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.  https://spbrunner.com/stocks.html https://spbrunner.blogspot.com/
Toromont Industries Ltd TSX: TIH OTC: TMTNF https://www.toromont.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 12/30/24 12/30/25 Value Description #Y Item Total G
Accounting Rules GAAP IRFS IRFS IRFS IRFS IRFS IRFS IRFS IRFS IRFS IRFS IRFS IRFS IRFS IRFS IRFS Accounting Rules
Split Date 1-Jun-11 Split Date
Split 61.25% Split
Cost of Goods Sold $1,032.6 $1,122.8 $1,201.9 $1,248.0 $1,356.6 $1,399.7 $1,794.2 $2,640.8 $2,772.6 $2,643.2 $2,916.8 $3,097.2 175.85% <-Total Growth 10 Cost of Goods Sold
Change 8.73% 7.05% 3.83% 8.70% 3.17% 28.19% 47.19% 4.99% -4.67% 10.35% 6.18% 6.62% <-Median-> 10 Change
Ratio to Revenue 0.75 0.74 0.75 0.75 0.75 0.75 0.76 0.75 0.75 0.76 0.75 0.73 0.75 <-Median-> 10 Ratio to Revenue
Revenue* $2,332.2 $1,382.0 $1,507.2 $1,593.4 $1,660.4 $1,802.2 $1,867.3 $2,350.2 $3,504.2 $3,678.7 $3,478.9 $3,886.5 $4,230.7 $4,465 $4,633 $4,595 180.71% <-Total Growth 10 Revenue
Increase 27.82% -40.74% 9.06% 5.72% 4.20% 8.54% 3.61% 25.86% 49.11% 4.98% -5.43% 11.72% 8.86% 5.54% 3.76% -0.82% 10.87% <-IRR #YR-> 10 Revenue 180.71%
5 year Running Average $1,989.2 $1,912.6 $1,833.4 $1,727.9 $1,695.0 $1,589.0 $1,686.1 $1,854.7 $2,236.9 $2,640.5 $2,975.9 $3,379.7 $3,755.8 $3,948.0 $4,138.8 $4,362.1 12.48% <-IRR #YR-> 5 Revenue 80.02%
Revenue per Share $18.52 $18.03 $19.73 $20.74 $21.49 $23.13 $23.82 $29.03 $43.14 $44.86 $42.18 $47.14 $51.39 $54.24 $56.28 #DIV/0! 7.43% <-IRR #YR-> 10 5 yr Running Average 104.85%
Increase 7.47% -2.60% 9.38% 5.12% 3.64% 7.64% 2.96% 21.89% 48.60% 3.97% -5.96% 11.76% 9.02% 5.54% 3.76% #DIV/0! 15.16% <-IRR #YR-> 5 5 yr Running Average 102.50%
5 year Running Average $18.12 $18.37 $18.72 $18.85 $19.70 $20.62 $21.78 $23.64 $28.12 $32.80 $36.61 $41.27 $45.74 $47.96 $50.25 #DIV/0! 10.05% <-IRR #YR-> 10 Revenue per Share 160.55%
P/S (Price/Sales) Med 0.90 1.03 1.12 1.17 1.25 1.38 1.51 1.72 1.38 1.38 1.75 2.12 2.14 1.98 0.00 #DIV/0! 12.10% <-IRR #YR-> 5 Revenue per Share 77.03%
P/S (Price/Sales) 1.02 1.18 1.07 1.29 1.33 1.36 1.78 1.90 1.26 1.57 2.11 2.43 1.90 1.97 1.90 #DIV/0! 9.34% <-IRR #YR-> 10 5 yr Running Average 144.33%
*Revenue in M CDN $  P/S Med 20 yr  1.14 15 yr  1.38 10 yr  1.44 5 yr  1.75 36.36% Diff M/C 14.11% <-IRR #YR-> 5 5 yr Running Average 93.48%
-$1,507 $0 $0 $0 $0 $0 $0 $0 $0 $0 $4,231
-$2,350 $0 $0 $0 $0 $4,231
-$1,833 $0 $0 $0 $0 $0 $0 $0 $0 $0 $3,756
-$1,855 $0 $0 $0 $0 $3,756
-$19.73 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $51.39
-$29.03 $0.00 $0.00 $0.00 $0.00 $51.39
-$18.72 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $45.74
-$23.64 $0.00 $0.00 $0.00 $0.00 $45.74
pre-spinoff 2011 $1.30
EPS Basic $0.65 $1.33 $1.57 $1.61 $1.73 $1.88 $1.99 $2.22 $3.10 $3.52 $3.10 $4.03 $5.52 251.59% <-Total Growth 10 EPS Basic
pre-split '96
pre-split '98
EPS* $0.79 $1.32 $1.56 $1.59 $1.71 $1.86 $1.98 $2.20 $3.07 $3.49 $3.09 $4.00 $5.47 $5.32 $5.61 $6.21 250.64% <-Total Growth 10 EPS Diluted
Increase -30.65% 67.06% 18.18% 1.92% 7.55% 8.77% 6.45% 11.11% 39.55% 13.68% -11.46% 29.45% 36.75% -2.74% 5.45% 10.70% 10 0 10 Years of Data, EPS P or N 100.00%
Earnings Yield 4.2% 6.2% 7.4% 6.0% 6.0% 5.9% 4.7% 4.0% 5.7% 4.9% 3.5% 3.5% 5.6% 5.0% 5.3% 5.8% 13.37% <-IRR #YR-> 10 Earnings per Share 250.64%
5 year Running Average $1.07 $1.14 $1.23 $1.28 $1.39 $1.61 $1.74 $1.87 $2.16 $2.52 $2.77 $3.17 $3.82 $4.27 $4.70 $5.32 19.98% <-IRR #YR-> 5 Earnings per Share 148.64%
10 year Running Average $0.81 $0.90 $1.02 $1.12 $1.23 $1.34 $1.44 $1.55 $1.72 $1.96 $2.19 $2.46 $2.85 $3.22 $3.61 $4.04 12.05% <-IRR #YR-> 10 5 yr Running Average 212.10%
* ESP per share  E/P 10 Yrs 5.27% 5Yrs 4.94% 15.41% <-IRR #YR-> 5 5 yr Running Average 104.71%
-$1.56 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $5.47
-$2.20 $0.00 $0.00 $0.00 $0.00 $5.47
-$1.23 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $3.82
-$1.87 $0.00 $0.00 $0.00 $0.00 $3.82
Dividend* $1.72 $1.72 Estimates
Increase 13.16% 0.00% Estimates
Payout Ratio EPS 32.33% 30.66% Estimates Payout Ratio EPS
Special Dividend $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 <-Median-> 10 Special Dividends
pre-split '04
pre-spinoff 2011 $0.61
Dividend* $0.37 $0.41 $0.47 $0.51 $0.58 $0.66 $0.71 $0.75 $0.88 $1.04 $1.20 $1.32 $1.52 $1.68 $1.72 $1.72 223.40% <-Total Growth 10 Dividends
Increase 3.39% 8.67% 15.76% 8.51% 13.73% 13.79% 7.58% 5.63% 17.33% 18.18% 15.38% 10.00% 15.15% 10.53% 2.38% 0.00% 30 1 32 Years of data, Count P, N 93.75%
Average Increases 5 Year Running 14.08% 10.82% 9.97% 8.34% 10.01% 12.09% 11.87% 9.85% 11.61% 12.50% 12.82% 13.31% 15.21% 13.85% 10.69% 7.61% 11.98% <-Median-> 10 Average Incr 5 Year Running
Dividends 5 Yr Running $0.32 $0.36 $0.39 $0.42 $0.47 $0.53 $0.59 $0.64 $0.72 $0.81 $0.92 $1.04 $1.19 $1.35 $1.49 $1.59 205.02% <-Total Growth 10 Dividends 5 Yr Running
Yield H/L Price 2.23% 2.19% 2.13% 2.10% 2.16% 2.06% 1.98% 1.50% 1.48% 1.68% 1.62% 1.32% 1.38% 1.56% 1.65% <-Median-> 10 Yield H/L Price
Yield on High  Price 1.92% 1.90% 1.88% 1.90% 2.01% 1.78% 1.61% 1.29% 1.31% 1.47% 1.28% 1.15% 1.23% 1.48% 1.39% <-Median-> 10 Yield on High  Price
Yield on Low Price 2.66% 2.57% 2.45% 2.35% 2.34% 2.46% 2.57% 1.81% 1.69% 1.95% 2.20% 1.55% 1.58% 1.65% 2.08% <-Median-> 10 Yield on Low Price
Yield on Close Price 1.98% 1.90% 2.23% 1.91% 2.03% 2.09% 1.68% 1.36% 1.62% 1.47% 1.35% 1.15% 1.56% 1.57% 1.61% 1.61% 1.59% <-Median-> 10 Yield on Close Price
Payout Ratio EPS 47.29% 30.76% 30.13% 32.08% 33.92% 35.48% 35.86% 34.09% 28.66% 29.80% 38.83% 33.00% 27.79% 31.58% 30.66% 27.70% 33.46% <-Median-> 10 DPR EPS
DPR EPS 5 Yr Running 30.28% 31.10% 31.90% 33.14% 33.57% 32.66% 33.68% 34.37% 33.09% 32.06% 33.12% 32.74% 31.17% 31.63% 31.67% 29.91% 33.10% <-Median-> 10 DPR EPS 5 Yr Running
Payout Ratio CFPS 18.41% 20.17% 96.14% 19.54% 31.22% 45.15% 29.48% 23.22% 14.12% 58.41% 28.36% 20.05% 57.67% 21.54% 20.85% #DIV/0! 28.92% <-Median-> 10 DPR CF
