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. Estimates Estimates Estimates
While I try to be accurate, I assume no responsibility for any figure in this spreadsheet.
See my website on stocks or see my blog at the following sites.  https://spbrunner.com/stocks.html https://spbrunner.blogspot.com/ https://www.annualreports.com/Company/algoma-central-corp
Algoma Central Corporation  TSX ALC OTC AGMJF https://www.algonet.com/ Fiscal Yr: Dec 31 Q1 2024
Year 12/31/11 12/31/12 12/31/13 12/31/14 12/31/15 12/31/16 12/31/17 12/31/18 12/31/19 12/31/20 12/31/21 12/31/22 12/31/23 12/31/24 12/31/25 12/31/26 Value Description #Y Item Total G
Accounting Rules IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS Accounting Rules
Split Date 20-Dec-12
Split   10.00
$729 <-12 mths 1.03% Estimates Estimates
Revenue* $582.7 $560.4 $491.5 $503.7 $413.5 $391.4 $451.1 $508.2 $567.9 $545.7 $598.9 $677.9 $721.2 $785.8 $817.3 $850.3 46.74% <-Total Growth 10 Revenue Alpha Sp.
Increase 8.64% -3.83% -12.29% 2.48% -17.91% -5.34% 15.24% 12.67% 11.75% -3.92% 9.75% 13.20% 6.38% 8.95% 4.01% 4.04% 3.91% <-IRR #YR-> 10 Revenue
5 year Running Average $548.3 $577.7 $538.2 $534.9 $510.3 $472.1 $450.2 $453.6 $466.4 $493 $534.3 $579.7 $622.3 $665.9 $720.2 $770.5 7.25% <-IRR #YR-> 5 Revenue 41.92%
Revenue per Share $14.97 $14.40 $12.63 $12.94 $10.63 $10.06 $11.70 $13.23 $15.01 $14.44 $15.84 $17.84 $18.66 $20.33 $21.15 $22.00 1.46% <-IRR #YR-> 10 5 yr Running Average 15.63%
Increase 8.64% -3.83% -12.29% 2.48% -17.91% -5.34% 16.32% 13.05% 13.51% -3.86% 9.75% 12.60% 4.60% 8.95% 4.01% 4.04% 6.53% <-IRR #YR-> 5 5 yr Running Average 37.21%
5 year Running Average $14.09 $14.85 $13.83 $13.75 $13.12 $12.13 $11.59 $11.71 $12.13 $12.89 $14.04 $15.27 $16.36 $17.42 $18.76 $20.00 3.98% <-IRR #YR-> 10 Revenue per Share 47.73%
P/S (Price/Sales) Med 0.49 0.67 0.96 0.98 1.01 0.95 0.93 0.82 0.71 0.71 1.01 0.94 0.83 0.74 0.00 0.00 7.13% <-IRR #YR-> 5 Revenue per Share 41.08%
P/S (Price/Sales) Close 0.54 0.77 1.04 1.00 1.04 0.96 1.08 0.76 0.73 0.96 1.09 1.02 0.80 0.72 0.69 0.66 1.69% <-IRR #YR-> 10 5 yr Running Average 18.27%
P/S 10 Year Median  0.61 0.70 0.75 0.75 0.81 0.80 0.88 0.88 0.88 0.94 0.95 0.94 0.88 0.82 0.78 6.91% <-IRR #YR-> 5 5 yr Running Average 39.68%
*Revenue in M CDN $  P/S Med 20 yr  0.83 15 yr  0.83 10 yr  0.94 5 yr  0.83 -23.36% Diff M/C
-$491.5 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $721.2
-$508.2 $0.0 $0.0 $0.0 $0.0 $721.2
-$538.2 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $622.3
-$453.6 $0.0 $0.0 $0.0 $0.0 $622.3
-$12.63 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $18.66
-$13.23 $0.00 $0.00 $0.00 $0.00 $18.66
$1.99 <-12 mths -0.50%
Adjusted Net Earnings $68.84 $43.82 $41.92 $52.77 $25.77 $22.2 $31.9 $40.8 $40.1 $51.5 $82.0 $98.9 $82.9 97.67% <-Total Growth 10 Adjusted Net Earnings
AEPS Basic $1.77 $1.13 $1.08 $1.36 $0.66 $0.57 $0.82 $1.06 $1.05 $2.16 $1.36 $2.61 $2.15 99.07% <-Total Growth 10 AEPS
AEPS Diluted $1.68 $1.10 $1.06 $1.31 $0.66 $0.57 $0.82 $1.06 $1.05 $2.01 $1.34 $2.40 $2.00 $1.76 $1.86 $2.01 88.68% <-Total Growth 10 AEPS
Increase 100.36% -34.48% -3.64% 23.58% -49.62% -13.64% 43.86% 29.27% -0.94% 91.43% -33.33% 79.10% -16.67% -12.00% 5.68% 8.06% 10 0 10 Years of Data, EPS P or N 100.00%
AEPS Yield 20.78% 9.86% 8.08% 10.11% 5.97% 5.89% 6.47% 10.58% 9.64% 14.44% 7.75% 13.17% 13.38% 12.05% 12.74% 13.77% 6.55% <-IRR #YR-> 10 AEPS 88.68%
5 year Running Average $1.18 $1.14 $1.14 $1.20 $1.16 $0.94 $0.88 $0.88 $0.83 $1.10 $1.26 $1.57 $1.76 $1.90 $1.87 $2.01 13.54% <-IRR #YR-> 5 AEPS 88.68%
Payout Ratio 10.72% 20.00% 26.42% 21.37% 42.42% 49.12% 39.02% 37.74% 39.05% 24.88% 50.75% 28.33% 36.00% 43.18% 40.86% 37.81% 4.48% <-IRR #YR-> 10 5 yr Running Average 55.07%
5 year Running Average 15.37% 17.29% 19.33% 20.00% 24.19% 31.87% 35.67% 37.94% 41.47% 37.96% 38.29% 36.15% 35.80% 36.63% 39.82% 37.24% 14.77% <-IRR #YR-> 5 5 yr Running Average 99.10%
Price/AEPS Median 4.39 8.82 11.40 9.67 16.28 16.78 13.29 10.25 10.21 5.13 11.88 7.01 7.72 8.51 0.00 0.00 10.23 <-Median-> 10 Price/AEPS Median
Price/AEPS High 4.89 10.52 12.74 10.31 16.46 18.85 15.45 11.74 11.02 7.25 13.40 7.68 8.31 8.73 0.00 0.00 11.38 <-Median-> 10 Price/AEPS High
Price/AEPS Low 3.88 7.11 10.06 9.03 16.10 14.71 11.13 8.76 9.41 3.01 10.37 6.33 7.13 8.30 0.00 0.00 9.22 <-Median-> 10 Price/AEPS Low
Price/AEPS Close 4.81 10.14 12.37 9.89 16.76 16.98 15.45 9.45 10.37 6.93 12.91 7.59 7.48 8.30 7.85 7.26 10.13 <-Median-> 10 Price/AEPS Close
Trailing P/AEPS Close 9.64 6.64 11.92 12.22 8.44 14.66 22.23 12.22 10.27 13.26 8.61 13.60 6.23 7.30 8.30 7.85 12.22 <-Median-> 10 Trailing P/AEPS Close
Median Values 10 Yrs 38.38% 5 Yrs   36.00% P/CF 5 Yrs   in order 7.72 8.31 7.13 7.59 7.49% Diff M/C DPR 75% to 95% best
$2.02 <-12 mths -6.05% Estimates
Difference Basic and Diluted 5.09% 2.65% 1.85% 3.68% 0.00% 12.94% 8.33% 2.27% 0.00% 1.65% 7.37% 8.83% 6.98% dilutive effect of debentures Estimates
Pre-split 2012 $17.69
EPS Basic $1.77 $1.13 $1.08 $1.36 $0.66 $0.85 $1.44 $1.32 $0.63 $1.21 $2.17 $3.17 $2.15 99.07% <-Total Growth 10 EPS Basic WSJ
Pre-split 2012 $16.79
EPS Diluted* $1.68 $1.10 $1.06 $1.31 $0.66 $0.74 $1.32 $1.29 $0.63 $1.19 $2.01 $2.89 $2.00 $1.76 $1.86 $2.01 88.68% <-Total Growth 10 EPS Diluted
Increase 100.36% -34.48% -3.64% 23.58% -49.62% 12.12% 78.38% -2.27% -51.16% 88.89% 68.91% 43.78% -30.80% -12.00% 5.68% 8.06% 10 0 10 Years of Data, EPS P or N 100.00%
Earnings Yield 20.78% 9.86% 8.08% 10.11% 5.97% 7.65% 10.42% 12.88% 5.79% 8.55% 11.62% 15.86% 13.38% 12.05% 12.74% 13.77% 6.55% <-IRR #YR-> 10 Earnings per Share 88.68%
5 year Running Average $1.18 $1.14 $1.14 $1.20 $1.16 $0.97 $1.02 $1.06 $0.93 $1.03 $1.29 $1.60 $1.74 $1.97 $2.10 $2.10 9.17% <-IRR #YR-> 5 Earnings per Share 55.04%
10 year Running Average $1.13 $1.11 $1.08 $1.08 $1.10 $1.06 $1.10 $1.13 $1.31 $1.40 $1.45 $1.57 $1.70 4.39% <-IRR #YR-> 10 5 yr Running Average 53.66%
* Diluted ESP per share  E/P 10 Yrs 9.33% 5Yrs 11.62% 11.62% 10.39% <-IRR #YR-> 5 5 yr Running Average 63.91%
-$1.06 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.00
-$1.32 -$1.29 $0.00 $0.00 $0.00 $0.00 $2.00
-$1.14 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.74
-$1.06 $0.00 $0.00 $0.00 $0.00 $1.74
Dividend* $0.76 Estimates Dividend*
Increase 5.56% Estimates Increase
Payout Ratio EPS 43.18% Estimates Payout Ratio EPS
