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
Telus Corp TSX: T NYSE: TU www.telus.com Fiscal Yr: Dec 31
Year 12/31/05 12/31/06 12/31/07 12/31/08 12/31/09 12/31/10 12/31/11 12/31/12 12/31/13 12/31/14 12/31/15 12/31/16 12/31/17 12/31/18 12/31/19 Value Description #Y Item Total G
Accounting Rules C GAAP IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS
$13,014 <-12 mths 1.68%
Revenue* $8,143 $8,681 $9,074 $9,653 $9,606 $9,779 $10,397 $10,921 $11,404 $12,002 $12,502 $12,799 $13,288 $13,734 $14,019 47.44% <-Total Growth 10 Revenue
Increase 7.41% 6.61% 4.53% 6.38% -0.49% 1.80% 6.32% 5.04% 4.42% 5.24% 4.17% 2.38% 3.82% 3.36% 2.08% 3.96% <-IRR #YR-> 10 Revenue 47.44%
5 year Running Average $7,391 $7,712 $8,125 $8,626 $9,031 $9,359 $9,702 $10,071 $10,421 $10,901 $11,445 $11,926 $12,399 $12,865 $13,268 4.24% <-IRR #YR-> 5 Revenue 23.10%
Revenue per Share $11.63 $12.85 $13.57 $15.19 $15.12 $15.17 $16.00 $16.75 $18.29 $19.71 $21.04 $21.69 $22.41 $23.16 $23.64 4.46% <-IRR #YR-> 10 5 yr Running Average 54.65%
Increase 10.00% 10.45% 5.65% 11.97% -0.50% 0.33% 5.51% 4.68% 9.20% 7.73% 6.75% 3.12% 3.30% 3.36% 2.08% 4.21% <-IRR #YR-> 5 5 yr Running Average 22.92%
5 year Running Average $10.84 $11.07 $11.75 $12.76 $13.67 $14.38 $15.01 $15.65 $16.27 $17.18 $18.36 $19.50 $20.63 $21.60 $22.39 5.38% <-IRR #YR-> 10 Revenue per Share 68.88%
P/S (Price/Sales) Med 1.83 2.10 2.17 1.34 1.07 1.32 1.61 1.82 1.84 2.03 2.04 1.85 6.27% <-IRR #YR-> 5 Revenue per Share 35.56%
P/S (Price/Sales) Close 2.06 2.08 1.82 1.22 1.13 1.50 1.80 1.94 2.00 2.13 1.82 1.97 1.98 1.91 1.88 5.83% <-IRR #YR-> 10 5 yr Running Average 76.16%
*Revenue in M CDN $ P/S Med 10 yr 1.83 5 yr 1.85 8.14% Diff M/C 5.37% <-IRR #YR-> 5 5 yr Running Average 29.88%
-$8,681 $0 $0 $0 $0 $0 $0 $0 $0 $0 $12,799
-$10,397 $0 $0 $0 $0 $12,799
-$7,712 $0 $0 $0 $0 $0 $0 $0 $0 $0 $11,926
-$9,702 $0 $0 $0 $0 $11,926
-$12.85 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $21.69
-$16.00 $0.00 $0.00 $0.00 $0.00 $21.69
-$11.07 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $19.50
-$15.01 $0.00 $0.00 $0.00 $0.00 $19.50
$2.09 <-12 mths 1.46%
Pre-split 2013 $3.27 $3.23 $4.06
EPS Basic $0.97 $1.64 $1.88 $1.76 $1.57 $1.62 $1.88 $2.03 $2.02 $2.31 $2.29 $2.06 25.99% <-Total Growth 10 EPS Basic
EPS* $0.97 $1.62 $1.88 $1.76 $1.57 $1.61 $1.87 $2.02 $2.01 $2.31 $2.29 $2.06 $2.57 $2.80 $3.09 27.55% <-Total Growth 10 EPS Diluted
Increase 24.36% 66.49% 16.41% -6.65% -10.54% 2.55% 16.15% 7.75% -0.25% 14.93% -0.87% -10.04% 24.76% 8.95% 10.36% 2.46% <-IRR #YR-> 10 Earnings per Share 27.55%
Earnings Yield 4.1% 6.0% 7.6% 9.4% 9.2% 7.1% 6.5% 6.2% 5.5% 5.5% 6.0% 4.8% 5.8% 6.3% 7.0% 1.95% <-IRR #YR-> 5 Earnings per Share 10.16%
5 year Running Average $0.52 $0.69 $1.14 $1.40 $1.56 $1.69 $1.74 $1.76 $1.82 $1.96 $2.10 $2.14 $2.25 $2.41 $2.56 11.98% <-IRR #YR-> 10 5 yr Running Average 210.16%
10 year Running Average $0.60 $0.66 $0.79 $0.95 $1.03 $1.10 $1.21 $1.45 $1.61 $1.76 $1.89 $1.94 $2.01 $2.11 $2.26 4.23% <-IRR #YR-> 5 5 yr Running Average 23.03%
* ESP per share (Cdn GAAP) E/P 10 Yrs 6.34% 5Yrs 5.51%
-$1.62 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.06
-$1.87 $0.00 $0.00 $0.00 $0.00 $2.06
-$0.69 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.14
-$1.74 $0.00 $0.00 $0.00 $0.00 $2.14
Special Dividends $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 <-Median-> 10 Special Dividends
Pre-split 2013 $0.80 $1.10 $1.50 $1.80 $1.90 $1.95 $2.21
Dividend* $0.40 $0.55 $0.75 $0.90 $0.95 $0.98 $1.08 $1.19 $1.32 $1.48 $1.64 $1.80 $1.95 $1.97 $1.97 227.27% <-Total Growth 10 Dividends
Increase 33.33% 37.50% 36.36% 20.00% 5.56% 2.63% 10.26% 10.70% 10.92% 12.12% 10.81% 9.76% 8.06% 1.29% 0.00% Count 23 Years of data
Dividends 5 Yr Running $0.38 $0.37 $0.46 $0.58 $0.71 $0.83 $0.93 $1.02 $1.10 $1.21 $1.34 $1.49 $1.64 $1.77 $1.87 301.62% <-Total Growth 10 Dividends 5 Yr Running
Yield H/L Price 1.88% 2.04% 2.55% 4.42% 5.85% 4.86% 4.17% 3.91% 3.92% 3.70% 3.83% 4.48% 4.41% 4.04% <-Median-> 10 Yield H/L Price
