This report should not be construed as providing investment advice. It is for educational purposes only. Before making any investment decision, you should always do your own research or consult a investment professional.
While I try to be accurate, I assume no responsibility for any figure in this spreadsheet. Estimates Estimates Estimates
See my website on stocks or see my blog at the following sites. www.spbrunner.com/stocks.html www.spbrunner.blogspot.com/ Q2 2017
Superior Plus Corp TSX: SPB OTC: SUUIF www.superiorplus.com Fiscal Yr: Dec 31
Year 12/31/05 12/31/06 12/31/07 12/31/08 12/31/09 12/31/10 12/31/11 12/31/12 12/31/13 12/31/14 12/31/15 12/30/16 12/30/17 12/30/18 12/30/19 Value Description #Y Item Total G
Accounting Rules C GAAP IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS
3 mths
$1,663 <-12 mths -17.81%
Revenue* $2,059.2 $2,264.3 $2,350.5 $2,487.3 $2,246.7 $3,529.2 $3,926 $3,624 $3,753 $3,976 $3,315 $2,024 $2,256 $2,501 $2,461 -10.63% <-Total Growth 10 Revenue
Increase 32.61% 9.96% 3.81% 5.82% -9.67% 57.08% 11.23% -7.68% 3.55% 5.94% -16.63% -38.95% 11.48% 10.86% -1.60% -1.12% <-IRR #YR-> 10 Revenue -10.63%
5 year Running Average $1,300 $1,596 $1,892 $2,143 $2,282 $2,576 $2,908 $3,163 $3,416 $3,762 $3,719 $3,338 $3,065 $2,814 $2,511 -12.41% <-IRR #YR-> 5 Revenue -48.45%
Revenue per Share $24.08 $26.48 $26.86 $28.17 $22.49 $32.77 $35.43 $32.13 $29.74 $31.50 $23.57 $14.17 $15.80 $17.51 $17.23 7.66% <-IRR #YR-> 10 5 yr Running Average 109.20%
Increase 17.72% 9.96% 1.43% 4.86% -20.16% 45.71% 8.12% -9.31% -7.45% 5.94% -25.17% -39.89% 11.48% 10.86% -1.60% 2.80% <-IRR #YR-> 5 5 yr Running Average 14.80%
5 year Running Average $19.53 $21.39 $23.13 $25.21 $25.62 $27.35 $29.14 $30.20 $30.51 $32.31 $30.48 $26.22 $22.96 $20.51 $17.66 -6.06% <-IRR #YR-> 10 Revenue per Share -46.49%
P/S (Price/Sales) Med 1.10 0.65 0.51 0.41 0.52 0.39 0.25 0.25 0.39 0.42 0.52 0.76 -16.74% <-IRR #YR-> 5 Revenue per Share -60.00%
P/S (Price/Sales) Close 0.98 0.40 0.44 0.39 0.65 0.34 0.16 0.32 0.42 0.38 0.46 0.90 0.72 0.65 0.66 2.06% <-IRR #YR-> 10 5 yr Running Average 22.58%
*Revenue in M CDN $ P/S Med 10 yr 0.42 5 yr 0.42 74.21% Diff M/C -2.09% <-IRR #YR-> 5 5 yr Running Average -10.02%
-$2,264 $0 $0 $0 $0 $0 $0 $0 $0 $0 $2,024
-$3,926 $0 $0 $0 $0 $2,024
-$1,596 $0 $0 $0 $0 $0 $0 $0 $0 $0 $3,338
-$2,908 $0 $0 $0 $0 $3,338
-$26.48 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $14.17
-$35.43 $0.00 $0.00 $0.00 $0.00 $14.17
-$21.39 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $26.22
-$29.14 $0.00 $0.00 $0.00 $0.00 $26.22
$1.71 <-12 mths -14.93%
EPS Basic continuing Business -$0.07 $0.80
EPS Diluted Continuing Business -$0.07 $0.78
EPS Basic $1.31 -$0.94 $1.38 $0.77 $0.75 -$0.45 -$2.77 $0.83 $0.43 $0.45 $0.20 $2.07 320.21% <-Total Growth 10 EPS Basic
EPS Diluted* $1.30 -$0.94 $1.38 $0.77 $0.75 -$0.45 -$2.77 $0.83 $0.40 $0.41 $0.20 $2.01 $0.59 $0.71 $0.92 313.83% <-Total Growth 10 EPS Diluted
Increase -13.91% -172% -247% -44.20% -2.60% -160.00% 515.56% -129.96% -51.81% 2.50% -51.22% 905.00% -70.65% 20.34% 29.72% #NUM! <-IRR #YR-> 10 Earnings per Share 313.83%
Earnings Yield 5.5% -8.8% 11.8% 7.0% 5.1% -4.1% -48.2% 8.1% 3.2% 3.4% 1.9% 15.8% 5.2% 6.2% 8.0% #NUM! <-IRR #YR-> 5 Earnings per Share 172.56%
5 year Running Average $0.89 $0.57 $0.58 $0.80 $0.65 $0.30 -$0.06 -$0.17 -$0.25 -$0.32 -$0.19 $0.77 $0.72 $0.78 $0.89 3.13% <-IRR #YR-> 10 5 yr Running Average 36.04%
10 year Running Average $0.72 $0.56 $0.64 $0.65 $0.70 $0.60 $0.25 $0.21 $0.28 $0.17 $0.06 $0.35 $0.27 $0.27 $0.29 #NUM! <-IRR #YR-> 5 5 yr Running Average 1303.13%
* Diluted ESP per share E/P 10 Yrs 4.27% 5Yrs 3.42%
$0.94 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.01
$2.77 $0.00 $0.00 $0.00 $0.00 $2.01
-$0.57 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.77
