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/
K-Bro Linen Inc TSX: KBL OTC: KBRLF https://www.k-brolinen.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 IFRS IFRS IFRS IFRS IFRS IFRS Accounting Rules
USD - CDN$ 1.0170 0.9949 1.0636 1.1601 1.3847 1.3427 1.2545 1.3642 1.2988 1.2732 1.2678 1.3544 1.3226 1.3565 1.3565 1.3565 24.35% <-Total Growth 10 USD - CDN$
Other Expenses
Depreciation of Property Plants etc $5.938 $6.350 $5.965 $6.817 $7.573 $9.235 $11.606 $15.871 $24.705 $24.048 $23.625 $23.766 $26.669 347.09% <-Total Growth 10 Depreciation of Property Plants etc
Amortization of Intangible Assets $2.628 $2.357 $2.140 $2.121 $2.009 $1.790 $1.767 $3.004 $3.260 $3.836 $3.237 $3.237 $0.625 -70.79% <-Total Growth 10 Amortization of Intangible Assets
Financial Charges $0.412 $0.367 $0.595 $0.593 $0.190 $0.738 $1.133 $3.315 $5.802 $3.961 $3.449 $3.449 $6.649 1017.48% <-Total Growth 10 Financial Charges
$282.9 <-12 mths 7.13%
$37.9 <-12 mths 11.67%
Cost of Sales $96.9 $101.8 $107.9 $110.2 $117.4 $130.9 $146.6 $210.0 $204.8 $158.3 $181.2 $240.1 $264.1 $282.9 <-12 mths 144.78% <-Total Growth 10 Cost of Sales
Change 5.01% 6.01% 2.14% 6.53% 11.46% 12.01% 43.24% -2.44% -22.70% 14.43% 32.52% 9.97% 7.13% <-12 mths 0.11 <-Median-> 10 Change
Ratio 0.83 0.81 0.82 0.81 0.81 0.82 0.86 0.88 0.81 0.81 0.81 0.87 0.82 0.82 <-12 mths 0.82 <-Median-> 10 Ratio
Other Expenses $9.1 $9.2 $8.8 $9.6 $9.9 $11.9 $14.5 $22.2 $33.8 $31.8 $30.3 $31.0 $33.9 $37.9 <-12 mths 285.37% <-Total Growth 10 Other Expenses
Change 1.49% -4.19% 8.74% 3.14% 20.14% 22.22% 52.97% 52.17% -5.69% -4.82% 2.43% 9.32% 11.67% <-12 mths 0.09 <-Median-> 10 Change Year
Ratio 0.08 0.07 0.07 0.07 0.07 0.07 0.09 0.09 0.13 0.16 0.14 0.11 0.11 0.11 <-12 mths 0.10 <-Median-> 10 Ratio Ratio
Total $106.0 $111.0 $116.7 $119.8 $127.3 $142.7 $161.1 $232.1 $238.6 $190.2 $211.5 $271.2 $298.0 $320.8 <-12 mths 155.39% <-Total Growth 10 Total EPS
Change 4.71% 5.16% 2.64% 6.26% 12.14% 12.86% 44.12% 2.78% -20.29% 11.21% 28.21% 9.90% 7.65% <-12 mths 0.11 <-Median-> 10 Change
Ratio 0.91 0.88 0.89 0.88 0.88 0.90 0.94 0.97 0.95 0.97 0.94 0.98 0.93 0.94 <-12 mths 0.94 <-Median-> 10 Ratio
$343.1 <-12 mths 6.91%
Revenue* $116.9 $126.3 $131.2 $136.4 $144.5 $159.1 $170.6 $239.5 $252.4 $196.6 $224.0 $276.6 $320.9 $367.2 $385.6 $401.6 144.57% <-Total Growth 10 Revenue
Increase 12.31% 8.07% 3.89% 3.99% 5.93% 10.07% 7.21% 40.44% 5.38% -22.11% 13.94% 23.50% 16.00% 14.43% 5.01% 4.15% 9.36% <-IRR #YR-> 10 Revenue 144.57%
5 year Running Average $93.5 $104.0 $113.2 $123.0 $131.1 $139.5 $148.4 $170.0 $193.2 $203.6 $216.6 $237.8 $254.1 $277.1 $314.9 $350.4 6.02% <-IRR #YR-> 5 Revenue 33.96%
Revenue per Share $16.68 $17.99 $18.49 $17.14 $18.10 $19.83 $16.23 $22.68 $23.80 $18.41 $20.90 $25.68 $30.17 $34.53 $36.26 $37.76 8.42% <-IRR #YR-> 10 5 yr Running Average 124.50%
Increase 12.29% 7.88% 2.77% -7.30% 5.59% 9.55% -18.14% 39.76% 4.93% -22.64% 13.48% 22.88% 17.50% 14.43% 5.01% 4.15% 8.37% <-IRR #YR-> 5 5 yr Running Average 49.44%
5 year Running Average $13.93 $14.83 $16.10 $17.03 $17.68 $18.31 $17.96 $18.80 $20.13 $20.19 $20.40 $22.29 $23.79 $25.94 $29.51 $32.88 5.02% <-IRR #YR-> 10 Revenue per Share 63.16%
P/S (Price/Sales) Med 1.21 1.43 1.85 2.48 2.82 2.22 2.55 1.62 1.56 1.90 1.91 1.23 1.04 0.99 0.01 0.00 5.87% <-IRR #YR-> 5 Revenue per Share 33.01%
P/S (Price/Sales) Close 1.33 1.60 2.14 2.69 2.82 2.13 2.55 1.47 1.77 2.12 1.64 1.06 1.09 1.01 0.97 1.21 3.98% <-IRR #YR-> 10 5 yr Running Average 47.75%
*Revenue in M CDN $  P/S Med 20 yr  1.33 15 yr  1.62 10 yr  1.91 5 yr  1.56 -46.83% Diff M/C 4.83% <-IRR #YR-> 5 5 yr Running Average 26.58%
-$131.2 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $320.9
-$239.5 $0.0 $0.0 $0.0 $0.0 $320.9
-$113.2 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $254.1
-$170.0 $0.0 $0.0 $0.0 $0.0 $254.1
-$18.5 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $30.2
-$22.7 $0.0 $0.0 $0.0 $0.0 $30.2
-$16.10 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $23.79
-$18.80 $0.00 $0.00 $0.00 $0.00 $23.79
$9,862.4 <-12 mths 30367.85%
$3.34 <-12 mths 9.70%
Distributable Cash $17.0 $19.1 $18.4 $20.2 $21.4 $22.1 $20.0 $24.8 $29.6 $31.3 $27.5 $19.57 $32.37 75.92% <-Total Growth 10 Distributable Cash Mge D& A
Cash Divided by o/s shares Diluted $2.44 $2.73 $2.61 $2.84 $2.69 $2.76 $2.20 $2.36 $2.80 $2.94 $2.57 $1.82 $3.02 15.62% <-Total Growth 10 Cash Divided by o/s shares
Distributable Cash per Share $2.40 $2.72 $2.61 $2.85 $2.69 $2.76 $2.20 $2.36 $2.80 $2.94 $2.57 $1.81 $3.04 $3.79 $4.30 16.48% <-Total Growth 10 Distributable Cash
Increase 8.11% 13.33% -4.04% 9.20% -5.61% 2.60% -20.29% 7.27% 18.69% 5.03% -12.64% -29.57% 67.96% 24.67% 13.46% 10 0 10 Years of Data, EPS P or N 100.00%
5 year Running Average $1.93 $2.20 $2.39 $2.56 $2.65 $2.73 $2.62 $2.57 $2.56 $2.61 $2.57 $2.50 $2.63 $2.83 $3.10 1.54% <-IRR #YR-> 10 Distributable Cash 16.48%
Yield 10.8% 9.4% 6.6% 6.2% 5.3% 6.5% 5.3% 7.1% 6.7% 7.5% 7.5% 6.6% 9.2% 10.8% 12.3% 5.19% <-IRR #YR-> 5 Distributable Cash 28.81%
Payout Ratio 46.87% 42.26% 45.17% 42.11% 44.61% 43.48% 54.55% 50.85% 42.84% 40.79% 46.69% 66.30% 39.47% 31.66% 27.91% -7.68% <-IRR #YR-> 10 5 yr Running Average 10.24%
5 year Running Average 59.30% 52.05% 47.83% 45.19% 44.20% 43.53% 45.98% 47.12% 47.26% 46.50% 47.14% 49.49% 47.22% 44.98% 42.41% 0.47% <-IRR #YR-> 5 5 yr Running Average 2.36%
Price/DC Median 8.43 9.46 13.12 14.90 18.99 15.92 18.79 15.54 13.28 11.89 15.55 17.43 10.29 9.06 0.07 15.55 <-Median-> 10 Price/DC Median
Price/DC High 9.46 11.01 15.20 16.80 21.19 18.44 20.29 17.51 15.05 15.58 17.98 19.87 11.71 9.91 0.00 17.74 <-Median-> 10 Price/DC High
Price/DC Low 7.39 7.90 11.04 13.00 16.80 13.41 17.30 13.56 11.51 8.20 13.13 14.98 8.88 8.22 0.00 13.27 <-Median-> 10 Price/DC Low
