This report should not be construed as providing investment advice. It is for educational purposes only.  Before making any investment decision, you should always do your own research or consult a investment professional.
While I try to be accurate, I assume no responsibility for any figure in this spreadsheet. Estimates Estimates Estimates
See my website on stocks or see my blog at the following sites.  https://spbrunner.com/stocks.html https://spbrunner.blogspot.com/ Q1 2023
Ag Growth International  TSX: AFN OTC: AGGZF https://www.aggrowth.com/ Fiscal Yr: Dec 31
Year 12/31/10 12/31/11 12/31/12 12/31/13 12/31/14 12/31/15 12/31/16 12/31/17 12/31/18 12/31/19 12/31/20 12/31/21 12/31/22 12/31/23 12/31/24 12/31/25 Value Description #Y Item Total G
Accounting Rules C GAAP IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS Accounting Rules
$1,513 <-12 mths 3.77%
Revenue* $262.1 $305.9 $314.3 $356.8 $400.1 $449.5 $531.6 $754.7 $931.7 $996.8 $994.0 $1,198.5 $1,458.1 $1,613 $1,712 $1,795 363.85% <-Total Growth 10 Revenue
Increase 10.44% 16.73% 2.75% 13.50% 12.15% 12.33% 18.27% 41.97% 23.45% 6.99% -0.28% 20.57% 21.66% 10.62% 6.14% 4.85% 16.58% <-IRR #YR-> 10 Revenue 363.85%
5 year Running Average $182.1 $227.0 $263.8 $295.3 $327.9 $365.3 $410.5 $498.5 $613.5 $732.9 $841.8 $975.1 $1,115.8 $1,252.1 $1,395.1 $1,555.3 14.08% <-IRR #YR-> 5 Revenue 93.20%
Revenue per Share $21.14 $24.65 $25.20 $28.29 $30.39 $30.81 $35.96 $46.70 $50.73 $53.39 $53.27 $63.77 $77.14 $85.11 $90.33 $94.71 15.51% <-IRR #YR-> 10 5 yr Running Average 322.98%
Increase 15.97% 16.62% 2.24% 12.25% 7.45% 1.36% 16.74% 29.85% 8.64% 5.24% -0.22% 19.71% 20.97% 10.32% 6.14% 4.85% 17.48% <-IRR #YR-> 5 5 yr Running Average 123.81%
5 year Running Average $14.55 $18.01 $21.02 $23.50 $25.93 $27.87 $30.13 $34.43 $38.92 $43.52 $48.01 $53.58 $59.66 $66.54 $73.93 $82.21 11.84% <-IRR #YR-> 10 Revenue per Share 206.12%
P/S (Price/Sales) Med 2.05 1.68 1.38 1.33 1.64 1.39 1.14 1.17 1.07 0.94 0.60 0.57 0.48 0.62 0.00 0.00 10.56% <-IRR #YR-> 5 Revenue per Share 65.19%
P/S (Price/Sales) Close 2.37 1.52 1.24 1.58 1.86 1.08 1.46 1.14 0.92 0.87 0.56 0.50 0.56 0.62 0.58 0.76 11.00% <-IRR #YR-> 10 5 yr Running Average 183.85%
*Sales in M CDN $  P/S Med 10 yr  1.10 5 yr  0.60 -44.08% Diff M/C 11.62% <-IRR #YR-> 5 5 yr Running Average 73.29%
-$314.3 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $1,458.1
-$754.7 $0.0 $0.0 $0.0 $0.0 $1,458.1
-$263.8 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $1,115.8
-$498.5 $0.0 $0.0 $0.0 $0.0 $1,115.8
-$25.2 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $77.1
-$46.7 $0.0 $0.0 $0.0 $0.0 $77.1
-$21.02 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $59.66
-$34.43 $0.00 $0.00 $0.00 $0.00 $59.66
Dividends times shares outstand. $25.67 $29.79 $29.94 $30.27 $31.60 $35.02 $35.48 $38.79 $44.07 $44.80 $19.59 $11.28 $11.34 Dividends times shares outstand.
DRIP $4.90 $1.38 $0.06 -$1.19 $0.01 $0.02 DRIP
Dividends Paid $26.57 $30.11 $30.11 $30.19 $31.48 $33.58 $35.30 $38.40 $40.65 $44.71 $19.37 $11.27 $11.33 -62.37% <-Total Growth 10 Dividends Paid
Payout Ratio FFO 49.17% 74.68% 93.21% 57.18% 56.66% 83.59% 66.74% 51.57% 42.31% 46.24% 23.83% 9.46% 7.21% 48.90% <-Median-> 10 Payout Ratio
Dividends Paid in Cash $26.57 $30.11 $30.11 27.538 $26.35 $28.34 $30.08 $33.46 $39.27 $44.65 $20.56 $11.26 $11.32 -62.42% <-Total Growth 10 Dividends Paid in Cash
Payout Ratio FFO 49.17% 74.68% 93.20% 52.16% 47.43% 70.54% 56.87% 44.93% 40.87% 46.18% 25.30% 9.46% 7.20% 45.55% <-Median-> 10 Payout Ratio
Diff Cash and Div Paid 0.00% 0.00% 0.00% -8.77% -16.29% -15.61% -14.78% -12.88% -3.40% -0.13% 6.16% -0.09% -0.15% -6.09% <-Median-> 10 Diff Cash and Div Paid
Payout Ratio Net Income 73.48% 122.78% 175.18% 121.90% 642.66% -112.34% 155.80% 95.06% 147.52% 305.10% -33.35% 106.66% -22.37% 114.28% <-Median-> 10 Payout Ratio Net Income
$153.26 <-12 mths -2.46%
Funds From Operations $54.03 $40.32 $32.31 $52.79 55.549 40.178 52.888 $74.47 $96.07 $96.68 $81.27 $119.10 $157.12 $153.26 <-12 mths 386.34% <-Total Growth 10 Funds From Operations
Increase 3.58% -25.38% -19.87% 63.42% 5.22% -27.67% 31.63% 40.80% 29.01% 0.64% -15.94% 46.56% 31.92% -2.46% <-12 mths 30.32% <-Median-> 10 Increase
FFO per Share $4.26 $3.25 $2.59 $4.20 $4.24 $2.88 $3.60 $4.67 $5.71 $5.19 $4.34 $6.34 $8.33 $8.09 <-12 mths 8 2 10 Years of Data, EPS P or N 80.00%
Increase 4.88% -23.86% -20.19% 62.29% 0.93% -32.03% 24.68% 29.98% 22.27% -9.10% -16.35% 45.97% 31.28% -2.80% <-12 mths 221.43% <-Total Growth 10 FFO per Share
FFO Yield 8.51% 8.66% 8.26% 9.41% 7.51% 8.67% 6.85% 8.76% 12.21% 11.18% 14.58% 20.02% 19.21% 15.39% <-12 mths 12.38% <-IRR #YR-> 10 FFO 221.43%
5 year Running Average $3.67 $3.71 $3.43 $3.50 $3.92 $4.22 $4.41 $4.70 $5.25 $5.98 $6.46 <-12 mths 12.24% <-IRR #YR-> 5 FFO 78.15%
Payout Ratio 48.56% 73.95% 92.65% 57.09% 56.57% 83.22% 66.75% 51.35% 42.00% 46.21% 24.17% 9.46% 7.21% 7.41% <-12 mths 5.57% <-IRR #YR-> 9 5 yr Running Average #DIV/0!
