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. Q2 2024
See my website on stocks or see my blog at the following sites.  https://spbrunner.com/stocks.html https://spbrunner.blogspot.com/
Capital Power Corp TSX CPX OTC CPRHF https://www.capitalpower.com/ Fiscal Yr: Dec 31
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 IFRS Accounting Rules
$4,095 <-12 mths -4.37%
Revenue* $1,691 $1,291 $1,393 $1,228 $1,251 $1,214 $1,046 $1,249 $1,713 $1,791 $1,757 $2,712 $4,068 192.03% <-Total Growth 10 Revenue
Other income $100 $145 $250 $146 $233 $217 $214
Total Revenue $1,691 $1,291 $1,393 $1,228 $1,251 $1,214 $1,146 $1,394 $1,963 $1,937 $1,990 $2,929 $4,282 $3,164 $2,546 $2,765 207.39% <-Total Growth 10 Revenue
Increase -3.92% -23.65% 7.90% -11.84% 1.87% -2.96% -5.60% 21.64% 40.82% -1.32% 2.74% 47.19% 46.19% -26.11% -19.53% 8.60% 11.88% <-IRR #YR-> 10 Revenue 207.39%
5 year Running Average $1,429 $1,473 $1,371 $1,275 $1,246 $1,247 $1,394 $1,531 $1,686 $2,043 $2,620 $2,860 $2,982 $3,137 25.16% <-IRR #YR-> 5 Revenue 207.17%
Revenue per Share $28.68 $18.45 $17.22 $14.71 $12.85 $12.63 $10.99 $13.68 $18.63 $18.24 $17.13 $25.06 $36.33 $24.35 $19.60 $21.28 6.25% <-IRR #YR-> 10 5 yr Running Average 83.41%
Increase -49.52% -35.64% -6.68% -14.56% -12.69% -1.72% -12.99% 24.56% 36.13% -2.07% -6.12% 46.31% 44.98% -32.97% -19.53% 8.60% 16.02% <-IRR #YR-> 5 5 yr Running Average 110.19%
5 year Running Average $33.50 $27.17 $18.38 $15.17 $13.68 $12.97 $13.75 $14.83 $15.73 $18.55 $23.08 $24.22 $24.49 $25.32 7.75% <-IRR #YR-> 10 Revenue per Share 110.97%
P/S (Price/Sales) Med 0.85 1.26 1.23 1.67 1.65 1.62 2.26 1.91 1.65 1.62 2.28 1.78 1.13 1.62 0.00 0.00 21.57% <-IRR #YR-> 5 Revenue per Share 165.50%
P/S (Price/Sales) Close 0.88 1.23 1.24 1.77 1.38 1.84 2.23 1.94 1.85 1.92 2.30 1.85 1.04 1.82 2.26 2.08 -3.66% <-IRR #YR-> 10 5 yr Running Average -31.12%
P/S 10 Year Median  0.45 0.65 0.85 1.04 1.23 1.24 1.26 1.44 1.63 1.63 1.65 1.66 1.66 1.65 1.64 1.64 12.21% <-IRR #YR-> 5 5 yr Running Average 77.91%
*Revenue in M CDN $  P/S Med 20 yr  1.62 15 yr  1.62 10 yr  1.66 5 yr  1.65 9.52% Diff M/C
-$1,393.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $4,282.0
-$1,394.0 $0.0 $0.0 $0.0 $0.0 $4,282.0
-$1,428.6 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $2,620.2
-$1,246.6 $0.0 $0.0 $0.0 $0.0 $2,620.2
-$17.22 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $36.33
-$13.68 $0.00 $0.00 $0.00 $0.00 $36.33
$613.0 <-12 mths -13.66%
$5.05 <-12 mths -16.38%
Normalized Earnings $55 $86 $127 $59 $111 $117 $104 $115 $140 $128 $221 $424 $710
AEPS* Dilued $1.24 $1.29 $1.74 $0.72 $1.22 $1.15 $1.03 $1.12 $1.34 $1.22 $1.97 $3.64 $6.04 $4.03 $3.15 $4.19 247.40% <-Total Growth 10 AEPS
Increase -11.43% 4.03% 34.88% -58.62% 69.44% -5.74% -10.43% 8.74% 19.64% -8.96% 61.48% 84.77% 66.06% -33.33% -21.84% 33.02% 10 0 10 Years of Data, EPS P or N 100.00%
AEPS Yield 4.94% 5.68% 8.17% 2.77% 6.87% 4.95% 4.21% 4.21% 3.90% 3.49% 4.99% 7.86% 15.97% 9.09% 7.10% 9.45% 13.26% <-IRR #YR-> 10 AEPS 247.40%
5 year Running Average $1.25 $1.28 $1.24 $1.22 $1.17 $1.05 $1.17 $1.17 $1.34 $1.86 $2.84 $3.38 $3.77 $4.21 40.10% <-IRR #YR-> 5 AEPS 439.71%
Payout Ratio 101.61% 97.67% 72.41% 181.94% 115.57% 131.30% 156.80% 154.46% 138.43% 160.04% 105.84% 61.06% 38.96% 61.96% 82.78% 62.23% 8.53% <-IRR #YR-> 10 5 yr Running Average 126.71%
5 year Running Average 93.34% 108.73% 113.84% 119.78% 131.61% 148.02% 139.31% 148.21% 143.11% 123.97% 100.87% 85.57% 70.12% 61.40% 22.09% <-IRR #YR-> 5 5 yr Running Average 171.27%
Price/AEPS Median 19.63 18.02 12.17 34.21 17.34 17.77 24.08 23.29 22.95 24.25 19.85 12.26 6.77 9.78 0.00 0.00 21.40 <-Median-> 10 Price/AEPS Median
Price/AEPS High 21.82 19.91 12.93 39.69 22.02 21.18 25.59 26.46 26.18 31.78 22.57 14.21 7.73 10.81 0.00 0.00 24.08 <-Median-> 10 Price/AEPS High
Price/AEPS Low 17.44 16.14 11.41 28.72 12.66 14.35 22.57 20.13 19.72 16.72 17.13 10.31 5.82 8.76 0.00 0.00 16.92 <-Median-> 10 Price/AEPS Low
Price/AEPS Close 20.26 17.62 12.24 36.11 14.57 20.20 23.78 23.74 25.66 28.67 20.03 12.73 6.26 11.00 14.08 10.58 21.97 <-Median-> 10 Price/AEPS Close
Trailing P/AEPS Close 17.94 18.33 16.51 14.94 24.68 19.04 21.30 25.82 30.71 26.10 32.34 23.52 10.40 7.34 11.00 14.08 24.10 <-Median-> 10 Trailing P/AEPS Close
Median Values DPR 10 Yrs 134.87% 5 Yrs   105.84% P/CF 5 Yrs   in order 19.85 22.57 16.72 20.03 -44.57% Diff M/C DPR 75% to 95% best
$778.0 <-12 mths -5.01%
$6.43 <-12 mths -8.01%
Adjusted Funds from Operations $352 $381 $426 $362 $400 $307 $363 $397 $555 $522 $605 $848 $819
AFFO* $3.89 $3.89 $5.85 $4.40 $4.15 $3.19 $3.58 $3.85 $5.32 $4.96 $5.40 $7.28 $6.99 $6.36 $6.16 19.48% <-Total Growth 10 AFFO
Increase -65.96% 0.00% 50.39% -24.82% -5.65% -23.11% 12.20% 7.54% 38.18% -6.77% 8.87% 34.81% -3.98% -9.01% -3.14% 10 0 10 Years of Data, AFFP, P or N 100.00%
AFFO Yield 15.49% 17.11% 27.47% 16.92% 23.35% 13.74% 14.62% 14.48% 15.47% 14.18% 13.68% 15.71% 18.47% 14.34% 13.89% 1.80% <-IRR #YR-> 10 AFFO 19.48%
5 year Running Average $6.58 $5.89 $4.44 $4.30 $4.23 $3.83 $4.02 $4.18 $4.62 $5.36 $5.99 $6.20 $6.44 12.67% <-IRR #YR-> 5 AFFO 81.56%
