84 13.92 9.12 12.47 16.05 9.23 28.25 13.52 13.21 11.41 -2.74% <-IRR #YR-> 10 5 yr Running -24.23%
*Operational Cash Flow per share (excluding changes in non-working capital) CF/-WC P/CF Med 10 yr 13.41 5 yr 11.78 P/CF Med 10 yr 11.42 5 yr 11.65 15.68% Diff M/C -0.98% <-IRR #YR-> 5 5 yr Running -4.81%
$0.02 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.79 Cash Flow per Share
-$0.94 $0.00 $0.00 $0.00 $0.00 $2.79 Cash Flow per Share
-$1.41 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.55 CFPS 5 yr Running
-$2.29 $0.00 $0.00 $0.00 $0.00 $2.55 CFPS 5 yr Running
-$178.5 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $116.8 Cash Flow less WC
-$147.6 $0.0 $0.0 $0.0 $0.0 $116.8 Cash Flow less WC
-$127.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $115.4 CF less WC 5 Yr Run
-$120.1 $0.0 $0.0 $0.0 $0.0 $115.4 CF less WC 5 Yr Run
-$2.86 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.89 CFPS - Less WC
-$2.46 $0.00 $0.00 $0.00 $0.00 $1.89 CFPS - Less WC
-$2.49 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.89 CFPS 5 yr Running
-$1.98 $0.00 $0.00 $0.00 $0.00 $1.89 CFPS 5 yr Running
OPM 5.2% -0.1% 8.2% 1.7% 14.8% 3.7% 2.1% 2.5% 4.4% 0.7% 11.8% 6.7% 12071.38% <-Total Growth 10 OPM
Increase 1474.67% -101.07% -14876% -79.58% 778.02% -74.87% -43.75% 21.40% 75.47% -83.66% 1520.54% -43.32% Should increase or be stable.
Diff from Ave 27.5% -101.4% 101.9% -58.8% 262.1% -9.0% -48.8% -37.9% 9.0% -82.2% 188.6% 63.6% 0.00 <-Median-> 10 OPM
*Operational Profit Margin (CF/Revenue) Ratio OPM 10 Yrs 4.08% 5 Yrs 4.45% should be zero, it is a check on calculations
Current Assets $888.00 $1,212.40 $1,108.60 $1,414.5 $1,153.2 $1,177.0 $1,301.8 $1,350.1 $1,350.9 $1,567.9 $1,224.3 $1,172.1 Liquidity ratio of 1.5 and up, best
Current Liabilities $323.00 $298.90 $297.90 $517.3 $255.0 $297.9 $381.5 $413.0 $385.5 $539.2 $398.2 $353.8 3.36 <-Median-> 10 Ratio
Liquidity Ratio 2.75 4.06 3.72 2.73 4.52 3.95 3.41 3.27 3.50 2.91 3.07 3.31 3.27 <-Median-> 5 Ratio
Liq. with CF aft div 3.01 3.04 4.06 2.64 5.43 4.02 3.38 3.26 3.65 2.79 3.76 3.53 3.53 <-Median-> 5 Ratio
Liq. CF re Inv+Div 2.81 2.89 2.80 2.37 5.17 3.96 3.23 1.85 3.11 2.56 3.13 3.53 3.11 <-Median-> 5 Ratio
Assets $1,095.20 $1,422.20 $1,403.30 $1,750.7 $1,435.7 $1,437.1 $1,538.4 $1,795.1 $1,817.8 $2,042.8 $1,607.0 $1,508.5 Debt Ratio of 1.5 and up, best Ratio
Liabilities $556.50 $527.60 $519.50 $770.6 $642.5 $639.0 $719.0 $965.7 $935.4 $1,077.8 $738.1 $683.2 2.19 <-Median-> 10 Liabilities