5 year Running Average 61.58% 62.93% 69.90% 68.51% 61.23% 56.84% 54.39% 45.28% 33.69% 23.56% 16.25% <-12 mths 8.83% <-IRR #YR-> 5 5 yr Running Average 52.66%
Price/FFO Median 10.15 12.79 13.47 8.92 11.72 14.85 11.39 11.73 9.50 9.66 7.32 5.70 4.48 6.53 <-12 mths 9.58 <-Median-> 10 Price/FFO Median
Price/FFO High 12.68 16.87 16.19 10.68 13.48 20.01 15.90 12.82 11.20 11.98 10.98 7.22 5.45 7.73 <-12 mths 11.59 <-Median-> 10 Price/FFO High
Price/FFO Low 7.63 8.71 10.75 7.17 9.96 9.69 6.89 10.63 7.81 7.34 3.66 4.18 3.50 5.33 <-12 mths 7.25 <-Median-> 10 Price/FFO Low
Price/FFO Close 11.75 11.55 12.11 10.62 13.32 11.53 14.61 11.41 8.19 8.94 6.86 5.00 5.21 6.50 <-12 mths 9.78 <-Median-> 10 Price/FFO Close
Trailing P/FFO Close 12.32 8.79 9.66 17.24 13.44 7.84 18.21 14.83 10.01 8.13 5.74 7.29 6.84 6.32 <-12 mths 9.07 <-Median-> 10 Trailing P/FFO Close
Median Values DPR 10 Yrs 48.78% 5 Yrs   24.17% P/CF 5 Yrs   in order 7.32 10.98 4.18 6.86 -11.29% Diff M/C -32.20% Diff M/C 10 DPR 75% to 95% best
$3.98 <-12 mths 6.36%
Adjusted Profit $22.22 $35.33 $32.49 $36.55 $37.92 $58.45 $41.56 $60.26 $63.24 $75.78
Adjusted Diluted EPS $2.78 $1.95 $1.53 $1.74 $2.64 $2.33 $2.44 $2.35 $3.38 $2.20 $3.17 $2.90 $3.74 $4.43 $5.41 $4.32 144.44% <-Total Growth 10 Adjusted Diluted EPS
Increase -19.42% -29.86% -21.54% 13.73% 51.72% -11.74% 4.72% -3.69% 43.83% -34.91% 44.09% -8.52% 28.97% 18.45% 22.12% -20.15% 10 0 10 Years of Data, EPS P or N 100.00%
Adjusted EPS Yield 5.55% 5.20% 4.88% 3.90% 4.67% 7.01% 4.65% 4.41% 7.22% 4.74% 10.63% 9.15% 8.63% 8.43% 10.29% 5.97% 9.35% <-IRR #YR-> 10 Adjusted Diluted EPS
5 year Running Average $2.13 $2.18 $2.27 $2.29 $2.13 $2.04 $2.14 $2.30 $2.63 $2.54 $2.71 $2.80 $3.08 $3.29 $3.93 $4.16 9.74% <-IRR #YR-> 5 Adjusted Diluted EPS
Payout Ratio 74.46% 123.08% 156.86% 137.93% 90.91% 103.00% 98.36% 102.13% 71.01% 109.09% 33.12% 20.69% 16.04% 13.54% 11.09% 13.89% 3.09% <-IRR #YR-> 10 5 yr Running Average
5 year Running Average 97.37% 110.29% 105.73% 104.80% 112.78% 117.76% 112.36% 104.35% 91.32% 94.49% 38.77% 21.43% 19.49% 18.25% 15.27% 14.42% 6.00% <-IRR #YR-> 5 5 yr Running Average
Price/AEPS Median 15.57 21.29 22.81 21.56 18.83 18.38 16.79 23.32 16.07 22.81 10.04 12.46 9.97 11.93 0.07 0.00 17.59 <-Median-> 10 Price/AEPS Median
Price/AEPS High 19.44 28.08 27.42 25.80 21.66 24.77 23.43 25.50 18.93 28.30 15.05 15.79 12.13 14.12 0.00 0.00 22.54 <-Median-> 10 Price/AEPS High
Price/AEPS Low 11.69 14.49 18.20 17.32 16.00 11.99 10.15 21.14 13.21 17.32 5.02 9.13 7.80 9.74 0.00 0.00 12.60 <-Median-> 10 Price/AEPS Low
Price/AEPS Close 18.01 19.22 20.50 25.66 21.41 14.27 21.52 22.70 13.85 21.11 9.40 10.92 11.59 11.87 9.72 16.76 17.69 <-Median-> 10 Price/AEPS Close
Trailing P/AEPS Close 14.51 13.48 16.08 29.18 32.48 12.59 22.54 21.86 19.91 13.74 13.55 9.99 14.95 14.06 11.87 13.38 17.43 <-Median-> 10 Trailing P/AEPS Close
Median Values DPR 10 Yrs 94.63% 5 Yrs   33.12% P/CF 5 Yrs   in order 12.46 15.79 9.13 11.59 -4.75% Diff M/C
-$2.58 <-12 mths 3.73%
Difference Basic and Diluted 2.46% 1.02% 0.72% 2.78% 0.00% 0.00% 1.53% 1.36% 1.27% 2.53% 0.00% 10.71% 0.00% 1.31% <-Median-> 10 Difference Basic and Diluted
EPS Basic $2.85 $1.97 $1.38 $1.80 $0.31 -$1.81 $1.31 $2.21 $1.58 $0.79 -$3.30 $0.56 -$2.68 -294.20% <-Total Growth 10 Earnings
EPS Diluted* $2.78 $1.95 $1.37 $1.75 $0.31 -$1.81 $1.29 $2.18 $1.56 $0.77 -$3.30 $0.50 -$2.68 $4.11 $4.25 $7.18 -295.62% <-Total Growth 10 Earnings
Increase -19.42% -29.86% -29.74% 27.74% -82.29% -683.87% -171.27% 68.99% -28.44% -50.64% -528.57% -115.15% -636.00% -253.36% 3.41% 68.94% 7 3 10 Years of Data, EPS P or N 70.00%
Earnings Yield 5.6% 5.2% 4.4% 3.9% 0.5% -5.4% 2.5% 4.1% 3.3% 1.7% -11.1% 1.6% -6.2% 7.8% 8.1% 9.9% #NUM! <-IRR #YR-> 10 Earnings per Share -295.62%
5 year Running Average $2.13 $2.18 $2.24 $2.26 $1.63 $0.71 $0.58 $0.74 $0.71 $0.80 $0.50 $0.34 -$0.63 -$0.12 $0.58 $2.67 #NUM! <-IRR #YR-> 5 Earnings per Share -222.94%
10 year Running Average $1.87 $1.78 $1.42 $1.38 $1.49 $1.48 $1.22 $0.61 $0.46 $0.06 $0.29 $0.69 $1.59 #NUM! <-IRR #YR-> 10 5 yr Running Average -188.24%
* ESP per share (Cdn GAAP) E/P 10 Yrs 1.62% 5Yrs 1.58% #NUM! <-IRR #YR-> 5 5 yr Running Average -184.68%
-$1.37 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 -$2.68
-$2.18 $0.00 $0.00 $0.00 $0.00 -$2.68
-$2.24 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 -$0.63
-$0.74 $0.00 $0.00 $0.00 $0.00 -$0.63
Dividend* $0.60 $0.60 $0.60 Estimates Dividend*
Increase 0.00% 0.00% 0.00% Estimates Increase
Payout Ratio EPS 14.60% 14.12% 8.36% Estimates Payout Ratio EPS
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 $0.00 <-Median-> 10 Special Dividends
Dividend* $2.07 $2.40 $2.40 $2.40 $2.40 $2.40 $2.40 $2.40 $2.40 $2.40 $1.05 $0.60 $0.60 $0.60 $0.60 $0.60 -75.00% <-Total Growth 10 Dividends
Increase 1.47% 15.94% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -56.25% -42.86% 0.00% 0.00% 0.00% 0.00% 7 2 18 Years of data, Count P, N 38.89%
Average Increases 5 Year Running 8.05% 9.38% 7.56% 5.78% 3.48% 3.19% 0.00% 0.00% 0.00% 0.00% -11.25% -19.82% -19.82% -19.82% -19.82% -8.57% 0.00% <-Median-> 10 Average Incr 5 Year Running
Dividends 5 Yr Running $1.91 $2.08 $2.20 $2.26 $2.33 $2.40 $2.40 $2.40 $2.40 $2.40 $2.13 $1.77 $1.41 $1.05 $0.69 $0.60 -35.79% <-Total Growth 10 Dividends 5 Yr Running
Yield H/L Price 4.78% 5.78% 6.88% 6.40% 4.83% 5.60% 5.86% 4.38% 4.42% 4.78% 3.30% 1.66% 1.61% 1.13% 4.60% <-Median-> 10 Yield H/L Price
Yield on High  Price 3.83% 4.38% 5.72% 5.35% 4.20% 4.16% 4.20% 4.01% 3.75% 3.86% 2.20% 1.31% 1.32% 0.96% 3.93% <-Median-> 10 Yield on High  Price
Yield on Low Price 6.37% 8.49% 8.62% 7.96% 5.68% 8.59% 9.69% 4.83% 5.38% 6.30% 6.60% 2.27% 2.06% 1.39% 5.99% <-Median-> 10 Yield on Low Price
Yield on Close Price 4.13% 6.40% 7.65% 5.38% 4.25% 7.22% 4.57% 4.50% 5.13% 5.17% 3.52% 1.89% 1.38% 1.14% 1.14% 0.83% 4.53% <-Median-> 10 Yield on Close Price
Payout Ratio EPS 74.46% 123.08% 175.18% 137.14% 774.19% -132.60% 186.05% 110.09% 153.85% 311.69% -31.82% 120.00% -22.39% 14.60% 14.12% 8.36% 128.57% <-Median-> 10 DPR EPS
DPR EPS 5 Yr Running 89.75% 95.59% 98.12% 100.09% 143.01% 336.13% 412.37% 322.58% 339.94% 300.75% 426.00% 517.54% -223.81% -875.00% 119.79% 22.46% 329.36% <-Median-> 10 DPR EPS 5 Yr Running