Yield on High Price 1.60% 1.71% 2.28% 3.72% 5.30% 4.09% 3.73% 3.61% 3.51% 3.38% 3.65% 4.09% 4.23% 3.68% <-Median-> 10 Yield on High Price
Yield on Low Price 2.26% 2.51% 2.90% 5.45% 6.52% 5.99% 4.73% 4.26% 4.43% 4.08% 4.02% 4.95% 4.60% 4.58% <-Median-> 10 Yield on Low Price
Yield on Close Price 1.67% 2.06% 3.03% 4.84% 5.57% 4.29% 3.73% 3.66% 3.61% 3.53% 4.29% 4.21% 4.39% 4.44% 4.44% 3.97% <-Median-> 10 Yield on Close Price
Payout Ratio EPS 41.24% 34.06% 39.89% 51.28% 60.51% 60.56% 57.49% 59.06% 65.67% 64.07% 71.62% 87.38% 75.68% 70.36% 63.75% 60.53% <-Median-> 10 DPR EPS
DPR EPS 5 Yr Running 73.50% 53.70% 40.35% 41.43% 45.57% 48.93% 53.54% 57.71% 60.72% 61.54% 63.89% 69.54% 72.82% 73.44% 72.79% 55.63% <-Median-> 10 DPR EPS 5 Yr Running
Payout Ratio CFPS 9.61% 13.26% 15.81% 20.28% 20.79% 24.69% 27.39% 24.10% 25.35% 26.46% 27.52% 32.99% 29.74% 29.23% 28.06% 25.02% <-Median-> 10 DPR CF
DPR CF 5 Yr Running 12.19% 10.63% 11.72% 13.79% 16.09% 18.88% 21.50% 23.33% 24.39% 25.58% 26.17% 27.36% 28.46% 29.17% 29.40% 22.42% <-Median-> 10 DPR CF 5 Yr Running
Payout Ratio CFPS WC 10.81% 12.04% 16.04% 18.61% 23.28% 24.50% 24.78% 23.62% 26.96% 27.26% 27.61% 33.59% 34.55% 34.99% 34.99% 24.64% <-Median-> 10 DPR CF WC
DPR CF WC 5 Yr Running 12.31% 10.49% 11.80% 13.60% 16.24% 18.63% 21.22% 22.85% 24.67% 25.51% 26.15% 27.87% 30.03% 31.57% 33.08% 22.04% <-Median-> 10 DPR CF WC 5 Yr Running
Median Values 5 Yr Med 5 Yr Cl 3.91% 3.66% 5 Yr Med Payout 65.67% 26.46% 27.26% 22.65% <-IRR #YR-> 10 Dividends 227.27%
* Dividends per share 5 Yr Med and Cur. 13.70% 21.50% Last Div Inc ---> $0.4800 $0.4925 2.6% 10.86% <-IRR #YR-> 5 Dividends 67.44%
-$0.55 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.32 $0.00 $0.00 $1.80
-$1.08 $0.00 $0.00 $0.00 $0.00 $1.80
Historical Dividends Historical High Div 6.73% Low Div 1.63% Ave Div 4.18% Med Div 3.91% Close Div 3.61% Historical Dividends
High/Ave/Median Values Curr diff Exp. -34.00% 172.51% Cheap 6.27% Cheap 13.60% Cheap 23.03% High/Ave/Median
Future Dividend Yield Div Yd 7.15% earning in 5 Years at IRR of 10.00% Div Inc. 61.05% Future Dividend Yield
Future Dividend Yield Div Yd 11.52% earning in 10 Years at IRR of 10.00% Div Inc. 159.37% Future Dividend Yield
Future Dividend Yield Div Yd 18.56% earning in 15 Years at IRR of 10.00% Div Inc. 317.72% Future Dividend Yield
Cost covered if held 5 years 9.48% 12.16% 30.39% 27.55% 24.39% 19.35% 17.23% 17.31% 27.07% 37.19% 33.43% 28.82% 26.87% 26.22% 23.30% 27.31% <-Median-> 10 Paid Median Price
Cost covered if held 10 years 36.62% 28.49% 24.28% 32.35% 30.07% 42.73% 97.65% 79.90% 65.90% 50.80% 44.76% 45.15% 70.47% 94.60% 43.74% <-Median-> 10 Paid Median Price
Cost covered if held 15 years 69.82% 56.13% 48.61% 66.33% 63.53% 91.57% 205.81% 163.85% 129.98% 64.93% <-Median-> 6 Paid Median Price
Cost covered if held 20 years 122.86% 100.58% 87.62% 118.79% 122.86% <-Median-> 1 Paid Median Price
Yield if held 5 yrs 2.00% 3.62% 9.91% 8.55% 6.53% 4.57% 3.98% 4.05% 6.48% 9.11% 8.18% 6.98% 6.39% 5.85% 4.92% 6.51% <-Median-> 10 Paid Median Price
Yield if held 10 yrs 3.93% 4.07% 3.97% 5.34% 4.87% 7.07% 15.73% 12.54% 10.17% 7.69% 6.67% 6.62% 9.68% 12.13% 6.87% <-Median-> 10 Paid Median Price
Yield if held 15 yrs 7.67% 6.46% 5.83% 8.33% 8.18% 11.83% 25.70% 18.72% 13.54% 8.18% <-Median-> 7 Paid Median Price
Yield if held 20 yrs 12.85% 10.56% 8.70% 11.08% 11.71% <-Median-> 2 Paid Median Price
Graham No. $14.63 $19.38 $20.93 $21.13 $20.49 $21.44 $22.06 $23.12 $24.11 $25.22 $25.79 $24.94 $28.57 $29.83 $31.33 28.71% <-Total Growth 10 Graham Price
Price/GP Ratio Med 1.46 1.39 1.40 0.96 0.79 0.94 1.17 1.32 1.40 1.59 1.66 1.61 1.55 1.36 <-Median-> 10 Price/GP Ratio
Price/GP Ratio High 1.70 1.66 1.57 1.15 0.87 1.11 1.31 1.43 1.56 1.74 1.74 1.76 1.61 1.49 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Low 1.21 1.13 1.24 0.78 0.71 0.76 1.03 1.21 1.24 1.44 1.58 1.46 1.48 1.22 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Close 1.63 1.38 1.18 0.88 0.83 1.06 1.31 1.41 1.52 1.66 1.48 1.71 1.55 1.49 1.42 1.36 <-Median-> 10 Price/GP Ratio
Prem/Disc Close 63.49% 38.11% 18.10% -12.04% -16.78% 6.08% 30.66% 40.79% 51.62% 66.09% 48.35% 71.42% 55.21% 48.70% 41.55% 35.72% <-Median-> 10 Graham Price
