This report should not be construed as providing investment advice. It is for educational purposes only.  Before making any investment decision, you should always do your own research or consult a investment professional.
While I try to be accurate, I assume no responsibility for any figure in this spreadsheet. Estimates Estimates Estimates
See my website on stocks or see my blog at the following sites.  www.spbrunner.com/stocks.html www.spbrunner.blogspot.com/ Q1 2023
Just Energy Group Inc. TSX: JE.H OTC: JENGQ https://investors.justenergy.com/ Fiscal Yr: Mar 31
Year 3/31/10 3/31/11 3/31/12 3/31/13 3/31/14 3/31/15 3/31/16 3/31/17 3/31/18 3/31/19 3/31/20 3/31/21 3/31/22 3/31/23 3/30/24 3/30/25 Value Description #Y Item Total G
Accounting Rules C GAAP IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS US GAAP US GAAP US GAAP US GAAP Accounting Rules
Split/Consolidation 33
Split/Consolidation Dated 17-Sep-20
$2,116.5 <-12 mths -1.77%
Revenue* $2,299.2 $2,953.2 $2,785.3 $2,882.0 $3,611.1 $3,895.9 $4,105.9 $3,757.1 $3,626.6 $3,812.5 $2,773 $2,740 $2,155 $2,117 <-12 mths -22.64% <-Total Growth 10 Revenue
Increase 21.06% 28.44% -5.69% 3.47% 25.30% 7.89% 5.39% -8.50% -3.47% 5.13% -27.27% -1.18% -21.37% -1.77% <-12 mths -2.53% <-IRR #YR-> 10 Revenue -22.64%
5 year Running Average $1,736.4 $2,084.5 $2,335.1 $2,563.8 $2,906.1 $3,225.5 $3,456.0 $3,650.4 $3,799.3 $3,839.6 $3,615.0 $3,341.8 $3,021.3 $2,719.3 <-12 mths -10.52% <-IRR #YR-> 5 Revenue -42.65%
Revenue per Share $565.06 $711.54 $674.11 $669.61 $828.96 $877.23 $920.57 $843.34 $806.48 $841.01 $603.52 $56.99 $44.81 $44.02 <-12 mths 2.61% <-IRR #YR-> 10 5 yr Running Average 29.39%
Increase 0.44% 25.92% -5.26% -0.67% 23.80% 5.82% 4.94% -8.39% -4.37% 4.28% -28.24% -90.56% -21.37% -1.77% <-12 mths -3.71% <-IRR #YR-> 5 5 yr Running Average -17.23%
5 year Running Average $500.74 $567.96 $608.08 $636.58 $689.86 $752.29 $794.10 $827.94 $855.32 $857.73 $802.99 $630.27 $470.56 $318.07 <-12 mths -23.74% <-IRR #YR-> 10 Revenue per Share -93.35%
P/S (Price/Sales) Med 0.72 0.64 0.62 0.47 0.30 0.26 0.28 0.29 0.28 0.18 0.17 0.38 0.03 0.02 <-12 mths -44.40% <-IRR #YR-> 5 Revenue per Share -94.69%
P/S (Price/Sales) Close 0.84 0.72 0.68 0.33 0.35 0.22 0.28 0.33 0.23 0.18 0.04 0.04 0.03 0.005 <-12 mths -2.53% <-IRR #YR-> 10 5 yr Running Average -22.61%
*Sales in M CDN $  P/S Med 20 yr  0.55 15 yr  0.30 10 yr  0.23 5 yr  0.04 -97.91% Diff M/C -10.69% <-IRR #YR-> 5 5 yr Running Average -43.16%
-$2,785.3 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $2,154.6
-$3,757.1 $0.0 $0.0 $0.0 $0.0 $2,154.6
-$2,335.1 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $3,021.3
-$3,650.4 $0.0 $0.0 $0.0 $0.0 $3,021.3
-$674.1 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $44.8
-$843.3 $0.0 $0.0 $0.0 $0.0 $44.8
-$608.08 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $470.56
-$827.94 $0.00 $0.00 $0.00 $0.00 $470.56
$20.78 <-12 mths -578.94%
AFFO (Base) $96.90 $109.88 $92.47 $138.20 $127.76 $91.20 -$4.34
Distributions $178.40 $123.43 $86.72 $74.73 $76.71 $86.26 $87.96 not same as Div CF State
Payout Ratio 184.1% 112.3% 93.8% 54.1% 60.0% 94.6% -2027.2%
AFFO* $1.65 $1.59 $1.77 $22.83 $25.35 $21.00 $31.05 $28.57 $20.47 -$0.96 -100.00% <-Total Growth 7 AFFO
Median Values 100.64% 5 Yrs   57.76% P/CF 5 Yrs   in order 8.69 10.68 7.44 9.17 -100.00% Diff M/C -100.00% Diff M/C 10 DPR 75% to 95% best
* Adjusted Funds From Operations
-$1.65 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 -$0.96
-$25.35 $0.00 $0.00 $0.00 $0.00 -$0.96
-$10.64 $0.00 $0.00 $0.00 $0.00 $20.02
-$10.64 $0.00 $0.00 $0.00 $0.00 $20.02
$0.20 <-12 mths -127.43%
Funds from Operations (FFO) $103.82 $124.01 $110.57 $151.20 $141.45 $107.91 $3.21 -$9.68 $0.96 -$0.73 Base
Distributions $178.40 $123.43 $86.72 $74.73 $76.71 $86.26 $87.96 $18.45 $0.00 $0.00 not same as Div CF State
Payout Ratio 171.8% 99.5% 78.4% 49.4% 54.2% 79.9% 2741.2% -190.7% 0.0% 0.0%
Distributable Cash $1.52 $1.40 $1.24 $24.46 $28.61 $25.11 $33.97 $31.63 $24.22 $0.71 -$9.68 $0.96 -$0.73 $0.20 <-12 mths -158.89% <-Total Growth 10 FFO
Increase 0.00% -7.89% -11.43% 1872.87% 16.95% -12.24% 35.31% -6.90% -23.43% -97.07% -1462.81% 109.95% -175.83% 127.43% <-12 mths #NUM! <-IRR #YR-> 10 FFO -158.89%
FFO Yield 0.3% 0.3% 0.3% 11.1% 9.8% 12.9% 13.3% 11.5% 12.9% 0.5% -41.3% 47.0% -64.6% 95.4% <-12 mths #NUM! <-IRR #YR-> 5 FFO -102.31%
5 year Running Average $1.32 $1.41 $1.42 $6.03 $11.45 $16.16 $22.68 $28.76 $28.71 $23.13 $16.17 $9.57 $3.10 -$1.71 <-12 mths 8.13% <-IRR #YR-> 10 5 yr Running Average 118.41%
Payout Ratio 2692.02% 2922.76% 3299.89% 167.26% 96.89% 76.89% 48.57% 52.17% 68.13% 2323.94% -42.63% 207.68% 0.00% 0.00% <-12 mths -35.96% <-IRR #YR-> 5 5 yr Running Average -89.23%
5 year Running Average 3163.28% 3120.56% 3219.05% 718.96% 346.52% 210.07% 128.19% 84.12% 67.25% 73.77% 86.73% 116.26% 252.66% -265.15% <-12 mths 122.23% <-Median-> 10 Payout 5 yr Running Average
Price/FFO Median 268.88 324.34 336.12 13.00 8.75 9.13 7.71 7.85 9.44 217.06 -10.71 22.43 -2.07 3.54 <-12 mths 8.94 <-Median-> 10 P/FFO Med
Price/FFO High 313.07 371.72 418.35 17.66 10.42 11.83 9.76 8.98 11.69 263.54 -19.61 39.75 -2.83 5.84 <-12 mths 11.05 <-Median-> 10 P/FFO High
Price/FFO Low 224.70 276.96 253.89 8.34 7.09 6.44 5.66 6.72 7.18 170.58 -1.81 5.11 -1.31 1.25 <-12 mths 6.58 <-Median-> 10 P/FFO Low
Price/FFO Close 310.46 364.89 367.26 9.00 10.25 7.78 7.50 8.71 7.75 210.55 -2.42 2.13 -1.55 1.05 <-12 mths 7.77 <-Median-> 10 P/FFO Close
Trailing P/FFO Close 310.46 336.08 325.29 177.51 11.99 6.83 10.15 8.11 5.94 6.17 33.00 -0.21 1.17 -0.29 <-12 mths 7.47 <-Median-> 10 Trailing P/FFO Close
Median Values DPR 10 Yrs 72.51% 5 Yrs   68.13% P/CF 5 Yrs   in order 9.44 11.69 5.11 2.13 -88.89% Diff M/C -88.28% Diff M/C 10 DPR 75% to 95% best Median Values
* Funds From Operations
-$1.24 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 -$0.73
-$31.63 $0.00 $0.00 $0.00 $0.00 -$0.73
-$1.42 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $3.10
-$28.76 $0.00 $0.00 $0.00 $0.00 $3.10
$11.52 <-12 mths -18.36%
Pre-split
Pre-Consolidation 2020 $1.81 $3.81 -$0.93 $4.30 $1.16 -$4.01 $0.44 $3.02 $3.41 -$1.68 -$2.12