DPR CF 5 Yr Running 20.16% 19.49% 24.59% 23.58% 26.00% 31.15% 33.20% 27.75% 23.57% 26.73% 25.61% 23.53% 27.77% 29.35% 25.22% #DIV/0! 26.37% <-Median-> 10 DPR CF 5 Yr Running
Payout Ratio CFPS WC 30.98% 19.14% 22.19% 21.91% 24.08% 17.65% 25.79% 23.50% 18.08% 18.69% 24.13% 22.64% 20.79% 82.76% 84.73% #DIV/0! 22.27% <-Median-> 10 DPR CF WC
DPR CF WC 5 Yr Running 22.21% 21.98% 22.27% 22.46% 22.98% 20.65% 21.95% 22.26% 21.11% 20.09% 21.46% 21.25% 20.88% 26.29% 33.55% #DIV/0! 21.35% <-Median-> 10 DPR CF WC 5 Yr Running
Median Values 10 Yr Med 10 Yr Cl 1.65% 1.59% 5 Yr Med 5 Yr Cl 1.48% 1.47% 5 Yr Med Payout 29.80% 28.36% 20.79% 15.17% <-IRR #YR-> 5 Dividends 102.67%
* Dividends per share  10 Yr Med and Cur. -2.38% 1.39% 5 Yr Med and Cur. 9.09% 9.33% Last Div Inc ---> $0.39 $0.43 10.26% 12.45% <-IRR #YR-> 10 Dividends 223.40%
Dividends Growth 15 11.57% <-IRR #YR-> 15 Dividends 417.01%
Dividends Growth 20 14.02% <-IRR #YR-> 20 Dividends 1278.68%
Dividends Growth 25 13.71% <-IRR #YR-> 25 Dividends 2381.63%
Dividends Growth 30 13.21% <-IRR #YR-> 30 Dividends
Dividends Growth 35 14.80% <-IRR #YR-> 32 Dividends
Dividends Growth 5 -$0.75 $0.00 $0.00 $0.00 $0.00 $1.52 Dividends Growth 5
Dividends Growth 10 -$0.47 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.52 Dividends Growth 10
Dividends Growth 15 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.52 Dividends Growth 15
Dividends Growth 20 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.52 Dividends Growth 20
Dividends Growth 25 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.52 Dividends Growth 25
Dividends Growth 30 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.52 Dividends Growth 30
Dividends Growth 35 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.52
Historical Dividends Historical High Div 4.23% Low Div 1.16% 10 Yr High 2.55% 10 Yr Low 1.16% Med Div 1.69% Close Div 1.68% Historical Dividends
High/Ave/Median Values Curr diff Exp. -61.92%     38.86% Exp. -36.83% 38.86% Exp. -4.69% Exp. -3.92% High/Ave/Median 
Future Dividend Yield Div Yd 3.26% earning in 5 Years at IRR of 15.17% Div Inc. 102.67% Future Dividend Yield
Future Dividend Yield Div Yd 6.62% earning in 10 Years at IRR of 15.17% Div Inc. 310.74% Future Dividend Yield
Future Dividend Yield Div Yd 13.41% earning in 15 Years at IRR of 15.17% Div Inc. 732.43% Future Dividend Yield
Future Dividend Paid Div Paid $3.49 earning in 5 Years at IRR of 15.17% Div Inc. 102.67% Future Dividend Paid
Future Dividend Paid Div Paid $7.06 earning in 10 Years at IRR of 15.17% Div Inc. 310.74% Future Dividend Paid
Future Dividend Paid Div Paid $14.32 earning in 15 Years at IRR of 15.17% Div Inc. 732.43% Future Dividend Paid
Dividend Covering Cost Total Div $11.64 over 5 Years at IRR of 15.17% Div Cov. 10.90% Dividend Covering Cost
Dividend Covering Cost Total Div $31.74 over 10 Years at IRR of 15.17% Div Cov. 29.72% Dividend Covering Cost
Dividend Covering Cost Total Div $72.47 over 15 Years at IRR of 15.17% Div Cov. 67.87% Dividend Covering Cost
I am earning GC Div Gr 207.14% 3-Mar-08 # yrs -> 15 2008 $18.15 Cap Gain 488.37% I am earning GC
I am earning Div org yield 3.09% 31-Dec-23 Trading Div G Yrly 7.34% Div start $0.56 -3.09% 9.48% I am earning Div
I am earning GC Div Gr 207.14% 7-Apr-08 # yrs -> 15 2008 $18.26 Cap Gain 484.62% I am earning GC
I am earning Div org yield 3.07% 31-Dec-23 Pension Div G Yrly 7.39% Div start $0.56 -3.07% 9.42% I am earning Div
I am earning GC Div Gr 258.33% 11-Dec-07 # yrs -> 16 2007 $17.51 Cap Gain 509.78% I am earning GC
I am earning Div org yield 2.74% 31-Dec-23 RRSP Div G Yrly 8.27% Div start $0.48 -2.74% 9.82% I am earning Div
Yield if held 5 years 2.67% 2.81% 2.93% 3.15% 3.99% 3.94% 3.83% 3.40% 3.63% 3.88% 3.75% 3.68% 3.05% 2.82% 2.77% 2.33% 3.72% <-Median-> 10 Paid Median Price
Yield if held 10 years 7.06% 6.40% 6.82% 6.26% 5.16% 4.71% 4.91% 4.68% 5.43% 7.16% 7.16% 7.11% 6.88% 6.93% 6.42% 5.38% 5.85% <-Median-> 10 Paid Median Price
Yield if held 15 years 17.20% 12.77% 9.88% 8.94% 11.25% 12.47% 11.18% 10.88% 10.80% 9.25% 8.57% 9.13% 9.49% 10.37% 11.84% 10.27% 10.14% <-Median-> 10 Paid Median Price
Yield if held 20 years 90.71% 87.80% 86.22% 53.12% 35.10% 30.37% 22.33% 15.76% 15.43% 20.18% 22.68% 20.79% 22.06% 20.62% 15.29% 12.28% 22.20% <-Median-> 10 Paid Median Price
Yield if held 25 years 160.23% 153.53% 137.58% 91.66% 62.95% 55.23% 41.52% 31.94% 29.45% 33.37% 32.50% 77.30% <-Median-> 8 Paid Median Price
Yield if held 30 years 291.33% 285.44% 278.84% 174.98% 104.10% 79.16% 285.44% <-Median-> 3 Paid Median Price
Cost covered if held 5 years 11.55% 12.29% 12.20% 13.09% 16.10% 15.68% 15.79% 14.54% 14.76% 15.07% 14.33% 14.47% 11.96% 11.34% 12.00% 10.76% 14.65% <-Median-> 10 Paid Median Price
Cost covered if held 10 years 43.75% 41.22% 43.20% 41.21% 33.60% 30.30% 32.55% 32.24% 35.20% 43.90% 43.02% 43.75% 41.53% 42.64% 42.83% 39.23% 38.20% <-Median-> 10 Paid Median Price
Cost covered if held 15 years 123.75% 95.82% 72.59% 68.11% 84.96% 93.37% 87.38% 89.79% 85.14% 69.51% 63.00% 68.43% 69.45% 76.93% 95.10% 90.55% 77.24% <-Median-> 10 Paid Median Price
Cost covered if held 20 years 687.73% 696.40% 670.25% 431.44% 284.33% 244.60% 187.99% 140.04% 130.88% 163.35% 179.92% 169.13% 176.28% 168.09% 135.65% 119.84% 178.10% <-Median-> 10 Paid Median Price
Cost covered if held 25 years 1325.26% 1330.00% 1259.10% 804.32% 528.85% 455.39% 351.25% 265.27% 249.39% 307.70% 330.33% 666.59% <-Median-> 8 Paid Median Price
Cost covered if held 30 years 2437.16% 2452.32% 2352.43% 1508.42% 979.15% 821.73% 2437.16% <-Median-> 3 Paid Median Price
Yr  Item Tot. Growth
Revenue Growth  $2,350.2 $3,504.2 $3,678.7 $3,478.9 $3,886.5 $4,230.7 $21,129.3 80.02% <-Total Growth 5 Revenue Growth  80.02%
EPS Growth $2.20 $3.07 $3.49 $3.09 $4.00 $5.47 $21.32 148.64% <-Total Growth 5 EPS Growth 148.64%
Net Income Growth $176.0 $252.0 $286.8 $254.9 $332.7 $454.2 $1,756.6 158.11% <-Total Growth 5 Net Income Growth 158.11%