$0.06 $0.00 $0.00 $0.00 $0.00 $0.77
$0.72 $0.73 $0.76
0.00% 1.39% 4.11%
Special Dividends $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 <-Median-> 10 Special Dividends
for 3 mths
Dividend* $2.41 $1.82 $1.57 $1.62 $1.62 $1.62 $1.26 $0.60 $0.60 $0.61 $0.72 $0.72 $0.72 $0.72 $0.72 -60.44% <-Total Growth 10 Dividends
Increase -1.87% -24.48% -13.74% 3.18% 0.00% 0.00% -22.53% -52.19% 0.00% 1.67% 18.03% 0.00% 0.00% 0.00% 0.00% Count 21 Years of data
Dividends 5 Yr Running $2.16 $2.19 $2.11 $1.98 $1.81 $1.65 $1.54 $1.34 $1.14 $0.94 $0.76 $0.65 $0.67 $0.70 $0.72 -70.33% <-Total Growth 10 Dividends 5 Yr Running
Yield H/L Price 9.11% 10.65% 11.41% 14.12% 13.73% 12.83% 14.14% 7.34% 5.15% 4.56% 5.91% 6.71% 6.00% 9.37% <-Median-> 10 Yield H/L Price
Yield on High Price 7.33% 7.53% 9.81% 11.57% 11.06% 10.95% 10.13% 5.77% 4.59% 4.09% 4.87% 5.57% 5.48% 7.79% <-Median-> 10 Yield on High Price
Yield on Low Price 12.05% 18.20% 13.62% 18.10% 18.10% 15.49% 23.41% 10.07% 5.85% 5.15% 7.52% 8.45% 6.62% 11.84% <-Median-> 10 Yield on Low Price
Yield on Close Price 10.26% 16.99% 13.42% 14.81% 11.06% 14.65% 21.83% 5.86% 4.86% 5.09% 6.69% 5.65% 6.29% 6.29% 6.29% 8.87% <-Median-> 10 Yield on Close Price
Payout Ratio EPS 185.38% -193.62% 113.77% 210.39% 216.00% -360.00% -45.31% 72.29% 150.00% 148.78% 360.00% 35.82% 122.03% 101.41% 78.18% 131.27% <-Median-> 10 DPR EPS
DPR EPS 5 Yr Running 243.33% 387.07% 360.82% 245.67% 277.30% 546.36% -2401.56% -771.84% -459.27% -296.52% -406.99% 84.42% 93.35% 89.03% 81.25% -106.05% <-Median-> 10 DPR EPS 5 Yr Running
Payout Ratio CFPS 142.99% 102.58% 102.29% 68.90% 84.60% 1430.11% 65.59% 24.76% 40.86% 32.37% 38.73% 70.04% 45.00% 40.22% 35.47% 67.25% <-Median-> 10 DPR CF
DPR CF 5 Yr Running 135.39% 141.11% 143.47% 103.37% 97.62% 107.30% 98.18% 77.05% 72.71% 60.05% 39.64% 37.52% 42.99% 42.76% 43.34% 87.33% <-Median-> 10 DPR CF 5 Yr Running
Payout Ratio CFPS WC 101.61% 120.53% 81.29% 76.50% 97.73% 124.98% 53.26% 25.41% 30.29% 27.94% 40.17% 45.98% 45.00% 40.22% 35.47% 49.62% <-Median-> 10 DPR CF WC
DPR CF WC 5 Yr Running 119.28% 127.04% 122.61% 93.97% 94.28% 96.91% 82.11% 68.60% 59.00% 46.03% 35.46% 32.88% 36.94% 39.08% 41.01% 75.35% <-Median-> 10 DPR CF WC 5 Yr Running
Median Values 5 Yr Med 5 Yr Cl 5.91% 5.65% 5 Yr Med Payout 148.78% 38.73% 30.29% -8.86% <-IRR #YR-> 10 Dividends -60.44%
* Dividends per share 5 Yr Med and Cur. 6.33% 11.35% Last Div Inc ---> $0.050 $0.060 20.0% -10.52% <-IRR #YR-> 5 Dividends -42.63%
Dividends 4.66% <-IRR #YR-> 4 Dividends
-$1.82 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.72
-$1.26 $0.00 $0.00 $0.00 $0.00 $0.72
-$0.60 $0.00 $0.00 $0.00 $0.72
Historical Dividends Historical High Div 18.18% Low Div 4.65% Ave Div 11.42% Med Div 10.25% Close Div 8.89% Historical Dividends
High/Ave/Median Values Curr diff Exp. -65.41% Cheap 35.23% Exp. -44.91% Exp. -38.65% Exp. -29.23% High/Ave/Median
Future Div Yield Div Yd 8.45% earning in 10.00 Years at IRR of 3.00% Div Inc. 34.39% Future Div Yield
Future Div Yield Div Yd 9.80% earning in 15.00 Years at IRR of 3.00% Div Inc. 55.80% Future Div Yield
Cost cover if held 5 years 82.79% 70.88% 57.50% 44.39% 34.32% 31.20% 44.97% 48.78% 49.63% 39.70% 29.98% 36.62% 41.22% 29.93% 26.91% 42.04% <-Median-> 10 Paid Median Price
Cost cover if held 10 years 132.89% 145.01% 136.60% 129.31% 146.01% 120.60% 94.14% 69.98% 52.11% 45.52% 63.98% 73.27% 80.04% 70.21% 107.37% <-Median-> 10 Paid Median Price
Cost cover if held 15 years 190.03% 198.09% 178.17% 161.51% 175.01% 141.63% 112.53% 85.67% 65.77% 176.59% <-Median-> 6 Paid Median Price
Cost cover if held 20 years 214.19% 224.74% 203.64% 186.25% 214.19% <-Median-> 1 Paid Median Price
H/LYield held 5 yrs 18.47% 11.78% 8.57% 7.28% 6.15% 6.13% 7.34% 4.36% 5.23% 5.17% 5.70% 8.11% 8.81% 6.17% 5.38% 6.14% <-Median-> 10 Paid Median Price