Special Dividends $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.75 $0.00 $2.65 $0.00 $1.35 $0.00 $0.00 $0.00 $0.00 <-Median-> 10 Special Dividends
Pre-split 2012
Dividend* $0.18 $0.22 $0.28 $0.28 $0.28 $0.28 $0.32 $0.40 $0.41 $0.50 $0.68 $0.68 $0.72 $0.76 $0.76 $0.76 157.14% <-Total Growth 10 Dividends
Increase 0.00% 22.22% 27.27% 0.00% 0.00% 0.00% 14.29% 25.00% 2.50% 21.95% 36.00% 0.00% 5.88% 5.56% 0.00% 0.00% 13 2 35 Years of data, Count P, N 37.14%
Average Increases 5 Year Running 5.71% 5.58% 11.11% 11.11% 11.11% 5.45% 2.86% 8.57% 9.29% 15.71% 22.50% 14.00% 15.12% 10.40% 2.35% 2.35% 11.11% <-Median-> 10 5 year Increases % inc
Dividends 5 Yr Running $0.17 $0.19 $0.21 $0.23 $0.25 $0.27 $0.29 $0.31 $0.49 $0.53 $1.14 $1.21 $1.55 $1.47 $1.52 $1.01 644.23% <-Total Growth 10 Dividends 5 Yr Running
Yield H/L Price 2.44% 2.27% 2.32% 2.21% 2.61% 2.93% 2.94% 3.68% 3.82% 4.85% 4.27% 4.04% 4.66% 5.07% 3.75% <-Median-> 10 Yield H/L Price Item
Yield on High  Price 2.19% 1.90% 2.07% 2.07% 2.58% 2.61% 2.53% 3.21% 3.54% 3.43% 3.79% 3.69% 4.33% 4.94% 3.32% <-Median-> 10 Yield on High  Price EPS
Yield on Low Price 2.76% 2.81% 2.63% 2.37% 2.64% 3.34% 3.51% 4.31% 4.15% 8.26% 4.90% 4.47% 5.05% 5.21% 4.23% <-Median-> 10 Yield on Low Price AEPS
Yield on Close Price 2.23% 1.97% 2.14% 2.16% 2.53% 2.89% 2.53% 3.99% 3.77% 3.59% 3.93% 3.73% 4.82% 5.21% 5.21% 5.21% 3.66% <-Median-> 10 Yield on Close Price CFPS
Payout Ratio EPS 10.72% 20.00% 26.42% 21.37% 42.42% 37.84% 24.24% 31.01% 184.13% 42.02% 165.67% 23.53% 103.50% 43.18% 40.86% 37.81% $0.24 <-Median-> 21 DPR EPS FCF 
DPR EPS 5 Yr Running 14.38% 16.42% 18.33% 19.04% 21.35% 27.52% 28.29% 29.32% 52.59% 51.45% 88.66% 75.78% 88.76% 74.52% 72.24% 47.81% $0.21 <-Median-> 17 DPR EPS 5 Yr Running
Payout Ratio CFPS 6.74% 10.17% 10.35% 10.39% 18.87% 12.09% 19.66% 19.18% 31.85% 12.03% 77.52% 19.41% 64.41% 23.65% #VALUE! 0.00% $0.10 <-Median-> 21 DPR CF
DPR CF 5 Yr Running 8.32% 8.79% 9.46% 9.39% 10.58% 11.79% 13.30% 15.28% 21.88% 19.24% 36.13% 34.33% 41.15% 39.93% #VALUE! 0.00% $0.11 <-Median-> 17 DPR CF 5 Yr Running
Payout Ratio CFPS WC 5.23% 6.86% 10.34% 10.01% 16.19% 13.81% 12.77% 15.45% 34.29% 12.47% 78.60% 16.71% 56.49% 23.65% #VALUE! 0.00% $0.12 <-Median-> 21 DPR CF WC
DPR CF WC 5 Yr Running 9.08% 8.64% 8.86% 8.47% 8.93% 10.75% 12.24% 13.39% 19.94% 18.33% 34.14% 33.19% 39.97% 38.24% #VALUE! 0.00% $0.10 <-Median-> 17 DPR CF WC 5 Yr Running
Median Values 10 Yr Med 10 Yr Cl 3.75% 3.66% 5 Yr Med 5 Yr Cl 4.27% 3.77% 5 Yr Med Payout 103.50% 31.85% 34.29% 12.47% <-IRR #YR-> 5 Dividends 80.00%
* Dividends per share  10 Yr Med and Cur. 38.69% 42.15% 5 Yr Med and Cur. 21.91% 38.26% Last Div Inc ---> $0.18 $0.19 5.56% 9.90% <-IRR #YR-> 10 Dividends 157.14%
Dividends Growth 15 10.02% <-IRR #YR-> 15 Dividends 318.60%
Dividends Growth 20 10.37% <-IRR #YR-> 20 Dividends 620.00%
Dividends Growth 25 8.22% <-IRR #YR-> 25 Dividends 620.00%
Dividends Growth 30 #NUM! <-IRR #YR-> 30 Dividends
Dividends Growth 35 7.36% <-IRR #YR-> 35 Dividends
Dividends Growth 5 -$0.40 $0.00 $0.00 $0.00 $0.00 $0.72 Dividends Growth 5
Dividends Growth 10 -$0.28 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.72 Dividends Growth 10
Dividends Growth 15 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.72 Dividends Growth 15
Dividends Growth 20 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.72 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 $0.72 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 $0.72 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 $0.72 Dividends Growth 35
Historical Dividends Historical High Div 6.11% Low Div 0.00% 10 Yr High 7.94% 10 Yr Low 2.12% Med Div 2.79% Close Div 2.64% Historical Dividends
High/Ave/Median Values Curr diff Exp. -14.80% #DIV/0! #DIV/0! Exp. -34.44% 145.54% Cheap 86.58% Cheap 96.92% High/Ave/Median 
Future Dividend Yield Div Yield $0.09 earning in 5 Years at IRR of 12.47% Div Inc. 80.00% Future Dividend Yield
Future Dividend Yield Div Yield 16.87% earning in 10 Years at IRR of 12.47% Div Inc. 224.00% Future Dividend Yield
Future Dividend Yield Div Yield 30.36% earning in 15 Years at IRR of 12.47% Div Inc. 483.20% Future Dividend Yield
Year
Future Dividend Paid Div Paid $1.37 earning in 5 Years at IRR of 12.47% Div Inc. 80.00% Future Dividend Paid 5
Future Dividend Paid Div Paid $2.46 earning in 10 Years at IRR of 12.47% Div Inc. 224.00% Future Dividend Paid 5
Future Dividend Paid Div Paid $4.43 earning in 15 Years at IRR of 12.47% Div Inc. 483.20% Future Dividend Paid 5
5
Dividend Covering Cost Total Div $4.87 over 5 Years at IRR of 12.47% Div Cov. 33.38% Dividend Covering Cost 5
Dividend Covering Cost Total Div $12.28 over 10 Years at IRR of 12.47% Div Cov. 84.10% Dividend Covering Cost 5
Dividend Covering Cost Total Div $25.61 over 15 Years at IRR of 12.47% Div Cov. 175.40% Dividend Covering Cost
10
Yield if held 5 years 2.11% 2.06% 3.65% 5.45% 4.12% 3.80% 3.30% 3.31% 3.24% 4.65% 7.11% 6.24% 6.63% 7.09% 7.37% 4.77% 4.39% <-Median-> 10 Paid Median Price 10
Yield if held 10 years 8.60% 7.43% 6.75% 4.29% 3.48% 3.29% 3.00% 5.22% 7.98% 7.35% 9.23% 7.01% 5.96% 6.00% 7.07% 7.95% 5.59% <-Median-> 10 Paid Median Price 10
Yield if held 15 years 6.70% 4.85% 8.82% 8.59% 13.62% 13.38% 10.80% 9.64% 6.29% 6.21% 7.99% 6.38% 9.40% 14.80% 11.17% 10.32% 8.99% <-Median-> 10 Paid Median Price 10
Yield if held 20 years 26.81% 26.84% 28.93% 19.97% 13.63% 10.42% 7.06% 12.60% 12.58% 24.32% 32.48% 22.95% 17.36% 11.66% 9.44% 8.93% 15.50% <-Median-> 10 Paid Median Price 10
Yield if held 25 years 32.22% 41.70% 39.04% 41.33% 29.24% 24.34% 25.32% 15.00% 22.68% 23.32% 36.96% 36.31% 29.24% <-Median-> 9 Paid Median Price 10
Yield if held 30 years 57.53% 101.27% 82.96% 74.40% 54.19% 37.00% 28.29% 78.68% <-Median-> 4 Paid Median Price
Yield if held 35 years 44.48% 36.57% #NUM! <-Median-> 0 Paid Median Price
Cost covered if held 5 years 10.01% 8.74% 13.57% 22.20% 18.23% 18.19% 14.85% 12.91% 19.25% 24.75% 59.71% 55.70% 71.25% 68.47% 73.66% 31.59% 20.73% <-Median-> 10 Paid Median Price
Cost covered if held 10 years 66.50% 51.04% 40.79% 28.71% 25.49% 25.75% 22.24% 33.93% 69.71% 57.34% 95.70% 77.44% 76.96% 77.18% 95.48% 112.30% 45.64% <-Median-> 10 Paid Median Price