Pre-split 2013 $47.85 $53.52 $49.44 $37.17 $34.11 $45.48 $57.64
Price Close $23.93 $26.76 $24.72 $18.59 $17.06 $22.74 $28.82 $32.55 $36.56 $41.89 $38.26 $42.75 $44.35 $44.35 $44.35 59.75% <-Total Growth 10 Stock Price
Increase 32.11% 11.85% -7.62% -24.82% -8.23% 33.33% 26.74% 12.94% 12.32% 14.58% -8.67% 11.74% 3.74% 0.00% 0.00% 4.80% <-IRR #YR-> 10 Stock Price 59.75%
P/E 24.66 16.57 13.15 10.59 10.86 14.12 15.41 16.15 18.19 18.13 16.71 20.75 17.26 15.84 14.35 8.21% <-IRR #YR-> 5 Stock Price 48.33%
Trailing P/E 30.67 27.59 15.31 9.89 9.72 14.48 17.90 17.41 18.14 20.84 16.56 18.67 21.53 17.26 15.84 8.31% <-IRR #YR-> 10 Price & Dividend
Median 10, 5 Yrs D. per yr 3.51% 4.35% % Tot Ret 42.29% 34.65% Price Inc 12.32% P/E: 15.78 18.13 12.56% <-IRR #YR-> 5 Price & Dividend
-$26.76 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $42.75
-$28.82 $0.00 $0.00 $0.00 $0.00 $42.75
-$26.76 $0.75 $0.90 $0.95 $0.98 $1.08 $1.19 $1.32 $1.48 $1.64 $44.55
-$28.82 $1.19 $1.32 $1.48 $1.64 $44.55
Price H/L Median $21.32 $26.99 $29.40 $20.36 $16.24 $20.06 $25.79 $30.46 $33.70 $40.03 $42.87 $40.18 $44.15 48.88% <-Total Growth 10 Stock Price
Increase 46.49% 26.60% 8.94% -30.76% -20.21% 23.47% 28.57% 18.13% 10.62% 18.80% 7.09% -6.27% 9.88% 4.06% <-IRR #YR-> 10 Stock Price 48.88%
P/E 21.98 16.71 15.64 11.60 10.35 12.46 13.79 15.12 16.76 17.33 18.72 19.50 17.18 9.28% <-IRR #YR-> 5 Stock Price 55.83%
Trailing P/E 27.33 27.82 18.20 10.83 9.25 12.77 16.02 16.29 16.72 19.92 18.56 17.55 21.43 7.66% <-IRR #YR-> 10 Price & Dividend
P/E on Run. 5 yr Ave 41.23 39.17 25.79 14.54 10.43 11.90 14.84 17.27 18.56 20.39 20.42 18.80 19.64 14.05% <-IRR #YR-> 5 Price & Dividend
P/E on Run. 10 yr Ave 35.62 41.01 37.36 21.45 15.72 18.21 21.26 20.98 20.96 22.74 22.65 20.74 22.01 17.33 P/E Ratio Historical Median
Median 10, 5 Yrs D. per yr 3.60% 4.77% % Tot Ret 46.99% 33.95% Price Inc 10.62% P/E: 15.38 17.33 Count 21 Years of data
-$26.99 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $40.18
-$25.79 $0.00 $0.00 $0.00 $0.00 $40.18
-$26.99 $0.75 $0.90 $0.95 $0.98 $1.08 $1.19 $1.32 $1.48 $1.64 $41.98
-$25.79 $1.19 $1.32 $1.48 $1.64 $41.98
High Months Sep Sep Jun May Sep Dec Dec Dec May Nov Jul Jul May
Pre-split 2013 $49.87 $64.15 $65.86 $48.43 $35.82 $47.69 $57.64
Price High $24.94 $32.08 $32.93 $24.22 $17.91 $23.85 $28.82 $32.97 $37.57 $43.78 $44.97 $44.01 $46.00 37.21% <-Total Growth 10 Stock Price
Increase 33.34% 28.63% 2.67% -26.47% -26.04% 33.14% 20.86% 14.40% 13.95% 16.53% 2.72% -2.13% 4.52% 3.21% <-IRR #YR-> 10 Stock Price 37.21%
P/E 25.71 19.86 17.52 13.80 11.41 14.81 15.41 16.36 18.69 18.95 19.64 21.36 17.90 8.84% <-IRR #YR-> 5 Stock Price 52.71%
Trailing P/E 31.97 33.07 20.39 12.88 10.21 15.19 17.90 17.63 18.65 21.78 19.47 19.22 22.33 19.75 P/E Ratio Historical Median
Median 10, 5 Yrs Price Inc 13.95% P/E: 16.94 18.95 29.28 P/E Ratio Historical High
-$32.08 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $44.01
-$28.82 $0.00 $0.00 $0.00 $0.00 $44.01
Low Months Jan Feb Aug Dec Apr Feb Jan Feb Jun Jan Jun Jan Mar
Pre-split 2013 $35.40 $43.80 $51.74 $33.00 $29.15 $32.53 $45.50
Price Low $17.70 $21.90 $25.87 $16.50 $14.58 $16.27 $22.75 $27.95 $29.82 $36.28 $40.77 $36.35 $42.30 65.98% <-Total Growth 10 Stock Price
Increase 70.11% 23.73% 18.13% -36.22% -11.67% 11.60% 39.87% 22.86% 6.69% 21.66% 12.38% -10.84% 16.37% 5.20% <-IRR #YR-> 10 Stock Price 65.98%
P/E 18.25 13.56 13.76 9.40 9.28 10.10 12.17 13.87 14.84 15.71 17.80 17.65 16.46 9.83% <-IRR #YR-> 5 Stock Price 59.78%
Trailing P/E 22.69 22.58 16.02 8.78 8.30 10.36 14.13 14.95 14.80 18.05 17.65 15.87 20.53 14.35 P/E Ratio Historical Median
Median 10, 5 Yrs Price Inc 12.38% P/E: 13.82 15.71 11.81 P/E Ratio Historical Low
-$21.90 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $36.35
-$22.75 $0.00 $0.00 $0.00 $0.00 $36.35
Long Term Debt $9,321 $12,038 $12,931 $13,544 Debt
Change 29.15% 7.42% 4.74% 18.28% <-Median-> 2 Change
Debt/Market Cap Ratio 0.37 0.53 0.51 0.51 0.51 <-Median-> 3 % of Market C.