H/LYield held 10 yrs 13.53% 12.41% 11.82% 11.13% 12.41% 8.12% 3.27% 2.70% 2.32% 2.72% 4.21% 5.23% 6.27% 6.10% 6.17% <-Median-> 10 Paid Median Price
H/LYield held 15 yrs 9.33% 4.74% 4.38% 4.19% 5.52% 4.66% 3.93% 3.24% 2.73% 4.70% <-Median-> 6 Paid Median Price
H/LYield held 20 yrs 5.35% 5.69% 5.26% 4.95% 5.35% <-Median-> 1 Paid Median Price
Graham No. Last three years $13.40 $11.38 $9.94 $9.21 $7.29 $9.53 $5.03 $3.38 $4.28 $7.77 $7.90 $7.02 $8.17 $8.68 $9.99 -38.34% <-Total Growth 10 Graham Price Last
Price/GP Ratio Med 1.97 1.50 1.38 1.25 1.62 1.32 1.76 2.42 2.73 1.72 1.54 1.53 1.47 0.00 0.00 1.58 <-Median-> 10 Price/GP Ratio Three
Price/GP Ratio High 2.45 2.12 1.61 1.52 2.01 1.55 2.46 3.07 3.06 1.92 1.87 1.84 1.61 0.00 0.00 1.90 <-Median-> 10 Price/GP Ratio Years
Price/GP Ratio Low 1.49 0.88 1.16 0.97 1.23 1.10 1.07 1.76 2.40 1.52 1.21 1.21 1.33 0.00 0.00 1.21 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Close 1.75 0.94 1.18 1.19 2.01 1.16 1.14 3.03 2.89 1.54 1.36 1.82 1.40 1.32 1.15 1.45 <-Median-> 10 Price/GP Ratio
Prem/Disc Close 75.37% -5.91% 17.68% 18.76% 101.05% 16.01% 14.27% 202.53% 188.70% 54.34% 36.17% 81.66% 40.16% 31.88% 14.58% 45.26% <-Median-> 10 Graham Price
Graham No. $16.84 $14.27 $14.79 $10.61 $9.94 $8.40 $7.68 $7.96 $6.21 $6.34 $4.78 $17.15 $9.22 $10.11 $11.52 20.14% <-Total Growth 10 Graham Price
Price/GP Ratio Med 1.57 1.20 0.93 1.08 1.19 1.50 1.16 1.03 1.88 2.11 2.55 0.63 1.30 1.17 <-Median-> 10 Price/GP Ratio
Price/GP Ratio High 1.95 1.69 1.08 1.32 1.47 1.76 1.61 1.30 2.11 2.35 3.09 0.75 1.43 1.54 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Low 1.19 0.70 0.78 0.84 0.90 1.25 0.70 0.75 1.65 1.87 2.00 0.50 1.18 0.87 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Close 1.40 0.75 0.79 1.03 1.47 1.32 0.75 1.29 1.99 1.89 2.25 0.74 1.24 1.13 0.99 1.30 <-Median-> 10 Price/GP Ratio
Prem/Disc Close 39.56% -24.97% -20.91% 3.07% 47.44% 31.70% -25.09% 28.61% 98.97% 89.03% 125.13% -25.65% 24.21% 13.23% -0.59% 30.16% <-Median-> 10 Graham Price
Price Close $23.50 $10.71 $11.70 $10.94 $14.65 $11.06 $5.75 $10.24 $12.35 $11.99 $10.76 $12.75 $11.45 $11.45 $11.45 19.05% <-Total Growth 10 Stock Price
Increase -21.72% -54.43% 9.24% -6.50% 33.91% -24.51% -48.01% 78.09% 20.61% -2.91% -10.26% 18.49% -10.20% 0.00% 0.00% 1.76% <-IRR #YR-> 10 Stock Price 19.05%
P/E 18.08 -11.39 8.48 14.21 19.53 -24.58 -2.08 12.34 30.88 29.24 53.80 6.34 19.41 16.13 12.43 17.27% <-IRR #YR-> 5 Stock Price 121.74%
Trailing P/E 15.56 8.24 -12.45 7.93 19.03 14.75 -12.78 -3.70 14.88 29.98 26.24 63.75 5.70 19.41 16.13 12.51% <-IRR #YR-> 10 Price & Dividend
Median 10, 5 Yrs D. per yr 10.75% 8.41% % Tot Ret 85.94% 32.75% Price Inc 18.49% P/E: 13.27 29.24 25.67% <-IRR #YR-> 5 Price & Dividend
-$10.71 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $12.75
-$5.75 $0.00 $0.00 $0.00 $0.00 $12.75
-$10.71 $1.57 $1.62 $1.62 $1.62 $1.26 $0.60 $0.60 $0.61 $0.72 $13.47
-$5.75 $0.60 $0.60 $0.61 $0.72 $13.47
Price H/L Median $26.44 $17.09 $13.77 $11.48 $11.80 $12.63 $8.88 $8.18 $11.66 $13.38 $12.18 $10.73 $12.01 -37.24% <-Total Growth 10 Stock Price
Increase 0.38% -35.36% -19.46% -16.64% 2.83% 6.99% -29.70% -7.89% 42.63% 14.75% -9.01% -11.91% 11.93% -4.55% <-IRR #YR-> 10 Stock Price -37.24%
P/E 20.34 -18.18 9.97 14.90 15.73 -28.06 -3.20 9.85 29.15 32.63 60.88 5.34 20.35 3.86% <-IRR #YR-> 5 Stock Price 20.85%
Trailing P/E 17.51 13.15 -14.64 8.32 15.32 16.83 -19.72 -2.95 14.05 33.45 29.70 53.63 5.97 3.44% <-IRR #YR-> 10 Price & Dividend
P/E on Run. 5 yr Ave 29.77 30.19 23.57 14.27 18.10 41.80 -138.67 -46.98 -47.02 -42.34 -65.46 13.93 16.63 10.62% <-IRR #YR-> 5 Price & Dividend
P/E on Run. 10 yr Ave 36.62 30.52 21.61 17.68 16.88 21.22 35.36 39.88 41.94 79.64 209.91 30.38 43.81 17.44 P/E Ratio Historical Median