Cost covered if held 15 years 70.44% 44.39% 69.04% 72.79% 124.12% 130.51% 99.64% 78.41% 66.13% 58.53% 92.83% 79.15% 134.95% 212.65% 169.09% 163.97% 85.99% <-Median-> 10 Paid Median Price
Cost covered if held 20 years 305.58% 277.19% 263.69% 201.95% 147.61% 120.32% 76.16% 118.18% 147.66% 253.50% 403.28% 304.52% 265.02% 178.71% 152.94% 151.92% 174.80% <-Median-> 10 Paid Median Price
Cost covered if held 25 years 358.09% 505.14% 452.88% 424.88% 375.94% 277.10% 332.90% 210.07% 361.98% 372.89% 623.14% 643.56% 361.98% <-Median-> 9 Paid Median Price
Cost covered if held 30 years 664.17% 1355.47% 1193.44% 1224.63% 899.35% 647.10% 520.16% 1209.03% <-Median-> 4 Paid Median Price
Cost covered if held 35 years 782.70% 680.08% #NUM! <-Median-> 0 Paid Median Price
Yr  Item Tot. Growth
Revenue Growth  $508.2 $567.9 $545.7 $598.9 $677.9 $721.2 $729 <-12 mths 1.03% 41.92% <-Total Growth 5 Revenue Growth  41.92%
AEPS Growth $1.06 $1.05 $2.01 $1.34 $2.40 $2.00 $1.99 <-12 mths -0.50% 88.68% <-Total Growth 5 AEPS Growth 88.68%
Net Income Growth $50.9 $24.2 $45.9 $82.2 $120.0 $82.9 $75 <-12 mths -9.56% 62.67% <-Total Growth 5 Net Income Growth 62.67%
Cash Flow Growth $80.1 $137.8 $157.1 $162.4 $133.1 $124.2 55.05% <-Total Growth 5 Cash Flow Growth 55.05%
Dividend Growth $0.40 $0.41 $0.50 $0.68 $0.68 $0.72 $0.76 <-12 mths 5.56% 80.00% <-Total Growth 5 Dividend Growth 80.00%
Stock Price Growth $10.02 $10.89 $13.92 $17.30 $18.22 $14.95 $14.60 <-12 mths -2.34% 49.24% <-Total Growth 5 Stock Price Growth 49.24%
Revenue Growth  $491.5 $503.7 $413.5 $391.4 $451.1 $508.2 $567.9 $545.7 $598.9 $677.9 $721.2 $786 <-this year 8.95% 46.74% <-Total Growth 10 Revenue Growth  46.74%
AEPS Growth $1.06 $1.31 $0.66 $0.57 $0.82 $1.06 $1.05 $2.01 $1.34 $2.40 $2.00 $1.76 <-this year -12.00% 88.68% <-Total Growth 10 AEPS Growth 88.68%
Net Income Growth $41.9 $52.8 $25.8 $33.3 $56.2 $50.9 $24.2 $45.9 $82.2 $120.0 $82.9 $69 <-this year -16.74% 97.67% <-Total Growth 10 Net Income Growth 97.67%
Cash Flow Growth $105.2 $104.9 $57.8 $90.1 $62.8 $80.1 $137.8 $157.1 $162.4 $133.1 $124.2 18.03% <-Total Growth 10 Cash Flow Growth 18.03%
Dividend Growth $0.28 $0.28 $0.28 $0.28 $0.32 $0.40 $0.41 $0.50 $0.68 $0.68 $0.72 $0.76 <-this year 5.56% 157.14% <-Total Growth 10 Dividend Growth 157.14%
Stock Price Growth $13.11 $12.96 $11.06 $9.68 $12.67 $10.02 $10.89 $13.92 $17.30 $18.22 $14.95 $19.50 <-this year 30.43% 14.00% <-Total Growth 10 Stock Price Growth 14.00%
Dividends on 117 shares $147.06 $179.74 $228.76 $228.76 $228.76 $228.76 $261.44 $326.80 $947.72 $408.50 $2,720.61 $555.56 $1,691.19 $620.92 $620.92 $620.92 $9,683.08 No of Years 30 Total Divs 12/31/93
Paid $1,000 for 117 shares '90 $6,599.81 $9,113.88 $10,714.63 $10,585.54 $9,036.43 $7,906.84 $10,353.19 $8,184.46 $8,896.80 $11,372.64 $14,134.10 $14,885.74 $12,214.15 $11,928.20 $11,928.20 $11,928.20 $12,214.15 No of Years 30 Worth $1.22
$21,897.23
Dividends on Shares $21.56 $21.56 $21.56 $24.64 $30.80 $89.32 $38.50 $256.41 $52.36 $159.39 $58.52 $58.52 $58.52 $716.10 No of Years 10 Total Divs 12/31/13
Paid  $1,009.82 $997.66 $851.66 $745.20 $975.76 $771.36 $838.50 $1,071.84 $1,332.10 $1,402.94 $1,151.15 $1,124.20 $1,124.20 $1,124.20 $1,151.15 No of Years 10 Worth $13.11
Total $1,867.25
Graham Number AEPS $21.33 $17.82 $18.54 $21.44 $15.36 $14.54 $17.78 $20.88 $20.31 $25.90 $24.04 $32.19 $30.10 $26.95 $27.70 $28.80 62.33% <-Total Growth 10 Graham Number AEPS
Increase 44.06% -16.49% 4.09% 15.64% -28.35% -5.36% 22.27% 17.46% -2.74% 27.51% -7.16% 33.86% -6.47% -10.48% 2.80% 3.95% 6.45% <-Median-> 10 Increase
Price/GP Ratio Med 0.35 0.54 0.65 0.59 0.70 0.66 0.61 0.52 0.53 0.40 0.66 0.52 0.51 0.56 0.56 <-Median-> 10 Price/GP Ratio Med
Price/GP Ratio High 0.39 0.65 0.73 0.63 0.71 0.74 0.71 0.60 0.57 0.56 0.75 0.57 0.55 0.57 0.61 <-Median-> 10 Price/GP Ratio High
Price/GP Ratio Low 0.31 0.44 0.58 0.55 0.69 0.58 0.51 0.44 0.49 0.23 0.58 0.47 0.47 0.54 0.50 <-Median-> 10 Price/GP Ratio Low
Price/GP Ratio Close 0.38 0.63 0.71 0.60 0.72 0.67 0.71 0.48 0.54 0.54 0.72 0.57 0.50 0.54 0.59 <-Median-> 10 Price/GP Ratio Close
Prem/Disc Close -62.13% -37.38% -29.28% -39.58% -28.01% -33.44% -28.72% -52.03% -46.38% -46.25% -28.05% -43.39% -50.34% -45.82% -47.30% -49.30% -41.49% <-Median-> 10 Graham Price
Graham Number EPS $21.33 $17.82 $18.54 $21.44 $15.36 $16.57 $22.56 $23.04 $15.73 $19.93 $29.45 $35.32 $30.10 $26.95 $27.70 $28.80 62.33% <-Total Growth 10 Graham Number EPS
Increase 44.06% -16.49% 4.09% 15.64% -28.35% 7.83% 36.15% 2.13% -31.71% 26.67% 47.77% 19.94% -14.77% -10.48% 2.80% 3.95% 11.74% <-Median-> 10 Increase
Price/GP Ratio Med 0.35 0.54 0.65 0.59 0.70 0.58 0.48 0.47 0.68 0.52 0.54 0.48 0.51 0.56 0.53 <-Median-> 10 Price/GP Ratio Med
Price/GP Ratio High 0.39 0.65 0.73 0.63 0.71 0.65 0.56 0.54 0.74 0.73 0.61 0.52 0.55 0.57 0.62 <-Median-> 10 Price/GP Ratio High
Price/GP Ratio Low 0.31 0.44 0.58 0.55 0.69 0.51 0.40 0.40 0.63 0.30 0.47 0.43 0.47 0.54 0.47 <-Median-> 10 Price/GP Ratio Low
Price/GP Ratio Close 0.38 0.63 0.71 0.60 0.72 0.58 0.56 0.43 0.69 0.70 0.59 0.52 0.50 0.54 0.53 0.51 0.59 <-Median-> 10 Price/GP Ratio Close
Prem/Disc Close -62.13% -37.38% -29.28% -39.58% -28.01% -41.59% -43.82% -56.52% -30.78% -30.15% -41.25% -48.41% -50.34% -45.82% -47.30% -49.30% -41.42% <-Median-> 10 Graham Price
Based on EPS 3 Yrs EPS $16.18 $18.39 $19.78 $21.19 $20.34 $19.36 $18.66 $19.31 $20.94 $18.98 $21.15 $23.47 $30.33 $30.81 $30.24 $27.80 Based on EPS 3 Yrs EPS
Increase -6.15% 13.65% 7.57% 7.16% -4.03% -4.84% -3.60% 3.50% 8.44% -9.36% 11.40% 11.00% 29.19% 1.58% -1.83% -8.07% 285.78% <-Total Growth 10 Increase
Price/GP Ratio Med 0.46 0.53 0.61 0.60 0.53 0.49 0.58 0.56 0.51 0.54 0.75 0.72 0.51 0.49 55.30% <-Median-> 10 Price/GP Ratio Med
Price/GP Ratio High 0.51 0.63 0.68 0.64 0.53 0.56 0.68 0.64 0.55 0.77 0.85 0.79 0.55 0.50 0.64 <-Median-> 10 Price/GP Ratio High
Price/GP Ratio Low 0.40 0.43 0.54 0.56 0.52 0.43 0.49 0.48 0.47 0.32 0.66 0.65 0.47 0.47 0.48 <-Median-> 10 Price/GP Ratio Low
Price/GP Ratio Close 0.50 0.61 0.66 0.61 0.54 0.50 0.68 0.52 0.52 0.73 0.82 0.78 0.49 0.47 0.48 0.53 0.58 <-Median-> 10 Price/GP Ratio Close
Prem/Disc Close -50.07% -39.33% -33.69% -38.87% -45.62% -50.00% -32.09% -48.13% -48.01% -26.67% -18.20% -22.38% -50.71% -52.61% -51.72% -47.49% -0.42 <-Median-> 10 Graham Price
Month, Year Dec-11 Dec-12 Dec-13 Dec-14 Dec-15 Dec-16 Dec-17 Dec-18 Dec-19 Dec-20 Dec-21 Dec-22 Dec-23 Dec-24 Dec-25 Dec-26 35.00 <Count Years> 29 Month, Year Estimates