Goodwill & Intangibles $9,883 $10,268 $11,554 $11,554 $14,151 $14,733 Intangibles Goodwill
Change 3.90% 12.52% 0.00% 22.48% 4.11% 8.21% <-Median-> 4 Change
Intangible/Market Cap Ratio 0.47 0.45 0.45 0.51 0.56 0.56 0.47 <-Median-> 5 % of Market C.
Market Cap $16,752 $18,085 $16,530 $11,807 $10,837 $14,661 $18,724 $21,220 $22,793 $25,512 $22,738 $25,223 $26,300 $26,300 $26,300 39.47% <-Total Growth 10 Market Cap
Pre-split 2013 361.0 347.4 318 321 326 327
Diluted # of Shares in Million 722.0 694.8 334 322 636 642 652 654 643 618 604 593 592 -14.65% <-Total Growth 10 Diluted
Change -3.77% -51.93% -3.59% 97.52% 0.94% 1.56% 0.31% -1.68% -3.89% -2.27% -1.82% -0.17% -1.75% <-Median-> 10 Change
Pre-split 2013 357.1 343.8 318 320 324 326
Basic # of Shares in Millions 714.2 687.6 664 640 636 640 648 652 640 616 603 592 591 -13.90% <-Total Growth 10 Basic
Change 0.51% -3.72% -3.43% -3.61% -0.63% 0.63% 1.25% 0.62% -1.84% -3.75% -2.11% -1.82% -0.17% -1.83% <-Median-> 10 Change
Difference -2.0% -1.7% 0.7% -0.7% -0.1% 0.7% 0.3% 0.0% -2.6% -1.1% -1.4% -0.3% 0.3% -0.22% <-Median-> 10 Difference
$3,599 <-12 mths 11.80%
BC Tel 1-1
Telus 1-.7773
# of Share in Millions 700.17 675.82 668.69 635.30 635.39 644.73 649.70 651.93 623.43 609.02 594.30 590 593 593 593 -1.35% <-IRR #YR-> 10 Shares -12.70%
Change -2.36% -3.48% -1.05% -4.99% 0.01% 1.47% 0.77% 0.34% -4.37% -2.31% -2.42% -0.72% 0.51% 0.00% 0.00% -1.91% <-IRR #YR-> 5 Shares -9.19%
CF fr Op $M $2,914.6 $2,803.7 $3,171.7 $2,819.0 $2,904.0 $2,546.0 $2,550.0 $3,219 $3,246 $3,407 $3,542 $3,219 $3,878 $3,997 $4,163 14.81% <-Total Growth 10 Cash Flow
Increase 14.83% -3.80% 13.13% -11.12% 3.02% -12.33% 0.16% 26.24% 0.84% 4.96% 3.96% -9.12% 20.48% 3.06% 4.15% SO, Buy Backs
5 year Running Average $2,147 $2,426 $2,712 $2,849 $2,923 $2,849 $2,798 $2,808 $2,893 $2,994 $3,193 $3,327 $3,458 $3,609 $3,760 37.10% <-Total Growth 10 CF 5 Yr Running
CFPS $4.16 $4.15 $4.74 $4.44 $4.57 $3.95 $3.92 $4.94 $5.21 $5.59 $5.96 $5.46 $6.54 $6.74 $7.02 31.51% <-Total Growth 10 Cash Flow per Share
Increase 17.61% -0.34% 14.33% -6.45% 3.00% -13.60% -0.61% 25.80% 5.45% 7.44% 6.54% -8.46% 19.87% 3.06% 4.15% 1.39% <-IRR #YR-> 10 Cash Flow 14.81%
5 year Running Average $3.12 $3.48 $3.93 $4.21 $4.41 $4.37 $4.32 $4.36 $4.52 $4.72 $5.12 $5.43 $5.75 $6.06 $6.34 4.77% <-IRR #YR-> 5 Cash Flow 26.24%
P/CF on Med Price 5.12 6.51 6.20 4.59 3.55 5.08 6.57 6.17 6.47 7.16 7.19 7.36 6.75 0.00 0.00 2.78% <-IRR #YR-> 10 Cash Flow per Share 31.51%
P/CF on Closing Price 5.75 6.45 5.21 4.19 3.73 5.76 7.34 6.59 7.02 7.49 6.42 7.84 6.78 6.58 6.32 6.81% <-IRR #YR-> 5 Cash Flow per Share 39.01%
7.05% Diff M/C 4.55% <-IRR #YR-> 10 CFPS 5 yr Running 56.03%
Excl.Working Capital CF -$324.90 $283.50 -$44.40 $254.00 -$311.00 $20.00 $268.00 $66.00 -$194.00 -$101.00 -$12.00 -$57 $0 $0 $0 4.66% <-IRR #YR-> 5 CFPS 5 yr Running 25.57%
CF fr Op $M WC $2,589.7 $3,087.2 $3,127.3 $3,073.0 $2,593.0 $2,566.0 $2,818.0 $3,285 $3,052 $3,306 $3,530 $3,162 $3,878 $3,997 $4,163 2.42% <-Total Growth 10 Cash Flow less WC