Price/DC Close 9.27 10.61 15.17 16.18 18.94 15.27 18.78 14.17 15.01 13.25 13.31 15.08 10.86 9.23 8.14 15.05 <-Median-> 10 Price/DC Close
Trailing P/DC Close 10.02 12.03 14.56 17.67 17.88 15.67 14.97 15.20 17.82 13.91 11.62 10.62 18.23 11.51 9.23 15.43 <-Median-> 10 Trailing P/DC Close
Median Values DPR 10 Yrs 44.04% 5 Yrs   42.84% P/CF 5 Yrs   in order 13.28 15.58 11.51 13.31 -30.47% Diff M/C -40.59% Diff M/C 10 DPR 75% to 95% best
Currently seems to be using Free Cash Flow
-$2.61 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $3.04 <--this should no longer count Using FCF
-$2.36 $0.00 $0.00 $0.00 $0.00 $3.04 Because company is a corporation
-$2.39 $0.00 $0.00 -$2.73 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.63
-$2.57 $0.00 $0.00 $0.00 $0.00 $2.63
$1.62 <-12 mths -1.22%
EPS Basic $1.15 $1.60 $1.47 $1.72 $1.52 $1.45 $0.63 $0.59 $1.04 $0.36 $0.82 $0.37 $1.65 12.24% <-Total Growth 10 EPS Basic
EPS Diluted* $1.14 $1.59 $1.47 $1.72 $1.52 $1.44 $0.63 $0.59 $1.03 $0.36 $0.81 $0.36 $1.64 $1.75 $2.27 $2.99 11.56% <-Total Growth 10 EPS Diluted
Increase 2.70% 39.47% -7.55% 17.01% -11.63% -5.26% -56.25% -6.67% 75.17% -65.05% 125.00% -55.56% 355.56% 6.71% 29.60% 31.83% 10 0 10 Years of Data, EPS P or N 100.00%
Earnings Yield 5.1% 5.5% 3.7% 3.7% 3.0% 3.4% 1.5% 1.8% 2.4% 0.9% 2.4% 1.3% 5.0% 5.0% 6.5% 6.5% 1.10% <-IRR #YR-> 10 Earnings per Share 12.24%
5 year Running Average $0.96 $1.13 $1.28 $1.41 $1.49 $1.55 $1.36 $1.18 $1.04 $0.81 $0.68 $0.63 $0.84 $0.98 $1.37 $1.80 22.77% <-IRR #YR-> 5 Earnings per Share 180.14%
10 year Running Average $1.11 $1.19 $1.26 $1.24 $1.23 $1.22 $1.15 $1.12 $0.99 $1.01 $1.01 $1.09 $1.24 -13.78% <-IRR #YR-> 10 5 yr Running Average 33.88%
* Diluted ESP per share  E/P 10 Yrs 2.41% 5Yrs 2.37% -6.57% <-IRR #YR-> 5 5 yr Running Average 182.63%
-$1.47 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.64
-$0.59 $0.00 $0.00 $0.00 $0.00 $1.64
-$1.28 $0.00 $0.00 -$1.55 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.84
-$1.18 $0.00 $0.00 $0.00 $0.00 $0.84
Dividend* $1.20 $1.20 $1.20 Estimates Dividend*
Increase 0.00% 0.00% 0.00% Estimates Increase
Payout Ratio EPS 68.57% 52.91% 40.13% 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
First real dividend
Dividend* $1.12 $1.15 $1.18 $1.20 $1.20 $1.20 $1.20 $1.20 $1.20 $1.20 $1.20 $1.20 $1.20 $1.20 $1.20 $1.20 1.78% <-Total Growth 10 Dividends
Increase 2.25% 2.20% 2.56% 1.78% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 6 0 18 Years of data, Count P, N 33.33%
Average Increases 5 Year Running 0.53% 0.89% 1.40% 1.76% 1.76% 1.31% 0.87% 0.36% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.18% <-Median-> 10 Average Incr 5 Year Running
Dividends 5 Yr Running $1.10 $1.11 $1.13 $1.15 $1.17 $1.19 $1.20 $1.20 $1.20 $1.20 $1.20 $1.20 $1.20 $1.20 $1.20 $1.20 6.13% <-Total Growth 10 Dividends 5 Yr Running
Yield H/L Price 5.56% 4.47% 3.44% 2.83% 2.35% 2.73% 2.90% 3.27% 3.23% 3.43% 3.00% 3.80% 3.83% 3.49% 3.11% <-Median-> 10 Yield H/L Price Item
Yield on High  Price 4.96% 3.84% 2.97% 2.51% 2.11% 2.36% 2.69% 2.90% 2.85% 2.62% 2.60% 3.34% 3.37% 3.20% 2.65% <-Median-> 10 Yield on High  Price EPS
Yield on Low Price 6.34% 5.35% 4.09% 3.24% 2.66% 3.24% 3.15% 3.75% 3.72% 4.98% 3.56% 4.42% 4.45% 3.85% 3.64% <-Median-> 10 Yield on Low Price DCF
Yield on Close Price 5.06% 3.98% 2.98% 2.60% 2.36% 2.85% 2.90% 3.59% 2.85% 3.08% 3.51% 4.40% 3.64% 3.43% 3.43% 2.62% 2.99% <-Median-> 10 Yield on Close Price CFPS
Payout Ratio EPS 98.67% 72.30% 80.20% 69.77% 78.95% 83.33% 190.48% 204.08% 116.50% 333.33% 148.15% 333.33% 73.17% 68.57% 52.91% 40.13% 132.33% <-Median-> 10 DPR EPS FCF 
DPR EPS 5 Yr Running 114.63% 98.49% 88.06% 81.84% 78.68% 76.60% 88.19% 101.73% 115.21% 148.22% 175.54% 190.60% 142.86% 121.95% 87.87% 66.61% 108.47% <-Median-> 10 DPR EPS 5 Yr Running
Payout Ratio CFPS 41.79% 38.77% 43.60% 39.95% 54.40% 39.27% 67.15% 72.19% 28.98% 30.22% 40.36% 49.48% 31.12% 24.44% 25.16% #DIV/0! 40.15% <-Median-> 10 DPR CF
DPR CF 5 Yr Running 53.66% 46.46% 45.24% 41.67% 43.13% 42.55% 46.87% 51.21% 46.68% 41.05% 41.28% 39.54% 34.55% 33.08% 31.69% #DIV/0! 42.11% <-Median-> 10 DPR CF 5 Yr Running
Payout Ratio CFPS WC 44.73% 38.01% 40.70% 42.32% 40.03% 37.44% 55.55% 43.80% 30.26% 32.09% 34.23% 40.72% 27.09% 24.44% 25.16% #DIV/0! 38.74% <-Median-> 10 DPR CF WC
DPR CF WC 5 Yr Running 53.17% 46.83% 43.04% 41.68% 41.02% 39.63% 42.42% 43.05% 39.82% 37.95% 37.24% 35.51% 32.28% 30.72% 29.18% #DIV/0! 39.72% <-Median-> 10 DPR CF WC 5 Yr Running
Median Values 10 Yr Med 10 Yr Cl 3.11% 2.99% 5 Yr Med 5 Yr Cl 3.43% 3.51% 5 Yr Med Payout 148.15% 31.12% 32.09% 0.00% <-IRR #YR-> 5 Dividends 0.00%
* Dividends per share  10 Yr Med and Cur. 10.11% 14.60% 5 Yr Med and Cur. -0.04% -2.29% Last Div Inc ---> $0.100 $0.100 0.0% 0.18% <-IRR #YR-> 10 Dividends 1.78%
Dividends Growth 15 0.58% <-IRR #YR-> 15 Dividends 9.09%
Dividends Growth 20 0.85% <-IRR #YR-> 18 Dividends
Dividends Growth 5 -$1.20 $0.00 $0.00 $0.00 $0.00 $1.20 Dividends Growth 5
Dividends Growth 10 -$1.18 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.20 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 $1.20 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 $1.20 Dividends Growth 20
Historical Dividends Historical High Div 11.00% Low Div 2.36% 10 Yr High 4.92% 10 Yr Low 2.13% Med Div 3.80% Close Div 3.64% Historical Dividends
High/Ave/Median Values Curr diff Exp. -68.83%     45.28% Exp. -30.31% 60.97% Exp. -9.77% Exp. -5.71% High/Ave/Median 
Adjusted Historical Dividends Historical High Div 7.19% Low Div 2.23% 10 Yr High 4.92% 10 Yr Low 2.18% Med Div 3.35% Close Div 3.29% chge to corp 2011 Adjusted Historical Dividends
High/Ave/Median Values Curr diff Exp. -68.83%     45.28% Exp. -30.31% 57.27% Cheap 2.35% Cheap 4.08% High/Ave/Median 