Payout Ratio CFPS 62.99% 106.85% 94.76% 41.67% 153.30% 43.43% 78.84% 86.20% 107.00% 110.85% 26.41% 28.83% 11.10% 8.66% 6.51% 6.05% 61.14% <-Median-> 10 DPR CF
DPR CF 5 Yr Running 70.66% 77.20% 83.74% 62.83% 75.83% 68.07% 65.12% 64.24% 79.14% 76.13% 74.94% 66.80% 44.42% 25.54% 12.49% 8.94% 67.43% <-Median-> 10 DPR CF 5 Yr Running
Payout Ratio CFPS WC 45.65% 60.12% 76.97% 53.12% 46.56% 72.65% 64.53% 55.96% 37.31% 62.26% 15673.12% 13.48% 6.53% 8.66% 6.51% 6.05% 54.54% <-Median-> 10 DPR CF WC
DPR CF WC 5 Yr Running 59.54% 58.00% 58.05% 56.06% 54.74% 59.74% 60.56% 57.19% 52.40% 55.56% 58.19% 46.50% 29.46% 21.49% 11.58% 7.56% 55.81% <-Median-> 10 DPR CF WC 5 Yr Running
Median 5 Yrs 10 Yr Med 10 Yr Cl 4.60% 4.53% 5 Yr Med 5 Yr Cl 3.30% 3.52% 5 Yr Med Payout 120.00% 28.83% 37.31% -24.21% <-IRR #YR-> 5 Dividends -75.00%
* Dividends per share  10 Yr Med and Cur. -75.20% -74.84% 5 Yr Med and Cur. -65.42% -67.60% Last Div Inc ---> $0.60 $0.15 -75.00% -12.94% <-IRR #YR-> 10 Dividends -75.00%
Dividends Growth 15 -6.63% <-IRR #YR-> 15 Dividends
Dividends Growth 20 -1.45% <-IRR #YR-> 18 Dividends
Dividends Growth 5 -$2.40 $0.00 $0.00 $0.00 $0.00 $0.60 Dividends Growth 5
Dividends Growth 10 -$2.40 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.60 Dividends Growth 10
Dividends Growth 15 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.60 Dividends Growth 15
Dividends Growth 20 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.60 Dividends Growth 20
Historical Dividends Historical High Div 11.89% Low Div 1.32% 10 Yr High 9.58% 10 Yr Low 1.31% Med Div 5.78% Close Div 5.17% 4.78% From 2010 Historical Dividends
High/Ave/Median Values Curr diff Exp. -90.40% Exp -13.55% Exp. -88.09% -12.89% Exp. -80.26% Exp. -77.92% -76.13% High/Ave/Median 
Future Dividend Yield Div Yd 0.29% earning in 5.00 Years at IRR of -24.21% Div Inc. -75.00% Future Dividend Yield
Future Dividend Yield Div Yd 0.07% earning in 10.00 Years at IRR of -24.21% Div Inc. -93.75% Future Dividend Yield
Future Dividend Yield Div Yd 0.02% earning in 15.00 Years at IRR of -24.21% Div Inc. -98.44% Future Dividend Yield
Future Dividend Paid Div Paid $0.15 earning in 5 Years at IRR of -24.21% Div Inc. -75.00% Future Dividend Paid
Future Dividend Paid Div Paid $0.04 earning in 10 Years at IRR of -24.21% Div Inc. -93.75% Future Dividend Paid
Future Dividend Paid Div Paid $0.01 earning in 15 Years at IRR of -24.21% Div Inc. -98.44% Future Dividend Paid
Dividend Covering Cost Total Div $1.86 over 5 Years at IRR of -24.21% Div Cov. 3.53% Dividend Covering Cost
Dividend Covering Cost Total Div $2.17 over 10 Years at IRR of -24.21% Div Cov. 4.13% Dividend Covering Cost
Dividend Covering Cost Total Div $2.25 over 15 Years at IRR of -24.21% Div Cov. 4.28% Dividend Covering Cost
I am earning GC Div Gr -75.00% 10/26/11 # yrs -> 11 2011 $32.29 Cap Gain 62.84% I am earning GC
I am earning Div org yield 7.43% 12/31/23 Trading Div G Yrly -10.75% Div start $2.40 -7.43% 1.86% I am earning Div
Yield if held 5 years 14.18% 16.05% 9.97% 8.91% 9.28% 5.55% 5.78% 6.88% 6.40% 4.83% 2.45% 1.46% 1.09% 1.10% 1.20% 1.89% 5.66% <-Median-> 10 Paid Median Price
Yield if held 10 years 21.24% 16.44% 16.05% 9.97% 8.91% 9.28% 2.43% 1.45% 1.72% 1.60% 1.21% 1.40% 9.28% <-Median-> 9 Paid Median Price
Yield if held 15 years 21.24% 7.19% 4.01% 2.49% 2.23% 2.32% 1.39% 5.60% <-Median-> 4 Paid Median Price
Yield if held 20 years 5.31% 4.11% #NUM! <-Median-> 0 Paid Median Price
Item
Cost covered if held 5 years 65.34% 69.57% 45.61% 41.98% 45.11% 27.73% 28.91% 34.39% 31.99% 24.14% 24.87% 21.60% 12.86% 9.67% 6.88% 9.43% 28.32% <-Median-> 10 Paid Median Price EPS
Cost covered if held 10 years 185.11% 147.53% 149.83% 95.45% 86.53% 91.50% 52.33% 50.23% 54.59% 45.98% 31.08% 31.87% 91.50% <-Median-> 9 Paid Median Price AEPS
Cost covered if held 15 years 291.30% 220.48% 209.03% 124.74% 106.01% 104.83% 59.27% 214.75% <-Median-> 4 Paid Median Price CFPS
Cost covered if held 20 years 321.83% 241.03% #NUM! <-Median-> 0 Paid Median Price FCF 
Yr  Item Tot. Growth
Revenue Growth  $754.7 $931.7 $996.8 $994.0 $1,198.5 $1,458.1 $6,333.8 93.20% <-Total Growth 5 Revenue Growth  93.20%
AEPS Growth $2.35 $3.38 $2.20 $3.17 $2.90 $3.74 $17.74 59.15% <-Total Growth 5 AEPS Growth 59.15%
Net Income Growth $35.2 $26.6 $14.6 -$61.6 $10.6 -$50.58 -$25.2 0.00% <-Total Growth 5 Net Income Growth 0.00%
Cash Flow Growth $45.0 $41.2 $40.4 $74.2 $39.1 $102.2 $342.1 127.06% <-Total Growth 5 Cash Flow Growth 127.06%
Dividend Growth $2.40 $2.40 $2.40 $1.05 $0.60 $0.60 $9.45 -75.00% <-Total Growth 5 Dividend Growth -75.00%
Stock Price Growth $53.34 $46.80 $46.44 $29.81 $31.68 $43.35 -18.73% <-Total Growth 5 Stock Price Growth -18.73%
Revenue Growth  $314.3 $356.8 $400.1 $449.5 $531.6 $754.7 $931.7 $996.8 $994.0 $1,198.5 $1,458.1 $8,386.2 363.85% <-Total Growth 10 Revenue Growth  363.85%
AEPS Growth $1.53 $1.74 $2.64 $2.33 $2.44 $2.35 $3.38 $2.20 $3.17 $2.90 $3.74 $28.42 144.44% <-Total Growth 10 AEPS Growth 144.44%
Net Income Growth $17.2 $22.6 $4.1 -$25.2 $19.3 $35.2 $26.6 $14.6 -$61.6 $10.6 -$50.6 $12.7 0.00% <-Total Growth 10 Net Income Growth 0.00%
Cash Flow Growth $31.6 $72.6 $20.6 $80.6 $45.0 $45.0 $41.2 $40.4 $74.2 $39.1 $102.2 $592.5 223.38% <-Total Growth 10 Cash Flow Growth 223.38%
Dividend Growth $2.40 $2.40 $2.40 $2.40 $2.40 $2.40 $2.40 $2.40 $1.05 $0.60 $0.60 -75.00% <-Total Growth 10 Dividend Growth -75.00%
Stock Price Growth $31.36 $44.65 $56.51 $33.25 $52.52 $53.34 $46.80 $46.44 $29.81 $31.68 $43.35 38.23% <-Total Growth 10 Stock Price Growth 38.23%
Dividends on Shares $76.80 $76.80 $76.80 $76.80 $76.80 $76.80 $76.80 $33.60 $19.20 $19.20 $19.20 $19.20 $19.20 $609.60 No of Years 10 Total Divs 12/31/12
Paid  $1,003.52 $1,428.80 $1,808.32 $1,064.00 $1,680.64 $1,706.88 $1,497.60 $1,486.08 $953.92 $1,013.76 $1,387.20 $1,682.56 $1,682.56 $2,316.80 $1,387.20 No of Years 10 Worth $31.36
Total $1,996.80
Dividends on Shares $45.60 $45.60 $19.95 $11.40 $11.40 $11.40 $11.40 $11.40 $133.95 No of Years 5 Total Divs 12/31/17
Paid  $1,013.46 $889.20 $882.36 $566.39 $601.92 $823.65 $999.02 $999.02 $1,375.60 $823.65 No of Years 5 Worth $53.34
Total $957.60
Graham No. AEPS $28.47 $26.39 $22.57 $24.19 $30.53 $28.80 $29.71 $30.39 $42.00 $31.18 $31.45 $29.80 $32.88 $37.25 $41.16 $36.78 45.67% <-Total Growth 10 Graham Price AEPS