Increase 1.92% 19.21% 1.30% -1.74% -15.62% -1.04% 9.82% 16.57% -7.09% 8.32% 6.78% -10.42% 22.65% 3.06% 4.15% 0.24% <-IRR #YR-> 10 Cash Flow less WC 2.42%
5 year Running Average $2,125 $2,457 $2,691 $2,884 $2,894 $2,889 $2,835 $2,867 $2,863 $3,005 $3,198 $3,267 $3,386 $3,575 $3,746 2.33% <-IRR #YR-> 5 Cash Flow less WC 12.21%
CFPS Excl. WC $3.70 $4.57 $4.68 $4.84 $4.08 $3.98 $4.34 $5.04 $4.90 $5.43 $5.94 $5.36 $5.63 $5.63 $5.63 2.89% <-IRR #YR-> 10 CF less WC 5 Yr Run 32.98%
Increase 4.38% 23.51% 2.38% 3.43% -15.63% -2.47% 8.98% 16.17% -2.85% 10.89% 9.42% -9.77% 5.05% 0.00% 0.00% 2.87% <-IRR #YR-> 5 CF less WC 5 Yr Run 15.22%
5 year Running Average $3.09 $3.53 $3.90 $4.26 $4.37 $4.43 $4.38 $4.45 $4.47 $4.74 $5.13 $5.33 $5.45 $5.60 $5.64 1.61% <-IRR #YR-> 10 CFPS - Less WC 17.32%
P/CF on Med Price 5.12 6.51 6.20 4.59 3.55 5.08 6.57 6.17 6.47 7.37 7.22 7.50 4.32% <-IRR #YR-> 5 CFPS - Less WC 23.56%
P/CF on Closing Price 5.75 6.45 5.21 4.19 3.73 5.76 7.34 6.59 7.02 7.72 6.44 7.98 6.78 6.58 6.32 4.22% <-IRR #YR-> 10 CFPS 5 yr Running 51.16%
*Operational Cash Flow per share CF/-WC P/CF Med 10 yr 6.33 5 yr 7.16 P/CF Med 10 yr 6.33 5 yr 7.22 7.05% Diff M/C 4.00% <-IRR #YR-> 5 CFPS 5 yr Running 21.68%
-$3.92 $0.00 $0.00 $0.00 $0.00 $5.46 Cash Flow per Share
-$3.48 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $5.43 CFPS 5 yr Running
-$4.32 $0.00 $0.00 $0.00 $0.00 $5.43 CFPS 5 yr Running
-$3,087.2 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $3,162.0 Cash Flow less WC
-$2,818.0 $0.0 $0.0 $0.0 $0.0 $3,162.0 Cash Flow less WC
-$2,456.7 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $3,267.0 CF less WC 5 Yr Run
-$2,835.5 $0.0 $0.0 $0.0 $0.0 $3,267.0 CF less WC 5 Yr Run
-$4.57 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $5.36 CFPS - Less WC
-$4.34 $0.00 $0.00 $0.00 $0.00 $5.36 CFPS - Less WC
-$3.53 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $5.33 CFPS 5 yr Running
-$4.38 $0.00 $0.00 $0.00 $0.00 $5.33 CFPS 5 yr Running
Accounts Receivable $55 -$45
Inventories -$40 $42
Prepaid Expenses -$22 -$20
Accounts Payable and Accrued Liab. -$60 $126
Income & other taxes rec & pay Net
Advance Billings, customer Deposits $7 -$28
Provisions $72 -$18
Net change in non-cash operating working capital $353.70 -$247.70 $25.10 -$1.00 $339.00 -$236.00 -$255.0 $52.0 $187.0 -$64.0
Income and other taxes receivable -$28.80 -$35.80 $19.30 -$253.00 -$28.00 $216.00 -$13.0 -$118.0 $7.0 $165.0
and payable, net
                       
Net. $324.90 -$283.50 $44.40 -$254.00 $311.00 -$20.0 -$268.0 -$66.0 $194.0 $101.0 $12.0 $57.0
Google     -$66.0 $194.0 $101.0 $12.0 $57.0
Difference $0.0 $0.0 $0.0 $0.0 $0.0
OPM 35.79% 32.30% 34.95% 29.20% 30.23% 26.04% 24.53% 29.48% 28.46% 28.39% 28.33% 25.15% -22.13% <-Total Growth 10 OPM
Increase 6.92% -9.77% 8.22% -16.45% 3.52% -13.88% -5.80% 20.18% -3.43% -0.27% -0.20% -11.23% Should increase or be stable.