Debt Ratio 1.97 2.70 2.70 2.27 2.23 2.25 2.14 1.86 1.94 1.90 2.18 2.21 1.94 <-Median-> 5 Ratio
Total Book Value $538.70 $894.60 $883.80 $980.10 $793.20 $798.10 $819.40 $829.40 $882.40 $965.0 $868.9 $825.3
Convertible Deb. $28.10 $28.70 $28.70 $28.70 $28.6 $0.0 $0.0
Non-Controling Int. $1.40 $1.40 $0.0 $0.0 $0.0
Book Value $538.70 $894.60 $883.80 $980.10 $793.20 $770.00 $790.70 $799.30 $852.30 $936.4 $868.9 $825.3 $825.30 $825.30 $825.30 -7.75% <-Total Growth 10 Book Value
BV per share $10.63 $14.34 $14.01 $16.42 $13.29 $12.84 $13.16 $13.28 $13.98 $15.18 $14.08 $13.37 $13.37 $13.37 $13.37 -6.80% <-Total Growth 10 Book Value per Share
Change 16.20% 34.88% -2.30% 17.16% -19.07% -3.38% 2.53% 0.86% 5.33% 8.57% -7.25% -5.07% 0.00% 0.00% 0.00% 80.15% P/B Ratio Current/Historical Median
P/B Ratio (Median) 1.70 1.78 2.04 1.42 1.05 1.58 1.79 1.94 1.96 2.07 1.86 1.58 1.08 P/B Ratio Historical Median
P/B Ratio (Close) 2.05 1.86 1.82 1.16 1.33 1.78 1.70 2.08 2.24 1.71 1.14 1.91 1.95 1.95 1.95 -0.70% <-IRR #YR-> 10 Book Value per Share -6.80%
Change 21.32% -9.41% -2.44% -36.28% 15.31% 33.67% -4.51% 21.92% 8.09% -24.00% -33.10% 67.68% 1.72% 0.00% 0.00% 0.31% <-IRR #YR-> 5 Book Value per Share 1.56%
Leverage (A/BK) 2.03 1.59 1.59 1.79 1.81 1.80 1.88 2.16 2.06 2.12 1.85 1.83 1.84 <-Median-> 10 A/BV
Debt/Equity Ratio 1.03 0.59 0.59 0.79 0.81 0.80 0.88 1.16 1.06 1.12 0.85 0.83 0.84 <-Median-> 10 Debt/Eq Ratio
Median P/BV 10 yr Med 1.83 5 yr Med 1.94 6.57% Diff M/C
-$14.34 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $13.37
-$13.16 $0.00 $0.00 $0.00 $0.00 $13.37
Adjusted EBITDA $221.0 $201.8 $184.8 $261.7 $153.8 $126.4 Fr TD Waterhouse EBITDA
Change -8.69% -8.42% 41.61% -41.23% -17.82% & Annual Statement Change
EBITDA per Share $3.68 $3.35 $3.03 $4.24 $2.49 $2.05 EBITDA per Sh
Price/EBITDA 6.09 8.23 10.35 6.10 6.45 12.49 7.34 <-Median-> 6 Price/EBITDA
Comprehensive Income $85.7 $117.8 $154.2 -$3.9 $48.8 -43.06% <-Total Growth 4 Comprehensive Income
NCI $0.0 $0.1 $0.1 $0.0 $0.0
Shareholders $93.40 $291.70 -$146.30 $58.70 $112.20 $85.7 $117.7 $154.1 -$3.9 $48.8 -47.75% <-Total Growth 9 Comprehensive Income
Increase 212.31% -150.15% 140.12% 91.14% -23.62% 37.34% 30.93% -102.53% 1351.28% 30.93% <-Median-> 5 Comprehensive Income
5 Yr Running Average $81.9 $80.4 $45.6 $105.7 $93.2 $80.5 -6.96% <-IRR #YR-> 9 Comprehensive Income #DIV/0!
ROE 10.6% 29.8% -18.4% 7.6% 14.2% 10.7% 13.8% 16.5% -0.4% 5.9% -15.34% <-IRR #YR-> 5 Comprehensive Income -56.51%
5Yr Median 10.6% 10.7% 10.7% 13.8% 13.8% 10.7% -0.36% <-IRR #YR-> 5 5 Yr Running Average #DIV/0!