Median 10, 5 Yrs D. per yr 7.99% 6.76% % Tot Ret 232.31% 64% Price Inc -7.89% P/E: 12.44 29.15 Count 21 Years of data
-$17.09 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $10.73
-$8.88 $0.00 $0.00 $0.00 $0.00 $10.73
-$17.09 $1.57 $1.62 $1.62 $1.62 $1.26 $0.60 $0.60 $0.61 $0.72 $11.45
-$8.88 $0.60 $0.60 $0.61 $0.72 $11.45
High Months Jul Jan Jul Jan Dec Jan Feb Dec Apr Aug Apr Dec Apr
Price High $32.88 $24.18 $16.00 $14.00 $14.65 $14.79 $12.39 $10.39 $13.07 $14.92 $14.78 $12.93 $13.14 -46.53% <-Total Growth 10 Stock Price
Increase 8.77% -26.46% -33.83% -12.50% 4.64% 0.96% -16.23% -16.14% 25.79% 14.15% -0.94% -12.52% 1.62% -6.07% <-IRR #YR-> 10 Stock Price -46.53%
P/E 25.29 -25.72 11.59 18.18 19.53 -32.87 -4.47 12.52 32.68 36.39 73.90 6.43 22.27 0.86% <-IRR #YR-> 5 Stock Price 4.36%
Trailing P/E 21.77 18.60 -17.02 10.14 19.03 19.72 -27.53 -3.75 15.75 37.30 36.05 64.65 6.54 20.02 P/E Ratio Historical Median
Median 10, 5 Yrs Price Inc -0.94% P/E: 15.35 32.68 30.42 P/E Ratio Historical High
-$24.18 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $12.93
-$12.39 $0.00 $0.00 $0.00 $0.00 $12.93
Low Months Nov Nov Nov Oct Mar Nov Nov Jan Jan Nov Dec Feb Jul
Price Low $20.00 $10.00 $11.53 $8.95 $8.95 $10.46 $5.36 $5.96 $10.25 $11.84 $9.57 $8.52 $10.87 -14.80% <-Total Growth 10 Stock Price
Increase -10.91% -50.00% 15.30% -22.38% 0.00% 16.87% -48.76% 11.19% 71.98% 15.51% -19.17% -10.97% 27.58% -1.59% <-IRR #YR-> 10 Stock Price -14.80%
P/E 15.38 -10.64 8.36 11.62 11.93 -23.24 -1.94 7.18 25.63 28.88 47.85 4.24 18.42 9.71% <-IRR #YR-> 5 Stock Price 58.96%
Trailing P/E 13.25 7.69 -12.27 6.49 11.62 13.95 -11.91 -2.15 12.35 29.60 23.34 42.60 5.41 14.87 P/E Ratio Historical Median
Median 10, 5 Yrs Price Inc 11.19% P/E: 9.99 25.63 0.53 P/E Ratio Historical Low
-$10.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $8.52
Long Term Debt $933.30 $816.22 $510.50 $933.70 Debt
Change -12.54% -37.46% 82.90% -25.00% <-Median-> 2 Change
Debt/Market Cap Ratio 0.62 0.54 0.28 0.57 0.54 <-Median-> 3 % of Market C.
Goodwill & Intangibles $471.70 $186.10 $228.71 $212.70 $212.90 $217.30 $231.20 $235.50 Intangibles Goodwill
Change -60.55% 22.90% -7.00% 0.09% 2.07% 6.40% 1.86% 1.08% <-Median-> 6 Change
Intangible/Market Cap Ratio 0.40 0.29 0.20 0.14 0.14 0.14 0.13 0.14 0.14 <-Median-> 7 % of Market C.
Market Cap $2,009 $916 $1,024 $966 $1,464 $1,191 $637 $1,155 $1,559 $1,513 $1,513 $1,821 $1,635 $1,635 $1,635 98.83% <-Total Growth 10 Market Cap
Diluted # of Shares in Million 79.70 85.50 86.50 88.30 91.00 105.60 109.20 111.90 128.90 132.80 129.00 147.90 147.90 72.98% <-Total Growth 10 Diluted
Change -3.74% 7.28% 1.17% 2.08% 3.06% 16.04% 3.41% 2.47% 15.19% 3.03% -2.86% 14.65% 0.00% 3.04% <-Median-> 10 Change
Basic # of Shares in Millions 79.70 85.50 86.50 88.30 91.00 105.60 109.20 111.90 123.10 126.20 129.00 142.10 142.10 66.20% <-Total Growth 10 Basic
Change 9.63% 7.28% 1.17% 2.08% 3.06% 16.04% 3.41% 2.47% 10.01% 2.52% 2.22% 10.16% 0.00% 2.79% <-Median-> 10 Change
Difference 7.28% 0.00% 1.16% 0.00% 9.78% 1.99% 1.47% 0.80% 2.52% 0.00% 8.99% 0.49% 0.49% 1.31% <-Median-> 10 Difference
$169.90 <-12 mths 15.74%
# of Share in Millions 85.50 85.50 87.50 88.30 99.90 107.70 110.80 112.80 126.20 126.20 140.60 142.80 142.80 142.80 142.80 5.26% <-IRR #YR-> 10 Shares 67.02%
Increase 12.65% 0.00% 2.34% 0.91% 13.14% 7.81% 2.88% 1.81% 11.88% 0.00% 11.41% 1.56% 0.00% 0.00% 0.00% 5.21% <-IRR #YR-> 5 Shares 28.88%
Cash Flow from Operations $M $144.1 $151.7 $134.3 $207.6 $191.3 $12.2 $212.0 $273.3 $185.3 $237.8 $261.4 $146.8 $228.5 $255.6 $289.9 -3.23% <-Total Growth 10 Cash Flow
Increase -14.02% 5.27% -11.47% 54.58% -7.85% -93.62% 1638% 28.92% -32.20% 28.33% 9.92% -43.84% 55.64% 11.88% 13.41% DRIP S. Issues SO, Deb Conv.