Price/GP Ratio Med 1.52 1.57 1.55 1.55 1.63 1.49 1.38 1.80 1.29 1.61 1.01 1.21 1.13 1.42 1.43 <-Median-> 10 Price/GP Ratio
Price/GP Ratio High 1.90 2.07 1.86 1.86 1.87 2.00 1.92 1.97 1.52 2.00 1.52 1.54 1.38 1.68 1.86 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Low 1.14 1.07 1.23 1.25 1.38 0.97 0.83 1.63 1.06 1.22 0.51 0.89 0.89 1.16 1.02 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Close 1.76 1.42 1.39 1.85 1.85 1.15 1.77 1.76 1.11 1.49 0.95 1.06 1.32 1.41 1.28 1.97 1.40 <-Median-> 10 Price/GP Ratio
Prem/Disc Close 75.85% 42.01% 38.94% 84.61% 85.10% 15.46% 76.78% 75.51% 11.42% 48.93% -5.21% 6.29% 31.84% 41.17% 27.74% 96.84% 40.39% <-Median-> 10 Graham Price
Graham No. ESP $28.47 $26.39 $21.36 $24.26 $10.46 $10.50 $21.60 $29.27 $28.53 $18.45 $12.49 $12.38 $12.02 $35.88 $36.48 $47.42 -43.71% <-Total Growth 10 Graham Price EPS
Price/GP Ratio Med 1.52 1.57 1.63 1.55 4.75 4.08 1.90 1.87 1.90 2.72 2.55 2.92 3.10 1.47 2.63 <-Median-> 10 Price/GP Ratio
Price/GP Ratio High 1.90 2.07 1.96 1.85 5.47 5.49 2.65 2.05 2.24 3.37 3.82 3.70 3.77 1.74 3.54 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Low 1.14 1.07 1.30 1.24 4.04 2.66 1.15 1.70 1.56 2.07 1.27 2.14 2.43 1.20 1.88 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Close 1.76 1.42 1.47 1.84 5.40 3.17 2.43 1.82 1.64 2.52 2.39 2.56 3.61 1.47 1.44 1.53 2.47 <-Median-> 10 Price/GP Ratio
Prem/Disc Close 75.85% 42.01% 46.83% 84.08% 440.15% 216.54% 143.12% 82.22% 64.01% 151.75% 138.68% 155.99% 260.59% 46.56% 44.13% 52.68% 147.44% <-Median-> 10 Graham Price
Price Close $50.07 $37.48 $31.36 $44.65 $56.51 $33.25 $52.52 $53.34 $46.80 $46.44 $29.81 $31.68 $43.35 $52.58 $52.58 $72.40 38.23% <-Total Growth 10 Stock price
Increase 43.88% -25.14% -16.33% 42.38% 26.56% -41.16% 57.95% 1.56% -12.26% -0.77% -35.81% 6.27% 36.84% 21.29% 0.00% 37.69% 29.05 <-Median-> 10 CAPE (10 Yr P/E)
P/E 18.01 19.22 22.89 25.51 182.29 -18.37 40.71 24.47 30.00 60.31 -9.03 63.36 -16.18 12.79 12.37 10.08 -4.06% <-IRR #YR-> 5 Stock price -18.73%
Trailing P/E 14.51 13.48 16.08 32.59 32.29 107.26 -29.02 41.35 21.47 29.77 38.71 -9.60 86.70 -19.62 12.79 17.04 3.29% <-IRR #YR-> 10 Stock price 38.23%
CAPE (10 Yr P/E) 15.65 18.88 24.92 28.38 27.61 29.72 37.24 71.20 92.29 769.04 152.31 64.39 30.36 -1.22% <-IRR #YR-> 5 Price & Dividend -1.01%
Median 10, 5 Yrs D.  per yr 5.75% 2.84% % Tot Ret 63.60% 0.00% T P/E 32.44 29.77 P/E:  27.76 30.00 9.04% <-IRR #YR-> 10 Price & Dividend 106.63%
Price 15 D.  per yr 5.72% % Tot Ret 75.61% CAPE Diff -55.96% 1.85% <-IRR #YR-> 15 Stock Price
Price  20 D.  per yr 11.71% % Tot Ret 59.68% 7.91% <-IRR #YR-> 19 Stock Price
Price & Dividend 15 7.57% <-IRR #YR-> 15 Price & Dividend
Price & Dividend 20 19.62% <-IRR #YR-> 19 Price & Dividend
Price  5 -$53.34 $0.00 $0.00 $0.00 $0.00 $43.35 Price  5
Price 10 -$31.36 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $43.35 Price 10
Price & Dividend 5 -$53.34 $2.40 $2.40 $1.05 $0.60 $43.95 Price & Dividend 5
Price & Dividend 10 -$31.36 $2.40 $2.40 $2.40 $2.40 $2.40 $2.40 $2.40 $1.05 $0.60 $43.95 Price & Dividend 10
Price  15 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $43.35 Price  15
Price  20 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $43.35 Price  20
Price & Dividend 15 $2.07 $2.40 $2.40 $2.40 $2.40 $2.40 $2.40 $2.40 $2.40 $2.40 $1.05 $0.60 $43.95 Price & Dividend 15
Price & Dividend 20 $2.07 $2.40 $2.40 $2.40 $2.40 $2.40 $2.40 $2.40 $2.40 $2.40 $1.05 $0.60 $43.95 Price & Dividend 20
Price H/L Median $43.28 $41.51 $34.90 $37.52 $49.72 $42.83 $40.97 $54.80 $54.32 $50.18 $31.82 $36.14 $37.28 $52.87 37.69% 6.83% <-Total Growth 10 Stock price
Increase 67.30% -4.09% -15.94% 7.51% 32.52% -13.85% -4.35% 33.77% -0.89% -7.62% -36.58% 13.56% 3.17% 41.81% 1.14% 0.66% <-IRR #YR-> 10 Stock price 6.83%
P/E 15.57 21.29 25.47 21.44 160.37 -23.66 31.76 25.14 34.82 65.16 -9.64 72.27 -13.91 12.86 38.84% -7.42% <-IRR #YR-> 5 Stock price -31.97%
Trailing P/E 12.54 14.93 17.89 27.38 28.41 138.16 -22.63 42.48 24.92 32.16 41.32 -10.95 74.56 -19.73 6.27% <-IRR #YR-> 10 Price & Dividend 68.30%
P/E on Running 5 yr Average 20.36 19.08 15.59 16.60 30.46 59.99 70.39 73.66 76.93 62.88 63.64 105.66 -59.17 -440.54 -4.52% <-IRR #YR-> 5 Price & Dividend -14.73%
P/E on Running 10 yr Average 20.07 27.88 30.16 29.71 36.75 36.63 41.30 52.42 78.21 654.04 180.43 21.29 P/E Ratio Historical Median
Median 10, 5 Yrs D.  per yr 5.60% 2.90% % Tot Ret 89.41% -64.20% T P/E 30.29 32.16 P/E:  28.45 34.82 Count 19 Years of data
-$34.90 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $37.28
-$54.80 $0.00 $0.00 $0.00 $0.00 $37.28
-$34.90 $2.40 $2.40 $2.40 $2.40 $2.40 $2.40 $2.40 $1.05 $0.60 $37.88
-$54.80 $2.40 $2.40 $1.05 $0.60 $37.88
High Months Dec Feb May Dec Dec Mar Dec May Oct Apr Jan Mar Dec Mar
Price High $54.05 $54.76 $41.95 $44.89 $57.18 $57.72 $57.16 $59.92 $63.99 $62.25 $47.72 $45.78 $45.38 $62.56 8.18% <-Total Growth 10 Stock price
Increase 55.32% 1.31% -23.39% 7.01% 27.38% 0.94% -0.97% 4.83% 6.79% -2.72% -23.34% -4.07% -0.87% 37.86% 0.79% <-IRR #YR-> 10 Stock price 8.18%
P/E 19.44 28.08 30.62 25.65 184.45 -31.89 44.31 27.49 41.02 80.84 -14.46 91.56 -16.93 15.22 -5.41% <-IRR #YR-> 5 Stock price -24.27%
Trailing P/E 15.67 19.70 21.51 32.77 32.67 186.19 -31.58 46.45 29.35 39.90 61.97 -13.87 90.76 -23.34 25.65 P/E Ratio Historical Median
Median 10, 5 Yrs T P/E 36.34 39.90 P/E:  34.25 41.02 44.31 P/E Ratio Historical High
-$41.95 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $45.38
-$59.92 $0.00 $0.00 $0.00 $0.00 $45.38
Low Months Jun Nov Nov May Sep Dec Mar Apr Dec Oct Mar Aug Jun Jan
Price Low $32.51 $28.26 $27.84 $30.14 $42.25 $27.94 $24.77 $49.68 $44.64 $38.10 $15.92 $26.49 $29.18 $43.17 4.81% <-Total Growth 10 Stock price
Increase 91.91% -13.07% -1.49% 8.26% 40.18% -33.87% -11.35% 100.57% -10.14% -14.65% -58.22% 66.39% 10.15% 47.94% 0.47% <-IRR #YR-> 10 Stock price 4.81%
P/E 11.69 14.49 20.32 17.22 136.29 -15.44 19.20 22.79 28.62 49.48 -4.82 52.98 -10.89 10.50 -10.10% <-IRR #YR-> 5 Stock price -41.26%
Trailing P/E 9.42 10.17 14.28 22.00 24.14 90.13 -13.69 38.51 20.48 24.42 20.68 -8.03 58.36 -16.11 14.34 P/E Ratio Historical Median
Median 10, 5 Yrs T P/E 23.07 20.68 P/E:  21.00 28.62 4.91 P/E Ratio Historical Low
-$27.84 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $29.18