EPS Basic $59.73 $125.73 -$30.69 $141.90 $38.28 -$132.33 $14.52 $99.66 $112.53 -$55.44 -$69.96 -$11.79 $14.11 145.98% <-Total Growth 10 EPS Basic
Pre-split
Pre-Consolidation 2020 $1.79 $3.73 -$0.93 $3.68 $1.12 -$4.01 $0.43 $2.42 $2.62 -$1.68 -$2.12 -$2.12 -$2.12 $0.04
EPS Diluted* $59.07 $123.09 -$30.69 $121.44 $36.96 -$132.33 $14.19 $79.86 $86.46 -$55.44 -$69.96 -$11.79 $13.87 -$6.48 $1.02 145.19% <-Total Growth 10 EPS Diluted
Increase 117.85% 108.38% -124.93% 495.70% -69.57% -458.04% 110.72% 462.79% 8.26% -164.12% -26.19% 83.15% 217.64% -146.72% 115.74% 6 4 10 Years of Data, EPS P or N
Earnings Yield 12.5% 24.1% -6.7% 55.2% 12.6% -67.7% 5.6% 29.0% 46.0% -37.1% -298.6% -575.1% 1227.4% -3085.7% 485.7% #NUM! <-IRR #YR-> 10 Earnings per Share 145.19%
5 year Running Average -$36.10 -$14.65 -$26.60 -$11.62 $61.97 $23.69 $1.91 $24.02 $17.03 -$1.45 $11.02 $5.83 -$7.37 -$25.96 -$14.67 -29.54% <-IRR #YR-> 5 Earnings per Share -82.63%
10 year Running Average -$3.05 -$6.30 $5.12 $8.18 -$6.20 -$6.37 -$1.29 $2.71 $30.26 $17.36 $3.87 $8.33 -$4.47 -$8.06 -12.04% <-IRR #YR-> 10 5 yr Running Average 72.28%
* Diluted ESP per share (Earnings/loss from continuing Operations) E/P 10 Yrs 9.08% 5Yrs -37.09% 28.22% <-IRR #YR-> 5 5 yr Running Average -130.69%
$30.69 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $13.87
-$79.86 $0.00 $0.00 $0.00 $0.00 $13.87
$26.60 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 -$7.37
-$24.02 $0.00 $0.00 $0.00 $0.00 -$7.37
Dividend* $0.00 Dividend*
Increase 0.00% Increase
Pre-Consolidation 2020 $0.21 $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
Special Dividends $6.93 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 <-Median-> 10 Special Dividends
Pre-Consolidation 2020 $1.240 $1.240 $1.240 $1.240 $0.840 $0.585 $0.50 $0.50 $0.50 $0.50 $0.13 $0.06 $0.00 $0.00 $0.00 $0.00
Dividend* $40.92 $40.92 $40.92 $40.92 $27.72 $19.31 $16.50 $16.50 $16.50 $16.50 $4.13 $2.00 $0.00 $0.00 $0.00 $0.00 -100.00% <-Total Growth 10 Dividends
Increase 0.61% 0.00% 0.00% 0.00% -32.26% -30.36% -14.53% 0.00% 0.00% 0.00% -75.00% -51.52% -100.00% 0.00% 0.00% 0.00% 8 6 20 Years of data, Count P, N
Average Increases 5 Year Running 8.26% 6.83% 4.61% 1.03% -6.33% -12.52% -15.43% -15.43% -15.43% -8.98% -17.91% -25.30% -45.30% -45.30% -45.30% -30.30% -15.43% <-Median-> 10 Average Incr 5 Year Running
Dividends 5 Yr Running $41.82 $44.06 $45.65 $43.34 $39.66 $33.96 $29.07 $24.19 $19.31 $17.06 $14.03 $11.12 $7.82 $4.52 $1.22 $0.40 -82.86% <-Total Growth 10 Dividends 5 Yr Running
Yield H/L Price 10.01% 9.01% 9.82% 12.87% 11.07% 8.42% 6.30% 6.64% 7.22% 10.71% 3.98% 9.26% 0.00% 0.00% 7.82% <-Median-> 10 Yield H/L Price
Yield on High  Price 8.60% 7.86% 7.89% 9.47% 9.30% 6.50% 4.98% 5.81% 5.83% 8.82% 2.17% 5.22% 0.00% 0.00% 5.82% <-Median-> 10 Yield on High  Price
Yield on Low Price 11.98% 10.55% 13.00% 20.06% 13.66% 11.94% 8.58% 7.76% 9.49% 13.62% 23.58% 40.65% 0.00% 0.00% 12.78% <-Median-> 10 Yield on Low Price
Yield on Close Price 8.67% 8.01% 8.99% 18.59% 9.45% 9.88% 6.48% 5.99% 8.79% 11.04% 17.61% 97.56% 0.00% 0.00% 0.00% 0.00% 9.67% <-Median-> 10 Yield on Close Price
Payout Ratio EPS 81.00% 33.24% 0.00% 33.69% 75.00% 0.00% 116.28% 20.66% 19.08% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% #DIV/0! 9.54% <-Median-> 10 DPR EPS
DPR EPS 5 Yr Running 0.00% 0.00% 0.00% 0.00% 64.00% 143.31% 1518.94% 100.69% 113.37% 0.00% 127.25% 190.95% 0.00% 0.00% 0.00% #DIV/0! 107.03% <-Median-> 10 DPR EPS 5 Yr Running
Payout Ratio CFPS 123.01% 110.74% 117.09% 179.42% 73.01% 89.11% 39.33% 48.86% 119.63% 0.00% 0.00% 207.68% 0.00% 0.00% 60.93% <-Median-> 10 DPR CF
DPR CF 5 Yr Running 114.10% 110.91% 112.32% 117.29% 115.59% 110.01% 91.23% 76.47% 64.72% 84.15% 100.13% 191.52% -716.94% -126.51% 95.68% <-Median-> 10 DPR CF 5 Yr Running
Payout Ratio CFPS WC 100.46% 88.65% 96.07% 158.43% 94.50% 57.25% 43.63% 39.79% 35.16% 79.96% -21.04% -14.25% 0.00% #DIV/0! 41.71% <-Median-> 10 DPR CF WC
DPR CF WC 5 Yr Running 98.98% 97.01% 98.99% 102.44% 103.54% 95.58% 85.86% 71.92% 51.00% 47.24% 55.11% 73.78% 116.42% #DIV/0! 79.82% <-Median-> 10 DPR CF WC 5 Yr Running
Median Values 10 Yr Med 10 Yr Cl 7.82% 9.67% 5 Yr Med 5 Yr Cl 7.22% 11.04% 5 Yr Med Payout 0.00% 0.00% 0.00% #NUM! <-IRR #YR-> 5 Dividends
* Dividends per share  10 Yr Med and Cur. -100.00% -100.00% 5 Yr Med and Cur. -100.00% -100.00% Last Div Inc ---> $0.125 $0.125 0.0% #NUM! <-IRR #YR-> 10 Dividends
Dividends Growth 15 #NUM! <-IRR #YR-> 15 Dividends
Dividends Growth 20 #NUM! <-IRR #YR-> 20 Dividends
Dividends Growth 5 -$16.50 $0.00 $0.00 $0.00 $0.00 $0.00 Dividends Growth 5
Dividends Growth 10 -$40.92 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 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 $0.00 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 $0.00 Dividends Growth 20
Historical Dividends Historical High Div 22.88% Low Div 2.61% 10 Yr High 38.94% 10 Yr Low 0.22% Med Div 7.92% Close Div 8.67% med since IT 8.71% Historical Dividends
High/Ave/Median Values Curr diff Exp. -100.00% Exp -100.00% Exp. -100.00% -100.00% Exp. -100.00% Exp. -100.00% Exp. -100.00% High/Ave/Median 
Future Dividend Yield Div Yield #NUM! earning in 5 Years at IRR of #NUM! Div Inc. #NUM! Future Dividend Yield
Future Dividend Yield Div Yield #NUM! earning in 10 Years at IRR of #NUM! Div Inc. #NUM! Future Dividend Yield
Future Dividend Yield Div Yield #NUM! earning in 15 Years at IRR of #NUM! Div Inc. #NUM! Future Dividend Yield
Future Dividend Paid Div Paid #NUM! earning in 5 Years at IRR of #NUM! Div Inc. #NUM! Future Dividend Paid
Future Dividend Paid Div Paid #NUM! earning in 10 Years at IRR of #NUM! Div Inc. #NUM! Future Dividend Paid
Future Dividend Paid Div Paid #NUM! earning in 15 Years at IRR of #NUM! Div Inc. #NUM! Future Dividend Paid
Dividend Covering Cost Total Div #NUM! over 5 Years at IRR of #NUM! Div Cov. #NUM! Dividend Covering Cost
Dividend Covering Cost Total Div #NUM! over 10 Years at IRR of #NUM! Div Cov. #NUM! Dividend Covering Cost
Dividend Covering Cost Total Div #NUM! over 15 Years at IRR of #NUM! Div Cov. #NUM! Dividend Covering Cost