Cash Flow Growth $261.5 $506.2 $146.0 $349.0 $542.7 $217.0 $2,022.4 -20.54% <-Total Growth 5 Cash Flow Growth -20.54%
Dividend Growth $0.75 $0.88 $1.04 $1.20 $1.32 $1.52 $6.71 102.67% <-Total Growth 5 Dividend Growth 102.67%
Stock Price Growth $55.10 $54.26 $70.59 $89.20 $114.36 $97.71 77.33% <-Total Growth 5 Stock Price Growth 77.33%
Revenue Growth  $1,507.2 $1,593.4 $1,660.4 $1,802.2 $1,867.3 $2,350.2 $3,504.2 $3,678.7 $3,478.9 $3,886.5 $4,230.7 $29,559.8 180.71% <-Total Growth 10 Revenue Growth  180.71%
EPS Growth $1.56 $1.59 $1.71 $1.86 $1.98 $2.20 $3.07 $3.49 $3.09 $4.00 $5.47 $30.02 250.64% <-Total Growth 10 EPS Growth 250.64%
Net Income Growth $120.6 $123.0 $133.2 $145.7 $155.7 $176.0 $252.0 $286.8 $254.9 $332.7 $454.2 $2,434.8 276.76% <-Total Growth 10 Net Income Growth 276.76%
Cash Flow Growth $37.4 $200.5 $143.5 $113.9 $188.8 $261.5 $506.2 $146.0 $349.0 $542.7 $217.0 $2,706.5 480.79% <-Total Growth 10 Cash Flow Growth 480.79%
Dividend Growth $0.47 $0.51 $0.58 $0.66 $0.71 $0.75 $0.88 $1.04 $1.20 $1.32 $1.52 223.40% <-Total Growth 10 Dividend Growth 223.40%
Stock Price Growth $21.10 $26.65 $28.51 $31.55 $42.35 $55.10 $54.26 $70.59 $89.20 $114.36 $97.71 363.08% <-Total Growth 10 Stock Price Growth 363.08%
Dividends on Shares $24.48 $27.84 $31.68 $34.08 $36.00 $42.24 $49.92 $57.60 $63.36 $72.96 $80.64 $82.56 $82.56 $440.16 No of Years 10 Total Divs 12/31/12
Paid  $1,012.80 $1,279.20 $1,368.48 $1,514.40 $2,032.80 $2,644.80 $2,604.48 $3,388.32 $4,281.60 $5,489.28 $4,690.08 $5,125.44 $5,125.44 $5,125.44 $4,690.08 No of Years 10 Worth $21.10
Total $5,130.24
Graham No. $13.04 $12.51 $14.80 $16.38 $18.24 $20.41 $22.43 $26.23 $33.60 $38.32 $37.84 $46.18 $58.96 $58.15 $59.71 #DIV/0! 298.50% <-Total Growth 10 Graham Price
Price/GP Ratio Med 1.28 1.48 1.49 1.48 1.47 1.57 1.60 1.90 1.77 1.62 1.95 2.16 1.86 1.85 1.70 <-Median-> 10 Price/GP Ratio
Price/GP Ratio High 1.49 1.70 1.69 1.64 1.58 1.82 1.96 2.22 2.00 1.85 2.47 2.48 2.10 1.95 1.98 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Low 1.08 1.26 1.30 1.32 1.36 1.32 1.23 1.58 1.55 1.39 1.44 1.85 1.63 1.75 1.41 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Close 1.44 1.70 1.43 1.63 1.56 1.55 1.89 2.10 1.61 1.84 2.36 2.48 1.66 1.84 1.79 #DIV/0! 1.75 <-Median-> 10 Price/GP Ratio
Prem/Disc Close 44.43% 70.41% 42.60% 62.66% 56.30% 54.60% 88.80% 110.10% 61.48% 84.20% 135.72% 147.65% 65.71% 83.63% 78.82% #DIV/0! 74.95% <-Median-> 10 Graham Price
Pre-split '98
Pre-split '04
pre-spinoff 2011 $30.76
Price Close $18.84 $21.32 $21.10 $26.65 $28.51 $31.55 $42.35 $55.10 $54.26 $70.59 $89.20 $114.36 $97.71 $106.78 $106.78 $106.78 363.08% <-Total Growth 10 Stock Price
Increase 10.69% 13.16% -1.03% 26.30% 6.98% 10.66% 34.23% 30.11% -1.52% 30.10% 26.36% 28.21% -14.56% 9.28% 0.00% 0.00% 18.14 <-Median-> 10 CAPE (10 Yr P/E)
P/E 23.84 16.15 13.53 16.76 16.67 16.96 21.39 25.05 17.67 20.23 28.87 28.59 17.86 20.07 19.03 17.19 12.14% <-IRR #YR-> 5 Stock Price 77.33%
Trailing P/E 16.54 26.98 15.98 17.08 17.93 18.45 22.77 27.83 24.66 22.99 25.56 37.01 24.43 19.52 20.07 19.03 16.56% <-IRR #YR-> 10 Stock Price 363.08%
CAPE (10 Yr P/E) 16.36 16.42 15.99 15.99 15.92 15.80 16.56 17.88 18.39 18.92 20.15 21.74 21.44 21.45 21.30 20.87 13.83% <-IRR #YR-> 5 Price & Dividend 88.15%
Median 10, 5 Yrs D.  per yr 2.07% 1.69% % Tot Ret 11.12% 12.22% T P/E $23.71 $24.66 P/E:  $19.04 $20.23 18.64% <-IRR #YR-> 10 Price & Dividend 406.54%
Price 15 D.  per yr 1.71% % Tot Ret 12.26% CAPE Diff 10.67% 12.23% <-IRR #YR-> 15 Stock Price 464.50%
Price  20 D.  per yr 2.15% % Tot Ret 12.77% 14.67% <-IRR #YR-> 20 Stock Price 1444.30%
Price  25 D.  per yr 1.68% % Tot Ret 11.79% 12.58% <-IRR #YR-> 25 Stock Price 1833.65%
Price  30 D.  per yr 3.82% % Tot Ret 17.18% 18.42% <-IRR #YR-> 30 Stock Price
Price  35 D.  per yr 4.10% % Tot Ret 18.13% 18.54% <-IRR #YR-> 32 Stock Price
Price & Dividend 15 13.94% <-IRR #YR-> 15 Price & Dividend 530.46%
Price & Dividend 20 16.81% <-IRR #YR-> 20 Price & Dividend 1638.03%
Price & Dividend 25 14.26% <-IRR #YR-> 25 Price & Dividend 2084.71%
Price & Dividend 30 22.24% <-IRR #YR-> 30 Price & Dividend
Price & Dividend 35 22.65% <-IRR #YR-> 32 Price & Dividend
Price  5 -$55.10 $0.00 $0.00 $0.00 $0.00 $97.71 Price  5
Price 10 -$21.10 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $97.71 Price 10
Price & Dividend 5 -$55.10 $0.88 $1.04 $1.20 $1.32 $99.23 Price & Dividend 5
Price & Dividend 10 -$21.10 $0.51 $0.58 $0.66 $0.71 $0.75 $0.88 $1.04 $1.20 $1.32 $99.23 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 $97.71 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 $97.71 Price  20
Price  25 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $97.71 Price  25
Price  30 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $97.71 Price  30
Price  35 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $97.71 Price  35
Price & Dividend 15 $0.37 $0.41 $0.47 $0.51 $0.58 $0.66 $0.71 $0.75 $0.88 $1.04 $1.20 $1.32 $99.23 Price & Dividend 15
Price & Dividend 20 $0.37 $0.41 $0.47 $0.51 $0.58 $0.66 $0.71 $0.75 $0.88 $1.04 $1.20 $1.32 $99.23 Price & Dividend 20
Price & Dividend 25 $0.37 $0.41 $0.47 $0.51 $0.58 $0.66 $0.71 $0.75 $0.88 $1.04 $1.20 $1.32 $99.23 Price & Dividend 25
Price & Dividend 30 $0.37 $0.41 $0.47 $0.51 $0.58 $0.66 $0.71 $0.75 $0.88 $1.04 $1.20 $1.32 $99.23 Price & Dividend 30
Price & Dividend 35 $0.37 $0.41 $0.47 $0.51 $0.58 $0.66 $0.71 $0.75 $0.88 $1.04 $1.20 $1.32 $99.23 Price & Dividend 35
Price H/L Med. $16.75 $18.56 $22.08 $24.25 $26.81 $31.97 $35.86 $49.84 $59.60 $62.00 $73.96 $99.87 $109.89 $107.65 397.67% <-Total Growth 10 Stock Price
Increase 15.26% 10.81% 18.97% 9.83% 10.54% 19.25% 12.17% 38.99% 19.59% 4.02% 19.29% 35.03% 10.03% -2.03% 17.41% <-IRR #YR-> 10 Stock Price 397.67%
P/E 21.20 14.06 14.15 15.25 15.68 17.19 18.11 22.65 19.41 17.76 23.93 24.97 20.09 20.23 17.13% <-IRR #YR-> 5 Stock Price 120.50%
Trailing P/E 14.70 23.49 16.73 15.54 16.86 18.69 19.28 25.17 27.09 20.19 21.19 32.32 27.47 19.68 19.33% <-IRR #YR-> 10 Price & Dividend 441.33%