Free Cash Flow WSJ $40.89 $4.79 -$0.84 $4.64 -$8.12 $46.11 $3.37 $69.75 $132 $134 $164 1355.14% <-Total Growth 7 Free Cash Flow WSJ Mkt Scr
Change -88.28% -117.55% 651.96% -274.92% 667.82% -92.69% 1968.97% 89.26% 1.52% 22.39% -$0.88 <-Median-> 7 Change Agrees with
Free Cash Flow MS $13.98 $17.15 $25.27 $56.69 -$0.73 $38.55 $1.16 -$5.75 -$2.76 -$21.68 $34.04 -$6.46 $49.87 $132 $134 $164 97.35% <-Total Growth 10 Free Cash Flow MS
Change -96.99% -595.69% 52.00% -685.51% 257.01% -118.98% 871.98% 164.69% 1.52% 22.39% #NUM! <-IRR #YR-> 5 Free Cash Flow MS 967.30%
FCF/CF from Op Ratio 0.34 0.62 0.80 0.78 -0.04 0.48 0.03 -0.13 -0.07 -0.54 0.46 -0.17 0.49 1.01 0.77 0.87 7.03% <-IRR #YR-> 10 Free Cash Flow MS 97.35%
Dividends paid $26.57 $30.11 $30.11 $30.19 $31.48 $33.58 $35.30 $38.40 $40.65 $44.71 $19.37 $11.27 $11.33 $11.37 $11.37 $11.37 -62.37% <-Total Growth 10 Dividends paid
Percentage paid -4311.78% 87.12% 3042.84% -667.83% -1472.83% -206.20% 56.89% -174.47% 22.72% 8.61% 8.49% 6.93% -$1.74 <-Median-> 9 Percentage paid
5 Year Coverage 2023.48% 3561.23% -5915.39% 240.19% 52.22% 18.84% 11.98% 5 Year Coverage
Dividend Coverage Ratio -0.02 1.15 0.03 -0.15 -0.07 -0.48 1.76 -0.57 4.40 11.61 11.78 14.42 -0.02 <-Median-> 9 Dividend Coverage Ratio
5 Year of Coverage 0.05 0.03 -0.02 0.42 1.92 5.31 8.35 5 Year of Coverage
Market Cap $621 $465 $391 $563 $744 $485 $776 $862 $859 $867 $556 $595 $819 $997 $997 $1,372 109.46% <-Total Growth 10 Market Cap
Diluted # of Shares in Million 15.520 12.562 12.572 12.893 13.361 13.932 14.961 16.151 17.031 18.913 18.704 21.877 18.870 21.900 50.09% <-Total Growth 10 Diluted
Change 15.31% -19.06% 0.08% 2.55% 3.63% 4.28% 7.38% 7.96% 5.45% 11.05% -1.10% 16.97% -13.74% 16.06% 4.86% <-Median-> 10 Change
Difference Diluted/Basic -18.3% -1.1% -0.8% -2.6% -2.0% 0.0% -1.7% -1.4% -1.3% -1.6% 0.0% -14.2% 0.0% -13.5% -1.47% <-Median-> 10 Difference Diluted/Basic
Basic # of Shares in Millions 12.675 12.423 12.472 12.558 13.092 13.932 14.709 15.933 16.811 18.613 18.704 18.779 18.870 18.937 51.31% <-Total Growth 10 Basic
Change -1.25% -1.99% 0.39% 0.69% 4.25% 6.41% 5.58% 8.32% 5.51% 10.72% 0.49% 0.40% 0.49% 0.35% 4.88% <-Median-> 10 Change
Difference Basic/Outstanding -2.2% -0.1% 0.0% 0.4% 0.6% 4.7% 0.5% 1.4% 9.2% 0.3% -0.2% 0.1% 0.2% 0.1% 0.46% <-Median-> 10 Difference Basic/Outstanding
$145.20 <-12 mths 42.12%
# of Share in Millions 12.400 12.412 12.474 12.613 13.166 14.590 14.782 16.161 18.364 18.668 18.658 18.794 18.901 18.953 18.953 18.953 4.24% <-IRR #YR-> 10 Shares 51.53%
Change -4.77% 0.10% 0.50% 1.12% 4.38% 10.82% 1.31% 9.33% 13.63% 1.66% -0.05% 0.72% 0.57% 0.27% 0.00% 0.00% 3.18% <-IRR #YR-> 5 Shares 16.95%
Cash Flow from Operations $M $40.75 $27.88 $31.59 $72.64 $20.61 $80.62 $45.00 $45.00 $41.19 $40.42 $74.17 $39.12 $102.17 $131.34 $174.74 $187.82 223.38% <-Total Growth 10 Cash Flow
Increase -25.08% -31.58% 13.33% 129.91% -71.62% 291.15% -44.19% 0.00% -8.46% -1.87% 83.50% -47.26% 161.20% 28.55% 33.04% 7.48% Deb. Conv SO, Iss Shares Buy Backs
5 year Running Average $33.7 $34.2 $33.1 $45.4 $38.7 $46.7 $50.1 $52.8 $46.5 $50.4 $49.2 $48.0 $59.4 $77.4 $104.3 $127.0 79.48% <-Total Growth 10 CF 5 Yr Running
CFPS $3.29 $2.25 $2.53 $5.76 $1.57 $5.53 $3.04 $2.78 $2.24 $2.17 $3.98 $2.08 $5.41 $6.93 $9.22 $9.91 113.42% <-Total Growth 10 Cash Flow per Share
Increase -21.33% -31.65% 12.76% 127.37% -72.81% 252.95% -44.91% -8.53% -19.44% -3.48% 83.60% -47.64% 159.72% 28.20% 33.04% 7.48% 12.45% <-IRR #YR-> 10 Cash Flow 223.38%
5 year Running Average $2.70 $2.69 $2.62 $3.60 $3.08 $3.53 $3.69 $3.74 $3.03 $3.15 $2.84 $2.65 $3.17 $4.11 $5.52 $6.71 17.82% <-IRR #YR-> 5 Cash Flow 127.06%
P/CF on Median Price 13.17 18.48 13.78 6.51 31.75 7.75 13.46 19.68 24.21 23.17 8.00 17.36 6.90 7.63 0.04 0.00 7.88% <-IRR #YR-> 10 Cash Flow per Share 113.42%
P/CF on Closing Price 15.24 16.69 12.38 7.75 36.09 6.02 17.25 19.16 20.86 21.45 7.50 15.22 8.02 7.59 5.70 7.31 14.19% <-IRR #YR-> 5 Cash Flow per Share 94.15%
-50.76% Diff M/C 1.93% <-IRR #YR-> 10 CFPS 5 yr Running 21.04%
$165.14 <-12 mths -4.89%
Excl.Working Capital CF $15.48 $21.67 $7.30 -$15.65 $47.26 -$32.43 $9.98 $24.31 $76.93 $31.54 -$74.05 $44.55 $71.46 $0.00 $0.00 $0.00 -3.21% <-IRR #YR-> 5 CFPS 5 yr Running -15.04%
CF fr Op $M WC $56.2 $49.5 $38.9 $57.0 $67.9 $48.2 $55.0 $69.3 $118.1 $72.0 $0.1 $83.7 $173.6 $131.3 $174.7 $187.8 346.39% <-Total Growth 10 Cash Flow less WC
Increase 7.65% -11.88% -21.50% 46.51% 19.10% -28.99% 14.07% 26.07% 70.44% -39.08% -99.83% 66828.00% 107.54% -24.35% 33.04% 7.48% 16.14% <-IRR #YR-> 10 Cash Flow less WC 346.39%
5 year Running Average $40.0 $45.3 $47.6 $50.8 $53.9 $52.3 $53.4 $59.5 $71.7 $72.5 $62.9 $68.6 $89.5 $92.1 $112.7 $150.2 20.16% <-IRR #YR-> 5 Cash Flow less WC 150.52%
CFPS Excl. WC $4.53 $3.99 $3.12 $4.52 $5.16 $3.30 $3.72 $4.29 $6.43 $3.85 $0.01 $4.45 $9.19 $6.93 $9.22 $9.91 6.53% <-IRR #YR-> 10 CF less WC 5 Yr Run 88.19%
Increase 13.04% -11.96% -21.89% 44.89% 14.10% -35.92% 12.59% 15.31% 49.99% -40.08% -99.83% 66346.91% 106.36% -24.56% 33.04% 7.48% 8.52% <-IRR #YR-> 5 CF less WC 5 Yr Run 50.50%
5 year Running Average $3.20 $3.59 $3.78 $4.03 $4.26 $4.02 $3.96 $4.20 $4.58 $4.32 $3.66 $3.81 $4.79 $4.89 $5.96 $7.94 11.41% <-IRR #YR-> 10 CFPS - Less WC 194.60%
P/CF on Median Price 9.54 10.40 11.19 8.30 9.64 12.97 11.01 12.78 8.44 13.02 4749.70 8.12 4.06 7.63 0.04 0.00 16.46% <-IRR #YR-> 5 CFPS - Less WC 114.20%
P/CF on Closing Price 11.04 9.39 10.06 9.88 10.96 10.07 14.12 12.44 7.28 12.05 4449.67 7.12 4.72 7.59 5.70 7.31 2.38% <-IRR #YR-> 10 CFPS 5 yr Running 26.52%
*Operational Cash Flow per share CF/-WC P/CF Med 10 yr 15.41 5 yr  17.36 P/CF Med 10 yr 10.33 5 yr  8.44 -26.54% Diff M/C 2.66% <-IRR #YR-> 5 CFPS 5 yr Running 14.05%
-$3.12 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $9.19 CFPS - Less WC
-$4.29 $0.00 $0.00 $0.00 $0.00 $9.19 CFPS - Less WC
-$3.78 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $4.79 CFPS 5 yr Running
-$4.20 $0.00 $0.00 $0.00 $0.00 $4.79 CFPS 5 yr Running
OPM 15.55% 9.11% 10.05% 20.36% 5.15% 17.94% 8.46% 5.96% 4.42% 4.05% 7.46% 3.26% 7.01% 8.14% -30.28% <-Total Growth 10 OPM
Increase -32.17% -41.39% 10.29% 102.56% -74.70% 248.21% -52.81% -29.56% -25.84% -8.29% 84.01% -56.26% 114.71% 16.21% Should increase  or be stable.