5 year Running Average $101.2 $113.3 $121.5 $161.1 $165.8 $139.4 $151.5 $179.3 $174.8 $184.1 $234.0 $220.9 $212.0 $226.0 $236.4 94.95% <-Total Growth 10 CF 5 Yr Running
CFPS $1.69 $1.77 $1.53 $2.35 $1.91 $0.11 $1.91 $2.42 $1.47 $1.88 $1.86 $1.03 $1.60 $1.79 $2.03 -42.06% <-Total Growth 10 Cash Flow per Share
Increase -23.68% 5.27% -13.49% 53.18% -18.55% -94.08% 1589% 26.63% -39.40% 28.33% -1.33% -44.71% 55.64% 11.88% 13.41% -0.33% <-IRR #YR-> 10 Cash Flow -3.23%
5 year Running Average $1.60 $1.55 $1.47 $1.91 $1.85 $1.54 $1.57 $1.74 $1.57 $1.56 $1.91 $1.73 $1.57 $1.63 $1.66 -7.09% <-IRR #YR-> 5 Cash Flow -30.75%
P/CF on Med Price 15.69 9.63 8.97 4.88 6.16 111.45 4.64 3.37 7.94 7.10 6.55 10.43 7.50 -5.31% <-IRR #YR-> 10 Cash Flow per Share -42.06%
P/CF on Closing Price 13.94 6.04 7.62 4.65 7.65 97.64 3.01 4.23 8.41 6.36 5.79 12.40 7.16 6.40 5.64 -11.68% <-IRR #YR-> 5 Cash Flow per Share -46.27%
4.86% Diff M/C 1.10% <-IRR #YR-> 10 CFPS 5 yr Running 11.59%
Excl.Working Capital CF $58.7 -$22.6 $34.7 -$20.6 -$25.7 $127.4 $49.1 -$7.0 $64.7 $37.7 -$9.4 $76.8 $0.0 $0.0 $0.0 2.05% <-IRR #YR-> 5 CFPS 5 yr Running 10.67%
CF fr Op $M WC $202.8 $129.1 $169.0 $187.0 $165.6 $139.6 $261.1 $266.3 $250.0 $275.5 $252.0 $223.6 $228.5 $255.6 $289.9 73.20% <-Total Growth 10 Cash Flow less WC
Increase 3.63% -36.34% 30.91% 10.65% -11.44% -15.70% 87.03% 1.99% -6.12% 10.20% -8.53% -11.27% 2.18% 11.88% 13.41% 5.65% <-IRR #YR-> 10 Cash Flow less WC 73.20%
5 year Running Average $119.1 $127.1 $142.1 $176.7 $170.7 $158.1 $184.5 $203.9 $216.5 $238.5 $261.0 $253.5 $245.9 $247.0 $249.9 -3.05% <-IRR #YR-> 5 Cash Flow less WC -14.36%
CFPS Excl. WC $2.37 $1.51 $1.93 $2.12 $1.66 $1.30 $2.36 $2.36 $1.98 $2.18 $1.79 $1.57 $1.60 $1.79 $2.03 7.15% <-IRR #YR-> 10 CF less WC 5 Yr Run 99.50%
Increase -8.01% -36.34% 27.91% 9.65% -21.73% -21.81% 81.80% 0.18% -16.09% 10.20% -17.90% -12.64% 2.18% 11.88% 13.41% 6.56% <-IRR #YR-> 5 CF less WC 5 Yr Run 37.42%
5 year Running Average $1.81 $1.72 $1.72 $2.10 $1.92 $1.70 $1.87 $1.96 $1.93 $2.04 $2.13 $1.98 $1.82 $1.79 $1.76 0.36% <-IRR #YR-> 10 CFPS - Less WC 3.70%
P/CF on Med Price 11.15 11.32 7.13 5.42 7.12 9.74 3.77 3.46 5.89 6.13 6.79 6.85 7.50 -7.85% <-IRR #YR-> 5 CFPS - Less WC -33.55%
P/CF on Closing Price 9.91 7.09 6.06 5.17 8.84 8.53 2.44 4.34 6.23 5.49 6.00 8.14 7.16 6.40 5.64 1.37% <-IRR #YR-> 10 CFPS 5 yr Running 14.62%
Debt/CF 7.62 7.29 5.48 7.77 10.20 14.32 7.06 6.21 6.40 5.68 5.67 4.11 5.55 1.09% <-IRR #YR-> 5 CFPS 5 yr Running 5.59%
*Operational Cash Flow per share CF/-WC P/CF Med 10 yr 6.82 5 yr 7.10 P/CF Med 10 yr 6.46 5 yr 6.13 10.76% Diff M/C
-$1.77 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.03 Cash Flow per Share
-$1.91 $0.00 $0.00 $0.00 $0.00 $1.03 Cash Flow per Share
-$1.55 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.73 CFPS 5 yr Running
-$1.57 $0.00 $0.00 $0.00 $0.00 $1.73 CFPS 5 yr Running
-$129.1 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $223.6 Cash Flow less WC
-$261.1 $0.0 $0.0 $0.0 $0.0 $223.6 Cash Flow less WC
-$127.1 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $253.5 CF less WC 5 Yr Run
-$184.5 $0.0 $0.0 $0.0 $0.0 $253.5 CF less WC 5 Yr Run
OPM 7.00% 6.70% 5.71% 8.35% 8.51% 0.35% 5.40% 7.54% 4.94% 5.98% 7.89% 7.25% 8.28% <-Total Growth 10 OPM
Increase -35.17% -4.26% -14.72% 46.08% 2.02% -95.94% 1462% 39.63% -34.52% 21.13% 31.86% -8.02% Should increase or be stable.