P/E on Running 5 yr Average 15.68 16.23 18.02 18.95 19.23 19.88 20.61 26.68 27.54 24.60 26.74 31.50 28.74 25.19 18.85% <-IRR #YR-> 5 Price & Dividend 133.96%
P/E on Running 10 yr Average 20.57 20.55 21.65 21.59 21.84 23.89 24.87 32.22 34.61 31.68 33.82 40.68 38.61 33.44 15.29 P/E Ratio Historical Median
Median 10, 5 Yrs D.  per yr 1.92% 1.72% % Tot Ret 9.95% 9.10% T P/E 20.69 27.09 P/E:  18.76 20.09 Count 32 Years of data
-$22.08 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $109.89
-$49.84 $0.00 $0.00 $0.00 $0.00 $109.89
-$22.08 $0.51 $0.58 $0.66 $0.71 $0.75 $0.88 $1.04 $1.20 $1.32 $111.41
-$49.84 $0.88 $1.04 $1.20 $1.32 $111.41
High Months Dec Dec Mar Dec Nov Aug Dec Oct Aug Nov Dec Dec Apr Feb
Pre-split '98
pre-split '04
pre-spinoff 2011 $31.74
Price High $19.44 $21.32 $24.95 $26.84 $28.87 $37.06 $44.04 $58.34 $67.06 $70.77 $93.41 $114.36 $123.59 $113.67 395.35% <-Total Growth 10 Stock Price
Increase 14.21% 9.67% 17.03% 7.58% 7.56% 28.37% 18.83% 32.47% 14.95% 5.53% 31.99% 22.43% 8.07% -8.03% 17.35% <-IRR #YR-> 10 Stock Price 395.35%
P/E 24.60 16.15 15.99 16.88 16.88 19.92 22.24 26.52 21.84 20.28 30.23 28.59 22.59 21.37 16.20% <-IRR #YR-> 5 Stock Price 111.84%
Trailing P/E 17.06 26.98 18.90 17.21 18.16 21.67 23.68 29.46 30.48 23.05 26.77 37.01 30.90 20.78 18.93 P/E Ratio Historical Median
Median 10, 5 Yrs T P/E 25.22 30.48 P/E:  22.04 22.59 22.24 P/E Ratio Historical High
-$24.95 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $123.59
-$58.34 $0.00 $0.00 $0.00 $0.00 $123.59
Low Months Jun Oct Oct Apr Feb Jan Feb Jan Dec Jan Mar Jan Jul Jan
Price Low $14.06 $15.80 $19.21 $21.66 $24.74 $26.87 $27.67 $41.33 $52.14 $53.22 $54.50 $85.37 $96.18 $101.63 400.68% <-Total Growth 10 Stock Price
Increase 16.73% 12.40% 21.58% 12.75% 14.22% 8.61% 2.98% 49.37% 26.16% 2.07% 2.41% 56.64% 12.66% 5.67% 17.48% <-IRR #YR-> 10 Stock Price 400.68%
P/E 17.79 11.97 12.31 13.62 14.47 14.45 13.97 18.79 16.98 15.25 17.64 21.34 17.58 19.10 18.40% <-IRR #YR-> 5 Stock Price 132.71%
Trailing P/E 12.34 20.00 14.55 13.88 15.56 15.71 14.88 20.87 23.70 17.34 15.62 27.63 24.05 18.58 13.10 P/E Ratio Historical Median
Median 10, 5 Yrs T P/E 16.52 23.70 P/E:  16.12 17.58 10.57 P/E Ratio Historical Low
-$19.21 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $96.18
Free Cash Flow WSJ -$36.23 $127.05 $188.67 $432.18 $30.04 $253.28 $420.68 $113.41 413.07% <-Total Growth 7 Free Cash Flow WSJ
Change 450.70% 48.51% 129.06% -93.05% 743.10% 66.09% -73.04% $0.66 <-Median-> 7 Change
Free Cash Flow MS $185 $71 -$77.63 $105.24 $35.70 -$2.63 $163.99 $224.19 $456.68 $88.83 $305.74 $471.52 $147.62 $412 $398 $406 290.16% <-Total Growth 10 Free Cash Flow MS
Change -61.35% -208.77% 235.57% -66.08% -107.37% 6335.36% 36.71% 103.70% -80.55% 244.19% 54.22% -68.69% 179.09% -3.40% 2.01% -8.02% <-IRR #YR-> 5 Free Cash Flow MS -34.15%
FCF/CF from Op Ratio 0.72 0.46 -2.08 0.52 0.25 -0.02 0.87 0.86 0.90 0.61 0.88 0.87 0.68 0.64 0.59 #DIV/0! #NUM! <-IRR #YR-> 10 Free Cash Flow MS 290.16%
Dividends paid WSJ $40.88 $36.00 $39.03 $44.66 $51.21 $55.42 $55.86 $71.43 $84.79 $98.53 $109.05 $125.21 $138.29 $141.59 $0.00 247.84% <-Total Growth 10 Dividends paid
Percentage paid 0.00% 57.27% -46.37% 37.08% 125.11% -1947.26% 33.80% 24.92% 15.64% 95.45% 32.23% 23.13% 84.82% 33.57% 35.57% 0.00% $0.33 <-Median-> 10 Percentage paid
5 Year Coverage 50.28% 160.37% 100.73% 46.76% 31.73% 34.23% 29.53% 27.13% 33.26% 38.99% 35.32% 28.02% 5 Year Coverage
Dividend Coverage Ratio 0.00 1.75 -2.16 2.70 0.80 -0.05 2.96 4.01 6.39 1.05 3.10 4.32 1.18 2.98 2.81 0.00 2.83 <-Median-> 10 Dividend Coverage Ratio
5 Year of Coverage 1.99 0.62 0.99 2.14 3.15 2.92 3.39 3.69 3.01 2.56 2.83 3.57 5 Year of Coverage
Market Cap $2,373 $1,634 $1,612 $2,048 $2,203 $2,458 $3,320 $4,460 $4,407 $5,789 $7,357 $9,428 $8,043 $8,790 $8,790 $0 398.90% <-Total Growth 10 Market Cap
Diluted # of Shares in Million 77.39 77.09 77.68 78.31 78.67 79.91 81.98 82.08 82.62 83.27 82.98 82.98 7.22% <-Total Growth 10 Diluted
Change -0.40% 0.76% 0.81% 0.47% 1.57% 2.59% 0.12% 0.66% 0.79% -0.35% 0.00% 0.71% <-Median-> 10 Change
Difference Diluted/Basic -1.1% -0.6% -0.8% -0.8% -0.7% -1.0% -0.9% -0.6% -0.6% -0.9% -0.8% -0.8%
76.17
Basic # of Shares in Millions 124.36 77.01 76.55 76.61 77.06 77.68 78.13 79.09 81.23 81.59 82.15 82.55 82.34 82.34 7.56% <-Total Growth 10 Basic
Change 17.69% -38.07% -0.60% 0.08% 0.59% 0.80% 0.57% 1.23% 2.71% 0.44% 0.69% 0.48% -0.25% 0.00% 0.58% <-Median-> 10 Change
Difference Basic/Outstanding 1.3% -0.5% -0.2% 0.3% 0.3% 0.3% 0.3% 2.3% 0.0% 0.5% 0.4% -0.1% 0.0% 0.0% 0.30% <-Median-> 10 Difference Basic/Outstanding
# of Share in Millions 125.96 76.63 76.41 76.84 77.26 77.91 78.40 80.95 81.23 82.01 82.47 82.44 82.32 82.32 82.32 0.75% <-IRR #YR-> 10 Shares 7.74%
Change 18.93% -39.16% -0.29% 0.57% 0.54% 0.84% 0.63% 3.25% 0.34% 0.97% 0.56% -0.04% -0.15% 0.00% 0.00% 0.34% <-IRR #YR-> 5 Shares 1.69%
CF fr Op $M $255.65 $154.25 $37.36 $200.54 $143.51 $113.88 $188.81 $261.51 $506.18 $146.03 $349.03 $542.72 $216.95 $642.08 $679.12 480.79% <-Total Growth 10 Cash Flow
Increase 30.27% -39.67% -75.78% 436.84% -28.44% -20.65% 65.80% 38.50% 93.56% -71.15% 139.01% 55.50% -60.03% 195.95% 5.77% SO, S Iss Buy Back 
5 year Running Average $177.8 $189.5 $161.6 $168.8 $158.3 $129.9 $136.8 $181.7 $242.8 $243.3 $290.3 $361.1 $352.2 $379.4 $486.0 117.88% <-Total Growth 10 CF 5 Yr Running
CFPS $2.03 $2.01 $0.49 $2.61 $1.86 $1.46 $2.41 $3.23 $6.23 $1.78 $4.23 $6.58 $2.64 $7.80 $8.25 439.09% <-Total Growth 10 Cash Flow per Share
Increase 9.53% -0.83% -75.71% 433.79% -28.82% -21.31% 64.76% 34.14% 92.90% -71.43% 137.67% 55.55% -59.96% 195.95% 5.77% 19.23% <-IRR #YR-> 10 Cash Flow 480.79%
5 year Running Average $1.60 $1.82 $1.59 $1.80 $1.80 $1.69 $1.77 $2.31 $3.04 $3.02 $3.58 $4.41 $4.29 $4.61 $5.90 -3.67% <-IRR #YR-> 5 Cash Flow -17.04%
P/CF on Med Price 8.25 9.22 45.16 9.29 14.43 21.87 14.89 15.43 9.56 34.82 17.48 15.17 41.69 13.80 0.00 18.35% <-IRR #YR-> 10 Cash Flow per Share 439.09%