Yield if held 5 years 7.40% 6.88% 7.92% 8.34% 7.80% 4.72% 3.63% 3.96% 5.19% 6.59% 1.80% 0.76% 0.00% 0.00% 0.00% 0.00% 4.34% <-Median-> 10 Paid Median Price
Yield if held 10 years 28.65% 17.45% 11.04% 3.49% 2.77% 3.19% 3.36% 4.64% 1.01% 0.44% 0.00% 0.00% 0.00% 0.00% 3.28% <-Median-> 10 Paid Median Price
Yield if held 15 years 11.55% 7.04% 6.57% 0.75% 0.34% 0.00% 0.00% 0.00% 0.00% 3.66% <-Median-> 6 Paid Median Price
Yield if held 20 years 0.00% 0.00% 0.00% 0.00% 0.00% <-Median-> 1 Paid Median Price
Cost covered if held 5 years 37.84% 37.03% 44.18% 44.15% 55.83% 41.54% 32.01% 29.02% 30.36% 34.06% 30.58% 21.23% 15.76% 9.90% 3.97% 1.93% 31.29% <-Median-> 10 Paid Median Price
Cost covered if held 10 years 252.19% 163.44% 154.29% 68.56% 61.46% 67.59% 63.81% 79.84% 58.70% 44.26% 38.41% 37.47% 36.50% 31.45% 65.70% <-Median-> 10 Paid Median Price Cost
Cost covered if held 15 years 336.86% 204.60% 188.27% 81.25% 70.81% 75.16% 68.42% 81.56% 59.19% 134.76% <-Median-> 6 Paid Median Price $378.18
Cost covered if held 20 years 364.25% 214.25% 190.71% 81.61% 364.25% <-Median-> 1 Paid Median Price
Dividends on Shares $122.76 $83.16 $57.92 $49.50 $49.50 $49.50 $49.50 $12.38 $6.00 $0.00 $0.00 $0.00 $0.00 $480.21 No of Years 10 Total Divs 12/31/11
Paid  $1,134.54 $939.51 $752.40 $601.92 $978.12 $726.66 $534.60 $446.49 $215.82 $17.91 $3.27 $0.63 $0.63 $0.63 $3.27 No of Years 10 Worth $378.18
Total $483.48
Graham No. $24.88 $23.87 $22.47 $99.80 $107.92 $101.10 $117.61 $113.47 $99.30 $8.04 $8.04 $9.36 $4.27 $5.79 -80.99% <-Total Growth 10 Graham Price
Price/GP Ratio Med 16.43 19.02 18.55 3.19 2.32 2.27 2.23 2.19 2.30 19.17 12.89 2.31 0.35 0.12 2.30 <-Median-> 10 Price/GP Ratio
Price/GP Ratio High 19.13 21.80 23.09 4.33 2.76 2.94 2.82 2.50 2.85 23.27 23.60 4.09 0.48 0.20 2.89 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Low 13.73 16.24 14.01 2.04 1.88 1.60 1.64 1.87 1.75 15.06 2.18 0.53 0.22 0.04 1.81 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Close 18.97 21.40 20.27 2.21 2.72 1.93 2.17 2.43 1.89 18.59 2.91 0.22 0.26 0.04 2.19 <-Median-> 10 Price/GP Ratio
Prem/Disc Close 1797.01% 2039.75% 1926.86% 120.56% 171.83% 93.23% 116.62% 142.83% 89.10% 1759.11% 191.38% -78.11% -73.54% -96.37% 118.59% <-Median-> 10 Graham Price
Graham No. $283.13 $408.71 $405.96 $405.96 $223.96 $223.96 $138.77 $329.21 $187.61 $35.54 $35.54 $57.27 $35.54 $13.07 -91.25% <-Total Growth 10 Graham Price
Price/GP Ratio Med 1.44 1.11 1.03 0.78 1.12 1.02 1.89 0.75 1.22 4.34 2.92 0.38 0.04 0.05 1.07 <-Median-> 10 Price/GP Ratio
Price/GP Ratio High 1.68 1.27 1.28 1.06 1.33 1.33 2.39 0.86 1.51 5.26 5.34 0.67 0.06 0.09 1.33 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Low 1.21 0.95 0.78 0.50 0.91 0.72 1.39 0.65 0.93 3.41 0.49 0.09 0.03 0.02 0.68 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Close 1.67 1.25 1.12 0.54 1.31 0.87 1.84 0.84 1.00 4.21 0.66 0.04 0.03 0.02 0.85 <-Median-> 10 Price/GP Ratio
Prem/Disc Close 66.67% 24.99% 12.18% -45.78% 30.99% -12.77% 83.58% -16.30% 0.08% 320.63% -34.07% -96.42% -96.82% -98.39% -14.53% <-Median-> 10 Graham Price
Month, Year Dec-09 Dec-10 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 20.00 <Count Years> Month, Year
Pre-Consolidation 2020 $14.31 $14.97 $11.46 $9.49 $7.60 $6.08 $9.88 $7.34 $5.40 $4.51 $2.18
Price Close $472.23 $494.01 $378.18 $313.17 $250.80 $200.64 $326.04 $242.22 $178.20 $148.83 $71.94 $5.97 $1.09 $0.21 $0.21 $0.21 -99.71% <-Total Growth 10 Stock Price
Increase 159.24% 4.61% -23.45% -17.19% -19.92% -20.00% 62.50% -25.71% -26.43% -16.48% -51.66% -91.70% -81.74% -80.73% 0.00% 0.00% 17.94 <-Median-> 10 CAPE (10 Yr P/E)
P/E 7.99 4.01 -12.32 2.58 6.79 -1.52 22.98 3.03 2.06 -2.68 -1.03 -0.51 0.08 -0.03 0.21 #DIV/0! -66.07% <-IRR #YR-> 5 Stock Price -99.55%
Trailing P/E -1.43 8.36 3.07 -10.20 2.07 5.43 -2.46 17.07 2.23 1.72 -1.30 -0.09 -0.09 0.02 -0.03 0.21 -44.28% <-IRR #YR-> 10 Stock Price -99.71%
CAPE (10 Yr P/E) -139.45 -71.12 89.44 53.34 -63.66 -57.46 -269.10 112.26 9.93 15.00 54.68 20.89 -31.93 -14.58 #DIV/0! -53.27% <-IRR #YR-> 5 Price & Dividend -55.69%
Median 10, 5 Yrs D.  per yr 25.80% 12.79% % Tot Ret 0.00% 0.00% T P/E 0.82 -0.09 P/E:  1.07 -0.51 -18.49% <-IRR #YR-> 10 Price & Dividend -47.95%
Price 15 D.  per yr 30.77% % Tot Ret -1404.43% CAPE Diff -100.18% -32.96% <-IRR #YR-> 15 Stock Price -99.75%
Price  20 D.  per yr 40.98% % Tot Ret 214.54% -21.88% <-IRR #YR-> 20 Stock Price -99.28%
Price & Dividend 15 -2.19% <-IRR #YR-> 15 Price & Dividend -20.95%
Price & Dividend 20 19.10% <-IRR #YR-> 20 Price & Dividend 225.17%
Price  5 -$242.22 $0.00 $0.00 $0.00 $0.00 $1.09 Price  5
Price 10 -$378.18 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.09 Price 10
Price & Dividend 5 -$242.22 $16.50 $16.50 $4.13 $2.00 $1.09 Price & Dividend 5
Price & Dividend 10 -$378.18 $40.92 $27.72 $19.31 $16.50 $16.50 $16.50 $16.50 $4.13 $2.00 $1.09 Price & Dividend 10
Price 15 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.09 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 $1.09 Price  20
Price & Dividend 15 $47.85 $40.92 $40.92 $40.92 $27.72 $19.31 $16.50 $16.50 $16.50 $16.50 $4.13 $2.00 $1.09 Price & Dividend 15
Price & Dividend 20 $47.85 $40.92 $40.92 $40.92 $27.72 $19.31 $16.50 $16.50 $16.50 $16.50 $4.13 $2.00 $1.09 Price & Dividend 20
Month, Year Mar-10 Mar-11 Mar-12 Mar-13 Mar-14 Mar-15 Mar-16 Mar-17 Mar-18 Mar-19 Mar-20 Mar-21 Mar-22 Mar-23 Mar-24 Apr-25 21.00 <Count Years> Month, Year
Pre-Consolidation 2020 $14.30 $15.48 $13.80 $6.67 $8.89 $5.92 $7.72 $8.35 $5.69 $4.53 $0.71
Price Close $471.90 $510.84 $455.40 $220.11 $293.37 $195.36 $254.76 $275.55 $187.77 $149.49 $23.43 $2.05 $1.13 $0.21 $0.21 $0.21 -99.75% <-Total Growth 10 Stock Price
Increase 34.91% 8.25% -10.85% -51.67% 33.28% -33.41% 30.41% 8.16% -31.86% -20.39% -84.33% -91.25% -44.88% -81.42% 0.00% 0.00% -45.11% <-IRR #YR-> 10 Stock Price -99.75%
P/E 7.99 4.15 -14.84 1.81 7.94 -1.48 17.95 3.45 2.17 -2.70 -0.33 -0.17 0.08 -0.03 0.21 #DIV/0! -66.69% <-IRR #YR-> 5 Stock Price -99.59%
Trailing P/E -1.43 8.65 3.70 -7.17 2.42 5.29 -1.93 19.42 2.35 1.73 -0.42 -0.03 -0.10 0.02 -0.03 0.21 -21.51% <-IRR #YR-> 10 Price & Dividend