Payout Ratio 32.39% 32.39% 21.54% 29.79% 33.98% 47.32% 45.11% 44.94% 34.87% 39.36% 38.61% 30.53% 33.69% 39.26% 42.33% -0.94% <-IRR #YR-> 10 5 yr Running Average -9.02%
5 year Running Average 21.07% 25.43% 30.02% 33.00% 35.55% 40.23% 41.24% 42.32% 40.58% 37.66% 35.41% 36.29% 36.88% 9.34% <-IRR #YR-> 5 5 yr Running Average 56.25%
Price/AFFO Median 6.26 5.98 3.62 5.60 5.10 6.40 6.93 6.78 5.78 5.96 7.24 6.13 5.86 6.20 0.00 6.05 <-Median-> 10 P/AFFO Med
Price/AFFO High 6.96 6.60 3.85 6.50 6.47 7.63 7.36 7.70 6.59 7.82 8.24 7.10 6.68 6.85 0.00 7.23 <-Median-> 10 P/AFFO High
Price/AFFO Low 5.56 5.35 3.39 4.70 3.72 5.17 6.49 5.85 4.97 4.11 6.25 5.16 5.04 5.55 0.00 5.10 <-Median-> 10 P/AFFO Low
Price/AFFO Close 6.46 5.84 3.64 5.91 4.28 7.28 6.84 6.91 6.46 7.05 7.31 6.36 5.41 6.97 7.20 6.65 <-Median-> 10 P/AFFO Close
Trailing P/AFFO Close 2.20 5.84 5.48 4.44 4.04 5.60 7.68 7.43 8.93 6.58 7.96 8.58 5.20 6.34 6.97 7.00 <-Median-> 10 Trailing P/AFFO Close
Median Values DPR 10 Yrs 36.74% 5 Yrs   34.87% P/CF 5 Yrs   in order 5.96 7.10 5.04 6.46 16.88% Diff M/C DPR 75% to 95% best
* Adjusted Funds From Operations
$5.05 <-12 mths -16.39%
EPS Basic $1.60 $0.84 $2.13 $0.28 $0.70 $0.91 $1.07 $2.25 $0.73 $0.78 $0.39 $0.85 $6.07 184.98% <-Total Growth 10 EPS Basic
EPS Diluted* $1.59 $0.84 $2.08 $0.28 $0.70 $0.91 $1.07 $2.25 $0.72 $0.77 $0.39 $0.84 $6.04 $3.85 $2.73 $4.64 190.38% <-Total Growth 10 EPS Diluted
Increase 218.00% -47.17% 147.62% -86.54% 150.00% 30.00% 17.58% 110.28% -68.00% 6.94% -49.35% 115.38% 619.05% -36.26% -29.22% 70.28% 10 0 10 Years of Data, EPS P or N
Earnings Yield 6.33% 3.70% 9.77% 1.08% 3.94% 3.92% 4.37% 8.46% 2.09% 2.20% 0.99% 1.81% 15.96% 8.68% 6.15% 10.46% 11.25% <-IRR #YR-> 10 Earnings per Share 190.38%
5 year Running Average $1.18 $1.06 $1.10 $0.96 $1.01 $1.04 $1.13 $1.14 $1.04 $0.99 $1.75 $2.38 $2.77 $3.62 21.83% <-IRR #YR-> 5 Earnings per Share 168.44%
10 year Running Average $1.11 $1.09 $1.12 $1.00 $1.00 $1.40 $1.75 $1.96 $2.33 4.03% <-IRR #YR-> 10 5 yr Running Average 48.47%
* Diluted ESP per share  E/P 10 Yrs 3.06% 5Yrs 2.09% 10.95% <-IRR #YR-> 5 5 yr Running Average 68.14%
-$2.08 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $6.04
-$2.25 $0.00 $0.00 $0.00 $0.00 $6.04
-$1.18 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.75
-$1.04 $0.00 $0.00 $0.00 $0.00 $1.75
Dividend* $2.53 $2.67 $2.75 Estimates Dividend*
Increase 7.35% 5.50% 3.11% Estimates Increase
Payout Ratio EPS 65.66% 97.87% 59.27% Estimates Payout Ratio EPS
Special Dividends $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 <-Median-> 10 Special Dividends
Dividend* $1.2600 $1.2600 $1.2600 $1.3100 $1.4100 $1.5100 $1.615 $1.730 $1.855 $1.953 $2.085 $2.223 $2.355 $2.4969 $2.6076 $2.6076 86.90% <-Total Growth 10 Dividends
Increase 0.00% 0.00% 0.00% 3.97% 7.63% 7.09% 6.95% 7.12% 7.23% 5.26% 6.79% 6.59% 5.96% 6.03% 4.43% 0.00% 11 0 14 Years of data, Count P, N
Average Increases 5 Year Running 20.79% 2.32% 3.74% 5.13% 6.55% 7.21% 6.73% 6.67% 6.60% 6.36% 6.12% 5.96% 4.60% 6.58% <-Median-> 10 Average Incr 5 Year Running
Dividends 5 Yr Running $1.13 $1.27 $1.30 $1.35 $1.42 $1.52 $1.62 $1.73 $1.85 $1.97 $2.09 $2.22 $2.35 $2.46 64.88% <-Total Growth 10 Dividends 5 Yr Running
Yield H/L Price 5.18% 5.42% 5.95% 5.32% 6.67% 7.39% 6.51% 6.63% 6.03% 6.60% 5.33% 4.98% 5.75% 6.33% 6.27% <-Median-> 10 Yield H/L Price Item
Yield on High  Price 4.66% 4.91% 5.60% 4.58% 5.25% 6.20% 6.13% 5.84% 5.29% 5.04% 4.69% 4.30% 5.04% 5.73% 5.15% <-Median-> 10 Yield on High  Price EPS
Yield on Low Price 5.83% 6.05% 6.34% 6.33% 9.13% 9.15% 6.95% 7.68% 7.02% 9.57% 6.18% 5.92% 6.69% 7.07% 6.98% <-Median-> 10 Yield on Low Price AEPS
Yield on Close Price 5.02% 5.54% 5.92% 5.04% 7.93% 6.50% 6.59% 6.51% 5.39% 5.58% 5.28% 4.80% 6.22% 5.63% 5.88% 5.88% 5.90% <-Median-> 10 Yield on Close Price AFFO
Payout Ratio EPS 79.25% 150.00% 60.58% 467.86% 201.43% 165.93% 150.93% 76.89% 257.64% 253.57% 534.62% 264.58% 38.99% 64.85% 95.69% 56.20% $1.66 <-Median-> 15 DPR EPS CFPS
DPR EPS 5 Yr Running 96.10% 120.04% 118.40% 140.33% 140.97% 145.39% 143.72% 151.44% 177.64% 198.09% 119.52% 93.46% 84.99% 67.92% $1.41 <-Median-> 11 DPR EPS 5 Yr Running FCF 
Payout Ratio CFPS 16.12% 36.42% 20.51% 27.96% 32.77% 38.72% 45.29% 39.16% 27.15% 33.93% 27.94% 27.78% 33.77% 33.52% 36.09% 34.72% $0.28 <-Median-> 15 DPR CF
DPR CF 5 Yr Running 15.17% 18.65% 24.61% 30.01% 31.44% 36.29% 35.28% 35.40% 32.95% 30.33% 29.90% 31.18% 31.71% 33.07% $0.30 <-Median-> 11 DPR CF 5 Yr Running
Payout Ratio CFPS WC 14.60% 22.72% 21.19% 25.25% 28.79% 36.48% 36.70% 31.53% 26.10% 27.75% 28.17% 30.00% 20.76% 33.52% 36.09% 34.72% $0.26 <-Median-> 15 DPR CF WC
DPR CF WC 5 Yr Running 14.33% 17.06% 21.52% 26.25% 28.91% 31.41% 31.19% 30.75% 29.39% 28.59% 25.98% 27.34% 28.82% 30.02% $0.29 <-Median-> 11 DPR CF WC 5 Yr Running
Median Values 10 Yr Med 10 Yr Cl 6.27% 5.90% 5 Yr Med 5 Yr Cl 5.75% 5.39% 5 Yr Med Payout 257.64% 27.94% 27.75% 6.36% <-IRR #YR-> 5 Dividends 36.13%
* Dividends per share  10 Yr Med and Cur. -6.23% -0.37% 5 Yr Med and Cur. 2.26% 9.03% Last Div Inc ---> $0.6150 $0.6519 6.00% 6.45% <-IRR #YR-> 10 Dividends 86.90%
Dividends Growth 15 4.57% <-IRR #YR-> 14 Dividends #DIV/0!