% Difference from NI -16.0% 27.7% 59.0% -12.7% -1.7% -10.0% 46.6% 28.6% -95.5% -22.3% -0.36% <-IRR #YR-> 5 5 Yr Running Average -1.78%
Median Values Diff 5, 10 yr -5.9% -10.0% 10.7% <-Median-> 5 Return on Equity
-$93 $0 $0 $0 $0 $0 $0 $0 $0 $49
-$112 $0 $0 $0 $0 $49
-$81.9 $0.0 $0.0 $0.0 $0.0 $80.5
-$81.9 $0.0 $0.0 $0.0 $0.0 $80.5
Current Liability Coverage Ratio 0.46 0.60 0.47 0.50 -0.17 0.33 0.39 0.32 0.31 0.32 0.09 0.33 CFO / Current Liabilities
5 year Median 0.26 0.46 0.47 0.47 0.47 0.47 0.39 0.33 0.32 0.32 0.32 0.32 32.6% <-Median-> 10 Current Liability Cov Ratio
Asset Efficiency Ratio 13.66% 12.55% 10.00% 14.74% -3.09% 6.87% 9.59% 7.41% 6.56% 8.47% 2.18% 7.74% CFO / Total Assets
5 year Median 8.00% 12.55% 12.55% 13.66% 12.55% 10.00% 9.59% 7.41% 6.87% 7.41% 7.41% 7.41% 7.6% <-Median-> 10 Return on Assets
Return on Assets ROA 11.4% 11.2% 7.9% 13.1% -6.4% 4.9% 7.7% 5.5% 4.6% 6.0% -5.5% 4.2% Net Income/Assets Return on Assets
5Yr Median 4.2% 11.2% 11.2% 11.4% 11.2% 7.9% 7.7% 5.5% 4.9% 5.5% 5.5% 4.6% 5.2% <-Median-> 10 Asset Efficiency Ratio
Return on Equity ROE 23.1% 17.7% 12.6% 23.3% -11.6% 8.7% 14.4% 11.9% 9.4% 12.8% -10.1% 7.6% Net Inc/ Shareholders' equity Return on Equity
5Yr Median 11.6% 17.7% 17.7% 23.1% 17.7% 12.6% 12.6% 11.9% 9.4% 11.9% 11.9% 9.4% 10.7% <-Median-> 10 Return on Equity
Net Income $98.8 $83.2 $123.6 -$87.6 $62.8 -36.44% <-Total Growth 4 Net Income
NCI $0.0 $0.1 $0.1 $0.0 $0.0
Shareholders $124.50 $158.70 $111.20 $228.50 -$92.00 $69.70 $118.30 $98.8 $83.1 $123.5 -$87.6 $62.8 $91.3 $110.0 -60.43% <-Total Growth 10 Net Income
Increase -30.00% 27.47% -29.93% 105.49% -140% -175.76% 69.73% -16.48% -15.89% 48.62% -170.93% -171.69% 45.38% 20.48% EPS/CF Ratio should not be higher than 1.00
5 Yr Running Average $71.74 $101.76 $118.15 $160.15 $106.18 $95.22 $87.14 $84.66 $55.6 $98.7 $67.2 $56.1 $54.6 $60.0 -8.85% <-IRR #YR-> 10 Net Income -60.43%
Operating Cash Flow $135.90 -$1.50 $210.70 $56.60 $291.10 $80.70 $56.20 $76.00 $141.7 $28.1 $366.2 $172.0 -11.90% <-IRR #YR-> 5 Net Income -46.91%
Investment Cash Flow -$23.40 -$20.60 -$133.50 -$57.90 -$13.00 -$4.80 -$17.30 -$313.20 -$67.2 -$49.9 -$79.8 $26.1 -5.78% <-IRR #YR-> 10 5 Yr Running Average -44.85%
Total Accruals $12.00 $180.80 $34.00 $229.80 -$370.10 -$6.20 $79.40 $336.00 $8.6 $145.3 -$374.0 -$135.3 -8.42% <-IRR #YR-> 5 5 Yr Running Average -35.60%
Total Assets $1,095.20 $1,422.20 $1,403.30 $1,750.7 $1,435.7 $1,437.1 $1,538.4 $1,795.1 $1,817.8 $2,042.8 $1,607.0 $1,508.5 Balance Sheet Assets
Accruals Ratio 1.10% 12.71% 2.42% 13.13% -25.78% -0.43% 5.16% 18.72% 0.47% 7.11% -23.27% -8.97% 0.47% <-Median-> 5 Ratio
EPS/CF Ratio 0.83 0.92 0.79 0.84 2.07 0.70 0.78 0.74 0.70 0.70 -2.50 0.53 0.72 <-Median-> 10 EPS/CF Ratio
-$159 $0 $0 $0 $0 $0 $0 $0 $0 $0 $63
-$118 $0 $0 $0 $0 $63
-$102 $0 $0 $0 $0 $0 $0 $0 $0 $0 $56
-$87 $0 $0 $0 $0 $56
Change in Close 40.97% 22.20% -4.68% -25.34% -6.68% 29.16% -2.10% 22.97% 13.86% -17.49% -37.95% 59.18% 1.72% 0.00% 0.00% Count 27 Years of data
up/down down down down up down down down up up Count 14 51.85%
Meet Prediction? yes yes yes yes % right Count 8 57.14%
Financial Cash Flow -$72.50 $185.30 -$99.70 -$136.50 $38.50 -$100.80 -$97.60 $86.00 -$84.6 -$48.9 -$199.2 -$153.0 C F Statement Financial Cash Flow
Total Accruals $84.50 -$4.50 $133.70 $366.30 -$408.60 $94.60 $177.00 $250.00 $93.2 $194.2 -$174.8 $17.7 Accruals
Accruals Ratio 7.72% -0.32% 9.53% 20.92% -28.46% 6.58% 11.51% 13.93% 5.13% 9.51% -10.88% 1.17% 5.13% <-Median-> 5 Ratio