Future Dividend Yield Div Yield 3.43% earning in 5 Years at IRR of 0.00% Div Inc. 0.00% Future Dividend Yield
Future Dividend Yield Div Yield 3.43% earning in 10 Years at IRR of 0.00% Div Inc. 0.00% Future Dividend Yield
Future Dividend Yield Div Yield 3.43% earning in 15 Years at IRR of 0.00% Div Inc. 0.00% Future Dividend Yield
Future Dividend Paid Div Paid $1.20 earning in 5 Years at IRR of 0.00% Div Inc. 0.00% Future Dividend Paid Div Pd
Future Dividend Paid Div Paid $1.20 earning in 10 Years at IRR of 0.00% Div Inc. 0.00% Future Dividend Paid $1.20
Future Dividend Paid Div Paid $1.20 earning in 15 Years at IRR of 0.00% Div Inc. 0.00% Future Dividend Paid $1.20
$1.20
Dividend Covering Cost Total Div $6.00 over 5 Years at IRR of 0.00% Div Cov. 17.14% Dividend Covering Cost
Dividend Covering Cost Total Div $10.80 over 10 Years at IRR of 0.00% Div Cov. 30.86% Dividend Covering Cost
Dividend Covering Cost Total Div $15.60 over 15 Years at IRR of 0.00% Div Cov. 44.57% Dividend Covering Cost
Yield if held 5 years 7.72% 9.20% 10.60% 10.08% 7.31% 5.93% 4.66% 3.50% 2.83% 2.35% 2.73% 2.90% 3.27% 3.23% 3.43% 3.00% 3.39% <-Median-> 10 Paid Median Price
Yield if held 10 years 10.34% 8.24% 9.60% 10.79% 10.08% 7.31% 5.93% 4.66% 3.50% 2.83% 2.35% 2.73% 8.24% <-Median-> 9 Paid Median Price
Yield if held 15 years 10.34% 8.24% 9.60% 10.79% 10.08% 7.31% 5.93% 9.97% <-Median-> 4 Paid Median Price
Yield if held 20 years 10.34% 8.24%
Cost covered if held 5 years 37.93% 44.60% 50.82% 48.31% 35.68% 29.32% 23.24% 17.52% 14.13% 11.74% 13.65% 14.51% 16.36% 16.13% 17.15% 15.01% 16.94% <-Median-> 10 Paid Median Price
Cost covered if held 10 years 97.80% 78.64% 92.43% 104.75% 98.69% 72.25% 58.99% 46.57% 35.04% 28.26% 23.49% 27.30% 78.64% <-Median-> 9 Paid Median Price
Cost covered if held 15 years 149.50% 119.83% 140.43% 158.68% 149.06% 108.83% 88.67% 144.96% <-Median-> 4 Paid Median Price
Cost covered if held 20 years 210.09% 168.55%
Earnings less Dividends -$0.70 $0.09 $0.77 $1.28 $1.59 $1.81 $0.80 -$0.10 -$0.79 -$1.95 -$2.58 -$2.85 -$1.80 Dollar Test
Change in MV per Share $5.66 $13.23 $23.12 $30.56 $34.69 $23.73 $15.62 $2.42 -$5.27 -$16.11 -$3.98 -$9.80 -$5.37 Dollar Test
Ratio -8.02 154.75 30.16 23.94 21.86 13.10 19.49 -23.73 6.65 8.25 1.54 3.43 2.98 Dollar Test
Increase in Earnings 5 years $0.41 $0.30 -$0.96 -$0.88 -$0.69 -$1.16 -$0.63 -$0.27 $1.05 Increase in Earnings 5 years
Rate profits have increased 25.84% 16.56% -119.85% 864.71% 87.12% 59.43% 24.40% 9.47% -58.44% Rate profits have increased
Yr  Item Tot. Growth
Revenue Growth  $239.5 $252.4 $196.6 $224.0 $276.6 $320.9 $343 <-12 mths 6.91% 33.96% <-Total Growth 5 Revenue Growth  33.96%
Distributable Cash Growth $2.36 $2.80 $2.94 $2.57 $1.81 $3.04 $3.34 <-12 mths 9.70% 28.81% <-Total Growth 5 Distributable Cash Growth 28.81%
Net Income Growth $6.2 $10.9 $3.8 $8.7 $3.9 $17.6 $17 <-12 mths -1.99% 185.41% <-Total Growth 5 Net Income Growth 185.41%
Cash Flow Growth $17.6 $43.9 $42.4 $31.9 $26.1 $41.0 $51 <-12 mths 24.69% 133.59% <-Total Growth 5 Cash Flow Growth 133.59%
Dividend Growth $1.20 $1.20 $1.20 $1.20 $1.20 $1.20 $1.20 <-12 mths 0.00% 0.00% <-Total Growth 5 Dividend Growth 0.00%
Stock Price Growth $33.44 $42.05 $38.97 $34.20 $27.30 $33.00 $35.00 <-12 mths 6.06% -1.32% <-Total Growth 5 Stock Price Growth -1.32%
Revenue Growth  $131.2 $136.4 $144.5 $159.1 $170.6 $239.5 $252.4 $196.6 $224.0 $276.6 $320.9 $367 <-this year 14.43% 144.57% <-Total Growth 10 Revenue Growth  144.57%
Distributable Cash Growth $2.61 $2.85 $2.69 $2.76 $2.20 $2.36 $2.80 $2.94 $2.57 $1.81 $3.04 $3.79 <-this year 24.67% 16.48% <-Total Growth 10 Distributable Cash Growth 16.48%
Net Income Growth $10.3 $12.2 $12.1 $11.5 $5.7 $6.2 $10.9 $3.8 $8.7 $3.9 $17.6 $18 <-this year 1.49% 70.35% <-Total Growth 10 Net Income Growth 70.35%
Cash Flow Growth $19.2 $23.9 $17.6 $24.5 $18.8 $17.6 $43.9 $42.4 $31.9 $26.1 $41.0 $52 <-this year 27.35% 113.72% <-Total Growth 10 Cash Flow Growth 113.72%
Dividend Growth $1.18 $1.20 $1.20 $1.20 $1.20 $1.20 $1.20 $1.20 $1.20 $1.20 $1.20 $1.20 <-this year 0.00% 1.78% <-Total Growth 10 Dividend Growth 1.78%
Stock Price Growth $39.60 $46.11 $50.95 $42.15 $41.32 $33.44 $42.05 $38.97 $34.20 $27.30 $33.00 $35.00 <-this year 6.06% -16.67% <-Total Growth 10 Stock Price Growth -16.67%
Dividends on Shares $31.20 $31.20 $31.20 $31.20 $31.20 $31.20 $31.20 $31.20 $31.20 $31.20 $31.20 $31.20 $31.20 $312.00 No of Years 10 Total Divs 12/31/13
Paid  $1,029.60 $1,198.86 $1,324.70 $1,095.90 $1,074.32 $869.44 $1,093.30 $1,013.22 $889.20 $709.80 $858.00 $910.00 $910.00 $1,191.58 $858.00 No of Years 10 Worth $39.60
Total $1,170.00 Total Return
Graham No. $15.18 $18.57 $18.21 $23.07 $22.02 $21.71 $16.49 $15.78 $20.70 $11.99 $17.80 $11.52 $24.60 $25.66 $29.21 $33.54 35.11% <-Total Growth 10 Graham Price
Price/GP Ratio Med 1.33 1.38 1.88 1.84 2.32 2.02 2.51 2.32 1.80 2.92 2.25 2.74 1.27 1.34 2.28 <-Median-> 10 Price/GP Ratio
Price/GP Ratio High 1.50 1.61 2.18 2.08 2.59 2.35 2.71 2.62 2.04 3.82 2.60 3.12 1.45 1.46 2.59 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Low 1.17 1.16 1.58 1.61 2.05 1.70 2.31 2.03 1.56 2.01 1.90 2.35 1.10 1.21 1.95 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Close 1.47 1.55 2.17 2.00 2.31 1.94 2.51 2.12 2.03 3.25 1.92 2.37 1.34 1.36 1.20 1.37 2.08 <-Median-> 10 Price/GP Ratio
Prem/Disc Close 46.52% 55.38% 117.49% 99.90% 131.36% 94.19% 150.58% 111.96% 103.15% 225.01% 92.11% 136.96% 34.14% 36.42% 19.83% 36.66% 107.56% <-Median-> 10 Graham Price
Price Close $22.24 $28.86 $39.60 $46.11 $50.95 $42.15 $41.32 $33.44 $42.05 $38.97 $34.20 $27.30 $33.00 $35.00 $35.00 $45.83 -16.67% <-Total Growth 10 Stock Price
Increase 21.53% 29.77% 37.21% 16.44% 10.50% -17.27% -1.97% -19.07% 25.75% -7.32% -12.24% -20.18% 20.88% 6.06% 0.00% 30.94% 28.57 <-Median-> 10 CAPE (10 Yr P/E)