Dividends Growth 5 -$1.73 $0.00 $0.00 $0.00 $0.00 $2.36 Dividends Growth 5
Dividends Growth 10 -$1.26 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.36 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 $2.36 Dividends Growth 15
Historical Dividends Historical High Div 9.32% Low Div 3.69% 10 Yr High 9.53% 10 Yr Low 4.33% Med Div 5.75% Close Div 5.54% Historical Dividends
High/Ave/Median Values Curr diff Exp. -36.90% Cheap 59.37% Exp. -38.29% 35.82% Cheap 2.28% Cheap 6.09% High/Ave/Median 
Future Dividend Yield Div Yd 8.01% earning in 5 Years at IRR of 6.36% Div Inc. 36.13% Future Dividend Yield
Future Dividend Yield Div Yd 10.90% earning in 10 Years at IRR of 6.36% Div Inc. 85.31% Future Dividend Yield
Future Dividend Yield Div Yd 14.83% earning in 15 Years at IRR of 6.36% Div Inc. 152.25% Future Dividend Yield
Div Paid $3.55 earning in 5 Years at IRR of 6.36% Div Inc. 36.13% Future Dividend Paid
Div Paid $4.83 earning in 10 Years at IRR of 6.36% Div Inc. 85.31% Future Dividend Paid
Div Paid $6.58 earning in 15 Years at IRR of 6.36% Div Inc. 152.25% Future Dividend Paid
Total Div $14.81 over 5 Years at IRR of 6.36% Div Cov. 33.39% Dividend Covering Cost
Total Div $31.41 over 10 Years at IRR of 6.36% Div Cov. 70.84% Dividend Covering Cost
Total Div $54.02 over 15 Years at IRR of 6.36% Div Cov. 121.82% Dividend Covering Cost
Yield if held 5 years 6.28% 6.17% 6.20% 6.95% 8.17% 7.53% 9.23% 10.21% 8.96% 9.03% 8.12% 8.81% 6.67% 7.85% <-Median-> 10 Paid Median Price
Yield if held 10 years 8.89% 8.54% 8.57% 9.56% 11.12% 10.14% 12.33% 12.76% 8.89% <-Median-> 5 Paid Median Price
Yield if held 15 years 11.97% 11.41% 10.71% #NUM! <-Median-> 0 Paid Median Price
Yield if held 20 years #DIV/0! #NUM! <-Median-> 0 Paid Median Price
Yield if held 25 years #DIV/0! #NUM! <-Median-> 0 Paid Median Price
Cost covered if held 5 years 30.44% 28.43% 27.73% 30.56% 35.76% 32.97% 40.96% 45.22% 39.69% 40.14% 36.14% 39.77% 31.43% 34.37% <-Median-> 10 Paid Median Price
Cost covered if held 10 years 69.37% 66.33% 65.68% 72.90% 85.20% 78.08% 96.59% 105.37% 69.37% <-Median-> 5 Paid Median Price
Cost covered if held 15 years 122.64% 117.80% 116.18% #NUM! <-Median-> 0 Paid Median Price
Cost covered if held 20 years #DIV/0! #NUM! <-Median-> 0 Paid Median Price
Cost covered if held 25 years #DIV/0! #NUM! <-Median-> 0 Paid Median Price
Yr  Item Tot. Growth
Revenue Growth  $1,394 $1,963 $1,937 $1,990 $2,929 $4,282 $4,095 <-12 mths -4.37% 207.17% <-Total Growth 5 Revenue Growth  207.17%
AEPS Growth $1.12 $1.34 $1.22 $1.97 $3.64 $6.04 $5.05 <-12 mths -16.38% 439.71% <-Total Growth 5 AEPS Growth 439.71%
Net Income Growth $274 $125 $136 $98 $138 $744 $651 <-12 mths -12.50% 171.53% <-Total Growth 5 Net Income Growth 171.53%
Cash Flow Growth $450 $720 $611 $867 $935 $822 $932 <-12 mths 13.38% 82.67% <-Total Growth 5 Cash Flow Growth 82.67%
Dividend Growth $1.73 $1.86 $1.95 $2.09 $2.22 $2.36 $2.50 <-12 mths 6.03% 36.13% <-Total Growth 5 Dividend Growth 36.13%
Stock Price Growth $26.59 $34.39 $34.98 $39.46 $46.33 $37.84 $44.34 <-12 mths 17.18% 42.31% <-Total Growth 5 Stock Price Growth 42.31%
Revenue Growth  $1,393 $1,228 $1,251 $1,214 $1,146 $1,394 $1,963 $1,937 $1,990 $2,929 $4,282 $3,164 <-this year -26.11% 207.39% <-Total Growth 10 Revenue Growth  207.39%
AEPS Growth $1.74 $0.72 $1.22 $1.15 $1.03 $1.12 $1.34 $1.22 $1.97 $3.64 $6.04 $4.03 <-this year -33.33% 247.40% <-Total Growth 10 AEPS Growth 247.40%
Net Income Growth $175 $46 $90 $111 $144 $274 $125 $136 $98 $138 $744 $505 <-this year -32.16% 325.14% <-Total Growth 10 Net Income Growth 325.14%
Cash Flow Growth $497 $391 $419 $375 $372 $450 $720 $611 $867 $935 $822 $968 <-this year 17.75% 65.39% <-Total Growth 10 Cash Flow Growth 65.39%
Dividend Growth $1.26 $1.31 $1.41 $1.51 $1.62 $1.73 $1.86 $1.95 $2.09 $2.22 $2.36 $2.53 <-this year 7.35% 86.90% <-Total Growth 10 Dividend Growth 86.90%
Stock Price Growth $21.30 $26.00 $17.77 $23.23 $24.49 $26.59 $34.39 $34.98 $39.46 $46.33 $37.84 $44.34 <-this year 17.18% 77.65% <-Total Growth 10 Stock Price Growth 77.65%
Dividends on Shares $61.57 $66.27 $70.97 $75.91 $81.31 $87.19 $91.77 $98.00 $104.46 $110.69 $117.35 $122.56 $122.56 $848.12 No of Years 10 Total Dividends 12/31/13
Paid  $1,001.10 $1,222.00 $835.19 $1,091.81 $1,151.03 $1,249.73 $1,616.33 $1,644.06 $1,854.62 $2,177.51 $1,778.48 $2,083.98 $2,083.98 $2,083.98 $1,778.48 No of Years 10 Worth $21.30
Total $2,626.60 Total Value
Graham Number AEPS $25.75 $26.20 $30.74 $19.64 $25.37 $24.24 $22.14 $23.69 $24.58 $22.44 $28.22 $34.52 $53.03 $46.70 $41.29 $47.62 72.48% <-Total Growth 10 Graham Number AEPS
Increase -3.63% 1.78% 17.33% -36.12% 29.20% -4.48% -8.64% 6.99% 3.73% -8.71% 25.80% 22.32% 53.61% -11.93% -11.59% 15.33% 5.36% <-Median-> 10 Graham Price
Price/GP Ratio Med 0.95 0.89 0.69 1.25 0.83 0.84 1.12 1.10 1.25 1.32 1.39 1.29 0.77 0.84 0.00 0.00 1.19 <-Median-> 10 Price/GP Ratio Med
Price/GP Ratio High 1.05 0.98 0.73 1.46 1.06 1.01 1.19 1.25 1.43 1.73 1.58 1.50 0.88 0.93 0.00 0.00 1.34 <-Median-> 10 Price/GP Ratio High
Price/GP Ratio Low 0.84 0.79 0.65 1.05 0.61 0.68 1.05 0.95 1.08 0.91 1.20 1.09 0.66 0.76 0.00 0.00 1.00 <-Median-> 10 Price/GP Ratio Low
Price/GP Ratio Close 0.98 0.87 0.69 1.32 0.70 0.96 1.11 1.12 1.40 1.56 1.40 1.34 0.71 0.95 1.07 0.93 1.22 <-Median-> 10 Price/GP Ratio Close
Prem/Disc Close -13.84% 7.49% -36.63% 112.30% -7.54% 7.74% 8.51% -20.81% 90.90% 96.26% 214.24% 179.36% -28.62% -2.86% 15.46% -11.52% 49.71% <-Median-> 10 Graham Price
Based on EPS 3 yrs trailing $22.99 $23.03 $28.38 $23.73 $22.83 $17.32 $21.16 $25.21 $23.57 $22.45 $14.32 $17.61 $36.21 $44.00 $47.70 based on EPS 3 yrs trailing
Graham Number EPS $29.15 $21.15 $33.61 $12.25 $19.22 $21.56 $22.57 $33.58 $18.01 $17.82 $12.56 $16.58 $53.01 $45.65 $38.40 $50.11 57.70% <-Total Growth 10 Graham Number EPS
Increase 82.60% -27.47% 58.97% -63.57% 56.94% 12.18% 4.68% 48.78% -46.35% -1.06% -29.55% 32.07% 219.63% -13.89% -15.87% 30.49% 8.43% <-Median-> 10 Graham Price
Price/GP Ratio Med 0.83 1.10 0.63 2.01 1.10 0.95 1.10 0.78 1.71 1.66 3.11 2.69 0.77 0.86 1.38 <-Median-> 10 Price/GP Ratio Med
Price/GP Ratio High 0.93 1.21 0.67 2.33 1.40 1.13 1.17 0.88 1.95 2.18 3.54 3.12 0.88 0.95 1.67 <-Median-> 10 Price/GP Ratio High
Price/GP Ratio Low 0.74 0.98 0.59 1.69 0.80 0.77 1.03 0.67 1.47 1.14 2.69 2.26 0.66 0.77 1.09 <-Median-> 10 Price/GP Ratio Low
Price/GP Ratio Close 0.86 1.07 0.63 2.12 0.92 1.08 1.09 0.79 1.91 1.96 3.14 2.79 0.71 0.97 1.15 0.88 1.50 <-Median-> 10 Price/GP Ratio Close
Prem/Disc Close -13.84% 7.49% -36.63% 112.30% -7.54% 7.74% 8.51% -20.81% 90.90% 96.26% 214.24% 34.20% -28.64% -2.86% 15.46% -11.52% 21.36% <-Median-> 10 Graham Price
Month, Year 31-Dec 31-Dec 31-Dec 31-Dec 31-Dec 31-Dec 31-Dec 31-Dec 31-Dec 31-Dec 31-Dec 31-Dec 31-Dec 31-Dec 31-Dec 31-Dec 14.00 <Count Years> Month, Year
Price Close $25.12 $22.73 $21.30 $26.00 $17.77 $23.23 $24.49 $26.59 $34.39 $34.98 $39.46 $46.33 $37.84 $44.34 $44.34 $44.34 77.65% <-Total Growth 10 Stock Price
Increase 6.22% -9.51% -6.29% 22.07% -31.65% 30.73% 5.42% 8.57% 29.33% 1.72% 12.81% 17.41% -18.33% 17.18% 0.00% 0.00% 22.65 <-Median-> 10 CAPE (10 Yr P/E)
P/E Ratio 15.80 27.06 10.24 92.86 25.39 25.53 22.89 11.82 47.76 45.43 101.18 55.15 6.26 11.52 16.27 9.56 7.31% <-IRR #YR-> 5 Stock Price 42.31%
Trailing P/E Ratio 50.24 14.30 25.36 12.50 63.46 33.19 26.91 24.85 15.28 48.58 51.25 118.79 45.05 7.34 11.52 16.27 5.91% <-IRR #YR-> 10 Stock Price 77.65%
CAPE (10 Yr P/E) 20.90 22.42 22.89 27.07 29.42 22.27 18.78 18.20 16.19 14.13% <-IRR #YR-> 5 Price & Dividend 81.68%
Median 10, 5 Yrs D.  per yr 6.41% 6.82% % Tot Ret 52.00% 48.27% T P/E $39.12 $48.58 P/E:  $35.48 $47.76 12.32% <-IRR #YR-> 10 Price & Dividend 162.37%
Price 15 D.  per yr 5.73% % Tot Ret 57.89% CAPE Diff -49.16% 4.17% <-IRR #YR-> 14 Stock Price #DIV/0!