Diff from Ave 139.8% 40.5% 55.0% 214.0% -20.6% 176.6% 30.5% -8.1% -31.8% -37.5% 15.1% -49.7% 8.1% 25.6% 0.00 <-Median-> 10 OPM
*Operational Profit Margin (CF/Revenue) Ratio OPM 10 Yrs 6.48% 5 Yrs 4.42% should be  zero, it is a   check on calculations
$324.12 <-12 mths 38.11%
Adjusted EBITDA $59.70 $53.27 $49.49 $61.20 $73.70 $73.34 $100.43 $121.80 $148.20 $144.28 $149.33 $176.27 $234.68 $268.00 $291.00 $318.00 374.18% <-Total Growth 10 Earnings before Interest, Taxes
Change 0.67% -10.76% -7.10% 23.66% 20.42% -0.49% 36.94% 21.28% 21.67% -2.64% 3.50% 18.04% 33.14% 14.20% 8.58% 9.28% 20.85% <-Median-> 10 Depreciation and Amortization
Long Term Debt $34.92 $26.37 $78.13 $148.32 $206.85 $302.86 $271.13 $392.44 $408.90 $434.01 $440.46 $520.00 1161.48% <-Total Growth 10 Debt See notes
Change -24.48% 196.30% 89.85% 39.46% 46.42% -10.48% 44.74% 4.20% 6.14% 1.49% 18.06% 22.80% <-Median-> 10 Change Type
Debt/Market Cap Ratio 0.09 0.05 0.11 0.31 0.27 0.35 0.32 0.45 0.74 0.73 0.54 0.52 0.33 <-Median-> 10 Debt/Market Cap Ratio Lg Term
Assets/Current Liabilities 13.59 2.82 3.92 4.87 6.81 4.11 5.37 5.72 4.75 3.43 3.99 3.68 4.43 <-Median-> 10 Assets/Current Liabilities Liquidity
Debt to Cash Flow (Years) 1.11 0.36 3.79 1.84 4.60 6.73 6.58 9.71 5.51 11.10 4.31 3.96 5.06 <-Median-> 10 Debt to Cash Flow (Years) Liq. + CF
Debt Ratio
Intangibles $75.51 $72.78 $71.49 $75.62 $163.78 $197.22 $218.16 $233.20 $264.86 $264.86 $253.04 $225.88 $264.19 210.37% <-Total Growth 10 Intangibles Leverage
Goodwill $65.88 $63.40 $65.32 $71.36 $164.08 $227.45 $234.69 $256.62 $351.57 $351.57 $358.61 $342.98 $365.51 440.99% <-Total Growth 10 Goodwill D/E Ratio
Total $141.39 $136.18 $136.81 $146.97 $327.86 $424.67 $452.85 $489.82 $616.43 $616.43 $611.65 $568.86 $629.70 317.74% <-Total Growth 10 Total
Change -3.68% 0.46% 7.43% 123.07% 29.53% 6.64% 8.16% 25.85% 0.00% -0.78% -7.00% 10.70% 7.03% <-Median-> 10 Change
Intangible/Market Cap Ratio 0.30 0.35 0.24 0.20 0.68 0.55 0.53 0.57 0.71 1.11 1.03 0.69 0.63 0.62 <-Median-> 10 Intangible/Market Cap Ratio
Current Assets $151.06 $127.75 $116.50 $227.20 $193.57 $234.44 $197.28 $355.41 $392.34 $438.46 $476.16 $572.82 $642.85 $652.64 Liquidity ratio of 1.5 and up, best
Current Liabilities $58.86 $40.42 $27.27 $172.31 $113.98 $152.02 $124.77 $276.69 $229.72 $255.61 $311.10 $464.65 $412.22 $465.64 1.55 <-Median-> 10 Liquidity Ratio
Liquidity Ratio 2.57 3.16 4.27 1.32 1.70 1.54 1.58 1.28 1.71 1.72 1.53 1.23 1.56 1.40 1.56 <-Median-> 5 Liquidity Ratio
Liq. with CF aft div 2.82 3.11 4.33 1.56 1.60 1.84 1.66 1.31 1.70 1.70 1.71 1.29 1.78 1.66 1.70 <-Median-> 5 Liquidity Ratio
Liq. CF re  Inv+Div  1.45 1.72 3.58 1.48 1.28 0.69 0.81 0.74 1.22 0.91 1.42 1.11 1.47 1.66 1.22 <-Median-> 5 Liquidity Ratio
Curr Long Term Debt $0.500 $0.000 $55.177 $0.095 $0.117 $0.289 $0.893 $0.475 $0.475 $0.479 $0.464
Liquidity Less CLTD 1.32 1.70 2.42 1.58 1.29 1.71 1.72 1.53 1.23 1.56 1.40 1.56 <-Median-> 5 Liquidity Ratio
Liq. with CF aft div 1.57 1.60 2.89 1.66 1.31 1.70 1.70 1.71 1.29 1.78 1.66 1.70 <-Median-> 5 Liquidity Ratio
Assets $391.56 $394.57 $370.48 $485.36 $447.12 $739.74 $850.15 $1,137.27 $1,233.56 $1,462.98 $1,479.18 $1,593.65 $1,646.05 $1,713.83 Debt Ratio of 1.5 and up, best
Liabilities $230.85 $192.41 $180.79 $288.66 $237.39 $502.02 $605.59 $845.06 $799.36 $1,089.59 $1,216.04 $1,324.90 $1,380.38 $1,427.20 1.37 <-Median-> 10 Ratio
Debt Ratio 1.70 2.05 2.05 1.68 1.88 1.47 1.40 1.35 1.54 1.34 1.22 1.20 1.19 1.20 1.22 <-Median-> 5 Ratio
Estimates BVPS $13.80 $19.00 $25.50 Estimates Estimates BVPS
Estimate Book Value $261.5 $360.1 $483.3 Estimates Estimate Book Value
P/B Ratio (Close) 3.81 2.77 2.84 Estimates P/B Ratio (Close)
Difference from 10 year median 51.33% Diff M/C Estimates Difference from 10 yr med.
Total Book Value $160.72 $202.16 $189.70 $196.71 $209.73 $237.72 $244.56 $292.21 $434.20 $373.40 $263.14 $268.75 $265.67 $286.64 $286.64 $286.64 40.05% <-Total Growth 10 Book Value
Book Value per Share $12.96 $16.29 $15.21 $15.60 $15.93 $16.29 $16.55 $18.08 $23.64 $20.00 $14.10 $14.30 $14.06 $15.12 $15.12 $15.12 -7.57% <-Total Growth 10 Book Value per Share
Change -4.55% 25.66% -6.63% 2.55% 2.14% 2.28% 1.55% 9.29% 30.77% -15.41% -29.49% 1.40% -1.71% 7.60% 1.85% <-Median-> 10 Change
P/B Ratio (Median) 3.34 2.55 2.29 2.41 3.12 2.63 2.48 3.03 2.30 2.51 2.26 2.53 2.65 3.50 2.52 <-Median-> 10 P/B Ratio (Median)
Debentures $0.00 $5.11 $5.11 $8.24 $3.14 $6.91 $6.91 $9.90 $8.20 $6.71 $4.43 $12.91 $22.85 $22.85 $22.85 $22.85 347.62% <-Total Growth 10 Debentures
Preferred Shares $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 #DIV/0! <-Total Growth 10 Preferred Shares
Book Value $160.72 $197.05 $184.59 $188.47 $206.59 $230.81 $237.65 $282.31 $426.00 $366.69 $258.71 $255.85 $242.82 $263.79 $263.79 $263.79 31.54% <-Total Growth 10 Book Value
Book Value per Share $12.96 $15.88 $14.80 $14.94 $15.69 $15.82 $16.08 $17.47 $23.20 $19.64 $13.87 $13.61 $12.85 $13.92 $13.92 $13.92 -13.19% <-Total Growth 10 Book Value per Share
Change -4.55% 22.49% -6.79% 0.97% 5.02% 0.81% 1.63% 8.65% 32.80% -15.33% -29.41% -1.82% -5.63% 8.34% 0.00% 0.00% 48.27% P/B Ratio Current/Historical Median
P/B Ratio (Median) 3.34 2.61 2.36 2.51 3.17 2.71 2.55 3.14 2.34 2.55 2.29 2.65 2.90 3.80 0.03 0.00 2.55 P/B Ratio Historical Median
P/B Ratio (Close) 3.86 2.36 2.12 2.99 3.60 2.10 3.27 3.05 2.02 2.36 2.15 2.33 3.37 3.78 3.78 5.20 -1.40% <-IRR #YR-> 10 Book Value per Share -13.19%
Change 50.73% -38.89% -10.23% 41.01% 20.52% -41.63% 55.42% -6.53% -33.93% 17.19% -9.07% 8.24% 45.00% 11.96% 0.00% 37.69% -5.96% <-IRR #YR-> 5 Book Value per Share -26.46%
Leverage (A/BK) 2.44 1.95 1.95 2.47 2.13 3.11 3.48 3.89 2.84 3.92 5.62 5.93 6.20 5.98 3.68 <-Median-> 10 A/BV
Debt/Equity Ratio 1.44 0.95 0.95 1.47 1.13 2.11 2.48 2.89 1.84 2.92 4.62 4.93 5.20 4.98 2.68 <-Median-> 10 Debt/Eq Ratio
Sharerholders Equity (Assets less liabilities) P/BV 10 yr Med 2.60 5 yr Med 2.55 45.06% Diff M/C 2.44 Historical 19 A/BV
-$14.80 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $12.85
-$17.47 $0.00 $0.00 $0.00 $0.00 $12.85
-$10.38 <-12 mths 18.05%
Comprehensive Income $29.54 $29.54 $16.47 $28.55 $15.57 $2.49 $32.77 $8.81 $54.30 -$20.32 -$94.29 -$1.98 -$12.67 -176.90% <-Total Growth 10 Comprehensive Income
Increase -51.93% 0.00% -44.23% 73.29% -45.45% -83.99% 1214.60% -73.13% 516.60% -137.41% -364.09% 97.90% -540.12% -137.41% <-Median-> 5 Comprehensive Income
5 Yr Running Average $26.67 $28.77 $29.42 $33.11 $23.93 $18.53 $19.17 $17.64 $22.79 $15.61 -$3.74 -$10.69 -$14.99 #NUM! <-IRR #YR-> 10 Comprehensive Income -176.90%
ROE 18.4% 15.0% 8.9% 15.1% 7.5% 1.1% 13.8% 3.1% 12.7% -5.5% -36.4% -0.8% -5.2% #NUM! <-IRR #YR-> 5 Comprehensive Income -243.84%