Median 10, 5 Yrs D.  per yr 23.60% 11.58% % Tot Ret -109.74% -21.00% T P/E 0.85 -0.03 P/E:  0.95 -0.17 -55.11% <-IRR #YR-> 5 Price & Dividend
-$455.40 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.13
-$275.55 $0.00 $0.00 $0.00 $0.00 $1.13
-$455.40 $40.92 $27.72 $19.31 $16.50 $16.50 $16.50 $16.50 $4.13 $2.00 $1.13
-$275.55 $16.50 $16.50 $4.13 $2.00 $1.13
Price H/L Median $408.71 $454.08 $416.79 $317.96 $250.47 $229.35 $262.02 $248.33 $228.53 $154.11 $103.62 $21.60 $1.52 $0.71 -99.64% <-Total Growth 10 Stock Price
Increase 15.05% 11.10% -8.21% -23.71% -21.22% -8.43% 14.24% -5.23% -7.97% -32.56% -32.76% -79.15% -92.99% -53.14% -42.98% <-IRR #YR-> 10 Stock Price -99.64%
P/E 6.92 3.69 -13.58 2.62 6.78 -1.73 18.47 3.11 2.64 -2.78 -1.48 -1.83 0.11 -0.11 -63.94% <-IRR #YR-> 5 Stock Price -99.39%
Trailing P/E -1.23 7.69 3.39 -10.36 2.06 6.21 -1.98 17.50 2.86 1.78 -1.87 -0.31 -0.13 0.05 -19.95% <-IRR #YR-> 10 Price & Dividend
P/E on Run. 5 yr Ave -11.32 -30.99 -15.67 -27.37 4.04 9.68 136.90 10.34 13.42 -106.14 9.40 3.71 -0.21 -0.03 -52.50% <-IRR #YR-> 5 Price & Dividend
P/E on Run. 10 yr Ave -148.76 -66.13 62.16 30.60 -36.97 -41.14 -192.95 84.45 5.09 5.97 5.58 0.18 -0.16 3.69 P/E Ratio Historical Median
Median 10, 5 Yrs D.  per yr 23.02% 11.43% % Tot Ret -115.40% -22% T P/E 0.83 -0.13 P/E:  1.36 -1.48 Count 20 Years of data
-$416.79 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.52
-$248.33 $0.00 $0.00 $0.00 $0.00 $1.52
-$416.79 $40.92 $27.72 $19.31 $16.50 $16.50 $16.50 $16.50 $4.13 $2.00 $1.52
-$248.33 $16.50 $16.50 $4.13 $2.00 $1.52
High Months Dec 09 Feb 11 Apr 11 May 12 Mar 14 Apr 14 Dec 15 Jun 16 May 17 Nov 18 Jul 19 Jun 20 Jun 21 Apr 22
Pre-Consolidation 2020 $14.42 $15.77 $15.72 $13.09 $9.03 $9.00 $10.05 $8.61 $8.58 $5.67 $5.75
Price High $475.86 $520.41 $518.76 $431.97 $297.99 $297.00 $331.65 $284.13 $283.14 $187.11 $189.75 $38.28 $2.07 $1.17 -99.60% <-Total Growth 10 Stock Price
Increase -4.69% 9.36% -0.32% -16.73% -31.02% -0.33% 11.67% -14.33% -0.35% -33.92% 1.41% -79.83% -94.59% -43.48% -42.44% <-IRR #YR-> 10 Stock Price -99.60%
P/E 8.06 4.23 -16.90 3.56 8.06 -2.24 23.37 3.56 3.27 -3.38 -2.71 -3.25 0.15 -0.18 -62.63% <-IRR #YR-> 5 Stock Price -99.27%
Trailing P/E -1.44 8.81 4.21 -14.08 2.45 8.04 -2.51 20.02 3.55 2.16 -3.42 -0.55 -0.18 0.08 4.23 P/E Ratio Historical Median
Median 10, 5 Yrs T P/E 0.99 -0.18 P/E:  1.71 -2.71 38.08 P/E Ratio Historical High
-$518.76 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.07
-$284.13 $0.00 $0.00 $0.00 $0.00 $2.07
Low Months Jun 09 May 10 Oct 11 Mar 13 Jul 13 Oct 14 Apr 15 Oct 16 Dec 17 Aug 18 Mar 20 Mar 20 Oct 21 Aug 22
Price Low $341.55 $387.75 $314.82 $203.94 $202.95 $161.70 $192.39 $212.52 $173.91 $121.11 $17.49 $4.92 $0.96 $0.25 -99.70% <-Total Growth 10 Stock Price
Increase 61.72% 13.53% -18.81% -35.22% -0.49% -20.33% 18.98% 10.46% -18.17% -30.36% -85.56% -71.87% -80.49% -73.96% -43.97% <-IRR #YR-> 10 Stock Price -99.70%
P/E 5.78 3.15 -10.26 1.68 5.49 -1.22 13.56 2.66 2.01 -2.18 -0.25 -0.42 0.07 -0.04 -66.04% <-IRR #YR-> 5 Stock Price -99.55%
Trailing P/E -1.03 6.56 2.56 -6.65 1.67 4.38 -1.45 14.98 2.18 1.40 -0.32 -0.07 -0.08 0.02 3.15 P/E Ratio Historical Median
Median 10, 5 Yrs T P/E 0.67 -0.07 P/E:  0.87 -0.25 -0.55 P/E Ratio Historical Low
-$314.82 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.96
-$212.52 $0.00 $0.00 $0.00 $0.00 $0.96
-$82 <-12 mths -80.28%
Free Cash Flow WSJ Market Watch $180.21 $142.14 $57.18 -$49.65 $38.98 $46 $45 -$82 <-12 mths -21.03% <-Total Growth 6 Dividends paid
Change -21.13% -59.77% -186.83% 178.50% 17.70% -1.57% -282.09% <-12 mths -$0.11 <-Median-> 6 Chnange
Free Cash Flow MS & Co. $111 $106 $64 $40 $151 $83 $170 $124 $26 -$88.04 $24.60 -$3.12 -$45.61 -$82.22 <-12 mths -171.26% <-Total Growth 10 Free Cash Flow
Change -39.62% -37.50% 277.50% -45.03% 104.82% -27.06% -79.03% -438.60% 127.94% -112.68% -1361.76% -80.28% <-12 mths -18.29% <-IRR #YR-> 5 Free Cash Flow MS -136.78%
FCF/CF from Op Ratio 0.70 0.69 0.44 0.41 0.91 0.86 0.91 0.82 0.42 1.98 -0.55 -0.07 1.30 -1.25 <-12 mths -3.43% <-IRR #YR-> 10 Free Cash Flow MS -171.26%
Dividends paid $74.73 $76.71 $86.26 $87.96 $26.17 $26.17 $26.17 $26.17 <-12 mths -69.66% <-Total Growth 6 Dividends paid
Percentage paid 43.96% 61.86% 331.77% -99.91% 106.41% -838.85% -57.39% -31.83% <-12 mths $0.44 <-Median-> 7 Percentage paid
5 Year Coverage 137.14% 363.47% -293.31% -99.10% <-12 mths 5 Year Coverage
Dividend Coverage Ratio 2.27 1.62 0.30 -1.00 0.94 -0.12 -1.74 -3.14 <-12 mths 0.30 <-Median-> 7 Dividend Coverage Ratio
5 Year of Coverage 0.73 0.28 -0.34 -1.01 <-12 mths 5 Year of Coverage
-$124.00 0.00 0.00 0.00 0.00 45.16
-$64.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 45.16
Market Cap $1,920 $2,120 $1,882 $947 $1,278 $868 $1,136 $1,228 $844 $678 $108 $99 $54 $10 $10 $10 -97.11% <-Total Growth 10 Market Cap
Pre-split 2004
Pre-Consolidation 2020 129.43 138.109285 138.23 171.30 3.68 188.489 190.094 189.420 200.039 191.267 193.566
Diluted # of Shares in Million 3.922 4.185 4.189 5.191 3.677 5.712 5.760 5.740 6.062 5.796 5.866 34.568 48.079 48.920 1047.82% <-Total Growth 10 Diluted
Change 6.71% 0.09% 23.92% -29.16% 55.33% 0.85% -0.35% 5.61% -4.39% 1.20% 489.33% 39.08% 1.75% 3.40% <-Median-> 10 Change
Difference Diluted/Basic -1.1% -2.0% 0.0% -18.2% 17.9% -22.9% -22.7% -22.1% -26.5% -22.0% -22.0% -1.3% 1.7% -1.7% -22.00% <-Median-> 10 Difference Diluted/Basic
EPS=NI/Shares 125.71 124.96 31.35 -101.45 14.52 99.81 114.30 -53.60 -67.64 -11.78 13.87
Shares=NI/EPS 4.099 4.244 4.335 4.404 4.451 4.472 4.456 4.519 4.577 34.125 48.920
Pre-Consolidation 2020 127.97 135.28 138.23 140.042 143.040 145.327 146.867 147.589 147.040 149.139 151.034
Basic # of Shares in Millions 3.878 4.099 4.189 4.244 4.335 4.404 4.451 4.472 4.456 4.519 4.577 34.125 48.920 48.079 1067.89% <-Total Growth 10 Basic
Change 22.06% 5.71% 2.18% 1.31% 2.14% 1.60% 1.06% 0.49% -0.37% 1.43% 1.27% 645.62% 43.35% -1.72% 1.37% <-Median-> 10 Change
Difference Basic/Outstanding 4.9% 1.2% -1.4% 1.4% 0.5% 0.8% 0.2% -0.4% 0.9% 0.3% 0.4% 40.9% -1.7% 0.0% 0.44% <-Median-> 10 Difference Basic/Outstanding