Price & Dividend 15 9.89% <-IRR #YR-> 14 Price & Dividend #DIV/0!
Price  5 -$26.59 $0.00 $0.00 $0.00 $0.00 $37.84 Price  5 TD bank
Price 10 -$21.30 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $37.84 Price 10 POW 30
Price & Dividend 5 -$26.59 $1.86 $1.95 $2.09 $2.22 $40.20 Price & Dividend 5
Price & Dividend 10 -$21.30 $1.31 $1.41 $1.51 $1.62 $1.73 $1.86 $1.95 $2.09 $2.22 $40.20 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 $37.84 Price  15
Price & Dividend 15 $1.26 $1.26 $1.26 $1.31 $1.41 $1.51 $1.62 $1.73 $1.86 $1.95 $2.09 $2.22 $40.20 Price & Dividend 15 Price  35
Price H/L Median $24.34 $23.25 $21.18 $24.63 $21.15 $20.43 $24.81 $26.09 $30.75 $29.59 $39.11 $44.63 $40.95 $39.43 93.34% <-Total Growth 10 Stock Price
Increase 6.47% -4.48% -8.90% 16.29% -14.13% -3.40% 21.41% 5.16% 17.88% -3.79% 32.18% 14.13% -8.25% -3.71% 9.44% <-IRR #YR-> 5 Stock Price 56.99%
P/E Ratio 15.31 27.68 10.18 87.96 30.21 22.45 23.18 11.59 42.71 38.42 100.27 53.13 6.78 10.24 6.82% <-IRR #YR-> 10 Stock Price 93.34%
Trailing P/E Ratio 48.68 14.62 25.21 11.84 75.54 29.19 27.26 24.38 13.67 41.09 50.79 114.44 48.75 6.53 16.15% <-IRR #YR-> 5 Price & Dividend 97.12%
P/E on Running 5 yr Average 17.95 23.28 19.26 21.24 24.61 25.03 27.21 25.86 37.60 44.90 23.37 16.58 13.04% <-IRR #YR-> 10 Price & Dividend 178.54%
P/E on Running 10 yr Average 23.48 28.11 26.39 39.07 44.59 29.31 22.48 27.68 P/E Ratio Historical Median
Median 10, 5 Yrs D.  per yr 6.71% 6.23% % Tot Ret 41.54% 47.74% T P/E 35.14 48.75 P/E:  34.32 42.71 Count 14 Years of data
-$26.09 $0.00 $0.00 $0.00 $0.00 $40.95
-$21.18 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $40.95
-$26.09 $1.86 $1.95 $2.09 $2.22 $43.31
-$21.18 $1.31 $1.41 $1.51 $1.62 $1.73 $1.86 $1.95 $2.09 $2.22 $43.31
High Months Jun Jan May Sep Jan Dec Sep Oct Dec Feb Oct Aug Jan Aug
Price High $27.06 $25.68 $22.50 $28.58 $26.86 $24.36 $26.36 $29.63 $35.08 $38.77 $44.47 $51.72 $46.70 $43.55 107.56% <-Total Growth 10 Stock Price
Increase 9.69% -5.10% -12.38% 27.02% -6.02% -9.31% 8.21% 12.41% 18.39% 10.52% 14.70% 16.30% -9.71% -6.75% 9.53% <-IRR #YR-> 5 Stock Price 57.61%
P/E Ratio 17.02 30.57 10.82 102.07 38.37 26.77 24.64 13.17 48.72 50.35 114.03 61.57 7.73 11.31 7.58% <-IRR #YR-> 10 Stock Price 107.56%
Trailing P/E Ratio 54.12 16.15 26.79 13.74 95.93 34.80 28.97 27.69 15.59 53.85 57.75 132.62 55.60 7.21 30.57 P/E Ratio Historical Median
Median 10, 5 Yrs T P/E 44.32 55.60 P/E:  43.55 50.35 106.85 P/E Ratio Historical High
-$29.63 $0.00 $0.00 $0.00 $0.00 $46.70
-$22.50 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $46.70
Low Months Aug Sep Aug Jan Dec Jan Jan Feb Jan Mar Mar Jan Oct Apr
Price Low $21.62 $20.82 $19.86 $20.68 $15.44 $16.50 $23.25 $22.54 $26.42 $20.40 $33.74 $37.54 $35.20 $35.31 77.24% <-Total Growth 10 Stock Price
Increase 2.71% -3.70% -4.61% 4.13% -25.34% 6.87% 40.91% -3.05% 17.21% -22.79% 65.39% 11.26% -6.23% 0.31% 9.32% <-IRR #YR-> 5 Stock Price 56.17%
P/E Ratio 13.60 24.79 9.55 73.86 22.06 18.13 21.73 10.02 36.69 26.49 86.51 44.69 5.83 9.17 5.89% <-IRR #YR-> 10 Stock Price 77.24%
Trailing P/E Ratio 43.24 13.09 23.64 9.94 55.14 23.57 25.55 21.07 11.74 28.33 43.82 96.26 41.90 5.85 22.06 P/E Ratio Historical Median
Median 10, 5 Yrs T P/E 26.94 41.90 P/E:  24.28 36.69 8.06 P/E Ratio Historical Low
-$19.86 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $35.20
-$43 <-12 mths -195.56%
Free Cash Flow WSJ $53 $278 $214 $217 $45 Free Cash Flow WSJ
Change 424.53% -23.02% 1.40% -79.26% Change
$6 <-12 mths -97.86%
Free Cash Flow -$32 -$356 -$444 $171 $279 $62 $154 $95 $85 $305 $245 $253 $280 $814 $641 $956 163.06% <-Total Growth 10 Free Cash Flow
Change -151.61% -1013% -24.72% 138.51% 63.16% -77.78% 148.39% -38.31% -10.53% 258.82% -19.67% 3.27% 10.67% 190.71% -21.31% 49.26% 24.13% <-IRR #YR-> 5 Free Cash Flow MS 194.74%
FCF/CF from Op Ratio -0.07 -1.47 -0.89 0.44 0.67 0.17 0.41 0.21 0.12 0.50 0.28 0.27 0.34 0.84 0.68 0.98 #NUM! <-IRR #YR-> 10 Free Cash Flow MS 163.06%
Dividends paid $51 $62 $62 $68 $106 $166 $194 $217 $238 $242 $219 $296 $290 $324 $339 $339 367.74% <-Total Growth 10 Dividends paid
Percentage paid -159.38% -17.42% -13.96% 39.77% 37.99% 267.74% 125.97% 228.42% 280.00% 79.34% 89.39% 117.00% 103.57% 39.85% 52.89% 35.44% $1.10 <-Median-> 10 Percentage paid
5 Year Coverage -45.58% -91.36% -161.11% 268.47% 98.69% 136.44% 150.78% 125.57% 123.30% 110.02% 72.29% 65.76% 53.95% 5 Year Coverage
Dividend Coverage Ratio -0.63 -5.74 -7.16 2.51 2.63 0.37 0.79 0.44 0.36 1.26 1.12 0.85 0.97 2.51 1.89 2.82 0.91 <-Median-> 10 Dividend Coverage Ratio
5 Year of Coverage -2.19 -1.09 -0.62 0.37 1.01 0.73 0.66 0.80 0.81 0.91 1.38 1.52 1.85 5 Year of Coverage
Market Cap in $M $1,481.3 $1,590.1 $1,723.0 $2,170.0 $1,730.4 $2,233.6 $2,554.7 $2,708.8 $3,624.1 $3,714.2 $4,585.0 $5,415.4 $4,459.9 $5,760.7 $5,760.7 $5,760.7 158.85% <-Total Growth 10 Market Cap 158.85%
Diluted # of Shares in Million 90.52 66.82 98.87 82.54 96.39 96.28 101.09 103.33 105.01 105.85 112.81 117.22 117.46 126.83 126.83 126.83 18.80% <-Total Growth 10 Diluted # of Shares in Million
Change 307.95% -26.18% 47.96% -16.51% 16.78% -0.12% 5.00% 2.22% 1.63% 0.80% 6.57% 3.91% 0.20% 7.98% 0.00% 0.00% 1.74% <-IRR #YR-> 10 Change
Difference Diluted/Basic -51.1% 0.0% -26.3% -0.3% 0.0% -0.1% -0.3% -0.3% -0.7% -0.5% -0.7% -0.6% -0.3% -0.2% -0.2% -0.2% 2.60% <-IRR #YR-> 5 Difference Diluted/Basic
Change in Diluted Shares per Year
Basic # of Shares in Millions 44.25 66.82 72.82 82.31 96.39 96.21 100.75 102.98 104.30 105.30 112.05 116.54 117.06 126.61 126.61 126.61 60.75% <-Total Growth 10 Basic
Change 99.45% 50.99% 8.98% 13.03% 17.11% -0.19% 4.71% 2.21% 1.28% 0.96% 6.41% 4.00% 0.45% 8.16% 0.00% 0.00% 3.11% <-Median-> 10 Change
Difference Basic/Outstanding 33.25% 4.69% 11.08% 1.40% 1.02% -0.06% 3.54% -1.07% 1.04% 0.83% 3.69% 0.30% 0.69% 2.62% 2.62% 2.62% 0.93% <-Median-> 10 Difference Basic/Outstanding
$932 <-12 mths 13.38%
# of Share in Millions 58.969 69.956 80.890 83.461 97.380 96.152 104.314 101.873 105.382 106.181 116.194 116.887 117.863 129.920 129.920 129.920 3.84% <-IRR #YR-> 10 Shares 45.71%
Change 90.34% 18.63% 15.63% 3.18% 16.68% -1.26% 8.49% -2.34% 3.44% 0.76% 9.43% 0.60% 0.83% 10.23% 0.00% 0.00% 2.96% <-IRR #YR-> 5 Shares 15.70%
Cash Flow from Operations $M $461 $242 $497 $391 $419 $375 $372 $450 $720 $611 $867 $935 $822 $968 $939 $976 65.39% <-Total Growth 10 Cash Flow
Increase 24.59% -47.51% 105.37% -21.33% 7.16% -10.50% -0.80% 20.97% 60.00% -15.14% 41.90% 7.84% -12.09% 17.75% -3.02% 3.94% SO, BuyBacks Shares Iss Pur of Company.