Diff from Ave 25.92% 13.62% 22.96% 2.74% 6.35% -8.41% -13.72% 3.69% 0.14% -0.14% -0.33% -11.52% 0.00 <-Median-> 10 OPM
*Operational Profit Margin (CF/Revenue) Ratio OPM 10 Yrs 28.43% 5 Yrs 28.39% should be zero, it is a check on calculations
Current Assets $1,242.5 $1,344.9 $1,340.7 $1,558 $1,127 $1,390 $2,051 $2,210 $2,329 $2,186 $2,331 $2,474 $2,612 Liquidity ratio of 1.5 and up, best
Current Liabilities $2,027.6 $3,738.2 $2,686.0 $3,057 $2,964 $3,949 $3,845 $3,520 $3,299 $3,499 $4,276 $4,951 $4,839 0.52 <-Median-> 10 Ratio
Liquidity 0.61 0.36 0.50 0.51 0.38 0.35 0.53 0.63 0.71 0.62 0.55 0.50 0.54 0.62 <-Median-> 5 Ratio
Liq. with CF aft div 1.91 1.01 1.49 1.24 1.16 0.84 1.01 1.32 1.44 1.34 1.15 0.94 1.10 1.32 <-Median-> 5 Ratio
Liq. CF re Inv+Div 1.15 0.70 0.90 0.59 0.67 0.58 0.67 0.83 0.84 0.65 0.56 0.59 1.10 0.65 <-Median-> 5 Ratio
Curr Long Term Debt $1,066 $545 $21 $255 $856 $1,327 $1,297
Liquidity Less CLTD 0.74 0.74 0.71 0.67 0.68 0.68 0.74 0.68 <-Median-> 5 Ratio
Liq. with CF aft div 1.40 1.56 1.45 1.45 1.43 1.28 1.51 1.45 <-Median-> 5 Ratio
Assets $16,222 $16,508 $16,988 $19,160 $19,219 $19,599 $19,931 $20,445 $21,566 $23,217 $26,406 $27,729 $29,013 Debt Ratio of 1.5 and up, best
Liabilities $9,327 $9,503 $10,036 $11,955 $11,644 $11,398 $12,418 $12,759 $13,551 $15,763 $18,734 $19,793 $20,603 1.60 <-Median-> 10 Ratio
Debt Ratio 1.74 1.74 1.69 1.60 1.65 1.72 1.61 1.60 1.59 1.47 1.41 1.40 1.41 1.47 <-Median-> 5 Ratio
Total Book Value $6,896 $7,006 $6,952 $7,205 $7,575 $8,201 $7,513 $7,686 $8,015 $7,454 $7,672 $7,936 $8,410 $8,410 $8,410 13.28% <-Total Growth 10 Book Value
NCI $26 $24 $26 $23 $21 $22 $0 $0 $0 $0 $0 $19 $37 $37 $37
Preferred Shares $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Book Value $6,870 $6,982 $6,926 $7,182 $7,554 $8,179 $7,513 $7,686 $8,015 $7,454 $7,672 $7,917 $8,373 $8,373 $8,373 13.39% <-Total Growth 10 Book Value
Book Value per Share $9.81 $10.33 $10.36 $11.30 $11.89 $12.69 $11.56 $11.79 $12.86 $12.24 $12.91 $13.42 $14.12 $14.12 $14.12 29.88% <-Total Growth 10 Book Value per Share
Change 0.15% 5.29% 0.26% 9.14% 5.16% 6.71% -8.85% 1.95% 9.05% -4.80% 5.47% 3.95% 5.22% 0.00% 0.00% 44.57% P/B Ratio Current/Historical Median
P/B Ratio (Median) 2.17 2.61 2.84 1.80 1.37 1.58 2.23 2.58 2.62 3.27 3.32 2.99 3.13 2.17 P/B Ratio Historical Median
P/B Ratio (Close) 2.44 2.59 2.39 1.64 1.43 1.79 2.49 2.76 2.84 3.42 2.96 3.19 3.14 3.14 3.14 2.65% <-IRR #YR-> 10 Book Value per Share 29.88%
Change 31.91% 6.23% -7.86% -31.12% -12.74% 24.95% 39.04% 10.78% 3.00% 20.35% -13.41% 7.49% -1.41% 0.00% 0.00% 3.02% <-IRR #YR-> 5 Book Value per Share 16.04%
Leverage (A/BK) 2.35 2.36 2.44 2.66 2.54 2.39 2.65 2.66 2.69 3.11 3.44 3.49 3.45 2.66 <-Median-> 10 A/BV
Debt/Equity Ratio 1.35 1.36 1.44 1.66 1.54 1.39 1.65 1.66 1.69 2.11 2.44 2.49 2.45 1.66 <-Median-> 10 Debt/Eq Ratio
Sharerholders Equity (Assets less liabilities) P/BV 10 yr Med 2.60 5 yr Med 2.99 20.70% Diff M/C 2.65 Historical A/BV
-$10.33 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $13.42
-$11.56 $0.00 $0.00 $0.00 $0.00 $13.42
$1,318 <-12 mths 9.29%
Total Comprehensive Income $1,221
NCI $15
Shareholders $1,151 $1,332 $1,102 $1,060 $1,092 $374 $947 $2,283 $987 $1,846 $1,206 4.80% <-Total Growth 10 Comprehensive Income
Increase 15.75% -17.27% -3.81% 3.02% -65.75% 153.21% 141.08% -56.77% 87.03% -34.67% 87.03% <-Median-> 5 Comprehensive Income
5 Yr Running Average $1,147 $992 $915 $1,151 $1,137 $1,287 $1,454 0.47% <-IRR #YR-> 10 Comprehensive Income 4.80%
ROE 16.5% 19.2% 15.3% 14.0% 13.4% 5.0% 12.3% 28.5% 13.2% 24.1% 15.2% 26.38% <-IRR #YR-> 5 Comprehensive Income 222.46%
5Yr Median 15.3% 14.0% 13.4% 13.4% 13.2% 13.2% 15.2% 4.02% <-IRR #YR-> 6 5 Yr Running Average #DIV/0!