5Yr Median 17.2% 15.0% 15.0% 15.1% 15.0% 8.9% 8.9% 7.5% 7.5% 3.1% 3.1% -0.8% -5.2% #NUM! <-IRR #YR-> 10 5 Yr Running Average -150.94%
% Difference from NI -18.3% 20.5% -4.2% 26.4% 279.8% -109.9% 69.8% -75.0% 104.0% -238.8% 52.9% -118.7% -75.0% #NUM! <-IRR #YR-> 5 5 Yr Running Average -184.98%
Median Values Diff 5, 10 yr -24.3% -75.0% -5.2% <-Median-> 5 Return on Equity
-$16.5 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 -$12.7
-$8.8 $0.0 $0.0 $0.0 $0.0 -$12.7
-$29.4 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 -$15.0
-$17.6 $0.0 $0.0 $0.0 $0.0 -$15.0
Current Liability Coverage Ratio 0.96 1.23 1.43 0.33 0.60 0.32 0.44 0.25 0.51 0.28 0.00 0.18 0.42 0.28   CFO / Current Liabilities
5 year Median 1.08 1.08 1.23 1.23 0.96 0.60 0.44 0.33 0.44 0.32 0.28 0.25 0.28 0.28 0.32 <-Median-> 10 Current Liability Cov Ratio
Asset Efficiency Ratio 14.36% 12.56% 10.50% 11.74% 15.18% 6.52% 6.47% 6.09% 9.58% 4.92% 0.01% 5.25% 10.55% 7.66% CFO / Total Assets
5 year Median 13.57% 13.47% 13.47% 12.56% 12.56% 11.74% 10.50% 6.52% 6.52% 6.47% 6.09% 5.25% 5.25% 5.25% 6.5% <-Median-> 10 Return on Assets 
Return on Assets ROA 9.2% 6.2% 4.6% 4.7% 0.9% -3.4% 2.3% 3.1% 2.2% 1.0% -4.2% 0.7% -3.1% 5.4% Net  Income/Assets Return on Assets
5Yr Median 9.3% 9.2% 9.2% 6.2% 4.7% 4.6% 2.3% 2.3% 2.2% 2.2% 2.2% 1.0% 0.7% 0.7% 1.0% <-Median-> 10 Asset Efficiency Ratio
Return on Equity ROE 22.5% 12.4% 9.3% 12.0% 2.0% -10.9% 8.1% 12.5% 6.2% 4.0% -23.8% 4.1% -20.8% 34.8% Net Inc/ Shareholders' equity Return on Equity
5Yr Median 18.6% 17.3% 17.1% 16.1% 11.2% 4.3% 3.6% 4.9% 4.3% 4.6% 2.2% 1.6% -3.9% 0.3% 4.1% <-Median-> 10 Return on Equity
-$49.40 <-12 mths 2.34%
Net Income $36.16 $24.52 $17.19 $22.59 $4.10 -$25.23 $19.31 $35.20 $26.62 $14.63 -$61.65 $10.56 -$50.58 $91.8 $102.0 $124.0 -394.29% <-Total Growth 10 Net Income
Increase -20.19% -32.17% -29.91% 31.43% -81.85% -715.34% 176.52% 82.31% -24.37% -45.03% -521.29% 117.13% -579.10% 281.48% 11.11% 21.57% EPS/CF Ratio should not be higher than 1.00
5 Yr Running Average $26.8 $27.9 $28.9 $29.2 $20.9 $8.6 $7.6 $11.2 $12.0 $14.1 $6.8 $5.1 -$12.1 $1.0 $18.4 $55.6 #NUM! <-IRR #YR-> 10 Net Income -394.29%
Operating Cash Flow $40.75 $27.88 $31.59 $72.64 $20.61 $80.62 $45.00 $45.00 $41.19 $40.42 $74.17 $39.12 $102.17 #NUM! <-IRR #YR-> 5 Net Income -243.72%
Investment Cash Flow -$55.96 -$32.80 -$5.70 -$9.94 -$29.06 -$251.61 -$129.67 -$213.52 -$88.64 -$223.13 -$62.70 -$75.32 -$85.77 #NUM! <-IRR #YR-> 10 5 Yr Running Average -239.95%
Total Accruals $51.37 $29.45 -$8.71 -$40.11 $12.55 $145.76 $103.98 $203.72 $74.06 $197.35 -$73.12 $46.76 -$66.99 #NUM! <-IRR #YR-> 5 5 Yr Running Average -207.97%
Total Assets $391.56 $394.57 $370.48 $485.36 $447.12 $739.74 $850.15 $1,137.27 $1,233.56 $1,462.98 $1,479.18 $1,593.65 $1,646.05 Balance Sheet Assets
Accruals Ratio 13.12% 7.46% -2.35% -8.26% 2.81% 19.70% 12.23% 17.91% 6.00% 13.49% -4.94% 2.93% -4.07% 2.93% <-Median-> 5 Ratio
EPS/CF Ratio 0.61 0.49 0.44 0.39 0.06 -0.55 0.35 0.51 0.24 0.20 -492.58 0.11 -0.29 0.16 <-Median-> 10 EPS/CF Ratio
-$17.2 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 -$50.6
-$35.2 $0.0 $0.0 $0.0 $0.0 -$50.6
-$28.9 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 -$12.1
-$11.2 $0.0 $0.0 $0.0 $0.0 -$12.1
Chge in Close 43.88% -25.14% -16.33% 42.38% 26.56% -41.16% 57.95% 1.56% -12.26% -0.77% -35.81% 6.27% 36.84% 21.29% 0.00% 37.69% Count 20 Years of data
up/down down down up down down down down down Count 13 65.00%
Any Predictions? Yes Yes Yes Yes Yes Yes % right Count 8 61.54%
Financial Cash Flow -$58.90 -$23.22 -$30.56 $43.86 -$74.99 $203.93 $29.69 $29.69 -$30.37 $197.53 $2.56 $35.05 -$18.07 C F Statement  Financial Cash Flow
Total Accruals $110.27 $52.67 $21.86 -$83.97 $87.54 -$58.17 $74.29 $174.03 $104.43 -$0.18 -$75.68 $11.71 -$48.92 Accruals
Accruals Ratio 28.16% 13.35% 5.90% -17.30% 19.58% -7.86% 8.74% 15.30% 8.47% -0.01% -5.12% 0.73% -2.97% -0.01% <-Median-> 5 Ratio
Cash $6.84 $2.17 $105.73 $25.30 $58.23 $2.77 $2.77 $33.61 $48.42 $62.46 $36.94 $59.64 $72.85 Cash
Cash per Share $0.55 $0.17 $8.38 $1.92 $3.99 $0.19 $0.17 $1.83 $2.59 $3.35 $1.97 $3.16 $3.84 $2.59 <-Median-> 5 Cash per Share
Percentage of Stock Price 1.47% 0.55% 18.77% 3.40% 12.00% 0.36% 0.32% 3.91% 5.59% 11.23% 6.20% 7.28% 7.31% 6.20% <-Median-> 5 % of Stock Price
Annual Report perhaps mid February.
Notes:
May 9, 2023.  Last estimates were for 2022, 2023 and 2023 of $1357M, $1470M, and $1602M for Revenue, $3.23, $3.63 and $4.38 for AEPS, $3.33, $4.14 and $5.00 for EPS, 
$0.60, $0.60 and $0.60 for Dividends, $77M, $112M and $142M for FCF, $5.98, $7.21 and $8.13 for CFPS, $16.20, $19.70 and $24.40 for BVPS, $67.2M, $76.4M and $96.00M for Net Income.
May 8, 2022.  Last estimates were for 1126M, $1204M and $1219M for Revenue, $6.24 for FFO for 2021, $2.57, $3.34 and $3.90 for AEPS, $2.24, $3.17 and $3.00 for EPS, 
$0.60, $0.60 and $0.60 for Dividends, $70.8M, $88.8M and $99.0M for FCF, $0.62 and $5.84 for CFPS for 2021-22, and $41.8M, $61.7M and $57M for Net Income.
May 8, 2021.  Last estimates were for 2020, 2021 and 2022 of $958M, $1086M and $195M for Revenue, $ 116.49 for 2020 for FFO, $1.24 and $2.77 for Adj EPS, 
$0.76, $2.00 and $2.16 for EPS, $1.59, $1.32 and $0.60 for dividends, $49.3M, $69.4M and $77M for FCF, $3.54, $5.49 for 2020 and 2021 for CFPS and $10.6M, $39.7M and $41M for Net Income.
May 3, 2020.  Last estimates were for 2019, 2020 and 2021 of Revenue of 1075M, $1190M and $1171M, FFO of $111.47 and 125.98 for 2019 and 2020, Adj EPS of $4.12, 4.01 and $4.22
3.30, $3.76 and $4.01 for EPS, $2.40, $2.40 and $2.40 for Div, $5.87, $6.77 and $6.28 for CFPS and $65.8M, $72.7M and $74.0M for Net Income.
May 5, 2019.  Last estimates were for 2018, 2019 and 2020 of $859M, $923M ad $904M for Revenue, $5.52 and $6.43 for FFO for 2018 and 2019, 
$2.90, $3.44 and $3.84 for EPS, $5.01 and $5.72 for CFPS for 2018 and 2019 and $47.7M, $59.5M and $63M for Net Income.
April 27, 2018.  Last estimates were for 2017 and 2018 of $785M and $865M for Revenue, $78.93 and $85.29 for FFO, $3.25 and $4.41 for EPS, 
$4.91 and $6.76  CFPS and $49.6M and $64.4M for Net Income.
April 30, 2017.  Last estimates were for 2016 and 2017 of $561M and $621M for Revenue, $2.46 and $2.75 for EPS, $4.34 and $5.30 for CFPS and $35.6M and $42.5M for Net Income.
May 14, 2016.  Last estimates were for 2015 and 2016 of $563M and $682M for Revenue, $1.70 and $3.27 for EPS, $4.46 and $5.27 for CFPS and $25.3M and $47.9M for Net Income
May 31, 2015.  Last estimates were for 2014 and 2015 of $424M and $458M for Revenue, $2.87 and $3.33 for EPS, $4.75 and $5.04 for CFPS and $37M and $44.3M for Net Income.
May 19, 2014.  Last estimates were for 2013, 2014 and 2015 of $333M, 372M and 378M for Revenue, $2.03, 2.54 and 2.42 for EPS, $3.13, 3.57 and 2.69 for CFPS.