P/CF on Closing Price 9.28 10.59 43.16 10.21 15.35 21.58 17.58 17.06 8.71 39.64 21.08 17.37 37.07 13.69 12.94 -3.99% <-IRR #YR-> 5 Cash Flow per Share -18.42%
-10.51% Diff M/C 10.45% <-IRR #YR-> 10 CFPS 5 yr Running 170.12%
Excl.Working Capital CF -$103.7 $8.3 $124.48 -$21.67 $42.57 $177.39 $26.98 -$3.19 -$110.91 $310.21 $61.16 -$61.98 $384.97 $0.0 $0.0 13.16% <-IRR #YR-> 5 CFPS 5 yr Running 85.54%
CF fr Op $M WC $151.92 $162.57 $161.83 $178.87 $186.08 $291.27 $215.80 $258.32 $395.28 $456.24 $410.18 $480.75 $601.93 $642.08 $679.12 271.95% <-Total Growth 10 Cash Flow less WC
Increase -14.14% 7.02% -0.46% 10.53% 4.03% 56.53% -25.91% 19.71% 53.02% 15.42% -10.09% 17.20% 25.21% 6.67% 5.77% 14.04% <-IRR #YR-> 10 Cash Flow less WC 271.95%
5 year Running Average $158.68 $163.68 $165.61 $166.43 $168.26 $196.13 $206.77 $226.07 $269.35 $323.38 $347.16 $400.15 $468.87 $518.24 $562.81 18.43% <-IRR #YR-> 5 Cash Flow less WC 133.01%
CFPS Excl. WC $1.21 $2.12 $2.12 $2.33 $2.41 $3.74 $2.75 $3.19 $4.87 $5.56 $4.97 $5.83 $7.31 $2.03 $2.03 10.97% <-IRR #YR-> 10 CF less WC 5 Yr Run 183.13%
Increase -27.81% 75.90% -0.17% 9.90% 3.47% 55.23% -26.38% 15.93% 52.50% 14.32% -10.60% 17.25% 25.40% -72.24% 0.00% 15.71% <-IRR #YR-> 5 CF less WC 5 Yr Run 107.40%
5 year Running Average $1.46 $1.62 $1.75 $1.89 $2.04 $2.54 $2.67 $2.88 $3.39 $4.02 $4.27 $4.89 $5.71 $5.14 $4.44 13.19% <-IRR #YR-> 10 CFPS - Less WC 245.24%
P/CF on Median 13.89 8.75 10.43 10.42 11.13 8.55 13.03 15.62 12.25 11.14 14.87 17.13 15.03 53.03 0.00 18.04% <-IRR #YR-> 5 CFPS - Less WC 129.14%
P/CF on Close 15.62 10.05 9.96 11.45 11.84 8.44 15.39 17.27 11.15 12.69 17.94 19.61 13.36 52.60 52.60 12.52% <-IRR #YR-> 10 CFPS 5 yr Running 225.39%
*Operational Cash Flow per share CF/-WC P/CF Med 10 yr 15.30 5 yr  17.48 P/CF Med 10 yr 12.64 5 yr  14.87 316.25% Diff M/C 14.64% <-IRR #YR-> 5 CFPS 5 yr Running 97.98%
-$0.49 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.64 Cash Flow per Share
-$3.23 $0.00 $0.00 $0.00 $0.00 $2.64 Cash Flow per Share
-$1.59 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $4.29 CFPS 5 yr Running
-$2.31 $0.00 $0.00 $0.00 $0.00 $4.29 CFPS 5 yr Running
-$161.8 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $601.9 Cash Flow less WC
-$258.3 $0.0 $0.0 $0.0 $0.0 $601.9 Cash Flow less WC
-$165.6 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $468.9 CF less WC 5 Yr Run
-$226.1 $0.0 $0.0 $0.0 $0.0 $468.9 CF less WC 5 Yr Run
-$2.12 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $7.31 CFPS - Less WC
-$3.19 $0.00 $0.00 $0.00 $0.00 $7.31 CFPS - Less WC
-$1.75 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $5.71 CFPS 5 yr Running
-$2.88 $0.00 $0.00 $0.00 $0.00 $5.71 CFPS 5 yr Running
OPM 10.96% 11.16% 2.48% 12.59% 8.64% 6.32% 10.11% 11.13% 14.44% 3.97% 10.03% 13.96% 5.13% 14.38% 106.90% <-Total Growth 10 OPM
Increase 1.91% 1.82% -77.79% 407.78% -31.32% -26.89% 60.02% 10.04% 29.81% -72.52% 152.74% 39.19% -63.28% 180.43% Should increase  or be stable.
Diff from Median 13.8% 15.9% -74.3% 30.7% -10.3% -34.4% 5.0% 15.5% 50.0% -58.8% 4.2% 45.0% -46.8% 49.3% 0.05 <-Median-> 10 OPM
*Operational Profit Margin (CF/Revenue) Ratio/ also Cash Flow from Operations (CFO) /Sales OPM 10 Yrs 9.63% 5 Yrs 9.51% should be  zero, it is a   check on calculations
Long Term Debt $132.82 $158.40 $130.95 $131.52 $152.08 $150.72 $893.81 $644.54 $645.47 $646.30 $646.34 $647.06 $647.06 308.51% <-Total Growth 10 Debt
Change 19.26% -17.33% 0.44% 15.63% -0.90% 493.04% -27.89% 0.14% 0.13% 0.01% 0.11% 0.00% 0.12% <-Median-> 10 Change
Debt/Market Cap Ratio 0.08 0.10 0.06 0.06 0.06 0.05 0.20 0.15 0.11 0.09 0.07 0.08 0.07 0.07 <-Median-> 10 Debt/Market Cap Ratio
Assets/Current Liabilities Ratio 2.69 3.56 3.45 2.74 4.08 4.24 4.09 2.87 3.39 4.21 4.40 3.96 3.96 4.02 <-Median-> 10 Assets/Current Liabilities Ratio
Debt to Cash Flow (Years) 0.86 4.24 0.65 0.92 1.34 0.80 3.42 1.27 4.42 1.85 1.19 2.98 1.01 1.30 <-Median-> 10 Debt to Cash Flow (Years)
Intangibles $13.7 $14.1 $14.5 $13.7 $13.7 $386.2 $392.5 $389.1 $384.4 $381.3 $378.8 $378.8 2671.12% <-Total Growth 10 Intangibles
Goodwill $13.5 $13.5 $13.5 $13.5 $13.5 $93.9 $93.8 $93.8 $93.8 $93.8 $93.8 $93.8 597.25% <-Total Growth 10 Goodwill
Total $27.1 $27.6 $28.0 $27.1 $27.1 $480.1 $486.3 $482.8 $478.2 $475.0 $472.6 $472.6 1642.56% <-Total Growth 10 Total
Change 1.73% 1.39% -3.05% 0.00% 1670.37% 1.29% -0.72% -0.96% -0.66% -0.52% 0.00% -0.26% <-Median-> 10 Change
Intangible/Market Cap Ratio 0.02 0.01 0.01 0.01 0.01 0.11 0.11 0.08 0.06 0.05 0.06 0.05 0.05 <-Median-> 10 Intangible/Market Cap Ratio
Current Assets $1,144.0 $591.2 $565.8 $650.5 $698.8 $799.1 $908.0 $1,477.7 $1,779.1 $1,824.3 $1,872.1 $2,108.4 $2,569.2 $2,569.2 Liquidity ratio of 1.5 and up, best
Current Liabilities $624.2 $340.1 $262.9 $298.9 $404.1 $312.8 $332.6 $699.3 $1,125.2 $995.0 $794.2 $813.7 $1,056.7 $1,056.7 2.21 <-Average 10 Ratio
Liquidity 1.83 1.74 2.15 2.18 1.73 2.55 2.73 2.11 1.58 1.83 2.36 2.59 2.43 2.43 2.16 <-Average 5 Ratio
Liq. with CF aft div 2.17 2.10 2.16 2.72 1.97 2.75 3.13 2.40 1.97 1.89 2.67 3.12 2.52 2.91 2.44 <-Average 5 Ratio
Liq. CF re  Inv+Div  1.40 2.10 1.60 2.19 1.63 2.02 2.96 1.00 1.97 1.79 2.57 2.88 2.42 2.91 2.32 <-Average 5 Ratio
Assets $2,269.2 $913.3 $936.2 $1,030.6 $1,107.8 $1,276.1 $1,410.6 $2,857.9 $3,234.5 $3,371.3 $3,346.8 $3,583.8 $4,182.1 $4,182.1 Debt Ratio of 1.5 and up, best
Liabilities $1,062.6 $509.5 $459.6 $454.0 $439.7 $500.8 $525.1 $1,733.2 $1,906.9 $1,837.4 $1,648.1 $1,630.5 $1,856.8 $1,856.8 2.17 <-Average 10 Ratio
Debt Ratio 2.14 1.79 2.04 2.27 2.52 2.55 2.69 1.65 1.70 1.83 2.03 2.20 2.25 2.25 2.00 <-Average 5 Ratio
Check on Liabilities $439.7 $500.8 $525.1
Total Book Value $1,206.6 $403.9 $476.6 $576.6 $668.1 $775.3 $885.4 $1,124.7 $1,327.7 $1,533.9 $1,698.7 $1,953.3 $2,325.4 $2,325.4 387.93% <-Total Growth 10 Total Book Value
NCI $0.9 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0