5 year Running Average $349 $392 $402 $385 $411 $401 $467 $506 $604 $717 $791 $841 $906 $928 126.78% <-Total Growth 10 CF 5 Yr Running
CFPS $7.82 $3.46 $6.14 $4.68 $4.30 $3.90 $3.57 $4.42 $6.83 $5.75 $7.46 $8.00 $6.97 $7.45 $7.23 $7.51 13.51% <-Total Growth 10 Cash Flow per Share
Increase -34.54% -55.75% 77.61% -23.75% -8.16% -9.36% -8.56% 23.87% 54.67% -15.78% 29.67% 7.20% -12.81% 6.82% -3.02% 3.94% 5.16% <-IRR #YR-> 10 Cash Flow 65.39%
5 year Running Average $7.47 $6.81 $5.28 $4.50 $4.52 $4.17 $4.60 $4.89 $5.61 $6.49 $7.00 $7.13 $7.42 $7.43 12.81% <-IRR #YR-> 5 Cash Flow 82.67%
P/CF on Med Price 3.11 6.72 3.45 5.26 4.92 5.24 6.96 5.91 4.50 5.14 5.24 5.58 5.87 5.29 0.00 0.00 1.28% <-IRR #YR-> 10 Cash Flow per Share 13.51%
P/CF on Closing Price 3.21 6.57 3.47 5.55 4.13 5.96 6.87 6.02 5.03 6.08 5.29 5.79 5.43 5.95 6.14 5.90 9.56% <-IRR #YR-> 5 Cash Flow per Share 57.88%
13.39% Diff M/C -0.65% <-IRR #YR-> 10 CFPS 5 yr Running -6.27%
$1,160 <-12 mths -13.24%
Excl.Working Capital CF $48 $146 -$16 $42 $58 $23 $87 $109 $29 $136 -$7 -$69 $515 $0 $0 $0 10.91% <-IRR #YR-> 5 CFPS 5 yr Running 67.80%
Cash Flow from Operations $M WC $509 $388 $481 $433 $477 $398 $459 $559 $749 $747 $860 $866 $1,337 $968 $939 $976 177.96% <-Total Growth 10 Cash Flow less WC
Increase 37.94% -23.77% 23.97% -9.98% 10.16% -16.56% 15.33% 21.79% 33.99% -0.27% 15.13% 0.70% 54.39% -27.61% -3.02% 3.94% 10.76% <-IRR #YR-> 10 Cash Flow less WC 177.96%
5 year Running Average $382 $436 $458 $435 $450 $465 $528 $582 $675 $756 $912 $956 $994 $1,017 19.05% <-IRR #YR-> 5 Cash Flow less WC 139.18%
CFPS Excl. WC $8.63 $5.55 $5.95 $5.19 $4.90 $4.14 $4.40 $5.49 $7.11 $7.04 $7.40 $7.41 $11.34 $7.45 $7.23 $7.51 9.08% <-IRR #YR-> 10 CF less WC 5 Yr Run 138.57%
Increase -27.53% -35.74% 7.21% -12.75% -5.58% -15.50% 6.30% 24.71% 29.53% -1.02% 5.21% 0.10% 53.11% -34.32% -3.02% 3.94% 14.41% <-IRR #YR-> 5 CF less WC 5 Yr Run 96.00%
5 year Running Average $7.92 $7.44 $6.04 $5.14 $4.91 $4.82 $5.21 $5.63 $6.29 $6.89 $8.06 $8.13 $8.17 $8.19 6.67% <-IRR #YR-> 10 CFPS - Less WC 90.77%
P/CF on Median Price 2.82 4.19 3.56 4.75 4.32 4.94 5.64 4.75 4.33 4.21 5.28 6.02 3.61 5.29 0.00 0.00 15.63% <-IRR #YR-> 5 CFPS - Less WC 106.73%
P/CF on Closing Price 2.91 4.10 3.58 5.01 3.63 5.61 5.57 4.85 4.84 4.97 5.33 6.25 3.34 5.95 6.14 5.90 0.18% <-IRR #YR-> 10 CFPS 5 yr Running 1.82%
*Operational Cash Flow. CF/-WC P/CF Med 10 yr 5.25 5 yr  5.24 P/CF Med 10 yr 4.75 5 yr  4.33 25.28% Diff M/C 10.82% <-IRR #YR-> 5 CFPS 5 yr Running 67.12%
-$6.14 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $6.97 Cash Flow per Share
-$4.42 $0.00 $0.00 $0.00 $0.00 $6.97 Cash Flow per Share
-$7.47 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $7.00 CFPS 5 yr Running
-$4.17 $0.00 $0.00 $0.00 $0.00 $7.00 CFPS 5 yr Running
-$481.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $1,337.0 Cash Flow less WC
-$559.0 $0.0 $0.0 $0.0 $0.0 $1,337.0 Cash Flow less WC
-$382.2 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $911.8 CF less WC 5 Yr Run
-$465.2 $0.0 $0.0 $0.0 $0.0 $911.8 CF less WC 5 Yr Run
-$5.95 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $11.34 CFPS - Less WC
-$5.49 $0.00 $0.00 $0.00 $0.00 $11.34 CFPS - Less WC
OPM Ratio 27.26% 18.75% 35.68% 31.84% 33.49% 30.89% 32.46% 32.28% 36.68% 31.54% 43.57% 31.92% 19.20% 30.59% -46.20% <-Total Growth 10 OPM
Increase 29.68% -31.24% 90.33% -10.76% 5.19% -7.77% 5.09% -0.55% 13.62% -14.00% 38.12% -26.73% -39.86% 59.36% Should increase  or be stable.