May 15, 2013.  Last estimates were for 2012 and 2013 of Revenues of $344M and $370M, EPS of $2.26 and $2.73 (and $2.84 2014).
Company has been affected by severe drought continitions in US. 
May 4, 2012.  Last estimates were for 2011 and 2012 of $313M and $354M for Revenue, $2.56 and $3.14 for EPS and $3.60 and $3.60 for CF
Recent increasse in Book Value is due to new accounting rules and under these rules Book  value has  decreased since 2010.
Aug 30, 2011.  Last estimates for 2010 and 2011 were $2.65 and $3.15 for earnings and $3.45 and $3.85 for Cash Flow.
Aug 11, 2010.  Last time I got 2010 and 2011 earnings of $2.80 and $3.22 and Cash Flow of $3.65 and $4.35. Earnings and cash flow for both years have been decreased.
Apr 29, 2010.  I previously got estimates for 2009 and 2010 of $3.40 and $3.35 for earnings and $3.87 and $4.08 for Cash Flow.
In June 2009, company was converted into a corporation.  Used to be a Unit Trust AFN.UN
2004.  Company went public Ag Growth International (AFN.UN)
1996. Growth was founded in 1996.    
Not all the financial statements connected properly, so I used google financial figures also.  I cannot find any stock price before 2004 either.
I cannot find financials beyond 2004.
Sector:
Manufacturing, Industrial
What should this stock accomplish?
I would expect volitility but over the longer term for the dividends to be moderate to good with low dividend growth. 
Would I buy this company and Why.
Yes, I plan to continue to hold this stock and maybe buy more in the future.
Why am I following this stock. 
I wanted to review all the income trust stocks touted in the Money Show of 2009.   There was a lot of talk at this show about some of the Unit Trust being currently good buys with very good yields. 
Its median yield in 2009 was 7.9%.  It was on the Canadian Dividend Aristocrats and this is why I first investigated this company.
Why I bought this stock.
By 2011 when I bought this stock, I have been interested in AFN for some time.
This stock is a play on the agricultural sector.
Dividends
Dividends are now paid quarterly in Cycle 1 of January, April, July and October.
Dividends are paid monthly near the first of the month.  Dividends are declared for shareholders of one month for payment in the following month.
For example, the dividend payable on February 14, 2014 was for shareholders of record of January 31, 2014.
How they make their money.
Ag Growth International Inc manufactures portable and stationary grain handling, storage, and conditioning equipment, including augers, belt conveyors, grain storage bins, grain handling 
accessories, grain aeration equipment, and grain drying systems. It has manufacturing facilities in Canada, the United States, Italy, Brazil, France, United Kingdom, and India. Its 
geographical segments are Canada, United States, and the International.
For most ratios, lower is better when looking for a good stock price.  However, there are exceptions such as for yield and asset/liability ratios and here you want a higher ratios to indicate a good stock price.  
Also, for the Operational Profit Margin, a higher percentage is better.  With the OPM, you should only compare companies in similar industries.
Shares; '%, Value $M %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Change
Date 2015 May 14 2016 April 30 2017 April 27 2018 May 5 2019 May 3 2020 May 8 2021 May 8 2022 May 8 2022 CEO 2022, before officer
Householder, Paul 0.029 0.15% 0.029 0.15% 0.029 0.15% 0.029 0.15% 0.00%
CEO - Shares - Amount $0.850 $0.903 $1.235 $1.499
Options - percentage 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% #DIV/0!
Options - amount $0.000 $0.000 $0.000 $0.000
Close, Timothy Jackson 0.051 0.35% 0.074 0.46% 0.077 0.42% 0.077 0.41% 0.157 0.84% 0.157 0.84% 0.159 0.84%
CEO - Shares - Amount $2.688 $3.960 $3.620 $3.592 $4.695 $4.989 $6.875
Options - percentage 0.020 0.14% 0.810 5.01% 0.092 0.50% 0.092 0.49% 0.862 4.62% 0.086 0.46% 0.086 0.46%
Options - amount $1.050 $43.205 $4.319 $4.286 $25.705 $2.732 $3.738
Rudyk, Jim  0.000 0.00% 0.000 0.00% 0.000 0.00% Not found #DIV/0!
CFO - Shares - Amount $0.000 $0.000 $0.000
Options - percentage 0.000 0.00% 0.000 0.00% 0.000 0.00% #DIV/0!
Options - amount $0.000 $0.000 $0.000
Sommerfeld, Steven Robert 0.28% 0.056 0.38% 0.619 3.83% 0.062 0.34% 0.073 0.39% 0.076 0.41% Last file Dec 2020
CFO - Shares - Amount $1.351 $2.918 $33.002 $2.896 $3.391 $2.271 "0" amounts
Options - percentage 0.31% -0.020 -0.14% 0.039 0.24% 0.045 0.24% 0.026 0.14% 0.025 0.13%
Options - amount $1.496 -$1.050 $2.080 $2.083 $1.207 $0.745
Brisebois, Paul 0.022 0.12% 0.016 0.09% 0.016 0.09% 0.016 0.08% Last report Dec 2020 0.00%
Officer - Shares - Amount $0.649 $0.510 $0.697 $0.846
Options - percentage 0.009 0.05% 0.009 0.05% 0.009 0.05% 0.009 0.05% 0.00%
Options - amount $0.275 $0.293 $0.400 $0.486
Anderson, Gary Keith 0.92% 0.172 1.16% 0.118 0.63% 0.065 0.35% Used to be CEO
Officer - Shares - Amount $4.465 $9.031 $5.472 $1.927 Last updated Jan 1, 2020
Options - percentage 0.21% 0.000 0.00% 0.000 0.00% 0.001 0.00% Not listed on site as Mgemt
Options - amount $0.998 $0.000 $0.013 $0.016
Braun, Ronald Edwin 0.08% 0.023 0.15% 0.023 0.14% 0.032 0.18% 0.037 0.20%
Officer - Shares - Amount $0.387 $1.197 $1.216 $1.515 $1.737
Options - percentage 0.11% 0.036 0.24% 0.011 0.07% 0.017 0.09% 0.000 0.00%
Options - amount $0.531 $1.888 $0.584 $0.793 $0.000
Maslechko, William S. 0.009 0.05% 0.009 0.05% 0.00%
Director - Shares - Amount $0.390 $0.473
Options - percentage 0.039 0.21% 0.039 0.21% 0.00%
Options - amount $1.710 $2.074
Giesselman, Janet 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% #DIV/0!
Director - Shares - Amount $0.000 $0.000 $0.000 $0.000 $0.000 $0.000 $0.000 $0.000 $0.000
Options - percentage 0.01% 0.002 0.02% 0.003 0.02% 0.004 0.02% 0.005 0.03% 0.006 0.03% 0.006 0.03% 0.008 0.04% 0.008 0.04% 0.00%
Options - amount $0.047 $0.131 $0.187 $0.209 $0.253 $0.191 $0.203 $0.344 $0.418
Brodie, Derek John Robert
Director - Shares - Amount
Options - percentage
Options - amount
Lambert, William Allen 0.46% 0.078 0.53% 0.073 0.45% 0.073 0.40% 0.074 0.40% 0.076 0.41% 0.076 0.40% 0.096 0.51% 0.116 0.61% 20.87%
Chairman - Shares - Amt $2.224 $4.088 $3.885 $3.409 $3.429 $2.261 $2.402 $4.154 $6.091
Options - percentage 0.12% 0.009 0.06% 0.011 0.07% 0.012 0.07% 0.014 0.07% 0.015 0.08% 0.015 0.08% 0.017 0.09% 0.017 0.09% 0.00%
Options - amount $0.579 $0.460 $0.584 $0.579 $0.648 $0.458 $0.486 $0.757 $0.918
Estate selling in 2012
Estate selling in 2012
Estate selling in 2012
Increase in O/S Shares 0.12% 0.181 1.24% 0.047 0.32% 0.134 0.83% 0.144 0.79% 0.294 1.58% 0.060 0.32% 0.075 0.40% 0.107 0.57% DDCP Directors comp.
due to SO $0.861 $6.002 $2.483 $7.125 $6.760 $13.672 $1.787 $2.365 $4.655 SAIP Share Incentive
Book Value $0.749 $5.695 $1.640 $5.300 $5.820 $5.187 $5.642 $3.461 $4.411 EIAP
Insider Buying $0.000 -$1.515 -$0.181 -$0.161 -$0.300 -$0.558 -$0.245 -$1.023 -$0.722
Insider Selling $0.000 $1.551 $0.372 $2.180 $1.332 $2.953 $4.785 $0.000 $0.000
Net Insider Selling $0.000 $0.036 $0.192 $2.020 $1.032 $2.396 $4.540 -$1.023 -$0.722 Yes 0
% of Market Cap 0.00% 0.00% 0.02% 0.23% 0.12% 0.43% 0.76% -0.12% -0.07%
Directors  6 7 7 7 9 8 9 10
Women 17% 1 17% 1 14% 1 14% 1 14% 3 33% 3 38% 3 33% 3 30%
Minorities 0% 0 0% 0 0% 0 0% 0 0% 0 0% 0 0% 0 0% 1 10%
Institutions/Holdings 38.29% 50 45.31% 60 29.00% 68 29.00% 20 34.38% 20 21.61%
Total Shares Held 37.56% 6.640 44.92% 4.774 26.00% 5.477 29.34% 6.460 34.18% 4.092 21.59%
Increase/Decrease 0.74% -0.226 -3.29% -0.167 -3.39% 0.256 4.91% -0.088 -1.34% -0.221 -5.12%
Starting No. of Shares 6.865 4.942 5.221 6.548 Top 20 MS 4.313 Top 20 MS
Copyright © 2008 Website of SPBrunner. All rights reserved.
My Stock