$65.65 <-12 mths -286.98%
Pre-split
Pre-Consolidation 2020 134.277 136.964 136.349 142.029 143.751 146.559 147.184 147.014 148.394 149.596 151.614
# of Share in Millions 4.069 4.150 4.132 4.304 4.356 4.441 4.460 4.455 4.497 4.533 4.594 48.079 48.079 48.079 48.079 48.079 27.81% <-IRR #YR-> 10 Shares 1063.63%
Change 20.53% 2.00% -0.45% 4.17% 1.21% 1.95% 0.43% -0.12% 0.94% 0.81% 1.35% 946.47% 0.00% 0.00% 0.00% 0.00% 60.92% <-IRR #YR-> 5 Shares 979.22%
Cash Flow from Operations $M $158.3 $153.4 $144.4 $98.2 $165.4 $96.2 $187.1 $150.5 $62.0 -$44.5 -$44.5 $46.3 -$35.1 $65.6 <-12 mths -124.32% <-Total Growth 10 Cash Flow
Increase -8.39% -3.10% -5.85% -32.02% 68.51% -41.83% 94.47% -19.59% -58.78% -171.68% 0.00% -204.15% -175.83% 286.98% <-12 mths DRIP Buy Backs SO, S Issued
5 year Running Average $127.0 $143.8 $153.0 $145.4 $143.9 $131.5 $138.3 $139.5 $132.2 $90.3 $62.1 $34.0 -$3.1 -$2.4 <-12 mths -102.05% <-Total Growth 10 CF 5 Yr Running
CFPS $38.90 $36.95 $34.95 $22.81 $37.97 $21.66 $41.95 $33.77 $13.79 -$9.81 -$9.68 $0.96 -$0.73 $1.37 <-12 mths -102.09% <-Total Growth 10 Cash Flow per Share
Increase -24.00% -5.00% -5.42% -34.74% 66.49% -42.94% 93.65% -19.50% -59.16% -171.10% -1.33% -109.95% -175.83% -286.98% <-12 mths #NUM! <-IRR #YR-> 10 Cash Flow -124.32%
5 year Running Average $36.65 $39.73 $40.64 $36.96 $34.31 $30.87 $31.87 $31.63 $29.83 $20.27 $14.01 $5.81 -$1.09 -$3.58 <-12 mths #NUM! <-IRR #YR-> 5 Cash Flow -123.34%
P/CF on Med Price 10.51 12.29 11.93 13.94 6.60 10.59 6.25 7.35 16.57 -15.72 -10.71 22.43 -2.07 0.52 <-12 mths #NUM! <-IRR #YR-> 10 Cash Flow per Share -102.09%
P/CF on Closing Price 12.13 13.82 13.03 9.65 7.73 9.02 6.07 8.16 13.61 -15.24 -2.42 2.13 -1.55 0.15 <-12 mths #NUM! <-IRR #YR-> 5 Cash Flow per Share -102.16%
-97.79% Diff M/C #NUM! <-IRR #YR-> 10 CFPS 5 yr Running -102.69%
$174.36 <-12 mths 1243.79%
Excl.Working Capital CF $35.5 $38.2 $31.6 $13.0 -$37.6 $53.6 -$18.4 $34.3 $149.0 $138.0 -$45.6 -$721.0 $19.9 #NUM! <-IRR #YR-> 5 CFPS 5 yr Running -103.45%
CF fr Op $M WC $193.8 $191.6 $176.0 $111.2 $127.8 $149.8 $168.7 $184.7 $211.0 $93.5 -$90.1 -$674.7 -$15.2 -108.66% <-Total Growth 10 Cash Flow less WC
Increase 16.33% -1.15% -8.13% -36.84% 14.95% 17.21% 12.62% 9.52% 14.24% -55.67% -196.29% 649.02% -97.74% #NUM! <-IRR #YR-> 10 Cash Flow less WC -108.66%
5 year Running Average $146.6 $165.3 $175.2 $167.8 $160.1 $151.3 $146.7 $148.4 $168.4 $161.5 $113.6 -$55.1 -$95.1 #NUM! <-IRR #YR-> 5 Cash Flow less WC -108.25%
CFPS Excl. WC $47.63 $46.16 $42.59 $25.83 $29.33 $33.72 $37.82 $41.46 $46.93 $20.64 -$19.61 -$14.03 -$0.32 #NUM! <-IRR #YR-> 10 CF less WC 5 Yr Run -154.29%
Increase -3.48% -3.09% -7.72% -39.36% 13.57% 14.96% 12.14% 9.65% 13.17% -56.03% -195.01% -28.42% -97.74% #NUM! <-IRR #YR-> 5 CF less WC 5 Yr Run -164.07%
5 year Running Average $42.25 $45.42 $46.11 $42.31 $38.31 $35.53 $33.86 $33.63 $37.85 $36.11 $25.45 $15.08 $6.72 #NUM! <-IRR #YR-> 10 CFPS - Less WC -100.74%
P/CF on Med Price 8.58 9.84 9.79 12.31 8.54 6.80 6.93 5.99 4.87 7.47 -5.29 -1.54 -4.78 #NUM! <-IRR #YR-> 5 CFPS - Less WC -100.76%
P/CF on Closing Price 9.91 11.07 10.69 8.52 10.00 5.79 6.74 6.65 4.00 7.24 -1.20 -0.15 -3.56 -17.52% <-IRR #YR-> 10 CFPS 5 yr Running -85.42%
*Operational Cash Flow per share CF/-WC P/CF Med 10 yr 6.97 5 yr  -2.07 P/CF Med 10 yr 6.39 5 yr  -1.54 -100.00% Diff M/C -27.53% <-IRR #YR-> 5 CFPS 5 yr Running -80.02%
-4.1 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 48.1 Shares
-4.5 0.0 0.0 0.0 0.0 48.1 Shares
-$144.4 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 -$35.1 Cash Flow
-$150.5 $0.0 $0.0 $0.0 $0.0 -$35.1 Cash Flow
-$34.95 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 -$0.73 Cash Flow per Share
-$33.77 $0.00 $0.00 $0.00 $0.00 -$0.73 Cash Flow per Share
-$40.64 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 -$1.09 CFPS 5 yr Running
-$31.63 $0.00 $0.00 $0.00 $0.00 -$1.09 CFPS 5 yr Running
-$176.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 -$15.2 Cash Flow less WC
-$184.7 $0.0 $0.0 $0.0 $0.0 -$15.2 Cash Flow less WC
-$175.2 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 -$95.1 CF less WC 5 Yr Run
-$148.4 $0.0 $0.0 $0.0 $0.0 -$95.1 CF less WC 5 Yr Run
-$42.59 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 -$0.32 CFPS - Less WC
-$41.46 $0.00 $0.00 $0.00 $0.00 -$0.32 CFPS - Less WC
-$46.11 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $6.72 CFPS 5 yr Running
-$33.63 $0.00 $0.00 $0.00 $0.00 $6.72 CFPS 5 yr Running
Changes in non-cash working capital -$27.03 -$2.22
Accounts Receiable and unbilled revenue -$143.81 -$95.66 $109.14 $18.069 -$108.900 $18.242 $33.839 $120.870 -$37.652
Gas in storge  $6.43 -$2.33 $2.22 -$9.282 $0.538 -$0.601 -$3.234 $3.185 -$0.934
Prepaid expenses and deposits -$5.20 -$27.06 -$39.85 $3.361 -$15.534 -$88.184 -$89.087 $56.585 -$12.358
Inventory
Provisions -$1.22
Trade and other Payables $188.34 $80.59 -$51.58 -$25.130 $90.972 $53.261 $106.271 -$289.543 $32.024
Adj req for net cash receipts from gas -$0.946
Income taxes recovered/paid -$4.62 -$3.24 $1.46 -$6.01 -$14.60 -$19.840 -$21.319 -$12.435 -$0.461 -$9.744
Adjustment required to reflect net cash receipts from gas sales -$4.54
  Accrued gas receivables -$16.49 $2.71 $31.59 -$2.735 $0.439 $2.256 -$12.972
  Gas delivered in excess of consumption -$6.46
  Accrued gas payable $6.89 -$5.80 -$17.26 $1.284 -$0.276 $0.676 $11.266
  Deferred revenue $6.34
                     
Sum -$31.65 -$10.12 $37.62 -$53.56 $18.44 -$34.273 -$54.080 -$26.785 $45.622 -$118.647 -$19.866
Google  --> Morningstar -$13.01 $37.62 -$53.56 $18.44 -$34.27 -$39 -$138 $46 $721 -$30 <-WSJ
Difference $2.90 $0.00 $0.00 $0.00 $0.00 -$15 $111 $0 -$840 $10
Morningstar $39 -$44 $19 -$23
Difference -$1 -$10 -$1 -$11
TD $54 -$54 $18 -$34 -$149 $1
Difference -$16 $0 $0 $0 $95 Chge '20
OPM 6.88% 5.19% 5.18% 3.41% 4.58% 2.47% 4.56% 4.00% 1.71% -1.17% -1.60% 1.69% -1.63% 3.10% -131.43% <-Total Growth 10 OPM
Increase -24.33% -24.56% -0.17% -34.30% 34.49% -46.08% 84.53% -12.13% -57.29% -168.18% -37.49% 205.40% -196.43% 290.34% Should increase  or be stable.