P/E 19.51 18.15 26.94 26.81 33.52 29.27 65.59 56.87 40.83 108.25 42.22 75.83 20.12 20.00 15.43 15.33 -0.26% <-IRR #YR-> 5 Stock Price -1.32%
Trailing P/E 20.04 25.32 24.91 31.37 29.62 27.73 28.69 53.08 71.51 37.83 95.00 33.70 91.67 21.34 20.00 20.21 -1.81% <-IRR #YR-> 10 Stock Price -16.67%
CAPE (10 Yr P/E) 19.38 21.39 22.68 25.14 27.31 29.83 33.57 35.64 39.90 38.57 37.36 33.32 29.46 3.34% <-IRR #YR-> 5 Price & Dividend 16.63%
Median 10, 5 Yrs D.  per yr 3.28% 3.61% % Tot Ret 222.82% 107.92% T P/E 35.77 71.51 P/E:  41.52 42.22 1.47% <-IRR #YR-> 10 Price & Dividend 13.64%
Price 15 D.  per yr 7.89% % Tot Ret 48.17% CAPE Diff -30.00% 8.49% <-IRR #YR-> 15 Stock Price 239.51%
Price  20 D.  per yr 6.78% % Tot Ret 54.68% 5.62% <-IRR #YR-> 19 Stock Price
Price & Dividend 15 16.38% <-IRR #YR-> 15 Price & Dividend 465.65%
Price & Dividend 20 12.40% <-IRR #YR-> 19 Price & Dividend
Price  5 -$33.44 $0.00 $0.00 $0.00 $0.00 $33.00 Price  5
Price 10 -$39.60 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $33.00 Price 10
Price & Dividend 5 -$33.44 $1.20 $1.20 $1.20 $1.20 $34.20 Price & Dividend 5
Price & Dividend 10 -$39.60 $1.20 $1.20 $1.20 $1.20 $1.20 $1.20 $1.20 $1.20 $1.20 $34.20 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 $33.00 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 $33.00 Price  20
Price & Dividend 15 $1.12 $1.15 $1.18 $1.20 $1.20 $1.20 $1.20 $1.20 $1.20 $1.20 $1.20 $1.20 $34.20 Price & Dividend 15
Price & Dividend 20 $1.12 $1.15 $1.18 $1.20 $1.20 $1.20 $1.20 $1.20 $1.20 $1.20 $1.20 $1.20 $34.20 Price & Dividend 20
Price Median H/L $20.22 $25.73 $34.25 $42.47 $51.09 $43.95 $41.34 $36.67 $37.20 $34.99 $39.98 $31.55 $31.30 $34.35 30.94% -8.61% <-Total Growth 10 Stock Price
Increase 23.26% 27.23% 33.12% 24.02% 20.30% -13.98% -5.94% -11.31% 1.46% -5.95% 14.26% -21.09% -0.79% 9.76% 3.43% -0.90% <-IRR #YR-> 10 Stock Price -8.61%
P/E 17.74 16.18 23.30 24.69 33.61 30.52 65.62 62.36 36.12 97.18 49.35 87.63 19.08 19.63 34.37% -3.12% <-IRR #YR-> 5 Stock Price -14.65%
Trailing P/E 18.22 22.57 21.54 28.89 29.70 28.91 28.71 58.20 63.27 33.97 111.04 38.94 86.93 20.95 2.74% <-IRR #YR-> 10 Price & Dividend
P/E on Run. 5 yr Ave 20.98 22.73 26.67 30.21 34.33 28.39 30.49 31.08 35.71 43.21 58.48 50.10 37.26 34.91 0.36% <-IRR #YR-> 5 Price & Dividend
P/E on Run. 10 yr Ave 38.19 43.08 34.99 33.23 29.77 30.40 30.45 35.83 31.77 30.99 33.92 23.30 P/E Ratio Historical Median
Median 10, 5 Yrs D.  per yr 3.64% 3.48% % Tot Ret 132.68% 954.26% T P/E 36.46 63.27 P/E:  42.73 49.35 Count 19 Years of data
-$34.25 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $31.30
-$36.67 $0.00 $0.00 $0.00 $0.00 $31.30
-$34.25 $1.20 $1.20 $1.20 $1.20 $1.20 $1.20 $1.20 $1.20 $1.20 $32.50
-$36.67 $1.20 $1.20 $1.20 $1.20 $32.50
High Months Mar Nov Dec Dec Jun Feb Feb Jan Dec Feb Apr Mar Sep Aug
Price High $22.70 $29.95 $39.68 $47.89 $56.99 $50.90 $44.63 $41.32 $42.16 $45.85 $46.20 $35.97 $35.60 $37.55 -10.28% <-Total Growth 10 Stock Price
Increase 18.72% 31.94% 32.49% 20.69% 19.00% -10.69% -12.32% -7.42% 2.03% 8.75% 0.76% -22.14% -1.03% 5.48% 7.36% <-IRR #YR-> 10 Stock Price -10.28%
P/E 19.91 18.84 26.99 27.84 37.49 35.35 70.84 70.27 40.93 127.36 57.04 99.92 21.71 21.46 -1.92% <-IRR #YR-> 5 Stock Price -13.84%
Trailing P/E 20.45 26.27 24.96 32.58 33.13 33.49 30.99 65.59 71.70 44.51 128.33 44.41 98.89 22.90 26.99 P/E Ratio Historical Median
Median 10, 5 Yrs T P/E 33.31 $65.59 P/E:  39.21 70.27 70.27 P/E Ratio Historical High
-$22.70 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $46.20
-$50.90 $0.00 $0.00 $0.00 $0.00 $46.20
Low Months Oct Mar Jan Jun Aug Dec Aug Dec Jan May Dec Dec Mar Jun
Price Low $17.74 $21.50 $28.81 $37.05 $45.19 $37.00 $38.05 $32.01 $32.24 $24.12 $33.75 $27.12 $26.99 $31.15 -6.32% <-Total Growth 10 Stock Price
Increase 29.58% 21.20% 34.00% 28.60% 21.97% -18.12% 2.84% -15.87% 0.72% -25.19% 39.93% -19.64% -0.48% 15.41% -0.65% <-IRR #YR-> 10 Stock Price -6.32%
P/E 15.56 13.52 19.60 21.54 29.73 25.69 60.40 54.44 31.30 67.00 41.67 75.33 16.46 17.80 -3.35% <-IRR #YR-> 5 Stock Price -15.68%
Trailing P/E 15.98 18.86 18.12 25.20 26.27 24.34 26.42 50.81 54.83 23.42 93.75 33.48 74.97 18.99 20.57 P/E Ratio Historical Median
Median 10, 5 Yrs T P/E 29.95 54.83 P/E:  36.48 41.67 13.28 P/E Ratio Historical Low
-$28.81 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $26.99
$56 <-12 mths 91.43%
Free Cash Flow MS now -$6.00 $7.04 -$0.23 -$12.65 -$21.79 -$7.70 $27.67 $35.50 $27.09 $20.29 $35.13 685.50% <-Total Growth 10 Free Cash Flow MS now
Change -103.27% -5400.00% -72.25% 64.66% 459.35% 28.30% -23.69% -25.10% 73.14% -23.69% <-Median-> 9 Change
Free Cash Flow WSJ $30.97 $37.98 $21.74 $14.76 $29.51 -4.73% <-Total Growth 4 Free Cash Flow WSJ
Change 22.61% -42.75% -32.12% 99.93% -4.76% <-Median-> 4 Change
Free Cash Flow MS -> WSJ '24 $16.00 $8.00 -$6.00 $8.00 -$6.37 -$13.85 -$25.71 -$19.08 $29.54 $37.98 $21.38 $14.67 $29.51 $23.0 $35.1 $40.7 591.83% <-Total Growth 10 Free Cash Flow
Change 14.29% -50.00% -175.00% 233.33% -179.56% -117.53% -85.69% 25.79% 254.82% 28.57% -43.71% -31.38% 101.16% -21.96% 52.19% 16.12% 28.81% <-IRR #YR-> 5 Free Cash Flow MS 254.66%
FCF/CF from Op Ratio 0.85 0.38 -0.31 0.33 -0.36 -0.56 -1.37 -1.09 0.67 0.90 0.67 0.56 0.72 0.44 0.69 #DIV/0! #NUM! <-IRR #YR-> 10 Free Cash Flow MS 591.83%
Dividends paid $7.06 $7.94 $8.14 $8.38 $9.57 $9.61 $10.89 $12.65 $12.70 $12.78 $12.84 $12.84 $12.84 $12.76 $12.76 $12.76 57.80% <-Total Growth 10 Dividends paid MS Chge
Percentage paid 44.15% 99.29% -135.63% 104.78% -150.31% -69.41% -42.36% -66.28% 43.00% 33.64% 60.07% 87.54% 43.52% 55.42% 36.41% 31.36% $0.38 <-Median-> 10 Percentage paid Pst Values
5 Year Coverage 209.29% -427.38% -106.07% -89.64% -156.28% 659.91% 140.24% 75.52% 48.09% 50.62% 51.80% 44.75% 5 Year Coverage again '24