Price Close $8.08 $11.16 $13.11 $12.96 $11.06 $9.68 $12.67 $10.02 $10.89 $13.92 $17.30 $18.22 $14.95 $14.60 $14.60 $14.60 14.00% <-Total Growth 10 Stock Price WSJ
Increase 9.36% 38.09% 17.56% -1.20% -14.63% -12.50% 30.94% -20.95% 8.70% 27.83% 24.28% 5.32% -17.95% -2.34% 0.00% 0.00% 9.34 <-Median-> 10 CAPE (10 Yr P/E)
P/E Ratio 4.81 10.14 12.37 9.89 16.76 13.08 9.60 7.77 17.29 11.70 8.61 6.30 7.48 8.30 7.85 7.26 8.34% <-IRR #YR-> 5 Stock Price 49.24%
Trailing P/E Ratio 9.64 6.64 11.92 12.22 8.44 14.66 17.12 7.59 8.44 22.10 14.54 9.06 5.17 7.30 8.30 7.85 1.32% <-IRR #YR-> 10 Stock Price 14.00%
CAPE (10 Yr P/E) 8.23 8.52 8.75 8.95 9.31 10.07 10.34 10.85 9.91 9.38 9.20 8.72 8.36 21.12% <-IRR #YR-> 5 Price & Dividend 126.50%
Median 10, 5 Yrs D.  per yr 5.86% 12.78% % Tot Ret 81.64% 60.53% T P/E $10.64 $9.06 P/E:  $9.75 $8.61 -2.93% Diff M/C 7.18% <-IRR #YR-> 10 Price & Dividend 84.91%
Price 15 D.  per yr 6.41% % Tot Ret 41.23% CAPE Diff -11.20% 9.13% <-IRR #YR-> 15 Stock Price 271.04%
Price  20 D.  per yr 4.35% % Tot Ret 43.87% 5.57% <-IRR #YR-> 20 Stock Price 195.68%
Price  25 D.  per yr 3.95% % Tot Ret 40.26% 5.87% <-IRR #YR-> 25 Stock Price 315.89%
Price  30 D.  per yr 5.08% % Tot Ret 36.87% 8.70% <-IRR #YR-> 30 Stock Price
Price  35 D.  per yr 3.34% % Tot Ret 33.90% 6.52% <-IRR #YR-> 35 Stock Price
Price & Dividend 15 15.54% <-IRR #YR-> 15 Price & Dividend 527.67%
Price & Dividend 20 9.92% <-IRR #YR-> 20 Price & Dividend 413.07%
Price & Dividend 25 9.82% <-IRR #YR-> 25 Price & Dividend 635.58%
Price & Dividend 30 13.78% <-IRR #YR-> 30 Price & Dividend
Price & Dividend 35 9.86% <-IRR #YR-> 35 Price & Dividend
Price  5 -$10.02 $0.00 $0.00 $0.00 $0.00 $14.95 Price  5 TD bank
Price 10 -$13.11 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $14.95 Price 10 POW 30
Price & Dividend 5 -$10.02 $1.16 $0.50 $3.33 $0.68 $17.02 Price & Dividend 5
Price & Dividend 10 -$13.11 $0.28 $0.28 $0.28 $0.32 $0.40 $1.16 $0.50 $3.33 $0.68 $17.02 Price & Dividend 10 to year 35
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 $14.95 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 $14.95 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 $14.95 Price  25 Price  30
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 $14.95 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 $14.95 Price  35
Price & Dividend 15 $0.18 $0.22 $0.28 $0.28 $0.28 $0.28 $0.32 $0.40 $1.16 $0.50 $3.33 $0.68 $17.02 Price & Dividend 15 Price  35
Price & Dividend 20 $0.18 $0.22 $0.28 $0.28 $0.28 $0.28 $0.32 $0.40 $1.16 $0.50 $3.33 $0.68 $17.02 Price & Dividend 20 Price  40
Price & Dividend 25 $0.18 $0.22 $0.28 $0.28 $0.28 $0.28 $0.32 $0.40 $1.16 $0.50 $3.33 $0.68 $17.02 Price & Dividend 25
Price & Dividend 30 $0.18 $0.22 $0.28 $0.28 $0.28 $0.28 $0.32 $0.40 $1.16 $0.50 $3.33 $0.68 $17.02 Price & Dividend 30
Price & Dividend 35 $0.18 $0.22 $0.28 $0.28 $0.28 $0.28 $0.32 $0.40 $1.16 $0.50 $3.33 $0.68 $17.02 Price & Dividend 35
Price H/L Median $7.37 $9.70 $12.08 $12.67 $10.75 $9.56 $10.90 $10.86 $10.72 $10.32 $15.93 $16.82 $15.44 $14.99 27.74% <-Total Growth 10 Stock Price
Increase 8.32% 31.64% 24.60% 4.87% -15.20% -11.00% 13.96% -0.33% -1.31% -3.76% 54.35% 5.59% -8.21% -2.92% 7.28% <-IRR #YR-> 5 Stock Price 42.09%
P/E Ratio 4.39 8.82 11.40 9.67 16.28 12.92 8.26 8.42 17.02 8.67 7.92 5.82 7.72 8.51 2.48% <-IRR #YR-> 10 Stock Price 27.74%
Trailing P/E Ratio 8.79 5.78 10.99 11.95 8.20 14.49 14.73 8.23 8.31 16.38 13.38 8.37 5.34 7.49 19.30% <-IRR #YR-> 5 Price & Dividend 113.34%
P/E on Running 5 yr Average 6.22 8.54 10.65 10.58 9.25 9.82 10.71 10.21 11.55 9.98 12.36 10.50 8.85 7.61 8.42% <-IRR #YR-> 10 Price & Dividend 104.70%
P/E on Running 10 yr Average 11.26 9.66 8.86 10.12 9.88 10.09 9.40 14.08 12.84 10.99 10.34 8.26 P/E Ratio Historical Median
Median 10, 5 Yrs D.  per yr 12.03% 5.94% % Tot Ret 62.30% 70.57% T P/E 10.16 8.37 P/E:  8.55 7.92 Count 35 Years of data
-$10.86 $0.00 $0.00 $0.00 $0.00 $15.44
-$12.08 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $15.44
-$10.86 $1.16 $0.50 $3.33 $0.68 $17.51
-$12.08 $0.28 $0.28 $0.28 $0.32 $0.40 $1.16 $0.50 $3.33 $0.68 $17.51
High Months Nov Dec Dec Dec Aug Feb Dec Jan Sep Dec Oct Oct Jan Jan
Price High $8.22 $11.57 $13.50 $13.51 $10.87 $10.74 $12.67 $12.44 $11.57 $14.58 $17.96 $18.43 $16.62 $15.37 23.10% <-Total Growth 10 Stock Price
Increase 4.34% 40.86% 16.66% 0.06% -19.57% -1.11% 17.94% -1.81% -7.05% 26.06% 23.18% 2.62% -9.82% -7.52% 5.96% <-IRR #YR-> 5 Stock Price 33.57%
P/E Ratio 4.89 10.52 12.74 10.31 16.46 14.52 9.60 9.65 18.36 12.25 8.94 6.38 8.31 8.73 2.10% <-IRR #YR-> 10 Stock Price 23.10%
Trailing P/E Ratio 9.80 6.89 12.27 12.74 8.29 16.28 17.12 9.43 8.97 23.14 15.09 9.17 5.75 7.69 9.65 P/E Ratio Historical Median
Median 10, 5 Yrs T P/E 11.09 9.17 P/E:  9.98 8.94 16.46 P/E Ratio Historical High
-$12.44 $0.00 $0.00 $0.00 $0.00 $16.62
-$13.50 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $16.62
Low Months Oct Jan Jun Mar Dec Aug Sep Nov Apr Mar Jan Jun Oct Mar
Price Low $6.52 $7.82 $10.67 $11.83 $10.63 $8.38 $9.12 $9.28 $9.88 $6.05 $13.89 $15.20 $14.25 $14.60 33.61% <-Total Growth 10 Stock Price
Increase 13.79% 20.00% 36.36% 10.96% -10.21% -21.12% 8.86% 1.73% 6.38% -38.69% 129.42% 9.43% -6.25% 2.46% 8.95% <-IRR #YR-> 5 Stock Price 53.51%
P/E Ratio 3.88 7.11 10.06 9.03 16.10 11.33 6.91 7.20 15.68 5.09 6.91 5.26 7.13 8.30 2.94% <-IRR #YR-> 10 Stock Price 33.61%
Trailing P/E Ratio 7.78 4.66 9.70 11.16 8.11 12.70 12.33 7.03 7.66 9.61 11.67 7.56 4.93 7.30 7.11 P/E Ratio Historical Median
Median 10, 5 Yrs T P/E 8.86 7.66 P/E:  7.16 6.91 3.88 P/E Ratio Historical Low
-$10.67 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $14.25
$97 <-12 mths -2.31%
Free Cash Flow ALC $93.2 $104.5 $134.4 $99.2 $66.1
Change 12.14% 28.60% -26.18% -33.39%
Free Cash Flow WSJ -$119.3 -$5.2 -$88.7 $52.5 $112.4 $45.5 -$9.7 91.90% <-Total Growth 6 Free Cash Flow WSJ
Change 95.64% -1607.22% 159.21% 113.91% -59.47% -121.22% 18.09% <-Median-> 6 Change
Free Cash Flow $20.0 $78.0 $74.0 -$56.0 -$131.0 -$105.0 $15.0 -$71.0 $82.0 $122.0 $62.0 $4.8 -93.85% <-Total Growth 10 Free Cash Flow
Change 290.00% -5.13% -175.68% -133.93% 19.85% 114.29% -573.33% 215.49% 48.78% -49.18% -92.26% -20.38% <-IRR #YR-> 5 Free Cash Flow MS -68.00%