Cash $47.10 $209.90 $181.80 $44.90 $359.60 $323.70 $270.70 $115.10 $116.2 $53.4 $53.4 $181.8 $181.8 Cash
Cash per Share $0.93 $3.37 $2.88 $0.75 $6.02 $5.40 $4.51 $1.91 $1.91 $0.87 $0.87 $2.94 $2.94 $1.91 <-Median-> 5 Cash per Share
Percentage of Stock Price 4.26% 12.61% 11.33% 3.96% 33.97% 23.57% 20.10% 6.93% 6.07% 3.34% 5.39% 11.51% 11.32% 6.07% <-Median-> 5 % of Stock Price
Notes:
April 2, 2017. Last estimates were for 2016 and 2017 of $2869M and $3129M for Revenue, $1.01 and $1.39 for EPS, $1.98 and $1.78 for CFPS and $63.2 and $87.2 for Net Income.
April 09, 2016. Last estimates were for 2015 and 2016 of $3345M and $3534M for Revenue, $1.59 and $1.86 for EPS, $2.12 and $2.41 for CFPS and $94.3M and $114M for Net Income.
April 18, 2015. Last estimates were for 2014 and 2015 of $3447M and $3685M for Revenue, $1.93 and $2.30 for EPS, $2.74 for CFPS for 2014.
April 17, 2014. Last estimates were for 2013 and 2014 of $3460M and $3665M for Revenue. $2.22 and $2.47 for EPS, $2.60 and $2.74 for CFPS.
All estimstes were much too high. For Example, EPS was estimated at $2.22 and increase of 35%, but actual was $1.37 a decrease of 16%/
March 8, 2013. Last estimates were for 2012 and 2013 at $2819M and $2950M for Revenue, $1.94 and $2.09 for EPS and $2.37 and $2.42 for CFPS.
Mar 10, 2012. Last Estimates were for 2011 and 2012 and were $1.91 and $2.03 for EPS and were $2.60 and 2.50 for CF.
May 24, 2011. Last I looked, I got estimates for 2010 and 2011 of $1.14 amd $1.42 for earnings and $1.71 and $1.86 for cash flows.
Jan 4, 2010. Last estimates for 2010 and 2011 for earnings was $1.30 and $1.60 and $1.86 and $2.07 for CF.
June 4, 2010. When I last looked at this stock, I got 2010 and 2011 estimates of $1.20 and $1.52 for earnings and $1.75 and $2.05 for cash flow.
Apri 13, 2010. When I last looked at this stock I got 2009 and 2010 earnings of $.05 and $1.30 and cash flow of -$.40 and $1.60. Problem with cash flow on this stock is the effect
changes in non-working capital has on cash flow. From 2003, I went back and adjusted for changes in non-working capital.
April 2009 - AR 2008. As far as I can see the Dividends were reduced in 2009 due to Loan Covenants. The main problems I see is low cash flow and high accrual ratio.
What the above again points out is how important cash flow is.
AP 2007. It has had a rough year, but so have lots of other companies. I should wait and see what happens. TD has buy rating, but 3 analyst re G&M say hold.
I think I need to reduce my holdings of Loblaws and buy something with dividends to replace part of it. With Russel Metals, both Mike and TD recommend buying at this time.
However I should keep a watch on this stock as it has had some troubles in the past.
Increase in shares are small dribbles from stock options. In 2006 they issued stock to rise money.
Sector:
Industrial, Industrial
What should this stock accomplish?
Would I buy this company and Why.
Dividends
Dividends are paid quarterly in Cycle 3, which is March, June, September and December. Dividends are paid around the middle of the month.
Why am I following this stock.
This was a stock on Mike Higgs' Canadian Dividend Growth List.
Why I bought this stock.
In 2007 I needed to reduce my holdings of Loblaws and buy something to help replace the dividends I had been earning. With Russel Metals, both Mike and TD recommend buying at this time.