Dividend Coverage Ratio 2.27 1.01 -0.74 0.95 -0.67 -1.44 -2.36 -1.51 2.33 2.97 1.66 1.14 2.30 1.80 2.75 3.19 1.05 <-Median-> 10 Dividend Coverage Ratio WSJ, Mkt S
5 Year of Coverage 0.48 -0.23 -0.94 -1.12 -0.64 0.15 0.71 1.32 2.08 1.98 1.93 2.23 5 Year of Coverage Agree
Market Cap $156 $203 $281 $367 $407 $338 $434 $353 $446 $416 $367 $294 $351 $372 $372 $487 24.91% <-Total Growth 10 Market Cap
Diluted # of Shares in Million 6.98 6.99 7.05 7.11 7.93 7.99 9.11 10.50 10.57 10.63 10.69 10.74 10.73 10.75 52.15% <-Total Growth 10 Diluted
Change -0.17% 0.19% 0.87% 0.81% 11.52% 0.71% 14.13% 15.20% 0.68% 0.55% 0.54% 0.46% -0.02% 0.16% 0.69% <-Median-> 10 Change
Difference Diluted/Basic -0.9% -0.2% -0.4% -0.3% -0.1% -0.4% -0.3% -0.3% -0.6% 0.0% -0.7% -0.7% -0.6% -0.4% -0.37% <-Median-> 10 Difference Diluted/Basic
Basic # of Shares in Millions 6.92 6.98 7.02 7.09 7.92 7.96 9.08 10.47 10.51 10.63 10.61 10.66 10.66 10.71 51.85% <-Total Growth 10 Basic Earnings
Change 0.20% 0.90% 0.59% 0.97% 11.70% 0.43% 14.19% 15.22% 0.40% 1.15% -0.19% 0.46% 0.06% 0.40% 0.72% <-Median-> 10 Change per share
Difference Basic/Outstanding 1.3% 0.5% 1.0% 12.3% 0.8% 0.9% 15.7% 0.9% 0.9% 0.4% 1.0% 1.1% -0.3% -0.7% 0.90% <-Median-> 10 Diff Basic/Outstanding
$51.13 <-12 mths 24.69%
# of Share in Millions 7.006 7.019 7.095 7.960 7.986 8.023 10.509 10.560 10.604 10.677 10.720 10.773 10.635 10.635 10.635 10.635 4.13% <-IRR #YR-> 10 Shares 49.89%
Change 0.02% 0.17% 1.09% 12.18% 0.33% 0.47% 30.97% 0.49% 0.42% 0.68% 0.40% 0.50% -1.28% 0.00% 0.00% 0.00% 0.14% <-IRR #YR-> 5 Shares 0.72%
Cash Flow from Operations $M $18.9 $20.8 $19.2 $23.9 $17.6 $24.5 $18.8 $17.6 $43.9 $42.4 $31.9 $26.1 $41.0 $52.2 $50.7 113.72% <-Total Growth 10 Cash Flow
Increase 10.26% 10.33% -7.80% 24.62% -26.32% 39.19% -23.41% -6.53% 150.18% -3.46% -24.82% -18.02% 56.93% 27.35% -2.85% SO S. Issued
5 year Running Average $14.0 $16.8 $17.6 $20.0 $20.1 $21.2 $20.8 $20.5 $24.5 $29.4 $30.9 $32.4 $37.1 $38.7 $40.4 111.02% <-Total Growth 10 CF 5 Yr Running
CFPS $2.69 $2.96 $2.70 $3.00 $2.21 $3.06 $1.79 $1.66 $4.14 $3.97 $2.97 $2.43 $3.86 $4.91 $4.77 42.58% <-Total Growth 10 Cash Flow per Share
Increase 10.24% 10.14% -8.80% 11.08% -26.56% 38.53% -41.52% -6.98% 149.13% -4.12% -25.12% -18.43% 58.96% 27.35% -2.85% 7.89% <-IRR #YR-> 10 Cash Flow 113.72%
5 year Running Average $2.06 $2.40 $2.50 $2.76 $2.71 $2.79 $2.55 $2.34 $2.57 $2.92 $2.91 $3.03 $3.47 $3.63 $3.79 18.49% <-IRR #YR-> 5 Cash Flow 133.59%
P/CF on Med Price 7.51 8.68 12.66 14.14 23.16 14.38 23.13 22.06 8.98 8.81 13.44 13.01 8.12 7.00 0.06 3.61% <-IRR #YR-> 10 Cash Flow per Share 42.58%
P/CF on Closing Price 8.26 9.73 14.64 15.35 23.10 13.79 23.12 20.12 10.15 9.81 11.50 11.26 8.56 7.13 7.34 18.32% <-IRR #YR-> 5 Cash Flow per Share 131.93%
-48.31% Diff M/C
$49.14 <-12 mths 4.28% 3.35% <-IRR #YR-> 10 CFPS 5 yr Running 38.98%
Excl.Working Capital CF -$1.24 $0.42 $1.37 -$1.34 $6.32 $1.19 $3.92 $11.38 -$1.87 -$2.47 $5.71 $5.62 $6.11 8.19% <-IRR #YR-> 5 CFPS 5 yr Running 48.24%
CF fr Op $M WC $17.6 $21.2 $20.6 $22.6 $23.9 $25.7 $22.7 $28.9 $42.1 $39.9 $37.6 $31.8 $47.1 $52.2 $50.7 129.22% <-Total Growth 10 Cash Flow less WC
Increase -0.70% 20.50% -3.17% 9.79% 6.07% 7.42% -11.72% 27.45% 45.33% -5.06% -5.86% -15.52% 48.40% 10.83% -2.85% 8.65% <-IRR #YR-> 10 Cash Flow less WC 129.22%
5 year Running Average $14.1 $16.7 $18.5 $19.9 $21.2 $22.8 $23.1 $24.8 $28.7 $31.9 $34.2 $36.0 $39.7 $41.7 $43.9 10.24% <-IRR #YR-> 5 Cash Flow less WC 62.85%
CFPS Excl. WC $2.51 $3.02 $2.90 $2.84 $3.00 $3.20 $2.16 $2.74 $3.97 $3.74 $3.51 $2.95 $4.43 $4.91 $4.77 7.95% <-IRR #YR-> 10 CF less WC 5 Yr Run 114.92%
Increase -0.72% 20.29% -4.22% -2.13% 5.72% 6.92% -32.59% 26.83% 44.72% -5.70% -6.24% -15.94% 50.32% 10.83% -2.85% 9.88% <-IRR #YR-> 5 CF less WC 5 Yr Run 60.21%
5 year Running Average $2.08 $2.38 $2.63 $2.76 $2.85 $2.99 $2.82 $2.79 $3.01 $3.16 $3.22 $3.38 $3.72 $3.91 $4.11 4.34% <-IRR #YR-> 10 CFPS - Less WC 52.92%
P/CF on Med Price 8.04 8.51 11.82 14.98 17.04 13.71 19.14 13.38 9.38 9.36 11.40 10.70 7.06 7.00 0.06 10.09% <-IRR #YR-> 5 CFPS - Less WC 61.69%
P/CF on High Price 9.03 9.90 13.70 16.89 19.01 15.88 20.66 15.08 10.63 12.26 13.18 12.20 8.04 7.65 0.00 14.13 <-Median-> 10 P/CF High Price 41.51%
P/CF on Low Price 7.05 7.11 9.94 13.07 15.08 11.54 17.61 11.68 8.13 6.45 9.63 9.20 6.09 6.34 0.00 10.59 <-Median-> 10 P/CF Low Price 33.36%
P/CF on Closing Price 8.84 9.54 13.67 16.26 17.00 13.15 19.13 12.20 10.60 10.42 9.75 9.26 7.45 7.13 7.34 3.53% <-IRR #YR-> 10 CFPS 5 yr Running
*Operational Cash Flow per share CF/-WC P/CF Med 10 yr 13.79 5 yr  8.98 P/CF Med 10 yr 12.39 5 yr  9.38 -42.47% Diff M/C 5.93% <-IRR #YR-> 5 CFPS 5 yr Running
-$2.70 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $3.86 Cash Flow per Share
-$1.66 $0.00 $0.00 $0.00 $0.00 $3.86 Cash Flow per Share
-$2.50 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $3.47 CFPS 5 yr Running
-$2.34 $0.00 $0.00 $0.00 $0.00 $3.47 CFPS 5 yr Running
-$20.6 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $47.1 Cash Flow less WC
-$28.9 $0.0 $0.0 $0.0 $0.0 $47.1 Cash Flow less WC
-$18.5 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $39.7 CF less WC 5 Yr Run
-$24.8 $0.0 $0.0 $0.0 $0.0 $39.7 CF less WC 5 Yr Run
-$2.90 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $4.43 CFPS - Less WC
-$2.74 $0.00 $0.00 $0.00 $0.00 $4.43 CFPS - Less WC
-$2.63 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $3.72 CFPS 5 yr Running
-$2.79 $0.00 $0.00 $0.00 $0.00 $3.72 CFPS 5 yr Running
OPM 16.14% 16.48% 14.62% 17.52% 12.19% 15.41% 11.01% 7.33% 17.40% 21.57% 14.23% 9.45% 12.78% 14.22% -12.61% <-Total Growth 10 OPM
Increase -1.82% 2.09% -11.25% 19.83% -30.44% 26.46% -28.56% -33.44% 137.41% 23.95% -34.01% -33.62% 35.28% 11.29% Should increase  or be stable.