Diff from Ave 5.75% 1.24% -13.66% 26.13% 28.67% -94.78% -18.39% 13.95% -25.39% -9.62% 19.17% 9.62% 0.00 <-Median-> 10 OPM
*Operational Profit Margin (CF/Revenue) Ratio OPM 10 Yrs 6.62% 5 Yrs 7.25% should be zero, it is a check on calculations
Current Assets $549.4 $422.5 $433.1 $507.3 $565.0 $734.0 $715.2 $651.6 $743.4 $675.2 $613.9 $417.1 $786.7 Liquidity ratio of 1.5 and up, best
Current Liabilities $307.3 $272.3 $297.2 $395.3 $408.1 $455.0 $484.7 $485.8 $520.4 $525.7 $480.3 $311.9 $238.6 1.36 <-Median-> 10 Ratio
Liquidity Ratio 1.79 1.55 1.46 1.28 1.38 1.61 1.48 1.34 1.43 1.28 1.28 1.34 3.30 1.34 <-Median-> 5 Ratio
Liq. with CF aft div 1.59 1.54 1.45 1.45 1.46 1.26 1.63 1.76 1.64 1.59 1.61 1.48 3.82 1.61 <-Median-> 5 Ratio
Liq. CF re Inv+Div 1.08 1.01 1.35 1.06 0.71 0.85 1.47 1.62 1.41 1.37 1.35 1.48 3.82 1.41 <-Median-> 5 Ratio
Assets $2,373.6 $1,536.9 $1,542.8 $2,026.9 $2,274.0 $2,449.6 $2,193.4 $2,036.3 $2,141.1 $2,114.9 $2,142.9 $1,847.5 $2,181.7 Debt Ratio of 1.5 and up, best
Liabilities $1,544.8 $941.3 $926.1 $1,452.7 $1,689.5 $1,999.5 $1,843.8 $1,653.4 $1,600.9 $1,564.5 $1,429.2 $918.9 $1,267.6 1.35 <-Median-> 10 Ratio
Debt Ratio 1.54 1.63 1.67 1.40 1.35 1.23 1.19 1.23 1.34 1.35 1.50 2.01 1.72 1.35 <-Median-> 5 Ratio
Book Value $828.80 $595.60 $616.70 $574.20 $584.50 $450.10 $349.6 $382.9 $540.2 $550.4 $713.7 $928.6 $914.1 $914.1 $914.1 55.91% <-Total Growth 10 Book Value
Book Value per share $9.69 $6.97 $7.05 $6.50 $5.85 $4.18 $3.16 $3.39 $4.28 $4.36 $5.08 $6.50 $6.40 $6.40 $6.40 -6.65% <-Total Growth 10 Book Value per Share
Change 9.83% -28.14% 1.18% -7.74% -10.03% -28.57% -24.50% 7.58% 26.10% 1.89% 16.39% 28.11% -1.56% 0.00% 0.00% -25.58% P/B Ratio Current/10 Year Median
P/B Ratio (Median) 2.73 2.45 1.95 1.76 2.02 3.02 2.81 2.41 2.72 3.07 2.40 1.65 1.88 2.40 P/B Ratio Historical Median
P/B Ratio (Close) 2.42 1.54 1.66 1.68 2.50 2.65 1.82 3.02 2.89 2.75 2.12 1.96 1.79 1.79 1.79 -0.69% <-IRR #YR-> 10 Book Value per Share -6.65%
Change -28.72% -36.58% 7.97% 1.34% 48.83% 5.69% -31.14% 65.53% -4.36% -4.71% -22.90% -7.50% -8.77% 15.56% <-IRR #YR-> 5 Book Value per Share 106.10%
Leverage (A/BK) 2.86 2.58 2.50 3.53 3.89 5.44 6.27 5.32 3.96 3.84 3.00 1.99 2.39 3.87 <-Median-> 10 A/BV
Debt/Equity Ratio 1.86 1.58 1.50 2.53 2.89 4.44 5.27 4.32 2.96 2.84 2.00 0.99 1.39 2.87 <-Median-> 10 Debt/Eq Ratio
Sharerholders Equity (Assets less liabilities) P/BV 10 yr Med 2.40 5 yr Med 2.41 -25.58% Diff M/C 2.58 Historical 21 A/BV
-$6.97 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $6.50
-$3.16 $0.00 $0.00 $0.00 $0.00 $6.50
$273.80 <-12 mths -7.06%
Comprehensive Income -$80.00 $117.50 $89.60 $72.20 -$62.80 -$303.80 $87.10 $98.70 $88.10 $114.50 $294.60 468.25% <-Total Growth 10 Comprehensive Income
Increase 246.88% -23.74% -19.42% -186.98% -383.76% 128.67% 13.32% -10.74% 29.97% 157.29% 29.97% <-Median-> 5 Comprehensive Income
5 Yr Running Average $27.30 -$17.46 -$23.54 -$21.72 -$18.54 $16.92 $136.60 #NUM! <-IRR #YR-> 10 Comprehensive Income 468.25%
ROE -13.4% 19.1% 15.6% 12.4% -14.0% -86.9% 22.7% 18.3% 16.0% 16.0% 31.7% #NUM! <-IRR #YR-> 5 Comprehensive Income 196.97%
5Yr Median 12.4% 12.4% 12.4% 12.4% 16.0% 16.0% 18.3% 30.78% <-IRR #YR-> 6 5 Yr Running Average #DIV/0!