FCF/CF from Op Ratio 0.24 0.74 0.71 -0.97 -1.45 -1.67 0.19 -0.52 0.52 0.75 0.47 0.04 -26.21% <-IRR #YR-> 9 Free Cash Flow MS -93.85%
Dividends paid $6.82 $8.44 $10.56 $10.90 $10.90 $10.90 $11.61 $14.65 $43.38 $18.43 $122.74 $25.07 $77.10 630.34% <-Total Growth 10 Dividends paid
Percentage paid 42.19% 13.53% 14.72% -19.46% -8.32% -11.06% 97.65% -61.10% 22.48% 100.61% 40.43% 1606.29% 18.60% <-Median-> 10 Percentage paid
5 Year Coverage -344.53% -39.18% -29.04% -26.27% -47.13% 490.27% 106.79% 143.51% -27.65% <-Median-> 8 5 Year Coverage
Dividend Coverage Ratio 2.37 7.39 6.79 -5.14 -12.02 -9.04 1.02 -1.64 4.45 0.99 2.47 0.06 0.53 <-Median-> 10 Dividend Coverage Ratio
5 Year of Coverage -0.29 -2.55 -3.44 -3.81 -2.12 0.20 0.94 0.70 -1.21 <-Median-> 8 5 Year of Coverage
Market Cap in $M $314.3 $434.1 $510.3 $504.2 $430.4 $376.6 $488.5 $384.9 $411.9 $526.2 $654.0 $692.4 $577.8 $564.3 $564.3 $564.3 13.23% <-Total Growth 10 Market Cap 13.23%
Pre-split 2012 4.34 4.34
Diluted # of Shares in Millions 43.390 43.390 43.25 43.25 43.39 43.39 43.40 42.39 42.24 42.01 42.88 42.94 43.07 43.35 43.35 43.35 -0.41% <-Total Growth 10 Diluted # of Shares in Million
Change 0.00% 0.00% -0.32% 0.00% 0.33% 0.00% 0.01% -2.31% -0.35% -0.56% 2.07% 0.16% 0.30% 0.65% 0.00% 0.00% -0.04% <-IRR #YR-> 10 Change
Difference Diluted/Basic -10.3% -10.3% -10.0% -10.0% -10.3% -10.3% -10.4% -9.2% -9.5% -10.0% -11.8% -11.9% -10.6% -11.2% -11.2% -11.2% 0.32% <-IRR #YR-> 5 Difference Diluted/Basic
Change in Diluted Shares per Year
-43.3 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 43.1
-42.4 0.0 0.0 0.0 0.0 43.1
Basic # of Shares in Millions 38.912 38.912 38.91 38.91 38.91 38.91 38.88 38.49 38.21 37.80 37.80 37.82 38.50 38.48 38.48 38.48 -1.05% <-Total Growth 10 Basic
Change 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -0.08% -1.00% -0.73% -1.07% 0.00% 0.05% 1.81% -0.07% 0.00% 0.00% 0.00% <-Median-> 10 Change
Difference Basic/Outstanding 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -0.85% -0.19% -1.01% 0.00% 0.00% 0.49% 0.38% 0.45% 0.45% 0.45% 0.00% <-Median-> 10 Difference Basic/Outstanding
$143 <-12 mths 7.73%
# of Share in Millions 38.912 38.912 38.912 38.912 38.914 38.914 38.552 38.422 37.825 37.801 37.801 38.002 38.650 38.650 38.650 38.650 -0.07% <-IRR #YR-> 10 Shares -0.67%
Change 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -0.93% -0.34% -1.55% -0.06% 0.00% 0.53% 1.71% 0.00% 0.00% 0.00% 0.12% <-IRR #YR-> 5 Shares 0.59%
Cash Flow from Operations $M $103.8 $84.2 $105.2 $104.9 $57.8 $90.1 $62.8 $80.1 $137.8 $157.1 $162.4 $133.1 $124.2 $124.2 <-12 mths 18.03% <-Total Growth 10 Cash Flow
Increase 40.31% -18.90% 24.96% -0.35% -44.93% 55.99% -30.33% 27.63% 71.96% 14.01% 3.39% -18.01% -6.70% 0.00% <-12 mths Repurchase Conv. Deb.
5 year Running Average $79.7 $82.5 $85.5 $94.4 $91.2 $88.4 $84.1 $79.1 $85.7 $105.6 $120.0 $134.1 $142.9 $140.2 <-12 mths 67.09% <-Total Growth 10 CF 5 Yr Running
CFPS $2.67 $2.16 $2.70 $2.70 $1.48 $2.32 $1.63 $2.09 $3.64 $4.15 $4.30 $3.50 $3.21 $3.21 <-12 mths 18.83% <-Total Growth 10 Cash Flow per Share
Increase 40.31% -18.90% 24.96% -0.35% -44.93% 55.99% -29.68% 28.07% 74.68% 14.08% 3.39% -18.45% -8.27% 0.00% <-12 mths 1.67% <-IRR #YR-> 10 Cash Flow 18.03%
5 year Running Average $2.05 $2.12 $2.20 $2.43 $2.34 $2.27 $2.17 $2.04 $2.23 $2.77 $3.16 $3.54 $3.76 $3.68 <-12 mths 9.17% <-IRR #YR-> 5 Cash Flow 55.05%
P/CF on Med Price 2.76 4.48 4.47 4.70 7.24 4.13 6.69 5.21 2.94 2.48 3.71 4.80 4.80 4.66 <-12 mths 1.74% <-IRR #YR-> 10 Cash Flow per Share 18.83%
P/CF on Closing Price 3.03 5.15 4.85 4.81 7.45 4.18 7.78 4.80 2.99 3.35 4.03 5.20 4.65 4.54 <-12 mths 9.04% <-IRR #YR-> 5 Cash Flow per Share 54.13%
-4.37% Diff M/C 5.52% <-IRR #YR-> 10 CFPS 5 yr Running 71.15%
$140.98 <-12 mths -8.86%
Excl.Working Capital CF $30.2 $40.6 $0.1 $4.0 $9.6 -$11.2 $33.8 $19.3 -$9.8 -$5.5 -$2.2 $21.6 $17.4 $0.0 <-12 mths 13.00% <-IRR #YR-> 5 CFPS 5 yr Running 84.28%
Cash Flow from Operations $M WC $134.0 $124.8 $105.4 $108.9 $67.3 $78.9 $96.6 $99.5 $128.0 $151.6 $160.1 $154.7 $141.6 $124.2 <-12 mths 34.41% <-Total Growth 10 Cash Flow less WC
Increase 164.27% -6.90% -15.56% 3.31% -38.17% 17.23% 22.42% 2.96% 28.66% 18.45% 5.66% -3.41% -8.44% -12.30% <-12 mths 3.00% <-IRR #YR-> 10 Cash Flow less WC 34.41%
5 year Running Average $73.1 $83.9 $91.4 $104.8 $108.1 $97.0 $91.4 $90.2 $94.0 $110.9 $127.1 $138.8 $147.2 $146.4 <-12 mths 7.33% <-IRR #YR-> 5 Cash Flow less WC 42.40%
CFPS Excl. WC $3.44 $3.21 $2.71 $2.80 $1.73 $2.03 $2.51 $2.59 $3.38 $4.01 $4.24 $4.07 $3.66 $3.21 <-12 mths 4.88% <-IRR #YR-> 10 CF less WC 5 Yr Run 61.05%
Increase 164.27% -6.90% -15.56% 3.31% -38.18% 17.23% 23.57% 3.32% 30.69% 18.52% 5.66% -3.92% -9.97% -12.30% <-12 mths 10.29% <-IRR #YR-> 5 CF less WC 5 Yr Run 63.15%
5 year Running Average $1.88 $2.16 $2.35 $2.69 $2.78 $2.49 $2.35 $2.33 $2.45 $2.90 $3.34 $3.66 $3.87 $3.84 <-12 mths 3.07% <-IRR #YR-> 10 CFPS - Less WC 35.32%
P/CF on Median Price 2.14 3.02 4.46 4.53 6.21 4.72 4.35 4.20 3.17 2.57 3.76 4.13 4.21 4.66 <-12 mths 7.20% <-IRR #YR-> 5 CFPS - Less WC 41.56%
P/CF on Closing Price 2.34 3.48 4.84 4.63 6.39 4.77 5.06 3.87 3.22 3.47 4.08 4.48 4.08 4.54 <-12 mths 5.13% <-IRR #YR-> 10 CFPS 5 yr Running 64.88%
*Operational Cash Flow. CF/-WC P/CF Med 10 yr 4.75 5 yr  3.71 P/CF Med 10 yr 4.20 5 yr  3.76 8.06% Diff M/C 10.70% <-IRR #YR-> 5 CFPS 5 yr Running 66.23%
-$2.70 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $3.21 Cash Flow per Share
-$2.09 $0.00 $0.00 $0.00 $0.00 $3.21 Cash Flow per Share
-$2.20 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $3.76 CFPS 5 yr Running
-$2.04 $0.00 $0.00 $0.00 $0.00 $3.76 CFPS 5 yr Running
-$105.4 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $141.6 Cash Flow less WC
-$99.5 $0.0 $0.0 $0.0 $0.0 $141.6 Cash Flow less WC
-$91.4 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $147.2 CF less WC 5 Yr Run
-$90.2 $0.0 $0.0 $0.0 $0.0 $147.2 CF less WC 5 Yr Run
-$2.71 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $3.66 CFPS - Less WC
-$2.59 $0.00 $0.00 $0.00 $0.00 $3.66 CFPS - Less WC
OPM Ratio 17.82% 15.03% 21.41% 20.82% 13.97% 23.02% 13.92% 15.76% 24.26% 28.78% 27.11% 19.64% 17.22% 15.81% -19.57% <-Total Growth 10 OPM
Increase 29.16% -15.67% 42.47% -2.76% -32.92% 64.80% -39.54% 13.28% 53.88% 18.66% -5.80% -27.58% -12.30% -8.22% Should increase  or be stable.