Book Value $1,205.7 $403.9 $476.6 $576.6 $668.1 $775.3 $885.4 $1,124.7 $1,327.7 $1,533.9 $1,698.7 $1,953.3 $2,325.4 $2,325.4 $2,325.4 $2,325.4 387.93% <-Total Growth 10 Book Value
Book Value per Share $9.57 $5.27 $6.24 $7.50 $8.65 $9.95 $11.29 $13.89 $16.35 $18.70 $20.60 $23.69 $28.25 $28.25 $28.25 #DIV/0! 352.90% <-Total Growth 10 Book Value per Share
Change 18.70% -44.94% 18.35% 20.29% 15.25% 15.08% 13.49% 23.02% 17.64% 14.42% 10.12% 15.04% 19.23% 0.00% 0.00% #DIV/0! 35.69% P/B Ratio Current/Historical Median
P/B Ratio (Median) 1.75 3.52 3.54 3.23 3.10 3.21 3.17 3.59 3.65 3.31 3.59 4.21 3.89 3.81 0.00 #DIV/0! 2.79 P/B Ratio Historical Median
P/B Ratio (Close) 1.97 4.05 3.38 3.55 3.30 3.17 3.75 3.97 3.32 3.77 4.33 4.83 3.46 3.78 3.78 #DIV/0! 16.31% <-IRR #YR-> 10 Book Value per Share
Change -6.75% 105.53% -16.38% 5.00% -7.18% -3.84% 18.28% 5.76% -16.29% 13.70% 14.75% 11.45% -28.34% 9.28% 0.00% #DIV/0! 15.25% <-IRR #YR-> 5 Book Value per Share
Leverage (A/BK) 1.88 2.26 1.96 1.79 1.66 1.65 1.59 2.54 2.44 2.20 1.97 1.83 1.80 1.80 1.82 <-Median-> 10 A/BV
Debt/Equity Ratio 0.88 1.26 0.96 0.79 0.66 0.65 0.59 1.54 1.44 1.20 0.97 0.83 0.80 0.80 0.82 <-Median-> 10 Debt/Eq Ratio
Median P/BV 10 yr Med 3.45 5 yr Med 3.65 9.54% Diff M/C 2.27 Historical Leverage (A/BK)
-$6.24 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $28.25
-$13.89 $0.00 $0.00 $0.00 $0.00 $28.25
Comprehensive Income $69.56 $253.88 $115.72 $131.22 $129.05 $147.64 $154.17 $168.22 $272.98 $261.95 $242.65 $388.80 $521.56 350.72% <-Total Growth 10 Comprehensive Income
Increase -36.18% 264.97% -54.42% 13.39% -1.65% 14.41% 4.42% 9.12% 62.27% -4.04% -7.37% 60.23% 34.15% 34.15% <-Median-> 5 Comprehensive Income
5 Yr Running Average $111.38 $142.15 $143.14 $135.87 $139.88 $155.50 $135.56 $146.06 $174.41 $200.99 $219.99 $266.92 $337.59 16.25% <-IRR #YR-> 10 Comprehensive Income 350.72%
ROE 5.8% 62.9% 24.3% 22.8% 19.3% 19.0% 17.4% 15.0% 20.6% 17.1% 14.3% 19.9% 22.4% 25.40% <-IRR #YR-> 5 Comprehensive Income 210.04%
5Yr Median 16.9% 16.9% 21.5% 22.8% 22.8% 22.8% 19.3% 19.0% 19.0% 17.4% 17.1% 17.1% 19.9% 8.96% <-IRR #YR-> 10 5 Yr Running Average 135.84%
% Difference from NI -29.5% 3.0% -4.0% 6.7% -3.1% 1.4% -1.0% -4.4% 8.3% -8.7% -4.8% 16.9% 14.8% 18.24% <-IRR #YR-> 5 5 Yr Running Average 131.13%
Medians Diff 5, 10 yr 0.2% 8.3% 19.9% <-Median-> 5 Return on Equity
-$115.72 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $521.56
-$168.22 $0.00 $0.00 $0.00 $0.00 $521.56
-$143.14 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $337.59
-$146.06 $0.00 $0.00 $0.00 $0.00 $337.59
Current Liability Coverage Ratio 0.41 0.45 0.14 0.67 0.36 0.36 0.57 0.37 0.45 0.15 0.44 0.67 0.21 0.61   CFO / Current Liabilities
5 year Median 0.37 0.41 0.41 0.45 0.41 0.36 0.36 0.37 0.37 0.37 0.44 0.44 0.44 0.44 43.9% <-Median-> 5 Current Liability Cov Ratio
Asset Efficiency Ratio 0.22 0.26 0.07 0.31 0.21 0.14 0.21 0.18 0.28 0.08 0.19 0.26 0.08 0.25 CFO / Total Assets
5 year Median 0.19 0.22 0.22 0.22 0.22 0.21 0.21 0.21 0.21 0.18 0.19 0.19 0.19 0.19 18.6% <-Median-> 5 Return on Assets 
Return on Assets ROA 4.35% 26.98% 12.88% 11.94% 12.02% 11.42% 11.04% 6.16% 7.79% 8.51% 7.62% 9.28% 10.86% 10.98% Net  Income/Assets Return on Assets
5Yr Median 8.83% 9.01% 9.16% 11.94% 12.02% 12.02% 11.94% 11.42% 11.04% 8.51% 7.79% 7.79% 8.51% 9.28% 10.1% <-Median-> 10 Asset Efficiency Ratio
Return on Equity ROE 8.18% 61.03% 25.30% 21.34% 19.94% 18.79% 17.59% 15.65% 18.98% 18.70% 15.01% 17.03% 19.53% 19.74% Net Inc/ Shareholders' equity Return on Equity
5Yr Median 17.58% 18.04% 18.04% 21.34% 21.34% 21.34% 19.94% 18.79% 18.79% 18.70% 17.59% 17.03% 18.70% 18.70% 18.7% <-Median-> 10 Return on Equity
Net Income $98.65 $246.46 $120.55 $123.03 $133.20 $145.67 $155.75 $175.97 $251.98 $286.80 $254.92 $332.71 $454.20 $459 $480 276.76% <-Total Growth 10 Net Income
Increase -18.14% 149.83% -51.09% 2.06% 8.26% 9.36% 6.92% 12.98% 43.20% 13.82% -11.12% 30.52% 36.51% 1.06% 4.58% EPS/CF Ratio should not be higher than 1.00
5 Yr Running Average $116.28 $145.69 $145.34 $141.84 $144.38 $153.78 $135.64 $146.72 $172.51 $203.23 $225.08 $260.48 $316.12 $357.52 $396.16 14.18% <-IRR #YR-> 10 Net Income 276.76%
Operating Cash Flow $255.65 $154.25 $37.36 $200.54 $143.51 $113.88 $188.81 $261.51 $506.18 $146.03 $349.03 $542.72 $216.95 20.88% <-IRR #YR-> 5 Net Income 158.11%
Investment Cash Flow -$340.91 $84.17 -$91.21 -$72.03 -$85.76 -$113.87 -$18.58 -$979.98 $2.48 -$56.56 -$32.53 -$68.87 -$44.33 8.08% <-IRR #YR-> 10 5 Yr Running Ave. 117.50%
Total Accruals $183.91 $8.04 $174.40 -$5.48 $75.45 $145.65 -$14.49 $894.44 -$256.67 $197.33 -$61.58 -$141.15 $281.58 16.59% <-IRR #YR-> 5 5 Yr Running Ave. 115.46%
Total Assets $2,269.2 $913.3 $936.2 $1,030.6 $1,107.8 $1,276.1 $1,410.6 $2,857.9 $3,234.5 $3,371.3 $3,346.8 $3,583.8 $4,182.1 Balance Sheet Assets
Accruals Ratio 8.10% 0.88% 18.63% -0.53% 6.81% 11.41% -1.03% 31.30% -7.94% 5.85% -1.84% -3.94% 6.73% -1.84% <-Median-> 5 Ratio
EPS/CF Ratio 0.66 0.62 0.74 0.68 0.71 0.50 0.72 0.69 0.63 0.63 0.62 0.69 0.75 0.68 <-Median-> 10 EPS/CF Ratio
-$121 $0 $0 $0 $0 $0 $0 $0 $0 $0 $454
-$176 $0 $0 $0 $0 $454
-$145 $0 $0 $0 $0 $0 $0 $0 $0 $0 $316
-$147 $0 $0 $0 $0 $316
Change in Close 10.69% 13.16% -1.03% 26.30% 6.98% 10.66% 34.23% 30.11% -1.52% 30.10% 26.36% 28.21% -14.56% 9.28% 0.00% 0.00% Count 29 Years of data
up/down down down Down Down Down Up Down Down Count 19 65.52%
Meet Prediction? Yes Yes % right Count 3 15.79%
Financial Cash Flow $54.45 -$337.31 -$19.03 -$60.29 -$42.70 -$19.62 -$48.11 $690.49 -$323.99 -$69.17 -$90.88 -$148.14 -$162.16 C F Statement  Financial CF
Total Accruals $129.5 $345.3 $193.4 $54.8 $118.1 $165.3 $33.6 $203.9 $67.3 $266.5 $29.3 $7.0 $443.7 Accruals
Accruals Ratio 5.70% 37.81% 20.66% 5.32% 10.66% 12.95% 2.38% 7.14% 2.08% 7.90% 0.88% 0.20% 10.61% 2.08% <-Median-> 5 Ratio
Change in Close 10.69% 13.16% -1.03% 26.30% 6.98% 10.66% 34.23% 30.11% -1.52% 30.10% 26.36% 28.21% -14.56% 9.28% 0.00% 0.00% Count 29 Years of data