% Difference from NI -1.0% -1.9% 32.3% 5.7% 33.6% 0.4% -6.4% 87.3% 54.8% 332.1% 0.0% #NUM! <-IRR #YR-> 5 5 Yr Running Average 882.36%
Median Values Diff 5, 10 yr 19.0% 54.8% 18.3% <-Median-> 5 Return on Equity
$80.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $294.6
$303.8 $0.0 $0.0 $0.0 $0.0 $294.6
-$27.3 $0.0 $0.0 $0.0 $0.0 $0.0 $136.6
$17.5 $0.0 $0.0 $0.0 $0.0 $136.6
Current Liability Coverage Ratio 0.66 0.47 0.57 0.47 0.41 0.31 0.54 0.55 0.48 0.52 0.52 0.72 CFO / Current Liabilities
5 year Median 0.62 0.47 0.57 0.57 0.47 0.47 0.47 0.47 0.48 0.52 0.52 0.52 0.52 <-Median-> 5 Current Liability Cov Ratio
Asset Efficiency Ratio 8.54% 8.40% 10.95% 9.23% 7.28% 5.70% 11.90% 13.08% 11.68% 13.03% 11.76% 12.10% CFO / Total Assets
5 year Median 8.54% 8.40% 8.54% 9.23% 8.54% 8.40% 9.23% 9.23% 11.68% 11.90% 11.90% 12.10% 12.1% <-Median-> 5 Return on Assets
Return on Assets ROA 4.4% -5.3% 7.8% 3.3% 3.0% -1.9% -13.8% 4.6% 2.5% 2.7% 1.2% 15.9% Net Income/Assets Return on Assets
5Yr Median 4.4% 4.3% 4.4% 4.4% 3.3% 3.0% 3.0% 3.0% 2.5% 2.5% 2.5% 2.7% 2.8% <-Median-> 10 Asset Efficiency Ratio
Return on Equity ROE 12.6% -13.6% 19.4% 11.8% 11.7% -10.4% -86.6% 24.3% 9.8% 10.3% 3.7% 31.7% Net Inc/ Shareholders' equity Return on Equity
5Yr Median 12.6% 12.6% 12.6% 12.6% 11.8% 11.7% 11.7% 11.7% 9.8% 9.8% 9.8% 10.3% 11.0% <-Median-> 10 Return on Equity
$248.60 <-12 mths -15.61%
Net Income $104.40 -$80.80 $119.80 $67.70 $68.30 -$47.00 -$302.6 $93.1 $52.7 $56.9 $26.5 $294.6 $84.0 $96.0 464.60% <-Total Growth 10 Net Income
Increase -6.12% -177.39% -248.27% -43.49% 0.89% -168.81% 543.83% -130.77% -43.39% 7.97% -53.43% 1011.70% -71.49% 14.29% EPS/CF Ratio should not be higher than 1.00
5 Yr Running Average $58.8 $35.2 $47.0 $64.5 $55.9 $25.6 -$18.8 -$24.1 -$27.1 -$29.4 -$14.7 $104.8 $102.9 $111.6 #NUM! <-IRR #YR-> 10 Net Income 464.60%
Operating Cash Flow $144.10 $151.70 $134.30 $207.60 $191.30 $12.20 $212.0 $273.3 $185.3 $237.8 $261.4 $146.8 #NUM! <-IRR #YR-> 5 Net Income 197.36%
Investment Cash Flow -$142.10 -$142.10 -$20.80 -$143.50 -$423.90 -$215.70 -$49.8 -$44.8 -$83.8 -$85.3 -$94.5 $291.9 11.54% <-IRR #YR-> 10 5 Yr Running Ave. 197.95%
Total Accruals $102.40 -$90.40 $6.30 $3.60 $300.90 $156.50 -$464.8 -$135.4 -$48.8 -$95.6 -$140.4 -$144.1 #NUM! <-IRR #YR-> 5 5 Yr Running Ave. 658.42%
Total Assets $2,373.6 $1,536.9 $1,542.8 $2,026.9 $2,274.0 $2,449.6 $2,193.4 $2,036.3 $2,141.1 $2,114.9 $2,142.9 $1,847.5 Balance Sheet Assets
Accruals Ratio 4.31% -5.88% 0.41% 0.18% 13.23% 6.39% -21.19% -6.65% -2.28% -4.52% -6.55% -7.80% -6.55% <-Median-> 5 Ratio
EPS/CF Ratio 0.55 -0.62 0.71 0.36 0.45 -0.35 -1.18 0.35 0.20 0.19 0.11 1.28 0.28 <-Median-> 10 EPS/CF Ratio
$80.8 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $294.6
$302.6 $0.0 $0.0 $0.0 $0.0 $294.6
-$35.2 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $104.8
$18.8 $0.0 $0.0 $0.0 $0.0 $104.8
Change in Close -21.72% -54.43% 9.24% -6.50% 33.91% -24.51% -48.01% 78.09% 20.61% -2.91% -10.26% 18.49% -10.20% 0.00% 0.00% Count 22 Years of data
up/down down up down down up up up up Count 14 63.64%
Meet Prediction? yes yes yes yes yes yes yes % right Count 10 71.43%
Financial Cash Flow $406.60 -$448.90 -$133.00 -$62.10 $240.80 $188.20 -$165.7 -$225.4 -$100.6 -$158.3 -$171.5 -$432.5 C F Statement Financial Cash Flow
Total Accruals -$304.20 $358.50 $139.30 $65.70 $60.10 -$31.70 -$299.10 $90.00 $51.80 $62.70 $31.10 $288.40 Accruals
Accruals Ratio 17.13% -29.21% -8.62% -3.06% 10.59% 7.68% -7.55% -11.07% -4.70% -7.48% -8.00% -23.41% -8.00% <-Median-> 5 Ratio
Cash year end $24.30 $8.90 $5.20 $7.60 $8.30 $3.10 $0.00 $5.00 $29.90 Cash
Cash per Share $0.24 $0.08 $0.05 $0.07 $0.07 $0.02 $0.00 $0.04 $0.21 $0.04 <-Median-> 5 Cash per Share
Percentage of Stock Price 1.66% 0.75% 0.82% 0.66% 0.53% 0.20% 0.00% 0.27% 1.83% 0.27% <-Median-> 5 % of Stock Price
Distri Inc
for 3 mths
Payout R Dis 102.6% 96.8%
Div in Tax yr
Dividends
Cap Gain
Other Income
Ret of Cap.
Total
Div in Tax yr
Dividends 14.84% 14.84% <-Average 1
Cap Gain 0.00% 0.00% <-Average 1
Other Income 70.40% 70.40% <-Average 1
Ret of Cap. 14.77% 14.77% <-Average 1
Total
For Tax Cr
Notes:
August 20, 2017. Last estimates were for 2016, 2017 and 2018 of $2756M, $2450M and $2469M for Revenue, $0.70, $0.72 and $0.79 for EPS,
$1.40, $1.45 and $1.66 CFPS and $42M and $42M for Net Income for 2016 and 2017.
August 26, 2016. Last estimates were for 2015, 2016 and 2017 of $3615M, $4000M and $3866M for Revenue, $0.58, $1.10 and $1.12 for EPS,
$1.68, $2.02 and $2.28 for CFPS and $77M, $122M and $148.7M for Net Income.
August 21, 2015. Last estimates were for 2014, 2015 and 2016 of $3673M, $3517M and $3591M for Revenue, $0.95, $1.31 and $1.41 of EPS,
$1.86, $2.06 and $2.18 of CFPS, $88M, $142M and $160.3M for Net Income.