However I should keep a watch on this stock as it has had some troubles in the past.
How they make their money
Russel Metals Inc. is one of the largest metals distribution and processing companies in North America. The Company primarily distributes steel products and conducts its distribution business in three principal business segments: metals service centers; energy tubular products and steel distributors.
For most ratios, lower is better when looking for a good stock price. However, there are exceptions such as for yield (dividends and erarnings) 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 Shares %, Val $M Shares %, Val $M
Date May 11 2011 Mar 10 2012 Mar 8 2013 Apr 18 2014 Apr 18 2015 Apr 09 2016 Apr 02 2017
Hedges, Brian Robie 0.104 0.17% 0.110 0.18% 0.123 0.20% 0.126 0.20% 0.124 0.20%
CEO - Shares - Amount $3.253 $2.845 $1.977 $3.226 $3.216
Options - percentage 0.644 1.06% 0.652 1.06% 0.616 1.00% 0.753 1.22% 0.793 1.28%
Options - amount $20.200 $16.878 $9.895 $19.259 $20.635
Reuters Options Value 0.470 $4,942,675
Britton, Marion Eleanor 0.090 0.15% 0.074 0.12% 0.090 0.15% 0.093 0.15% 0.114 0.18%
CFO - Shares - Amount $2.826 $1.915 $1.443 $2.376 $2.970
Options - percentage 0.329 0.54% 0.378 0.61% 0.428 0.69% 0.498 0.81% 0.520 0.84%
Options - amount $10.337 $9.789 $6.874 $12.739 $13.524
Reuters Options Value 0.100 $398,850
Coleman, Lesley Margaret Seppings 0.031 0.05% 0.033 0.05% 0.036 0.06% 0.039 0.06%
Officer - Shares - Amount $0.809 $0.534 $0.914 $1.022
Options - percentage 0.069 0.11% 0.072 0.12% 0.068 0.11% 0.062 0.10%
Options - amount $1.794 $1.159 $1.727 $1.616
Cadieux, Annick 0.000 0.00%
Officer - Shares - Amount $0.001
Options - percentage 0.000 0.00%
Options - amount $0.000
Baker, Jennifer Ellen 0.000 0.00%
Officer - Shares - Amount $0.015
Options - percentage 0.021 0.03%
Options - amount $0.654
Benedetti, Alain 0.018 0.03% 0.009 0.02% 0.009 0.02% 0.009 0.02% 0.009 0.02%
Director - Shares - Amount $0.549 $0.242 $0.150 $0.239 $0.243
Options - percentage 0.017 0.03% 0.023 0.04% 0.029 0.05% 0.038 0.06% 0.043 0.07%
Options - amount $0.533 $0.607 $0.468 $0.976 $1.118
Dinning, James Francis 0.040 0.06% 0.017 0.03% 0.021 0.03% 0.021 0.03%
Chairman - Shares - Amt $1.036 $0.273 $0.524 $0.533
Options - percentage 0.016 0.03% 0.019 0.03% 0.045 0.07% 0.028 0.05%
Options - amount $0.421 $0.307 $1.159 $0.739
Griffiths, Anthony Frear 0.040 0.06%
Chairman - Shares - Amt $1.036
Options - percentage 0.016 0.03%
Options - amount $0.421
Increase in O/S Shares 0.279 0.47% 0.094 0.16% 0.133 0.22% 0.737 1.21% 0.708 1.15% 0.027 0.04% 0.033 0.05%
due to SO $6.400 $2.097 $3.654 $23.123 $18.337 $0.440 $0.529
Book Value $4.800 $1.700 $2.500 $21.500 $17.500 $0.500 $0.700
Insider Buying -$9.370 -$0.264 -$0.044
Insider Selling $1.175 $10.906 $0.000 $1.934
Net Insider Selling 0.00% $1.536 -$0.264 $1.890
% of Market Cap 0.15% -0.02% 0.12%
Directors 10 10 9 9 10
Women 2 20% 2 20% 2 22% 2 22% 3 30%
Minorities 0 0% 0 0% 0 0% 0 0% 0 0%
Institutions/Holdings 52 28.45% 63 32.43% 64 49.65% 80 37.91%
Total Shares Held 17.334 28.11% 20.003 32.42% 30.636 49.62% 23.422 37.94%
Increase/Decrease 0.154 0.89% 0.662 3.42% 1.603 5.52% -1.570 -6.28%
Starting No. of Shares 17.181 19.341 29.033 24.992
Copyright 2008 Website of SPBrunner. All rights reserved.
My stock