up/down down down down Down Down Down Down Down Count 19 65.52%
Meet Prediction? yes Yes % right Count 2 10.53%
Cash $75.32 $2.38 $70.77 $85.96 $66.68 $188.74 $160.51 $345.43 $385.59 $385.59 $916.83 $927.78 Cash
Cash per Share $0.98 $0.03 $0.92 $1.11 $0.86 $2.41 $1.98 $4.25 $4.70 $4.68 $11.12 $11.27 $4.70 <-Median-> 5 Cash per Share
Percentage of Stock Price 4.61% 0.15% 3.46% 3.90% 2.71% 5.68% 3.60% 7.84% 6.66% 5.24% 9.72% 11.53% 7.84% <-Median-> 5 % of Stock Price
Notes:
April 9, 2022.  Last estimates were for 2021, 2022 and 2023 of $3797M, $4084M and $4284M for Revenue, $3.78, $4.36, $4.90 for EPS, 
$1.24 and $1.42 for dividends 2021-22, $224M, $302M and $356M for FCF, $5.85 and $6.42 for CFPS 2021-22, $308M, $356M and $402M for Net Income.
April 8, 2021.  Last estimates were for 2020, 2021 and 2022 of $3655M, $3907M and $4283M for Revenue, $3.47, 3.80 and $4.73 for EPS, $1.24 and $1.24 for Dividends for 2020 and 2021,
 $216M, $239M and $363M for FCF, $5.80and $6.35 for CFPS for 2020 and 2021 and $257M and $282M for Net Income for 2020 and 2021.
April 5, 2020.  Last estimates were for 2019, 2020 and 2021 of $3763M, $4027M and $4236M for Revenue, R3.60, $4.01 and $4.39 for EPS,
 $5.60 and $6.18 for CFPS fo 2019 and 2020 and $292M, and $328M for Net Income for 2019 and 2020.
March 31, 2019.  Last estimtes were for 2018, 2019 and 2020 of $3501M, $3740M and $4004M for Revenue, $2.83, $3.26 and $3.75 fpr EPS, 
$4.17 and $3.98 for CFPS for 2018 and 2019 and $231M and $257M for Net Income for 2018 and 2019.
April 1, 2018.  Last estimates were for 2017, 2018 and 2019 of $1985M, $2120M for Revenue, $2.13 and $2.30 for EPS, $3.15 and $3.25 for CFPS and $166M and $181M for Net Income.
I decided to fix the spreadsheet for 2011 Spin-off like TD Bank did.  That is all pre share values are 61.25% of the old and not have a $10.25Special dividend.
August 28, 2017  Toromont to aquired Hewitt Group.  Increased in debt to help pay for this. Close is October.
April 2, 2017.  Last estimates were for 2016 and 2017 of $1884M and $1995M for Revenue, $2.00 and $2.20 for EPS, $2.44 and $3.11 for CFPS and $156M and $164M for Net Income.
April 3, 2016.  Last estimates were for 2015 and 2016 of $1753M and $1852M for Revenue, $1.76 and $1.92 for EPS, $2.44 and $2.59 for CFPS and $137M and $149M for Net Income.
April 17, 2015.  Last estimates were for 2014 and 2015 of $1610M and $1715M for Revenue, $1.68 and $1.86 for EPS, $2.18 and $2.39 for CFPS and $128M and $143M for Net Income.
April 6, 2014.  The last estimates were for 2013 and 2014 of $1537M and $1635M for Revenue, $1.59 and $1.74 for EPS and $2.25 and 2.25 for CFPS.
April 11, 2013.  Last estimates were for 2012, 2013 and 2014 of $1532M and $1625M for revenue, $1.46, $1.60 and $1.79 for EPS and $1.65 and $2.08 for CFPS.
Report 2012.  The results were released on Feb 13, 2013, but statements are unaudited. Got Proxy in mail and statements were online by April 6, 2013.
Feb 27, 2013.  I was inconsistent last year using EPS for continuing opertions and Net Income total
April 1, 2012.  Last estimates I got were for 2011 and 2012 for $1719 and $1563 for Revenue, $1.95 and $2.41 for EPS and $2.95 and $3.00 for CF.  Since these were gotten in March 2011 
EPS and CF should probably be reduced because of Enerflex spin-off.
Because of Enerflex spin-off, I made little in capital gain and lots in dividends. Also, big drop in BV is because of aquiring and spining off Enerflex.  Loss of purchase and sale of Enerflex.
Reduction for spinoff would leave EPS at $1.29 and $1.46 and CF at $181 and $1.84.
Problem with Enerflex spin off is  do I fix any data?  I thought a lot about this and the gain I had as a Toromont investor is extra dividend worth at the time of $12.95.  Enerflex is not a stock I want.
Company will spin of Enerflex and we will have shares in each.  Dividends show a special dividend for Enerflex spin-off
Jun 1, 2011.  Spinoff of Enerfles (TSX- EFX).  This was just purchased in January 2010.
Mar 26, 2011.  The last time I reviewed this stock I got estimates for 2010 and 2011 of $1.25 and $1.86 for earnings and $2.00 and $3.02 for CF.
Jun 30, 2010.  When I last looked this stock had 2010 estimates of $1.90 for earnings and $3.02 for Cash Flow.  Share increase due to Enerflex purchase in January 2010.
Apr 11, 2010.  When I last looked at this stock, I got 2009 and 2010 earnings of $1.80 and $1.90 and cash flow of $2.55 and $3.02.
May 26, 2009.  quarterly report is in for Mar 2009. Operational cash flow is neg and this is generally not good, but it was neg at this time last year too. Revenue, net income and book value are up.
May 25, 2009.  I have raised the estimate for 2010 after reviewing what the analysts are currently saying about this stock. Rise is from $1.83 to $1.90.  Since last review, stock price is up a bit.
Also, expected cash flow was gone down a bit for 2009 and 210.
AR 2008. November 2008 earnings estimate was $1.95 and it came in at $2.15. Dividends have increased for the last 20 years.
The main problem is that analyst do not see this stock making any head way in the next little while.  This will adversely affect the stock price in the short term.  
However, the economic climate is currently not great, so they may just be right.
AP 2007.  Has had a dividend for last 40 years.  IRR of Dividends last 5 is 25%.  Return total last 5 years is 24%.  
Toromont and Enerflex merger in January 20, 2010 and spun it off in June 1, 2011.
Toromont went public in 1968 with a dividend and has increased their dividends every year over past 26 years to 2014. 
Sector:
Construction, Industrial
What should this stock accomplish?
Would I buy this company and Why.
This is a dividend growth industrial stock.
TD bank see Toromont as a relatively low-risk, high-quality industrial stock.
Why am I following this stock. 
This was a stock on Mike Higgs' Canadian Dividend Growth Stock list. 
Why I bought this stock.