Diff from Ave 229.4% 148.5% 148.1% 63.0% 119.2% 18.2% 118.1% 91.6% -18.2% -155.8% -176.7% -19.1% -178.0% 48.4% 0.00 <-Median-> 10 OPM
*Operational Profit Margin (CF/Revenue) Ratio OPM 10 Yrs 2.09% 5 Yrs -1.17% should be  zero, it is a   check on calculations
Long Term Debt $930.03 $676.50 $660.54 $498.09 $422.05 $687.94 $528.52 $1.56 $0.13 $0.04 #DIV/0! <-Total Growth 8 Debt
Change -27.26% -2.36% -24.59% -15.27% 63.00% -23.17% -99.70% -91.67% -70.00% -23.88% <-Median-> 8 Change
Debt/Market Cap Ratio 0.73 0.78 0.58 0.41 0.50 1.02 4.91 0.02 0.00 0.00 0.58 <-Median-> 9 % of Market C.
Assets/Current Liabilities Ratio 2.31 1.36 1.32 1.75 1.88 1.82 1.15 0.68 1.92 3.63 1.75 <-Median-> 9 Assets/Current Liabilities
Debt to Cash Flow (Years) 5.62 7.03 3.53 3.31 6.80 -15.48 -11.89 0.03 0.00 0.00 3.31 <-Median-> 9 Debt to Cash Flow (Years)
Intangibles $190.92 $140.86 $70.74 $65.36 $68.79 $101.25 $132.74 $98.27 $70.72 $43.82 $44.43 #DIV/0! <-Total Growth 9 Intangibles
Goodwill $256.38 $264.04 $277.77 $280.51 $289.20 $300.67 $339.92 $272.69 $163.77 $130.95 $127.52 #DIV/0! <-Total Growth 9 Goodwill
Total $447.30 $404.90 $348.51 $345.87 $357.99 $401.93 $472.66 $370.96 $234.49 $234.49 $171.96 #DIV/0! <-Total Growth 9 Total scan for 
Change -9.48% -13.93% -0.76% 3.50% 12.27% 17.60% -21.52% -36.79% 0.00% -26.67% -0.76% <-Median-> 9 Change this
Intangible/Market Cap Ratio 0.47 0.32 0.40 0.30 0.29 0.48 0.70 3.45 2.38 4.32 17.03 0.47 <-Median-> 10 % of Market C.
Current Assets $158.1 $603.8 $563.8 $689.0 $931.5 $868.3 $825.1 $816.7 $1,095.6 $1,022.3 $686.8 $757.0 $1,270.3 $1,516.7 Liquidity ratio of 1.5 and up, best
Current Liabilities $1,037.1 $907.0 $999.6 $751.3 $710.5 $955.3 $943.9 $707.6 $877.9 $893.3 $1,060.8 $1,602.1 $845.9 $526.9 1.03 <-Median-> 10 Ratio
Liquidity Ratio 0.15 0.67 0.56 0.92 1.31 0.91 0.87 1.15 1.25 1.14 0.65 0.47 1.50 2.88 1.14 <-Median-> 5 Ratio
Liq. with CF aft div 0.12 0.65 0.54 0.81 1.37 0.92 0.99 1.26 1.23 1.06 0.64 0.44 1.46 3.00 1.06 <-Median-> 5 Ratio
Liq. CF re  Inv+Div  0.11 0.48 0.41 0.67 1.19 0.92 0.99 1.17 1.21 1.01 0.62 0.44 1.46 2.96 1.01 <-Median-> 5 Ratio
Curr Long Term Debt 14.90 13.57 0.00 $121.5 $121.5 $253.5 $654.2 $126.3 $125.9
Liquidity Less CLTD 0.92 0.89 1.15 1.45 1.32 0.85 0.80 1.77 3.78 1.32 <-Median-> 5 Ratio
Liq. with CF aft div 0.93 1.01 1.26 1.43 1.21 0.83 0.75 1.72 3.95 1.21 <-Median-> 5 Ratio
Assets $1,353.1 $1,588.6 $1,543.0 $1,528.9 $1,642.7 $1,297.2 $1,247.4 $1,238.0 $1,646.8 $1,626.5 $1,215.8 $1,091.8 $1,623.8 $1,911.4 Debt Ratio of 1.5 and up, best
Liabilities $1,856.3 $1,774.2 $2,044.5 $1,668.0 $1,734.3 $1,936.0 $1,898.5 $1,387.3 $1,416.1 $1,715.5 $1,711.1 $1,686.6 $1,429.6 $1,554.0 0.90 <-Median-> 10 Ratio
Debt Ratio 0.73 0.90 0.75 0.92 0.95 0.67 0.66 0.89 1.16 0.95 0.71 0.65 1.14 1.23 0.95 <-Median-> 5 Ratio
Book Value -$503.2 -$185.5 -$501.4 -$139.1 -$91.6 -$638.8 -$651.1 -$149.3 $230.7 -$89.0 -$495.3 -$594.8 $194.2 $357.4 138.73% <-Total Growth 10 Book Value
NCI $0.0 $0.0 -$0.6 -$0.7 $6.4 $0.0 $0.0 $0.0 -$0.4 -$0.4 -$0.4 -$0.4 -$0.4 -$0.3 NCI
Equity Convertible Debentures $0.0 $33.9 $25.8 $25.8 $25.8 $25.8 $25.8 $13.5 $13.0 $13.0 $13.0 $0.0 $0.0 $0.0 Equity Convertible Debentures
Preferred Shares $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $128.4 $136.8 $147.0 $147.0 $0.0 $0.0 $0.0 Preferred Shares
Book Value -$503.2 -$219.4 -$526.6 -$164.2 -$123.9 -$664.6 -$676.9 -$291.2 $81.4 -$248.6 -$654.9 -$594.4 $194.6 $357.7 $357.7 $357.7 136.96% <-Total Growth 10 Book Value
Book Value per share -$123.66 -$52.87 -$127.44 -$38.14 -$28.43 -$149.65 -$151.76 -$65.36 $18.09 -$54.84 -$142.54 -$12.36 $4.05 $7.44 $7.44 $7.44 103.18% <-Total Growth 10 Book Value per Share
Change 39.70% 57.25% -141.06% 70.07% 25.45% -426.29% -1.41% 56.93% 127.68% -403.09% -159.91% 91.33% 132.74% 83.81% 0.00% 0.00% #DIV/0! P/B Ratio Current/10 Year Median
P/B Ratio (Median) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 12.63 0.00 0.00 0.00 0.37 0.10 0.00 0.00 0.00 P/B Ratio Historical Median
P/B Ratio (Close) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 10.38 0.00 0.00 0.00 0.28 0.03 0.03 0.03 #NUM! <-IRR #YR-> 10 Book Value per Share 218.55%
Change 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% -89.89% 0.00% 0.00% #NUM! <-IRR #YR-> 5 Book Value per Share 106.19%
Leverage (A/BK) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 20.24 0.00 0.00 0.00 8.34 5.34 0.00 0.00 0.00 <-Median-> 10 A/BV
Debt/Equity Ratio 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 17.40 0.00 0.00 0.00 7.35 4.34 0.00 0.00 0.00 <-Median-> 10 Debt/Eq Ratio
Sharerholders Equity (Assets less liabilities) P/BV 10 yr Med 0.00 5 yr Med 0.00 0.00% Diff M/C 0.00 Historical A/BV
$38.14 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $4.05
$65.36 $0.00 $0.00 $0.00 $0.00 $4.05
$552.75 <-12 mths -17.79%
Total Comprehensive Income $88.9 $417.2 -$180.3 $506.5 $161.8 -$459.3 $75.0 $471.5 $540.1 -$237.4 -$304.1 -$395.9 $672.3 472.92% <-Total Growth 10 Comprehensive Income
NCI $0.0 $0.0 -$0.1 -$0.7 $1.0 $3.1 $17.9 $24.5 $24.5 -$0.2 -$0.1 -$0.1 -$0.1 NCI
Shareholders $88.9 $417.2 -$180.1 $507.2 $160.7 -$462.4 $57.1 $447.0 $515.7 -$237.2 -$304.0 -$395.7 $672.4 473.25% <-Total Growth 10 Comprehensive Income
Increase 0.00% 369.28% -143.18% 381.53% -68.30% -387.65% 112.35% 682.55% 15.37% -146.00% -28.16% -30.16% 269.91% -28.16% <-Median-> 5 Comprehensive Income
5 Yr Running Average $100.7 $184.4 $198.8 $88.5 $16.5 $141.9 $143.6 $64.0 $95.7 $5.1 $50.2 #NUM! <-IRR #YR-> 10 Comprehensive Income 473.25%
ROE 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 633.8% 0.0% 0.0% 0.0% 345.5% 8.51% <-IRR #YR-> 5 Comprehensive Income 42.59%