% Difference from NI 2.5% 5.9% -2.3% 6.2% 5.2% -69.2% -28.1% 76.4% -30.7% 33.6% -1.4% 7.94% <-IRR #YR-> 5 5 Yr Running Average 46.55%
Median Values Diff 5, 10 yr 1.9% -1.4% 15.2% <-Median-> 5 Return on Equity
-$1,150.8 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $1,206.0
-$374.0 $0.0 $0.0 $0.0 $0.0 $1,206.0
-$1,147.4 $0.0 $0.0 $0.0 $0.0 $0.0 $1,453.8
-$992.0 $0.0 $0.0 $0.0 $0.0 $1,453.8
Current Liability Coverage Ratio 1.28 0.83 1.16 1.01 0.87 0.65 0.73 0.93 0.93 0.94 0.83 0.64 0.80 CFO / Current Liabilities
5 year Median 0.98 0.98 1.16 1.16 1.01 0.87 0.87 0.87 0.87 0.93 0.93 0.93 0.83 0.93 <-Median-> 5 Current Liability Cov Ratio
Asset Efficiency Ratio 15.96% 18.70% 18.41% 16.04% 13.49% 13.09% 14.14% 16.07% 14.15% 14.24% 13.37% 11.40% 13.37% CFO / Total Assets
5 year Median 12.08% 14.24% 15.96% 16.04% 16.04% 16.04% 14.14% 14.14% 14.14% 14.15% 14.15% 14.15% 13.37% 14.2% <-Median-> 5 Return on Assets
Return on Assets ROA 4.3% 6.8% 7.4% 5.9% 5.2% 5.3% 6.1% 6.4% 6.0% 6.1% 5.2% 4.4% 5.2% Net Income/Assets Return on Assets
5Yr Median 2.4% 3.2% 4.3% 5.9% 5.9% 5.9% 5.9% 5.9% 6.0% 6.1% 6.1% 6.0% 5.2% 5.9% <-Median-> 10 Asset Efficiency Ratio
Return on Equity ROE 10.2% 16.1% 18.2% 15.7% 13.2% 12.7% 16.2% 17.1% 16.1% 19.1% 18.0% 15.4% 18.0% Net Inc/ Shareholders' equity Return on Equity
5Yr Median 6.5% 8.1% 10.2% 15.7% 15.7% 15.7% 15.7% 15.7% 16.1% 16.2% 17.1% 17.1% 18.0% 16.2% <-Median-> 10 Return on Equity
$1,241 <-12 mths 1.47%
Total Net Income $1,236
NCI $13
Shareholders $700.3 $1,122.5 $1,257.9 $1,128 $998 $1,038 $1,215 $1,318 $1,294 $1,425 $1,382 $1,223 $1,504 $1,635 $1,742 8.95% <-Total Growth 10 Net Income
Increase 23.77% 60.29% 12.06% -10.33% -11.52% 4.01% 17.05% 8.48% -1.82% 10.12% -3.02% -11.51% 22.98% 8.71% 6.54% EPS/CF Ratio should not be higher than 1.00
5 Yr Running Average $363 $497 $794 $955 $1,041 $1,109 $1,127 $1,139 $1,173 $1,258 $1,327 $1,328 $1,366 $1,434 $1,497 0.86% <-IRR #YR-> 10 Net Income 8.95%
Operating Cash Flow $2,914.6 $2,803.7 $3,171.7 $2,819 $2,904 $2,546 $2,550 $3,219 $3,246 $3,407 $3,542 $3,219 0.13% <-IRR #YR-> 5 Net Income 0.66%
Investment Cash Flow -$1,355.2 -$1,675.2 -$1,771.6 -$3,433 -$2,128 -$1,707 -$1,968 -$2,058 -$2,389 -$3,668 -$4,477 -$2,923 10.34% <-IRR #YR-> 10 5 Yr Running Ave. 167.39%
Total Accruals -$859.1 -$6.0 -$142.2 $1,742 $222 $199 $633 $157 $437 $1,686 $2,317 $927 3.34% <-IRR #YR-> 5 5 Yr Running Ave. 17.83%
Total Assets $16,222.3 $16,508.2 $16,987.6 $19,160 $19,219 $19,599 $19,931 $20,445 $21,566 $23,217 $26,406 $27,729 Balance Sheet Assets
Accruals Ratio -5.30% -0.04% -0.84% 9.09% 1.16% 1.02% 3.18% 0.77% 2.03% 7.26% 8.77% 3.34% 3.34% <-Median-> 5 Ratio
EPS/CF Ratio 0.26 0.35 0.40 0.36 0.38 0.40 0.43 0.40 0.41 0.43 0.39 0.38 0.46 0.40 <-Median-> 10 EPS/CF Ratio
-$1,123 $0 $0 $0 $0 $0 $0 $0 $0 $0 $1,223
-$1,215 $0 $0 $0 $0 $1,223
-$497 $0 $0 $0 $0 $0 $0 $0 $0 $0 $1,328
-$1,127 $0 $0 $0 $0 $1,328
Change in Close 32.11% 11.85% -7.62% -24.82% -8.23% 33.33% 26.74% 12.94% 12.32% 14.58% -8.67% 11.74% 3.74% 0.00% 0.00% Count 21 Years of data
up/down down down down Count 5 23.81%
Meet Prediction? Yes Yes % right Count 3 60.00%
Financial Cash Flow -$2,247 -$1,149 -$1,369 $598 -$739 -$863 -$553 -$1,100 -$628 -$15 $1,098 -$87 C F Statement Financial Cash Flow
Total Accruals $1,388 $1,143 $1,227 $1,144 $961 $1,062 $1,186 $1,257 $1,065 $1,701 $1,219 $1,014 Accruals
Accruals Ratio 8.56% 6.92% 7.22% 5.97% 5.00% 5.42% 5.95% 6.15% 4.94% 7.33% 4.62% 3.66% 4.94% <-Median-> 5 Ratio
Cash $41 $17 $46 $107 $336 $60 $223 $432 $371 Cash
Cash per Share $0.06 $0.03 $0.07 $0.16 $0.54 $0.10 $0.38 $0.73 $0.63 $0.38 <-Median-> 5 Cash per Share
Percentage of Stock Price 0.38% 0.12% 0.25% 0.50% 1.47% 0.24% 0.98% 1.71% 1.41% 0.98% <-Median-> 5 % of Stock Price
Notes:
September 17, 2017. Last estimates were for 2016 and 2017 of $13007M and $13373M for Revenue, $2.78 and $2.94 for EPS, $5.49 and $6.11 for CFPSand $1708M and $1843M for Net Income.
September 18, 2016. Last estimates were for 2015, 2016 and 2017 of $12524M, $13007M and $13373M for Revenue, $2.52, $2.78 and $2.94 for EPS, $5.49, $5.89 and $6.11 for CFPS and $1519M, $1708M and $1843M for Net Income.
September 23, 2015. Last estimates were for 2014, 2015 and 2016 of $11901M, $12357M and $13669M for Revenue, $2.35, $2.60 and $2.79 for EPS, $4.90, $5.36 and $6.00 for CFPS and $1472M, $1602M and $1677M for Net Income.
September 15, 2014. Last estimates were for 2013, 2014 and 2015 of $11421M, $11852M and $12224M for Revenue, $2.09, $2.30 and $2.62 for EPS, $4.86, $4.86, $4.86
In 2013 they got rid of non-voting shares and now only have common shares.
August 18, 2013. Last estimates were for 2012 and 2013 of $10.383 (2012 only) Revenue, $4.05 and $4.44 EPS and $9.09 (2012 only) for CFPS.
In 2013, all the non-voting shares were changed into common shares, so now there is only one type of shares.
February 4 2013. Non-voting shares of Telus, with the ticker symbol T.A were converted one-for-one into voting shares, with the ticker symbol T. On February 11 all the shares began trading under the one ticker symbol.