Diff from Median -11.9% -25.7% 5.8% 2.9% -31.0% 13.8% -31.2% -22.1% 19.9% 42.3% 34.0% -2.9% -14.9% -21.9% 0.00 <-Median-> 10 OPM
*Operational Profit Margin (CF/Revenue) Ratio OPM 10 Yrs 20.23% 5 Yrs 24.26% should be  zero, it is a   check on calculations
EBITDA $136.12 $122.91 $104.68 $109.84 $79.54 $89.30 $107.88 $128.75 $157.43 $174.06 $188.98 $204.96 $187.00 $203.6 $214.6 $189.4 78.64% <-Total Growth 10 EBITDA
Change 128.68% -9.70% -14.84% 4.93% -27.59% 12.27% 20.81% 19.34% 22.28% 10.57% 8.57% 8.45% -8.76% 8.88% 5.40% -11.74% 9.57% <-Median-> 10 Change
Margin 23.36% 21.93% 21.30% 21.81% 19.24% 22.82% 23.92% 25.33% 27.72% 31.90% 31.56% 30.23% 25.93% 25.91% 26.26% 22.27% 25.63% <-Median-> 10 Margin
Long Term Debt $227.23 $220.95 $222.55 $223.76 $242.55 $240.56 $243.10 $258.46 $254.78 $390.49 $391.53 $397.16 $316.36 $387.79 42.15% <-Total Growth 10 Debt Type
Change 858.81% -2.76% 0.72% 0.54% 8.40% -0.82% 1.06% 6.32% -1.42% 53.27% 0.27% 1.44% -20.34% 22.58% 0.80% <-Median-> 10 Change Lg Term R
Debt/Market Cap Ratio 0.72 0.51 0.44 0.44 0.56 0.64 0.50 0.67 0.62 0.74 0.60 0.57 0.55 0.69 0.59 <-Median-> 10 Debt/Market Cap Ratio Intang/GW
Assets/Current Liabilities Ratio 10.53 13.06 13.55 14.60 16.00 11.01 8.52 14.77 7.32 6.82 14.20 9.05 9.13 10.96 10.07 <-Median-> 10 Assets/Current Liab Ratio Liquidity
Current Liabilities/Asset Ratio 0.09 0.08 0.07 0.07 0.06 0.09 0.12 0.07 0.14 0.15 0.07 0.11 0.11 0.09 0.10 <-Median-> 10 Current Liab/Asset Ratio Liq. + CF
Debt to Cash Flow (Years) 2.19 2.62 2.11 2.13 4.20 2.67 3.87 3.23 1.85 2.49 2.41 2.98 2.55 3.12 2.61 <-Median-> 10 Debt to Cash Flow (Years) Debt Ratio
Leverage
Intangibles $0.00 $0.00 $0.00 $0.00 $0.00 $3.68 $7.92 $7.74 $3.28 $0.00 $0.00 $0.00 $0.00 $0.00 #DIV/0! <-Total Growth 10 Intangibles D/E Ratio
Goodwill $7.91 $7.91 $7.91 $7.91 $7.91 $7.91 $7.91 $7.91 $7.91 $7.91 $7.91 $7.91 $7.91 $7.91 0.00% <-Total Growth 10 Goodwill
Total $7.91 $7.91 $7.91 $7.91 $7.91 $11.59 $15.83 $15.65 $11.19 $7.91 $7.91 $7.91 $7.91 $7.91 0.00% <-Total Growth 10 Total
Change 0.00% 0.00% 0.00% 0.00% 0.00% 46.54% 36.58% -1.12% -28.49% -29.34% 0.00% 0.00% 0.00% 0.00% 0.00% <-Median-> 10 Change
Intangible/Market Cap Ratio 0.03 0.02 0.02 0.02 0.02 0.03 0.03 0.04 0.03 0.02 0.01 0.01 0.01 0.01 0.02 <-Median-> 10 Intangible/Market Cap Ratio
Current Assets $247.7 $275.2 $303.2 $341.8 $365.3 $257.0 $162.0 $200.0 $114.4 $188.8 $190.6 $250.3 $161.4 $173.7 Liquidity ratio of 1.5 and up, best Current Assets
Current Liabilities $83.0 $67.6 $68.8 $66.7 $61.8 $94.1 $129.2 $75.3 $156.8 $179.3 $84.5 $150.8 $147.2 $119.1 1.96 <-Median-> 10 Current Liabilities
Liquidity Ratio 2.98 4.07 4.41 5.12 5.91 2.73 1.25 2.66 0.73 1.05 2.26 1.66 1.10 1.46 1.10 <-Median-> 5 Liquidity Ratio
Liq. with CF aft div 4.15 5.19 5.78 6.53 6.67 3.57 1.64 3.52 1.33 1.82 2.69 2.37 1.40 2.26 1.82 <-Median-> 5 Liq. with CF aft div If Div = 0
Liq. with CF aft div (WC) 4.24 5.25 5.13 5.80 5.95 3.20 1.83 3.30 1.20 1.72 1.67 2.29 1.34 2.01 Liq. with CF aft div (WC)
Liq. CF re  Inv+Div  1.66 2.47 5.47 0.00 2.33 3.33 0.64 2.15 0.00 1.05 0.83 1.62 0.57 2.05 0.83 <-Median-> 5 Liq. CF re  Inv+Div 
Curr Long Term Debt $4.754 $4.773 $4.576 $0.000 $1.448 $0.000 $48.907 $0.130 $80.076 $0.143 $150.000 $5.197 $60.663 $20.000 $60.7 <-Median-> 5 Curr Long Term Debt
Liquidity Less CLTD 3.17 4.38 4.72 5.12 6.05 2.73 2.02 2.66 1.49 1.05 -2.91 1.72 1.87 1.75 1.49 <-Median-> 5 Liquidity Less CLTD
Liq. with CF aft div 4.12 5.03 5.44 5.75 5.94 3.31 2.43 3.09 2.09 1.75 5.84 2.24 1.71 2.32 2.09 <-Median-> 5 Liq. with CF aft div
Assets $874.4 $883.7 $932.4 $974.1 $988.8 $1,036.0 $1,100.3 $1,111.9 $1,147.4 $1,223.1 $1,200.1 $1,365.7 $1,344.2 $1,304.9 Debt Ratio of 1.5 and up, best Current Ratio
Liabilities $405.7 $384.7 $371.3 $367.0 $370.2 $394.5 $439.8 $409.3 $487.0 $662.5 $475.3 $636.7 $565.8 $596.2 2.51 <-Median-> 10 Ratio
Debt Ratio 2.16 2.30 2.51 2.65 2.67 2.63 2.50 2.72 2.36 1.85 2.52 2.15 2.38 2.19 2.36 <-Median-> 5 Ratio
Estimates BVPS Estimates Estimates BVPS
Estimate Book Value Estimates Estimate Book Value
P/B Ratio (Close) Estimates P/B Ratio (Close)
Difference from 10 year median Estimates Difference from 10 yr med.