5Yr Median 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -6.73% <-IRR #YR-> 10 5 Yr Running Average -100.00%
% Difference from NI 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 1.3% 0.0% 0.0% 0.0% -0.9% -18.76% <-IRR #YR-> 5 5 Yr Running Average -64.62%
Median Values Diff 5, 10 yr 0.0% 0.0% 0.0% <-Median-> 5 Return on Equity
$180.1 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $672.4
-$447.0 $0.0 $0.0 $0.0 $0.0 $672.4
-$100.7 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $50.2
-$141.9 $0.0 $0.0 $0.0 $0.0 $50.2
Cash Flow/Debt 0.09 0.09 0.07 0.06 0.10 0.05 0.10 0.11 0.04 -0.03 -0.03 0.03 -0.02 0.04 0.05 <-Median-> 10 CF/Debt
Debt/Cash Flow 11.73 11.57 14.16 16.99 10.49 20.12 10.15 9.22 22.83 -38.59 -38.49 36.43 -40.72 23.67 10.32 <-Median-> 10 CF/Debt
Current Liability Coverage Ratio 0.19 0.21 0.18 0.15 0.18 0.16 0.18 0.26 0.24 0.10 -0.08 -0.42 -0.02 0.00   CFO / Current Liabilities
5 year Median 0.54 0.22 0.21 0.19 0.18 0.18 0.18 0.18 0.18 0.18 0.18 0.10 -0.02 -0.02 -0.02 <-Median-> 5 Current Liability Cov Ratio
Asset Efficiency Ratio 14.32% 12.06% 11.41% 7.27% 7.78% 11.55% 13.52% 14.92% 12.81% 5.75% -7.41% -61.80% -0.94% 0.00% CFO / Total Assets
5 year Median 27.94% 20.86% 14.32% 12.06% 11.41% 11.41% 11.41% 11.55% 12.81% 12.81% 12.81% 5.75% -0.94% -0.94% -0.9% <-Median-> 5 Return on Assets 
Return on Assets ROA 17.1% 32.4% -8.2% 34.7% 8.3% -34.4% 5.2% 36.1% 30.9% -14.9% -25.5% -36.8% 41.8% 29.5% Net  Income/Assets Return on Assets
5Yr Median 17.1% 21.5% 17.1% 17.1% 17.1% 8.3% 5.2% 8.3% 8.3% 5.2% 5.2% -14.9% -14.9% -14.9% 6.7% <-Median-> 10 Asset Efficiency Ratio
Return on Equity ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 625.92% 0.00% 0.00% 0.00% 348.69% 0.00% Net Inc/ Shareholders' equity Return on Equity
5Yr Median 35.11% 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% 0.0% <-Median-> 10 Return on Equity
$563.79 <-12 mths -16.91%
Basic EPS -$53.60 -$67.64 -$11.78 $13.87
Diluted EPS -$41.80 -$52.78 -$11.63 $14.11
Net Income $235.1 $517.3 -$126.6 $529.7 $136.9 -$443.7 $82.5 $470.9 $518.6 -$242.4 -$309.7 -$402.3 $678.5
NCI $3.6 $2.0 -$0.1 -$0.7 $1.0 $3.1 $17.9 $24.5 $9.3 -$0.2 -$0.1 -$0.1 $0.0
Shareholders $231.5 $515.3 -$126.5 $530.3 $135.9 -$446.8 $64.6 $446.4 $509.3 -$242.2 -$309.6 -$402.1 $678.5 $563.8 <-12 mths 636.29% <-Total Growth 10 Net Income
Increase 120.90% 122.62% -124.55% 519.14% -74.37% -428.74% 114.46% 591.00% 14.08% -147.57% -27.80% -29.90% 268.73% -16.91% <-12 mths EPS/CF Ratio should not be higher than 1.00
5 Yr Running Average -$115.5 -$22.8 -$66.9 $8.6 $257.3 $121.7 $31.5 $146.1 $141.9 $66.3 $93.7 $0.3 $46.8 $57.7 <-12 mths #NUM! <-IRR #YR-> 10 Net Income 636.29%
Operating Cash Flow $158.3 $153.4 $144.4 $98.2 $165.4 $96.2 $187.1 $150.5 $62.0 -$44.5 -$44.5 $46.3 -$35.1 $65.6 <-12 mths 8.73% <-IRR #YR-> 5 Net Income 52.00%
Investment Cash Flow -$37.5 -$318.8 -$318.8 -$162.8 -$113.2 $133.6 -$6.4 -$58.2 -$21.1 -$47.8 -$20.9 -$6.9 $30.2 -$6.9 <-12 mths #NUM! <-IRR #YR-> 10 5 Yr Running Ave. 169.93%
Total Accruals $110.7 $680.8 $47.9 $595.0 $83.8 -$676.6 -$116.1 $354.1 $468.3 -$150.0 -$244.2 -$441.5 $683.4 $505.1 <-12 mths -20.37% <-IRR #YR-> 5 5 Yr Running Ave. -67.99%
Total Assets $1,353.1 $1,588.6 $1,543.0 $1,528.9 $1,642.7 $1,297.2 $1,247.4 $1,238.0 $1,646.8 $1,626.5 $1,215.8 $1,091.8 $1,623.8 $1,911.4 <-12 mths Balance Sheet Assets
Accruals Ratio 8.18% 42.86% 3.11% 38.92% 5.10% -52.16% -9.31% 28.61% 28.44% -9.22% -20.09% -40.44% 42.09% 26.43% <-12 mths -9.22% <-Median-> 5 Ratio
EPS/CF Ratio 1.24 2.67 -0.72 4.70 1.26 -3.92 0.38 1.93 1.84 -2.69 3.57 0.84 -43.75 #DIV/0! <-12 mths 1.05 <-Median-> 10 EPS/CF Ratio
$126.5 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $678.5
-$446.4 $0.0 $0.0 $0.0 $0.0 $678.5
$66.9 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $46.8
-$146.1 $0.0 $0.0 $0.0 $0.0 $46.8
Chge in Close 34.91% 8.25% -10.85% -51.67% 33.28% -33.41% 30.41% 8.16% -31.86% -20.39% -84.33% -91.25% -44.88% -81.42% 0.00% 0.00% Count 22 Years of data
up/down/neutral up down down down down up up down down up down up down Count 17 77.27%
Any Predictions? Yes yes Yes Yes Yes Yes Yes Yes % right Count 9 52.94%
Financial Cash Flow -$115.9 $203.9 $203.9 $52.8 -$66.4 -$176.4 -$128.2 -$160.8 -$50.9 $53.3 $53.3 $175.1 -$39.4 C F Statement  Financial CF
Total Accruals $226.6 $477.0 -$155.9 $542.2 $150.1 -$500.1 $12.1 $514.9 $519.2 -$203.3 -$297.6 -$616.6 $722.8 Accruals
Accruals Ratio 16.75% 30.02% -10.11% 35.46% 9.14% -38.55% 0.97% 41.59% 31.53% -12.50% -24.48% -56.47% 44.51% -12.50% <-Median-> 5 Ratio
Cash $97.63 $53.22 $38.50 $20.40 $78.81 $127.60 $57.38 $48.86 $9.93 $9.93 $215.99 $128.49 $223.59 Cash
Cash per Share $23.52 $12.88 $8.94 $4.68 $17.75 $28.61 $12.88 $10.87 $2.19 $2.16 $4.49 $2.67 $4.65 $2.67 <-Median-> 5 Cash per Share
Percentage of Stock Price 4.60% 2.83% 4.06% 1.60% 9.08% 11.23% 4.67% 5.79% 1.46% 9.22% 219.14% 236.51% 2214.55% 9.22% <-Median-> 5 % of Stock Price
Notes:
September 4, 2022.  Last estimates were for 2022 and 2023 of -$6.48 and $1.02 fpr EPS.
June 4, 2021.  Just Energy went to the TSX Venture Exchange as JE.H and From NYSE to OTC as JENGQ
September 6, 2020.  Last estimates were for 2020, and 2021 of $3153M, $2880M, $0.42 and $0.62 for EPS, $0.47 for CFPS for 2020.
September 7, 2019.  Last estimates were for 2019 and 2020 of $4054M and $4319M, $0.91 for FFO for 2019, $0.61 and $0.66 for EPS,
 $0.98 for CFPS for 2019 and $106M and $124M for Net Income.
September 10, 2018.  Last estimates were for 2018, 2019 and 2020 of $3881M, $4054M and $4319M for Revenue, $0.91 and $1.05 for DI for 2018 and 2019, 
$1.00, $0.61 andd $0.66 for EPS, $0.98 and $1.02 for CFPS for 2018 and 2019 and $164M, $106M and $124M for Net Income.