Diff from Ave 19.5% 22.0% 8.3% 29.8% -9.7% 14.1% -18.5% -45.7% 28.8% 59.7% 5.4% -30.1% -5.4% 5.3% 0.00 <-Median-> 10 OPM
*Operational Profit Margin (CF/Revenue) Ratio OPM 10 Yrs 13.50% 5 Yrs 14.23% should be  zero, it is a   check on calculations
$62.50 <-12 mths 11.88%
Adjusted EBITDA $24.52 $23.32 $26.24 $27.14 $28.24 $23.99 $29.85 $47.57 $38.24 $42.79 $36.49 $55.86 $69.14 $73.44 $82.15 139.57% <-Total Growth 10 Adjusted EBITDA
Change -4.89% 12.54% 3.43% 4.04% -15.06% 24.46% 59.37% -19.61% 11.89% -14.72% 53.08% 23.77% 6.22% 11.86% 7.96% <-Median-> 10 Change
EBITDA Margin 20.98% 18.46% 20.00% 19.89% 19.54% 15.08% 17.50% 19.86% 15.15% 21.77% 16.29% 20.19% 21.55% 20.00% 21.30% 19.70% <-Median-> 10 EBITDA Margin
$60.15 <-12 mths 5.89%
EBITDA $24.52 $23.32 $26.24 $27.14 $28.24 $23.99 $29.85 $47.57 $38.24 $42.79 $36.49 $56.81 143.62% <-Total Growth 10 EBITDA
Change -4.89% 12.54% 3.43% 4.04% -15.06% 24.46% 59.37% -19.61% 11.89% -14.72% 55.67% 7.96% <-Median-> 10 Change
EBITDA Margin 20.98% 18.46% 20.00% 19.89% 19.54% 15.08% 17.50% 19.86% 15.15% 21.77% 16.29% 20.54% 19.70% <-Median-> 10 EBITDA Margin
Long Term Debt Yes 0 --> $0.00 $2.35 $25.80 $42.78 $70.20 $62.49 $40.66 $37.97 $45.17 $70.25 $134.79 #VALUE! <-Total Growth 9 Debt Type
Change 998.34% 65.81% 64.10% -10.98% -34.94% -6.60% 18.94% 55.53% 91.88% 37.24% <-Median-> 8 Change Lg Term R
Debt/Market Cap Ratio 0.00 0.01 0.08 0.10 0.20 0.14 0.10 0.10 0.15 0.20 0.36 0.10 <-Median-> 10 % of Market C. Intang/GW
Assets/Current Liabilities Ratio 7.63 6.87 9.53 7.76 9.02 8.90 8.36 7.64 7.49 6.34 6.89 7.70 <-Median-> 10 Assets/Current Liab Ratio Liquidity
Debt to Cash Flow (Years) 0.00 0.13 1.05 2.28 4.00 1.42 0.96 1.19 1.73 1.71 2.58 1.31 <-Median-> 10 Debt to Cash Flow (Years) Liq. + CF
Debt Ratio
Intangibles $11.01 $8.87 $6.76 $4.93 $3.14 $16.98 $15.68 $13.70 $9.98 $6.99 $4.43 $9.41 $25.80 6.01% <-Total Growth 10 Intangibles Leverage
Goodwill $20.46 $20.46 $20.46 $20.46 $20.46 $38.53 $41.74 $41.45 $38.50 $38.23 $37.37 $48.90 $72.74 139.05% <-Total Growth 10 Goodwill D/E Ratio
Total $31.47 $29.33 $27.21 $25.39 $23.60 $55.51 $57.42 $55.15 $48.48 $45.22 $41.80 $58.31 $98.54 98.80% <-Total Growth 10 Total
Change -6.80% -7.22% -6.71% -7.05% 135.22% 3.45% -3.94% -12.10% -6.72% -7.57% 39.50% 69.00% -6.71% <-Median-> 10 Change
Intangible/Market Cap Ratio 0.16 0.10 0.07 0.06 0.07 0.13 0.16 0.12 0.12 0.12 0.14 0.17 0.26 0.12 <-Median-> 10 % of Market C.
Current Assets $24.53 $21.16 $25.03 $39.11 $29.50 $31.43 $68.04 $70.56 $70.57 $66.67 $73.77 $80.78 $99.61 $116.20 297.99% <-Total Growth 10 Current Assets
Current Liabilities $17.29 $16.09 $19.64 $17.39 $20.83 $17.67 $38.03 $35.74 $39.55 $38.75 $43.50 $43.47 $57.51 $64.53 192.83% <-Total Growth 10 Current Liabilities
Liquidity 1.42 1.31 1.27 2.25 1.42 1.78 1.79 1.97 1.78 1.72 1.70 1.86 1.73 1.80 1.78 <-Median-> 10 Ratio
Liq. with CF aft div 2.05 2.11 1.83 3.08 1.80 2.62 1.95 2.11 2.57 2.48 2.13 2.16 2.22 2.41 2.22 <-Median-> 5 Ratio
Liq. CF re  Inv+Div  1.45 1.18 0.81 1.64 0.83 0.83 0.53 0.98 1.89 2.23 1.72 1.71 1.39 2.41 1.72 <-Median-> 5 Ratio
Assets $91.43 $94.80 $112.33 $132.64 $143.02 $168.29 $295.21 $322.23 $352.06 $323.81 $332.52 $325.76 $364.72 $444.38 224.68% <-Total Growth 10 Assets
Liability $28.49 $27.12 $41.21 $23.20 $29.78 $51.62 $93.63 $123.57 $156.01 $134.31 $146.12 $149.22 $190.29 $266.58 361.70% <-Total Growth 10 Liabilities
Debt Ratio 3.21 3.50 2.73 5.72 4.80 3.26 3.15 2.61 2.26 2.41 2.28 2.18 1.92 1.67 2.51 <-Median-> 10 Ratio
Estimates BVPS $17.08 $18.08 Estimates Estimates BVPS
Estimate Book Value $181.7 $192.3 Estimates Estimate Book Value
P/B Ratio (Close) 2.05 1.94 Estimates P/B Ratio (Close)
Difference from 10 year median -1.65% Diff M/C Estimates Difference from 10 yr med.
Book Value $62.93 $67.69 $71.12 $109.44 $113.24 $116.67 $201.59 $198.66 $196.05 $189.50 $186.40 $176.54 $174.43 $177.80 $177.80 $177.80 145.28% <-Total Growth 10 Book Value
Book Value per share $8.98 $9.64 $10.02 $13.75 $14.18 $14.54 $19.18 $18.81 $18.49 $17.75 $17.39 $16.39 $16.40 $16.72 $16.72 $16.72 63.63% <-Total Growth 10 Book Value per share
Change -1.24% 7.36% 3.93% 37.18% 3.14% 2.55% 31.92% -1.93% -1.73% -4.00% -2.03% -5.76% 0.08% 1.93% 0.00% 0.00% 0.48% P/B Ratio Current/10 Year Median
P/B Ratio (Median) 2.25 2.67 3.42 3.09 3.60 3.02 2.16 1.95 2.01 1.97 2.30 1.92 1.91 2.05 0.02 0.00 1.97 P/B Ratio Historical Median
P/B Ratio (Close) 2.48 2.99 3.95 3.35 3.59 2.90 2.15 1.78 2.27 2.20 1.97 1.67 2.01 2.09 2.09 2.74 5.05% <-IRR #YR-> 10 Book Value per Share 63.63%
Change 23.05% 20.87% 32.02% -15.12% 7.14% -19.33% -25.69% -17.48% 27.96% -3.47% -10.42% -15.30% 20.78% 4.05% 0.00% 30.94% -2.71% <-IRR #YR-> 5 Book Value per Share -12.82%
Median 10 year P/B Ratio 1.70 2.03 2.46 2.46 2.46 2.46 2.46 2.48 2.23 2.08 2.03 2.46 <-Median-> 5 Median 10 year P/B Ratio
Leverage (A/BK) 1.45 1.40 1.58 1.21 1.26 1.44 1.46 1.62 1.80 1.71 1.78 1.85 2.09 2.50 0.00 0.00 1.67 <-Median-> 10 A/BV
Debt/Equity Ratio 0.45 0.40 0.58 0.21 0.26 0.44 0.46 0.62 0.80 0.71 0.78 0.85 1.09 1.50 0.00 0.00 0.67 <-Median-> 10 Debt/Eq Ratio
Averages P/BV 10 yr Med 2.08 5 yr Med 1.97 0.48% Diff M/C 1.50 Historical A/BV
-$10.02 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $16.40
-$18.81 $0.00 $0.00 $0.00 $0.00 $16.40
$19.94 <-12 mths 2.52%
Comprehensive Income $7.93 $11.15 $10.34 $12.20 $12.07 $11.53 $5.65 $7.91 $10.02 $4.44 $7.90 $1.26 $19.45 88.20% <-Total Growth 10 Comprehensive Income
Increase 1.19% 40.63% -7.29% 18.01% -1.07% -4.48% -51.02% 40.05% 26.70% -55.71% 77.94% -84.07% 1446.26% 26.70% <-Median-> 5 Comprehensive Income
5 Yr Running Average $6.49 $7.90 $9.03 $9.89 $10.74 $11.46 $10.36 $9.87 $9.43 $7.91 $7.18 $6.30 $8.61 6.53% <-IRR #YR-> 10 Comprehensive Income 88.20%
ROE 12.6% 16.5% 14.5% 11.1% 10.7% 9.9% 2.8% 4.0% 5.1% 2.3% 4.2% 0.7% 11.2% 19.73% <-IRR #YR-> 5 Comprehensive Income 146.01%
5Yr Median 12.3% 12.4% 12.6% 12.6% 12.6% 11.1% 10.7% 9.9% 5.1% 4.0% 4.0% 4.0% 4.2% -0.47% <-IRR #YR-> 10 5 Yr Running Average -4.58%
% Difference from NI 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -1.3% 28.2% -8.1% 17.3% -9.2% -67.8% 10.5% -2.69% <-IRR #YR-> 5 5 Yr Running Average -12.74%