Book Value $468.7 $499.0 $561.1 $607.1 $618.6 $641.6 $660.5 $702.6 $660.4 $560.6 $724.8 $729.0 $778.3 $708.8 $708.8 $708.8 38.71% <-Total Growth 10 Book Value
Book Value per share $12.05 $12.82 $14.42 $15.60 $15.90 $16.49 $17.13 $18.29 $17.46 $14.83 $19.17 $19.18 $20.14 $18.34 $18.34 $18.34 39.66% <-Total Growth 10 Book Value per Share
Increase 3.58% 6.46% 12.44% 8.20% 1.89% 3.71% 3.91% 6.74% -4.51% -15.06% 29.29% 0.05% 4.97% -8.94% 0.00% 0.00% 14.45% P/B Ratio Current/Historical Median
P/B Ratio (Median) 0.61 0.76 0.84 0.81 0.68 0.58 0.64 0.59 0.61 0.70 0.83 0.88 0.77 0.82 0.00 0.00 0.70 P/B Ratio Historical Median
P/B Ratio (Close) 0.67 0.87 0.91 0.83 0.70 0.59 0.74 0.55 0.62 0.94 0.90 0.95 0.74 0.80 0.80 0.80 3.40% <-IRR #YR-> 10 Book Value per Share 39.66%
Change 5.58% 29.72% 4.55% -8.69% -16.22% -15.63% 26.01% -25.94% 13.84% 50.49% -3.87% 5.26% -21.83% 7.24% 0.00% 0.00% 1.95% <-IRR #YR-> 5 Book Value per Share 10.13%
Median 10 year P/B Ratio 0.68 0.72 0.80 0.78 0.72 0.68 0.66 0.62 0.63 0.66 0.69 0.69 0.69 0.69 0.67 0.67
Leverage (A/BK) 1.87 1.77 1.66 1.60 1.60 1.61 1.67 1.58 1.74 2.18 1.66 1.87 1.73 1.84 1.74 <-Median-> 5 A/BV
Debt/Equity Ratio 0.87 0.77 0.66 0.60 0.60 0.61 0.67 0.58 0.74 1.18 0.66 0.87 0.73 0.84 0.74 <-Median-> 5 Debt/Eq Ratio
Shareholders' Equity (Assets less Liabilities) P/B Ratios 10 yr Med 0.69 5 yr Med 0.77 16.09% Diff M/C 1.64 Historical Leverage (A/BK)
-$14.42 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $20.14
-$18.29 $0.00 $0.00 $0.00 $0.00 $20.14
$152 <-12 mths -3.02%
Comprehensive Income $61.21 $37.71 $73.19 $55.91 $20.19 $33.57 $34.71 $56.13 $9.82 $19.06 $104.32 $156.60 $75.39 3.01% <-Total Growth 10 Comprehensive Income
Increase 749.02% -38.40% 94.10% -23.61% -63.89% 66.27% 3.39% 61.71% -82.51% 94.18% 447.26% 50.11% -51.86% 50.11% <-Median-> 5 Comprehensive Income
5 Yr Running Average $47 $50 $44 $44 $40 $31 $31 $45 $69 $73 0.30% <-IRR #YR-> 10 Comprehensive Income 3.01%
ROE 13.1% 7.6% 13.0% 9.2% 3.3% 5.2% 5.3% 8.0% 1.5% 3.4% 14.4% 21.5% 9.7% 6.08% <-IRR #YR-> 5 Comprehensive Income 34.31%
5Yr Median 9.2% 9.2% 7.6% 5.3% 5.3% 5.2% 5.2% 5.3% 8.0% 9.7% 5.01% <-IRR #YR-> 9 5 Yr Running Average #DIV/0!
% Difference from Net Income -11.1% -14.0% 74.6% 6.0% -21.7% 0.8% -38.2% 10.2% -59.4% -58.4% 27.0% 30.5% -9.0% 12.74% <-IRR #YR-> 5 5 Yr Running Average 82.13%
Median Values Diff 5, 10 yr -4.1% -9.0% 9.7% <-Median-> 5 Return on Equity
-$73.2 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $75.4
-$56.1 $0.0 $0.0 $0.0 $0.0 $75.4
-$47.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $73.0
-$40.1 $0.0 $0.0 $0.0 $0.0 $73.0
Current Liability Coverage Ratio 1.61 1.84 1.53 1.63 1.09 0.84 0.75 1.32 0.82 0.85 1.89 1.03 0.96 1.04   CFO / Current Liabilities
5 year Median 0.39 1.53 1.61 1.61 1.53 1.09 1.09 0.84 0.84 0.85 1.03 0.96 1.03 0.99 <-Median-> 10 Current Liability Cov Ratio
Asset Efficiency Ratio 15.33% 14.12% 11.30% 11.18% 6.81% 7.62% 8.78% 8.94% 11.15% 12.39% 13.34% 11.33% 10.54% 9.52% CFO / Total Assets
5 year Median 9.64% 9.64% 11.30% 11.30% 11.30% 11.18% 8.78% 8.78% 8.78% 8.94% 11.15% 11.33% 11.33% 11.33% 10.8% <-Median-> 10 Return on Assets 
Return on Assets ROA 7.87% 4.96% 4.50% 5.42% 2.61% 3.22% 5.11% 4.58% 2.11% 3.75% 6.85% 8.78% 6.17% 5.29% Net  Income/Assets Return on Assets
5Yr Median 5.85% 5.59% 4.96% 4.96% 4.96% 4.50% 4.50% 4.58% 3.22% 3.75% 4.58% 4.58% 6.17% 6.17% 4.8% <-Median-> 10 Asset Efficiency Ratio
Return on Equity ROE 14.69% 8.78% 7.47% 8.69% 4.17% 5.19% 8.51% 7.25% 3.66% 8.18% 11.34% 16.46% 10.65% 9.74% Net Inc/ Shareholders' equity Return on Equity
5Yr Median 9.38% 8.85% 8.78% 8.69% 8.69% 7.47% 7.47% 7.25% 5.19% 7.25% 8.18% 8.18% 10.65% 10.65% 8.3% <-Median-> 10 Return on Equity
$75 <-12 mths -9.56%
Net Income $68.8 $43.8 $41.9 $52.8 $25.8 $33.3 $56.2 $50.9 $24.2 $45.9 $82.2 $120.0 $82.9 $69 $73 $78 97.67% <-Total Growth 10 Net Income Estimates
Increase 111.16% -36.35% -4.33% 25.86% -51.16% 29.27% 68.68% -9.35% -52.58% 89.78% 79.21% 46.00% -30.92% -16.74% 5.80% 6.85% EPS/CF Ratio should not be higher than 1.00 Alpha Sp.
5 Yr Running Average $46.8 $45.1 $45.2 $48.0 $46.6 $39.5 $42.0 $43.8 $38.1 $42 $52 $65 $71 $80.0 $85.4 $84.6 7.05% <-IRR #YR-> 10 Net Income 97.67%
Operating Cash Flow $103.8 $84.2 $105.2 $104.9 $57.8 $90.1 $62.8 $80.1 $137.8 $157.1 $162.4 $133.1 $124.2 10.22% <-IRR #YR-> 5 Net Income 62.67%
Investment Cash Flow -$122.1 -$71.3 -$0.7 -$35.8 -$109.6 $214.9 -$200.5 -$43.4 -$153.4 -$87.2 -$16.2 -$65.9 -$127.8 4.62% <-IRR #YR-> 10 5 Yr Running Average 57.06%
Total Accruals $87.1 $30.9 -$62.6 -$16.3 $77.6 -$271.6 $193.9 $14.3 $39.8 -$24.0 -$64.0 $52.7 $86.4 10.15% <-IRR #YR-> 5 5 Yr Running Average 62.12%
Total Assets $874.4 $883.7 $932.4 $974.1 $988.8 $1,036.0 $1,100.3 $1,111.9 $1,147.4 $1,223.1 $1,200.1 $1,365.7 $1,344.2 Balance Sheet Assets
Accruals Ratio 9.96% 3.50% -6.71% -1.67% 7.85% -26.22% 17.62% 1.28% 3.47% -1.96% -5.33% 3.86% 6.43% 3.47% <-Median-> 5 Ratio
EPS/CF Ratio (WC) 0.49 0.34 0.39 0.47 0.38 0.36 0.53 0.50 0.19 0.30 0.47 0.71 0.55 0.47 <-Median-> 10 EPS/CF Ratio
-$41.9 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $82.9
-$50.9 $0.0 $0.0 $0.0 $0.0 $82.9
-$45.2 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $71.0
-$43.8 $0.0 $0.0 $0.0 $0.0 $71.0
Change in Close 9.36% 38.09% 17.56% -1.20% -14.63% -12.50% 30.94% -20.95% 8.70% 27.83% 24.28% 5.32% -17.95% -2.34% 0.00% 0.00% Count 28 Years of data
up/down Down Up Down  Down  Up Down  Count 10 35.71%
Meet Prediction? Yes Yes Yes % right Count 5 50.00%
Financial Cash Flow $106.9 -$14.4 -$19.8 -$38.6 -$24.0 -$4.7 $30.4 -$81.4 $11.7 $16.3 -$141.0 -$42.4 -$105.8 C F Statement  Financial Cash Flow
Total Accruals -$19.8 $45.3 -$42.8 $22.3 $101.6 -$266.9 $163.5 $95.7 $28.1 -$40.3 $77.0 $95.1 $192.2 Accruals
Accruals Ratio -2.27% 5.13% -4.59% 2.29% 10.28% -25.76% 14.86% 8.61% 2.45% -3.30% 6.42% 6.96% 14.30% 6.42% <-Median-> 5 Ratio
Cash $132.3 $128.9 $216.1 $256.9 $210.6 $130.0 $68.9 $25.5 $18.9 $103.9 $108.9 $142.0 $32.8 $70.5 Cash
Cash per Share $3.40 $3.31 $5.55 $6.60 $5.41 $3.34 $1.79 $0.66 $0.50 $2.75 $2.88 $3.74 $0.85 $1.82 $2.75 <-Median-> 5 Cash per Share
Percentage of Stock Price 42.09% 29.70% 42.34% 50.95% 48.92% 34.53% 14.09% 6.64% 4.58% 19.75% 16.66% 20.50% 5.68% 12.50% 16.66% <-Median-> 5 % of Stock Price
Notes:
April 27, 2024.  Last estimates were for 2023 and 2024 of $703M, $774M for Revenue, $1.91, $2.20 for AEPS, $1.91, $2.20 for EPS, $73.7M, $84.9M for Revenue.