Feb 6, 2012. Last estimates I got were for 2010 and 2011 of $3.25 and $3.65 for EPS and $7.65 and $8.80 for CF
Telus non-voting shares are TSX-T.A and US shares on NYSE of TU. I am following TSX-T, which are the voting shares. Both shares get the same dividend amount per share.
BC Telecom and Telus joined 31 Jan1999
If federal foreign ownership restrictions were removed, non-voting shares may convert on a one-for-one basis to common shares.
Sector:
Telecom Service, Utilities
What should this stock accomplish?
Would I buy this company and Why.
If I was looking for a telecom stock, I would consider this one. It is a dividend growth stock.
Why am I following this stock.
I started to follow this stock because of a list of stock John Sartz talked about in 2008.
At the Toronto Money Shows in 2009 and 2010 Aaron Dunn from KeyStone Financial Publishing Corp talked about having recommended this stock.
Aaron Dunn says he likes companies with resilient business models, which are profitable and are growing their earnings. He also like companies with strong management teams, health balance sheets and compelling valuations.
They look at the P/E and the Price/Cash Flow ratios. Telus Corp (TSX-T) was one of three stocks he recommended in 2009.
Dividends
Dividends are paid in Cycle 1, that is January, April, July and October. Dividends are declared for shareholders of record of one month and paid in the following month.
For example, the dividend declared for the shareholders of record of September 10, 2013 was paid on October 1, 2013.
How they make their money.
Telus is a national telecommunications company in Canada. Telus provides a wide range of communications products and services including data, Internet protocol (IP), voice, entertainment and video.
http://www.cantechletter.com/2014/01/europacific-canadas-rob-goff-reveals-top-tech-picks-2014/
For most ratios, lower is better when looking for a good stock price. However, there are exceptions such as for yield and asset/liability ratios and here you want a higher ratios to indicate a good stock price.
Also, for the Operational Profit Margin, a higher percentage is better. With the OPM, you should only compare companies in similar industries.
Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M
On Sep 16 2014 Feb 6 2012 Aug 8 2013 Sep 16 2014 Sep 24 2015 Sep 18 2016 Sep 17 2017
Entwistle, Darren 2.683 0.43% 0.140 0.02% 0.245 0.04% 0.185 0.03%
CEO - Shares - Amount $98.091 $5.371 $10.480 $8.194
Options - percentage 1.436 0.23% 0.534 0.09% 0.566 0.10% 0.610 0.10%
Options - amount $52.483 $20.447 $24.199 $27.055
Natale, Joe 0.170 0.03%
CEO - Shares - Amount $7.114
Options - percentage 0.341 0.06%
Options - amount $14.303
French, Douglas 0.002 0.00% 0.005 0.00%
CFO - Shares - Amount $0.102 $0.210
Options - percentage 0.041 0.01% 0.076 0.01%
Options - amount $1.747 $3.349
Gossling, John Richard 0.001 0.00% 0.002 0.00% 0.004 0.00%
CFO - Shares - Amount $0.042 $0.066 $0.135
Options - percentage 0.089 0.01% 0.082 0.01% 0.111 0.02%
Options - amount $3.247 $3.449 $4.264
Arora, Navin 0.012 0.00% 0.012 0.00%
Officer - Shares - Amount $0.497 $0.478
Options - percentage 0.055 0.01% 0.049 0.01%
Options - amount $2.284 $1.862
Blair, Joshua Andrew 0.124 0.02% 0.147 0.02% 0.161 0.03% 0.170 0.03%
Officer - Shares - Amount $4.547 $5.611 $6.883 $7.540
Options - percentage 0.172 0.03% 0.170 0.03% 0.170 0.03% 0.201 0.03%
Options - amount $6.296 $6.517 $7.279 $8.922
Chan, Raymond T. 0.020 0.00%
Director - Shares - Amount $0.887
Options - percentage 0.164 0.03%
Options - amount $7.291
Bouchard, Micheline 0.011 0.00% 0.011 0.00% Ceased insider Mar 2017
Director - Shares - Amount $0.413 $0.480
Options - percentage 0.077 0.01% 0.083 0.01%
Options - amount $2.929 $3.549
Baillie, A. Charles 0.274 0.05%
Director - Shares - Amount $11.495
Options - percentage 0.117 0.02%
Options - amount $4.886
Auchinleck, Richard H. (Dick) 0.037 0.01% 0.037 0.01% 0.037 0.01% 0.037 0.01% 0.020 0.00%
Chairman. - Shares - Amt $1.343 $1.539 $1.406 $1.571 $0.880
Options - percentage 0.109 0.02% 0.121 0.02% 0.133 0.02% 0.153 0.03% 0.168 0.03%
Options - amount $4.000 $5.070 $5.080 $6.543 $7.470
Increase in O/S Shares 2.687 0.43% 1.447 0.24% 0.886 0.15% 0.000 0.00% yes 0
due to SO $98.228 $60.624 $33.890 $0.000
Book Value $20.000 $11.000 $7.000 $0.000
Insider Buying -$0.037 -$4.298 -$1.637
Insider Selling $0.972 $9.091 $0.416
Net Insider Selling $1.924 $0.934 $4.793 -$1.221
% of Market Cap 0.01% 0.00% 0.02% 0.00%
Directors 2013 13 14 14 12 13
Women 1 8% 2 14% 3 21% 3 25% 3 23%
Minorities 1 8% 1 7% 1 7% 1 8% 2 15%
Institutions/Holdings 368 65.05% 412 455 57.93% Not found
Total Shares Held 51.884 7.96% 420.012 67.37% 404.271 343.723 58.26%
Increase/Decrease 3 Mths 1.850 3.44% 0.046 0.01% -4.926 -4.213 -1.21%
Starting No. of Shares 53.734 419.965 409.197 347.937 Reuters
Institutions/Holdings 65.68% 605 56.71% 592 53.59% 594 51.09%
Total Shares Held 66.38% 343.089 57.73% 317.104 53.75% 303.492 51.18%
Increase/Decrease 3 Mths -1.20% -1.704 -0.49% -1.890 -0.59% -11.239 -3.57%
Starting No. of Shares 344.793 Nasdaq 318.994 Nasdaq 314.732 Nasdaq
Copyright 2008 Website of SPBrunner. All rights reserved.