Diff from Median -15.1% -41.6% 11.1% -0.8% 4.3% -3.8% 1.1% 0.6% 14.3% -1.7% 35.7% -0.6% -40.2% -4.7% 0.00 <-Median-> 10 OPM
*Operational Profit Margin (CF/Revenue) Ratio OPM 10 Yrs 32.10% 5 Yrs 31.92% should be  zero, it is a   check on calculations
$1,329 <-12 mths -8.66%
Adjusted EBITDA $485 $441 $509 $423 $482 $520 $551 $646 $1,029 $955 $1,124 $1,353 $1,455 $1,357 $1,435 $1,494 185.85% <-Total Growth 10 Debt
Change -9.07% 15.42% -16.90% 13.95% 7.88% 5.96% 17.24% 59.29% -7.19% 17.70% 20.37% 7.54% -6.74% 5.75% 4.11% 10.92% <-Median-> 10 Change
Margin 27.56% 26.08% 39.43% 30.37% 39.25% 41.57% 45.39% 61.76% 82.39% 55.75% 62.76% 77.01% 53.65% 33.36% #DIV/0! #DIV/0! 54.70% <-Median-> 10 Margin
Covering Assets $3,628 $3,525 $3,701 $3,679 $3,764 $4,378 $5,356 $6,089 $6,098 $6,203 $6,360 $6,557 $7,798 86.01% <-Total Growth 10 Covering Assets Property, Plant and Equipments
Change  -2.84% 4.99% -0.59% 2.31% 16.31% 22.34% 13.69% 0.15% 1.72% 2.53% 3.10% 18.93% 2.81% <-Median-> 10 Change  Type
Debt/Covering Assets Ratio 0.45 0.34 0.27 0.35 0.35 0.44 0.41 0.42 0.51 0.58 0.66 0.69 0.63 0.43 <-Median-> 10 Debt/Covering Assets Ratio Lg Term R
Long Term Debt $1,452 $1,640 $1,181 $987 $1,276 $1,308 $1,907 $2,191 $2,556 $3,135 $3,586 $4,217 $4,548 $4,874 285.10% <-Total Growth 10 Debt Lg Term /A
Change 6.45% 12.95% -27.99% -16.43% 29.28% 2.51% 45.80% 14.89% 16.66% 22.65% 14.39% 17.60% 7.85% 7.17% 15.78% <-Median-> 10 Change Intang/GW
Debt/Market Cap Ratio 0.98 1.03 0.69 0.45 0.74 0.59 0.75 0.81 0.71 0.84 0.78 0.78 1.02 0.85 0.76 <-Median-> 10 Debt/Market Cap Ratio Liquidity
Assets/Current Liabilities Ratio 13.14 16.40 8.60 6.19 9.27 11.06 10.85 8.45 6.00 7.75 7.53 4.58 5.45 7.20 7.64 <-Median-> 10 Assets/Current Liab Ratio Liq. + CF
Debt to Cash Flow (Years) 3.15 6.78 2.38 2.52 3.05 3.49 5.13 4.87 3.55 5.13 4.14 4.51 5.53 5.04 4.32 <-Median-> 10 Debt to Cash Flow (Years) Debt Ratio
Leverage
Intangibles $296 $316 $310 $350 $341 $299 $401 $473 $760 $738 $749 $782 $740 138.71% <-Total Growth 10 Intangibles D/E Ratio
Goodwill $46 $22 $23 $25 $30 $23 $35 $35 $35 $35 $35 $35 $35 52.17% <-Total Growth 10 Goodwill
Total $342 $338 $333 $375 $371 $322 $436 $508 $795 $773 $784 $817 $775 $872 132.73% <-Total Growth 10 Total
Change 0.00% -1.17% -1.48% 12.61% -1.07% -13.21% 35.40% 16.51% 56.50% -2.77% 1.42% 4.21% -5.14% 12.52% 2.82% <-Median-> 10 Change
Intangible/Market Cap Ratio 0.23 0.21 0.19 0.17 0.21 0.14 0.17 0.19 0.22 0.21 0.17 0.15 0.17 0.15 0.17 <-Median-> 10 Intangible/Market Cap Ratio
Current Assets $408 $526 $441 $492 $535 $554 $542 $921 $868 $1,157 $1,186 $1,686 $2,632 $1,455 496.83% <-Total Growth 10 Current Assets
Current Liabilities $361 $313 $607 $875 $582 $548 $636 $906 $1,439 $1,150 $1,205 $2,212 $2,047 $1,662 237.23% <-Total Growth 10 Current Liabilities
Liquidity Ratio 1.13 1.68 0.73 0.56 0.92 1.01 0.85 1.02 0.60 1.01 0.98 0.76 1.29 0.88 0.95 <-Median-> 10 Ratio
Liq. with CF aft div 0.94 1.31 0.62 0.50 0.74 0.80 0.67 0.85 0.97 1.30 1.42 1.06 1.49 1.22 1.30 <-Median-> 5 Ratio
Liq. with CF aft div (WC) 2.20 2.30 1.32 0.94 1.41 1.37 1.25 1.37 0.99 1.40 1.42 1.03 1.71 1.22
Liq. CF re  Inv+Div  0.37 0.52 0.67 -0.86 0.15 0.38 0.20 0.70 -0.12 0.15 -1.44 0.05 1.10 1.08 0.05 <-Median-> 5 Ratio
Curr Long Term Debt $28 $19 $346 $599 $339 $200 $239 $456 $857 $417 $378 $733 $733 $594 $733.0 <-Median-> 5 Ratio
Liquidity Less CLTD 1.23 1.79 1.69 1.78 2.20 1.59 1.37 2.05 1.49 1.58 1.43 1.14 2.00 1.36 1.49 <-Median-> 5 Ratio
Liq. with CF aft div 2.13 2.01 2.58 2.29 2.51 1.88 1.62 2.19 2.04 1.88 1.92 1.51 2.17 1.74 1.92 <-Median-> 5 Ratio
Assets $4,743 $5,134 $5,219 $5,420 $5,393 $6,062 $6,898 $7,660 $8,630 $8,911 $9,073 $10,135 $11,156 $11,959 113.76% <-Total Growth 10 Assets
Liabilities $2,148 $2,382 $2,215 $2,417 $2,577 $3,161 $3,836 $4,541 $5,529 $5,982 $6,214 $7,675 $7,970 $8,086 259.82% <-Total Growth 10 Liabilities
Debt Ratio 2.21 2.16 2.36 2.24 2.09 1.92 1.80 1.69 1.56 1.49 1.46 1.32 1.40 1.48 1.62 <-Median-> 10 Ratio
Estimates BVPS $26.65 $27.30 $29.13 Estimates Estimates BVPS
Estimate Book Value $3,462.4 $3,546.8 $3,784.6 Estimates Estimate Book Value
P/B Ratio (Close) 1.66 1.62 1.52 Estimates P/B Ratio (Close)
Difference from 10 year median 92.59% Diff M/C Estimates Difference from 10 yr med.
Book Value $2,595 $2,752 $3,004 $3,003 $2,816 $2,901 $3,062 $3,119 $3,101 $2,929 $2,859 $2,460 $3,186 $3,873 6.06% <-Total Growth 10 Book Value
NCI $1,072 $829 $587 $552 $68 $58 $48 $43 $37 $29 $18 $6 -$4 -$5 -100.68% <-Total Growth 10 NCI
Book Value $1,523 $1,923 $2,417 $2,451 $2,748 $2,843 $3,014 $3,076 $3,064 $2,900 $2,841 $2,454 $3,190 $3,878 31.98% <-Total Growth 10 Book Value
Book Value per share $25.83 $27.49 $29.88 $29.37 $28.22 $29.57 $28.89 $30.19 $29.08 $27.31 $24.45 $20.99 $27.07 $29.85 -9.42% <-Total Growth 10 Book Value per Share
P/B Ratio (Median) 0.94 0.85 0.71 0.84 0.75 0.69 0.86 0.86 1.06 1.08 1.60 2.13 1.51 1.32 0.86 <-Median-> 10 10 Year P/B Ratio
Preference Shares $122 $268 $464 $464 $464 $660 $807 $807 $953 $953 $753 $753 $753 $753 62.28% <-Total Growth 10 Preferred Shares
Net Book Value $1,401 $1,655 $1,953 $1,987 $2,284 $2,183 $2,207 $2,269 $2,111 $1,947 $2,088 $1,701 $2,437 $3,125 $3,125 $3,125 24.78% <-Total Growth 10 Net Book Value
Book Value per share $23.76 $23.66 $24.14 $23.81 $23.45 $22.70 $21.16 $22.27 $20.03 $18.34 $17.97 $14.55 $20.68 $24.05 $24.05 $24.05 -14.36% <-Total Growth 10 Book Value per Share
Increase 4.85% -0.42% 2.05% -1.39% -1.48% -3.20% -6.81% 5.27% -10.06% -8.46% -2.00% -19.02% 42.08% 16.33% 0.00% 0.00% 78.19% P/B Ratio Current/Historical Median
P/B Ratio (Median) 1.02 0.98 0.88 1.03 0.90 0.90 1.17 1.17 1.54 1.61 2.18 3.07 1.98 1.64 0.00 0.00 1.03 P/B Ratio Historical Median
P/B Ratio (Close) 1.06 0.96 0.88 1.09 0.76 1.02 1.16 1.19 1.72 1.91 2.20 3.18 1.83 1.84 1.84 1.84 -1.54% <-IRR #YR-> 10 Book Value per Share -14.36%
Change 1.30% -9.13% -8.18% 23.79% -30.63% 35.05% 13.13% 3.14% 43.80% 11.12% 15.11% 44.98% -42.52% 0.73% 0.00% 0.00% -1.48% <-IRR #YR-> 5 Book Value per Share -7.17%