Median Values Diff 5, 10 yr 0.0% -8.1% 4.2% <-Median-> 5 Return on Equity
-$10.3 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $19.5
-$7.9 $0.0 $0.0 $0.0 $0.0 $19.5
-$9.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $8.6
-$9.9 $0.0 $0.0 $0.0 $0.0 $8.6
Current Liability Coverage Ratio 1.02 1.32 1.05 1.30 1.15 1.46 0.60 0.81 1.06 1.03 0.86 0.73 0.82 0.81   CFO / Current Liabilities
5 year Median 1.02 1.32 1.32 1.30 1.15 1.30 1.15 1.15 1.06 1.03 0.86 0.86 0.86 0.82 0.86 <-Median-> 5 Current Liability Cov Ratio
Asset Efficiency Ratio 19.27% 22.39% 18.30% 17.02% 16.74% 15.28% 7.69% 8.98% 11.94% 12.33% 11.30% 9.75% 12.92% 11.75% CFO / Total Assets
5 year Median 18.33% 19.26% 19.26% 19.26% 18.30% 17.02% 16.74% 15.28% 11.94% 11.94% 11.30% 11.30% 11.94% 11.75% 11.9% <-Median-> 5 Return on Assets 
Return on Assets ROA 8.7% 11.8% 9.2% 9.2% 8.4% 6.8% 1.9% 1.9% 3.1% 1.2% 2.6% 1.2% 4.8% 4.0% Net  Income/Assets Return on Assets
5Yr Median 8.5% 8.7% 9.2% 9.2% 9.2% 9.2% 8.4% 6.8% 3.1% 1.9% 1.9% 1.9% 2.6% 2.6% 2.9% <-Median-> 10 Asset Efficiency Ratio
Return on Equity ROE 12.6% 16.5% 14.5% 11.1% 10.7% 9.9% 2.8% 3.1% 5.6% 2.0% 4.7% 2.2% 10.1% 10.1% Net Inc/ Shareholders' equity Return on Equity
5Yr Median 12.2% 12.2% 12.6% 12.6% 12.6% 11.1% 10.7% 9.9% 5.6% 3.1% 3.1% 3.1% 4.7% 4.7% 5.1% <-Median-> 10 Return on Equity
$17.26 <-12 mths -1.99%
Net Income $7.93 $11.15 $10.34 $12.20 $12.07 $11.53 $5.72 $6.17 $10.91 $3.78 $8.69 $3.91 $17.61 $17.87 $23.28 70.35% <-Total Growth 10 Net Income
Increase 1.84% 40.63% -7.29% 18.01% -1.07% -4.48% -50.39% 7.89% 76.79% -65.32% 129.83% -55.06% 350.77% 1.49% 30.27% EPS/CF Ratio should not be higher than 1.00
5 Yr Running Average $6.5 $7.9 $9.0 $9.9 $10.7 $11.5 $10.4 $9.5 $9.3 $7.6 $7.1 $6.7 $9.0 $10.4 $14.3 5.47% <-IRR #YR-> 10 Net Income 70.35%
Operating Cash Flow $18.86 $20.81 $19.19 $23.91 $17.62 $24.52 $18.78 $17.55 $43.92 $42.40 $31.88 $26.13 $41.01 23.34% <-IRR #YR-> 5 Net Income 185.41%
Investment Cash Flow -$7.13 -$12.59 -$24.87 -$15.22 -$24.14 -$38.36 -$101.27 -$40.94 -$14.33 -$4.41 -$10.49 -$11.43 -$34.26 -0.02% <-IRR #YR-> 10 5 Yr Running Average -0.24%
Total Accruals -$3.80 $2.93 $16.02 $3.50 $18.59 $25.37 $88.21 $29.55 -$18.68 -$34.20 -$12.69 -$10.80 $10.87 -1.20% <-IRR #YR-> 5 5 Yr Running Average -5.85%
Total Assets $91.43 $94.80 $112.33 $132.64 $143.02 $168.29 $295.21 $322.23 $352.06 $323.81 $332.52 $325.76 $364.72 Balance Sheet Assets
Accruals Ratio -4.16% 3.09% 14.26% 2.64% 13.00% 15.07% 29.88% 9.17% -5.31% -10.56% -3.82% -3.32% 2.98% -3.82% <-Median-> 5 Ratio
EPS/CF Ratio 0.45 0.53 0.51 0.61 0.51 0.45 0.29 0.21 0.26 0.10 0.23 0.12 0.37 0.28 <-Median-> 10 EPS/CF Ratio
-$10.3 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $17.6
-$6.2 $0.0 $0.0 $0.0 $0.0 $17.6
-$9.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $9.0
-$9.5 $0.0 $0.0 $0.0 $0.0 $9.0
Chge in Close 21.53% 29.77% 37.21% 16.44% 10.50% -17.27% -1.97% -19.07% 25.75% -7.32% -12.24% -20.18% 20.88% 6.06% 0.00% 30.94% count 20 Change in Close
up/down/neutral down down down down down down up up count 11
Any Predictions? yes yes yes % right count 5 45.45%
Financial Cash Flow -$11.73 -$8.22 $5.68 $5.05 -$7.22 $13.84 $93.76 $14.78 -$27.10 -$40.83 -$22.69 -$13.11 -$3.72 C F Statement  Financial CF
Total Accruals $7.93 $11.15 $10.34 -$1.55 $25.81 $11.53 -$5.56 $14.77 $8.42 $6.63 $10.00 $2.31 $14.58 Accruals
Accruals Ratio 8.67% 11.76% 9.20% -1.17% 18.05% 6.85% -1.88% 4.58% 2.39% 2.05% 3.01% 0.71% 4.00% 2.39% <-Median-> 5 Ratio
Cash $0.00 $0.00 $0.00 $13.74 $0.00 $0.00 $11.28 $2.83 $5.30 $2.42 $1.11 $2.64 $5.86 $9.16 Cash
Cash per Share $0.00 $0.00 $0.00 $1.73 $0.00 $0.00 $1.07 $0.27 $0.50 $0.23 $0.10 $0.24 $0.55 $0.86 $0.24 <-Median-> 5 Cash per Share
Percentage of Stock Price 0.00% 0.00% 0.00% 3.74% 0.00% 0.00% 2.60% 0.80% 1.19% 0.58% 0.30% 0.90% 1.67% 2.46% 0.90% <-Median-> 5 % of Stock Price
Notes:
September 21, 2024.  Last estimates were for 2023, 2024, 2025 of $310M, $319M, $321M Revenue, $3.07, $3.79 and $4.30 DC, $1.58, $2.01, $2.63 EPS, 
$1.20, $1.20, $1.20 Dividends, $30.4M, $36.3M, $38.2M CFC, $3.79, $3.76, $4.00 CFPS, $16.60, $17.20 2023/4 BVPS, $15.5M, $20.1M, $23.2M Net Income.
September 18, 2023.  Last estimates were for 2022, 2023 and 2034 of $275M, $292M and $290M for Revenue, $2.17, $3.63 and $4.24 for Dis Cash, $0.99, $1.86 for 2022/3 for EPS, 
$1.20 and $1.20 for 2022/3 for Dividends, $18.4M and $28.3M  2022/3 for  FCF, $2.16 and $4.77 2022/3 for CFPS, $16.60 and $17.20 2022/3 for CFPS, and $9.7M $19.8M 2022/3 for Net Income.
September 19, 2022.  Last estimates were for 2021, 2022 and 2023 of $225M, $271M and $290M for Revenue, $1.41, $2.37 and $2.84 for EPS, $1.20, $1.20 and $1.20 for dividends, 
$15.3M, $36.5M and $39.7M for FCF, $2.58, $5.14 and $5.26 for CFPS, and $21.1M, $33.6M and $40.3M for Net Income.
September 18, 2021.  Last estimates were for 2020, 2021 and 2022 of $195M, $233M and $252M for revenue, -$0.04, $0.41 and $0.89 for EPS, 
$1.20 and $1.20 for Div 2020-21, $17.7M, $19.6M, $21.6M for FCF, $3.65 for CFPS for 2020, -$2.27M, $4.45M and $9.57M for Net Income.
September 23, 2020.  Last estimates were for 2019 and 2020 of $252M, $265M for Revenue, $1.23 and $1.58 for EPS, $5.11 and $3.65 for CPFS, and $13.5 and $16.8 for Net Income.
September 27, 2019.  Last estimates were for 2018, 2019 and 2020 if $238M, $251M and $254M for Revenue, $081, $1.61 and $1.69 for EPS, 
$3.11, $3.31 and $3.61 for CFPS and $$10.3M, $16.6M and $17.8M for Net Income.
October 2, 2018.  Last estimates were for 2017, 2018 and 2019 of $167M, $181M and $187M for Revenue, $1.16, 1.40 and $1.74 for EPS, 
$2.91, $2.12 and $3.16 for CFPS and $18.00 for Net Income for 2017.
Oct 3, 2017.  Last estimates were for 2016m 2017 and 2018 of $163M, $173M and $181M for Revenue, $1.71, $1.96 and 2.06 for EPS, 
$3.46, $3.87 and $4.10 for CFPS and $16.3M and $18M for Net Income for 2016 and 2017.
October 3, 2016.  Last estimates were for 2015, 2016 and 2017 of $148M, $162M and $170M for Revenue, $1.63, $2.04 and $2.26 for EPS, 
$2.98, $3.72 and $3.92 for CFPS and $12.9M, $16.3M and $18M for Net Income.