April 30, 2023.  Last estimates were for 2022, 2023 and 2024 of $615M, $622M and $636M for Revenue, $1.67, $1.78 and $2.21 for AEPS, $1.67, $1.78 and $2.21 for EPS, $0.70 for Dividend for 2022, and $94.3M 2022 for Net Income.
1990.  The Algoma Central Corporation is the result of a reorganization of the Algoma Central Railway in 1990.
Headquarters 63 Church St Suite 600 ST. Catharines, ON
Sector:
Services, Industrials.
What should this stock accomplish?
Would I buy this company and Why.
Why am I following this stock. 
I got the name from the internet.  The description was that Algoma Central Corporation is a Canadian shipping company. It operates Canadian flag fleet of dry and liquid bulk 
carriers operating on the Great Lakes. The company operates its business through six segments that are Domestic Dry-Bulk, Product Tankers, 
Ocean Self Unloaders, Corporate, Investment Properties, and Global Short Sea Shipping.
Why I bought this stock.
Dividends
Dividends are paid quarterly in Cycle 3 of March, June, September and December.  Dividends are declared in one month for shareholders of record of the that month and paid in the next month.
For example, the dividends declared on February 1, 2017,  was for shareholders of record of February 15, 2017 and paid on March 1, 2017.
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.
Algoma Central Corp owns and operates a fleet of dry and liquid bulk carriers operating on the Great Lakes, St. Lawrence Waterway. The company operates 
its business through six segments that are Domestic Dry-Bulk which generates key revenue, Product Tankers, Ocean Self-Unloaders, Corporate, Investment Properties, and Global Short Sea Shipping.
Algoma Central Corp. (ALC-T ) This stock is nearing oversold territory and approaching strong technical support. Algoma operates a fleet of vessels, carriers 
and tankers travelling through the Great Lakes – St. Lawrence Waterway. With a unanimous buy recommendation among analysts, the stock offers investors 
potential total return of over 40 per cent (37 per cent potential price return along with an attractive 4 per cent dividend yield). G&M April 25.
Shares; '%, Value $M Years Div. Gth Tot Ret Cap Gain Div. check Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M   Change
Date 5 19.42% 20.19% 12.32% 7.87% 20.19% Jan 2020 Sep 14 2021 Apr 30 2022 Apr 30 2023 Apr 27 2024
Gregg, Ruhl 10 14.22% 12.77% 7.91% 4.86% 12.77% 0.173 0.46% 0.101 0.27% 0.101 0.26% 0.101 0.26% 0.101 0.26% 0.00%
CEO - Shares - Amount 15 11.11% 6.91% 3.67% 3.23% 6.91% $2.406 $1.739 $1.831 $1.502 $1.467
Options - percentage 25 10.06% 15.21% 10.73% 4.48% 15.21% 0.000 0.00% 0.202 0.54% 0.033 0.09% 0.040 0.10% 0.385 1.00% 862.57%
Options - amount 30 8.94% 10.72% 7.40% 3.32% 10.72% $0.000 $3.503 $0.598 $0.598 $5.624
35 0.00% 16.35% 11.49% 4.86% 16.35%
Winkley, Peter D. 33 7.63% 10.16% 7.40% 2.76% 10.16% 0.112 0.30% 0.112 0.30% 0.016 0.04% 0.016 0.04% $0.02 $0.00 9.12%
CFO - Shares - Amount $1.564 $1.944 $0.285 $0.240 $0.00
Options - percentage Years Div. Gth Tot Ret Cap Gain Div. check 0.000 0.00% 0.082 0.22% 0.087 0.23% 0.088 0.23% $0.11 $0.00 25.57%
Options - amount 5 16.27% 15.37% 7.53% 7.83% 15.36% $0.000 $1.425 $1.592 $1.318 $0.00
10 11.95% 9.64% 5.03% 4.62% 9.64%
Lazarz, Christopher  15 11.11% 6.93% 3.58% 3.35% 6.93% 0.002 0.00% 0.002 0.01% 0.002 0.01% 0.003 0.01% 0.003 0.01% 18.24%
Officer - Shares - Amount 20 10.06% 12.40% 8.51% 3.89% 12.40% $0.022 $0.042 $0.044 $0.040 $0.046
Options - percentage 25 7.97% 7.21% 4.61% 2.61% 7.21% 0.000 0.00% 0.002 0.00% 0.002 0.00% 0.004 0.01% 0.006 0.02% 56.11%
Options - amount 30 0.00% 14.65% 10.20% 4.45% 14.65% $0.000 $0.029 $0.031 $0.060 $0.092
34 7.40% 10.14% 7.34% 2.80% 10.14%
Hutcheson, E. M. Blake 0.007 0.02% 0.007 0.02% 0.009 0.02% 0.010 0.03% 0.012 0.03% 19.96%
Director - Shares - Amount Years Div. Gth Tot Ret Cap Gain Div. check $0.094 $0.116 $0.163 $0.148 $0.174
Options - percentage 5 12.47% 21.12% 8.34% 12.78% 21.12% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% none #DIV/0!
Options - amount 10 9.90% 7.18% 1.32% 5.86% 7.18% $0.000 $0.000 $0.000 $0.000 $0.000
15 10.02% 15.54% 9.13% 6.41% 15.54%
Carty, Richard Brydone 20 10.37% 9.92% 5.57% 4.35% 9.92% 0.006 0.01% 0.006 0.01% 0.006 0.01% 0.006 0.01% 0.006 0.01% 0.00%
Director - Shares - Amount 25 8.22% 9.82% 5.87% 3.95% 9.82% $0.077 $0.095 $0.100 $0.082 $0.080
Options - percentage 30 N/C 13.78% 8.70% 5.08% 13.78% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% none #DIV/0!
Options - amount 35 7.36% 9.86% 6.52% 3.34% 9.86% $0.000 $0.000 $0.000 $0.000 $0.000
Jackman, Duncan N. R. 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% Cannot find in any INK #DIV/0!
Chairman - Shares - Amt $0.000 $0.000 $0.000 $0.000 $0.000 but the Jackman family is
Options - percentage 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% connected with E-L Financial. #DIV/0!
Options - amount $0.000 $0.000 $0.000 $0.000 $0.000
Increase in O/S Shares 0.000 0.00% 0.000 0.00% 0.100 0.27% 0.130 0.34% 0.114 0.29% Average 0.18%
Due to Stock Options $0.000 $0.000 $1.392 $2.369 $1.697 search for Stock Options
Book Value $0.000 $0.000 $1.274 $1.710 $1.003
Insider Buying $0.000 $0.000 $0.000 $0.000 -$0.059
Insider Selling $0.000 $0.000 $0.000 $0.000 $0.000
Net Insider Selling $0.000 $0.000 $0.000 $0.000 -$0.059
Net Selling % of Market Cap 0.00% 0.00% 0.00% 0.00% -0.01%
Directors 9 9 8 10
Women 1 11% 1 11% 1 13% 1 10%
Minorities 0 0% 0 0% 0 0% 0 0%
Institutions/Holdings 20 61.99% 20 3.25% 20 2.56% 20 2.58%
Total Shares Held 23.433 61.99% 1.229 3.23% 0.973 2.52% 0.997 2.58%
Increase/Decrease 3 Mths -0.062 -0.27% -0.075 -5.74% -0.031 -3.05% 0.000 0.00%
Starting No. of Shares 23.495 1.303 1.003 0.997
E-L Financial  14.141 37.41% 14.141 37.41% 14.141 37.21% Last filing Oct 2015 0.00%
10% Holders' $196.841 $244.638 $257.647
E-L Financial Morningstar says 11.550 30.56% 0.000 0.00% Morningstar Jan 2022
10% Holders' $199.823 $0.000 Cannot find Apr 2022
Amogla Holdings Limited 11.550 30.56% 11.550 30.39% INK Last report Mar 2013
10% Holders' $199.823 $210.449
Amogla Holdings Limited 10.515 27.82% 0.000 0.00% Morningstar Jan 2022
10% Holders' $181.913 $0.000 Cannot find Apr 2022
Simply Wall Street on Insider Ownership
https://ca.news.yahoo.com/know-algoma-central-corporations-tse-134817245.html
Copyright © 2008 Website of SPBrunner. All rights reserved.