Median 10 year P/B Ratio 1.01 1.00 0.98 1.00 0.98 0.96 0.98 1.00 1.02 1.03 1.10 1.17 1.35 1.57 1.57 1.57
Leverage (A/BK) 3.39 3.10 2.67 2.73 2.36 2.78 3.13 3.38 4.09 4.58 4.35 5.96 4.58 3.83 0.00 0.00 4.58 <-Median-> 5 A/BV
Debt/Equity Ratio 1.53 1.44 1.13 1.22 1.13 1.45 1.74 2.00 2.62 3.07 2.98 4.51 3.27 2.59 0.00 0.00 3.07 <-Median-> 5 Debt/Eq Ratio
Shareholders' Equity (Assets less Liabilities) P/B Ratios 10 yr Med 1.35 5 yr Med 1.98 36.17% Diff M/C 3.39 Historical Leverage (A/BK)
-$24.14 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $20.68
-$22.27 $0.00 $0.00 $0.00 $0.00 $20.68
$987.00 <-12 mths -3.52%
Total Comprehensive Income $189 $116 $186 $90 $130 $76 $19 $365 $57 $69 $60 $38 $1,016
NCI $110 $42 $41 $14 -$2 -$9 -$10 -$7 -$6 -$6 -$11 -$10 -$7
Shareholders $79 $74 $145 $76 $132 $85 $29 $372 $63 $75 $71 $48 $1,023 605.52% <-Total Growth 10 Comprehensive Income
Increase 1480.00% -6.33% 95.95% -47.59% 73.68% -35.61% -65.88% 1182.76% -83.06% 19.05% -5.33% -32.39% 2031.25% -5.33% <-Median-> 5 Comprehensive Income
5 Yr Running Average $65 $76 $101 $102 $93 $139 $136 $125 $122 $126 $256 21.58% <-IRR #YR-> 10 Comprehensive Income 605.52%
ROE 5.6% 4.5% 7.4% 3.8% 5.8% 3.9% 1.3% 16.4% 3.0% 3.9% 3.4% 2.8% 42.0% 22.42% <-IRR #YR-> 5 Comprehensive Income 175.00%
5Yr Median 4.9% 4.5% 5.6% 4.5% 3.9% 3.9% 3.9% 3.9% 3.4% 3.4% 3.4% 14.62% <-IRR #YR-> 10 5 Yr Running Average 291.44%
% Difference from Net Income 2.6% 19.4% -17.1% 65.2% 46.7% -23.4% -79.9% 35.8% -49.6% -44.9% -27.6% -65.2% 37.5% 13.02% <-IRR #YR-> 5 5 Yr Running Average 84.44%
Median Values Diff 5, 10 yr -25.5% -44.9% 3.4% <-Median-> 5 Return on Equity
-$145.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $1,023.0
-$372.0 $0.0 $0.0 $0.0 $0.0 $1,023.0
-$65.4 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $256.0
-$138.8 $0.0 $0.0 $0.0 $0.0 $256.0
Current Liability Coverage Ratio 1.41 1.24 0.79 0.49 0.82 0.73 0.72 0.62 0.52 0.65 0.71 0.39 0.65 0.58   CFO / Current Liabilities
5 year Median 0.53 0.88 0.79 0.79 0.82 0.79 0.73 0.72 0.72 0.65 0.65 0.62 0.65 0.65 0.65 <-Median-> 10 Current Liability Cov Ratio
Asset Efficiency Ratio 10.73% 7.56% 9.22% 7.99% 8.84% 6.57% 6.65% 7.30% 8.68% 8.38% 9.48% 8.54% 11.98% 8.09% CFO / Total Assets
5 year Median 7.07% 7.32% 7.56% 7.99% 8.84% 7.99% 7.99% 7.30% 7.30% 7.30% 8.38% 8.54% 8.68% 8.54% 8.5% <-Median-> 10 Return on Assets 
Return on Assets ROA 1.62% 1.21% 3.35% 0.85% 1.67% 1.83% 2.09% 3.58% 1.45% 1.53% 1.08% 1.36% 6.67% 4.22% Net  Income/Assets Return on Assets
5Yr Median 0.42% 0.81% 1.21% 1.21% 1.62% 1.67% 1.83% 1.83% 1.83% 1.83% 1.53% 1.45% 1.45% 1.53% 1.6% <-Median-> 10 Asset Efficiency Ratio
Return on Equity ROE 5.50% 3.75% 8.96% 2.32% 3.94% 5.08% 6.52% 12.08% 5.92% 6.99% 4.69% 8.11% 30.53% 16.15% Net Inc/ Shareholders' equity Return on Equity
5Yr Median 4.29% 4.02% 4.29% 3.75% 3.94% 3.94% 5.08% 5.08% 5.92% 6.52% 6.52% 6.99% 6.99% 8.11% 6.2% <-Median-> 10 Return on Equity
$613 <-12 mths -13.66%
Shareholders Net Income $77 $62 $175 $46 $90 $111 $144 $274 $125 $136 $98 $138 $744 Earnings per Share
Preferred Shareholders Div 6 6 20 23 23 23 36 42 49 54 54 39 34
Net for Shareholders EPS $71 $56 $155 $23 $67 $88 $108 $232 $76 $82 $44 $99 $710
$651 <-12 mths -12.50%
Net Income $188 $90 $228 $50 $86 $102 $134 $267 $119 $130 $87 $128 $737
NCI $111 $28 $53 $4 -$4 -$9 -$10 -$7 -$6 -$6 -$11 -$10 -$7
Shareholders $77 $62 $175 $46 $90 $111 $144 $274 $125 $136 $98 $138 $744 $505 $360 $618 325.14% <-Total Growth 10 Net Income
Increase 600.00% -19.48% 182.26% -73.71% 95.65% 23.33% 29.73% 90.28% -54.38% 8.80% -27.94% 40.82% 439.13% -32.16% -28.61% 71.52% EPS/CF Ratio should not be higher than 1.00
5 Yr Running Average $69.2 $74.2 $90.0 $96.8 $113.2 $133.0 $149 $158 $155 $154 $248 $324.1 $369.0 $473.0 15.57% <-IRR #YR-> 10 Net Income 325.14%
Operating Cash Flow $461 $242 $497 $391 $419 $375 $372 $450 $720 $611 $867 $935 $822 22.11% <-IRR #YR-> 5 Net Income 171.53%
Investment Cash Flow -$985 -$466 -$348 -$230 -$136 -$253 -$1,114 -$554 -$866 -$349 -$585 -$910 -$807 13.62% <-IRR #YR-> 10 5 Yr Running Average 258.67%
Total Accruals $601 $286 $26 -$115 -$193 -$11 $886 $378 $271 -$126 -$184 $113 $729 13.29% <-IRR #YR-> 5 5 Yr Running Average 86.62%
Total Assets $4,743 $5,134 $5,219 $5,420 $5,393 $6,062 $6,898 $7,660 $8,630 $8,911 $9,073 $10,135 $11,156 Balance Sheet Assets
Accruals Ratio 12.67% 5.57% 0.50% -2.12% -3.58% -0.18% 12.84% 4.93% 3.14% -1.41% -2.03% 1.11% 6.53% 1.11% <-Median-> 5 Ratio
EPS/CF Ratio (WC) 0.18 0.15 0.35 0.05 0.14 0.22 0.24 0.41 0.10 0.11 0.05 0.11 0.53 0.13 <-Median-> 10 EPS/CF Ratio
-$175.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $744.0
-$274.0 $0.0 $0.0 $0.0 $0.0 $744.0
-$69.2 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $248.2
-$133.0 $0.0 $0.0 $0.0 $0.0 $248.2
Change in Close 6.22% -9.51% -6.29% 22.07% -31.65% 30.73% 5.42% 8.57% 29.33% 1.72% 12.81% 17.41% -18.33% 17.18% 0.00% 0.00% Count 15 Years of data
up/down down Count 1 6.67%
Meet Prediction? % right Count 0 0.00%
Financial Cash Flow $541 $205 -$101 -$191 -$280 -$102 $697 $2,363 $218 -$146 -$275 -$102 $1,103 C F Statement  Financial Cash Flow
Total Accruals $60 $81 $127 $76 $87 $91 $189 -$1,985 $53 $20 $91 $215 -$374 Accruals
Accruals Ratio 1.27% 1.58% 2.43% 1.40% 1.61% 1.50% 2.74% -25.91% 0.61% 0.22% 1.00% 2.12% -3.35% 0.61% <-Median-> 5 Ratio
Cash $73 $53 $100 $71 $80 $98 $52 $182 $248 $367 $387 $307 $1,423 $332 Cash
Cash per Share $1.24 $0.76 $1.24 $0.85 $0.82 $1.02 $0.50 $1.79 $2.35 $3.46 $3.33 $2.63 $12.07 $2.56 $3.33 <-Median-> 5 Cash per Share
Percentage of Stock Price 4.93% 3.33% 5.80% 3.27% 4.62% 4.39% 2.04% 6.72% 6.84% 9.88% 8.44% 5.67% 31.91% 5.76% 8.44% <-Median-> 5 % of Stock Price
Notes:
August 18, 2024.  Last estimates were for $3299M, $2450M, $2569M Revenue, $5.35, $3.31, $2.59 AEPS, $7.23, $6.71 2023/4 AFFO, $5.45, $3.02, $2.17 EPS, 
$2.39, $2.52, $2.65 Dividends, $8.63, $8.25, $7.69 CFPS, $1500M, $1233M 2023/4 EBITDA, $22.50, $23.20, $22.90 BVPS, $640M, $358M, $214M Net Income.