August 17, 2014. Last estimates were for 2013, 2014 and 2015 of $3633M, $3668M and $3624M for Revenue, $0.99 and $1.05 for EPS (2013 and 2014), $1.72 and $1.87 for CFPS (2013 and 2014).
Feb 6, 2012. Last estimates were for 2010 and 2011 of $1.00 and $1.15 for EPS and $1.90 and $1.95 for CF. Brecause of new accting rules, Book Value is higher.
Under the new rules, Book Value in 3rd quarter would be lower than at the end of last year.
May 12, 2010. The increase in shares is to finance purchase of Griffith.
May 9, 2010. Last time I looked at got estimates for earnings for 2009 - 2011 of $1.40, $1.21, $1.42 and cash flow for 2009 and 2010 of $1.70 and $2.00.
From Jan 1, 2009, all distributions are considered dividends. Changed to a corporation called Superior Plus (TSX-SPB) from Unit trust (TSX-SPF.UN) in 2009. Company was started on Oct 8, 1996 as an income trust.
The Fund commenced operations on October 8, 1996.
Sector:
Services, Industrials
What should this stock accomplish?
Would I buy this company and Why.
Why am I following this stock.
I started to follow this stock as it was an income trust company that was talked about in the Money Reporter from MPL Communications. This company changed to a corporation from Unit Trust (TSX-SPF.UN) in 2009.
Dividends
Dividends are paid monthly. Dividends are announced in one month and payable in the following month.
For example, the July dividend announced on July 10, 2014 is payable to shareholders of record of July 31, 2014 on August 15, 2014.
How they make their money
Superior Plus Corp. (Superior) is a Canada-based diversified business company. The Company operates through two segments: Energy Distribution and Specialty Chemicals.
The Company's Energy Distribution operating segment provides distribution, wholesale procurement and related services in relation to propane, heating oil and other
refined fuels under Canadian propane division and the United States refined fuels division. The Company's Specialty Chemicals segment is a supplier of sodium chlorate
and technology to the pulp and paper industry and a regional supplier of potassium and chlor-alkali products in the United States Midwest.
For most ratios, lower is better when looking for a good stock price. However, there are exceptions such as for yield and asset/liability ratios and here you want a higher ratios to indicate a good stock price.
Also, for the Operational Profit Margin, a higher percentage is better. With the OPM, you should only compare companies in similar industries.
Shares; '%, Value $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M
Date Feb 6 2012 Aug 23 2013 Aug 20 2014 Aug 21 2015 Aug 26 2016 Aug 20 2017
Desjardins, Luc 0.264 0.21% 0.265 0.21% 0.278 0.20% 0.330 0.23% 0.347 0.24% Used to be CFO, 2013
CEO - Shares - Amount $3.262 $3.176 $2.990 $4.201 $3.978
Options - percentage 0.495 0.39% 0.323 0.26% 0.271 0.19% 0.318 0.22% 0.431 0.30%
Options - amount $6.116 $3.872 $2.918 $4.055 $4.939
Summers, Beth 0.002 0.00% 0.004 0.00%
CFO - Shares - Amount $0.028 $0.050
Options - percentage 0.040 0.03% 0.077 0.05%
Options - amount $0.505 $0.884
Bingham, Wayne Mitchell 0.199 0.16% 0.215 0.17% 0.266 0.19%
CFO - Shares - Amount $2.454 $2.575 $2.864
Options - percentage 0.129 0.10% 0.084 0.07% 0.093 0.07%
Options - amount $1.596 $1.009 $0.998
McCamus, Gregory Lorne 0.044 0.03% 0.044 0.03% 0.044 0.03% 0.044 0.03%
Officer - Shares - Amount $0.523 $0.469 $0.556 $0.499
Options - percentage 0.071 0.06% 0.088 0.06% 0.115 0.08% 0.148 0.10%
Options - amount $0.848 $0.950 $1.471 $1.693
Best, Catherine May 0.007 0.01% 0.007 0.00% 0.007 0.00% 0.007 0.00%
Director - Shares - Amount $0.084 $0.075 $0.089 $0.080
Options - percentage 0.017 0.01% 0.024 0.02% 0.033 0.02% 0.042 0.03%
Options - amount $0.208 $0.254 $0.426 $0.487
Green, Peter 0.039 0.03%
Director - Shares - Amount $402,637
Options - percentage 0.022 0.02%
Options - amount $225,126
Smith, David Paul 0.029 0.02% 0.068 0.05% 0.071 0.05% used to be CEO, 2013
Chairman - Shares - Amt $0.316 $0.866 $0.817 Also has convertible debentures
Options - percentage 0.030 0.02% 0.046 0.03% 0.062 0.04%
Options - amount $0.326 $0.591 $0.709
Billing, Grant Donald 1.500 1.19% 1.000 0.79% used to be CEO, 2013
Chairman - Shares - Amt $18.525 $11.990 Also has convertible debentures
Options - percentage 0.163 0.13% 0.188 0.15%
Options - amount $2.016 $2.250
Increase in O/S Shares 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% Yes, 0
due to SO $0 $0.000 $0.000 $0.000 $0.000
Book Value $0 $0.000 $0.000 $0.000 $0.000
Insider Buying -$0.619 -$0.515 -$0.089
Insider Selling $0.000 $0.000 $0.027
Net Insider Selling $6.618 -$0.619 -$0.515 -$0.062
% of Market Cap 0.44% -0.04% -0.03% 0.00%
Directors 10 10 10 10 10
Women 1 10% 2 20% 2 20% 2 20% 2 20%
Minorities 0 0% 0 0% 0 0% 0 0% 0 0%
Institutions/Holdings 48 12.86% 67 27.37% 74 27.97% 74 27.97%
Total Shares Held 7.439 6.59% 16.227 12.86% 24.906 19.74% 34.667 24.66% 39.821 27.89% 0.000 0.00%
Increase/Decrease 0.375 4.80% 0.069 0.43% 1.001 4.19% 0.258 0.75% 0.294 0.74% 0.294 -100.00%
Starting No. of Shares 7.814 16.158 23.904 34.408 39.527 -0.294
Copyright 2008 Website of SPBrunner. All rights reserved.