This is one of the stocks I bought after selling Loblaws in 2008.  This was a stock on Mike Higgs' Canadian Dividend Growth Stock list.  I bought more in 2008 after selling Onex and AGF Management.
Dividends
Dividends are paid in cycle 1,  so they paid in January, April, July and October.  Dividends are paid near the beginning of the month. Dividends are declared for shareholders of one month and paid in following month.
For example, the dividend declared on February 10, 2014 is for shareholders of record of March 13, 2014 and is payable on April 1, 2014.
Misson Statement or closes thing I can find.
What I am looking for is a statement that the company wants to do well by their customers, employees, and community and and thereby earn shareholders a reasonable return.
For customers 
For employees 
For community 
For investors 
How they make their money
Toromont Industries Ltd is a Canadian industrial company. The company operates two business segments: Equipment Group and CIMCO. The company 
operates mainly in Canada and derives a smaller portion of sales from the United States of America.   
For most ratios, lower is better when looking for a good stock price.  However, there are exceptions such as for yield and asset/liability ratios and here you want a higher ratios to indicate a good stock price.  
Also, for the Operational Profit Margin, a higher percentage is better.  With the OPM, you should only compare companies in similar industries.
Toromont and Enerflex 2011 2010 Shares issued
Post-spinoff Toromont common shares 56.4%< $469.08 43.77% $460.21 71.26% 2010 64.867
Post-spinoff Enerflex common shares 43.6% $205.32 $327.95 Enerflex 11.875 18.31%
77.200 $2.66
$12.65 $976.58 Enerflex $327.95 $27.62
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 Apr 03 2016 Apr 02 2017 Apr 01 2018 Mar 31 2019 Apr 5 2020 Apr 8 2021 Apr 9 2022 Apr 8 2023
Medhurst, Scott 0.10% 0.099 0.13% 0.110 0.14% 0.135 0.17% 0.157 0.19% 0.168 0.20% 0.184 0.22% 0.184 0.22% 0.184 0.22% 0.00%
CEO - Shares - Amount $2.485 $4.176 $6.073 $7.346 $11.083 $15.020 $21.026 $17.965 $19.634
Options - percentage 0.49% 0.414 0.53% 0.475 0.59% 0.515 0.63% 0.564 0.69% 0.630 0.76% 0.516 0.63% 0.379 0.46% 0.261 0.32% -31.08%
Options - amount $12.088 $17.552 $26.153 $27.937 $39.785 $56.228 $58.973 $37.009 $27.873
McMillan, Michael Stanley Howie 0.003 0.00% 0.004 0.00% 0.004 0.01% 7.96%
CFO - Shares - Amount $0.388 $0.387 $0.456
Options - percentage 0.052 0.06% 0.000 0.00% 0.123 0.15% #DIV/0!
Options - amount $5.996 $0.000 $13.106
Jewer, Paul Randolph 0.04% 0.035 0.05% 0.040 0.05% 0.042 0.05% 0.038 0.05% 0.038 0.05% 0.011 0.01% 0.011 0.01% Officer from CFO 2021
CFO - Shares - Amount $0.922 $1.498 $2.194 $2.252 $2.658 $3.363 $1.262 $1.078 Last filing Jan 2021
Options - percentage 0.35% 0.272 0.35% 0.248 0.31% 0.260 0.32% 0.271 0.33% 0.161 0.20% 0.103 0.12% 0.103 0.12%
Options - amount $8.707 $11.528 $13.681 $14.095 $19.154 $14.399 $11.750 $10.040
Cochrane, Jennifer 0.01% 0.014 0.02% 0.020 0.02% 0.020 0.02% 0.020 0.02% 0.019 0.02% 0.019 0.02% 0.020 0.02% 0.020 0.02% 1.62%
Officer - Shares - Amount $0.291 $0.607 $1.082 $1.079 $1.421 $1.700 $2.224 $1.929 $2.142
Options - percentage 0.08% 0.079 0.10% 0.094 0.12% 0.109 0.13% 0.114 0.14% 0.000 0.00% 0.142 0.17% 0.145 0.18% 0.154 0.19% 6.01%
Options - amount $1.979 $3.325 $5.182 $5.941 $8.044 $0.000 $16.265 $14.159 $16.404
Hill, Wayne S. 0.27% 0.192 0.24% 0.184 0.23% 0.184 0.23% 0.188 0.23% 0.183 0.22% 0.048 0.06% 0.043 0.05% Director from 2019? -100.00%
Director - Shares - Amount $6.689 $8.123 $10.160 $10.006 $13.253 $16.301 $5.461 $4.158 not listed as Dir 2023
Options - percentage 0.04% 0.031 0.04% 0.028 0.03% 0.030 0.04% 0.022 0.03% 0.014 0.02% 0.015 0.02% 0.016 0.02% -100.00%
Options - amount $1.079 $1.329 $1.547 $1.601 $1.580 $1.213 $1.703 $1.571
Chisholm, Jeffrey Scott 0.02% 0.025 0.03% 0.025 0.03% 0.025 0.03% 0.025 0.03% 0.027 0.03% 0.027 0.03% 0.022 0.03% 0.022 0.03% 0.00%
Director - Shares - Amount $0.379 $1.045 $1.360 $1.339 $1.742 $2.369 $3.037 $2.107 $2.302
Options - percentage 0.04% 0.018 0.02% 0.021 0.03% 0.023 0.03% 0.023 0.03% 0.021 0.03% 0.023 0.03% 0.024 0.03% 0.026 0.03% 10.12%
Options - amount $0.897 $0.782 $1.141 $1.234 $1.616 $1.880 $2.630 $2.342 $2.819
Roy, Richard G. 0.003 0.00% 0.003 0.00% 0.003 0.00% 0.00%
Chairman - Shares - Amt $0.343 $0.293 $0.320
Options - percentage 0.005 0.01% 0.007 0.01% 0.011 0.01% 59.77%
Options - amount $0.599 $0.695 $1.213
Ogilvie, Robert M. 2.63% 2.046 2.61% 2.046 2.53% 2.046 2.52% 2.048 2.50% 2.045 2.48% 1.479 1.79% Ceased Insider July 2021
Chairman - Shares - Amt $64.549 $86.645 $112.730 $111.011 $144.599 $182.406 $169.087
Options - percentage 0.35% 0.251 0.32% 0.195 0.24% 0.198 0.24% 0.052 0.06% 0.055 0.07% 0.000 0.00%
Options - amount $8.711 $10.636 $10.746 $10.758 $3.658 $4.920 $0.000
Cuddy, Mike 0.15% 0.116 0.15% 0.116 0.14%
Subsidiary Executive $3.676 $4.892 $6.364
Options - percentage 0.18% 0.141 0.18% 0.164 0.20%
Options - amount $4.437 $5.966 $9.010
Leith Wheeler Investment Counsel Ltd last filed in Nov 2009
(Vancouver based investment firm)
Increase in O/S Shares 0.54% 0.721 0.93% 0.582 0.74% 0.302 0.37% 0.515 0.63% 0.786 0.96% 0.530 0.64% 0.440 0.53% 0.347 0.42%
due to SO  $11.817 $22.745 $24.643 $16.634 $27.918 $55.488 $47.277 $50.308 $33.934
Book Value $8.736 $14.698 $14.009 $8.136 $14.710 $32.247 $28.104 $26.117 $24.521
Insider Buying -$0.137 -$0.809 -$0.128 -$0.047 -$0.526 -$0.321 -$0.030 $0.000 -$0.076
Insider Selling  $2.990 $7.960 $10.223 $6.403 $20.690 $11.066 $80.052 $28.523 $19.630
Net Insider Selling $2.853 $7.152 $10.096 $6.355 $20.164 $10.746 $80.023 $28.523 $19.553
% of Market Cap 0.12% 0.24% 0.23% 0.15% 0.36% 0.15% 0.85% 0.35% 0.22% Selling stock options
Directors 9 10 10 9 10 11 10 9
Women 22% 2 22% 2 20% 2 20% 2 22% 3 30% 3 27% 3 30% 3 33%
Minorities 0% 0 0% 0 0% 0 0% 0 0% 0 0% 0 0% 0 0% 0 0%
Institutions/Holdings 44.16% 78 52.35% 89 44.00% 101 44.00% 113 44.00% 20 32.89% 20 28.30% 20 31.32% 20 22.37%
Total Shares Held 43.93% 40.751 51.98% 34.500 42.62% 31.112 38.30% 32.065 39.10% 26.820 32.52% 23.343 28.31% 25.820 31.37% 18.415 22.37%
Increase/Decrease 0.63% 0.103 0.25% -2.206 -6.01% -0.778 -2.44% -0.767 -2.34% -0.528 -1.93% -0.402 -1.69% -0.328 -1.26% 0.907 5.18%
Starting No. of Shares 40.647 36.706 31.891 32.832 27.348 Top 20 MS 23.745 Top 20 MS 26.148 Top 20 MS 17.508 Top 20 MS
Copyright © 2008 Website of SPBrunner. All rights reserved.
My stock