August 19, 2023.  Last estimates were for 2022, 2023 and 2024 of $2167M, $1947M and $2296M for Revenue, $3.16, $2.78 and $3.03 for AEPS, $6.25 and 6.16 for 2022/3 for AFFO, 
$2.96, $2.26 and $3.44 for EPS, $2.25, $2.37 and $2.47 for Dividends, $570M, $530M and $4.85M for FCF, $9.20, $7.71 and $8.45 fpr CFPS, and $358M, $317M for 2022/3 for Net Income.
August 21, 2022.  Last estimates were for 2021, $2022 and 2023 of $1876M, $1865M and $2037M for Revenue, $1.99, $1.89 and $2.71 for EPS, 
$2.11, $2.23 and $2.31 for Dividends, $558M, $446M and $523M for FCF, $6.85, $6.71 and $6.85 for CFPS, $235M and $217M for 2021-22 for Net Income.
August 21, 2021.  Last estimates were for 2020, 2021 and 2022 of $1798M $1712M and $1775M for Revenue, $1.02, $1.38 and $2.68 for EPS, 
$1.98, $2.11 and $2.20 for Div., $456M, $519M and $583M for FCF, $6.10, $6.32 and $6.27 for CFPS and $106M, $147M and $282M for Net Income.
August 2020.  Started Spreadsheet
Capital Power became a company through an Initial Public Offering (IPO), and the power generating assets and business of EPCOR were moved to 
Capital Power as a new, separate, independent, and publicly traded company.  Capital Power commenced trading on the TSX, and its new era as a 
North American wholesale power generator, on July 9, 2009
Edmonton Power Corporation (EPCOR)
Initial Public Offering in 2009, Capital Power 
Sector:
Utilities, Infrastructure
What should this stock accomplish?
Would I buy this company and Why.
Why am I following this stock. 
Capital power Corp is in John Heinzl's yield Hog model portfolio.  
In Money Sense annual list of the 100 best dividend stocks for 2021, this stock was rated an A.
Why I bought this stock.
Dividends
Dividends are paid quarterly in Cycle 1 of January, April, July and October.  Dividends are declared in one month for shareholders of record of the following month and paid in the next month.
For example, the dividends declared on February 21, 2020 are for shareholders of record of March 31, 2020 and is payble on April 30, 2020.
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.
Capital Power Corp is a North American power producer whose principal activities are developing, acquiring, and operating power plants. Through its subsidiary, 
Capital Power owns and operates a portfolio of natural gas, coal, wind, solar, and solid fuel energy generating facilities. These are located throughout Western 
and Central Canada and the U.S. Capital Power's natural gas and coal facilities.   
Shares; '%, Value $M Tot Ret Cap Gain Div. Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M   Change
Date 11.31% 5.75% 5.55% 11.30% 2019 Sep 14 2020 Aug 21 2021 Aug 21 2022 Aug 19 2023 Aug 18 2024
Dey, Avik 10.30% 4.87% 5.42% 10.29% 0.000 0.00% 0.000 0.00% #DIV/0!
CEO - Shares - Amount $0.000 $0.000
Options - percentage Tot Ret Cap Gain Div. 0.116 0.10% 0.260 0.20% 125.08%
Options - amount 22.01% 14.51% 7.51% 22.02% $4.374 $11.536
9.28% 3.99% 5.28% 9.28%
Vaasjo, Brian Tellef 10.09% 4.58% 5.51% 10.09% 0.128 0.12% 0.128 0.12% 0.128 0.11% 0.132 0.11%
CEO - Shares - Amount $4.409 $4.484 $5.058 $6.103
Options - percentage Tot Ret Cap Gain Div. check 1.767 1.68% 1.679 1.58% 1.427 1.23% 1.277 1.09%
Options - amount 17.63% 11.18% 6.45% 17.63% $60.762 $58.724 $56.305 $59.159
9.71% 4.62% 5.09% 9.71%
Haskins, Sandra Anne 10.61% 5.24% 5.37% 10.61% 0.000 0.00% 0.003 0.00% 0.005 0.00% 0.009 0.01% 0.008 0.01% 0.010 0.01% 19.63%
CFO - Shares - Amount $0.000 $0.090 $0.182 $0.413 $0.319 $0.448
Options - percentage Tot Ret Cap Gain Div. check 0.000 0.00% 0.038 0.04% 0.060 0.05% 0.087 0.07% 0.119 0.10% 0.143 0.11% 20.37%
Options - amount 19.88% 13.60% 6.28% 19.88% $0.000 $1.338 $2.370 $4.050 $4.505 $6.353
12.72% 7.38% 5.34% 12.72%
DeNeve, Bryan 11.28% 6.13% 5.15% 11.28% 0.025 0.02% 0.036 0.03% 0.039 0.03% 0.039 0.03% 0.037 0.03% 0.012 0.01% used to be CFO -67.39%
Officer - Shares - Amount $0.857 $1.277 $1.557 $1.828 $1.398 $0.534
Options - percentage Tot Ret Cap Gain Div. check 0.399 0.38% 0.399 0.38% 0.279 0.24% 0.175 0.15% 0.190 0.16% 0.186 0.14% -2.48%
Options - amount 14.13% 7.31% 6.82% 14.13% $13.710 $13.961 $11.015 $8.118 $7.201 $8.229
12.32% 5.91% 6.41% 12.32%
Chisholm, Burness Kathryn 9.89% 4.17% 5.73% 9.89% 0.019 0.02% 0.022 0.02% 0.025 0.02% 0.027 0.02% 0.027 0.02% Last updated Mar 2023 -100.00%
Officer - Shares - Amount $0.640 $0.779 $0.989 $1.262 $1.031
Options - percentage 0.382 0.36% 0.390 0.37% 0.316 0.27% 0.301 0.26% 0.300 0.25% -100.00%
Options - amount $13.144 $13.637 $12.464 $13.964 $11.337
Commandante, Jason
Officer - Shares - Amount
Options - percentage
Options - amount
Bosgoed, Gary
Director - Shares - Amount
Options - percentage
Options - amount
Perry, Barry 0.026 0.02% 0.026 0.02% 0.026 0.02% Added because he owns shares 0.00%
Director - Shares - Amount $1.205 $0.984 $1.153
Options - percentage 0.002 0.00% 0.004 0.00% 0.008 0.01% 101.55%
Options - amount $0.077 $0.144 $0.340
Beneby, Doyle Nolan 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% #DIV/0!
Director - Shares - Amount $0.000 $0.000 $0.000 $0.000 $0.000
Options - percentage 0.033 0.03% 0.038 0.04% 0.048 0.04% 0.056 0.05% 0.064 0.05% -100.00%
Options - amount $1.132 $1.342 $1.898 $2.599 $2.437
Graham, Carolyn Joan 0.001 0.00% 0.001 0.00% 0.00%
Chairman - Shares - Amt $0.047 $0.055
Options - percentage 0.000 0.00% 0.002 0.00% #DIV/0!
Options - amount $0.000 $0.089
Gardiner, Jill 0.007 0.01% 0.007 0.01% 0.007 0.01% 0.006 0.00% 0.000 0.00% -100.00%
Chairman - Shares - Amt $0.235 $0.265 $0.311 $0.216 $0.000
Options - percentage 0.019 0.02% 0.024 0.02% 0.030 0.03% 0.036 0.03% 0.000 0.00% -100.00%
Options - amount $0.669 $0.952 $1.379 $1.370 $0.000
Increase in O/S Shares 0.546 0.54% 1.029 0.99% 0.749 0.71% 0.889 0.76% 0.693 0.59% 0.315 0.27%
Due to Stock Options $18.767 $35.399 $26.205 $35.063 $32.105 $11.907
Book Value $14.000 $25.000 $19.000 $23.000 $17.000 $9.000
Insider Buying -$0.631 -$0.396 -$0.570 -$0.391 -$1.175 -$0.957
Insider Selling $9.097 $2.402 $26.282 $19.336 $3.268 $5.135
Net Insider Selling $8.465 $2.007 $25.712 $18.945 $2.094 $4.179
Net Selling % of Market Cap 0.23% 0.05% 0.56% 0.35% 0.05% 0.07%
Directors 9 9 10 10 11
Women 4 44% 4 44% 4 40% 4 40% 4 36%
Minorities 1 11% 1 11% 1 10% 2 20% 2 18%
Institutions/Holdings 20 16.10% 20 11.62% 20 16.36% 20 16.12%
Total Shares Held 18.458 15.89% 13.539 11.58% 19.137 16.24% 20.952 16.13%
Increase/Decrease 3 Mths -0.606 -3.18% -0.073 -0.54% -1.255 -6.15% 0.447 2.18%
Starting No. of Shares 19.064 13.612 20.392 20.505