September 13, 2017,  Last estimates were for 2017, 2018 and 2019 of $4190M, $4277M and $4801M for Revenue, $0.92 and $1.00 for FFO for 2017 and 2018, 
$2.86, $0.28and $0.37 for EPS, $0.85 and $0.98 for CFPS for 2017 and 2018 anf $556M for net income for 2017
September 15, 2016.  Last estimates were for 2016 and 2017 of $4177M and $4376M for Revenue, $0.90 and $0.91 for FFO, $1.11 for EPS for 2016, $0.81 for CFPS for 2016 and $40M for Net Income for 2016.
September 20, 2015.  Last estimates were for 2015 and 2016 of $3559M and $3474M for Revenue, $0.77 and $0.70 for FFO, $0.13 for EPS for 2015, $0.81 for CFPS for 2015.
September 13, 2014.  Last estiamtes were for 2014 and 2015 of $3165M and $3434M for revenue, $0.10 for EPS for 2014 and $0.93 for CFPS for 2014.
July 28, 2013.  Last estimates were for 2012 and 2013 of $2901M and $3058M for Revenue, $1.72 for Distributable Cash, $0.74 and $.030 for EPS and $1.40 and $1.59 for CFPS.
Jan 22, 2012.  Last I got Estimates for 2010 and 2011 they were $1.64 and $1.72 for DC, $.79 and $.081 for earnings, $1.65 and $1.64 for cash flow.
Effective January 1, 2011 company became Just Energy (TSX-JE) converting from Just Energy Income Fund (TSX-JE.UN).  Also the exchangeable shares of Just Energy, i.e. Just Energy Exchange Corp (JEEC) were converted.
2009.  Net income loss includes the impact of unrealized gains (losses) which represents the mark to market of future commodity supply acquired to cover future customer demand. The supply has been sold 
to customers at fixed prices greatly diminishing the realization of year-end mark to market gains and losses. The hit the company took was because of changes in fair value of derivative instruments.
The company feels that an adjusted net income (of $169.926 and $1.52 a share) is a more appropriate measure of the performance of the Fund since the underlying supply is held to its maturity, and therefore,
mark to market gains and losses do not impact the long-term financial performance of the Fund.  
They had units splits on 31 Jul 2002 and 20 Jan 2004.  Both were 2 to 1 splits.  Both showed in 2003 statements.
May 29 2009 - June Energy Income Fund (TSX-JE.UN)
2001. Energy Savings Income Fund has symbol of TSX-SIF.UN. Company started the business in 1997.
Note: Number of shares includes preferred shares and exchangeable shares.
Sector:
Power, Utility
What should this stock accomplish?
Would I buy this company and Why.
I would never buy a stock with a negative book value or Shareholders value.
Why am I following this stock. 
I started to follow this is July 2010.  It was one of the high yield income trusts that people were talking about, so I decided to check it out.
Dividends
For September 2014, dividends are switching to quarterly payments with dividends paid in June, September, December and March
Dividends were paid monthly.  Dividends are declared for one month and paid in the same month.
For example, the January payment was declared on January 2, 2014 for shareholders of record of January 15, 2014 and paid on January 31, 2014.
How they make their money.
Just Energy Group Inc is a retail energy provider specializing in electricity and natural gas commodities and bringing energy-efficient solutions and renewable energy 
options to customers. Geographically, the company is operating in the United States and Canada, Just Energy serves residential and commercial customers.
This company makes its money as an electricity and gas reseller.  You have probably met one of the representatives of these sorts of companies.  They come to your door and ask if you want protection from future 
electrical rate increases.  They do not really make clear what it is they are selling.
As far as I can see, people from this company go door to door to sell their products.  There has been lots of complaints about their tactics and prices.  
For most ratios, lower is better when looking for a good stock price.  However, there are exceptions such as for yield and asset/liability ratios and here you want a higher ratios to indicate a good stock price.  
Also, for the Operational Profit Margin, a higher percentage is better.  With the OPM, you should only compare companies in similar industries.
*all updated re consolidation.
Shares; '%, Value $M %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Change
Date 2014 Sep 20 2015 Sep 15 2016 Sep 13 2017 Sep 10 2018 Sep 7 2019 Sep 6 2020 Aug 29 2021 Sep 4 2022
Gahn, Robert Scott 0.000 0.01% 0.000 0.01% 0.000 0.00% 0.000 0.00% 0.000 0.00% Was listed as Director,  0.00%
CEO - Shares - Amount $0.054 $0.009 $0.001 $0.000 $0.000 now CEO 2019
Options - percentage 0.002 0.04% 0.001 0.02% 0.001 0.00% 0.107 0.22% 0.107 0.22% 0.00%
Options - amount $0.240 $0.017 $0.002 $0.120 $0.022
Carter, Michael 0.017 0.03% 0.017 0.03% 0.00%
Officer - Shares - Amount $0.019 $0.003
Options - percentage 0.080 0.17% 0.080 0.17% 0.00%
Options - amount $0.090 $0.017
Brown, James 0.001 0.03% 0.007 0.15% 0.007 0.01% 0.027 0.06% 0.027 0.06% CFO in 2021 0.00%
Officer - Shares - Amount $0.209 $0.158 $0.015 $0.031 $0.006
Options - percentage 0.002 0.04% 0.003 0.06% 0.003 0.01% 0.100 0.21% 0.100 0.21% 0.00%
Options - amount $0.251 $0.068 $0.006 $0.113 $0.021
Summers, Elizabeth
CFO - Shares - Amount
Options - percentage
Options - amount
Davids, Jonah 0.00% 0.000 0.01% 0.001 0.02% 0.002 0.03% 0.002 0.04% 0.003 0.07% 0.004 0.01% 0.007 0.01% 0.007 0.01% 0.00%
Officer - Shares - Amount $0.043 $0.074 $0.205 $0.229 $0.274 $0.077 $0.007 $0.008 $0.001
Options - percentage 0.03% 0.001 0.03% 0.001 0.03% 0.001 0.03% 0.002 0.05% 0.003 0.06% 0.003 0.01% 0.100 0.21% 0.100 0.21% 0.00%
Options - amount $0.281 $0.321 $0.371 $0.203 $0.335 $0.065 $0.006 $0.113 $0.021
Ross, Dallas H. 0.003 0.01% 0.000 0.00% 0.000 0.00% 0.00%
Director - Shares - Amount $0.006 $0.000 $0.000
Options - percentage 0.001 0.00% 0.032 0.07% 0.051 0.11% 57.26%
Options - amount $0.003 $0.036 $0.011
Schaefer, Stephen 0.020 0.04% 0.020 0.04% I listed him a Chair 2021 0.00%
Director - Shares - Amt $0.023 $0.004
Options - percentage 0.034 0.07% 0.034 0.07% 0.00%
Options - amount $0.038 $0.007
Horton, Anthony 0.012 0.03% 0.012 0.03% 0.00%
Chairman - Shares - Amt $0.014 $0.003
Options - percentage 0.034 0.07% 0.034 0.07% 0.00%
Options - amount $0.038 $0.007
Increase in O/S Shares 0.38% 0.067 1.50% 0.019 0.43% 0.021 0.46% 0.050 1.10% 0.036 0.80% 0.061 1.33% 0.092 2.00% 0.000 0.00% Yes 0 in 2022
due to SO $4.893 $13.047 $3.698 $5.676 $7.443 $5.444 $1.433 $2.152 $0.000
Book Value $7.240 $26.272 $6.011 $7.191 $11.954 $9.483 $11.326 $0.929 $0.000
Insider Buying -$0.223 -$0.079 $0.000 -$0.512 -$0.591 $0.000 -$0.237 $0.000 No Buying, Selling 2020
Insider Selling $0.358 $0.000 $0.235 $0.192 $0.056 $0.000 $0.000 $0.000
Net Insider Selling $0.105 $0.134 -$0.079 $0.235 -$0.321 -$0.535 $0.000 -$0.237 $0.000
% of Market Cap 0.01% 0.01% -0.01% 0.03% -0.05% -0.50% 0.00% -0.24% 0.00%
Directors 11 10 9 10 6 5 6 7
Women 11% 2 18% 2 20% 2 22% 2 20% 1 17% 0 0% 1 17% 1 14%
Minorities 0% 0 0% 0 0% 0 0% 0 0% 0 0% 0 0% 0 0% 0 0%
Institutions/Holdings 28.13% 135 33.00% 139 33.00% 128 29.81%
Total Shares Held 912.04% 48.578 1090.43% 52.640 1170.61% 44.491 981.44%
Increase/Decrease 3 Mths -0.27% 3.363 7.44% 0.585 1.12% -4.647 -9.46%
Starting No. of Shares 45.215 52.055 49.138
Institutions/Holdings Top 20 28.13% 20 20 27.58% 20 29.30% 5 90.00%
Total Shares Held 912.04% 1.484 32.31% 1.265 27.54% 16.838 35.02% 0.434 0.90%
Increase/Decrease 3 Mths -0.27% 0.022 1.48% -0.069 -5.19% 5.632 50.26% -0.109 -20.12%
Starting No. of Shares 1.463 1.335 Top 20 MS 11.205 Top 20 MS 0.543 Top 20 MS
Copyright © 2008 Website of SPBrunner. All rights reserved.