October 6, 2015.  Last estimates were for 2014, 2015 and 2016 of $136M, $150M and 164M for Revenue, $1.60 and $1.72 for 2014 and 2015 for EPS, $2.91, $3.26 and 3.76 for CFPS.
September 28, 2014.  Last estimates were for 2013, 2014 and 2015 of $131M, $143M and $151M for Revenue, $1.38, $1.77 and $2.03 for EPS, $2.57, $3.12 and $3.64 for CFPS
September 14, 2013.  Last estimates were for 2012 and 2013 of $128.2 and $133.4M for Revenue and $15.6 for DI for 2012 and $1.36 and $1.47 for EPS.
July 13, 2012.  The last estimates were for 2011 and 2012.  Revenue was $111.9M and $120.6M, D Cash was $2.12 and $2.23, EPS was $1.14 and $1.27.
Jun 11, 2011.  When I last looked I got estimates for 2010 ,  2011 and 2012  of $1.19, $1.12 and 1.16 respectively.
Estimated earnings has gone up for 2011 above dividend payments, however, they earned only $.22 in the first quarter and paid out $.28 in dividends.  Book Value as therefore gone down and deficit up.
Feb 12, 2011.  Last I looked I got 2009 earnings of $.97 and $.99.
January 1, 2011.  They have changed from a Unit Trust to a corporation.  Symbol changed from KBL.UN to just KBL.  And K-Bro Linen Income Fund to K-Bro Linen Inc
This fund was declared  Dec 10, 2004 and then restated and amended 3 February 2005.  They have increase the amount of distributions, but in the last 3 years, there has been no increase in distribution per unit.
Company was started in the early 1950's.  K‑Bro was founded in 1954 as Stork Diaper Service.
Issued shares in 2008 to buy equitment, for business acquisitions and paying off debts.
Issued shares in 2006 for buying equipment and business acquisitions.
Sector:
Conumers Discretionary
What should this stock accomplish?
Would I buy this company and Why.
Why am I following this stock. 
People were talking about this stock at the 2009 Toronto Money Show.  This was one income trust being touted as currently a good buy with very good yield.
It was also recommended by Aaron Dunn who is the Senior Equity Analyst for Keystone Publishing Corp, a publisher of Canadian investment newsletters.  
Dividends
Dibvidends are paid monthly.  Dividends are declared in one month for shareholders of record and paid in the following month. 
For example, the dividend declared for shareholders of record of February 28, 2014 was paid on March 14, 2014.
Screening for small-caps  See HNZ
K-Bro Linen Inc. (KBL/TSX), founded as Stork Diaper Service in 1954, owns and operates laundry and linen processing facilities in Canada, employing about 1,500 people in Victoria, Vancouver, Edmonton, Calgary, Toronto and Quebec City.
K-Bro gets about 75% of its revenue from contracts to clean linen at hospitals, nursing homes and other health-care facilities, and about 25% from hotels and other commercial clients. K-Bro, another former income trust, announced a 9.167¢ per share monthly payout.
Edmonton-based K-Bro’s debt to assets ratio of 12.6% is among the lowest in the industry, while its 5.5% dividend yield helped investors enjoy a 50% total return over the past year. It is thinly traded, however.
Richard Morrison wrote about small caps in the Financial Post in February 2011.  He was screening financially healthy, profitable, reasonably valued small companies.  He got 18 of them, many were former income trusts.
One of the 18 stocks was this stock. 
http://business.financialpost.com/2011/02/11/screening-for-small-caps/#more-27224 
How they make their money.
K-Bro Linen Inc is a healthcare and hospitality laundry and linen processor in Canada.  It operates through two divisions, which are the Canadian division and the United Kingdom division. 
For most ratios, lower is better when looking for a good stock price.  However, there are exceptions such as for yield and asset/liability ratios and here you want a higher ratios to indicate a good stock price.  
Also, for the Operational Profit Margin, a higher percentage is better.  With the OPM, you should only compare companies in similar industries.
Shares; '%, Value $M %, 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 2016 Oct 3 2017 Oct 3 2018 Sep 27 2019 Sep 23 2020 Sep 18 2021 Sep 19 2022 Sep 19 2022 Sep 21 2024
McCurdy, Linda Jane 1.72% 0.152 1.45% 0.137 1.30% 0.151 1.43% 0.171 1.60% 0.191 1.79% 0.210 1.95% 0.237 2.23% 0.234 2.20% -1.21%
CEO - Shares - Amount $5.819 $6.298 $4.577 $6.367 $6.652 $6.549 $5.730 $7.813 $8.185
Options - percentage 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% #DIV/0!
Options - amount $0.000 $0.000 $0.000 $0.000 $0.000 $0.000 $0.000 $0.000 $0.000
Plaquin, Kristie Lynn 0.04% 0.004 0.04% 0.006 0.06% 0.010 0.09% 0.015 0.14% 0.019 0.18% 0.024 0.23% 0.032 0.30% 0.037 0.34% 14.85%
CFO - Shares - Amount $0.123 $0.159 $0.199 $0.412 $0.568 $0.666 $0.668 $1.053 $1.282
Options - percentage 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% #DIV/0!
Options - amount $0.000 $0.000 $0.000 $0.000 $0.000 $0.000 $0.000 $0.000 $0.000
Burrows, Christopher Terrence James
CFO - Shares - Amount
Options - percentage
Options - amount
Curtis, Sean 0.080 0.76% 0.088 0.83% 0.097 0.91% 0.107 1.00% 0.116 1.08% 0.130 1.22% 0.124 1.16% -4.81%
Officer - Shares - Amount $2.673 $3.681 $3.797 $3.657 $3.177 $4.293 $4.334
Options - percentage 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% #DIV/0!
Options - amount $0.000 $0.000 $0.000 $0.000 $0.000 $0.000 $0.000
Gannon, Jeffrey Ronald 0.12% 0.008 0.08% 0.007 0.07%
Officer - Shares - Amount $0.397 $0.328 $0.234
Options - percentage 0.00% 0.000 0.00% 0.000 0.00%
Options - amount $0.000 $0.000 $0.000
Hills, Matthew Bruce 0.10% 0.009 0.09% 0.013 0.12% 0.014 0.13% 0.016 0.15% 0.017 0.16% 0.018 0.17% 0.023 0.21% 0.024 0.23% 6.22%
Director - Shares - Amount $0.349 $0.371 $0.439 $0.597 $0.623 $0.577 $0.498 $0.748 $0.843
Options - percentage 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% #DIV/0!
Options - amount $0.000 $0.000 $0.000 $0.000 $0.000 $0.000 $0.000 $0.000 $0.000
Percy, Michael 0.013 0.12% 0.014 0.14% 0.017 0.16% 14.79%
Chairman - Shares - Amt $0.356 $0.478 $0.582
Options - percentage 0.000 0.00% 0.000 0.00% 0.000 0.00% #DIV/0!
Options - amount $0.000 $0.000 $0.000
Smith, Ross Siddall 0.08% 0.007 0.06% 0.008 0.08% 0.009 0.09% 0.011 0.10% 0.000 0.00% Ceased insider Jun 2021
Chairman - Shares - Amt $0.256 $0.280 $0.282 $0.399 $0.436 $0.000 says INK in 2021
Options - percentage 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% Site says chair is Smith
Options - amount $0.000 $0.000 $0.000 $0.000 $0.000 $0.000 Cannot find any annouce-
ment of this.
Increase in O/S Shares 0.33% 0.038 0.47% 0.042 0.40% 0.051 0.49% 0.044 0.42% 0.073 0.68% 0.043 0.40% 0.053 0.50% 0.061 0.58%
due to SO $1.324 $1.518 $1.753 $1.720 $1.869 $2.826 $1.467 $1.458 $2.024
Book Value $1.304 $0.000 $1.508 $1.817 $1.810 $1.759 $1.848 $1.788 $1.796
Insider Buying $0.000 -$0.008 -$0.208 -$0.098 $0.000 -$0.021 $0.000 -$0.090 $0.000
Insider Selling $0.204 $0.108 $2.593 $0.166 $0.265 $0.011 $0.080 $0.008 $1.616
Net Insider Selling $0.204 $0.100 $2.386 $0.069 $0.265 -$0.010 $0.080 -$0.082 $1.616
% of Market Cap 0.06% 0.02% 0.68% 0.02% 0.06% 0.00% 0.03% -0.02% 0.43%
Directors 5 5 5 5 5 5 5 5
Women 25% 1 20% 1 20% 1 20% 1 20% 1 20% 1 20% 3 60% 2 40%
Minorities 0% 0 0% 0 0% 0 0% 0 0% 0 0% 0 0% 0 0% 0 0%
Institutions/Holdings 45.37% 22 44.05% 23 41.54% 20 41.75% 20 27.08% 20 23.01% 20 21.66% 20 26.29%
Reuters 45.37% 4.222 40.17% 4.387 41.54% 4.409 41.29% 2.892 26.98% 2.479 23.01% 2.332 21.92% 2.750 25.85%
3 month change 3.59% -0.023 -0.53% -0.015 -0.35% 0.151 3.53% -0.399 -12.14% -0.011 -0.42% 0.018 0.79% -0.007 -0.26%
4.244 4.402 4.258 Top 20 3.291 Top 20 2.490 Top 20 2.313 Top 20 2.757 Top 20
Copyright © 2008 Website of SPBrunner. All rights reserved.